{"text_format":"1","workbook":"xlsx","n_sheets":78,"sheets":["Contents","Terms and Conditions","Style Guidelines","Model map","Control panel","Scenarios","Results","Names mapping>>","Lists","Modelling starting values>>","Input data>>","Comp_CapCosts","Comp_OpexCosts","Serv_CapCosts","Serv_OpexCosts","Summary>>","ModelStartValues_NonAdmin","ModelStartValues_Admin","ModelStartValues_TotalSummary","Volume forecasts>>","FC.ServVolumes","FC.ServActiveVolumes","MEAmapping","FC.ServMEAVolumes","Component volumes>>","Volume_UFs","FC.CompVolumes","Other inputs>>","AssetLives","InputPriceChanges","AVEs","CVEs","Efficiency","Inflation","WACC","Forecasts, by component>>","FC.Comp.GRC","FC.Comp.Capex","FC.Comp.OCMdep","FC.Comp.NCA","FC.Comp.NRC","FC.Comp.HGL","FC.Comp.Pay","FC.Comp.NonPay","FC.Comp.Total","Usage factors>>","Cost_UFs","Forecasts, by service>>","FC.Serv.GRC","FC.Serv.Capex","FC.Serv.OCM","FC.Serv.NCA","FC.Serv.NRC","FC.Serv.HGL","FC.Serv.Pay","FC.Serv.NonPay","FC.Serv.Return","Summary & analysis>>","TotalCosts_Service","Starting prices>>","StartPrices","X calculation>>","BasketDesign","Basket 1>>","Basket1Rev","Basket1Cost","Basket 2>>","Basket2Rev","Basket2Cost","Basket 3>>","Basket3Rev","Basket3Cost","Basket 4>>","Basket4Rev","Basket4Cost","Xcalculation","1819 cost uplifts","Geo adjustment"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":169,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":4,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Contents","index":0,"n_rows":92,"n_cols":6,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,{"$f":"Workbook.Title","v":"CPI-X Temporary Conditions Model - Non-confidential"}]
[]
["Information"]
[]
["Title ","CPI-X Temporary Conditions Model - Non-confidential"]
["Objective","Forecasting the costs and revenues of business connectivity services for the purpose of setting charge controls"]
["Status","Approved for release"]
[]
[]
["Contents"]
[]
["Sheet","Description"]
["Contents","This contents sheet"]
["Style Guidelines","A guide to the styles used in this workbook"]
["Terms and Conditions","The terms and conditions on which OFCOM is making available the model"]
["Model map","Diagram of the structure of the model"]
["Control panel","Control sheet for adjusting certain parameters and inputs"]
["Scenarios","Contains a range of scenarios which involve different assumptions underlying the charge control model's calculations"]
["<<Names mapping>>","Blank divider sheet"]
["Lists","Sets out a series of lists used as named ranges in the formulae"]
["<<Modelling starting values>>","Blank divider sheet"]
["Input data -->","Blank divider sheet"]
["Comp_CapCosts","Component capital cost inputs"]
["Comp_OpexCosts","Component operating cost inputs"]
["Serv_CapCosts","Service capital cost inputs"]
["Serv_OpexCosts","Service operating cost inputs"]
["Summary-->","Blank divider sheet"]
["ModelStartValues_NonAdmin","Summarises non-admin base year costs "]
["ModelStartValues_Admin","Summarises admin base year costs "]
["ModelStartValues_TotalSummary","Summarises non-admin and admin base year costs "]
["<<Volume forecasts>>","Blank divider sheet"]
["FC.ServVolumes","Service volume forecast inputs, excluding passives"]
["FC.ServActiveVolumes","Service volume forecast inputs, including impact of passives"]
["MEAmapping","Mapping of MEA services"]
["FC.ServMEAVolumes","Service volume forecast inputs, including impact of passives and MEA assumption"]
["Component volumes -->","Blank divider sheet"]
["Volume_UFs","Volume usage factor inputs"]
["FC.CompVolumes","Component volume forecasts"]
["<<Other inputs>>","Blank divider sheet"]
["AssetLives","Asset life assumptions"]
["InputPriceChanges","Input price change assumptions"]
["AVEs","Asset-volume elasticity assumptions"]
["CVEs","Cost-volume elasticity assumptions"]
["Efficiency","Efficiency assumptions"]
["Inflation","Generalised inflation assumptions"]
["WACC","Weighted average cost of capital assumption"]
["<<Forecasts, by component>>","Blank divider sheet"]
["FC.Comp.RAV","Component cost forecast: RAV"]
["FC.Comp.GRC","Component cost forecast: GRC"]
["FC.Comp.Capex","Component cost forecast: Capex"]
["FC.Comp.OCMdep","Component cost forecast: OCM depreciation"]
["FC.Comp.NCA","Component cost forecast: NCA"]
["FC.Comp.NRC","Component cost forecast: NRC"]
["FC.Comp.HGL","Component cost forecast: holding gains and losses"]
["FC.Comp.Pay","Component cost forecast: pay opex"]
["FC.Comp.NonPay","Component cost forecast: non-pay opex"]
["FC.Comp.Total","Component cost forecast: total non-admin costs"]
["<<Usage factors>>","Blank divider sheet"]
["Cost_UFs","Cost usage factor inputs"]
["<<Forecasts, by service>>","Blank divider sheet"]
["FC.Serv.RAV","Service cost forecast: RAV"]
["FC.Serv.GRC","Service cost forecast: GRC"]
["FC.Serv.Capex","Service cost forecast: Capex"]
["FC.Serv.OCM","Service cost forecast: OCM depreciation"]
["FC.Serv.NCA","Service cost forecast: NCA"]
["FC.Serv.NRC","Service cost forecast: NRC"]
["FC.Serv.HGL","Service cost forecast: holding gains and losses"]
["FC.Serv.Pay","Service cost forecast: pay opex"]
["FC.Serv.NonPay","Service cost forecast: non-pay opex"]
["FC.Serv.Return","Service cost forecast: return on capital employed"]
["<<Summary & analysis>>","Blank divider sheet"]
["TotalCosts_Service","Service cost forecast: total costs"]
["<<Starting prices>>","Blank divider sheet"]
["StartPrices","Input assumptions for starting charges"]
["<<X calculation>>","Blank divider sheet"]
["BasketDesign","Inputs to determine which services are in which charge control baskets"]
["Basket 1 -->","Blank divider sheet"]
["Basket1Rev","Basket 1 revenue forecasts"]
["Basket1Cost","Basket 1 cost forecasts"]
["Basket 2 -->","Blank divider sheet"]
["Basket2Rev","Basket 2 revenue forecasts"]
["Basket2Cost","Basket 2 cost forecasts"]
["Basket 3 -->","Blank divider sheet"]
["Basket3Rev","Basket 3 revenue forecasts"]
["Basket3Cost","Basket 3 cost forecasts"]
["Basket 4 -->","Blank divider sheet"]
["Basket4Rev","Basket 4 revenue forecasts"]
["Basket4Cost","Basket 4 cost forecasts"]
["Xcalculation","Calculation of the value of X for each of the control baskets"]
["1819 cost uplifts","Uplifts to 2018/19 Ethernet basket costs to account for NDR decision and dark fibre remedy"]
["Geo adjustment","Calculation of uplift to Ethernet basket csosts to account for removal of Birmingham, Glasgow and Leeds CBDs"]

{"sheet":"Terms and Conditions","index":1,"n_rows":14,"n_cols":1,"rows_kept":14,"cut":false,"hidden":false,"merged":[[5,0,5,15],[7,0,7,15],[9,0,9,15],[11,0,11,15],[13,0,13,15]]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Terms and conditions"]
[]
["The terms and conditions on which OFCOM is making available the model are set out below."]
[]
["All right, title and interest in the provided model (the ‘Model’) constructed in Excel to calculate our values of X for the 2017 BCMR Temporary Conditions charge control are owned by OFCOM. Such title and interest is protected by United Kingdom intellectual property laws and international treaty provisions. While you may freely use the Model to understand the calculations used to derive our proposed values of X, it is not to be modified in any way or used for commercial gain or otherwise without the prior written permission of OFCOM."]
[]
["No representation or warranty is given as to the accuracy, completeness or correctness of the provided Model and it is provided 'as is'. It is provided without any representation or endorsement made and without warranty of any kind, whether express or implied, including but not limited to the implied warranties of satisfactory quality, fitness for a particular purpose, non-infringement, compatibility, security and accuracy."]
[]
["OFCOM does not accept any responsibility for any loss, disruption or damage to your data or your computer system which may occur whilst using the Model or material derived from the Model. OFCOM does not warrant that the functions contained in the Model will be uninterrupted or error free. Also, OFCOM does not warrant that defects will be corrected, or that the Model provided is free of viruses."]
[]
["In no event will OFCOM be liable for any loss or damage including, without limitation, indirect or consequential loss or damage, or any loss or damages whatsoever arising from use or loss of use of, data or profits arising out of or in connection with the use or otherwise of the provided Model. By using this Model, you agree to the above."]
[]
["These terms and conditions shall be covered by and construed in accordance with the laws of England and Wales. Any dispute arising under these terms and conditions shall be subject to the exclusive jurisdiction of the Courts of England and Wales."]

{"sheet":"Style Guidelines","index":2,"n_rows":79,"n_cols":12,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Style Guidelines",null,null,null,null,null,null,null,null,null,null," "]
[]
["Sheet key"]
[]
[null,"Model map",null,null,"Model map sheet"]
[]
[null,"Control & outputs",null,null,"Control panel and model output sheets"]
[]
[null,"Inputs",null,null,"Model input sheet, either linked to another workbook or contains hard-coded data"]
[]
[null,"Calculations",null,null,"Calculation sheet"]
[]
[null,"Divider 1",null,null,"Blank divider sheet level 1"]
[]
[null,"Divider 2",null,null,"Blank divider sheet level 2"]
[]
[]
["Input cell styles"]
[]
[null,"Input Parameter",300,null,"Input parameter that can be changed by user"]
[]
[null,"Input Data 1",100,null,"Input data/label hard-coded in model"]
[]
[null,"Input Data 2",150,null,"Input data hard-coded in model"]
[]
[null,"Input Data 3",300,null,"Input data that is linked to another workbook"]
[]
[null,"Input Label 1",100,null,"Input lists that have been defined as named ranges"]
[]
[null,"Input Label 2",100,null,"Input label that is liked to cell in another sheet"]
[]
[null,"Calculated input data",100,null,"Input that has been calculated from other inputs"]
[]
[null,"Input Blank",null,null,"Blank input cell, e.g. for running alternative scenarios"]
[]
[]
["Calculation & output cell styles"]
[]
[null,"Calculation 1",100,null,"Model calculation type 1"]
[]
[null,"Calculation 2",100,null,"Model calculation type 2 (likely using base year data)"]
[]
[null,"Calculation total",100,null,"Total of model calculation cells"]
[]
[null,"Summary",100,null,"Calculation of summary information"]
[]
[null,"Summary total",100,null,"Total of summary calculation cells"]
[]
[null,"Output",100,null,"Key calculation output in sheet / model"]
[]
[]
["Other cell styles"]
[]
[null,"List 1","List",null,"List that is linked to named range"]
[]
[null,"List 2","List",null,"List that has been calculated"]
[]
[null,"Named range","Name",null,"Label for named range"]
[]
[null,"Note/source","Note/source",null,"Note about / source for information on the sheet"]
[]
[null,"Index",1,null,"Index numbering"]
[]
[null,"Check",100,null,"Check calculation"]
[]
[null,"Redacted input data","Removed",null,"Input data that is confidential and has been removed"]
[]
[null,"Randomised data",null,null,"Data that has been randomised by +/- 20% for confidentiality purposes"]
[]
["Heading styles"]
[]
[null,"H1","Title",null,"Level 1"]
[]
[null,"H2","Title",null,"Level 2"]
[]
[null,"H3","Title",null,"Level 3"]
[]
[null,"H4","Title",null,"Level 4"]

{"sheet":"Model map","index":3,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Model map"]

{"sheet":"Control panel","index":4,"n_rows":120,"n_cols":16,"rows_kept":120,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Control Panel",null,null,null,null,null,null,null,null,null," "]
[]
[null,null,null,"Options","Description",null,"Selected options"]
["Basket design"]
[]
[{"$f":"IF(ISBLANK(B7),\"\",MAX($A$6:A6)+1)","v":1},"Choose basket design scenario",null,1,{"$f":"BasketDesign!W5","v":"BasketOption_1"},null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A7,Scenarios!$A:$A,0))","v":1},{"$f":"INDEX(E7:E9,MATCH(G7,D7:D9,0))","v":"BasketOption_1"},null,null,"Selected scenario",{"$f":"Scenarios!F6","v":"Base case"}]
[{"$f":"IF(ISBLANK(B8),\"\",MAX($A$6:A7)+1)","v":""},null,null,2,{"$f":"BasketDesign!AC5","v":"BasketOption_2"},null,"Basket_scenario"]
[{"$f":"IF(ISBLANK(B9),\"\",MAX($A$6:A8)+1)","v":""},null,null,3,{"$f":"BasketDesign!AI5","v":"BasketOption_3"}]
[null,null,null,null,null,null,null,null,null,"Model results summary",null,null,"NB. Calculated results different to Temporary Conditions statement because non-confidential model uses data that has been randomised by +/- 20%  "]
["Volume forecasts",null,null,null,null,null,null,null,null,"Units: £m"]
[{"$f":"IF(ISBLANK(B12),\"\",MAX($A$6:A11)+1)","v":""}]
[{"$f":"IF(ISBLANK(B13),\"\",MAX($A$6:A12)+1)","v":2},"Choose standard volume forecast",null,1,{"$f":"FC.ServVolumes!W9","v":"StandVolFC_1"},null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A13,Scenarios!$A:$A,0))","v":1},{"$f":"INDEX($E$13:$E$15,MATCH(Volume_scenario,$D$13:$D$15,0))","v":"StandVolFC_1"},null,1,{"$f":"Xcalculation!$F$4","v":"TI Basket"},{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[null,"(if not assuming migration to passives)",null,2,{"$f":"FC.ServVolumes!AE9","v":"StandVolFC_2"},null,"Volume_scenario",null,null,null,"Revenues",{"$f":"Xcalculation!F19","v":340.00088258192545},{"$f":"Xcalculation!G19","v":271.21266275104841},{"$f":"Xcalculation!H19","v":227.05285468847137},{"$f":"Xcalculation!I19","v":175.79335982998495},{"$f":"Xcalculation!J19","v":145.31326233117983}]
[{"$f":"IF(ISBLANK(B15),\"\",MAX($A$6:A14)+1)","v":""},null,null,3,{"$f":"FC.ServVolumes!AM9","v":"StandVolFC_3"},null,null,null,null,null,"Operating costs",{"$f":"Xcalculation!F41","v":113.57038782129518},{"$f":"Xcalculation!G41","v":100.29525523891581},{"$f":"Xcalculation!H41","v":84.618475374448096},{"$f":"Xcalculation!I41","v":72.838648499467254},{"$f":"Xcalculation!J41","v":65.744790535089138}]
[{"$f":"IF(ISBLANK(B16),\"\",MAX($A$6:A15)+1)","v":""},null,null,null,null,null,null,null,null,null,"Capital costs",{"$f":"SUM(Xcalculation!F42:F44)","v":99.957475314935266},{"$f":"SUM(Xcalculation!G42:G44)","v":86.650040989871925},{"$f":"SUM(Xcalculation!H42:H44)","v":73.725829245053177},{"$f":"SUM(Xcalculation!I42:I44)","v":64.902721362777754},{"$f":"SUM(Xcalculation!J42:J44)","v":59.51826405374706}]
[{"$f":"IF(ISBLANK(B17),\"\",MAX($A$6:A16)+1)","v":3},"Use MEA volumes?",null,1,true,null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A17,Scenarios!$A:$A,0))","v":1},{"$f":"INDEX(E17:E18,MATCH(G17,D17:D18,0))","v":true},null,null,null,null,null,null,"X",{"$f":"Xcalculation!J11","v":-2.2499999999999999E-2}]
[{"$f":"IF(ISBLANK(B18),\"\",MAX($A$6:A17)+1)","v":""},null,null,2,false,null,"MEA.On_scenario"]
[{"$f":"IF(ISBLANK(B19),\"\",MAX($A$6:A18)+1)","v":""},null,null,null,null,null,null,null,null,2,{"$f":"Xcalculation!N4","v":"Ethernet Basket"},{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(ISBLANK(B20),\"\",MAX($A$6:A19)+1)","v":4},"MEA mapping",null,1,{"$f":"INDEX(MEAmapping!$H$9:$J$9,MATCH('Control panel'!D20,MEAmapping!$H$8:$J$8,0))","v":"Base case"},null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A20,Scenarios!$A:$A,0))","v":1},{"$f":"INDEX(E20:E22,MATCH(G20,D20:D22,0))","v":"Base case"},null,null,"Revenues",{"$f":"Xcalculation!N19","v":696.95018112901607},{"$f":"Xcalculation!O19","v":686.70906641314434},{"$f":"Xcalculation!P19","v":700.58948566264439},{"$f":"Xcalculation!Q19","v":738.90803454210334},{"$f":"Xcalculation!R19","v":641.60070270576853}]
[{"$f":"IF(ISBLANK(B21),\"\",MAX($A$6:A20)+1)","v":""},null,null,2,{"$f":"INDEX(MEAmapping!$H$9:$J$9,MATCH('Control panel'!D21,MEAmapping!$H$8:$J$8,0))","v":"<Enter scenario name>"},null,"MEA.Map_scenario",null,null,null,"Operating costs",{"$f":"Xcalculation!N41","v":148.05240406893708},{"$f":"Xcalculation!O41","v":144.00944620604642},{"$f":"Xcalculation!P41","v":143.92714563025621},{"$f":"Xcalculation!Q41","v":142.10054029079834},{"$f":"Xcalculation!R41","v":115.62546685539459}]
[{"$f":"IF(ISBLANK(B22),\"\",MAX($A$6:A21)+1)","v":""},null,null,3,{"$f":"INDEX(MEAmapping!$H$9:$J$9,MATCH('Control panel'!D22,MEAmapping!$H$8:$J$8,0))","v":"<Enter scenario name>"},null,null,null,null,null,"Capital costs",{"$f":"SUM(Xcalculation!N42:N44)","v":301.84220207350268},{"$f":"SUM(Xcalculation!O42:O44)","v":286.601242915412},{"$f":"SUM(Xcalculation!P42:P44)","v":278.93999743091086},{"$f":"SUM(Xcalculation!Q42:Q44)","v":275.38532995784146},{"$f":"SUM(Xcalculation!R42:R44)","v":234.46457091250119}]
[{"$f":"IF(ISBLANK(B23),\"\",MAX($A$6:A22)+1)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"X",{"$f":"Xcalculation!R11","v":-0.1525}]
[{"$f":"IF(ISBLANK(B24),\"\",MAX($A$6:A23)+1)","v":5},"Use volumes that include passives impact?",null,1,true,null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A24,Scenarios!$A:$A,0))","v":1},{"$f":"INDEX(E24:E25,MATCH(G24,D24:D25,0))","v":true}]
[{"$f":"IF(ISBLANK(B25),\"\",MAX($A$6:A24)+1)","v":""},null,null,2,false,null,"Volume.Passives_scenario",null,null,3,{"$f":"\"<\"&Xcalculation!V4&\">\"","v":"<Basket not used>"},{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(ISBLANK(B26),\"\",MAX($A$6:A25)+1)","v":""},null,null,null,null,null,null,null,null,null,"Revenues",{"$f":"Xcalculation!V19","v":0},{"$f":"Xcalculation!W19","v":0},{"$f":"Xcalculation!X19","v":0},{"$f":"Xcalculation!Y19","v":0},{"$f":"Xcalculation!Z19","v":0}]
[{"$f":"IF(ISBLANK(B27),\"\",MAX($A$6:A26)+1)","v":6},"Choose actives volume forecast",null,1,{"$f":"FC.ServActiveVolumes!U12","v":"ActiveVolFC_1"},null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A27,Scenarios!$A:$A,0))","v":1},{"$f":"INDEX($E$27:$E$30,MATCH(ActVolume_scenario,$D$27:$D$30,0))","v":"ActiveVolFC_1"},null,null,"Operating costs",{"$f":"Xcalculation!V41","v":0},{"$f":"Xcalculation!W41","v":0},{"$f":"Xcalculation!X41","v":0},{"$f":"Xcalculation!Y41","v":0},{"$f":"Xcalculation!Z41","v":0}]
[{"$f":"IF(ISBLANK(B28),\"\",MAX($A$6:A27)+1)","v":""},null,null,2,{"$f":"FC.ServActiveVolumes!AC12","v":"ActiveVolFC_2"},null,"ActVolume_scenario",null,null,null,"Capital costs",{"$f":"SUM(Xcalculation!V42:V44)","v":0},{"$f":"SUM(Xcalculation!W42:W44)","v":0},{"$f":"SUM(Xcalculation!X42:X44)","v":0},{"$f":"SUM(Xcalculation!Y42:Y44)","v":0},{"$f":"SUM(Xcalculation!Z42:Z44)","v":0}]
[{"$f":"IF(ISBLANK(B29),\"\",MAX($A$6:A28)+1)","v":""},null,null,3,{"$f":"FC.ServActiveVolumes!AK12","v":"ActiveVolFC_3"},null,null,null,null,null,null,null,null,null,"X",{"$f":"Xcalculation!Z11","v":0}]
[null,null,null,4,{"$f":"FC.ServActiveVolumes!AS12","v":"ActiveVolFC_4"}]
[null,null,null,null,null,null,null,null,null,4,{"$f":"\"<\"&Xcalculation!AD4&\">\"","v":"<Basket not used>"},{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(ISBLANK(B32),\"\",MAX($A$6:A31)+1)","v":7},"Legacy Ethernet conversion factor",null,1,0.5,null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A32,Scenarios!$A:$A,0))","v":1},{"$f":"INDEX(E32:E32,MATCH(G32,D32:D32,0))","v":0.5},null,null,"Revenues",{"$f":"Xcalculation!AD19","v":0},{"$f":"Xcalculation!AE19","v":0},{"$f":"Xcalculation!AF19","v":0},{"$f":"Xcalculation!AG19","v":0},{"$f":"Xcalculation!AH19","v":0}]
[{"$f":"IF(ISBLANK(B33),\"\",MAX($A$6:A32)+1)","v":""},null,null,null,null,null,"LegacyConv_scenario",null,null,null,"Operating costs",{"$f":"Xcalculation!AD41","v":0},{"$f":"Xcalculation!AE41","v":0},{"$f":"Xcalculation!AF41","v":0},{"$f":"Xcalculation!AG41","v":0},{"$f":"Xcalculation!AH41","v":0}]
["Asset lives",null,null,null,null,null,null,null,null,null,"Capital costs",{"$f":"SUM(Xcalculation!AD42:AD44)","v":0},{"$f":"SUM(Xcalculation!AE42:AE44)","v":0},{"$f":"SUM(Xcalculation!AF42:AF44)","v":0},{"$f":"SUM(Xcalculation!AG42:AG44)","v":0},{"$f":"SUM(Xcalculation!AH42:AH44)","v":0}]
[{"$f":"IF(ISBLANK(B35),\"\",MAX($A$6:A34)+1)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"X",{"$f":"Xcalculation!AH11","v":0}]
[{"$f":"IF(ISBLANK(B36),\"\",MAX($A$6:A35)+1)","v":8},"Choose asset lives",null,1,{"$f":"INDEX(AssetLives!$H$8:$J$8,MATCH($D36,AssetLives!$H$7:$J$7,0))","v":"Implied asset life"},null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A36,Scenarios!$A:$A,0))","v":1},{"$f":"INDEX(E36:E38,MATCH(G36,D36:D38,0))","v":"Implied asset life"}]
[{"$f":"IF(ISBLANK(B37),\"\",MAX($A$6:A36)+1)","v":""},null,null,2,{"$f":"INDEX(AssetLives!$H$8:$J$8,MATCH($D37,AssetLives!$H$7:$J$7,0))","v":"<Enter scenario name>"},null,"AssetLife_scenario"]
[{"$f":"IF(ISBLANK(B38),\"\",MAX($A$6:A37)+1)","v":""},null,null,3,{"$f":"INDEX(AssetLives!$H$8:$J$8,MATCH($D38,AssetLives!$H$7:$J$7,0))","v":"<Enter scenario name>"}]
[{"$f":"IF(ISBLANK(B39),\"\",MAX($A$6:A38)+1)","v":""}]
["Input Price Changes"]
[{"$f":"IF(ISBLANK(B41),\"\",MAX($A$6:A40)+1)","v":""}]
[{"$f":"IF(ISBLANK(B42),\"\",MAX($A$6:A41)+1)","v":9},"Choose Asset price change scenario",null,1,{"$f":"InputPriceChanges!C19","v":"Base case"},null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A42,Scenarios!$A:$A,0))","v":1},{"$f":"INDEX(E42:E44,MATCH(G42,D42:D44,0))","v":"Base case"}]
[{"$f":"IF(ISBLANK(B43),\"\",MAX($A$6:A42)+1)","v":""},null,null,2,{"$f":"InputPriceChanges!C22","v":"<Enter scenario name>"},null,"InputPriceChanges_scenario"]
[{"$f":"IF(ISBLANK(B44),\"\",MAX($A$6:A43)+1)","v":""},null,null,3,{"$f":"InputPriceChanges!C23","v":"<Enter scenario name>"}]
[{"$f":"IF(ISBLANK(B45),\"\",MAX($A$6:A44)+1)","v":""}]
[{"$f":"IF(ISBLANK(B46),\"\",MAX($A$6:A45)+1)","v":10},"Cable: copper/fibre ratio",null,1,1.2783991426208679E-2,null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A46,Scenarios!$A:$A,0))","v":1},{"$f":"INDEX(E46:E46,MATCH(G46,D46:D46,0))","v":1.2783991426208679E-2}]
[{"$f":"IF(ISBLANK(B47),\"\",MAX($A$6:A46)+1)","v":""},null,null,null,null,null,"CableSplit_copper.fibre"]
[{"$f":"IF(ISBLANK(B48),\"\",MAX($A$6:A47)+1)","v":""}]
[{"$f":"IF(ISBLANK(B49),\"\",MAX($A$6:A48)+1)","v":11},"Choose Pay opex price trend",null,1,{"$f":"INDEX(InputPriceChanges!$C$34:$C$36,MATCH(D49,InputPriceChanges!$B$34:$B$36,0))","v":"Base"},null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A49,Scenarios!$A:$A,0))","v":1},{"$f":"INDEX(E49:E51,MATCH(G49,D49:D51,0))","v":"Base"}]
[{"$f":"IF(ISBLANK(B50),\"\",MAX($A$6:A49)+1)","v":""},null,null,2,{"$f":"INDEX(InputPriceChanges!$C$34:$C$36,MATCH(D50,InputPriceChanges!$B$34:$B$36,0))","v":"<Enter scenario name>"},null,"Pay.Trend_scenario"]
[{"$f":"IF(ISBLANK(B51),\"\",MAX($A$6:A50)+1)","v":""},null,null,3,{"$f":"INDEX(InputPriceChanges!$C$34:$C$36,MATCH(D51,InputPriceChanges!$B$34:$B$36,0))","v":"<Enter scenario name>"}]
[{"$f":"IF(ISBLANK(B52),\"\",MAX($A$6:A51)+1)","v":""}]
[{"$f":"IF(ISBLANK(B53),\"\",MAX($A$6:A52)+1)","v":12},"Choose Non Pay opex price trend",null,1,{"$f":"INDEX(InputPriceChanges!$C$40:$C$42,MATCH(D53,InputPriceChanges!$B$40:$B$42,0))","v":"Base"},null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A53,Scenarios!$A:$A,0))","v":1},{"$f":"INDEX(E53:E55,MATCH(G53,D53:D55,0))","v":"Base"}]
[{"$f":"IF(ISBLANK(B54),\"\",MAX($A$6:A53)+1)","v":""},null,null,2,{"$f":"INDEX(InputPriceChanges!$C$40:$C$42,MATCH(D54,InputPriceChanges!$B$40:$B$42,0))","v":"<Enter scenario name>"},null,"NonPay.Trend_scenario"]
[{"$f":"IF(ISBLANK(B55),\"\",MAX($A$6:A54)+1)","v":""},null,null,3,{"$f":"INDEX(InputPriceChanges!$C$40:$C$42,MATCH(D55,InputPriceChanges!$B$40:$B$42,0))","v":"<Enter scenario name>"}]
[{"$f":"IF(ISBLANK(B56),\"\",MAX($A$6:A55)+1)","v":""}]
["AVEs"]
[{"$f":"IF(ISBLANK(B58),\"\",MAX($A$6:A57)+1)","v":""}]
[{"$f":"IF(ISBLANK(B59),\"\",MAX($A$6:A58)+1)","v":13},"Choose AVEs",null,1,{"$f":"INDEX(AVEs!$H$5:$J$5,MATCH(D59,AVEs!$H$6:$J$6,0))","v":"2014/15 LRIC:FAC ratios"},null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A59,Scenarios!$A:$A,0))","v":1},{"$f":"INDEX(E59:E61,MATCH(G59,D59:D61,0))","v":"2014/15 LRIC:FAC ratios"}]
[{"$f":"IF(ISBLANK(B60),\"\",MAX($A$6:A59)+1)","v":""},null,null,2,{"$f":"INDEX(AVEs!$H$5:$J$5,MATCH(D60,AVEs!$H$6:$J$6,0))","v":"<Enter scenario name>"},null,"AVEs_scenario"]
[{"$f":"IF(ISBLANK(B61),\"\",MAX($A$6:A60)+1)","v":""},null,null,3,{"$f":"INDEX(AVEs!$H$5:$J$5,MATCH(D61,AVEs!$H$6:$J$6,0))","v":"<Enter scenario name>"}]
[{"$f":"IF(ISBLANK(B62),\"\",MAX($A$6:A61)+1)","v":""}]
["CVEs"]
[{"$f":"IF(ISBLANK(B64),\"\",MAX($A$6:A63)+1)","v":""}]
[{"$f":"IF(ISBLANK(B65),\"\",MAX($A$6:A64)+1)","v":14},"Choose CVEs",null,1,{"$f":"INDEX(CVEs!$H$5:$J$5,MATCH(D65,CVEs!$H$6:$J$6,0))","v":"2014/15 LRIC:FAC ratios"},null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A65,Scenarios!$A:$A,0))","v":1},{"$f":"INDEX(E65:E67,MATCH(G65,D65:D67,0))","v":"2014/15 LRIC:FAC ratios"}]
[{"$f":"IF(ISBLANK(B66),\"\",MAX($A$6:A65)+1)","v":""},null,null,2,{"$f":"INDEX(CVEs!$H$5:$J$5,MATCH(D66,CVEs!$H$6:$J$6,0))","v":"<Enter scenario name>"},null,"CVEs_scenario"]
[{"$f":"IF(ISBLANK(B67),\"\",MAX($A$6:A66)+1)","v":""},null,null,3,{"$f":"INDEX(CVEs!$H$5:$J$5,MATCH(D67,CVEs!$H$6:$J$6,0))","v":"<Enter scenario name>"}]
[{"$f":"IF(ISBLANK(B68),\"\",MAX($A$6:A67)+1)","v":""}]
[]
["Dynamic elasticities"]
[{"$f":"IF(ISBLANK(B71),\"\",MAX($A$6:A70)+1)","v":""}]
[{"$f":"IF(ISBLANK(B72),\"\",MAX($A$6:A71)+1)","v":15},"Enable dynamic elasticities?",null,1,true,null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A72,Scenarios!$A:$A,0))","v":1},{"$f":"INDEX(E72:E73,MATCH(G72,D72:D73,0))","v":true}]
[{"$f":"IF(ISBLANK(B73),\"\",MAX($A$6:A72)+1)","v":""},null,null,2,false,null,"Dynamic_scenario"]
[{"$f":"IF(ISBLANK(B74),\"\",MAX($A$6:A73)+1)","v":""}]
["Efficiency assumptions"]
[{"$f":"IF(ISBLANK(B76),\"\",MAX($A$6:A75)+1)","v":""}]
[{"$f":"IF(ISBLANK(B77),\"\",MAX($A$6:A76)+1)","v":16},"Choose efficiency scenario",null,1,{"$f":"INDEX(Efficiency!$G$7:$I$7,MATCH(D77,Efficiency!$G$8:$I$8,0))","v":"Base case"},null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A77,Scenarios!$A:$A,0))","v":1},{"$f":"INDEX(E77:E79,MATCH(G77,D77:D79,0))","v":"Base case"}]
[{"$f":"IF(ISBLANK(B78),\"\",MAX($A$6:A77)+1)","v":""},null,null,2,{"$f":"INDEX(Efficiency!$G$7:$I$7,MATCH(D78,Efficiency!$G$8:$I$8,0))","v":"<Enter scenario name>"},null,"Efficiency_scenario"]
[{"$f":"IF(ISBLANK(B79),\"\",MAX($A$6:A78)+1)","v":""},null,null,3,{"$f":"INDEX(Efficiency!$G$7:$I$7,MATCH(D79,Efficiency!$G$8:$I$8,0))","v":"<Enter scenario name>"}]
[{"$f":"IF(ISBLANK(B80),\"\",MAX($A$6:A79)+1)","v":""}]
["WACC assumptions"]
[{"$f":"IF(ISBLANK(B82),\"\",MAX($A$6:A81)+1)","v":""}]
[{"$f":"IF(ISBLANK(B83),\"\",MAX($A$6:A82)+1)","v":17},"Choose WACC",null,1,{"$f":"INDEX(WACC!$C$8:$E$8,MATCH(D83,WACC!$C$9:$E$9,0))","v":"Base case"},null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A83,Scenarios!$A:$A,0))","v":1},{"$f":"INDEX(E83:E85,MATCH(G83,D83:D85,0))","v":"Base case"}]
[{"$f":"IF(ISBLANK(B84),\"\",MAX($A$6:A83)+1)","v":""},null,null,2,{"$f":"INDEX(WACC!$C$8:$E$8,MATCH(D84,WACC!$C$9:$E$9,0))","v":"<Enter scenario name>"},null,"WACC_scenario"]
[{"$f":"IF(ISBLANK(B85),\"\",MAX($A$6:A84)+1)","v":""},null,null,3,{"$f":"INDEX(WACC!$C$8:$E$8,MATCH(D85,WACC!$C$9:$E$9,0))","v":"<Enter scenario name>"}]
[{"$f":"IF(ISBLANK(B86),\"\",MAX($A$6:A85)+1)","v":""}]
["Inflation"]
[{"$f":"IF(ISBLANK(B88),\"\",MAX($A$6:A87)+1)","v":""}]
[{"$f":"IF(ISBLANK(B89),\"\",MAX($A$6:A88)+1)","v":18},"Choose CPI Forecast",null,1,{"$f":"INDEX(Inflation!$B$10:$B$12,MATCH(D89,Inflation!$A$10:$A$12,0))","v":"Base case"},null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A89,Scenarios!$A:$A,0))","v":1},{"$f":"INDEX(E89:E91,MATCH(G89,D89:D91,0))","v":"Base case"}]
[{"$f":"IF(ISBLANK(B90),\"\",MAX($A$6:A89)+1)","v":""},null,null,2,{"$f":"INDEX(Inflation!$B$10:$B$12,MATCH(D90,Inflation!$A$10:$A$12,0))","v":"<Enter scenario>"},null,"CPI_scenario"]
[{"$f":"IF(ISBLANK(B91),\"\",MAX($A$6:A90)+1)","v":""},null,null,3,{"$f":"INDEX(Inflation!$B$10:$B$12,MATCH(D91,Inflation!$A$10:$A$12,0))","v":"<Enter scenario>"}]
[{"$f":"IF(ISBLANK(B92),\"\",MAX($A$6:A91)+1)","v":""}]
[{"$f":"IF(ISBLANK(B93),\"\",MAX($A$6:A92)+1)","v":19},"Choose RPI Forecast",null,1,{"$f":"INDEX(Inflation!$B$15:$B$17,MATCH(D93,Inflation!$A$15:$A$17,0))","v":"Base case"},null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A93,Scenarios!$A:$A,0))","v":1},{"$f":"INDEX(E93:E95,MATCH(G93,D93:D95,0))","v":"Base case"}]
[{"$f":"IF(ISBLANK(B94),\"\",MAX($A$6:A93)+1)","v":""},null,null,2,{"$f":"INDEX(Inflation!$B$15:$B$17,MATCH(D94,Inflation!$A$15:$A$17,0))","v":"<Enter scenario>"},null,"RPI_scenario"]
[{"$f":"IF(ISBLANK(B95),\"\",MAX($A$6:A94)+1)","v":""},null,null,3,{"$f":"INDEX(Inflation!$B$15:$B$17,MATCH(D95,Inflation!$A$15:$A$17,0))","v":"<Enter scenario>"}]
[{"$f":"IF(ISBLANK(B96),\"\",MAX($A$6:A95)+1)","v":""}]
["TI basket cost forecasting"]
[{"$f":"IF(ISBLANK(B98),\"\",MAX($A$6:A97)+1)","v":""}]
[{"$f":"IF(ISBLANK(B99),\"\",MAX($A$6:A98)+1)","v":20},"Use (6) Supplementary cost forecasting model for TI?",null,1,true,null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A99,Scenarios!$A:$A,0))","v":1},{"$f":"INDEX(E99:E100,MATCH(G99,D99:D100,0))","v":true}]
[null,null,null,2,false,null,"TI_scenario"]
[]
["NDR cost uplift"]
[{"$f":"IF(ISBLANK(B103),\"\",MAX($A$6:A102)+1)","v":""}]
[{"$f":"IF(ISBLANK(B104),\"\",MAX($A$6:A103)+1)","v":21},"Choose NDR scenario",null,1,{"$f":"'1819 cost uplifts'!$D$5","v":"2016 LLCC"},null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A104,Scenarios!$A:$A,0))","v":2},{"$f":"INDEX(E104:E105,MATCH(G104,D104:D105,0))","v":"Temporary conditions"}]
[null,null,null,2,{"$f":"'1819 cost uplifts'!$E$5","v":"Temporary conditions"},null,"NDR_scenario"]
[]
["Dark fibre uplifts"]
[{"$f":"IF(ISBLANK(B108),\"\",MAX($A$6:A107)+1)","v":""}]
[{"$f":"IF(ISBLANK(B109),\"\",MAX($A$6:A108)+1)","v":22},"Choose dark fibre uplift scenario",null,1,{"$f":"'1819 cost uplifts'!$D$5","v":"2016 LLCC"},null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A109,Scenarios!$A:$A,0))","v":2},{"$f":"INDEX(E109:E110,MATCH(G109,D109:D110,0))","v":"Temporary conditions"}]
[null,null,null,2,{"$f":"'1819 cost uplifts'!$E$5","v":"Temporary conditions"},null,"DF_scenario"]
[]
["Geographic cost uplifts"]
[{"$f":"IF(ISBLANK(B113),\"\",MAX($A$6:A112)+1)","v":""}]
[{"$f":"IF(ISBLANK(B114),\"\",MAX($A$6:A113)+1)","v":23},"Choose geographic cost uplift scenario",null,1,{"$f":"'Geo adjustment'!F43","v":"2016 LLCC"},null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A114,Scenarios!$A:$A,0))","v":2},{"$f":"INDEX(E114:E115,MATCH(G114,D114:D115,0))","v":"Temporary conditions"}]
[null,null,null,2,{"$f":"'Geo adjustment'!G43","v":"Temporary conditions"},null,"Geo_scenario"]
[]
["Geometric average of inflation"]
[{"$f":"IF(ISBLANK(B118),\"\",MAX($A$6:A117)+1)","v":""}]
[{"$f":"IF(ISBLANK(B119),\"\",MAX($A$6:A118)+1)","v":24},"Choose geometric average of inflation scenario",null,1,{"$f":"Inflation!G40","v":"2016 LLCC"},null,{"$f":"INDEX(Scenarios!$F:$F,MATCH(A119,Scenarios!$A:$A,0))","v":2},{"$f":"INDEX(E119:E120,MATCH(G119,D119:D120,0))","v":"Temporary conditions"}]
[null,null,null,2,{"$f":"Inflation!H40","v":"Temporary conditions"},null,"Xinfl_scenario"]

{"sheet":"Scenarios","index":5,"n_rows":61,"n_cols":39,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Scenario sheet",null,null,null,null,null,null,null,null,null," "]
["This sheet contains a list of scenarios. Select a scenario to change the assumptions underlying the charge control model's calculations"]
[]
[null,null,null,null,"Select scenario",1,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
[null,null,null,null,null,{"$f":"INDEX(H6:AM6,,MATCH(F5,H5:AM5,0))","v":"Base case"},null,"Base case","2016 BCMR FS","Include NDR uplift","Revised core volumes","Revised core and CBD volumes","CBD unit cost uplift","Revised dark fibre volumes","Revised dark fibre uplifts","<Enter scenario description>","<Enter scenario description>","<Enter scenario description>","<Enter scenario description>","<Enter scenario description>","<Enter scenario description>","<Enter scenario description>","<Enter scenario description>","<Enter scenario description>","<Enter scenario description>","<Enter scenario description>","<Enter scenario description>","<Enter scenario description>","<Enter scenario description>","<Enter scenario description>","<Enter scenario description>","<Enter scenario description>","<Enter scenario description>","<Enter scenario description>","<Enter scenario description>","<Enter scenario description>","<Enter scenario description>","<Enter scenario description>","<Enter scenario description>"]
[]
[null,null,null,null,null,"Selected"]
[null,"Basket design"]
[{"$f":"IF(ISBLANK((D10)),\"\",MAX($A9:A$9)+1)","v":1},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A10,'Control panel'!$A:$A,0))","v":"Choose basket design scenario"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D10),0,-2)&\"; (2) \"&OFFSET(INDIRECT(D10),1,-2)&\"; (3) \"&OFFSET(INDIRECT(D10),2,-2)","v":"(1) BasketOption_1; (2) BasketOption_2; (3) BasketOption_3"},"Basket_scenario",null,{"$f":"INDEX(H10:AM10,,MATCH($F$5,H$5:AM$5,0))","v":1},null,1,1,1,1,1,1,1,1]
[]
[null,"Volume forecasts"]
[{"$f":"IF(ISBLANK((D13)),\"\",MAX($A$9:A12)+1)","v":2},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A13,'Control panel'!$A:$A,0))","v":"Choose standard volume forecast"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D13),0,-2)&\"; (2) \"&OFFSET(INDIRECT(D13),1,-2)&\"; (3) \"&OFFSET(INDIRECT(D13),2,-2)","v":"(1) StandVolFC_1; (2) StandVolFC_2; (3) StandVolFC_3"},"Volume_scenario",null,{"$f":"INDEX(H13:AM13,,MATCH($F$5,H$5:AM$5,0))","v":1},null,1,3,3,2,1,1,1,1]
[{"$f":"IF(ISBLANK((D14)),\"\",MAX($A$9:A13)+1)","v":3},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A14,'Control panel'!$A:$A,0))","v":"Use MEA volumes?"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D14),0,-2)&\"; (2) \"&OFFSET(INDIRECT(D14),1,-2)","v":"(1) TRUE; (2) FALSE"},"MEA.On_scenario",null,1,null,1,1,1,1,1,1,1,1]
[{"$f":"IF(ISBLANK((D15)),\"\",MAX($A$9:A14)+1)","v":4},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A15,'Control panel'!$A:$A,0))","v":"MEA mapping"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D15),0,-2)&\"; (2) \"&OFFSET(INDIRECT(D15),1,-2)&\"; (3) \"&OFFSET(INDIRECT(D15),2,-2)","v":"(1) Base case; (2) <Enter scenario name>; (3) <Enter scenario name>"},"MEA.Map_scenario",null,1,null,1,1,1,1,1,1,1,1]
[{"$f":"IF(ISBLANK((D16)),\"\",MAX($A$9:A15)+1)","v":5},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A16,'Control panel'!$A:$A,0))","v":"Use volumes that include passives impact?"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D16),0,-2)&\"; (2) \"&OFFSET(INDIRECT(D16),1,-2)","v":"(1) TRUE; (2) FALSE"},"Volume.Passives_scenario",null,1,null,1,1,1,1,1,1,1,1]
[{"$f":"IF(ISBLANK((D17)),\"\",MAX($A$9:A16)+1)","v":6},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A17,'Control panel'!$A:$A,0))","v":"Choose actives volume forecast"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D17),0,-2)&\"; (2) \"&OFFSET(INDIRECT(D17),1,-2)&\"; (3) \"&OFFSET(INDIRECT(D17),2,-2)&\"; (4) \"&OFFSET(INDIRECT(D17),3,-2)","v":"(1) ActiveVolFC_1; (2) ActiveVolFC_2; (3) ActiveVolFC_3; (4) ActiveVolFC_4"},"ActVolume_scenario",null,1,null,1,4,4,3,2,2,1,1]
[{"$f":"IF(ISBLANK((D18)),\"\",MAX($A$9:A17)+1)","v":7},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A18,'Control panel'!$A:$A,0))","v":"Legacy Ethernet conversion factor"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D18),0,-2)","v":"(1) 0.5"},"LegacyConv_scenario",null,1,null,1,1,1,1,1,1,1,1]
[]
[null,"Asset lives"]
[{"$f":"IF(ISBLANK((D21)),\"\",MAX($A$9:A20)+1)","v":8},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A21,'Control panel'!$A:$A,0))","v":"Choose asset lives"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D21),0,-2)&\"; (2) \"&OFFSET(INDIRECT(D21),1,-2)&\"; (3) \"&OFFSET(INDIRECT(D21),2,-2)","v":"(1) Implied asset life; (2) <Enter scenario name>; (3) <Enter scenario name>"},"AssetLife_scenario",null,{"$f":"INDEX(H21:AM21,,MATCH($F$5,H$5:AM$5,0))","v":1},null,1,1,1,1,1,1,1,1]
[]
[null,"Input price changes"]
[{"$f":"IF(ISBLANK((D24)),\"\",MAX($A$9:A23)+1)","v":9},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A24,'Control panel'!$A:$A,0))","v":"Choose Asset price change scenario"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D24),0,-2)&\"; (2) \"&OFFSET(INDIRECT(D24),1,-2)&\"; (3) \"&OFFSET(INDIRECT(D24),2,-2)","v":"(1) Base case; (2) <Enter scenario name>; (3) <Enter scenario name>"},"InputPriceChanges_scenario",null,{"$f":"INDEX(H24:AM24,,MATCH($F$5,H$5:AM$5,0))","v":1},null,1,1,1,1,1,1,1,1]
[{"$f":"IF(ISBLANK((D25)),\"\",MAX($A$9:A24)+1)","v":10},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A25,'Control panel'!$A:$A,0))","v":"Cable: copper/fibre ratio"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D25),0,-2)","v":"(1) 0.0127839914262087"},"CableSplit_copper.fibre",null,{"$f":"INDEX(H25:AM25,,MATCH($F$5,H$5:AM$5,0))","v":1},null,1,1,1,1,1,1,1,1]
[{"$f":"IF(ISBLANK((D26)),\"\",MAX($A$9:A25)+1)","v":11},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A26,'Control panel'!$A:$A,0))","v":"Choose Pay opex price trend"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D26),0,-2)&\"; (2) \"&OFFSET(INDIRECT(D26),1,-2)&\"; (3) \"&OFFSET(INDIRECT(D26),2,-2)","v":"(1) Base; (2) <Enter scenario name>; (3) <Enter scenario name>"},"Pay.Trend_scenario",null,{"$f":"INDEX(H26:AM26,,MATCH($F$5,H$5:AM$5,0))","v":1},null,1,1,1,1,1,1,1,1]
[{"$f":"IF(ISBLANK((D27)),\"\",MAX($A$9:A26)+1)","v":12},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A27,'Control panel'!$A:$A,0))","v":"Choose Non Pay opex price trend"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D27),0,-2)&\"; (2) \"&OFFSET(INDIRECT(D27),1,-2)&\"; (3) \"&OFFSET(INDIRECT(D27),2,-2)","v":"(1) Base; (2) <Enter scenario name>; (3) <Enter scenario name>"},"NonPay.Trend_scenario",null,{"$f":"INDEX(H27:AM27,,MATCH($F$5,H$5:AM$5,0))","v":1},null,1,1,1,1,1,1,1,1]
[]
[null,"AVEs"]
[{"$f":"IF(ISBLANK((D30)),\"\",MAX($A$9:A29)+1)","v":13},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A30,'Control panel'!$A:$A,0))","v":"Choose AVEs"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D30),0,-2)&\"; (2) \"&OFFSET(INDIRECT(D30),1,-2)&\"; (3) \"&OFFSET(INDIRECT(D30),2,-2)","v":"(1) 2014/15 LRIC:FAC ratios; (2) <Enter scenario name>; (3) <Enter scenario name>"},"AVEs_scenario",null,{"$f":"INDEX(H30:AM30,,MATCH($F$5,H$5:AM$5,0))","v":1},null,1,1,1,1,1,1,1,1]
[]
[null,"CVEs"]
[{"$f":"IF(ISBLANK((D33)),\"\",MAX($A$9:A32)+1)","v":14},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A33,'Control panel'!$A:$A,0))","v":"Choose CVEs"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D33),0,-2)&\"; (2) \"&OFFSET(INDIRECT(D33),1,-2)&\"; (3) \"&OFFSET(INDIRECT(D33),2,-2)","v":"(1) 2014/15 LRIC:FAC ratios; (2) <Enter scenario name>; (3) <Enter scenario name>"},"CVEs_scenario",null,{"$f":"INDEX(H33:AM33,,MATCH($F$5,H$5:AM$5,0))","v":1},null,1,1,1,1,1,1,1,1]
[]
[null,"Dynamic elasticities"]
[{"$f":"IF(ISBLANK((D36)),\"\",MAX($A$9:A35)+1)","v":15},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A36,'Control panel'!$A:$A,0))","v":"Enable dynamic elasticities?"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D36),0,-2)&\"; (2) \"&OFFSET(INDIRECT(D36),1,-2)","v":"(1) TRUE; (2) FALSE"},"Dynamic_scenario",null,{"$f":"INDEX(H36:AM36,,MATCH($F$5,H$5:AM$5,0))","v":1},null,1,1,1,1,1,1,1,1]
[]
[null,"Efficiency assumptions"]
[{"$f":"IF(ISBLANK((D39)),\"\",MAX($A$9:A38)+1)","v":16},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A39,'Control panel'!$A:$A,0))","v":"Choose efficiency scenario"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D39),0,-2)&\"; (2) \"&OFFSET(INDIRECT(D39),1,-2)&\"; (3) \"&OFFSET(INDIRECT(D39),2,-2)","v":"(1) Base case; (2) <Enter scenario name>; (3) <Enter scenario name>"},"Efficiency_scenario",null,{"$f":"INDEX(H39:AM39,,MATCH($F$5,H$5:AM$5,0))","v":1},null,1,1,1,1,1,1,1,1]
[]
[null,"WACC assumptions"]
[{"$f":"IF(ISBLANK((D42)),\"\",MAX($A$9:A41)+1)","v":17},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A42,'Control panel'!$A:$A,0))","v":"Choose WACC"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D42),0,-2)&\"; (2) \"&OFFSET(INDIRECT(D42),1,-2)&\"; (3) \"&OFFSET(INDIRECT(D42),2,-2)","v":"(1) Base case; (2) <Enter scenario name>; (3) <Enter scenario name>"},"WACC_scenario",null,{"$f":"INDEX(H42:AM42,,MATCH($F$5,H$5:AM$5,0))","v":1},null,1,1,1,1,1,1,1,1]
[]
[null,"Inflation"]
[{"$f":"IF(ISBLANK((D45)),\"\",MAX($A$9:A44)+1)","v":18},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A45,'Control panel'!$A:$A,0))","v":"Choose CPI Forecast"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D45),0,-2)&\"; (2) \"&OFFSET(INDIRECT(D45),1,-2)&\"; (3) \"&OFFSET(INDIRECT(D45),2,-2)","v":"(1) Base case; (2) <Enter scenario>; (3) <Enter scenario>"},"CPI_scenario",null,{"$f":"INDEX(H45:AM45,,MATCH($F$5,H$5:AM$5,0))","v":1},null,1,1,1,1,1,1,1,1]
[{"$f":"IF(ISBLANK((D46)),\"\",MAX($A$9:A45)+1)","v":19},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A46,'Control panel'!$A:$A,0))","v":"Choose RPI Forecast"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D46),0,-2)&\"; (2) \"&OFFSET(INDIRECT(D46),1,-2)&\"; (3) \"&OFFSET(INDIRECT(D46),2,-2)","v":"(1) Base case; (2) <Enter scenario>; (3) <Enter scenario>"},"RPI_scenario",null,{"$f":"INDEX(H46:AM46,,MATCH($F$5,H$5:AM$5,0))","v":1},null,1,1,1,1,1,1,1,1]
[]
[null,"TI basket cost forecasting"]
[{"$f":"IF(ISBLANK((D49)),\"\",MAX($A$9:A48)+1)","v":20},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A49,'Control panel'!$A:$A,0))","v":"Use (6) Supplementary cost forecasting model for TI?"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D49),0,-2)&\"; (2) \"&OFFSET(INDIRECT(D49),1,-2)","v":"(1) TRUE; (2) FALSE"},"TI_scenario",null,{"$f":"INDEX(H49:AM49,,MATCH($F$5,H$5:AM$5,0))","v":1},null,1,1,1,1,1,1,1,1]
[]
[null,"NDR cost uplift"]
[{"$f":"IF(ISBLANK((D52)),\"\",MAX($A$9:A51)+1)","v":21},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A52,'Control panel'!$A:$A,0))","v":"Choose NDR scenario"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D52),0,-2)&\"; (2) \"&OFFSET(INDIRECT(D52),1,-2)","v":"(1) 2016 LLCC; (2) Temporary conditions"},"NDR_scenario",null,{"$f":"INDEX(H52:AM52,,MATCH($F$5,H$5:AM$5,0))","v":2},null,2,1,2,2,2,2,2,2]
[]
[null,"Dark fibre uplifts"]
[{"$f":"IF(ISBLANK((D55)),\"\",MAX($A$9:A54)+1)","v":22},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A55,'Control panel'!$A:$A,0))","v":"Choose dark fibre uplift scenario"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D55),0,-2)&\"; (2) \"&OFFSET(INDIRECT(D55),1,-2)","v":"(1) 2016 LLCC; (2) Temporary conditions"},"DF_scenario",null,{"$f":"INDEX(H55:AM55,,MATCH($F$5,H$5:AM$5,0))","v":2},null,2,1,1,1,1,1,1,2]
[]
[null,"Geographic cost uplifts"]
[{"$f":"IF(ISBLANK((D58)),\"\",MAX($A$9:A57)+1)","v":23},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A58,'Control panel'!$A:$A,0))","v":"Choose geographic cost uplift scenario"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D58),0,-2)&\"; (2) \"&OFFSET(INDIRECT(D58),1,-2)","v":"(1) 2016 LLCC; (2) Temporary conditions"},"Geo_scenario",null,{"$f":"INDEX(H58:AM58,,MATCH($F$5,H$5:AM$5,0))","v":2},null,2,1,1,1,1,2,2,2]
[]
[null,"Geometric average of inflation"]
[{"$f":"IF(ISBLANK((D61)),\"\",MAX($A$9:A60)+1)","v":24},{"$f":"INDEX('Control panel'!$B:$B,MATCH(A61,'Control panel'!$A:$A,0))","v":"Choose geometric average of inflation scenario"},{"$f":"\"(1) \"&OFFSET(INDIRECT(D61),0,-2)&\"; (2) \"&OFFSET(INDIRECT(D61),1,-2)","v":"(1) 2016 LLCC; (2) Temporary conditions"},"Xinfl_scenario",null,{"$f":"INDEX(H61:AM61,,MATCH($F$5,H$5:AM$5,0))","v":2},null,2,1,1,1,1,1,1,1]

{"sheet":"Results","index":6,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Summary of results"]
["Summary of CPI-X model outputs and impact of model updates from 2016 LLCC to Temporary Conditions"]
[]
[]
[null,null,"(A) Temporary conditions model base case results"]
[null,null,"Scenario","Description","Revenues in absence of X (£m)","Costs - including return on capital (£m)","Number of periods","X","Geometric average of inflation","Adjusted year 1 X","Rounded X"]
[]
[null,null,"(1) Temporary conditions base case","2016 LLCC model - adjusted for NDR, geographic scope and dark fibre forecasts",null,null,2,-0.13229462451713292,2.0250000000000101E-2,{"$f":"H9*(1+I9)","v":-0.13497359066360487},{"$f":"ROUND(J9*100*4,0)/400","v":-0.13500000000000001}]
[]
[]
[null,null,"(B) Scenario results: Iterative impact of updating assumptions 2016 LLCC model to Temporary Conditions model"]
[null,null,"Scenario","Description","Revenues in absence of X (£m)","Costs - including return on capital (£m)","Number of periods","X","Geometric average of inflation","Adjusted year 1 X","Rounded X","Rounded X +/- previous scenarios"]
[]
[null,null,"(2) 2016 BCMR Final Statement","Revenues absent X based on end of 16/17 prices. X calculated over 2 periods.",null,null,2,-0.13306852446960504,1.6910464432415839E-2,{"$f":"H15*(1+I15)","v":-0.13531877501972236},{"$f":"ROUND(J15*100*4,0)/400","v":-0.13500000000000001}]
[null,null,"(3) Include NDR uplift","Uplift 18/19 costs by £4.8m to account for NDR decision",null,null,2,-0.12761740455417736,1.6910464432415839E-2,-0.129775474134848,-0.13,{"$f":"K16-K15","v":5.0000000000000044E-3}]
[null,null,"(4) Revised core volumes","Remove additional circuits identified in competitive core (now 107 exchanges)",null,null,2,-0.12743487334557146,1.6910464432415839E-2,-0.12958985623873118,-0.13,0]
[null,null,"(5) Revised core and CBD volumes","Take out circuit volumes in CBDs of Birmingham, Glasgow and Leeds",null,null,2,-0.12711543908054468,1.6910464432415839E-2,-0.12926502019192715,-0.13,0]
[null,null,"(6) CBD unit cost uplift","Uplift RoUK+LP costs by WECLA vs Non-WECLA unit cost differential",null,null,2,-0.12438145377817877,1.6910464432415839E-2,-0.12648480192834685,-0.1275,2.5000000000000022E-3]
[null,null,"(7) Revised dark fibre volumes","Revised dark fibre volumes - April 2018 start date and no VHB migration",null,null,2,-0.12998002462598934,1.6910464432415839E-2,-0.13217804720935167,-0.13250000000000001,-5.0000000000000044E-3]
[null,null,"(8) Revised dark fibre uplifts","Updated cost uplifts in light of revised dark fibre volumes",null,null,2,-0.13229462451713292,1.6910464432415839E-2,-0.1345317880596297,-0.13500000000000001,-2.5000000000000022E-3]
[null,null,"(1) Temprorary conditions base case","Use 2.0% inflation (2018/19) for X calculation to align with new control period",null,null,2,-0.13229462451713292,2.0250000000000101E-2,-0.13497359066360487,-0.13500000000000001,0]

{"sheet":"Names mapping>>","index":7,"n_rows":4,"n_cols":10,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Names mapping",null,null,null,null,null,null,null,null," "]
["This section of the model links to the mapping names workbook where we have derived a unique service and component list from the different data sources provided by BT under formal powers. "]
["These lists are used across all the charge control modules."]

{"sheet":"Lists","index":8,"n_rows":425,"n_cols":28,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Names lists"]
[]
[null,"Service list",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost component list"]
[null,"Service code","Service name","Market","Source 1","Source 2","Service Technology","Unit","Geography","Bandwidth","Charging element","Customer type","Technology","Mapped to MEA?","Passive price 1 (EAD 1G)?","Passive price 2 (EAD Average)?","Usage factor mapping",null,"Passives 1 index no.","Passives 2 index no.","Label for MEA mapping","Basket",null,null,"Component code","Component Name","Admin?","Source"]
[1,"SE371","SE371: PPC rental 2Mbit link per km distribution","SW100","BTW","BTW","PPC","km","Non-WECLA","2Mbit/s","Distribution","External","TI",0,0,0,0,null,{"$f":"IF(O6,MAX(S$5:S5)+1,0)","v":0},{"$f":"IF(P6,MAX(T$5:T5)+1,0)","v":0},{"$f":"IF(A6=0,0,G6&J6&K6&L6&I6)","v":"PPC2Mbit/sDistributionExternalNon-WECLA"},{"$f":"IF(E6=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B6,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B6,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,1,"CF371","CF371: OR PC Rental 2Mbit link per km distribution",false,"BTW"]
[2,"SE745","SE745: Netstream 16 LL 2mbit rentals Per km","SW100","BTW","BTW","Netstream","km","Non-WECLA","2Mbit/s","Distribution","External","TI",0,0,0,0,null,{"$f":"IF(O7,MAX(S$5:S6)+1,0)","v":0},{"$f":"IF(P7,MAX(T$5:T6)+1,0)","v":0},"Netstream2Mbit/sDistributionExternalNon-WECLA",{"$f":"IF(E7=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B7,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B7,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,2,"CF373","CF373: OR PC Rental 34Mbit link per km distribution",false,"BTW"]
[3,"SH371","SH371: PPC RBS rental 2Mbit link per km distribution","SW100","BTW","BTW","RBS","km","Non-WECLA","2Mbit/s","Distribution","External","TI",0,0,0,0,null,{"$f":"IF(O8,MAX(S$5:S7)+1,0)","v":0},{"$f":"IF(P8,MAX(T$5:T7)+1,0)","v":0},"RBS2Mbit/sDistributionExternalNon-WECLA",{"$f":"IF(E8=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B8,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B8,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,3,"CF375","CF375: OR PC Rental 140Mbit link per km distribution",false,"BTW"]
[4,"SO371","SO371: PC rental 2Mbit link per km distribution","SW100","BTW","BTW","PPC","km","Non-WECLA","2Mbit/s","Distribution","Internal","TI",0,0,0,0,null,{"$f":"IF(O9,MAX(S$5:S8)+1,0)","v":0},{"$f":"IF(P9,MAX(T$5:T8)+1,0)","v":0},"PPC2Mbit/sDistributionInternalNon-WECLA",{"$f":"IF(E9=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B9,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B9,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,4,"CF381","CF381: OR PC Rental 64Kb link",false,"BTW"]
[5,"ST371","ST371: Siteconnect rental 2Mbit link per km distribution","SW100","BTW","BTW","SiteConnect","km","Non-WECLA","2Mbit/s","Distribution","Internal","TI",0,0,0,0,null,{"$f":"IF(O10,MAX(S$5:S9)+1,0)","v":0},{"$f":"IF(P10,MAX(T$5:T9)+1,0)","v":0},"SiteConnect2Mbit/sDistributionInternalNon-WECLA",{"$f":"IF(E10=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B10,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B10,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,5,"CF383","CF383: OR PC Rental 2Mb link",false,"BTW"]
[6,"SY371","SY371: PPC rental 2Mbit CLZ link per km dist  ext","SW100","BTW","BTW","PPC","km","Non-WECLA","2Mbit/s","Distribution","External","TI",0,0,0,0,null,{"$f":"IF(O11,MAX(S$5:S10)+1,0)","v":0},{"$f":"IF(P11,MAX(T$5:T10)+1,0)","v":0},"PPC2Mbit/sDistributionExternalNon-WECLA",{"$f":"IF(E11=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B11,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B11,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,6,"CF385","CF385: OR PC Rental 34Mb link",false,"BTW"]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int","SW100","BTW","BTW","PPC","km","Non-WECLA","2Mbit/s","Distribution","Internal","TI",0,0,0,0,null,{"$f":"IF(O12,MAX(S$5:S11)+1,0)","v":0},{"$f":"IF(P12,MAX(T$5:T11)+1,0)","v":0},"PPC2Mbit/sDistributionInternalNon-WECLA",{"$f":"IF(E12=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B12,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B12,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,7,"CF388","CF388: OR PC rental 140Mb link",false,"BTW"]
[8,"SE373","SE373: PPC rental 34Mbit link per km distribution","SW111","BTW","BTW","PPC","km","Non-WECLA","34/45Mbit/s","Distribution","External","TI",0,0,0,0,null,{"$f":"IF(O13,MAX(S$5:S12)+1,0)","v":0},{"$f":"IF(P13,MAX(T$5:T12)+1,0)","v":0},"PPC34/45Mbit/sDistributionExternalNon-WECLA",{"$f":"IF(E13=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B13,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B13,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,8,"CF391","CF391: OR PC rental 64Kbit link per km transmission",false,"BTW"]
[9,"SO373","SO373: PC rental 34Mbit link per km distribution","SW111","BTW","BTW","PPC","km","Non-WECLA","34/45Mbit/s","Distribution","Internal","TI",0,0,0,0,null,{"$f":"IF(O14,MAX(S$5:S13)+1,0)","v":0},{"$f":"IF(P14,MAX(T$5:T13)+1,0)","v":0},"PPC34/45Mbit/sDistributionInternalNon-WECLA",{"$f":"IF(E14=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B14,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B14,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,9,"CG101","CG101: PC rental 2Mbit s regional trunk",false,"BTW"]
[10,"SE375","SE375: PPC rental 140Mbit link per km distribution","SW112","BTW","BTW","PPC","km","Non-WECLA","140/155Mbit/s","Distribution","External","TI",0,0,0,0,null,{"$f":"IF(O15,MAX(S$5:S14)+1,0)","v":0},{"$f":"IF(P15,MAX(T$5:T14)+1,0)","v":0},"PPC140/155Mbit/sDistributionExternalNon-WECLA",{"$f":"IF(E15=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B15,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B15,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,10,"CG103","CG103: PC rental 140Mbit s regional trunk",false,"BTW"]
[11,"SE753","SE753: Netstream 16 LL 155mbit rentals Per km","SW112","BTW","BTW","Netstream","km","Non-WECLA","140/155Mbit/s","Distribution","External","TI",0,0,0,0,null,{"$f":"IF(O16,MAX(S$5:S15)+1,0)","v":0},{"$f":"IF(P16,MAX(T$5:T15)+1,0)","v":0},"Netstream140/155Mbit/sDistributionExternalNon-WECLA",{"$f":"IF(E16=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B16,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B16,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,11,"CG201","CG201: PC rental 2Mbit link per km national trunk",false,"BTW"]
[12,"SO375","SO375: PC rental 140Mbit link per km distribution","SW112","BTW","BTW","PPC","km","Non-WECLA","140/155Mbit/s","Distribution","Internal","TI",0,0,0,0,null,{"$f":"IF(O17,MAX(S$5:S16)+1,0)","v":0},{"$f":"IF(P17,MAX(T$5:T16)+1,0)","v":0},"PPC140/155Mbit/sDistributionInternalNon-WECLA",{"$f":"IF(E17=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B17,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B17,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,12,"CG203","CG203: PC rental 140Mbit link per km national trunk",false,"BTW"]
[13,"ST375","ST375: Site Connect PPC rental 140Mbit link km dist","SW112","BTW","BTW","SiteConnect","km","Non-WECLA","140/155Mbit/s","Distribution","Internal","TI",0,0,0,0,null,{"$f":"IF(O18,MAX(S$5:S17)+1,0)","v":0},{"$f":"IF(P18,MAX(T$5:T17)+1,0)","v":0},"SiteConnect140/155Mbit/sDistributionInternalNon-WECLA",{"$f":"IF(E18=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B18,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B18,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,13,"CL171","CL171: E side copper capital",false,"BTW"]
[14,"SE381","SE381: PPC rental 64Kbit link","SW100","BTW","BTW","PPC","links","Non-WECLA","64Kbit/s","Link","External","TI",0,0,0,0,null,{"$f":"IF(O19,MAX(S$5:S18)+1,0)","v":0},{"$f":"IF(P19,MAX(T$5:T18)+1,0)","v":0},"PPC64Kbit/sLinkExternalNon-WECLA",{"$f":"IF(E19=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B19,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B19,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,14,"CL173","CL173: D side copper capital",false,"BTW"]
[15,"SH381","SH381: RBS PPC rental 64Kbit link","SW100","BTW","BTW","RBS","links","Non-WECLA","64Kbit/s","Link","External","TI",0,0,0,0,null,{"$f":"IF(O20,MAX(S$5:S19)+1,0)","v":0},{"$f":"IF(P20,MAX(T$5:T19)+1,0)","v":0},"RBS64Kbit/sLinkExternalNon-WECLA",{"$f":"IF(E20=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B20,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B20,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,15,"CO379","CO379: Point of Handover electronics",false,"BTW"]
[16,"SO381","SO381: PC rental 64Kbit link","SW100","BTW","BTW","PPC","links","Non-WECLA","64Kbit/s","Link","Internal","TI",0,0,0,0,null,{"$f":"IF(O21,MAX(S$5:S20)+1,0)","v":0},{"$f":"IF(P21,MAX(T$5:T20)+1,0)","v":0},"PPC64Kbit/sLinkInternalNon-WECLA",{"$f":"IF(E21=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B21,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B21,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,16,"CO432","CO432: PC rental 64Kbit link local end",false,"BTW"]
[17,"SE383","SE383: PPC rental 2Mbit link","SW100","BTW","BTW","PPC","links","Non-WECLA","2Mbit/s","Link","External","TI",0,0,0,0,null,{"$f":"IF(O22,MAX(S$5:S21)+1,0)","v":0},{"$f":"IF(P22,MAX(T$5:T21)+1,0)","v":0},"PPC2Mbit/sLinkExternalNon-WECLA",{"$f":"IF(E22=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B22,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B22,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,17,"CO434","CO434: PC rental 34Mbit link local end",false,"BTW"]
[18,"SE744","SE744: Netstream 16 LL 2mbit rentals Links","SW100","BTW","BTW","Netstream","links","Non-WECLA","2Mbit/s","Link","External","TI",0,0,0,0,null,{"$f":"IF(O23,MAX(S$5:S22)+1,0)","v":0},{"$f":"IF(P23,MAX(T$5:T22)+1,0)","v":0},"Netstream2Mbit/sLinkExternalNon-WECLA",{"$f":"IF(E23=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B23,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B23,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,18,"CO436","CO436: PC rental 140Mbit link local end",false,"BTW"]
[19,"SH383","SH383: PPC RBS rental 2Mbit link","SW100","BTW","BTW","RBS","links","Non-WECLA","2Mbit/s","Link","External","TI",0,0,0,0,null,{"$f":"IF(O24,MAX(S$5:S23)+1,0)","v":0},{"$f":"IF(P24,MAX(T$5:T23)+1,0)","v":0},"RBS2Mbit/sLinkExternalNon-WECLA",{"$f":"IF(E24=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B24,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B24,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,19,"CO438","CO438: PC rental 2Mbit local end copper",false,"BTW"]
[20,"SO383","SO383: PC rental 2Mbit link","SW100","BTW","BTW","PPC","links","Non-WECLA","2Mbit/s","Link","Internal","TI",0,0,0,0,null,{"$f":"IF(O25,MAX(S$5:S24)+1,0)","v":0},{"$f":"IF(P25,MAX(T$5:T24)+1,0)","v":0},"PPC2Mbit/sLinkInternalNon-WECLA",{"$f":"IF(E25=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B25,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B25,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,20,"CO439","CO439: PC rental 2Mbit local end fibre",false,"BTW"]
[21,"ST383","ST383: Siteconnect PPC rental 2Mbit link","SW100","BTW","BTW","SiteConnect","links","Non-WECLA","2Mbit/s","Link","Internal","TI",0,0,0,0,null,{"$f":"IF(O26,MAX(S$5:S25)+1,0)","v":0},{"$f":"IF(P26,MAX(T$5:T25)+1,0)","v":0},"SiteConnect2Mbit/sLinkInternalNon-WECLA",{"$f":"IF(E26=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B26,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B26,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,21,"CP371","CP371: Prot Path PC rental 2Mbit link per km dist",true,"BTW"]
[22,"SY383","SY383: PPC rental 2Mbit CLZ link  et","SW100","BTW","BTW","PPC","links","Non-WECLA","2Mbit/s","Link","External","TI",0,0,0,0,null,{"$f":"IF(O27,MAX(S$5:S26)+1,0)","v":0},{"$f":"IF(P27,MAX(T$5:T26)+1,0)","v":0},"PPC2Mbit/sLinkExternalNon-WECLA",{"$f":"IF(E27=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B27,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B27,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,22,"CP373","CP373: Protected Path PC rental 34Mbit link per km distr",true,"BTW"]
[23,"SZ383","SZ383: PC rental 2Mbit CLZ link  int","SW100","BTW","BTW","PPC","links","Non-WECLA","2Mbit/s","Link","Internal","TI",0,0,0,0,null,{"$f":"IF(O28,MAX(S$5:S27)+1,0)","v":0},{"$f":"IF(P28,MAX(T$5:T27)+1,0)","v":0},"PPC2Mbit/sLinkInternalNon-WECLA",{"$f":"IF(E28=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B28,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B28,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,23,"CP375","CP375: Protected Path PC rental 140Mbit link per km distr",true,"BTW"]
[24,"SE385","SE385: PPC rental 34Mbit link","SW111","BTW","BTW","PPC","links","Non-WECLA","34/45Mbit/s","Link","External","TI",0,0,0,0,null,{"$f":"IF(O29,MAX(S$5:S28)+1,0)","v":0},{"$f":"IF(P29,MAX(T$5:T28)+1,0)","v":0},"PPC34/45Mbit/sLinkExternalNon-WECLA",{"$f":"IF(E29=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B29,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B29,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,24,"CP383","CP383: Protected Path PC rental 2Mbit link",true,"BTW"]
[25,"SO385","SO385: PC rental 34Mbit link","SW111","BTW","BTW","PPC","links","Non-WECLA","34/45Mbit/s","Link","Internal","TI",0,0,0,0,null,{"$f":"IF(O30,MAX(S$5:S29)+1,0)","v":0},{"$f":"IF(P30,MAX(T$5:T29)+1,0)","v":0},"PPC34/45Mbit/sLinkInternalNon-WECLA",{"$f":"IF(E30=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B30,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B30,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,25,"CP385","CP385: Protected Path PC rental 34Mb link",true,"BTW"]
[26,"SE388","SE388: PPC rental 140Mbit link","SW112","BTW","BTW","PPC","links","Non-WECLA","140/155Mbit/s","Link","External","TI",0,0,0,0,null,{"$f":"IF(O31,MAX(S$5:S30)+1,0)","v":0},{"$f":"IF(P31,MAX(T$5:T30)+1,0)","v":0},"PPC140/155Mbit/sLinkExternalNon-WECLA",{"$f":"IF(E31=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B31,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B31,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,26,"CP388","CP388: Protected Path PC rental 140Mbit link",true,"BTW"]
[27,"SE752","SE752: Netstream 16 LL 155mbit rentals Links","SW112","BTW","BTW","Netstream","links","Non-WECLA","140/155Mbit/s","Link","External","TI",0,0,0,0,null,{"$f":"IF(O32,MAX(S$5:S31)+1,0)","v":0},{"$f":"IF(P32,MAX(T$5:T31)+1,0)","v":0},"Netstream140/155Mbit/sLinkExternalNon-WECLA",{"$f":"IF(E32=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B32,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B32,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,27,"CP434","CP434: Protected Path PC rental 34Mbit link local end",true,"BTW"]
[28,"SO388","SO388: PC rental 140Mbit link","SW112","BTW","BTW","PPC","links","Non-WECLA","140/155Mbit/s","Link","Internal","TI",0,0,0,0,null,{"$f":"IF(O33,MAX(S$5:S32)+1,0)","v":0},{"$f":"IF(P33,MAX(T$5:T32)+1,0)","v":0},"PPC140/155Mbit/sLinkInternalNon-WECLA",{"$f":"IF(E33=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B33,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B33,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,28,"CP436","CP436: Protected Path PC rental 140Mbit link local end",true,"BTW"]
[29,"ST388","ST388: Site Connect PPC rental 140Mbit link","SW112","BTW","BTW","SiteConnect","links","Non-WECLA","140/155Mbit/s","Link","Internal","TI",0,0,0,0,null,{"$f":"IF(O34,MAX(S$5:S33)+1,0)","v":0},{"$f":"IF(P34,MAX(T$5:T33)+1,0)","v":0},"SiteConnect140/155Mbit/sLinkInternalNon-WECLA",{"$f":"IF(E34=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B34,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B34,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,29,"CP439","CP439: Protected Path PC rental 2Mbit local end fibre",true,"BTW"]
[30,"SE391","SE391: PPC rental 64Kbit Distribution","SW100","BTW","BTW","PPC","km","Non-WECLA","64Kbit/s","Distribution","External","TI",0,0,0,0,null,{"$f":"IF(O35,MAX(S$5:S34)+1,0)","v":0},{"$f":"IF(P35,MAX(T$5:T34)+1,0)","v":0},"PPC64Kbit/sDistributionExternalNon-WECLA",{"$f":"IF(E35=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B35,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B35,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,30,"CR371","CR371: PC rental 2Mbit link per km distribution",false,"BTW"]
[31,"SH391","SH391: RBS PPC rental 64Kbit link per km transmission","SW100","BTW","BTW","RBS","km","Non-WECLA","64Kbit/s","Distribution","External","TI",0,0,0,0,null,{"$f":"IF(O36,MAX(S$5:S35)+1,0)","v":0},{"$f":"IF(P36,MAX(T$5:T35)+1,0)","v":0},"RBS64Kbit/sDistributionExternalNon-WECLA",{"$f":"IF(E36=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B36,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B36,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,31,"CR373","CR373: PC rental 34Mbit link per km distribution",false,"BTW"]
[32,"SO391","SO391: PC rental 64Kbit link per km Distribution","SW100","BTW","BTW","PPC","km","Non-WECLA","64Kbit/s","Distribution","Internal","TI",0,0,0,0,null,{"$f":"IF(O37,MAX(S$5:S36)+1,0)","v":0},{"$f":"IF(P37,MAX(T$5:T36)+1,0)","v":0},"PPC64Kbit/sDistributionInternalNon-WECLA",{"$f":"IF(E37=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B37,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B37,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,32,"CR375","CR375: PC rental 140Mbit link per km distribution",false,"BTW"]
[33,"SE746","SE746: Netstream 16 LL 2mbit rentals Trunk","SW100","BTW","BTW","Netstream","km","Non-WECLA","2Mbit/s","Trunk","External","TI",0,0,0,0,null,{"$f":"IF(O38,MAX(S$5:S37)+1,0)","v":0},{"$f":"IF(P38,MAX(T$5:T37)+1,0)","v":0},{"$f":"IF(A38=0,0,G38&J38&K38&L38&I38)","v":"Netstream2Mbit/sTrunkExternalNon-WECLA"},{"$f":"IF(E38=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B38,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B38,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,33,"CR383","CR383: PC rental 2Mb link",false,"BTW"]
[34,"SH372","SH372: PPC RBS rental 2Mbit link per km trunk","SW100","BTW","BTW","RBS","km","Non-WECLA","2Mbit/s","Trunk","External","TI",0,0,0,0,null,{"$f":"IF(O39,MAX(S$5:S38)+1,0)","v":0},{"$f":"IF(P39,MAX(T$5:T38)+1,0)","v":0},"RBS2Mbit/sTrunkExternalNon-WECLA",{"$f":"IF(E39=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B39,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B39,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,34,"CR385","CR385: PC rental 34Mb link",false,"BTW"]
[35,"ST372","ST372: Siteconnect rental 2Mbit link per km trunk","SW100","BTW","BTW","SiteConnect","km","Non-WECLA","2Mbit/s","Trunk","Internal","TI",0,0,0,0,null,{"$f":"IF(O40,MAX(S$5:S39)+1,0)","v":0},{"$f":"IF(P40,MAX(T$5:T39)+1,0)","v":0},"SiteConnect2Mbit/sTrunkInternalNon-WECLA",{"$f":"IF(E40=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B40,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B40,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,35,"CR388","CR388: PC rental 140Mb link",false,"BTW"]
[36,"SE754","SE754: Netstream 16 LL 155mbit rentals Trunk","SW112","BTW","BTW","Netstream","km","Non-WECLA","140/155Mbit/s","Trunk","External","TI",0,0,0,0,null,{"$f":"IF(O41,MAX(S$5:S40)+1,0)","v":0},{"$f":"IF(P41,MAX(T$5:T40)+1,0)","v":0},"Netstream140/155Mbit/sTrunkExternalNon-WECLA",{"$f":"IF(E41=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B41,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B41,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,36,"CR391","CR391: PC rental 64Kbit link per km transmission",false,"BTW"]
[37,"ST376","ST376: Site Con PPC rental 140Mbit link per km trunk","SW112","BTW","BTW","SiteConnect","km","Non-WECLA","140/155Mbit/s","Trunk","Internal","TI",0,0,0,0,null,{"$f":"IF(O42,MAX(S$5:S41)+1,0)","v":0},{"$f":"IF(P42,MAX(T$5:T41)+1,0)","v":0},"SiteConnect140/155Mbit/sTrunkInternalNon-WECLA",{"$f":"IF(E42=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B42,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B42,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,37,"CE103","CE103: Tisbo  Excess Construction",true,"BTW"]
[38,"SE432","SE432: PPC rental 64kbit link local end","SW100","BTW","BTW","PPC","le","Non-WECLA","64Kbit/s","Local end","External","TI",0,0,0,0,null,{"$f":"IF(O43,MAX(S$5:S42)+1,0)","v":0},{"$f":"IF(P43,MAX(T$5:T42)+1,0)","v":0},"PPC64Kbit/sLocal endExternalNon-WECLA",{"$f":"IF(E43=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B43,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B43,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,38,"CL175","CL175: Local exchanges general frames capital",false,"BTW"]
[39,"SE438","SE438: PPC rental 2Mbit local end copper","SW100","BTW","BTW","PPC","le","Non-WECLA","2Mbit/s","Local end","External","TI",0,0,0,0,null,{"$f":"IF(O44,MAX(S$5:S43)+1,0)","v":0},{"$f":"IF(P44,MAX(T$5:T43)+1,0)","v":0},"PPC2Mbit/sLocal endExternalNon-WECLA",{"$f":"IF(E44=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B44,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B44,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,39,"CO417","CO417: 64Kbit PC link connection cct provision",false,"BTW"]
[40,"SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends","SW100","BTW","BTW","Netstream","le","Non-WECLA","2Mbit/s","Local end","External","TI",0,0,0,0,null,{"$f":"IF(O45,MAX(S$5:S44)+1,0)","v":0},{"$f":"IF(P45,MAX(T$5:T44)+1,0)","v":0},"Netstream2Mbit/sLocal endExternalNon-WECLA",{"$f":"IF(E45=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B45,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B45,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,40,"CO506","CO506: Customer Support   partial private circuits",true,"BTW"]
[41,"SH432","SH432: RBS rental 64kbit link local end","SW100","BTW","BTW","RBS","le","Non-WECLA","Sub 2Mbit/s","Local end","External","TI",0,0,0,0,null,{"$f":"IF(O46,MAX(S$5:S45)+1,0)","v":0},{"$f":"IF(P46,MAX(T$5:T45)+1,0)","v":0},"RBSSub 2Mbit/sLocal endExternalNon-WECLA",{"$f":"IF(E46=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B46,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B46,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,41,"CO418","CO418: 64Kbit PC link connection cct rearrangements",false,"BTW"]
[42,"SH438","SH438: RBS rental 2Mbit local end copper","SW100","BTW","BTW","RBS","le","Non-WECLA","2Mbit/s","Local end","External","TI",0,0,0,0,null,{"$f":"IF(O47,MAX(S$5:S46)+1,0)","v":0},{"$f":"IF(P47,MAX(T$5:T46)+1,0)","v":0},"RBS2Mbit/sLocal endExternalNon-WECLA",{"$f":"IF(E47=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B47,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B47,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,42,"CL172","CL172: E side copper current",false,"BTW"]
[43,"SH440","SH440: RBS rental 2Mb le copper   256k","SW100","BTW","BTW","RBS","le","Non-WECLA","Sub 2Mbit/s","Local end","External","TI",0,0,0,0,null,{"$f":"IF(O48,MAX(S$5:S47)+1,0)","v":0},{"$f":"IF(P48,MAX(T$5:T47)+1,0)","v":0},"RBSSub 2Mbit/sLocal endExternalNon-WECLA",{"$f":"IF(E48=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B48,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B48,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,43,"CL174","CL174: D side copper current",false,"BTW"]
[44,"SO432","SO432: PC rental 64kbit link local end","SW100","BTW","BTW","PPC","le","Non-WECLA","64Kbit/s","Local end","Internal","TI",0,0,0,0,null,{"$f":"IF(O49,MAX(S$5:S48)+1,0)","v":0},{"$f":"IF(P49,MAX(T$5:T48)+1,0)","v":0},"PPC64Kbit/sLocal endInternalNon-WECLA",{"$f":"IF(E49=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B49,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B49,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,44,"CO413","CO413: 2Mbit and above PC link connection cct provision",false,"BTW"]
[45,"SO438","SO438: PC rental 2Mbit local end copper","SW100","BTW","BTW","PPC","le","Non-WECLA","2Mbit/s","Local end","Internal","TI",0,0,0,0,null,{"$f":"IF(O50,MAX(S$5:S49)+1,0)","v":0},{"$f":"IF(P50,MAX(T$5:T49)+1,0)","v":0},"PPC2Mbit/sLocal endInternalNon-WECLA",{"$f":"IF(E50=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B50,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B50,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,45,"CR187","CR187: Broadband line testing systems",true,"BTW"]
[46,"ST438","ST438: Siteconnect PPC rental 2Mbit local end copper","SW100","BTW","BTW","SiteConnect","le","Non-WECLA","2Mbit/s","Local end","Internal","TI",0,0,0,0,null,{"$f":"IF(O51,MAX(S$5:S50)+1,0)","v":0},{"$f":"IF(P51,MAX(T$5:T50)+1,0)","v":0},"SiteConnect2Mbit/sLocal endInternalNon-WECLA",{"$f":"IF(E51=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B51,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B51,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,46,"CO401","CO401: Netstream Equipment",false,"BTW"]
[47,"SO400","SO400: External Customer Sited Handover connections","SW140","BTW","BTW","POH","conns","Non-WECLA","unspecified","Connection","External","TI",0,0,0,0,null,{"$f":"IF(O52,MAX(S$5:S51)+1,0)","v":0},{"$f":"IF(P52,MAX(T$5:T51)+1,0)","v":0},"POHunspecifiedConnectionExternalNon-WECLA",{"$f":"IF(E52=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B52,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B52,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,47,"CPE432","CPE432: POH adjust credit PPC 64k LE",false,"BTW"]
[48,"SO402","SO402: External Customer Sited Handover rentals","SW140","BTW","BTW","POH","lines","Non-WECLA","unspecified","Rental","External","TI",0,0,0,0,null,{"$f":"IF(O53,MAX(S$5:S52)+1,0)","v":0},{"$f":"IF(P53,MAX(T$5:T52)+1,0)","v":0},"POHunspecifiedRentalExternalNon-WECLA",{"$f":"IF(E53=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B53,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B53,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,48,"CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE",false,"BTW"]
[49,"SO403","SO403: External In Span Handover rentals","SW140","BTW","BTW","POH","lines","Non-WECLA","unspecified","Rental","External","TI",0,0,0,0,null,{"$f":"IF(O54,MAX(S$5:S53)+1,0)","v":0},{"$f":"IF(P54,MAX(T$5:T53)+1,0)","v":0},"POHunspecifiedRentalExternalNon-WECLA",{"$f":"IF(E54=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B54,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B54,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,49,"CPE439","CPE439: POH adjust credit PPC 2Mb Fibre LE",false,"BTW"]
[50,"SO404","SO404: 2 Meg bearer connection","SW100","BTW","BTW","3rd party infrastructure","conns","Non-WECLA","2Mbit/s","Connection","External","TI",0,0,0,0,null,{"$f":"IF(O55,MAX(S$5:S54)+1,0)","v":0},{"$f":"IF(P55,MAX(T$5:T54)+1,0)","v":0},"3rd party infrastructure2Mbit/sConnectionExternalNon-WECLA",{"$f":"IF(E55=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B55,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B55,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,50,"CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation",true,"BTW"]
[51,"SO409","SO409: 2 Meg bearer rentals","SW100","BTW","BTW","3rd party infrastructure","lines","Non-WECLA","2Mbit/s","Rental","External","TI",0,0,0,0,null,{"$f":"IF(O56,MAX(S$5:S55)+1,0)","v":0},{"$f":"IF(P56,MAX(T$5:T55)+1,0)","v":0},"3rd party infrastructure2Mbit/sRentalExternalNon-WECLA",{"$f":"IF(E56=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B56,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B56,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,51,"CPE434","CPE434: POH adjust credit PPC 34Mb LE",false,"BTW"]
[52,"SE760","SE760: External 3rd Party POH Rental 64kbit","SW140","BTW","BTW","3rd Party POH","le","Non-WECLA","64Kbit/s","Rental","External","TI",0,0,0,0,null,{"$f":"IF(O57,MAX(S$5:S56)+1,0)","v":0},{"$f":"IF(P57,MAX(T$5:T56)+1,0)","v":0},"3rd Party POH64Kbit/sRentalExternalNon-WECLA",{"$f":"IF(E57=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B57,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B57,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,52,"CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation",true,"BTW"]
[53,"SE765","SE765: Extl 3rd Party POH Rental 64kbit eff","SW140","BTW","BTW","3rd Party POH","le","Non-WECLA","64Kbit/s","Rental","External","TI",0,0,0,0,null,{"$f":"IF(O58,MAX(S$5:S57)+1,0)","v":0},{"$f":"IF(P58,MAX(T$5:T57)+1,0)","v":0},"3rd Party POH64Kbit/sRentalExternalNon-WECLA",{"$f":"IF(E58=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B58,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B58,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,53,"CD102","CD102: High Tisbo 3rd Party Equipment Depreciation",true,"BTW"]
[54,"SE434","SE434: PPC rental 34Mbit link local end","SW111","BTW","BTW","PPC","le","Non-WECLA","34/45Mbit/s","Local end","External","TI",0,0,0,0,null,{"$f":"IF(O59,MAX(S$5:S58)+1,0)","v":0},{"$f":"IF(P59,MAX(T$5:T58)+1,0)","v":0},"PPC34/45Mbit/sLocal endExternalNon-WECLA",{"$f":"IF(E59=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B59,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B59,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,54,"CPE105","CPE105: POH LE adjust CSH debit",false,"BTW"]
[55,"SE761","SE761: External 3rd Party POH Rental 34 45mbit","SW140","BTW","BTW","3rd Party POH","le","Non-WECLA","34/45Mbit/s","Rental","External","TI",0,0,0,0,null,{"$f":"IF(O60,MAX(S$5:S59)+1,0)","v":0},{"$f":"IF(P60,MAX(T$5:T59)+1,0)","v":0},"3rd Party POH34/45Mbit/sRentalExternalNon-WECLA",{"$f":"IF(E60=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B60,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B60,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,55,"CG102","CG102: PC rental 34Mbit s regional trunk",false,"BTW"]
[56,"SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff","SW140","BTW","BTW","3rd Party POH","le","Non-WECLA","34/45Mbit/s","Rental","External","TI",0,0,0,0,null,{"$f":"IF(O61,MAX(S$5:S60)+1,0)","v":0},{"$f":"IF(P61,MAX(T$5:T60)+1,0)","v":0},"3rd Party POH34/45Mbit/sRentalExternalNon-WECLA",{"$f":"IF(E61=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B61,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B61,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,56,"CG202","CG202: PC rental 34Mbit link per km national trunk",false,"BTW"]
[57,"SO434","SO434: PC rental 34Mbit link local end","SW111","BTW","BTW","PPC","le","Non-WECLA","34/45Mbit/s","Local end","Internal","TI",0,0,0,0,null,{"$f":"IF(O62,MAX(S$5:S61)+1,0)","v":0},{"$f":"IF(P62,MAX(T$5:T61)+1,0)","v":0},"PPC34/45Mbit/sLocal endInternalNon-WECLA",{"$f":"IF(E62=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B62,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B62,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,57,"CO411","CO411: OR Analogue PC link connection cct prov",false,"BTW"]
[58,"SE436","SE436: PPC rental 140Mbit link local end","SW112","BTW","BTW","PPC","le","Non-WECLA","140/155Mbit/s","Local end","External","TI",0,0,0,0,null,{"$f":"IF(O63,MAX(S$5:S62)+1,0)","v":0},{"$f":"IF(P63,MAX(T$5:T62)+1,0)","v":0},"PPC140/155Mbit/sLocal endExternalNon-WECLA",{"$f":"IF(E63=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B63,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B63,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,58,"CO421","CO421: OR Analogue PC installation",false,"BTW"]
[59,"SE751","SE751: Netstream 16 LL 155mbit rentals LE","SW112","BTW","BTW","Netstream","le","Non-WECLA","140/155Mbit/s","Local end","External","TI",0,0,0,0,null,{"$f":"IF(O64,MAX(S$5:S63)+1,0)","v":0},{"$f":"IF(P64,MAX(T$5:T63)+1,0)","v":0},"Netstream140/155Mbit/sLocal endExternalNon-WECLA",{"$f":"IF(E64=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B64,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B64,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,59,"CO461","CO461: Private Circuit test systems",false,"BTW"]
[60,"SE762","SE762: External 3rd Party POH Rental 155mbit","SW140","BTW","BTW","3rd Party POH","le","Non-WECLA","140/155Mbit/s","Rental","External","TI",0,0,0,0,null,{"$f":"IF(O65,MAX(S$5:S64)+1,0)","v":0},{"$f":"IF(P65,MAX(T$5:T64)+1,0)","v":0},"3rd Party POH140/155Mbit/sRentalExternalNon-WECLA",{"$f":"IF(E65=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B65,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B65,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,60,"CX902","CX902: Wholesale",true,"BTW"]
[61,"SE767","SE767: Extl 3rd Party POH Rental 155mbit eff","SW140","BTW","BTW","3rd Party POH","le","Non-WECLA","140/155Mbit/s","Rental","External","TI",0,0,0,0,null,{"$f":"IF(O66,MAX(S$5:S65)+1,0)","v":0},{"$f":"IF(P66,MAX(T$5:T65)+1,0)","v":0},"3rd Party POH140/155Mbit/sRentalExternalNon-WECLA",{"$f":"IF(E66=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B66,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B66,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,61,"CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA",false,"BTW"]
[62,"SO436","SO436: PC rental 140Mbit link local end","SW112","BTW","BTW","PPC","le","Non-WECLA","140/155Mbit/s","Local end","Internal","TI",0,0,0,0,null,{"$f":"IF(O67,MAX(S$5:S66)+1,0)","v":0},{"$f":"IF(P67,MAX(T$5:T66)+1,0)","v":0},"PPC140/155Mbit/sLocal endInternalNon-WECLA",{"$f":"IF(E67=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B67,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B67,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,62,"CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA",false,"BTW"]
[63,"ST436","ST436: Site Connect 140Mbits rentals","SW112","BTW","BTW","SiteConnect","le","Non-WECLA","140/155Mbit/s","Local end","Internal","TI",0,0,0,0,null,{"$f":"IF(O68,MAX(S$5:S67)+1,0)","v":0},{"$f":"IF(P68,MAX(T$5:T67)+1,0)","v":0},"SiteConnect140/155Mbit/sLocal endInternalNon-WECLA",{"$f":"IF(E68=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B68,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B68,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,63,"CG107","CG107: ProtPath PC rent 2Mbit link perkm regional trunk",false,"BTW"]
[64,"SE763","SE763: External 3rd Party PoH Rental 2mbit Copper","SW140","BTW","BTW","3rd Party POH","le","Non-WECLA","2Mbit/s","Rental","External","TI",0,0,0,0,null,{"$f":"IF(O69,MAX(S$5:S68)+1,0)","v":0},{"$f":"IF(P69,MAX(T$5:T68)+1,0)","v":0},"3rd Party POH2Mbit/sRentalExternalNon-WECLA",{"$f":"IF(E69=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B69,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B69,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,64,"CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk",false,"BTW"]
[65,"SE768","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff","SW140","BTW","BTW","3rd Party POH","le","Non-WECLA","2Mbit/s","Rental","External","TI",0,0,0,0,null,{"$f":"IF(O70,MAX(S$5:S69)+1,0)","v":0},{"$f":"IF(P70,MAX(T$5:T69)+1,0)","v":0},{"$f":"IF(A70=0,0,G70&J70&K70&L70&I70)","v":"3rd Party POH2Mbit/sRentalExternalNon-WECLA"},{"$f":"IF(E70=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B70,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B70,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,65,"CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk",false,"BTW"]
[66,"SE439","SE439: PPC rental 2Mbit local end fibre","SW100","BTW","BTW","PPC","le","Non-WECLA","2Mbit/s","Local end","External","TI",0,0,0,0,null,{"$f":"IF(O71,MAX(S$5:S70)+1,0)","v":0},{"$f":"IF(P71,MAX(T$5:T70)+1,0)","v":0},"PPC2Mbit/sLocal endExternalNon-WECLA",{"$f":"IF(E71=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B71,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B71,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,66,"CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk",false,"BTW"]
[67,"SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre","SW140","BTW","BTW","3rd Party POH","le","Non-WECLA","2Mbit/s","Rental","External","TI",0,0,0,0,null,{"$f":"IF(O72,MAX(S$5:S71)+1,0)","v":0},{"$f":"IF(P72,MAX(T$5:T71)+1,0)","v":0},"3rd Party POH2Mbit/sRentalExternalNon-WECLA",{"$f":"IF(E72=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B72,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B72,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,67,"CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk",false,"BTW"]
[68,"SE769","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff","SW140","BTW","BTW","3rd Party POH","le","Non-WECLA","2Mbit/s","Rental","External","TI",0,0,0,0,null,{"$f":"IF(O73,MAX(S$5:S72)+1,0)","v":0},{"$f":"IF(P73,MAX(T$5:T72)+1,0)","v":0},"3rd Party POH2Mbit/sRentalExternalNon-WECLA",{"$f":"IF(E73=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B73,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B73,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,68,"CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk",false,"BTW"]
[69,"SH439","SH439: RBS rental 2Mbit local end fibre","SW100","BTW","BTW","RBS","le","Non-WECLA","2Mbit/s","Local end","External","TI",0,0,0,0,null,{"$f":"IF(O74,MAX(S$5:S73)+1,0)","v":0},{"$f":"IF(P74,MAX(T$5:T73)+1,0)","v":0},"RBS2Mbit/sLocal endExternalNon-WECLA",{"$f":"IF(E74=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B74,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B74,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,69,"CF550","CF550: OR PPCs 34 45Mb Link CELA",false,"BTW"]
[70,"SH441","SH441: RBS rental 2Mb le fibre   256k","SW100","BTW","BTW","RBS","le","Non-WECLA","Sub 2Mbit/s","Local end","External","TI",0,0,0,0,null,{"$f":"IF(O75,MAX(S$5:S74)+1,0)","v":0},{"$f":"IF(P75,MAX(T$5:T74)+1,0)","v":0},"RBSSub 2Mbit/sLocal endExternalNon-WECLA",{"$f":"IF(E75=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B75,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B75,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,70,"CF551","CF551: OR PPCs 34 45Mb Distribution CELA",false,"BTW"]
[71,"SO439","SO439: PC rental 2Mbit local end fibre","SW100","BTW","BTW","PPC","le","Non-WECLA","2Mbit/s","Local end","Internal","TI",0,0,0,0,null,{"$f":"IF(O76,MAX(S$5:S75)+1,0)","v":0},{"$f":"IF(P76,MAX(T$5:T75)+1,0)","v":0},"PPC2Mbit/sLocal endInternalNon-WECLA",{"$f":"IF(E76=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B76,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B76,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,71,"CF553","CF553: OR PPCs 140 155Mb Link CELA",false,"BTW"]
[72,"ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre","SW100","BTW","BTW","SiteConnect","le","Non-WECLA","2Mbit/s","Local end","Internal","TI",0,0,0,0,null,{"$f":"IF(O77,MAX(S$5:S76)+1,0)","v":0},{"$f":"IF(P77,MAX(T$5:T76)+1,0)","v":0},"SiteConnect2Mbit/sLocal endInternalNon-WECLA",{"$f":"IF(E77=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B77,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B77,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,72,"CF554","CF554: OR PPCs 140 155Mb Distribution CELA",false,"BTW"]
[73,"SY439","SY439: PPC rental 2Mbit CLZ local end fibre  ext","SW100","BTW","BTW","PPC","le","Non-WECLA","2Mbit/s","Local end","External","TI",0,0,0,0,null,{"$f":"IF(O78,MAX(S$5:S77)+1,0)","v":0},{"$f":"IF(P78,MAX(T$5:T77)+1,0)","v":0},"PPC2Mbit/sLocal endExternalNon-WECLA",{"$f":"IF(E78=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B78,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B78,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,73,"CG205","CG205: PPCs 34 45Mbit national Trunk WECLA",false,"BTW"]
[74,"SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ","SW140","BTW","BTW","3rd Party POH","le","Non-WECLA","2Mbit/s","Rental","External","TI",0,0,0,0,null,{"$f":"IF(O79,MAX(S$5:S78)+1,0)","v":0},{"$f":"IF(P79,MAX(T$5:T78)+1,0)","v":0},"3rd Party POH2Mbit/sRentalExternalNon-WECLA",{"$f":"IF(E79=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B79,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B79,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,74,"CG206","CG206: PPCs 140 155Mbit national Trunk WECLA",false,"BTW"]
[75,"SY765","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff","SW140","BTW","BTW","3rd Party POH","le","Non-WECLA","2Mbit/s","Rental","External","TI",0,0,0,0,null,{"$f":"IF(O80,MAX(S$5:S79)+1,0)","v":0},{"$f":"IF(P80,MAX(T$5:T79)+1,0)","v":0},"3rd Party POH2Mbit/sRentalExternalNon-WECLA",{"$f":"IF(E80=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B80,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B80,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,75,"CR550","CR550: PPCs 34 45Mb Link CELA",false,"BTW"]
[76,"SZ439","SZ439: PC rental 2Mbit CLZ local end fibre  int","SW100","BTW","BTW","PPC","le","Non-WECLA","2Mbit/s","Local end","Internal","TI",0,0,0,0,null,{"$f":"IF(O81,MAX(S$5:S80)+1,0)","v":0},{"$f":"IF(P81,MAX(T$5:T80)+1,0)","v":0},"PPC2Mbit/sLocal endInternalNon-WECLA",{"$f":"IF(E81=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B81,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B81,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,76,"CR551","CR551: PPCs 34 45Mb Distribution CELA",false,"BTW"]
[77,"SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist","SW100","BTW","BTW","Prot path & res.","km","Non-WECLA","2Mbit/s","Distribution","External","TI",0,0,0,0,null,{"$f":"IF(O82,MAX(S$5:S81)+1,0)","v":0},{"$f":"IF(P82,MAX(T$5:T81)+1,0)","v":0},"Prot path & res.2Mbit/sDistributionExternalNon-WECLA",{"$f":"IF(E82=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B82,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B82,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,77,"CR553","CR553: PPCs 140 155Mb Link CELA",false,"BTW"]
[78,"SPO371","SPO371: Prot Path PC rental 2Mbit link per km dist","SW100","BTW","BTW","Prot path & res.","km","Non-WECLA","2Mbit/s","Distribution","Internal","TI",0,0,0,0,null,{"$f":"IF(O83,MAX(S$5:S82)+1,0)","v":0},{"$f":"IF(P83,MAX(T$5:T82)+1,0)","v":0},"Prot path & res.2Mbit/sDistributionInternalNon-WECLA",{"$f":"IF(E83=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B83,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B83,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,78,"CR554","CR554: PPCs 140 155Mb Distribution CELA",false,"BTW"]
[79,"SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist","SW111","BTW","BTW","Prot path & res.","km","Non-WECLA","34/45Mbit/s","Distribution","External","TI",0,0,0,0,null,{"$f":"IF(O84,MAX(S$5:S83)+1,0)","v":0},{"$f":"IF(P84,MAX(T$5:T83)+1,0)","v":0},"Prot path & res.34/45Mbit/sDistributionExternalNon-WECLA",{"$f":"IF(E84=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B84,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B84,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,79,"CN616","CN616: EBD",false,"OR"]
[80,"SPO373","SPO373: Prot Path PC rental 34Mbit link per km dist","SW111","BTW","BTW","Prot path & res.","km","Non-WECLA","34/45Mbit/s","Distribution","Internal","TI",0,0,0,0,null,{"$f":"IF(O85,MAX(S$5:S84)+1,0)","v":0},{"$f":"IF(P85,MAX(T$5:T84)+1,0)","v":0},"Prot path & res.34/45Mbit/sDistributionInternalNon-WECLA",{"$f":"IF(E85=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B85,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B85,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,80,"CN617","CN617: EBD Extended Reach",false,"OR"]
[81,"SPE375","SPE375: Prot Path PPC rental 140Mbit link per km dist","SW112","BTW","BTW","Prot path & res.","km","Non-WECLA","140/155Mbit/s","Distribution","External","TI",0,0,0,0,null,{"$f":"IF(O86,MAX(S$5:S85)+1,0)","v":0},{"$f":"IF(P86,MAX(T$5:T85)+1,0)","v":0},"Prot path & res.140/155Mbit/sDistributionExternalNon-WECLA",{"$f":"IF(E86=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B86,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B86,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,81,"CN618","CN618: EBD Resilience",false,"OR"]
[82,"SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist","SW112","BTW","BTW","Prot path & res.","km","Non-WECLA","140/155Mbit/s","Distribution","Internal","TI",0,0,0,0,null,{"$f":"IF(O87,MAX(S$5:S86)+1,0)","v":0},{"$f":"IF(P87,MAX(T$5:T86)+1,0)","v":0},"Prot path & res.140/155Mbit/sDistributionInternalNon-WECLA",{"$f":"IF(E87=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B87,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B87,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,82,"CO447","CO447: Backhaul extension services fibre etc",false,"OR"]
[83,"SPE383","SPE383: Prot Path PPC rental 2Mbit link","SW100","BTW","BTW","Prot path & res.","links","Non-WECLA","2Mbit/s","Link","External","TI",0,0,0,0,null,{"$f":"IF(O88,MAX(S$5:S87)+1,0)","v":0},{"$f":"IF(P88,MAX(T$5:T87)+1,0)","v":0},"Prot path & res.2Mbit/sLinkExternalNon-WECLA",{"$f":"IF(E88=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B88,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B88,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,83,"CO450","CO450: Wholesale   LAN extension services fibre etc",false,"OR"]
[84,"SPO383","SPO383: Prot Path PC rental 2Mbit link","SW100","BTW","BTW","Prot path & res.","links","Non-WECLA","2Mbit/s","Link","Internal","TI",0,0,0,0,null,{"$f":"IF(O89,MAX(S$5:S88)+1,0)","v":0},{"$f":"IF(P89,MAX(T$5:T88)+1,0)","v":0},"Prot path & res.2Mbit/sLinkInternalNon-WECLA",{"$f":"IF(E89=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B89,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B89,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,84,"CO484","CO484: Ethernet main links",false,"OR"]
[85,"SPE385","SPE385: Prot Path PPC rental 34Mbit link","SW111","BTW","BTW","Prot path & res.","links","Non-WECLA","34/45Mbit/s","Link","External","TI",0,0,0,0,null,{"$f":"IF(O90,MAX(S$5:S89)+1,0)","v":0},{"$f":"IF(P90,MAX(T$5:T89)+1,0)","v":0},"Prot path & res.34/45Mbit/sLinkExternalNon-WECLA",{"$f":"IF(E90=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B90,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B90,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,85,"CO485","CO485: Ethernet Electronics",false,"OR"]
[86,"SPO385","SPO385: Prot Path PC rental 34Mbit link","SW111","BTW","BTW","Prot path & res.","links","Non-WECLA","34/45Mbit/s","Link","Internal","TI",0,0,0,0,null,{"$f":"IF(O91,MAX(S$5:S90)+1,0)","v":0},{"$f":"IF(P91,MAX(T$5:T90)+1,0)","v":0},"Prot path & res.34/45Mbit/sLinkInternalNon-WECLA",{"$f":"IF(E91=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B91,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B91,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,86,"CW609","CW609: Ethernet Access Direct Fibre",false,"OR"]
[87,"SPE388","SPE388: Prot Path PPC rental 140Mbit link","SW112","BTW","BTW","Prot path & res.","links","Non-WECLA","140/155Mbit/s","Link","External","TI",0,0,0,0,null,{"$f":"IF(O92,MAX(S$5:S91)+1,0)","v":0},{"$f":"IF(P92,MAX(T$5:T91)+1,0)","v":0},"Prot path & res.140/155Mbit/sLinkExternalNon-WECLA",{"$f":"IF(E92=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B92,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B92,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,87,"CE104","CE104: AISBO Excess Construction",true,"OR"]
[88,"SPO388","SPO388: Prot Path PC rental 140Mbit link","SW112","BTW","BTW","Prot path & res.","links","Non-WECLA","140/155Mbit/s","Link","Internal","TI",0,0,0,0,null,{"$f":"IF(O93,MAX(S$5:S92)+1,0)","v":0},{"$f":"IF(P93,MAX(T$5:T92)+1,0)","v":0},"Prot path & res.140/155Mbit/sLinkInternalNon-WECLA",{"$f":"IF(E93=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B93,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B93,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,88,"CL578","CL578: OR Service Centre   Assurance Ethernet",true,"OR"]
[89,"SPE434","SPE434: Prot Path PPC rental 34Mbit local end","SW111","BTW","BTW","Prot path & res.","le","Non-WECLA","34/45Mbit/s","Local end","External","TI",0,0,0,0,null,{"$f":"IF(O94,MAX(S$5:S93)+1,0)","v":0},{"$f":"IF(P94,MAX(T$5:T93)+1,0)","v":0},"Prot path & res.34/45Mbit/sLocal endExternalNon-WECLA",{"$f":"IF(E94=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B94,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B94,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,89,"CO772","CO772: Openreach Systems Development Ethernet Specific",false,"OR"]
[90,"SPO434","SPO434: Prot Path PC rental 34Mbit local end","SW111","BTW","BTW","Prot path & res.","le","Non-WECLA","34/45Mbit/s","Local end","Internal","TI",0,0,0,0,null,{"$f":"IF(O95,MAX(S$5:S94)+1,0)","v":0},{"$f":"IF(P95,MAX(T$5:T94)+1,0)","v":0},"Prot path & res.34/45Mbit/sLocal endInternalNon-WECLA",{"$f":"IF(E95=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B95,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B95,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,90,"CP502","CP502: Openreach sales product management",true,"OR"]
[91,"SPE436","SPE436: Prot Path PPC rental 140Mbit local end","SW112","BTW","BTW","Prot path & res.","le","Non-WECLA","140/155Mbit/s","Local end","External","TI",0,0,0,0,null,{"$f":"IF(O96,MAX(S$5:S95)+1,0)","v":0},{"$f":"IF(P96,MAX(T$5:T95)+1,0)","v":0},"Prot path & res.140/155Mbit/sLocal endExternalNon-WECLA",{"$f":"IF(E96=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B96,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B96,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,91,"CL160","CL160: Routeing   records",false,"OR"]
[92,"SPO436","SPO436: Prot Path PC rental 140Mbit local end","SW112","BTW","BTW","Prot path & res.","le","Non-WECLA","140/155Mbit/s","Local end","Internal","TI",0,0,0,0,null,{"$f":"IF(O97,MAX(S$5:S96)+1,0)","v":0},{"$f":"IF(P97,MAX(T$5:T96)+1,0)","v":0},"Prot path & res.140/155Mbit/sLocal endInternalNon-WECLA",{"$f":"IF(E97=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B97,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B97,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,92,"CL573","CL573: OR Service Centre   Provision Ethernet",true,"OR"]
[93,"SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre","SW100","BTW","BTW","Prot path & res.","le","Non-WECLA","2Mbit/s","Local end","External","TI",0,0,0,0,null,{"$f":"IF(O98,MAX(S$5:S97)+1,0)","v":0},{"$f":"IF(P98,MAX(T$5:T97)+1,0)","v":0},"Prot path & res.2Mbit/sLocal endExternalNon-WECLA",{"$f":"IF(E98=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B98,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B98,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,93,"CW617","CW617: Other Ethernet Rentals   Internal",false,"OR"]
[94,"SPO439","SPO439: Prot Path PC rental 2Mbit local end fibre","SW100","BTW","BTW","Prot path & res.","le","Non-WECLA","2Mbit/s","Local end","Internal","TI",0,0,0,0,null,{"$f":"IF(O99,MAX(S$5:S98)+1,0)","v":0},{"$f":"IF(P99,MAX(T$5:T98)+1,0)","v":0},"Prot path & res.2Mbit/sLocal endInternalNon-WECLA",{"$f":"IF(E99=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B99,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B99,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,94,"CW619","CW619: Other Ethernet Connection   Internal",false,"OR"]
[95,"SQ103","SQ103: WS Low Tisbo Excess Construction","SW100","BTW","BTW","ECC",0,"Non-WECLA","Up to 8Mbit/s",0,"Internal","TI",0,0,0,0,null,{"$f":"IF(O100,MAX(S$5:S99)+1,0)","v":0},{"$f":"IF(P100,MAX(T$5:T99)+1,0)","v":0},"ECCUp to 8Mbit/s0InternalNon-WECLA",{"$f":"IF(E100=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B100,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B100,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,95,"CW901","CW901: Openreach non copper",true,"OR"]
[96,"SO417","SO417: 64Kbit PC link connection cct prov  internal","SW100","BTW","BTW","PPC","ccts","Non-WECLA","64Kbit/s","Connection","Internal","TI",0,0,0,0,null,{"$f":"IF(O101,MAX(S$5:S100)+1,0)","v":0},{"$f":"IF(P101,MAX(T$5:T100)+1,0)","v":0},"PPC64Kbit/sConnectionInternalNon-WECLA",{"$f":"IF(E101=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B101,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B101,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,96,0,0,0,0]
[97,"SO418","SO418: 64kbit PC Re arranges","SW100","BTW","BTW","PPC","ccts","Non-WECLA","64Kbit/s","Re-arrange","Internal","TI",0,0,0,0,null,{"$f":"IF(O102,MAX(S$5:S101)+1,0)","v":0},{"$f":"IF(P102,MAX(T$5:T101)+1,0)","v":0},{"$f":"IF(A102=0,0,G102&J102&K102&L102&I102)","v":"PPC64Kbit/sRe-arrangeInternalNon-WECLA"},{"$f":"IF(E102=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B102,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B102,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,97,0,0,0,0]
[98,"SE417","SE417: 64Kbit PPC new connection provision  external","SW100","BTW","BTW","PPC","ccts","Non-WECLA","64Kbit/s","Connection","External","TI",0,0,0,0,null,{"$f":"IF(O103,MAX(S$5:S102)+1,0)","v":0},{"$f":"IF(P103,MAX(T$5:T102)+1,0)","v":0},"PPC64Kbit/sConnectionExternalNon-WECLA",{"$f":"IF(E103=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B103,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B103,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,98,0,0,0,0]
[99,"SE418","SE418: 64kbit PPC Re arranges","SW100","BTW","BTW","PPC","ccts","Non-WECLA","64Kbit/s","Re-arrange","External","TI",0,0,0,0,null,{"$f":"IF(O104,MAX(S$5:S103)+1,0)","v":0},{"$f":"IF(P104,MAX(T$5:T103)+1,0)","v":0},"PPC64Kbit/sRe-arrangeExternalNon-WECLA",{"$f":"IF(E104=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B104,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B104,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,99,0,0,0,0]
[100,"SO413","SO413: 2Mbit PC link connection cct provision","SW100","BTW","BTW","PPC","ccts","Non-WECLA","2Mbit/s","Connection","Internal","TI",0,0,0,0,null,{"$f":"IF(O105,MAX(S$5:S104)+1,0)","v":0},{"$f":"IF(P105,MAX(T$5:T104)+1,0)","v":0},"PPC2Mbit/sConnectionInternalNon-WECLA",{"$f":"IF(E105=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B105,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B105,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,100,0,0,0,0]
[101,"SE413","SE413: 2Mbit PPC link connection cct provision","SW100","BTW","BTW","PPC","ccts","Non-WECLA","2Mbit/s","Connection","External","TI",0,0,0,0,null,{"$f":"IF(O106,MAX(S$5:S105)+1,0)","v":0},{"$f":"IF(P106,MAX(T$5:T105)+1,0)","v":0},"PPC2Mbit/sConnectionExternalNon-WECLA",{"$f":"IF(E106=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B106,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B106,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,101,0,0,0,0]
[102,"SL136","SL136: WH SDSL conns  MPF  TISBO","SW100","BTW","BTW","SDSL","conns","Non-WECLA","unspecified","Connection","Internal","TI",0,0,0,0,null,{"$f":"IF(O107,MAX(S$5:S106)+1,0)","v":0},{"$f":"IF(P107,MAX(T$5:T106)+1,0)","v":0},"SDSLunspecifiedConnectionInternalNon-WECLA",{"$f":"IF(E107=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B107,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B107,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,102,0,0,0,0]
[103,"SL137","SL137: WH SDSL rentals  MPF   TISBO","SW100","BTW","BTW","SDSL","lines","Non-WECLA","unspecified","Rental","Internal","TI",0,0,0,0,null,{"$f":"IF(O108,MAX(S$5:S107)+1,0)","v":0},{"$f":"IF(P108,MAX(T$5:T107)+1,0)","v":0},"SDSLunspecifiedRentalInternalNon-WECLA",{"$f":"IF(E108=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B108,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B108,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,103,0,0,0,0]
[104,"SH417","SH417: 64Kbit RBS new connection cct provision  external","SW100","BTW","BTW","RBS","ccts","Non-WECLA","64Kbit/s","Connection","External","TI",0,0,0,0,null,{"$f":"IF(O109,MAX(S$5:S108)+1,0)","v":0},{"$f":"IF(P109,MAX(T$5:T108)+1,0)","v":0},"RBS64Kbit/sConnectionExternalNon-WECLA",{"$f":"IF(E109=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B109,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B109,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,104,0,0,0,0]
[105,"SH418","SH418: RBS 64Kbit PPC Re arranges","SW100","BTW","BTW","RBS","ccts","Non-WECLA","64Kbit/s","Re-arrange","External","TI",0,0,0,0,null,{"$f":"IF(O110,MAX(S$5:S109)+1,0)","v":0},{"$f":"IF(P110,MAX(T$5:T109)+1,0)","v":0},"RBS64Kbit/sRe-arrangeExternalNon-WECLA",{"$f":"IF(E110=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B110,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B110,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,105,0,0,0,0]
[106,"ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision","SW100","BTW","BTW","SiteConnect","ccts","Non-WECLA","2Mbit/s","Connection","Internal","TI",0,0,0,0,null,{"$f":"IF(O111,MAX(S$5:S110)+1,0)","v":0},{"$f":"IF(P111,MAX(T$5:T110)+1,0)","v":0},"SiteConnect2Mbit/sConnectionInternalNon-WECLA",{"$f":"IF(E111=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B111,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B111,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,106,0,0,0,0]
[107,"SH413","SH413: RBS 2Mbit PPC link connection cct provision","SW100","BTW","BTW","RBS","ccts","Non-WECLA","2Mbit/s","Connection","External","TI",0,0,0,0,null,{"$f":"IF(O112,MAX(S$5:S111)+1,0)","v":0},{"$f":"IF(P112,MAX(T$5:T111)+1,0)","v":0},"RBS2Mbit/sConnectionExternalNon-WECLA",{"$f":"IF(E112=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B112,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B112,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,107,0,0,0,0]
[108,"SE740","SE740: Netstream 16 LL 2mbit connections","SW100","BTW","BTW","Netstream","ccts","Non-WECLA","2Mbit/s","Connection","External","TI",0,0,0,0,null,{"$f":"IF(O113,MAX(S$5:S112)+1,0)","v":0},{"$f":"IF(P113,MAX(T$5:T112)+1,0)","v":0},"Netstream2Mbit/sConnectionExternalNon-WECLA",{"$f":"IF(E113=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B113,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B113,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,108,0,0,0,0]
[109,"SO473","SO473: Separation   Diversity","SW100","BTW","BTW","Separation & diversity","ccts","Non-WECLA","Up to 8Mbit/s","Rental","Internal","TI",0,0,0,0,null,{"$f":"IF(O114,MAX(S$5:S113)+1,0)","v":0},{"$f":"IF(P114,MAX(T$5:T113)+1,0)","v":0},"Separation & diversityUp to 8Mbit/sRentalInternalNon-WECLA",{"$f":"IF(E114=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B114,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B114,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,109,0,0,0,0]
[110,"SPO438","SPO438: Prot Path PC rental 2Mbit local end copper","SW100","BTW","BTW","Prot path & res.","le","Non-WECLA","2Mbit/s","Local end","Internal","TI",0,0,0,0,null,{"$f":"IF(O115,MAX(S$5:S114)+1,0)","v":0},{"$f":"IF(P115,MAX(T$5:T114)+1,0)","v":0},"Prot path & res.2Mbit/sLocal endInternalNon-WECLA",{"$f":"IF(E115=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B115,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B115,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,110,0,0,0,0]
[111,"SE473","SE473: Separation   Diversity","SW100","BTW","BTW","Separation & diversity","ccts","Non-WECLA","Up to 8Mbit/s","Rental","External","TI",0,0,0,0,null,{"$f":"IF(O116,MAX(S$5:S115)+1,0)","v":0},{"$f":"IF(P116,MAX(T$5:T115)+1,0)","v":0},"Separation & diversityUp to 8Mbit/sRentalExternalNon-WECLA",{"$f":"IF(E116=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B116,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B116,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,111,0,0,0,0]
[112,"SO474","SO474: Third Party Equipment PPC","SW100","BTW","BTW","3rd party infrastructure","ccts","Non-WECLA","Up to 8Mbit/s","Rental","Internal","TI",0,0,0,0,null,{"$f":"IF(O117,MAX(S$5:S116)+1,0)","v":0},{"$f":"IF(P117,MAX(T$5:T116)+1,0)","v":0},"3rd party infrastructureUp to 8Mbit/sRentalInternalNon-WECLA",{"$f":"IF(E117=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B117,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B117,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,112,0,0,0,0]
[113,"SE474","SE474: Third Party Equipment PPC","SW100","BTW","BTW","3rd party infrastructure","ccts","Non-WECLA","Up to 8Mbit/s","Rental","External","TI",0,0,0,0,null,{"$f":"IF(O118,MAX(S$5:S117)+1,0)","v":0},{"$f":"IF(P118,MAX(T$5:T117)+1,0)","v":0},"3rd party infrastructureUp to 8Mbit/sRentalExternalNon-WECLA",{"$f":"IF(E118=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B118,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B118,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,113,0,0,0,0]
[114,"SO475","SO475: Other Single Payment","SW100","BTW","BTW","Separation & diversity","ccts","Non-WECLA","Up to 8Mbit/s","Rental","Internal","TI",0,0,0,0,null,{"$f":"IF(O119,MAX(S$5:S118)+1,0)","v":0},{"$f":"IF(P119,MAX(T$5:T118)+1,0)","v":0},"Separation & diversityUp to 8Mbit/sRentalInternalNon-WECLA",{"$f":"IF(E119=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B119,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B119,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,114,0,0,0,0]
[115,"SE476","SE476: Other single Payment  external","SW100","BTW","BTW","Separation & diversity","ccts","Non-WECLA","Up to 8Mbit/s","Rental","External","TI",0,0,0,0,null,{"$f":"IF(O120,MAX(S$5:S119)+1,0)","v":0},{"$f":"IF(P120,MAX(T$5:T119)+1,0)","v":0},"Separation & diversityUp to 8Mbit/sRentalExternalNon-WECLA",{"$f":"IF(E120=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B120,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B120,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"},null,115,0,0,0,0]
[116,"SO410","SO410: 34 45Mbit PPC link conn cct prov","SW111","BTW","BTW","PPC","ccts","Non-WECLA","34/45Mbit/s","Connection","Internal","TI",0,0,0,0,null,{"$f":"IF(O121,MAX(S$5:S120)+1,0)","v":0},{"$f":"IF(P121,MAX(T$5:T120)+1,0)","v":0},"PPC34/45Mbit/sConnectionInternalNon-WECLA",{"$f":"IF(E121=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B121,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B121,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,116,0,0,0,0]
[117,"SE410","SE410: 34 45Mbit PPC link conn cct provision","SW111","BTW","BTW","PPC","ccts","Non-WECLA","34/45Mbit/s","Connection","External","TI",0,0,0,0,null,{"$f":"IF(O122,MAX(S$5:S121)+1,0)","v":0},{"$f":"IF(P122,MAX(T$5:T121)+1,0)","v":0},"PPC34/45Mbit/sConnectionExternalNon-WECLA",{"$f":"IF(E122=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B122,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B122,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,117,0,0,0,0]
[118,"SO416","SO416: 140 155Mbit PPC link conn cct prov","SW112","BTW","BTW","PPC","ccts","Non-WECLA","140/155Mbit/s","Connection","Internal","TI",0,0,0,0,null,{"$f":"IF(O123,MAX(S$5:S122)+1,0)","v":0},{"$f":"IF(P123,MAX(T$5:T122)+1,0)","v":0},"PPC140/155Mbit/sConnectionInternalNon-WECLA",{"$f":"IF(E123=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B123,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B123,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,118,0,0,0,0]
[119,"SE416","SE416: 140 155Mbit PPC link conn cct prov","SW112","BTW","BTW","PPC","ccts","Non-WECLA","140/155Mbit/s","Connection","External","TI",0,0,0,0,null,{"$f":"IF(O124,MAX(S$5:S123)+1,0)","v":0},{"$f":"IF(P124,MAX(T$5:T123)+1,0)","v":0},"PPC140/155Mbit/sConnectionExternalNon-WECLA",{"$f":"IF(E124=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B124,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B124,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,119,0,0,0,0]
[120,"SQ100","SQ100: WS Low Tisbo 3rd Pty Equipment Depn","SW100","BTW","BTW","Equipment depreciation","N/A","Non-WECLA","Up to 8Mbit/s",0,"External","TI",0,0,0,0,null,{"$f":"IF(O125,MAX(S$5:S124)+1,0)","v":0},{"$f":"IF(P125,MAX(T$5:T124)+1,0)","v":0},"Equipment depreciationUp to 8Mbit/s0ExternalNon-WECLA",{"$f":"IF(E125=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B125,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B125,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0},null,120,0,0,0,0]
[122,"SQ102","SQ102: WS Very High Tisbo 3rd Pty Equipment Depn","SW112","BTW","BTW","Equipment depreciation","N/A","Non-WECLA","Up to 140/155Mbit/s",0,"External","TI",0,0,0,0,null,{"$f":"IF(O127,MAX(S$5:S126)+1,0)","v":0},{"$f":"IF(P127,MAX(T$5:T126)+1,0)","v":0},"Equipment depreciationUp to 140/155Mbit/s0ExternalNon-WECLA",{"$f":"IF(E127=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B127,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B127,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[123,"SP371","SP371: PC rental 2Mb link km dist   Non SMP","SW500","BTW","BTW","PPC","km",0,"2Mbit/s","Distribution","Internal","TI",0,0,0,0,null,{"$f":"IF(O128,MAX(S$5:S127)+1,0)","v":0},{"$f":"IF(P128,MAX(T$5:T127)+1,0)","v":0},"PPC2Mbit/sDistributionInternal0",{"$f":"IF(E128=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B128,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B128,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[126,"SP385","SP385: PC rental 34Mbit link Non SMP","SW500","BTW","BTW","PPC","links",0,"34/45Mbit/s","Link","Internal","TI",0,0,0,0,null,{"$f":"IF(O131,MAX(S$5:S130)+1,0)","v":0},{"$f":"IF(P131,MAX(T$5:T130)+1,0)","v":0},"PPC34/45Mbit/sLinkInternal0",{"$f":"IF(E131=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B131,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B131,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[127,"SP372","SP372: PC rnt 2Mb link per km trunk   Non SMP","SW500","BTW","BTW","PPC","km",0,"2Mbit/s","Trunk","Internal","TI",0,0,0,0,null,{"$f":"IF(O132,MAX(S$5:S131)+1,0)","v":0},{"$f":"IF(P132,MAX(T$5:T131)+1,0)","v":0},"PPC2Mbit/sTrunkInternal0",{"$f":"IF(E132=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B132,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B132,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[130,"SO411","SO411: Analogue PC link connection cct prov","SW500","BTW","BTW","PPC","ccts",0,"unspecified","Connection","Both","TI",0,0,0,0,null,{"$f":"IF(O135,MAX(S$5:S134)+1,0)","v":0},{"$f":"IF(P135,MAX(T$5:T134)+1,0)","v":0},"PPCunspecifiedConnectionBoth0",{"$f":"IF(E135=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B135,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B135,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[131,"SO421","SO421: Analogue PC installation","SW500","BTW","BTW","PPC","ccts",0,"unspecified","Connection","Both","TI",0,0,0,0,null,{"$f":"IF(O136,MAX(S$5:S135)+1,0)","v":0},{"$f":"IF(P136,MAX(T$5:T135)+1,0)","v":0},"PPCunspecifiedConnectionBoth0",{"$f":"IF(E136=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B136,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B136,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[133,"SPE413","SPE413: 2Mbit PPC lnk Prot Path conn cct provision","SW100","BTW","BTW","Prot path & res.","ccts",0,"2Mbit/s","Connection","Both","TI",0,0,0,0,null,{"$f":"IF(O138,MAX(S$5:S137)+1,0)","v":0},{"$f":"IF(P138,MAX(T$5:T137)+1,0)","v":0},"Prot path & res.2Mbit/sConnectionBoth0",{"$f":"IF(E138=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B138,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B138,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"}]
[136,"SG111","SG111: PCs 140 155Mbit regional Trunk WECLA","SW151","BTW","BTW","PPC","km","WECLA","140/155Mbit/s","Trunk","Internal","TI",0,0,0,0,null,{"$f":"IF(O141,MAX(S$5:S140)+1,0)","v":0},{"$f":"IF(P141,MAX(T$5:T140)+1,0)","v":0},"PPC140/155Mbit/sTrunkInternalWECLA",{"$f":"IF(E141=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B141,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B141,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[139,"SG101","SG101: PPC rental 2Mbit link per km regional trunk","SW151","BTW","BTW","PPC","km","Non-WECLA","2Mbit/s","Trunk","External","TI",0,0,0,0,null,{"$f":"IF(O144,MAX(S$5:S143)+1,0)","v":0},{"$f":"IF(P144,MAX(T$5:T143)+1,0)","v":0},"PPC2Mbit/sTrunkExternalNon-WECLA",{"$f":"IF(E144=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B144,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B144,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"}]
[140,"SG102","SG102: PC rental 2Mbit link per km regional trunk","SW151","BTW","BTW","PPC","km","Non-WECLA","2Mbit/s","Trunk","Internal","TI",0,0,0,0,null,{"$f":"IF(O145,MAX(S$5:S144)+1,0)","v":0},{"$f":"IF(P145,MAX(T$5:T144)+1,0)","v":0},"PPC2Mbit/sTrunkInternalNon-WECLA",{"$f":"IF(E145=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B145,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B145,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"}]
[143,"SG105","SG105: PPC Rental 34Mbit link per km regional trunk","SW151","BTW","BTW","PPC","km","Non-WECLA","34/45Mbit/s","Trunk","External","TI",0,0,0,0,null,{"$f":"IF(O148,MAX(S$5:S147)+1,0)","v":0},{"$f":"IF(P148,MAX(T$5:T147)+1,0)","v":0},"PPC34/45Mbit/sTrunkExternalNon-WECLA",{"$f":"IF(E148=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B148,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B148,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[144,"SG106","SG106: PC rental 34Mbit link per km regional trunk","SW151","BTW","BTW","PPC","km","Non-WECLA","34/45Mbit/s","Trunk","Internal","TI",0,0,0,0,null,{"$f":"IF(O149,MAX(S$5:S148)+1,0)","v":0},{"$f":"IF(P149,MAX(T$5:T148)+1,0)","v":0},"PPC34/45Mbit/sTrunkInternalNon-WECLA",{"$f":"IF(E149=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B149,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B149,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[147,"SG112","SG112: Prot Path PPC rent 2Mb link per km regional trunk","SW151","BTW","BTW","Prot path & res.","km","Non-WECLA","2Mbit/s","Trunk","Internal","TI",0,0,0,0,null,{"$f":"IF(O152,MAX(S$5:S151)+1,0)","v":0},{"$f":"IF(P152,MAX(T$5:T151)+1,0)","v":0},"Prot path & res.2Mbit/sTrunkInternalNon-WECLA",{"$f":"IF(E152=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B152,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B152,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"TI"}]
[150,"SG115","SG115: Prot Path PC rent 34Mb link per km regional trunk","SW151","BTW","BTW","Prot path & res.","km","Non-WECLA","34/45Mbit/s","Trunk","Internal","TI",0,0,0,0,null,{"$f":"IF(O155,MAX(S$5:S154)+1,0)","v":0},{"$f":"IF(P155,MAX(T$5:T154)+1,0)","v":0},"Prot path & res.34/45Mbit/sTrunkInternalNon-WECLA",{"$f":"IF(E155=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B155,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B155,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[152,"SG117","SG117: Prot Path PC rent 140Mb link per km regional trunk","SW151","BTW","BTW","Prot path & res.","km","Non-WECLA","140/155Mbit/s","Trunk","Internal","TI",0,0,0,0,null,{"$f":"IF(O157,MAX(S$5:S156)+1,0)","v":0},{"$f":"IF(P157,MAX(T$5:T156)+1,0)","v":0},"Prot path & res.140/155Mbit/sTrunkInternalNon-WECLA",{"$f":"IF(E157=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B157,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B157,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[153,"SG218","SG218: PPC rental 64kbit link per km national trunk  ext","SW500","BTW","BTW","PPC","km","Non-WECLA","64Kbit/s","Trunk","External","TI",0,0,0,0,null,{"$f":"IF(O158,MAX(S$5:S157)+1,0)","v":0},{"$f":"IF(P158,MAX(T$5:T157)+1,0)","v":0},"PPC64Kbit/sTrunkExternalNon-WECLA",{"$f":"IF(E158=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B158,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B158,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[156,"SG202","SG202: PC rental 2Mbit link per km national trunk","SW500","BTW","BTW","PPC","km","Non-WECLA","2Mbit/s","Trunk","Internal","TI",0,0,0,0,null,{"$f":"IF(O161,MAX(S$5:S160)+1,0)","v":0},{"$f":"IF(P161,MAX(T$5:T160)+1,0)","v":0},"PPC2Mbit/sTrunkInternalNon-WECLA",{"$f":"IF(E161=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B161,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B161,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[157,"SG203","SG203: PPC rent 2Mb CLZ link per km national trunk  ext","SW500","BTW","BTW","PPC","km","Non-WECLA","2Mbit/s","Trunk","External","TI",0,0,0,0,null,{"$f":"IF(O162,MAX(S$5:S161)+1,0)","v":0},{"$f":"IF(P162,MAX(T$5:T161)+1,0)","v":0},"PPC2Mbit/sTrunkExternalNon-WECLA",{"$f":"IF(E162=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B162,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B162,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[160,"SG206","SG206: PC rental 34Mbit link per km national trunk","SW500","BTW","BTW","PPC","km","Non-WECLA","34/45Mbit/s","Trunk","Internal","TI",0,0,0,0,null,{"$f":"IF(O165,MAX(S$5:S164)+1,0)","v":0},{"$f":"IF(P165,MAX(T$5:T164)+1,0)","v":0},"PPC34/45Mbit/sTrunkInternalNon-WECLA",{"$f":"IF(E165=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B165,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B165,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[163,"SG212","SG212: Prot Path PPC rent 2Mb link per km national trunk","SW500","BTW","BTW","Prot path & res.","km","Non-WECLA","2Mbit/s","Trunk","External","TI",0,0,0,0,null,{"$f":"IF(O168,MAX(S$5:S167)+1,0)","v":0},{"$f":"IF(P168,MAX(T$5:T167)+1,0)","v":0},"Prot path & res.2Mbit/sTrunkExternalNon-WECLA",{"$f":"IF(E168=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B168,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B168,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[165,"SG214","SG214: Prot Path PPC rent 34Mb link per km national trunk","SW500","BTW","BTW","Prot path & res.","km","Non-WECLA","34/45Mbit/s","Trunk","External","TI",0,0,0,0,null,{"$f":"IF(O170,MAX(S$5:S169)+1,0)","v":0},{"$f":"IF(P170,MAX(T$5:T169)+1,0)","v":0},"Prot path & res.34/45Mbit/sTrunkExternalNon-WECLA",{"$f":"IF(E170=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B170,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B170,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[166,"SG215","SG215: Prot Path PC rent 34Mb link per km national trunk","SW500","BTW","BTW","Prot path & res.","km","Non-WECLA","34/45Mbit/s","Trunk","Internal","TI",0,0,0,0,null,{"$f":"IF(O171,MAX(S$5:S170)+1,0)","v":0},{"$f":"IF(P171,MAX(T$5:T170)+1,0)","v":0},"Prot path & res.34/45Mbit/sTrunkInternalNon-WECLA",{"$f":"IF(E171=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B171,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B171,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[169,"SE771","SE771: PPCs 34 45Mb Dist WECLA","SW500","BTW","BTW","PPC","km","WECLA","34/45Mbit/s","Distribution","Both","TI",0,0,0,0,null,{"$f":"IF(O174,MAX(S$5:S173)+1,0)","v":0},{"$f":"IF(P174,MAX(T$5:T173)+1,0)","v":0},"PPC34/45Mbit/sDistributionBothWECLA",{"$f":"IF(E174=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B174,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B174,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[170,"SE773","SE773: PPCs 140 155Mb Link WECLA","SW500","BTW","BTW","PPC","km","WECLA","140/155Mbit/s","Link","Both","TI",0,0,0,0,null,{"$f":"IF(O175,MAX(S$5:S174)+1,0)","v":0},{"$f":"IF(P175,MAX(T$5:T174)+1,0)","v":0},"PPC140/155Mbit/sLinkBothWECLA",{"$f":"IF(E175=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B175,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B175,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[173,"SG221","SG221: PPCs 34 45Mbit national Trunk WECLA","SW500","BTW","BTW","PPC","km","WECLA","34/45Mbit/s","Trunk","Both","TI",0,0,0,0,null,{"$f":"IF(O178,MAX(S$5:S177)+1,0)","v":0},{"$f":"IF(P178,MAX(T$5:T177)+1,0)","v":0},"PPC34/45Mbit/sTrunkBothWECLA",{"$f":"IF(E178=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B178,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B178,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[174,"SG211","SG211: PCs 140 155Mbit national Trunk WECLA","SW500","BTW","BTW","PPC","km","WECLA","140/155Mbit/s","Trunk","Both","TI",0,0,0,0,null,{"$f":"IF(O179,MAX(S$5:S178)+1,0)","v":0},{"$f":"IF(P179,MAX(T$5:T178)+1,0)","v":0},"PPC140/155Mbit/sTrunkBothWECLA",{"$f":"IF(E179=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B179,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B179,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[177,"SO773","SO773: PCs 140 155Mb Link WECLA","SW500","BTW","BTW","PPC","links","WECLA","140/155Mbit/s","Link","Both","TI",0,0,0,0,null,{"$f":"IF(O182,MAX(S$5:S181)+1,0)","v":0},{"$f":"IF(P182,MAX(T$5:T181)+1,0)","v":0},"PPC140/155Mbit/sLinkBothWECLA",{"$f":"IF(E182=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B182,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B182,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[179,"SO772","SO772: PPCs 34 45Mb Local Ends WECLA","SW500","BTW","BTW","PPC","le","WECLA","34/45Mbit/s","Local end","Both","TI",0,0,0,0,null,{"$f":"IF(O184,MAX(S$5:S183)+1,0)","v":0},{"$f":"IF(P184,MAX(T$5:T183)+1,0)","v":0},"PPC34/45Mbit/sLocal endBothWECLA",{"$f":"IF(E184=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B184,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B184,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[182,"SO431","SO431: PC rental analogue link local end","SW500","BTW","BTW","PPC","le","WECLA","unspecified","Local end","Both","TI",0,0,0,0,null,{"$f":"IF(O187,MAX(S$5:S186)+1,0)","v":0},{"$f":"IF(P187,MAX(T$5:T186)+1,0)","v":0},"PPCunspecifiedLocal endBothWECLA",{"$f":"IF(E187=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B187,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B187,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[183,"SD143","SD143: EBD Rentals AISBO   External   Non WECLA","SW311","OR","OR","EBD","ccts","Non-WECLA","1000Mbit/s","Rental","External","AI",0,0,0,0,null,{"$f":"IF(O188,MAX(S$5:S187)+1,0)","v":0},{"$f":"IF(P188,MAX(T$5:T187)+1,0)","v":0},"EBD1000Mbit/sRentalExternalNon-WECLA",{"$f":"IF(E188=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B188,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B188,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[186,"SD112","SD112: BES Other Bandwidth Rentals   External   Non WECLA","SW311","OR","OR","BES","le","Non-WECLA","Other Bdwidth","Rental","External","AI","EAD",0,0,0,null,{"$f":"IF(O191,MAX(S$5:S190)+1,0)","v":0},{"$f":"IF(P191,MAX(T$5:T190)+1,0)","v":0},"BESOther BdwidthRentalExternalNon-WECLA",{"$f":"IF(E191=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B191,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B191,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[187,"SD151","SD151: Other Ethernet Rentals   Internal   Non WECLA","SW311","OR","OR","Other Ethernet","ccts","Non-WECLA",0,"Rental","Internal","AI",0,0,0,0,null,{"$f":"IF(O192,MAX(S$5:S191)+1,0)","v":0},{"$f":"IF(P192,MAX(T$5:T191)+1,0)","v":0},"Other Ethernet0RentalInternalNon-WECLA",{"$f":"IF(E192=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B192,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B192,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[190,"SD104","SD104: WES 100Mb Rentals   External   Non WECLA","SW311","OR","OR","WES","le","Non-WECLA","100Mbit/s","Rental","External","AI","EAD",0,0,0,null,{"$f":"IF(O195,MAX(S$5:S194)+1,0)","v":0},{"$f":"IF(P195,MAX(T$5:T194)+1,0)","v":0},"WES100Mbit/sRentalExternalNon-WECLA",{"$f":"IF(E195=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B195,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B195,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[192,"SD106","SD106: WES Other Bandwidth Rentals   External   Non WECLA","SW311","OR","OR","WES","le","Non-WECLA","Other Bdwidth","Rental","External","AI","EAD",0,0,0,null,{"$f":"IF(O197,MAX(S$5:S196)+1,0)","v":0},{"$f":"IF(P197,MAX(T$5:T196)+1,0)","v":0},"WESOther BdwidthRentalExternalNon-WECLA",{"$f":"IF(E197=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B197,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B197,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[195,"SD118","SD118: WES 1Gb Rentals   Internal   Non WECLA","SW311","OR","OR","WES","le","Non-WECLA","1000Mbit/s","Rental","Internal","AI","EAD",0,0,0,null,{"$f":"IF(O200,MAX(S$5:S199)+1,0)","v":0},{"$f":"IF(P200,MAX(T$5:T199)+1,0)","v":0},"WES1000Mbit/sRentalInternalNon-WECLA",{"$f":"IF(E200=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B200,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B200,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[196,"SD119","SD119: WES Other Bandwidth Rentals   Internal   Non WECLA","SW311","OR","OR","WES","le","Non-WECLA","Other Bdwidth","Rental","Internal","AI","EAD",0,0,0,null,{"$f":"IF(O201,MAX(S$5:S200)+1,0)","v":0},{"$f":"IF(P201,MAX(T$5:T200)+1,0)","v":0},"WESOther BdwidthRentalInternalNon-WECLA",{"$f":"IF(E201=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B201,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B201,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[199,"SD124","SD124: EAD Other 10Mb Rental   External   Non WECLA","SW311","OR","OR","EAD","ccts","Non-WECLA","10Mbit/s","Rental","External","AI",0,0,true,0,null,{"$f":"IF(O204,MAX(S$5:S203)+1,0)","v":0},{"$f":"IF(P204,MAX(T$5:T203)+1,0)","v":1},"EAD10Mbit/sRentalExternalNon-WECLA",{"$f":"IF(E204=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B204,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B204,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[200,"SD125","SD125: EAD Other 100Mb Rental   External   Non WECLA","SW311","OR","OR","EAD","ccts","Non-WECLA","100Mbit/s","Rental","External","AI",0,0,true,0,null,{"$f":"IF(O205,MAX(S$5:S204)+1,0)","v":0},{"$f":"IF(P205,MAX(T$5:T204)+1,0)","v":2},"EAD100Mbit/sRentalExternalNon-WECLA",{"$f":"IF(E205=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B205,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B205,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[203,"SD128","SD128: EAD LA 100Mb Rentals   External   Non WECLA","SW311","OR","OR","EAD LA","ccts","Non-WECLA","100Mbit/s","Rental","External","AI",0,0,true,0,null,{"$f":"IF(O208,MAX(S$5:S207)+1,0)","v":0},{"$f":"IF(P208,MAX(T$5:T207)+1,0)","v":5},"EAD LA100Mbit/sRentalExternalNon-WECLA",{"$f":"IF(E208=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B208,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B208,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[204,"SD129","SD129: EAD LA 1Gb Rentals   External   Non WECLA","SW311","OR","OR","EAD LA","ccts","Non-WECLA","1000Mbit/s","Rental","External","AI",0,true,true,0,null,{"$f":"IF(O209,MAX(S$5:S208)+1,0)","v":2},{"$f":"IF(P209,MAX(T$5:T208)+1,0)","v":6},"EAD LA1000Mbit/sRentalExternalNon-WECLA",{"$f":"IF(E209=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B209,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B209,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[208,"SD146","SD146: EAD Other 1Gb Rental   Internal   Non WECLA","SW311","OR","OR","EAD","ccts","Non-WECLA","1000Mbit/s","Rental","Internal","AI",0,0,0,0,null,{"$f":"IF(O213,MAX(S$5:S212)+1,0)","v":0},{"$f":"IF(P213,MAX(T$5:T212)+1,0)","v":0},"EAD1000Mbit/sRentalInternalNon-WECLA",{"$f":"IF(E213=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B213,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B213,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[209,"SD147","SD147: EAD LA 10Mb Rentals   Internal   Non WECLA","SW311","OR","OR","EAD LA","ccts","Non-WECLA","10Mbit/s","Rental","Internal","AI",0,0,0,0,null,{"$f":"IF(O214,MAX(S$5:S213)+1,0)","v":0},{"$f":"IF(P214,MAX(T$5:T213)+1,0)","v":0},"EAD LA10Mbit/sRentalInternalNon-WECLA",{"$f":"IF(E214=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B214,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B214,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[212,"SD158","SD158: AISBO Equipment Depreciation   Non WECLA","SW311","OR","OR","AISBO Equipment depreciation","N/A","non-WECLA",0,0,"N/A","AI",0,0,0,0,null,{"$f":"IF(O217,MAX(S$5:S216)+1,0)","v":0},{"$f":"IF(P217,MAX(T$5:T216)+1,0)","v":0},"AISBO Equipment depreciation00N/Anon-WECLA",{"$f":"IF(E217=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B217,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B217,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[213,"SD155","SD155: EAD LA 10Mb Connection   Internal   Non WECLA","SW311","OR","OR","EAD LA","ccts","Non-WECLA","10Mbit/s","Connection","Internal","AI",0,0,0,0,null,{"$f":"IF(O218,MAX(S$5:S217)+1,0)","v":0},{"$f":"IF(P218,MAX(T$5:T217)+1,0)","v":0},"EAD LA10Mbit/sConnectionInternalNon-WECLA",{"$f":"IF(E218=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B218,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B218,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[216,"SD137","SD137: EAD LA 100Mb Connection   External   Non WECLA","SW311","OR","OR","EAD LA","ccts","Non-WECLA","100Mbit/s","Connection","External","AI",0,0,true,0,null,{"$f":"IF(O221,MAX(S$5:S220)+1,0)","v":0},{"$f":"IF(P221,MAX(T$5:T220)+1,0)","v":8},"EAD LA100Mbit/sConnectionExternalNon-WECLA",{"$f":"IF(E221=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B221,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B221,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[217,"SD157","SD157: EAD LA 1Gb Connection   Internal   Non WECLA","SW311","OR","OR","EAD LA","ccts","Non-WECLA","1000Mbit/s","Connection","Internal","AI",0,0,0,0,null,{"$f":"IF(O222,MAX(S$5:S221)+1,0)","v":0},{"$f":"IF(P222,MAX(T$5:T221)+1,0)","v":0},"EAD LA1000Mbit/sConnectionInternalNon-WECLA",{"$f":"IF(E222=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B222,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B222,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[219,"SD152","SD152: EAD Other 10Mb Connection   Internal   Non WECLA","SW311","OR","OR","EAD","ccts","Non-WECLA","10Mbit/s","Connection","Internal","AI",0,0,0,0,null,{"$f":"IF(O224,MAX(S$5:S223)+1,0)","v":0},{"$f":"IF(P224,MAX(T$5:T223)+1,0)","v":0},"EAD10Mbit/sConnectionInternalNon-WECLA",{"$f":"IF(E224=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B224,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B224,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[222,"SD134","SD134: EAD Other 100Mb Connection   External   Non WECLA","SW311","OR","OR","EAD","ccts","Non-WECLA","100Mbit/s","Connection","External","AI",0,0,true,0,null,{"$f":"IF(O227,MAX(S$5:S226)+1,0)","v":0},{"$f":"IF(P227,MAX(T$5:T226)+1,0)","v":11},"EAD100Mbit/sConnectionExternalNon-WECLA",{"$f":"IF(E227=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B227,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B227,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[225,"SD141","SD141: EBD Connection AISBO   External   Non WECLA","SW311","OR","OR","EBD","ccts","Non-WECLA","1000Mbit/s","Connection","External","AI",0,0,0,0,null,{"$f":"IF(O230,MAX(S$5:S229)+1,0)","v":0},{"$f":"IF(P230,MAX(T$5:T229)+1,0)","v":0},"EBD1000Mbit/sConnectionExternalNon-WECLA",{"$f":"IF(E230=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B230,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B230,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[226,"SD327","SD327: EBD ONBS Connection AISBO   Internal   Non WECLA","SW311","OR","OR","EBD","ccts","Non-WECLA","1000Mbit/s","Connection","Internal","AI",0,0,0,0,null,{"$f":"IF(O231,MAX(S$5:S230)+1,0)","v":0},{"$f":"IF(P231,MAX(T$5:T230)+1,0)","v":0},"EBD1000Mbit/sConnectionInternalNon-WECLA",{"$f":"IF(E231=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B231,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B231,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[229,"SD123","SD123: WES Other Bandwidth Connection   Internal   Non WECLA","SW311","OR","OR","WES","le","Non-WECLA","Other Bdwidth","Connection","Internal","AI","EAD",0,0,0,null,{"$f":"IF(O234,MAX(S$5:S233)+1,0)","v":0},{"$f":"IF(P234,MAX(T$5:T233)+1,0)","v":0},"WESOther BdwidthConnectionInternalNon-WECLA",{"$f":"IF(E234=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B234,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B234,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[230,"SD159","SD159: Other Ethernet Connection   Internal   Non WECLA","SW311","OR","OR","Other Ethernet","ccts","Non-WECLA",0,"Connection","Internal","AI",0,0,0,0,null,{"$f":"IF(O235,MAX(S$5:S234)+1,0)","v":0},{"$f":"IF(P235,MAX(T$5:T234)+1,0)","v":0},"Other Ethernet0ConnectionInternalNon-WECLA",{"$f":"IF(E235=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B235,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B235,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[234,"SD110","SD110: WES Other Bandwidth Connection   External   Non WECLA","SW311","OR","OR","WES","le","Non-WECLA","Other Bdwidth","Connection","External","AI","EAD",0,0,0,null,{"$f":"IF(O239,MAX(S$5:S238)+1,0)","v":0},{"$f":"IF(P239,MAX(T$5:T238)+1,0)","v":0},"WESOther BdwidthConnectionExternalNon-WECLA",{"$f":"IF(E239=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B239,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B239,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[235,"SD113","SD113: BES Other Bandwidth Connection   External   Non WECLA","SW311","OR","OR","BES","le","Non-WECLA","Other Bdwidth","Connection","External","AI","EAD",0,0,0,null,{"$f":"IF(O240,MAX(S$5:S239)+1,0)","v":0},{"$f":"IF(P240,MAX(T$5:T239)+1,0)","v":0},"BESOther BdwidthConnectionExternalNon-WECLA",{"$f":"IF(E240=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B240,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B240,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":"Ethernet"}]
[238,"SD102","SD102: Excess Construction Charges   External   Non WECLA","SW311","OR","OR","ECC","%","non-WECLA",0,0,"External","AI",0,0,0,0,null,{"$f":"IF(O243,MAX(S$5:S242)+1,0)","v":0},{"$f":"IF(P243,MAX(T$5:T242)+1,0)","v":0},"ECC00Externalnon-WECLA",{"$f":"IF(E243=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B243,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B243,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[239,"SD043","SD043: EBD Rentals AISBO   External   WECLA","SW312","OR","OR","EBD","ccts","WECLA","1000Mbit/s","Rental","External","AI",0,0,0,0,null,{"$f":"IF(O244,MAX(S$5:S243)+1,0)","v":0},{"$f":"IF(P244,MAX(T$5:T243)+1,0)","v":0},"EBD1000Mbit/sRentalExternalWECLA",{"$f":"IF(E244=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B244,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B244,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[242,"SD012","SD012: BES Other Bandwidth Rentals   WECLA","SW312","OR","OR","BES","le","WECLA","Other Bdwidth","Rental","External","AI","EAD",0,0,0,null,{"$f":"IF(O247,MAX(S$5:S246)+1,0)","v":0},{"$f":"IF(P247,MAX(T$5:T246)+1,0)","v":0},"BESOther BdwidthRentalExternalWECLA",{"$f":"IF(E247=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B247,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B247,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[243,"SD051","SD051: Other Ethernet Rentals   Internal   WECLA","SW312","OR","OR","Other Ethernet","ccts","WECLA",0,"Rental","Internal","AI",0,0,0,0,null,{"$f":"IF(O248,MAX(S$5:S247)+1,0)","v":0},{"$f":"IF(P248,MAX(T$5:T247)+1,0)","v":0},"Other Ethernet0RentalInternalWECLA",{"$f":"IF(E248=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B248,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B248,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[246,"SD005","SD005: WES 1Gb Rentals   External   WECLA","SW312","OR","OR","WES","le","WECLA","1000Mbit/s","Rental","External","AI","EAD",0,0,0,null,{"$f":"IF(O251,MAX(S$5:S250)+1,0)","v":0},{"$f":"IF(P251,MAX(T$5:T250)+1,0)","v":0},"WES1000Mbit/sRentalExternalWECLA",{"$f":"IF(E251=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B251,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B251,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[249,"SD017","SD017: WES 100Mb Rentals   Internal   WECLA","SW312","OR","OR","WES","le","WECLA","100Mbit/s","Rental","Internal","AI","EAD",0,0,0,null,{"$f":"IF(O254,MAX(S$5:S253)+1,0)","v":0},{"$f":"IF(P254,MAX(T$5:T253)+1,0)","v":0},"WES100Mbit/sRentalInternalWECLA",{"$f":"IF(E254=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B254,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B254,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[251,"SD019","SD019: WES Other Rentals   Internal   WECLA","SW312","OR","OR","WES","le","WECLA","Other Bdwidth","Rental","Internal","AI","EAD",0,0,0,null,{"$f":"IF(O256,MAX(S$5:S255)+1,0)","v":0},{"$f":"IF(P256,MAX(T$5:T255)+1,0)","v":0},"WESOther BdwidthRentalInternalWECLA",{"$f":"IF(E256=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B256,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B256,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[252,"SD014","SD014: Ethernet Main Links   Internal   WECLA","SW312","OR","OR","Ethernet main link","fibre km","WECLA","unspecified","Rental","Internal","AI",0,0,0,0,null,{"$f":"IF(O257,MAX(S$5:S256)+1,0)","v":0},{"$f":"IF(P257,MAX(T$5:T256)+1,0)","v":0},"Ethernet main linkunspecifiedRentalInternalWECLA",{"$f":"IF(E257=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B257,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B257,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[255,"SD025","SD025: EAD Other 100Mb Rental   External   WECLA","SW312","OR","OR","EAD","ccts","WECLA","100Mbit/s","Rental","External","AI",0,0,0,0,null,{"$f":"IF(O260,MAX(S$5:S259)+1,0)","v":0},{"$f":"IF(P260,MAX(T$5:T259)+1,0)","v":0},"EAD100Mbit/sRentalExternalWECLA",{"$f":"IF(E260=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B260,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B260,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[256,"SD026","SD026: EAD Other 1Gb Rental   External   WECLA","SW312","OR","OR","EAD","ccts","WECLA","1000Mbit/s","Rental","External","AI",0,0,0,0,null,{"$f":"IF(O261,MAX(S$5:S260)+1,0)","v":0},{"$f":"IF(P261,MAX(T$5:T260)+1,0)","v":0},"EAD1000Mbit/sRentalExternalWECLA",{"$f":"IF(E261=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B261,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B261,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[259,"SD029","SD029: EAD LA 1Gb Rentals   External   WECLA","SW312","OR","OR","EAD LA","ccts","WECLA","1000Mbit/s","Rental","External","AI",0,0,0,0,null,{"$f":"IF(O264,MAX(S$5:S263)+1,0)","v":0},{"$f":"IF(P264,MAX(T$5:T263)+1,0)","v":0},"EAD LA1000Mbit/sRentalExternalWECLA",{"$f":"IF(E264=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B264,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B264,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[261,"SD044","SD044: EAD Other 10Mb Rental   Internal   WECLA","SW312","OR","OR","EAD","ccts","WECLA","10Mbit/s","Rental","Internal","AI",0,0,0,0,null,{"$f":"IF(O266,MAX(S$5:S265)+1,0)","v":0},{"$f":"IF(P266,MAX(T$5:T265)+1,0)","v":0},"EAD10Mbit/sRentalInternalWECLA",{"$f":"IF(E266=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B266,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B266,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[264,"SD047","SD047: EAD LA 10Mb Rentals   Internal   WECLA","SW312","OR","OR","EAD LA","ccts","WECLA","10Mbit/s","Rental","Internal","AI",0,0,0,0,null,{"$f":"IF(O269,MAX(S$5:S268)+1,0)","v":0},{"$f":"IF(P269,MAX(T$5:T268)+1,0)","v":0},"EAD LA10Mbit/sRentalInternalWECLA",{"$f":"IF(E269=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B269,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B269,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[265,"SD048","SD048: EAD LA 100Mb Rentals   Internal   WECLA","SW312","OR","OR","EAD LA","ccts","WECLA","100Mbit/s","Rental","Internal","AI",0,0,0,0,null,{"$f":"IF(O270,MAX(S$5:S269)+1,0)","v":0},{"$f":"IF(P270,MAX(T$5:T269)+1,0)","v":0},"EAD LA100Mbit/sRentalInternalWECLA",{"$f":"IF(E270=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B270,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B270,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[268,"SD055","SD055: EAD LA 10Mb Connection   Internal   WECLA","SW312","OR","OR","EAD LA","ccts","WECLA","10Mbit/s","Connection","Internal","AI",0,0,0,0,null,{"$f":"IF(O273,MAX(S$5:S272)+1,0)","v":0},{"$f":"IF(P273,MAX(T$5:T272)+1,0)","v":0},"EAD LA10Mbit/sConnectionInternalWECLA",{"$f":"IF(E273=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B273,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B273,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[269,"SD056","SD056: EAD LA 100Mb Connection   Internal   WECLA","SW312","OR","OR","EAD LA","ccts","WECLA","100Mbit/s","Connection","Internal","AI",0,0,0,0,null,{"$f":"IF(O274,MAX(S$5:S273)+1,0)","v":0},{"$f":"IF(P274,MAX(T$5:T273)+1,0)","v":0},"EAD LA100Mbit/sConnectionInternalWECLA",{"$f":"IF(E274=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B274,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B274,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[272,"SD037","SD037: EAD LA 100Mb Connection   External   WECLA","SW312","OR","OR","EAD LA","ccts","WECLA","100Mbit/s","Connection","External","AI",0,0,0,0,null,{"$f":"IF(O277,MAX(S$5:S276)+1,0)","v":0},{"$f":"IF(P277,MAX(T$5:T276)+1,0)","v":0},"EAD LA100Mbit/sConnectionExternalWECLA",{"$f":"IF(E277=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B277,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B277,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[273,"SD038","SD038: EAD LA 1Gb Connection   External   WECLA","SW312","OR","OR","EAD LA","ccts","WECLA","1000Mbit/s","Connection","External","AI",0,0,0,0,null,{"$f":"IF(O278,MAX(S$5:S277)+1,0)","v":0},{"$f":"IF(P278,MAX(T$5:T277)+1,0)","v":0},"EAD LA1000Mbit/sConnectionExternalWECLA",{"$f":"IF(E278=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B278,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B278,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[276,"SD054","SD054: EAD  1Gb Connection   Internal   WECLA","SW312","OR","OR","EAD","ccts","WECLA","1000Mbit/s","Connection","Internal","AI",0,0,0,0,null,{"$f":"IF(O281,MAX(S$5:S280)+1,0)","v":0},{"$f":"IF(P281,MAX(T$5:T280)+1,0)","v":0},"EAD1000Mbit/sConnectionInternalWECLA",{"$f":"IF(E281=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B281,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B281,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[278,"SD034","SD034: EAD  100Mb Connection   External   WECLA","SW312","OR","OR","EAD","ccts","WECLA","100Mbit/s","Connection","External","AI",0,0,0,0,null,{"$f":"IF(O283,MAX(S$5:S282)+1,0)","v":0},{"$f":"IF(P283,MAX(T$5:T282)+1,0)","v":0},"EAD100Mbit/sConnectionExternalWECLA",{"$f":"IF(E283=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B283,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B283,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[281,"SD227","SD227: EBD ONBS Connections AISBO   Internal   WECLA","SW312","OR","OR","EBD","ccts","WECLA","1000Mbit/s","Connection","Internal","AI",0,0,0,0,null,{"$f":"IF(O286,MAX(S$5:S285)+1,0)","v":0},{"$f":"IF(P286,MAX(T$5:T285)+1,0)","v":0},"EBD1000Mbit/sConnectionInternalWECLA",{"$f":"IF(E286=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B286,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B286,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[282,"SD040","SD040: Other Ethernet Connections   External   WECLA","SW312","OR","OR","Other Ethernet","ccts","WECLA",0,"Connection","External","AI",0,0,0,0,null,{"$f":"IF(O287,MAX(S$5:S286)+1,0)","v":0},{"$f":"IF(P287,MAX(T$5:T286)+1,0)","v":0},"Other Ethernet0ConnectionExternalWECLA",{"$f":"IF(E287=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B287,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B287,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[285,"SD002","SD002: Excess Construction Charge   External   WECLA","SW312","OR","OR","ECC","%","WECLA",0,0,"External","AI",0,0,0,0,null,{"$f":"IF(O290,MAX(S$5:S289)+1,0)","v":0},{"$f":"IF(P290,MAX(T$5:T289)+1,0)","v":0},"ECC00ExternalWECLA",{"$f":"IF(E290=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B290,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B290,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[286,"SD314","SD314: EBD MISBO Rentals   External   Non WECLA","SW321","OR","OR","EBD","ccts","Non-WECLA","Above 1Gbit/s","Rental","External","MI",0,0,0,0,null,{"$f":"IF(O291,MAX(S$5:S290)+1,0)","v":0},{"$f":"IF(P291,MAX(T$5:T290)+1,0)","v":0},"EBDAbove 1Gbit/sRentalExternalNon-WECLA",{"$f":"IF(E291=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B291,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B291,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[288,"SD305","SD305: BES MISBO Rentals   Internal   Non WECLA","SW321","OR","OR","BES","le","Non-WECLA","Above 1Gbit/s","Rental","Internal","MI",0,0,0,0,null,{"$f":"IF(O293,MAX(S$5:S292)+1,0)","v":0},{"$f":"IF(P293,MAX(T$5:T292)+1,0)","v":0},"BESAbove 1Gbit/sRentalInternalNon-WECLA",{"$f":"IF(E293=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B293,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B293,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[291,"SD302","SD302: WES MISBO Rentals   External   Non WECLA","SW321","OR","OR","WES","le","Non-WECLA","Above 1Gbit/s","Rental","External","MI",0,0,0,0,null,{"$f":"IF(O296,MAX(S$5:S295)+1,0)","v":0},{"$f":"IF(P296,MAX(T$5:T295)+1,0)","v":0},"WESAbove 1Gbit/sRentalExternalNon-WECLA",{"$f":"IF(E296=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B296,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B296,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[294,"SD323","SD323: Other Ethernet main links  1Gb Internal non WECLA","SW500","OR","OR","Other Ethernet Main Link","fibre km","Non-WECLA","Above 1Gbit/s","Rental","Internal","MI",0,0,0,0,null,{"$f":"IF(O299,MAX(S$5:S298)+1,0)","v":0},{"$f":"IF(P299,MAX(T$5:T298)+1,0)","v":0},"Other Ethernet Main LinkAbove 1Gbit/sRentalInternalNon-WECLA",{"$f":"IF(E299=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B299,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B299,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[295,"SD324","SD324: Other Ethernet main links  1Gb External non WECLA","SW500","OR","OR","Other Ethernet Main Link","fibre km","Non-WECLA","Above 1Gbit/s","Rental","External","MI",0,0,0,0,null,{"$f":"IF(O300,MAX(S$5:S299)+1,0)","v":0},{"$f":"IF(P300,MAX(T$5:T299)+1,0)","v":0},"Other Ethernet Main LinkAbove 1Gbit/sRentalExternalNon-WECLA",{"$f":"IF(E300=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B300,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B300,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[298,"SD309","SD309: Optical Services Rentals   Internal   Non WECLA","SW321","OR","OR","Optical Services","ccts","Non-WECLA","Above 1Gbit/s","Rental","Internal","MI",0,0,0,0,null,{"$f":"IF(O303,MAX(S$5:S302)+1,0)","v":0},{"$f":"IF(P303,MAX(T$5:T302)+1,0)","v":0},"Optical ServicesAbove 1Gbit/sRentalInternalNon-WECLA",{"$f":"IF(E303=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B303,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B303,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[299,"SD310","SD310: Optical Services Rentals   External   Non WECLA","SW321","OR","OR","Optical Services","ccts","Non-WECLA","Above 1Gbit/s","Rental","External","MI",0,0,0,0,null,{"$f":"IF(O304,MAX(S$5:S303)+1,0)","v":0},{"$f":"IF(P304,MAX(T$5:T303)+1,0)","v":0},"Optical ServicesAbove 1Gbit/sRentalExternalNon-WECLA",{"$f":"IF(E304=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B304,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B304,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[302,"SD303","SD303: WES MISBO Connections   Internal   Non WECLA","SW321","OR","OR","WES","le","Non-WECLA","Above 1Gbit/s","Connection","Internal","MI",0,0,0,0,null,{"$f":"IF(O307,MAX(S$5:S306)+1,0)","v":0},{"$f":"IF(P307,MAX(T$5:T306)+1,0)","v":0},"WESAbove 1Gbit/sConnectionInternalNon-WECLA",{"$f":"IF(E307=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B307,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B307,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[303,"SD304","SD304: WES MISBO Connections    External   Non WECLA","SW321","OR","OR","WES","le","Non-WECLA","Above 1Gbit/s","Connection","External","MI",0,0,0,0,null,{"$f":"IF(O308,MAX(S$5:S307)+1,0)","v":0},{"$f":"IF(P308,MAX(T$5:T307)+1,0)","v":0},"WESAbove 1Gbit/sConnectionExternalNon-WECLA",{"$f":"IF(E308=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B308,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B308,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[307,"SD316","SD316: Optical Services Connections   External   Non WECLA","SW321","OR","OR","Optical Services","ccts","Non-WECLA","Above 1Gbit/s","Connection","External","MI",0,0,0,0,null,{"$f":"IF(O312,MAX(S$5:S311)+1,0)","v":0},{"$f":"IF(P312,MAX(T$5:T311)+1,0)","v":0},"Optical ServicesAbove 1Gbit/sConnectionExternalNon-WECLA",{"$f":"IF(E312=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B312,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B312,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[308,"SD315","SD315: Optical Services Connections   Internal   Non WECLA","SW321","OR","OR","Optical Services","ccts","Non-WECLA","Above 1Gbit/s","Connection","Internal","MI",0,0,0,0,null,{"$f":"IF(O313,MAX(S$5:S312)+1,0)","v":0},{"$f":"IF(P313,MAX(T$5:T312)+1,0)","v":0},"Optical ServicesAbove 1Gbit/sConnectionInternalNon-WECLA",{"$f":"IF(E313=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B313,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B313,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[311,"SD333","SD333: EBD ONBS rentals MISBO WECLA internal Costs","SW500","OR","OR","EBD","ccts","WECLA","Above 1Gbit/s","Rental","Internal","MI",0,0,0,0,null,{"$f":"IF(O316,MAX(S$5:S315)+1,0)","v":0},{"$f":"IF(P316,MAX(T$5:T315)+1,0)","v":0},"EBDAbove 1Gbit/sRentalInternalWECLA",{"$f":"IF(E316=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B316,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B316,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[312,"SD205","SD205: BES MISBO rent Internal WECLA","SW500","OR","OR","BES","le","WECLA","Above 1Gbit/s","Rental","Internal","MI",0,0,0,0,null,{"$f":"IF(O317,MAX(S$5:S316)+1,0)","v":0},{"$f":"IF(P317,MAX(T$5:T316)+1,0)","v":0},"BESAbove 1Gbit/sRentalInternalWECLA",{"$f":"IF(E317=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B317,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B317,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[315,"SD202","SD202: WES MISBO rent External WECLA","SW500","OR","OR","WES","le","WECLA","Above 1Gbit/s","Rental","External","MI",0,0,0,0,null,{"$f":"IF(O320,MAX(S$5:S319)+1,0)","v":0},{"$f":"IF(P320,MAX(T$5:T319)+1,0)","v":0},"WESAbove 1Gbit/sRentalExternalWECLA",{"$f":"IF(E320=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B320,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B320,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[316,"SD221","SD221: WES BES EBD MBO Main link Internal WECLA","SW500","OR","OR","Main link","fibre km","WECLA","Above 1Gbit/s","Rental","Internal","MI",0,0,0,0,null,{"$f":"IF(O321,MAX(S$5:S320)+1,0)","v":0},{"$f":"IF(P321,MAX(T$5:T320)+1,0)","v":0},"Main linkAbove 1Gbit/sRentalInternalWECLA",{"$f":"IF(E321=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B321,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B321,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[318,"SD223","SD223: Other Ethernet main links  1Gb Internal WECLA","SW500","OR","OR","Other Ethernet Main Link","fibre km","WECLA","Above 1Gbit/s","Rental","Internal","MI",0,0,0,0,null,{"$f":"IF(O323,MAX(S$5:S322)+1,0)","v":0},{"$f":"IF(P323,MAX(T$5:T322)+1,0)","v":0},{"$f":"IF(A323=0,0,G323&J323&K323&L323&I323)","v":"Other Ethernet Main LinkAbove 1Gbit/sRentalInternalWECLA"},{"$f":"IF(E323=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B323,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B323,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[321,"SD226","SD226: Optical Services Main link External WECLA","SW500","OR","OR","Main link","fibre km","WECLA","Above 1Gbit/s","Rental","External","MI",0,0,0,0,null,{"$f":"IF(O326,MAX(S$5:S325)+1,0)","v":0},{"$f":"IF(P326,MAX(T$5:T325)+1,0)","v":0},"Main linkAbove 1Gbit/sRentalExternalWECLA",{"$f":"IF(E326=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B326,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B326,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[324,"SD211","SD211: oth ether services   1Gb rental Internal WECLA","SW500","OR","OR","Other Ethernet","ccts","WECLA","Above 1Gbit/s","Rental","Internal","MI",0,0,0,0,null,{"$f":"IF(O329,MAX(S$5:S328)+1,0)","v":0},{"$f":"IF(P329,MAX(T$5:T328)+1,0)","v":0},"Other EthernetAbove 1Gbit/sRentalInternalWECLA",{"$f":"IF(E329=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B329,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B329,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[325,"SD212","SD212: oth ether services   1Gb rental External WECLA","SW500","OR","OR","Other Ethernet","ccts","WECLA","Above 1Gbit/s","Rental","External","MI",0,0,0,0,null,{"$f":"IF(O330,MAX(S$5:S329)+1,0)","v":0},{"$f":"IF(P330,MAX(T$5:T329)+1,0)","v":0},"Other EthernetAbove 1Gbit/sRentalExternalWECLA",{"$f":"IF(E330=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B330,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B330,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[328,"SD216","SD216: Optical Services conns External WECLA","SW500","OR","OR","Optical Services","ccts","WECLA","Above 1Gbit/s","Connection","External","MI",0,0,0,0,null,{"$f":"IF(O333,MAX(S$5:S332)+1,0)","v":0},{"$f":"IF(P333,MAX(T$5:T332)+1,0)","v":0},"Optical ServicesAbove 1Gbit/sConnectionExternalWECLA",{"$f":"IF(E333=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B333,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B333,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[329,"SD217","SD217: oth ether services   1Gb conn Internal WECLA","SW500","OR","OR","Other Ethernet","ccts","WECLA","Above 1Gbit/s","Connection","Internal","MI",0,0,0,0,null,{"$f":"IF(O334,MAX(S$5:S333)+1,0)","v":0},{"$f":"IF(P334,MAX(T$5:T333)+1,0)","v":0},"Other EthernetAbove 1Gbit/sConnectionInternalWECLA",{"$f":"IF(E334=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B334,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B334,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[333,"Z2","Z2: EAD Other 10Gb Rental External Non WECLA","SW500","OR","OFCOM","EAD","ccts","non-WECLA","Above 1Gbit/s","Rental","External","MI",0,0,0,"SD126",null,{"$f":"IF(O338,MAX(S$5:S337)+1,0)","v":0},{"$f":"IF(P338,MAX(T$5:T337)+1,0)","v":0},"EADAbove 1Gbit/sRentalExternalnon-WECLA",{"$f":"IF(E338=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B338,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B338,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[334,"Z3","Z3: EAD LA 10Gb Rental Internal Non WECLA","SW500","OR","OFCOM","EAD LA","ccts","non-WECLA","Above 1Gbit/s","Rental","Internal","MI",0,0,0,"SD149",null,{"$f":"IF(O339,MAX(S$5:S338)+1,0)","v":0},{"$f":"IF(P339,MAX(T$5:T338)+1,0)","v":0},"EAD LAAbove 1Gbit/sRentalInternalnon-WECLA",{"$f":"IF(E339=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B339,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B339,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[337,"Z6","Z6: EAD Other 10Gb Rental External WECLA","SW500","OR","OFCOM","EAD","ccts","WECLA","Above 1Gbit/s","Rental","External","MI",0,0,0,"SD026",null,{"$f":"IF(O342,MAX(S$5:S341)+1,0)","v":0},{"$f":"IF(P342,MAX(T$5:T341)+1,0)","v":0},"EADAbove 1Gbit/sRentalExternalWECLA",{"$f":"IF(E342=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B342,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B342,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[338,"Z7","Z7: EAD LA 10Gb Rental Internal WECLA","SW500","OR","OFCOM","EAD LA","ccts","WECLA","Above 1Gbit/s","Rental","Internal","MI",0,0,0,"SD049",null,{"$f":"IF(O343,MAX(S$5:S342)+1,0)","v":0},{"$f":"IF(P343,MAX(T$5:T342)+1,0)","v":0},"EAD LAAbove 1Gbit/sRentalInternalWECLA",{"$f":"IF(E343=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B343,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B343,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[341,"Z10","Z10: EAD Other 10Gb Connection External Non WECLA","SW500","OR","OFCOM","EAD","ccts","non-WECLA","Above 1Gbit/s","Connection","External","MI",0,0,0,"SD135",null,{"$f":"IF(O346,MAX(S$5:S345)+1,0)","v":0},{"$f":"IF(P346,MAX(T$5:T345)+1,0)","v":0},"EADAbove 1Gbit/sConnectionExternalnon-WECLA",{"$f":"IF(E346=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B346,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B346,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[342,"Z11","Z11: EAD LA 10Gb Connection Internal Non WECLA","SW500","OR","OFCOM","EAD LA","ccts","non-WECLA","Above 1Gbit/s","Connection","Internal","MI",0,0,0,"SD157",null,{"$f":"IF(O347,MAX(S$5:S346)+1,0)","v":0},{"$f":"IF(P347,MAX(T$5:T346)+1,0)","v":0},"EAD LAAbove 1Gbit/sConnectionInternalnon-WECLA",{"$f":"IF(E347=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B347,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B347,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[345,"Z14","Z14: EAD Other 10Gb Connection External WECLA","SW500","OR","OFCOM","EAD","ccts","WECLA","Above 1Gbit/s","Connection","External","MI",0,0,0,"SD035",null,{"$f":"IF(O350,MAX(S$5:S349)+1,0)","v":0},{"$f":"IF(P350,MAX(T$5:T349)+1,0)","v":0},"EADAbove 1Gbit/sConnectionExternalWECLA",{"$f":"IF(E350=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B350,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B350,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[348,"P1","Passive 1 - EAD 1000Mbit/s Rental Internal",0,"OR","OFCOM","EAD","ccts","Non-WECLA","1000Mbit/s","Rental","Internal","Passive",0,0,0,"SD146",null,{"$f":"IF(O353,MAX(S$5:S352)+1,0)","v":0},{"$f":"IF(P353,MAX(T$5:T352)+1,0)","v":0},"EAD1000Mbit/sRentalInternalNon-WECLA",{"$f":"IF(E353=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B353,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B353,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[350,"P3","Passive 3 - EAD LA 1000Mbit/s Rental Internal",0,"OR","OFCOM","EAD LA","ccts","Non-WECLA","1000Mbit/s","Rental","Internal","Passive",0,0,0,"SD149",null,{"$f":"IF(O355,MAX(S$5:S354)+1,0)","v":0},{"$f":"IF(P355,MAX(T$5:T354)+1,0)","v":0},"EAD LA1000Mbit/sRentalInternalNon-WECLA",{"$f":"IF(E355=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B355,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B355,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[351,"P4","Passive 4 - EAD LA 1000Mbit/s Rental External",0,"OR","OFCOM","EAD LA","ccts","Non-WECLA","1000Mbit/s","Rental","External","Passive",0,0,0,"SD129",null,{"$f":"IF(O356,MAX(S$5:S355)+1,0)","v":0},{"$f":"IF(P356,MAX(T$5:T355)+1,0)","v":0},"EAD LA1000Mbit/sRentalExternalNon-WECLA",{"$f":"IF(E356=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B356,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B356,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[354,"P7","Passive 7 - EAD LA 1000Mbit/s Connection Internal",0,"OR","OFCOM","EAD LA","ccts","Non-WECLA","1000Mbit/s","Connection","Internal","Passive",0,0,0,"SD157",null,{"$f":"IF(O359,MAX(S$5:S358)+1,0)","v":0},{"$f":"IF(P359,MAX(T$5:T358)+1,0)","v":0},"EAD LA1000Mbit/sConnectionInternalNon-WECLA",{"$f":"IF(E359=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B359,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B359,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[355,"P8","Passive 8 - EAD LA 1000Mbit/s Connection External",0,"OR","OFCOM","EAD LA","ccts","Non-WECLA","1000Mbit/s","Connection","External","Passive",0,0,0,"SD138",null,{"$f":"IF(O360,MAX(S$5:S359)+1,0)","v":0},{"$f":"IF(P360,MAX(T$5:T359)+1,0)","v":0},"EAD LA1000Mbit/sConnectionExternalNon-WECLA",{"$f":"IF(E360=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B360,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B360,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[358,"P11","Passive 11 - WES MISBO Connection Internal",0,"OR","OFCOM","WES","le","Non-WECLA","Above 1Gbit/s","Connection","Internal","Passive",0,0,0,"SD303",null,{"$f":"IF(O363,MAX(S$5:S362)+1,0)","v":0},{"$f":"IF(P363,MAX(T$5:T362)+1,0)","v":0},"WESAbove 1Gbit/sConnectionInternalNon-WECLA",{"$f":"IF(E363=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B363,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B363,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[360,"P13","Passive 13 - OSA Rental Internal",0,"OR","OFCOM","Optical Services","ccts","Non-WECLA","Above 1Gbit/s","Rental","Internal","Passive",0,0,0,"SD309",null,{"$f":"IF(O365,MAX(S$5:S364)+1,0)","v":0},{"$f":"IF(P365,MAX(T$5:T364)+1,0)","v":0},"Optical ServicesAbove 1Gbit/sRentalInternalNon-WECLA",{"$f":"IF(E365=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B365,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B365,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[363,"P16","Passive 16 - OSA Connection External",0,"OR","OFCOM","Optical Services","ccts","Non-WECLA","Above 1Gbit/s","Connection","External","Passive",0,0,0,"SD316",null,{"$f":"IF(O368,MAX(S$5:S367)+1,0)","v":0},{"$f":"IF(P368,MAX(T$5:T367)+1,0)","v":0},"Optical ServicesAbove 1Gbit/sConnectionExternalNon-WECLA",{"$f":"IF(E368=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B368,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B368,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[364,"P17","Passive 17 - EBD 1000Mbit/s Rental Internal",0,"OR","OFCOM","EBD","ccts","Non-WECLA","1000Mbit/s","Rental","Internal","Passive",0,0,0,"SD319",null,{"$f":"IF(O369,MAX(S$5:S368)+1,0)","v":0},{"$f":"IF(P369,MAX(T$5:T368)+1,0)","v":0},"EBD1000Mbit/sRentalInternalNon-WECLA",{"$f":"IF(E369=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B369,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B369,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[367,"P20","Passive 20 - EBD 1000Mbit/s Connection External",0,"OR","OFCOM","EBD","ccts","Non-WECLA","1000Mbit/s","Connection","External","Passive",0,0,0,"SD141",null,{"$f":"IF(O372,MAX(S$5:S371)+1,0)","v":0},{"$f":"IF(P372,MAX(T$5:T371)+1,0)","v":0},"EBD1000Mbit/sConnectionExternalNon-WECLA",{"$f":"IF(E372=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B372,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B372,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[368,"P21","Passive 21 - EBD MISBO Rental Internal",0,"OR","OFCOM","EBD","ccts","Non-WECLA","Above 1Gbit/s","Rental","Internal","Passive",0,0,0,"SD328",null,{"$f":"IF(O373,MAX(S$5:S372)+1,0)","v":0},{"$f":"IF(P373,MAX(T$5:T372)+1,0)","v":0},"EBDAbove 1Gbit/sRentalInternalNon-WECLA",{"$f":"IF(E373=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B373,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B373,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[371,"P24","Passive 24 - EBD MISBO Connection External",0,"OR","OFCOM","EBD","ccts","Non-WECLA","Above 1Gbit/s","Connection","External","Passive",0,0,0,"SD320",null,{"$f":"IF(O376,MAX(S$5:S375)+1,0)","v":0},{"$f":"IF(P376,MAX(T$5:T375)+1,0)","v":0},"EBDAbove 1Gbit/sConnectionExternalNon-WECLA",{"$f":"IF(E376=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B376,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B376,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal",0,"OR","OFCOM","EAD","ccts","Non-WECLA","Above 1Gbit/s","Rental","Internal","Passive",0,0,0,"Z1",null,{"$f":"IF(O377,MAX(S$5:S376)+1,0)","v":0},{"$f":"IF(P377,MAX(T$5:T376)+1,0)","v":0},"EADAbove 1Gbit/sRentalInternalNon-WECLA",{"$f":"IF(E377=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B377,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B377,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[375,"P28","Passive 28 - EAD LA 10Gbit/s Rental External",0,"OR","OFCOM","EAD LA","ccts","Non-WECLA","Above 1Gbit/s","Rental","External","Passive",0,0,0,"Z4",null,{"$f":"IF(O380,MAX(S$5:S379)+1,0)","v":0},{"$f":"IF(P380,MAX(T$5:T379)+1,0)","v":0},"EAD LAAbove 1Gbit/sRentalExternalNon-WECLA",{"$f":"IF(E380=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B380,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B380,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[377,"P30","Passive 30 - EAD 10Gbit/s Connection External",0,"OR","OFCOM","EAD","ccts","Non-WECLA","Above 1Gbit/s","Connection","External","Passive",0,0,0,"Z10",null,{"$f":"IF(O382,MAX(S$5:S381)+1,0)","v":0},{"$f":"IF(P382,MAX(T$5:T381)+1,0)","v":0},"EADAbove 1Gbit/sConnectionExternalNon-WECLA",{"$f":"IF(E382=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B382,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B382,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal",0,"OR","OFCOM","WES","le","Non-WECLA","1000Mbit/s","Rental","Internal","Passive",0,0,0,"SD118",null,{"$f":"IF(O385,MAX(S$5:S384)+1,0)","v":0},{"$f":"IF(P385,MAX(T$5:T384)+1,0)","v":0},"WES1000Mbit/sRentalInternalNon-WECLA",{"$f":"IF(E385=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B385,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B385,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[381,"P34","Passive 34 - WES 1000Mbit/s Rental External",0,"OR","OFCOM","WES","le","Non-WECLA","1000Mbit/s","Rental","External","Passive",0,0,0,"SD105",null,{"$f":"IF(O386,MAX(S$5:S385)+1,0)","v":0},{"$f":"IF(P386,MAX(T$5:T385)+1,0)","v":0},"WES1000Mbit/sRentalExternalNon-WECLA",{"$f":"IF(E386=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B386,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B386,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[384,"P37","Passive 37 - BES MISBO Rental Internal",0,"OR","OFCOM","BES","le","Non-WECLA","Above 1Gbit/s","Rental","Internal","Passive",0,0,0,"SD305",null,{"$f":"IF(O389,MAX(S$5:S388)+1,0)","v":0},{"$f":"IF(P389,MAX(T$5:T388)+1,0)","v":0},"BESAbove 1Gbit/sRentalInternalNon-WECLA",{"$f":"IF(E389=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B389,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B389,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[385,"P38","Passive 38 - BES MISBO Rental External",0,"OR","OFCOM","BES","le","Non-WECLA","Above 1Gbit/s","Rental","External","Passive",0,0,0,"SD306",null,{"$f":"IF(O390,MAX(S$5:S389)+1,0)","v":0},{"$f":"IF(P390,MAX(T$5:T389)+1,0)","v":0},"BESAbove 1Gbit/sRentalExternalNon-WECLA",{"$f":"IF(E390=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B390,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B390,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(O392,MAX(S$5:S391)+1,0)","v":0},{"$f":"IF(P392,MAX(T$5:T391)+1,0)","v":0},"00000",{"$f":"IF(E392=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B392,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B392,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[390,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(O395,MAX(S$5:S394)+1,0)","v":0},{"$f":"IF(P395,MAX(T$5:T394)+1,0)","v":0},"00000",{"$f":"IF(E395=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B395,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B395,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(O396,MAX(S$5:S395)+1,0)","v":0},{"$f":"IF(P396,MAX(T$5:T395)+1,0)","v":0},"00000",{"$f":"IF(E396=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B396,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B396,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(O397,MAX(S$5:S396)+1,0)","v":0},{"$f":"IF(P397,MAX(T$5:T396)+1,0)","v":0},"00000",{"$f":"IF(E397=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B397,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B397,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[393,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(O398,MAX(S$5:S397)+1,0)","v":0},{"$f":"IF(P398,MAX(T$5:T397)+1,0)","v":0},"00000",{"$f":"IF(E398=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B398,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B398,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(O399,MAX(S$5:S398)+1,0)","v":0},{"$f":"IF(P399,MAX(T$5:T398)+1,0)","v":0},"00000",{"$f":"IF(E399=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B399,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B399,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(O400,MAX(S$5:S399)+1,0)","v":0},{"$f":"IF(P400,MAX(T$5:T399)+1,0)","v":0},"00000",{"$f":"IF(E400=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B400,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B400,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(O401,MAX(S$5:S400)+1,0)","v":0},{"$f":"IF(P401,MAX(T$5:T400)+1,0)","v":0},"00000",{"$f":"IF(E401=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B401,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B401,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(O402,MAX(S$5:S401)+1,0)","v":0},{"$f":"IF(P402,MAX(T$5:T401)+1,0)","v":0},"00000",{"$f":"IF(E402=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B402,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B402,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(O403,MAX(S$5:S402)+1,0)","v":0},{"$f":"IF(P403,MAX(T$5:T402)+1,0)","v":0},"00000",{"$f":"IF(E403=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B403,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B403,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(O404,MAX(S$5:S403)+1,0)","v":0},{"$f":"IF(P404,MAX(T$5:T403)+1,0)","v":0},"00000",{"$f":"IF(E404=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B404,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B404,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(O405,MAX(S$5:S404)+1,0)","v":0},{"$f":"IF(P405,MAX(T$5:T404)+1,0)","v":0},{"$f":"IF(A405=0,0,G405&J405&K405&L405&I405)","v":"00000"},{"$f":"IF(E405=\"BTW\",IF(INDEX(BasketDesign!$J$9:$J$407,MATCH($B405,BasketDesign!$B$9:$B$407,0)),BasketDesign!$J$7,0),IF(INDEX(BasketDesign!$K$9:$K$407,MATCH($B405,BasketDesign!$B$9:$B$407,0)),BasketDesign!$K$7,0))","v":0}]
[null,"List_ServCode","List_ServNames","List_ServMarket","List_ServSource","List_ServSource2","List_ServTechnology","List_Unit","List_ServGeography","List_ServBandwidth","List_ServChargElement","List_CustType","List_Tech","List_ServMEA",null,null,"List_ServCannibal",null,"List_ServPass1","List_ServPass2",null,"List_ServBasket"]
[]
[]
[]
[null,"Years list"]
[null,null,"List_Years",null,"2014/15","2015/16","2016/17","2017/18","2018/19"]
[]
[]
[]
[null,"Capital costs: asset types"]
[null,null,"List_AssetTypes",null,"Cable","Duct","Transmission","Local Exchange","Main Exchange","Land & Buildings","Computers & OM","Other Ntwk Eqpt","Other","Motor Transport","Intangibles"]
[]
[]
[null,"Operating costs: categories"]
[null,null,"List_OpexTypes",null,"Pay","Cumulo","Non Pay","Depre'n"]
[]
[]
[]
[null,"Capital costs: categories"]
[null,null,"List_CapexTypes",null,"GRC","NRC","NCA","OCM","HGL"]

{"sheet":"Modelling starting values>>","index":9,"n_rows":3,"n_cols":1,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Modelling starting values"]
["This section of the model links to the base year costs derived in the base year cost modules. "]

{"sheet":"Input data>>","index":10,"n_rows":3,"n_cols":9,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Input data",null,null,null,null,null,null,null," "]
["This section of the model links to the outputs from the base year costs module. These are the inputs used as the starting cost values of the model."]

{"sheet":"Comp_CapCosts","index":11,"n_rows":375,"n_cols":61,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Capital costs by component",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GRC",null,null,null,null,null,null,null,null,null,null,null,null,"NRC",null,null,null,null,null,null,null,null,null,null,null,null,"OCM",null,null,null,null,null,null,null,null,null,null,null,null,"HGL",null,null,null,null,null,"NCA"]
["Units: £m","Source: 2016 LLCC",null,null,"Cable","Duct","Transmission","Local Exchange","Main Exchange","Land & Buildings","Computers & OM","Other Ntwk Eqpt","Other","Motor Transport","Intangibles","Total",null,"Cable","Duct","Transmission","Local Exchange","Main Exchange","Land & Buildings","Computers & OM","Other Ntwk Eqpt","Other","Motor Transport","Intangibles","Total",null,"Cable","Duct","Transmission","Local Exchange","Main Exchange","Land & Buildings","Computers & OM","Other Ntwk Eqpt","Other","Motor Transport","Intangibles","Total",null,"Cable","Duct","Transmission","Local Exchange","Main Exchange","Land & Buildings","Computers & OM","Other Ntwk Eqpt","Other","Motor Transport","Intangibles","Total",null,"NCA - Debtors: internal","NCA - Debtors: external","NCA - Current liabilities (external)","NCA - Provisions","Total"]
["1. Total costs",null,null,null,"GRC","GRC","GRC","GRC","GRC","GRC","GRC","GRC","GRC","GRC","GRC","GRC",null,"NRC","NRC","NRC","NRC","NRC","NRC","NRC","NRC","NRC","NRC","NRC","NRC",null,"OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation",null,"Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain",null,"NCA","NCA","NCA","NCA","NCA"]
["CF371","CF371: OR PC Rental 2Mbit link per km distribution",null,null,6.5066278728098297E-3,185.44492788569661,388.10941481148831,0,2.4704663617545462E-3,52.593455961860691,3.622490890039197,27.682549537116174,1.5528232655759009,0.27201828680932316,7.5362155849830357,750.55716393440275,null,7.4122957226832823E-3,70.252904195704303,31.592264854914223,0,2.41900240854752E-3,17.407604868528377,0.37936631838074009,5.743909985359104,0.64542171240454549,0.13459017804714579,2.4520199600164316,149.78523683402526,null,0,4.0826644234423473,5.9737978163838976,0,0,1.2398434895824644,0.20040987849918437,0.80554768372966201,1.2786633745178331E-2,9.6626157796493202E-3,0.88605178739143098,16.131658655035729,null,0,-0.73929779336935286,0.79258584669273113,0,0,9.328316808901356E-2,0,9.9282869618796163E-2,0,0,0,0.39950573152565882,null,4.123631970777725E-5,5.8295331236421433,-16.84969704008817,-0.91285070118473954,-7.2483400578419221]
["CF373","CF373: OR PC Rental 34Mbit link per km distribution",null,null,1.061205381624482E-3,37.756945961322401,36.78817782991181,0,2.5957339603022882E-4,6.0727030983850065,0.49890723795530911,3.6709432150427355,0.15265952485430451,3.3321638843347982E-2,1.009290070505751,83.472179340147292,null,1.1631290916340169E-3,15.973081608862573,4.4835600314184916,0,2.812847841085348E-4,1.8817498555273868,3.4890580531388847E-2,0.55680307838694609,8.0892643823091331E-2,1.2001117144186137E-2,0.29217001979182528,20.584090266055536,null,0,0.6935567709065249,0.74496808083741262,0,0,0.13871848953358196,2.2037804733125298E-2,7.0601669746245127E-2,1.1773785413152506E-3,8.8183491417915226E-4,9.5823326587927415E-2,2.183992462884266,null,0,-0.12888647639085479,0.15011950403615007,0,0,1.5332458627730168E-2,0,1.8137365973783369E-2,0,0,0,6.3750452068904354E-2,null,5.6023311470119111E-6,0.64906090862942478,-1.622019649403678,-0.12416130462204771,-0.84523029179806797]
["CF375","CF375: OR PC Rental 140Mbit link per km distribution",null,null,7.0546277105336592E-4,24.966130772553104,58.952064809335013,0,3.8451548685774746E-4,4.8626612294155978,0.50725327711044033,3.713129719027763,0.19885180705157074,3.7292697767196945E-2,0.98735031944364493,91.063354607926613,null,6.1950867632514514E-4,9.5839783488329218,5.7440994503220173,0,4.0943549440707955E-4,2.0655856704374371,4.5207651347390895E-2,1.0592257031331276,7.5129958046178377E-2,1.2205609359075074E-2,0.33140064988076223,21.193449986829343,null,0,0.47876901508360009,1.0878370326867219,0,0,0.16273837165757121,2.1327010772146306E-2,0.14796127978034262,1.3602568240943611E-3,9.737481639755652E-4,0.1255804044988188,1.9947371483316514,null,0,-6.9466279871225334E-2,0.11256739768267905,0,0,-3.024857750535194E-3,0,1.5173258653764451E-3,0,0,0,1.6157668553802223E-2,null,2.9015657959483233E-6,0.83563027405588453,-1.5979006886349116,-0.13243996187680868,-0.68109772617915709]
["CF381","CF381: OR PC Rental 64Kb link",null,null,0.62867788924103507,-2.9982228800904608E-8,13.845716252706813,0,4.6507466679023316E-4,11.962107052158256,0.6951422295094456,86.2238128579869,0.2516549129903875,0.10248714181649742,1.2713048368050364,99.838720824965762,null,0.14794338177220573,-7.0104321114061301E-8,0.8306275298303073,0,6.7701276286800006E-4,8.9971964070037185,6.8372137861601734E-2,5.4381207753801446,0.10271195014580797,2.9461593352248613E-2,0.29693015766196784,16.060975709215175,null,3.4291225522501245E-2,0,0.17989330949325991,0,0,0.84768821086518276,3.8951108084006841E-2,1.1373045718330468,5.2215053358728282E-3,2.332147559782065E-3,0.19113475130141194,2.6429670955122315,null,0,0,0,0,0,-0.12228874822157458,0,-7.7870215288758982E-2,0,0,0,-0.18416085774646512,null,-1.1024903616757545E-5,1.3968385363656777,-2.5090228288959668,-0.33290970202242809,-2.1201248130912695]
["CF383","CF383: OR PC Rental 2Mb link",null,null,2.6850772403870677,9.6835833512278999E-7,36.811870803848194,0,4.5487539704024035E-4,8.1659381583041704,0.66781100635615298,41.068588154151534,0.28799856585541544,0.10135338924394804,1.3900433033197213,86.732490846779342,null,0.73598733252617532,1.195635264782498E-6,2.7044959703060183,0,4.8190241527159845E-4,4.4858024885172361,7.2261389217879765E-2,3.5012518398764136,0.13075767987290035,3.224506876497249E-2,0.34726305409634672,11.798267721381857,null,0.17756913085677614,0,0.7326821454131951,0,0,0.43568356507943873,2.9084246364867224E-2,0.94794296630874164,1.4429180354174043E-3,1.8096113392938259E-3,0.1387357803740582,2.7693615074269498,null,0,0,0,0,0,-7.4801861161780697E-2,0,-4.0741694197200598E-2,0,0,0,-0.12833493803211951,null,-8.3047872773735847E-6,1.3041700016256077,-3.3767665248822043,-0.33983202017146014,-2.2538764158862579]
["CF385","CF385: OR PC Rental 34Mb link",null,null,1.1499349283365468E-6,1.3250150766080131E-7,7.288934822422056,0,5.8320751154099117E-5,1.2166024192483746,5.2113971100345595E-2,1.3293369207156562,2.2021481156098015E-2,4.8681652129323348E-3,0.11121640256804796,9.1466003732298979,null,1.3137499597286987E-6,1.0716896955089859E-7,0.53456940689227483,0,3.7867733527677051E-5,0.48537677997119688,4.2588209128956202E-3,0.20023410897391603,9.174813207109396E-3,1.4905984706999821E-3,2.3700761309347163E-2,1.1609284973329774,null,0,0,0.11839728622692312,0,0,3.7921831737603807E-2,2.8711404329376492E-3,2.9338210644589503E-2,7.9746538190457008E-5,1.3228922642397241E-4,1.0839263966490533E-2,0.16595266770682823,null,0,0,0,0,0,-1.0498491839316532E-3,0,-1.870779408602263E-4,0,0,0,-1.5902353191219124E-3,null,2.6857184950705781E-7,0.13479627365918917,-0.23881329852456246,-2.5364029289832554E-2,-0.18880020614061338]
["CF388","CF388: OR PC rental 140Mb link",null,null,5.1852462274274537E-3,5.1181743409442117E-8,12.778268671183374,0,7.8940581846792657E-5,1.4725929727133957,8.7827936508554111E-2,0.80076097083856268,4.3098642379958071E-2,8.1411701193611092E-3,0.21151466210648043,14.513614123186397,null,1.8604685758818527E-3,5.2567095747791745E-8,1.2770904553692968,0,1.1030158589923706E-4,0.69591337367286976,7.781977776492339E-3,0.2363170054523108,1.8317198511411576E-2,2.7122191091310277E-3,4.2637475011241127E-2,2.2967773059939161,null,4.8606148035450366E-4,0,0.26571435794390996,0,0,7.2723204420437643E-2,3.9164488251353623E-3,4.2016926021543097E-2,3.1305847505241896E-4,2.0885949678237453E-4,2.4977899855427341E-2,0.4866603852798822,null,0,0,0,0,0,-4.2865401001083419E-3,0,-2.2095265393601532E-3,0,0,0,-5.4576219535480263E-3,null,2.0369755437668669E-7,0.15328160036009078,-0.3162834051153276,-4.9908660374666451E-2,-0.20601790622930585]
["CF391","CF391: OR PC rental 64Kbit link per km transmission",null,null,8.4384293841790212E-4,32.058440220215005,69.694506764450011,0,4.4341322281299221E-4,12.746713268855986,0.79786473546283809,6.9832275146958827,0.30449908947114285,5.6751702028468638E-2,1.7767613452650164,111.64251932706273,null,1.1276306015332899E-3,13.220409359609469,5.2224134593389619,0,3.6795937841797746E-4,5.1736538921438315,5.6946168631113646E-2,1.6405227638128115,0.10767685107969163,2.2416416672156391E-2,0.41674406476576753,24.818409055094062,null,0,0.66333761073550201,1.0413406776775973,0,0,0.381960044186476,4.3350479597520593E-2,0.25122131652830709,1.9317380404878127E-3,2.0804374323768146E-3,0.11651357597664401,2.4615298471742748,null,0,-9.4702683415881367E-2,0.11038001131459779,0,0,2.5269323764936659E-2,0,2.8321606530534386E-2,0,0,0,7.5572834852474874E-2,null,9.7703607290629733E-6,1.1238483219978472,-2.5462930830187798,-0.22374467159935096,-1.9998561412615388]
["CG101","CG101: PC rental 2Mbit s regional trunk",null,null,1.4668231749379665E-5,40.014135397108326,67.609210153806714,0,3.1099632675631869E-4,6.0731610336686286,0.54071661069102572,3.1309034940420033,0.22198365937902667,2.7354359455739746E-2,0.89703285950799072,108.30806504783381,null,1.4611624939630189E-5,18.827137781939342,7.8042518276413526,0,2.9765679557123507E-4,3.4700118328112239,4.4804291230771127E-2,0.83758321996878637,0.11992007758804592,8.1155891305391414E-3,0.17619702024621509,24.865286938453224,null,0,1.3665718001558922,1.2458737254155678,0,0,0.21923112806571243,2.794156514727358E-2,0.13330768077198824,-4.7713418150219121E-3,6.4831134786113665E-4,0.12692076251468115,2.6209635387948946,null,0,-0.19850506863743111,0.33487558103419712,0,0,-2.7580753282235746E-3,0,1.7698694247981492E-3,0,0,0,0.20004137394370647,null,3.0840896391061176E-6,0.91779012962222417,-1.9869725980463508,-8.1734692640169193E-2,-1.0122153916636802]
["CG103","CG103: PC rental 140Mbit s regional trunk",null,null,9.3061976238720995E-6,23.214968034447018,38.703573071102824,0,2.8235370529709205E-4,4.6216809330286468,0.28515177461338886,2.3199881252153798,0.14182648779844287,1.7520884048096763E-2,0.72218603063609788,58.906352787327535,null,9.0166969988735662E-6,8.028010342500961,5.2152925808905071,0,2.4542323019430577E-4,1.857437385783955,2.5835565041107813E-2,0.68434649691960048,8.3934561085532239E-2,6.1583154275181348E-3,0.14687929858557836,16.160338950702602,null,0,0.64931099058332076,0.93088569965014656,0,0,0.1860554479994192,2.3983175844591521E-2,9.3588606805652008E-2,-2.5757881359086319E-3,5.1237785324811046E-4,7.7616564949258851E-2,1.859901901362343,null,0,-8.2734577394880701E-2,0.16246204343257969,0,0,-6.5188556635356765E-3,0,-1.4641765918577553E-3,0,0,0,6.7097272719953541E-2,null,1.5405985831207015E-6,0.69521897584687598,-1.3352579805005038,-7.571498161234104E-2,-0.76661859999916915]
["CG201","CG201: PC rental 2Mbit link per km national trunk",null,null,1.027320449440689E-5,23.782775226117128,25.180133830154915,0,2.4611804117279074E-4,4.4239535322006986,0.3673933412440904,2.3152710627419584,0.15044941340819432,1.5556690287562076E-2,0.67177897260718222,68.553214848755459,null,8.7888321504691254E-6,8.6766908961468872,4.8104636782999028,0,1.4513642605341483E-4,1.8588946248944223,2.0501429169257557E-2,0.47254147105236233,5.0977652232431669E-2,3.9937513849509282E-3,9.9554705917206721E-2,15.849374405071661,null,0,0.47502304153218511,0.63193012940586113,0,0,0.16118293187051322,1.8366229976174958E-2,5.5262630825077957E-2,-3.9115793223986513E-3,3.6023693649447523E-4,5.7353507350887699E-2,1.5779297943176767,null,0,-0.1045197598170028,0.17751894409886473,0,0,9.4554056718721691E-3,0,1.1302088905528859E-2,0,0,0,0.11056349349664522,null,3.6855357937156313E-6,0.68849119868798769,-1.4611015390227218,-5.3671326037306524E-2,-0.91075916589738104]
["CG203","CG203: PC rental 140Mbit link per km national trunk",null,null,2.2075278401980463E-5,59.143387625426094,77.882655972299062,0,3.3700497326514281E-4,4.9463652202695236,0.69949109641797791,3.5458082007141445,0.18915095265403759,2.722062678911991E-2,1.3008522580284088,154.79222520280103,null,2.035510744941682E-5,21.013464704452449,13.982409761383122,0,2.2763244670068005E-4,1.6847953839264382,5.3719897971588514E-2,0.60004240450691027,0.12497993736473514,7.7949919498252942E-3,0.17787877329103979,44.072662954415954,null,0,1.8869032239482924,1.8006655639125351,0,0,0.16614110068460333,3.3334655256974842E-2,7.6239228097249992E-2,-6.1868944191067407E-3,7.6720702732983967E-4,0.101104333382619,4.0266906159180529,null,0,-0.2934028889985445,0.55931274454781987,0,0,2.9585758781292191E-2,0,2.6961634135409009E-2,0,0,0,0.25701394213038564,null,8.9439439830521967E-6,0.83418014886120084,-1.6774131966040799,-9.1348443497606679E-2,-0.68441976768775759]
["CL171","CL171: E side copper capital",null,null,2.8035244814644713,1.1664062551221268,1.1250789002162154E-5,0,4.6958106742196953E-7,2.5295336866891047E-2,2.2981529182825058E-2,-1.3054163044416878E-5,7.9452902441718969E-3,5.4634528430711387E-3,5.7784283860060251E-2,3.1883717037282953,null,0.80095499075664767,0.54315835310309912,8.683209349813023E-6,0,6.0251089597222027E-7,1.0356071013021122E-2,3.3014807187925236E-3,-1.2719056373665174E-6,5.3194563817088097E-3,2.1354429409942387E-3,2.044556292016168E-2,1.4790251052268921,null,0.10490492612547145,2.487080603854323E-2,-3.4054812348340687E-7,0,0,1.3511911658806812E-3,1.4967105792242975E-3,0,1.3841794801008756E-4,1.6132574943504297E-4,5.8683800705432408E-3,0.13948845206471855,null,-7.4058234286455658E-3,-4.295692325506438E-3,0,0,0,0,0,0,0,0,0,-1.448387801424395E-2,null,0,3.5717673327668994E-2,-8.7563203008515278E-2,-7.562489284220643E-3,-4.0361399085588702E-2]
["CL173","CL173: D side copper capital",null,null,14.258521426874275,9.1391296510461668,8.5431722015130601E-5,0,3.0146045090457337E-5,5.0733179875834901E-2,0.15372514108754501,3.9020791537195676E-6,5.058096482459775E-2,3.1014192389882685E-2,0.41092881573805345,23.175037788760712,null,6.0405664598423412,5.0836962352309047,8.3078750974617812E-5,0,2.8564393778000234E-5,1.2311874553144595E-2,1.3980271792218101E-2,7.6984719947023588E-7,3.2285353737281967E-2,9.8775468773071393E-3,0.15359371212853665,9.2446241328767425,null,0.72555280134555511,0.27072430178040124,-2.0054677180105673E-6,0,0,3.0037793112063058E-3,1.063670265236402E-2,0,8.3861375252522496E-4,9.2463838038056372E-4,4.3180822042175715E-2,0.94864919145722204,null,-5.568100039988591E-2,-4.7034544075517139E-2,0,0,0,0,0,0,0,0,0,-8.6123944620011772E-2,null,0,0.16226514519766083,-0.30624290487083994,-2.8343393865846136E-2,-0.23001908307350064]
["CO379","CO379: Point of Handover electronics",null,null,0.97041370722759612,12.708034968753884,33.557618274668982,0,2.9895820924988944E-4,5.4466997731061362,0.57142952171284156,40.991475651822356,0.29588983937092261,0.1096349469582947,1.5696567468847442,106.58039233798,null,0.30835088495804142,5.0202418618264542,3.8444345963354603,0,4.0749915760908911E-4,3.255995344230918,5.5356015456774849E-2,3.6412151544839717,0.11852374621131963,4.1219530337950415E-2,0.32703022990138708,15.064419843889093,null,7.4660762686139998E-2,0.24695915246156241,0.58821982150584862,0,0,0.29891578579715644,3.5112520698320902E-2,0.92654904080719847,2.5849836233112788E-3,2.3012816894422265E-3,0.16466676681794468,2.8156646574628645,null,0,-4.3541707023422291E-2,6.7237524525946696E-2,0,0,-4.7086417826384896E-2,0,-3.5792310282518579E-2,0,0,0,-6.5784090189809602E-2,null,-6.1653851116493187E-6,1.1364885039854986,-1.7277604896295558,-0.17151188910965995,-1.2334195740981202]
["CO432","CO432: PC rental 64Kbit link local end",null,null,3.7920795647089243,-1.8026827109901414E-6,1.749751800971115,0,1.2483631778904115E-3,33.068457407799407,1.8551128082657713,548.26336931864194,0.95700666072382656,0.4877951859661005,4.5461612254057897,587.58508358117479,null,1.0583464157814686,-2.0961818235217496E-6,0.14150679816386499,0,2.1352098992758598E-3,21.801317965615183,0.20191951119934642,17.249377526940112,0.33673911821229724,0.16056474870781143,0.91223563743334168,39.047344563682181,null,0.24413288547942455,0,3.5467053722940477E-2,0,0,1.9599352898866873,0.11117066459993087,4.2902034720599369,1.9585213294399377E-2,8.5112655552014652E-3,0.53401739615715027,6.1358852457891455,null,0,0,0,0,0,-0.27747280388336959,0,-0.22787141388104099,0,0,0,-0.55065117917400475,null,-2.6705581392568314E-5,3.9363551594025283,-7.2161639259321326,-0.91082887573895777,-4.1243823161046311]
["CO434","CO434: PC rental 34Mbit link local end",null,null,6.9790513832642214,2.1263302244339881,1.5683947663459699,0,6.0609440613559095E-5,0.63871783836579288,0.19493920703771073,11.837442357140835,8.9618061092060566E-2,9.0777490366395014E-2,0.29993984306932009,22.61426746734325,null,4.1961940761435024,1.3753391700456421,0.16196706742486391,0,6.3100857699207422E-5,0.19020801205594481,2.0201185704680533E-2,0.50375404612690322,6.0615781507444441E-2,2.8263645548882325E-2,0.11354682990846186,5.0811455161121364,null,0.3896265946991056,4.397485860792897E-2,4.2308947161151328E-2,0,0,1.3446457160590718E-2,1.1320335661702216E-2,0.21339747268779771,2.0576244108607513E-3,2.444261543777766E-3,2.5400498394990589E-2,0.57264400009904448,null,9.6548478455706369E-2,-9.8750200814983029E-3,0,0,0,3.4700273446951818E-3,0,3.972195738291248E-3,0,0,0,7.8410427241170741E-2,null,9.0524549128126712E-7,0.40357844473060883,-0.73521143328270167,-8.8969945952834334E-2,-0.40809611378368088]
["CO436","CO436: PC rental 140Mbit link local end",null,null,2.8016967426062509,1.1328462930816772,9.1654906356248382,0,7.2227367777645494E-5,1.0643367802722872,0.11795298457935008,0.75140531267824096,7.2634173139488792E-2,3.8807191722623056E-2,0.2588769429390963,18.788936494576873,null,1.7184140525393272,0.59410678836526665,0.83201956253300968,0,6.9169266667332247E-5,0.45687681527110735,1.4820687667816879E-2,0.24241732590629045,3.1355237242648971E-2,1.1244757073006938E-2,7.7314961888414996E-2,4.330852468222874,null,0.13826682705370222,2.0638178530191332E-2,0.22588492895023099,0,0,5.6631170496295007E-2,7.5045783957807229E-3,3.055926147429391E-2,8.256380865999855E-4,8.5694870621227113E-4,3.2270548529670345E-2,0.42698278171181059,null,3.2372037280719725E-2,-4.3596219981087226E-3,0,0,0,-6.988584519962422E-3,0,-4.161596878007605E-3,0,0,0,1.953440369884335E-2,null,-4.2770082005555182E-7,0.21766835735662404,-0.40192438041005746,-6.8333603994937195E-2,-0.21951712616766064]
["CO438","CO438: PC rental 2Mbit local end copper",null,null,4.7499611309666001E-4,-1.2638006542667368E-7,3.8623803419589548E-4,0,2.5605842653946974E-4,2.3533908413814562,0.65448765030274836,116.67134048076012,0.37039159009701739,0.21358967334195098,1.0289895583756457,139.15136755445369,null,4.0435058367270494E-4,-1.0532738373124307E-7,3.6434838911192884E-4,0,2.9218101131468083E-4,1.5140135074404077,7.1918366258689997E-2,4.6849867121195405,0.15807006575909427,8.2435214498556703E-2,0.23209127895485476,6.2749582906077359,null,0,0,-7.5865753297701572E-6,0,0,0.10828128813673971,3.3438998423036152E-2,2.5988862190518969,5.0807585210430996E-3,3.6899066123109881E-3,0.11924596614774724,2.4284083261156302,null,0,0,0,0,0,-1.8981575181155664E-2,0,-1.6010080790038454E-2,0,0,0,-2.9779518405896269E-2,null,-2.3094748018083884E-6,1.2290031740119338,-1.6614246632181036,-0.27154757121937867,-0.73623474719782167]
["CO439","CO439: PC rental 2Mbit local end fibre",null,null,203.15183997963553,12.306228625179704,3.5490216486889583,0,1.4099316378976062E-3,13.866847989432893,4.5646692822692225,185.41735892427212,2.5176392326355321,1.5102056334471592,5.4413617862019841,499.24977221573016,null,77.759002711364801,-13.007358943615444,0.25609390324969689,0,1.4949324005034254E-3,6.5724235114908982,0.65654709428347158,9.4265287627254519,1.5232817815174815,0.64283151791913662,2.4186858554637616,74.028551215938009,null,10.216759433581629,-0.57872356418912496,5.3521308129633974E-2,0,0,0.72582829526860349,0.27363376195271444,3.5491149344074633,4.545406915723512E-2,6.3279779087179577E-2,0.75701794287307456,18.43443664659657,null,1.7922930159077215,-0.21528888496686882,0,0,0,-6.4768447311606941E-2,0,-6.3642481298556486E-2,0,0,0,1.3418982938503783,null,-8.9763564138747745E-6,7.8345313576646136,-14.377579900299805,-1.4636087692353994,-9.1952386016862775]
["CP371","CP371: Prot Path PC rental 2Mbit link per km dist",null,null,2.2645984791436004E-5,0.7663086841833211,1.568292938272182,0,9.6780920518712587E-6,0.30559054655748985,1.5848441292145535E-2,0.14366263691010966,6.7334447794818609E-3,1.262877468729412E-3,4.3345479363890181E-2,3.4663049630761478,null,2.4944898617594575E-5,0.26845086796480033,0.18521838207280014,0,7.9141430890214656E-6,7.5424813740109342E-2,1.1253496151894342E-3,3.3575307179674704E-2,3.2131806025955324E-3,4.3364687193625561E-4,1.0419423395253686E-2,0.65060264541191348,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,-2.939718379622213E-3,4.3189500084000005E-3,0,0,1.4085022463248384E-3,0,1.1925434518165134E-3,0,0,0,3.8634517271930219E-3,null,4.1834763351472649E-7,2.7701079817778106E-2,-6.7639171610727133E-2,-2.9880886048210442E-3,-3.5464981748821518E-2]
["CP373","CP373: Protected Path PC rental 34Mbit link per km distr",null,null,4.9031836426212578E-5,1.770606184556593,2.1646570784730921,0,1.0691845907213171E-5,0.26541890890364844,1.7566957053512525E-2,0.15471414898983188,8.3921172059142519E-3,1.4328368428899124E-3,5.1379026559925475E-2,3.1006116147109779,null,4.2769387548665512E-5,0.64793407026710703,0.26562928910385564,0,6.2894874541211834E-6,7.1721781032071483E-2,2.0153908137605881E-3,3.0243717479518668E-2,4.1973498947865612E-3,6.3076534485220445E-4,1.8037339359305259E-2,1.1030611995501629,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,-4.7506373321060244E-3,6.0790585469199998E-3,0,0,8.5712317481900389E-4,0,7.6695241126882238E-4,0,0,0,3.5227064732876231E-3,null,1.8951387769023245E-7,2.8993578049818121E-2,-5.5741644927791351E-2,-4.8202162929305509E-3,-3.5918868033622028E-2]
["CP375","CP375: Protected Path PC rental 140Mbit link per km distr",null,null,1.2335098570664162E-4,4.2207952617025288,4.3411518984884578,0,2.4937390794756634E-5,0.56418796486678269,3.8659141345378241E-2,0.32100123856077661,1.4381064615883126E-2,3.0562537491609703E-3,0.12477798750836069,8.2761996644912834,null,1.4170599501852818E-4,1.4168501189517235,0.70541211003360538,0,2.5227049692802337E-5,0.20700263287976375,3.6751202524638129E-3,6.3152807630478966E-2,8.997212631983843E-3,1.0713166545737651E-3,4.5649181758848016E-2,2.7516399049986262,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,-1.1058604467107071E-2,1.3641523222139998E-2,0,0,8.4348239169498298E-4,0,9.704834392887851E-4,0,0,0,4.2859926160068425E-3,null,3.9170302403265244E-7,7.5102523482438246E-2,-0.12418826299593766,-1.3944096548774673E-2,-9.350497857396628E-2]
["CP383","CP383: Protected Path PC rental 2Mbit link",null,null,1.6930068281431825E-2,3.1354739298364923E-10,5.2184006967467604E-2,0,-1.2934306171509231E-8,8.2069285364509571E-3,6.0656887020174187E-4,5.1749639718579529E-3,2.8307534131992825E-4,6.0973950680828413E-5,1.1531182028282809E-3,7.46110627317456E-2,null,4.6407529078562161E-3,3.3647483030419617E-10,4.7747845688130564E-3,0,-1.0233632664996781E-7,2.92315621171389E-3,5.750474465627042E-5,1.017934575345762E-3,1.0640496045537338E-4,1.8427446720759706E-5,1.6582746056200835E-4,1.5681851467303876E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1.1762300380501326E-5,0,1.5195032795022231E-5,0,0,0,2.9948157405587254E-5,null,6.5063166456769875E-9,1.0610321246837054E-3,-2.4131835702195831E-3,-8.358037987751052E-5,-1.3241485583397855E-3]
["CP385","CP385: Protected Path PC rental 34Mb link",null,null,-8.6665236888817954E-9,1.2655457335728781E-9,0.14657493752339049,0,-1.2519850754905593E-7,2.9234819940473014E-2,1.153628508742742E-3,2.1673724022198394E-2,5.9559399096767288E-4,9.2995429100098376E-5,3.0765710050375075E-3,0.21309459892356208,null,-2.62994563778538E-8,1.3012953910022596E-9,1.3908681328048662E-2,0,-4.1699836176893394E-7,8.8203261687248517E-3,9.4330512724940534E-5,3.5480961417288181E-3,2.6516897062559604E-4,2.4056672768473223E-5,2.8678056210223633E-4,2.9735123448269177E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1.0436040635072937E-4,0,1.1960511054030056E-4,0,0,0,2.7673301231917452E-4,null,3.9827908112291795E-8,2.4900957109037611E-3,-5.4870818247310209E-3,-6.2401554780491071E-4,-2.7503827058531437E-3]
["CP388","CP388: Protected Path PC rental 140Mbit link",null,null,-7.1302248893356853E-9,8.1542662872256133E-10,0.17988205943999239,0,-8.2282184864882712E-8,2.3424986046821025E-2,1.0246160527046591E-3,1.5104748908903547E-2,5.3920644182496114E-4,7.9004996141198531E-5,2.5343927118586743E-3,0.18820620569234281,null,-1.5018696889437716E-8,8.5666982587574619E-10,1.2761079600096254E-2,0,-3.0644962923812015E-7,7.0470659058230493E-3,8.1144233870358146E-5,2.3193904260533412E-3,1.7977795292473835E-4,2.2005063184849531E-5,3.2893492738362331E-4,2.6736321259740879E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1.2003309814171449E-4,0,9.9311028157947001E-5,0,0,0,2.0118231955543187E-4,null,2.2184222050185743E-8,2.2691276433115686E-3,-4.5239736599713047E-3,-5.4472527844544121E-4,-2.1955425585974057E-3]
["CP434","CP434: Protected Path PC rental 34Mbit link local end",null,null,8.9728166162341583E-2,2.2003874629113043E-2,0.13251878157122868,0,-1.8473017269548576E-7,3.4895925029640999E-2,2.3776754163356583E-3,1.7602162120813974E-2,1.6747290026386885E-3,7.4423638848395942E-4,4.1127530693613728E-3,0.286780412414123,null,4.9829342943811535E-2,1.5246373625901036E-2,1.091476581110837E-2,0,-5.5719261429928621E-7,9.6329581039398399E-3,3.4116572802753267E-4,3.354066968156899E-3,7.2256801282977634E-4,2.8959644182440409E-4,1.0247113710773849E-3,9.0933874445043736E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,9.8205072578148888E-4,-1.1195259613111066E-4,0,0,0,1.0881162999697908E-4,0,1.3018844624683538E-4,0,0,0,1.2199514404926696E-3,null,4.2980833392951233E-8,4.4118278139089109E-3,-9.1201075188754536E-3,-1.7569392970843301E-3,-6.7008414330561525E-3]
["CP436","CP436: Protected Path PC rental 140Mbit link local end",null,null,0.43578942118505015,7.7168921328649956E-2,0.39385386696794955,0,2.0259884483227214E-6,8.771901723488347E-2,9.7156347706108537E-3,3.7127010986512048E-2,5.0451225601603322E-3,2.0236403518711608E-3,1.7638443823089312E-2,1.1536956580268583,null,0.15337293595704396,3.0376924093620257E-2,3.5989883207497061E-2,0,1.2682455926522442E-6,3.4495256569452681E-2,9.5645765029092036E-4,1.1588374690204531E-2,2.2593269702283173E-3,1.0323607124868876E-3,3.9658823297991155E-3,0.30142923909080693,null,0,0,0,0,0,0,0,0,0,0,0,0,null,2.460512300471453E-3,-2.8726920210274626E-4,0,0,0,1.8070568814213732E-4,0,1.83309502681232E-4,0,0,0,2.2568959225000252E-3,null,7.0774127895080792E-8,2.0362339147070901E-2,-4.1744367789793117E-2,-4.6185601642440514E-3,-2.4488562798520051E-2]
["CP439","CP439: Protected Path PC rental 2Mbit local end fibre",null,null,0.10182748382551557,3.0534066294457714E-3,3.5664254987547432E-2,0,-1.5418574465229586E-7,2.0083498847819788E-2,1.6396903981802434E-3,1.8090382792350358E-2,5.9711031326172362E-4,2.7058370748256469E-4,2.2932072337433266E-3,0.1880444398943385,null,2.9263478875297781E-2,1.9072476999645032E-3,3.4912330943055983E-3,0,-5.1589216411128209E-7,4.632302147679815E-3,1.9344005687873685E-4,1.8892590264002972E-3,3.5257598640841365E-4,1.0086879092242362E-4,3.4218035757214901E-4,4.8386295897875298E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1.2328728497671646E-4,-1.5362895960181212E-5,0,0,0,2.1605283153630449E-4,0,1.6399591092895976E-4,0,0,0,5.1222276499753049E-4,null,3.7332107657166843E-8,3.0188933369430879E-3,-9.4049111861073727E-3,-3.4263547843565469E-4,-4.427538982163289E-3]
["CR371","CR371: PC rental 2Mbit link per km distribution",null,null,6.4315628414178436E-6,12.05414848971647,22.456296714325795,0,1.6427266928988331E-4,3.2130649464555572,0.24969599033263878,1.2548246516306998,8.9283083008097591E-2,1.0406634591865166E-2,0.43366173331367919,39.808474558554032,null,6.4117727760494257E-6,4.473588296952058,2.7575086301104279,0,1.1539391876855611E-4,1.6570806315472881,1.913670486427559E-2,0.44013810032330064,2.9447189711026365E-2,4.3635466490006183E-3,0.10264932953078605,7.8115067882311884,null,0,0.29176723181885961,0.37233010521247689,0,0,0.15421842642629854,1.1874614657989271E-2,7.8828962102323499E-2,-2.1800104249324321E-3,4.355088716800699E-4,4.6222839064219347E-2,0.83923267786110145,null,0,-5.5527748861791661E-2,7.8782758367823724E-2,0,0,-1.3293802036099076E-2,0,-8.1010799924122294E-3,0,0,0,2.3899644137010397E-2,null,-4.8360164511577506E-7,0.46317147560159094,-1.4319685495461583,-5.9609254868617054E-2,-0.97350015438978876]
["CR373","CR373: PC rental 34Mbit link per km distribution",null,null,-3.5974049000207491E-8,6.7818158748337395E-2,9.1111371613797343E-2,0,5.4231072789201223E-7,1.6608699672237586E-2,1.1787979238104848E-3,4.6966016675738893E-3,4.2858159291151658E-4,3.6726765646806684E-5,1.3775588231252629E-3,0.15760961705058132,null,-2.9609547521895734E-8,2.8503260805411608E-2,1.3092792746921829E-2,0,-1.469978012428003E-7,6.88521471202718E-3,7.9333395111778345E-5,1.4308369971546035E-3,1.4232909896528167E-4,9.9381447085707983E-6,2.7556025319542171E-4,6.0621069801268648E-2,null,0,1.6298875764629934E-3,1.2149455130315992E-3,0,0,3.9897935379981365E-4,5.6159388539592985E-5,1.6362824934856109E-4,-1.7852237857299559E-5,1.4477159049391673E-6,1.5930149715860282E-4,4.1166630114259752E-3,null,0,-2.8036623987575478E-4,7.0630837312000018E-4,0,0,2.3228180953834841E-5,0,2.9498328689537296E-5,0,0,0,3.0376600259528631E-4,null,8.9773945824997881E-9,2.135395403265111E-3,-5.5863854496262513E-3,-5.8061715644339824E-4,-5.2395824191461019E-3]
["CR375","CR375: PC rental 140Mbit link per km distribution",null,null,-2.0967270717444582E-7,0.55701319066181376,1.0707956867155777,0,1.4828378118401089E-5,0.29433127122954605,1.7845201643133708E-2,0.16695071779732498,7.1495327294274786E-3,6.9979032753632244E-4,1.9859435017259203E-2,2.2646184196950903,null,-3.251886029630001E-7,0.15959934121904726,0.10969963430859872,0,3.1612852785905898E-6,0.11510757556790246,1.0765234939221261E-3,2.4349085322766618E-2,1.997746138898106E-3,2.1566135917553225E-4,4.0363018026721761E-3,0.45978482986164904,null,0,1.5060160271944499E-2,1.0168093384445534E-2,0,0,8.7920937925510863E-3,1.1146762637901906E-3,3.7229978666583705E-3,-1.8246320139607723E-4,1.7522156053527406E-5,1.3714380081428763E-3,4.8860219842048143E-2,null,0,-2.0468809872302568E-3,3.7120425180557927E-3,0,0,1.0793395991838949E-3,0,1.2418739893894212E-3,0,0,0,3.6567294334269402E-3,null,2.9492963915871473E-7,3.2262500864967646E-2,-0.14838673823012316,-8.3599332366106407E-3,-7.7706492326702598E-2]
["CR383","CR383: PC rental 2Mb link",null,null,1.628331778301282E-2,7.393639541226479E-7,6.1625008670848596,0,8.034192708148002E-5,1.7862886416973309,7.8193874495978352E-2,1.132191169875377,4.7612474912042027E-2,5.9515587217642595E-3,0.16509908706445603,9.1904706914062348,null,4.4669025460325395E-3,5.0719951126072893E-7,0.37481754275298002,0,6.8533506099565714E-5,1.0131076067123446,6.9802059340694812E-3,0.26307777074860711,1.0303045164920565E-2,2.65448064411854E-3,4.0984202772925513E-2,1.691377791577632,null,1.2234154085582435E-3,0,8.3695000955011589E-2,0,0,0.1011170383518734,6.1961255958408621E-3,4.3575378728871371E-2,-4.6656519297783966E-4,1.7842946838347558E-4,1.9820890137899456E-2,0.24816690626310056,null,0,0,0,0,0,-1.0861430408858869E-2,0,-6.872269825135527E-3,0,0,0,-1.8171479973579267E-2,null,-1.2624566433232667E-6,0.25931459841781751,-0.64447251602284816,-3.564415165591011E-2,-0.50703764743906887]
["CR385","CR385: PC rental 34Mb link",null,null,8.248164356437845E-11,3.2730612054216374E-8,9.778337589542993E-2,0,3.7595138545994904E-6,7.0615967074576083E-2,4.5293327507826232E-3,2.240810933860694E-2,1.8867516698894129E-3,1.692415789671387E-4,3.6785974155530386E-3,0.17449712935155337,null,-2.3766199601647823E-8,4.5581391001905942E-8,6.3867284726722836E-3,0,-6.5088602164065326E-7,3.4799863317947953E-2,2.0747348302721023E-4,5.3383907855285998E-3,2.9282774791241148E-4,5.0880409754889809E-5,6.7246183875880109E-4,3.8119595017894706E-2,null,0,0,5.5418408245472598E-4,0,0,2.0615828945045218E-3,2.321882133934919E-4,5.7487082512317649E-4,-3.9757496183128709E-5,5.2381600147855478E-6,1.5811408158442376E-4,4.1668823298055208E-3,null,0,0,0,0,0,2.4594213284824225E-4,0,1.9621450437388364E-4,0,0,0,4.9068958409879764E-4,null,6.9875258551993073E-8,8.9220027438380988E-3,-3.4570312904032001E-2,-1.1641776348319203E-3,-2.3562793065621215E-2]
["CR388","CR388: PC rental 140Mb link",null,null,-1.3247142758769255E-10,3.603289905946117E-8,9.3547594640981641E-2,0,3.3457618629285897E-6,7.9992284941422701E-2,4.8691828275383483E-3,3.1468784340249314E-2,1.6228442470803924E-3,1.8392508628219153E-4,3.3415999941121687E-3,0.18357810330735833,null,-1.9530704430908824E-8,4.6852205704054875E-8,8.5931674514712741E-3,0,-7.0610437889793275E-7,3.5095089265789428E-2,1.8284747967209892E-4,3.7612014873853947E-3,2.8230177385479025E-4,5.4057001116700747E-5,4.9469978452836916E-4,3.922280100297415E-2,null,0,0,5.0333898551691621E-4,0,0,2.5345964790145135E-3,1.7122328585366696E-4,6.3401097595378172E-4,-4.3617602101711343E-5,5.1868491064011684E-6,1.5420534068344592E-4,4.2476156038638892E-3,null,0,0,0,0,0,2.1531707212558971E-4,0,2.5460691219973924E-4,0,0,0,4.119042368702517E-4,null,7.3401213061889629E-8,1.0853088474771514E-2,-2.7728276067621717E-2,-7.9137081580610957E-3,-3.4930019746738816E-2]
["CR391","CR391: PC rental 64Kbit link per km transmission",null,null,2.9307585819935281E-6,9.3687200140057243,21.119913518764267,0,1.2262133329250422E-4,2.8844289426116831,0.13573957036241704,1.0626501302502214,6.1210445548690401E-2,8.2035288311863193E-3,0.36906444395840621,28.616062208726007,null,2.7888324131345224E-6,4.2406006314295359,2.404769918399031,0,8.005391656434062E-5,1.3353615028439683,1.3260742362350171E-2,0.32023796922417791,3.3476019612444147E-2,2.9389631228251252E-3,7.1648682209673853E-2,9.0538896068925627,null,0,0.31662978855660462,0.30059956892900619,0,0,0.10914090093305347,9.0687037132293688E-3,5.8859064029946388E-2,-1.3738700550115785E-3,2.2466661582050878E-4,3.1757689248535205E-2,0.78107074599297155,null,0,-3.8309884570960295E-2,9.204206181867268E-2,0,0,-5.3228423271439078E-3,0,-3.486281181944691E-3,0,0,0,2.940347799582187E-2,null,1.0064353403002261E-7,0.32347487875187719,-0.5766296310654766,-4.452700770894831E-2,-0.45924981346013366]
["CE103","CE103: Tisbo  Excess Construction",null,null,23.087012789400038,33.862914930599999,-5.9298788134661089E-16,0,3.5713952835593058E-14,5.2811827231003946E-10,1.2590657229637476E-9,2.3712091828176117E-14,1.212107044858908E-11,5.4103446289795166E-12,3.6694960165724213E-10,54.238026401818132,null,23.636703570100039,36.281694568500008,-8.0820082389029874E-17,0,4.8504369625175723E-14,1.5745961446571787E-10,1.0396226749871495E-10,2.8091235594068244E-14,3.6334228206960328E-12,1.6513889752984326E-12,1.6650137315181929E-10,69.153483660381028,null,1.28267,1.8249172599999999,1.8158283491545534E-19,0,0,2.7427926483620403E-11,9.1817612796821718E-11,0,-4.4302124342044751E-13,1.9508235923984873E-13,2.7566629884822646E-11,2.7527043601112879,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.1068349596941798E-7,-1.7580757666180903E-7,-2.6550246354495248E-11,-3.879214926152743E-8]
["CL175","CL175: Local exchanges general frames capital",null,null,1.2282490524089867E-7,-2.8709687570762883E-9,-2.1494755110966741E-7,0.15173535743255748,-1.628970191547738E-7,1.7741690158558605E-2,4.1617242529278569E-3,-1.1728092791657886E-5,6.8513589930852535E-4,1.1728004643230695E-4,4.4245063671767802E-3,0.18627524982479299,null,1.1304239066418995E-7,-3.1367991975463146E-9,-4.4955507576090779E-8,3.4335227231811899E-2,5.2040916739837621E-8,9.15494659409446E-3,4.9903988819677834E-4,1.4317693030961341E-7,1.5065846045787874E-4,3.2771694915280886E-5,1.6068588990614729E-3,4.4832625232488515E-2,null,0,0,3.0452876380957684E-9,4.2149142993018144E-3,0,7.1054940516629243E-4,2.5670925468072512E-4,0,6.1885175493312598E-5,2.9510821577612141E-6,4.8560891168542551E-4,6.9586210878052179E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,8.7006988063952247E-3,-1.6922783158512329E-2,-2.3712853712953871E-3,-1.0468131097190778E-2]
["CO417","CO417: 64Kbit PC link connection cct provision",null,null,1.3492434370244431E-5,-9.8479199605155154E-9,1.2422469667452281E-5,0,3.1201430385037471E-6,3.2969523794597479E-2,2.2180094546704745E-2,-7.179764553361572E-6,4.5346917585338577E-3,7.7844826592003745E-3,2.6674588818431329E-2,9.872247023873941E-2,null,1.5873452200287566E-5,-1.0202799959092649E-8,9.0223387403369187E-6,0,4.1764717940816291E-6,1.5683418230199579E-2,4.8951034212380987E-3,-3.1765152233488529E-6,2.2851693064844208E-3,2.3525056063607498E-3,7.360265026378896E-3,3.5486017813809237E-2,null,0,0,-3.0024450619428663E-7,0,0,1.3608849611437919E-3,1.2810648648738264E-3,0,1.0736165315347981E-5,8.0152596610704471E-5,2.0907203415216177E-3,6.3551139944987419E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,3.3126480662215144E-2,-5.4642316402737208E-2,-1.1728270902326181E-2,-4.5800290899118044E-2]
["CO506","CO506: Customer Support   partial private circuits",null,null,1.2513560587919031E-4,8.7713643962289382E-7,5.3457078610492207E-5,0,3.7305149803142576E-3,1.5554274714127307,1.5843433529072786,1.8302458057765905E-3,0.16159661945939921,0.32469264224959471,9.7737051562275301,13.62471003506908,null,1.0578473899065574E-4,8.6976554517228139E-7,1.1024708309614881E-5,0,3.6356059263821785E-3,0.67824860045820734,0.23323914826187947,2.0607719051298954E-3,5.5798704771036996E-2,9.4866890603573215E-2,6.1561119747635233,6.9916897162786409,null,0,0,-4.0203562763540985E-7,0,0,7.5882113600833731E-2,8.047788414065192E-2,0,-4.9102580354107054E-3,9.3219467829974145E-3,0.88370620531560895,1.2308157986039157,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,5.0883343477929586,-13.232937799281665,-0.75550746505245958,-7.5996650285324314]
["CO418","CO418: 64Kbit PC link connection cct rearrangements",null,null,7.5782392716051597E-6,-5.0261466208530067E-9,6.3780650008408429E-6,0,4.3832867237698682E-7,1.7236734439851718E-2,1.249701325775108E-2,-3.9537919710237414E-6,3.5178292837847332E-3,3.4394356305067807E-3,1.0629443651213833E-2,5.7797295266466764E-2,null,7.9165535248018168E-6,-4.4038618011283487E-9,5.5058422127468604E-6,0,8.4292482059618938E-7,8.0445025256222109E-3,2.7615640203725819E-3,-1.2245268891480638E-6,1.1362767978757595E-3,1.3941405323380329E-3,3.7119350961670699E-3,1.5134025878854738E-2,null,0,0,-1.6494019930078132E-7,0,0,1.026146192648352E-3,9.2968398081684966E-4,0,4.2179056539857312E-6,4.5850651801909575E-5,1.2731373581253539E-3,2.6218580469871177E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.7482150568943464E-2,-3.8942347997833741E-2,-5.2170797214679127E-3,-1.9692800897872478E-2]
["CL172","CL172: E side copper current",null,null,2.0507218285407374E-5,-1.1725572005157001E-10,2.3128230286343508E-5,0,-3.1886485595103533E-7,4.0381941349844856E-3,5.9844315436984544E-3,-1.9477871759081126E-7,4.1838908545893966E-3,9.3360475093612443E-3,5.4527202526246949E-3,3.3309769587553759E-2,null,1.8061403260542274E-5,-1.3679834006016501E-10,1.5280899039518639E-5,0,-3.1639563936614943E-7,1.4087404238578905E-3,1.3400806352465234E-3,-1.7797695640359146E-7,2.0227852316367909E-3,3.6898852261132917E-3,2.882696248714602E-3,9.3903689010006921E-3,null,0,0,-4.5675936072909894E-7,0,0,2.2824097329761622E-4,7.2102455772620052E-4,0,2.2188108458172338E-4,2.6689417668070679E-4,8.0924080141846167E-4,2.6299726995700494E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.2353736951236843E-2,-3.0349294413057337E-2,-3.6934217515184713E-3,-1.7768630242055446E-2]
["CL174","CL174: D side copper current",null,null,4.0263489735008383E-5,-5.348321262527215E-11,4.3686101723280313E-5,0,1.9803424267291068E-6,1.3570744151426589E-2,1.893591323153785E-2,2.5822510296944869E-6,1.5855375939507626E-2,2.4695874576838216E-2,1.8203005160586309E-2,9.4071616766562893E-2,null,5.4474133170893699E-5,-7.0122434330912372E-11,3.6650087726997707E-5,0,1.6010390219475345E-6,4.2974582814239394E-3,6.1009985034766005E-3,2.4837318977113252E-6,5.7061211085962585E-3,8.5797215270254704E-3,7.6960190370717009E-3,3.0789694374153707E-2,null,0,0,-9.1896626127425584E-7,0,0,6.4607080716472113E-4,1.9017291540141677E-3,0,4.1797399501506018E-4,6.8272271852331797E-4,2.2874875825692801E-3,6.4009656101139921E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,3.9393138532711681E-2,-7.376061156005824E-2,-1.169677580352816E-2,-4.7882138491341063E-2]
["CO413","CO413: 2Mbit and above PC link connection cct provision",null,null,1.5848973341485444E-3,-1.1271727011331059E-7,1.7362025226246836E-3,0,2.1460906306403882E-4,0.95548718944951627,1.2090486812154384,-4.0875546914209861E-4,0.44886523355660374,0.65362293196240739,1.0528306530945029,5.154111983594734,null,1.6162814397752483E-3,-8.8563569374744022E-8,1.026464681658408E-3,0,1.7087496642732993E-4,0.360124623296812,0.23301991742678657,-3.0215720272621483E-4,0.186758809087883,0.2711715731536069,0.35231747742486297,1.7313520078360061,null,0,0,-3.3329479335684465E-5,0,0,3.8123755002346146E-2,8.5472260357847885E-2,0,1.5749737049911273E-2,1.174790501790606E-2,7.013612082517022E-2,0.27195707153056237,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.4928629583352067,-3.5820126962716241,-0.76356196408805821,-2.3468181283695824]
["CR187","CR187: Broadband line testing systems",null,null,-4.0699030295278725E-10,-2.6708669327812429E-12,-1.6882752997083967E-10,0,-1.8850357870480106E-10,3.523034557344753E-5,4.1316112964150446E-5,-1.8708723125179315E-9,1.4188856882863782E-2,5.7693483299615317E-6,5.9286638855489595E-5,1.4322998542282103E-2,null,-5.109989359296106E-10,-2.6708669327812429E-12,-3.4667403799065992E-11,0,3.9580309360761225E-11,1.7279271175865866E-5,5.6551527827311899E-6,-1.4170313546804719E-11,6.1270669055300386E-4,2.2099405108235163E-6,1.6551423218705748E-5,6.9880795454627348E-4,null,0,0,-5.7397314832163106E-11,0,0,1.2995567225645868E-6,1.3323223666525927E-6,0,6.3452781296124817E-5,6.1114246126755919E-8,7.4600390428371198E-6,5.8779677009974808E-5,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,6.2577665005498579E-5,-1.065724540513028E-4,-9.6974785786527816E-5,-9.7049103338121723E-5]
["CO401","CO401: Netstream Equipment",null,null,1.0011665662668654E-5,1.8330582701117153E-9,49.893351474678866,0,2.5244922629865074E-4,0.45645154796217208,0.20720633017853998,0.26107134255282249,0.13248884995621199,2.1104421653341164E-2,0.73834628896249166,61.867208312890021,null,9.0387372838119821E-6,-5.0291618921846456E-9,5.509404015958264,0,2.5982583702394152E-4,0.56753626807403057,1.8094763370138385E-2,0.18452466973118495,8.1086514281672351E-2,6.6232270253116293E-3,0.14155202343324733,5.8276672269503758,null,0,0,1.0153073496393816,0,0,6.3250881422967475E-2,1.0922929649307496E-2,3.9159944685829423E-2,-1.4086593134197387E-4,6.0194149753650553E-4,6.8777676953981209E-2,1.1615348368386502,null,0,0,0,0,0,-1.7008342698896842E-2,0,-1.391634529158774E-2,0,0,0,-3.4238375413402897E-2,null,-2.4468147072500303E-6,0.38172325082947867,-0.64499730883808526,-3.6451749273148398E-2,-0.219230643842452]
["CPE432","CPE432: POH adjust credit PPC 64k LE",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,-1.9964150833830002E-2,0,0,0,0,0,0,0,0,-2.2029407816640003E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,8.6129867418996175E-8,-1.0174505153238149E-7,-2.0075616366143142E-11,-3.400378754557989E-8]
["CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,-5.4291171704001014E-4,0,0,0,0,0,0,0,0,-6.231145843300117E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,2.0666354281044448E-9,-3.9363743994091977E-9,-5.3478731603210933E-13,-8.2955380930160728E-10]
["CPE439","CPE439: POH adjust credit PPC 2Mb Fibre LE",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,-5.4601923074299938E-3,0,0,0,0,0,0,0,0,-4.4507449900899948E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.9999722678602826E-8,-2.0096195667728781E-8,-3.7195735554965155E-12,-5.3512082477114332E-9]
["CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,7.7552791447700811,0,0,1.7459908332762284E-11,5.5184261765127844E-11,0,-4.1846021384233232E-13,2.2923170357238349E-13,1.9455882576107849E-11,8.409338831777605,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.0815881687418664E-7,-1.3173399312330071E-7,-1.6034471673005353E-11,-2.8413247668892287E-8]
["CPE434","CPE434: POH adjust credit PPC 34Mb LE",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,-1.4322621158998668E-4,0,0,0,0,0,0,0,0,-1.2878323226998804E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,5.2946997224950941E-10,-6.7682562025805022E-10,-1.0336419371132573E-13,-1.8990892949874045E-10]
["CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,1.5207242730063997,0,0,3.5284549772525639E-12,9.6405468856476514E-12,0,-6.3543866007525049E-14,2.6285414818737141E-14,4.0167257643375397E-12,1.3271775473666954,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.3529777056349612E-8,-2.0660563892293906E-8,-2.632816829387676E-12,-5.2920529136001337E-9]
["CD102","CD102: High Tisbo 3rd Party Equipment Depreciation",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0.14052909024000004,0,0,2.4284834367659577E-13,7.0830729871833917E-13,0,-5.0606657421489599E-15,2.8730311088050448E-15,3.3741554979022918E-13,0.12413402971346447,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.4295287201051245E-9,-1.4859562356590299E-9,-2.1812048543539184E-13,-4.3152387489483124E-10]
["CPE105","CPE105: POH LE adjust CSH debit",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,2.3466589999999999E-2,0,0,0,0,0,0,0,0,2.8555730000000001E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.3350483534455571E-7,-1.3300225364849899E-7,-2.2465593069188288E-11,-3.1809562394452488E-8]
["CG102","CG102: PC rental 34Mbit s regional trunk",null,null,3.5695650422976132E-6,12.103055331811717,16.72647493788752,0,8.7290944265038515E-5,1.371523308335332,0.11919393187524543,0.73965501452857918,5.6345088145015737E-2,7.012122962657844E-3,0.25030307168264304,24.873905416941135,null,2.9579939717567517E-6,3.553513095310342,2.2427971138448126,0,4.9287685666823772E-5,0.64155292680306153,1.2382793742817982E-2,0.2207122827164571,2.7545606403781297E-2,2.2189068362308707E-3,3.718621601901298E-2,8.4488762462891582,null,0,0.28784341018002418,0.32183808161793387,0,0,4.7600088923951657E-2,7.4648038163596222E-3,2.2067899469771838E-2,-1.285128346040206E-3,1.8410235499306051E-4,2.4319247038942973E-2,0.70779668119959604,null,0,-4.3548786739055892E-2,9.5662452426633821E-2,0,0,3.3596774237389447E-3,0,4.2956087844398952E-3,0,0,0,5.7593424101450887E-2,null,1.2999558722748639E-6,0.18281286011901562,-0.45301829720973869,-1.9030699833194106E-2,-0.22317223282487508]
["CG202","CG202: PC rental 34Mbit link per km national trunk",null,null,3.433658767548826E-6,18.771071580667957,21.614066124810293,0,1.2014708293043362E-4,2.4444896219646806,0.2015036450741475,1.3873539567820219,6.8563011187976003E-2,8.296961190373129E-3,0.35473339080262539,35.619863354177276,null,3.1221425764888155E-6,5.2806817301910653,3.5203748325158091,0,5.7714459233003428E-5,0.61177948188364684,1.3320175029716585E-2,0.23577095380357235,4.0979608214250576E-2,1.9488571466750215E-3,6.4310014892247719E-2,10.094234881882524,null,0,0.4429237597836122,0.41474485208181872,0,0,6.5239705564818368E-2,1.0503239250961777E-2,2.2439978492387831E-2,-2.5275107633667727E-3,1.7804009331487497E-4,2.9438928301745809E-2,0.93214713776518321,null,0,-5.6436916385303987E-2,0.12281880435458001,0,0,1.5143502509036523E-2,0,1.0767804170156265E-2,0,0,0,8.0138833521605377E-2,null,3.3712806025377676E-6,0.24513437949117164,-0.5923736840363919,-2.1456422431795491E-2,-0.35765124122299863]
["CO411","CO411: OR Analogue PC link connection cct prov",null,null,1.0017288239995381E-4,-8.7884038093730976E-10,1.1237737908946983E-4,0,7.1935874529132513E-6,1.0045329040209878E-2,1.9516981498324374E-2,-8.7549234493302154E-6,1.7751735841843152E-2,1.6642095146925905E-2,1.9619494375769569E-2,9.9795868808394889E-2,null,8.0138305919963038E-5,-1.2432376120576577E-9,7.048846197167632E-5,0,9.8994209602794483E-6,4.8420216610637256E-3,5.6392889240834141E-3,-5.2473866540238847E-6,8.0962219332101973E-3,7.6572592365688743E-3,1.1825784739171985E-2,3.4349375288204941E-2,null,0,0,-1.7565734334713507E-6,0,0,8.4739964832197139E-4,3.0068064956807897E-3,0,8.9992685690320042E-4,4.1969294922466159E-4,3.2840829125584826E-3,1.0281376406768128E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,3.8251640418632306E-2,-7.2291443218360535E-2,-1.3098932467187793E-2,-7.1560707518290953E-2]
["CO421","CO421: OR Analogue PC installation",null,null,1.5585314229108431E-4,-4.1592522905429173E-9,1.5430782983127681E-4,0,1.4782047246988021E-5,6.3870288737285327E-2,0.10539800251054102,-3.8656947311886179E-5,4.7781170841357877E-2,4.9936057146781392E-2,7.7505722234083405E-2,0.29408837649612829,null,1.5047889600518487E-4,-3.9166292402612467E-9,9.9609025677307517E-5,0,1.6750132903310834E-5,1.8279230168983994E-2,1.6822814582818993E-2,-2.6812735822198901E-5,1.9135915061083229E-2,2.0489706412530652E-2,3.7956550481465214E-2,0.1180967167302466,null,0,0,-3.2803918857117635E-6,0,0,2.5076049525868832E-3,7.8809261249451201E-3,0,1.373406503052932E-3,1.1488150679853119E-3,6.5929390467796547E-3,2.0606322371376481E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0.1065637236812569,-0.23626312156994481,-4.2364918152957412E-2,-0.14475492760390257]
["CO461","CO461: Private Circuit test systems",null,null,3.2717973558578724E-6,-3.032154905707675E-8,-2.7334910525156164E-6,0,1.2825537622033899E-5,8.9469109102321476E-2,5.0527133023682162E-2,133.07417557445589,2.0558100226046815E-3,2.6463720724289809E-3,5.4323671056992852E-2,109.39650993291048,null,2.6058563011257396E-6,-2.8988733713908538E-8,-4.7828700256611649E-7,0,1.4179000270313319E-5,4.7829885879080714E-2,9.0870907276437395E-3,1.128518925437683E-5,2.7538909888047511E-4,1.1284041785975627E-3,1.8708171838489693E-2,6.7198678244982032E-2,null,0,0,1.7089844056977179E-8,0,0,5.2326448516131531E-3,3.1668971830938419E-3,0,-5.5237979954512312E-4,9.0238140636074942E-5,6.2984197579619558E-3,1.4949373001512153E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,9.0504233923116101E-2,-0.12428563907408212,-1.0854880568204406E-2,-7.809268328876956E-2]
["CX902","CX902: Wholesale",null,null,5.3728651539916731E-6,-5.9774662522019805E-10,-1.0688592385910085E-8,0,5.3090248768106829E-6,5.1258489174032626E-2,0.1312443458688404,2.7409372142561377E-6,8.8426988026262133E-3,4.1610815367522044E-4,1.0692645282382134,1.1408401658506837,null,4.2471219788696075E-6,-5.7220189764668546E-10,5.7127147568444502E-9,0,4.3726474893521235E-6,1.1987282583099182E-2,1.0347358164400649E-2,2.5632242280747702E-6,6.626221461055847E-3,1.8362585490874387E-4,0.31833981883813062,0.47168509327947394,null,0,0,-4.0764340036944688E-10,0,0,2.6201276457412004E-3,9.3187036829561753E-3,0,7.7897959611216149E-6,2.502953687444644E-5,0.21221274010215954,0.20546985973570048,null,0,0,0,0,0,0,0,0,0,0,0,0,null,26.660366307404409,1.1484852511262171E-3,-1.2528747528372193E-2,-2.6744641874577768E-3,18.205684532768441]
["CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA",null,null,-9.709977541588929E-9,9.5951936617425213E-10,0.10734063456888533,0,-1.3299614689021014E-7,2.5101796090456378E-2,9.6098343205451055E-4,1.6051866432003209E-2,5.2110798758992296E-4,7.3417653474779665E-5,2.0529775074840583E-3,0.11442777970929885,null,-1.9170211430413049E-8,8.9620302568608562E-10,9.8853290428237654E-3,0,-3.9199050691830144E-7,5.7132684239679507E-3,6.7939605596619755E-5,1.8585721266659344E-3,1.4895503657905897E-4,1.4302959010367839E-5,1.3397479656673976E-4,1.6034936248558007E-2,null,0,0,2.1185260615889565E-3,0,0,4.5500143505343063E-4,4.902837565156244E-5,2.8063036287008806E-4,3.5791846765211246E-6,1.7269183451511925E-6,7.304515800687633E-5,2.5017655704132401E-3,null,0,0,0,0,0,1.2472695903739594E-4,0,1.1482789862974618E-4,0,0,0,2.7530075672325819E-4,null,4.3119394612749739E-8,1.7890392782839216E-3,-4.1159058123494711E-3,-2.3187398387168958E-4,-1.8428548892272521E-3]
["CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA",null,null,2.5206698298884682E-7,1.0827898207931069E-9,1.7100732500406055,0,1.6373139178880041E-5,0.32553344751771818,1.0313096216509124E-2,0.20261504415907974,5.2106126472352219E-3,8.714126611012766E-4,5.7751146089571728E-2,1.832985365535639,null,7.5160963348916262E-7,-1.7200970850402196E-9,0.14116294958596162,0,2.1055310265119773E-5,0.25169778277918264,1.5368623472314395E-3,0.13347597552416177,3.2673129830828231E-3,5.499752160627872E-4,1.3674061317098684E-2,0.5269578100631529,null,0,0,2.7712796120734337E-2,0,0,3.2854717669133823E-2,8.8910695100033205E-4,1.8188624107136921E-2,9.0469888250424213E-5,5.5807007556781985E-5,1.0141374812305762E-2,7.4033470753268021E-2,null,0,0,0,0,0,-8.986521044682878E-3,0,-6.5676557568196412E-3,0,0,0,-1.8058313215927033E-2,null,-1.3065134403961456E-6,3.3399436640493552E-2,-5.9634837372988025E-2,-4.2291699761482313E-3,-2.5844123655134842E-2]
["CG107","CG107: ProtPath PC rent 2Mbit link perkm regional trunk",null,null,-1.6252444863963629E-7,0.3292457505415004,0.78896346871315071,0,1.7763559170037942E-6,7.4166404014967935E-2,5.7779494527188269E-3,3.9651754016809086E-2,2.6845160573459952E-3,2.7412790332497731E-4,1.1377500009620395E-2,1.1231294817056139,null,-1.6492520649926733E-7,0.13246401205006719,7.7277002565662722E-2,0,1.1610680783643241E-6,3.4174555159667379E-2,4.3042642771165285E-4,1.3666657068069023E-2,1.026276467535055E-3,1.0408467994484274E-4,1.8938716137059384E-3,0.21930050151763417,null,0,6.5385656597488281E-3,1.5257593406812478E-2,0,0,2.8308427494773522E-3,3.0217799139306632E-4,1.4713887338699805E-3,-2.7631738946320996E-5,1.0898973315656411E-5,1.1996715094554791E-3,2.7971335863420807E-2,null,0,-1.3249900804627737E-3,2.8285968623600003E-3,0,0,4.6887289869810474E-5,0,8.364768714263223E-5,0,0,0,1.2729046342538949E-3,null,5.7257538501181759E-8,8.0605107619051222E-3,-1.8693285325131662E-2,-1.2603715362117481E-3,-8.9283948495320307E-3]
["CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk",null,null,-4.8938462869818391E-7,0.74661826464064762,1.0029667240062372,0,1.5910839328800821E-6,9.0750003445289357E-2,7.8579407771660458E-3,5.1999193518264854E-2,3.4661841184328514E-3,3.6474586189375404E-4,2.1520798730506208E-2,2.4082399718659029,null,-5.8082117521230432E-7,0.2994995657255119,0.14848157606466508,0,2.3414783806301804E-7,2.7871531252462171E-2,7.1244574536437257E-4,1.0446267406585623E-2,1.5079638232086529E-3,1.2066648137969752E-4,3.2402252800280197E-3,0.55695241507930149,null,0,2.5485405068876355E-2,2.0139841059436923E-2,0,0,2.4861102534522741E-3,5.3874624559235222E-4,1.1464314252690282E-3,-9.0378902081449897E-5,1.0740142902937937E-5,1.4428553341241574E-3,5.6216314588748942E-2,null,0,-4.244029528999535E-3,8.2010249895000022E-3,0,0,5.0413981640273894E-4,0,4.2232251901671897E-4,0,0,0,5.6652124610417579E-3,null,1.4439654772029667E-7,1.2284320570047729E-2,-2.0271070565609551E-2,-1.3116973654577382E-3,-9.5832689029762604E-3]
["CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk",null,null,-1.0568373197971744E-6,1.7996884797791417,2.2222623730191815,0,1.2022212937424269E-5,0.19266286757453108,1.7586881787422234E-2,0.1488111448518529,9.0570558503908234E-3,1.0408305987217148E-3,4.4121364259741808E-2,5.3996563774805635,null,-1.2038511823875965E-6,0.64036793111373125,0.45358553495693632,0,7.9598244007827076E-6,5.0111901820646003E-2,1.6862366626659957E-3,1.4435959349336459E-2,5.2523877372879484E-3,3.0438146843797905E-4,5.1735516731034976E-3,0.97324858009290749,null,0,4.007169155094014E-2,6.2855310033402348E-2,0,0,2.9171410355375142E-3,1.1140697765561361E-3,9.4855221486976171E-4,-2.1402827541161225E-4,2.2684067853342816E-5,2.6989855032965296E-3,9.5798772115204225E-2,null,0,-6.2729580871491112E-3,1.7571709722559999E-2,0,0,2.0439642217062685E-3,0,1.8480326401363132E-3,0,0,0,1.2632597259001207E-2,null,4.2503801505672018E-7,2.5654654491310314E-2,-5.1522566915845787E-2,-2.6969657270962703E-3,-2.136861093462656E-2]
["CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk",null,null,-1.0508052540389415E-7,0.28383122500768521,0.40698682413608289,0,-2.9969099368357624E-7,3.4755954358478135E-2,3.0537102100165283E-3,2.7080911955047984E-2,1.2854921378279399E-3,1.4151016004536847E-4,5.2546491187632207E-3,0.67966732597274326,null,-1.3182317970616233E-7,9.2120476892035327E-2,6.2506156540895252E-2,0,-9.1901302662450197E-7,1.527110861054317E-2,2.6019821478955697E-4,4.1202951037109335E-3,6.8837884120279179E-4,4.5058970105385977E-5,1.0135719222712388E-3,0.18200447466466263,null,0,7.0628461625930972E-3,5.9841727067016185E-3,0,0,1.2690826071894556E-3,1.5218023979924822E-4,4.744668440771002E-4,-2.2096213548135612E-5,4.0055110552200422E-6,4.3740645439823382E-4,1.5776643654834274E-2,null,0,-1.100697087762242E-3,2.01802392096E-3,0,0,1.9115132630267797E-4,0,1.9241936182094106E-4,0,0,0,1.6139343483710079E-3,null,5.6358973465738237E-8,4.5035845588642306E-3,-7.6142494349081781E-3,-5.9161306081133335E-4,-4.5473257895753951E-3]
["CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk",null,null,-6.7732809124096118E-7,1.3382551151651181,1.3553341190927839,0,3.6920264334384937E-6,0.14502296700235662,1.5925150670603117E-2,7.9106232358957404E-2,3.9146556980538027E-3,3.8089420612295155E-4,2.6594251156709974E-2,2.5429423404500762,null,-6.0561959429933361E-7,0.46728796631069164,0.26297098211353737,0,2.0384437235356811E-6,3.539831721062419E-2,1.14898980247143E-3,1.0124135054535001E-2,2.450233837233261E-3,1.2020518205249923E-4,3.2682333707941247E-3,0.74328154139718472,null,0,3.9295080303439658E-2,3.1478821425413396E-2,0,0,3.4163776871065439E-3,7.6093337509589736E-4,1.0937749226824279E-3,-1.7496249916417166E-4,1.3999085489591872E-5,2.0546155531411827E-3,7.0817534769366447E-2,null,0,-5.8893524598966039E-3,1.312659161509E-2,0,0,7.4066979746246142E-4,0,7.2623682169037005E-4,0,0,0,6.6831839361659743E-3,null,2.4929299529323353E-7,1.5624559624401279E-2,-3.6372738032124916E-2,-1.9400902571277356E-3,-1.5413786772352556E-2]
["CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk",null,null,-2.9130005433989945E-7,0.63526283612578271,0.94072337720332899,0,1.7598869557764032E-6,6.1505748836715605E-2,6.6699452068621793E-3,2.9615723329374805E-2,2.220442905422523E-3,3.497474831045398E-4,1.6471562188507659E-2,1.9386487859763384,null,-3.702279414761071E-7,0.21970385468887618,0.13278416302984705,0,7.6092069258211554E-7,1.3526087650837298E-2,6.3078904673688865E-4,5.3562988148039836E-3,1.3111832461629174E-3,9.6352934797268484E-5,2.1331565099314666E-3,0.40371688847189729,null,0,2.1153224258333957E-2,1.5544853993837369E-2,0,0,1.1996595882309271E-3,4.7826703756960898E-4,4.061130948289575E-4,-8.0481480306329869E-5,9.1614452796918884E-6,1.1764987065365361E-3,4.4640186290923298E-2,null,0,-2.9026559073239856E-3,5.3164653340499989E-3,0,0,5.10988035485757E-4,0,5.9852997971487736E-4,0,0,0,4.3826098134633271E-3,null,1.2123200891127469E-7,1.1058138676600403E-2,-1.4831147538490583E-2,-3.4197607979282001E-3,-9.8499607051592969E-3]
["CF550","CF550: OR PPCs 34 45Mb Link CELA",null,null,-4.8916804691705691E-8,7.3535638967457077E-9,1.2094274246491106,0,7.6551074151746151E-6,0.17200515441230296,8.6987961100374652E-3,0.12478572119770277,4.361511242810436E-3,6.4338104945339597E-4,2.0655326702328707E-2,1.1378038372456145,null,-8.399171297769121E-8,8.3166314492256697E-9,9.1484441482020951E-2,0,6.2738336467361574E-6,6.4186848424869852E-2,7.2327085529305234E-4,1.9425464322308246E-2,1.6786333565891765E-3,2.0135539074487627E-4,3.3679149463846621E-3,0.18009464127181971,null,0,0,1.7862677083223144E-2,0,0,5.0854648336385857E-3,4.591506650265723E-4,2.6515606765379037E-3,3.2949888554132208E-5,1.71336188015006E-5,1.2283544694468751E-3,3.6461453883515078E-2,null,0,0,0,0,0,3.9531225160796508E-4,0,3.8134667874662679E-4,0,0,0,8.8835980409861898E-4,null,1.2887257614952465E-7,1.3520772099892985E-2,-3.5054924806823186E-2,-7.2036630198082183E-3,-2.6472942250137427E-2]
["CF551","CF551: OR PPCs 34 45Mb Distribution CELA",null,null,-1.2720843375231634E-7,3.4282990725474951E-8,3.7289252611775012,0,2.6636533021881607E-5,0.75028427086575178,2.7276582162540457E-2,0.38933591859836708,1.5132943748938706E-2,2.711330905662483E-3,7.8456864384409755E-2,6.2115551301206988,null,-2.7724218598955789E-7,3.5791221569993729E-8,0.28376058820901806,0,3.1657150895562415E-5,0.30263873944304109,2.3085154023954123E-3,0.10862648437131847,6.0123592949790292E-3,7.1752411215635569E-4,1.3572199996548955E-2,0.6131026964798445,null,0,0,8.2549515711957677E-2,0,0,2.8622559285046097E-2,1.9405220113016767E-3,1.1691131569827042E-2,9.9824341246085397E-5,8.3366703354956608E-5,7.3066064072221607E-3,0.14247181065725395,null,0,0,0,0,0,-8.1035419514583715E-5,0,4.1310981017482837E-4,0,0,0,2.9640789216610564E-4,null,2.6789435912129325E-7,7.6714329307586329E-2,-0.1219999023704918,-1.796133254248361E-2,-8.7998067121955764E-2]
["CF553","CF553: OR PPCs 140 155Mb Link CELA",null,null,3.6403627094415223E-6,-2.0111429827613302E-8,6.0847165236490897,0,1.0712435350500268E-4,2.0921811803243271,7.8887326489131854E-2,1.5568958924771967,3.8672137106690409E-2,7.0487032585513755E-3,0.39109195682620823,11.520396240727862,null,8.8905512174020921E-6,-6.0953631219501298E-8,0.34650869863739836,0,1.9969108736152445E-4,3.0308422865948348,1.3496396764326025E-2,1.4613250190032705,2.169325994658166E-2,5.7894263203746802E-3,0.12905303496649873,4.6855669781343554,null,0,0,0.12558514529821513,0,0,0.30958806672631445,6.9605264153256487E-3,0.224349328630435,9.6124355151492279E-4,3.7390640999959024E-4,0.10609799472730122,0.74807763156789231,null,0,0,0,0,0,-8.5474064758119042E-2,0,-7.3040223576145591E-2,0,0,0,-0.21727966919529998,null,-1.5962931733404329E-5,0.23405764473146831,-0.50952730173061322,-4.5168734171255796E-2,-0.26205418375233341]
["CF554","CF554: OR PPCs 140 155Mb Distribution CELA",null,null,5.2063366654295911E-7,4.0321506164651899E-9,2.8085759275478219,0,3.9124035817419004E-5,0.88317853370537103,2.4603998909453979E-2,0.44083074856835086,1.1642409802872134E-2,2.4958838534577853E-3,9.8671435083154749E-2,3.5306211908433265,null,1.8241133885040612E-6,-2.7246091439261252E-9,0.28315690209526173,0,6.6910785170499955E-5,0.60781227865020604,3.9592601808801321E-3,0.30828410269627832,7.562421924170286E-3,1.0319904664019292E-3,4.1941069367205798E-2,1.4210836475722186,null,0,0,6.5442199969038287E-2,0,0,5.6038317525087346E-2,2.4891181115520283E-3,5.1466797048624807E-2,2.2154710662985571E-4,1.2763047970523866E-4,1.9031332533096829E-2,0.16221199992378665,null,0,0,0,0,0,-1.8012515773275086E-2,0,-1.3731020393271448E-2,0,0,0,-3.2712784664895106E-2,null,-2.7428089671501258E-6,6.8549670090725962E-2,-0.14813046179907646,-1.2940474586154421E-2,-8.46502866155492E-2]
["CG205","CG205: PPCs 34 45Mbit national Trunk WECLA",null,null,-3.0122883319889368E-8,1.987951019719869E-9,0.56096170401412249,0,1.7846334974685531E-6,8.0288299147967951E-2,3.5001596079304921E-3,5.56549291030487E-2,2.0462881860538453E-3,2.3423039010229306E-4,7.7078241386890302E-3,0.62935234699980891,null,-6.5808419380462187E-8,2.9439476535517047E-9,3.3940641854487856E-2,0,1.1732260434227763E-6,2.9436832235463242E-2,3.0680170057493974E-4,1.0908098069283001E-2,7.1298780449045363E-4,8.4014777687279089E-5,9.2370941634107304E-4,9.5694558154061443E-2,null,0,0,9.2623746443698911E-3,0,0,2.4704065398860001E-3,1.5673006852458845E-4,1.5215850649839859E-3,1.5205077099982451E-5,8.7077017669915159E-6,5.3178904753114532E-4,1.4845797248679035E-2,null,0,0,0,0,0,2.5561347259319772E-4,0,3.7335980647876363E-4,0,0,0,5.3375705616564477E-4,null,9.847603697184885E-8,8.7919687359717287E-3,-1.4872033901788441E-2,-9.4544002699309545E-4,-9.5104375572894369E-3]
["CG206","CG206: PPCs 140 155Mbit national Trunk WECLA",null,null,-3.9228996773915257E-7,2.4232794630651234E-8,3.4616196878991214,0,2.4274387992595637E-5,0.48126666020238068,2.94636130035426E-2,0.35669931133552624,1.5051931581890084E-2,2.2560823513780781E-3,5.4753875038230919E-2,4.2456947252864587,null,-6.5562393294369318E-7,2.2152928914739097E-8,0.3760463780001605,0,1.8487207786037966E-5,8.1879274399610374E-2,1.952845268903568E-3,2.2074785378994391E-2,5.4930474566155111E-3,4.5227305757550979E-4,3.2743870287051803E-3,0.4607023079903948,null,0,0,8.8589047683698005E-2,0,0,5.399676891113008E-3,1.046371746455631E-3,1.1999224434870771E-3,4.9182717686988666E-5,3.4186160325754593E-5,9.2259009918119967E-5,7.2142089776762258E-2,null,0,0,0,0,0,5.2462542073595034E-3,0,6.835322516453358E-3,0,0,0,1.4179930552445257E-2,null,1.3550294970016133E-6,4.8955762441417423E-2,-8.9591542705868568E-2,-6.6042646793235136E-3,-5.8770543502679018E-2]
["CR550","CR550: PPCs 34 45Mb Link CELA",null,null,-1.1103602902619114E-8,9.1156336514152264E-10,0.11699996342092099,0,-1.6010048837324526E-7,2.5563873038233407E-2,1.1227189591237685E-3,1.2101723361282304E-2,4.0249000698163969E-4,7.2926595571607777E-5,2.0841792439351835E-3,0.17029474204209016,null,-1.9426705167446302E-8,7.1410273269502568E-10,7.9973068555008152E-3,0,-4.3571999844374651E-7,6.7662260660202164E-3,8.2240381586456577E-5,2.4698732207973318E-3,1.7587775644368713E-4,1.6549335225688937E-5,1.7491750130777209E-4,2.1006036517785927E-2,null,0,0,2.5987844915754108E-3,0,0,4.5212743691370392E-4,4.4166873654932656E-5,2.8117843430713771E-4,4.824609664917057E-6,1.4056292456347398E-6,6.3299786812725519E-5,3.2869975407937417E-3,null,0,0,0,0,0,1.8080188859559965E-4,0,1.6759381563362448E-4,0,0,0,2.7605577525495288E-4,null,4.4286244460599869E-8,1.9085604710897609E-3,-3.3780676740592899E-3,-4.4166885917231368E-4,-2.3875454041741486E-3]
["CR551","CR551: PPCs 34 45Mb Distribution CELA",null,null,-6.798164340345E-9,7.9283306889885558E-10,0.13267837130756044,0,-5.5871620062228556E-8,2.1973266267872976E-2,9.9577869560508406E-4,1.2775751946222049E-2,5.4244902659778894E-4,7.6396799113928544E-5,2.4982981935325024E-3,0.24151339435092362,null,-1.2045000704124359E-8,7.4929920888348235E-10,1.0780529289936258E-2,0,-2.8654950949989619E-7,1.0816203606332215E-2,9.3509857867283384E-5,3.314506739641624E-3,2.6785843742287499E-4,2.1885215507310437E-5,3.8900269761500461E-4,2.9086320346035015E-2,null,0,0,3.0932335773899249E-3,0,0,6.4264086365515682E-4,6.1289604444904436E-5,5.4133376111144109E-4,4.1453573840928472E-6,2.8774217458512259E-6,2.4547306538398052E-4,4.40806615818799E-3,null,0,0,0,0,0,4.1342854073386983E-5,0,4.4131275706553509E-5,0,0,0,9.3646588244117063E-5,null,1.8116459012371332E-8,2.5200365906919418E-3,-4.469268965841159E-3,-6.1961248586639417E-4,-2.6749900422786744E-3]
["CR553","CR553: PPCs 140 155Mb Link CELA",null,null,6.6236641183197294E-9,1.0493606364286422E-8,3.6939578195838201,0,2.8765602000665141E-5,0.37194037232745303,2.2786102142963335E-2,0.21789652936875684,1.2579968959408922E-2,2.0477020611056659E-3,8.1355041229164649E-2,4.8003191206130049,null,1.3456891580371325E-7,8.2503629131277643E-9,0.40895377912450981,0,3.5006833690701885E-5,0.22912285593912249,2.8744364912615412E-3,9.7525858264712093E-2,8.1692269564022837E-3,7.2209110704476466E-4,1.517713200888871E-2,0.87276745302862757,null,0,0,7.8867790218065337E-2,0,0,2.6710752249145753E-2,1.5651232211931993E-3,1.2441489774475687E-2,9.437497206233739E-5,7.5237544764639497E-5,1.0351906931671002E-2,0.15062240148055117,null,0,0,0,0,0,-3.1931025663769455E-3,0,-2.1140786331674292E-3,0,0,0,-5.4050839275727458E-3,null,-2.8040052810690557E-7,6.4613346378360595E-2,-0.11612746862036451,-6.9922958104887516E-3,-5.9988727788807941E-2]
["CR554","CR554: PPCs 140 155Mb Distribution CELA",null,null,-1.8912811262287631E-8,2.151460891187517E-9,0.35768330949061622,0,1.7981007376746821E-6,6.3264693225889346E-2,2.8099768881010012E-3,3.9856113708109563E-2,1.8370352070684794E-3,2.4831048315086969E-4,7.8080808470948485E-3,0.60427944479735207,null,-2.8616647561021159E-8,2.6432611905431913E-9,2.9095785274288393E-2,0,1.3060961950294801E-6,2.3709903745935047E-2,2.7496992280474144E-4,7.6699881798087703E-3,6.3543330774667626E-4,8.2133436968989077E-5,8.6337120005452518E-4,7.3641246413987838E-2,null,0,0,9.3739416001918235E-3,0,0,1.7451894670165663E-3,1.5064632571108703E-4,1.2459794279709782E-3,9.0143728106581504E-6,6.2402931111940691E-6,6.1462206590606608E-4,1.4085632300206994E-2,null,0,0,0,0,0,1.330202572533478E-4,0,1.5599080909096954E-4,0,0,0,2.8034917076194207E-4,null,5.5091958437106351E-8,5.9226919757540859E-3,-1.1144574636022558E-2,-7.6142195019589741E-4,-5.6175099910900014E-3]
["CN616","CN616: EBD",null,null,-3.450875591441529,179.96998864458408,66.78986899114453,0,5.966298749572406E-3,58.663695653152253,4.0132522742064127,31.018339953156779,141.70366854758831,0.45738710935519289,16.154838526469405,516.01965877996918,null,-4.0015492562118906,71.956007784588152,17.934718186687896,0,4.942576633240969E-3,23.278998232368711,0.45812794265826362,11.636672060280718,70.254445897056101,0.13557588369026333,3.3720343771088515,200.57124855122728,null,-0.17649181754417526,3.3205795463440624,1.1086160966169842,0,0,1.7812783117201914,0.21392409341234406,1.6022875002131882,13.763593546288986,1.278232455853506E-2,2.0418389366427752,30.45034290417999,null,0,-0.64839664705762201,6.7000617410223354E-2,0,0,-0.12251398747245405,0,-7.941079757488459E-2,-1.1380456073647081,0,0,-2.2135701007018809,null,5.1457628827125374E-6,11.120456472924822,-19.956681146076303,-1.1749674352022139,-10.827729292786513]
["CN617","CN617: EBD Extended Reach",null,null,-6.3464809958949017E-8,5.3918773721595245E-2,4.1053465829764366E-2,0,2.5425694485523533E-6,1.2615348115528233E-2,2.0407712175207144E-3,9.7755672322510419E-3,0.10072269120270583,2.1281763024189293E-4,1.1913296358519983E-2,0.21054042714640903,null,-4.9829752355058725E-8,2.7220455586903548E-2,9.3535125823608588E-3,0,2.4094828345524562E-6,5.4078478159762513E-3,2.4025797506459527E-4,2.0858797135493361E-3,7.7920396613119558E-2,9.2735998332688164E-5,1.9566565445788466E-3,0.1077084196973549,null,0,1.4404886027196166E-3,8.4866411977482683E-4,0,0,5.6133384420748518E-4,1.5007588776968321E-4,4.1103730686496432E-4,1.4004604979811161E-2,6.2704075795739205E-6,1.2738771425857495E-3,2.2177969778348645E-2,null,0,-2.5209886241453852E-4,-1.2780946062835222E-4,0,0,-3.5621761228553963E-5,0,-1.9456825946396402E-5,-7.9038032127999992E-4,0,0,-1.5018921892358853E-3,null,1.4859721724552871E-9,5.0873809689223467E-3,-7.7530222170328631E-3,-8.9364077445434429E-3,-1.2110951854540667E-2]
["CN618","CN618: EBD Resilience",null,null,3.012063320113703E-6,1.2152075679362546,0.5528445159891997,0,6.5618298496584432E-5,0.26551061666447701,3.3717551579748727E-2,0.15111652675725729,1.7461536230892409,3.707694133739481E-3,0.15403089074609935,4.2383300385549321,null,2.4434085026283751E-6,0.3934380164423284,0.16850770677453072,0,6.1523203371197988E-5,0.12388314798987278,4.0304597088300599E-3,3.9180041609801541E-2,1.0799185044797968,1.4484478929381196E-3,2.8505241820970167E-2,1.8175173289038731,null,0,3.2855817053940431E-2,1.3874867757270115E-2,0,0,8.2201171606951142E-3,2.4035168992267895E-3,4.9057080390955939E-3,0.27209360966787388,1.0033661988278079E-4,2.1529862474014547E-2,0.24788314845381695,null,0,-3.7465236751237042E-3,-2.6531754289221827E-3,0,0,-4.9734023377688888E-4,0,-3.370135647219246E-4,-1.365012334835E-2,0,0,-2.4016779965820981E-2,null,1.9778229011553632E-8,8.6805196900384338E-2,-0.14328898713873561,-7.3828359072662608E-2,-0.13881551449303209]
["CO447","CO447: Backhaul extension services fibre etc",null,null,41.378714660648257,10.371061843653267,1.2557655179913779E-3,0,1.437679362533456E-4,0.46998605905797791,0.72310969819382653,-2.6660955465269753E-4,0.44306784774968505,0.41876902484084322,0.83111993702911469,50.34181778171137,null,23.183746597616036,5.0532282671978646,8.0492731132739267E-4,0,1.4048808409008312E-4,0.18021639815388282,0.1110865479357145,-2.2493766471079837E-4,0.25414205868369921,0.17577700741713717,0.46695047968690828,32.807229375226242,null,2.5091411996380035,0.18355436086742477,-3.048717721484212E-5,0,0,1.7761313028392796E-2,4.408914146985992E-2,0,8.874089347695303E-3,1.1703205982761774E-2,0.12958897241855596,2.8303956564246411,null,0.55557950069823892,-7.2395410038906649E-2,0,0,0,0,0,0,0,0,0,0.39837587863558599,null,0,1.3916004517237461,-2.098120705688471,-0.21774784018556062,-1.6226539840084986]
["CO450","CO450: Wholesale   LAN extension services fibre etc",null,null,262.17637862953706,68.609821658152271,8.2721354052880305E-3,0,9.8643826245580261E-4,2.4242370063252401,3.272227774101502,-1.6816029638953517E-3,2.4308208958556259,1.8746472998191308,4.8010297306457517,375.53054099751608,null,141.18568938185842,21.34566018794742,4.2311867653944029E-3,0,7.9751916895380841E-4,1.0194467743399416,0.55809576326016153,-1.1671092676774734E-3,1.2515067660951273,0.72652694076956392,2.132267189236206,207.42053037355763,null,14.79259071033151,0.9688542335287933,-1.2854455569720103E-4,0,0,0.11488927734458042,0.24871300667726015,0,6.3780000722448799E-2,8.8561019774868743E-2,0.66177385929985688,12.520079661271648,null,3.3651214423403646,-0.32662231318974438,0,0,0,0,0,0,0,0,0,2.3590034532934303,null,0,8.6950347549589502,-14.819119794468326,-1.4356180596351469,-8.3320249834313564]
["CO484","CO484: Ethernet main links",null,null,3.4605849336831217E-2,1483.371611620536,423.67127356990875,0,1.0837230887102013E-3,3.4082684374232812,7.2496259277402286,3.1782565616876975E-4,1.5568804818726159,0.61300541458257485,27.181374127196836,1487.0122764395667,null,4.8612978830310523E-2,396.38774131496166,84.394693780366509,0,1.0721827405611351E-3,0.91193446777823506,0.70902767433405323,4.4135601607131589E-4,1.398400461722781,0.28205202653252315,9.9537776645481753,554.33436759823667,null,0,28.996701815011782,6.5903749835572629,0,0,0.13053555662204927,0.50551792706588894,0,1.9511964110010389E-2,2.0487827176078985E-2,2.3511710164335673,38.494366427776043,null,0,-3.5704955983540736,4.5145546459891781,0,0,0,0,0,0,0,0,1.2880695173834416,null,0,8.534991622184295,-21.338915921206578,-0.58957056340264435,-10.041597123060647]
["CO485","CO485: Ethernet Electronics",null,null,1.7278099344655261E-2,1.7049786248754981E-6,1.8669185319364019E-2,0,1.2783764850454273E-2,8.8369196317184375,10.084493548644401,403.7266722668806,9.8436121426418346,3.9817871979341253,19.586434719531329,352.68855944944977,null,1.4311596228413664E-2,1.4532485635866857E-6,1.3520863393942166E-2,0,1.2587003480241792E-2,4.175755303952287,1.6408925816909323,232.29494854872266,3.970162269165693,1.8375991869696244,3.1228014369884498,211.64743436859084,null,0,0,-2.967297889414821E-4,0,0,0.45363245341277364,0.74406905525620737,73.407546786333015,0.17016485432099362,0.10009966105437834,2.2793995732676366,82.459953216916546,null,0,0,0,0,0,-1.3154918263365418E-2,0,-8.8094515106638301E-3,0,0,0,-2.3412461943528102E-2,null,-1.602970834327176E-6,31.906878933368461,-50.106452059114027,-2.8508926835891866,-24.832272483306848]
["CW609","CW609: Ethernet Access Direct Fibre",null,null,648.77722498790115,178.53834351886005,3.1113437457212175E-2,0,2.8204794911922239E-3,7.2758107208049267,10.233626393885082,-4.0368586976765857E-3,7.6215324639971023,6.3311696029746249,17.689062498786328,870.86710797987723,null,447.40291998364449,74.462653657681756,2.0184709545091033E-2,0,2.7952415144458153E-3,2.6999713429956054,2.1097373301097537,-2.8166160792861168E-3,5.266646546798782,3.3701294099258354,6.9263149822066614,565.02592131129381,null,42.583161655349997,3.2859951267238272,-6.556690006700248E-4,0,0,0.31884733105852764,1.0971386684514806,0,0.23906493298400389,0.27410039986642726,1.9965951308238667,41.981467921406804,null,8.5876956547848238,-1.5184442864228127,0,0,0,0,0,0,0,0,0,9.095575307997434,null,0,30.166034430158017,-49.58149547088501,-4.1117730285078755,-23.89617288513303]
["CE104","CE104: AISBO Excess Construction",null,null,87.229487158200072,119.65132947849999,-5.7869901673584927E-16,0,4.2682528998635611E-14,4.7279159616327335E-10,1.5601466567159478E-9,2.435295917488357E-14,1.3404477907851453E-11,4.7791377555985733E-12,4.5486461038762307E-10,179.3112358655454,null,75.921961045100062,140.97532879149998,-8.5310086966198184E-17,0,4.0049479507025822E-14,1.5481323439066378E-10,1.0873117885186699E-10,2.6422449321153293E-14,4.8989970616126278E-12,1.3960195461285719E-12,1.5390883232521111E-10,225.13521836237209,null,3.9836268300000004,5.4745142400000004,1.3942967681008177E-19,0,0,2.1497564000675451E-11,6.1726126249964187E-11,0,-3.7912394869634448E-13,2.327687240930013E-13,3.124218053613233E-11,9.1183932701317563,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,9.1285357500550902E-8,-1.5134739208277476E-7,-2.1330967156603024E-11,-3.2197483887067793E-8]
["CL578","CL578: OR Service Centre   Assurance Ethernet",null,null,1.0461399344302415E-3,-2.3834129919365281E-8,1.4975510589325194E-3,0,2.4146988358077643E-4,0.37120021355419991,0.73843252443031715,8.4980194951212186E-5,0.29207008733881984,1.3024555351719955E-2,2.2251117868015888,3.1033618171690081,null,1.3347302611696186E-3,-2.7558212719266116E-8,1.0227843127530846E-3,0,2.0697292375363468E-4,0.12998346189391038,0.13746707022269811,7.7751946119290126E-5,0.12446476179631902,2.3915053253997409E-3,0.89597183239257072,1.264201331867659,null,0,0,-1.9462835598644173E-5,0,0,1.492900447133262E-2,4.9498461831060089E-2,0,1.4161857974661046E-2,-1.1874172588870044E-3,0.21681974392893236,0.35454702872337984,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.3619782402148419,-5.0139273712571057,-0.29326262020638699,-3.59703317484355]
["CO772","CO772: Openreach Systems Development Ethernet Specific",null,null,5.0124193854292787E-4,4.4804898007612904E-8,4.8227126038364384E-4,0,4.7619415124695967E-3,1.5222160509821487,2.2413749732228538,1.8269540771291928E-3,1.5831620771259889,0.19271300345232281,110.29781228619609,98.634280659620416,null,6.4204023588644685E-4,4.5297259524180078E-8,2.7429420582150346E-4,0,6.3805391140610585E-3,0.49063673821742415,0.34725191010662387,2.1000567642431079E-3,0.71395395976939691,7.7819275484806716E-2,35.313188233837458,31.611710616145899,null,0,0,-7.8114948099761197E-6,0,0,9.1920089050469986E-2,0.11527622633652185,0,2.8425148478958641E-2,6.3135005686650019E-3,14.019598376310567,16.019646557655818,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,4.9622969576197757,-2.430955009170503,-1.3963245241039541,0.26842221928357035]
["CP502","CP502: Openreach sales product management",null,null,1.1728288457333274E-3,-2.2505987704395563E-8,1.161367607150575E-3,0,6.9556705987283671E-5,0.17466763828637863,0.42475225921817333,7.5082918200085535E-6,0.25643600271142675,2.8328457077294235E-2,0.4832263088370507,1.2554043803303667,null,1.3683003200222151E-3,-2.0067839036419376E-8,9.8890134305364445E-4,0,7.1854271761526484E-5,8.0799725167948533E-2,7.1371700625144655E-2,2.2807688846455402E-5,8.6530436748138442E-2,6.8012779798162261E-3,0.18147011012910383,0.50062379688583991,null,0,0,-2.6528963027658487E-5,0,0,1.2776915182140086E-2,3.9584705840670642E-2,0,1.389143507790367E-2,-4.4053954417132713E-4,4.538002037987144E-2,0.10453522795164684,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0.6126211008403164,-3.742246208952777,-0.16783899720306134,-2.7191187324997768]
["CL160","CL160: Routeing   records",null,null,1.2681376062889801E-5,-1.4076361262262746E-10,1.6294219499215411E-5,0,-2.9974907413538662E-7,4.937891721825855E-3,1.0267297108751728E-2,-2.4340518959641988E-7,5.2127097101377423E-3,6.6864486331515106E-3,1.2835937067878696E-2,4.8147937343383601E-2,null,1.0507425880680119E-5,-1.2284824374338395E-10,1.1445917153011713E-5,0,-2.0554691417895843E-7,1.925102385026964E-3,1.9516567618092172E-3,-1.5204831245877955E-7,2.0357328745019914E-3,2.4065355924443271E-3,5.9124912641399258E-3,1.5773358484600569E-2,null,0,0,-5.4215679230419498E-7,0,0,1.6515709319097781E-4,6.4906390417848237E-4,0,1.9624916955822039E-4,1.801813285588042E-4,9.3376003511660022E-4,2.255495235619168E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.7174406444792203E-2,-3.5996440668028082E-2,-4.4549199088677865E-3,-1.950192739870699E-2]
["CL573","CL573: OR Service Centre   Provision Ethernet",null,null,3.4297693771739596E-3,-5.2036698424735607E-8,2.6018253244007735E-3,0,3.7702598249984349E-4,0.81347938209023951,1.679136131490748,-4.0415674131439249E-4,0.867071385763444,0.67096558413650254,2.9276038136366305,7.3835631512822921,null,3.0122322356049562E-3,-4.2660716726585057E-8,1.9228297960702417E-3,0,4.4310298880275334E-4,0.28022860330047095,0.21904143681646476,-2.5541359881492502E-4,0.37362475954727653,0.22214834771863332,1.3728804069018807,2.5884607534891928,null,0,0,-6.5200664173095617E-5,0,0,3.9920740035518633E-2,0.1041486608272975,0,3.5628776780115716E-2,1.0472425755772799E-2,0.44758985710554033,0.56907230445865542,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,3.8821759253147867,-9.363151659966805,-0.86888184688975523,-7.6437616871192615]
["CW617","CW617: Other Ethernet Rentals   Internal",null,null,4.751548370730626E-4,-4.4092016640016628E-9,3.828208645128043E-4,0,3.2495780250278117E-5,7.6225231897583803E-2,0.14964309675089835,-8.1207915980794466E-5,0.12964501970496817,0.10714812069943959,0.15265563285366798,0.64840659165532977,null,4.0172181679813473E-4,-5.434597399816003E-9,3.6594713442191927E-4,0,3.613814319753943E-5,2.9695170604082603E-2,3.1693736420156299E-2,-6.0586722960305939E-5,4.1720756404091584E-2,4.6785285463643522E-2,6.9420762789553114E-2,0.23697106049175679,null,0,0,-8.4024823088013417E-6,0,0,4.5774231241904996E-3,1.6171874548156558E-2,0,4.29972299025353E-3,2.2349476655386621E-3,1.4728320585475973E-2,3.9347623484919922E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0.20246882925636822,-0.51071776379625045,-7.1134544399645866E-2,-0.37891472054586312]
["CW619","CW619: Other Ethernet Connection   Internal",null,null,2.8225510089140593E-4,-2.2843364352560553E-9,3.3885294303374999E-4,0,3.0407187664977815E-5,4.0732312086310445E-2,4.385031603009433E-2,1.2236179891294848E-5,4.7446655532081952E-2,7.865883935003469E-2,5.331541672438609E-2,0.30575647366369257,null,2.9080828576690307E-4,-2.3535587514759358E-9,2.0809583485343944E-4,0,2.521568968282305E-5,1.5555315368487234E-2,1.4610624648043824E-2,2.1117765039500742E-5,2.0643818466634864E-2,3.5867522735657485E-2,2.875768114793617E-2,0.10035250215794599,null,0,0,-5.199511399392041E-6,0,0,3.1802330211118577E-3,9.2861431688418331E-3,0,2.6572191916888516E-3,4.3907344153060399E-3,1.1702510931119712E-2,2.5367679662285095E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0.10781290246471897,-0.22055690845277051,-2.6932990480659356E-2,-0.16665359387130005]
["CW901","CW901: Openreach non copper",null,null,1.0123067618696129E-5,-1.1864862104780146E-9,-2.2725887342613817E-8,0,9.8415712205394204E-6,0.11374108076537771,0.36191972405264239,7.0333147496418664E-6,5.3917392351137293E-3,1.1319444154252313E-3,0.74221898566616085,1.1778398013649642,null,9.2428008692442914E-6,-1.3183180116422384E-9,1.2525162695094124E-8,0,9.699617449024228E-6,2.992475015027745E-2,2.1349118127201659E-2,8.0851861562656679E-6,2.5433993552728333E-3,4.1521203852162912E-4,0.41091339648967634,0.48074394119590391,null,0,0,-1.6356917815516337E-9,0,0,6.2665793078971518E-3,1.9476581494247608E-2,0,2.034017272593231E-5,5.2745639006937226E-5,9.2307206231548727E-2,0.15178446096068726,null,0,0,0,0,0,0,0,0,0,0,0,0,null,46.821997616959685,2.0972839551174328E-3,-3.8275680913400827E-2,-4.2704921962130951E-3,56.042258611599991]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,1298.0053142569213,2605.5195523743992,1553.389077119687,0.15173535743255748,4.3703881956603914E-2,282.80581061706454,62.759650408002706,1665.2931107621066,177.8769383945102,19.156272679225602,250.43652583699588,7439.9045051784888,null,800.42173971873387,934.03653133817613,213.336023087744,3.4335227231811899E-2,4.4685124023772033E-2,129.75278849255736,8.9375323139179788,304.77708777619864,89.337251632869098,8.6223189816710004,81.043274196074421,2678.1846699256671,null,77.082172642014555,55.909454548941156,36.010968156423424,4.2149142993018144E-3,0,11.384468175037009,4.4311630607778669,91.015621227436768,14.739868813078683,0.6589207671453976,29.542703887019648,327.07761530747752,null,14.370089155950273,-8.413312687775635,7.5126602479562834,0,0,-0.71773328555339733,0,-0.46230722897897358,-1.1524861110343381,0,0,12.376978650240245,null,73.482366733659688,142.21589089348544,-265.06145674944617,-20.753469809410657,-68.98478185558406]
[]
["2. Non-admin costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GRC",null,null,null,null,null,null,null,null,null,null,null,null,"NRC",null,null,null,null,null,null,null,null,null,null,null,null,"OCM depreciation",null,null,null,null,null,null,null,null,null,null,null,null,"Holding gain",null,null,null,null,null,"NCA"]
["CF371","CF371: OR PC Rental 2Mbit link per km distribution",null,null,6.8352454421436596E-3,214.42069786783674,356.64108388082707,0,2.4954205674288348E-3,48.768477346452634,3.803615434541157,24.02636374919517,1.1780038566437869,0.31622125841583815,8.4890704290613499,517.19065077832795,null,7.0187224984700116E-3,60.432605759745641,30.821721809672415,0,1.8840307220418183E-3,17.587064712533824,0.39968951400827962,5.3886165842028708,0.54917461494070985,0.10889568951087249,2.4053148179208805,154.02444165008257,null,0,3.8134777581604342,7.3227199039544546,0,0,1.3910439151413017,0.21231541583576957,0.93190810470686392,9.3695161063806747E-3,9.5540470630240456E-3,0.86073602203739008,14.275804119500647,null,0,-0.80206836073090149,1.0103292111687561,0,0,9.2442779187310725E-2,0,0.10951821700217722,0,0,0,0.34551847050867784,null,3.7587087875230595E-5,5.9590783041675239,-13.565434057698102,-1.0788235559456014,-9.8117773953713847]
["CF373","CF373: OR PC Rental 34Mbit link per km distribution",null,null,1.2226931570890772E-3,29.862311805773171,40.830834734297724,0,2.7911117852712778E-4,5.9100414082496933,0.45771306234432024,3.6081920489736286,0.19845738231059584,3.2974538438729772E-2,1.4298275998831471,90.286234796485857,null,1.0364516658124903E-3,15.973081608862573,4.327156774508544,0,2.2700175559636147E-4,1.9005673540826606,3.7296827464588081E-2,0.7026324560597178,9.4644393273016852E-2,1.0654052974940756E-2,0.28512977835105846,24.267559050507586,null,0,0.82110744141806979,0.9250702542266771,0,0,0.14502387542147205,2.129495738257051E-2,8.5238601279003276E-2,1.5744015378052767E-3,9.2592665988810985E-4,0.12270060111868755,1.6229668760883078,null,0,-0.12392930422197576,0.17797673158925009,0,0,1.5174392043939135E-2,0,1.4373006998092481E-2,0,0,0,5.3550379737879655E-2,null,4.2684427786757413E-6,0.70011064301600867,-1.6820944512334439,-9.8391977247660439E-2,-0.94309906242731811]
["CF381","CF381: OR PC Rental 64Kb link",null,null,0.46718265163783346,-3.3073180223678286E-8,15.21657924802432,0,3.7041345142584949E-4,16.465488530617836,0.52878340535333901,66.447708991476134,0.24158871647077199,7.63995057177526E-2,1.1009237762022994,119.58703922990405,null,0.16724034461205864,-6.7600595359987677E-8,0.87997173952319685,0,6.0992140798918923E-4,9.4791890716646314,7.5209351647761907E-2,4.6677203322012906,0.1131733524754736,2.9110860098055177E-2,0.28024868813039661,16.624518716556057,null,4.3462134673867864E-2,0,0.17805766347802257,0,0,0.87691883882605115,3.388746403308595E-2,1.0553366747639983,4.9179294442523161E-3,2.0353287794461655E-3,0.20673758814234353,2.5097082503603541,null,0,0,0,0,0,-0.14247232802513543,0,-9.145222958330998E-2,0,0,0,-0.17997538370677271,null,-1.4656636572865912E-5,1.465311013638505,-3.2214614099405003,-0.32940538936956043,-2.2656235747740041]
["CF383","CF383: OR PC Rental 2Mb link",null,null,3.4478832745879391,9.6835833512278999E-7,47.269788645850518,0,3.8061002609489499E-4,8.1659381583041704,0.48035528527372412,41.068588154151534,0.23487261681412519,8.5689683633519712E-2,1.3054319718133036,76.473809133719413,null,0.82058357764412648,1.3220966870191082E-6,2.6133331847900849,0,4.8190241527159845E-4,4.1900352914721433,6.9585041469069409E-2,2.7001179443114718,0.11073172890137505,3.6657551859126621E-2,0.26044729057226007,13.150152564456862,null,0.22407533179545563,0,0.56834222494668407,0,0,0.37407174779547769,3.9990838751692431E-2,0.75467304113899814,1.8663831110290337E-3,2.2354022426570789E-3,0.14336030638652683,2.916407251184133,null,0,0,0,0,0,-5.9970457655565572E-2,0,-5.0068106121860981E-2,0,0,0,-9.4263715545716095E-2,null,-7.955846635467131E-6,1.3824202017231442,-2.9285231808712924,-0.23729649684386445,-1.917772038078658]
["CF391","CF391: OR PC rental 64Kbit link per km transmission",null,null,1.1515974218409017E-3,32.641320951491643,57.249059127941081,0,6.0216610505468078E-4,12.489203909889198,0.70357163036268444,7.3359157730138573,0.26538911467668408,4.9518641966016755E-2,1.8546894744433067,94.554378613736802,null,1.17708808405668E-3,11.966749851370642,5.8827186093703245,0,4.2775277741089883E-4,5.6526959191941861,6.2064925362000263E-2,1.7824910799119971,8.2518708304062743E-2,2.299615158609147E-2,0.37506965828919075,23.358502640088528,null,0,0.61595635282582339,0.90862078738535457,0,0,0.33819378912344228,4.491265904247628E-2,0.19888354225157645,1.6879264431446906E-3,2.0804374323768146E-3,0.1650608993002457,2.6604413499762365,null,0,-9.1545927302018659E-2,0.13140477537452119,0,0,2.6280096715534128E-2,0,2.5638506964483759E-2,0,0,0,7.4760223725028899E-2,null,1.1518741070053192E-5,1.1780096869134062,-3.7557822974526998,-0.19314710967123461,-2.3634663487636365]
["CG101","CG101: PC rental 2Mbit s regional trunk",null,null,1.8701995480459071E-5,42.120142523271923,65.830020412917065,0,2.5649181588149997E-4,6.4919997256457753,0.628996873660989,3.5036301004755748,0.23012984871403677,1.9538828182671247E-2,1.0720636613632084,116.28865931451631,null,1.6351104099109974E-5,14.160582263338995,9.3479499913506316,0,2.670565642508277E-4,3.353372779607485,4.0811829635949939E-2,0.886279918804181,8.5508229236693614E-2,7.0795564755766977E-3,0.22569056525919684,28.623993103568246,null,0,0.97937645677838936,0.90915109692487384,0,0,0.25954949644561359,3.027002890954638E-2,0.11562400883284694,-4.2888465753005952E-3,7.3123489235500303E-4,9.050002196699003E-2,2.8161416746625996,null,0,-0.15497325533974887,0.31372554433730049,0,0,-3.4238176488292651E-3,0,1.8793458840640144E-3,0,0,0,0.15755471045123787,null,2.8159079313577597E-6,0.71983539578213662,-1.674208392798314,-0.10681238242749383,-0.87794192134094717]
["CG201","CG201: PC rental 2Mbit link per km national trunk",null,null,1.009297283661028E-5,23.5685159898458,31.547523994102136,0,2.6163899872422796E-4,5.4448658857854761,0.39858711550066406,2.4069649662168873,0.13488568098665699,1.2387734858614245E-2,0.69494376476605058,52.147317278113135,null,8.3964735723231823E-6,7.8581351512273692,4.1604010190701857,0,1.6627279877964027E-4,2.2532056059326329,2.3465491217824916E-2,0.41090562700205419,4.93332118378371E-2,4.5230437371733398E-3,0.10751908239058326,14.49085659892266,null,0,0.46343711368993673,0.51310566062869067,0,0,0.17960383837000043,2.172349782128221E-2,7.8459290677579799E-2,-4.2040338511761194E-3,3.6023693649447523E-4,5.3768913141457216E-2,1.2538906401274394,null,0,-8.1489982230205579E-2,0.16676022021408507,0,0,7.1925735452702828E-3,0,9.0033589586416326E-3,0,0,0,9.6472067854915924E-2,null,2.855460164500399E-6,0.5300772945650879,-1.385787026701963,-7.4029415223871062E-2,-0.84365059577862678]
["CG203","CG203: PC rental 140Mbit link per km national trunk",null,null,2.3725766506801428E-5,62.691990882951664,85.027853767922821,0,3.0448694952903257E-4,6.1240712250956006,0.64377941617229828,3.9890342258034122,0.20472808993142894,2.2431812816959922E-2,1.03818016746498,132.07043067761924,null,2.0890768171769892E-5,19.205854837402772,10.370287239692482,0,2.9443762127587958E-4,2.0074157765932035,4.6525268778965047E-2,0.52044494268456498,0.10805557084659392,6.9110237905667558E-3,0.20554880469186823,42.220870393306036,null,0,1.3272285388788836,1.2407947583262846,0,0,0.17661846739444315,3.6631489293378949E-2,8.8082214986143201E-2,-5.9685334396088552E-3,6.4390589793754394E-4,9.6891652825009875E-2,3.4365721635852351,null,0,-0.21271709452394474,0.58406109607648449,0,0,3.4367295554026275E-2,0,2.6961634135409009E-2,0,0,0,0.30346224492503371,null,9.1022438765575461E-6,0.85174183620564725,-1.5141251863151874,-7.1048789387027425E-2,-0.77339433748716602]
["CO379","CO379: Point of Handover electronics",null,null,1.0890198269998579,13.745425578448078,42.983915542834424,0,3.5658870741854282E-4,5.4466997731061362,0.61496700908143898,42.509678453741699,0.22125096097105021,0.10851622300974068,1.5565762739940381,118.66682858249321,null,0.24548322880154755,4.665275265535695,3.6664515131717814,0,3.626742502720893E-4,3.6943024098004642,7.0985949232805406E-2,3.0646894216906766,0.13564384288628803,4.40483216356529E-2,0.29828031958038598,13.338288403443467,null,7.3914155059278591E-2,0.26804103133023238,0.62202555837400086,0,0,0.31041254678935482,2.8424421517688345E-2,1.1438877047002449,2.5849836233112788E-3,2.1862176049701151E-3,0.16466676681794468,3.0570073423882529,null,0,-5.6182847772157783E-2,7.0160895157509603E-2,0,0,-4.506119555428232E-2,0,-4.641200673996914E-2,0,0,0,-6.4217802328147472E-2,null,-6.7698346323992526E-6,0.93277830044092791,-1.9745834167194922,-0.13846831414357866,-1.1192140579779239]
["CO432","CO432: PC rental 64Kbit link local end",null,null,3.2735045815008665,-1.819530212962012E-6,1.6904381805992128,0,1.2343366253298451E-3,39.246081319146555,2.148992065020745,509.78874691031621,1.0490265319472714,0.42682078772033794,4.5461612254057897,460.539660104164,null,0.9407523695835277,-1.4444278111662477E-6,0.11419846869364546,0,2.0799889536049325E-3,22.616320506385847,0.25744737677916668,19.340211166569219,0.37544476398382565,0.14535335146180825,1.1921261171003896,34.979912838298617,null,0.20381736310667553,0,3.4572926318160467E-2,0,0,2.2025939448250389,0.13457501504202157,4.4271248594661046,1.9383303878993199E-2,9.5751737496016492E-3,0.57898728214933137,8.2058224371397017,null,0,0,0,0,0,-0.32874495242703572,0,-0.25977341182438668,0,0,0,-0.44475672164054225,null,-3.4245980844587606E-5,3.4989823639133584,-7.1447167583486459,-0.90247264752116918,-4.4046801434127136]
["CO436","CO436: PC rental 140Mbit link local end",null,null,2.8278808243128513,0.86749490911659954,11.843049697717488,0,8.9531841307706396E-5,1.0077231217471656,0.10051645642414181,0.66943382402243279,6.0111039839576934E-2,3.9136066228746977E-2,0.2514804588551221,19.436830856458837,null,1.7648576755809304,0.43533687078489364,0.70335674358460609,0,8.0429379845735173E-5,0.58822889966155067,1.2530217755517907E-2,0.19437064869963827,3.1355237242648971E-2,1.1489208313724479E-2,6.9983370674858408E-2,4.2542002121481337,null,0.14794550494746139,2.7673921210938375E-2,0.18236581419835163,0,0,5.507251442758964E-2,7.9214994177685388E-3,3.4830986196507034E-2,8.4461827249883578E-4,8.8868754718309591E-4,3.0306254271342592E-2,0.47606126236834057,null,3.7381995431307304E-2,-4.3596219981087226E-3,0,0,0,-5.2414383899718172E-3,0,-4.0328876962135553E-3,0,0,0,2.3064717620321064E-2,null,-4.6297511449312314E-7,0.24058081602574238,-0.49821876321663372,-7.7532358378871041E-2,-0.24759489811933816]
["CO438","CO438: PC rental 2Mbit local end copper",null,null,4.4174638517989381E-4,-9.6391575325429093E-8,4.6730033766910809E-4,0,2.830119451225719E-4,2.6603548641703414,0.45099149012458295,112.14041463684711,0.29819661914590384,0.15969321371360823,1.101018827461941,106.13239898221045,null,4.8997776609751307E-4,-1.109299041424794E-7,4.1387147112714241E-4,0,3.6678041845885468E-4,1.2476592792795951,6.2638577064020318E-2,3.9945676177019243,0.18154581809955378,6.3731426335018632E-2,0.27593074275743845,8.2057146877178084,null,0,0,-9.5534652300809386E-6,0,0,0.1443750508489863,3.4094665058781955E-2,1.8964845382270599,4.5001004043524594E-3,3.3772026621151419E-3,0.11022736366598486,2.5850798310263157,null,0,0,0,0,0,-2.1236811836342472E-2,0,-1.3151137791817299E-2,0,0,0,-2.9779518405896269E-2,null,-2.1676649455569964E-6,0.93234723545732912,-1.5402791148584503,-0.25659999849170645,-0.94790223701719534]
["CP373","CP373: Protected Path PC rental 34Mbit link per km distr",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CP375","CP375: Protected Path PC rental 140Mbit link per km distr",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CP385","CP385: Protected Path PC rental 34Mb link",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CP388","CP388: Protected Path PC rental 140Mbit link",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CP439","CP439: Protected Path PC rental 2Mbit local end fibre",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CR371","CR371: PC rental 2Mbit link per km distribution",null,null,6.1663437551738096E-6,9.9877230343365042,18.888473871862818,0,1.6935326730915806E-4,3.1424481344455448,0.25683016148499993,1.790420539521852,8.3816771803520193E-2,1.2659617338557624E-2,0.40911484274875393,31.387451094244526,null,7.8441900983583395E-6,4.8683166760948877,2.8090508474956697,0,1.3871822149837064E-4,1.383747743869385,2.1122589331323056E-2,0.38693459369081373,3.950232766113293E-2,4.6490123176268269E-3,9.0572937821281813E-2,7.9045009166625126,null,0,0.36005317969135864,0.32201522612970973,0,0,0.17167711621040779,1.5974184004199851E-2,7.8118791272572832E-2,-1.9552670821558929E-3,3.5929481913605767E-4,4.5269790836091117E-2,0.74700930666757381,null,0,-4.7459614411787747E-2,8.5508115789467223E-2,0,0,-1.2735238925338611E-2,0,-7.646813824613412E-3,0,0,0,2.7783336309274587E-2,null,-5.9227617210808415E-7,0.43074947230947958,-1.4686856918422138,-4.445435956303645E-2,-0.76257512093866786]
["CR375","CR375: PC rental 140Mbit link per km distribution",null,null,-2.5210646934070275E-7,0.4848077770575045,0.89837943207493387,0,1.3093142381141387E-5,0.3297928701728649,1.9396958307754029E-2,0.12733529323524787,8.9945734337958591E-3,8.6713149281674731E-4,2.1624718129904463E-2,1.7329253994188518,null,-3.537766120146924E-7,0.16354006569359161,0.12892534341422943,0,3.1276545841374986E-6,0.11249149430499558,9.6887114452991348E-4,2.2231773555569517E-2,1.9787199851943145E-3,2.6435908544097497E-4,4.0363018026721761E-3,0.55932587550179991,null,0,1.1295120203958375E-2,1.3315360384392964E-2,0,0,8.5922734790840165E-3,9.6538926417543281E-4,3.0371824701686712E-3,-1.6778225415731238E-4,2.3505331291317258E-5,1.0738618365647048E-3,3.4781851412983421E-2,null,0,-2.5159578801371906E-3,3.5393893776811043E-3,0,0,1.2017389351738213E-3,0,1.0977279013352917E-3,0,0,0,4.0091852824319469E-3,null,3.256514765710809E-7,3.5085469690652307E-2,-0.13203904673019437,-8.2890863447749579E-3,-8.9732497091549429E-2]
["CR383","CR383: PC rental 2Mb link",null,null,1.7140334508434548E-2,5.5296967997408128E-7,7.1277118462668252,0,1.0200716584502519E-4,2.1690647792039019,8.3649261088721033E-2,1.0715380714891962,4.1156546110409212E-2,4.9687325108307119E-3,0.13632034711744073,9.0848330972521403,null,3.8966596678156199E-3,4.9482879147388195E-7,0.43018831611421571,0,7.0455006270581577E-5,0.84589567162389934,7.2622344566581473E-3,0.29776934491325857,9.2951385727000745E-3,1.7917744347800148E-3,4.5538003081028337E-2,1.8147074222135011,null,1.235293228058809E-3,0,6.7443544458892835E-2,0,0,7.8365704722701879E-2,6.3563702233195053E-3,4.1659977466063834E-2,-4.1639689265764184E-4,1.9185964342309202E-4,2.0247145839789763E-2,0.21925425698972961,null,0,0,0,0,0,-1.2778153422186904E-2,0,-7.1148205248461925E-3,0,0,0,-1.8358814818667711E-2,null,-1.3079505764159968E-6,0.21316539022481606,-0.57286445868697611,-3.9378300877005445E-2,-0.40469977364402737]
["CR391","CR391: PC rental 64Kbit link per km transmission",null,null,3.1155811952723985E-6,9.7760556667885812,19.183921446210881,0,1.1927711511179956E-4,2.48311708972658,0.17931029665158796,1.0496909823203409,6.6889765238775073E-2,8.8469428571617183E-3,0.37559655801076736,28.294533419863917,null,2.3196830352240419E-6,3.9293638878383774,1.7870308567919404,0,1.0984142040223479E-4,1.3238497657504857,1.6471237881656001E-2,0.30880089889474299,2.3375496453517036E-2,3.3842605656774168E-3,5.2626908171707343E-2,7.3514488261093467,null,0,0.22852410826259292,0.27381346872741158,0,0,8.8113754881731232E-2,1.0189554733965583E-2,5.6108640477145158E-2,-1.4905193993050142E-3,2.8810189558159367E-4,2.9231509421947178E-2,0.81200424088378231,null,0,-3.3679019403042014E-2,7.0736028990276215E-2,0,0,-6.5464842414298639E-3,0,-4.1691610010884958E-3,0,0,0,3.9427390948942959E-2,null,7.8385829388767608E-8,0.30550405215455068,-0.78448449807745069,-3.3199961888250938E-2,-0.38134136296243237]
["CE103","CE103: Tisbo  Excess Construction",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CO417","CO417: 64Kbit PC link connection cct provision",null,null,1.1772810381879945E-5,-7.8073599686969849E-9,1.0853315604195152E-5,0,3.1201430385037471E-6,3.8688726901823574E-2,2.5669098183265043E-2,-9.4134690810740609E-6,5.9725208527031306E-3,7.851590268331413E-3,2.2963341678475666E-2,9.7782256236465706E-2,null,1.5741173431951835E-5,-8.9607199640726757E-9,9.7319608884533055E-6,0,3.0653003993259662E-6,1.6459825073278766E-2,3.9714990021365703E-3,-2.8268071253654927E-6,2.1289184137333493E-3,2.4678245086333355E-3,7.8300691769988256E-3,3.3873017004090629E-2,null,0,0,-3.1389198374857236E-7,0,0,1.3444887567926618E-3,1.5860803088914041E-3,0,1.0076927094230124E-5,1.1298619040304125E-4,2.3598229597372716E-3,5.7676664824022209E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,3.5646973756079336E-2,-7.2181825371517058E-2,-9.9320492326005483E-3,-3.5295637023173537E-2]
["CO506","CO506: Customer Support   partial private circuits",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CL174","CL174: D side copper current",null,null,4.0737177849537892E-5,-6.7151144740619467E-11,5.9522313597969428E-5,0,1.92999473791396E-6,1.27446988552528E-2,2.3433192624028088E-2,3.3681535169928092E-6,1.4311932263980339E-2,2.5408255574247009E-2,2.2160180195496378E-2,0.10990545325202397,null,3.7895049162360844E-5,-4.7540633444686354E-11,4.1828904471029994E-5,0,1.9043937840007516E-6,3.4464764435182087E-3,5.033323765368196E-3,2.7692183227356154E-6,4.9061975886995866E-3,8.8478378247450178E-3,8.2392674396885267E-3,3.3737643835508854E-2,null,0,0,-1.3128089446775082E-6,0,0,5.3134795355603225E-4,1.882711862474026E-3,0,5.2246749376882518E-4,8.1612830720028816E-4,1.9783676389788368E-3,6.7533123409459538E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,3.1985881714594953E-2,-7.0687252745055815E-2,-1.0459616824308834E-2,-5.4955636223016448E-2]
["CO413","CO413: 2Mbit and above PC link connection cct provision",null,null,1.7732019679087673E-3,-1.187556952979522E-7,1.4190116771451741E-3,0,2.3065460048938749E-4,1.0076046725103989,1.0530423997682852,-3.7233171446607007E-4,0.45955250102223721,0.79368498881149474,1.2386242977582385,5.0219552660666631,null,1.71043375665536E-3,-1.1573648270563138E-7,1.0385407367367423E-3,0,2.4049069349031617E-4,0.42367602740801413,0.28620924640464002,-3.5301534575934003E-4,0.20838351329805893,0.21039173779159157,0.48884049992699735,1.2578198347526539,null,0,0,-2.8885548757593205E-5,0,0,3.4091434761713384E-2,9.0600595979318757E-2,0,1.6478891542962719E-2,1.0157042880064615E-2,6.7689511959175913E-2,0.24890986207881979,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.4581452151181089,-3.0181773644510907,-0.91438901872273637,-2.1197066965918809]
["CO401","CO401: Netstream Equipment",null,null,1.0011665662668654E-5,2.3074968811994536E-9,49.893351474678866,0,2.7348666182353828E-4,0.59230022295091389,0.19140245753780391,0.2446073840134553,0.12144811245986099,1.723527768356195E-2,0.69178391037927145,46.255856682534592,null,1.0043041426457757E-5,-4.4556609746548177E-9,4.528916860575861,0,2.7001508553468434E-4,0.57855638978420587,1.958711498829413E-2,0.22806419854416118,7.5494340882936342E-2,6.3443543084564036E-3,0.14829259597768768,5.4316121726916125,null,0,0,1.2634935906623417,0,0,6.0476719957047863E-2,8.8223662552099E-3,2.797138906130673E-2,-1.235899208943733E-4,6.7139628571379452E-4,7.4068267488902842E-2,1.070178164278307,null,0,0,0,0,0,-1.7355451733568207E-2,0,-1.6211824927313552E-2,0,0,0,-3.4555397407971443E-2,null,-2.6350312231923401E-6,0.39352912456647288,-0.64499730883808526,-4.0248806489101362E-2,-0.31395993439165965]
["CPE432","CPE432: POH adjust credit PPC 64k LE",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,-2.4324137797540005E-2,0,0,0,0,0,0,0,0,-2.3865191801360004E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.1020918519204885E-7,-1.3400567762801467E-7,-1.6207837066244003E-11,-3.2744388006854703E-8]
["CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CPE434","CPE434: POH adjust credit PPC 34Mb LE",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,-1.3600472192998734E-4,0,0,0,0,0,0,0,0,-1.3239397709998769E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,4.9546731348119225E-10,-5.8571447906946652E-10,-8.4043783671825585E-14,-1.8165201952053436E-10]
["CD102","CD102: High Tisbo 3rd Party Equipment Depreciation",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CPE105","CPE105: POH LE adjust CSH debit",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,2.883846E-2,0,0,0,0,0,0,0,0,2.26184E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.3464590231331258E-7,-1.2688720750374042E-7,-2.3600218981773555E-11,-3.1809562394452488E-8]
["CO411","CO411: OR Analogue PC link connection cct prov",null,null,1.0494301965709446E-4,-1.0396038652551103E-9,1.2371821551134291E-4,0,9.967018760060528E-6,1.1285493119248133E-2,2.2738230871834221E-2,-8.8303969273416827E-6,1.5976562257658838E-2,1.5696521559032384E-2,2.3543393250923486E-2,9.6065182123968904E-2,null,9.3494690239956876E-5,-9.6458090590680356E-10,6.3068623869394594E-5,0,7.7092835796866514E-6,5.402676800765842E-3,5.0649169040378802E-3,-5.3026223030136092E-6,6.746851611008498E-3,5.932651300404713E-3,8.5525764631511677E-3,3.9606932730277121E-2,null,0,0,-1.6004335727183417E-6,0,0,1.1053038891156149E-3,3.6676430881381066E-3,0,1.0399154790881428E-3,5.8956866676797704E-4,2.765543505312407E-3,8.6290123413946766E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,3.2230548871254996E-2,-9.1402974184134012E-2,-1.1023854056544182E-2,-6.670913412722039E-2]
["CO421","CO421: OR Analogue PC installation",null,null,1.4510464971928541E-4,-3.8473083687521989E-9,1.6440273458659396E-4,0,1.4334106421321717E-5,6.3305064943150066E-2,0.11654586816069437,-3.8656947311886179E-5,4.3685641912098623E-2,6.6392257797425247E-2,5.9790128580578632E-2,0.27069498291120897,null,1.2360766457568758E-4,-4.1245918547883925E-9,1.0064661969477947E-4,0,1.7816050451703342E-5,2.2413817945301805E-2,2.1629333035052992E-2,-2.5634154027816528E-5,1.7625184924681923E-2,2.1285423166415338E-2,3.7302127197302019E-2,0.10138491719294755,null,0,0,-2.2416011219030383E-6,0,0,2.5304013612467641E-3,7.3326877858185041E-3,0,1.373406503052932E-3,1.1174837479493488E-3,5.5551616042310049E-3,1.8316730996779097E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0.1526097771237753,-0.3048556407354126,-5.9310885414140375E-2,-0.1499247464468991]
["CX902","CX902: Wholesale",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA",null,null,-7.3039654073899027E-9,8.3571041570015513E-10,0.1094048775413639,0,-1.2943375009850806E-7,1.8712247994703841E-2,9.5191755062003398E-4,1.1661612365130535E-2,5.1212336711423459E-4,4.9556916095476277E-5,1.5117379827837157E-3,0.13016159941932745,null,-1.7466192636598554E-8,1.288291849423748E-9,8.767857064069776E-3,0,-5.5858647235857942E-7,7.2539250776222286E-3,7.0999948191062073E-5,2.5303451844969948E-3,1.5938188913959311E-4,1.4302959010367839E-5,1.6076975588008772E-4,1.8854265698853921E-2,null,0,0,2.3262246950780702E-3,0,0,5.8000182929887861E-4,4.7738155239679221E-5,3.0380167723550815E-4,2.9881266565451588E-6,1.9242804417398998E-6,5.0522900954756128E-5,2.5606306426582577E-3,null,0,0,0,0,0,1.5847660677692661E-4,0,1.4843606408235485E-4,0,0,0,2.6956532429152363E-4,null,3.9133568219974555E-8,1.6968207587847505E-3,-3.184002609553364E-3,-2.5316853341092639E-4,-2.1386217233007616E-3]
["CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk",null,null,-4.2709931231841504E-7,0.83061281941272047,0.85401126994590493,0,1.8116302206060339E-6,8.1967745047358112E-2,1.0130116423575506E-2,4.6856416137337556E-2,3.4013956302378448E-3,3.8977744065116855E-4,2.0049291125001513E-2,2.1969908515267886,null,-4.0362149463905897E-7,0.34585068899255539,0.19164482492067239,0,2.3017923063822111E-7,2.6991377633963368E-2,6.4120117082793534E-4,1.2068988557123194E-2,2.1488484480723302E-3,9.2902512212687479E-5,3.0446944441642606E-3,0.49953464032885803,null,0,2.775638175818217E-2,2.0987834367202689E-2,0,0,2.1936266942225945E-3,6.1170146634964995E-4,1.1586275042612519E-3,-1.1715783603150912E-4,1.0740142902937937E-5,1.7885394245914035E-3,5.1531621706353191E-2,null,0,-4.244029528999535E-3,8.9820749885000002E-3,0,0,6.1216977706046868E-4,0,4.323778170885456E-4,0,0,0,5.3670433841448238E-3,null,1.120085370166787E-7,1.4133573128979645E-2,-2.2072943504774841E-2,-1.0140853581690078E-3,-8.4374432732725775E-3]
["CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk",null,null,-7.3796399054802713E-7,1.87026449859401,3.0556107629013747,0,1.0434373492858799E-5,0.24982657553620513,2.1612794485747804E-2,0.15133336764595212,7.8937642732764043E-3,1.0903939605656058E-3,4.714930102266527E-2,4.7061225308316832,null,-8.5989370170542612E-7,0.58644221059889079,0.3371786277555987,0,7.5371788573783174E-6,4.0961032792528038E-2,1.654420876577958E-3,1.4160988695063385E-2,4.0648913792924127E-3,3.1586756158658204E-4,4.8861321357088587E-3,0.96179859679769686,null,0,5.4860053909025194E-2,5.3543412250676069E-2,0,0,3.6544404181458965E-3,1.1851806133575916E-3,9.2596763832524355E-4,-2.3543110295277351E-4,2.6423199917080643E-5,2.7552143679485407E-3,9.9220156833604384E-2,null,0,-8.3882579072342752E-3,1.299420550912E-2,0,0,1.8718409188257406E-3,0,1.9659921703577801E-3,0,0,0,1.1125957218936841E-2,null,5.3713595309365727E-7,3.1836498947047744E-2,-4.6370310224261212E-2,-2.5248189785582104E-3,-2.6769468643378324E-2]
["CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk",null,null,-7.5942846593683539E-7,1.2087465556330097,1.1540468736829645,0,3.9117899116193572E-6,0.10523790525834728,1.3765808206792525E-2,6.1195387296551947E-2,3.7387161161188003E-3,5.002104634626713E-4,2.5841583671142712E-2,3.1786779255625954,null,-8.4029718709032536E-7,0.65970065832097646,0.23792612667415283,0,1.9498157355558687E-6,4.0305014645760209E-2,9.1329958657985469E-4,1.3731585476265863E-2,2.6610066404361217E-3,1.3196438464459155E-4,2.971121246176477E-3,0.95686819122396205,null,0,3.307011708705318E-2,2.801326310334953E-2,0,0,2.7615719637444562E-3,6.6481547508378397E-4,1.1588805728420962E-3,-1.7139183591592324E-4,1.1845380029654661E-5,2.1138833094817939E-3,7.379932570702398E-2,null,0,-6.7816785901839679E-3,1.0718042694889999E-2,0,0,7.1483247894632909E-4,0,8.1599642886558425E-4,0,0,0,8.392835640766573E-3,null,1.6619533019548906E-7,1.526537434567941E-2,-2.8188871974896813E-2,-1.9785078859817502E-3,-1.6270108259705471E-2]
["CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk",null,null,-3.3433301691283913E-7,0.70881958557192604,0.78393614766944086,0,2.1010895288350934E-6,7.2802723112847037E-2,6.526505524994175E-3,3.072631295422636E-2,2.969507981950603E-3,2.6998051327367987E-4,1.7353967305749136E-2,1.6298374749358597,null,-3.3657085588737007E-7,0.28101655832298122,0.13702195546696985,0,5.983308010047404E-7,1.4261201110121934E-2,5.013964217652193E-4,5.3084747182432336E-3,1.7638536525763054E-3,8.9081015189927464E-5,2.4104668562225568E-3,0.47100303655054687,null,0,1.8622069218875197E-2,2.2345727616141214E-2,0,0,1.3265466600630444E-3,3.8261363005568722E-4,5.0880836018800434E-4,-7.965177432379039E-5,6.4859789590739035E-6,1.309687239351993E-3,3.692960865885473E-2,null,0,-2.3221247258591884E-3,4.6449118181699995E-3,0,0,4.3488343445596345E-4,0,4.7278838733780232E-4,0,0,0,4.2662573405395227E-3,null,1.0408808845917525E-7,1.146394193078757E-2,-1.4171985425668778E-2,-3.4569321109491585E-3,-9.3474116895899441E-3]
["CF553","CF553: OR PPCs 140 155Mb Link CELA",null,null,4.0146056048046695E-6,-1.8644971402683165E-8,4.5245327996365035,0,9.5901802185430958E-5,2.6152264754054086,5.6936070422590815E-2,1.2092395281376287,3.6830606768276576E-2,5.3174428090826172E-3,0.4603478241808493,10.043422363711469,null,1.066866146088251E-5,-5.8586499910006104E-8,0.38982228596707313,0,2.5642150990741209E-4,2.550708855055059,1.280070620946386E-2,0.99919659419027063,2.9765170624379483E-2,3.9078627662529099E-3,0.13673476323831413,5.0760308929788849,null,0,0,0.11825934515581923,0,0,0.34202110228811877,7.2151798207643917E-3,0.21386571514303149,1.240314260019255E-3,5.0137450431763232E-4,8.8950844064303036E-2,0.85702097597098337,null,0,0,0,0,0,-0.11905316162738008,0,-7.4719309175597215E-2,0,0,0,-0.18013784540123159,null,-1.8153922363479432E-5,0.28660119763036934,-0.39093042977607401,-4.7701560386466391E-2,-0.24749561798831488]
["CF554","CF554: OR PPCs 140 155Mb Distribution CELA",null,null,6.5987290294398305E-7,3.8605697391687986E-9,2.5425003133590813,0,3.083504517813532E-5,0.89827560265759954,2.4857648382747319E-2,0.37911444376878173,1.1781009919572993E-2,2.0835204341908466E-3,0.13006689170052216,3.4445084788715388,null,1.9055470219194208E-6,-2.7813718344245862E-9,0.25607232885136716,0,5.2413448383558291E-5,0.6692764416597774,3.5404922771331945E-3,0.27465310967486611,7.0946432484484132E-3,1.0829529585699256E-3,3.9473947639723103E-2,1.043804803084019,null,0,0,6.8416845422176381E-2,0,0,6.4608883734806583E-2,2.0051229231946893E-3,3.7221522865523299E-2,2.408120724237562E-4,1.030000362533505E-4,2.3075490696379902E-2,0.19584131698115706,null,0,0,0,0,0,-1.9596033643453116E-2,0,-1.6961848721100025E-2,0,0,0,-2.9836935463585647E-2,null,-3.4722794371368615E-6,5.7726037971137657E-2,-0.15351702404631559,-1.5685423740793236E-2,-9.0696735659516997E-2]
["CG206","CG206: PPCs 140 155Mbit national Trunk WECLA",null,null,-3.7538091740556849E-7,2.0071607673872741E-8,3.2734881831219953,0,2.1271370921346694E-5,0.57751999224285677,2.2472247206091815E-2,0.31706605452046782,1.5186323828156956E-2,1.8958675221664523E-3,5.3218719663327252E-2,5.1788144451296372,null,-9.1147717506806119E-7,3.1844835314937446E-8,0.30710454203346438,0,1.7399724975094559E-5,7.1853240799658075E-2,1.7358624612476157E-3,1.8989062691608077E-2,4.0833273128823271E-3,5.6042531047400125E-4,3.1652407944150075E-3,0.45639667894375557,null,0,0,8.25316769019067E-2,0,0,5.2015236107051917E-3,1.2577599780628291E-3,8.2683731399949857E-4,4.9182717686988666E-5,3.6296417135986356E-5,7.9342748529583166E-5,8.9555697653911776E-2,null,0,0,0,0,0,6.3207882016379563E-3,0,6.4935563906306894E-3,0,0,0,1.1295876880761476E-2,null,1.1971619827878331E-6,5.135555471795749E-2,-0.10419885945139061,-7.2101605214632851E-3,-4.4355127171833222E-2]
["CR550","CR550: PPCs 34 45Mb Link CELA",null,null,-1.0242116470519356E-8,6.4118440090463027E-10,9.6028271864340806E-2,0,-1.5029841765651598E-7,2.5563873038233407E-2,1.0162542302413421E-3,1.5836823164147213E-2,5.4144489034434868E-4,8.1955602642378258E-5,1.8036166534054474E-3,0.13194007041098876,null,-2.0611260360583271E-8,1.0450283893097936E-9,8.6407683266330644E-3,0,-5.9366849787960464E-7,7.4428486726222385E-3,7.736171488217526E-5,2.685687385721371E-3,1.7904672502825806E-4,2.0975320227908072E-5,1.4449706629772477E-4,1.6879850773220833E-2,null,0,0,2.0212768267808753E-3,0,0,5.1521498625049984E-4,4.0068916305505915E-5,2.5114966947822014E-4,4.2060699642866658E-6,1.4407699767756081E-6,4.969329058195274E-5,3.6313496641149903E-3,null,0,0,0,0,0,1.4135420381110517E-4,0,1.7229270766073545E-4,0,0,0,2.632159717547225E-4,null,3.7039404457956252E-8,1.8890853642419062E-3,-3.2172073086278955E-3,-3.5256022969018026E-4,-2.7567534563660277E-3]
["CR554","CR554: PPCs 140 155Mb Distribution CELA",null,null,-1.9944419149321497E-8,1.9859638995577078E-9,0.39095617548974332,0,1.7787663211405456E-6,6.5820842447137415E-2,2.5232445525804909E-3,3.8706418120375632E-2,1.2658561931060109E-3,2.4165930949504282E-4,6.6405173559404779E-3,0.58837735414479031,null,-3.3982268978712622E-8,2.9674347327796198E-9,3.4637839612248089E-2,0,1.2929033041705963E-6,2.6996425057252773E-2,2.9215554298003777E-4,7.7571471363975068E-3,6.1674409281295048E-4,7.7090155751595021E-5,9.1601578542370356E-4,6.8823594779427885E-2,null,0,0,8.6206784358906947E-3,0,0,1.8641796579495138E-3,1.5516571548241964E-4,1.3624261034822845E-3,9.7233684249795773E-6,6.8253205903685136E-6,4.7929243671573956E-4,1.2738310949752413E-2,null,0,0,0,0,0,9.9465597766016804E-5,0,1.2361535814756078E-4,0,0,0,2.1626936030206959E-4,null,5.0854115480405854E-8,6.7687908294332419E-3,-1.1026015331384021E-2,-7.78925903073964E-4,-5.5506348721484538E-3]
["CN616","CN616: EBD",null,null,-2.9736268394336585,207.51641547793878,59.173480421978937,0,6.6417287966938094E-3,44.274487285397925,5.1989859006764894,30.681184084100725,136.25352744960415,0.39809618777211225,16.154838526469405,530.62398874543999,null,-3.634434645550249,82.235437468100727,15.59540711885904,0,5.7663394054477974E-3,23.278998232368711,0.44964409186829574,7.9207599738045236,76.569452269825177,0.14976405756482575,3.8189304993762896,204.54295644333081,null,-0.18139436803151346,4.2752461659179799,1.448759671715377,0,0,2.6496514886837845,0.31428354464282643,1.1806328948939282,18.621332444979217,1.197501984957495E-2,2.2501898485450993,29.078705836424135,null,0,-0.75760029287785324,6.7604226576081214E-2,0,0,-0.12821231247117285,0,-6.4322746035656519E-2,-0.98562878494979167,0,0,-1.6927300770073208,null,6.1006467166179564E-6,11.405596382486998,-14.056444981149397,-1.1874670887681948,-9.9178360749052956]
["CN618","CN618: EBD Resilience",null,null,2.5270700736547172E-6,1.2255059371560535,0.59401378845648067,0,6.3743489968110588E-5,0.20262652324394301,3.4483859570197561E-2,0.12570755323170077,1.6502111163260957,3.934695815397001E-3,0.19973236382461232,4.5675207211611406,null,2.1379824397998283E-6,0.40524115693559826,0.17769903623495967,0,7.0223454352983549E-5,8.8782922726075492E-2,2.7205603034602907E-3,3.297330234488248E-2,1.0465189631041329,1.1977549883911373E-3,2.326958515997565E-2,2.2030513077622702,null,0,2.2553569333637079E-2,1.2448479483158234E-2,0,0,8.7936137067901234E-3,1.9500231446556971E-3,5.1844414504078435E-3,0.21035808478524703,1.1515907509273704E-4,1.6766618563834341E-2,0.36723429400565472,null,0,-4.853451124592071E-3,-2.1644325867523073E-3,0,0,-5.7646254369593942E-4,0,-3.6851015955574932E-4,-1.5805405982300003E-2,0,0,-2.2706773785867107E-2,null,2.4196769535411356E-8,9.3069489460205893E-2,-0.12408530845003909,-7.9980722328717821E-2,-0.17096226521773425]
["CO447","CO447: Backhaul extension services fibre etc",null,null,46.704687834791095,13.506499145222861,1.1019983117067195E-3,0,1.6748223501678405E-4,0.36691894084350907,0.56676165534110723,-2.5605076040902634E-4,0.35703525595362967,0.37360765941683072,1.1215112403284442,57.054060152606219,null,29.284732544357098,5.4174248990679805,8.6043953969479911E-4,0,1.8217136178714073E-4,0.16722782891756693,9.4423565745357319E-2,-1.9825014516883926E-4,0.28902430203244217,0.1818382835349695,0.37356038374952666,31.904278108018179,null,2.3990911470223018,0.22364094542467847,-2.6367288402025616E-5,0,0,2.0524183943920565E-2,4.3576477034163875E-2,0,1.0188769251057571E-2,1.328116633998808E-2,0.12617873630227819,2.935225125181109,null,0.47621100059849053,-6.8258529465254833E-2,0,0,0,0,0,0,0,0,0,0.55772623008982047,null,0,1.1718740646094705,-2.8324629526794358,-0.24559930811627184,-1.3545633257810077]
["CO485","CO485: Ethernet Electronics",null,null,2.0070519440761162E-2,1.4740961027569411E-6,1.8484341900360416E-2,0,1.1821545990742661E-2,9.6402759618746607,9.0658578366601184,346.59553939892578,11.168713777228234,4.5159293830228497,18.74400741976654,357.04273919573922,null,2.0943799358654144E-2,2.0735375846297831E-6,1.5906898110520196E-2,0,1.2313372969801752E-2,3.1128357720371587,1.4281842840643297,187.18913329654347,3.6092384265142665,1.5575840727647292,3.794371638491342,228.48302573881963,null,0,0,-4.189126432115041E-4,0,0,0.54621050512966618,1.028836224551793,57.479494181751321,0.18176700347924318,9.3115963771514737E-2,2.1721337109962184,66.998711988744688,null,0,0,0,0,0,-1.4727788925289543E-2,0,-1.033207275942054E-2,0,0,0,-2.5174690261858174E-2,null,-1.5721444721285763E-6,24.847834921561279,-44.53906849699024,-2.5443450832032521,-24.40778919299391]
["CW609","CW609: Ethernet Access Direct Fibre",null,null,705.81258542639785,215.10643797453019,2.9806150169094017E-2,0,3.053096356445191E-3,6.1564552252964768,10.642971449640486,-4.9816554141540841E-3,7.949340311910956,8.2305204838670125,16.43832070594285,1056.7825579980533,null,447.40291998364449,63.006860787269176,1.999606739980981E-2,0,3.585201072876154E-3,2.4810547476175833,2.1292719350181777,-2.7503427597735022E-3,3.8089140204526903,2.4616597429023495,6.7594158260089117,467.60765901624313,null,49.535514578672441,2.411739542549598,-4.7579520402603575E-4,0,0,0.37382100882723934,1.1484068305286526,0,0.20657067024831402,0.25238947710473003,2.1740702535637659,51.59168346968066,null,10.342171111138713,-1.1562465667256279,0,0,0,0,0,0,0,0,0,6.5864510851015901,null,0,22.884577843568152,-52.441966363436066,-3.4148623457099307,-21.129247603696577]
["CL578","CL578: OR Service Centre   Assurance Ethernet",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CO772","CO772: Openreach Systems Development Ethernet Specific",null,null,6.1951250831148396E-4,5.0220874689851832E-8,4.1917034781008294E-4,0,4.3831507103413341E-3,1.4594442550653592,2.1281742169994775,1.7466484034092283E-3,1.6592756385262768,0.22450071536198427,89.430658610429262,107.02868752426897,null,6.3077637209896546E-4,4.5789621040747251E-8,2.8432935969302189E-4,0,5.4613089027132789E-3,0.67462551504895818,0.34105098314043414,1.8577425222150569E-3,0.73095286357343014,7.1946122618028852E-2,30.852574983247465,35.124122906828774,null,0,0,-9.0685169633056106E-6,0,0,6.543463966304644E-2,0.12279424109759936,0,2.1721104026374054E-2,4.9105004422950009E-3,13.755077652229236,16.154265436291581,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,4.7834754456334769,-3.0535166578605102,-1.1899113335842393,0.32677487564956392]
["CL573","CL573: OR Service Centre   Provision Ethernet",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CW617","CW617: Other Ethernet Rentals   Internal",null,null,3.8444345908638701E-4,-4.6655505979552485E-9,4.808603542051079E-4,0,3.4932963769048973E-5,7.6225231897583803E-2,0.12763675899341329,-8.4456232620026248E-5,0.10479639092818262,0.10486837345051536,0.16375786069757109,0.69556343468480819,null,4.6651565821718874E-4,-5.0244391054902668E-9,3.5251788178258277E-4,0,3.695946463384714E-5,3.4696462495296523E-2,3.486311006217193E-2,-6.4966486065870226E-5,3.726514164248957E-2,4.5585662759447532E-2,5.4135457221211138E-2,0.24528583454409914,null,0,0,-9.286954130780432E-6,0,0,3.4227578316019048E-3,1.2820945587727719E-2,0,3.7113398442188369E-3,2.3192853132948383E-3,1.6138478939404524E-2,4.262659210866325E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0.22317586861213315,-0.41250280922004839,-8.5825374221311868E-2,-0.28756920755712823]
["CW901","CW901: Openreach non copper",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,1172.7053072644128,2451.3255542031957,1501.4974111382896,0.1354779977076406,3.8563314288525864E-2,270.3118666702282,59.104870464728734,1471.6549835884175,171.784991892844,21.948697276998324,215.60952593322858,7172.0308129548184,null,725.42918525718562,739.99627463372667,201.92217422297145,2.9610195961379066E-2,4.0796470743701053E-2,129.44037498052037,8.3639456660783846,253.8168204113301,93.010112416306782,7.1172212817868648,70.869791194723348,2428.8130692209979,null,76.924317912722998,52.588853545436244,29.090641488099649,5.8399414990326351E-3,0,12.642822002467256,4.755953780895724,74.048201660952714,19.446484764538372,0.5920033830560405,28.697913442860109,292.3372082975086,null,15.343650788712049,-8.2510740353410803,9.2040297343104474,0,0,-0.82492984113188605,0,-0.52856094077373916,-1.0024131847391318,0,0,10.708466429733368,null,-1.7273086390594309E-5,119.09195674193936,-226.00562670673139,-18.1213002025262,-118.29734224061113]
["3. Admin costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GRC",null,null,null,null,null,null,null,null,null,null,null,null,"NRC",null,null,null,null,null,null,null,null,null,null,null,null,"OCM depreciation",null,null,null,null,null,null,null,null,null,null,null,null,"Holding gain",null,null,null,null,null,"NCA"]
[null,null,null,null,"Cable","Duct","Transmission","Local Exchange","Main Exchange","Land & Buildings","Computers & OM","Other Ntwk Eqpt","Other","Motor Transport","Intangibles","Total",null,"Cable","Duct","Transmission","Local Exchange","Main Exchange","Land & Buildings","Computers & OM","Other Ntwk Eqpt","Other","Motor Transport","Intangibles","Total",null,"Cable","Duct","Transmission","Local Exchange","Main Exchange","Land & Buildings","Computers & OM","Other Ntwk Eqpt","Other","Motor Transport","Intangibles","Total",null,"Cable","Duct","Transmission","Local Exchange","Main Exchange","Land & Buildings","Computers & OM","Other Ntwk Eqpt","Other","Motor Transport","Intangibles","Total",null,"NCA - Debtors: internal","NCA - Debtors: external","NCA - Current liabilities (external)","NCA - Provisions","Total"]
["CF373","CF373: OR PC Rental 34Mbit link per km distribution",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CF375","CF375: OR PC Rental 140Mbit link per km distribution",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CF383","CF383: OR PC Rental 2Mb link",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CF385","CF385: OR PC Rental 34Mb link",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CG101","CG101: PC rental 2Mbit s regional trunk",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CG103","CG103: PC rental 140Mbit s regional trunk",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CG203","CG203: PC rental 140Mbit link per km national trunk",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CL171","CL171: E side copper capital",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CO432","CO432: PC rental 64Kbit link local end",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CO434","CO434: PC rental 34Mbit link local end",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CO438","CO438: PC rental 2Mbit local end copper",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CO439","CO439: PC rental 2Mbit local end fibre",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CP375","CP375: Protected Path PC rental 140Mbit link per km distr",null,null,1.2951853499197372E-4,3.3616953411790056,4.7186433679222368,0,2.4650754118954832E-5,0.52151828685164792,4.9031106096577293E-2,0.23244917275090721,2.0062472859194973E-2,4.4186801192688729E-3,0.13265870250888875,8.3702473879514105,null,1.0597143975298631E-4,1.5629171415240661,0.58585073545163846,0,2.8622998689910339E-5,0.18244299847030029,3.548391967896095E-3,6.6980250517174655E-2,1.0178664795779701E-2,1.4681006007121967E-3,3.6991578321825119E-2,2.0460912114092351,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,-1.1058604467107071E-2,1.7851869895639996E-2,0,0,7.8213821775352966E-4,0,1.0979206585893329E-3,0,0,0,5.4595382132468125E-3,null,3.1116595367079867E-7,7.7333291506669094E-2,-0.12711033977231267,-1.2460682022309282E-2,-7.5323454962361716E-2]
["CP383","CP383: Protected Path PC rental 2Mbit link",null,null,2.0058450463870316E-2,3.2334574901438831E-10,4.1333866904924833E-2,0,-1.1828809917534085E-8,1.1065521622181064E-2,5.5142624563794709E-4,4.9025974470233245E-3,3.0329500855706595E-4,7.1444225040162573E-5,9.5708810834747317E-4,8.5889479191195522E-2,null,5.2527203242768161E-3,2.9870724731086803E-10,4.9038328004025978E-3,0,-1.0141437776122936E-7,4.0367395304620381E-3,5.5394478797324717E-5,1.2342456726067363E-3,1.1391589884045856E-4,1.736839805864708E-5,1.9765293279108066E-4,1.7133874751313491E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1.0611640560669673E-5,0,2.0434699276064378E-5,0,0,0,2.6620584360522007E-5,null,6.5063166456769875E-9,1.2982040113777103E-3,-2.1083603824023724E-3,-9.3773109130865462E-5,-1.54716305237596E-3]
["CP388","CP388: Protected Path PC rental 140Mbit link",null,null,-7.3879438612393852E-9,7.3388396585030521E-10,0.18487878331332552,0,-9.6802570429273782E-8,1.8782196019523162E-2,1.0246160527046591E-3,1.3962372941003279E-2,6.6150068636258122E-4,6.5062937998634082E-5,2.8927916812124259E-3,0.19843480382779621,null,-1.7033400130703751E-8,7.2419511053413593E-10,1.42868608566295E-2,0,-3.5241707362383818E-7,7.376368050954968E-3,7.2643409369653955E-5,2.295723176807899E-3,2.1085068552901412E-4,2.2005063184849531E-5,3.566023511822458E-4,2.6267262992026131E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,9.7842105207952148E-5,0,8.8276469473730663E-5,0,0,0,1.8307591079544302E-4,null,2.7175672011477534E-8,1.9694315394779651E-3,-4.4824693144669813E-3,-5.7555878477254176E-4,-2.1450703158710288E-3]
["CP434","CP434: Protected Path PC rental 34Mbit link local end",null,null,7.7921828509401908E-2,2.7504843286391304E-2,0.1501879524473925,0,-2.0951104952048996E-7,2.9868545999946958E-2,2.1593174699374856E-3,1.6556489123537896E-2,1.2560467519790164E-3,7.6904426810009137E-4,3.7014777624252353E-3,0.27444577101996714,null,5.1118032847530796E-2,1.1960517241008573E-2,1.1037403629210711E-2,0,-6.1111448019921714E-7,7.7624808022039478E-3,3.1446580148624759E-4,3.419832987140368E-3,6.743968119744579E-4,3.045240934648373E-4,1.2524250090945816E-3,6.9243225494849805E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,8.7293397847243459E-4,-1.0834122206236516E-4,0,0,0,1.3030528530502431E-4,0,1.2481985052531641E-4,0,0,0,9.805217185268186E-4,null,4.1859594260961205E-8,6.1975676433482316E-3,-1.1324968677284903E-2,-1.4990399507233275E-3,-7.1475641952598963E-3]
["CR371","CR371: PC rental 2Mbit link per km distribution",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CR373","CR373: PC rental 34Mbit link per km distribution",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CR383","CR383: PC rental 2Mb link",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CR385","CR385: PC rental 34Mb link",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CE103","CE103: Tisbo  Excess Construction",null,null,21.987631228000041,41.522383783950005,-6.5014333978965777E-16,0,3.6149488845783221E-14,5.0799948098394267E-10,1.3001222139299566E-9,2.0080510196833826E-14,1.1978469619782149E-11,4.5537067293910928E-12,3.5548242660545334E-10,77.289187622590831,null,31.332374499900052,38.700474206400003,-7.4085075523277383E-17,0,4.1384462157260022E-14,1.1644072330237962E-10,9.8239573874932477E-11,2.6422449321153296E-14,3.7967227227497868E-12,1.7365121183550528E-12,1.2452623706312536E-10,71.18740965039224,null,1.1415763000000001,2.0694938,1.8806793616243587E-19,0,0,2.298015462141169E-11,8.9502883062448057E-11,0,-3.6208467010325034E-13,2.2390134412755365E-13,2.5728854559167802E-11,2.6261432401061713,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.1068349596941798E-7,-1.467611074742058E-7,-2.5869470806944089E-11,-4.6550579113832916E-8]
["CL175","CL175: Local exchanges general frames capital",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CO506","CO506: Customer Support   partial private circuits",null,null,1.0449468119808675E-4,6.7812228945635497E-7,5.03125445745809E-5,0,3.395187791072527E-3,1.4315438674949028,1.7188630715503492,2.2660186166757789E-3,0.19199598351611788,0.27405250538497899,10.243594827200008,14.770713682878627,null,1.5351687731570774E-4,8.3291107291921861E-7,9.2953423002635275E-6,0,3.7595470375088439E-3,0.56230866875594965,0.2605330911435888,1.4589535611539083E-3,5.7560769132227636E-2,9.7073097361795854E-2,5.8483063760253469,6.0717305430840831,null,0,0,-3.2162850210832786E-7,0,0,7.7896682988466484E-2,0.10568782375097663,0,-4.2584538714181336E-3,1.001246135951574E-2,0.9229820366629693,1.1963069444374506,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,5.6163690442620382,-13.575168949263087,-0.82489080367972634,-5.9026524493455774]
["CO418","CO418: 64Kbit PC link connection cct rearrangements",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CO413","CO413: 2Mbit and above PC link connection cct provision",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CR187","CR187: Broadband line testing systems",null,null,-3.6176915818025535E-10,-2.9406514714460149E-12,-1.8435190054287091E-10,0,-1.8311776217037816E-10,3.3047934785711847E-5,4.0446300059642022E-5,-1.7617380942877185E-9,1.8918475843818373E-2,5.2250701856255371E-6,5.5150361726036832E-5,1.8619898104966733E-2,null,-4.7482202011158514E-10,-2.7248238405141972E-12,-3.7114514655470651E-11,0,4.2878668474158001E-11,1.6066690742471774E-5,7.2333349546561738E-6,-1.3110850851716515E-11,5.124455957352395E-4,1.7379143822981052E-6,1.4912668444576467E-5,5.7935360334178236E-4,null,0,0,-6.3774794257959006E-11,0,0,1.1986202780935509E-6,1.6904735404839348E-6,0,4.9106935090044425E-5,6.8522033536059674E-8,6.6607491453902851E-6,6.2655260109533578E-5,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,8.5950045911166716E-5,-1.1635972023968777E-4,-8.5469302727109268E-5,-1.0282583567967659E-4]
["CPE432","CPE432: POH adjust credit PPC 64k LE",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CPE434","CPE434: POH adjust credit PPC 34Mb LE",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,1.2718784828780796,0,0,2.7093493575332182E-12,8.9519363938156765E-12,0,-6.4630085939277623E-14,2.6568053687755816E-14,3.7154713320122242E-12,1.2718784828930831,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.2947851161452854E-8,-1.6762344289974303E-8,-3.0089335193002011E-12,-5.2920529136001337E-9]
["CPE105","CPE105: POH LE adjust CSH debit",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CG102","CG102: PC rental 34Mbit s regional trunk",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CO421","CO421: OR Analogue PC installation",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CO461","CO461: Private Circuit test systems",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CF550","CF550: OR PPCs 34 45Mb Link CELA",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CF554","CF554: OR PPCs 140 155Mb Distribution CELA",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CG205","CG205: PPCs 34 45Mbit national Trunk WECLA",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CR550","CR550: PPCs 34 45Mb Link CELA",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CR551","CR551: PPCs 34 45Mb Distribution CELA",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CN616","CN616: EBD",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CN617","CN617: EBD Extended Reach",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CO447","CO447: Backhaul extension services fibre etc",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CO450","CO450: Wholesale   LAN extension services fibre etc",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CW609","CW609: Ethernet Access Direct Fibre",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CE104","CE104: AISBO Excess Construction",null,null,95.306291524700072,100.6966634225,-7.5016539206498972E-16,0,3.6585024855973378E-14,4.5770250266870086E-10,1.1085252560876473E-9,2.2003112236956211E-14,1.3974881223079176E-11,4.688965345115581E-12,4.0135112681260864E-10,219.15817716899994,null,81.575724101650067,136.23666227749999,-8.830342335097707E-17,0,4.8504369625175723E-14,1.5349004435313675E-10,7.9163928462324215E-11,2.8925628730525715E-14,3.592597845182594E-12,1.4130441747398959E-12,1.3571960668677706E-10,227.12756542752581,null,3.9836268300000004,5.6850724800000005,1.8320411022720044E-19,0,0,2.1744662437464823E-11,8.1787117281202549E-11,0,-5.1117835779282403E-13,1.9951604922257256E-13,2.2578382572330926E-11,9.915146080143268,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.3692803625082635E-7,-1.7886509973418833E-7,-2.1557892339120078E-11,-3.1421640901837249E-8]
["CP502","CP502: Openreach sales product management",null,null,1.3683003200222151E-3,-1.5941741290613522E-8,1.3759681432544857E-3,0,8.2464135964305382E-5,0.20478274833575427,0.36587570843545625,6.0215013606009196E-6,0.33802927630142615,2.489470470428887E-2,0.37764745144408168,1.4848869014660251,null,1.0233506595124131E-3,-2.1755788114249043E-8,7.7633376464024406E-4,0,6.1589375795594129E-5,6.1561695366056025E-2,8.38202530597629E-2,2.3222374098209135E-5,0.11605258575632685,8.4601262675762824E-3,0.16276185135290755,0.38120894625252022,null,0,0,-2.2911377160250508E-5,0,0,9.4762120934205642E-3,4.2596585632895576E-2,0,1.302322038553469E-2,-4.3041219832830812E-4,5.1608650628089087E-2,0.10343485713110319,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0.53760627216599188,-2.8559247384113302,-0.19649443574992548,-2.40427340557875]
["CL160","CL160: Routeing   records",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CL573","CL573: OR Service Centre   Provision Ethernet",null,null,3.3402971325520309E-3,-4.7817506660567849E-8,3.0836448289194352E-3,0,5.1009397632331764E-4,0.88811051806182095,1.3009523180919307,-4.0783089350815969E-4,0.66888364044608539,0.56673792058131767,3.9144365598062811,5.6255719247865086,null,3.5192416217958893E-3,-5.4849492934180781E-8,2.1544960365606322E-3,0,4.9233665422528149E-4,0.31831792802092324,0.28088843074111364,-3.6004085616079791E-4,0.35792624023856745,0.26927072450743433,1.6701019382930096,2.2400141135964167,null,0,0,-5.7279088152065303E-5,0,0,3.4019413247659357E-2,0.11762672281671248,0,2.844051479816255E-2,9.5027567043123543E-3,0.32899767274424335,0.64456148770317101,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,3.4105096913980364,-11.004116383878513,-1.0537503249514053,-6.4624530627462846]
["CW617","CW617: Other Ethernet Rentals   Internal",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CW619","CW619: Other Ethernet Connection   Internal",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["CW901","CW901: Openreach non copper",null,null,1.1333434399192405E-5,-1.0546544093137907E-9,-2.5308374540638112E-8,0,1.0432065493771786E-5,0.13015731922636006,0.32539571520329313,7.5306198329498775E-6,5.2362082956392952E-3,9.2711637834828463E-4,0.80193775462780603,1.1778398013649642,null,9.1327675255628118E-6,-9.7775252530132684E-10,9.8756090480549829E-9,0,1.0095520202045625E-5,3.3776450664669597E-2,2.7088128376449413E-2,6.2884781215399629E-6,3.1724120990499851E-3,4.5998980738180475E-4,0.35867864269861582,0.41610610036284124,null,0,0,-1.4523814956880888E-9,0,0,5.5191891152121704E-3,1.7791108095706949E-2,0,1.828906287121645E-5,5.1669197394550747E-5,0.11076864747785847,0.1065154112004823,null,0,0,0,0,0,0,0,0,0,0,0,0,null,50.236101609862999,2.200853533147923E-3,-4.2444319428721712E-2,-5.728709043700494E-3,52.143666708184348]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,117.81247857524031,148.29467114177541,8.5460853224802378,0,4.3112500500254542E-3,4.1533399584698873,4.7855005247303284,0.66392776071281889,1.67053860449825,0.89036406752184172,18.241640674085794,341.5220020634049,null,113.18470359032938,177.37917393377802,1.0588330124778702,0,4.6538599153205266E-3,1.5128344254179942,0.78910469277746309,0.15173061370081009,0.69789675577442911,0.3817241040448916,9.4617987833475858,313.61414968543971,null,5.1252031300000009,7.7545662800000006,11.310783646098052,0,0,0.14228632138620279,0.33360647022852707,0,4.8059551647078959E-2,1.8108635936051106E-2,1.8830848182550495,26.191602129432145,null,3.7764276568360068E-3,-1.923203730645719E-2,2.8807375569409994E-2,0,0,3.7822636191130669E-3,0,3.780498156795411E-3,0,0,0,1.6006882526852808E-2,null,71.120056333938905,10.935415712444906,-31.581247856458408,-2.3774483582683894,60.518672764608169]

{"sheet":"Comp_OpexCosts","index":12,"n_rows":375,"n_cols":8,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Operating costs by component"]
["Units: £m","Source: 2016 LLCC",null,"Pay","Non Pay","Cumulo","Depre'n","Total"]
["1. Total costs"]
["CF371","CF371: OR PC Rental 2Mbit link per km distribution",null,6.899367939536619,20.892251963166657,0.95220919163823048,16.845448861010759,32.594032623664553]
["CF373","CF373: OR PC Rental 34Mbit link per km distribution",null,0.44295936629865568,1.9516439696318744,0.10463093035724999,1.7031133884877308,4.1049059216026125]
["CF375","CF375: OR PC Rental 140Mbit link per km distribution",null,0.66500153405025153,1.9056238980167601,9.717314927612497E-2,2.5464729553170011,4.287523953268507]
["CF381","CF381: OR PC Rental 64Kb link",null,1.6197800683336401,5.5946918761349096,9.085939299449998E-2,2.3542395976831649,7.3353772907790065]
["CF383","CF383: OR PC Rental 2Mb link",null,1.4760395885206141,3.9325657451814315,9.3176231791073011E-2,2.7693615074269493,7.2449313017474681]
["CF385","CF385: OR PC Rental 34Mb link",null,0.10492396948657791,0.37770500191754486,8.8685723341188002E-3,0.18011935885253308,0.63689588040394929]
["CF388","CF388: OR PC rental 140Mb link",null,0.14153153012825875,0.46644051130489378,6.3483065451639988E-3,0.46170344244501643,1.0142736810894519]
["CF391","CF391: OR PC rental 64Kbit link per km transmission",null,1.1266705188527553,3.9431433555754083,0.19530569082926,2.7598971013772178,9.6460469773131408]
["CG101","CG101: PC rental 2Mbit s regional trunk",null,0.51499403362984997,2.4821717997824044,0.27292995270703801,2.9834372196920604,6.6794038845356454]
["CG103","CG103: PC rental 140Mbit s regional trunk",null,0.48368402866271798,1.7948071889971278,0.13306431647936001,1.5558794751781135,3.4798661034516054]
["CG201","CG201: PC rental 2Mbit link per km national trunk",null,0.30222326626868784,2.2369527234759263,0.12328924529546399,1.2538906401274397,4.8097510942589627]
["CG203","CG203: PC rental 140Mbit link per km national trunk",null,0.53465822655991091,1.5852763070619524,0.27620252231389802,4.0614034660552774,5.2103546664252471]
["CL171","CL171: E side copper capital",null,2.6866155160957791E-2,3.9927609980189231E-2,6.7659437760615006E-3,0.15589885818997951,0.17640681152102877]
["CL173","CL173: D side copper capital",null,0.13225107707991376,-2.5499324781935676E-2,3.9164768963350798E-2,0.86240835587020204,1.0782249081191466]
["CO379","CO379: Point of Handover electronics",null,1.4148967774167784,2.4431821076237799,5.7427751889349989E-2,2.8961122191046615,6.7047992766694193]
["CO432","CO432: PC rental 64Kbit link local end",null,5.3697934529321403,9.4171440228133321,0.16254763102847999,8.4276014219272586,20.004250880928581]
["CO434","CO434: PC rental 34Mbit link local end",null,0.37211220923958138,0.39503349146712402,3.8804470383840002E-2,0.68575886431613964,1.3860940887026538]
["CO436","CO436: PC rental 140Mbit link local end",null,0.24672387336316581,0.43712422875799961,1.4054413641479996E-2,0.57912607174705333,1.0945688503697819]
["CO438","CO438: PC rental 2Mbit local end copper",null,1.5344799578753607,1.243881045234801,1.7003456701075201E-2,2.6111917485114309,6.4703628732301572]
["CO439","CO439: PC rental 2Mbit local end fibre",null,11.508945928222744,10.078736001819827,0.66934941949749993,19.763044693198122,30.746729593491501]
["CP371","CP371: Prot Path PC rental 2Mbit link per km dist",null,1.4261625421249504E-2,5.6438479268111102E-2,3.5076477992350003E-3,6.6906434026911474E-2,0.12547916405961218]
["CP373","CP373: Protected Path PC rental 34Mbit link per km distr",null,1.8115042286700876E-2,7.6260013910725719E-2,5.3168556115199992E-3,9.6182274063669304E-2,0.1812487069054369]
["CP375","CP375: Protected Path PC rental 140Mbit link per km distr",null,5.0509150083550773E-2,0.15958017504612904,1.2820482488319998E-2,0.2616473515254521,0.49764995577332033]
["CP383","CP383: Protected Path PC rental 2Mbit link",null,1.1268447161088902E-3,2.8602274097557197E-3,6.7889957194199987E-5,3.3634734475251464E-3,6.9050900776380366E-3]
["CP385","CP385: Protected Path PC rental 34Mb link",null,1.3883111508148603E-3,6.5552461125453513E-3,1.6972489289999998E-4,5.3229704757985297E-3,1.2844759013761756E-2]
["CP388","CP388: Protected Path PC rental 140Mbit link",null,1.2740201964849085E-3,6.0931685008815493E-3,1.3816201816119997E-4,4.8354700032523278E-3,1.0502491453183868E-2]
["CP434","CP434: Protected Path PC rental 34Mbit link local end",null,4.7032957004471227E-3,9.8223573489107773E-3,5.3359124336000005E-4,8.2938133356052872E-3,2.0348356572746348E-2]
["CP436","CP436: Protected Path PC rental 140Mbit link local end",null,2.1983986037076401E-2,2.8554743895574022E-2,1.288122613267E-3,3.8056289443124704E-2,9.2698338964597435E-2]
["CP439","CP439: Protected Path PC rental 2Mbit local end fibre",null,4.2705661309383877E-3,6.2026839620249333E-3,1.8044435985030001E-4,7.8530703864571113E-3,1.9085350557838322E-2]
["CR371","CR371: PC rental 2Mbit link per km distribution",null,0.36310075713502415,1.928537340816163,7.9745626929865976E-2,0.7838986551449848,4.0764792584395]
["CR373","CR373: PC rental 34Mbit link per km distribution",null,1.4914965235147963E-3,8.5219817463612277E-3,6.1934697973199996E-4,4.9399956137111695E-3,1.3854969482547006E-2]
["CR375","CR375: PC rental 140Mbit link per km distribution",null,1.8887062803471053E-2,0.21790385251852382,8.6184505660643999E-3,3.5609990732340183E-2,0.23674780114625404]
["CR383","CR383: PC rental 2Mb link",null,0.16173141268682409,0.99363149788724925,2.6796995607772097E-2,0.25539506858144329,1.8678988880267626]
["CR385","CR385: PC rental 34Mb link",null,4.116598291875515E-3,5.9047843037053897E-2,1.5638512792320002E-3,4.0944148110262958E-3,5.744467161355632E-2]
["CR388","CR388: PC rental 140Mb link",null,6.2528958912279765E-3,5.2000411674690716E-2,1.3470796808300999E-3,3.7213623432081873E-3,6.4952077136534628E-2]
["CR391","CR391: PC rental 64Kbit link per km transmission",null,0.23214587394131977,0.91552043863666044,7.5302461262499981E-2,0.80427086716107976,2.1381508960201177]
["CE103","CE103: Tisbo  Excess Construction",null,3.4548442694810691E-10,6.3315342990440096E-6,0,3.3538696801355918,2.9425519882008939]
["CL175","CL175: Local exchanges general frames capital",null,1.942642314590634E-3,4.0941650955242194E-2,9.6586287929184024E-4,5.434351706666932E-3,4.2998330467944067E-2]
["CO417","CO417: 64Kbit PC link connection cct provision",null,0.21736554860595755,3.5638177577145061E-2,5.4788386480920012E-5,5.660857843839213E-3,0.24220185283343004]
["CO506","CO506: Customer Support   partial private circuits",null,11.202323577218944,3.5826364595015394,9.5621544478035093E-3,1.0937232274571631,15.252294676538609]
["CO418","CO418: 64Kbit PC link connection cct rearrangements",null,0.13259059871712658,1.6638185156589033E-2,0,3.1116557041165793E-3,0.14280342171888197]
["CL172","CL172: E side copper current",null,7.0811641008632326E-2,2.3139258212368251E-2,1.9666086450239997E-5,2.030154364580389E-3,0.10361579638944382]
["CL174","CL174: D side copper current",null,0.20992314603094853,6.1328729160515287E-2,6.4266412224870013E-5,5.2264765073407804E-3,0.19957568023081618]
["CO413","CO413: 2Mbit and above PC link connection cct provision",null,7.4616587504658796,2.148226710159967,3.8875933501195817E-3,0.19129183844946335,9.4764191948048584]
["CR187","CR187: Broadband line testing systems",null,1.0925438632586261E-4,7.6043481569120657E-5,0,7.2990148375023643E-5,2.7948170572634134E-4]
["CO401","CO401: Netstream Equipment",null,0.35518565118717105,0.58496048210880702,2.5488510339000006E-4,1.1223819771699317,2.1984101976348542]
["CPE432","CPE432: POH adjust credit PPC 64k LE",null,4.2915598717155557E-5,5.4033758458831404E-6,0,-2.248835371107467E-2,-2.1064542122113655E-2]
["CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE",null,2.2107320865662665E-6,1.8747658081504074E-7,0,-6.7247019192751749E-4,-5.9031752169142306E-4]
["CPE439","CPE439: POH adjust credit PPC 2Mb Fibre LE",null,1.9266833355565444E-5,1.3094123338338301E-6,0,-4.6342808450028552E-3,-4.2482262838483787E-3]
["CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation",null,2.2327898447916868E-10,6.6132564153793503E-6,0,7.8487162429924311,10.464961163316673]
["CPE434","CPE434: POH adjust credit PPC 34Mb LE",null,3.8387944619831145E-7,3.4193619425875595E-8,0,-1.3600472131465347E-4,-1.1864648288036716E-4]
["CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation",null,3.5693973748521799E-11,9.3790652553836197E-7,0,1.327177547366696,1.20275536188078]
["CD102","CD102: High Tisbo 3rd Party Equipment Depreciation",null,2.766258066805188E-12,6.6999146174046692E-8,0,0.10071251467318813,9.3686115420706276E-2]
["CPE105","CPE105: POH LE adjust CSH debit",null,-2.0649753800071186E-5,5.6929781591490359E-6,0,2.4880240112567079E-2,2.8536890745994015E-2]
["CG102","CG102: PC rental 34Mbit s regional trunk",null,0.13341441197172699,0.47047079361531863,6.3976154512700001E-2,0.60668286959965356,1.4488252838784594]
["CG202","CG202: PC rental 34Mbit link per km national trunk",null,0.15391974659091265,0.74153789826866945,0.11140384702824999,0.84289900755362324,2.2970775754939368]
["CO411","CO411: OR Analogue PC link connection cct prov",null,0.30533744442302552,5.2817368722435656E-2,5.3597334599999999E-5,1.0373174410399984E-2,0.32154740543975585]
["CO421","CO421: OR Analogue PC installation",null,0.4917475070722882,0.19536654341961576,2.6203141470000001E-4,2.0254077544515345E-2,0.68305265590973152]
["CO461","CO461: Private Circuit test systems",null,0.72021445529861394,6.680466420342214E-2,1.2728881719800006E-4,1.3913277842991508E-2,0.68325602208218239]
["CX902","CX902: Wholesale",null,2.728373697045211E-2,3.3966206146021354E-2,0,0.19954284455101678,0.24729976040991858]
["CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA",null,7.2718857462502023E-4,5.2531562148020496E-3,2.0009671585120002E-4,3.0609837567409054E-3,8.9347548315066808E-3]
["CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA",null,3.7317899266167479E-2,0.10537774311046404,6.848548332999999E-4,7.8547706774808781E-2,0.20992037653155898]
["CG107","CG107: ProtPath PC rent 2Mbit link perkm regional trunk",null,6.8586209322489457E-3,2.1376405007656373E-2,1.3506528366989997E-3,3.0825553808667843E-2,6.5775564755315499E-2]
["CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk",null,7.1900166242301871E-3,2.4319946015452648E-2,5.0167105369199995E-3,5.5695793157371637E-2,8.0985157779916453E-2]
["CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk",null,1.6515154778849142E-2,4.5796828794745205E-2,1.0521156821759999E-2,0.12887215772640573,0.22886606886341332]
["CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk",null,2.6800326930262763E-3,9.5180336619731364E-3,1.4381951497199998E-3,1.8241744225902128E-2,3.6459330229727929E-2]
["CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk",null,6.843650616566538E-3,3.7686471161793834E-2,8.3623752789799988E-3,7.0817534769366447E-2,0.10613423026550052]
["CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk",null,4.2641551173989304E-3,1.8719532411963974E-2,3.0133612674399998E-3,4.869838504464357E-2,5.8915907916501829E-2]
["CF550","CF550: OR PPCs 34 45Mb Link CELA",null,1.1257963100951127E-2,3.9808314942190511E-2,1.1642532155749998E-3,3.1534230385742761E-2,7.743252711512659E-2]
["CF551","CF551: OR PPCs 34 45Mb Distribution CELA",null,5.6674825229108751E-2,0.19996257953788033,4.543862939749E-3,0.11740732544903335,0.41247836336443866]
["CF553","CF553: OR PPCs 140 155Mb Link CELA",null,0.30356388702682169,0.99823608118982166,1.2380984341961397E-3,0.80618074858287414,2.2747797721981162]
["CF554","CF554: OR PPCs 140 155Mb Distribution CELA",null,8.0459190899319202E-2,0.30422434548886784,1.2386939594807998E-3,0.19781951210217885,0.5699459164036097]
["CG205","CG205: PPCs 34 45Mbit national Trunk WECLA",null,3.9158178197055624E-3,1.8331386567502161E-2,5.2882703586330001E-4,1.2184758119198832E-2,4.4713348179431116E-2]
["CG206","CG206: PPCs 140 155Mbit national Trunk WECLA",null,2.4166890206574029E-2,0.13781519163815756,3.5963811645300004E-3,8.3751161694861895E-2,0.20863214158895088]
["CR550","CR550: PPCs 34 45Mb Link CELA",null,8.8199355588185842E-4,6.0127332126444803E-3,2.0902960497509997E-4,3.6626544025987399E-3,8.0782052234116969E-3]
["CR551","CR551: PPCs 34 45Mb Distribution CELA",null,1.5990807705889296E-3,6.3487546237155157E-3,1.0957677297840001E-4,4.1205835826539899E-3,1.163177482545538E-2]
["CR553","CR553: PPCs 140 155Mb Link CELA",null,4.212006297031419E-2,0.15107623481296747,2.1867712604495995E-3,0.14094940322033228,0.31875260739612488]
["CR554","CR554: PPCs 140 155Mb Distribution CELA",null,3.7920253879643205E-3,1.9616859693829865E-2,4.2955960525680001E-4,1.1390989599297831E-2,2.7142174889417944E-2]
["CN616","CN616: EBD",null,6.749270918175819,16.690316250560556,0.68983514790069,27.432741355117106,55.589906974939794]
["CN617","CN617: EBD Extended Reach",null,5.8480903559066863E-3,4.301840773133626E-3,3.5374241038950004E-4,1.8927750069452728E-2,2.3263461990010646E-2]
["CN618","CN618: EBD Resilience",null,7.5726397020881714E-2,6.3215705108085649E-2,6.8568857006339988E-3,0.28766686363776284,0.51873644805025731]
["CO447","CO447: Backhaul extension services fibre etc",null,1.5466803985434832,1.4364755890456857,0.15517500361288805,2.9614324923702258,6.1842885259012599]
["CO450","CO450: Wholesale   LAN extension services fibre etc",null,7.4470856396602629,8.1471683035095772,0.84355083947023202,12.978131356196226,29.464475069272236]
["CO484","CO484: Ethernet main links",null,7.0360189855403679,5.7650425433336849,2.8201636877646701,37.683958713507081,50.503433513879742]
["CO485","CO485: Ethernet Electronics",null,27.083577093166017,36.023974458160936,6.0858576530094979E-2,67.734961571038582,162.45814143338413]
["CW609","CW609: Ethernet Access Direct Fibre",null,33.819589756345458,21.998407643028216,3.1303261363646944,43.498870376397406,100.75090619322336]
["CE104","CE104: AISBO Excess Construction",null,2.9783140254147146E-10,6.0758097308021104E-6,0,10.180730350147105,9.1183998578953886]
["CL578","CL578: OR Service Centre   Assurance Ethernet",null,6.3596839473705016,3.1784530875729216,4.8654715587323992E-4,0.29288667590192247,10.685754076151568]
["CO772","CO772: Openreach Systems Development Ethernet Specific",null,5.8741329047298985,-0.73906932948740167,3.3049965998858898E-3,13.865744499483609,17.578810922668335]
["CP502","CP502: Openreach sales product management",null,3.2328164438650755,1.2357690971705211,3.2608093197636004E-4,0.10343472549772408,4.5417156360382247]
["CL160","CL160: Routeing   records",null,5.1235881438476766E-2,1.2508380646702235E-2,1.6715495916239997E-5,2.534525574046282E-3,7.4118943748881325E-2]
["CL573","CL573: OR Service Centre   Provision Ethernet",null,8.2943728300464201,3.3493608507226948,2.4162011564246395E-3,0.47035568021582747,10.492395852938396]
["CW617","CW617: Other Ethernet Rentals   Internal",null,1.0895750941369466,0.26175540989218588,4.3771156800000009E-4,4.7545045044278235E-2,1.6153475465939826]
["CW619","CW619: Other Ethernet Connection   Internal",null,0.96046007935175814,0.26010884844472398,3.5374241035980006E-4,2.5367679662285095E-2,1.1272433024666155]
["CW901","CW901: Openreach non copper",null,0.17671768491498446,7.2292513284735835E-2,0,0.1344757066406089,0.33553832650979926]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[null,null,null,167.72075528130586,183.68447759841865,11.528118700012085,314.15405123718244,677.98527286751846]
[]
["2. Non-admin costs"]
["CF371","CF371: OR PC Rental 2Mbit link per km distribution",null,4.817662095710916,19.298775118518353,0.76875604462536029,12.277191542770554,33.370081019466085]
["CF373","CF373: OR PC Rental 34Mbit link per km distribution",null,0.46332531417445594,1.8696421221683501,0.1132475952102,2.324248859583256,3.8483493015024495]
["CF381","CF381: OR PC Rental 64Kb link",null,1.7050316508775161,5.2144700981451582,9.2772222320699982E-2,2.5763376729362935,7.9772228037221691]
["CF383","CF383: OR PC Rental 2Mb link",null,1.305727328306697,4.2453834749117725,9.4885887420267018E-2,2.5733005157507054,9.2667725952583897]
["CF391","CF391: OR PC rental 64Kbit link per km transmission",null,1.1058062499851116,4.9402600661806844,0.15149880690493997,2.7847610392274627,7.4200361363947236]
["CG101","CG101: PC rental 2Mbit s regional trunk",null,0.5271115403034935,2.2590552335098288,0.25617109596186904,3.0392024013685477,7.1932041833460802]
["CG201","CG201: PC rental 2Mbit link per km national trunk",null,0.36119365968696843,2.5977515498430113,0.15486332031015601,1.3102452756387852,4.419771275805533]
["CG203","CG203: PC rental 140Mbit link per km national trunk",null,0.57463267340551161,2.1074849729176544,0.28795582113576601,2.8464537112524169,4.9651615056522944]
["CO379","CO379: Point of Handover electronics",null,1.4900240399344837,2.8585230659198224,5.9528767202374995E-2,3.1374549040300495,5.5443532480150965]
["CO432","CO432: PC rental 64Kbit link local end",null,5.264503385227588,8.3707946869451835,0.16675144907231998,8.7233067349773386,27.912908205946856]
["CO436","CO436: PC rental 140Mbit link local end",null,0.24672387336316581,0.50335517250921158,1.7919377392886994E-2,0.4564298701057285,1.0945688503697819]
["CO438","CO438: PC rental 2Mbit local end copper",null,1.4712024338392635,1.6679314015648468,2.0166890505926401E-2,2.6111917485114309,4.951234198645686]
["CP373","CP373: Protected Path PC rental 34Mbit link per km distr",null,0,0,0,0,0]
["CP375","CP375: Protected Path PC rental 140Mbit link per km distr",null,0,0,0,0,0]
["CP385","CP385: Protected Path PC rental 34Mb link",null,0,0,0,0,0]
["CP388","CP388: Protected Path PC rental 140Mbit link",null,0,0,0,0,0]
["CP439","CP439: Protected Path PC rental 2Mbit local end fibre",null,0,0,0,0,0]
["CR371","CR371: PC rental 2Mbit link per km distribution",null,0.33366015520515735,2.4414462080545043,7.782404555806198E-2,1.0513464316062149,2.9554474623686375]
["CR375","CR375: PC rental 140Mbit link per km distribution",null,2.5775285708266375E-2,0.23713066303486416,7.8204458840214E-3,4.2235105287194173E-2,0.31090976295110473]
["CR383","CR383: PC rental 2Mb link",null,0.15303617544559697,1.2791577903835853,3.1219800708083997E-2,0.24093874394475781,1.5513058561578199]
["CR391","CR391: PC rental 64Kbit link per km transmission",null,0.18129487298274494,1.2278744706421092,7.4636067799999997E-2,0.8429377357745933,2.3947290035425319]
["CE103","CE103: Tisbo  Excess Construction",null,0,0,0,0,0]
["CO417","CO417: 64Kbit PC link connection cct provision",null,0.20405745379334791,2.6500183326595046E-2,6.3125749641060005E-5,5.1802189703056946E-3,0.29115754649125097]
["CO506","CO506: Customer Support   partial private circuits",null,0,0,0,0,0]
["CL174","CL174: D side copper current",null,0.14587879639438797,6.9664672929905705E-2,5.8738118700150003E-5,5.9311699690047064E-3,0.29206197106948711]
["CO413","CO413: 2Mbit and above PC link connection cct provision",null,8.1469131255086644,1.7015657110177955,3.0872064839184915E-3,0.26273818774986529,11.970213719753506]
["CO401","CO401: Netstream Equipment",null,0.32289604653379189,0.64866904946719195,2.0009671668000002E-4,1.2528915093989936,2.1535446833974081]
["CPE432","CPE432: POH adjust credit PPC 64k LE",null,4.1089403027063836E-5,5.5654771212596349E-6,0,-2.1111515728763977E-2,-2.6101715238271265E-2]
["CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation",null,0,0,0,0,0]
["CPE434","CPE434: POH adjust credit PPC 34Mb LE",null,4.8814299948674171E-7,3.3800589317532195E-8,0,-1.2396890526910893E-4,-1.3182942542263018E-4]
["CD102","CD102: High Tisbo 3rd Party Equipment Depreciation",null,0,0,0,0,0]
["CPE105","CPE105: POH LE adjust CSH debit",null,-2.9007987481052381E-5,6.463902284867135E-6,0,2.3749320107450393E-2,2.4863825600470034E-2]
["CO411","CO411: OR Analogue PC link connection cct prov",null,0.28719858633848933,5.2236958077134167E-2,6.0148119940000003E-5,1.1015760435822992E-2,0.38437850765212195]
["CO421","CO421: OR Analogue PC installation",null,0.50255514459036055,0.13978813020541472,2.2629985814999999E-4,2.0430199957945913E-2,0.79205042015064631]
["CX902","CX902: Wholesale",null,0,0,0,0,0]
["CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA",null,7.9397119882527729E-4,4.5702459068777835E-3,1.8580409329040001E-4,3.0315512206183968E-3,1.0849345152543826E-2]
["CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk",null,6.7196417048880248E-3,3.2045105338008195E-2,4.1341410906099987E-3,5.361370743186241E-2,8.4666301315367204E-2]
["CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk",null,1.3949693842328888E-2,5.9366259548743784E-2,7.4637266342399986E-3,0.12431031143520553,0.22299770812332581]
["CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk",null,7.3569244128090282E-3,4.4093171259298784E-2,7.9371697563199988E-3,8.7217384926482885E-2,0.13426619491418743]
["CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk",null,4.3694428980754468E-3,1.6045313495969122E-2,3.2426387551799996E-3,4.3016906789435157E-2,7.7661878617206956E-2]
["CF553","CF553: OR PPCs 140 155Mb Link CELA",null,0.36694535794450978,1.0097100591345323,1.0880258967178198E-3,0.61008272865731006,2.1422683291574489]
["CF554","CF554: OR PPCs 140 155Mb Distribution CELA",null,9.0516589761734115E-2,0.31300004776258522,1.8580409392211996E-3,0.17012478040787382,0.63327324044845523]
["CG206","CG206: PPCs 140 155Mbit national Trunk WECLA",null,1.9772910169015112E-2,0.13781519163815756,3.1241290924200003E-3,7.4629748044926447E-2,0.22209227975597998]
["CR550","CR550: PPCs 34 45Mb Link CELA",null,8.9090258169884692E-4,6.1752395156889246E-3,2.0009671587360001E-4,3.5061307101799909E-3,1.0674771188079742E-2]
["CR554","CR554: PPCs 140 155Mb Distribution CELA",null,3.095530928950466E-3,1.9949348841182914E-2,4.1166128837110002E-4,9.7987007305787785E-3,2.7804179155013504E-2]
["CN616","CN616: EBD",null,6.1868316749945,15.796192165709098,0.56163569563596005,30.72467031773116,48.210715783576113]
["CN618","CN618: EBD Resilience",null,6.0287034521478641E-2,6.8773129732972296E-2,6.6162932199099996E-3,0.30296829255466512,0.47778357057260545]
["CO447","CO447: Backhaul extension services fibre etc",null,1.5154343298860391,1.5148288029936321,0.2013580404024381,3.0138472267484597,6.1275519339205147]
["CO485","CO485: Ethernet Electronics",null,25.149035872225589,38.650722595735168,6.2196127662624542E-2,64.789963241862992,158.29254806329735]
["CW609","CW609: Ethernet Access Direct Fibre",null,27.697077817696712,24.719860134949233,3.6035149709314505,50.074281014690037,98.629834483892353]
["CL578","CL578: OR Service Centre   Assurance Ethernet",null,0,0,0,0,0]
["CO772","CO772: Openreach Systems Development Ethernet Specific",null,6.3794346599754812,-0.84465066227131624,3.9950508350269E-3,11.173366926768344,16.066655144374284]
["CL573","CL573: OR Service Centre   Provision Ethernet",null,0,0,0,0,0]
["CW617","CW617: Other Ethernet Rentals   Internal",null,1.2375420822296184,0.30625382957385744,3.3766320960000004E-4,3.7298268095080342E-2,1.4010667495968216]
["CW901","CW901: Openreach non copper",null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[null,null,null,131.03469453514163,174.85279382700818,12.068656747252444,294.7600235692974,632.9049073790037]
["3. Admin costs"]
[]
["CF373","CF373: OR PC Rental 34Mbit link per km distribution",null,0.46332531417445594,1.8696421221683501,0.1132475952102,2.324248859583256,3.8483493015024495]
["CF375","CF375: OR PC Rental 140Mbit link per km distribution",null,0.56000129183179082,1.873049130529294,7.9974361793624993E-2,2.2281638359023761,3.580303507368547]
["CF383","CF383: OR PC Rental 2Mb link",null,1.305727328306697,4.2453834749117725,9.4885887420267018E-2,2.5733005157507054,9.2667725952583897]
["CF385","CF385: OR PC Rental 34Mb link",null,9.8592350638249948E-2,0.38176634602418508,8.3468916085824001E-3,0.18011935885253308,0.7147387102310987]
["CG101","CG101: PC rental 2Mbit s regional trunk",null,0.5271115403034935,2.2590552335098288,0.25617109596186904,3.0392024013685477,7.1932041833460802]
["CG103","CG103: PC rental 140Mbit s regional trunk",null,0.48368402866271798,1.9673848033237744,0.13544046498791998,2.0387386226471831,3.2775483067393032]
["CG203","CG203: PC rental 140Mbit link per km national trunk",null,0.57463267340551161,2.1074849729176544,0.28795582113576601,2.8464537112524169,4.9651615056522944]
["CL171","CL171: E side copper capital",null,2.1814399489666583E-2,4.7554232111236612E-2,8.915125916692801E-3,0.14085598590849027,0.2529206092891858]
["CO432","CO432: PC rental 64Kbit link local end",null,5.264503385227588,8.3707946869451835,0.16675144907231998,8.7233067349773386,27.912908205946856]
["CO434","CO434: PC rental 34Mbit link local end",null,0.45155189435814375,0.34382544627694123,2.9426723374412003E-2,0.71403758037041354,1.58410752994589]
["CO438","CO438: PC rental 2Mbit local end copper",null,1.4712024338392635,1.6679314015648468,2.0166890505926401E-2,2.6111917485114309,4.951234198645686]
["CO439","CO439: PC rental 2Mbit local end fibre",null,11.955895284658579,7.7016756240321325,0.57564050076784989,18.43443664659657,34.922211390138493]
["CP375","CP375: Protected Path PC rental 140Mbit link per km distr",null,0,0,0,0,0]
["CP383","CP383: Protected Path PC rental 2Mbit link",null,0,0,0,0,0]
["CP388","CP388: Protected Path PC rental 140Mbit link",null,0,0,0,0,0]
["CP434","CP434: Protected Path PC rental 34Mbit link local end",null,0,0,0,0,0]
["CR371","CR371: PC rental 2Mbit link per km distribution",null,0.33366015520515735,2.4414462080545043,7.782404555806198E-2,1.0513464316062149,2.9554474623686375]
["CR373","CR373: PC rental 34Mbit link per km distribution",null,1.1931972188118371E-3,1.1257432677291991E-2,5.6574964494749986E-4,4.0733297165688595E-3,2.0031281179586035E-2]
["CR383","CR383: PC rental 2Mb link",null,0.15303617544559697,1.2791577903835853,3.1219800708083997E-2,0.24093874394475781,1.5513058561578199]
["CR385","CR385: PC rental 34Mb link",null,4.2690648952783119E-3,5.847456300756794E-2,1.4090145189120001E-3,3.043635788727512E-3,6.2175409275849192E-2]
["CE103","CE103: Tisbo  Excess Construction",null,0,0,0,0,0]
["CL175","CL175: Local exchanges general frames capital",null,1.9862971980645809E-3,4.9129981146290629E-2,1.3545637941288003E-3,6.8923485060165971E-3,6.2639543150832089E-2]
["CO506","CO506: Customer Support   partial private circuits",null,0,0,0,0,0]
["CO418","CO418: 64Kbit PC link connection cct rearrangements",null,0.10511687105501927,1.5170109995713532E-2,0,2.6506696738770861E-3,0.13864409875619607]
["CO413","CO413: 2Mbit and above PC link connection cct provision",null,8.1469131255086644,1.7015657110177955,3.0872064839184915E-3,0.26273818774986529,11.970213719753506]
["CR187","CR187: Broadband line testing systems",null,0,0,0,0,0]
["CPE432","CPE432: POH adjust credit PPC 64k LE",null,4.1089403027063836E-5,5.5654771212596349E-6,0,-2.1111515728763977E-2,-2.6101715238271265E-2]
["CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE",null,1.5362714499867276E-6,1.4651531105713269E-7,0,-6.2311458151081891E-4,-6.7025635275380331E-4]
["CPE434","CPE434: POH adjust credit PPC 34Mb LE",null,4.8814299948674171E-7,3.3800589317532195E-8,0,-1.2396890526910893E-4,-1.3182942542263018E-4]
["CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation",null,0,0,0,0,0]
["CPE105","CPE105: POH LE adjust CSH debit",null,-2.9007987481052381E-5,6.463902284867135E-6,0,2.3749320107450393E-2,2.4863825600470034E-2]
["CG102","CG102: PC rental 34Mbit s regional trunk",null,0.15543426637482755,0.66319376931315999,6.4574062498800003E-2,0.8522449834852277,1.596664598559935]
["CO421","CO421: OR Analogue PC installation",null,0.50255514459036055,0.13978813020541472,2.2629985814999999E-4,2.0430199957945913E-2,0.79205042015064631]
["CO461","CO461: Private Circuit test systems",null,0.74003687149949327,8.5175946859363222E-2,9.9927669576000026E-5,1.2433141902247731E-2,0.69084775566087331]
["CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA",null,7.9397119882527729E-4,4.5702459068777835E-3,1.8580409329040001E-4,3.0315512206183968E-3,1.0849345152543826E-2]
["CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA",null,3.6952037508656034E-2,0.13423117277166252,5.6574964489999999E-4,0.10111888688251246,0.26809108328126813]
["CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk",null,1.3949693842328888E-2,5.9366259548743784E-2,7.4637266342399986E-3,0.12431031143520553,0.22299770812332581]
["CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk",null,2.1073761346873283E-3,8.9646596118584214E-3,1.1231619264479998E-3,1.4133243274122369E-2,3.2408293537535937E-2]
["CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk",null,4.3694428980754468E-3,1.6045313495969122E-2,3.2426387551799996E-3,4.3016906789435157E-2,7.7661878617206956E-2]
["CF550","CF550: OR PPCs 34 45Mb Link CELA",null,1.3670383765440653E-2,4.1213314293091351E-2,9.5165045446999978E-4,3.0220304119670149E-2,0.10047792208986665]
["CF554","CF554: OR PPCs 140 155Mb Distribution CELA",null,9.0516589761734115E-2,0.31300004776258522,1.8580409392211996E-3,0.17012478040787382,0.63327324044845523]
["CG205","CG205: PPCs 34 45Mbit national Trunk WECLA",null,3.6604383966812866E-3,1.749814172352479E-2,5.6694069610569993E-4,1.176459404612301E-2,4.1943494752386713E-2]
["CR550","CR550: PPCs 34 45Mb Link CELA",null,8.9090258169884692E-4,6.1752395156889246E-3,2.0009671587360001E-4,3.5061307101799909E-3,1.0674771188079742E-2]
["CR551","CR551: PPCs 34 45Mb Distribution CELA",null,1.2944939571434191E-3,7.6185055484586182E-3,1.0123940981700001E-4,4.887203784077988E-3,1.3932565450270731E-2]
["CN616","CN616: EBD",null,6.1868316749945,15.796192165709098,0.56163569563596005,30.72467031773116,48.210715783576113]
["CN617","CN617: EBD Extended Reach",null,4.9221427162214606E-3,3.4173501468818522E-3,3.9662027831550008E-4,1.5295151571274932E-2,2.893747710952544E-2]
["CO447","CO447: Backhaul extension services fibre etc",null,1.5154343298860391,1.5148288029936321,0.2013580404024381,3.0138472267484597,6.1275519339205147]
["CO450","CO450: Wholesale   LAN extension services fibre etc",null,9.4950341905668356,8.5208916201843277,0.9911722363775225,15.115705932510899,38.403136045343587]
["CW609","CW609: Ethernet Access Direct Fibre",null,27.697077817696712,24.719860134949233,3.6035149709314505,50.074281014690037,98.629834483892353]
["CE104","CE104: AISBO Excess Construction",null,0,0,0,0,0]
["CP502","CP502: Openreach sales product management",null,0,0,0,0,0]
["CL160","CL160: Routeing   records",null,7.4354510868033366E-2,1.0155318940886962E-2,1.6568868759079996E-5,2.0927275382033521E-3,8.7244173371079051E-2]
["CL573","CL573: OR Service Centre   Provision Ethernet",null,0,0,0,0,0]
["CW617","CW617: Other Ethernet Rentals   Internal",null,1.2375420822296184,0.30625382957385744,3.3766320960000004E-4,3.7298268095080342E-2,1.4010667495968216]
["CW619","CW619: Other Ethernet Connection   Internal",null,0.81126239712235881,0.21077785994658671,3.1443769809760006E-4,2.4777733623627302E-2,1.0797804265732844]
["CW901","CW901: Openreach non copper",null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[null,null,null,131.03469453514163,174.85279382700818,12.068656747252444,294.7600235692974,632.9049073790037]

{"sheet":"Serv_CapCosts","index":13,"n_rows":1215,"n_cols":61,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Capital costs by service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GRC",null,null,null,null,null,null,null,null,null,null,null,null,"NRC",null,null,null,null,null,null,null,null,null,null,null,null,"OCM",null,null,null,null,null,null,null,null,null,null,null,null,"HGL",null,null,null,null,null,"NCA"]
["Units: £m","Source: 2016 LLCC",null,null,"Cable","Duct","Transmission","Local Exchange","Main Exchange","Land & Buildings","Computers & OM","Other Ntwk Eqpt","Other","Motor Transport","Intangibles","Total",null,"Cable","Duct","Transmission","Local Exchange","Main Exchange","Land & Buildings","Computers & OM","Other Ntwk Eqpt","Other","Motor Transport","Intangibles","Total",null,"Cable","Duct","Transmission","Local Exchange","Main Exchange","Land & Buildings","Computers & OM","Other Ntwk Eqpt","Other","Motor Transport","Intangibles","Total",null,"Cable","Duct","Transmission","Local Exchange","Main Exchange","Land & Buildings","Computers & OM","Other Ntwk Eqpt","Other","Motor Transport","Intangibles","Total",null,"NCA - Debtors: internal","NCA - Debtors: external","NCA - Current liabilities (external)","NCA - Provisions","Total"]
["1. Total costs",null,null,null,"GRC","GRC","GRC","GRC","GRC","GRC","GRC","GRC","GRC","GRC","GRC","GRC",null,"NRC","NRC","NRC","NRC","NRC","NRC","NRC","NRC","NRC","NRC","NRC","NRC",null,"OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation",null,"Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain",null,"NCA","NCA","NCA","NCA","NCA"]
["SE371","SE371: PPC rental 2Mbit link per km distribution",null,null,2.6462153479070694E-3,78.387831330721966,112.33708871545261,0,1.1489253871238136E-3,17.545655432609724,1.4719077108350935,10.773554578804699,0.395345992480644,0.16266371609882385,4.3491776933732664,237.22895485714781,null,2.4871078720734145E-3,27.68597388757669,13.96440137644586,0,1.2214476345249071E-3,5.4680862914292803,0.11376657349670387,2.4962230651489961,0.17030155584987405,5.0895596171806771E-2,1.0518530432804944,40.499236336811009,null,0,1.3260741816617074,2.4087565108498725,0,0,0.66286822138891299,8.2228629175941453E-2,0.34116847244631132,2.3262130500433676E-3,4.3103268464202323E-3,0.33805640286416272,6.1892419000742898,null,0,-0.29028513236060177,0.36718817813982213,0,0,2.5968896238438156E-2,0,3.5357423549293027E-2,0,0,0,0.14021323238493,null,1.3584058287114271,2.9414354198380925,-5.7893417493703412,-0.29162780271651995,-2.4770070593262434]
["SE745","SE745: Netstream 16 LL 2mbit rentals Per km",null,null,2.7950901779567484E-5,0.75113445638277121,1.4201393990782094,0,1.0022765607255776E-5,0.17394326886930406,1.5249040361889886E-2,0.10146633783621972,5.7624692563661185E-3,1.145553875653097E-3,3.8412496174273579E-2,2.2665218258462474,null,2.3119733043719516E-5,0.34493257147575257,0.17738807122108055,0,1.0280700694935206E-5,6.6589893455820198E-2,1.1761584288224353E-3,2.9706697613736628E-2,2.4500237951088646E-3,4.535243463065027E-4,1.0645571302442978E-2,0.54668389659342553,null,0,1.7218896147132377E-2,2.3171368901160685E-2,0,0,5.5486695457651501E-3,8.2303024057876317E-4,3.8536266791521314E-3,3.0439003847218423E-5,4.0274833062927819E-5,4.063161334782339E-3,6.7427883684263959E-2,null,0,-2.824189851511305E-3,4.2514550450086499E-3,0,0,2.8801302566731842E-4,0,3.1729337126649407E-4,0,0,0,1.4149189767253072E-3,null,1.4499230378300945E-7,2.6873017521033011E-2,-6.1903954138827329E-2,-8.5727579748108036E-3,-3.7237949248186027E-2]
["SH371","SH371: PPC RBS rental 2Mbit link per km distribution",null,null,2.3628224148865137E-3,75.542302766100534,127.94366669765157,0,7.3647707178963742E-4,16.319828552359684,1.5436946487658547,8.6929900421300825,0.50332849428403625,0.13786449782853111,3.6585528126485598,221.79259043922966,null,2.268458152403772E-3,26.498046271091134,11.379490923346992,0,9.298329118328177E-4,6.5831580193904973,0.10975069718567873,2.5394741826046179,0.17902860260628092,4.0188334902439102E-2,0.69521294095128505,44.782984119936998,null,0,1.7706353276142737,2.2869672710733626,0,0,0.55517315637371034,6.9017617921186061E-2,0.30008047371894159,2.6993941019666716E-3,3.7963892751474971E-3,0.27423313844628466,5.1424882186989871,null,0,-0.26223569756865489,0.30738483944661454,0,0,2.0422040441069402E-2,0,2.9803413929874956E-2,0,0,0,0.1465458616785453,null,1.4129753703104021E-5,2.3958431196701717,-5.5107198882680315,-0.3261318580533662,-3.9115668345185219]
["SO371","SO371: PC rental 2Mbit link per km distribution",null,null,1.5366864788082808E-3,45.898721362504254,85.058117127368817,0,8.2539405881654443E-4,15.354143877985498,1.3171145279086429,5.9841508721743928,0.33247645880702076,8.6347536410675774E-2,2.524636837105386,208.52594918067206,null,1.5854601532325624E-3,19.59321238273791,11.148251252605034,0,7.0423635517512045E-4,4.951991443120451,0.10517541120657123,1.7874439797189343,0.1654728908482713,3.7507095178789342E-2,1.0481948986008269,42.412311413316644,null,0,1.0257814903771365,2.0446469582600399,0,0,0.45359139434821327,7.2354739138739632E-2,0.18631648159528075,1.9237053746009739E-3,3.3067241461553856E-3,0.30632864343424621,4.522988399865727,null,0,-0.2234025358636221,0.23706258927802701,0,0,1.5392377909896596E-2,0,2.6942643097807806E-2,0,0,0,0.10368516865326828,null,1.4548173400085427,2.2408424241941969,-5.2339154069280962,-0.43844179179722881,-1.5872106799389316]
["ST371","ST371: Siteconnect rental 2Mbit link per km distribution",null,null,3.490899889259057E-4,7.7117948012176631,19.182847436298527,0,1.0892685169243262E-4,2.3310075132831543,0.19278247603045695,1.2676893690440576,6.6858676436805362E-2,1.4013551078467506E-2,0.4942153303691707,34.321357996980602,null,2.5014791958702907E-4,3.7375776080519696,1.567570091183335,0,9.9068852238180669E-5,0.89232248530830938,1.9274589189370583E-2,0.33151048040820447,2.9248292292004863E-2,6.3150848709487388E-3,0.10334117308010311,7.9316295097889205,null,0,0.23955708222263103,0.36515959193076358,0,0,7.5251190156099185E-2,8.0098696076475358E-3,3.7125485893451673E-2,4.1833488071744637E-4,6.0107483210428505E-4,4.614166577741495E-2,0.77280000553539663,null,0,-3.8215888468432532E-2,4.6538918724526326E-2,0,0,3.6390590256637203E-3,0,4.3462091407492293E-3,0,0,0,1.911241745107017E-2,null,1.354646056181039E-6,0.26468375209814871,-0.71089811715894524,-3.5147729417930706E-2,-0.37336735033062424]
["SY371","SY371: PPC rental 2Mbit CLZ link per km dist  ext",null,null,4.3032153566722527E-5,1.8685515021681693,2.820028764247593,0,2.9428081846163856E-5,0.46368019939181554,2.9774017412020279E-2,0.17248503174379196,1.2594461095396525E-2,3.7778981351411852E-3,7.2800145240388317E-2,5.3681089257550312,null,4.5875995692022441E-5,0.66894614601866553,0.25644585539539383,0,2.7133204366145245E-5,0.13846210210094334,2.9425739507492315E-3,4.5322971532585188E-2,3.8898545974774485E-3,1.1391938247377813E-3,2.3484521745777965E-2,0.97141410777405057,null,0,3.0293032259315903E-2,5.8111766557863133E-2,0,0,1.3361208462989813E-2,1.4490892192520039E-3,6.2218731211072659E-3,6.7470554601024559E-5,1.0741751957683568E-4,9.6316012302470628E-3,0.10839767360504697,null,0,-5.4977418308038454E-3,6.54858393881802E-3,0,0,4.5463832484312597E-4,0,6.9954160150343173E-4,0,0,0,2.3726386310379982E-3,null,2.8534917822627799E-2,5.8114422627894957E-2,-0.14997763238846484,-6.3952414690082431E-3,-5.28265201710632E-2]
["SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int",null,null,3.3682524037279364E-5,1.0489775909304637,1.8997505832292201,0,1.6811056467189511E-5,0.33312125563679784,2.3985493807931812E-2,0.12896635574560633,8.6865904738084587E-3,2.1923385865532719E-3,7.778969703062423E-2,3.0958017966329967,null,3.3985863955437499E-5,0.54316519266852248,0.236720142002492,0,2.1277736298059866E-5,0.11050026823592857,2.2933354311124236E-3,3.6890502079783886E-2,3.1909410168100435E-3,9.1401737877692426E-4,1.6946930162827178E-2,0.91034569302010093,null,0,2.486323095483918E-2,4.2039405515609321E-2,0,0,1.1365439906983913E-2,1.4353686743553075E-3,4.8085958604695382E-3,3.8415125321639328E-5,8.1306003010784666E-5,5.7797050885315133E-3,8.3831716744610096E-2,null,0,-5.1051971440451956E-3,4.7897080592500052E-3,0,0,3.3571998963483507E-4,0,5.5132138071401285E-4,0,0,0,2.1550647191485531E-3,null,2.8348065680100766E-2,4.5362332860229726E-2,-0.11558442662030269,-6.7670808626066415E-3,-4.037881208331761E-2]
["SE373","SE373: PPC rental 34Mbit link per km distribution",null,null,4.7895946174331437E-4,13.322375428728487,12.324953915202174,0,1.2929211478012533E-4,1.9697497227435545,0.18674995794673038,1.2607787036175497,6.5261760292052662E-2,1.6967683905620069E-2,0.44839729862299604,28.164893060175714,null,4.3833322075608827E-4,5.2095169408388866,1.6448228835106526,0,1.0049966010790835E-4,0.75730996931333427,1.916129785019571E-2,0.25949133386938417,2.8377580148584634E-2,6.0960641372067043E-3,0.1626399147467007,7.421313527631348,null,0,0.31505264227771579,0.2750689831861643,0,0,5.8122215250315384E-2,9.8040260639267619E-3,2.7141563600060804E-2,3.8672873376501498E-4,5.5426487600711847E-4,4.8152530561269002E-2,0.74276797695601882,null,0,-4.2101485528748685E-2,5.5881987165888714E-2,0,0,5.5844467020828058E-3,0,5.6896719495689706E-3,0,0,0,2.0399776224596228E-2,null,0.25610198706747045,0.30211489676178666,-0.59349760871921153,-5.3120758760240028E-2,-0.15894036293312799]
["SO373","SO373: PC rental 34Mbit link per km distribution",null,null,6.4487714350593562E-4,19.80841063383733,23.585290734899722,0,2.830956833490783E-4,3.9336687360072498,0.26452667486832337,1.911635513743499,0.10176053603386194,2.812998802213133E-2,0.81006829484650034,44.378311502247534,null,5.9891553120604941E-4,9.5734397008971843,3.5172865950085161,0,2.4680861138414475E-4,1.3923542279061878,3.6472764405500721E-2,0.44256769873223234,6.2213362010245556E-2,1.0713103689458374E-2,0.30758772272114215,11.477204616531846,null,0,0.49124475730137457,0.5889642468427746,0,0,0.11082371340825928,1.744504454032348E-2,5.4132895702022198E-2,7.3951001573333388E-4,8.5406816749201303E-4,0.11238030829946923,1.4427345362904747,null,0,-6.5914540975180819E-2,0.12064679287829699,0,0,8.2977643115494087E-3,0,1.197666306261133E-2,0,0,0,4.397840764596575E-2,null,0.35939354658786377,0.59886730973523905,-1.3349519261448868,-8.2613122671607711E-2,-0.30991196312376923]
["SE375","SE375: PPC rental 140Mbit link per km distribution",null,null,1.6993483461596852E-4,4.5954682798871476,12.758307242116329,0,7.5501636920210943E-5,1.0500452813184669,9.4426868436397388E-2,0.61342639871389337,4.286041713588145E-2,8.5154007569617877E-3,0.24957128733859305,16.32118452670894,null,1.5137597574378734E-4,2.1771695939787832,1.2778947496588815,0,7.1038715591066471E-5,0.43818477338334666,6.931431282577164E-3,0.20902495285099704,1.5848650401656176E-2,3.0717935046751374E-3,8.0641328025357506E-2,3.8321680220650358,null,0,9.4132539636112261E-2,0.19794177256008663,0,0,3.7321713110189093E-2,5.9870984963036247E-3,2.2075066345891198E-2,2.0871433675561814E-4,2.2326118355566136E-4,2.9733792448033352E-2,0.50854041903233593,null,0,-1.4291187630411175E-2,1.8338606056931248E-2,0,0,-4.085169210837763E-4,0,5.5777746926374795E-4,0,0,0,4.2638993703416183E-3,null,2.9051016070217085E-2,0.13464854469042345,-0.30313459595949721,-1.419824716176353E-2,-0.12073242563188541]
["SE753","SE753: Netstream 16 LL 155mbit rentals Per km",null,null,9.1821138460552391E-5,4.1066793905210428,6.7618161525726528,0,4.5737311318340003E-5,0.8571944362197278,7.6104806728901672E-2,0.62715383238092337,3.3395721455481968E-2,5.7156162141918524E-3,0.18107738764743989,15.310592131790893,null,1.318295673107272E-4,1.3602685812672772,0.76471989286540343,0,4.4081361037240537E-5,0.32060254958582812,6.8376839339290233E-3,0.12699255892834449,1.6516409530046013E-2,1.8276418840687399E-3,4.1157072568312324E-2,3.117952333521107,null,0,6.733070872153786E-2,0.158411104383895,0,0,3.5201387515499394E-2,4.4504927849605136E-3,1.6926860822893953E-2,1.6835728590361293E-4,1.576295314402987E-4,1.6756777113667659E-2,0.27326454506742826,null,0,-1.1849276179336348E-2,1.7426450669534733E-2,0,0,-2.6020609877044828E-4,0,4.54381470109422E-4,0,0,0,2.8455429121858693E-3,null,4.0090908815775304E-7,0.14027542665641005,-0.23069126333229642,-2.3456210763629599E-2,-0.16213384793177577]
["SO375","SO375: PC rental 140Mbit link per km distribution",null,null,4.8635209638194063E-4,13.747656145707996,39.374971534099302,0,2.8445096597723359E-4,4.5436429780493128,0.26555964231161566,1.8603206603699329,0.12529964084756201,2.1582476343268483E-2,0.81224997828920142,54.285790562485317,null,4.7073079030357084E-4,5.8457404428145283,3.1669468932769469,0,2.3033333026976877E-4,1.6954506652464507,3.0076143538722098E-2,0.54540941495522177,7.271145838559144E-2,9.7295430381571166E-3,0.20806911346526277,10.760194452677204,null,0,0.36974478932990024,0.84688704848676577,0,0,0.13526865271613969,1.348986940244429E-2,9.3887850149529564E-2,7.1659588175234669E-4,7.6568217160630117E-4,8.1677760248274653E-2,1.2763713884636549,null,0,-6.4021750620226803E-2,5.5520088662979764E-2,0,0,-1.1765894514400911E-3,0,1.4662182579730696E-3,0,0,0,1.2809642436267775E-2,null,0.13490421560150584,0.47068253378260172,-1.1775184468158011,-0.10476272729012644,-0.4799782813651392]
["ST375","ST375: Site Connect PPC rental 140Mbit link km dist",null,null,5.6938839178236445E-6,0.18338085239721749,0.434508354762625,0,1.8418504785817647E-6,5.3896700851972901E-2,3.8747654644201131E-3,2.6388559912207295E-2,1.6835297489810766E-3,2.8972910582920338E-4,1.1774947087970351E-2,0.6118144682833242,null,6.2030910550385665E-6,6.9434206848225016E-2,4.9210495235433645E-2,0,2.0939908842550625E-6,2.0593732531439552E-2,3.8320285989499426E-4,8.0790443774623449E-3,8.1272768552285719E-4,1.26155043680088E-4,2.9647729091936696E-3,0.18037078197105719,null,0,4.0964042633229222E-3,9.5186604190193574E-3,0,0,1.5666056694764508E-3,1.7506758625808336E-4,1.0323194579385808E-3,8.0735927787531096E-6,9.3032581805631158E-6,1.2124008929673546E-3,1.4822584956217045E-2,null,0,-6.780620717911879E-4,1.05303556614036E-3,0,0,-1.2347902657076142E-5,0,2.4940537243133283E-5,0,0,0,1.9089560747808566E-4,null,2.2894352690239972E-8,7.6342414296203176E-3,-1.0129816349758979E-2,-7.1439049321516219E-3,-1.3916842535104232E-2]
["SE381","SE381: PPC rental 64Kbit link",null,null,0.10218417791601941,7.1209372425543397E-10,2.5612060346329537,0,9.4537769753385239E-5,2.0728477335378948,0.12707663571348254,14.779229837613086,3.9341685888528169E-2,1.5091951036413863E-2,0.24538956040388585,21.157537590518718,null,2.7194297565073265E-2,-4.0877701323648438E-9,0.14305364851400648,0,1.4014624940690023E-4,1.5452159642470775,1.6404365748010685E-2,0.60582293438486723,1.2667360575994374E-2,6.3210906370205246E-3,0.11545165851764198,2.3205290019333948,null,5.5872262198749497E-3,0,3.0747845060160761E-2,0,0,0.11352186955107184,6.1859315711699069E-3,0.19802841207347777,7.7364499026362694E-4,4.1015817617157303E-4,3.8611155817279218E-2,0.38310498166531015,null,0,0,0,0,0,-2.237317471120626E-2,0,-1.3854440792393377E-2,0,0,0,-2.7301854682163226E-2,null,0.15124364425833872,0.25048524741390543,-0.67677049268402745,-5.6612205716661507E-2,-0.22443041375813977]
["SH381","SH381: RBS PPC rental 64Kbit link",null,null,0.20166637137777577,-1.183131678690859E-8,4.3895582727640967,0,1.7117101190995172E-4,4.609843693079652,0.23398109284097801,23.873831016765958,7.6876022986324399E-2,3.4291321954541286E-2,0.52578991298793354,46.840674585012223,null,5.8593954192255465E-2,-2.0733701346682935E-8,0.36322307919408314,0,1.9529929189544956E-4,2.9566255485154067,2.6003988766833741E-2,1.834712185897782,3.8153194588932487E-2,1.510295733327518E-2,0.11419730779475219,5.081601263510632,null,1.3794944979650725E-2,0,7.4317173677595841E-2,0,0,0.30392341497462377,1.5912937594660385E-2,0.32430961121531016,2.5251273288996639E-3,7.7251353783046903E-4,6.1733314503020914E-2,0.90735102968771808,null,0,0,0,0,0,-4.5445424861546277E-2,0,-3.7991402934889562E-2,0,0,0,-7.7023315953481705E-2,null,-5.4898601322002059E-6,0.46370462475874413,-1.0716550414661168,-0.10165309381859648,-0.7240683210072798]
["SO381","SO381: PC rental 64Kbit link",null,null,0.27159767076729768,2.3400931078293018E-9,6.5197783238372642,0,3.2115456599324065E-4,6.9929816675291026,0.35289646642129896,36.131861429145111,0.10894111342156745,5.2311938431271528E-2,0.96778513020064416,44.186404855860467,null,8.9357793327178761E-2,-1.413964736096427E-8,0.46084041087580202,0,3.9161326263965955E-4,3.1131198927461479,4.7197465543143857E-2,1.8565787776985687,4.5848828145813696E-2,1.9839815500326232E-2,0.2279383073876512,6.5144997412126298,null,1.5396275362076854E-2,0,6.9150630707901617E-2,0,0,0.29042449160082973,2.2893586099875924E-2,0.54519204642883001,2.2609991240546004E-3,1.0931440226334701E-3,0.136946917311771,0.99110101685589835,null,0,0,0,0,0,-6.0379608132979587E-2,0,-3.5388998863899547E-2,0,0,0,-9.3617172966549908E-2,null,0.54118547173674492,0.71076485242846632,-2.0507221963796272,-0.21614707874835046,-0.61877101236837306]
["SE383","SE383: PPC rental 2Mbit link",null,null,0.74664093680324484,4.3510447180387767E-7,16.317905592496512,0,2.4500162644586025E-4,2.8256046465422218,0.21578515229369508,12.478675692084503,9.8312751236972418E-2,2.9637005334705393E-2,0.70879017287783386,28.961164649317361,null,0.27684795457346306,4.3045457881556464E-7,0.91418054659606385,0,2.2774349588824033E-4,1.7144141598230644,3.1175042765931114E-2,0.9737953681370719,4.7502826790985227E-2,1.3553202034694001E-2,0.22888428005403547,4.9389981157884675,null,6.5438622737757066E-2,0,0.24702939514472821,0,0,0.16805966550462864,1.266422560796771E-2,0.27250071608637244,2.0133918888288368E-4,1.042404411586933E-3,9.6189469075198916E-2,0.87499678931461333,null,0,0,0,0,0,-2.4229568164584145E-2,0,-1.5923030158820236E-2,0,0,0,-3.7624325591507635E-2,null,0.50109738617702115,0.69010656872475884,-1.1251734854216617,-0.12618824773838447,-0.34948981914439464]
["SE744","SE744: Netstream 16 LL 2mbit rentals Links",null,null,4.1538465525731453E-3,2.7824311372455766E-9,6.8213064591835654E-2,0,2.6437929622789938E-7,1.846354618439762E-2,1.2546373553564559E-3,6.6231179605529891E-2,5.3929392118121165E-4,1.7821042544388787E-4,2.4046689952901459E-3,0.1695922864152892,null,1.1652113091073337E-3,2.3388422291363167E-9,5.0675118627493279E-3,0,1.4644279161866449E-7,9.6547790950295993E-3,9.4101836692340424E-5,5.8252023006334589E-3,2.2439165711495078E-4,6.1308365120397109E-5,4.4508801220715733E-4,2.4033645188395292E-2,null,3.0765131281267982E-4,0,1.0013046344895292E-3,0,0,9.4652493132531669E-4,5.8398194349843448E-5,1.4916337464572537E-3,1.9919584762865867E-6,3.1059398897984971E-6,2.4574455491772022E-4,3.4347468115792867E-3,null,0,0,0,0,0,-1.1341023398571345E-4,0,-9.9643355608329168E-5,0,0,0,-1.7706114195830942E-4,null,-1.0861838551172971E-8,2.2054725944260448E-3,-6.2296170054160528E-3,-2.2187023463702779E-3,-4.4523467816171784E-3]
["SH383","SH383: PPC RBS rental 2Mbit link",null,null,0.94020788129049548,7.2220693854416596E-7,15.779162899267865,0,1.7712146407916927E-4,3.9116283285586952,0.27335656244866391,11.883475478652054,0.10807473227293875,3.3305606970296164E-2,0.49258040596092872,34.344537696206281,null,0.31103424436292126,7.388265432478058E-7,1.0978457263286892,0,2.320974157076177E-4,2.3883745280973985,2.5238676197599206E-2,1.1792039435682504,4.6268428074223732E-2,1.0952491997899778E-2,0.13449498083789119,5.2843070772298262,null,6.1437446795548654E-2,0,0.2827301008438472,0,0,0.16614794885298578,1.2776703731548045E-2,0.27982384589467946,3.1200213340290604E-4,8.2427857108978311E-4,5.0710597687216093E-2,0.80604402336648961,null,0,0,0,0,0,-2.5899917815029917E-2,0,-1.8513787137624423E-2,0,0,0,-4.1461948029546426E-2,null,-3.3065111863775227E-6,0.51471840034454619,-1.4319450355966827,-0.11412934438865299,-0.72507703912483246]
["SO383","SO383: PC rental 2Mbit link",null,null,0.71825487104130947,4.8543087077191405E-7,12.750866762748785,0,2.4354653407828179E-4,3.4596677996384577,0.23258792685331189,11.933007465186934,9.0527698057897413E-2,3.1997034184312739E-2,0.73755114944156741,26.048970898561343,null,0.22725636449964581,5.7123764058745217E-7,0.90643807568698009,0,2.9956529596469135E-4,1.4626038168215867,2.6634501712866011E-2,0.8160842284320422,3.6453389359643977E-2,1.2490485633235748E-2,0.26402571938328678,4.8019996046135001,null,4.9175652553260868E-2,0,0.17087044991667311,0,0,0.15495325205769775,1.6022583636339523E-2,0.25330631248927749,1.8493215588938735E-4,7.8258509778636356E-4,6.6410547474578294E-2,0.7523965742215637,null,0,0,0,0,0,-1.7380339417128736E-2,0,-1.5272137601940078E-2,0,0,0,-3.9714533694239752E-2,null,0.45983484203343405,0.6218963637541246,-1.2257871507399056,-0.13496985404142883,-0.29711332949507674]
["ST383","ST383: Siteconnect PPC rental 2Mbit link",null,null,6.7648765495862545E-2,3.6850305554203464E-8,0.95613561258892088,0,1.1332865821140004E-5,0.26152386955973961,1.4913658082630987E-2,0.98327342403361906,6.2862471222246254E-3,2.5729052789171406E-3,3.0639330143918529E-2,2.1148965412389513,null,2.3444331510891293E-2,3.3899259011153509E-8,9.3820867831184748E-2,0,1.1756917186897482E-5,0.11478712258222973,1.9130068020609657E-3,7.5689358714278759E-2,3.3373502730507871E-3,8.0586027058705953E-4,6.590517043137155E-3,0.33000758170254169,null,5.0944117266131178E-3,0,1.560357393901287E-2,0,0,1.4827727483054193E-2,1.1591325890195668E-3,2.1810894981350078E-2,3.0420350502362926E-5,6.062326331004951E-5,4.246987525781014E-3,7.0311408569678796E-2,null,0,0,0,0,0,-1.5484631820618434E-3,0,-1.3974995519014681E-3,0,0,0,-3.2023425455332041E-3,null,-1.6921636512580858E-7,4.1633391040506958E-2,-9.5935548852806404E-2,-7.0750801572888097E-3,-6.2211152654263698E-2]
["SY383","SY383: PPC rental 2Mbit CLZ link  et",null,null,8.204355001967277E-2,5.3670751629104209E-8,1.2404914620122536,0,3.631140305209908E-5,0.31991596871316608,2.0871205917904135E-2,1.2518635693122215,9.5952564112039597E-3,3.1140463952651336E-3,8.5670261816986198E-2,3.1045872517166146,null,3.0944442835347544E-2,5.1955598807561916E-8,9.5870504263654802E-2,0,3.3443911022784106E-5,0.15957996315800416,2.7680717217160615E-3,0.10934262581744368,4.1571280493077145E-3,1.2833684445183278E-3,2.6565150689842339E-2,0.46483978044801771,null,5.9485595613806936E-3,0,1.9767807156751763E-2,0,0,1.6670947698231978E-2,1.3786877546575337E-3,2.9501692094072871E-2,2.0345775694753756E-5,1.1485130323649885E-4,9.3695243177023112E-3,9.547962265555611E-2,null,0,0,0,0,0,-2.5696262670637346E-3,0,-1.7953445514085084E-3,0,0,0,-4.4426801612839151E-3,null,6.3799664266868214E-2,5.9962630126892028E-2,-0.13139021917200555,-9.6796017678392327E-3,-3.3041873422656395E-2]
["SZ383","SZ383: PC rental 2Mbit CLZ link  int",null,null,7.2672703653880621E-2,3.9930017423363336E-8,1.2023447756156804,0,2.5450763342684562E-5,0.30366954395056966,1.6246679500224848E-2,0.87115135349911166,7.8651080613380657E-3,2.9070532027052481E-3,5.9514367070786604E-2,2.9977907891857405,null,2.1587516171648669E-2,5.0600077023394545E-8,8.1220562144685024E-2,0,1.985813123346203E-5,0.16155715842016702,2.0120651432757198E-3,6.689209083593245E-2,3.2960590874451644E-3,1.2451769726613392E-3,2.1753867643063148E-2,0.38623147846006417,null,5.0349430159038807E-3,0,1.5551019585267969E-2,0,0,1.1548068061433657E-2,1.235455323540685E-3,2.3400224907070871E-2,1.5463002118458635E-5,6.8156422316666436E-5,6.9695500151882401E-3,6.8803600757935554E-2,null,0,0,0,0,0,-1.6705685625716693E-3,0,-1.146842349534631E-3,0,0,0,-3.4214032861469225E-3,null,4.2832541456958105E-2,5.6643068478488892E-2,-0.11925007087019589,-8.8640050152934222E-3,-2.8232660783751452E-2]
["SE385","SE385: PPC rental 34Mbit link",null,null,-3.4141585816686105E-8,5.1799142520437178E-8,2.0344243347720461,0,2.5890838129444764E-5,0.35259983005064993,2.6248748879271741E-2,0.33638829290998251,9.0903800066962168E-3,2.6860630063332393E-3,8.4988245983889321E-2,2.5408816764221998,null,-9.028229569673857E-8,5.2687157123028241E-8,0.17843432379033949,0,2.3310487952846333E-5,0.17275291292124606,2.6165765624687693E-3,6.2941046177703242E-2,3.9092978148201601E-3,9.6114669186076634E-4,2.0406341248276141E-2,0.51661628500804402,null,0,0,4.7231331030168348E-2,0,0,1.6038311990161615E-2,1.6260627820373313E-3,1.4195658491035644E-2,-5.2511719886026176E-6,7.8823107329904391E-5,7.87238284376807E-3,8.7600610157464523E-2,null,0,0,0,0,0,-2.4210771808694264E-4,0,3.7726687803297789E-6,0,0,0,-2.5091976413231932E-4,null,7.4111990154629326E-2,5.4505440892666526E-2,-0.12443083542155849,-1.3712799077979192E-2,-2.9534233475052643E-2]
["SO385","SO385: PC rental 34Mbit link",null,null,1.372199270623541E-6,1.0906943269090426E-7,3.6661689360030416,0,6.2582694300979371E-5,0.69483981470771983,3.8370124470550097E-2,0.86561276974449264,1.849310799911754E-2,4.6820986564717858E-3,0.15601802401429501,5.3188859087488263,null,1.3551666719755497E-6,1.1195767031725584E-7,0.29455032407796145,0,5.6169292541760981E-5,0.34824395441324818,4.1558949599383938E-3,0.13310556082743291,6.5101324599302944E-3,1.7599976407477913E-3,3.8893671720133978E-2,0.87434305516369026,null,0,0,6.9703180701704254E-2,0,0,2.7443731095366734E-2,2.5701963413614559E-3,2.1799980779395697E-2,-1.1043451510914791E-5,1.137169760568052E-4,1.2452775301027478E-2,0.12130969832373614,null,0,0,0,0,0,-5.2933061999108641E-4,0,7.0381464169352381E-6,0,0,0,-4.9497280494794575E-4,null,0.14574927054783493,0.12106262277245995,-0.28283879122874578,-2.5545886166423462E-2,-3.952077584697386E-2]
["SE388","SE388: PPC rental 140Mbit link",null,null,9.2511686512970141E-4,1.0855297686059496E-8,2.2856437283649798,0,2.2107308145248135E-5,0.22456020789954462,1.6466486934130779E-2,0.1478718645616991,8.1135499568664969E-3,1.6668304692641002E-3,5.4875175876311542E-2,2.7881443653842557,null,2.7693918498363282E-4,1.2336990884450897E-8,0.19701534642031587,0,1.8768533114633738E-5,0.10812945490406135,1.7092739513840207E-3,3.8805193547072299E-2,2.8550226612634867E-3,5.1479882115260632E-4,1.5973896770104776E-2,0.36856499267159121,null,5.1282958172332474E-5,0,3.1584528536971641E-2,0,0,1.0514546648677053E-2,7.0568508250212216E-4,4.7997231277313512E-3,2.0825919601989113E-5,4.1727695021897601E-5,4.0591883513765685E-3,6.467059620527188E-2,null,0,0,0,0,0,-4.8581715080248778E-4,0,-2.726817793532667E-4,0,0,0,-6.0350681509811223E-4,null,2.5830411867470045E-2,3.6344426033243449E-2,-6.342100402307585E-2,-5.9018566024448636E-3,-1.018141699774682E-2]
["SE752","SE752: Netstream 16 LL 155mbit rentals Links",null,null,3.4905125882018096E-4,5.1133658815929186E-9,0.68029952993261456,0,7.0702130171443155E-6,9.1759540241722601E-2,5.9985009300550498E-3,5.2807259490525546E-2,2.5372700088611426E-3,3.700591104929317E-4,1.4833895466127225E-2,0.97324458111036005,null,8.1609371678524937E-5,4.7524047680971031E-9,6.3596753319437968E-2,0,5.8027236999802399E-6,3.4488910104750234E-2,5.0721766725154234E-4,1.7286870013329278E-2,1.1011053588225698E-3,1.4375487978249895E-4,2.7550530299718166E-3,0.13466649767551889,null,2.5273419577777101E-5,0,1.396368647873464E-2,0,0,4.1512085181273049E-3,3.0959584497517275E-4,2.6113219546402915E-3,1.0899033844051041E-5,1.4282175429218586E-5,1.4029072105155519E-3,2.5584089678667953E-2,null,0,0,0,0,0,-1.7182590016895832E-4,0,-1.0638674341116605E-4,0,0,0,-2.819981276624056E-4,null,1.3529503494609898E-8,9.2733393991550929E-3,-2.1692765493923859E-2,-4.7501469887177615E-3,-1.3775095860637273E-2]
["SO388","SO388: PC rental 140Mbit link",null,null,5.1499255017239494E-3,6.4180878893312132E-8,10.70574750997068,0,1.1913814409332615E-4,1.061432359982722,8.2571695826626171E-2,0.64185951662506868,3.7763770313843092E-2,7.6498045486376731E-3,0.25988764622143401,11.13361656724468,null,1.2424255736389628E-3,7.7060441619001025E-8,0.76058595314167232,0,1.152068115115265E-4,0.55417401029204105,7.9717711034756247E-3,0.22195617922748201,1.6512855148409729E-2,2.6607066802042047E-3,8.9777356108399736E-2,2.1625193597769812,null,2.6997164942170107E-4,0,0.19870547255870155,0,0,4.162460671843065E-2,4.819746445613538E-3,3.331138177354618E-2,1.3892749502223344E-4,1.9580596530364503E-4,2.5999817276650464E-2,0.36285666430979846,null,0,0,0,0,0,-2.639605043969193E-3,0,-1.4307774224352806E-3,0,0,0,-4.5881468619559515E-3,null,0.16777559549365328,0.21650462393116507,-0.31504939285141476,-4.8670142264731008E-2,-6.1377032904150045E-2]
["ST388","ST388: Site Connect PPC rental 140Mbit link",null,null,8.8105364470023116E-5,1.1944233064397335E-9,0.2126152268435777,0,1.0263446213356679E-6,2.7036011196064007E-2,1.2233136509143434E-3,1.4542640101789839E-2,8.5124644096623017E-4,1.0778719655536151E-4,3.2110345574836718E-3,0.27853864106401238,null,3.0650447490507946E-5,1.0968913936997172E-9,1.7345410937037436E-2,0,9.8180754196023064E-7,9.7738780375394418E-3,1.3703513722910965E-4,3.5151180529427667E-3,3.3100579512838619E-4,4.3918655967583097E-5,7.3649466451861936E-4,3.5945390941380322E-2,null,7.336486995571557E-6,0,5.3253161513023882E-3,0,0,1.05828032563675E-3,8.5627513269477483E-5,5.3950526424838372E-4,2.8753565663846129E-6,3.0366992061057342E-6,3.5204659460171548E-4,6.1143717189879338E-3,null,0,0,0,0,0,-6.3344477940505296E-5,0,-3.0369033799557117E-5,0,0,0,-8.6863123525218373E-5,null,3.4643916548086548E-9,2.7377162237531534E-3,-5.7910627139100826E-3,-4.5373918166316408E-3,-5.8429091293379521E-3]
["SE391","SE391: PPC rental 64Kbit Distribution",null,null,1.1644629595287475E-4,3.5387808437387358,7.1830526710743756,0,6.8522765414218313E-5,1.4384658934247692,0.10051015853273991,0.89220051297297642,3.8455280648513369E-2,8.8239036734786367E-3,0.22276688057194113,16.950697464384877,null,1.1155809454138868E-4,1.9430266753881609,1.061829536928075,0,8.103727988104071E-5,0.64936387983466271,9.7283995603116933E-3,0.19387005968758475,1.6162304023357506E-2,2.7485968625883491E-3,5.9221667588763981E-2,3.2578818097301387,null,0,0.12530974984478221,0.16165531454476251,0,0,6.1204833314711292E-2,6.4349022804536075E-3,3.0329382567299445E-2,5.2708725016585299E-5,2.0059140333350913E-4,2.3696398632307571E-2,0.43205853726449228,null,0,-1.391941953500103E-2,1.9980146181656423E-2,0,0,2.3910312334434361E-3,0,3.1848829978708662E-3,0,0,0,1.2511392048694848E-2,null,3.7679959764591542E-2,0.16208199748797095,-0.48285293691618159,-2.3891946816333068E-2,-0.22424953060681183]
["SH391","SH391: RBS PPC rental 64Kbit link per km transmission",null,null,4.8861350558834207E-4,14.331155560983555,32.810256268044739,0,2.9857067049721581E-4,5.4103493404702681,0.31782698253523639,3.0072994134821944,0.12189560759390625,2.1856770030608728E-2,0.81478283355965864,63.752472431345083,null,5.0377299313017704E-4,6.9959050030227843,3.6523078833762681,0,2.7498713435625E-4,2.0392667854180413,3.6666969375881424E-2,0.82164867257503948,4.9931875655602406E-2,9.7296139574345828E-3,0.15366766903031956,13.453156965700348,null,0,0.39137162275500004,0.62574891774718433,0,0,0.19202662281642313,2.3578657340950233E-2,0.1198576534201707,2.1849069943801974E-4,7.4501944158957435E-4,8.2953320956159121E-2,1.5193625674703766,null,0,-7.178906213299166E-2,7.4351276373486791E-2,0,0,7.9525594376485802E-3,0,9.2207533697433713E-3,0,0,0,4.4703375722101264E-2,null,4.4428606314724041E-6,0.77071961091912933,-1.3388781361722213,-8.597615263945077E-2,-1.2036047902206224]
["SO391","SO391: PC rental 64Kbit link per km Distribution",null,null,2.6316451106493113E-4,9.6638795052528881,16.568709474979194,0,1.3912631286712063E-4,3.639214950610119,0.25715598105554927,1.9521686208072957,7.5799507326607438E-2,1.8387544665820307E-2,0.58570447861792008,29.321112132866293,null,2.3360446271370204E-4,3.683603942035576,1.7038380256094638,0,1.3003172584369755E-4,1.7039113994559727,2.1425708683543022E-2,0.37850717009717194,3.7081308080861117E-2,5.7144528317669011E-3,0.11151120111956696,7.6779372760607281,null,0,0.2521576893949119,0.33658716033255276,0,0,9.7661489568723586E-2,1.4014320577229738E-2,5.0454933738565945E-2,1.0578705047930901E-4,5.5874158593509523E-4,4.7003504496790478E-2,0.90075116465023886,null,0,-2.8469317802979427E-2,5.5299192566696943E-2,0,0,4.2947765573761532E-3,0,6.8178364215353247E-3,0,0,0,3.118810800869487E-2,null,0.10104949253594074,0.46390065366644334,-1.0048300751032859,-6.7576972085623799E-2,-0.42957703895145027]
["SE746","SE746: Netstream 16 LL 2mbit rentals Trunk",null,null,-3.2810846447147501E-8,6.6719737659379566E-2,9.5796220802306334E-2,0,1.0919101312347397E-7,1.0936370299402568E-2,1.0166856968117633E-3,5.5250993984103667E-3,2.9152779901955574E-4,4.0251461242979572E-5,1.5059744681769083E-3,0.23172735189760901,null,-4.1092499460208371E-8,2.3298547163107489E-2,1.4575247282912191E-2,0,-1.3351937707840088E-7,4.3915571563298951E-3,6.7487295416251723E-5,1.7598088519643557E-3,1.637520880475749E-4,1.4691234186427156E-5,3.0485574953149371E-4,4.2168832541758586E-2,null,0,1.7456340993208252E-3,1.6929107489351508E-3,0,0,5.1335350901066687E-4,6.5998319114759249E-5,2.5147857192698756E-4,-1.0554359484032254E-5,1.2974443262913064E-6,1.5195194110852826E-4,4.0285066078736016E-3,null,0,-2.6988369229389463E-4,6.1238660151904196E-4,0,0,4.7639959460731506E-6,0,9.5836460816358141E-6,0,0,0,3.1011562892775061E-4,null,7.2888978630778641E-9,1.5482047680337187E-3,-3.8842261540025349E-3,-7.0983018598100658E-4,-2.1925933940581586E-3]
["SH372","SH372: PPC RBS rental 2Mbit link per km trunk",null,null,1.3529457128331028E-5,35.910418861501704,48.216727914524292,0,2.5969322716498113E-4,5.0521977703231897,0.52504985953134609,2.9344226407975764,0.14766046709374425,1.7446902940079268E-2,0.91930172965836654,96.64960287041859,null,1.6093913054233328E-5,13.480614866259117,7.1070897058628981,0,2.1613830441070039E-4,2.3787320551644715,2.7053137768033777E-2,0.58392957083601371,9.2131206273609934E-2,5.3326114842071832E-3,0.14188719341800568,23.330527237677245,null,0,0.91181705017189263,0.71235414057256774,0,0,0.17402161034156774,3.0799241666570693E-2,8.1346522600484999E-2,-3.8066680053207187E-3,6.5121480451323208E-4,7.4112979744770088E-2,2.4343712138000093,null,0,-0.12005561001356944,0.2195188994859005,0,0,1.6705464789508121E-3,0,4.5790313189149924E-3,0,0,0,0.1280304635689235,null,2.2662978932533718E-6,0.79845461849119215,-1.9323225464472442,-9.1777055607667399E-2,-1.0400994322111399]
["ST372","ST372: Siteconnect rental 2Mbit link per km trunk",null,null,3.2660843898005601E-7,2.6095399752737416,3.8487520843239431,0,2.2915199226381181E-5,0.65896515377852527,5.2855035662065834E-2,0.24817616375301124,1.8951309825443002E-2,2.2912635067887186E-3,9.7514920547989326E-2,9.5603813747994391,null,2.7287360007567754E-7,1.1170620894990133,0.59417352728788908,0,2.3647779139973526E-5,0.22541387493856796,2.9607863607471886E-3,6.025829647164483E-2,9.3552242944280276E-3,5.3691213625523177E-4,1.5466277138467575E-2,1.7400070025261336,null,0,7.5654927988406173E-2,9.8928442604438283E-2,0,0,2.0507889513661576E-2,2.8404215039092694E-3,8.1903456723955801E-3,-4.2292193850151564E-4,5.9764911145749919E-5,7.863223746169181E-3,0.24510380100915014,null,0,-1.5207179131008726E-2,2.7627730487179408E-2,0,0,1.8483326155391755E-4,0,4.4054748566787095E-4,0,0,0,1.1349422772455674E-2,null,2.8522674112992162E-7,7.7441948260213098E-2,-0.13456734981218502,-6.9185708679504179E-3,-9.1548740045037394E-2]
["SE754","SE754: Netstream 16 LL 155mbit rentals Trunk",null,null,3.3505090717471842E-6,9.3417650082824668,14.618129891433611,0,9.3650156997718983E-5,1.8293891150727728,0.13491995866431267,0.82878949917349165,6.6259051890730669E-2,6.4429502853849616E-3,0.30373697664204535,33.960175739759691,null,3.0094047917664975E-6,3.4618578654794874,2.0503827331938798,0,9.2064013029799412E-5,0.74177999842434605,1.2464462580565376E-2,0.2355685793268818,2.6043334318005224E-2,2.4178397285470952E-3,4.8190520087047786E-2,7.951765766833323,null,0,0.25510073740776779,0.38297353601249945,0,0,5.6534714841289926E-2,9.3397358758578984E-3,3.727262585746443E-2,-9.4368743319766916E-4,1.8312536790617831E-4,2.3823844620533538E-2,0.72550680002958712,null,0,-3.9778014297593811E-2,9.1471302691774559E-2,0,0,3.1590126843037157E-4,0,1.6074733180478638E-3,0,0,0,4.4548207118207596E-2,null,1.0542328897488358E-6,0.26639056515215243,-0.41979640422593845,-2.9444544718392387E-2,-0.19886535181507012]
["ST376","ST376: Site Con PPC rental 140Mbit link per km trunk",null,null,-1.4311604404464777E-7,0.22962303075637591,0.41803276492112923,0,1.4133150932074192E-6,4.7405900735447301E-2,4.5922967247883388E-3,2.5939194352908097E-2,1.7331469226856515E-3,1.994561342035535E-4,9.0355925946684745E-3,0.89048005776457118,null,-1.4895139349864995E-7,0.10423671668421317,6.5152904660576008E-2,0,1.2143224224881965E-6,2.3053690920898286E-2,3.602038870435266E-4,7.9479289974644617E-3,9.9896106107882844E-4,7.2725669728159885E-5,1.5871724367089509E-3,0.17442944804481011,null,0,6.2815240956364555E-3,9.7150268857584664E-3,0,0,1.46098594334257E-3,2.1468973751371221E-4,8.9169717790627001E-4,-2.857451423387135E-5,6.060700581464643E-6,9.7947953493622759E-4,2.1811623983524413E-2,null,0,-9.9396037607139853E-4,2.2834659373499283E-3,0,0,9.217258594163342E-6,0,4.1593744435972738E-5,0,0,0,1.3001968433514334E-3,null,3.0743297609280902E-8,6.6678942887798496E-3,-1.4567987623933083E-2,-4.1550948619086319E-3,-8.3799903113888682E-3]
["SE432","SE432: PPC rental 64kbit link local end",null,null,2.9382856314244075,1.5013778572611338,0.29690257234102257,1.4648817435150393E-2,4.1717252509207014E-4,8.1730259485289771,0.36853897835290644,96.287798838275677,0.17124653309034552,9.7904045583842067E-2,1.2284603312469151,125.71330284291966,null,0.84272178673365894,0.7270126684071192,3.216542004645756E-2,3.5778167050905768E-3,4.3005515660133844E-4,5.0223557142432531,5.7483654840474512E-2,3.7917480512628834,9.5930679216139542E-2,3.7514687936158815E-2,0.24376541198935081,9.0474950661681834,null,0.1321292365363104,3.1474850537033291E-2,-1.5967953282315824E-2,4.8798275467175004E-4,0,0.36272573045839335,3.006253979515076E-2,0.96343120947499106,5.4189897008309349E-3,2.7445323005882189E-3,0.15511149355088141,1.3765737842839367,null,-6.454234513669636E-3,-5.5046977246863207E-3,0,0,0,-5.5132898891941305E-2,0,-5.901137768159307E-2,0,0,0,-0.12359721069899449,null,0.17534972849384395,1.0036952988803536,-1.7685629036963102,-0.20124087093805457,-0.71579454517226515]
["SE438","SE438: PPC rental 2Mbit local end copper",null,null,2.5614997453092325,2.1846904203418402,1.5841784407467186E-4,1.9034611723846257E-2,1.1568861207682952E-4,0.63724340213591446,0.17259486843709199,29.294708675136476,0.12253917198591154,6.2585459628509005E-2,0.52033996768065094,32.503821319808324,null,0.91988934751660301,0.91678629684194124,1.3132029376524646E-4,4.1304576646796791E-3,1.179663897035693E-4,0.39068989322732778,2.4046820808848089E-2,1.3746215283024505,5.6928190060393527E-2,2.8575171263623671E-2,0.16821341857842767,4.3238076973208095,null,9.3889103297589441E-2,4.0244418061766152E-2,-6.5114479892671947E-4,7.9285324977225544E-4,0,4.3697988177214001E-2,1.4927523465104075E-2,0.69970825164682782,1.5139587158737571E-3,1.0781531832060084E-3,4.9373508214254125E-2,0.88177702820951565,null,-8.0870595137696472E-3,-7.612423026928692E-3,0,0,0,-6.0485080824084665E-3,0,-4.3541234024787609E-3,0,0,0,-2.5062458423115185E-2,null,0.29846242251843308,0.33443499949920846,-0.67497964776167685,-7.8109872802185648E-2,-0.14454668295792114]
["SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends",null,null,8.0841860210992419E-2,5.0763001849286164E-2,29.140591600130151,6.6368936332906515E-4,1.6203809957934974E-4,0.34214323775660427,0.12861701499567416,1.0893798829508885,8.0550722280888012E-2,1.2268292042206716E-2,0.51593330411813509,34.656303147720294,null,2.9870267274421623E-2,2.8422748539756581E-2,3.0837100371267572,1.371615165964396E-4,1.458865569887715E-4,0.29376540994985145,1.2129152347699387E-2,0.18373214791668141,4.6564002335223127E-2,4.7204739268436723E-3,7.9787092724818709E-2,3.1541898030618958,null,3.1651619137185406E-3,1.4127337092125882E-3,0.72438758060057518,2.1836302541716166E-5,0,3.9711614604803255E-2,7.9952968074179873E-3,3.9270423498954134E-2,-4.754883015207718E-5,3.9653469155435109E-4,4.3615493732965985E-2,0.98410637970392634,null,-2.3945347662662392E-4,-2.9209998940898821E-4,0,0,0,-1.0443926478420721E-2,0,-1.0668332874059652E-2,0,0,0,-2.3981004699717826E-2,null,4.1093574250450883E-2,0.21572001066487767,-0.46385892647736565,-4.4153449161923812E-2,-0.18376404031489274]
["SH432","SH432: RBS rental 64kbit link local end",null,null,0.24960076036953957,9.1889659233438253E-2,2.4473509567947301E-2,1.2507416567452837E-3,3.6920394506773812E-5,0.80374718538843093,4.0797504235270059E-2,7.6636478790651825,1.8558775843740476E-2,9.4625825795172716E-3,0.11523578533773121,10.453526715462287,null,6.5235937553199314E-2,4.8994534810503726E-2,2.0491706479986945E-3,3.5257083918936738E-4,4.4002490222830418E-5,0.40345535989136455,4.879198061353722E-3,0.31069718186180606,8.0230406820657636E-3,3.3924752242444661E-3,2.8090794214710915E-2,0.95587850446377809,null,1.015029224503435E-2,2.7705138834109911E-3,4.9750527652253022E-4,4.1571198336459471E-5,0,3.0248588176236164E-2,2.4627652686765433E-3,0.10129946403368513,3.3316719055970516E-4,2.0591724750762574E-4,1.2908389567213924E-2,0.15620475057156111,null,-5.8438460417605312E-4,-5.6454064252332414E-4,0,0,0,-6.1219222738423586E-3,0,-3.5446641862835505E-3,0,0,0,-1.2107637846836359E-2,null,4.165419837229941E-2,7.1863645031354451E-2,-0.16879732687236174,-1.8624055345786747E-2,-4.8763105691179205E-2]
["SH438","SH438: RBS rental 2Mbit local end copper",null,null,1.0778966495199065,0.64723096580464623,5.4730728731018704E-5,7.108415067026988E-3,8.6620390433698387E-5,0.30434800790426436,8.3091190452416627E-2,13.175871818204048,3.2915507014019504E-2,3.1740285590540991E-2,0.25406942866127391,15.926984449535281,null,0.38746285752531795,0.42224612132717432,4.1398764369751839E-5,1.671976817919502E-3,9.8518170286339196E-5,0.13394767169874769,1.3588510350471601E-2,0.54118685075206796,1.9202738096985167E-2,8.0892617620329232E-3,0.11842140095451874,1.3429517528190531,null,4.1231506221689897E-2,1.8838340277080111E-2,-1.2829979697336692E-6,3.5424586950731949E-4,0,1.593140045199707E-2,6.129472598269914E-3,0.25435774964782476,5.1685431880972349E-4,6.3113803915042655E-4,2.615482717191733E-2,0.39121204957314631,null,-3.3229565171292606E-3,-3.5673871340190801E-3,0,0,0,-1.7942198536500949E-3,0,-1.4588276008101781E-3,0,0,0,-8.5412075195747585E-3,null,0.23532685484478472,0.16075192473204111,-0.37855408084773379,-4.1394199229649861E-2,6.293708551644274E-2]
["SH440","SH440: RBS rental 2Mb le copper   256k",null,null,0.99912974469120441,0.70236314091312613,8.4427134601606103E-5,8.5795231709051741E-3,9.4390917363746215E-5,0.44670566812144374,0.13248638048125874,13.65745747993468,4.2238728818145978E-2,4.2062914410930331E-2,0.28215937634710159,20.90558039606864,null,0.51723555534929699,0.43177945727319539,4.9043999182469908E-5,2.5228226555913153E-3,9.7841854390772975E-5,0.22167886856905802,1.6889041993799439E-2,0.6871248060048244,2.700534755304107E-2,1.1281128418664436E-2,0.12892302566839586,1.6615318327381048,null,5.7996407054064614E-2,1.9972242455053621E-2,-1.2531917325251009E-6,3.0679685038127643E-4,0,2.2295230834574634E-2,8.0233272914527649E-3,0.30425336102100542,7.5349104762800236E-4,6.2434650578073003E-4,4.2330294669843484E-2,0.36097899348144225,null,-4.8762977648380244E-3,-3.4276715780450911E-3,0,0,0,-2.1148985454325915E-3,0,-2.1639803770928463E-3,0,0,0,-1.2939938675578275E-2,null,0.33751375607992162,0.19819772748979311,-0.53478816334630552,-5.603849173384718E-2,8.9985288908967648E-2]
["SO432","SO432: PC rental 64kbit link local end",null,null,8.0326853311510611,4.52824254573056,1.1741973903296543,4.7897181727401865E-2,1.1990940143758774E-3,27.537996340008952,1.6449884670246371,356.34365130060712,0.81047912412934975,0.37068165075584653,4.1047799014725133,387.88702576077901,null,3.2436954611613324,1.8753262271688709,8.3012845206646563E-2,1.2973787633197967E-2,1.2864220289889462E-3,16.760743553456642,0.16043238784323233,14.175638655172321,0.33492208735136736,0.14106794756279223,1.1301966357580531,37.025470321141441,null,0.43668302762355649,0.10607448177958148,1.9267194043020529E-2,2.1841843240046513E-3,0,1.4416234252689435,8.7613115677101505E-2,2.9175420481710757,1.4433884462982272E-2,6.2469457186909083E-3,0.44677777312184214,6.6855080142936298,null,-1.846733332129542E-2,-2.079867932477272E-2,0,0,0,-0.24537766484230586,0,-0.18208197026887665,0,0,0,-0.37854229062008565,null,0.58531624009486494,2.9757651525939837,-6.2924815419769766,-0.55315693139237865,-2.7432241659059793]
["SO438","SO438: PC rental 2Mbit local end copper",null,null,3.0148479828653416,3.191475710616968,2.4748207015294166E-4,3.1028598759648675E-2,2.1659278787877409E-4,1.1152982970466989,0.23409771234008706,42.183987251439731,0.15838394214986379,0.10186480520745388,0.6381292091819748,45.739083179452976,null,1.3909587567950543,1.4670200299225651,1.5193627940731185E-4,5.6731900676116401E-3,1.639543393134019E-4,0.61560055721910811,3.791656345403388E-2,1.9173210430443295,8.2574311884526172E-2,3.4488534231759932E-2,0.2087286861356332,6.1004861271260111,null,0.14206647770155753,5.7929091702128954E-2,-5.1836082979778247E-6,1.1969011004931719E-3,0,5.1218344582628229E-2,1.875813644744264E-2,1.0827337889552349,2.1561234498016484E-3,1.6451415959189556E-3,7.462096154402223E-2,1.0694584221967001,null,-1.0139100119141922E-2,-1.3673330322605199E-2,0,0,0,-7.7680354390710013E-3,0,-6.6104784711803685E-3,0,0,0,-3.8760596588548996E-2,null,0.3596653357866133,0.48776669404194511,-0.81961836309592351,-0.10685169502076787,-0.20647858528792398]
["ST438","ST438: Siteconnect PPC rental 2Mbit local end copper",null,null,2.3232780459429444E-2,1.6555658441213338E-2,1.3285599631337234E-6,2.4197375443764E-4,-1.5493022018851961E-8,8.7647753192090193E-3,2.2413714431093403E-3,0.31967804825348495,9.1801949538132348E-4,6.3285163645900966E-4,5.564625033920626E-3,0.35402650042298311,null,8.8747498013584756E-3,9.4722057028595198E-3,1.5338041322980705E-6,5.2932981992363985E-5,3.6091459168629046E-8,4.7583996365906578E-3,3.2028936546659901E-4,1.2593344400119043E-2,4.4907816698877415E-4,2.1526397955269611E-4,2.5312933173445283E-3,3.8483278392059353E-2,null,8.8068258995548489E-4,4.2633403275229583E-4,-2.3942886680460651E-8,6.0069470704773114E-6,0,4.0522315907882744E-4,1.5839603399581064E-4,5.0344220929952046E-3,1.6693901869725399E-5,1.5185138050616143E-5,7.9381395902597678E-4,7.5970957065777597E-3,null,-7.3166340080415974E-5,-8.510386020368827E-5,0,0,0,-4.4451802962742302E-5,0,-3.9573864407381186E-5,0,0,0,-2.9707334645283611E-4,null,7.0227620912824236E-3,4.7810900139843883E-3,-9.1837874853837199E-3,-8.4640917180288497E-4,1.7728065140278232E-3]
["SO400","SO400: External Customer Sited Handover connections",null,null,5.5780804070140674E-2,0.85806352888530968,2.6083972131401856,0,2.4909199075016632E-5,0.33083361448698229,3.5365118040329255E-2,3.1051590230942168,1.6677327435590542E-2,7.2008548014323289E-3,8.5830474268770274E-2,6.4775555658738337,null,1.8008221799773669E-2,0.3630021939815512,0.17558606409201449,0,2.8503796000445575E-5,0.1751521729232377,3.4092235730716481E-3,0.1697532077873137,6.6550136664451608E-3,2.1394846709409505E-3,2.3806081694186198E-2,0.94398640987632498,null,5.0302098275235331E-3,1.6305319120420981E-2,4.3925814542226292E-2,0,0,1.5561008022064685E-2,2.2334944027904806E-3,7.7756640423446252E-2,1.4568040077092255E-4,1.3982072636251709E-4,9.3394962703877045E-3,0.14519173648214195,null,0,-3.041736986290791E-3,3.9743645752462285E-3,0,0,-3.0457082356971465E-3,0,-2.7919391858884654E-3,0,0,0,-4.0043880259662476E-3,null,1.1811366515406786E-3,7.0301043265561594E-2,-0.10146041901780813,-7.1448818692774326E-3,-7.2947918063038839E-2]
["SO402","SO402: External Customer Sited Handover rentals",null,null,1.0010591545582381E-2,0.15250432952075341,0.37731129171282657,0,9.0903514672771768E-6,4.6635470625545024E-2,8.1681800785116908E-3,0.60039837087914139,3.4121880388737476E-3,1.6160121093462974E-3,2.5335907413082306E-2,1.2068989572483602,null,3.7052285571491936E-3,5.8067480882769106E-2,3.9655924504716417E-2,0,8.8296508150394687E-6,3.0011236173570849E-2,8.4869908649880981E-4,3.0991058756737917E-2,1.6914984273501596E-3,4.5125903700026957E-4,1.143797290616458E-2,0.19818114172432749,null,6.9321539109685212E-4,3.4798629506561148E-3,4.0535374712506352E-2,0,0,3.2593041233437074E-3,4.0655182674828046E-4,1.2863025859568786E-2,2.3040210015415865E-5,3.3781512907434095E-5,3.1485402810704295E-3,5.1170695941519795E-2,null,0,-4.1055741857936218E-4,7.1175136481939404E-4,0,0,-5.2755427884735348E-4,0,-3.4084799164818612E-4,0,0,0,-7.1098015366110885E-4,null,2.1854502531421086E-2,1.5407330983502561E-2,-3.1914756616380713E-2,-2.5352650255847861E-3,4.9838142104366113E-3]
["SO403","SO403: External In Span Handover rentals",null,null,1.2858526002752398E-2,0.1585178630056048,0.48340879895233169,0,8.965046931228409E-6,7.3455411395364517E-2,1.0944278132352271E-2,0.84497113783178479,4.4581007611154775E-3,1.8238075400440852E-3,3.0341481561160552E-2,1.5654823951911234,null,4.3280188811332977E-3,7.7863068123300849E-2,4.24521960087531E-2,0,8.3945890106347993E-6,5.509880313136719E-2,9.2840368794385982E-4,3.7995895638600091E-2,2.22811488435296E-3,6.7438202675048384E-4,1.0676573081733434E-2,0.21233219969200207,null,9.7947356602847107E-4,4.4449157748815285E-3,1.0381862661517109E-2,0,0,4.9419638718304097E-3,6.0318147658430636E-4,1.8246718793581376E-2,3.8564831652206728E-5,4.3783501966758399E-5,3.7363300968495292E-3,4.7904256822368173E-2,null,0,-7.5381163821833252E-4,8.1061257797313327E-4,0,0,-6.0383747315285758E-4,0,-5.5704383247000874E-4,0,0,0,-1.1208058382590263E-3,null,1.8141929827134869E-2,2.0953861703822678E-2,-3.4138810610951871E-2,-2.2209362313724852E-3,-6.0461965134886138E-3]
["SO404","SO404: 2 Meg bearer connection",null,null,1.0806039355100814,11.357682324771144,37.152742484743072,0,3.0186044553456235E-4,4.6317185007446628,0.4996964935883037,48.586674665416865,0.18858452867606415,8.9520887584676148E-2,0.99200976172820354,77.730723169634416,null,0.2470830593596727,4.9539534330570882,2.9679018789506455,0,3.5431530643882246E-4,2.926728616072733,5.7610947613019034E-2,2.3765833865101311,0.11867746355846162,3.335756600117664E-2,0.2696595547414844,12.026528969094668,null,5.7218636788080542E-2,0.21559262990062547,0.64343182358278905,0,0,0.20575279843237904,2.8169257296237812E-2,0.97299018313298702,2.0163712657767694E-3,1.9773872470276086E-3,0.15222264679068728,2.1455302999228696,null,0,-3.3515457776261817E-2,4.0869158642758086E-2,0,0,-5.1167906722605204E-2,0,-3.8424659486305079E-2,0,0,0,-5.474234196671908E-2,null,1.1560886393194986E-3,0.9754962773279614,-1.5942928567669636,-0.134215292482635,-1.1101125570162316]
["SO409","SO409: 2 Meg bearer rentals",null,null,6.9517457812612926E-2,0.77969061827710295,2.5948804438140916,0,4.5535046356116093E-5,0.35205332047625798,4.3355928862777102E-2,3.9227053201325854,1.7583536511883192E-2,8.8073272663718675E-3,0.14294460882612908,8.4763541221187033,null,2.1903319402821201E-2,0.3600027546033629,0.26044666676786882,0,3.5381529386821813E-5,0.21923902806580306,4.6474604699747474E-3,0.2220159145220969,1.0102943896476858E-2,2.7701851147008639E-3,4.1491407351352365E-2,0.96948933753196742,null,5.949463960952325E-3,2.4217374333919697E-2,5.2407916951934912E-2,0,0,2.2689279694590881E-2,2.7055938534121106E-3,8.5351930712011748E-2,1.8918276771260969E-4,2.013450627088354E-4,1.2057535845783935E-2,0.21765182052347012,null,0,-4.0021869817413805E-3,4.1508097140235886E-3,0,0,-3.8145104269300309E-3,0,-3.4191829714563487E-3,0,0,0,-5.61654858282615E-3,null,5.4110005108811456E-2,8.5892410361903371E-2,-0.21338668799967506,-1.2480833715743987E-2,-4.2445519159033128E-2]
["SE760","SE760: External 3rd Party POH Rental 64kbit",null,null,4.9402747632594106E-2,-4.1071204188368641E-9,2.5024850207559294E-2,0,2.7338248591695963E-5,0.60771102596536175,3.3609994477841472E-2,7.8543622291541499,1.6828307885403741E-2,9.9761190192378408E-3,9.8292626272176803E-2,8.6552125540576448,null,1.7234610471322152E-2,-6.6052328025252294E-9,2.6585890443617615E-3,0,4.0565431463100364E-5,0.41833128761560739,5.5029293097975489E-3,0.35410937218976984,6.3659751964037729E-3,3.4718805609528633E-3,2.2316411526964522E-2,0.6690038303032485,null,3.6578557877786641E-3,0,4.6511534423620806E-4,0,0,3.1553405944042635E-2,1.8778413958372691E-3,7.4537843645081675E-2,3.4834655933210394E-4,1.3601476493286908E-4,1.1926371686376027E-2,0.13523948316152318,null,0,0,0,0,0,-4.3783130956410723E-3,0,-3.9695869801027531E-3,0,0,0,-9.0314051387288714E-3,null,2.1017810673427274E-2,6.612910843712197E-2,-0.1541004846810396,-1.1800171635245063E-2,-5.3301749678331831E-2]
["SE765","SE765: Extl 3rd Party POH Rental 64kbit eff",null,null,6.6589922124108594E-2,-4.5873048165946943E-9,3.0187135422412588E-2,0,2.7340810447192744E-5,0.6439822832580927,3.6849706243562652E-2,10.515661752809672,1.8571678153687248E-2,8.3354201615165203E-3,7.4097714422753466E-2,9.0810712784883307,null,1.5344926393276934E-2,-8.1437134223721564E-9,1.9190742364148419E-3,0,4.094506957581765E-5,0.33033649260422088,4.7775256497083691E-3,0.34812523085013775,6.2785708789254609E-3,3.227892873019157E-3,1.6629678505157945E-2,0.9130477955203572,null,4.5595090624412395E-3,0,5.1684521113418635E-4,0,0,3.7653817853747142E-2,2.060285471700756E-3,8.6028940000991164E-2,4.3341680526690475E-4,1.6118657113127794E-4,9.3101918278537497E-3,0.11296892075196602,null,0,0,0,0,0,-4.8322122056339125E-3,0,-4.7247302851211332E-3,0,0,0,-9.2815533441195173E-3,null,2.1304567945338395E-3,8.1408691074799824E-2,-0.11941527935875421,-1.7440809439074122E-2,-7.362863795956559E-2]
["SE434","SE434: PPC rental 34Mbit link local end",null,null,1.3660502480728816,0.58840210974358742,0.47448543039583174,0,3.492663857404037E-5,0.20060465358545243,6.2621897717103817E-2,2.9280437602097602,3.6305032892101852E-2,2.3298484571550922E-2,9.9280965505161162E-2,6.9166922952179775,null,0.9209338689768789,0.37674013241429355,3.5306418539783987E-2,0,3.2607083415627488E-5,5.6154947403036337E-2,8.6150924616676429E-3,0.15976372441922998,1.3320791877360964E-2,9.5460098532857869E-3,3.8139471409599897E-2,1.6902602251477039,null,7.4982099542427585E-2,1.4608756965543458E-2,1.1157992909548714E-2,0,0,4.2505332554128869E-3,3.3345700756178555E-3,7.3703888484637048E-2,6.5517844748431899E-4,7.5939848579465786E-4,9.4409157853303245E-3,0.24838103996825212,null,1.9707313391959979E-2,-2.9200509256766581E-3,0,0,0,8.6157229609319826E-4,0,9.2509395953421824E-4,0,0,0,2.4965497194794184E-2,null,7.4786316694949076E-2,0.13122520947175667,-0.21727396197140217,-3.4565805099869784E-2,-4.7454056228869231E-2]
["SE761","SE761: External 3rd Party POH Rental 34 45mbit",null,null,2.1929509603556756E-2,1.1042800045024906E-2,7.4069622317152256E-3,0,-4.9645575908834205E-8,2.2381236631374701E-3,7.0239480726708918E-4,4.5930523537530785E-2,4.9925165773014285E-4,4.0153282891359398E-4,1.7511657344996294E-3,7.4899123144806401E-2,null,1.299386413694896E-2,5.019855597473151E-3,5.8134551078661172E-4,0,-7.1875517951917552E-8,7.3717838160797873E-4,1.2056366359572112E-4,1.8943401226962136E-3,2.5347697945062443E-4,1.4282784820118794E-4,8.2094741887286352E-4,2.6174531709580239E-2,null,1.5179343384670568E-3,2.5386267692137588E-4,1.490311096579059E-4,0,0,6.4585358216849798E-5,5.0850676094609005E-5,1.1124389063458476E-3,8.3724151656430076E-6,1.252973423760945E-5,2.3388997097633363E-4,2.532559474139225E-3,null,3.1540546091025597E-4,-3.8599385034362596E-5,0,0,0,1.2594766746565026E-5,0,1.0762966391365297E-5,0,0,0,3.7413412935015654E-4,null,1.7136197994477114E-3,2.1163938867785072E-3,-3.1415453677285285E-3,-2.7152077052749291E-4,8.2975922783049406E-5]
["SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff",null,null,0.29381946871888831,9.5977810199334004E-2,8.9599297012622994E-2,0,4.7885070053827436E-6,2.8854426706739024E-2,9.3185312399572152E-3,0.54858749553723074,5.3550354852528077E-3,3.9663915923743229E-3,1.4257321403311008E-2,1.2927587722436789,null,0.16336550525150276,5.3583152817016276E-2,6.8661655965476E-3,0,3.6847404975444117E-6,8.5050649633557698E-3,1.2470166468183095E-3,2.2820746750806857E-2,2.4056081977292046E-3,1.389342355283133E-3,6.1686499604791988E-3,0.3505438026095582,null,1.5462611218892188E-2,3.1152737740143236E-3,1.565838403815193E-3,0,0,9.4107687058210402E-4,5.5869433337280212E-4,1.1189826591351357E-2,1.2531552619859479E-4,1.4214961633415762E-4,1.5838911485578395E-3,3.3821186067515718E-2,null,4.7748974337967088E-3,-5.2350235696010158E-4,0,0,0,2.1037344136876909E-4,0,2.0000126901974327E-4,0,0,0,3.6160644671394291E-3,null,8.846005632923145E-3,1.8829856622776392E-2,-3.9086279981541461E-2,-5.7692422402961666E-3,-1.3847403208538427E-2]
["SO434","SO434: PC rental 34Mbit link local end",null,null,3.3803979892398335,1.6658341326416213,1.3271190046033046,0,7.8604529429867034E-5,0.47827790810700577,0.11266198205619243,7.2702893962495425,5.9496505174702827E-2,4.7801999436360064E-2,0.27371589892606979,15.770147440533089,null,2.6268681191241527,0.64065796163826305,9.6938293794841215E-2,0,7.7838868391303374E-5,0.11597106446878519,2.1146829254901297E-2,0.37753750959317328,3.6724974034140601E-2,2.3453295603390184E-2,9.2075667213936022E-2,3.2042510223804936,null,0.22006974736630236,3.1481878552342323E-2,2.4335816565800347E-2,0,0,1.241466588374044E-2,9.8321218627605376E-3,0.13756327008298586,1.4939483945747491E-3,1.4817092562605353E-3,2.2792464237483819E-2,0.44336883924175896,null,6.0302125195422614E-2,-6.2212030088243369E-3,0,0,0,1.9132830234637205E-3,0,2.4400563770879758E-3,0,0,0,5.0087560250206428E-2,null,0.20232419488949466,0.22115953193722185,-0.47043808503305157,-8.4778921737721599E-2,-0.11929998204225534]
["SE436","SE436: PPC rental 140Mbit link local end",null,null,0.24633856046784064,0.11218800216692935,0.91786788964150301,0,1.5069871303116161E-5,0.13784381022158571,1.3175075016680865E-2,6.3590660173911726E-2,6.5228680596556756E-3,4.2882234332756617E-3,3.536882045292291E-2,1.3860386759603194,null,0.14411311026827539,5.4270511703942197E-2,8.7490956165385977E-2,0,1.313309616366617E-5,4.8464492576831553E-2,1.8627237318831976E-3,1.9032836065760981E-2,3.3958007738165708E-3,1.6215107134512233E-3,2.0436839992864237E-2,0.43915136426162638,null,1.1364985557810863E-2,2.1367275266510463E-3,1.9701744142786845E-2,0,0,6.1252906632696174E-3,9.1932874441897499E-4,3.6446060371119388E-3,8.8995770936003767E-5,1.3492197131759093E-4,5.688410626083198E-3,5.6838812444689503E-2,null,3.1676799389714605E-3,-4.0852721457082161E-4,0,0,0,-6.9805501966655988E-4,0,-4.2062593719112781E-4,0,0,0,2.1908988684839676E-3,null,3.8223529526913921E-2,3.0616731956600522E-2,-6.84184519375515E-2,-6.4772717291099917E-3,5.1185291674133932E-3]
["SE751","SE751: Netstream 16 LL 155mbit rentals LE",null,null,8.9464143938827373E-2,3.0696888839641959E-2,18.83544404642171,0,1.296344315931056E-4,0.24957261526300298,7.9363221073046802E-2,0.14010148341182202,5.9664627177978699E-2,8.9330424380127272E-3,0.41758734648095613,24.804865027955124,null,5.9221393251940084E-2,2.0727938744913552E-2,1.9747441078287267,0,1.2082473705127238E-4,0.28605674468095682,9.8850275351062642E-3,7.3591848758744208E-2,2.9803997269925605E-2,4.1595305061971699E-3,0.10565134785060064,2.1092433664618389,null,4.4672579708515577E-3,9.3191556916256068E-4,0.41916690877906065,0,0,2.4574575762680385E-2,5.6814958109054799E-3,1.4506359759273378E-2,-5.7052783500067209E-5,3.2287336315271254E-4,4.382700212372876E-2,0.53694983354756365,null,1.4168710964927911E-3,-1.9672011537494213E-4,0,0,0,-6.8262772104524527E-3,0,-6.3629951648295985E-3,0,0,0,-1.3271470376784483E-2,null,0.22046049096743142,0.22929308664154463,-0.3468789788309114,-2.8748999493147707E-2,3.0095073717539139E-3]
["SE762","SE762: External 3rd Party POH Rental 155mbit",null,null,6.8134710997413781E-3,2.595350312225359E-3,3.5163255864404545E-2,0,2.907442645253373E-9,3.7112546718804998E-3,3.3808047838985663E-4,1.6199657225822216E-3,1.9394232982960144E-4,1.1694192690239948E-4,1.1051017238302098E-3,4.1856002577075273E-2,null,4.2499447510971518E-3,1.7010896008079286E-3,2.8548424858310479E-3,0,3.1831341772064816E-9,1.63130049162359E-3,5.6466669642399356E-5,7.4568543805347896E-4,9.8616461042776553E-5,3.2172233089243981E-5,4.7486535221275098E-4,1.0620122110902745E-2,null,3.320703792275985E-4,6.8540078821258918E-5,6.8959311285784932E-4,0,0,1.3249747950641884E-4,2.6518272739107953E-5,7.7015715599403824E-5,2.2626406375818041E-6,4.0880867218403951E-6,1.520139504425624E-4,1.4620952724167431E-3,null,1.338156762173119E-4,-1.0851529017174986E-5,0,0,0,-2.0047664491562438E-5,0,-1.1793603902718191E-5,0,0,0,7.082564383810898E-5,null,1.2302594095480578E-3,8.0682823638454052E-4,-1.706403921158737E-3,-1.2087993410774626E-4,1.682110790049871E-4]
["SE767","SE767: Extl 3rd Party POH Rental 155mbit eff",null,null,4.0146474300964408E-2,1.8699333693343839E-2,0.19965232409992092,0,1.1588085253290919E-6,2.1170259387467548E-2,2.0869969977694866E-3,1.3361058580971127E-2,9.2298429330758239E-4,6.6059528147988772E-4,6.3615306039446519E-3,0.33351506190597802,null,3.1646947916908884E-2,8.2099931788924534E-3,1.6780229080670266E-2,0,8.6432111989755495E-7,9.4459651571694447E-3,2.3214502350665068E-4,3.8853683707058269E-3,5.1550782458614471E-4,2.4748997685822163E-4,2.2558682361469391E-3,6.7142370197880122E-2,null,2.8755181522599148E-3,4.1333804824513539E-4,3.4332470317614207E-3,0,0,8.4281225409837328E-4,1.3429232253713895E-4,5.7913054842383019E-4,1.4149367879317037E-5,2.3527109538171658E-5,5.9930771597039168E-4,8.8557483632779477E-3,null,6.1808669224743635E-4,-9.914354903581148E-5,0,0,0,-9.1315939478927002E-5,0,-8.0907520870484415E-5,0,0,0,3.8161663541494005E-4,null,3.7079064878159204E-3,5.1261904414587282E-3,-8.2482023513546655E-3,-1.0606063437863019E-3,-1.3419732726995396E-3]
["SO436","SO436: PC rental 140Mbit link local end",null,null,2.528561558311448,0.78166442453516127,7.5443804601749997,0,1.2818787022069638E-4,1.0042928359215997,9.6270477496776238E-2,0.63126751166872075,6.2528283770183116E-2,3.2829370725701863E-2,0.40142194529918462,12.885295854087326,null,1.4047912349611056,0.41358755977597783,0.80689587139706209,0,1.2524773470033653E-4,0.48013374983348089,1.5547376413413765E-2,0.20912160012246947,3.2778821054779944E-2,1.2433662149287383E-2,0.14004404622911426,3.4280394292385066,null,0.11050049984820401,1.7180917592511707E-2,0.15181630447527678,0,0,4.394467094469643E-2,7.5030167551181498E-3,2.8996178579578261E-2,7.7689457248581221E-4,1.1341878213884989E-3,4.2316992765933217E-2,0.41753802705734028,null,3.2723962409987185E-2,-3.3951588930404304E-3,0,0,0,-4.2630962656491529E-3,0,-4.2502083486140856E-3,0,0,0,1.9984680047846259E-2,null,0.40343077327328469,0.25737190301016977,-0.6230711625667068,-5.3204817923982295E-2,3.0459809871905736E-2]
["ST436","ST436: Site Connect 140Mbits rentals",null,null,2.6088687393819136E-2,1.2486463047639049E-2,0.12493148959501196,0,3.7894588459259756E-6,1.6348519470615476E-2,2.6221560984317988E-3,5.9186624400201469E-3,9.6448334422013918E-4,5.591051621123555E-4,1.5370274668572933E-2,0.21958137856842694,null,1.6261918684887196E-2,4.5463874366655811E-3,9.9402071292922865E-3,0,5.009656272108423E-6,5.8894114462637514E-3,4.6144575627143995E-4,2.4612979641082311E-3,3.4885814877570715E-4,2.4588110621747697E-4,7.5877529088473677E-3,4.0528400340377684E-2,null,1.602477118231875E-3,2.7942975306799429E-4,1.7957316410759712E-3,0,0,7.7009082946137336E-4,2.0244904731526688E-4,3.9862904732105821E-4,5.1529936929556946E-6,2.2748696483121925E-5,1.685948152931189E-3,5.8792950738542817E-3,null,4.5499820176935033E-4,-5.6361358737623765E-5,0,0,0,-7.2434576993461099E-5,0,-5.5300214485250052E-5,0,0,0,2.0903964791812459E-4,null,2.0589696885157518E-2,7.5423003018122818E-3,-1.6627214383982541E-2,-6.6678404260075699E-3,8.3188461808217113E-3]
["SE763","SE763: External 3rd Party PoH Rental 2mbit Copper",null,null,2.4326992824108128E-6,-4.1348205207038606E-10,3.3151889810758152E-6,0,1.1572772133959408E-6,1.4247352512207611E-2,4.6026870219361971E-3,0.70666621942026442,1.9518282613910916E-3,1.5744030277469391E-3,7.5390468976634321E-3,0.63114296458545283,null,3.0530031190622415E-6,-5.6548200079570134E-10,3.4421745620652877E-6,0,1.7496488991418016E-6,1.036189954026942E-2,5.4169312161942112E-4,3.1087466736323358E-2,1.1763122278341538E-3,5.6689755979103494E-4,2.532181243034835E-3,5.5674388757818209E-2,null,0,0,-7.1310137519360768E-8,0,0,6.8389222638652689E-4,2.1986694858943176E-4,1.3085159185944712E-2,2.6732764258551255E-5,2.2450722148987493E-5,8.7176306022641241E-4,1.3839440019873009E-2,null,0,0,0,0,0,-1.0259035631189591E-4,0,-7.6173815315165483E-5,0,0,0,-1.8492259502732951E-4,null,5.9827178921626816E-3,9.5024333699000145E-3,-1.5847771979733177E-2,-1.6219918095003506E-3,-2.2941202623881309E-3]
["SE768","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff",null,null,1.7377828534457141E-5,-4.9271215584060293E-9,2.4037400188940472E-5,0,1.4548540443927649E-5,0.109622141522679,2.5389282985606703E-2,4.2220538637399203,1.3982081512205867E-2,9.5133426613459166E-3,4.6755785879160044E-2,4.7468211869202248,null,2.1613065790282545E-5,-4.4625151224689023E-9,1.8127887832215221E-5,0,1.4068220362855303E-5,7.0166834536551398E-2,3.5381766449558072E-3,0.22976543328793653,6.3076387488065211E-3,3.0667908942777818E-3,9.4404098728453571E-3,0.24313912464375029,null,0,0,-3.372431097754238E-7,0,0,6.5631846945133372E-3,1.5570984171646529E-3,0.10809484896341243,2.2072136076727128E-4,1.4964151128467771E-4,3.5658268728793372E-3,0.12185969060662857,null,0,0,0,0,0,-6.7661881813842997E-4,0,-6.2968463981759619E-4,0,0,0,-1.3734583760347798E-3,null,3.1220345894048952E-3,4.3690929922987766E-2,-8.3793984508853989E-2,-1.2174218199403043E-2,-2.901128361004475E-2]
["SE439","SE439: PPC rental 2Mbit local end fibre",null,null,49.360250922350041,3.0317667485588968,0.79764348858952139,0,4.3800464234885892E-4,2.3819678479002713,0.9527827306773774,48.975979754118157,0.48174242052116711,0.52029171000355656,2.0437602475335819,111.33423501208922,null,13.788631824058838,-3.040322646846306,5.6407398138465778E-2,0,4.6398582845026264E-4,1.6935084293042417,0.15786605146670182,2.0759221719412406,0.32848185149399745,0.17166252013320762,0.92766686097150064,20.48425624601165,null,3.0360979784665498,-0.12724010053496793,1.0533675444400977E-2,0,0,0.14637825210554248,8.7282923586289141E-2,0.75181819689680807,6.7615085493524258E-3,1.0927647605730499E-2,0.21648014353733702,4.0774837442372984,null,0.34992136836518906,-4.9930243742194867E-2,0,0,0,-1.4911697953753605E-2,0,-1.6041417749460538E-2,0,0,0,0.29186186802276765,null,1.5936415293685564,2.566284941252722,-4.1104453248162072,-0.33543663294773673,-1.2925431398704084]
["SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre",null,null,0.83616816525351878,6.4870620168868312E-2,1.7401239865040202E-2,0,1.0460552624708523E-5,5.3045030924685696E-2,1.8702009240168228E-2,0.93154485149072896,1.2654748401409285E-2,1.1719619446038651E-2,5.0783960868374549E-2,2.4918884137111461,null,0.35489743391808715,-5.3486868089959817E-2,1.5346733029063251E-3,0,1.4773039868047705E-5,4.0564342727442644E-2,2.8044801568642089E-3,4.9785514428558698E-2,5.9562102231276136E-3,3.4335750730235442E-3,1.9467445837311925E-2,0.38775495512133873,null,6.6270737404232505E-2,-3.4168058907742189E-3,3.6740392279560965E-4,0,0,2.8097074911447241E-3,1.3670316909635905E-3,1.843080122954642E-2,1.5677936656111565E-4,3.2820733101021095E-4,6.041661844916394E-3,8.261097721919361E-2,null,8.6388401362667878E-3,-1.1626461336315236E-3,0,0,0,-3.3680803895272399E-4,0,-2.7778235576513108E-4,0,0,0,6.0795093299836813E-3,null,2.5934633988318318E-2,4.9844162083465364E-2,-9.9595884431672596E-2,-7.4095470686956983E-3,-2.5842677193585666E-2]
["SE769","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff",null,null,6.3117328385431977,0.39607188557436157,0.10255893393573445,0,5.0524423682755884E-5,0.50355669822867455,0.12861810679958785,6.6568145871869877,8.6811668231745298E-2,7.5269158850586035E-2,0.21514274399215191,16.328763470525438,null,2.0501885440772969,-0.36942147369489114,8.5722140824876659E-3,0,3.9754637402052125E-5,0.18737224305648881,2.5377210510735312E-2,0.26398551733839348,4.7445015210688078E-2,2.7608828600602302E-2,7.4343118430971744E-2,2.4803459270196946,null,0.44522405231975953,-2.3395150647947355E-2,2.1180261034261772E-3,0,0,1.993390898672073E-2,8.6130547251738673E-3,0.15999591432019561,1.3797471248063833E-3,1.6005782291929884E-3,2.6482423260805032E-2,0.52311858754173135,null,6.9779723152712497E-2,-8.8277336153919778E-3,0,0,0,-2.6438395313905191E-3,0,-1.749575984804775E-3,0,0,0,5.5615020416591637E-2,null,1.8763093059895049E-2,0.34321235720667659,-0.57099750017171025,-5.6810258945280946E-2,-0.3034569400122058]
["SH439","SH439: RBS rental 2Mbit local end fibre",null,null,45.04460924161603,3.3150752593144683,0.76245894918750645,0,1.1017566779646124E-3,3.0304428887007564,1.2412423067056628,47.046492993762158,0.58056599337630344,0.45400428450766217,2.9861005479382889,102.73475444380904,null,17.557785766968617,-3.2694614228974657,5.833868906461219E-2,0,1.3753106199146112E-3,2.0210604894581254,0.20614571753028813,2.1942324126366,0.41353930535735672,0.21489858134026424,1.9002364240984144,25.453464970347788,null,2.3778123434045644,-0.194348993175466,1.38541024499298E-2,0,0,0.17596251753092382,7.9121533280342632E-2,1.2176503020180653,1.0048478083595372E-2,1.3983405775663692E-2,0.39296817738137346,3.7852037761838142,null,0.46453319893810835,-5.6968425859963076E-2,0,0,0,-1.7992262760780666E-2,0,-1.3548757859110227E-2,0,0,0,0.4420174093353057,null,3.9754915098064494,2.8612105055204302,-6.1572268957962706,-0.55842520213904034,0.56468384073279243]
["SH441","SH441: RBS rental 2Mb le fibre   256k",null,null,3.1437779769169309,0.23713040884091521,5.1485727779830674E-2,0,1.0945391707903589E-4,0.23729538508898132,0.12559929796916219,4.3779916078438283,4.5918327554064109E-2,5.0157506248957186E-2,0.3530432683873303,7.331803975555661,null,1.5755166848404709,-0.24471252737242011,4.9224588162972609E-3,0,1.117291676767036E-4,0.12255372138293801,1.9266220968851409E-2,0.21421175462518041,3.0620059048477442E-2,1.6370849132234227E-2,0.13661477636519062,1.7665522034872796,null,0.24838693865576109,-1.1448473802330167E-2,1.3307617693375572E-3,0,0,1.1968532160835845E-2,6.3776075364219168E-3,6.9239397424930668E-2,8.1056126678920001E-4,1.1723335089253663E-3,3.7619040752985895E-2,0.31424447344182316,null,3.7391233608757429E-2,-5.339163583110801E-3,0,0,0,-1.6151917597117297E-3,0,-1.2649434373410988E-3,0,0,0,3.5112214995384264E-2,null,0.39804805524271591,0.24095186001955465,-0.53237056909382607,-5.4708837267905576E-2,4.0277581783763672E-2]
["SO439","SO439: PC rental 2Mbit local end fibre",null,null,73.601213468340845,4.0363180548087856,1.2089734999980108,0,1.0032713827282313E-3,4.9516779258033656,1.2843395442316046,61.085639986087855,0.7611802234169418,0.64262647071466361,3.6982634183199319,161.2877414776417,null,21.51656052007954,-4.8572506406801308,7.5404052068167832E-2,0,8.135874029445195E-4,2.6816205143770069,0.22724182956112646,3.0087967183615061,0.50516779694797653,0.28706521327992235,1.2075960357739384,27.466346888123446,null,3.9130096410876578,-0.20779743891556582,2.5332054192284736E-2,0,0,0.18754740567053232,0.1124927194508009,1.3329419378523646,1.1724399684852029E-2,1.8497296641007167E-2,0.32329541871525014,5.0591787271503224,null,0.5980406179598784,-9.2926854170089307E-2,0,0,0,-2.3539474175269273E-2,0,-2.092947972486893E-2,0,0,0,0.45591970300804791,null,1.8555725613782161,3.5919681943042172,-6.013888612854621,-0.69249537640440606,-1.7147871993578871]
["ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre",null,null,3.4599183658486967,0.23008635891658008,5.5708304093882999E-2,0,8.5583365315876952E-5,0.21565504625322354,7.5033815401363529E-2,3.7857622872416301,4.5187342343470473E-2,4.4007718538255483E-2,0.26693409246840089,6.2197918930244684,null,1.1944999999896615,-0.21545591844807621,4.65762310927247E-3,0,7.0151582470556257E-5,0.11143514387607933,1.5356648045041152E-2,0.14402220340656666,2.1644194916144523E-2,1.3672652750153891E-2,0.12599960145927713,1.6741826543177116,null,0.208472813688687,-1.0079800588959175E-2,1.2264189337261196E-3,0,0,1.4055441629297286E-2,6.2568280061400658E-3,8.5199569639394609E-2,7.0964940646263842E-4,1.1739929525930351E-3,2.6440977587288909E-2,0.36820957229487034,null,3.585461915509177E-2,-3.5874975992529635E-3,0,0,0,-1.6922916017165176E-3,0,-1.2529328365774473E-3,0,0,0,2.8316642732956171E-2,null,0.24032619289111934,0.20569164331686943,-0.43230968832872863,-4.0881292288142163E-2,4.1915138648008957E-2]
["SY439","SY439: PPC rental 2Mbit CLZ local end fibre  ext",null,null,4.7218648727794239,0.29899047342845464,7.0191938467042261E-2,0,5.240576773780511E-5,0.33148253163956071,0.12983782009140571,4.1182089030849136,7.2635753457572741E-2,4.0594009322161013E-2,0.17823988723389217,9.2290536815996518,null,1.8405171814973955,-0.30099160498739891,7.5590878385205637E-3,0,6.357744552410298E-5,0.20518806074958038,1.6745264116365437E-2,0.29378241447098219,3.7190335418180551E-2,1.8615952461897071E-2,8.3166535333761948E-2,2.5709847814619233,null,0.30495606106960582,-1.9575582625296666E-2,1.3750156986093822E-3,0,0,1.7930002035028661E-2,9.7377257044697386E-3,0.1139292233631129,8.4195503879269684E-4,1.2534807571521654E-3,1.9362871056161305E-2,0.50507676178294714,null,5.5856793112636284E-2,-5.1170205561940629E-3,0,0,0,-1.995804359702424E-3,0,-1.4396254145965653E-3,0,0,0,3.5691413587764412E-2,null,8.4728259910846093E-2,0.27289340008455559,-0.45957128415135445,-4.3674145595320651E-2,-0.14200085915950381]
["SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ",null,null,0.12368087276441499,6.5908195347039802E-3,1.7942950041973846E-3,0,-9.0833701870933112E-8,1.046559509051285E-2,2.8355539783631667E-3,0.12784597166420403,1.8003785785932239E-3,1.364577102094353E-3,6.7746266213304651E-3,0.2484257846474226,null,5.3178183389232359E-2,-9.7923533179001526E-3,1.4432614934413752E-4,0,-4.1137673087770824E-8,5.5204019326087475E-3,5.700873075629696E-4,6.1044219039132356E-3,8.2675704906523637E-4,5.0539866041657625E-4,2.306343834349384E-3,6.0560588674827082E-2,null,8.3832478046956347E-3,-3.5936229995946347E-4,4.1524618223066101E-5,0,0,4.169926309032741E-4,2.1473697974563774E-4,2.9841885800430726E-3,2.9969412268992E-5,4.5847731394161459E-5,6.2187116845023517E-4,9.9203821871451693E-3,null,1.5009229968814585E-3,-1.3084145474754816E-4,0,0,0,-6.2182010387855691E-5,0,-3.8537439242406133E-5,0,0,0,1.0153031515821988E-3,null,3.9895291957075607E-3,7.6084723519802694E-3,-1.1014505527609962E-2,-1.2419687819159285E-3,-3.6314243559970043E-3]
["SY765","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff",null,null,0.71404047346312338,3.982628710208512E-2,1.1254926233910879E-2,0,4.465848566407521E-6,3.9872768453574299E-2,1.515746154374868E-2,0.84812739767673817,7.2540117585718315E-3,6.7966389429966927E-3,2.8178263622276527E-2,1.7835379251406513,null,0.3056086035820158,-3.9804517630130293E-2,9.2112158767184706E-4,0,4.7268279067757208E-6,2.8935037493188286E-2,1.9998440961317429E-3,3.2776045500750965E-2,4.6452843339717474E-3,2.8338143248202059E-3,1.1119097251032094E-2,0.32329447792853538,null,3.6038968240983633E-2,-2.5985446756038931E-3,2.1867334276667717E-4,0,0,2.8548646035081674E-3,1.1807267767476035E-3,1.4511348441249327E-2,1.3007449798449461E-4,2.0024410514395507E-4,2.6214385531845696E-3,6.4270595127507213E-2,null,7.6863904075761876E-3,-7.5338676417360828E-4,0,0,0,-3.6253961826140078E-4,0,-2.5252872389277305E-4,0,0,0,6.4572595054341727E-3,null,2.1226497519055052E-3,2.8609565196100528E-2,-7.0867862266289938E-2,-5.056909267754742E-3,-3.3953489075373634E-2]
["SZ439","SZ439: PC rental 2Mbit CLZ local end fibre  int",null,null,6.5200589825692079,0.56205860813020014,0.1454182890618268,0,7.9816811187793284E-5,0.62564914362583057,0.16843210993579302,9.4159925828672151,9.2393597472846048E-2,7.8033202037041116E-2,0.35789086516309687,18.202842861733771,null,3.0120638633784531,-0.60068865797212934,9.5740814934318162E-3,0,8.8482145073524033E-5,0.31318797425102279,3.1776245565526336E-2,0.40622688395811257,6.5677430278788834E-2,3.5400355274494928E-2,0.15540100149869088,3.8970557869070777,null,0.53921678645620119,-3.2922996468362851E-2,2.1934436789711681E-3,0,0,2.4334232141268709E-2,1.1835702242015118E-2,0.20453828010214747,1.6870622343564204E-3,2.5472035711531713E-3,4.1109479498690232E-2,0.70214428632749859,null,9.1567295172332711E-2,-8.5621215786529231E-3,0,0,0,-3.3002139910908793E-3,0,-2.1189329862053036E-3,0,0,0,7.2979890799592093E-2,null,0.13444374524132272,0.4052890922109158,-0.70509488452037483,-6.6090213240165729E-2,-0.25814799235964547]
["SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist",null,null,2.0535659658742461E-5,0.53439438432048747,1.1476736812012627,0,1.8964136111367999E-5,0.18839809235944807,1.5870185357711817E-2,0.11601027326853364,6.1790887104316806E-3,1.3663813130891434E-3,5.9365472464720369E-2,2.1799417388580538,null,2.1425421597154092E-5,0.21413580707833516,0.15457106003784382,0,1.2957044723677039E-5,8.4217932714123533E-2,1.5946751875388194E-3,2.2549075207103707E-2,2.694341132969348E-3,5.1489306706167933E-4,1.7381471928031491E-2,0.54837289837214998,null,0,0,-5.9187427323693059E-13,0,0,3.5478301378662776E-6,1.4744902171927225E-5,0,1.0547910871295768E-8,3.2832084532424853E-8,2.9528890758228466E-4,2.4107488280979779E-4,null,0,-2.5011404497460414E-3,3.0044261310497302E-3,0,0,1.2805408322570241E-3,0,1.1804733620346237E-3,0,0,0,3.2221740296619885E-3,null,2.7100468732701373E-7,3.0102284084340982E-2,-5.3659657025727947E-2,-3.8590869563609577E-3,-3.95885458374906E-2]
["SPO371","SPO371: Prot Path PC rental 2Mbit link per km dist",null,null,4.0572729552790994E-6,0.13433729877069722,0.22958173820368513,0,2.0292896458398143E-6,4.8226190842454837E-2,3.427146441820982E-3,3.2087216961735991E-2,1.1050442499346189E-3,3.045540849564168E-4,8.7207964561228854E-3,0.59641403147017491,null,5.0020389192750265E-6,4.3867352366975379E-2,3.2133603113750922E-2,0,1.7920595894326822E-6,1.2230439322880848E-2,3.1539918285352194E-4,4.4204007443141152E-3,5.4752739595126225E-4,1.0082323382666725E-4,3.2076214337030777E-3,0.12826176287989563,null,0,0,-1.2424646549852563E-13,0,0,1.0272576684776712E-6,2.6769775535613873E-6,0,2.7995901952015827E-9,8.5750836172712889E-9,5.2450670690985531E-5,5.4402017833470356E-5,null,0,-4.3003295451132665E-4,6.0571229924718986E-4,0,0,2.8103034955031175E-4,0,1.9247023167417697E-4,0,0,0,6.1546305028798299E-4,null,7.5198637215026187E-8,6.5796632894841705E-3,-1.3874265270288377E-2,-9.5475163514589366E-4,-9.3555158432197544E-3]
["SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist",null,null,4.2219676980843532E-5,1.1959403428384092,1.0726737680571832,0,1.0382568993463177E-5,0.13196309147831256,1.7720438562492669E-2,9.6191836660673935E-2,5.0956188168192335E-3,1.1695778494427436E-3,5.4617367510330063E-2,2.3674604124196241,null,3.1799354119078914E-5,0.43170111640444692,0.14060889857911577,0,6.7347747439554352E-6,5.5575070827275148E-2,1.4741659924409219E-3,2.359138555559416E-2,2.8342598999033281E-3,5.0369595492179449E-4,1.7266618998629694E-2,0.59992904543237824,null,0,0,-2.7027993708081103E-13,0,0,1.443561642715298E-6,4.5889952797833623E-6,0,4.8605870758858144E-9,1.9375844608247882E-8,1.235172577096278E-4,1.1438409999325823E-4,null,0,-4.6086120729602314E-3,5.5996683551134208E-3,0,0,6.0162707051134359E-4,0,5.6487289180688356E-4,0,0,0,1.8860461135548584E-3,null,1.7776129045505394E-7,2.5466605819842163E-2,-6.3464990907403138E-2,-4.1075473599764614E-3,-3.5165833212418417E-2]
["SPO373","SPO373: Prot Path PC rental 34Mbit link per km dist",null,null,1.2394733213949539E-5,0.41278603506578843,0.51635059925027005,0,2.0623693408778875E-6,7.7971119455877036E-2,6.7324536858615856E-3,4.3617425278463372E-2,2.5697908685143401E-3,6.4242735183718915E-4,1.9337747123194814E-2,1.2948352545384412,null,1.7323750435745608E-5,0.17997459386703238,5.8713786108884412E-2,0,1.3152878698679228E-6,2.0180470493867553E-2,7.0972267588813754E-4,9.8144815637660112E-3,1.1720386877216145E-3,2.0691003622532884E-4,5.4967708529324606E-3,0.268155488117017,null,0,0,-9.2580932577168318E-14,0,0,6.8172902043147297E-7,2.5479448597452894E-6,0,2.4961901840826655E-9,7.6586014193673931E-9,5.1962704141403491E-5,5.5679571828617667E-5,null,0,-1.9357821991770508E-3,2.5671465808961998E-3,0,0,1.9731289246806448E-4,0,2.579581990964034E-4,0,0,0,9.6840883746779555E-4,null,5.9505994185541014E-8,9.1277819742713248E-3,-1.8984674871538956E-2,-1.3332507579821287E-3,-1.3070882410154604E-2]
["SPE375","SPE375: Prot Path PPC rental 140Mbit link per km dist",null,null,3.8236559926238741E-5,1.147696919973441,1.434442869032394,0,1.0523217408377575E-5,0.18185304454522802,1.8643104697668021E-2,0.100404051123948,7.0284466164507444E-3,1.4930034453561011E-3,4.2541566670301033E-2,3.2941331781559908,null,4.5677516154721601E-5,0.52520409067383134,0.17391278412190794,0,6.7451929528333704E-6,6.3287186765101061E-2,1.4916399137894203E-3,2.2518739467233592E-2,3.2022280066454534E-3,4.5742858266882195E-4,1.4338161225899043E-2,0.70147382717972262,null,0,0,-1.0889432204601565E-13,0,0,7.3432973344164358E-7,2.859437120518679E-6,0,3.011318828495877E-9,8.2969333214605724E-9,6.817106485504204E-5,5.8006040391312853E-5,null,0,-4.0115440462763522E-3,5.5050535376812999E-3,0,0,2.882470887419844E-4,0,2.8198067172884012E-4,0,0,0,1.6178102328074627E-3,null,9.8122976987202464E-8,2.7394743654366664E-2,-4.3186646986347527E-2,-2.6271926958731824E-3,-3.2101290093406232E-2]
["SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist",null,null,8.9812011651020236E-5,2.9668301940244159,3.6209041746613009,0,1.9244623118280611E-5,0.37128046766610773,3.2818282462304012E-2,0.20303593735921141,1.3504728180810201E-2,2.6486981193972791E-3,9.3321365006585277E-2,7.0370872124934865,null,6.9595535681624316E-5,0.89472288559874935,0.41044724613148686,0,1.6538369646253849E-5,0.13149975152010623,2.4399656457327014E-3,3.9075414246841592E-2,7.1424504772913105E-3,9.9209056285368266E-4,3.1632560968364164E-2,1.5238855111781389,null,0,0,-2.4462724468615773E-13,0,0,1.8250391587870908E-6,6.4545072098881564E-6,0,4.1857331717640826E-9,1.5783781584111532E-8,1.3070038641656992E-4,1.4128432618334963E-4,null,0,-8.4423659485692425E-3,1.0089336509123642E-2,0,0,5.058294812461553E-4,0,5.5427712547356128E-4,0,0,0,3.743633951577716E-3,null,2.4641542549631676E-7,5.215530371205878E-2,-0.11116562835374633,-1.1732374595089079E-2,-6.3448100301137081E-2]
["SPE383","SPE383: Prot Path PPC rental 2Mbit link",null,null,1.3066458130435697E-2,7.3212369207548596E-10,4.521478699767334E-2,0,1.9400446544548275E-6,9.7684258126234311E-3,1.311556854637983E-3,4.4531443984783866E-3,2.598234831473327E-4,2.2115507844374345E-4,5.7580694932153143E-3,9.2143595472683554E-2,null,4.4218053176749228E-3,7.9405065703599019E-10,3.7997580717407226E-3,0,1.6699534362737555E-6,3.5602967347055439E-3,1.8828914901702879E-4,8.5178546145346396E-4,1.3885431754145859E-4,7.5424800760017188E-5,3.3578050350135907E-3,1.2741347826903811E-2,null,0,0,-1.8247687756222149E-13,0,0,1.3258530340996329E-6,5.1562091302860826E-6,0,3.8211716694198566E-9,1.1019071567409834E-8,1.0832716545747589E-4,9.0976476934522438E-5,null,0,0,0,0,0,9.3940817839691913E-6,0,1.5572776096661674E-5,0,0,0,2.172771512262025E-5,null,4.5233633473005426E-9,4.159780502158714E-3,-6.6028429577948038E-3,-4.4284889080134737E-4,-4.0873529287606524E-3]
["SPO383","SPO383: Prot Path PC rental 2Mbit link",null,null,2.823651679704386E-3,1.5741161271720817E-10,7.2095254394962845E-3,0,6.3346196477994519E-9,1.5600923400807701E-3,3.1516144795104046E-4,9.7794024562883547E-4,7.0703341811227276E-5,3.4513891903341777E-5,1.526385669683503E-3,1.7273574569186195E-2,null,8.707184699924945E-4,1.3001181532454942E-10,8.1047378147009656E-4,0,-1.1228497372785474E-8,5.6091176029817618E-4,4.055843150180724E-5,2.5394538243838049E-4,2.4674940774819759E-5,1.7453264770066142E-5,6.2421024106046937E-4,2.6507774187188057E-3,null,0,0,-4.9027391327000045E-14,0,0,3.2012548109658972E-7,9.3105979247182701E-7,0,8.9226766194661001E-10,2.5955559546537583E-9,2.1094940978752391E-5,2.534555927806396E-5,null,0,0,0,0,0,2.07386376474952E-6,0,2.9853914540632034E-6,0,0,0,5.1179904822046414E-6,null,1.0034221509856615E-9,7.0158447337876923E-4,-1.4790009679772481E-3,-9.2151575155494973E-5,-9.2770113188834341E-4]
["SPE385","SPE385: Prot Path PPC rental 34Mbit link",null,null,-4.9413635108433711E-9,6.5788912945105869E-10,9.2034974181009935E-2,0,-5.6379018874028957E-8,1.4909910200857593E-2,1.0066420771250857E-3,1.1621766578592671E-2,4.6760777409948144E-4,1.1794074463070055E-4,3.4922829522935684E-3,0.10549528978447084,null,-8.763777883652903E-9,9.380794637962015E-10,7.9731498419644328E-3,0,-2.1550293453898998E-7,5.6623514994609825E-3,1.1261001990135959E-4,1.8350678839041286E-3,1.2634607851720934E-4,4.8486493117184553E-5,1.7770419645749063E-3,1.8323490640802631E-2,null,0,0,-1.0845235473819542E-13,0,0,5.7331061900115796E-7,1.9277629140805519E-6,0,1.484552938871498E-9,5.3094716324083577E-9,4.8930777493703283E-5,4.4642810141474932E-5,null,0,0,0,0,0,6.2098759033457751E-5,0,7.9218972980648849E-5,0,0,0,1.0763055374230992E-4,null,2.036654392105822E-8,2.8420578982689547E-3,-4.5949101234036872E-3,-6.2872852571096429E-4,-2.9867221018515426E-3]
["SPO385","SPO385: Prot Path PC rental 34Mbit link",null,null,-3.1143047337589817E-9,5.4824094120922485E-10,6.1977100770128406E-2,0,-4.3797260424777628E-8,1.5247884841255705E-2,8.9303268290209586E-4,8.3489720329812927E-3,3.0157595154776913E-4,9.1263679304510697E-5,3.3146081530225154E-3,0.10360816841145129,null,-1.0680854295746453E-8,5.631126724765427E-10,6.516130579905851E-3,0,-2.5404817486307884E-7,4.905587026295035E-3,1.1154798231359178E-4,1.9958229044469652E-3,1.49488603593828E-4,2.7273654899492886E-5,1.3185764965417096E-3,1.2700368093671513E-2,null,0,0,-8.1339266050509278E-14,0,0,5.8050268767591471E-7,1.9076820503186321E-6,0,1.6036837302005649E-9,4.6169318540900581E-9,3.2191300981457894E-5,3.0369258598471447E-5,null,0,0,0,0,0,5.4983266797114713E-5,0,5.4920710977278844E-5,0,0,0,1.2031869207621786E-4,null,1.5032449084590728E-8,2.0023589737803694E-3,-5.0898902789734942E-3,-3.8155856280091015E-4,-2.5726436139801127E-3]
["SPE388","SPE388: Prot Path PPC rental 140Mbit link",null,null,-8.282605041116632E-10,4.3809163741708361E-10,4.6920485189277966E-2,0,9.2285290447010703E-7,7.3012503801411967E-3,9.7250760250772129E-4,3.1667929912980205E-3,2.1317138552507569E-4,1.2327065436258561E-4,4.6479385638951917E-3,6.6667637169806462E-2,null,-3.1688682909991764E-9,5.5202058211078172E-10,4.1680005271209951E-3,0,9.7704753584847553E-7,2.2599953433135541E-3,1.1745774387960475E-4,5.0839168230295835E-4,7.3511780853361945E-5,3.8391369704360752E-5,1.9878005403113595E-3,7.3803762247186648E-3,null,0,0,-1.4911748252393088E-13,0,0,1.0525118196764539E-6,2.6217831217381127E-6,0,2.7347459783181125E-9,9.1081284226904451E-9,5.4807533094194092E-5,7.0586587594877531E-5,null,0,0,0,0,0,3.0580269242918883E-5,0,2.9066641509043202E-5,0,0,0,4.9117925332423638E-5,null,8.1838136221721569E-9,1.8361237891510885E-3,-5.6847407908636486E-3,-2.8574619958308777E-4,-2.7642107213946263E-3]
["SPO388","SPO388: Prot Path PC rental 140Mbit link",null,null,-1.8229657031340073E-9,1.1439530184005342E-9,0.10115322187353579,0,2.2624910406450914E-6,1.390146989940479E-2,2.1650744629677691E-3,1.0961555595667898E-2,6.1660366523759739E-4,3.7090379351515046E-4,1.1106992130965271E-2,0.17538450058198946,null,-1.0097924793694946E-8,1.3602421042443E-9,1.0656789362301205E-2,0,2.1267553342736819E-6,4.4485805006684769E-3,3.206698062422522E-4,1.9054770668057205E-3,2.654501821838872E-4,1.4256587319100435E-4,5.9120526862573965E-3,2.6166137567068558E-2,null,0,0,-3.8192936232640315E-13,0,0,2.0262259628682356E-6,7.7789169540499204E-6,0,7.5301134887102238E-9,2.3259600681070942E-8,1.8642398895871542E-4,2.0676879192976761E-4,null,0,0,0,0,0,7.7496262754604822E-5,0,8.0740674194063779E-5,0,0,0,1.6928756404667282E-4,null,2.2116587226862032E-8,5.9018264651291277E-3,-1.1998622855024814E-2,-1.9573930270687699E-3,-1.0631406541437178E-2]
["SPE434","SPE434: Prot Path PPC rental 34Mbit local end",null,null,3.2450007066463948E-2,1.0994397832100046E-2,5.4142976643173024E-2,0,-6.4920231846294433E-8,1.1286168670511104E-2,1.1748566672007404E-3,5.7609250415027891E-3,6.7825395567032009E-4,4.6105608415364732E-4,5.3508481240698317E-3,0.14113811347337368,null,1.5475502755977102E-2,4.1979682406137692E-3,5.2378905705289065E-3,0,-1.8620464350811341E-7,3.6103489055179802E-3,2.0827472678774754E-4,1.2958840615523962E-3,2.3919558812960967E-4,1.6247158640408252E-4,1.7582043077069684E-3,2.9944004127752059E-2,null,0,0,-1.2163848555440659E-13,0,0,7.2113981269570635E-7,3.0310501425994222E-6,0,2.5820115441184418E-9,6.6785286223704074E-9,5.7228533529537514E-5,5.7873041785028623E-5,null,3.5002387667982046E-4,-5.0077724311873691E-5,0,0,0,4.0415745810492478E-5,0,5.7827443181988409E-5,0,0,0,4.7006408619403467E-4,null,1.4853748881886787E-8,3.1618361255291985E-3,-7.7172570377019708E-3,-1.2624049562166978E-3,-4.2710084460125452E-3]
["SPO434","SPO434: Prot Path PC rental 34Mbit local end",null,null,5.739062974091369E-2,1.6136223147747545E-2,0.10828731041884682,0,1.5072369625610104E-6,1.9877796786910536E-2,2.0855681678596393E-3,9.8597290188858332E-3,7.8877958681897295E-4,7.6867997719575897E-4,6.815544667028172E-3,0.20877059811426782,null,2.565209693187229E-2,8.4273090580084756E-3,6.167282349988268E-3,0,1.1230501709524263E-6,6.7290136774791516E-3,3.3050652360971456E-4,1.6732632904906302E-3,4.4296654110193403E-4,2.8397529263527214E-4,3.5681009565662423E-3,4.6232369726576843E-2,null,0,0,-2.2316420930828593E-13,0,0,1.2466354082688573E-6,4.1890667357164166E-6,0,3.2771684984412101E-9,1.4619053456602699E-8,9.2279972066726824E-5,8.8242063715515624E-5,null,7.0458239583701544E-4,-8.853025167670665E-5,0,0,0,8.0217395033533643E-5,0,7.6770920513169431E-5,0,0,0,7.3099358192610191E-4,null,2.0438587605989899E-8,4.553871997488447E-3,-1.1981627016897037E-2,-8.8661245225056052E-4,-7.2659098124495522E-3]
["SPE436","SPE436: Prot Path PPC rental 140Mbit local end",null,null,6.3342681843250731E-2,8.0957499248147363E-3,6.6176667272564077E-2,0,-6.1512769622870322E-8,1.0758230496839896E-2,1.2264690647797857E-3,6.0576678882978425E-3,5.8305529096808748E-4,3.7398405306306414E-4,2.6677931347703727E-3,0.12003549666112147,null,2.6043214778676785E-2,5.0896205121743207E-3,4.3437184956249932E-3,0,-1.464894137279651E-7,4.0422680269466384E-3,1.5075759105824879E-4,1.7619699157908556E-3,4.0215003651614633E-4,1.381032023321633E-4,8.6089901925227982E-4,4.522140627426962E-2,null,0,0,-1.4775403948601139E-13,0,0,1.4011339601827454E-6,3.9635592383640262E-6,0,3.3982974489072284E-9,1.1276058592007541E-8,8.0440153302866789E-5,8.8097777786423517E-5,null,4.1611121540553042E-4,-5.3338364808236574E-5,0,0,0,2.1202793499424233E-5,0,2.8412967782580062E-5,0,0,0,3.4242563562056344E-4,null,1.0071882491207563E-8,2.1407485758159167E-3,-4.3732194827401892E-3,-3.6591409844772784E-4,-2.9136262608674903E-3]
["SPO436","SPO436: Prot Path PC rental 140Mbit local end",null,null,0.33535255579580137,4.5984525071551527E-2,0.30345957283106756,0,1.3870658946746385E-5,7.3283779531679971E-2,1.2239789579764172E-2,4.1588172028793904E-2,4.7178249654092792E-3,2.941849152671502E-3,3.8958907351593235E-2,0.91297627043008012,null,0.13914725666864161,2.2789897111738334E-2,2.5276301212696431E-2,0,1.4824556271496531E-5,2.3976953030770503E-2,1.38481231735456E-3,7.3529324077612904E-3,2.319415901184107E-3,9.176559430906329E-4,1.7106356609377309E-2,0.27175643333636723,null,0,0,-1.2161042008470546E-12,0,0,7.2939413813706953E-6,2.0498407374537243E-5,0,1.7433299132149158E-8,5.9581103656066649E-8,5.8252985294273774E-4,5.2842153499844079E-4,null,1.7996889318093467E-3,-2.2427370581170404E-4,0,0,0,1.5266017430517849E-4,0,2.0264032925605796E-4,0,0,0,2.5235727599955951E-3,null,5.9795962842048446E-8,3.2383023008550525E-2,-4.9936181540623903E-2,-6.9155442317201084E-3,-4.3186878097031978E-2]
["SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre",null,null,8.0693411947628788E-2,2.5243684290830043E-3,3.1902520582703507E-2,0,4.9825106497570401E-6,1.9817007233019934E-2,3.7668870020451609E-3,1.0699413827317244E-2,8.347675060848029E-4,6.950211860778918E-4,1.7327494639249388E-2,0.14119944784925886,null,2.2121119489772283E-2,1.5997234800723178E-3,2.199152314635106E-3,0,4.3334035656271076E-6,4.7833933456914194E-3,5.0541724517271479E-4,1.3722541933820509E-3,3.1400773122809884E-4,2.537763972691839E-4,6.1108431073676715E-3,4.5756143800413776E-2,null,0,0,-4.9514608011558785E-13,0,0,3.7786764980451719E-6,1.3071272413989399E-5,0,1.1830738720578141E-8,3.4122764351390637E-8,2.4679557131185737E-4,2.940536954797619E-4,null,1.1828147613232316E-4,-1.0513515418737025E-5,0,0,0,1.2521018984419031E-4,0,1.5097807792050394E-4,0,0,0,4.2735399973065568E-4,null,3.449507799929925E-8,1.052031948361184E-2,-1.6312819401005339E-2,-1.029411082252827E-3,-1.097790729014023E-2]
["SPO439","SPO439: Prot Path PC rental 2Mbit local end fibre",null,null,2.4134650444056518E-2,8.1285217601724503E-4,8.4313221722988746E-3,0,1.3882846520431798E-6,7.1090515266085874E-3,1.0028348830640999E-3,3.6023638590474711E-3,3.0383404412958129E-4,1.9757917178031862E-4,4.2760998975550539E-3,5.9699974577183866E-2,null,6.3638864625425928E-3,4.2690419398240856E-4,8.4117467164895627E-4,0,1.0174782258162188E-6,1.6406975299326509E-3,1.6844771555509208E-4,4.7121405795513686E-4,1.0937316814895147E-4,7.0294809338431494E-5,2.4995714439548173E-3,1.4570749074168115E-2,null,0,0,-1.53597216321807E-13,0,0,1.2054063406221004E-6,3.9999221846256334E-6,0,3.3158014817571732E-9,9.9136592541914235E-9,6.5102552155869286E-5,9.7398880913776635E-5,null,3.2080910389875395E-5,-4.4891523689212171E-6,0,0,0,4.26725835144861E-5,0,3.9963819675081631E-5,0,0,0,1.4893592275588854E-4,null,1.1399701560604424E-8,3.574228453236732E-3,-6.2512786560471947E-3,-2.7659304457736957E-4,-4.0966772154194435E-3]
["SQ103","SQ103: WS Low Tisbo Excess Construction",null,null,21.987631228000041,36.684824508150008,-7.2158766284346627E-16,0,4.747342511072737E-14,4.778212939947976E-10,1.1632672440425927E-9,2.2003112236956214E-14,1.4402683709499967E-11,3.7872412402856614E-12,4.2428547691618627E-10,56.271952391886302,null,21.987631228000041,47.166202939050002,-8.0820082389029874E-17,0,5.0729340708899371E-14,1.4422771409044748E-10,9.1563097980519583E-11,3.0872546048926486E-14,4.5315722819916819E-12,1.9918815475249135E-12,1.1613120984538656E-10,70.509434320388507,null,1.0261359999999999,1.5991542999999999,1.3780840149833663E-19,0,0,2.4709843678937298E-11,7.5614504656206115E-11,0,-4.2172214517907984E-13,2.327687240930013E-13,2.9141865878241082E-11,3.5437113601432677,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.2095309868822996E-7,-1.788650997341883E-7,-2.4961770076875879E-11,-3.1033719409221944E-8]
["SO417","SO417: 64Kbit PC link connection cct prov  internal",null,null,1.2434340100504413E-5,-6.6883252586174356E-9,1.0986997290255811E-5,0,3.4615837264279584E-6,2.7026647064763744E-2,2.3566903709048917E-2,-8.2982866448759423E-6,5.3686461630324403E-3,5.7934507342948614E-3,2.5876367482066447E-2,6.6732746532838116E-2,null,1.3279392340344518E-5,-7.3498079765026762E-9,1.01952826089734E-5,0,3.9310176520863061E-6,1.2861097046951868E-2,3.330817935265574E-3,-3.0211347237134542E-6,1.6790285523722119E-3,2.0515409453066248E-3,8.4565384260734313E-3,2.4915809006366044E-2,null,0,0,-2.2626898457987316E-7,0,0,1.2469917995354652E-3,1.3903527882456973E-3,0,7.2660124001117826E-6,8.5146769781355982E-5,2.0516228676640304E-3,4.3154419829893364E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,5.1474279456000006E-3,3.2387461023833997E-2,-6.7137412438190922E-2,-8.455057558032622E-3,-3.6581318481767648E-2]
["SO418","SO418: 64kbit PC Re arranges",null,null,-1.1056783947764927E-9,-1.5185730348719376E-11,-9.6694713213944567E-10,0,1.9204663941873218E-9,6.9049132180455352E-5,4.7008585993411687E-5,-8.0057464354053164E-9,1.0025280859049086E-5,1.5202596358783608E-5,3.4317214542501491E-5,1.8069723136445215E-4,null,-9.4772433837985097E-10,-1.9312287508697463E-11,-2.9176863223656595E-10,0,3.5385149890097078E-9,3.3276802359404067E-5,6.5967906903644418E-6,1.2009983016516979E-9,3.3545219173402951E-6,4.4669558208634866E-6,1.6910480850433055E-5,6.3038390928590581E-5,null,0,0,-5.5352468361414765E-10,0,0,3.1418863805822526E-6,3.1490668865022456E-6,0,1.5771147023651923E-8,2.0661539801019374E-7,3.8895000959065622E-6,1.0332445505368753E-5,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,5.7604021031474399E-5,-1.468338612868208E-4,-3.6904516752078156E-4,-4.7124035169038417E-4]
["SE417","SE417: 64Kbit PPC new connection provision  external",null,null,-3.0021316115370436E-8,-4.5673806711124258E-10,-3.9758580338825716E-8,0,6.5431504074144911E-8,1.6580117618478886E-3,1.2483191409763796E-3,-2.799642601421591E-7,2.8203243223354712E-4,4.5910646852244733E-4,1.8284896794223851E-3,5.7469483399955343E-3,null,-3.1727072712834665E-8,-5.9848436380093852E-10,-8.8918044595762195E-9,0,1.1007976991317823E-7,8.4375589187448146E-4,2.891881615649486E-4,3.393602228623985E-8,1.0345422047238146E-4,1.1585164548377641E-4,5.1554653168304132E-4,2.43335434109326E-3,null,0,0,-1.3358445882630844E-8,0,0,8.7069250850433717E-5,1.1055365836474543E-4,0,5.4419510347581381E-7,7.0359375589641216E-6,1.4369896646271231E-4,2.842711782476585E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,2.8801084973999994E-4,2.6727516378908553E-3,-3.437503418139426E-3,-1.8251999326510614E-3,-3.3598018550123508E-3]
["SE418","SE418: 64kbit PPC Re arranges",null,null,4.5619822210910538E-6,-3.6886469141609879E-9,4.3151217646764127E-6,0,3.8039460281900605E-7,1.06374983073805E-2,7.7937280983659471E-3,-3.6810274388428416E-6,1.7468534414895234E-3,2.7897328823998048E-3,8.0742088832615067E-3,3.7075763021015395E-2,null,4.6961581687702027E-6,-3.0896358768186054E-9,4.3939446582378193E-6,0,5.4913329485691012E-7,6.0695321827036307E-3,1.905020294456736E-3,-1.0272991886464555E-6,6.2889586996952565E-4,8.5208469801840276E-4,2.6674635214224717E-3,1.0540004613000037E-2,null,0,0,-1.0087352582853203E-7,0,0,6.4088381413620308E-4,6.0147177532188061E-4,0,3.2465782322972363E-6,3.2257155268475079E-5,7.2082834450666589E-4,1.8596414900911276E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.5352141419165466E-2,-2.0614470132531714E-2,-3.9760356366427274E-3,-1.4858377403330025E-2]
["SO413","SO413: 2Mbit PC link connection cct provision",null,null,2.6089331836925186E-4,-1.7146798665248559E-8,2.9569477420303712E-4,0,4.8957767888809524E-5,0.15891019322179153,0.25736108339939179,-5.7557522986310669E-5,0.10491604979659847,9.5453156815129794E-2,0.19853036537885058,0.83960530737732719,null,2.5551407469153533E-4,-1.5205651646541174E-8,2.4416008579072326E-4,0,4.1568979734185442E-5,5.9690245727118327E-2,4.3012624981773211E-2,-5.404843330690561E-5,3.623401114305444E-2,3.5076106034181716E-2,7.6357912501121131E-2,0.30622447771656042,null,0,0,-4.8526744323906166E-6,0,0,5.8259365892257744E-3,1.216890089915377E-2,0,2.2732899144408568E-3,2.2630787533044392E-3,1.4657752244964265E-2,4.7436506143433844E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,3.33466584659E-2,0.2534647981792304,-0.49296015116290781,-0.19341260791605686,-0.43302926165252259]
["SE413","SE413: 2Mbit PPC link connection cct provision",null,null,8.4816157041210888E-4,-4.8849803493001648E-8,1.0243574815714765E-3,0,1.2208857655350046E-4,0.52698490056387393,0.69568318148792951,-1.6414336509633628E-4,0.33181549084211348,0.32603207818641561,0.63553279216858838,2.036277700986743,null,7.068013086767574E-4,-4.8849803493001648E-8,7.215013163313276E-4,0,1.5836615396809021E-4,0.1839207474142211,0.1541975112516914,-1.2423024883411997E-4,8.3481171252167072E-2,0.13169204039428081,0.27925896804458261,0.70773317304880901,null,0,0,-1.6633586668628812E-5,0,0,2.0714441206136077E-2,5.2588999007724978E-2,0,9.0065581372133028E-3,6.1263711712853421E-3,4.9538649403290176E-2,0.12822343440980044,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.1123605788058,0.79986749340629815,-1.9168933708712137,-0.47879043454252207,-1.1988261687149806]
["SL136","SL136: WH SDSL conns  MPF  TISBO",null,null,-3.6910740898627145E-12,8.5890827837138348E-12,7.3552868749360624E-10,0,1.1047684413866684E-9,1.1982272600654897E-5,1.531303323966777E-5,4.0623692029146375E-9,-5.1068831602838218E-7,3.7411129184109094E-6,1.1489111931454996E-4,1.1868555270090924E-4,null,-3.89388035853649E-12,9.9913820137079294E-12,1.4283460018640539E-10,0,1.589104757082317E-10,6.7498323594155064E-6,5.7081070082788386E-6,-2.3893062742003725E-10,-3.2476373431558769E-7,1.2978496911184491E-6,7.1577787542532648E-5,7.8417978830111032E-5,null,0,0,-4.4727754117565198E-12,0,0,6.6228610872912543E-7,1.3994278783055752E-6,0,-5.2263283279094256E-8,1.0796600234146089E-7,1.1691531596031192E-5,1.2313176620438775E-5,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,6.7352280187674834E-5,-1.1800979479249657E-4,-2.0181831318993843E-5,-1.0130188831394599E-4]
["SL137","SL137: WH SDSL rentals  MPF   TISBO",null,null,1.3224963502700504E-8,2.2703132100400469E-9,1.2384604600664242E-7,0,1.0131234309413101E-5,3.7069486583377578E-3,5.0498773256904888E-3,4.2353164906763027E-6,1.5549008782276582E-2,8.3483416182715856E-4,2.5318708968704414E-2,5.7818658079975535E-2,null,1.2756823201719956E-8,1.5324614167770318E-9,3.142503570714439E-8,0,1.1380013818545852E-5,1.6174693241659572E-3,8.0555719287703882E-4,4.5489184823655562E-6,5.7982961960959152E-4,3.3513232464817621E-4,1.6629833821666773E-2,1.4310070579484383E-2,null,0,0,-9.2466427023964806E-10,0,0,1.9009890431865643E-4,2.5105755060946959E-4,0,3.8623970143640694E-5,2.0324363992888589E-5,2.9444117592107156E-3,4.2015356414543507E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,5.7278742324000001E-2,9.9403095366939597E-3,-2.8011843566973442E-2,-5.7162097192797641E-3,2.903984124485887E-2]
["SH417","SH417: 64Kbit RBS new connection cct provision  external",null,null,1.155161525625348E-6,-6.7523286896623994E-10,1.1803105084218418E-6,0,7.821818362990625E-8,3.6297274585596491E-3,1.9636719214516382E-3,-3.7125173378404983E-7,5.446766025039673E-4,6.620785316281255E-4,2.2174031873420314E-3,1.007863470269678E-2,null,1.2385236975776927E-6,-9.169829084726715E-10,1.3857996112805639E-6,0,1.4529044080425173E-7,1.2664697588389178E-3,3.7819450722569237E-4,5.1229422855007588E-8,1.8213411762519084E-4,2.1454322434468799E-4,5.9435069319424333E-4,3.2441040992057745E-3,null,0,0,-3.0519066401397404E-8,0,0,1.4794665956889962E-4,1.5924932904037793E-4,0,8.6733970864441863E-7,1.0253765388042682E-5,2.1204759485393912E-4,5.4108595982233279E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,3.9976520579999999E-4,3.6200596013175948E-3,-6.9726359270197158E-3,-9.2712661916678079E-4,-3.2112724793369528E-3]
["SH418","SH418: RBS 64Kbit PPC Re arranges",null,null,2.1112219815371974E-6,-1.6661387189126519E-9,2.1122462606415516E-6,0,1.6555131601743396E-7,6.500090221347999E-3,5.1283969532239923E-3,-8.3259762928210184E-7,1.1109544389743321E-3,1.296806808104313E-3,4.2253853417318485E-3,1.370681863611021E-2,null,2.7308197369883314E-6,-1.8602519677180094E-9,2.5836808024994385E-6,0,2.7556185476911414E-7,2.5206777316985943E-3,6.9503424029227477E-4,1.1769783356185916E-7,3.5033305371742242E-4,4.3719523811758119E-4,1.5809347733519346E-3,5.2893926526168637E-3,null,0,0,-4.1803809133129006E-8,0,0,3.5872411490917429E-4,3.0026778312375763E-4,0,2.0435901843282026E-6,1.6022574951780145E-5,4.3023262446994712E-4,9.4442525936565117E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,7.8770149689943048E-3,-1.1069014158584025E-2,-2.1948755356967897E-3,-7.0167107973321558E-3]
["ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision",null,null,5.9659607755016099E-5,-2.8992661677904093E-9,5.6349902516623575E-5,0,6.4276456401933222E-6,2.7248991839357847E-2,3.6255876762359862E-2,-1.3514283290104651E-5,1.9133776321821734E-2,2.2555460005875626E-2,3.9445080302469786E-2,0.15782262486729001,null,4.3820773837755191E-5,-3.2858349901624638E-9,4.3865308112928821E-5,0,5.8184196554523765E-6,1.385322910022326E-2,7.9113832467626218E-3,-9.9635663399100265E-6,6.6421750136504551E-3,7.5902685977168229E-3,1.8231989379259225E-2,5.6559614185922057E-2,null,0,0,-1.1023813938233941E-6,0,0,1.3400405878069835E-3,2.7903628596224212E-3,0,4.0233007565848209E-4,4.9340390329243033E-4,2.8740407995780999E-3,7.2796587786626097E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,4.8079956897E-3,4.8312136090338152E-2,-0.13280156378950386,-5.2964563564670358E-2,-0.11277170014123149]
["SH413","SH413: RBS 2Mbit PPC link connection cct provision",null,null,3.7314841006319001E-4,-2.4657134303721947E-8,4.4657846019281516E-4,0,6.0310982604449064E-5,0.22069690446091464,0.29052412564956309,-9.3223884923872391E-5,0.1284147086331148,0.12681252045041863,0.30250037829493709,0.89437452692910102,null,3.7314841006319001E-4,-2.4220724847018905E-8,2.8336968935528678E-4,0,6.6256229726447674E-5,8.8094542666093664E-2,5.5926148180856727E-2,-5.7106346514608902E-5,4.4549260205092374E-2,4.552632530039679E-2,0.13007602695363732,0.40056265041098255,null,0,0,-7.1770905143574373E-6,0,0,9.8403544769239352E-3,1.5947516036746007E-2,0,3.7222475108320899E-3,2.7804135289228285E-3,1.7213420923962254E-2,5.5883971731060023E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,4.0890138606969995E-2,0.42824831744274861,-0.66690232277767281,-0.24849888049352592,-0.54219037166161865]
["SE740","SE740: Netstream 16 LL 2mbit connections",null,null,2.189239987532918E-6,-1.4724933742460288E-10,2.0834903403201608E-6,0,-8.365679074724185E-9,9.2343205609727891E-4,1.8759346391356562E-3,-9.3185489259834713E-8,7.5313012673129296E-4,8.9100584920623869E-4,1.4075576454714639E-3,5.4795437844473698E-3,null,1.6562076427422945E-6,-1.0755603777101428E-10,2.0266464443365551E-6,0,2.497699403760337E-9,5.2304641508785525E-4,3.5754339618900049E-4,-4.9937421746056814E-9,2.2312572733881867E-4,2.4095513958984855E-4,5.9560214306218198E-4,1.5771512305769858E-3,null,0,0,-3.9173144277799777E-8,0,0,4.0116118813952072E-5,1.1529784995795755E-4,0,1.6327146176399217E-5,1.6970530085183781E-5,1.0540465418229588E-4,2.9973896894967437E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,7.7249314719999998E-5,2.4735326498055554E-3,-3.3757894719414596E-3,-6.9903149325406804E-4,-2.5582589169102971E-3]
["SO473","SO473: Separation   Diversity",null,null,8.7090194361336414E-9,1.6818631286976799E-9,1.1854129137561806E-7,0,7.3897616636001062E-6,2.6468353392251243E-3,3.2614491101398547E-3,3.5381115261729118E-6,3.7571460900454718E-4,6.5564006689537897E-4,2.0470756376664855E-2,2.5406664802269795E-2,null,1.1645781804132193E-8,1.665996495408079E-9,2.4956084291872147E-8,0,9.4402421073172683E-6,1.0217618545172974E-3,6.5573032522065605E-4,2.8838964826058846E-6,1.404335148482375E-4,2.3807985964511728E-4,1.0577219215840077E-2,1.1568038743749983E-2,null,0,0,-8.7698236877246068E-10,0,0,1.2159307683432533E-4,2.2285985827144963E-4,0,-8.2224666185635059E-6,1.5842324617979187E-5,2.4078292769835964E-3,2.6331380813723118E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,4.9644386994799998E-2,1.2204167946690523E-2,-2.3125904092041891E-2,-1.6419733579261634E-3,2.6247732135242417E-2]
["SPO438","SPO438: Prot Path PC rental 2Mbit local end copper",null,null,4.5112174866530322E-10,6.8087994445559156E-11,4.2448724095494263E-9,0,8.006777513963628E-9,1.3552565005304747E-4,1.3164169379005242E-4,3.7050061831364711E-8,1.1395455211819841E-5,2.4170989017717858E-5,9.4204322954939213E-4,9.6712067679933361E-4,null,4.1387316391312218E-10,5.6415766826320444E-11,1.1152570736529476E-9,0,1.4939562991896984E-9,5.1237577729778064E-5,2.4733826096076103E-5,-1.4517117544323293E-9,6.9486556736804246E-6,1.1254042833876505E-5,3.8746502844820877E-4,6.6143931588594251E-4,null,0,0,-3.8083565102864858E-14,0,0,1.9482655802589651E-7,6.3463425326121891E-7,0,6.6197827631846395E-10,2.540453053195378E-9,1.9055533272420911E-5,1.4396819817570778E-5,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,3.7611232096157471E-4,-1.1448824865380599E-3,-4.6279796494110686E-5,-5.5260881806439032E-4]
["SE473","SE473: Separation   Diversity",null,null,2.1528706705809602E-8,3.2785474892090865E-9,2.4898127628405188E-7,0,1.9032350916849625E-5,6.914564333039999E-3,7.608784508825836E-3,8.2003134300124784E-6,7.6950129329539276E-4,1.0472172533726341E-3,5.3051765019406665E-2,5.5240666684961859E-2,null,1.9114272308896371E-8,3.1839740039434398E-9,4.9583799053587971E-8,0,1.464756141457381E-5,2.5645020768167823E-3,9.0570694929056395E-4,7.5190352092869888E-6,2.9162756982044357E-4,4.966718880246889E-4,2.1959848340067901E-2,2.635367196070524E-2,null,0,0,-1.3939403966804317E-9,0,0,2.7782418147734582E-4,4.108336236988997E-4,0,-2.1406766541432676E-5,3.2600347510399559E-5,4.5321883482260673E-3,5.8710510057006348E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,9.2945045388019995E-2,1.7466602987932109E-2,-4.3503502952541087E-2,-3.2913625704098109E-3,6.0782390115260793E-2]
["SO474","SO474: Third Party Equipment PPC",null,null,2.3014422574360831E-8,3.7894412661173769E-9,3.1022052633374155E-7,0,2.81141480854004E-5,6.7233588662549033E-3,8.9232111780590609E-3,1.0216039176103786E-5,1.012935764829687E-3,1.5186229613341051E-3,6.5682936564453662E-2,7.98171325798126E-2,null,2.508313471587641E-8,4.6043748717340165E-9,5.0312588677190576E-8,0,1.93941728754352E-5,3.5754640656551905E-3,1.3880136836267162E-3,1.1808564017208322E-5,2.9340818846998386E-4,4.8911320904479298E-4,3.3254852868503666E-2,3.6227475562808337E-2,null,0,0,-1.7454034651425536E-9,0,0,4.6049096649455819E-4,4.8950770575897787E-4,0,-2.4999427593857642E-5,3.9230519621418066E-5,7.3490085512891486E-3,6.7569496803515901E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.14632705781639999,2.204497641193583E-2,-7.3287859508151393E-2,-3.7513543965555381E-3,7.8802859478152451E-2]
["SE474","SE474: Third Party Equipment PPC",null,null,3.3529152528656017E-8,5.2832934297551368E-9,2.9790148873088296E-7,0,3.3530491732902727E-5,8.999439866509952E-3,1.1694880637801604E-2,1.3746274693497341E-5,1.0820068568895989E-3,1.6557182432791562E-3,7.1265909388401188E-2,0.1098467732454332,null,3.4478090807768922E-8,4.9842390846746572E-9,6.3008982022642097E-8,0,3.2761245152326303E-5,3.8531265077820262E-3,1.5043926745781941E-3,1.1760260845468749E-5,4.2303252845222772E-4,8.600579047015344E-4,4.2919463939495958E-2,5.1409517197369477E-2,null,0,0,-2.6400816617390511E-9,0,0,4.2007652694203115E-4,7.2141982908618084E-4,0,-3.2361300997538049E-5,4.7987784001425568E-5,8.4326254216669592E-3,1.0285675831705986E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.1610919299736,3.4438485653829641E-2,-9.0420425196953563E-2,-7.4791714341805567E-3,8.2656462209889495E-2]
["SO475","SO475: Other Single Payment",null,null,5.2026175602967178E-9,7.5848014291186389E-10,4.2331406453559734E-8,0,4.7043439103069303E-6,1.7241873714098973E-3,1.7170318434554328E-3,1.4107425273738286E-6,1.4922712915837132E-4,2.6518637534711802E-4,9.2091643235240935E-3,1.1355454787089927E-2,null,5.9298651762521724E-9,6.1719462609494802E-10,1.0167663259507015E-8,0,4.8467861010246057E-6,5.2828828080043891E-4,2.7773676037315159E-4,9.2402465486066259E-7,5.7637343886521747E-5,1.3393974151040174E-4,5.3527842562870335E-3,7.5474826873678756E-3,null,0,0,-3.9742812954061375E-10,0,0,6.4515136429304311E-5,1.0694842806391398E-4,0,-5.181414110142613E-6,8.6671843098418893E-6,1.3528912792548295E-3,1.3338481367006787E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,2.5055401985280001E-2,5.2356961583405314E-3,-1.2571616247607375E-2,-1.4965647917529403E-3,1.497011106324098E-2]
["SE476","SE476: Other single Payment  external",null,null,4.8727285320528065E-9,6.8999782875621137E-10,4.5236519847637701E-8,0,3.7451882616181763E-6,1.6884441691015894E-3,1.4144002935958264E-3,1.7292461699685608E-6,2.1157750751708666E-4,2.7017242375123717E-4,1.1091496750646444E-2,1.5763237126872932E-2,null,5.1495881077376253E-9,7.830312438694085E-10,1.1853767673435887E-8,0,3.9544512737769924E-6,6.3139037922853324E-4,2.7270675521275881E-4,1.268658976551705E-6,5.8330602044833195E-5,9.7741894004929248E-5,5.3837448692552071E-3,5.967768532448077E-3,null,0,0,-3.3216452774631151E-10,0,0,7.6816884419848017E-5,9.4016145044982158E-5,0,-4.0171863378136168E-6,9.2189432673431071E-6,1.4489410161443916E-3,1.2345415330409742E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,3.031842691449E-2,5.0540852877821339E-3,-9.8593263073723496E-3,-1.3301274967569272E-3,1.7108232219845632E-2]
["SO410","SO410: 34 45Mbit PPC link conn cct prov",null,null,1.5610472557521908E-6,-1.3355124024364601E-10,1.7437793806309742E-6,0,-8.0636963710870608E-9,9.7745406044026455E-4,1.4952571443489376E-3,-8.6666951848012063E-8,7.3231607132316851E-4,7.3256216385762698E-4,1.588283587666844E-3,5.3806413831400911E-3,null,1.8466046805849087E-6,-1.2151959697845267E-10,2.3681023847511725E-6,0,3.2852875048498161E-9,4.1693847614224894E-4,3.1776563322368217E-4,-5.7029537100159371E-9,2.529044398963389E-4,3.0186196513415223E-4,6.2458221388411023E-4,1.9847943254924119E-3,null,0,0,-4.4427065297981296E-8,0,0,4.6902346697930577E-5,1.2084148888567297E-4,0,1.8692607823884903E-5,1.847999469939054E-5,9.5095138951541093E-5,3.0425654667445319E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1.8663324142E-4,2.3718012173288097E-3,-3.6885368308059844E-3,-1.1896856060509039E-3,-2.6595324722684887E-3]
["SE410","SE410: 34 45Mbit PPC link conn cct provision",null,null,6.4628948213645411E-6,-4.0847428885332529E-10,6.177448493581018E-6,0,-1.9134194778769311E-8,4.4223724741575014E-3,6.6584780936648534E-3,-1.958258453723682E-6,2.096186916387504E-3,2.65194584772953E-3,4.769478263710567E-3,2.1302079333774971E-2,null,5.6633614414019172E-6,-4.4216288999586761E-10,4.2915322211141286E-6,0,1.0453187515523314E-8,1.882205274097461E-3,1.3513804590793749E-3,-1.9378420667998458E-6,7.5320151491314988E-4,1.1698255373632784E-3,2.0742562260541515E-3,6.4125526248841238E-3,null,0,0,-1.5266755166033525E-7,0,0,1.9732148888580744E-4,4.5754981928098015E-4,0,6.0242018283906294E-5,4.5495241187906653E-5,3.3689192519150725E-4,1.021871735047145E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,7.899360456000001E-4,7.9060040577629432E-3,-1.4428688191094663E-2,-4.4106110284090946E-3,-1.279178071865153E-2]
["SO416","SO416: 140 155Mbit PPC link conn cct prov",null,null,4.1639453301330526E-5,-2.4226459342326104E-9,4.3029216475661077E-5,0,6.3525487088606463E-6,1.9947137270582751E-2,3.3147576387563993E-2,-1.0536674764579951E-5,1.7647906039028254E-2,1.5121276837258408E-2,2.5914237028765278E-2,0.13346281391317599,null,4.2077763336081373E-5,-3.1832440763754061E-9,3.9785891776798246E-5,0,4.9472619417122276E-6,9.1965517650990265E-3,7.1636814123155132E-3,-9.4223516726294012E-6,5.6673739269590779E-3,7.0666087494391178E-3,1.1551403534318159E-2,3.6539126990610724E-2,null,0,0,-7.8184755643484766E-7,0,0,1.1909464438628098E-3,2.2028898972084637E-3,0,3.5511659761844875E-4,3.9048270532827549E-4,2.2808432787162968E-3,5.5235846080813411E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,6.4289286387899987E-3,4.4214560077787846E-2,-8.8194688484760989E-2,-1.3023934322376049E-2,-4.6136032882104293E-2]
["SE416","SE416: 140 155Mbit PPC link conn cct prov",null,null,3.1125027927877261E-6,-2.0042422659771964E-10,3.4131554242257807E-6,0,-8.5692836715305989E-9,1.9235201939739332E-3,2.2981352565454834E-3,-1.0145243400073532E-7,9.0932976303709277E-4,1.4700726223129997E-3,2.0380304407422588E-3,9.57026710062347E-3,null,2.6270665773988145E-6,-1.8610821041216823E-10,2.7520660915640018E-6,0,4.3668779840416862E-9,7.2863533884842961E-4,5.6829284432946515E-4,-7.1347773794868688E-9,3.7297784543437244E-4,5.2482821839395068E-4,1.1114111722148447E-3,2.3715992019555333E-3,null,0,0,-5.391892682375153E-8,0,0,7.9755004789525396E-5,1.8645384947457578E-4,0,2.6087084520355486E-5,2.515530929923604E-5,1.6401895197779048E-4,5.1479465246196288E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,4.1623506608000002E-4,3.7380462039170483E-3,-6.7941297402329135E-3,-1.2922585310746488E-3,-4.016757136187871E-3]
["SQ100","SQ100: WS Low Tisbo 3rd Pty Equipment Depn",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,10.932140481181921,0,0,2.2995976828516185E-11,7.4465509851738792E-11,0,-4.0010669569135287E-13,1.6046219250066845E-13,2.307558166003489E-11,8.5962130280393296,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.1110860278893717E-7,-1.290993132608347E-7,-2.170519945979993E-11,-3.9778546736449199E-8]
["SQ101","SQ101: WS High Tisbo 3rd Pty Equipment Depn",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,1.1059812894591996,0,0,3.4969509149556659E-12,9.1486822486248129E-12,0,-5.6483436451133386E-14,2.6568053687755816E-14,3.7154713320122242E-12,1.4654252085507262,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.3529777056349612E-8,-2.0465652912177928E-8,-2.4592245109665104E-12,-5.1436775982655506E-9]
["SP371","SP371: PC rental 2Mb link km dist   Non SMP",null,null,8.3358252443512641E-6,0.31893265626749806,0.63535938406275227,0,6.3327304837034991E-6,6.4376813567913888E-2,5.4998170768929032E-3,4.8249098541893166E-2,2.4394120732653575E-3,7.1387753499094968E-4,1.9290042942749528E-2,1.2041699945015971,null,7.6711762397560466E-6,0.12829437049752457,6.981586440654125E-2,0,5.1347688714254848E-6,3.1130860169260054E-2,7.4886186193639896E-4,7.9825810423007123E-3,1.121906219724841E-3,2.4860774697230245E-4,6.3710152237422511E-3,0.23446975853167906,null,0,8.0735215835591873E-3,1.0954420172386738E-2,0,0,2.8669515898621981E-3,3.7374991911106768E-4,1.3816803047458377E-3,1.0884203978180051E-5,2.2204893326180234E-5,1.8838755472622975E-3,2.8235141484791022E-2,null,0,-1.358239559344703E-3,1.2508743303769059E-3,0,0,1.1923287937051494E-4,0,1.6838750430136972E-4,0,0,0,6.7427222453301649E-4,null,6.4289513651009621E-3,1.3514812390749165E-2,-2.4853905564485027E-2,-1.5122580309482022E-3,-8.7466362902873743E-3]
["SO461","SO461: Private circuit test systems",null,null,-1.7527848205641183E-9,-3.9391329225921279E-11,-3.0680904719041877E-9,0,4.7037941274895651E-9,1.2084352047641779E-4,5.101759337079872E-5,0.12485455448746675,-4.5897293170437955E-7,2.6781718113506724E-6,7.0518461180209111E-5,0.15807152908986527,null,-1.7527848205641183E-9,-3.8989376886881263E-11,-6.6024389106537394E-10,0,8.5592445502114573E-9,5.2659095745911862E-5,1.1318922695890637E-5,3.5411109981955695E-9,-2.6432098114967976E-7,1.3392281181382063E-6,1.8868364508642918E-5,7.6912309201947288E-5,null,0,0,1.4573320998080223E-11,0,0,5.5575453969757613E-6,4.2544354155460369E-6,0,-6.7846538269156952E-7,1.0885658507822526E-7,8.0280177892181204E-6,2.0533548702241691E-5,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.1297506129152174E-4,-2.1101112367895937E-4,-1.3452235680643651E-5,-9.778701073345135E-5]
["SG107","SG107: PPC rental 140Mbit link per km regional trunk",null,null,2.0132937615709531E-6,5.6521173581296535,8.5012826876038066,0,7.3441049872926349E-5,1.3390999452535981,7.167345304880475E-2,0.75755598137180724,3.1354809579450499E-2,4.8009960911957889E-3,0.19733504763403556,16.420807530550181,null,2.5493227879119424E-6,2.0662584528847461,1.5342938149240071,0,5.7702735483646361E-5,0.54395065876343895,8.4409118259881691E-3,0.18110508961009214,2.0831172395106685E-2,1.4910410917239596E-3,3.8127763512416167E-2,3.4647681184724251,null,0,0.13832604667637952,0.17837530354017581,0,0,3.910682935826082E-2,5.5915218424996294E-3,2.6882240115519609E-2,-5.5545052066401763E-4,1.5815552252451424E-4,2.2535753138809986E-2,0.44033144612969199,null,0,-1.8128951589446801E-2,3.9146644962184327E-2,0,0,-1.3562807198397079E-3,0,-4.6839942281784382E-4,0,0,0,1.7838255480342905E-2,null,9.5981263548591319E-3,0.15513330506765316,-0.28118439574591603,-1.9239594693091111E-2,-0.14505686205429888]
["SG116","SG116: Prot Path PPC rent 140Mb link km regional trunk",null,null,-3.433538351810696E-7,0.53007009888893275,0.96683127415159975,0,3.5800741659231452E-6,6.2933131145864935E-2,7.7535509981039169E-3,4.7126703733429177E-2,2.9666374269387962E-3,3.6321213094108048E-4,1.9824797323094726E-2,1.8525313303715039,null,-3.3829397949187254E-7,0.29141428972079814,0.1308854639219352,0,3.021702223628863E-6,1.2976917250635394E-2,7.1399488352318248E-4,4.3310738755357649E-3,1.5967319269415726E-3,1.0710508781985187E-4,2.5363325444521007E-3,0.48311336944072092,null,0,1.8526192237407799E-2,2.5160665240358791E-2,0,0,1.2400498240607888E-3,5.1960112959005154E-4,3.847572629390643E-4,-7.2514959300393791E-5,1.1038221999449702E-5,1.0479743467753236E-3,4.1490092797577365E-2,null,0,-2.7525364760432316E-3,6.2754802596928661E-3,0,0,7.0943740429184918E-4,0,7.4189236274555361E-4,0,0,0,3.6516278494832756E-3,null,2.0748899609180928E-3,1.3299345446370485E-2,-1.8539648768053481E-2,-9.2636325835746892E-4,-6.9978136299619137E-3]
["SG212","SG212: Prot Path PPC rent 2Mb link per km national trunk",null,null,-2.7888996927764833E-8,6.5919250105741095E-2,8.7560929426906783E-2,0,-6.1688885104261415E-8,1.1358342111719854E-2,1.2580764004997576E-3,5.8170970968758513E-3,3.657271446105547E-4,9.7562439412658683E-5,3.0232867369015155E-3,0.2128395998896411,null,-3.0229722902530656E-8,2.1973561246267745E-2,1.5529466886263265E-2,0,-2.5886158712468681E-7,3.0678135342612962E-3,1.1338649574706557E-4,1.073335444216272E-3,1.7291566337953297E-4,3.3483827726060664E-5,1.4334222160846397E-3,4.809989163924723E-2,null,0,1.677455542116911E-3,2.1099659875011591E-3,0,0,2.9057464079052404E-4,6.3152636187411014E-5,1.4337128355416896E-4,-8.8486369371303786E-6,2.3612659585094782E-6,3.5149243957831289E-4,4.8321282613246631E-3,null,0,-2.8854867009108691E-4,5.8954226681828109E-4,0,0,4.8101578618467043E-5,0,5.7494059213076833E-5,0,0,0,4.4192720448355352E-4,null,3.8898791521617274E-3,2.554057527563464E-3,-4.3186516241599839E-3,-2.0056933169981624E-4,1.7309119406556512E-3]
["SE773","SE773: PPCs 140 155Mb Link WECLA",null,null,1.8327629387691766E-8,-5.7439276572448779E-11,5.5316755443599999E-2,0,3.5767339109047198E-7,1.5374984581757095E-2,5.2409561045383291E-4,1.0936143212706789E-2,2.4979481338318856E-4,4.8338391801827273E-5,3.0349392907432233E-3,9.0438782661426048E-2,null,5.0561783398977466E-8,-2.2045613007221058E-10,3.5609316460370175E-3,0,1.0303283453726095E-6,1.8645030319798972E-2,8.8765415236183729E-5,8.0742509677484125E-3,1.9153556666388129E-4,3.3517875667065793E-5,9.9933399841649405E-4,2.9694626008973751E-2,null,0,0,8.1968189298827886E-4,0,0,1.4952182907544437E-3,5.7635909038848373E-5,9.6319911978661713E-4,6.2105261672240494E-6,2.5921455800427856E-6,7.2995249850391303E-4,3.6321368324966313E-3,null,0,0,0,0,0,-4.8441214927735701E-4,0,-4.7011981931350437E-4,0,0,0,-1.1606592758035153E-3,null,6.7398395010901454E-4,1.5693602930351746E-3,-3.2019329887451376E-3,-2.6906375553930055E-4,-9.8255857939098714E-4]
["SG210","SG210: PPCs 34 45Mbit national Trunk WECLA",null,null,-1.9531359597687924E-8,2.2982836528531163E-9,0.45260014053329067,0,4.584009621665433E-6,6.2836489660780481E-2,4.0068179283844025E-3,5.0903328410651857E-2,1.5928551714746572E-3,4.217357780259333E-4,1.5506932547404369E-2,0.57200700934651183,null,-3.9705314106299774E-8,2.9578274857763981E-9,3.7693647050353475E-2,0,3.6982365232341089E-6,2.6216268904880661E-2,4.8332485634448825E-4,7.8971292461636963E-3,8.048472725087027E-4,1.7660851544650793E-4,6.0480210876981237E-3,8.1519714991755171E-2,null,0,0,8.0013357769833943E-3,0,0,1.7584123510492934E-3,2.7811608077039912E-4,1.1456632644807117E-3,8.0123225952892188E-6,1.4096018578455946E-5,1.5939656049343269E-3,1.3039524760351313E-2,null,0,0,0,0,0,2.3943118774649871E-4,0,3.2939053031967732E-4,0,0,0,5.9004131630984119E-4,null,1.6134845739150295E-2,1.1560595677099345E-2,-2.003282617185826E-2,-1.5357741344689398E-3,4.8261029541258726E-3]
["SG109","SG109: PC Rental 622Mbit link per km regional trunk",null,null,2.9332204348328255E-10,-3.7364834011783403E-14,-9.1790409082624601E-13,0,3.1663205355841602E-10,3.3414095054891877E-6,1.220820266905959E-5,1.9518951184199108E-10,5.1049579387282945E-7,3.3032157525695356E-8,4.9877595716057501E-5,7.056597754671938E-5,null,4.0458212894245867E-10,-3.9047934642944812E-14,3.1735812867645411E-13,0,3.3966257051036099E-10,1.0258615243612663E-6,7.5205626396174484E-7,1.8053404078521255E-10,5.1335422362272326E-7,1.3221379438769555E-8,2.926127170707845E-5,2.2678952892326191E-5,null,0,0,-2.427636940281278E-14,0,0,1.8849027972322992E-7,6.713768988523342E-7,0,5.9705407299998241E-10,1.89652888519944E-9,1.2265221881225563E-5,1.52303349414045E-5,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["SD104","SD104: WES 100Mb Rentals   External   Non WECLA",null,null,43.23750371466528,10.952511826336288,1.6993725766854587E-3,0,6.5916387889167324E-4,0.57277337647804372,1.0733908891975881,10.535380321159508,0.62709402125242053,0.64792304866241313,3.5686877129503318,60.764818381026174,null,22.667467625418496,3.6736740665829628,1.1601271761578786E-3,0,5.0701355452876802E-4,0.31119140189641337,0.15432773357686866,5.8744482088668084,0.30243057974424614,0.17642723978970742,1.1637847981932308,40.44731847735877,null,2.5782218498464387,0.21658516629799318,-3.5618840630096901E-5,0,0,3.3692660089958124E-2,6.2375998217832976E-2,1.5165547599250511,1.5634695610389767E-2,1.3880801440809876E-2,0.41965535942993698,3.8570035845410175,null,0.50998649307084387,-7.6995177180828669E-2,0,0,0,-2.9664863668787456E-4,0,-2.8580396364115082E-4,0,0,0,0.46803049547365388,null,0.86963208161363115,2.0435421839780123,-4.5680160698490671,-0.357054359596785,-1.1307172511023214]
["SD125","SD125: EAD Other 100Mb Rental   External   Non WECLA",null,null,75.56716705839338,24.425834356011496,4.2981639042801384E-3,0,9.1976162582172621E-4,1.134705111015387,1.4336277831154614,14.616129450762909,1.4606000192924669,0.85543052936592923,5.171691157102476,106.60889314240005,null,47.582338585790758,5.9073357511006375,2.6222646520888591E-3,0,1.0976251236746992E-3,0.46391074900062484,0.26169733928298267,9.1688110515783929,0.68457542936078353,0.46686891399864294,2.4672914761274201,58.568373996763079,null,4.795478694636925,0.28309040825114123,-8.9882572292731397E-5,0,0,5.2563515604472026E-2,0.13630537463434483,2.841842332692893,2.8648066757032662E-2,2.9722801100771686E-2,0.8045116644492184,8.146171836497091,null,0.92749056059452883,-0.17490337025949926,0,0,0,-4.5094106822018677E-4,0,-4.7522914005939401E-4,0,0,0,0.83799357165950961,null,1.1864767398859171,4.3901357583100751,-6.8615377751313709,-0.45702427347715785,-2.7990729545344415]
["SD155","SD155: EAD LA 10Mb Connection   Internal   Non WECLA",null,null,5.7470130507196579E-5,-7.031088381866813E-10,6.4329466308715369E-5,0,2.4714453036565061E-5,2.0582022640208947E-2,2.6712957087840456E-2,-1.5586035006278939E-6,2.0402074316480039E-2,1.1679812124844808E-2,0.32987786852112472,0.39391885027440016,null,5.8554472592238023E-5,-5.9549013846423009E-10,3.7444729284550517E-5,0,2.2435792934668407E-5,7.2880936005033509E-3,4.5349243431663687E-3,-8.568086528099753E-7,6.3253432935760912E-3,4.6461264278642193E-3,0.13517985339495622,0.1398340163112308,null,0,0,-1.0382253940199721E-6,0,0,9.2568464226515054E-4,2.2240431380097805E-3,0,7.4610701446191721E-4,1.6573437238771648E-4,3.7692999803802772E-2,4.207808984866393E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,9.1694360241E-2,7.1576558136403443E-2,-0.19689508853842533,-6.5092907930892702E-2,-8.7306369367190426E-2]
["SD152","SD152: EAD Other 10Mb Connection   Internal   Non WECLA",null,null,2.4089942183514136E-5,-3.2020302566752299E-10,3.3471691145595716E-5,0,1.3475611438246311E-5,9.7049643669881638E-3,2.0698046588824237E-2,-1.270609840463033E-6,1.184600982782962E-2,5.3867113694704479E-3,0.18147924352368874,0.25285066373167731,null,2.2956297845466415E-5,-3.6368738717792736E-10,1.9160004955139722E-5,0,1.280968570893984E-5,3.7676669728847348E-3,2.7320716029220313E-3,-9.2971037275506455E-7,5.0545322079428604E-3,2.2868633108463739E-3,7.113725180206408E-2,6.4501481425798785E-2,null,0,0,-5.0419978683240611E-7,0,0,5.3232363274770679E-4,1.6010014631165736E-3,0,2.8313496621736191E-4,1.0115413969988465E-4,2.3355251476341911E-2,2.7732777868729089E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,4.827098147772E-2,4.8825694316020823E-2,-8.476757814766106E-2,-2.7034485202931346E-2,-4.6421424081235667E-2]
["SD107","SD107: WES 10Mb Connection   External   Non WECLA",null,null,-5.8110453822742775E-9,-7.8179300387192541E-12,-5.4840421418337809E-10,0,-8.5601625643725327E-9,1.4051054591015529E-4,2.8158718121700611E-4,-7.8572108873519418E-9,1.7064343289845252E-4,1.3015190407514922E-4,2.9553335995807888E-3,3.6595893447125762E-3,null,-5.2180815677564943E-9,-6.5873299400319646E-12,-1.1901061792684039E-10,0,-8.10732848590358E-9,6.4155423286651062E-5,6.0276373031356276E-5,-3.762360350138843E-9,7.024808348702553E-5,3.2332246772291818E-5,1.3560598589197196E-3,1.2615234656647197E-3,null,0,0,-9.6264920453562264E-9,0,0,8.7689192165030785E-6,2.0385889634609807E-5,0,6.1942596102516941E-6,1.4505678944188692E-6,3.8461123836098127E-4,3.9646222853153944E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6154736984900001E-3,6.3449825013500152E-4,-2.0455936272898516E-3,-2.1688605678960356E-3,-1.5894392858296028E-3]
["SD102","SD102: Excess Construction Charges   External   Non WECLA",null,null,1.4545479854898406E-7,-1.303305175016947E-11,-2.6552012912450551E-10,0,1.2231367240142696E-7,1.4175790131695529E-3,3.4513695445662902E-3,9.3110943772471665E-8,6.1503909224381396E-5,1.3032791900492126E-5,1.0217309588185093E-2,1.3455597567839324E-2,null,1.4421159514258249E-7,-1.1419435819196107E-11,1.1974312546487466E-10,0,1.1294520166327377E-7,2.8119417912961394E-4,2.9827215570856576E-4,9.3041528056434247E-8,3.0899360359482716E-5,4.3692938282267879E-6,3.5410224758910501E-3,4.2905462985383834E-3,null,0,0,-1.4816455189922991E-11,0,0,5.7811192785807635E-5,2.5390924851902196E-4,0,1.8346328328928219E-7,5.8986156355003924E-7,1.2883203330715761E-3,1.2184995164039056E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.62827834999999987,2.9875604192290289E-5,-3.4386963476083744E-4,-5.3090000492143877E-5,0.64959140989767827]
["SD219","SD219: EBD ONBS Rentals AISBO   Internal   WECLA",null,null,-8.8944875950235161E-2,4.5037350013603916,1.7311209806375281,0,1.9236206154643688E-4,1.8836010455273235,0.12000654672830599,1.125719006424541,4.6730698674517024,1.2138419758632288E-2,0.73923971114499631,15.806351035995846,null,-0.10955411004407478,1.680646610246441,0.36864720276853419,0,2.0629284198737241E-4,0.74006716131961536,1.1395423245540191E-2,0.32938797139852871,2.4736562759598328,4.8438309616727548E-3,0.18928273171567456,5.6746727273079607,null,-4.9734683925496169E-3,0.12264361302265864,3.2756813720718911E-2,0,0,7.9104098706601969E-2,9.0904474672748332E-3,4.4021281435143944E-2,0.53593504741002029,3.6904666468065117E-4,7.1898594312148914E-2,0.94073030577069938,null,0,-1.915850323579292E-2,2.6191637527289108E-2,0,0,-3.7462597583737653E-3,0,-2.1586785700852501E-3,-3.4527113248381217E-2,0,0,-3.5664863123942091E-2,null,9.3711309946844623E-2,0.31179988388662416,-0.52782240122031376,-3.1720023252008366E-2,-0.17795649226847504]
["SD017","SD017: WES 100Mb Rentals   Internal   WECLA",null,null,3.3597721360838659,0.88629072196268588,1.4571340290380993E-4,0,7.4549536998107989E-5,7.9346173093509206E-2,0.11479332781548879,1.5467225017210033,6.794099255896098E-2,5.3467907418318916E-2,0.32165532179492767,5.8623487840341975,null,2.1644662157179169,0.29058179956687047,1.3958225432547867E-4,0,6.8237102257821952E-5,2.6992161823041792E-2,1.7996979817385107E-2,0.83409017147682385,4.008979072214746E-2,2.1525209380779155E-2,0.14219469903474433,3.6583161583124668,null,0.1829619788315073,1.5809385116145255E-2,-4.1373515010730368E-6,0,0,3.3999808228113229E-3,8.4428162249204752E-3,0.22850088123340653,1.7661228777566152E-3,1.3480928152439897E-3,5.5574271998495239E-2,0.46592697453476933,null,3.7936025310035836E-2,-4.3026924757329941E-3,0,0,0,-4.8216557689432158E-5,0,-4.3772313467180144E-5,0,0,0,3.3241055376950698E-2,null,0.12225906362516901,0.18397105210647963,-0.40921946478497595,-5.1430187056039744E-2,-0.10339633824235525]
["SD028","SD028: EAD LA 100Mb Rentals   External   WECLA",null,null,3.7799676666746778,1.4519370532951881,3.6758230212325066E-4,0,2.4922430488444054E-4,0.12711897373970046,0.17849278468718452,3.4236985900719503,0.13720385014317685,9.6125045535642981E-2,1.1724326284237645,9.583279700627477,null,2.4027117439769969,0.40472516879514525,2.243552444289315E-4,0,1.8564110350045439E-4,7.3695085435956528E-2,3.0265054183517066E-2,2.5758646871921544,7.1418570523795577E-2,4.5265011610296224E-2,0.47694692577348735,7.0004740405059733,null,0.23040307231353926,1.6152165897323698E-2,-7.3586299625924735E-6,0,0,8.7991684421853122E-3,2.0826896983503811E-2,0.65913701022977567,4.185745983755036E-3,3.4538433341227801E-3,0.16266651472730206,1.1666774079578996,null,5.0153353345491362E-2,-7.6541915894379475E-3,0,0,0,-1.3760670847645984E-4,0,-1.2996914807771886E-4,0,0,0,4.8761161269265191E-2,null,0.20279114966419798,0.48831879289663299,-0.93290977579004419,-6.7800345224214742E-2,-0.2419940855925633]
["SD055","SD055: EAD LA 10Mb Connection   Internal   WECLA",null,null,5.8456821077117044E-6,-6.9502984649354381E-11,5.8646177877892339E-6,0,9.1557262855445283E-7,1.9316201918340671E-3,3.8943638992871791E-3,-8.7906692566555168E-8,1.6060657706090365E-3,9.8875737339794781E-4,3.0152036565832034E-2,3.3901186582717749E-2,null,4.9201157739906847E-6,-7.8013554198254934E-11,3.7496279664601495E-6,0,9.403724068431008E-7,6.3330760384173567E-4,6.3393414671525318E-4,-3.5407062288199308E-8,6.1413700133760858E-4,4.5784989644051169E-4,9.5154234372011558E-3,1.225751059647043E-2,null,0,0,-1.2245877938872877E-7,0,0,6.5565405532557486E-5,2.2730031858211094E-4,0,7.0627913660228854E-5,2.1572227175742864E-5,3.1339984843337648E-3,3.7221182385007473E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,8.0363815906200013E-3,6.4797371539412583E-3,-2.0692749526679294E-2,-4.936363510937708E-3,-6.6289793484053229E-3]
["SD033","SD033: EAD  10Mb Connection   External   WECLA",null,null,1.4425513613574454E-6,-1.5760958413396452E-11,1.1122195275657675E-6,0,-1.883407623496594E-8,4.7668920705226669E-4,8.5855460916128444E-4,-1.6941475691970816E-8,3.6362393920037333E-4,2.4329688358679495E-4,7.8018397208386272E-3,8.5270302308145893E-3,null,1.3343600092556373E-6,-1.961363713667114E-11,1.448328104816641E-6,0,-1.814180665599252E-8,1.6796596440963129E-4,1.5338303980413285E-4,-9.7863435168518076E-9,1.7424845021706285E-4,8.6718766096462817E-5,2.8596834787240856E-3,3.9147145474724412E-3,null,0,0,-3.1050709079894829E-8,0,0,1.7585143097302615E-5,6.2287544321344503E-5,0,1.7436333455299868E-5,4.7460569969397767E-6,1.0537493387542253E-3,9.3992784591711892E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1.6751753428499998E-3,2.1626007716813566E-3,-3.6238924655956476E-3,-2.0610860891379207E-3,-2.7863193008259052E-3]
["SD328","SD328: EBD ONBS Rentals MISBO   Internal   Non WECLA",null,null,-1.4005385996756419,77.768307459405193,21.01067739176278,0,2.5298419051050258E-3,21.556318214222078,2.0096914378479052,15.435406889091626,58.239943937184364,0.14053383383084603,6.8686784483392227,193.87602374785763,null,-1.6806471713244373,31.373625971045435,5.473846567945805,0,1.8691608839349373E-3,9.9278984096124052,0.13721645811064909,4.4022149798956756,28.014943938069269,6.5616542407299222E-2,1.7842388075325888,91.221625602470084,null,-5.2370373811569226E-2,1.3143396014553022,0.43255952457409724,0,0,0.83342741783562124,0.11684347518483748,0.52013120054759476,5.5602888540254325,5.7659123088974898E-3,0.95516848893815132,8.9687079406874197,null,0,-0.30725912310219888,1.274474596619531E-2,0,0,-5.5436147041275703E-2,0,-3.423447331829485E-2,-0.38378011326149991,0,0,-0.62066550477429783,null,1.6120414423796163,3.6775370315827947,-7.0146995056290358,-0.41922702002696222,-1.5477645148087213]
["SD325","SD325: Optical Services Main Link   Intenal   Non WECLA",null,null,1.2310920251534776E-3,26.125925916465526,10.59327942429181,0,6.0324733752330048E-5,0.10491270103483709,0.25934463900195753,2.4938067929181683E-5,5.6167609456978219E-2,1.4455696251688258E-2,1.113303878061275,38.164419368885341,null,1.2420839182352048E-3,10.855210765830211,3.1214603217426471,0,6.209953699493195E-5,3.1629563436781853E-2,1.9875351412486489E-2,2.130463998157976E-5,4.2436428502724256E-2,5.7719110160988326E-3,0.58284791862233964,19.05986862294559,null,0,0.72813417968931016,0.18063864655584111,0,0,5.4576518727674338E-3,1.5960124116423408E-2,0,9.0965489164166846E-4,5.935176807778693E-4,0.16039078954291,1.3840950604524722,null,0,-0.14031318130044496,0.12221400829005138,0,0,0,0,0,0,0,0,2.9042201166279168E-2,null,0.41878278268455998,0.32318358184012341,-0.61955593780466012,-2.0351703421800739E-2,0.10028699651514565]
["SD329","SD329: EBD ONBS Connections MISBO   Internal    Non WECLA",null,null,3.4453088499028259E-5,-5.3819872207149584E-10,2.9371506654018219E-5,0,1.0972268100838728E-5,1.0486695667965482E-2,1.8442131915942586E-2,-1.1739913901595848E-6,1.1323179580145013E-2,7.568992113429221E-3,0.14916559097593649,0.18424514316154694,null,3.4131097017728929E-5,-4.3239897328821038E-10,2.3188624326780824E-5,0,1.2720108061825191E-5,4.5781557175750675E-3,3.795563660282197E-3,-1.0811587369888859E-6,4.5288365802339829E-3,2.0461444027019457E-3,8.1119038845854835E-2,9.5523152349720225E-2,null,0,0,-6.9585591497034161E-7,0,0,5.4741630995104476E-4,1.6373414072505422E-3,0,4.0739390168482732E-4,1.2383666188744982E-4,2.28493292592696E-2,3.0638496956894318E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.25796989736502002,3.5301545613811422E-2,-8.8250326821774916E-2,-1.06595923419513E-2,0.23029334502352197]
["SD202","SD202: WES MISBO rent External WECLA",null,null,2.8141853752558829E-2,8.5886185183487122E-3,4.9830632854097728E-6,0,2.9842138443446136E-6,2.7830675144711577E-3,3.8484602984779894E-3,0.11028981898427684,2.6772819252085314E-3,1.8963228367357206E-3,7.8342655024284009E-3,0.14904049987645041,null,1.7156063351513994E-2,3.0344655035206359E-3,3.1091764200504101E-6,0,4.1751708622546179E-6,1.1222137400358466E-3,4.3996681882674899E-4,5.8532760562324912E-2,1.5283539495061587E-3,5.4124132226821367E-4,2.6549163520248591E-3,8.7995421479800745E-2,null,1.7155351259079659E-3,1.8496793624855096E-4,-1.2140612335072367E-7,0,0,1.6778425803005951E-4,2.8862375340118471E-4,1.8921538677784122E-2,5.4295996191125536E-5,4.188732016039097E-5,1.0593306446576945E-3,2.5337793758481608E-2,null,4.0487488960438197E-4,-5.7257412794274746E-5,0,0,0,-3.5160254585777664E-6,0,-2.7932084528473903E-6,0,0,0,4.0664914925158952E-4,null,1.0484594288159444E-2,8.8524057536911224E-3,-1.2577111267791225E-2,-1.5009854115190142E-3,1.3158217567070271E-3]
["SD224","SD224: Other Ethernet main links  1Gb External WECLA",null,null,4.9135503009245153E-7,2.4161061188046128E-2,7.1187105585385551E-3,0,-4.2327243158273644E-9,8.8735242378246295E-5,1.4897682182952779E-4,-3.7843779584295769E-11,3.9734823677686993E-5,1.3612987239565408E-5,1.519068461728565E-3,3.5902991186368763E-2,null,4.7208620538294358E-7,7.6104336192576961E-3,1.8838496820973558E-3,0,-3.8140090426558553E-9,2.1179261689192561E-5,1.9109510330735522E-5,-2.5089450114265884E-9,2.8788715844691862E-5,4.3831251307446757E-6,7.3047991170452451E-4,9.5840755083851197E-3,null,0,4.6809671306100243E-4,1.7335485395973744E-4,0,0,4.6752836747459936E-6,8.7489553726008902E-6,0,1.0260852342210983E-6,4.6291846075513929E-7,2.1031109513136586E-4,9.8876659229131048E-4,null,0,-9.694921506356442E-5,1.0088076882689998E-4,0,0,0,0,0,0,0,0,2.3705912403236962E-5,null,7.2162448589000014E-4,2.56365780766614E-4,-3.44885486097043E-4,-4.1441541475832154E-5,4.2042979042834761E-4]
["SD203","SD203: WES MISBO conns Internal WECLA",null,null,1.5933748278520242E-6,-2.9097266649466274E-11,1.6187064793039874E-6,0,-2.9300483427253364E-8,6.6670423645799138E-4,1.4079729894792704E-3,-3.6329463768494298E-8,6.597931653374591E-4,5.1786282318231854E-4,1.2315326261239979E-2,1.2983448376080339E-2,null,1.7704164753911378E-6,-3.1683690351641055E-11,1.9166298319049873E-6,0,-2.308952622741906E-8,2.7289544401377404E-4,2.1460540728617214E-4,-1.529271325870227E-8,2.5694790345248762E-4,1.4590106077597628E-4,5.199723976818461E-3,5.4145546301944533E-3,null,0,0,-4.5348069814203977E-8,0,0,2.8417184582750671E-5,1.1085115769290611E-4,0,2.1863779885224966E-5,5.7716531868302705E-6,1.5233472006344205E-3,1.5264010555634134E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,2.2650082191719999E-2,2.803088885232472E-3,-6.4713485712595614E-3,-6.5512689355244342E-4,1.208155284614796E-2]
["Z6","Z6: EAD Other 10Gb Rental External WECLA",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["Z14","Z14: EAD Other 10Gb Connection External WECLA",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P8","Passive 8 - EAD LA 1000Mbit/s Connection External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P17","Passive 17 - EBD 1000Mbit/s Rental Internal",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P26","Passive 26 - EAD 10Gbit/s Rental External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P36","Passive 36 - BES 1000Mbit/s Rental External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["Services",null,null,null,"GRC","GRC","GRC","GRC","GRC","GRC","GRC","GRC","GRC","GRC","GRC","GRC",null,"NRC","NRC","NRC","NRC","NRC","NRC","NRC","NRC","NRC","NRC","NRC","NRC",null,"OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation",null,"Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain",null,"NCA","NCA","NCA","NCA","NCA"]
["SE373","SE373: PPC rental 34Mbit link per km distribution",null,null,3.5917884355366738E-4,11.062329590483003,11.204503156152315,0,1.1328508828565855E-4,1.8050291404597005,0.15234787229786226,1.0868559977060765,6.4098906711910028E-2,1.3336599240714359E-2,0.35781434990946642,29.808915564069196,null,4.5422099044692746E-4,4.5118137722499299,1.6990477158802397,0,8.2076004422816163E-5,0.67241399670306667,1.1667259312927475E-2,0.18599235043904716,2.8589236532386045E-2,4.8316492618765356E-3,0.13400945785946319,7.1342801176507518,null,0,0.31505264227771579,0.30626237655492305,0,0,6.0690414166857193E-2,8.8437585140939256E-3,2.7141563600060804E-2,4.4847425707628981E-4,3.129029007161753E-4,3.3582799193528148E-2,0.57629913822394396,null,0,-4.7686376466235761E-2,6.2867235561624796E-2,0,0,4.4347076751834044E-3,0,6.1045438625583759E-3,0,0,0,2.2395406507437165E-2,null,1.9220845544347971E-6,0.29849369891491884,-0.52157130217134295,-4.1202018393711348E-2,-0.31866505745960905]
["SE383","SE383: PPC rental 2Mbit link",null,null,0.9715277691086871,5.0846982641932123E-7,16.317904009760404,0,1.783059614991193E-4,3.5757146637390536,0.20435949536930539,12.028930079671566,8.8180003801843043E-2,2.5180466704981627E-2,0.32699980830868774,35.308707720815597,null,0.21947897586882559,5.5467016428140323E-7,0.92433784490354221,0,1.3353426803074025E-4,1.4908458080492459,2.1902255717254075E-2,1.0883019749455209,3.2904598174267038E-2,1.1659399990053552E-2,0.10844166539024072,3.9548082885049798,null,5.9206372953208769E-2,0,0.24029223952429005,0,0,0.15679909408270851,1.0268457805630241E-2,0.23843812657557589,3.1898351096106502E-4,6.7359494129914758E-4,6.0186111199861655E-2,0.82069811410672699,null,0,0,0,0,0,-2.555118097356146E-2,0,-1.6761084377705512E-2,0,0,0,-4.1891001689513659E-2,null,-2.6887620058440646E-6,0.49145123332494084,-0.86421680703668169,-8.4203456028168477E-2,-0.61506437611626785]
["ST388","ST388: Site Connect PPC rental 140Mbit link",null,null,8.2481617801723772E-5,1.4438083923996781E-9,0.24583635603788676,0,1.1517867417211384E-6,2.9841634999429135E-2,1.1701261008745893E-3,1.2316725800495476E-2,8.8825715579084891E-4,1.2395527603866572E-4,4.1444748358219485E-3,0.29996469037662871,null,2.9117925115982551E-5,1.1365380705804299E-9,1.5315628806107522E-2,0,8.4154932168019762E-7,1.2615121653103235E-2,1.0339923990923727E-4,3.8962754321775249E-3,3.8999692693344513E-4,4.7083964505787279E-5,6.6954060410783574E-4,3.5592985147837382E-2,null,6.8779565583483341E-6,0,4.7484069015779626E-3,0,0,9.4845878241029454E-4,8.3393752053751989E-5,5.0919597974004749E-4,3.3888130960961507E-6,2.901734796945479E-6,3.8200800690824446E-4,6.2444647342855498E-3,null,0,0,0,0,0,-5.7883747083565185E-5,0,-2.6151112438507517E-5,0,0,0,-7.4454105878758603E-5,null,3.9066544192523133E-9,3.349333677995879E-3,-4.6555602209865368E-3,-5.1156868520846931E-3,-6.0593131711652827E-3]
["SE754","SE754: Netstream 16 LL 155mbit rentals Trunk",null,null,3.581578662902163E-6,10.275941509110714,13.15631690229025,0,8.3744851930652559E-5,1.6222884605362322,0.10928516651809327,0.91654368143892007,6.3498258061950225E-2,5.8325655215063863E-3,0.24418070671223252,29.931002346906851,null,3.1156190785347271E-6,3.0692760456828445,2.2306361602878475,0,8.473148101857645E-5,0.72791495172482557,1.1030497858907414E-2,0.2674684911107304,3.2120112325539775E-2,1.9437535072633508E-3,5.699953988790598E-2,7.3348184228548767,null,0,0.23742048828049672,0.30570694541348642,0,0,5.5933281704680461E-2,7.8230266310604629E-3,2.981810068597154E-2,-9.7699404848699861E-4,2.3399352565789446E-4,3.3870044159312739E-2,0.73987327131730174,null,0,-4.0164208611162683E-2,8.2871436626735934E-2,0,0,3.2975658722117734E-4,0,1.6779765337517174E-3,0,0,0,4.7023107513663565E-2,null,8.5933269164400908E-7,0.20147185599742623,-0.41979640422593845,-3.335045371164852E-2,-0.23728252205207231]
["SE432","SE432: PPC rental 64kbit link local end",null,null,2.7609752415366757,1.3828480188690917,0.38403641362901786,1.3169138906347322E-2,2.7870452774502428E-4,8.7131052180944693,0.43110050051074739,87.914927821593508,0.20557293526574028,0.11647311888573353,0.82567069343307198,123.20032208515455,null,0.98890816631021727,0.67413901245593089,3.1894997582607401E-2,3.715425039901753E-3,4.388138204351278E-4,4.5719328298615878,4.8124788722726033E-2,3.4883912285359879,8.8956421436877833E-2,4.6568432253029431E-2,0.26927651229658167,9.3998580806754042,null,0.15044418021461084,2.9658993775281372E-2,-1.926031090596126E-2,6.5434051194621025E-4,0,0.34176885834698573,2.1913624224335369E-2,1.181941380696123,5.098749573742129E-3,2.285148085209643E-3,0.14619969503713134,1.3659588308401049,null,-6.700110114190385E-3,-5.9281360112006529E-3,0,0,0,-5.5132898891941305E-2,0,-4.3142771918475604E-2,0,0,0,-0.10193584387545938,null,-7.7944756063051482E-6,0.87297761660539697,-1.3627403620385254,-0.19814582401326314,-0.71815212357520997]
["SO400","SO400: External Customer Sited Handover connections",null,null,7.3293381742995933E-2,0.83466179627937953,1.9279457662346668,0,2.535770117301587E-5,0.31810595183066942,3.8301302235042148E-2,3.5922427912254409,1.2988660405759762E-2,6.6624431631380166E-3,8.8128783672597119E-2,5.2877442245506723,null,1.74679748460542E-2,0.31419517630339128,0.21412934645333803,0,2.7520595185924001E-5,0.17138470238161257,3.4478431895815062E-3,0.16610260100633231,9.1105249545260572E-3,2.7229676871471553E-3,2.053725201011283E-2,1.0855548617502608,null,4.491258774574583E-3,1.6667659545319225E-2,3.7418286461918249E-2,0,0,1.435057339624783E-2,1.9713985893356724E-3,7.3627969250519912E-2,1.6041165629678794E-4,1.2736006319692285E-4,8.8477372627210026E-3,0.15808597692417181,null,0,-2.337631202427182E-3,2.8137094338026398E-3,0,0,-3.2284507298389756E-3,0,-2.5553341701352057E-3,0,0,0,-4.0043880259662476E-3,null,-3.3088500515239976E-7,7.4170751399336932E-2,-0.11754482512153501,-7.2782645333438834E-3,-5.7344101044577399E-2]
["SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff",null,null,0.27261600011887194,0.10197642312932506,9.0504323047705684E-2,0,3.6443867163302055E-6,2.4711488606934062E-2,9.4831534458235337E-3,0.64779997858449989,5.7277608224570861E-3,4.6097420740492936E-3,1.1703493644184696E-2,1.310754697126119,null,0.19177689532685388,5.839961575482272E-2,7.4697809970037049E-3,0,2.7861715902341552E-6,7.1593332777765807E-3,1.3998454063662343E-3,2.6080858249510969E-2,2.7317917597615023E-3,1.4978897457082624E-3,3.9728983964536389E-3,0.3160097500146265,null,1.4963817308605342E-2,2.7017418571097678E-3,1.8025350180680096E-3,0,0,6.9816419672194573E-4,5.8084213174801379E-4,1.3781154854611672E-2,9.774638680490749E-5,1.3395258658919265E-4,1.4214717171903688E-3,4.2362344663918486E-2,null,3.4959070497440183E-3,-5.3452345921189319E-4,0,0,0,2.1217150497021157E-4,0,1.5555654257091146E-4,0,0,0,4.7537027264641929E-3,null,4.4217761223506848E-8,1.8890101535984236E-2,-3.5156671792741304E-2,-6.346670622635533E-3,-2.2490526845643895E-2]
["SE439","SE439: PPC rental 2Mbit local end fibre",null,null,40.722196527330482,3.1381444762389616,0.63402134090089068,0,2.2376909352863844E-4,2.7548229515785381,0.9456227045975153,50.264661276171424,0.46720700726948983,0.44836647475809943,1.2666195072577771,105.66067493186222,null,13.467957072502577,-3.0987904376391193,5.0650960491023217E-2,0,3.6130377496644181E-4,1.3016405261041275,0.14615527737749595,2.4610110219308954,0.24237701973019266,0.14293869434781581,0.53836974359197731,14.848852071844226,null,2.9340442649046485,-0.16965346737995721,1.0079660660907394E-2,0,0,0.12094071351677362,7.2194444438341707E-2,1.0268736347858844,8.0023500553171832E-3,1.1352713150740133E-2,0.16195941443995207,3.504279245792489,null,0.40281645893201995,-5.2503967646431719E-2,0,0,0,-1.5089218167488767E-2,0,-1.1763706349604395E-2,0,0,0,0.32753387411443924,null,-2.1264792074702997E-6,1.6420987945570142,-4.2842614169157764,-0.43921081416289676,-1.8366607905487671]
["SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ",null,null,0.13388135624486408,8.9799914743254553E-3,2.3642371743720389E-3,0,-1.3313260335562365E-7,6.9800603285593513E-3,2.2351397888398569E-3,0.10786998073819763,1.463823548291355E-3,1.1430655942694485E-3,4.4213270068803054E-3,0.33329769738318521,null,4.6220289463817815E-2,-7.3442650937315937E-3,1.93606146936604E-4,0,-6.1467404147047143E-8,4.9400503201625454E-3,5.1927655122689458E-4,5.9053669807327255E-3,1.0981322790351476E-3,5.0034684307074541E-4,1.7986621368672397E-3,5.5443835486784797E-2,null,7.9087243440524851E-3,-4.7768891092172595E-4,4.9151658379995932E-5,0,0,3.9233277732097946E-4,1.8441999222640711E-4,2.9557677364236146E-3,2.4278144309114453E-5,3.7898525862499509E-5,5.882568080398695E-4,1.2033062174633324E-2,null,1.0720878549153275E-3,-1.7232776966750248E-4,0,0,0,-6.1081443832318425E-5,0,-4.1852487779387301E-5,0,0,0,1.1359332289979055E-3,null,-6.1410091757702568E-9,7.0527257399796671E-3,-1.3167938324228112E-2,-1.2308065854904075E-3,-5.8746301687116692E-3]
["SPE385","SPE385: Prot Path PPC rental 34Mbit link",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["SO418","SO418: 64kbit PC Re arranges",null,null,-9.4772433837985097E-10,-1.9642412081495711E-11,-1.2381640106663635E-9,0,1.5826065655802929E-9,5.2977351414314888E-5,4.1880376612312224E-5,-8.495894176348499E-9,7.9012806770471621E-6,1.266883029898634E-5,4.2896518178126869E-5,1.4948589140150131E-4,null,-9.161335271005225E-10,-1.7991789217504476E-11,-2.2311718935737397E-10,0,3.7280782919923702E-9,3.0008544984819739E-5,7.0915499921417745E-6,1.251039897553852E-9,3.6370079735373726E-6,4.7715209904678147E-6,1.5996400804463699E-5,6.3038390928590581E-5,null,0,0,-6.0938497278621761E-10,0,0,2.8673526191721527E-6,2.9788470547994212E-6,0,1.5245442122863526E-8,1.6708897404302626E-7,3.5814208803892113E-6,1.1325949880884978E-5,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,6.6311605605999603E-5,-1.5059883208904697E-4,-3.335600552591679E-4,-4.2990347873508736E-4]
["SH417","SH417: 64Kbit RBS new connection cct provision  external",null,null,1.3217736828413454E-6,-7.085691246758274E-10,1.1409670311801117E-6,0,1.0149158310114446E-7,3.5022805327592104E-3,2.2879618259050659E-3,-4.3318444165235527E-7,5.3931621247250451E-4,5.4226532909686196E-4,1.9808504516219045E-3,8.3770186609771549E-3,null,1.3455894248745226E-6,-7.5858576877059169E-10,1.5488347335566857E-6,0,1.771214931804698E-7,1.2662329911406413E-3,5.0687582977840143E-4,6.4451768447800054E-8,2.1140453895732015E-4,1.842006002667285E-4,7.4252751609052143E-4,2.9932449286919015E-3,null,0,0,-2.7441505203114361E-8,0,0,1.3094955152915966E-4,1.5046063849189281E-4,0,9.2912769419305396E-7,8.9828979463440571E-6,1.9644352202216622E-4,4.2651771775159509E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,3.1463873520711475E-3,-6.6554151223799825E-3,-7.7522119964930824E-4,-4.1299230491807747E-3]
["ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision",null,null,4.8571378846161371E-5,-3.9699188475363426E-9,5.5210932546774829E-5,0,6.2030811906532501E-6,3.1338028927019201E-2,3.7257208850925094E-2,-1.3750296185925712E-5,1.5851065715488961E-2,2.1137414640788062E-2,4.1062930491027758E-2,0.161885796017257,null,5.0155228156362282E-5,-3.4609548927239912E-9,4.6299392502828367E-5,0,5.8145301355813692E-6,1.4171105321196193E-2,7.9426292531123589E-3,-1.3666917640780482E-5,7.8845495247965233E-3,6.3839968079590021E-3,1.5440614978916937E-2,5.9870219275346123E-2,null,0,0,-8.6685723244937256E-7,0,0,1.3965744807511926E-3,2.420626610134472E-3,0,4.4250215418007696E-4,4.3733918038722059E-4,2.3646402059376726E-3,9.0136287346891421E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,5.9695966867567195E-2,-0.12859513349222257,-4.1544599542224767E-2,-0.1175616118899858]
["SE476","SE476: Other single Payment  external",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["SP373","SP373: PC rental 34Mb link km dist Non SMP",null,null,8.1662802435736959E-6,0.21844295928263957,0.24258864340167421,0,1.6782148921862739E-6,3.5702356375974402E-2,3.4387413364147796E-3,2.540015647712467E-2,1.1365438465080785E-3,2.1035439849077485E-4,9.6294824123535905E-3,0.52349939756089114,null,7.4661414847951222E-6,9.415541203831311E-2,3.5456863398969828E-2,0,9.3227130203033959E-7,1.4580933601218758E-2,2.6646179268911184E-4,4.7895931192108243E-3,5.4826067343815177E-4,9.6290506750176978E-5,2.1587441332167395E-3,0.15984809552927348,null,0,6.5170927645543004E-3,6.5688746766263016E-3,0,0,1.1524348317148469E-3,1.4693034232658006E-4,6.4110356158103294E-4,8.5792030296749546E-6,7.0873475610963355E-6,9.0348420687007996E-4,1.5794070118618768E-2,null,0,-8.1584793476758048E-4,1.199827100250533E-3,0,0,1.2339671704081855E-4,0,1.2368443292043189E-4,0,0,0,4.118369970230338E-4,null,3.6640445227091779E-8,6.1764226889064518E-3,-1.0013813586832981E-2,-6.9758671676559407E-4,-5.0541711005694162E-3]
["SG110","SG110: PCs 34 45Mbit regional Trunk WECLA",null,null,-6.2349018909985348E-9,8.1793518389706128E-10,7.4888860339277344E-2,0,-9.0149965817507419E-8,1.4566636998090996E-2,5.1857765364670132E-4,7.7430348777944103E-3,2.8579140586484171E-4,4.5643934637247076E-5,1.130824068099324E-3,9.1300236510959532E-2,null,-1.4739668108690932E-8,6.3221062665638598E-10,5.7167993118077288E-3,0,-3.6540511971128937E-7,3.5803100085632102E-3,4.6976704655535377E-5,1.7895018927445688E-3,1.2205433793994468E-4,1.2797403719328726E-5,8.0786665638403861E-5,1.1961325755868446E-2,null,0,0,1.2000467830286801E-3,0,0,3.2584360193460099E-4,2.9471952734414605E-5,1.8507938100862533E-4,2.0296049969019371E-6,1.1381141301620452E-6,3.5988102237533091E-5,1.7994308686021649E-3,null,0,0,0,0,0,8.2810758692740524E-5,0,8.1850039430076673E-5,0,0,0,2.0037133129625976E-4,null,2.1909591963511403E-8,1.3878171519839332E-3,-2.32175107814138E-3,-1.4147576186858727E-4,-1.6966614242528409E-3]
["SG104","SG104: PC rent 2Mbit CLZ link per km regional trunk  int",null,null,-9.9054783773751749E-8,0.26052619531626298,0.3230759604909077,0,1.3309304978769874E-6,4.3569818534212511E-2,3.1593444990516435E-3,2.2630055997831289E-2,9.2302703519389628E-4,1.413714384851311E-4,7.1341293508897872E-3,0.71809933755755617,null,-1.3155350809292574E-7,7.4876698408235798E-2,4.1851524351069445E-2,0,1.0657186370860024E-6,1.720828833585419E-2,2.3199443740562256E-4,6.3542325858501007E-3,7.033847283344529E-4,5.4387688645969872E-5,9.9948236411392076E-4,0.19523814774201304,null,0,5.2344518875267389E-3,6.8150560161950348E-3,0,0,1.1725503718225316E-3,1.6421974090123948E-4,8.645336403330752E-4,-3.3159783625404419E-5,4.9622407171973552E-6,7.2648639900497688E-4,1.5980460077039904E-2,null,0,-9.6834050436807957E-4,2.3203475796526561E-3,0,0,-1.8889225992247378E-5,0,1.1803355493141829E-5,0,0,0,8.7396821243792427E-4,null,1.3544214565384679E-8,5.054905862665918E-3,-9.0828478988769605E-3,-4.2964881374455707E-4,-5.0271824627061406E-3]
["SG218","SG218: PPC rental 64kbit link per km national trunk  ext",null,null,2.513087148581648E-5,0.79816272869065752,1.8801378654554868,0,1.5394785131545046E-5,0.41243111925314208,2.3260338367029263E-2,0.23431249096346266,7.2063598423447442E-3,1.8189910950695881E-3,5.3840653180450448E-2,3.4403997358721443,null,2.6436999396699904E-5,0.42134204826387406,0.22419198556764139,0,1.5441973260872678E-5,0.13994106698578607,2.0469660021458272E-3,4.0240034678571804E-2,3.6328561311766332E-3,6.6470672306441156E-4,9.6409082561644127E-3,0.71514652609423701,null,0,2.3619884304184921E-2,3.9314636471995595E-2,0,0,1.2478006902583591E-2,1.1598282254974197E-3,6.9549878961298528E-3,1.6549047098210565E-5,4.255288913041744E-5,3.7227157151454066E-3,8.0042370068923813E-2,null,0,-3.2114744451702815E-3,4.9936260744616844E-3,0,0,4.9904579958406632E-4,0,7.7516823818437415E-4,0,0,0,3.3617357957478316E-3,null,2.8872838879315948E-7,3.6045260580579212E-2,-0.10041202576090121,-4.693244991264077E-3,-5.6004399031780179E-2]
["SG214","SG214: Prot Path PPC rent 34Mb link per km national trunk",null,null,-1.2047023478121191E-8,1.7848279752343196E-2,2.3627235923077711E-2,0,-2.1720499908310082E-8,1.7010545866105429E-3,1.7336550222685004E-4,9.2443803191319179E-4,5.5884828465346092E-5,6.9889776513744553E-6,3.8907769620094703E-4,5.4674378502487811E-2,null,-1.2750306928556379E-8,7.7461954141054773E-3,3.6409975050853451E-3,0,-6.0223319242522753E-8,5.8877977848407407E-4,1.2529263371108789E-5,1.9001238307427839E-4,3.9421261119033826E-5,1.519520927792803E-6,5.6032168659766025E-5,1.4507571777454386E-2,null,0,6.791090303751115E-4,4.1123775882507743E-4,0,0,4.0540170903113636E-5,9.8114012683961655E-6,2.073480181841311E-5,-2.6789400611198279E-6,2.1617916472794817E-7,3.2971731396105755E-5,1.1185649853219732E-3,null,0,-8.1977099679068118E-5,1.6779716040205304E-4,0,0,1.5033123228522694E-5,0,1.1994374822616152E-5,0,0,0,1.1303851287446261E-4,null,3.4353469784336635E-9,2.3373593243118153E-4,-5.1979344037459243E-4,-2.4816410337697375E-5,-1.9718648451045397E-4]
["SG210","SG210: PPCs 34 45Mbit national Trunk WECLA",null,null,-2.611722001547493E-8,1.6741171277742483E-9,0.43991037335571825,0,2.1943086843006197E-6,6.3382973492954617E-2,3.3139659081445516E-3,3.7388901692054617E-2,1.3770252142189415E-3,2.6694945931880439E-4,7.2562891792159146E-3,0.6663030586106421,null,-5.172474952726286E-8,2.2010586861708999E-9,3.5227698860517749E-2,0,1.1777561386263088E-6,2.2510405870800283E-2,2.1959948077787436E-4,1.0711062763177586E-2,7.0142715211548255E-4,7.1387989384479983E-5,8.4450342114020921E-4,8.0178469335677904E-2,null,0,0,9.8739891460561113E-3,0,0,2.0776307683918055E-3,1.7203673665000432E-4,1.1225185520669599E-3,1.2750347811116679E-5,7.2146124584920868E-6,4.7385373515493936E-4,9.8848752475621735E-3,null,0,0,0,0,0,2.3943118774649871E-4,0,2.8893906168392749E-4,0,0,0,5.5032699694283261E-4,null,9.6248147730911301E-8,6.3761629584553042E-3,-1.4039049018172519E-2,-9.1311875906522017E-4,-8.9101875789420627E-3]
["SG109","SG109: PC Rental 622Mbit link per km regional trunk",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["SD103","SD103: WES 10Mb Rentals   External   Non WECLA",null,null,39.949091527200579,12.16476901829634,1.6995818510104441E-3,0,5.3536095412781779E-4,0.86312713117060602,0.91937880132346383,11.530979521542358,0.86407400441692417,0.59470454729777833,3.4674949843906844,67.36923092832204,null,26.022323867439834,4.2204010960334628,1.297324478250201E-3,0,5.5082076096616187E-4,0.34536104368449044,0.17539228211839897,5.1060601609561944,0.47155189156242344,0.21842831812475191,1.212583760731117,45.075845049206727,null,2.8496832448193024,0.20308738012855618,-3.5347154488535448E-5,0,0,3.9154230383634248E-2,7.6002719038451211E-2,1.6408733282622194,2.040168251332692E-2,2.0829774464891079E-2,0.3513217619001453,5.7860768758350796,null,0.752258304347171,-7.4486355007195526E-2,0,0,0,-3.2750460203856776E-4,0,-3.3786535446553832E-4,0,0,0,0.53152109518055768,null,-3.8549041809378475E-8,2.965029617848649,-3.8262638607167063,-0.44644256561478629,-2.6271284357868923]
["SD106","SD106: WES Other Bandwidth Rentals   External   Non WECLA",null,null,2.886110933615909,0.62023060411328246,1.1368524047089956E-4,0,7.200974807279885E-5,5.591808441314515E-2,7.7205135509217163E-2,1.2312327929539761,6.6224956026375154E-2,3.6632602178683429E-2,0.36148408151478928,6.0701158841693612,null,1.4997295987709793,0.23714108988284524,9.8011208661605932E-5,0,5.5904670082006767E-5,2.0231328522854686E-2,1.2899297723506982E-2,0.89368169121603835,2.958481741420976E-2,1.1268946808949756E-2,0.11673904998906824,2.8173300342832399,null,0.12772519258113016,1.2133800855615502E-2,-2.9460521643548451E-6,0,0,3.3398813940538636E-3,5.0870274798094431E-3,0.19257700657453519,1.2866429745351615E-3,9.7707573599176319E-4,3.9390959542306092E-2,0.38311568473337532,null,2.8142145259486592E-2,-2.9234796737359222E-3,0,0,0,-4.9702701021244146E-5,0,-3.7426455269031896E-5,0,0,0,2.6945108746178115E-2,null,-5.1433148860104026E-9,0.20982962684778123,-0.32184250755131955,-3.8676389292123421E-2,-0.1685480815136382]
["SD128","SD128: EAD LA 100Mb Rentals   External   Non WECLA",null,null,56.336018124521374,17.235273145801887,2.9034925888828836E-3,0,9.6371801562224961E-4,0.79754712806206829,1.10945599531733,17.580604250868689,1.2968961013296931,0.91409847735958027,7.0032662897561213,104.91796766819172,null,29.155081625598861,4.4290823508587254,1.8154363857477865E-3,0,9.2597966214145598E-4,0.38608580069390686,0.26522859258996928,12.333685189555894,0.63023533055723291,0.28900489938091606,1.8428532710388772,50.28869464834839,null,3.4344229527082568,0.18551923022025116,-6.6359930551446221E-5,0,0,5.8235082323186547E-2,0.10817341316991504,2.8144228474192095,2.5650300653590089E-2,2.3221496716790239E-2,0.69107218079592303,8.1730935638521327,null,0.69717349493427261,-9.0834424455119828E-2,0,0,0,-6.3132416138277623E-4,0,-4.8019313693098669E-4,0,0,0,0.58523823816243603,null,-9.1252290019239184E-8,3.7886592722179371,-4.9764784204713264,-0.31983691776185819,-3.0203331716112114]
["SD149","SD149: EAD LA 1Gb Rentals   Internal   Non WECLA",null,null,30.235074854552881,9.2904059239964969,1.6364982659931063E-3,0,9.2043450538631041E-4,0.63852697045972473,0.82127894728508455,11.765709412002817,0.65773877430456607,0.56576661550537166,3.5781668778198976,71.755747026467176,null,20.503230501726254,2.9116699856817143,1.1102113461534846E-3,0,6.6782338986711592E-4,0.2583141544526148,0.17166775162787262,6.9668788533536947,0.33855822335819602,0.18542012896814955,1.7480866932024746,28.877303183757693,null,1.5743372493171883,0.12868405508668795,-4.3848470931933225E-5,0,0,4.0751852545272638E-2,8.1496359623909179E-2,2.4602137986771289,2.1220145605898015E-2,1.7382286610563218E-2,0.55273327333460076,6.0252455066785968,null,0.35376872833634443,-6.8439321412134088E-2,0,0,0,-4.803633250523322E-4,0,-4.1996596596652048E-4,0,0,0,0.40530373212892762,null,-6.7254430893279304E-8,2.6382463432233432,-4.2571073686485725,-0.19389235531813931,-2.0134254449132465]
["SD153","SD153: EAD Other 100Mb Connection   Internal   Non WECLA",null,null,9.8976636523298024E-6,5.2008228805426843E-10,7.0747604471247508E-6,0,6.4367993246202288E-5,1.6088823672958951E-2,2.9432606942622633E-2,2.0607954942528584E-5,1.6086483183588386E-2,2.956380061567778E-3,1.0936279485056761,1.0552892644444047,null,8.9078972870968217E-6,6.6032919719249801E-10,6.3272941295579386E-6,0,6.3008169919698446E-5,7.4087217713800961E-3,3.2211205344043581E-3,2.0825591344280646E-5,1.1429333487037152E-2,1.1521237017855786E-3,0.53058115939961936,0.52480836241377249,null,0,0,-1.7165716577421602E-7,0,0,8.2365070985440441E-4,1.6836862821536845E-3,0,3.9447823604234433E-4,8.3963827977014176E-5,0.18870860658936245,0.13030149852350068,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,5.3609280536599718E-2,-3.7574972264305798E-2,-1.8165320674322059E-2,1.0505574664597252E-3]
["SD159","SD159: Other Ethernet Connection   Internal   Non WECLA",null,null,1.9175450708776941E-4,-2.0596190612144057E-9,2.3217994760979378E-4,0,3.5905827752301025E-5,2.6103050000510098E-2,4.4157484193735434E-2,1.1358065136691421E-5,5.0339631786285484E-2,5.5841740355366348E-2,0.235490140188579,0.42139542331223345,null,2.6337366033741817E-4,-1.4327784773665433E-9,2.0991219423422246E-4,0,2.5912381099814706E-5,1.3710454887472799E-2,1.313729013571115E-2,1.8292728455976157E-5,1.7646552640656586E-2,2.5944927183781042E-2,8.9499078950700653E-2,0.18051490459374717,null,0,0,-5.1823716662819282E-6,0,0,3.1078798234283559E-3,7.6668464343972254E-3,0,2.6382168579008021E-3,3.6020450514618533E-3,2.9564496632154155E-2,3.903926548191456E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,8.6640642031077034E-2,-0.22739871912108553,-3.0145527345938061E-2,-0.16631637493332363]
["SD043","SD043: EBD Rentals AISBO   External   WECLA",null,null,-3.0294503969155718E-2,1.7784353045298562,0.50215049979459936,0,5.2750476122646471E-5,0.50113179486277537,4.6165651825974499E-2,0.27404557461279844,1.371720267863701,3.4945564535874968E-3,0.19033746854062364,3.6539434344777706,null,-2.8038544887119602E-2,0.50760172736048881,0.12906589625809095,0,5.8859234495560827E-5,0.21071149207340281,4.6315834537834491E-3,7.0652154081417007E-2,0.78715789079481913,1.6727379721453877E-3,3.9938308659111167E-2,2.0031432806983598,null,-1.7071040551959195E-3,3.7448500522456039E-2,1.1767292815881417E-2,0,0,2.1995272615310982E-2,2.1756806181652518E-3,1.358234529791569E-2,0.14733626332317556,1.1951920247275638E-4,1.9258967516496625E-2,0.2908317284781074,null,0,-6.8266755659121912E-3,6.9877287341058121E-3,0,0,-1.1064738480419578E-3,0,-7.0284253985099536E-4,-1.0131670014892997E-2,0,0,-1.1582213029700996E-2,null,3.8328676532422942E-8,8.3251528565106286E-2,-0.17403975952250472,-4.30213212720904E-2,-0.13426745509574697]
["SD017","SD017: WES 100Mb Rentals   Internal   WECLA",null,null,3.0745012185938463,0.91261618910355791,1.8843908884467352E-4,0,7.6761233453824678E-5,5.6268274943538012E-2,9.021688639023244E-2,1.1600419181677957,7.578702003771827E-2,4.4040374272376503E-2,0.30831611960809446,6.9382735498707833,null,1.6518229818227148,0.33432529643212427,1.3088045835193355E-4,0,7.265196576852294E-5,2.4104398848108506E-2,1.238742413438159E-2,0.79320336709082939,3.3719558124300372E-2,1.755038177006726E-2,0.14889728159773608,2.8678328947056877,null,0.16415280343761401,1.4649063272758446E-2,-3.1839469370492232E-6,0,0,3.8095129185357099E-3,5.9792170630623091E-3,0.26616586165649553,1.4597112298472626E-3,1.3102462987490693E-3,4.0948213825184189E-2,0.47920074328027462,null,4.8592212194877353E-2,-5.6505238536734507E-3,0,0,0,-4.5624269641613225E-5,0,-4.4561003799922124E-5,0,0,0,2.9879600338832087E-2,null,-6.5386754916835549E-9,0.20944990699642921,-0.39085341701110166,-4.9170749013173337E-2,-0.20456994634503783]
["SD027","SD027: EAD LA 10Mb Rentals   External   WECLA",null,null,0.29177452742222459,0.11712988276234222,3.0582139628671567E-5,0,1.4633264048316447E-5,1.3032260807014183E-2,1.3092518206379997E-2,0.24967104975236057,1.1017691990825865E-2,6.5580096532890184E-3,9.5589157454519666E-2,0.91896286685420914,null,0.225407618686089,2.790232762984356E-2,1.6824442634767171E-5,0,1.5681048749624974E-5,4.1085420352586742E-3,2.4236657264769044E-3,0.1496369399500099,7.3678398424350568E-3,2.2833797201565779E-3,2.8132454911368534E-2,0.54356716097321134,null,2.3215719397116072E-2,1.6303575001510411E-3,-6.1774254280303528E-7,0,0,6.5109014716626572E-4,1.1398409483003398E-3,5.0929103734497633E-2,2.3286187241015337E-4,1.8806151040919787E-4,1.2423450273968351E-2,0.10006393898918262,null,3.7613594882037527E-3,-6.131002297559366E-4,0,0,0,-1.0287089815426585E-5,0,-7.128959384199189E-6,0,0,0,3.1398973849758468E-3,null,-1.4415227535656944E-9,3.2740590390684762E-2,-6.3161632894700712E-2,-4.2588147141407245E-3,-2.6745990820998287E-2]
["SD031","SD031: Other Ethernet Rentals   External   WECLA",null,null,0.12260181452446563,3.0842897169448647E-2,8.6062915982109335E-6,0,1.3492083167052354E-5,6.7310219222875547E-3,8.425146733534809E-3,5.4437346590891972E-2,7.3459105141858308E-3,3.0332566597277978E-3,0.20235725918046651,0.48999444310554102,null,7.3360399710068303E-2,1.2227191326210326E-2,7.7077475425663404E-6,0,1.6264861835493862E-5,2.9126137977854038E-3,1.142780590235604E-3,4.0026663103294315E-2,3.243879243661887E-3,1.0946285887210407E-3,0.10277504915666745,0.20510347478912949,null,6.8954114255696539E-3,4.2653754226387063E-4,-1.4917611585066334E-7,0,0,3.683617719384384E-4,6.6789379869159075E-4,1.0584624451249372E-2,1.1120957453880473E-4,7.7609663406028254E-5,2.5945155458271741E-2,4.1556573376486411E-2,null,1.8485538462715454E-3,-2.693394953256909E-4,0,0,0,-2.5377289240746932E-6,0,-2.0732431484247397E-6,0,0,0,1.2705964896472697E-3,null,-2.4570935167392712E-10,2.1654159275447261E-2,-2.5868351828926613E-2,-3.5323498818925457E-3,-5.8333940018960376E-3]
["SD036","SD036: EAD LA 10Mb Connection   External   WECLA",null,null,-7.8115928931732046E-10,1.885237840287226E-12,1.0530142564161145E-10,0,-1.9996051243100445E-9,5.2079712432601358E-5,6.9961945597376906E-5,2.4229091361645423E-10,5.4210618126429928E-5,6.9536050687482867E-6,4.0581479837060513E-3,3.6779539445046267E-3,null,-6.5643637757758024E-10,1.8297896685140722E-12,2.9582711845946766E-11,0,-1.7979296551478306E-9,2.214985369932468E-5,8.8077811352096708E-6,-8.1529945057932545E-10,3.5583047140007773E-5,3.8968217656218338E-6,1.2069430243888798E-3,1.4028881928733015E-3,null,0,0,-4.8724713532280434E-10,0,0,2.7868678319477721E-6,4.8276196858465242E-6,0,1.1186193231164519E-6,2.1560986531465312E-7,4.6535185277969633E-4,5.1516143327686695E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.7480432110401886E-4,-1.2975983665820874E-4,-3.1555714671993514E-4,-2.203045010088034E-4]
["SD035","SD035: EAD  1Gb Connection   External   WECLA",null,null,-1.2973370942192192E-8,4.3982722032060319E-11,2.8746005036432452E-9,0,3.5609717813195079E-6,9.9457353916102454E-4,1.6347703565583731E-3,1.332262693113859E-6,1.2732425340339518E-3,2.0498444317800028E-4,8.1242131499614637E-2,7.6197149279211646E-2,null,-1.1120032236164735E-8,4.0255372707309452E-11,5.4001200287751598E-10,0,3.9351309556946911E-6,4.5647958927079045E-4,2.5379453704412006E-4,1.3595115320918334E-6,6.2617111972530543E-4,7.9946182453551518E-5,2.351107871853227E-2,3.014124932418789E-2,null,0,0,-8.7967443129543967E-9,0,0,5.6812724117588398E-5,8.1298110895157742E-5,0,2.4294117094349714E-5,4.7723403115376536E-6,1.1220712247279005E-2,8.9346164577988173E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,3.0669418137634331E-3,-2.9347551842205688E-3,-9.063651789772638E-4,8.557210649818668E-5]
["SD306","SD306: BES MISBO Rentals   External   Non WECLA",null,null,2.1609536751359939,0.80039379084736684,3.0238482407198149E-4,0,1.7131876865179109E-4,0.10380811138127953,0.11040566933424834,3.6349907384221627,0.1060406062683205,6.2128540168752452E-2,0.35986827735644283,8.6265146833208473,null,1.3921508652619996,0.30699394574324246,2.0397320392288407E-4,0,1.3169027890520048E-4,5.2084482645610136E-2,2.4883921461402805E-2,1.9016449146096717,5.7888529670153517E-2,2.4408828673828011E-2,8.5981370491430426E-2,4.2870671907039224,null,0.14154675188268487,1.4213067315355533E-2,-4.4484667433911598E-6,0,0,6.1806344950012023E-3,1.2731353747829292E-2,0.76360937012755237,2.2639754653118213E-3,1.7510267740979291E-3,3.6253293877746028E-2,0.72465790543834296,null,3.6602337924449647E-2,-5.0685871330831533E-3,0,0,0,-1.5766532334703464E-4,0,-9.7751761172864017E-5,0,0,0,2.6227339807156514E-2,null,-1.3139218987266886E-8,0.42383562790516399,-0.58213149005600084,-5.1670981640616689E-2,-0.27105596148975514]
["SD309","SD309: Optical Services Rentals   Internal   Non WECLA",null,null,13.746370572126418,4.6698963263743698,3.4152933050555323E-3,0,2.333826353984555E-3,1.4183673413132518,1.4024276068795576,54.20826393027901,1.8012205719874008,0.71812271136255579,4.0835649413003141,66.739764695609082,null,8.7523394600588027,1.7234224084574261,1.9281573145725074E-3,0,1.9330771883994569E-3,0.66756705141649986,0.29847637738593136,34.567731029355237,0.6682480474591993,0.26046452508871198,0.77292268190949853,53.080360559617233,null,1.118092894701751,8.5278454689370231E-2,-7.4931428022402939E-5,0,0,7.9044118536802571E-2,0.14030720784876732,8.2452762751544117,3.7393352042383136E-2,2.3942928755164853E-2,0.48081058049613734,9.8829810684912864,null,0.26017697079182156,-4.2054331138111543E-2,0,0,0,-2.3481871688538531E-3,0,-1.4288486105144044E-3,0,0,0,0.1802436573245893,null,-2.0882312473355988E-7,4.0986628585640794,-9.0866824533092903,-0.42523973382901209,-3.5948195129760716]
["SD316","SD316: Optical Services Connections   External   Non WECLA",null,null,1.3521687699926498E-6,1.6661713549734511E-10,1.4896818967167835E-6,0,1.4527219877712712E-5,4.2304010096967755E-3,8.4392510768876144E-3,7.0794744995625422E-6,5.8984246549555926E-3,7.4881459423787222E-4,0.32345083665364677,0.31168749202190427,null,1.2481557876855228E-6,1.3858808466601601E-10,1.5708616152174758E-6,0,1.4516578048655486E-5,1.7308753871777118E-3,1.2104803374703044E-3,7.7040829914636611E-6,2.932835125951723E-3,3.213641716282216E-4,9.5856150398975992E-2,0.1033062855411897,null,0,0,-3.7922908587063102E-8,0,0,2.7052307796967417E-4,4.360783885297668E-4,0,7.8838461380892943E-5,1.7722079173423721E-5,4.1336648683467717E-2,4.774258582893557E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1.2959992366624189E-2,-8.7866812757319314E-3,-1.8442331775518741E-3,2.9190070672064404E-3]
["SD222","SD222: WES BES EBD MBO Main link External WECLA",null,null,6.5900702122656098E-6,0.22888290459613977,5.8367644630113347E-2,0,-3.105786963612905E-8,7.6200203797389368E-4,1.5495549218637985E-3,8.27770268086858E-10,4.939751343392523E-4,9.5745086736192514E-5,1.3628139413426334E-2,0.2289093905961235,null,5.8251513483419225E-6,7.4586809506651794E-2,1.4553633706773305E-2,0,-3.31302340270113E-8,1.7694871452137936E-4,1.3390827033064352E-4,-2.254242062492352E-8,3.1913984302402116E-4,3.8779587568228944E-5,4.5961124524161179E-3,8.7492857482082423E-2,null,0,5.1831679405360508E-3,1.411074825868378E-3,0,0,3.3637850954169891E-5,7.8828152587149524E-5,0,7.9051378180064066E-6,4.7143624553867027E-6,1.9987915343797204E-3,6.3124092513394039E-3,null,0,-7.7130175562435265E-4,1.0061937059157361E-3,0,0,0,0,0,0,0,0,1.6619236847434222E-4,null,0,1.7778606517208197E-3,-2.9002845500171728E-3,-2.3596980268333112E-4,-1.6968288145280596E-3]
["SD223","SD223: Other Ethernet main links  1Gb Internal WECLA",null,null,2.2009902960832138E-5,0.74241460841131712,0.24401665046786036,0,1.6872422893395345E-6,2.1723761339792146E-3,4.859197425259568E-3,2.5048512834914057E-9,1.4635394354233085E-3,4.4938943880446826E-4,4.3954125821497103E-2,0.97857939930758631,null,2.6011703499165256E-5,0.2607534173151474,6.0734629362333495E-2,0,1.4101203712799875E-6,6.6029735017640329E-4,6.140282227666508E-4,-8.7098868541658368E-8,8.4713739118632983E-4,1.3487609155569255E-4,2.2371084687819422E-2,0.3500228756072728,null,0,1.6445009060186838E-2,3.9401591402837806E-3,0,0,1.3871705039180865E-4,2.8718678471173129E-4,0,2.1786720320680512E-5,1.3035958476846578E-5,6.8670763662294892E-3,3.2183036472395891E-2,null,0,-2.7301468732747183E-3,3.6573347371611758E-3,0,0,0,0,0,0,0,0,6.1748451495618312E-4,null,0,5.4730361789874704E-3,-1.0007906667354525E-2,-8.4410525617393812E-4,-4.8289856929599681E-3]
["SD215","SD215: Optical Services conns Internal WECLA",null,null,-9.273257893912969E-9,2.2846186997532998E-11,1.4652308128912001E-9,0,2.1923982861108498E-6,7.827738865887427E-4,1.4495382869596845E-3,2.5629947381372534E-9,9.3644411295783886E-4,1.3106637841504436E-4,5.4724969393932815E-2,6.3874347114483643E-2,null,-9.5407557177758441E-9,2.6109927997180572E-11,4.122240385602208E-10,0,2.1060081125259042E-6,2.6556206355574211E-4,1.4002026178826259E-4,-9.6202590052367176E-9,4.6027216867578196E-4,4.768981448690492E-5,1.6996617428793499E-2,1.7865888940723225E-2,null,0,0,-5.5468832611664742E-9,0,0,4.9376027892118875E-5,6.5575167399415098E-5,0,1.6363392918921434E-5,3.8930289400867016E-6,7.9699935075714205E-3,6.0879202377496118E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,2.0894943182588359E-3,-1.8449342507966002E-3,-5.7766333659482153E-4,1.3457844342463425E-4]
["Z6","Z6: EAD Other 10Gb Rental External WECLA",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["Z14","Z14: EAD Other 10Gb Connection External WECLA",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P9","Passive 9 - WES MISBO Rental Internal",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P16","Passive 16 - OSA Connection External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P28","Passive 28 - EAD LA 10Gbit/s Rental External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P30","Passive 30 - EAD 10Gbit/s Connection External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["Services",null,null,null,"GRC","GRC","GRC","GRC","GRC","GRC","GRC","GRC","GRC","GRC","GRC","GRC",null,"NRC","NRC","NRC","NRC","NRC","NRC","NRC","NRC","NRC","NRC","NRC","NRC",null,"OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation","OCM depreciation",null,"Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain","Holding gain",null,"NCA","NCA","NCA","NCA","NCA"]
["SE373","SE373: PPC rental 34Mbit link per km distribution",null,null,4.0752753818417162E-8,6.7278242163960401E-9,5.7948843522105622E-7,0,4.1534339998465348E-5,1.5951658850800663E-2,1.7737407148137027E-2,1.9975560906151059E-5,1.7833413323326878E-3,2.8402891898337834E-3,9.4369196437869188E-2,0.14816065393645067,null,4.1658370569937547E-8,6.0196321936175097E-9,1.0618421213280614E-7,0,3.330685187139511E-5,5.1311565772788822E-3,2.8607207140263925E-3,1.6709803377801687E-5,7.6267092631508823E-4,9.1386739902483494E-4,6.2074173198555113E-2,6.3000360850743606E-2,null,0,0,-2.9031347199650665E-9,0,0,7.5985494548952469E-4,1.2102279940349665E-3,0,-3.6278286391378217E-5,9.5965086062605969E-5,9.5051970168837305E-3,1.058002736439125E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.17926983849431999,3.9238463612698629E-2,-9.2239671414516403E-2,-8.083684330098059E-3,0.12829739835133913]
["SH383","SH383: PPC RBS rental 2Mbit link",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["SE388","SE388: PPC rental 140Mbit link",null,null,8.2082849480690168E-9,1.0062783285445957E-9,7.4712516065255544E-8,0,6.7290230432290082E-6,2.4817237016189716E-3,2.4125395041652365E-3,2.302121413093086E-6,2.3971445037289247E-4,4.3865022994159529E-4,1.6230879457007654E-2,1.7895076652948635E-2,null,6.2930184601862468E-9,1.0719051760583736E-9,1.8650326065858697E-8,0,7.3750219578561128E-6,8.7393021431937743E-4,3.3976837573951541E-4,1.3252518249556098E-6,8.9701731296202238E-5,1.7724092304655022E-4,9.5712671463238225E-3,1.0490616436082283E-2,null,0,0,-5.7934611728269706E-10,0,0,1.0574879952075581E-4,1.3600083623024003E-4,0,-5.8638097589208905E-6,1.0530320519151953E-5,2.0382345526681403E-3,1.6895824267906946E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,3.5516780250600004E-2,6.9869943197958459E-3,-1.6789447107816324E-2,-1.02981041293599E-3,1.7051437449451329E-2]
["SE432","SE432: PPC rental 64kbit link local end",null,null,4.7764048424669979E-8,8.6350133354467772E-9,4.8128817426077861E-7,0,4.6753816785643696E-5,1.6486848295317273E-2,1.7376475828911924E-2,1.9169309923354937E-5,1.4165676271460316E-3,3.0025875857612886E-3,9.1836582129866534E-2,0.13018305925044085,null,3.9037924193239884E-8,8.0593457797503264E-9,1.0366107874181975E-7,0,4.8929213892047586E-5,5.6190560092338861E-3,2.7549065463468342E-3,1.8824128676652319E-5,7.2314997617129795E-4,1.1661101062357239E-3,6.4682737489855605E-2,6.1447055194119735E-2,null,0,0,-3.0161156535424775E-9,0,0,7.3756384720370682E-4,1.1461719688895791E-3,0,-4.5863123211711766E-5,9.2376256677312025E-5,1.1494737756273909E-2,1.3401378722837729E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.24463142140923999,3.9400563803021413E-2,-0.11045949244555131,-8.2036363355149893E-3,0.14854887854789001]
["SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends",null,null,9.0852352328308172E-9,1.3515832822165358E-9,9.1054315721852284E-8,0,6.9448166262913784E-6,2.2863304166542571E-3,3.2428703791750951E-3,3.2662456956745635E-6,2.6116364617706587E-4,6.3493315228585457E-4,2.1374230606627499E-2,2.8437862139559993E-2,null,7.8922245456914164E-9,1.4090974644385162E-9,1.9656481773954738E-8,0,9.4512226396901445E-6,1.1565108325017721E-3,4.3227474308519544E-4,2.6134605425133738E-6,1.502405294462855E-4,2.5890479598961159E-4,1.2277910362914804E-2,1.2654859547668023E-2,null,0,0,-6.357860907531196E-10,0,0,1.2947230745403009E-4,2.2486095174526906E-4,0,-9.5068363595630572E-6,1.4527427640494705E-5,1.8834153740293872E-3,3.0490120326193935E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,4.3258054796999998E-2,8.7164429114324482E-3,-2.6530656780498922E-2,-8.0628455314116203E-3,2.2765884415984414E-2]
["SO403","SO403: External In Span Handover rentals",null,null,3.4136759328289271E-9,5.9253572233366982E-10,3.022154646784884E-8,0,2.0511367662831664E-6,9.9173552142915256E-4,1.332152621447803E-3,2.7943588901122449E-7,1.3380407012077776E-4,2.3579870869970987E-4,8.5293028394884621E-3,9.6664652883320552E-3,null,3.212871466191931E-9,5.8729204337496497E-10,8.4788443205330623E-9,0,2.2323240614570549E-6,3.388404134361612E-4,1.5053091746854819E-4,-1.2263179458847071E-8,4.6782015326507974E-5,8.812392048708591E-5,4.2013023779805302E-3,4.883287259482361E-3,null,0,0,-2.6567678753835747E-10,0,0,5.1737733069274991E-5,8.6559806523655867E-5,0,-3.3108540893174528E-6,6.4198984226409368E-6,9.0464284151587932E-4,9.9590900502354593E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1.32515722626E-2,3.6573056413042875E-3,-7.5614507033285048E-3,-4.4548767957673934E-4,1.121364038929578E-2]
["SE436","SE436: PPC rental 140Mbit link local end",null,null,8.3792600313299623E-9,1.5246159215518145E-9,1.1249942133598883E-7,0,7.3863509923098017E-6,3.2025652795624341E-3,2.9315291620664037E-3,3.4126445161686458E-6,3.2370359588363719E-4,5.2041485249066082E-4,2.1776004792121498E-2,2.2069150460305626E-2,null,7.4782643290364175E-9,1.4257982229327154E-9,1.701603732076966E-8,0,7.6790602158678252E-6,1.0104698359366109E-3,4.786747881720084E-4,2.5016533371563112E-6,1.2472843499762297E-4,2.0122838403409363E-4,1.1207983803934642E-2,1.0542322715097275E-2,null,0,0,-6.4371958354937536E-10,0,0,1.4875222043487122E-4,2.3303270582499208E-4,0,-9.2496960631750372E-6,1.4598585757844971E-5,2.3226898444957339E-3,2.4729004909024208E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,4.9265933153639994E-2,1.0398160641617561E-2,-2.5609944614046979E-2,-1.564895526883759E-3,2.520585319641365E-2]
["SE769","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff",null,null,4.2971469921289737E-9,6.0613358757436805E-10,3.8254563492081081E-8,0,1.9714099186843709E-6,1.0409066319934167E-3,1.0545946930120016E-3,2.3759342719316606E-7,9.5493243922339265E-5,2.2851518046690107E-4,7.4480686000221365E-3,8.0887583023487083E-3,null,4.4073302483374087E-9,6.1667504127131354E-10,8.9108790122294326E-9,0,2.3330863600642121E-6,5.0557656656021745E-4,1.6371782807734592E-4,-1.1187031010501724E-8,5.0157859203829674E-5,6.9610137491217405E-5,4.1293550394211655E-3,4.8895741493138458E-3,null,0,0,-2.2581144755406562E-10,0,0,4.1029811083507103E-5,6.532331913292813E-5,0,-2.5741954655540953E-6,5.264227253573554E-6,1.0068087404411447E-3,9.7402162692337816E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1.7214120262000001E-2,2.8861885139773503E-3,-6.9477566224839856E-3,-5.9096889681762329E-4,1.3871087300113551E-2]
["SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist",null,null,1.7314379712273055E-5,0.64655123041244167,1.1476736812012627,0,1.9124849129260949E-5,0.23434884659345981,1.6841829359204377E-2,0.12829371396755485,5.219230269976274E-3,1.3218254007058019E-3,5.7881335653102356E-2,1.9594981922319583,null,2.1825896767194355E-5,0.24767515035566476,0.17835122312058901,0,1.3470195009763257E-5,8.0007036078417346E-2,1.2880068822428924E-3,2.8496084052933253E-2,2.9713294737418973E-3,4.2491175437128878E-4,1.416268083024788E-2,0.50136950708310846,null,0,0,-5.679601611869536E-13,0,0,4.2818639594937836E-6,1.1291141302827153E-5,0,1.248775654877545E-8,4.1612758302724525E-8,2.2998462994389479E-4,2.6216893505565504E-4,null,0,-2.6917035316314539E-3,3.0639197178031902E-3,0,0,1.3503885140164979E-3,0,1.2263169877447062E-3,0,0,0,2.8448022964583318E-3,null,3.4576460107239681E-7,3.0102284084340982E-2,-6.2821061883779061E-2,-3.5622341135639617E-3,-4.1473714686894918E-2]
["SPE388","SPE388: Prot Path PPC rental 140Mbit link",null,null,-6.4662442864857927E-10,4.4741273608553217E-10,5.3623411644889103E-2,0,9.1248377071201594E-7,5.2151788429579977E-3,9.8899078221124188E-4,3.6435145168697653E-3,1.8068812677839749E-4,1.1249943213672862E-4,3.6934511802381434E-3,4.761974083557604E-2,null,-3.1021552743465626E-9,3.970674362551237E-10,3.5353575899687005E-3,0,7.6096971542044729E-7,2.3189517435739078E-3,1.0998316017817535E-4,6.3548960287869785E-4,6.704920671240704E-5,5.118849293914767E-5,2.2386879871467737E-3,7.3803762247186648E-3,null,0,0,-1.4522746124069792E-13,0,0,1.0171332711159009E-6,3.2844316030565363E-6,0,2.6032678062835877E-9,6.789695733278331E-9,4.9881013265502492E-5,6.0129315358599382E-5,null,0,0,0,0,0,2.9227159984382651E-5,0,2.2338252270838756E-5,0,0,0,5.7754044072190433E-5,null,8.6302034561088178E-9,1.8798410222261145E-3,-5.289280561934004E-3,-3.7983336286044595E-4,-2.5468008893748239E-3]
["SO417","SO417: 64Kbit PC link connection cct prov  internal",null,null,9.5059117526200996E-10,1.6490372872888827E-10,9.01710718946137E-9,0,1.7429836282495274E-8,3.2032238565347503E-4,2.7969058314185135E-4,7.4620416583362433E-8,3.6628761245114547E-5,6.9176432969689645E-5,2.4659797555336158E-3,3.0493682163210138E-3,null,1.0682834160087349E-9,1.8322636525432028E-10,2.2218539620505435E-9,0,5.0110079529301287E-9,1.2912554239918032E-4,4.6398851942424483E-5,-2.9989520097775731E-9,1.4382935794433284E-5,2.5394102983462122E-5,1.1362584426304662E-3,1.32049873154387E-3,null,0,0,-7.1023254899081034E-11,0,0,1.6778175988192041E-5,2.6389149806284074E-5,0,-1.01871917675219E-6,1.5241940050779136E-6,2.5586283382381017E-4,3.0396348655006877E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,4.6326851510400009E-3,1.0549406810368201E-3,-2.1541738319315598E-3,-1.8495928725547616E-4,3.212913359635838E-3]
["SH418","SH418: RBS 64Kbit PPC Re arranges",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["SE476","SE476: Other single Payment  external",null,null,5.6479353439702988E-9,9.1482858194643758E-10,6.2889795885740222E-8,0,5.038169923367308E-6,1.4170870704959767E-3,1.4144002935958264E-3,1.4706673034312059E-6,1.6926200601366932E-4,3.3614475978351602E-4,1.0652229552601039E-2,1.5615917153724589E-2,null,5.2049600228745886E-9,6.2797555201408012E-10,9.6881755023274085E-9,0,5.0968483084236786E-6,6.4389315901523683E-4,2.9160722339582131E-4,9.8673475954021496E-7,7.6602838829961678E-5,1.314861193161548E-4,4.9741121074640491E-3,7.6331923089452153E-3,null,0,0,-4.000260979310418E-10,0,0,7.2342114453643265E-5,9.0617971127693659E-5,0,-4.6636301163123596E-6,8.4814278059556596E-6,1.4741399903382072E-3,1.4959738576849455E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,2.7208844666850002E-2,4.2454316417369926E-3,-1.130215454747562E-2,-1.3966338715947733E-3,1.7626663499234894E-2]
["SP371","SP371: PC rental 2Mb link km dist   Non SMP",null,null,1.2708725097669129E-9,2.8653924772823385E-10,1.6759822466639744E-8,0,8.3510731913790515E-7,5.1403448773635891E-4,4.9737985196001734E-4,1.5608541577939965E-7,4.6281355998403689E-5,1.1018852508034729E-4,3.5412095483931894E-3,3.6540954881313782E-3,null,1.7668227574808299E-9,2.0640539031271083E-10,3.1054836238088018E-9,0,1.1771544201501177E-6,1.6681242863061105E-4,7.7132867279780428E-5,-4.5140481289530911E-9,2.5560744562950153E-5,3.1338206725853033E-5,1.8362746274570266E-3,2.5228967917614196E-3,null,0,0,-1.2079548345109002E-10,0,0,2.6983244898923612E-5,2.9184720116242827E-5,0,-1.2294733424284762E-6,2.8575388338904251E-6,3.9177866669868152E-4,3.5821060255722474E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,5.8444564224000009E-3,1.8994363235637637E-3,-3.4639851264715829E-3,-1.761701172848229E-4,5.6545281674374838E-3]
["SP385","SP385: PC rental 34Mbit link Non SMP",null,null,2.5602075347389454E-10,5.1578310706317497E-11,3.3301591605423145E-9,0,4.5687101855476423E-9,7.6598296535018357E-5,8.1478934061380944E-5,2.9648035708863037E-8,1.1154874747083044E-5,1.9807313714368487E-5,6.4028124328058972E-4,1.0633476706148402E-3,null,2.4687715513554117E-10,4.5369810343520018E-11,5.8969913275874763E-10,0,1.1665346522674656E-9,3.6231574148462408E-5,1.3054966130776442E-5,-1.0309898137958187E-9,4.6860581159998696E-6,7.1058123942824707E-6,3.9941883234453321E-4,3.7488084401981147E-4,null,0,0,-2.3976988299782827E-11,0,0,3.8886170344747841E-6,7.8143813381192173E-6,0,-2.6456014713965671E-7,6.3579353781316716E-7,7.9339436558970879E-5,8.9822549032873942E-5,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1.2499234250400002E-3,3.2375616977719899E-4,-7.9974795482088703E-4,-4.3692344219609862E-5,1.1532108222856244E-3]
["SG103","SG103: PPC rent 2Mb CLZ link per km regional trunk  ext",null,null,8.0590787100261589E-10,1.0462351984352805E-10,8.8133875874511692E-9,0,1.2574521474941369E-8,1.9959902245151838E-4,3.0748786935204571E-4,5.8138938906440055E-8,2.21081642180093E-5,5.4981859311046413E-5,1.8017939130993809E-3,2.1651987606525953E-3,null,7.0612880125943485E-10,9.8610673875509199E-11,1.8738025311451536E-9,0,3.4715383876776547E-9,9.003525732015279E-5,4.0959713059041763E-5,-2.5960613852793001E-9,1.2146717976335137E-5,2.0532912050151002E-5,8.7147763723772651E-4,8.7471735465872763E-4,null,0,0,-6.3145114828793699E-11,0,0,9.3310210652673547E-6,2.0373763818036506E-5,0,-7.5213786902944563E-7,1.4008479130426623E-6,1.8057400434722424E-4,2.4392094819604681E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,3.8712024200899999E-3,9.1714355773523954E-4,-2.2375739767351785E-3,-7.3687769098019674E-5,2.5195983956637948E-3]
["SG107","SG107: PPC rental 140Mbit link per km regional trunk",null,null,1.7840343659527067E-9,3.6459491776689765E-10,2.4212685320879065E-8,0,1.3060442291423239E-6,6.5596258796309309E-4,7.5756144579100623E-4,1.852792133238635E-7,7.2783093550359189E-5,1.1201205848439181E-4,3.5368533934213423E-3,5.8322732191143705E-3,null,1.6870759764987552E-9,3.6155662678550683E-10,3.7069381389199912E-9,0,1.3191007716039008E-6,2.8380164385521798E-4,9.7619983226684628E-5,-6.255293861740156E-9,3.4343061230630171E-5,4.4223434071019722E-5,2.2531097968961264E-3,3.0227606264423851E-3,null,0,0,-1.6513388696638382E-10,0,0,2.415691847331445E-5,3.9595625250397413E-5,0,-1.6831018410549272E-6,2.96140669847322E-6,5.047542738319049E-4,6.4988078130397457E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,8.5008889281900004E-3,1.7428235529058271E-3,-4.1928126147095443E-3,-1.9536582943227023E-4,5.562319077954893E-3]
["SG201","SG201: PPC rental 2Mbit link per km national trunk",null,null,2.4732140523683097E-8,3.5011285317832419E-9,1.9348904788333453E-7,0,1.602643920899324E-5,6.7308678587382044E-3,9.1182633865022691E-3,9.800780383215901E-6,7.7543424383790167E-4,1.6524342386101507E-3,4.8145855559232557E-2,6.9813992050469315E-2,null,2.4732140523683097E-8,3.9430185406490874E-9,4.0472844701592087E-8,0,1.8105033825860888E-5,2.6282210648019143E-3,1.2049814084886051E-3,7.8458799185251197E-6,3.2351762226786023E-4,5.4063747755853792E-4,2.6733439204859363E-2,2.6906160595902527E-2,null,0,0,-1.3934316423271662E-9,0,0,3.2561537751559346E-4,4.7251695249562672E-4,0,-2.4296860376620757E-5,3.6767750484716529E-5,4.506778599586256E-3,6.0797945596300128E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.11555834202256998,2.4372770490754942E-2,-4.2691550789241202E-2,-2.3537590659718738E-3,6.5382690126488743E-2]
["SG213","SG213: Prot Path PC rent 2Mbit link per km national trunk",null,null,2.9223081808891023E-9,3.6552461946860413E-10,2.3818140434591354E-8,0,1.9021052216156481E-6,6.4628693887271008E-4,8.0616075649959755E-4,2.3674750227691917E-7,8.5506102776576425E-5,1.3717824756128089E-4,4.6950857444634083E-3,6.4447360266099516E-3,null,2.2101490443699093E-9,4.2708666064226385E-10,6.0518016829239058E-9,0,1.5732277447769826E-6,3.0412530557603917E-4,1.071533790779423E-4,-8.3061144598245178E-9,3.9574332617997487E-5,4.7344962134682817E-5,3.2857623566559585E-3,2.7667378514247051E-3,null,0,0,-1.559554414193138E-10,0,0,3.2066115882663018E-5,5.8500241474219701E-5,0,-2.612738601199174E-6,5.3052500129218414E-6,6.9452642292256415E-4,8.2299530520517892E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1.377501303395E-2,2.1067533744995705E-3,-6.4432186010493064E-3,-2.9487668722529605E-4,9.441410747734592E-3]
["SG221","SG221: PPCs 34 45Mbit national Trunk WECLA",null,null,6.2470273772297612E-10,-4.3015010791429851E-14,-1.3397851261991729E-12,0,5.6837838873181644E-10,5.3946662247331067E-6,1.7225281195712279E-5,3.4091690154893875E-10,1.028140106355783E-6,5.7511329792048889E-8,8.5645380990734767E-5,1.4579561658257579E-4,null,5.8700515872245177E-10,-4.3015010791429851E-14,5.1870904158194878E-13,0,4.117547004981856E-10,1.5806174300338763E-6,1.2237227213645958E-6,3.2867902515484831E-10,8.1232383764573917E-7,1.8130186305146657E-8,3.9707812004583098E-5,4.3828239522438187E-5,null,0,0,-3.3414185039748098E-14,0,0,3.0107793565125184E-7,1.0265698979182489E-6,0,9.3695084538172886E-10,3.1083763735571899E-9,1.6456772515644129E-5,2.4743465445540694E-5,null,0,0,0,0,0,0,0,0,0,0,0,0,null,2.34312116148E-3,1.2459384506759813E-7,-1.2916412436233435E-6,-2.9023794646723973E-7,2.6017198552669789E-3]
["SD143","SD143: EBD Rentals AISBO   External   Non WECLA",null,null,1.4099519348254924E-5,-2.3876037314514149E-10,1.8503593411117932E-5,0,1.8076117713847693E-6,4.8897798140149018E-3,1.1083998285351218E-2,-7.4613452497975268E-8,3.4189414068154095E-3,2.7166600618057645E-4,2.4720637435012294E-2,5.0207001545423735E-2,null,1.7399406855293312E-5,-3.242424820489576E-10,1.2257698240692361E-5,0,1.7407345710128136E-6,1.449651115266172E-3,1.3856585053192792E-3,9.7671805560218721E-8,1.7958320581367398E-3,6.3099744946234649E-5,1.1222811289657301E-2,1.833265158232348E-2,null,0,0,-2.6663348402114685E-7,0,0,2.4163241366006479E-4,8.5643198413614741E-4,0,1.3865499918249566E-4,-1.0259121327437834E-5,2.4895495273602763E-3,4.0688820070596239E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.35218201097873997,1.664018490702553E-2,-5.2062883330229195E-2,-3.5244769039284966E-3,0.46218359140902721]
["SD105","SD105: WES 1Gb Rentals   External   Non WECLA",null,null,1.6474874564600717E-5,-2.788122634075107E-10,1.4063413721570134E-5,0,3.8310389595072034E-9,4.3876133168377152E-3,8.962903271867358E-3,-1.3112088324444299E-7,3.7744252695426353E-3,2.6198115245570106E-4,2.1147406587356643E-2,4.6399804473329385E-2,null,1.6932509969172959E-5,-3.1579756365544583E-10,1.4460163507077907E-5,0,3.0569509777968515E-8,1.7197642706696025E-3,1.7369770614850939E-3,3.3201452386464042E-8,1.3853591460883635E-3,9.2425551316401586E-5,8.3564569900757921E-3,1.5852863345604359E-2,null,0,0,-3.676777603544178E-7,0,0,2.0950944260209099E-4,6.4544325993550324E-4,0,1.447785894256397E-4,-8.6580767252408025E-6,2.5785184550372524E-3,2.9754848870878464E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.50821418615759995,1.462668744405347E-2,-5.5092319091218721E-2,-3.0356368106651205E-3,0.43800169211768725]
["SD117","SD117: WES 100Mb Rentals   Internal   Non WECLA",null,null,5.2753970400858066E-5,-1.0200480547769596E-9,6.4576482461680876E-5,0,9.5215168721120976E-6,1.36805233407535E-2,3.5611870279019575E-2,1.8127353971950793E-6,1.2798801435648042E-2,9.5703829374779313E-4,7.785642860880912E-2,0.14838717512878799,null,4.4228076194658782E-5,-1.1832557435412731E-9,3.7431115809524779E-5,0,1.0146348964122422E-5,5.6335250463369711E-3,4.7748508816110122E-3,2.868502030700349E-6,6.350413160022491E-3,2.2957620810161122E-4,3.0291311035910994E-2,5.2051508153233145E-2,null,0,0,-1.2334761136739625E-6,0,0,7.2039647214571575E-4,2.3337663867339471E-3,0,5.7274888680910118E-4,-4.1121051733000846E-5,9.0208628244927598E-3,1.5079385285761479E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.84137135055480006,5.42249913440312E-2,-0.13998929917459227,-1.3805027010680074E-2,0.90201133189290117]
["SD147","SD147: EAD LA 10Mb Rentals   Internal   Non WECLA",null,null,1.1055986714284631E-4,-1.6468852844554909E-9,9.9290152027909053E-5,0,2.0039669996801372E-5,2.7026157803886165E-2,5.8197571944997827E-2,7.7884728472670605E-6,3.2052750163971043E-2,1.3196806401195855E-3,0.13594036112738012,0.26200395880557675,null,1.1055986714284631E-4,-2.2494042909635976E-9,7.464370603265512E-5,0,1.9469351976002261E-5,1.1382046834595162E-2,1.0711362872834645E-2,9.9193451364371481E-6,1.2623451768492822E-2,3.0331624327078728E-4,5.727387431995315E-2,0.10883279069916077,null,0,0,-2.3812930222610296E-6,0,0,1.297648565372002E-3,4.1934306363595126E-3,0,8.5930569579039805E-4,-8.882956288734665E-5,1.9540888996733331E-2,2.5510636793791848E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1.2009457227545399,0.10445143014775447,-0.3848782209821332,-1.9331999224441059E-2,0.89145397913868318]
["SD155","SD155: EAD LA 10Mb Connection   Internal   Non WECLA",null,null,4.842475234525546E-5,-8.6272357476791959E-10,5.3307987262179197E-5,0,6.3196526108802973E-6,1.1851825486501988E-2,2.2549598209252526E-2,-6.6651801072926898E-6,1.7588343282179359E-2,1.0412318386622845E-2,5.4871104561512139E-2,0.10235499046852589,null,4.842475234525546E-5,-9.1297931698741013E-10,3.8534836210513885E-5,0,9.2123355682436322E-6,3.8730717238985393E-3,4.6854195511039694E-3,-7.2541465952636579E-6,6.3905377595631181E-3,3.121896359421129E-3,2.3100721387939914E-2,4.1849854036137134E-2,null,0,0,-1.19482932087023E-6,0,0,6.5340626208035724E-4,2.6005093222236362E-3,0,4.7907759998522064E-4,1.3862911274810429E-4,8.1584662384683402E-3,8.4835973520756489E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,7.149051815400001E-2,5.3085172437094444E-2,-0.18480196238597951,-3.5682868323086259E-2,-6.906378386404427E-2]
["SD134","SD134: EAD Other 100Mb Connection   External   Non WECLA",null,null,2.1234353499562678E-4,-4.1398754313349559E-9,3.0557754068647093E-4,0,3.3373499888475903E-5,6.3903862037828468E-2,0.11319594269288935,-3.0042556602069273E-5,5.7574935381058873E-2,4.4063983045321359E-2,0.24903447941252602,0.68386622114303819,null,3.1074663657896601E-4,-4.7892676558580857E-9,1.7985124166647632E-4,0,3.6358522301484479E-5,2.4634949000470325E-2,2.6058771337994242E-2,-2.0500323304815655E-5,2.2645619310715251E-2,2.1348084857802149E-2,0.10346851702862515,0.18157732175786398,null,0,0,-5.6853542687917602E-6,0,0,3.1353232580033346E-3,9.9269718128373423E-3,0,2.1868313990452619E-3,9.5485000806249472E-4,3.5263121281877037E-2,5.3651948403733038E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.38616712421429994,0.35277744668478006,-0.73834178746849466,-8.3123568867776221E-2,-0.28365853190218537]
["SD123","SD123: WES Other Bandwidth Connection   Internal   Non WECLA",null,null,-4.2377366017616827E-10,-5.7057783360445242E-13,-3.4822390841746913E-11,0,-4.4292024854792149E-10,4.8104265482755117E-6,1.7007463887087687E-5,-3.9526961926501811E-10,7.3013179674011831E-6,8.4370835045607464E-6,3.477403433240125E-5,6.4038921657305135E-5,null,-4.2377366017616827E-10,-4.8833238011191869E-13,-1.0160351537425365E-11,0,-3.4094108215646256E-10,2.1159648996304288E-6,4.9944923251769683E-6,-2.2063748122197706E-10,2.9191085332660269E-6,3.5033891561802213E-6,1.9554984277474649E-5,2.7341459304490716E-5,null,0,0,-7.8173447575957434E-10,0,0,3.4256927948102208E-7,1.4778576742780975E-6,0,2.9814015657414506E-7,1.0951306173292397E-7,3.4815900190958513E-6,6.1761561865032497E-6,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,4.0976401900681397E-5,-1.1430868819819269E-4,-1.5223082954088994E-4,-2.2627846364309533E-4]
["SD011","SD011: BES 1Gb Rentals   WECLA",null,null,1.6783362527178538E-9,-1.1927814473471039E-11,-8.8033938691918561E-10,0,7.4096524672972244E-11,1.7870279503904337E-4,3.2278886476550781E-4,-4.5720766482178079E-9,1.4381403672446136E-4,1.0659044086778804E-5,7.8681279800771385E-4,1.8358553392508511E-3,null,1.7497548166632945E-9,-1.3201658737628139E-11,-1.8034976549485565E-10,0,9.8167451050852377E-10,5.9957555472289891E-5,7.4554651988451541E-5,1.3599808593379629E-9,5.8117993386285021E-5,3.7317749272062311E-6,3.7024089871684018E-4,5.2708071369106466E-4,null,0,0,-1.5055982750466268E-8,0,0,8.0780017260888844E-6,3.223488578631824E-5,0,6.8029511033075188E-6,-2.9410957279855997E-7,9.0027714542105454E-5,1.2441481346529799E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1.8062971195229999E-2,4.5370688577889805E-4,-2.2882072084348033E-3,-1.4305826722633511E-4,1.2450345562012572E-2]
["SD006","SD006: WES Other Bandwidth Rentals   External   WECLA",null,null,2.7328337023469521E-10,-1.712823477072132E-12,-1.4521839811762041E-10,0,4.7438537241650484E-11,1.9799953546397761E-5,6.801604049080306E-5,-8.5380847422683253E-10,2.6401507744857301E-5,1.4092300903966447E-6,1.4965346958981376E-4,2.5055376335312635E-4,null,3.3327240272523811E-10,-1.4894117191931582E-12,-2.250984668924358E-11,0,1.9155092428097644E-10,1.0813470242112454E-5,8.5763234177591627E-6,2.5133865955936379E-10,9.4198718822165462E-6,1.4650235050019272E-6,5.9056856925423238E-5,8.5158111353517878E-5,null,0,0,-1.6706331195554131E-9,0,0,1.3547730184246507E-6,3.880428262335007E-6,0,1.0586884255146883E-6,-4.8864155271150777E-8,1.4175596699305964E-5,2.719671655195352E-5,null,0,0,0,0,0,0,0,0,0,0,0,0,null,3.1713550692000002E-3,7.9436578177235164E-5,-2.8811665425148403E-4,-2.3201570422775543E-5,2.0283886601436974E-3]
["SD014","SD014: Ethernet Main Links   Internal   WECLA",null,null,7.6623059101302931E-6,-1.3175072173580619E-10,1.0372572506432315E-5,0,-4.6419459799132908E-8,2.0529228402947682E-3,4.1476093032111359E-3,-8.373666666477746E-8,2.0378150284235518E-3,2.2218637015244277E-4,8.9474186190806656E-3,1.8124395358609147E-2,null,7.2713719351236464E-6,-1.5570539841504368E-10,5.4122419193552149E-6,0,-4.4118172308269621E-8,8.1755716806959525E-4,6.6633251223540107E-4,-1.3298348009567E-8,8.1653576722019218E-4,6.5396283767504837E-5,3.3129214534430387E-3,6.0060543385461211E-3,null,0,0,-1.7016705538088391E-7,0,0,1.2219025556293881E-4,3.5410041295829987E-4,0,1.0051230305529491E-4,-3.0621012651526304E-6,1.0551151489385504E-3,1.5550939862390373E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.31572279223251998,4.1471585424529226E-3,-1.9458828425998349E-2,-1.3920572571063342E-3,0.24312688946272573]
["SD044","SD044: EAD Other 10Mb Rental   Internal   WECLA",null,null,1.0992080098079684E-6,-3.1564216773703828E-11,1.3526721752866336E-6,0,4.9164436339136259E-9,5.1107801258945052E-4,1.0226391574208803E-3,-1.6081900707549636E-8,4.423306872865185E-4,2.3884480818684025E-5,3.1497543107863297E-3,6.0379732052369146E-3,null,1.1110274507736452E-6,-3.6763028948196226E-11,1.1612983829088975E-6,0,9.2715482818856563E-9,1.8159248576974575E-4,2.1847334523373104E-4,6.5000704602141482E-9,1.9752644547958953E-4,7.9980585147353514E-6,1.2490389688127991E-3,2.0510818270611511E-3,null,0,0,-3.2734447993306637E-8,0,0,2.4501857223409089E-5,8.2622209156259162E-5,0,1.6417212931575694E-5,-1.0692929258413586E-6,2.7844800752232346E-4,4.6879230364293051E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,2.4475814430400002E-2,2.0099069090308355E-3,-6.9025716420402505E-3,-3.229632032180232E-4,2.2506997943268714E-2]
["SD036","SD036: EAD LA 10Mb Connection   External   WECLA",null,null,-8.6709848624514965E-9,-1.1483130372282111E-11,-8.1538783421783764E-10,0,-8.6573084411987181E-9,1.806796334306784E-4,4.0170635350979505E-4,-1.1865669834184965E-8,1.8025323519264974E-4,1.5429883746243445E-4,1.0457859232446234E-3,1.7700146374087396E-3,null,-7.7075420999568856E-9,-1.2257273992885398E-11,-2.1186791543702514E-10,0,-8.9396989876985249E-9,7.2226328580310133E-5,5.9322816050015362E-5,-5.2109386048859348E-9,7.7910439144896504E-5,6.0246585745383938E-5,3.9293016736552307E-4,7.765548154959229E-4,null,0,0,-1.940789177868335E-8,0,0,8.9156865352521998E-6,3.0898431935660051E-5,0,9.6959885076916913E-6,2.030892908844793E-6,9.0052889774520513E-5,1.2907848073081532E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1.255824E-3,1.0700516830785499E-3,-3.1622956384066907E-3,-1.1597493575297517E-3,-1.6120860231004109E-3]
["SD035","SD035: EAD  1Gb Connection   External   WECLA",null,null,1.838688427319715E-5,-2.7952170448463399E-10,1.5015801800719814E-5,0,1.5050323987295539E-6,3.5144218412895786E-3,8.0511109857178201E-3,-2.8842531504414314E-6,4.9721600932377636E-3,3.7920385913244176E-3,1.6681831487403667E-2,3.1747579001609065E-2,null,1.5169179525387649E-5,-2.3996674630284615E-10,1.0801941285343392E-5,0,1.6155708220115957E-6,1.7642854801166977E-3,1.2553890002342768E-3,-2.9603973853405426E-6,1.5691783756126329E-3,1.1730851149769931E-3,7.3309296278545703E-3,1.1879870003791072E-2,null,0,0,-2.870384589418032E-7,0,0,2.0005057435430843E-4,7.3705065315304798E-4,0,1.6823458089812595E-4,5.1114037364367126E-5,1.8161983575216269E-3,3.4494302159136288E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,3.7960800658559987E-2,1.637503561914368E-2,-4.5135405233155255E-2,-4.5308872180303454E-3,-5.9959128743775399E-3]
["SD301","SD301: WES MISBO Rentals   Internal   Non WECLA",null,null,2.6964550127117061E-6,-8.586836624058911E-11,4.2127461856889728E-6,0,-1.1614405140325112E-8,1.2650022522454956E-3,2.422558750057229E-3,-3.3416473673028353E-8,1.1052866069588281E-3,1.0739673016513042E-4,4.3367304022983964E-3,9.8174757936293298E-3,null,3.6618524863986135E-6,-8.3703617511834761E-11,2.9534579559217978E-6,0,-4.4337298713572998E-9,3.7227940789958129E-4,4.487526666700833E-4,3.9502739456070153E-9,3.3098016215035302E-4,3.0794035098087038E-5,1.7742759423742646E-3,3.9867749063202031E-3,null,0,0,-9.5980763555888021E-8,0,0,4.778014318581079E-5,1.8712671385640931E-4,0,4.1430456317801797E-5,-2.2164224807002526E-6,6.3106633609825969E-4,1.0790191924088144E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.13463663529870001,2.829344450908035E-3,-1.2137105141762266E-2,-8.4785124085450067E-4,0.12542181779171754]
["SD326","SD326: Optical Services Main Link   External   Non WECLA",null,null,1.2694661800772504E-5,-2.0517971645324343E-10,9.7706650057887489E-6,0,-5.3481535708390088E-8,2.437522161516434E-3,8.1670565367290178E-3,-1.1491003641513089E-7,2.9473287354736758E-3,3.0197893234790158E-4,1.0865793451112764E-2,2.8456897298165688E-2,null,9.0676155719803602E-6,-1.9418794592896252E-10,8.3028580395622305E-6,0,-2.8768514999678533E-8,1.0009914193821222E-3,1.1183393666285828E-3,-2.2257413082062767E-9,8.1806599254128319E-4,7.5294066839378353E-5,5.9551170670006084E-3,8.6431056027638439E-3,null,0,0,-2.4957551738483452E-7,0,0,1.2395032251685874E-4,4.8251360941353754E-4,0,9.4704111197740597E-5,-4.1164968662236122E-6,1.696178154916685E-3,2.4039346978368243E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.54784584162815997,5.3639993537169554E-3,-2.5032310706442015E-2,-1.5566445897336437E-3,0.37679984281074297]
["SD317","SD317: oth ether services   1Gb conn Internal non WECLA",null,null,3.5456719647014188E-6,-4.5809787322388733E-11,4.0541412696885518E-6,0,-4.6523583831566175E-8,7.7086542098751083E-4,1.8219428528236518E-3,-5.9184509001062308E-8,8.5207867699045343E-4,8.3847647895212265E-4,4.1502177367805952E-3,9.6004768269075062E-3,null,2.9125162567190227E-6,-5.5544367128396335E-11,3.3522199709643259E-6,0,-3.8066732241130137E-8,3.5692776113071883E-4,2.7863375965232534E-4,-1.9436051821118079E-8,4.0601396864910005E-4,2.0663808805678388E-4,1.7478107706998974E-3,3.074715977104233E-3,null,0,0,-8.3553844090517274E-8,0,0,4.3878668679289629E-5,1.2694230696399589E-4,0,4.1330709920279591E-5,9.240602833273903E-6,4.5304019521700509E-4,6.6867596997077187E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1.3678105205260001E-2,3.9962407489770807E-3,-1.0635599811233682E-2,-5.6336155513558037E-4,6.1841457973970844E-3]
["SD202","SD202: WES MISBO rent External WECLA",null,null,9.5164634946501736E-11,-4.2822211271795964E-12,-3.7434222650143017E-10,0,-5.8502511005115629E-10,5.5858312345622531E-5,1.6328784008735054E-4,-2.1031693913398898E-9,7.4412295829192691E-5,5.0792951385575151E-6,3.8288069734433109E-4,6.9680757697888505E-4,null,9.8896581414992002E-11,-4.7057375023951603E-12,-7.7114638611862715E-11,0,-1.9066686468014729E-10,2.0628389419132696E-5,2.6928377498501026E-5,3.3223288971249337E-10,2.3697388707477366E-5,1.4782157164428E-6,1.6954861264575788E-4,2.2780869832689861E-4,null,0,0,-4.9233138032600648E-9,0,0,4.3663034034044597E-6,1.3197508711216315E-5,0,2.7762676171141362E-6,-1.4896568227763707E-7,3.2942487374694792E-5,6.4375135938245882E-5,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1.115179623558E-2,1.92186762919795E-4,-8.3175560392626999E-4,-5.0117642952043983E-5,8.7758344663225862E-3]
["SD225","SD225: Optical Services Main link Intenal WECLA",null,null,-1.7083809499743884E-9,-1.030072935696594E-11,-7.7581745533290458E-10,0,-3.9226655147723984E-9,1.7591052549023516E-4,5.15295139789773E-4,-6.4857398428032986E-9,1.6524739785908212E-4,2.1853828456060513E-5,8.1173972777103291E-4,1.8745042562026523E-3,null,-1.6386511152815562E-9,-1.3098458318117183E-11,-1.8543989250986997E-10,0,-2.7519891770183735E-9,7.5787653878886838E-5,7.351755707759401E-5,-2.0422119085127162E-10,5.7361584477564527E-5,4.7298855996512525E-6,3.9543238066758576E-4,4.8235411914534729E-4,null,0,0,-1.4231094449099805E-8,0,0,1.2798863061231813E-5,3.3091164643074109E-5,0,9.1086727154453199E-6,-2.4860706882670956E-7,1.032841319879764E-4,1.4581252716189933E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,3.7362739323840002E-2,4.0838751736681298E-4,-1.8436261737314031E-3,-1.3759267850153728E-4,3.3700745314108736E-2]
["SD217","SD217: oth ether services   1Gb conn Internal WECLA",null,null,1.2231988305023903E-6,-3.1929051823192724E-11,1.9297482363761724E-6,0,-2.0487864783847037E-8,4.8104826255624485E-4,7.2036621200282692E-4,-2.3739506296242081E-8,3.9310942498832279E-4,3.8692633046683597E-4,1.5967588648069157E-3,4.7069326348697779E-3,null,1.6163698831638729E-6,-2.9223199973769614E-11,1.6394336102591443E-6,0,-1.7489706746616015E-8,1.6829219757963216E-4,1.6081671485781721E-4,-8.8609974978760714E-9,1.7521573633078895E-4,1.2177129935753289E-4,7.4941487547578519E-4,1.4945568786220648E-3,null,0,0,-3.1048784612259475E-8,0,0,1.9579817102191389E-5,6.6821336796899888E-5,0,2.128843043428955E-5,4.8141849184470887E-6,2.0302169733417847E-4,2.8591622090385797E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1.0744109589599999E-2,2.2474616611057488E-3,-5.9267930288121442E-3,-3.2632535000827933E-4,4.3524094952561432E-3]
["Z8","Z8: EAD LA 10Gb Rental External WECLA",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["Z16","Z16: EAD LA 10Gb Connection External WECLA",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P11","Passive 11 - WES MISBO Connection Internal",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P18","Passive 18 - EBD 1000Mbit/s Rental External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P24","Passive 24 - EBD MISBO Connection External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P25","Passive 25 - EAD 10Gbit/s Rental Internal",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P26","Passive 26 - EAD 10Gbit/s Rental External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P27","Passive 27 - EAD LA 10Gbit/s Rental Internal",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P28","Passive 28 - EAD LA 10Gbit/s Rental External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P29","Passive 29 - EAD 10Gbit/s Connection Internal",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P30","Passive 30 - EAD 10Gbit/s Connection External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P31","Passive 31 - EAD LA 10Gbit/s Connection Internal",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P32","Passive 32 - EAD LA 10Gbit/s Connection External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P33","Passive 33 - WES 1000Mbit/s Rental Internal",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P34","Passive 34 - WES 1000Mbit/s Rental External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P35","Passive 35 - BES 1000Mbit/s Rental Internal",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P36","Passive 36 - BES 1000Mbit/s Rental External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P37","Passive 37 - BES MISBO Rental Internal",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
["P38","Passive 38 - BES MISBO Rental External",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,118.72935031870539,185.76844259480816,9.3944995959913804,0,4.8697759226555915E-3,4.0758572088914162,4.6649137794162217,0.70184107802507323,1.6315643816058547,0.98553670464550691,17.624250989749978,344.7471081741723,null,108.62997010614941,181.00011389624632,1.0571696117780149,0,5.1166774745078497E-3,1.5327544631923435,0.78205228318729303,0.14711984155785648,0.64821461415966397,0.36013976993568125,8.4466737520425816,297.90873374079018,null,4.9040424148999699,6.9996409536458,10.826126259739288,0,0,0.13127342061016115,0.33697800096217667,0,4.9910457213438945E-2,1.6268004619308801E-2,1.877988936401781,24.832427201664071,null,3.6019991033638889E-3,-1.970705332866261E-2,2.7477769322764634E-2,0,0,3.7481227319402953E-3,0,4.0184994773753728E-3,0,0,0,1.5840467236258801E-2,null,73.863387615020741,10.747692373018008,-28.100188470648771,-2.2078894977068226,49.830996481643815]

{"sheet":"Serv_OpexCosts","index":14,"n_rows":1215,"n_cols":8,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Operating costs by service"]
["Units: £m","Source: 2016 LLCC",null,"Pay","Non Pay","Cumulo","Depre'n","Total"]
["1. Total costs"]
["SE371","SE371: PPC rental 2Mbit link per km distribution",null,3.0095952472028054,5.9716381976322621,0.30738376775031001,4.4872003775538598,12.147564955787539]
["SE745","SE745: Netstream 16 LL 2mbit rentals Per km",null,3.3084246434391028E-2,7.7789794720734703E-2,3.6763085768339995E-3,5.3942306947411152E-2,0.13875376342924184]
["SH371","SH371: PPC RBS rental 2Mbit link per km distribution",null,2.3868801701673088,6.6868278688156995,0.2982737368440001,4.7788779406091599,15.729312457493744]
["SO371","SO371: PC rental 2Mbit link per km distribution",null,2.4653928420835678,4.4685320533274888,0.20520770986371606,3.7556957248885059,10.982341028856787]
["ST371","ST371: Siteconnect rental 2Mbit link per km distribution",null,0.26722796575024593,0.96781671095741895,3.6099175795119995E-2,0.57960000415154722,2.1408156781812924]
["SY371","SY371: PPC rental 2Mbit CLZ link per km dist  ext",null,7.6469534105714859E-2,0.17549370835137326,8.4262774051199994E-3,0.13196238525831805,0.33967674412642423]
["SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int",null,5.8381751675337198E-2,0.13288339361614585,6.1542729691630013E-3,8.8290850614004254E-2,0.23857976261053002]
["SE373","SE373: PPC rental 34Mbit link per km distribution",null,0.31985348919657902,0.70123381271592677,4.6708454587891003E-2,0.77106389988767654,1.9687099625101854]
["SO373","SO373: PC rental 34Mbit link per km distribution",null,0.51931500139303144,0.99384697463413452,8.8197793685870024E-2,1.4824428262801213,3.6605061519784661]
["SE375","SE375: PPC rental 140Mbit link per km distribution",null,0.13803652024853241,0.37447246524011751,2.2180382576438094E-2,0.4137277985347817,1.0498249188984947]
["SE753","SE753: Netstream 16 LL 155mbit rentals Per km",null,7.4049991464822801E-2,0.32091292706076036,1.6477963326E-2,0.3054133150753609,0.75848304760604002]
["SO375","SO375: PC rental 140Mbit link per km distribution",null,0.36373359368062108,1.4037240973211729,5.338226947149359E-2,1.3885798621747452,3.5595683657977752]
["ST375","ST375: Site Connect PPC rental 140Mbit link km dist",null,5.9486460338923925E-3,1.3810198564891957E-2,8.3546329257370002E-4,1.7998853161120702E-2,3.1324943525930835E-2]
["SE381","SE381: PPC rental 64Kbit link",null,0.31848410093545149,0.78915316707741434,1.3923474172911001E-2,0.35731906943783742,1.2849952803027831]
["SH381","SH381: RBS PPC rental 64Kbit link",null,0.55618285073285867,1.9384324171688241,3.3440854106999998E-2,0.65394668806322021,3.3708152511242977]
["SO381","SO381: PC rental 64Kbit link",null,0.78801815744845227,2.9988075639335432,4.4780043137444984E-2,1.2496491082096111,5.3148513445279786]
["SE383","SE383: PPC rental 2Mbit link",null,0.81754900671566444,1.8592599325857098,3.3243670420487995E-2,0.77594054901484566,3.9084945108435236]
["SE744","SE744: Netstream 16 LL 2mbit rentals Links",null,3.461306810299841E-3,1.0013488622192932E-2,1.5615556695900001E-4,3.3509724991017432E-3,1.4518163261334701E-2]
["SH383","SH383: PPC RBS rental 2Mbit link",null,0.64973040279065031,1.5829408261610449,3.9600961276799997E-2,0.7779262085978913,2.9279527437292185]
["SO383","SO383: PC rental 2Mbit link",null,0.75482272625978963,1.8807368071661936,3.4320266074082999E-2,0.78342323707606076,3.4927570105944725]
["ST383","ST383: Siteconnect PPC rental 2Mbit link",null,3.5260144982925186E-2,0.15176159290485872,2.3781290443399996E-3,6.9666349775461558E-2,0.22742464534783369]
["SY383","SY383: PPC rental 2Mbit CLZ link  et",null,7.3135990628528838E-2,0.19712934109470973,4.0496033854384005E-3,0.1024873013825694,0.33945510773537718]
["SZ383","SZ383: PC rental 2Mbit CLZ link  int",null,7.5896601331722838E-2,0.14467918362327048,2.1709732232640003E-3,5.6541572900085636E-2,0.24442074211094492]
["SE385","SE385: PPC rental 34Mbit link",null,5.7336083485946411E-2,0.15776581154861774,3.3365386580297995E-3,6.2144022590338056E-2,0.25835005581739257]
["SO385","SO385: PC rental 34Mbit link",null,0.13155721138426979,0.30385105612694202,5.8847316850695998E-3,0.11848854254876555,0.64145676932713025]
["SE388","SE388: PPC rental 140Mbit link",null,3.6083829118405804E-2,9.2964650099990345E-2,1.4098914079310003E-3,6.9461010738995688E-2,0.14963492728668065]
["SE752","SE752: Netstream 16 LL 155mbit rentals Links",null,9.0166330977679461E-3,2.7069985761806706E-2,5.1236863104499992E-4,2.5096773684788552E-2,6.1448959866964151E-2]
["SO388","SO388: PC rental 140Mbit link",null,0.16996047825497335,0.51468081135367505,7.3965477364199995E-3,0.40393477725053034,0.87735796185612036]
["ST388","ST388: Site Connect PPC rental 140Mbit link",null,2.0807660797832936E-3,7.0562799149928267E-3,1.2670204125040001E-4,6.1794182266367388E-3,1.7434719434929864E-2]
["SE391","SE391: PPC rental 64Kbit Distribution",null,0.15024929357657904,0.63235098228467124,2.2994718128092E-2,0.36189518505914747,1.309275975828222]
["SH391","SH391: RBS PPC rental 64Kbit link per km transmission",null,0.59168213588776131,2.7561933329460468,0.10769102006879999,1.6160492763093999,4.9288284810752003]
["SO391","SO391: PC rental 64Kbit link per km Distribution",null,0.29821808202076344,1.3957777605659512,6.8995763946115993E-2,0.83809021406587469,2.0644549630423188]
["SE746","SE746: Netstream 16 LL 2mbit rentals Trunk",null,1.5320330730448615E-3,6.0279049021099429E-3,4.53550407024E-4,4.9289963202218184E-3,1.4078804174755056E-2]
["SH372","SH372: PPC RBS rental 2Mbit link per km trunk",null,0.4138301864988444,2.4693318664326682,0.16704838165840005,2.0217659233254315,6.1171421952874727]
["ST372","ST372: Siteconnect rental 2Mbit link per km trunk",null,4.7519548563067816E-2,0.20823678637066498,2.0450627757540002E-2,0.23679519758511122,0.46788640362121975]
["SE754","SE754: Netstream 16 LL 155mbit rentals Trunk",null,0.1575347908900534,0.49080740021638325,5.1780214699999987E-2,0.7398732713173013,1.3694362092252821]
["ST376","ST376: Site Con PPC rental 140Mbit link per km trunk",null,5.246964696756405E-3,1.4990353274697653E-2,1.6920642528809996E-3,2.0149785965732071E-2,5.0627500829387294E-2]
["SE432","SE432: PPC rental 64kbit link local end",null,1.1114657324776429,2.4056446616787768,2.9711216582296102E-2,1.4970239904991056,4.5364887374393357]
["SE438","SE438: PPC rental 2Mbit local end copper",null,0.66316909737084595,0.4738255192612213,1.3478971750602003E-2,1.1069115886067282,2.1906319588853362]
["SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends",null,0.24290893257010765,0.36383649114475419,5.8196171781480009E-4,0.87659896007240512,1.1710658147656596]
["SH432","SH432: RBS rental 64kbit link local end",null,0.10439741782702323,0.16530508796961663,2.7559298700825002E-3,0.16233042706456349,0.49551430013395265]
["SH438","SH438: RBS rental 2Mbit local end copper",null,0.35022483567597451,0.23467513592338263,5.4894381412485989E-3,0.34323321330474166,0.94080345301811763]
["SH440","SH440: RBS rental 2Mb le copper   256k",null,0.35869873738937891,0.23384616695482707,6.0888128461329587E-3,0.45573597927032083,1.3226932324713607]
["SO432","SO432: PC rental 64kbit link local end",null,3.9782755783080432,8.0889820587915882,0.14442048428020737,4.7089230361546424,16.234159878068489]
["SO438","SO438: PC rental 2Mbit local end copper",null,0.72335094233262964,0.73546668221704203,1.8782237684767829E-2,1.4437688699655458,2.4812305620241117]
["ST438","ST438: Siteconnect PPC rental 2Mbit local end copper",null,6.6487097231247225E-3,5.7827487166346682E-3,1.2700986273684001E-4,8.8632783243407232E-3,1.9306198578521953E-2]
["SO400","SO400: External Customer Sited Handover connections",null,5.8853371142703059E-2,0.12165781371063407,4.7606010814299979E-3,0.19358898197618926,0.42039061800064964]
["SO402","SO402: External Customer Sited Handover rentals",null,2.5862918708826021E-2,2.9742546482876706E-2,7.0291320363839987E-4,6.0944873953582029E-2,0.12692480023947511]
["SO403","SO403: External In Span Handover rentals",null,2.392233798514614E-2,3.5251763100676334E-2,1.0920809170294396E-3,3.4802237862404238E-2,0.11712136788230929]
["SO404","SO404: 2 Meg bearer connection",null,1.0578293135754415,2.1203574992025782,4.7775496744044535E-2,1.9422695346670191,5.4882025080912902]
["SO409","SO409: 2 Meg bearer rentals",null,0.12875049655842999,0.21954516949828443,4.1786089250303998E-3,0.17214280350492644,0.43334701928021646]
["SE760","SE760: External 3rd Party POH Rental 64kbit",null,0.11101704845597191,0.20259063987494039,2.4475829561088E-3,0.13794427282475363,0.41276242787270717]
["SE765","SE765: Extl 3rd Party POH Rental 64kbit eff",null,8.804156283876037E-2,0.15796164711927291,2.3258571232723201E-3,0.13946780339748888,0.3868568987830231]
["SE434","SE434: PPC rental 34Mbit link local end",null,0.14195022379905459,0.12628228064425048,1.0679292534996998E-2,0.22561277797175583,0.56418531806776573]
["SE761","SE761: External 3rd Party POH Rental 34 45mbit",null,2.4134485013801313E-3,1.823326044447984E-3,1.0866755642656998E-4,3.1215267937064867E-3,6.4321010975806085E-3]
["SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff",null,2.4231449641856542E-2,2.005973762452026E-2,1.4639610236918002E-3,4.1094559415368562E-2,9.4749944614251361E-2]
["SO434","SO434: PC rental 34Mbit link local end",null,0.42623912118021845,0.24098188441002402,1.8170049194340503E-2,0.42429921174748991,1.1785070549274057]
["SE436","SE436: PPC rental 140Mbit link local end",null,4.3038484915878777E-2,4.9363739107019286E-2,2.0720684532752002E-3,5.069407596418251E-2,0.13739756837753009]
["SE751","SE751: Netstream 16 LL 155mbit rentals LE",null,0.23936194916374492,0.31615618880404811,9.6537040869120014E-4,0.57990582023136883,1.0275644765098484]
["SE762","SE762: External 3rd Party POH Rental 155mbit",null,8.9332629122478968E-4,1.4628349731753945E-3,5.4441254103600001E-5,1.5366919699890261E-3,4.2558125032782718E-3]
["SE767","SE767: Extl 3rd Party POH Rental 155mbit eff",null,6.3557894707006362E-3,8.3095971098507138E-3,3.2952772502210006E-4,1.0626898035933535E-2,2.2917343059008992E-2]
["SO436","SO436: PC rental 140Mbit link local end",null,0.29477894014362821,0.37750965925066221,1.2842332222436997E-2,0.42614705854305862,1.0861728889665576]
["ST436","ST436: Site Connect 140Mbits rentals",null,1.6247384179085087E-2,1.0682555739654211E-2,1.8377541429199999E-4,8.2036675449129494E-3,2.5890381438080569E-2]
["SE763","SE763: External 3rd Party PoH Rental 2mbit Copper",null,1.5267670375619212E-2,1.0428354786052958E-2,1.5012386167149994E-4,1.6088349023102372E-2,4.753875656668323E-2]
["SE768","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff",null,6.1173246682497198E-2,7.2324732788371329E-2,9.8111358120438023E-4,0.13293784429814023,0.24945541949137737]
["SE439","SE439: PPC rental 2Mbit local end fibre",null,2.7897429531418778,2.0995525829766843,0.13887504474445606,4.458556991386569,8.3755771101574492]
["SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre",null,6.7568429902359214E-2,5.9272187813590588E-2,2.7951711246635997E-3,9.4658411396992687E-2,0.20897911519005744]
["SE769","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff",null,0.31479334459447966,0.37273006207607129,2.6258964832574363E-2,0.66374186376262678,1.3319316905759813]
["SH439","SH439: RBS rental 2Mbit local end fibre",null,6.0040940232053108,3.404907619965444,0.20346011224984997,4.1544919494700396,14.288900957480738]
["SH441","SH441: RBS rental 2Mb le fibre   256k",null,0.33943063652345895,0.30390929841926656,1.1195843295681001E-2,0.41538062581390411,1.1323554392599788]
["SO439","SO439: PC rental 2Mbit local end fibre",null,6.0151016033284277,3.0860969068404391,0.27492363407963993,5.6687183328310846,14.441197522790572]
["ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre",null,0.36148365240563424,0.27201549754387289,1.1679235450559999E-2,0.34916424958996328,0.7861880085555395]
["SY439","SY439: PPC rental 2Mbit CLZ local end fibre  ext",null,0.34394275044889155,0.23860003219520082,1.4447011532281201E-2,0.41121293879673571,1.1021979541534681]
["SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ",null,1.0659167503840779E-2,8.3974345056312526E-3,3.8361210575857998E-4,9.684182611260762E-3,3.497429419303897E-2]
["SY765","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff",null,3.4273083358574478E-2,4.2733804926401976E-2,2.8179594313904005E-3,6.9997677861641502E-2,0.15866258838884684]
["SZ439","SZ439: PC rental 2Mbit CLZ local end fibre  int",null,0.64123213605266094,0.5106481853757503,3.0967551697225495E-2,0.60606138398794607,1.8764408502911061]
["SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist",null,2.9020016401477333E-2,7.3116513543703479E-2,3.6776951248800008E-3,4.548243419748544E-2,0.14255309065434854]
["SPO371","SPO371: Prot Path PC rental 2Mbit link per km dist",null,7.6507999900987198E-3,1.3178617646835691E-2,5.7258343830963998E-4,1.4202187525468542E-2,3.2866049401868519E-2]
["SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist",null,2.4884693428522526E-2,5.621739162389295E-2,4.2403888923357603E-3,7.6919381794838301E-2,0.16585048531817648]
["SPO373","SPO373: Prot Path PC rental 34Mbit link per km dist",null,8.1256428883121189E-3,2.2873344128280283E-2,1.5713920003964199E-3,2.1700554595258589E-2,6.4697343520317294E-2]
["SPE375","SPE375: Prot Path PPC rental 140Mbit link per km dist",null,1.7289920262591085E-2,4.4902855187648617E-2,3.8306304419446009E-3,7.5740644156212525E-2,0.16519534545143955]
["SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist",null,4.6099186279550994E-2,9.0692617365283196E-2,7.8882609910795494E-3,0.15596962446828036,0.32192896430538009]
["SPE383","SPE383: Prot Path PPC rental 2Mbit link",null,5.2413353850939452E-3,3.8395326501914108E-3,4.7086961215359995E-5,3.3921901386531803E-3,1.5641942945168501E-2]
["SPO383","SPO383: Prot Path PC rental 2Mbit link",null,1.3547708579195177E-3,6.5889597620123687E-4,1.35655282668E-5,6.0488724497619289E-4,3.1273275135713856E-3]
["SPE385","SPE385: Prot Path PPC rental 34Mbit link",null,3.1575589821463265E-3,4.5925735365896416E-3,9.9428504699999997E-5,3.4253718657769575E-3,1.1566997743390166E-2]
["SPO385","SPO385: Prot Path PC rental 34Mbit link",null,2.3687236900176412E-3,3.2287278970446207E-3,9.5285667569099995E-5,2.0966509361059864E-3,8.553255902865535E-3]
["SPE388","SPE388: Prot Path PPC rental 140Mbit link",null,3.9166232579842435E-3,2.8481511605232619E-3,3.7577400016319991E-5,1.4064057428224892E-3,9.1054662983145549E-3]
["SPO388","SPO388: Prot Path PC rental 140Mbit link",null,8.9990939724585335E-3,8.2177503000540695E-3,8.4454661459159989E-5,4.0140544367503247E-3,2.7612957993006962E-2]
["SPE434","SPE434: Prot Path PPC rental 34Mbit local end",null,4.6868062292214378E-3,3.9441621185748897E-3,2.0456733641616002E-4,3.8225297503517055E-3,1.4759136782809297E-2]
["SPO434","SPO434: Prot Path PC rental 34Mbit local end",null,7.3738424693887382E-3,7.3568866577774002E-3,3.6441195191879995E-4,6.2667435564220568E-3,2.3638839521224263E-2]
["SPE436","SPE436: Prot Path PPC rental 140Mbit local end",null,2.4801664120936754E-3,4.6394434556699272E-3,1.8158781158099998E-4,5.903488332518146E-3,1.4962212998108864E-2]
["SPO436","SPO436: Prot Path PC rental 140Mbit local end",null,3.9108699364927654E-2,4.18184631914802E-2,1.0138263303815999E-3,3.270575295110615E-2,0.12413173214119749]
["SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre",null,1.5128836418691451E-2,8.5529922558833047E-3,1.5014546363440002E-4,7.622326548689386E-3,2.8223624467608652E-2]
["SPO439","SPO439: Prot Path PC rental 2Mbit local end fibre",null,5.4528498591789182E-3,3.1922344034855956E-3,5.1555140614479997E-5,3.2235182178802766E-3,1.1937422043411713E-2]
["SQ103","SQ103: WS Low Tisbo Excess Construction",null,3.0080971656688625E-10,5.8838500556772616E-6,0,2.6894238001087292,3.0058326761191925]
["SO417","SO417: 64Kbit PC link connection cct prov  internal",null,0.15317464442873477,2.7939465400979226E-2,5.7845361796050014E-5,4.0756952061565934E-3,0.21835495681316791]
["SO418","SO418: 64kbit PC Re arranges",null,7.1092850750507691E-4,4.3583003408387775E-5,0,8.7428385045427909E-6,8.0852573083901088E-4]
["SE417","SE417: 64Kbit PPC new connection provision  external",null,1.6125857844049494E-2,1.6715850188236091E-3,3.9208798423000008E-6,2.9112108615724056E-4,1.8115294488769293E-2]
["SE418","SE418: 64kbit PPC Re arranges",null,8.082127682709539E-2,1.1084310606895889E-2,0,2.2581360951106546E-3,0.10844031963535301]
["SO413","SO413: 2Mbit PC link connection cct provision",null,1.4156737981612624,0.33811843567062122,6.2064413186940011E-4,4.9933164361509325E-2,1.9368093247486862]
["SE413","SE413: 2Mbit PPC link connection cct provision",null,4.7068596221286105,1.1155496421836342,1.6451644174480002E-3,0.12694120006570242,4.3390732905336744]
["SL136","SL136: WH SDSL conns  MPF  TISBO",null,1.4790235880538972E-4,1.3984224876660252E-5,0,1.1898125723120613E-5,1.8159757342038732E-4]
["SL137","SL137: WH SDSL rentals  MPF   TISBO",null,2.7268539547084466E-2,1.2055146079640512E-2,2.3926900756000002E-5,4.1659294072047366E-3,4.7256931538531097E-2]
["SH417","SH417: 64Kbit RBS new connection cct provision  external",null,2.0401501844979152E-2,3.2989312616612558E-3,5.5955438709999996E-6,4.5511903162626116E-4,2.1501964910009958E-2]
["SH418","SH418: RBS 64Kbit PPC Re arranges",null,4.1570912560465453E-2,4.4587282498723671E-3,0,1.0028433166460009E-3,3.9812594395486622E-2]
["ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision",null,0.29403229399119751,6.0124283319078292E-2,1.3438555073337001E-4,8.1693948516102614E-3,0.35233179697307182]
["SH413","SH413: RBS 2Mbit PPC link connection cct provision",null,1.9800328881323279,0.42748035932421358,9.5445912521160004E-4,6.5197967019570008E-2,2.667153425975624]
["SE740","SE740: Netstream 16 LL 2mbit connections",null,1.0655062593143996E-2,2.3928486232489359E-3,4.7037249690299983E-6,2.8210726489381112E-4,1.3714740238612019E-2]
["SO473","SO473: Separation   Diversity",null,2.1303272468444226E-2,7.7138250228700328E-3,1.8398239315299998E-5,2.3698242732350812E-3,2.8303950443047829E-2]
["SPO438","SPO438: Prot Path PC rental 2Mbit local end copper",null,9.7113499077108943E-4,3.1484056312321558E-4,1.7549731295200001E-6,1.2794147724080508E-4,1.1146275435689635E-3]
["SE473","SE473: Separation   Diversity",null,5.0822388833049528E-2,1.9089263092628428E-2,3.5830073426400011E-5,6.452343184482877E-3,6.4786369295250557E-2]
["SO474","SO474: Third Party Equipment PPC",null,5.2804464476114935E-2,2.4416682673664213E-2,5.3796415546999999E-5,7.5827990857278956E-3,9.3583047454413801E-2]
["SE474","SE474: Third Party Equipment PPC",null,6.206493303287236E-2,3.3176385329214277E-2,6.1800175324800005E-5,7.4387476997159353E-3,0.10070748420584533]
["SO475","SO475: Other Single Payment",null,1.2842926817849248E-2,4.10707397738121E-3,8.1961444512000003E-6,1.1372810428711049E-3,1.5056019309687542E-2]
["SE476","SE476: Other single Payment  external",null,1.2446762962749531E-2,3.5505372781749174E-3,1.0325483187599998E-5,1.4378777855418401E-3,1.4202099199861457E-2]
["SO410","SO410: 34 45Mbit PPC link conn cct prov",null,8.6923433983931812E-3,2.6165041836687724E-3,5.3341210988999983E-6,2.8581675596691064E-4,1.057294775152683E-2]
["SE410","SE410: 34 45Mbit PPC link conn cct provision",null,2.9470421616168391E-2,7.6738675911021941E-3,1.4765319666E-5,1.021871735047145E-3,5.0662949752889798E-2]
["SO416","SO416: 140 155Mbit PPC link conn cct prov",null,0.20002143892523225,5.9579127979438672E-2,9.0677466964999992E-5,7.538068406322769E-3,0.23682510112543054]
["SE416","SE416: 140 155Mbit PPC link conn cct prov",null,1.2477048038584149E-2,4.3246802798497094E-3,6.7644581658300008E-6,5.2407023178560185E-4,1.915568536506403E-2]
["SQ100","SQ100: WS Low Tisbo 3rd Pty Equipment Depn",null,2.6690821133142004E-10,5.2354946621753193E-6,0,8.9699614205627789,9.0634038646581878]
["SQ101","SQ101: WS High Tisbo 3rd Pty Equipment Depn",null,4.1769543748270196E-11,6.9323525800661542E-7,0,1.2995280151298898,1.147456264782813]
["SP371","SP371: PC rental 2Mb link km dist   Non SMP",null,1.4911524536705715E-2,2.87402617146796E-2,1.5593599080747499E-3,2.4615251550843462E-2,7.2946492977015276E-2]
["SO461","SO461: Private circuit test systems",null,8.2395188039127698E-4,6.7010832135116913E-5,0,1.4998418182506975E-5,9.5755964083199475E-4]
["SG107","SG107: PPC rental 140Mbit link per km regional trunk",null,9.8674028995002341E-2,0.39652288662347279,2.5747146173653337E-2,0.38801483866873865,1.1689096090676712]
["SG116","SG116: Prot Path PPC rent 140Mb link km regional trunk",null,8.0539523119667038E-3,2.2498143436751637E-2,2.7689371606041593E-3,4.8614654187060381E-2,6.6535160153951056E-2]
["SG212","SG212: Prot Path PPC rent 2Mb link per km national trunk",null,2.205266973615136E-3,3.1472380217961375E-3,3.5395171317600005E-4,4.6979024762878636E-3,1.2196060358577997E-2]
["SE773","SE773: PPCs 140 155Mb Link WECLA",null,1.623000030201075E-3,6.5963941212239426E-3,1.35766336848E-5,3.9908663962000034E-3,1.2703369868476304E-2]
["SG210","SG210: PPCs 34 45Mbit national Trunk WECLA",null,1.3328094654089982E-2,2.1633880814144541E-2,4.0145554662029997E-4,1.3173952850664215E-2,4.8077444416151235E-2]
["SG109","SG109: PC Rental 622Mbit link per km regional trunk",null,1.9406785004537016E-6,2.0079056595957557E-6,0,1.3668249306388654E-5,1.7837838887827665E-5]
["SD104","SD104: WES 100Mb Rentals   External   Non WECLA",null,2.1771661036711665,2.2688979375061007,0.20226580964193136,5.1885881553944655,8.3083558558208725]
["SD125","SD125: EAD Other 100Mb Rental   External   Non WECLA",null,5.771008696723964,3.3649194713985007,0.34806776687502594,9.3724772742493379,20.963678564162382]
["SD155","SD155: EAD LA 10Mb Connection   Internal   Non WECLA",null,0.18752469758996451,5.814305294091969E-2,5.1485065179220012E-5,3.7256642053504513E-2,0.21769511113250331]
["SD152","SD152: EAD Other 10Mb Connection   Internal   Non WECLA",null,0.10478838760498917,3.5304448111696141E-2,2.8423290515900008E-5,2.0739294754006102E-2,0.16227573132293424]
["SD107","SD107: WES 10Mb Connection   External   Non WECLA",null,2.5303195923490722E-3,5.7077309398058623E-4,0,4.987750617009689E-4,3.2958592768142906E-3]
["SD102","SD102: Excess Construction Charges   External   Non WECLA",null,1.7827065975376092E-3,9.3931021389335513E-4,0,1.6998820414029791E-3,3.791054388956802E-3]
["SD219","SD219: EBD ONBS Rentals AISBO   Internal   WECLA",null,0.21602687293803871,0.49681353917896715,1.8222893523346967E-2,0.82520202260587672,1.4497844974049394]
["SD017","SD017: WES 100Mb Rentals   Internal   WECLA",null,0.27094846168829523,0.22840592151176364,1.4144829686778999E-2,0.55109642149273808,0.87345082396304552]
["SD028","SD028: EAD LA 100Mb Rentals   External   WECLA",null,0.63243685957955242,0.60989880583726064,2.3971978387661925E-2,1.2760534149539529,2.3836134660292108]
["SD055","SD055: EAD LA 10Mb Connection   Internal   WECLA",null,1.365120336744519E-2,4.9617931048648346E-3,4.4279261872399998E-6,3.9818009063031243E-3,2.6755110341924394E-2]
["SD033","SD033: EAD  10Mb Connection   External   WECLA",null,3.9459704630337485E-3,1.2792082725581226E-3,9.6780707500000001E-7,1.0467378284077006E-3,7.4114722882279733E-3]
["SD328","SD328: EBD ONBS Rentals MISBO   Internal   Non WECLA",null,2.5407420202998017,5.6907353273913328,0.2771898263152045,10.762449528824902,16.80710003928834]
["SD325","SD325: Optical Services Main Link   Intenal   Non WECLA",null,0.28718214168571066,0.17430039244095155,8.1381623664070452E-2,1.2910466530270963,1.9255746983030053]
["SD329","SD329: EBD ONBS Connections MISBO   Internal    Non WECLA",null,0.10540806852809588,4.125829839042814E-2,3.0344498242800004E-5,2.5185883091684312E-2,0.16343333881374028]
["SD202","SD202: WES MISBO rent External WECLA",null,1.1537303783521404E-2,1.3366082575620893E-2,1.6310712753999997E-4,2.1974369808240687E-2,3.6655414571544205E-2]
["SD224","SD224: Other Ethernet main links  1Gb External WECLA",null,2.4434391863084251E-4,2.750632244055642E-5,6.0432529965699994E-5,1.0431941111330337E-3,1.181773736170901E-3]
["SD203","SD203: WES MISBO conns Internal WECLA",null,7.7448100582213977E-3,2.3620811652468577E-3,1.5829115284199996E-6,1.6425402663128028E-3,9.4873817644709132E-3]
["Z6","Z6: EAD Other 10Gb Rental External WECLA",null,0,0,0,0,0]
["Z14","Z14: EAD Other 10Gb Connection External WECLA",null,0,0,0,0,0]
["P8","Passive 8 - EAD LA 1000Mbit/s Connection External",null,0,0,0,0,0]
["P17","Passive 17 - EBD 1000Mbit/s Rental Internal",null,0,0,0,0,0]
["P26","Passive 26 - EAD 10Gbit/s Rental External",null,0,0,0,0,0]
["P36","Passive 36 - BES 1000Mbit/s Rental External",null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
["Services"]
["SE373","SE373: PPC rental 34Mbit link per km distribution",null,0.1504123177234547,0.55892516096106781,3.9348849405924008E-2,0.78460003155789937,1.5712768387831018]
["SE383","SE383: PPC rental 2Mbit link",null,0.53294799541025395,1.7758654675321792,3.3669185317019998E-2,0.77335014598518503,3.4568976129839539]
["ST388","ST388: Site Connect PPC rental 140Mbit link",null,2.3350819339790297E-3,6.6412046258756026E-3,1.1662346978730002E-4,7.4153018719640869E-3,1.4845404667366021E-2]
["SE754","SE754: Netstream 16 LL 155mbit rentals Trunk",null,0.13000443908402465,0.68832745152297647,5.4369225434999988E-2,0.63212473665944191,1.4303000407464057]
["SE432","SE432: PPC rental 64kbit link local end",null,1.0683828052124056,2.4102479918153046,3.9525733477689472E-2,1.4854802286289384,4.9779532943498213]
["SO400","SO400: External Customer Sited Handover connections",null,8.7542161629267257E-2,0.12751917317354255,4.2971797372199985E-3,0.13227602150798048,0.31624427224143964]
["SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff",null,2.5085602491832813E-2,1.6141663526537311E-2,1.4943087732300002E-3,3.1233254116617874E-2,6.5286098025100492E-2]
["SE439","SE439: PPC rental 2Mbit local end fibre",null,2.9056248079657614,2.2212314098244725,0.16096626448400003,4.3244297075977913,7.8375175457415702]
["SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ",null,8.5250441323848469E-3,6.4512165571111047E-3,5.5492921865499993E-4,1.0297524360984288E-2,2.7472836376633256E-2]
["SPE385","SPE385: Prot Path PPC rental 34Mbit link",null,0,0,0,0,0]
["SO418","SO418: 64kbit PC Re arranges",null,5.487869180740945E-4,3.8995318839083799E-5,0,1.0133744630265508E-5,6.3187305015149594E-4]
["SH417","SH417: 64Kbit RBS new connection cct provision  external",null,1.9164477671826149E-2,3.3259009775537182E-3,4.8681231677699994E-6,6.021426603551929E-4,2.5557945614296747E-2]
["ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision",null,0.28856517803327653,8.5433790967280182E-2,1.14365183073E-4,9.3244435186439403E-3,0.38299338214867512]
["SE476","SE476: Other single Payment  external",null,0,0,0,0,0]
["SP373","SP373: PC rental 34Mb link km dist Non SMP",null,3.6412984465128439E-3,1.0745178950137399E-2,7.9438421147749998E-4,1.3765473956594337E-2,2.9087683356309339E-2]
["SG110","SG110: PCs 34 45Mbit regional Trunk WECLA",null,4.9648837276612342E-4,3.4732198699224982E-3,1.2723128664200004E-4,2.1355882836157558E-3,7.0644860979504473E-3]
["SG104","SG104: PC rent 2Mbit CLZ link per km regional trunk  int",null,3.5304609553598733E-3,1.2916726194260675E-2,1.34498278233E-3,1.4398236307035954E-2,3.8472970351941006E-2]
["SG218","SG218: PPC rental 64kbit link per km national trunk  ext",null,3.202851636696831E-2,0.14195745315694624,6.1182916697E-3,8.4942923338449772E-2,0.24111889288870214]
["SG214","SG214: Prot Path PPC rent 34Mb link per km national trunk",null,1.3574592261696673E-4,4.739910838966045E-4,1.1718961848000001E-4,9.9301177268379284E-4,2.1783366283835452E-3]
["SG210","SG210: PPCs 34 45Mbit national Trunk WECLA",null,3.0479574626944973E-3,1.8607452634185059E-2,4.0770491794799995E-4,1.2973898762425355E-2,3.8109167821205804E-2]
["SG109","SG109: PC Rental 622Mbit link per km regional trunk",null,0,0,0,0,0]
["SD103","SD103: WES 10Mb Rentals   External   Non WECLA",null,2.2654880666602129,2.2116868625456605,0.19250838558903599,5.0041745953168242,9.0454717987890607]
["SD106","SD106: WES Other Bandwidth Rentals   External   Non WECLA",null,0.24072350980802854,0.20971606958878711,8.6184798144104003E-3,0.39696323960325625,0.74218556912301836]
["SD128","SD128: EAD LA 100Mb Rentals   External   Non WECLA",null,4.1692453725953813,3.1921612647952422,0.29893321450575999,9.0897021878355471,13.366001029547283]
["SD149","SD149: EAD LA 1Gb Rentals   Internal   Non WECLA",null,2.7645649962955585,2.0279434910916043,0.13505420484362704,6.0795269977297579,12.002817405786187]
["SD153","SD153: EAD Other 100Mb Connection   Internal   Non WECLA",null,8.988937204603431E-2,-7.8367320211159917E-3,4.9266567767250003E-5,0.15636179822820079,0.21091184804559215]
["SD159","SD159: Other Ethernet Connection   Internal   Non WECLA",null,0.83697476880613819,0.18606016729461961,2.8960357190044002E-4,4.5009976673266193E-2,0.82562736160365047]
["SD043","SD043: EBD Rentals AISBO   External   WECLA",null,7.2816560924690577E-2,0.13023247317187289,5.8575429441516599E-3,0.24324108199987171,0.44424228934180415]
["SD017","SD017: WES 100Mb Rentals   Internal   WECLA",null,0.26616395369870444,0.25429800217090587,1.414129374969E-2,0.45424237123442712,0.9688053470301845]
["SD027","SD027: EAD LA 10Mb Rentals   External   WECLA",null,4.0714077983081284E-2,3.7472618517400406E-2,1.7424144780015598E-3,7.803151205578461E-2,0.19458571954970555]
["SD031","SD031: Other Ethernet Rentals   External   WECLA",null,2.7445274977018229E-2,9.1708725377951539E-3,7.5142382862689982E-4,5.350408822222625E-2,6.8287176118695711E-2]
["SD036","SD036: EAD LA 10Mb Connection   External   WECLA",null,2.9521480926005043E-4,-6.5039750871398775E-5,0,5.6667757660455362E-4,6.7199338800445979E-4]
["SD035","SD035: EAD  1Gb Connection   External   WECLA",null,5.7163691348159698E-3,-5.9296996568199503E-4,2.8840942625099996E-6,1.0804652460593917E-2,1.3797344660410932E-2]
["SD306","SD306: BES MISBO Rentals   External   Non WECLA",null,0.33258071411719442,0.43513494707065464,1.10642726574298E-2,0.74993666958154115,1.7216778485299782]
["SD309","SD309: Optical Services Rentals   Internal   Non WECLA",null,5.1100150580503838,6.3800975559392814,9.9742775639898584E-2,13.404503058413468,20.595193951097659]
["SD316","SD316: Optical Services Connections   External   Non WECLA",null,2.030184709529315E-2,-2.7751264119027456E-3,1.0411585229299999E-5,3.7760045155612668E-2,6.0550946540115898E-2]
["SD222","SD222: WES BES EBD MBO Main link External WECLA",null,1.9610255809707853E-3,6.5076225361323744E-4,4.1514421938899985E-4,9.2376720751308344E-3,1.2258319224062501E-2]
["SD223","SD223: Other Ethernet main links  1Gb Internal WECLA",null,6.9513030395700892E-3,2.3552567338567024E-3,2.0385665109039601E-3,3.246047644198552E-2,4.094100799115425E-2]
["SD215","SD215: Optical Services conns Internal WECLA",null,3.2304859775304073E-3,-5.7622058342480544E-4,1.5843257824799998E-6,7.7673465102322641E-3,1.0389277997666254E-2]
["Z6","Z6: EAD Other 10Gb Rental External WECLA",null,0,0,0,0,0]
["Z14","Z14: EAD Other 10Gb Connection External WECLA",null,0,0,0,0,0]
["P9","Passive 9 - WES MISBO Rental Internal",null,0,0,0,0,0]
["P16","Passive 16 - OSA Connection External",null,0,0,0,0,0]
["P28","Passive 28 - EAD LA 10Gbit/s Rental External",null,0,0,0,0,0]
["P30","Passive 30 - EAD 10Gbit/s Connection External",null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
["Services"]
["SE373","SE373: PPC rental 34Mbit link per km distribution",null,0.10356168842741041,4.2197307410228084E-2,9.7565658239999987E-5,1.1233115473304288E-2,0.17091539466883707]
["SH383","SH383: PPC RBS rental 2Mbit link",null,0,0,0,0,0]
["SE388","SE388: PPC rental 140Mbit link",null,1.4039708462599465E-2,6.5198839822378308E-3,1.2054729503999999E-5,2.3332328750919114E-3,2.4142275305671996E-2]
["SE432","SE432: PPC rental 64kbit link local end",null,0.10932015839266178,4.6118523043822621E-2,8.1786801591000004E-5,1.3003317968694037E-2,0.15581206430339944]
["SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends",null,2.2820995065733124E-2,7.0326589598207071E-3,1.78285016736E-5,2.2271044412176437E-3,3.6585885049831457E-2]
["SO403","SO403: External In Span Handover rentals",null,8.6563124047807118E-3,3.2364261965139225E-3,5.1171358605999998E-6,8.7988077142856966E-4,1.3264465131770504E-2]
["SE436","SE436: PPC rental 140Mbit link local end",null,1.8490019319737525E-2,6.2412762747210615E-3,1.4910275908800003E-5,2.2125951760705869E-3,3.6775721857645473E-2]
["SE769","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff",null,8.1928230373108889E-3,3.1121479544109504E-3,6.9591660866499998E-6,1.0920848544292421E-3,1.2841640637381295E-2]
["SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist",null,2.7785122086520852E-2,6.1242891686178989E-2,2.7582713436600007E-3,6.3675407876479614E-2,0.12875763026844383]
["SPE388","SPE388: Prot Path PPC rental 140Mbit link",null,4.0365198883307004E-3,2.6063270053844944E-3,3.9665033350559985E-5,1.7498304009535624E-3,6.9335202088083294E-3]
["SO417","SO417: 64Kbit PC link connection cct prov  internal",null,2.3869378725995555E-3,9.4127283470190118E-4,1.753025895E-6,2.3145843471243763E-4,3.1107368651709351E-3]
["SH418","SH418: RBS 64Kbit PPC Re arranges",null,0,0,0,0,0]
["SE476","SE476: Other single Payment  external",null,1.1624806918039654E-2,4.1134273344709408E-3,9.6133808987999982E-6,1.3071616232198547E-3,1.9637470498573867E-2]
["SP371","SP371: PC rental 2Mb link km dist   Non SMP",null,4.0492716072584901E-3,1.537091085044407E-3,2.4535259099999996E-6,3.5821060255722468E-4,6.6501908092884655E-3]
["SP385","SP385: PC rental 34Mbit link Non SMP",null,8.3867079363606682E-4,1.7856415411783615E-4,1.3171502876599999E-6,9.3345001936123904E-5,8.5860058791418809E-4]
["SG103","SG103: PPC rent 2Mb CLZ link per km regional trunk  ext",null,2.1115233424923905E-3,6.7822774930238077E-4,1.1047530288E-6,2.6166065351939565E-4,2.7809839982020708E-3]
["SG107","SG107: PPC rental 140Mbit link per km regional trunk",null,4.9906473811109908E-3,1.3324527355072805E-3,2.9301662930399998E-6,4.5939848333556821E-4,7.8249956299293027E-3]
["SG201","SG201: PPC rental 2Mbit link per km national trunk",null,4.4262668878049582E-2,2.1033002992336139E-2,3.1609492342200011E-5,6.0797945596300137E-3,6.8366656223361369E-2]
["SG213","SG213: Prot Path PC rent 2Mbit link per km national trunk",null,5.9778954125143087E-3,2.3428158414633246E-3,3.7991868105200005E-6,6.7400477581458615E-4,9.4740288031621746E-3]
["SG221","SG221: PPCs 34 45Mbit national Trunk WECLA",null,3.328282118917502E-6,3.1404356232451442E-6,0,2.0376971543386454E-5,2.3561195326383492E-5]
["SD143","SD143: EBD Rentals AISBO   External   Non WECLA",null,5.5997340737301345E-2,3.7960914253695952E-2,4.9028090485000007E-6,3.8654379067066427E-3,0.11005632583491907]
["SD105","SD105: WES 1Gb Rentals   External   Non WECLA",null,5.5637238605551961E-2,2.7397874469983336E-2,5.4152299999399985E-6,3.4415246886799187E-3,9.5944752176719619E-2]
["SD117","SD117: WES 100Mb Rentals   Internal   Non WECLA",null,0.21022479335389663,0.13106926479773343,2.1397463134120002E-5,1.3162514274859597E-2,0.30407626256411341]
["SD147","SD147: EAD LA 10Mb Rentals   Internal   Non WECLA",null,0.42071128393777052,0.22158229734910564,3.4787549601749999E-5,2.3057690948234934E-2,0.59326348378978355]
["SD155","SD155: EAD LA 10Mb Connection   Internal   Non WECLA",null,0.12164928019319053,7.1265556038069486E-2,3.645443251526001E-5,1.1276976968002997E-2,0.17625033658842021]
["SD134","SD134: EAD Other 100Mb Connection   External   Non WECLA",null,0.52757133144842139,0.29699959606806176,2.2096298851908002E-4,4.6130647225639615E-2,0.95040893197022669]
["SD123","SD123: WES Other Bandwidth Connection   Internal   Non WECLA",null,1.2500334088875036E-4,3.7633452151729364E-5,0,7.3859187384987303E-6,1.3488646023781284E-4]
["SD011","SD011: BES 1Gb Rentals   WECLA",null,2.1196004212362717E-3,1.0466037108294473E-3,0,1.4872575402748267E-4,3.3080771207757201E-3]
["SD006","SD006: WES Other Bandwidth Rentals   External   WECLA",null,4.2352863179695579E-4,1.4984420729460083E-4,0,2.1804264132169631E-5,5.9209880860538241E-4]
["SD014","SD014: Ethernet Main Links   Internal   WECLA",null,2.3955770368259455E-2,8.0255682493883315E-3,1.6203165112000002E-6,1.8322394491331229E-3,3.4135828690360047E-2]
["SD044","SD044: EAD Other 10Mb Rental   Internal   WECLA",null,9.2769648313061372E-3,4.6854720161039233E-3,9.2140194480000011E-7,5.0936086838126093E-4,1.0587498559403911E-2]
["SD036","SD036: EAD LA 10Mb Connection   External   WECLA",null,2.5506130778234042E-3,1.0344969175541592E-3,1.63568102244E-6,1.5935614905038931E-4,2.763444796281515E-3]
["SD035","SD035: EAD  1Gb Connection   External   WECLA",null,4.9727727259839725E-2,2.1828260389753901E-2,9.9838810629000017E-6,2.8636779150981069E-3,6.5069723721447981E-2]
["SD301","SD301: WES MISBO Rentals   Internal   Non WECLA",null,1.7555308879182645E-2,5.1358156690621678E-3,7.985086364100001E-7,9.0527881397010695E-4,2.294929807167171E-2]
["SD326","SD326: Optical Services Main Link   External   Non WECLA",null,4.1398899566015647E-2,9.4732227104598454E-3,3.0066221751200007E-6,2.660665587897067E-3,4.9030434225161131E-2]
["SD317","SD317: oth ether services   1Gb conn Internal non WECLA",null,1.0946801153092272E-2,4.6365132939745974E-3,2.9796125147100001E-6,7.8960673049740095E-4,1.6512116954319082E-2]
["SD202","SD202: WES MISBO rent External WECLA",null,1.1340481050673044E-3,3.9479432835437734E-4,0,7.0931862746770918E-5,1.3453100323671365E-3]
["SD225","SD225: Optical Services Main link Intenal WECLA",null,2.1472204839709753E-3,6.8656880287671306E-4,0,1.5877364068740145E-4,3.1917233752726485E-3]
["SD217","SD217: oth ether services   1Gb conn Internal WECLA",null,4.7919804072175482E-3,2.0254429706383949E-3,1.2066396563599997E-6,3.8010038778983461E-4,5.9762783947075017E-3]
["Z8","Z8: EAD LA 10Gb Rental External WECLA",null,0,0,0,0,0]
["Z16","Z16: EAD LA 10Gb Connection External WECLA",null,0,0,0,0,0]
["P11","Passive 11 - WES MISBO Connection Internal",null,0,0,0,0,0]
["P18","Passive 18 - EBD 1000Mbit/s Rental External",null,0,0,0,0,0]
["P24","Passive 24 - EBD MISBO Connection External",null,0,0,0,0,0]
["P25","Passive 25 - EAD 10Gbit/s Rental Internal",null,0,0,0,0,0]
["P26","Passive 26 - EAD 10Gbit/s Rental External",null,0,0,0,0,0]
["P27","Passive 27 - EAD LA 10Gbit/s Rental Internal",null,0,0,0,0,0]
["P28","Passive 28 - EAD LA 10Gbit/s Rental External",null,0,0,0,0,0]
["P29","Passive 29 - EAD 10Gbit/s Connection Internal",null,0,0,0,0,0]
["P30","Passive 30 - EAD 10Gbit/s Connection External",null,0,0,0,0,0]
["P31","Passive 31 - EAD LA 10Gbit/s Connection Internal",null,0,0,0,0,0]
["P32","Passive 32 - EAD LA 10Gbit/s Connection External",null,0,0,0,0,0]
["P33","Passive 33 - WES 1000Mbit/s Rental Internal",null,0,0,0,0,0]
["P34","Passive 34 - WES 1000Mbit/s Rental External",null,0,0,0,0,0]
["P35","Passive 35 - BES 1000Mbit/s Rental Internal",null,0,0,0,0,0]
["P36","Passive 36 - BES 1000Mbit/s Rental External",null,0,0,0,0,0]
["P37","Passive 37 - BES MISBO Rental Internal",null,0,0,0,0,0]
["P38","Passive 38 - BES MISBO Rental External",null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[0,0,null,0,0,0,0,0]
[null,null,null,26.876180139147877,12.737044816629288,3.6301883559926716E-2,25.646187498050999,64.380484120080368]

{"sheet":"Summary>>","index":15,"n_rows":3,"n_cols":9,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Summary",null,null,null,null,null,null,null," "]
["This section of the model summarises base year costs by component and by service. This worksheet is used as the model's starting cost values."]

{"sheet":"ModelStartValues_NonAdmin","index":16,"n_rows":128,"n_cols":25,"rows_kept":128,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["2014/15 Model starting values by component: non-admin costs"]
[]
["Units: £m",null,null,null,null,null,"Capital costs categories",null,null,null,null,null,"Opex cost categories",null,null,null,null,"Summary statistics",null,null,null,"Summary costs"]
[null,null,null,null,null,null,{"$f":"List_CapexTypes","v":"GRC"},"NRC","NCA","OCM","HGL",null,{"$f":"List_OpexTypes","v":"Pay"},"Cumulo","Non Pay","Depre'n",null,"NRC/GRC ratio","Implied asset life (years)","% pay",null,"MCE","Operating costs","Total FAC","Pay opex + Non Pay opex + OCM dep + HGL + ROCE"]
[null,"Component code","Component name","Admin?","Source",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC","v":9.8000000000000004E-2},"WACC"]
[{"$f":"IF(B7=0,0,A6+1)","v":1},{"$f":"List_CompCode","v":"CF371"},{"$f":"List_CompName","v":"CF371: OR PC Rental 2Mbit link per km distribution"},{"$f":"List_CompAdmin","v":false},{"$f":"List_CompSource","v":"BTW"},null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B7,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":517.19065077832795},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B7,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":154.02444165008257},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B7,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-9.8117773953713847},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B7,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":14.275804119500647},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B7,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.34551847050867784},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B7,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.817662095710916},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B7,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.76875604462536029},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B7,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":19.298775118518353},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B7,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":12.277191542770554},null,{"$f":"IF(G7=0,0,H7/G7)","v":0.29780979493401299},{"$f":"IF(J7=0,0,G7/J7)","v":36.228477670959997},{"$f":"IF(SUM(M7:O7)=0,0,M7/SUM(M7:O7))","v":0.19359552668921709},null,{"$f":"SUM(H7:I7)","v":144.21266425471117},{"$f":"SUM(M7:O7)+J7+K7","v":39.506515848863955},{"$f":"V7*$X$6+W7","v":53.639356945825654}]
[{"$f":"IF(B8=0,0,A7+1)","v":2},"CF373","CF373: OR PC Rental 34Mbit link per km distribution",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B8,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":90.286234796485857},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B8,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":24.267559050507586},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B8,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.94309906242731811},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B8,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.6229668760883078},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B8,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.3550379737879655E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B8,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.46332531417445594},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B8,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.1132475952102},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B8,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.8696421221683501},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B8,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.324248859583256},null,0.26878470572185309,55.630361978856101,{"$f":"IF(SUM(M8:O8)=0,0,M8/SUM(M8:O8))","v":0.18940498206337522},null,{"$f":"SUM(H8:I8)","v":23.324459988080267},4.1227322873791934,{"$f":"V8*$X$6+W8","v":6.4085293662110594}]
[3,"CF375","CF375: OR PC Rental 140Mbit link per km distribution",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B9,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":100.7885672359576},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B9,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":15.480433033857956},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B9,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.72861617219165653},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B9,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.0371783642536014},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B9,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.731178773621667E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B9,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.56000129183179082},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B9,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.9974361793624993E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B9,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.873049130529294},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B9,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.2281638359023761},null,0.15359314511949046,49.474591427287891,0.22283954195865796,null,14.751816861666299,4.5675149361445282,6.013192988587825]
[4,"CF381","CF381: OR PC Rental 64Kb link",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B10,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":119.58703922990405},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B10,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":16.624518716556057},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B10,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.2656235747740041},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B10,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.5097082503603541},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B10,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.17997538370677271},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B10,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.7050316508775161},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B10,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":9.2772222320699982E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B10,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.2144700981451582},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B10,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.5763376729362935},null,0.13901605745582263,47.649777304885241,0.24314960565507898,null,14.358895141782053,9.3420068379969567,10.749178561891599]
[5,"CF383","CF383: OR PC Rental 2Mb link",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B11,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":76.473809133719413},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B11,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":13.150152564456862},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B11,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.917772038078658},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B11,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.916407251184133},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B11,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-9.4263715545716095E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B11,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.305727328306697},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B11,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":9.4885887420267018E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B11,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.2453834749117725},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B11,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.5733005157507054},null,0.17195629083236807,26.221923945179181,0.2312660456340046,null,11.232380526378204,8.4681402262771535,9.5689135178622173]
[6,"CF385","CF385: OR PC Rental 34Mb link",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B12,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.2345484537417235},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B12,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.1374753963767557},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B12,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.16455063837943365},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B12,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.16595266770682823},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B12,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.3649519822463083E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B12,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":9.8592350638249948E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B12,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":8.3468916085824001E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B12,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.38176634602418508},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B12,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.18011935885253308},null,0.12317607104176977,55.645676453092427,0.20174181143918987,null,0.97292475799732203,0.65329330399559937,0.74863993027933695]
[7,"CF388","CF388: OR PC rental 140Mb link",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B13,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":14.172117320287892},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B13,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.3636737323820887},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B13,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.20799884763535686},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B13,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.47002242338997169},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B13,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-5.3415023375150902E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B13,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.13732762329276593},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B13,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":9.2127863277379988E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B13,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.40990226751036118},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B13,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.49081987575235969},null,0.16678338733467901,30.152002574841976,0.24679563401005811,null,2.1556748847467317,1.0211235981833218,1.2323797368885014]
[8,"CF391","CF391: OR PC rental 64Kbit link per km transmission",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B14,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":94.554378613736802},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B14,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":23.358502640088528},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B14,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.3634663487636365},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B14,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.6604413499762365},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B14,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":7.4760223725028899E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B14,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.1058062499851116},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B14,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.15149880690493997},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B14,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.9402600661806844},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B14,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.7847610392274627},null,0.24703776792305016,35.54086190044422,0.17842591857061643,null,20.99503629132489,8.932766696772001,10.99028025332184]
[9,"CG101","CG101: PC rental 2Mbit s regional trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B15,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":116.28865931451631},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B15,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":28.623993103568246},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B15,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.87794192134094717},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B15,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.8161416746625996},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B15,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.15755471045123787},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B15,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.5271115403034935},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B15,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.25617109596186904},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B15,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.2590552335098288},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B15,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.0392024013685477},null,0.24614604100087956,41.293611170485164,0.17325871184137862,null,27.746051182227298,6.0160342548890284,8.7351472707473032]
[10,"CG103","CG103: PC rental 140Mbit s regional trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B16,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":61.745213162620431},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B16,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":18.261183014293938},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B16,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.6069063916660089},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B16,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.0208549505186992},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B16,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":6.4012340640875215E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B16,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.48368402866271798},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B16,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.13544046498791998},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B16,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.9673848033237744},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B16,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.0387386226471831},null,0.29575058662764431,30.554005445453715,0.18700262520939351,null,17.654276622627929,4.6713765881339873,6.4014956971515247]
[11,"CG201","CG201: PC rental 2Mbit link per km national trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B17,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":52.147317278113135},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B17,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":14.49085659892266},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B17,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.84365059577862678},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B17,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.2538906401274394},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B17,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.6472067854915924E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B17,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.36119365968696843},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B17,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.15486332031015601},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B17,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.5977515498430113},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B17,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.3102452756387852},null,0.27788306964363529,41.588409394947817,0.11599738912190348,null,13.647206003144033,4.4641712378224909,5.8015974261306065]
[12,"CG203","CG203: PC rental 140Mbit link per km national trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B18,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":132.07043067761924},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B18,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":42.220870393306036},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B18,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.77339433748716602},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B18,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.4365721635852351},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B18,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.30346224492503371},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B18,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.57463267340551161},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B18,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.28795582113576601},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B18,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.1074849729176544},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B18,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.8464537112524169},null,0.31968450603728377,38.430862030796284,0.19347422873587794,null,41.447476055818868,6.710107875969201,10.77196052943945]
[13,"CL171","CL171: E side copper capital",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B19,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.2584458071069391},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B19,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.3570436532494166},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B19,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-4.3270328749414909E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B19,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.1381209182209468},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B19,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.3721568645073219E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B19,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.1814399489666583E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B19,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":8.915125916692801E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B19,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.7554232111236612E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B19,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.14085598590849027},null,0.41646960961866925,23.591255032742591,0.27865805348910744,null,1.3137733245000016,0.20268310709346959,0.33143289289446975]
[14,"CL173","CL173: D side copper capital",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B20,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":21.091888324602447},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B20,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.4621447007091373},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B20,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.21201758961557451},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B20,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.0828016023703644},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B20,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.10493262218070401},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B20,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.15576237967189846},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B20,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.6624724956369996E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B20,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":-2.4639796980297394E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B20,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.87199067093542648},null,0.44861534231015732,19.478996224636283,0.87631358096509793,null,9.2501271110935619,1.1556162878376313,2.0621287447248005]
[15,"CO379","CO379: Point of Handover electronics",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B21,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":118.66682858249321},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B21,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":13.338288403443467},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B21,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.1192140579779239},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B21,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.0570073423882529},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B21,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-6.4217802328147472E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B21,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.4900240399344837},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B21,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.9528767202374995E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B21,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.8585230659198224},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B21,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.1374549040300495},null,0.11240115340380177,38.817973034302909,0.33802141406909586,null,12.219074345465543,7.4008654131167875,8.5983346989724101]
[16,"CO432","CO432: PC rental 64Kbit link local end",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B22,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":460.539660104164},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B22,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":34.979912838298617},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B22,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-4.4046801434127136},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B22,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":8.2058224371397017},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B22,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.44475672164054225},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B22,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.264503385227588},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B22,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.16675144907231998},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B22,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":8.3707946869451835},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B22,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":8.7233067349773386},null,7.5954181297625753E-2,56.123522490537098,0.38142910421557985,null,30.575232694885905,21.563115236744252,24.559488040843071]
[17,"CO434","CO434: PC rental 34Mbit link local end",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B23,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":19.644717193853733},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B23,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.681504857541519},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B23,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.38236032282434962},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B23,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.69989822234327648},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B23,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.041202324747237E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B23,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.45155189435814375},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B23,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.9426723374412003E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B23,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.34382544627694123},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B23,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.71403758037041354},null,0.23830859010819597,28.067962693322375,0.54746565161558725,null,4.2991445347171693,1.6151143096002458,2.0364304740025285]
[18,"CO436","CO436: PC rental 140Mbit link local end",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B24,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":19.436830856458837},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B24,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.2542002121481337},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B24,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.24759489811933816},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B24,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.47606126236834057},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B24,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.3064717620321064E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B24,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.24672387336316581},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B24,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.7919377392886994E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B24,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.50335517250921158},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B24,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.4564298701057285},null,0.21887314056316273,40.828423551547182,0.32125570299243716,null,4.0066053140287954,1.2671244032539262,1.6597717240287482]
[19,"CO438","CO438: PC rental 2Mbit local end copper",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B25,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":106.13239898221045},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B25,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":8.2057146877178084},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B25,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.94790223701719534},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B25,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.5850798310263157},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B25,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.9779518405896269E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B25,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.4712024338392635},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B25,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.0166890505926401E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B25,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.6679314015648468},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B25,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.6111917485114309},null,7.7315831606644667E-2,41.055752982326382,0.46567343899035868,null,7.2578124507006132,5.7146010385304562,6.4258666586991167]
[20,"CO439","CO439: PC rental 2Mbit local end fibre",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B26,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":386.91857346719092},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B26,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":89.152663829946846},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B26,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-8.9247904075190334},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B26,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":13.784308483491127},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B26,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.5583335025359233},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B26,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":11.955895284658579},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B26,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.57564050076784989},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B26,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.7016756240321325},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B26,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":18.43443664659657},null,0.23041712118145866,28.069494667112728,0.59090448089073355,null,80.22787342242782,35.575853395485616,43.438184990883542]
[21,"CP371","CP371: Prot Path PC rental 2Mbit link per km dist",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B27,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B27,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B27,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B27,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B27,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B27,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B27,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B27,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B27,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[22,"CP373","CP373: Protected Path PC rental 34Mbit link per km distr",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B28,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B28,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B28,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B28,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B28,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B28,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B28,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B28,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B28,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[23,"CP375","CP375: Protected Path PC rental 140Mbit link per km distr",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B29,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B29,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B29,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B29,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B29,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B29,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B29,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B29,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B29,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[24,"CP383","CP383: Protected Path PC rental 2Mbit link",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B30,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B30,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B30,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B30,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B30,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B30,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B30,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B30,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B30,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[25,"CP385","CP385: Protected Path PC rental 34Mb link",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B31,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B31,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B31,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B31,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B31,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B31,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B31,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B31,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B31,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[26,"CP388","CP388: Protected Path PC rental 140Mbit link",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B32,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B32,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B32,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B32,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B32,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B32,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B32,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B32,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B32,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[27,"CP434","CP434: Protected Path PC rental 34Mbit link local end",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B33,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B33,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B33,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B33,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B33,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B33,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B33,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B33,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B33,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[28,"CP436","CP436: Protected Path PC rental 140Mbit link local end",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B34,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B34,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B34,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B34,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B34,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B34,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B34,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B34,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B34,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[29,"CP439","CP439: Protected Path PC rental 2Mbit local end fibre",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B35,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B35,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B35,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B35,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B35,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B35,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B35,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B35,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B35,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[30,"CR371","CR371: PC rental 2Mbit link per km distribution",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B36,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":31.387451094244526},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B36,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":7.9045009166625126},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B36,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.76257512093866786},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B36,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.74700930666757381},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B36,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.7783336309274587E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B36,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.33366015520515735},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B36,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.782404555806198E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B36,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.4414462080545043},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B36,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.0513464316062149},null,0.25183634354151013,42.017483335334454,0.11695348550174721,null,7.1419257957238447,3.6277230517945718,4.3276317797755084]
[31,"CR373","CR373: PC rental 34Mbit link per km distribution",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B37,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.19656929766982617},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B37,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.9610718637914166E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B37,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-5.2395824191461019E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B37,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.4633293702828992E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B37,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.1501659528400058E-4},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B37,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.1931972188118371E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B37,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.6574964494749986E-4},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B37,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.1257432677291991E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B37,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.0733297165688595E-3},null,0.30325548976646999,44.040957178422843,9.1668901866967453E-2,null,5.4371136218768067E-2,1.7794725506618227E-2,2.3123096856057498E-2]
[32,"CR375","CR375: PC rental 140Mbit link per km distribution",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B38,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.7329253994188518},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B38,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.55932587550179991},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B38,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-8.9732497091549429E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B38,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.4781851412983421E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B38,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.0091852824319469E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B38,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.5775285708266375E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B38,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.8204458840214E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B38,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.23713066303486416},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B38,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.2235105287194173E-2},null,0.32276396646351518,49.822689966756137,9.5207878580751054E-2,null,0.46959337841025051,0.30951743132256726,0.3555375824067718]
[33,"CR383","CR383: PC rental 2Mb link",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B39,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.0848330972521403},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B39,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.8147074222135011},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B39,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.40469977364402737},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B39,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.21925425698972961},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B39,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.8358814818667711E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B39,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.15303617544559697},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B39,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.1219800708083997E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B39,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.2791577903835853},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B39,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.24093874394475781},null,{"$f":"IF(G39=0,0,H39/G39)","v":0.19975132209774879},{"$f":"IF(J39=0,0,G39/J39)","v":41.435150322658025},0.10457478188667829,null,1.4100076485694737,{"$f":"SUM(M39:O39)+J39+K39","v":1.6643092087083282},1.8024899582681366]
[34,"CR385","CR385: PC rental 34Mb link",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B40,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.24145533014924248},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B40,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.855775128246821E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B40,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.8576153292349131E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B40,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.1523370668963507E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B40,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.0470928650162049E-4},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B40,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.2690648952783119E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B40,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.4090145189120001E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B40,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.847456300756794E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B40,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.043635788727512E-3},null,0.15968896300046817,76.595657452002285,6.6545425630517754E-2,null,9.9815979901190788E-3,6.7809688775156224E-2,6.8787885378187891E-2]
[35,"CR388","CR388: PC rental 140Mb link",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B41,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.20652536622077811},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B41,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.8137073958195546E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B41,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.905683058578273E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B41,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.0972575293908315E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B41,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.2892248598111855E-4},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B41,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.2148798744938181E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B41,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.3780470298147001E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B41,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.7778235194100795E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B41,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.1348470480090972E-3},null,0.23308068562743248,50.405756713926571,0.10870504065901737,null,1.9080243372412816E-2,7.0997342113781267E-2,7.2867205964277718E-2]
[36,"CR391","CR391: PC rental 64Kbit link per km transmission",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B42,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":28.294533419863917},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B42,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":7.3514488261093467},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B42,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.38134136296243237},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B42,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.81200424088378231},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B42,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.9427390948942959E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B42,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.18129487298274494},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B42,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.4636067799999997E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B42,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.2278744706421092},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B42,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.8429377357745933},null,0.25981869773291011,34.845302518455142,0.12218237754548482,null,6.9701074631469142,2.3352370432575791,3.0183075746459767]
[37,"CE103","CE103: Tisbo  Excess Construction",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B43,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B43,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B43,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B43,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B43,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B43,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B43,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B43,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B43,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[38,"CL175","CL175: Local exchanges general frames capital",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B44,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.16683783245177111},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B44,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.5251621729988409E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B44,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-9.5376305552182638E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B44,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":7.952709814634534E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B44,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B44,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.9862971980645809E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B44,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.3545637941288003E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B44,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.9129981146290629E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B44,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.8923485060165971E-3},null,0.27123117739538832,20.97874012009806,3.7855256693274199E-2,null,3.5713991174770143E-2,6.0423551953118548E-2,6.3923523088246018E-2]
[39,"CO417","CO417: 64Kbit PC link connection cct provision",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B45,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.7782256236465706E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B45,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.3873017004090629E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B45,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-3.5295637023173537E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B45,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.7676664824022209E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B45,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B45,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.20405745379334791},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B45,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.3125749641060005E-5},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B45,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.6500183326595046E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B45,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.1802189703056946E-3},null,0.34641271645620347,16.953521243783779,0.88481822388534181,null,-1.4226200190829083E-3,0.23638842935198626,0.23624901259011613]
[40,"CO506","CO506: Customer Support   partial private circuits",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B46,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B46,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B46,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B46,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B46,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B46,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B46,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B46,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B46,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[41,"CO418","CO418: 64Kbit PC link connection cct rearrangements",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B47,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.2727357085197754E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B47,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.0352655492252923E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B47,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.1524689353488523E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B47,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.4201766587573395E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B47,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B47,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.10511687105501927},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B47,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B47,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.5170109995713532E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B47,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.6506696738770861E-3},null,0.38599802109115311,21.786573676101426,0.87388402416288669,null,-1.1720338612355996E-3,0.12270715770949013,0.12259229839108904]
[42,"CL172","CL172: E side copper current",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B48,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.6647815670043005E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B48,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.0843640278536513E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B48,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.8134993752200918E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B48,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.9148046847746851E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B48,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B48,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.0695692293113418E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B48,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.538297204624E-5},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B48,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.7844682180724668E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B48,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.9378746207358258E-3},null,0.40692417017604704,13.916727842755749,0.77254639000865333,null,-7.291353473664405E-3,8.0480562130659017E-2,7.9766009490239903E-2]
[43,"CL174","CL174: D side copper current",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B49,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.10990545325202397},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B49,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.3737643835508854E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B49,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-5.4955636223016448E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B49,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":6.7533123409459538E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B49,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B49,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.14587879639438797},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B49,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.8738118700150003E-5},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B49,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.9664672929905705E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B49,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.9311699690047064E-3},null,0.30696969838380206,16.27430329049896,0.67661086648641544,null,-2.1217992387507593E-2,0.2223555197839398,0.22027615652996405]
[44,"CO413","CO413: 2Mbit and above PC link connection cct provision",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B50,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.0219552660666631},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B50,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.2578198347526539},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B50,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.1197066965918809},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B50,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.24890986207881979},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B50,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B50,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":8.1469131255086644},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B50,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.0872064839184915E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B50,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.7015657110177955},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B50,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.26273818774986529},null,0.25046416547191069,20.175798677179014,0.82696630058008347,null,-0.86188686183922703,10.100475905089199,10.016010992628955]
[45,"CR187","CR187: Broadband line testing systems",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B51,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B51,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B51,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B51,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B51,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B51,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B51,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B51,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B51,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[46,"CO401","CO401: Netstream Equipment",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B52,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":46.255856682534592},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B52,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.4316121726916125},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B52,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.31395993439165965},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B52,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.070178164278307},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B52,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-3.4555397407971443E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B52,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.32289604653379189},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B52,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.0009671668000002E-4},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B52,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.64866904946719195},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B52,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.2528915093989936},null,0.11742539350141351,43.222575666854517,0.33227784752278727,null,5.1176522382999527,2.0073879595879993,2.5089178789413946]
[47,"CPE432","CPE432: POH adjust credit PPC 64k LE",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B53,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B53,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B53,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-3.2744388006854703E-8},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B53,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.3865191801360004E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B53,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B53,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.1089403027063836E-5},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B53,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B53,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.5654771212596349E-6},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B53,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":-2.1111515728763977E-2},null,0,0,0.88070964701728793,null,-3.2744388006854703E-8,-2.3818536921211681E-2,-2.3818540130161707E-2]
[48,"CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B54,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B54,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B54,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-8.3801864409039914E-10},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B54,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-5.7375897369001073E-4},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B54,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B54,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.5362714499867276E-6},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B54,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B54,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.4651531105713269E-7},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B54,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":-6.2311458151081891E-4},null,0,0,0.91293293098749662,null,-8.3801864409039914E-10,-5.7207618692896691E-4,-5.7207626905479399E-4]
[49,"CPE439","CPE439: POH adjust credit PPC 2Mb Fibre LE",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B55,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B55,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B55,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-7.302825373347367E-9},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B55,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-4.8178167418499946E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B55,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B55,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.0777957540315675E-5},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B55,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B55,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.7966355278185109E-6},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B55,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":-5.2766564076765178E-3},null,0,0,0.92041338143301454,null,-7.302825373347367E-9,-4.79524214878186E-3,-4.7952428644587467E-3]
[50,"CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B56,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B56,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B56,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B56,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B56,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B56,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B56,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B56,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B56,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[51,"CPE434","CPE434: POH adjust credit PPC 34Mb LE",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B57,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B57,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B57,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.8165201952053436E-10},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B57,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.3239397709998769E-4},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B57,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B57,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.8814299948674171E-7},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B57,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B57,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.3800589317532195E-8},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B57,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":-1.2396890526910893E-4},null,0,0,0.93524091483724059,null,-1.8165201952053436E-10,-1.3187203351118341E-4,-1.3187205131308133E-4]
[52,"CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B58,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B58,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B58,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B58,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B58,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B58,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B58,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B58,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B58,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[53,"CD102","CD102: High Tisbo 3rd Party Equipment Depreciation",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B59,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B59,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B59,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B59,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B59,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B59,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B59,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B59,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B59,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[54,"CPE105","CPE105: POH LE adjust CSH debit",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B60,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B60,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B60,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-3.1809562394452488E-8},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B60,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.26184E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B60,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B60,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":-2.9007987481052381E-5},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B60,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B60,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.463902284867135E-6},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B60,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.3749320107450393E-2},null,0,0,1.2867227580368137,null,-3.1809562394452488E-8,2.2595855914803814E-2,2.25958527974667E-2]
[55,"CG102","CG102: PC rental 34Mbit s regional trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B61,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":32.775028314087145},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B61,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":7.0282687358511584},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B61,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.18354351858494397},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B61,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.62835011494249859},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B61,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.813675829108722E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B61,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.15543426637482755},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B61,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.4574062498800003E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B61,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.66319376931315999},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B61,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.8522449834852277},null,0.21443974566546187,52.160455667437006,0.17598946684335764,null,6.8447252172662143,1.5696889714203734,2.2404720427124625]
[56,"CG202","CG202: PC rental 34Mbit link per km national trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B62,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":41.351795388182822},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B62,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":12.156497922267127},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B62,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.26098874359516117},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B62,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.1106433981883037},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B62,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":8.1116136369429839E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B62,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.18598636046401945},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B62,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.10953151346474999},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B62,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.80052386744913173},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B62,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.88256484320320561},null,0.29397751193509514,37.232288469581164,0.16968912172104378,null,11.895509178671965,2.2878012759356348,3.4535611754454871]
[57,"CO411","CO411: OR Analogue PC link connection cct prov",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B63,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.6065182123968904E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B63,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.9606932730277121E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B63,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-6.670913412722039E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B63,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":8.6290123413946766E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B63,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B63,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.28719858633848933},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B63,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.0148119940000003E-5},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B63,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.2236958077134167E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B63,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.1015760435822992E-2},null,0.41229227754094816,11.132813156742134,0.84595649562889275,null,-2.7102201396943269E-2,0.34812470487695818,0.34546868914005774]
[58,"CO421","CO421: OR Analogue PC installation",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B64,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.27069498291120897},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B64,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.10138491719294755},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B64,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.1499247464468991},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B64,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.8316730996779097E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B64,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B64,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.50255514459036055},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B64,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.2629985814999999E-4},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B64,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.13978813020541472},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B64,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.0430199957945913E-2},null,0.374535634545554,14.778564087598889,0.78210230364708189,null,-4.8539829253951547E-2,0.66088630565070439,0.65612940238381712]
[59,"CO461","CO461: Private Circuit test systems",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B65,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":127.62926158839558},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B65,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":7.8012258652220515E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B65,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-8.6674296836985992E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B65,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.6577522536330311E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B65,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B65,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.74003687149949327},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B65,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":9.9927669576000026E-5},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B65,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":8.5175946859363222E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B65,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.2433141902247731E-2},null,6.1124116586845168E-4,7698.9345849894571,0.89667447287188573,null,-8.6620381847654776E-3,0.84189026856476279,0.84104138882265578]
[60,"CX902","CX902: Wholesale",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B66,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B66,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B66,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B66,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B66,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B66,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B66,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B66,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B66,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[61,"CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B67,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.13016159941932745},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B67,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.8854265698853921E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B67,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.1386217233007616E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B67,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.5606306426582577E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B67,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.6956532429152363E-4},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B67,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.9397119882527729E-4},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B67,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.8580409329040001E-4},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B67,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.5702459068777835E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B67,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.0315512206183968E-3},null,0.14485275060360303,50.831852611200219,0.14305732723494283,null,1.6715643975553161E-2,8.3802171659432424E-3,1.0018350275547452E-2]
[62,"CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B68,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.3745492235348049},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B68,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.49332220516550485},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B68,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-3.669227432519144E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B68,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":8.3964790000657638E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B68,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.8843457268793426E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B68,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.6952037508656034E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B68,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.6574964489999999E-4},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B68,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.13423117277166252},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B68,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.10111888688251246},null,0.20775404454708873,28.280297295047205,0.21515144851383888,null,0.45662993084031339,0.23687029265708276,0.28162002587943347]
[63,"CG107","CG107: ProtPath PC rent 2Mbit link perkm regional trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B69,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.3083879529147873},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B69,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.27843771541002987},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B69,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-8.9283948495320307E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B69,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.454627432912438E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B69,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.136033168205089E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B69,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.3355057763994508E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B69,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.4340264685939997E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B69,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.1608757236000465E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B69,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.939844483604433E-2},null,0.21280975171755037,53.302914135623951,0.21565264310225291,null,0.26950932056049787,5.5060596978323384E-2,8.1472510393252179E-2]
[64,"CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B70,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.1969908515267886},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B70,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.49953464032885803},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B70,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-8.4374432732725775E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B70,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.1531621706353191E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B70,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.3670433841448238E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B70,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.7196417048880248E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B70,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.1341410906099987E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B70,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.2045105338008195E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B70,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.361370743186241E-2},null,0.2273721986514913,42.633838772745776,0.15663906448987061,null,0.49109719705558547,9.9797553224004229E-2,0.14792507853545162]
[65,"CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B71,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.7061225308316832},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B71,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.96179859679769686},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B71,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.6769468643378324E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B71,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.9220156833604384E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B71,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.1125957218936841E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B71,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.3949693842328888E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B71,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.4637266342399986E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B71,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.9366259548743784E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B71,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.12431031143520553},null,{"$f":"IF(G71=0,0,H71/G71)","v":0.20437177113357571},{"$f":"IF(J71=0,0,G71/J71)","v":47.431113606522644},0.17268815422340977,null,0.93502912815431849,{"$f":"SUM(M71:O71)+J71+K71","v":0.19112579407785391},0.28275864863697714]
[{"$f":"IF(B72=0,0,A71+1)","v":66},"CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B72,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.6864639992324707},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B72,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.13818858261576233},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B72,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-4.3265818192076569E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B72,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.6762683883261416E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B72,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.4954804512428603E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B72,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.1073761346873283E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B72,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.1231619264479998E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B72,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":8.9646596118584214E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B72,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.4133243274122369E-2},null,0.20130492315732473,40.951914622571138,{"$f":"IF(SUM(M72:O72)=0,0,M72/SUM(M72:O72))","v":0.17280377007369963},null,{"$f":"SUM(H72:I72)","v":0.13386200079655466},3.0453362007498024E-2,{"$f":"V72*$X$6+W72","v":4.357183808556038E-2}]
[67,"CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B73,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.1786779255625954},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B73,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.95686819122396205},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B73,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.6270108259705471E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B73,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":7.379932570702398E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B73,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":8.392835640766573E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B73,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.3569244128090282E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B73,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.9371697563199988E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B73,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.4093171259298784E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B73,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":8.7217384926482885E-2},null,0.30102709794186072,43.071910144296332,0.12388050467949946,null,0.94059808296425662,0.14157942677621835,0.23375803890671548]
[68,"CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B74,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.6298374749358597},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B74,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.47100303655054687},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B74,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-9.3474116895899441E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B74,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.692960865885473E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B74,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.2662573405395227E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B74,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.3694428980754468E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B74,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.2426387551799996E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B74,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.6045313495969122E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B74,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.3016906789435157E-2},null,0.28898773269959488,44.133624322744303,0.18469670352607129,null,0.4616556248609569,6.4853261148618821E-2,0.1100955123849926]
[69,"CF550","CF550: OR PPCs 34 45Mb Link CELA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B75,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.2942518648668864},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B75,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.20237439070750873},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B75,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.6701157269535165E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B75,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.2191193518779075E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B75,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":8.2709361071250747E-4},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B75,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.3670383765440653E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B75,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":9.5165045446999978E-4},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B75,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.1213314293091351E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B75,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.0220304119670149E-2},null,0.15636399390339908,40.205153130214661,0.24483385757424481,null,0.17567323343797356,8.8853635642493586E-2,0.10606961251941499]
[70,"CF551","CF551: OR PPCs 34 45Mb Distribution CELA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B76,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.0257127870976559},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B76,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.82503943106546984},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B76,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-9.0664675216560492E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B76,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.1503869112493236},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B76,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.1052255369782498E-4},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B76,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.768687567962854E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B76,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.4604893078269998E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B76,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.21439286878288202},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B76,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.14115262722524233},null,0.16416366513891639,33.418551823074694,0.20860210788545369,null,0.73437475584890932,0.42723766757335896,0.49920639364655206]
[71,"CF553","CF553: OR PPCs 140 155Mb Link CELA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B77,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":10.043422363711469},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B77,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.0760308929788849},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B77,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.24749561798831488},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B77,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.85702097597098337},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B77,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.18013784540123159},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B77,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.36694535794450978},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B77,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.0880258967178198E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B77,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.0097100591345323},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B77,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.61008272865731006},null,0.5054084861868815,11.718992469621321,0.26633794543921185,null,4.8285352749905703,2.0546265735455118,2.5278230304945879]
[72,"CF554","CF554: OR PPCs 140 155Mb Distribution CELA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B78,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.4445084788715388},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B78,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.043804803084019},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B78,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-9.0696735659516997E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B78,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.19584131698115706},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B78,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.9836935463585647E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B78,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":9.0516589761734115E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B78,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.8580409392211996E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B78,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.31300004776258522},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B78,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.17012478040787382},null,0.30303447051638022,17.588262435974904,0.22329117868144099,null,0.95310806742450205,0.57137905998111194,0.66478365058871314]
[73,"CG205","CG205: PPCs 34 45Mbit national Trunk WECLA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B79,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.61676530005981267},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B79,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.4086246252312516E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B79,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-7.4905216159182305E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B79,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.4145523793552665E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B79,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":7.7169694867322146E-4},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B79,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.6604383966812866E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B79,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.6694069610569993E-4},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B79,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.749814172352479E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B79,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.176459404612301E-2},null,0.15254789178831593,43.601446582057697,0.16848564541352612,null,8.6595724636394283E-2,3.664274155853766E-2,4.5129122572904301E-2]
[74,"CG206","CG206: PPCs 140 155Mbit national Trunk WECLA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B80,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.1788144451296372},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B80,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.45639667894375557},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B80,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-4.4355127171833222E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B80,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":8.9555697653911776E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B80,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.1295876880761476E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B80,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.9772910169015112E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B80,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.1241290924200003E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B80,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.13781519163815756},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B80,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.4629748044926447E-2},null,8.8127636890518279E-2,57.82786110542267,0.12303301409193013,null,0.41204155177192237,0.26156380543426594,0.30194387750791435]
[75,"CR550","CR550: PPCs 34 45Mb Link CELA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B81,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.13194007041098876},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B81,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.6879850773220833E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B81,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.7567534563660277E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B81,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.6313496641149903E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B81,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.632159717547225E-4},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B81,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":8.9090258169884692E-4},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B81,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.0009671587360001E-4},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B81,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.1752395156889246E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B81,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.5061307101799909E-3},null,0.12793574173972078,36.333617694495516,0.12260849176507799,null,1.4123097316854806E-2,1.1160804449131085E-2,1.2544867986182855E-2]
[76,"CR551","CR551: PPCs 34 45Mb Distribution CELA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B82,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.18990796820756389},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B82,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.9355638127016821E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B82,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.3684807666009096E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B82,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.2226001222009889E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B82,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.1022983824567944E-4},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B82,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.2944939571434191E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B82,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.0123940981700001E-4},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B82,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.6185055484586182E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B82,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.887203784077988E-3},null,0.15457823283608596,36.362724268372652,0.14360546345506342,null,2.698715736041591E-2,1.4347068875865706E-2,1.6991810297186466E-2]
[77,"CR553","CR553: PPCs 140 155Mb Link CELA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B83,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.1736772744384609},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B83,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.75442610346542394},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B83,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-5.3444502939119801E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B83,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.12022154980557753},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B83,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-6.6701035701961543E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B83,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.5542940180634097E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B83,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.7008220914607995E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B83,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.16481043797778272},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B83,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.16582282731803796},null,0.14582009341649699,43.034524865178824,0.25013235560566571,null,0.70098160052630409,0.33560564648525903,0.40430184333683683]
[78,"CR554","CR554: PPCs 140 155Mb Distribution CELA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B84,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.58837735414479031},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B84,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":6.8823594779427885E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B84,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-5.5506348721484538E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B84,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.2738310949752413E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B84,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.1626936030206959E-4},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B84,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.095530928950466E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B84,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.1166128837110002E-4},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B84,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.9949348841182914E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B84,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":9.7987007305787785E-3},null,0.11697186218096949,46.189589535512653,0.13196877243024457,null,6.3272959907279436E-2,3.6411121368558966E-2,4.261187143947235E-2]
[79,"CN616","CN616: EBD",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B85,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":530.62398874543999},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B85,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":204.54295644333081},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B85,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-9.9178360749052956},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B85,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":29.078705836424135},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B85,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.6927300770073208},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B85,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.1868316749945},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B85,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.56163569563596005},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B85,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":15.796192165709098},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B85,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":30.72467031773116},null,0.38547627092196479,18.247854348482651,0.27442559800124705,null,194.62512036842551,49.930635295756375,69.003897091862072]
[80,"CN617","CN617: EBD Extended Reach",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B86,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.20797286096169676},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B86,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.13520844174774338},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B86,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.3429966412955989E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B86,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.8736560674811786E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B86,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.1605530553186385E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B86,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.9221427162214606E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B86,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.9662027831550008E-4},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B86,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.4173501468818522E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B86,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.5295151571274932E-2},null,0.65012541118355482,11.09984188513754,0.56342479046946803,null,0.12177847533478739,2.631212076091196E-2,3.8246411343721122E-2]
[81,"CN618","CN618: EBD Resilience",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B87,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.5675207211611406},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B87,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.2030513077622702},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B87,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.17096226521773425},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B87,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.36723429400565472},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B87,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.2706773785867107E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B87,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.0287034521478641E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B87,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.6162932199099996E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B87,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.8773129732972296E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B87,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.30296829255466512},null,0.482329789453526,12.437620330444437,0.44434410835698013,null,2.0320890425445359,0.48020397769414852,0.67934870386351309]
[82,"CO447","CO447: Backhaul extension services fibre etc",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B88,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":57.054060152606219},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B88,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":31.904278108018179},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B88,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.3545633257810077},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B88,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.935225125181109},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B88,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.55772623008982047},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B88,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.5154343298860391},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B88,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.2013580404024381},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B88,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.5148288029936321},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B88,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.0138472267484597},null,0.55919382464073064,19.437711834483522,0.46893934920810315,null,30.549714782237171,6.7245725285530389,9.7184445772122814]
[83,"CO450","CO450: Wholesale   LAN extension services fibre etc",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B89,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":314.02122824792292},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B89,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":167.33084803244986},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B89,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-8.4137115028767617},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B89,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":14.810338135894511},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B89,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.5579555517639609},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B89,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":9.4950341905668356},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B89,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.9911722363775225},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B89,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":8.5208916201843277},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B89,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":15.115705932510899},null,0.53286476511817371,21.202839892416591,0.49955201825252887,null,158.9171365295731,36.375391734787158,51.949271114685324]
[84,"CO484","CO484: Ethernet main links",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B90,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1850.5041662359054},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B90,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":715.27015173966015},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B90,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-9.2691665751329033},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B90,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":37.278754856372593},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B90,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.9327399953466301},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B90,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.9690092809161737},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B90,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.1443204334847468},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B90,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.4259223937258207},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B90,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":42.546404999120902},null,0.38652717718252155,49.639645244738425,0.44847777952399076,null,706.00098516452726,53.750746959845962,122.93884350596963]
[85,"CO485","CO485: Ethernet Electronics",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B91,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":357.04273919573922},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B91,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":228.48302573881963},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B91,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-24.40778919299391},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B91,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":66.998711988744688},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B91,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.5174690261858174E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B91,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":25.149035872225589},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B91,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.2196127662624542E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B91,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":38.650722595735168},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B91,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":64.789963241862992},null,0.6399318643294406,5.3290985542486231,0.39380310282499742,null,204.07523654582573,130.83549189410621,150.83486507559712]
[86,"CW609","CW609: Ethernet Access Direct Fibre",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B92,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1056.7825579980533},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B92,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":467.60765901624313},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B92,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-21.129247603696577},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B92,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":51.59168346968066},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B92,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":6.5864510851015901},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B92,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":27.697077817696712},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B92,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.6035149709314505},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B92,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":24.719860134949233},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B92,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":50.074281014690037},null,0.44248237773915311,20.483583533751172,0.49441010152989695,null,446.47841141254656,114.19858747835964,157.95347179678922]
[87,"CE104","CE104: AISBO Excess Construction",true,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B93,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B93,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B93,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B93,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B93,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B93,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B93,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B93,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B93,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[88,"CL578","CL578: OR Service Centre   Assurance Ethernet",true,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B94,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B94,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B94,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B94,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B94,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B94,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B94,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B94,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B94,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[89,"CO772","CO772: Openreach Systems Development Ethernet Specific",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B95,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":107.02868752426897},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B95,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":35.124122906828774},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B95,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.32677487564956392},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B95,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":16.154265436291581},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B95,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B95,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.3794346599754812},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B95,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.9950508350269E-3},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B95,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":-0.84465066227131624},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B95,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":11.173366926768344},null,0.3281748447009995,6.6254134517204504,1.1517763398881213,null,35.450897782478336,21.693044484830772,25.167232467513649]
[90,"CP502","CP502: Openreach sales product management",true,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B96,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B96,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B96,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B96,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B96,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B96,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B96,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B96,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B96,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[91,"CL160","CL160: Routeing   records",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B97,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.2530677986655517E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B97,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.6610881943959894E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B97,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.7491419419458847E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B97,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.3020002920236871E-3},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B97,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B97,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.4354510868033366E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B97,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.6568868759079996E-5},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B97,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.0155318940886962E-2},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B97,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.0927275382033521E-3},null,0.39056235946136919,18.475531099636317,0.87966022486733375,null,-8.8053747549895339E-4,8.6828398969703083E-2,8.6742106297104188E-2]
[92,"CL573","CL573: OR Service Centre   Provision Ethernet",true,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B98,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B98,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B98,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B98,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B98,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B98,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B98,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B98,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B98,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[93,"CW617","CW617: Other Ethernet Rentals   Internal",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B99,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.69556343468480819},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B99,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.24528583454409914},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B99,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.28756920755712823},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B99,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.262659210866325E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B99,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B99,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.2375420822296184},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B99,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.3766320960000004E-4},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B99,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.30625382957385744},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B99,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.7298268095080342E-2},null,0.35264337127676848,16.317594259275651,0.80144755755287478,null,-4.2283373013029091E-2,1.5867601671217391,1.5826163965664621]
[94,"CW619","CW619: Other Ethernet Connection   Internal",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B100,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.33406725826218259},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B100,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.11596289138251537},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B100,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.14911111030590005},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B100,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.8907355894231854E-2},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B100,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B100,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.81126239712235881},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B100,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.1443769809760006E-4},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B100,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.21077785994658671},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B100,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.4777733623627302E-2},null,0.34712438443011195,11.556479239557225,0.7935234232060876,null,-3.3148218923384681E-2,1.0512620506612749,1.0480135252067833]
[95,"CW901","CW901: Openreach non copper",true,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B101,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B101,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B101,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B101,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B101,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B101,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B101,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B101,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B101,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B102,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B102,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B102,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B102,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B102,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B102,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B102,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B102,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B102,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B103,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B103,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B103,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B103,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B103,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B103,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B103,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B103,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B103,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,{"$f":"IF(G103=0,0,H103/G103)","v":0},{"$f":"IF(J103=0,0,G103/J103)","v":0},0,null,0,{"$f":"SUM(M103:O103)+J103+K103","v":0},0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B104,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B104,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B104,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B104,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B104,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B104,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B104,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B104,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B104,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B105,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B105,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B105,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B105,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B105,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B105,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B105,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B105,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B105,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B106,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B106,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B106,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B106,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B106,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B106,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B106,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B106,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B106,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B107,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B107,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B107,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B107,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B107,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B107,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B107,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B107,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B107,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B108,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B108,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B108,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B108,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B108,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B108,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B108,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B108,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B108,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B109,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B109,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B109,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B109,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B109,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B109,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B109,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B109,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B109,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B110,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B110,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B110,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B110,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B110,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B110,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B110,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B110,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B110,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B111,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B111,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B111,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B111,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B111,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B111,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B111,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B111,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B111,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B112,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B112,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B112,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B112,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B112,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B112,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B112,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B112,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B112,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B113,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B113,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B113,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B113,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B113,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B113,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B113,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B113,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B113,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B114,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B114,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B114,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B114,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B114,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B114,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B114,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B114,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B114,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B115,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B115,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B115,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B115,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B115,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B115,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B115,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B115,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B115,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B116,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B116,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B116,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B116,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B116,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B116,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B116,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B116,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B116,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B117,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B117,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B117,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B117,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B117,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B117,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B117,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B117,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B117,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B118,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B118,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B118,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B118,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B118,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B118,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B118,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B118,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B118,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B119,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B119,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B119,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B119,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B119,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B119,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B119,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B119,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B119,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B120,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B120,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B120,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B120,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B120,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B120,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B120,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B120,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B120,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B121,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B121,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B121,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B121,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B121,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B121,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B121,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B121,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B121,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B122,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B122,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B122,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B122,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B122,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B122,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B122,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B122,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B122,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B123,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B123,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B123,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B123,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B123,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B123,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B123,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B123,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B123,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B124,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B124,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B124,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B124,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B124,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B124,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B124,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B124,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B124,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B125,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B125,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B125,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B125,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B125,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B125,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B125,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B125,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B125,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B126,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B126,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B126,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B126,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$130:$BI$249,MATCH($B126,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B126,Comp_OpexCosts!$A$130:$A$249,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B126,Comp_OpexCosts!$A$130:$A$249,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B126,Comp_OpexCosts!$A$130:$A$249,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$130:$H$249,MATCH($B126,Comp_OpexCosts!$A$130:$A$249,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(G7:G126)","v":7172.0308129548184},{"$f":"SUM(H7:H126)","v":2428.8130692209979},{"$f":"SUM(I7:I126)","v":-118.29734224061113},{"$f":"SUM(J7:J126)","v":292.3372082975086},{"$f":"SUM(K7:K126)","v":10.708466429733368},null,{"$f":"SUM(M7:M126)","v":131.03469453514163},{"$f":"SUM(N7:N126)","v":12.068656747252444},{"$f":"SUM(O7:O126)","v":174.85279382700818},{"$f":"SUM(P7:P126)","v":294.7600235692974},null,{"$f":"SUMPRODUCT(G7:G126,R7:R126)/SUM(G7:G126)","v":0.33865067406484645},{"$f":"SUMPRODUCT(G7:G126,S7:S126)/SUM(G7:G126)","v":171.26134338163371},{"$f":"IF(SUM(M127:O127)=0,0,M127/SUM(M127:O127))","v":0.41211562207755176},null,{"$f":"SUM(V7:V126)","v":2310.5157269803863},{"$f":"SUM(W7:W126)","v":621.00181983664424},{"$f":"SUM(X7:X126)","v":847.43236108072199}]
[null,null,null,null,null,null,{"$f":"G127-INDEX(Comp_CapCosts!$250:$250,,MATCH(G$5,Comp_CapCosts!$2:$2,0))","v":0},{"$f":"H127-INDEX(Comp_CapCosts!$250:$250,,MATCH(H$5,Comp_CapCosts!$2:$2,0))","v":0},{"$f":"I127-INDEX(Comp_CapCosts!$250:$250,,MATCH(I$5,Comp_CapCosts!$2:$2,0))","v":0},{"$f":"J127-INDEX(Comp_CapCosts!$250:$250,,MATCH(J$5,Comp_CapCosts!$2:$2,0))","v":0},{"$f":"K127-INDEX(Comp_CapCosts!$250:$250,,MATCH(K$5,Comp_CapCosts!$2:$2,0))","v":0},null,{"$f":"M127-INDEX(Comp_OpexCosts!$250:$250,,MATCH(M$5,Comp_OpexCosts!$3:$3,0))","v":0},{"$f":"N127-INDEX(Comp_OpexCosts!$250:$250,,MATCH(N$5,Comp_OpexCosts!$3:$3,0))","v":0},{"$f":"O127-INDEX(Comp_OpexCosts!$250:$250,,MATCH(O$5,Comp_OpexCosts!$3:$3,0))","v":0},{"$f":"P127-INDEX(Comp_OpexCosts!$250:$250,,MATCH(P$5,Comp_OpexCosts!$3:$3,0))","v":0}]

{"sheet":"ModelStartValues_Admin","index":17,"n_rows":408,"n_cols":25,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["2014/15 Model starting values by service: admin costs"]
[]
["Units: £m",null,null,null,null,null,"Capital costs categories",null,null,null,null,null,"Opex cost categories",null,null,null,null,"Summary statistics",null,null,null,"Summary costs"]
[null,null,null,null,null,null,{"$f":"List_CapexTypes","v":"GRC"},"NRC","NCA","OCM","HGL",null,{"$f":"List_OpexTypes","v":"Pay"},"Cumulo","Non Pay","Depre'n",null,"NRC/GRC ratio","Implied asset life (years)","% pay",null,"MCE","Operating costs","BT Total FAC","Pay opex + Non Pay opex + OCM dep + HGL + ROCE"]
[null,"Service code","Service code",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC","v":9.8000000000000004E-2},"WACC"]
[{"$f":"IF(B7=0,0,A6+1)","v":1},{"$f":"List_ServCode","v":"SE371"},{"$f":"List_ServNames","v":"SE371: PPC rental 2Mbit link per km distribution"},null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B7,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.85094194123370803},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B7,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.40626800799790924},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B7,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.92394145846796172},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B7,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.2826718724539792E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B7,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B7,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.91282938258686519},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B7,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.1370236599400001E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B7,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.34377532359695179},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B7,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.1023964835415026},null,{"$f":"IF(G7=0,0,H7/G7)","v":0.47743328693952486},{"$f":"IF(J7=0,0,G7/J7)","v":9.1669936514598778},{"$f":"IF(SUM(M7:O7)=0,0,M7/SUM(M7:O7))","v":0.72607064641998431},null,{"$f":"SUM(H7:I7)","v":1.330209466465871},{"$f":"SUM(M7:O7)+J7+K7","v":1.3500451272743508},{"$f":"V7*$X$6+W7","v":1.4804056549880062}]
[{"$f":"IF(B8=0,0,A7+1)","v":2},"SE745","SE745: Netstream 16 LL 2mbit rentals Per km",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B8,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B8,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B8,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B8,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B8,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B8,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B8,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B8,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B8,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,{"$f":"IF(SUM(M8:O8)=0,0,M8/SUM(M8:O8))","v":0},null,{"$f":"SUM(H8:I8)","v":0},{"$f":"SUM(M8:O8)+J8+K8","v":0},{"$f":"V8*$X$6+W8","v":0}]
[3,"SH371","SH371: PPC RBS rental 2Mbit link per km distribution",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B9,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B9,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B9,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B9,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B9,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B9,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B9,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B9,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B9,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[4,"SO371","SO371: PC rental 2Mbit link per km distribution",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B10,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.66627085686680543},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B10,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.40124277905217354},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B10,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.8007125809589668},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B10,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.8935085059383922E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B10,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B10,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.61489293780595022},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B10,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.41164793376E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B10,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.20441553241453833},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B10,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.0923795504494175E-2},null,0.6022217164638588,9.6651923515122729,0.75000696657692811,null,1.2019553600111403,0.88878472007324849,1.0065763453543402]
[5,"ST371","ST371: Siteconnect rental 2Mbit link per km distribution",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B11,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B11,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B11,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B11,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B11,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B11,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B11,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B11,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B11,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[6,"SY371","SY371: PPC rental 2Mbit CLZ link per km dist  ext",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B12,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.1217814106834855E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B12,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1600855583368487E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B12,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.1043962193933223E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B12,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.0986927067356323E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B12,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B12,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.7346316858160325E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B12,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4155992759999998E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B12,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.7081241069382761E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B12,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.1424154714592917E-3},null,0.54675074090839193,10.11001469569009,0.72070328355789781,null,3.2644817777301709E-2,2.6167289664594234E-2,2.93664818067698E-2]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B13,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.9097647556193996E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B13,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.057133531260011E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B13,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.9245797148717329E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B13,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.4230611536507577E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B13,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B13,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3704713070274831E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B13,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.860163269799998E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B13,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.3805796720002496E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B13,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.7871000534218817E-3},null,0.42189141398448404,13.420117264251363,0.71774396790836559,null,2.7302930679977341E-2,2.051721405919564E-2,2.319290126583342E-2]
[8,"SE373","SE373: PPC rental 34Mbit link per km distribution",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B14,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.14816065393645067},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B14,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.3000360850743606E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B14,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.12829739835133913},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B14,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.058002736439125E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B14,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B14,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.10356168842741041},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B14,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.7565658239999987E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B14,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.2197307410228084E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B14,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1233115473304288E-2},null,0.42521654148317833,14.003806307260481,0.71002420025057822,null,0.19129775920208275,0.15643658886026976,0.17518376926207388]
[9,"SO373","SO373: PC rental 34Mbit link per km distribution",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B15,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.22728719341844458},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B15,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.11435308989059577},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B15,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.22040759359334175},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B15,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.8838976448213736E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B15,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B15,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.18826493505911804},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B15,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5365062239100006E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B15,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.7982192888688832E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B15,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.1995829494400307E-2},null,0.50312157130677959,7.8812503566686942,0.6811302632105436,null,0.3347606834839375,0.30523975501841161,0.33804630199983748]
[10,"SE375","SE375: PPC rental 140Mbit link per km distribution",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B16,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8632961256536497E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B16,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1835318392143163E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B16,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.0991504692387319E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B16,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8890976906793763E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B16,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B16,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4383886977897376E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B16,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2437807510800002E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B16,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.5152683920701301E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B16,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.823956391000777E-3},null,0.63518182800875511,9.8634185772761835,0.72238754828351781,null,3.2826823084530485E-2,2.1800690868157686E-2,2.5017719530441674E-2]
[11,"SE753","SE753: Netstream 16 LL 155mbit rentals Per km",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B17,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B17,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B17,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B17,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B17,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B17,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B17,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B17,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B17,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[12,"SO375","SO375: PC rental 140Mbit link per km distribution",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B18,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.3660182497330723E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B18,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.7608557741978731E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B18,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.5690412707361205E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B18,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.1975738694852543E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B18,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B18,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.7620582154858685E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B18,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.7078935317900006E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B18,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8467846020711491E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B18,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.7135303241474074E-3},null,0.37480979283453719,8.9856076529574498,0.75681616030923393,null,0.11329897044933994,8.4333080980373315E-2,9.5436380084408634E-2]
[13,"ST375","ST375: Site Connect PPC rental 140Mbit link km dist",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B19,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B19,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B19,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B19,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B19,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B19,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B19,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B19,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B19,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[14,"SE381","SE381: PPC rental 64Kbit link",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B20,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.10780514627245072},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B20,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.6772632979572841E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B20,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.10056207516210536},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B20,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.1633834878287468E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B20,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B20,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.7478828372544304E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B20,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.3735520519899996E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B20,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.8320257428742469E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B20,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.065509707887064E-2},null,0.43386271061092607,11.764775141806821,0.7175326020034396,null,0.14733470814167821,0.14501620480963542,0.1594550062075199]
[15,"SH381","SH381: RBS PPC rental 64Kbit link",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B21,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B21,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B21,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B21,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B21,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B21,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B21,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B21,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B21,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[16,"SO381","SO381: PC rental 64Kbit link",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B22,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.27011614157348918},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B22,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.1821599553683122},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B22,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.38796352463107431},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B22,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.7362717235141682E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B22,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B22,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.21937213340020292},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B22,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.2930393063500004E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B22,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.6747535398064943E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B22,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.0822371138435448E-2},null,0.67437641566767614,9.871685595119974,0.71608574837406658,null,0.57012347999938651,0.33371168996404454,0.38958379100398444]
[17,"SE383","SE383: PPC rental 2Mbit link",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B23,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.40090516736316101},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B23,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.19445979339455149},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B23,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.44444458881809173},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B23,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.851601916737226E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B23,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B23,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.33171916314680511},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B23,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.3277560684400005E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B23,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.214709866448588E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B23,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.7062584481811052E-2},null,0.4850518507245869,10.408790317115022,0.78217381762116778,null,0.63890438221264323,0.46261505658550722,0.52522768604234626]
[18,"SE744","SE744: Netstream 16 LL 2mbit rentals Links",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B24,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B24,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B24,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B24,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B24,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B24,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B24,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B24,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B24,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[19,"SH383","SH383: PPC RBS rental 2Mbit link",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B25,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B25,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B25,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B25,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B25,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B25,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B25,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B25,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B25,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[20,"SO383","SO383: PC rental 2Mbit link",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B26,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.31585962242000648},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B26,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.19205587853087949},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B26,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.34695811032634599},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B26,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.0932599333595762E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B26,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B26,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.24745032322411376},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B26,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.0049647214199996E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B26,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.12253902751476414},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B26,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.9556713641710192E-2},null,0.60804187967874523,7.7165786576559317,0.66844167955546141,null,0.53901398885722551,0.41112244654461566,0.46394581745262375]
[21,"ST383","ST383: Siteconnect PPC rental 2Mbit link",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B27,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B27,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B27,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B27,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B27,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B27,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B27,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B27,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B27,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[22,"SY383","SY383: PPC rental 2Mbit CLZ link  et",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B28,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.7885738464367132E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B28,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.015396816595956E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B28,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.6117727566502354E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B28,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.0229705157184721E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B28,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B28,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.6784080246318247E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B28,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.6258247619199998E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B28,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1574412635035006E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B28,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.9448545833744245E-3},null,0.42087621100291867,11.903079646561888,0.76024117904973987,null,5.6271695732461914E-2,5.2407721644690916E-2,5.7922347826472181E-2]
[23,"SZ383","SZ383: PC rental 2Mbit CLZ link  int",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B29,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.1253372271911786E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B29,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2231908264152536E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B29,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.1167676704251074E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B29,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.9763670162925937E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B29,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B29,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.8694266863144476E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B29,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8207520588800004E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B29,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0229484412066246E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B29,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.4854198795845371E-3},null,0.39137882970618404,10.50051021961715,0.73684703467560508,null,5.3399584968403607E-2,4.1918325812092115E-2,4.7151485138995669E-2]
[24,"SE385","SE385: PPC rental 34Mbit link",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B30,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.7052922576996827E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B30,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.9412328267193985E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B30,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.6891165423536126E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B30,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.4629478285850236E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B30,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B30,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.0713971719149399E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B30,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.4562328244299999E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B30,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.968172559348001E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B30,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.3073631229692583E-3},null,0.52390815398852064,8.302342756434248,0.75451870906359841,null,5.6303493690730108E-2,4.5169654435326723E-2,5.0687396817018275E-2]
[25,"SO385","SO385: PC rental 34Mbit link",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B31,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.0526998338409173E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B31,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.0555248739915416E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B31,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.6602874145811576E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B31,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.9817218078094033E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B31,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B31,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.7295985180670382E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B31,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.6741437669999999E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B31,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8835000188019146E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B31,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.6063604202927654E-3},null,0.44799064902507063,12.966285513861383,0.75213566461905956,null,0.13715812288572699,8.3159448614168935E-2,9.6600944656970181E-2]
[26,"SE388","SE388: PPC rental 140Mbit link",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B32,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.7895076652948635E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B32,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0490616436082283E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B32,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.7051437449451329E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B32,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6895824267906946E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B32,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B32,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4039708462599465E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B32,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2054729503999999E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B32,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.5198839822378308E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B32,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.3332328750919114E-3},null,0.58622919809363916,10.591419731406496,0.68247857566364356,null,2.7542053885533612E-2,2.2261229601131992E-2,2.4960350881914287E-2]
[27,"SE752","SE752: Netstream 16 LL 155mbit rentals Links",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B33,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B33,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B33,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B33,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B33,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B33,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B33,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B33,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B33,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[28,"SO388","SO388: PC rental 140Mbit link",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B34,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.3901868859863805E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B34,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.0333705639023306E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B34,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.11092058100134249},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B34,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2143251533951389E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B34,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B34,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.6537147152485316E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B34,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.2109851249599995E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B34,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.4010117969338574E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B34,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.078139154883534E-2},null,0.53602453550886986,7.7328439254777033,0.69195895168124177,null,0.16125428664036578,0.12275262650702488,0.13855554659778074]
[29,"ST388","ST388: Site Connect PPC rental 140Mbit link",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B35,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B35,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B35,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B35,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B35,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B35,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B35,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B35,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B35,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[30,"SE391","SE391: PPC rental 64Kbit Distribution",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B36,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.1708005458040721E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B36,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.521725380497857E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B36,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.7929544961909074E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B36,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.8953178503546128E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B36,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B36,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.2388699417759492E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B36,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4728461840000002E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B36,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.5006732402703004E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B36,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.0795653499226324E-3},null,0.47991835453401815,10.95147652067188,0.74868324341250014,null,4.3146798766887644E-2,3.2799418970224405E-2,3.7027805249379396E-2]
[31,"SH391","SH391: RBS PPC rental 64Kbit link per km transmission",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B37,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B37,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B37,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B37,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B37,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B37,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B37,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B37,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B37,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[32,"SO391","SO391: PC rental 64Kbit link per km Distribution",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B38,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.9865760226651472E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B38,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.6099115101091194E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B38,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.305464355039495E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B38,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.5319025738116415E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B38,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B38,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.6220169709001708E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B38,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.776833608E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B38,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.7177340748454943E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B38,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.1411049839254737E-3},null,0.43596063930834711,9.1651336727940915,0.67795939538238958,null,7.9153758651486147E-2,5.9957181367348296E-2,6.7714249715193936E-2]
[33,"SE746","SE746: Netstream 16 LL 2mbit rentals Trunk",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B39,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B39,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B39,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B39,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B39,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B39,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B39,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B39,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B39,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[34,"SH372","SH372: PPC RBS rental 2Mbit link per km trunk",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B40,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B40,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B40,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B40,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B40,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B40,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B40,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B40,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B40,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[35,"ST372","ST372: Siteconnect rental 2Mbit link per km trunk",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B41,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B41,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B41,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B41,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B41,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B41,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B41,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B41,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B41,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[36,"SE754","SE754: Netstream 16 LL 155mbit rentals Trunk",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B42,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B42,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B42,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B42,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B42,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B42,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B42,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B42,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B42,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[37,"ST376","ST376: Site Con PPC rental 140Mbit link per km trunk",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B43,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B43,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B43,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B43,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B43,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B43,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B43,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B43,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B43,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[38,"SE432","SE432: PPC rental 64kbit link local end",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B44,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.13018305925044085},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B44,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.1447055194119735E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B44,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.14854887854789001},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B44,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.3401378722837729E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B44,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B44,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.10932015839266178},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B44,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.1786801591000004E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B44,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.6118523043822621E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B44,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3003317968694037E-2},null,0.4720050024013524,9.7141541883740388,0.70293100085907145,null,0.20999593374200975,0.16892184696091314,0.18950144846763009]
[39,"SE438","SE438: PPC rental 2Mbit local end copper",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B45,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.13582752215597035},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B45,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.7691256308816709E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B45,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.19978944967322881},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B45,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.4696941113723898E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B45,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B45,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.11330020466245118},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B45,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.4690837386999982E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B45,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.5701791727308679E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B45,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5478693300624107E-2},null,0.57198463960495471,9.2418906155332952,0.6700717041682086,null,0.27748070598204555,0.18378362834087078,0.21097673752711124]
[40,"SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B46,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.8437862139559993E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B46,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2654859547668023E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B46,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.2765884415984414E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B46,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0490120326193935E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B46,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B46,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.2820995065733124E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B46,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.78285016736E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B46,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.0326589598207071E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B46,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.2271044412176437E-3},null,0.4450003831358269,9.3269104337148665,0.76397262991323289,null,3.542074396365244E-2,3.2920494559846823E-2,3.6391727468284764E-2]
[41,"SH432","SH432: RBS rental 64kbit link local end",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B47,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.1145369558473796E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B47,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1314934369986408E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B47,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.5808394741430398E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B47,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.6450558809911224E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B47,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B47,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.0790178151795295E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B47,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2315357852999996E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B47,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.338430692437216E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B47,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.9320408174196026E-3},null,0.53510222834824195,7.9942997463442875,0.76600848213554107,null,3.7123329111416803E-2,2.9785980083076632E-2,3.3424066335995477E-2]
[42,"SH438","SH438: RBS rental 2Mbit local end copper",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B48,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.13724705988980462},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B48,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.1176547700924787E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B48,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.19813472418409631},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B48,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.7407492043230426E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B48,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B48,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.10842090581952094},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B48,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1457475344600003E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B48,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.6143634052236234E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B48,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.7241706404723469E-2},null,0.66432423233058868,7.8843672338875734,0.65837678363937324,null,0.28931127188502109,0.1820866066684336,0.21043911131316567]
[43,"SH440","SH440: RBS rental 2Mb le copper   256k",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B49,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.20502071452093995},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B49,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.2660171335847257E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B49,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.22713554232465305},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B49,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.3193907429835531E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B49,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B49,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.18881557355385098},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B49,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4180648438900004E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B49,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.5071543071368629E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B49,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.2775999187856503E-2},null,0.40317960811420689,8.8394210911271944,0.74328376171708865,null,0.30979571366050029,0.27722283053944413,0.30758281047817315]
[44,"SO432","SO432: PC rental 64kbit link local end",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B50,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.32850693481502796},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B50,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.1650782548999454},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B50,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.412935035440884},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B50,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.1067451662199794E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B50,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B50,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.26206180606565305},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B50,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.4623303612000006E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B50,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.11490894924750061},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B50,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.1173731118578048E-2},null,0.50251071561973515,10.573990373813858,0.69472429439737793,null,0.57801329034082938,0.40828444001147346,0.46492974246487473]
[45,"SO438","SO438: PC rental 2Mbit local end copper",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B51,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.2366827097232356},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B51,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.10956941587122042},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B51,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.23050270149823757},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B51,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8704150010523161E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B51,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B51,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.1703793134644378},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B51,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2754529314399997E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B51,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.3918826887571653E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B51,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.3380187513153943E-2},null,0.46293798139857861,12.65402114450939,0.72679456176290491,null,0.34007211736945797,0.25312983565567659,0.28645690315788347]
[46,"ST438","ST438: Siteconnect PPC rental 2Mbit local end copper",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B52,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.8920556699476353E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B52,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6810281016454312E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B52,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.8274632858228339E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B52,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.6291538052728741E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B52,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B52,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.7418643173913325E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B52,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.6549082472500002E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B52,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0301278571417298E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B52,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.7358083340798638E-4},null,0.43191265598419565,8.4077043746404758,0.78369442861783567,null,6.5084913874682649E-3,5.2375624633075992E-3,5.8753946192794896E-3]
[47,"SO400","SO400: External Customer Sited Handover connections",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B53,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.9435309352839177E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B53,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0022818078214645E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B53,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.3706509207445506E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B53,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.5442365029272382E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B53,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B53,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.1343343479193545E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B53,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B53,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.0702530788466795E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B53,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3600537016671313E-5},null,0.37795305793873102,8.3228563467047572,0.50762039916981383,null,1.4006737388227654E-3,1.3748823929693272E-5,1.5101485033432429E-4]
[48,"SO402","SO402: External Customer Sited Handover rentals",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B54,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5588866701685598E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B54,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.7097237414293354E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B54,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.7748904332930217E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B54,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.4796583742829924E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B54,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B54,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1308129586328658E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B54,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0278854227400001E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B54,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.7165857342750827E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B54,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2460281046593623E-3},null,0.55871436378935535,10.535449920485595,0.75212064965470204,null,2.6458628074359551E-2,1.6514652549114134E-2,1.9107598100401371E-2]
[49,"SO403","SO403: External In Span Handover rentals",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B55,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.6664652883320552E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B55,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.883287259482361E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B55,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.121364038929578E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B55,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.9590900502354593E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B55,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B55,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.6563124047807118E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B55,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.1171358605999998E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B55,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.2364261965139225E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B55,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.7988077142856966E-4},null,0.5051781715263336,9.706173194109752,0.72755230824898443,null,1.6096927648778139E-2,1.2893764742178779E-2,1.4471263651759037E-2]
[50,"SO404","SO404: 2 Meg bearer connection",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B56,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.9090458200474127E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B56,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.5708202696585462E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B56,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.0123208514652847E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B56,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.9115493412177425E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B56,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B56,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.3283144655160075E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B56,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1659295913400001E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B56,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.9101117291020267E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B56,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.031130672887392E-5},null,0.51683262242919126,7.7529120420078463,0.76706047140711087,null,1.2583141121123831E-3,9.1412404246532086E-4,1.0374388254523344E-3]
[51,"SO409","SO409: 2 Meg bearer rentals",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B57,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.1676702219203226E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B57,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6343013903847348E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B57,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.329334559437247E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B57,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.1722686879814719E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B57,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B57,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.2927898999648958E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B57,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.9302108939199999E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B57,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.3181941974268719E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B57,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.1001716723455287E-3},null,0.51593167087765202,9.9855041722078237,0.77907467234697314,null,4.9636359498219818E-2,4.5437663993996499E-2,5.0302027224822042E-2]
[52,"SE760","SE760: External 3rd Party POH Rental 64kbit",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B58,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2033772180560691E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B58,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.151346731779278E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B58,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.080491815680935E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B58,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.7338085473634159E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B58,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B58,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0484406107919354E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B58,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.1567711359999999E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B58,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.4097567697427156E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B58,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.934707222625887E-4},null,0.42807414453970993,13.778378716801019,0.75414796758940783,null,1.5956264888588628E-2,1.4775700503534411E-2,1.6339414462616098E-2]
[53,"SE765","SE765: Extl 3rd Party POH Rental 64kbit eff",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B59,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1859723893735108E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B59,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.8195072904905841E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B59,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1273850645727446E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B59,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1596742781257287E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B59,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B59,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1589042586544103E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B59,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.0686899168000002E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B59,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.6062881352055511E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B59,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1108458874678034E-4},null,0.4063760112523771,10.226771531832933,0.76163440890161027,null,1.609335793621803E-3,1.6375691899043383E-3,1.7952840976792751E-3]
[54,"SE434","SE434: PPC rental 34Mbit link local end",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B60,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.4905592440476538E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B60,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.3929892523945635E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B60,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.3307772727063321E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B60,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.3870149727116984E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B60,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B60,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.9237371237622914E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B60,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.0598614571200009E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B60,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.439429291015195E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B60,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.6232875592341419E-3},null,0.53289337081267307,8.3358952347355562,0.73119114285943121,null,6.7237665251008952E-2,5.9049277735057762E-2,6.5638568929656638E-2]
[55,"SE761","SE761: External 3rd Party POH Rental 34 45mbit",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B61,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0629742537344887E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B61,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.3789265879267095E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B61,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1054661510306206E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B61,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0144818183466138E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B61,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B61,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.4671832209509581E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B61,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4664342237299999E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B61,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.3133790251672099E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B61,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0264168985624561E-4},null,0.60010170194771695,10.478002015520664,0.71784828867212824,null,1.7433588098232915E-3,1.2809708406702081E-3,1.4518200040328907E-3]
[56,"SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B62,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.7501068805642166E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B62,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.2466863328776589E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B62,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.398027593547251E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B62,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.0125420003001938E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B62,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B62,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.3386887849074232E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B62,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.8585230924E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B62,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1636662099256236E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B62,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.5724315817374301E-4},null,0.59909928021561809,9.3459629339298047,0.78810545145620259,null,7.6447139264249099E-3,5.9064677179554662E-3,6.6556496827451074E-3]
[57,"SO434","SO434: PC rental 34Mbit link local end",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B63,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.11672781315452267},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B63,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.4046593107900193E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B63,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.11564296521897037},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B63,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0116233367583334E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B63,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B63,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.1843301619879299E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B63,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.6530565240899985E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B63,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.8920056670990561E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B63,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.3547964474426509E-3},null,0.46301384089457803,11.538663543346843,0.71244923447300779,null,0.16968955832687055,0.11095612222369408,0.1275856989397274]
[58,"SE436","SE436: PPC rental 140Mbit link local end",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B64,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.2069150460305626E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B64,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0542322715097275E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B64,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.520585319641365E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B64,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.4729004909024208E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B64,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B64,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8490019319737525E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B64,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4910275908800003E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B64,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.2412762747210615E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B64,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.2125951760705869E-3},null,0.47769499483267736,8.9243989159677284,0.74718602991493732,null,3.5748175911510922E-2,2.7219106361269806E-2,3.0722427600597877E-2]
[59,"SE751","SE751: Netstream 16 LL 155mbit rentals LE",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B65,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.13809462504437256},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B65,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.0646920853410197E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B65,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.13357461047914534},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B65,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.752315370491399E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B65,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B65,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.2922766335553353E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B65,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.3645774148799987E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B65,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.5350967178081276E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B65,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0222306472683755E-2},null,0.43916930752317934,14.160188611436819,0.72405067682723645,null,0.19422153133255554,0.13808969465827484,0.15712340472886527]
[60,"SE762","SE762: External 3rd Party POH Rental 155mbit",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B66,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.7965898196357623E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B66,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.6106551680056641E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B66,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.1518817719529848E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B66,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.5457295050442376E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B66,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B66,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.0376219893898393E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B66,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.8252981133999993E-7},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B66,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.6210254367244063E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B66,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.247718209570156E-5},null,0.46310698029954139,9.1233753830304547,0.75555194565469985,null,1.1762536939958648E-3,7.522045674732069E-4,8.6747742948480163E-4]
[61,"SE767","SE767: Extl 3rd Party POH Rental 155mbit eff",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B67,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6757565318277412E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B67,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.9007161052333777E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B67,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.8434834727979704E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B67,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8120968605887835E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B67,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B67,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3992050949359891E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B67,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.01033655885E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B67,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.449719661588356E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B67,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8120968605887829E-4},null,0.47147159836018049,9.2476101486278015,0.68414517737651637,null,3.6335550833213083E-3,2.2263970837125531E-3,2.5824854818780412E-3]
[62,"SO436","SO436: PC rental 140Mbit link local end",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B68,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.23930065240015019},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B68,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.11295354086622113},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B68,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.19148047379871627},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B68,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.6258298633652949E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B68,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B68,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.1770081387306672},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B68,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.19890870088E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B68,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.1611821453537108E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B68,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.407010708084854E-2},null,0.47201518146028354,9.1133342543929956,0.74142686254090617,null,0.30443401466493741,0.26499814968794527,0.29483268312510913]
[63,"ST436","ST436: Site Connect 140Mbits rentals",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B69,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.319830752377019E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B69,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.0637134865573067E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B69,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.7122905266923383E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B69,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.7028809163327201E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B69,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B69,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.33865421046981E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B69,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.135940484E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B69,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.9267118274327745E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B69,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2315478055620565E-3},null,0.61096572208478517,7.7505757432491054,0.73052248680685916,null,2.5186618753480688E-2,2.0027494253303593E-2,2.2495782891144702E-2]
[64,"SE763","SE763: External 3rd Party PoH Rental 2mbit Copper",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B70,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.9601132795999329E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B70,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.430566146088287E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B70,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.1447319471882606E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B70,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.8320300618849675E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B70,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B70,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.4158844521404805E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B70,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.1594437655000004E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B70,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.6977290692116669E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B70,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.9400920302393292E-4},null,0.48328087845395962,7.7246609024352475,0.75784921203688027,null,4.5752980932765473E-3,3.5710198090156439E-3,4.0193990221567459E-3]
[65,"SE768","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B71,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8559558875852636E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B71,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.8951490270556379E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B71,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.1897549478386603E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B71,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.9482993352554304E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B71,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B71,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3795340978287577E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B71,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1756182347E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B71,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.900177889467385E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B71,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5841312352076861E-4},null,{"$f":"IF(G71=0,0,H71/G71)","v":0.42539529521511488},{"$f":"IF(J71=0,0,G71/J71)","v":9.5260304923418744},0.77907757908849673,null,2.9792698505442241E-3,1.9655574385357391E-3,2.2575258838890733E-3]
[{"$f":"IF(B72=0,0,A71+1)","v":66},"SE439","SE439: PPC rental 2Mbit local end fibre",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B72,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.86294504795611071},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B72,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.45124435349426617},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B72,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.98541148458924066},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B72,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.6847717343968812E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B72,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B72,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.75180422603567809},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B72,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.174532573579999E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B72,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.24005354438833851},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B72,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.0292551986025446E-2},null,0.52291203775146577,8.9103292428796781,{"$f":"IF(SUM(M72:O72)=0,0,M72/SUM(M72:O72))","v":0.75765695655128729},null,{"$f":"SUM(H72:I72)","v":1.4366558380835068},{"$f":"SUM(M72:O72)+J72+K72","v":1.0891229410253433},{"$f":"V72*$X$6+W72","v":1.2299152131575271}]
[67,"SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B73,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8734524412859496E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B73,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.2433255896296039E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B73,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.097338626796804E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B73,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8340998148688636E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B73,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B73,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.505926134714178E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B73,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0332070781000002E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B73,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.3411660298724253E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B73,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5720855556018835E-3},null,0.38662980868933827,10.214560985711127,0.77582030665226265,null,2.8216711857597644E-2,2.1244859262664065E-2,2.4010097024708636E-2]
[68,"SE769","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B74,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.0887583023487083E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B74,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.8895741493138458E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B74,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.3871087300113551E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B74,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.7402162692337816E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B74,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B74,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.1928230373108889E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B74,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.9591660866499998E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B74,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.1121479544109504E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B74,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0920848544292421E-3},null,0.60449007950875167,8.3044955869188453,0.72426393400736133,null,1.8760661449427396E-2,1.2285951784731868E-2,1.4124496606775753E-2]
[69,"SH439","SH439: RBS rental 2Mbit local end fibre",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B75,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.256651316694863},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B75,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0333855149156639},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B75,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.4909708134697381},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B75,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.29988999889724421},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B75,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B75,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.7918425790453678},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B75,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.36702662398E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B75,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.82641352688693681},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B75,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.31863312382832187},null,0.31731536920091113,10.859486240522273,0.68400777072725305,null,4.5243563283854016,2.9195131314535292,3.3629000516352985]
[70,"SH441","SH441: RBS rental 2Mb le fibre   256k",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B76,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.18094339520451228},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B76,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.12082109021818624},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B76,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.18774817449386766},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B76,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.461253969758357E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B76,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B76,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.182639234401658},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B76,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2635699029399998E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B76,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.6569732864699888E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B76,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.1158148161080609E-2},null,0.66772865669745796,7.351675098457112,0.73250444936417969,null,0.30856926471205393,0.27394786395423548,0.30418765189601676]
[71,"SO439","SO439: PC rental 2Mbit local end fibre",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B77,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2705236131487025},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B77,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.52313952342552161},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B77,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.272514342070689},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B77,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.14150056184658552},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B77,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B77,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.92425663533830571},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B77,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.5749803192000007E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B77,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.43534426466119391},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B77,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.15472491342103273},null,0.41175112214486104,8.9789298117854859,0.67942142061665622,null,1.7956538654962106,1.501858959878005,1.6778330386966336]
[72,"ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B78,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.15431009081424638},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B78,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.4155795838124001E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B78,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.18876835180866353},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B78,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6386856412445489E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B78,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B78,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.14617357093697642},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B78,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1807583293000001E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B78,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.3824909015505776E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B78,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8780442180555502E-2},null,0.61017264225102286,9.4166987816559473,0.69567850277471965,null,0.28292414764678753,0.22650341219785769,0.25422997866724284]
[73,"SY439","SY439: PPC rental 2Mbit CLZ local end fibre  ext",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B79,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.5210750187514999E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B79,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.2012430585271397E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B79,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.7123504994708094E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B79,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.9307882138663666E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B79,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B79,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.4388689483433635E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B79,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.5272504641600016E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B79,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.698207502606363E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B79,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.2421680579797609E-3},null,0.39869827000193786,11.197144917368643,0.72287175075657539,null,8.9135935579979494E-2,6.6336825228005228E-2,7.5072146914843221E-2]
[74,"SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B80,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.0508972253871515E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B80,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1894908832582776E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B80,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0104921147439678E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B80,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.8527477683996239E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B80,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B80,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8914402137964999E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B80,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5970463358300001E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B80,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.0804096145605877E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B80,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.9897316367829311E-4},null,0.57998561241104374,7.1891992979726131,0.75624992352109688,null,4.1999829980022456E-3,2.786352998428351E-3,3.197951332232571E-3]
[75,"SY765","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B81,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2759415275192447E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B81,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.7834647173443687E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B81,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.4998636661252866E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B81,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1241614437611408E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B81,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B81,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0038961302117268E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B81,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5687756966400001E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B81,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.2227278018616928E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B81,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.0155521727378632E-5},null,0.45327035703500435,11.350162688824202,0.817679657130299,null,2.0782101378597232E-3,1.3401538304706501E-3,1.5438184239809031E-3]
[76,"SZ439","SZ439: PC rental 2Mbit CLZ local end fibre  int",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B82,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.10460017076905199},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B82,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.7656401033368425E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B82,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.8406127375130122E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B82,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.0666896465281992E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B82,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B82,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.0048331703965492E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B82,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.6164886242400009E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B82,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.4793707225567715E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B82,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.9340756300258541E-3},null,0.36000324623284274,12.966926379034625,0.78372271030751994,null,0.12606252840849855,0.1229648934623038,0.13531902124633666]
[77,"SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B83,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.9594981922319583},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B83,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.50136950708310846},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B83,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-4.1473714686894918E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B83,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.6216893505565504E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B83,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.8448022964583318E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B83,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.7785122086520852E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B83,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.7582713436600007E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B83,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.1242891686178989E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B83,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.3675407876479614E-2},null,0.25586627692267766,7474.1814540917385,0.30271540079541226,null,0.45989579239621353,9.4893256347873822E-2,0.13996304400270276]
[78,"SPO371","SPO371: Prot Path PC rental 2Mbit link per km dist",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B84,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.54499902875722883},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B84,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.9892859454285823E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B84,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-7.8783291311324243E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B84,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.4012047517628269E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B84,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.1296214736330692E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B84,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.5295620605152873E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B84,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.2698796099987994E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B84,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3439580372515606E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B84,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.229264970691815E-2},null,0.16494132046302934,7363.652905662695,0.31549675887230394,null,8.2014530323153395E-2,2.1483104588911707E-2,2.9520528560580739E-2]
[79,"SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B85,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.3949890218663636},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B85,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.69991721967110798},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B85,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-3.3281949290324575E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B85,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.516553235865671E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B85,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.9070021814832458E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B85,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.9055846319138869E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B85,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.3581774726784202E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B85,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.0401799386938513E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B85,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.7715353204002945E-2},null,0.29224234987335246,15792.317508058124,0.25815394990573165,null,0.66663527038078341,7.5874480683825615E-2,0.1412047371811424]
[80,"SPO373","SPO373: Prot Path PC rental 34Mbit link per km dist",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B86,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1812532146666481},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B86,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.33298428744201009},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B86,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.3699290218335113E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B86,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.0376755463987408E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B86,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.5976232999040454E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B86,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.6777319793380293E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B86,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3931929075679599E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B86,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.6508587501280553E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B86,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.2243068460140052E-2},null,0.28189069312795806,23448.378201154399,0.35090293994767674,null,0.31928499722367498,2.8589651473640936E-2,5.9879581201561088E-2]
[81,"SPE375","SPE375: Prot Path PPC rental 140Mbit link per km dist",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B87,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.7091936418479174},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B87,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.92502043144578805},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B87,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-2.6518457033683406E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B87,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.6134877798044696E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B87,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.9013439849489765E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B87,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.9120617702159552E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B87,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.0725649961726815E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B87,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.9248292786453318E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B87,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.6035488992979275E-2},null,0.34143754700931589,48262.216791398889,0.26394572410628692,null,0.89850197441210466,7.4398954347532575E-2,0.16245214783991885]
[82,"SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B88,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.0717745675628727},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B88,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5873807408105614},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B88,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-7.2130471921292696E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B88,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.541283558363814E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B88,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.8850023113075971E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B88,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.1170096770301605E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B88,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.7150161679611293E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B88,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.11185422808384927},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B88,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.16656950185932853},null,0.31298329996030194,32906.174467642639,0.296227231547395,null,1.5152502688892686,0.17577847168925601,0.32427299804040433]
[83,"SPE383","SPE383: Prot Path PPC rental 2Mbit link",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B89,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.056849127656931E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B89,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.3201878471249732E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B89,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-4.8172373803250547E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B89,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.8976993924972487E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B89,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.7721567570239631E-5},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B89,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.3413687375210694E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B89,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.9227277634239995E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B89,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.3085334538883438E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B89,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.3299481177604612E-3},null,0.14576679245914687,1017.8866163194815,0.65380803068569993,null,8.3846410909246775E-3,9.815828030538867E-3,1.0637522857449485E-2]
[84,"SPO383","SPO383: Prot Path PC rental 2Mbit link",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B90,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.9266679327169214E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B90,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.1033491731342119E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B90,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.1853958907462165E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B90,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.19661513743221E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B90,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.6456183669680067E-6},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B90,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5579864866074452E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B90,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0174146200100001E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B90,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.4468218274635165E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B90,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.9693530399430931E-4},null,0.16107338065039442,877.1076461619715,0.62000952744193982,null,1.9179532823879954E-3,2.540454585295187E-3,2.7284140069692106E-3]
[85,"SPE385","SPE385: Prot Path PPC rental 34Mbit link",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B91,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.10549528978447084},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B91,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8152243064720363E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B91,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-4.1158487501124913E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B91,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.2365115746501724E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B91,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.3650704377073455E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B91,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.3569837599660944E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B91,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1931420563999999E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B91,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.8857165282868535E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B91,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.637563043302964E-3},null,0.17206685816784606,2490.1452037973495,0.40145634313571316,null,1.4036394314607872E-2,8.5408866534101846E-3,9.9164532962417555E-3]
[86,"SPO385","SPO385: Prot Path PC rental 34Mbit link",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B92,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.8956508232054129E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B92,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1558761972892052E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B92,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-2.5726436139801127E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B92,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.7961573248089308E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B92,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0938062916019805E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B92,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.2501092490939726E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B92,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.2914249965920006E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B92,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.4708824893229669E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B92,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.273476918669142E-3},null,0.12993722665844282,2343.3303896732341,0.4783859615737176,null,8.9861183589119396E-3,6.9412481907911465E-3,7.821887789964517E-3]
[87,"SPE388","SPE388: Prot Path PPC rental 140Mbit link",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B93,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.761974083557604E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B93,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.3803762247186648E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B93,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-2.5468008893748239E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B93,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.0129315358599382E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B93,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.7754044072190433E-5},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B93,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.0365198883307004E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B93,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.9665033350559985E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B93,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.6063270053844944E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B93,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.7498304009535624E-3},null,0.15498564450827271,791.95548047705677,0.60404230211424537,null,4.8335753353438409E-3,6.8003952864965442E-3,7.2740856693602404E-3]
[88,"SPO388","SPO388: Prot Path PC rental 140Mbit link",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B94,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.18999987563048854},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B94,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.5471461348473824E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B94,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-8.4318051880363839E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B94,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8003144814574595E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B94,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5898310362644059E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B94,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1332192409762597E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B94,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0817788097015997E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B94,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.8407892771158085E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B94,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.2816580658670122E-3},null,0.13406041063948212,1055.3704788103053,0.58773396744556206,null,1.7039656160437441E-2,1.9620174119620755E-2,2.1290060423343624E-2]
[89,"SPE434","SPE434: Prot Path PPC rental 34Mbit local end",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B95,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.10792914559728577},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B95,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.3234554031900634E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B95,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-5.0159517796193849E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B95,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.9019042612454931E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B95,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.4042040508269912E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B95,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.7898129595339975E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B95,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5073382683296004E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B95,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.243942816741615E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B95,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.8225297503517055E-3},null,0.3079293720707118,1828.7173227460862,0.47030466387554876,null,2.821860225228125E-2,1.0683929050803726E-2,1.3449352071527289E-2]
[90,"SPO434","SPO434: Prot Path PC rental 34Mbit local end",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B96,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.18066686375273178},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B96,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.5118336721117168E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B96,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-7.0500907091094666E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B96,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0181776582559496E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B96,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.3099358192610191E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B96,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.7255925819699478E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B96,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.9152956153503994E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B96,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.9018215036880772E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B96,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.1427399675348174E-3},null,0.24973221864784242,1774.4139471906947,0.48319705521088518,null,3.80682460120077E-2,1.4751754994944763E-2,1.8482443104121518E-2]
[91,"SPE436","SPE436: Prot Path PPC rental 140Mbit local end",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B97,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.14931244706627306},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B97,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.3202593494168294E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B97,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-3.253077864075353E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B97,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.2648430706850934E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B97,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.1471549202934908E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B97,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.2076206525229419E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B97,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.05432675728E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B97,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.1149846302463702E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B97,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.0203890915779112E-3},null,0.28934355000553041,1806.5974851461538,0.33817521689642771,null,3.9949515630092941E-2,7.0254018812335121E-3,1.0940454412982621E-2]
[92,"SPO436","SPO436: Prot Path PC rental 140Mbit local end",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B98,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.90411242314435114},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B98,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.26672390679310115},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B98,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-3.3281630827070509E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B98,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.4955839639837844E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B98,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.0365674905227613E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B98,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.334940170570295E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B98,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1119385559023999E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B98,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.4087318735912434E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B98,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.125384747241799E-2},null,0.29501188122764666,1645.1616954078056,0.55187958978488527,null,0.23344227596603065,8.1134784884438926E-2,0.10401212792910994]
[93,"SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B99,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.12551062031045232},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B99,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.9466101405852725E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B99,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.1601652022534562E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B99,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.8169849819069626E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B99,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.9051313768490953E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B99,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.0458312884366846E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B99,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1549651048800001E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B99,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.8688372183268896E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B99,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.7845037092997994E-3},null,0.39411885052832674,445.54948328296626,0.67202806458714237,null,3.7864449383318163E-2,3.1114858249057343E-2,3.4825574288622527E-2]
[94,"SPO439","SPO439: Prot Path PC rental 2Mbit local end fibre",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B100,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.0718562472651781E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B100,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.4293210996564913E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B100,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-4.5983111601646818E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B100,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.4069004643220172E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B100,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2038987089434324E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B100,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.7640688243352656E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B100,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.2527879116639999E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B100,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.9773724724817571E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B100,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.2127540309178173E-3},null,0.28181419779537381,539.16337974462897,0.61125066276189932,null,9.6948998364002302E-3,8.0084280514712263E-3,8.9585282354384486E-3]
[95,"SQ103","SQ103: WS Low Tisbo Excess Construction",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B101,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":77.289187622590831},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B101,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":55.593977060306315},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B101,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-4.0731756724603803E-8},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B101,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.910905760117684},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B101,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B101,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.9485308851605678E-10},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B101,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B101,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.564075596129584E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B101,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.1007474401253585},null,0.71929824559388655,26.55159389957926,5.2989478541546284E-5,null,55.59397701957456,2.9109113244881333,8.35912107240644]
[96,"SO417","SO417: 64Kbit PC link connection cct prov  internal",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B102,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0493682163210138E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B102,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.32049873154387E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B102,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.212913359635838E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B102,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0396348655006877E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B102,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B102,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.3869378725995555E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B102,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.753025895E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B102,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.4127283470190118E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B102,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.3145843471243763E-4},null,0.43304010466043963,10.032021447479755,0.71680596662484253,null,4.5334120911797084E-3,3.6339272197465256E-3,4.0782016046821369E-3]
[97,"SO418","SO418: 64kbit PC Re arranges",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B103,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B103,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B103,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B103,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B103,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B103,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B103,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B103,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B103,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[98,"SE417","SE417: 64Kbit PPC new connection provision  external",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B104,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.2652371741894691E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B104,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1068071287195808E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B104,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5301492575772835E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B104,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.1114108506156803E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B104,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B104,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8578332058827974E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B104,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B104,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.0618877270378063E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B104,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.932140118016236E-5},null,0.48860540579624323,10.728547565855946,0.85850939790187963,null,2.6369563862968645E-4,2.375163063648146E-4,2.6335847895052388E-4]
[99,"SE418","SE418: 64kbit PPC Re arranges",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B105,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B105,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B105,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B105,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B105,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B105,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B105,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B105,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B105,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[100,"SO413","SO413: 2Mbit PC link connection cct provision",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B106,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.2026397430708427E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B106,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.5449135032296397E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B106,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5190229714921817E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B106,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.1071113140121835E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B106,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B106,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.6588901730265494E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B106,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4391048759399996E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B106,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.6912461074277504E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B106,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.3097181711287393E-3},null,0.38793967693130893,10.453362043207685,0.74407915834248539,null,2.3735143218151455E-2,2.4401650200464826E-2,2.6727694235843667E-2]
[101,"SE413","SE413: 2Mbit PPC link connection cct provision",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B107,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.4058516055574097E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B107,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.9365335030953597E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B107,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.5716738372936193E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B107,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.3681586379021422E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B107,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B107,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.7112401350338652E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B107,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.7281736169499998E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B107,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.9665480304480877E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B107,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.4305915657247104E-3},null,0.45841422560394063,10.059189743532652,0.70511541032454361,null,9.5082073403889786E-2,7.3183322028891176E-2,8.2501365222472381E-2]
[102,"SL136","SL136: WH SDSL conns  MPF  TISBO",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B108,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.401347489721579E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B108,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.4647883694047996E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B108,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-8.2615132217198664E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B108,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.175977542401456E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B108,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B108,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2910121149961983E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B108,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B108,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5897855649255866E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B108,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1206374227590345E-5},null,0.53268646243394713,11.916447714298155,0.89035891084090235,null,-7.9672485231506673E-6,1.5675884257289026E-4,1.5597805221762151E-4]
[103,"SL137","SL137: WH SDSL rentals  MPF   TISBO",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B109,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.5753706005690691E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B109,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6927766417194942E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B109,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.6831018164211256E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B109,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.9909236769675037E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B109,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B109,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.3070356471996055E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B109,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.9794072443600002E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B109,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.9024414225618498E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B109,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.596229659210927E-3},null,0.30361688271389803,18.640965811009711,0.76921057696123185,null,5.3758784581406198E-2,4.5983515643969013E-2,5.125187653294682E-2]
[104,"SH417","SH417: 64Kbit RBS new connection cct provision  external",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B110,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.1383726190790246E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B110,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.5539375644707073E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B110,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.6607958009038235E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B110,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.3559458549834718E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B110,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B110,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.0625884163970078E-7},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B110,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B110,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.956464771384722E-7},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B110,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.2924888842811843E-6},null,0.35325637342495114,6.3718924901711684,0.50441480886032564,null,4.7363351765485306E-4,4.5578511737616451E-6,5.097393590393725E-5]
[105,"SH418","SH418: RBS 64Kbit PPC Re arranges",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B111,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B111,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B111,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B111,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B111,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B111,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B111,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B111,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B111,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[106,"ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B112,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.877766046387586E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B112,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8159182015671301E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B112,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.1378378291409023E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B112,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.7360053347166873E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B112,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B112,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.8453629035189612E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B112,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8923546678400003E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B112,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0773113851910777E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B112,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.4040996606358786E-4},null,0.63101661924416108,10.518130245844633,0.72501327205644139,null,4.9537560307080326E-3,4.1981671768495472E-3,4.683635267858934E-3]
[107,"SH413","SH413: RBS 2Mbit PPC link connection cct provision",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B113,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8014294770446897E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B113,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2025544795924971E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B113,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.6159969420052626E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B113,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.1764988466944548E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B113,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B113,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.0372510724170449E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B113,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.25500079338E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B113,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.2740593328902235E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B113,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.34889479494748E-3},null,0.66755568003990429,8.2767306758769958,0.73655671895195274,null,3.8185514215977601E-2,2.9835618911688927E-2,3.357779930485473E-2]
[108,"SE740","SE740: Netstream 16 LL 2mbit connections",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B114,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.885652413752017E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B114,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5974054376500697E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B114,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.0642945472186388E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B114,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.7225196577648086E-7},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B114,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B114,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1956281729818365E-7},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B114,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B114,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.6698361130401605E-8},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B114,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.2347116316897454E-7},null,0.41110353360392371,5.7800536280528627,0.55286306200197743,null,7.2240350909836453E-5,8.8851314420506612E-7,7.9680675333690394E-6]
[109,"SO473","SO473: Separation   Diversity",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B115,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.4373722967776778E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B115,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1991259673399373E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B115,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.2649618021886914E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B115,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.98422315888862E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B115,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B115,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.5800629989560231E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B115,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5665827535799997E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B115,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.5903960481961729E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B115,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.3645653261979544E-3},null,0.34884960481704097,11.51848274663822,0.7498724402384831,null,4.4640877695286289E-2,3.7390915024180821E-2,4.1765721038318875E-2]
[110,"SPO438","SPO438: Prot Path PC rental 2Mbit local end copper",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B116,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.4265029982790168E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B116,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.3843273098556199E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B116,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-6.7192208560102012E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B116,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.9881322605216787E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B116,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B116,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.7592567795039434E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B116,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8730963209300001E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B116,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.6034892719804364E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B116,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.315286214625099E-4},null,0.4475509212078696,71.75091047034806,0.7696063321303197,null,-3.3489354615458137E-5,1.1580290240745849E-3,1.15474706732227E-3]
[111,"SE473","SE473: Separation   Diversity",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B117,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.9496322603661689E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B117,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0278686933576236E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B117,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.4711687850008063E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B117,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.8828543017708252E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B117,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B117,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.7057767438008817E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B117,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.6553913293600008E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B117,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.7513085406081125E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B117,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.9873094414570832E-3},null,0.43568761337568795,14.232725022833064,0.72836490117490904,null,0.10499037478358431,6.9490261059154373E-2,7.9779317787945642E-2]
[112,"SO474","SO474: Third Party Equipment PPC",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B118,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.1329219009593246E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B118,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.3691552273411758E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B118,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.1265448836844723E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B118,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.6818724616810165E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B118,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B118,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.9162777270865633E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B118,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.4440517191000003E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B118,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.7129647415182458E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B118,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.1563319309870038E-3},null,0.3689022268970984,13.66820745731755,0.64402405233663662,null,0.11495700111025647,8.3018737664920114E-2,9.4284523773725246E-2]
[113,"SE474","SE474: Third Party Equipment PPC",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B119,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.6702714908372817E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B119,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.1216250856511739E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B119,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.10891204432361912},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B119,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.4591483095153271E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B119,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B119,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.5524798027953116E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B119,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.6650160714400001E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B119,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.0667246942971182E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B119,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.1734388305520767E-3},null,0.42621606741408158,10.223194704653883,0.710830358287039,null,0.15012829518013085,0.11570784344115403,0.13042041636880686]
[114,"SO475","SO475: Other Single Payment",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B120,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.3768488929346534E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B120,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.0112693970186624E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B120,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5148326671136705E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B120,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.51637472382814E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B120,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B120,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2061183446327992E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B120,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.342379404200001E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B120,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.7751892115322231E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B120,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.6708202975513761E-3},null,0.4365961601062901,9.0798723514643616,0.76125980667792181,null,2.1159596068155366E-2,1.7360089761092556E-2,1.9433730175771782E-2]
[115,"SE476","SE476: Other single Payment  external",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B121,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5615917153724589E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B121,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.6331923089452153E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B121,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.7626663499234894E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B121,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.4959738576849455E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B121,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B121,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1624806918039654E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B121,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.6133808987999982E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B121,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.1134273344709408E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B121,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3071616232198547E-3},null,0.48880845318295024,10.438629708336338,0.7381838577976445,null,2.5259855808180111E-2,1.7243821491094342E-2,1.9719287360295993E-2]
[116,"SO410","SO410: 34 45Mbit PPC link conn cct prov",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B122,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2693369795221612E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B122,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.5754299655571009E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B122,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6221450649098459E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B122,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.3402933287293383E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B122,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B122,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.4757563783679044E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B122,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B122,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1720694708398978E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B122,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3826183812155276E-5},null,0.43923954438449886,9.4705908946480619,0.88992405703863953,null,2.1796880614655559E-4,1.1988119177937141E-4,1.4124213478173387E-4]
[117,"SE410","SE410: 34 45Mbit PPC link conn cct provision",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B123,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.3224377896429894E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B123,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.081368664400737E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B123,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.4840638132452727E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B123,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.0490966882047239E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B123,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B123,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.5826445713044776E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B123,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B123,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.9036451561372799E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B123,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.4441305114442098E-5},null,0.39105551753951978,13.144753507980161,0.7834326377249462,null,7.5654324776460097E-4,4.9779187557386778E-4,5.7193311385479869E-4]
[118,"SO416","SO416: 140 155Mbit PPC link conn cct prov",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B124,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.3771058631716048E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B124,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.010637100929443E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B124,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.7227635646264329E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B124,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.2682773938693624E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B124,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B124,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.4799447751388913E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B124,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B124,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.1007625291531232E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B124,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.7936578088360862E-5},null,0.4251544353102647,4.512112186685191,0.51506998918321578,null,5.8238272747193776E-3,6.5263481242985635E-5,6.3599855416548469E-4]
[119,"SE416","SE416: 140 155Mbit PPC link conn cct prov",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B125,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.7586205026762457E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B125,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1416224331311547E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B125,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.9337813320972658E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B125,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.0115248778642607E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B125,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B125,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8039780163696512E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B125,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B125,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.1891552304987677E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B125,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.3946724736479299E-5},null,0.41383816005993651,13.714075987989842,0.84977319063438328,null,3.0754037652284207E-4,2.324046027205954E-4,2.6254355961983394E-4]
[121,"SQ101","SQ101: WS High Tisbo 3rd Pty Equipment Depn",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B127,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B127,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B127,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-4.9458438444861058E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B127,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2304041845378739},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B127,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B127,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.7972312498427445E-11},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B127,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B127,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.4003801852566341E-7},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B127,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.285703249011487},null,0,0,4.5201044801365711E-5,null,-4.9458438444861058E-9,1.2304050246138647,1.230405024129172]
[122,"SQ102","SQ102: WS Very High Tisbo 3rd Pty Equipment Depn",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B128,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B128,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B128,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-3.8543880087693666E-10},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B128,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.1358447872336026},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B128,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B128,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.6347344366161187E-12},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B128,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B128,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.5257027772409651E-8},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B128,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.10422574192922959},null,0,0,6.5774355060723536E-5,null,-3.8543880087693666E-10,0.13584484249426512,0.13584484245649212]
[125,"SP383","SP383: PC rental 2Mb link   Non SMP",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B131,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.4897627708394283E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B131,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.3660362210770028E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B131,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.811088441887751E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B131,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.5218170453165683E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B131,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B131,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.6508907669271294E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B131,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.6903972893300004E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B131,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.2604871485636102E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B131,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.8787026283457156E-4},null,0.54866119659120816,7.0695403503438632,0.74075577986677488,null,4.1771246629647533E-3,3.9308115836044774E-3,4.3401698005750234E-3]
[126,"SP385","SP385: PC rental 34Mbit link Non SMP",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B132,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0633476706148402E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B132,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.7488084401981147E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B132,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1532108222856244E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B132,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.9822549032873942E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B132,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B132,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.3867079363606682E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B132,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3171502876599999E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B132,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.7856415411783615E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B132,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.3345001936123904E-5},null,0.35254776436671076,11.838315457131685,0.82339508725045507,null,1.5280916663054358E-3,1.1083746470744369E-3,1.2581276303723697E-3]
[129,"SP439","SP439: PC rental 2Mb LE fibre   Non SMP",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B135,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.1904342879346274E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B135,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0194843180633845E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B135,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.5708298554786925E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B135,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.3156073158049859E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B135,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B135,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.6143880838823443E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B135,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.0529569680500001E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B135,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4822404152876132E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B135,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.1073850627055416E-4},null,{"$f":"IF(G135=0,0,H135/G135)","v":0.41993072979333185},{"$f":"IF(J135=0,0,G135/J135)","v":13.52702308644054},0.79068299550730103,null,8.5903141735420765E-3,7.6322421877185066E-3,8.47409297672563E-3]
[130,"SO411","SO411: Analogue PC link connection cct prov",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B136,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.5184212855220019E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B136,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6092871056461907E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B136,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.9380132948455081E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B136,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.5539673581713325E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B136,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B136,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1967352041491272E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B136,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B136,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1443779405715546E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B136,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.7554037014638721E-5},null,0.45738897506909348,4.657713117751336,{"$f":"IF(SUM(M136:O136)=0,0,M136/SUM(M136:O136))","v":0.51118213011097746},null,{"$f":"SUM(H136:I136)","v":8.0989420054101268E-3},{"$f":"SUM(M136:O136)+J136+K136","v":9.8950805028920146E-5},{"$f":"V136*$X$6+W136","v":8.926471215591126E-4}]
[133,"SPE413","SPE413: 2Mbit PPC lnk Prot Path conn cct provision",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B139,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.7151102836434303E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B139,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6844594381733684E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B139,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B139,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.566046641269749E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B139,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B139,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1977561237730654E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B139,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B139,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2689940987431844E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B139,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.366940150710018E-5},null,0.45340765403104244,4.9102397325691785,0.48556035906678635,null,1.6844594381733684E-4,1.0032796863785999E-4,1.16835671131959E-4]
[134,"SG110","SG110: PCs 34 45Mbit regional Trunk WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B140,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.3260322639278306E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B140,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8440558356743052E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B140,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.0963991017679289E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B140,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.8270124606320605E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B140,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B140,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.7882465841678607E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B140,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.3593546780000004E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B140,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.2368115492202994E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B140,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.4481003358170049E-4},null,0.42626955213690215,11.30394088973871,0.75068149385818606,null,5.9404549374422345E-3,4.0969883398310966E-3,4.6791529237004354E-3]
[137,"SG118","SG118: PPC rental 64kbit link per km regional trunk  ext",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B143,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.7391859915286015E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B143,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0580658334187506E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B143,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.2320880615788706E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B143,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.8278315619236936E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B143,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B143,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.2343470903495463E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B143,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.6695436395000006E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B143,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.5723953646351042E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B143,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.5840529789992388E-3},null,0.38627016810504983,9.6865245738512478,0.74646036393595094,null,3.290153894997621E-2,3.2760393266449257E-2,3.5984744083546925E-2]
[138,"SG119","SG119: PC rental 64kbit link per km regional trunk  int",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B144,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.7509448150776896E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B144,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.8462378299133905E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B144,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.1837074806295097E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B144,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.7917554502938682E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B144,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B144,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.6805044970759079E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B144,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.2318550307999993E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B144,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8885158796198859E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B144,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.644332200707345E-3},null,0.49491656091903236,9.9295366740422235,0.66050572443944866,null,8.0299453105429006E-2,6.15142777675598E-2,6.9383624171891839E-2]
[141,"SG103","SG103: PPC rent 2Mb CLZ link per km regional trunk  ext",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B147,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.1651987606525953E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B147,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.7471735465872763E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B147,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.5195983956637948E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B147,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.4392094819604681E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B147,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B147,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.1115233424923905E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B147,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1047530288E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B147,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.7822774930238077E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B147,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.6166065351939565E-4},null,0.40398940298445674,8.8766412916382986,0.75658631613266791,null,3.3943157503225222E-3,3.0347767930196182E-3,3.3674197365512254E-3]
[142,"SG104","SG104: PC rent 2Mbit CLZ link per km regional trunk  int",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B148,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.5495513635661431E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B148,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.904151879541531E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B148,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.8045661241321366E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B148,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.4602307153641805E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B148,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B148,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.4823941973077914E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B148,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.0707297099600002E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B148,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.6901536474643014E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B148,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.0344297913750679E-4},null,0.63833807939803677,10.200260152225487,0.67284598878237278,null,7.7087180036736671E-3,5.6216416460184706E-3,6.3770960103784902E-3]
[145,"SG107","SG107: PPC rental 140Mbit link per km regional trunk",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B151,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.8322732191143705E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B151,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0227606264423851E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B151,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.562319077954893E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B151,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.4988078130397457E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B151,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B151,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.9906473811109908E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B151,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.9301662930399998E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B151,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3324527355072805E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B151,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.5939848333556821E-4},null,0.51828172530322414,8.974374049671102,0.78890665360745604,null,8.585079704397279E-3,6.9759110642152863E-3,7.8172488752462198E-3]
[146,"SG108","SG108: PC rental 140Mbit link per km regional trunk",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B152,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1405274713718102E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B152,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.1790266533866163E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B152,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.4242539112577056E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B152,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.787954389160562E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B152,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B152,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0379811548039799E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B152,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.2954290973600005E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B152,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.1807848385458528E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B152,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0849326406371063E-3},null,0.36641174879901339,12.978304402428231,0.76502758785575387,null,1.8421565765963672E-2,1.4446687254599067E-2,1.6252000699663507E-2]
[149,"SG114","SG114: Prot Path PPC rent 34Mb link per km regional trunk",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B155,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.4899304427147351E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B155,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.8336223450648756E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B155,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.2196828537478127E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B155,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.6380712015654622E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B155,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B155,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.8817397982283397E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B155,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.4484801534400006E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B155,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4173258078494678E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B155,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.8962197276752699E-4},null,0.63110606750326181,7.96359301292269,0.73205648020961311,null,9.0533051988126879E-3,5.8663212063877939E-3,6.7535451158714371E-3]
[150,"SG115","SG115: Prot Path PC rent 34Mb link per km regional trunk",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B156,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.346340822771689E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B156,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.7198205885378192E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B156,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.0182503880194868E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B156,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5704736402063772E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B156,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B156,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4459768151338865E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B156,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.6769058879999977E-7},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B156,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.1250004614076248E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B156,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.9104730880861081E-4},null,0.57339274409321972,8.5728329868355218,0.73795240276574803,null,2.7902324468732686E-3,2.1164919158840867E-3,2.3899346956776672E-3]
[153,"SG218","SG218: PPC rental 64kbit link per km national trunk  ext",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B159,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.3897280975367814E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B159,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.3608312875950996E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B159,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5014867957301099E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B159,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6222980491581841E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B159,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B159,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1479708294547513E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B159,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.7036735610000006E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B159,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.3375290025214602E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B159,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4573185865319285E-3},null,0.45770329454152453,8.5664166227526195,0.72541871188354379,null,2.1375699244896199E-2,1.744723901978816E-2,1.9542057545787989E-2]
[154,"SG219","SG219: PC rental 64kbit link per km national trunk  int",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B160,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.4316382678091124E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B160,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.4562426878884111E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B160,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.1273965496638557E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B160,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0814664331637325E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B160,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B160,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.6498267164404878E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B160,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5732549077199999E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B160,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.443652259309568E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B160,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.143095761827008E-3},null,0.42435786474025172,11.136380493640035,0.78033272693990885,null,4.5836392375522672E-2,3.7039118405955376E-2,4.1531084858756596E-2]
[157,"SG203","SG203: PPC rent 2Mb CLZ link per km national trunk  ext",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B163,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1945665118039699E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B163,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.1613951846959437E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B163,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.2676782654680325E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B163,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6556602536052633E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B163,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B163,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.4391548446775929E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B163,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B163,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.0945569315051138E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B163,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.6725547459889904E-5},null,0.2646478997575259,7.2150461376526724,0.44078097004903699,null,2.299292217314992E-3,2.2090314312235337E-5,2.474209516091046E-4]
[158,"SG204","SG204: PC rent 2Mbit CLZ link per km national trunk  int",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B164,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.2522119982495495E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B164,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.1454641411378325E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B164,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2915674152872586E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B164,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.913705990449743E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B164,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B164,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8984111118326247E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B164,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B164,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5345110030127062E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B164,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.8687459179979317E-5},null,0.40848772704774106,5.8922876790830161,0.55300150959531946,null,1.3130220566986369E-2,1.2346628105295074E-4,1.4102278966176148E-3]
[161,"SG207","SG207: PPC rental 140Mbit link per km national trunk",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B167,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8851491472824456E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B167,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.2520042398874266E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B167,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6686074382987694E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B167,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.9239472160691195E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B167,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B167,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4425296246959255E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B167,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.5388963363999974E-7},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B167,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.5021512279639151E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B167,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.369589543642424E-4},null,0.43773747301550014,9.7983413034275255,0.8042207285206453,null,2.493807862287512E-3,1.9860933587328689E-3,2.2304865292370451E-3]
[162,"SG208","SG208: PC rental 140Mbit link per km national trunk",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B168,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.1232197793153849E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B168,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.8228084889315263E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B168,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.11405225852092751},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B168,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.8378749663063543E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B168,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B168,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.6546876660058707E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B168,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.5939147181199996E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B168,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.3231953113667932E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B168,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0657697880165216E-2},null,0.41901966426357357,9.273567524044994,0.74085218876159087,null,0.15228034341024277,9.96626438872142E-2,0.11458611754141799]
[165,"SG214","SG214: Prot Path PPC rent 34Mb link per km national trunk",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B171,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.6491070273121483E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B171,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6612106832161936E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B171,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.8087909855054454E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B171,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.6314673169259462E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B171,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B171,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.1678461513560415E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B171,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B171,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.9226938695600266E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B171,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.6314673169259462E-5},null,0.4552375884792299,10.048574608682239,0.84248638614390059,null,6.4700016687216388E-4,4.1232622700046386E-4,4.7573224335393594E-4]
[166,"SG215","SG215: Prot Path PC rent 34Mb link per km national trunk",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B172,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.6025855478796895E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B172,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.240135449341266E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B172,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.8536701350616339E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B172,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.3354091539729291E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B172,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B172,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5310294779945475E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B172,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5274682051200003E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B172,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.2143218470478521E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B172,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.8072089830583689E-3},null,0.4765013201397344,11.144023921685191,0.65039785353906598,null,4.0938055844029E-2,2.5875300463017455E-2,2.9887229935732298E-2]
[169,"SE771","SE771: PPCs 34 45Mb Dist WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B175,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6961844265352157E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B175,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.1314962036243396E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B175,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.4334437983557127E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B175,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.7389113780584501E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B175,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B175,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.5964344874269371E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B175,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B175,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.8169749381552751E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B175,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.5432748510542752E-5},null,0.36148758989310525,6.192914601485211,0.48512557191517736,null,3.4947587603919562E-3,3.4802523206166715E-5,3.7728888172457842E-4]
[170,"SE773","SE773: PPCs 140 155Mb Link WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B176,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.3427881369196075E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B176,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.5263043580814368E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B176,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.2268302525261864E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B176,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.2797510771909038E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B176,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B176,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.9657491735945451E-7},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B176,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B176,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.955432391821901E-7},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B176,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.5783383616460841E-6},null,0.2849807994969123,7.8107069234356272,0.47075608418947312,null,6.3220932961070007E-4,5.971869233732548E-6,6.792838353558116E-5]
[173,"SG221","SG221: PPCs 34 45Mbit national Trunk WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B179,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.4579561658257579E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B179,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.3828239522438187E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B179,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.6017198552669789E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B179,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.4743465445540694E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B179,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B179,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.328282118917502E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B179,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B179,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.1404356232451442E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B179,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.0376971543386454E-5},null,0.30061424718907598,5.8922876790830161,0.51451960830258425,null,2.6455480947894169E-3,3.1212183187703341E-5,2.9047589647706619E-4]
[174,"SG211","SG211: PCs 140 155Mbit national Trunk WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B180,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.9131471011012064E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B180,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.0227090222580778E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B180,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.5102245258783135E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B180,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.8940607279650543E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B180,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B180,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.5830773969933389E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B180,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B180,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.6659366919328754E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B180,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.2935758894315894E-4},null,0.30972376983116917,5.9524130635634558,0.43170511605559792,null,5.600451616100894E-2,6.4189621368576752E-4,6.1303387974646437E-3]
[177,"SO773","SO773: PCs 140 155Mb Link WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B183,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.8917478739448463E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B183,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.1745492618846044E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B183,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.241407420762056E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B183,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.6397625193200761E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B183,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B183,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.8299735798094649E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B183,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.0334100612600008E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B183,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.3707547230033942E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B183,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.3009991254772144E-3},null,0.53881281578993823,8.8734316277145595,0.67029326978437687,null,9.4159566826466604E-2,7.8697379648061269E-2,8.7925017197054992E-2]
[178,"SO774","SO774: PCs 140 155Mb Dist WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B184,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1703758365838205E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B184,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.3494941951603807E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B184,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2760927037563253E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B184,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1467376716481103E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B184,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B184,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.8759315511618792E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B184,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.2830206982400002E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B184,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.7474762305177186E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B184,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2155419319469967E-3},null,0.54251753980958406,10.206134022803463,0.67722622079957151,null,1.9110421232723634E-2,1.2776428474025948E-2,1.4649249754832864E-2]
[181,"SG109","SG109: PC Rental 622Mbit link per km regional trunk",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B187,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.2071299972814933E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B187,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0238603856434922E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B187,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B187,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.210616367137281E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B187,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B187,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8998221109704659E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B187,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B187,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.9451586077333886E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B187,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3538075503470666E-5},null,0.36844309602079012,6.7792987275471264,0.49410445720281726,null,3.0238603856434922E-5,1.5951144390076664E-5,1.8914527568007288E-5]
[182,"SO431","SO431: PC rental analogue link local end",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B188,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B188,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B188,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.6873368388852108},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B188,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B188,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B188,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B188,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B188,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B188,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0.6873368388852108,0,6.7359010210750664E-2]
[185,"SD111","SD111: BES 1Gb Rentals   External   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B191,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.2724286817525416E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B191,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0620476899492967E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B191,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.52900118288959996},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B191,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.8063362386440529E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B191,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B191,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.11317341519570598},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B191,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0923027002079999E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B191,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.6531803190906236E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B191,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.6697165624406626E-3},null,0.37015099286423725,14.247243600354071,0.62973428154813804,null,0.55962165978909295,0.18552247765225835,0.24036540031158946]
[186,"SD112","SD112: BES Other Bandwidth Rentals   External   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B192,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.4268056097131882E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B192,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.1972708974159223E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B192,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.9326922870859979E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B192,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.211935579261662E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B192,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B192,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.7749131112962006E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B192,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.5354089152000015E-7},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B192,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.253944323641629E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B192,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.171404383601766E-4},null,0.29417258166370991,11.772949273280926,0.58598242855623117,null,6.3524193768275894E-2,3.1501463469531477E-2,3.7726834458822515E-2]
[189,"SD103","SD103: WES 10Mb Rentals   External   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B195,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.12336286506893103},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B195,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.7708198807900663E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B195,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.63233540897413243},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B195,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0187964244190649E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B195,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B195,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.23361831944049993},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B195,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.525839844672E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B195,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.10186244201438475},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B195,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3947808191451482E-2},null,0.38673063227935672,12.108686496350302,0.69633708186055598,null,0.6800436077820331,0.34568398409752205,0.41232825766016129]
[190,"SD104","SD104: WES 100Mb Rentals   External   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B196,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.14146024301974808},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B196,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.9688094310981005E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B196,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.69633404280811451},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B196,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0807736919319246E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B196,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B196,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.158898333313787},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B196,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2592869595470001E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B196,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.3876076313944942E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B196,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0589398799737037E-2},null,0.28056006029510694,13.088794081107068,0.62858585189903882,null,0.73602213711909548,0.26359473941664663,0.33572490885431799]
[193,"SD116","SD116: WES 10Mb Rentals   Internal   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B199,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.11060641492297048},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B199,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.8615393977157487E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B199,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.60630400353682956},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B199,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0627297668660725E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B199,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B199,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.16135757217702007},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B199,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5172025507219998E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B199,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.5157047691089241E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B199,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1356622018470774E-2},null,{"$f":"IF(G199=0,0,H199/G199)","v":0.43953503068528765},{"$f":"IF(J199=0,0,G199/J199)","v":10.407764830860275},0.65451550880572562,null,0.65491939751398709,0.25715708956227723,0.32133919051864795]
[194,"SD117","SD117: WES 100Mb Rentals   Internal   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B200,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.14838717512878799},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B200,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.2051508153233145E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B200,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.90201133189290117},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B200,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5079385285761479E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B200,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B200,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.21022479335389663},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B200,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.1397463134120002E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B200,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.13106926479773343},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B200,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3162514274859597E-2},null,0.35078171754436777,9.8403994802693138,{"$f":"IF(SUM(M200:O200)=0,0,M200/SUM(M200:O200))","v":0.61592520905696424},null,{"$f":"SUM(H200:I200)","v":0.95406284004613429},{"$f":"SUM(M200:O200)+J200+K200","v":0.35639484090052564},{"$f":"V200*$X$6+W200","v":0.44989299922504677}]
[197,"SD114","SD114: Ethernet Main Link Rentals   Internal   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B203,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.34462825124735913},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B203,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.6750245504549776E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B203,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.8757141624676041},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B203,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.8329940532174452E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B203,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B203,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.50828258898758694},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B203,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.3008036532000006E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B203,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.14609360085197434},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B203,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.6980895744928048E-2},null,0.28073799856619031,12.164806730037542,0.77670453080004831,null,4.9724644079721543,0.68273913840826761,1.1700406503895389]
[198,"SD115","SD115: Ethernet Main Link Rentals   External   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B204,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.27688068861292559},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B204,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.7819277447832198E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B204,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.4960730186014612},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B204,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.5145805324648895E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B204,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B204,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.43886449213888706},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B204,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.2766443860500008E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B204,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.13238872854421038},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B204,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.5857479060252164E-2},null,0.35329035743833276,11.011008994868675,0.76820454558315177,null,3.5938922960492934,0.59643179245160693,0.94863323746443773]
[201,"SD126","SD126: EAD Other 1Gb Rental   External   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B207,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.22745145906418657},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B207,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.5077928747518452E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B207,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5976363790384323},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B207,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.1124958689107406E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B207,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B207,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.31484159706270493},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B207,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.4610987104800002E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B207,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.13388590603282105},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B207,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.9629386392533425E-2},null,0.33008330241720513,10.766954028718013,0.70159356843660836,null,1.6727143077859508,0.46987707277173824,0.6338030749347614]
[202,"SD127","SD127: EAD LA 10Mb Rentals   External   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B208,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.1939514824622126E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B208,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.2812408428621204E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B208,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.18196190966511872},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B208,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.5287814313591134E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B208,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B208,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.12907597045900379},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B208,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0127120395E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B208,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.8116110029479172E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B208,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.831532928980955E-3},null,0.27840546136314526,12.550506658263878,0.62294688820426103,null,0.20477431809373992,0.2137309890402371,0.2337988722134236]
[205,"SD131","SD131: Other Ethernet Rentals   External   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B211,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.14016979299141194},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B211,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.3403778473325206E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B211,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.10302417977271314},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B211,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.7153073363799749E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B211,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B211,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.22710509409336418},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B211,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.0742397218799999E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B211,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.17180660060739772},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B211,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2252195259856963E-2},null,0.45233553621078609,8.171701363280448,0.56928209635052951,null,-3.9620401299387931E-2,0.41608551046178044,0.4122027111344404]
[206,"SD144","SD144: EAD Other 10Mb Rental   Internal   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B212,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.13066836313871286},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B212,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.0861630719929626E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B212,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.5981054377419609},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B212,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1179831031421944E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B212,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B212,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.21532510715029424},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B212,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8906463996200001E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B212,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.13927630550338474},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B212,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.4329824327622665E-3},null,0.3127125016217765,11.687865654807965,0.60719901128632736,null,0.63896706846189055,0.36580015014909711,0.42841892285836236]
[209,"SD147","SD147: EAD LA 10Mb Rentals   Internal   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B215,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.26200395880557675},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B215,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.10883279069916077},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B215,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.89145397913868318},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B215,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.5510636793791848E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B215,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B215,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.42071128393777052},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B215,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.4787549601749999E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B215,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.22158229734910564},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B215,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.3057690948234934E-2},null,0.41538605445241183,10.27038097572448,0.65497851932003637,null,1.0002867698378439,0.66783900563026977,0.76586710907437849]
[210,"SD148","SD148: EAD LA 100Mb Rentals   Internal   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B216,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.69528668169950758},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B216,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.25920155770199732},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B216,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6351206711377471},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B216,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.0655256183911871E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B216,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B216,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0192150466606578},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B216,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.2174624576999986E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B216,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.63536912927863465},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B216,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.1234555359390298E-2},null,0.3727981054784828,9.8405514218179793,0.61596780885247393,null,1.8943222288397443,1.7253116067477814,1.9109551851740763]
[213,"SD155","SD155: EAD LA 10Mb Connection   Internal   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B219,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.10235499046852589},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B219,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.1849854036137134E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B219,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-6.906378386404427E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B219,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.4835973520756489E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B219,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B219,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.12164928019319053},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B219,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.645443251526001E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B219,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.1265556038069486E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B219,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1276976968002997E-2},null,0.40886969794605121,12.065045784319679,0.63046626832452168,null,-2.7213929827907136E-2,0.20143488801585094,0.19876792289271603]
[214,"SD136","SD136: EAD LA 10Mb Connection   External   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B220,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.5390377639189577E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B220,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.146991504834558E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B220,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-2.3414404069882606E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B220,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.5152345843480802E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B220,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B220,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.2217880409623279E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B220,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.36978470972E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B220,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.1233923453376932E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B220,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.5152345843480802E-3},null,0.32409699510084788,14.070408326689876,0.66520990572908978,null,-1.1944489021537026E-2,6.598073629444548E-2,6.4810176370334857E-2]
[217,"SD157","SD157: EAD LA 1Gb Connection   Internal   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B223,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.59430026664644198},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B223,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.18599782235909887},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B223,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.28499344234976864},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B223,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.6342059576265431E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B223,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B223,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.53526065613065077},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B223,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.0400449889973005E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B223,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.27744694439852702},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B223,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.2281370597795841E-2},null,0.31296944120294617,10.548074939326428,0.65844878190927436,null,-9.8995619990669775E-2,0.86925366460434295,0.85955209384525733]
[218,"SD138","SD138: EAD LA 1Gb Connection   External   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B224,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.12664294381886831},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B224,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.6072311184307496E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B224,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-3.2749746098488637E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B224,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.2483999904183333E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B224,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B224,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.13721217712088191},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B224,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.1240311278879997E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B224,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.1300987212179919E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B224,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1560499988022915E-2},null,0.28483474954514715,13.693497680687994,0.72774462535608553,null,3.3225650858188585E-3,0.19779280463475901,0.19811841601316926]
[221,"SD153","SD153: EAD Other 100Mb Connection   Internal   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B227,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.63641354555337837},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B227,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.17756353091175026},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B227,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.27019457428525384},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B227,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.2186068553394247E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B227,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B227,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.73785192870337202},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B227,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.7617460034599999E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B227,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.25423022118705535},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B227,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.4741446099047304E-2},null,0.2790065235920679,15.08586998923305,0.74360870601114615,null,-9.2631043373503585E-2,1.0344443930441678,1.0253665507935645]
[222,"SD134","SD134: EAD Other 100Mb Connection   External   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B228,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.68386622114303819},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B228,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.18157732175786398},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B228,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.28365853190218537},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B228,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.3651948403733038E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B228,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B228,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.52757133144842139},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B228,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.2096298851908002E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B228,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.29699959606806176},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B228,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.6130647225639615E-2},null,0.26551585111832138,12.746344568829407,0.63964175390400713,null,-0.10208121014432139,0.87844383890873523,0.86843988031459174]
[225,"SD141","SD141: EBD Connection AISBO   External   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B231,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.2531186849185561E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B231,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.2289598003988758E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B231,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0183367559774091E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B231,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.038929856381635E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B231,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B231,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.7241491452909056E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B231,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5583986257099995E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B231,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.1795348006264016E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B231,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.3759127700156303E-3},null,0.52407655782160678,8.4405197256955748,0.72409534025763056,null,2.5307934759966167E-2,8.4091353301811805E-2,8.6571530908288494E-2]
[226,"SD327","SD327: EBD ONBS Connection AISBO   Internal   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B232,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.9240870807850573E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B232,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.962361303705123E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B232,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.9202636640079461E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B232,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.6447375663666652E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B232,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B232,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.8934855922583243E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B232,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0382101038399999E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B232,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4223943038376628E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B232,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.1472377039763314E-3},null,0.34069988439025672,11.056246630935718,0.73228240768243158,null,1.5882624967713067E-2,5.581391862836494E-2,5.7370415875200823E-2]
[229,"SD123","SD123: WES Other Bandwidth Connection   Internal   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B235,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.4038921657305135E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B235,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.7341459304490716E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B235,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-2.2627846364309533E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B235,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.1761561865032497E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B235,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B235,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2500334088875036E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B235,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B235,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.7633452151729364E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B235,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.3859187384987303E-6},null,0.42695065121184445,10.368734164665289,0.76860431487749192,null,-1.9893700433860461E-4,1.6881294922698297E-4,1.493171228017997E-4]
[230,"SD159","SD159: Other Ethernet Connection   Internal   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B236,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.6174641492281106E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B236,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.4061449300607283E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B236,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-5.2268069668269246E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B236,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.7043490881815368E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B236,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B236,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.10460087127520032},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B236,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.6912561741599999E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B236,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.1126023907116485E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B236,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.0465488736360148E-3},null,0.44714945332639056,13.353783282671515,0.77051887540722352,null,-1.8206620367661963E-2,0.14145815683223995,0.13967390803620908]
[233,"SD109","SD109: WES 1Gb Connection   External   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B239,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6424958390818314E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B239,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.4619684940142987E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B239,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.0467899345668803E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B239,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2733695750605938E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B239,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B239,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5780627871219745E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B239,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B239,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.6767879818995918E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B239,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.314009029583804E-5},null,0.39342373601546488,12.898814855095564,0.73543934550374401,null,6.8666474874709863E-5,2.273078542817993E-4,2.3403716881952087E-4]
[234,"SD110","SD110: WES Other Bandwidth Connection   External   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B240,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.7409685519819394E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B240,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.3244728927051215E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B240,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.669478544532643E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B240,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.449590451761652E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B240,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B240,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.3028691792739815E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B240,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B240,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2250623196478365E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B240,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.1312318854470512E-6},null,0.4294647201291043,10.391133045644654,0.7783868486997757,null,-1.6362338156055917E-3,5.6024274034394345E-4,3.9989182641459549E-4]
[237,"SD101","SD101: Excess Construction Charges   Internal   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B243,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.6716284981974474E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B243,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.3107945379300813E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B243,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.84055865247311135},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B243,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.4344126532974161E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B243,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B243,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.2490357547923922E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B243,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B243,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8126597469224441E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B243,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.1980619102588317E-3},null,0.23621527252714911,10.974427423299504,0.64188684477200608,null,0.84686944701104139,7.4961081550122526E-3,9.0489313962094309E-2]
[238,"SD102","SD102: Excess Construction Charges   External   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B244,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5229962082279674E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B244,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.6556991750097351E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B244,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.59500389646089868},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B244,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6397092257780953E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B244,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B244,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.1392479170451312E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B244,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B244,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2047674482545206E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B244,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.7450116531216424E-3},null,0.30569341866101701,9.2882090573422023,0.63972430845975992,null,0.59965959563590843,4.9837245910777468E-3,6.3750364963396769E-2]
[241,"SD011","SD011: BES 1Gb Rentals   WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B247,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8358553392508511E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B247,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.2708071369106466E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B247,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2450345562012572E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B247,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2441481346529799E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B247,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B247,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.1196004212362717E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B247,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B247,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0466037108294473E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B247,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4872575402748267E-4},null,0.2871036199977216,14.755922451010315,0.6694452830030847,null,1.2977426275703637E-2,3.2906189455310171E-3,4.5624067205499736E-3]
[242,"SD012","SD012: BES Other Bandwidth Rentals   WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B248,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.2953670884937786E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B248,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.4421194028045847E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B248,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.0548516924940655E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B248,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.4180138895056935E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B248,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B248,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.7552151602471883E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B248,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B248,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.0435467689334195E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B248,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.4405771882876199E-5},null,0.43762026022531458,7.4589332919966864,0.68939476324353077,null,2.199063632774524E-3,1.0240563318131177E-3,1.239564567825021E-3]
[244,"SD003","SD003: WES 10Mb Rentals   External   WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B250,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2795782078249161E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B250,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.0023652918489295E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B250,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.8808590450742028E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B250,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.888032988438749E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B250,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B250,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.9738737232365744E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B250,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1500930379400002E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B250,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.1134597595607094E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B250,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0580195297629463E-3},null,0.31278785988801167,12.940674948405006,0.70866661633714301,null,6.2810955742590963E-2,2.8842150383808267E-2,3.4997624046582181E-2]
[247,"SD006","SD006: WES Other Bandwidth Rentals   External   WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B253,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.5055376335312635E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B253,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.5158111353517878E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B253,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.0283886601436974E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B253,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.719671655195352E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B253,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B253,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.2352863179695579E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B253,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B253,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4984420729460083E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B253,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.1804264132169631E-5},null,0.3398795939596303,9.2126475221557307,0.7386618320951307,null,2.1135467714972151E-3,6.0056955564351017E-4,8.0769713925023722E-4]
[250,"SD018","SD018: WES 1Gb Rentals   Internal   WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B256,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1301029789515159E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B256,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.339673177739057E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B256,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.12352614726839163},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B256,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.305179181162483E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B256,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B256,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.9096222876564536E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B256,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.5665398419199998E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B256,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.7153746373373085E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B256,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.134365936939266E-3},null,0.29551936769846682,13.607207674878056,0.7121426830837696,null,0.12686582044613068,2.7645681971860014E-2,4.0078532375580823E-2]
[251,"SD019","SD019: WES Other Rentals   Internal   WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B257,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.6595635329403151E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B257,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.7053338291037737E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B257,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.9114833788121518E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B257,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.1699425196707364E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B257,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B257,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3006475319256105E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B257,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B257,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.863237767285392E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B257,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.7482999084237156E-6},null,0.47801103625004643,9.1727978257443183,0.77099564483005656,null,8.1820167617225291E-4,1.7486707338508568E-4,2.5505083764996647E-4]
[254,"SD024","SD024: EAD Other 10Mb Rental   External   WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B260,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.587496064018007E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B260,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0751144544464027E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B260,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.7428419521264007E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B260,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.1599226263364085E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B260,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B260,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4023831857083923E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B260,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.0275617839999997E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B260,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.7209379607900792E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B260,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.0978758121501087E-4},null,0.40528712351225343,12.317518456446331,0.67595164691944831,null,3.0503533975710408E-2,2.1362789642291644E-2,2.4352135971911264E-2]
[255,"SD025","SD025: EAD Other 100Mb Rental   External   WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B261,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.2832007396715633E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B261,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.4736445034546205E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B261,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.21224046281808603},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B261,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.6237664322660533E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B261,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B261,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.3905887748448029E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B261,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.1512361788799994E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B261,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.8463514585102785E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B261,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.987468299385402E-3},null,0.27893025006394728,11.426184295996823,0.60392195721002007,null,0.22697690785263225,0.12700032000199574,0.14924405697155368]
[258,"SD028","SD028: EAD LA 100Mb Rentals   External   WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B264,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.6020860325646855E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B264,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.8273612221272833E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B264,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.1514251661325533},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B264,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.4345902951613212E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B264,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B264,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.9909030929043135E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B264,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.5574595038199999E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B264,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.0067236997196495E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B264,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.377979979586724E-3},null,0.50469792960906956,10.308203062800326,{"$f":"IF(SUM(M264:O264)=0,0,M264/SUM(M264:O264))","v":0.59945418276687401},null,{"$f":"SUM(H264:I264)","v":0.17969877835382614},{"$f":"SUM(M264:O264)+J264+K264","v":0.15541941568090478},{"$f":"V264*$X$6+W264","v":0.17302989595957974}]
[259,"SD029","SD029: EAD LA 1Gb Rentals   External   WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B265,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.10254603550713E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B265,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.8160475641184823E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B265,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.2888532374235371E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B265,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.2973163432294047E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B265,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B265,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.1594646422646052E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B265,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.72898838545E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B265,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0251620091676567E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B265,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2052076741223302E-3},null,0.43681147172265516,11.858755739875823,0.67803226072891043,null,7.7704579938353849E-2,3.2778727137031005E-2,4.0393775970989684E-2]
[262,"SD045","SD045: EAD Other 100Mb Rental   Internal   WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B268,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.174166489858375E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B268,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.8770203133864698E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B268,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.10464569852027912},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B268,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.7508694431866379E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B268,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B268,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.5925652902374608E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B268,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.415369859E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B268,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.6837524771714543E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B268,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.4469982579475901E-3},null,0.45428997086740391,12.417639123916191,0.68084086597087878,null,0.11452271883366559,5.4517462487134787E-2,6.574068893283401E-2]
[263,"SD046","SD046: EAD Other 1Gb Rental   Internal   WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B269,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.1440790528756028E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B269,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6009118403566971E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B269,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.26456062226759863},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B269,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.7031604361928618E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B269,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B269,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.3705658032510754E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B269,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.5599283176800009E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B269,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.2628047353612154E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B269,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.1595772528984966E-3},null,0.50918307505420035,8.490258812842475,0.62203772379392674,null,0.28056974067116558,9.0041425750633439E-2,0.11753726033640767]
[266,"SD049","SD049: EAD LA 1Gb Rentals   Internal   WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B272,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.1874761581798828E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B272,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.498594677649499E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B272,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.24460668490476875},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B272,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.6063703887823429E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B272,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B272,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.2367938137745819E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B272,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.0254647479999986E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B272,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.550714933008136E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B272,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.9184601339654294E-3},null,0.35787539344483676,11.611331357436486,0.6371935366916176,null,0.25959263168126373,0.10148548332135751,0.12692556122612136]
[267,"SD058","SD058: AISBO Equipment Depreciation   WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B273,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":20.920076523626772},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B273,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":25.977677441179022},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B273,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-3.7599321705454898E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B273,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0112840813767823},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B273,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B273,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.2647578442800137E-11},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B273,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B273,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.7819204865539531E-7},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B273,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1849389236334014},null,1.2417582417464048,20.686646718640883,3.7174516479444709E-5,null,25.977677437419089,1.0112849596014786,3.5570973484685493]
[270,"SD057","SD057: EAD LA 1Gb Connection   Internal   WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B276,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.1762472852852364E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B276,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.1225074321619467E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B276,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.8736303529888046E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B276,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.2388937868379295E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B276,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B276,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.0889971824805418E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B276,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.9108072124199998E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B276,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.7976851789082775E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B276,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.59213493574109E-3},null,0.34365648493685974,14.570422369305239,0.64510833221012642,null,2.4887707917314213E-3,8.3124825472850328E-2,8.3368725010440001E-2]
[271,"SD036","SD036: EAD LA 10Mb Connection   External   WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B277,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.7700146374087396E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B277,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.765548154959229E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B277,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.6120860231004109E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B277,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2907848073081532E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B277,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B277,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.5506130778234042E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B277,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.63568102244E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B277,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0344969175541592E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B277,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5935614905038931E-4},null,0.4387279060204729,13.712701198428178,0.71112181011491182,null,-8.35531207604488E-4,3.7158241571308187E-3,3.6339420987855789E-3]
[274,"SD052","SD052: EAD  10Mb Connection   Internal   WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B280,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.5410204375320915E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B280,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2044263933003512E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B280,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.3878475644880884E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B280,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.5380987618135736E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B280,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B280,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.4641935758877238E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B280,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.6258133439999982E-7},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B280,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8538129191593624E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B280,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.7054459329221603E-4},null,0.34013539728106579,13.951468283298361,0.70647498380291385,null,-1.8342117118773718E-4,6.5727789525628433E-3,6.5548036777864447E-3]
[275,"SD053","SD053: EAD  100Mb Connection   Internal   WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B281,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.4998190949011342E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B281,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0274966988688336E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B281,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.2844271770919461E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B281,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.3241355975569056E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B281,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B281,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.8757843314971686E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B281,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.636473857999999E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B281,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5357691581702795E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B281,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.0734935233105724E-3},null,0.41102842240248999,10.75590898194109,0.65173329466492791,null,-2.569304782231125E-3,4.6449306968089382E-2,4.6197515099430729E-2]
[278,"SD034","SD034: EAD  100Mb Connection   External   WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B284,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.5582753645647977E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B284,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.487602187817665E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B284,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-3.2400457073137524E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B284,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.84999476972951E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B284,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B284,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.10285884637520679},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B284,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.9520937676999996E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B284,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.2882570410794907E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B284,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.9706178737564554E-3},null,0.40751226611122432,14.629543617456109,0.70561970706523514,null,2.4755648050391252E-3,0.15162093249340819,0.15186353784430201]
[279,"SD035","SD035: EAD  1Gb Connection   External   WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B285,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.1747579001609065E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B285,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1879870003791072E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B285,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-5.9959128743775399E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B285,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.4494302159136288E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B285,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B285,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.9727727259839725E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B285,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.9838810629000017E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B285,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.1828260389753901E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B285,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.8636779150981069E-3},null,0.37419766726744624,9.2037168501465931,0.69485156417583172,null,5.8839571294135324E-3,7.5015401746570148E-2,7.5592029545252681E-2]
[282,"SD040","SD040: Other Ethernet Connections   External   WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B288,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5375412325267724E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B288,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.568491255351255E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B288,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-3.7457685368578538E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B288,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.322384322632112E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B288,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B288,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5519982218111981E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B288,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.0072972339400007E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B288,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.880076875859965E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B288,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.7431429707423294E-3},null,0.42720748662828989,11.627037663804165,0.69269967547177902,null,2.8227227184934012E-3,2.3727450713838E-2,2.4004077540250354E-2]
[283,"SD059","SD059: Other Ethernet Connections   Internal   WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B289,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5754764250194432E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B289,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.6252006049730416E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B289,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-9.5161387811477684E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B289,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.7323117921044025E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B289,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B289,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.7116313333293911E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B289,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.9507407975599993E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B289,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.4800040654157355E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B289,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3228562776069982E-3},null,0.35704758989990093,9.0946470040798104,0.64343975044834067,null,-3.8909381761747268E-3,2.8333579931611608E-2,2.7952267990346485E-2]
[{"$f":"IF(B292=0,0,A291+1)","v":286},"SD314","SD314: EBD MISBO Rentals   External   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B292,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.2421419637907547E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B292,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.1455996204672372E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B292,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.6378087571718216E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B292,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.0802390080632566E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B292,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B292,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.6730268304656262E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B292,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B292,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0951044593919053E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B292,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.0802390080632561E-4},null,0.36329544480295073,10.778290163293462,0.70937730796707199,null,2.7192647533764939E-2,3.9761551906638565E-3,6.6410346489728204E-3]
[287,"SD328","SD328: EBD ONBS Rentals MISBO   Internal   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B293,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.10476652583302677},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B293,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.5430867155675699E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B293,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6748542433642732},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B293,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0236307642005638E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B293,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B293,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.15785223308694185},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B293,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1552820943399999E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B293,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.9305628647786171E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B293,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1001639054492038E-2},null,0.33818881435606807,10.234796520095548,0.72686217536621123,null,1.710285110519949,0.22740572219767705,0.39501366302863206]
[290,"SD301","SD301: WES MISBO Rentals   Internal   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B296,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.8174757936293298E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B296,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.9867749063202031E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B296,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.12542181779171754},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B296,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0790191924088144E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B296,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B296,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.7555308879182645E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B296,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.985086364100001E-7},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B296,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.1358156690621678E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B296,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.0527881397010695E-4},null,0.40608960899167851,9.0985182309062438,0.77363689428953342,null,0.12940859269803776,2.377094224929004E-2,3.6452984333697744E-2]
[291,"SD302","SD302: WES MISBO Rentals   External   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B297,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.7859364514947719E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B297,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.3854853579772679E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B297,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.8418640826293328E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B297,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.0922456427920493E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B297,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B297,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.3545144358697269E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B297,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B297,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.6714178073167804E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B297,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.9273978147904246E-4},null,0.36595578814595464,9.2514887471703933,0.70402859944651375,null,6.9804126184270593E-2,9.4351568074657124E-3,1.6275961173524232E-2]
[294,"SD323","SD323: Other Ethernet main links  1Gb Internal non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B300,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0594445808324246E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B300,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.3473545305339142E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B300,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.6477686477850139E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B300,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0651661318355239E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B300,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B300,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.322392156546666E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B300,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B300,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.8317773166023666E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B300,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4836242550566225E-4},null,0.31595371679600626,9.9462848955473291,0.6280447701846702,null,4.6812421930903528E-2,3.1707360200424264E-4,4.9046909512327885E-3]
[295,"SD324","SD324: Other Ethernet main links  1Gb External non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B301,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.5003970020072031E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B301,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1489245625268044E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B301,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.3303404936443433E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B301,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.5256404729578943E-7},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B301,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B301,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.7016697672678965E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B301,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B301,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0435456902844114E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B301,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.4442247424197922E-7},null,0.32822693022191091,3.6747103902823057,0.94221862522492694,null,1.3418297392696113E-4,1.9012807410259166E-5,3.2162738855101356E-5]
[298,"SD309","SD309: Optical Services Rentals   Internal   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B304,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.11122154736740653},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B304,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.2865849431018834E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B304,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.85448451675073889},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B304,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.158313167634869E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B304,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B304,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.13981814717860311},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B304,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.296010667124E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B304,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.0529703826607934E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B304,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.3373294540688477E-3},null,0.29549894070840965,15.53739613827967,0.66465871870136295,null,0.88735036618175767,0.21751912427951714,0.3044794601653294]
[299,"SD310","SD310: Optical Services Rentals   External   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B305,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.4790853990042072E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B305,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.9029404710019963E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B305,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.45672519452446986},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B305,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.460363184365E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B305,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B305,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.589157415217448E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B305,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.0431154755799995E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B305,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.7148156622905099E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B305,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.0403352471061523E-3},null,0.29370510709651482,11.865667502770105,0.64556941946904511,null,0.47575459923448982,0.13850813707492016,0.18513208779990015]
[302,"SD303","SD303: WES MISBO Connections   Internal   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B308,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.4072987363542354E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B308,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.457679287221182E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B308,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.4986949721046452E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B308,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.543559692528287E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B308,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B308,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8045933786480421E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B308,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.5249476975999986E-7},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B308,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.2896363208492564E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B308,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.629313008779858E-4},null,0.45887053831587471,9.1172291111666581,0.71203701482727877,null,5.1444629008267637E-3,2.6887654747555566E-3,3.1929228390365793E-3]
[303,"SD304","SD304: WES MISBO Connections    External   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B309,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.816121540607569E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B309,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.3528323055642617E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B309,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5902369648454454E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B309,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.5403856923915547E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B309,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B309,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.9372064572673635E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B309,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B309,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.5317816095791931E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B309,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.321527316889027E-5},null,0.48853258492879403,10.607296090898339,0.7010526417565367,null,1.8255201954018715E-3,8.9230266360857129E-4,1.0712036427579547E-3]
[306,"SD320","SD320: EBD MISBO Connections    External   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B312,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.1429415464551275E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B312,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.3933907626382737E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B312,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.9030642731096524E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B312,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.8075012347982109E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B312,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B312,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.6437929809850683E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B312,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.9467484595999997E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B312,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.358199155620118E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B312,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.0469858218001977E-4},null,0.33507074740462589,12.299509302994265,0.72007972247672902,null,2.1424033493734798E-2,1.2584689008544609E-2,1.4684244290930619E-2]
[307,"SD316","SD316: Optical Services Connections   External   Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B313,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.17299438831931752},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B313,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.889316503878541E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B313,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.17660214652378403},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B313,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1700029028071606E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B313,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B313,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.17748547625377625},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B313,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.4416114107559998E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B313,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.5466310762239063E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B313,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4588925084385579E-2},null,0.34043396211256799,14.785808471436791,0.73037426192259725,null,0.23549531156256945,0.25470623215819449,0.27778477269132629]
[310,"SD214","SD214: EBD MISBO rent External WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B316,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.7229942518979083E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B316,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6312820376064864E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B316,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.9573786683510804E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B316,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.7386831392184504E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B316,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B316,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.6500646388517222E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B316,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B316,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.5221001811894047E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B316,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.8724668163175527E-5},null,0.24264218835914872,11.715221225497929,0.71064307514219938,null,1.012050687211173E-2,1.2746033133962972E-3,2.2664129868632467E-3]
[311,"SD333","SD333: EBD ONBS rentals MISBO WECLA internal Costs",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B317,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.7468002632901265E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B317,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.3297935606941198E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B317,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.15062925628874119},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B317,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.1626051475896834E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B317,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B317,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0673031479196231E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B317,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.10756939986E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B317,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.8085375946679485E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B317,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.5769664332940685E-4},null,0.42982824489138571,10.815618205475186,0.64753023493656703,null,0.15395904984943531,1.7198937158023009E-2,3.2286924043267669E-2]
[314,"SD201","SD201: WES MISBO rent Internal WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B320,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.4691330448955002E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B320,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.650829955314554E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B320,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.17219422913805726},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B320,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2935748880128096E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B320,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B320,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8466522964853727E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B320,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.11607844261E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B320,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.6170930960061034E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B320,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1994967143391505E-3},null,0.24850233734782259,11.357154954920183,0.68180563388541338,null,0.17584505909337181,2.8378307027315246E-2,4.5611122818465688E-2]
[315,"SD202","SD202: WES MISBO rent External WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B321,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.9680757697888505E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B321,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.2780869832689861E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B321,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.7758344663225862E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B321,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.4375135938245882E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B321,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B321,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1340481050673044E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B321,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B321,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.9479432835437734E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B321,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.0931862746770918E-5},null,0.32693200512341986,10.824172513551231,0.7417691190904524,null,9.0036431646494854E-3,1.5932175693599275E-3,2.4755745994955772E-3]
[318,"SD223","SD223: Other Ethernet main links  1Gb Internal WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B324,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.328813599096137E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B324,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6780980443511053E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B324,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6539571383022374E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B324,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.3527939037046721E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B324,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B324,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.9762542417618324E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B324,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B324,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.7884063165231521E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B324,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.6600499439661788E-5},null,0.38765772790528441,9.9449082471188781,0.56776348709339575,null,1.6707381187457484E-2,1.3117454461989656E-4,1.7684979009907299E-3]
[319,"SD224","SD224: Other Ethernet main links  1Gb External WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B325,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.3695595545567471E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B325,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.9341700709995113E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B325,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.1271227954040781E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B325,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.8258862465806244E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B325,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B325,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.5192744961367595E-5},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B325,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B325,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.4619010285462112E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B325,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.3851762328830394E-6},null,0.41924120674222981,8.3851908668438391,0.88748100210802283,null,6.2264644961140738E-4,4.2480532236494433E-5,1.0349988429841236E-4]
[322,"SD209","SD209: Optical Services rent Internal WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B328,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5576750574807108E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B328,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.4288807280079643E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B328,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.10618922499952042},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B328,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.4679020079510774E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B328,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B328,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.6274216337737123E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B328,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.717871813E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B328,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2141910010791125E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B328,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5083029806469785E-3},null,0.41272283953789735,10.611573858768272,{"$f":"IF(SUM(M328:O328)=0,0,M328/SUM(M328:O328))","v":0.68388877570205442},null,{"$f":"SUM(H328:I328)","v":0.11261810572752839},{"$f":"SUM(M328:O328)+J328+K328","v":3.9886746228292323E-2},{"$f":"V328*$X$6+W328","v":5.0923320589590107E-2}]
[323,"SD210","SD210: Optical Services rent External WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B329,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0137422765897487E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B329,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2038405534585878E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B329,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0165985482394388E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B329,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.2360011752682736E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B329,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B329,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.3658898240713099E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B329,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B329,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.1125194333738323E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B329,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.9504716598034258E-4},null,0.39945039853268877,9.313168053283853,0.67162006315258049,null,3.1369826035852977E-2,9.8020093749719688E-3,1.287625232648556E-2]
[326,"SD203","SD203: WES MISBO conns Internal WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B332,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.0125976813770257E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B332,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.7726753165992024E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B332,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8059259272490157E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B332,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.7364210875081156E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B332,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B332,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.6016579864170604E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B332,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4973487430999996E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B332,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.133425686094456E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B332,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.4679332987923629E-4},null,0.29482686361832516,16.091863150753525,0.72404825478175594,null,1.983193458908936E-2,8.110223130005428E-3,1.0053752719736185E-2]
[327,"SD215","SD215: Optical Services conns Internal WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B333,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.3150409773057166E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B333,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.2297379582107746E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B333,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.7505560285053582E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B333,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.3401689399453886E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B333,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B333,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.0630724825104198E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B333,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.4344054014699977E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B333,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3545946100853187E-2},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B333,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.463335726258304E-3},null,0.27842002621977235,14.165819059982388,0.69322074429052682,null,6.6735298243264352E-2,4.6526274271304242E-2,5.306633349914415E-2]
[330,"SD220","SD220: EBD MISBO conns External WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B336,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.3406708767490473E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B336,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2381592947866409E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B336,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.1113765745226896E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B336,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.346755174499529E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B336,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B336,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.9288930375423032E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B336,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B336,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1676699656768367E-4},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B336,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.4695718781508867E-5},null,0.37063193007254513,9.9818203082291745,0.77089070321718745,null,1.034953586930933E-3,5.4312385206690928E-4,6.4454930358614072E-4]
[331,"SD332","SD332: EBD ONBS connection MISBO WECLA internal Costs",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B337,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.9119751781955519E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B337,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.9210905350553332E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B337,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6544837981501161E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B337,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.9791141988576275E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B337,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B337,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.1769298025488974E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B337,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5158687659499998E-6},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B337,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.9474177582865346E-3},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B337,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.5194877320358225E-4},null,0.32494901909275048,14.85751572521551,0.63709288833111166,null,1.8465928516556495E-2,8.5237748494871451E-3,1.0333435844109682E-2]
[334,"Z3","Z3: EAD LA 10Gb Rental Internal Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B340,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B340,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B340,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B340,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B340,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B340,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B340,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B340,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B340,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[335,"Z4","Z4: EAD LA 10Gb Rental External Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B341,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B341,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B341,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B341,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B341,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B341,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B341,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B341,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B341,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[338,"Z7","Z7: EAD LA 10Gb Rental Internal WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B344,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B344,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B344,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B344,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B344,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B344,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B344,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B344,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B344,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[339,"Z8","Z8: EAD LA 10Gb Rental External WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B345,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B345,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B345,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B345,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B345,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B345,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B345,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B345,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B345,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[342,"Z11","Z11: EAD LA 10Gb Connection Internal Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B348,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B348,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B348,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B348,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B348,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B348,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B348,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B348,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B348,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[343,"Z12","Z12: EAD LA 10Gb Connection External Non WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B349,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B349,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B349,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B349,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B349,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B349,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B349,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B349,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B349,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[346,"Z15","Z15: EAD LA 10Gb Connection Internal WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B352,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B352,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B352,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B352,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B352,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B352,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B352,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B352,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B352,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[347,"Z16","Z16: EAD LA 10Gb Connection External WECLA",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B353,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B353,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B353,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B353,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B353,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B353,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B353,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B353,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B353,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[{"$f":"IF(B356=0,0,A355+1)","v":350},"P3","Passive 3 - EAD LA 1000Mbit/s Rental Internal",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B356,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B356,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B356,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B356,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B356,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B356,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B356,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B356,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B356,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[351,"P4","Passive 4 - EAD LA 1000Mbit/s Rental External",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B357,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B357,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B357,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B357,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B357,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B357,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B357,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B357,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B357,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[354,"P7","Passive 7 - EAD LA 1000Mbit/s Connection Internal",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B360,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B360,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B360,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B360,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B360,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B360,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B360,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B360,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B360,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[355,"P8","Passive 8 - EAD LA 1000Mbit/s Connection External",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B361,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B361,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B361,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B361,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B361,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B361,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B361,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B361,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B361,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[358,"P11","Passive 11 - WES MISBO Connection Internal",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B364,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B364,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B364,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B364,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B364,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B364,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B364,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B364,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B364,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[359,"P12","Passive 12 - WES MISBO Connection External",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B365,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B365,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B365,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B365,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B365,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B365,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B365,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B365,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B365,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[362,"P15","Passive 15 - OSA Connection Internal",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B368,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B368,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B368,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B368,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B368,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B368,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B368,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B368,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B368,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[363,"P16","Passive 16 - OSA Connection External",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B369,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B369,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B369,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B369,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B369,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B369,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B369,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B369,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B369,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[366,"P19","Passive 19 - EBD 1000Mbit/s Connection Internal",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B372,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B372,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B372,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B372,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B372,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B372,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B372,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B372,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B372,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[367,"P20","Passive 20 - EBD 1000Mbit/s Connection External",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B373,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B373,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B373,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B373,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B373,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B373,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B373,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B373,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B373,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[369,"P22","Passive 22 - EBD MISBO Rental External",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B375,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B375,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B375,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B375,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B375,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B375,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B375,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B375,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B375,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B378,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B378,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B378,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B378,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B378,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B378,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B378,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B378,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B378,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[373,"P26","Passive 26 - EAD 10Gbit/s Rental External",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B379,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B379,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B379,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B379,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B379,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B379,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B379,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B379,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B379,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[374,"P27","Passive 27 - EAD LA 10Gbit/s Rental Internal",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B380,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B380,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B380,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B380,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B380,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B380,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B380,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B380,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B380,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[375,"P28","Passive 28 - EAD LA 10Gbit/s Rental External",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B381,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B381,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B381,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B381,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B381,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B381,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B381,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B381,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B381,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[376,"P29","Passive 29 - EAD 10Gbit/s Connection Internal",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B382,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B382,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B382,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B382,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B382,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B382,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B382,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B382,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B382,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[377,"P30","Passive 30 - EAD 10Gbit/s Connection External",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B383,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B383,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B383,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B383,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B383,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B383,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B383,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B383,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B383,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[378,"P31","Passive 31 - EAD LA 10Gbit/s Connection Internal",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B384,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B384,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B384,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B384,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B384,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B384,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B384,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B384,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B384,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[379,"P32","Passive 32 - EAD LA 10Gbit/s Connection External",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B385,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B385,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B385,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B385,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B385,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B385,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B385,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B385,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B385,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B386,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B386,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B386,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B386,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B386,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B386,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B386,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B386,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B386,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[381,"P34","Passive 34 - WES 1000Mbit/s Rental External",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B387,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B387,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B387,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B387,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B387,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B387,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B387,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B387,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B387,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B388,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B388,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B388,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B388,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B388,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B388,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B388,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B388,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B388,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[383,"P36","Passive 36 - BES 1000Mbit/s Rental External",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B389,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B389,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B389,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B389,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B389,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B389,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B389,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B389,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B389,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[384,"P37","Passive 37 - BES MISBO Rental Internal",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B390,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B390,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B390,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B390,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B390,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B390,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B390,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B390,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B390,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[385,"P38","Passive 38 - BES MISBO Rental External",null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B391,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B391,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B391,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B391,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B391,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B391,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B391,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B391,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B391,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B392,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B392,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B392,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B392,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B392,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B392,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B392,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B392,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B392,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,{"$f":"IF(SUM(M392:O392)=0,0,M392/SUM(M392:O392))","v":0},null,{"$f":"SUM(H392:I392)","v":0},{"$f":"SUM(M392:O392)+J392+K392","v":0},{"$f":"V392*$X$6+W392","v":0}]
[0,0,0,null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B393,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B393,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B393,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B393,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B393,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B393,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B393,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B393,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B393,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B394,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B394,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B394,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B394,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B394,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B394,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B394,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B394,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B394,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B395,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B395,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B395,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B395,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B395,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B395,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B395,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B395,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B395,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B396,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B396,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B396,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B396,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B396,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B396,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B396,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B396,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B396,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B397,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B397,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B397,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B397,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B397,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B397,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B397,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B397,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B397,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B398,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B398,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B398,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B398,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B398,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B398,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B398,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B398,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B398,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B399,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B399,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B399,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B399,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B399,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B399,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B399,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B399,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B399,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B400,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B400,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B400,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B400,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B400,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B400,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B400,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B400,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B400,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B401,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B401,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B401,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B401,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B401,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B401,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B401,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B401,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B401,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B402,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B402,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B402,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B402,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B402,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B402,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B402,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B402,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B402,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B403,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B403,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B403,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B403,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B403,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B403,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B403,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B403,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B403,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B404,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B404,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B404,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B404,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B404,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B404,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B404,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B404,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B404,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B405,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B405,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B405,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B405,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B405,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B405,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B405,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B405,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B405,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,null,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B406,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B406,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B406,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B406,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$BI$1214,MATCH($B406,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B406,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B406,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B406,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$815:$H$1214,MATCH($B406,Serv_OpexCosts!$A$815:$A$1214,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,{"$f":"IF(G406=0,0,H406/G406)","v":0},{"$f":"IF(J406=0,0,G406/J406)","v":0},0,null,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(G7:G406)","v":344.7471081741723},{"$f":"SUM(H7:H406)","v":297.90873374079018},{"$f":"SUM(I7:I406)","v":49.830996481643815},{"$f":"SUM(J7:J406)","v":24.832427201664071},{"$f":"SUM(K7:K406)","v":1.5840467236258801E-2},null,{"$f":"SUM(M7:M406)","v":26.876180139147877},{"$f":"SUM(N7:N406)","v":3.6301883559926716E-2},{"$f":"SUM(O7:O406)","v":12.737044816629288},{"$f":"SUM(P7:P406)","v":25.646187498050999},null,{"$f":"SUMPRODUCT(R7:R341,$G$7:$G$341)/SUM($G$7:$G$341)","v":0.86413700558231066},{"$f":"SUMPRODUCT(S7:S341,$G$7:$G$341)/SUM($G$7:$G$341)","v":1141.8285043739488},{"$f":"M407/SUM(M407:O407)","v":0.67784365367214117},null,{"$f":"SUM(V7:V406)","v":347.73973022243416},{"$f":"SUM(W7:W406)","v":64.497794508237391},{"$f":"SUM(X7:X406)","v":98.576288070036}]
[null,null,null,null,null,null,{"$f":"G407-INDEX(Serv_CapCosts!$1215:$1215,,MATCH(G$5,Serv_CapCosts!$2:$2,0))","v":0},{"$f":"H407-INDEX(Serv_CapCosts!$1215:$1215,,MATCH(H$5,Serv_CapCosts!$2:$2,0))","v":0},{"$f":"I407-INDEX(Serv_CapCosts!$1215:$1215,,MATCH(I$5,Serv_CapCosts!$2:$2,0))","v":0},{"$f":"J407-INDEX(Serv_CapCosts!$1215:$1215,,MATCH(J$5,Serv_CapCosts!$2:$2,0))","v":0},{"$f":"K407-INDEX(Serv_CapCosts!$1215:$1215,,MATCH(K$5,Serv_CapCosts!$2:$2,0))","v":0},null,{"$f":"M407-INDEX(Serv_OpexCosts!$1215:$1215,,MATCH(M$5,Serv_OpexCosts!$3:$3,0))","v":0},{"$f":"N407-INDEX(Serv_OpexCosts!$1215:$1215,,MATCH(N$5,Serv_OpexCosts!$3:$3,0))","v":0},{"$f":"O407-INDEX(Serv_OpexCosts!$1215:$1215,,MATCH(O$5,Serv_OpexCosts!$3:$3,0))","v":0},{"$f":"P407-INDEX(Serv_OpexCosts!$1215:$1215,,MATCH(P$5,Serv_OpexCosts!$3:$3,0))","v":0}]

{"sheet":"ModelStartValues_TotalSummary","index":18,"n_rows":532,"n_cols":25,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["2014/15 Model starting values: summary of total costs"]
[]
["Units: £m",null,null,null,null,null,"Capital costs categories",null,null,null,null,null,"Opex cost categories",null,null,null,null,"Summary statistics",null,null,null,"Summary costs"]
[null,null,null,null,null,null,{"$f":"List_CapexTypes","v":"GRC"},"NRC","NCA","OCM","HGL",null,{"$f":"List_OpexTypes","v":"Pay"},"Cumulo","Non Pay","Depre'n",null,"NRC/GRC ratio","Implied asset life (years)","% pay",null,"MCE","Operating costs","Total FAC","Pay opex + Non Pay opex + OCM dep + HGL + ROCE"]
[null,"Component code","Component name","Source","Admin?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC","v":9.8000000000000004E-2},"WACC"]
[{"$f":"IF(B7=0,0,A6+1)","v":1},{"$f":"List_CompCode","v":"CF371"},{"$f":"List_CompName","v":"CF371: OR PC Rental 2Mbit link per km distribution"},{"$f":"List_CompAdmin","v":false},{"$f":"List_CompSource","v":"BTW"},null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B7,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":750.55716393440275},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B7,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":149.78523683402526},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B7,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-7.2483400578419221},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B7,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":16.131658655035729},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B7,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.39950573152565882},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B7,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.899367939536619},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B7,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.95220919163823048},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B7,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":20.892251963166657},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B7,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":16.845448861010759},null,{"$f":"IF(G7=0,0,H7/G7)","v":0.19956539492455794},{"$f":"IF(J7=0,0,G7/J7)","v":46.526967870108358},{"$f":"IF(SUM(M7:O7)=0,0,M7/SUM(M7:O7))","v":0.24002953527492357},null,{"$f":"SUM(H7:I7,K7)","v":142.936402507709},{"$f":"SUM(M7:O7)+J7+K7","v":45.274993480902893},{"$f":"V7*$X$6+W7","v":59.282760926658376}]
[{"$f":"IF(B8=0,0,A7+1)","v":2},"CF373","CF373: OR PC Rental 34Mbit link per km distribution",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B8,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":83.472179340147292},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B8,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":20.584090266055536},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B8,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.84523029179806797},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B8,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.183992462884266},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B8,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":6.3750452068904354E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B8,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.44295936629865568},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B8,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.10463093035724999},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B8,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.9516439696318744},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B8,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.7031133884877308},null,0.24659821306660537,38.219994234737726,{"$f":"IF(SUM(M8:O8)=0,0,M8/SUM(M8:O8))","v":0.17723803337435923},null,{"$f":"SUM(H8:I8,K8)","v":19.802610426326375},{"$f":"SUM(M8:O8)+J8+K8","v":4.7469771812409505},{"$f":"V8*$X$6+W8","v":6.6876330030209354}]
[3,"CF375","CF375: OR PC Rental 140Mbit link per km distribution",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B9,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":91.063354607926613},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B9,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":21.193449986829343},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B9,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.68109772617915709},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B9,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.9947371483316514},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B9,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.6157668553802223E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B9,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.66500153405025153},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B9,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":9.717314927612497E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B9,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.9056238980167601},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B9,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.5464729553170011},null,0.23273302502502535,45.651806647351876,0.24926976822794777,null,20.528509929203988,4.6786933982285905,6.6904873712905815]
[4,"CF381","CF381: OR PC Rental 64Kb link",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B10,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":99.838720824965762},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B10,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":16.060975709215175},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B10,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.1201248130912695},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B10,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.6429670955122315},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B10,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.18416085774646512},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B10,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.6197800683336401},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B10,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":9.085939299449998E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B10,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.5946918761349096},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B10,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.3542395976831649},null,0.1608692056198596,37.775241695022352,0.22172574979961787,null,13.756690038377441,9.7641375752288173,11.112293198989807]
[5,"CF383","CF383: OR PC Rental 2Mb link",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B11,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":86.732490846779342},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B11,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":11.798267721381857},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B11,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.2538764158862579},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B11,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.7693615074269498},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B11,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.12833493803211951},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B11,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.4760395885206141},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B11,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":9.3176231791073011E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B11,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.9325657451814315},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B11,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.7693615074269493},null,0.13603054179805057,31.318587556798839,0.26828393147744289,null,9.4160563674634776,8.1428081348879484,9.0655816588993687]
[6,"CF385","CF385: OR PC Rental 34Mb link",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B12,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.1466003732298979},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B12,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.1609284973329774},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B12,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.18880020614061338},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B12,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.16595266770682823},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B12,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.5902353191219124E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B12,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.10492396948657791},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B12,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":8.8685723341188002E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B12,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.37770500191754486},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B12,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.18011935885253308},null,0.12692458946066582,55.115717629729645,0.2134781156555639,null,0.97053805587324216,0.65585997612594782,0.75097270560152551]
[7,"CF388","CF388: OR PC rental 140Mb link",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B13,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":14.513614123186397},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B13,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.2967773059939161},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B13,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.20601790622930585},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B13,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.4866603852798822},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B13,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-5.4576219535480263E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B13,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.14153153012825875},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B13,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.3483065451639988E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B13,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.46644051130489378},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B13,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.46170344244501643},null,0.15824985331011882,29.822879696360541,0.23038717599706518,null,2.0853017778110621,1.0955231113046509,1.2998826855301349]
[8,"CF391","CF391: OR PC rental 64Kbit link per km transmission",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B14,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":111.64251932706273},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B14,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":24.818409055094062},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B14,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.9998561412615388},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B14,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.4615298471742748},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B14,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":7.5572834852474874E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B14,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.1266705188527553},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B14,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.19530569082926},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B14,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.9431433555754083},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B14,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.7598971013772178},null,0.2223024812113672,45.354932200080086,0.2139876416648232,null,22.894125748684999,7.8022222472841722,10.045846570655302]
[9,"CG101","CG101: PC rental 2Mbit s regional trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B15,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":108.30806504783381},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B15,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":24.865286938453224},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B15,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.0122153916636802},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B15,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.6209635387948946},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B15,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.20004137394370647},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B15,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.51499403362984997},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B15,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.27292995270703801},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B15,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.4821717997824044},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B15,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.9834372196920604},null,0.22957927396700858,41.323758779808621,0.1574859170229404,null,24.053112920733248,6.0911006988578933,8.4483057650897511]
[10,"CG103","CG103: PC rental 140Mbit s regional trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B16,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":58.906352787327535},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B16,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":16.160338950702602},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B16,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.76661859999916915},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B16,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.859901901362343},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B16,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":6.7097272719953541E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B16,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.48368402866271798},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B16,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.13306431647936001},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B16,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.7948071889971278},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B16,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.5558794751781135},null,0.27433949287349463,31.6717525500564,0.20056930964907962,null,15.460817623423386,4.3385547082215021,5.8537148353169943]
[11,"CG201","CG201: PC rental 2Mbit link per km national trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B17,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":68.553214848755459},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B17,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":15.849374405071661},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B17,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.91075916589738104},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B17,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.5779297943176767},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B17,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.11056349349664522},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B17,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.30222326626868784},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B17,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.12328924529546399},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B17,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.2369527234759263},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B17,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.2538906401274397},null,0.23119812017626182,43.445034814365123,0.11351256808584713,null,15.049178732670924,4.3509585228544001,5.8257780386561508]
[12,"CG203","CG203: PC rental 140Mbit link per km national trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B18,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":154.79222520280103},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B18,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":44.072662954415954},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B18,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.68441976768775759},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B18,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.0266906159180529},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B18,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.25701394213038564},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B18,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.53465822655991091},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B18,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.27620252231389802},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B18,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.5852763070619524},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B18,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.0614034660552774},null,0.28472142510177212,38.441549144820421,0.22313340768026782,null,43.645257128858582,6.6798416139842001,10.957076812612341]
[13,"CL171","CL171: E side copper capital",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B19,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.1883717037282953},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B19,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.4790251052268921},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B19,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-4.0361399085588702E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B19,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.13948845206471855},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B19,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.448387801424395E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B19,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.6866155160957791E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B19,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.7659437760615006E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B19,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.9927609980189231E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B19,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.15589885818997951},null,0.46388101597357884,22.857603310767146,0.36522922067562358,null,1.4241798281270595,0.19856428296768314,0.33813390612413496]
[14,"CL173","CL173: D side copper capital",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B20,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":23.175037788760712},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B20,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.2446241328767425},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B20,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.23001908307350064},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B20,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.94864919145722204},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B20,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-8.6123944620011772E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B20,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.13225107707991376},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B20,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.9164768963350798E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B20,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":-2.5499324781935676E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B20,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.86240835587020204},null,0.39890438225564162,24.42951303543672,0.90634751936731661,null,8.9284811051832307,1.0084417680985391,1.8834329164064958]
[15,"CO379","CO379: Point of Handover electronics",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B21,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":106.58039233798},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B21,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":15.064419843889093},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B21,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.2334195740981202},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B21,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.8156646574628645},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B21,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-6.5784090189809602E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B21,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.4148967774167784},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B21,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.7427751889349989E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B21,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.4431821076237799},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B21,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.8961122191046615},null,0.14134325754889229,37.852658360963098,0.36135726704480275,null,13.765216179601163,6.6653872042029638,8.014378389803877]
[16,"CO432","CO432: PC rental 64Kbit link local end",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B22,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":587.58508358117479},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B22,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":39.047344563682181},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B22,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-4.1243823161046311},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B22,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":6.1358852457891455},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B22,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.55065117917400475},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B22,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.3697934529321403},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B22,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.16254763102847999},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B22,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":9.4171440228133321},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B22,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":8.4276014219272586},null,6.6453941147891299E-2,95.76207181912585,0.35919587962925659,null,34.372311068403548,20.534719173389092,23.903205658092642]
[17,"CO434","CO434: PC rental 34Mbit link local end",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B23,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":22.61426746734325},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B23,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.0811455161121364},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B23,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.40809611378368088},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B23,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.57264400009904448},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B23,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":7.8410427241170741E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B23,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.37211220923958138},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B23,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.8804470383840002E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B23,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.39503349146712402},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B23,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.68575886431613964},null,0.22468760146441635,39.490970766186123,0.46170622277562118,null,4.751459829569626,1.4570045984307607,1.9226476617285839]
[18,"CO436","CO436: PC rental 140Mbit link local end",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B24,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":18.788936494576873},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B24,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.330852468222874},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B24,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.21951712616766064},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B24,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.42698278171181059},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B24,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.953440369884335E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B24,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.24672387336316581},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B24,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.4054413641479996E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B24,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.43712422875799961},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B24,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.57912607174705333},null,0.23050013871050687,44.003967605556404,0.35352197160881976,null,4.1308697457540564,1.1444197011732995,1.5492449362571969]
[19,"CO438","CO438: PC rental 2Mbit local end copper",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B25,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":139.15136755445369},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B25,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":6.2749582906077359},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B25,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.73623474719782167},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B25,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.4284083261156302},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B25,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.9779518405896269E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B25,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.5344799578753607},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B25,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.7003456701075201E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B25,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.243881045234801},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B25,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.6111917485114309},null,4.5094478055719971E-2,57.301470291461975,0.54893734965027763,null,5.508944025004018,5.1939932675209706,5.7338697819713644]
[20,"CO439","CO439: PC rental 2Mbit local end fibre",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B26,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":499.24977221573016},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B26,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":74.028551215938009},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B26,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-9.1952386016862775},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B26,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":18.43443664659657},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B26,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.3418982938503783},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B26,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":11.508945928222744},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B26,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.66934941949749993},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B26,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":10.078736001819827},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B26,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":19.763044693198122},null,0.14827958936744318,27.082453442259293,0.51709258739308783,null,66.175210908102102,42.033366289987015,48.518536958981024]
[21,"CP371","CP371: Prot Path PC rental 2Mbit link per km dist",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B27,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.4663049630761478},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B27,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.65060264541191348},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B27,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-3.5464981748821518E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B27,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B27,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.8634517271930219E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B27,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.4261625421249504E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B27,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.5076477992350003E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B27,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.6438479268111102E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B27,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.6906434026911474E-2},null,0.18769342349916632,0,0.19218511466765226,null,0.61900111539028502,7.8071204215788628E-2,0.13873331352403656]
[22,"CP373","CP373: Protected Path PC rental 34Mbit link per km distr",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B28,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.1006116147109779},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B28,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.1030611995501629},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B28,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-3.5918868033622028E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B28,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B28,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.5227064732876231E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B28,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.8115042286700876E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B28,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.3168556115199992E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B28,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.6260013910725719E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B28,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":9.6182274063669304E-2},null,0.35575600449815908,0,0.18171025069132227,null,1.0706650379898286,0.10321461828223422,0.20813979200523741]
[23,"CP375","CP375: Protected Path PC rental 140Mbit link per km distr",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B29,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":8.2761996644912834},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B29,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.7516399049986262},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B29,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-9.350497857396628E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B29,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B29,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.2859926160068425E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B29,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.0509150083550773E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B29,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.2820482488319998E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B29,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.15958017504612904},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B29,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.2616473515254521},null,0.33247625921888174,0,0.22659007525639349,null,2.6624209190406671,0.22719580023400665,0.48811305029999202]
[24,"CP383","CP383: Protected Path PC rental 2Mbit link",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B30,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":7.46110627317456E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B30,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.5681851467303876E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B30,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.3241485583397855E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B30,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B30,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.9948157405587254E-5},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B30,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.1268447161088902E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B30,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.7889957194199987E-5},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B30,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.8602274097557197E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B30,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.3634734475251464E-3},null,0.21018131753043029,0,0.27789278741143464,null,1.4387651066369678E-2,4.0849102404643973E-3,5.4949000449686257E-3]
[25,"CP385","CP385: Protected Path PC rental 34Mb link",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B31,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.21309459892356208},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B31,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.9735123448269177E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B31,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.7503827058531437E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B31,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B31,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.7673301231917452E-4},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B31,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.3883111508148603E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B31,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.6972489289999998E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B31,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.5552461125453513E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B31,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.3229704757985297E-3},null,0.13953954534030819,0,0.17111584733234486,null,2.726147375473521E-2,8.3900151685793872E-3,1.1061639596543438E-2]
[26,"CP388","CP388: Protected Path PC rental 140Mbit link",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B32,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.18820620569234281},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B32,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.6736321259740879E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B32,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.1955425585974057E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B32,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B32,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.0118231955543187E-4},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B32,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.2740201964849085E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B32,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.3816201816119997E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B32,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.0931685008815493E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B32,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.8354700032523278E-3},null,0.14205865933797235,0,0.16974825624725512,null,2.4741961020698904E-2,7.7065330350830899E-3,1.0131245215111582E-2]
[27,"CP434","CP434: Protected Path PC rental 34Mbit link local end",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B33,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.286780412414123},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B33,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.0933874445043736E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B33,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-6.7008414330561525E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B33,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B33,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.2199514404926696E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B33,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.7032957004471227E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B33,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.3359124336000005E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B33,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":9.8223573489107773E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B33,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":8.2938133356052872E-3},null,0.31708537441438428,0,0.31231950349072063,null,8.5452984452480257E-2,1.6279195733210568E-2,2.4653588209553635E-2]
[28,"CP436","CP436: Protected Path PC rental 140Mbit link local end",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B34,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.1536956580268583},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B34,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.30142923909080693},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B34,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.4488562798520051E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B34,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B34,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.2568959225000252E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B34,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.1983986037076401E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B34,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.288122613267E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B34,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.8554743895574022E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B34,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.8056289443124704E-2},null,0.26127275160793717,0,0.42418138391867588,null,0.27919757221478686,5.4083748468417445E-2,8.1445110545466562E-2]
[29,"CP439","CP439: Protected Path PC rental 2Mbit local end fibre",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B35,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.1880444398943385},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B35,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.8386295897875298E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B35,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-4.427538982163289E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B35,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B35,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.1222276499753049E-4},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B35,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.2705661309383877E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B35,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.8044435985030001E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B35,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.2026839620249333E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B35,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.8530703864571113E-3},null,0.25731309006032504,0,0.40085307025212635,null,4.4470979680709538E-2,1.1165917217811152E-2,1.5524073226520687E-2]
[30,"CR371","CR371: PC rental 2Mbit link per km distribution",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B36,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":39.808474558554032},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B36,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":7.8115067882311884},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B36,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.97350015438978876},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B36,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.83923267786110145},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B36,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.3899644137010397E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B36,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.36310075713502415},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B36,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.9745626929865976E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B36,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.928537340816163},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B36,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.7838986551449848},null,0.19622723238845269,47.434371430830531,0.15311767274325752,null,6.8619062779784104,3.2345160468791652,3.9069828621210494]
[31,"CR373","CR373: PC rental 34Mbit link per km distribution",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B37,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.15760961705058132},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B37,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":6.0621069801268648E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B37,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-5.2395824191461019E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B37,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.1166630114259752E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B37,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.0376600259528631E-4},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B37,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.4914965235147963E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B37,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.1934697973199996E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B37,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":8.5219817463612277E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B37,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.9399956137111695E-3},null,0.38462798740138843,38.285770929786835,0.1402728332782277,null,5.5685253384717838E-2,1.5053254263629284E-2,2.0510409095331632E-2]
[32,"CR375","CR375: PC rental 140Mbit link per km distribution",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B38,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.2646184196950903},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B38,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.45978482986164904},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B38,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-7.7706492326702598E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B38,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.8860219842048143E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B38,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.6567294334269402E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B38,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.8887062803471053E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B38,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":8.6184505660643999E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B38,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.21790385251852382},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B38,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.5609990732340183E-2},null,0.20302971390807409,46.348919980630221,7.6961458806287672E-2,null,0.3857350669683734,0.29792631516353435,0.33572835172643495]
[33,"CR383","CR383: PC rental 2Mb link",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B39,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.1904706914062348},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B39,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.691377791577632},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B39,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.50703764743906887},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B39,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.24816690626310056},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B39,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.8171479973579267E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B39,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.16173141268682409},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B39,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.6796995607772097E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B39,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.99363149788724925},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B39,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.25539506858144329},null,{"$f":"IF(G39=0,0,H39/G39)","v":0.18403603562537821},{"$f":"IF(J39=0,0,G39/J39)","v":37.033425728661499},0.13681009805956471,null,1.1661686641649838,1.4121553324713667,1.5264398615595351]
[34,"CR385","CR385: PC rental 34Mb link",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B40,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.17449712935155337},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B40,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.8119595017894706E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B40,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.3562793065621215E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B40,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.1668823298055208E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B40,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.9068958409879764E-4},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B40,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.116598291875515E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B40,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.5638512792320002E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B40,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.9047843037053897E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B40,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.0944148110262958E-3},null,0.21845399497143858,41.877143518880601,6.3598128824372296E-2,null,1.5047491536372288E-2,6.9385864522065743E-2,7.0860518692630228E-2]
[35,"CR388","CR388: PC rental 140Mb link",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B41,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.18357810330735833},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B41,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.922280100297415E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B41,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-3.4930019746738816E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B41,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.2476156038638892E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B41,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.119042368702517E-4},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B41,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.2528958912279765E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B41,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.3470796808300999E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B41,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.2000411674690716E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B41,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.7213623432081873E-3},null,0.21365729515847978,43.219095235539804,0.10491367892192802,null,4.704685493105586E-3,6.4259907087482929E-2,6.472096626580727E-2]
[36,"CR391","CR391: PC rental 64Kbit link per km transmission",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B42,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":28.616062208726007},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B42,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.0538896068925627},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B42,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.45924981346013366},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B42,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.78107074599297155},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B42,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.940347799582187E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B42,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.23214587394131977},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B42,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.5302461262499981E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B42,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.91552043863666044},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B42,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.80427086716107976},null,0.31639187603288493,36.636965800513423,0.18982158735935156,null,8.6240432714282509,2.0334429978292734,2.878599238429242]
[37,"CE103","CE103: Tisbo  Excess Construction",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B43,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":54.238026401818132},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B43,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":69.153483660381028},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B43,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-3.879214926152743E-8},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B43,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.7527043601112879},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B43,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B43,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.4548442694810691E-10},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B43,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B43,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.3315342990440096E-6},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B43,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.3538696801355918},null,1.2749999999642854,19.703542155767636,5.456269524414788E-5,null,69.153483621588876,2.7527106919910715,9.5297520869067824]
[38,"CL175","CL175: Local exchanges general frames capital",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B44,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.18627524982479299},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B44,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.4832625232488515E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B44,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.0468131097190778E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B44,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":6.9586210878052179E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B44,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B44,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.942642314590634E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B44,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":9.6586287929184024E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B44,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.0941650955242194E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B44,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.434351706666932E-3},null,0.24067945298507046,26.768988780152863,4.4301833452636698E-2,null,3.4364494135297741E-2,5.0808777236929885E-2,5.4176497662189065E-2]
[39,"CO417","CO417: 64Kbit PC link connection cct provision",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B45,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.872247023873941E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B45,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.5486017813809237E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B45,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-4.5800290899118044E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B45,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":6.3551139944987419E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B45,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B45,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.21736554860595755},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B45,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.4788386480920012E-5},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B45,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.5638177577145061E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B45,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.660857843839213E-3},null,0.35945228809605156,15.534335076317717,0.85895370474163002,null,-1.0314273085308807E-2,0.25941362856408229,0.25840282980172202]
[40,"CO506","CO506: Customer Support   partial private circuits",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B46,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":13.62471003506908},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B46,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":6.9916897162786409},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B46,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-7.5996650285324314},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B46,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.2308157986039157},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B46,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B46,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":11.202323577218944},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B46,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":9.5621544478035093E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B46,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.5826364595015394},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B46,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.0937232274571631},null,0.51316245984556774,11.069658067863003,0.75719400954403682,null,-0.60797531225379053,16.025337989772204,15.965756409171332]
[41,"CO418","CO418: 64Kbit PC link connection cct rearrangements",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B47,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.7797295266466764E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B47,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.5134025878854738E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B47,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.9692800897872478E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B47,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.6218580469871177E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B47,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B47,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.13259059871712658},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B47,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B47,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.6638185156589033E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B47,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.1116557041165793E-3},null,0.26184661079867699,22.044402950374813,0.88850552336693267,null,-4.5587750190177398E-3,0.15185064192070274,0.151403881968839]
[42,"CL172","CL172: E side copper current",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B48,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.3309769587553759E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B48,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.3903689010006921E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B48,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.7768630242055446E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B48,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.6299726995700494E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B48,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B48,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.0811641008632326E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B48,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.9666086450239997E-5},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B48,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.3139258212368251E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B48,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.030154364580389E-3},null,0.28191035294670475,12.665443102507973,0.75355129318369385,null,-8.3782613410547536E-3,9.660053800702087E-2,9.5779468395597506E-2]
[43,"CL174","CL174: D side copper current",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B49,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.4071616766562893E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B49,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.0789694374153707E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B49,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-4.7882138491341063E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B49,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":6.4009656101139921E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B49,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B49,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.20992314603094853},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B49,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.4266412224870013E-5},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B49,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.1328729160515287E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B49,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.2264765073407804E-3},null,0.32730057622542841,14.696472766221847,0.77372155150865718,null,-1.7092444117187355E-2,0.27771710721380266,0.27604204769031832]
[44,"CO413","CO413: 2Mbit and above PC link connection cct provision",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B50,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.154111983594734},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B50,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.7313520078360061},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B50,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.3468181283695824},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B50,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.27195707153056237},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B50,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B50,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.4616587504658796},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B50,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.8875933501195817E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B50,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.148226710159967},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B50,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.19129183844946335},null,0.3359166454564449,18.951932209696256,0.77614259339936909,null,-0.6154661205335763,9.8857301255065302,9.8254144456942392]
[45,"CR187","CR187: Broadband line testing systems",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B51,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.4322998542282103E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B51,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":6.9880795454627348E-4},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B51,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-9.7049103338121723E-5},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B51,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.8779677009974808E-5},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B51,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B51,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.0925438632586261E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B51,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B51,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.6043481569120657E-5},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B51,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.2990148375023643E-5},null,4.8789221927472981E-2,243.67263093078097,0.58961491336631056,null,6.017588512081518E-4,2.4407754490495808E-4,3.0304991232335695E-4]
[46,"CO401","CO401: Netstream Equipment",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B52,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":61.867208312890021},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B52,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.8276672269503758},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B52,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.219230643842452},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B52,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.1615348368386502},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B52,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-3.4238375413402897E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B52,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.35518565118717105},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B52,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.5488510339000006E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B52,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.58496048210880702},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B52,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.1223819771699317},null,9.4196382637426718E-2,53.263325688340117,0.37769594485523128,null,5.5741982076945211,2.0676974798246155,2.6139689041786784]
[47,"CPE432","CPE432: POH adjust credit PPC 64k LE",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B53,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B53,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B53,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-3.400378754557989E-8},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B53,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.2029407816640003E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B53,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B53,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.2915598717155557E-5},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B53,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B53,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.4033758458831404E-6},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B53,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":-2.248835371107467E-2},null,0,0,0.88817279557881146,null,-3.400378754557989E-8,-2.1981088842076963E-2,-2.1981092174448144E-2]
[48,"CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B54,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B54,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B54,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-8.2955380930160728E-10},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B54,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-6.231145843300117E-4},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B54,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B54,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.2107320865662665E-6},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B54,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B54,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.8747658081504074E-7},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B54,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":-6.7247019192751749E-4},null,0,0,0.92182641011811817,null,-8.2955380930160728E-10,-6.2071637566263034E-4,-6.2071645695890366E-4]
[49,"CPE439","CPE439: POH adjust credit PPC 2Mb Fibre LE",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B55,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B55,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B55,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-5.3512082477114332E-9},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B55,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-4.4507449900899948E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B55,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B55,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.9266833355565444E-5},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B55,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B55,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.3094123338338301E-6},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B55,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":-4.6342808450028552E-3},null,0,0,0.93636291315726128,null,-5.3512082477114332E-9,-4.4301687444005958E-3,-4.4301692688190038E-3]
[50,"CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B56,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B56,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B56,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.8413247668892287E-8},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B56,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":8.409338831777605},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B56,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B56,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.2327898447916868E-10},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B56,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B56,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.6132564153793503E-6},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B56,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.8487162429924311},null,0,0,3.3761196041692324E-5,null,-2.8413247668892287E-8,8.4093454452572995,8.4093454424728016]
[51,"CPE434","CPE434: POH adjust credit PPC 34Mb LE",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B57,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B57,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B57,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.8990892949874045E-10},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B57,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.2878323226998804E-4},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B57,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B57,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.8387944619831145E-7},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B57,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B57,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.4193619425875595E-8},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B57,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":-1.3600472131465347E-4},null,0,0,0.91821137921232932,null,-1.8990892949874045E-10,-1.2836515920436385E-4,-1.2836517781543894E-4]
[52,"CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B58,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B58,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B58,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-5.2920529136001337E-9},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B58,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.3271775473666954},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B58,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B58,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.5693973748521799E-11},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B58,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B58,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":9.3790652553836197E-7},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B58,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.327177547366696},null,0,0,3.8055621130999662E-5,null,-5.2920529136001337E-9,1.3271784853089148,1.3271784847902937]
[53,"CD102","CD102: High Tisbo 3rd Party Equipment Depreciation",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B59,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B59,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B59,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-4.3152387489483124E-10},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B59,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.12413402971346447},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B59,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B59,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.766258066805188E-12},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B59,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B59,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.6999146174046692E-8},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B59,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.10071251467318813},null,0,0,4.12862553678295E-5,null,-4.3152387489483124E-10,0.12413409671537691,0.12413409667308757]
[54,"CPE105","CPE105: POH LE adjust CSH debit",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B60,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B60,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B60,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-3.1809562394452488E-8},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B60,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.8555730000000001E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B60,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B60,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":-2.0649753800071186E-5},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B60,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B60,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.6929781591490359E-6},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B60,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.4880240112567079E-2},null,0,0,1.3806287060676961,null,-3.1809562394452488E-8,2.8540773224359078E-2,2.8540770107021964E-2]
[55,"CG102","CG102: PC rental 34Mbit s regional trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B61,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":24.873905416941135},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B61,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":8.4488762462891582},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B61,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.22317223282487508},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B61,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.70779668119959604},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B61,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.7593424101450887E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B61,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.13341441197172699},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B61,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.3976154512700001E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B61,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.47047079361531863},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B61,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.60668286959965356},null,0.33966826297147501,35.142726827687376,0.19976363350591422,null,8.283297437565734,1.4332514654007926,2.2450146142822347]
[56,"CG202","CG202: PC rental 34Mbit link per km national trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B62,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":35.619863354177276},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B62,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":10.094234881882524},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B62,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.35765124122299863},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B62,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.93214713776518321},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B62,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":8.0138833521605377E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B62,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.15391974659091265},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B62,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.11140384702824999},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B62,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.74153789826866945},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B62,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.84289900755362324},null,0.28338780476255632,38.212704744849262,0.15287082466756993,null,9.8167224741811303,2.0191474631746207,2.9811862656443715]
[57,"CO411","CO411: OR Analogue PC link connection cct prov",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B63,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.9795868808394889E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B63,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.4349375288204941E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B63,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-7.1560707518290953E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B63,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.0281376406768128E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B63,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B63,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.30533744442302552},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B63,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.3597334599999999E-5},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B63,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.2817368722435656E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B63,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.0373174410399984E-2},null,0.3441963650234332,9.7064697235187563,0.85240166196494549,null,-3.7211332230086012E-2,0.36848978688682926,0.36484307632828084]
[58,"CO421","CO421: OR Analogue PC installation",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B64,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.29408837649612829},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B64,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.1180967167302466},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B64,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.14475492760390257},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B64,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.0606322371376481E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B64,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B64,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.4917475070722882},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B64,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.6203141470000001E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B64,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.19536654341961576},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B64,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.0254077544515345E-2},null,0.40156880097504077,14.271754619574239,0.71539804775910654,null,-2.6658210873655969E-2,0.70798240427798043,0.70536989961236218]
[59,"CO461","CO461: Private Circuit test systems",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B65,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":109.39650993291048},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B65,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":6.7198678244982032E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B65,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-7.809268328876956E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B65,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.4949373001512153E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B65,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B65,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.72021445529861394},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B65,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.2728881719800006E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B65,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.680466420342214E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B65,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.3913277842991508E-2},null,6.1426711223413729E-4,7317.7992094949295,0.91496886435201097,null,-1.0894005043787527E-2,0.80209578132074622,0.801028168826455]
[60,"CX902","CX902: Wholesale",true,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B66,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.1408401658506837},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B66,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.47168509327947394},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B66,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":18.205684532768441},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B66,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.20546985973570048},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B66,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B66,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.728373697045211E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B66,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B66,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.3966206146021354E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B66,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.19954284455101678},null,0.41345414318206025,5.5523480052897618,0.4454491805579166,null,18.677369626047916,0.26671980285217395,2.0971020262048699]
[61,"CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B67,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.11442777970929885},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B67,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.6034936248558007E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B67,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.8428548892272521E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B67,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.5017655704132401E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B67,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.7530075672325819E-4},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B67,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.2718857462502023E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B67,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.0009671585120002E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B67,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.2531562148020496E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B67,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.0609837567409054E-3},null,0.14013149856874263,45.738809847957796,0.11765964842543707,null,1.4467382116054013E-2,8.9575078324147673E-3,1.0375311279788061E-2]
[62,"CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B68,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.832985365535639},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B68,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.5269578100631529},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B68,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.5844123655134842E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B68,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":7.4033470753268021E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B68,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.8058313215927033E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B68,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.7317899266167479E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B68,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.848548332999999E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B68,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.10537774311046404},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B68,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.8547706774808781E-2},null,0.28748609780043943,24.758873883468802,0.26027179422825009,null,0.48305537319209096,0.19935565474727251,0.24669508132009743]
[63,"CG107","CG107: ProtPath PC rent 2Mbit link perkm regional trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B69,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.1231294817056139},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B69,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.21930050151763417},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B69,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-8.9283948495320307E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B69,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.7971335863420807E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B69,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.2729046342538949E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B69,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.8586209322489457E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B69,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.3506528366989997E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B69,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.1376405007656373E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B69,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.0825553808667843E-2},null,0.19525843198826789,40.152872468789504,0.23182232809451669,null,0.21164501130235602,5.8829919274279024E-2,7.957113038190991E-2]
[64,"CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B70,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.4082399718659029},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B70,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.55695241507930149},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B70,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-9.5832689029762604E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B70,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.6216314588748942E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B70,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.6652124610417579E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B70,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.1900166242301871E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B70,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.0167105369199995E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B70,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.4319946015452648E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B70,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.5695793157371637E-2},null,0.23126948376650983,42.8388091514609,0.19684290954906214,null,0.55303435863736705,9.8408200226393544E-2,0.15260556737285552]
[65,"CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B71,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.3996563774805635},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B71,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.97324858009290749},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B71,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.136861093462656E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B71,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.5798772115204225E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B71,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.2632597259001207E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B71,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.6515154778849142E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B71,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.0521156821759999E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B71,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.5796828794745205E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B71,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.12887215772640573},null,{"$f":"IF(G71=0,0,H71/G71)","v":0.18024268806286844},{"$f":"IF(J71=0,0,G71/J71)","v":56.364567710608306},0.22675329786964066,null,0.96451256641728211,0.1812645097695598,0.27578674127845343]
[{"$f":"IF(B72=0,0,A71+1)","v":66},"CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B72,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.67966732597274326},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B72,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.18200447466466263},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B72,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-4.5473257895753951E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B72,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.5776643654834274E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B72,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.6139343483710079E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B72,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.6800326930262763E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B72,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.4381951497199998E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B72,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":9.5180336619731364E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B72,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.8241744225902128E-2},null,0.26778464656098766,43.080603253942407,{"$f":"IF(SUM(M72:O72)=0,0,M72/SUM(M72:O72))","v":0.19653720281755643},null,{"$f":"SUM(H72:I72,K72)","v":0.17907108322345824},{"$f":"SUM(M72:O72)+J72+K72","v":3.1026839507924692E-2},{"$f":"V72*$X$6+W72","v":4.85758056638236E-2}]
[67,"CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B73,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.5429423404500762},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B73,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.74328154139718472},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B73,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.5413786772352556E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B73,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":7.0817534769366447E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B73,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":6.6831839361659743E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B73,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.843650616566538E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B73,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":8.3623752789799988E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B73,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.7686471161793834E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B73,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.0817534769366447E-2},null,0.2922919366176549,35.908371404508095,0.1293879282943928,null,0.73455093856099818,0.1303932157628728,0.20237920774185064]
[68,"CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B74,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.9386487859763384},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B74,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.40371688847189729},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B74,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-9.8499607051592969E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B74,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.4640186290923298E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B74,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.3826098134633271E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B74,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.2641551173989304E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B74,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.0133612674399998E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B74,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.8719532411963974E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B74,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.869838504464357E-2},null,0.20824653304522006,43.428330996246856,0.16402458412600021,null,0.39824953758020132,7.5019844901189542E-2,0.11404829958404927]
[69,"CF550","CF550: OR PPCs 34 45Mb Link CELA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B75,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.1378038372456145},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B75,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.18009464127181971},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B75,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.6472942250137427E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B75,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.6461453883515078E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B75,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":8.8835980409861898E-4},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B75,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.1257963100951127E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B75,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.1642532155749998E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B75,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.9808314942190511E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B75,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.1534230385742761E-2},null,0.15828268052583758,31.205662859210268,0.21554372183553677,null,0.15451005882578089,8.9580344946330326E-2,0.10472233071125686]
[70,"CF551","CF551: OR PPCs 34 45Mb Distribution CELA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B76,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":6.2115551301206988},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B76,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.6131026964798445},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B76,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-8.7998067121955764E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B76,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.14247181065725395},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B76,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.9640789216610564E-4},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B76,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.6674825229108751E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B76,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.543862939749E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B76,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.19996257953788033},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B76,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.11740732544903335},null,9.8703574811213349E-2,43.598485212375856,0.21699421909822755,null,0.52540103725005483,0.40394948625615817,0.45543878790666353]
[71,"CF553","CF553: OR PPCs 140 155Mb Link CELA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B77,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":11.520396240727862},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B77,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.6855669781343554},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B77,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.26205418375233341},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B77,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.74807763156789231},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B77,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.21727966919529998},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B77,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.30356388702682169},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B77,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.2380984341961397E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B77,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.99823608118982166},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B77,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.80618074858287414},null,0.40671925515630702,15.40000095522482,0.23296624618731443,null,4.2062331251867224,1.8338360290234319,2.2460468752917309]
[72,"CF554","CF554: OR PPCs 140 155Mb Distribution CELA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B78,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.5306211908433265},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B78,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.4210836475722186},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B78,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-8.46502866155492E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B78,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.16221199992378665},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B78,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-3.2712784664895106E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B78,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":8.0459190899319202E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B78,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.2386939594807998E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B78,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.30422434548886784},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B78,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.19781951210217885},null,0.40250244100324384,21.765474764518938,0.208485504519487,null,1.3037205762917743,0.51542144560655934,0.64318606208315321]
[73,"CG205","CG205: PPCs 34 45Mbit national Trunk WECLA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B79,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.62935234699980891},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B79,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.5694558154061443E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B79,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-9.5104375572894369E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B79,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.4845797248679035E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B79,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":5.3375705616564477E-4},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B79,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.9158178197055624E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B79,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.2882703586330001E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B79,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.8331386567502161E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B79,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.2184758119198832E-2},null,0.15205243709703764,42.392627115785785,0.17192713458144543,null,8.6717877652937661E-2,3.8155585727915706E-2,4.6653937737903599E-2]
[74,"CG206","CG206: PPCs 140 155Mbit national Trunk WECLA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B80,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.2456947252864587},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B80,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.4607023079903948},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B80,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-5.8770543502679018E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B80,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":7.2142089776762258E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B80,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.4179930552445257E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B80,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.4166890206574029E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B80,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.5963811645300004E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B80,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.13781519163815756},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B80,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":8.3751161694861895E-2},null,0.10851046478837713,58.851840006637048,0.14595430931873221,null,0.41611169504016104,0.25190048333846909,0.29267942945240488]
[75,"CR550","CR550: PPCs 34 45Mb Link CELA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B81,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.17029474204209016},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B81,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.1006036517785927E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B81,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.3875454041741486E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B81,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.2869975407937417E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B81,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.7605577525495288E-4},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B81,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":8.8199355588185842E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B81,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.0902960497509997E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B81,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.0127332126444803E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B81,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.6626544025987399E-3},null,0.12335105750120025,51.808600380323838,0.12415875622816779,null,1.8894546888866732E-2,1.0666809689550133E-2,1.2518475284659073E-2]
[76,"CR551","CR551: PPCs 34 45Mb Distribution CELA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B82,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.24151339435092362},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B82,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.9086320346035015E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B82,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.6749900422786744E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B82,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.40806615818799E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B82,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.3646588244117063E-5},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B82,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.5990807705889296E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B82,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.0957677297840001E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B82,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.3487546237155157E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B82,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.1205835826539899E-3},null,0.12043357025479105,54.788967697844576,0.19846083797003752,null,2.6504976892000456E-2,1.2559124913714954E-2,1.5156612649130999E-2]
[77,"CR553","CR553: PPCs 140 155Mb Link CELA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B83,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.8003191206130049},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B83,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.87276745302862757},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B83,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-5.9988727788807941E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B83,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.15062240148055117},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B83,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-5.4050839275727458E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B83,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.212006297031419E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B83,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.1867712604495995E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B83,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.15107623481296747},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B83,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.14094940322033228},null,0.18181446505939264,31.86988836605979,0.21557683158762719,null,0.80737364131224687,0.34060038659670966,0.41972300344530988]
[78,"CR554","CR554: PPCs 140 155Mb Distribution CELA",false,"BTW",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B84,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.60427944479735207},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B84,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":7.3641246413987838E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B84,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-5.6175099910900014E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B84,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.4085632300206994E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B84,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.8034917076194207E-4},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B84,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.7920253879643205E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B84,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.2955960525680001E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B84,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.9616859693829865E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B84,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.1390989599297831E-2},null,0.12186621115117323,42.900413124405638,0.1590718454054238,null,6.8304085593659775E-2,3.8204426158019923E-2,4.4898226546198579E-2]
[79,"CN616","CN616: EBD",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B85,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":516.01965877996918},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B85,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":200.57124855122728},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B85,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-10.827729292786513},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B85,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":30.45034290417999},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B85,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.2135701007018809},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B85,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.749270918175819},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B85,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.68983514790069},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B85,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":16.690316250560556},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B85,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":27.432741355117106},null,0.38868916162116779,16.946267580754697,0.27971125166648703,null,187.52994915773891,52.366195120115172,70.744130137573592,64.25475183005635]
[80,"CN617","CN617: EBD Extended Reach",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B86,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.21054042714640903},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B86,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.1077084196973549},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B86,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.2110951854540667E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B86,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.2177969778348645E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B86,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.5018921892358853E-3},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B86,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.8480903559066863E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B86,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.5374241038950004E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B86,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.301840773133626E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B86,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.8927750069452728E-2},null,0.51158070284741497,9.4932236471865963,0.55676619555563112,null,9.4095575653578345E-2,3.1179751128542568E-2,4.0401117542593248E-2,3.8856388873566433E-2]
[81,"CN618","CN618: EBD Resilience",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B87,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.2383300385549321},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B87,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.8175173289038731},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B87,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.13881551449303209},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B87,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.24788314845381695},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B87,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.4016779965820981E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B87,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.5726397020881714E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B87,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.8568857006339988E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B87,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.3215705108085649E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B87,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.28766686363776284},null,0.42882864533210341,17.098096683827517,0.51938904479491232,null,1.6546850344450199,0.36966535631759734,0.53182448969320928,0.62385025526691795]
[82,"CO447","CO447: Backhaul extension services fibre etc",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B88,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":50.34181778171137},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B88,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":32.807229375226242},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B88,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.6226539840084986},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B88,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.8303956564246411},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B88,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.39837587863558599},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B88,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.5466803985434832},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B88,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.15517500361288805},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B88,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.4364755890456857},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B88,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.9614324923702258},null,0.65168940695551814,17.786141547893418,0.49283533281843767,null,31.582951269853332,6.3671025262622845,9.462231750707911,8.3781718064197896]
[83,"CO450","CO450: Wholesale   LAN extension services fibre etc",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B89,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":375.53054099751608},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B89,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":207.42053037355763},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B89,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-8.3320249834313564},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B89,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":12.520079661271648},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B89,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.3590034532934303},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B89,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.4470856396602629},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B89,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.84355083947023202},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B89,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":8.1471683035095772},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B89,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":12.978131356196226},null,0.55233997698985982,29.994261311223472,0.4530462393327066,null,201.44750884341971,31.316887897205149,51.058743763860278,47.446699804958754]
[84,"CO484","CO484: Ethernet main links",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B90,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1487.0122764395667},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B90,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":554.33436759823667},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B90,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-10.041597123060647},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B90,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":38.494366427776043},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B90,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.2880695173834416},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B90,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.0360189855403679},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B90,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.8201636877646701},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B90,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.7650425433336849},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B90,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":37.683958713507081},null,0.37278398866047641,38.629347991206224,0.45041402885902015,null,545.58083999255939,55.403661161798205,108.87058348106902,106.69776172475915]
[85,"CO485","CO485: Ethernet Electronics",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B91,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":352.68855944944977},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B91,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":211.64743436859084},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B91,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-24.832272483306848},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B91,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":82.459953216916546},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B91,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.3412461943528102E-2},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B91,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":27.083577093166017},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B91,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.0858576530094979E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B91,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":36.023974458160936},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B91,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":67.734961571038582},null,0.60009724925292307,4.2770890073352144,0.42875191948550018,null,186.79174942334046,145.60495088283005,163.91054232631743,165.09866526721478]
[86,"CW609","CW609: Ethernet Access Direct Fibre",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B92,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":870.86710797987723},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B92,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":565.02592131129381},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B92,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-23.89617288513303},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B92,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":41.981467921406804},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B92,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.095575307997434},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B92,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":33.819589756345458},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B92,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.1303261363646944},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B92,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":21.998407643028216},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B92,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":43.498870376397406},null,0.64880843028044366,20.74408426142271,0.57371588754075065,null,550.22532373415822,110.02536676514261,163.94744849109011,154.5511251052136]
[87,"CE104","CE104: AISBO Excess Construction",true,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B93,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":179.3112358655454},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B93,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":225.13521836237209},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B93,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-3.2197483887067793E-8},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B93,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":9.1183932701317563},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B93,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B93,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.9783140254147146E-10},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B93,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B93,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.0758097308021104E-6},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B93,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":10.180730350147105},null,1.2555555555435873,19.664784195357967,4.9016808786282657E-5,null,225.13521833017461,9.1183993462393182,31.181650742596432,28.377816630850667]
[88,"CL578","CL578: OR Service Centre   Assurance Ethernet",true,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B94,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.1033618171690081},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B94,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.264201331867659},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B94,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-3.59703317484355},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B94,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.35454702872337984},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B94,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B94,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":6.3596839473705016},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B94,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.8654715587323992E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B94,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.1784530875729216},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B94,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.29288667590192247},null,0.40736511123956098,8.7530329286450552,0.66672973229653731,null,-2.332831842975891,9.8931706108226756,9.6645530902110384,57.304605869654829]
[89,"CO772","CO772: Openreach Systems Development Ethernet Specific",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B95,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":98.634280659620416},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B95,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":31.611710616145899},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B95,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.26842221928357035},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B95,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":16.019646557655818},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B95,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B95,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.8741329047298985},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B95,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.3049965998858898E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B95,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":-0.73906932948740167},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B95,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":13.865744499483609},null,0.32049415684629534,6.1570821993249849,1.1431902602159394,null,31.880132835429471,21.158015129498203,24.282268147370292,26.596773543662817]
[90,"CP502","CP502: Openreach sales product management",true,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B96,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.2554043803303667},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B96,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.50062379688583991},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B96,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-2.7191187324997768},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B96,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.10453522795164684},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B96,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B96,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.2328164438650755},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B96,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.2608093197636004E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B96,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.2357690971705211},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B96,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.10343472549772408},null,0.3987749323879991,12.009390565552302,0.72340129260415553,null,-2.2184949356139367,4.57344684991922,4.3560343462290545,4.9417662229842643]
[91,"CL160","CL160: Routeing   records",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B97,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":4.8147937343383601E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B97,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.5773358484600569E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B97,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-1.950192739870699E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B97,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.255495235619168E-3},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B97,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B97,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":5.1235881438476766E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B97,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.6715495916239997E-5},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B97,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.2508380646702235E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B97,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.534525574046282E-3},null,0.32760195669665826,21.346947039844334,0.80356172979486917,null,-3.7285689141064206E-3,6.6016472816714411E-2,6.5651073063131976E-2,7.875719990667783E-2]
[92,"CL573","CL573: OR Service Centre   Provision Ethernet",true,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B98,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":7.3835631512822921},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B98,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.5884607534891928},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B98,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-7.6437616871192615},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B98,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.56907230445865542},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B98,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B98,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":8.2943728300464201},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B98,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.4162011564246395E-3},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B98,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.3493608507226948},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B98,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.47035568021582747},null,0.35057067982680679,12.974736414744513,0.71219870207226399,null,-5.0553009336300683,12.215222186384196,11.719802694888449,13.014119110378854]
[93,"CW617","CW617: Other Ethernet Rentals   Internal",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B99,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.64840659165532977},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B99,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.23697106049175679},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B99,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.37891472054586312},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B99,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":3.9347623484919922E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B99,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B99,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":1.0895750941369466},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B99,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.3771156800000009E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B99,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.26175540989218588},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B99,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":4.7545045044278235E-2},null,0.36546676659592364,16.478926405906911,0.80603692376036207,null,-0.14194366005410633,1.3911158390820526,1.3772053603967502,1.7128376107394285]
[94,"CW619","CW619: Other Ethernet Connection   Internal",false,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B100,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.30575647366369257},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B100,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.10035250215794599},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B100,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":-0.16665359387130005},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B100,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":2.5367679662285095E-2},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B100,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B100,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.96046007935175814},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B100,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":3.5374241035980006E-4},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B100,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.26010884844472398},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B100,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":2.5367679662285095E-2},null,0.32821055579129171,12.052993325923698,0.78666741374295424,null,-6.6301091713354063E-2,1.2462903498691269,1.2397928428812182,1.181570447562635]
[95,"CW901","CW901: Openreach non copper",true,"OR",null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B101,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":1.1778398013649642},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B101,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.48074394119590391},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B101,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":56.042258611599991},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B101,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0.15178446096068726},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B101,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B101,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.17671768491498446},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B101,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B101,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":7.2292513284735835E-2},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B101,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0.1344757066406089},null,0.40815732380480246,7.759949825628258,0.70968051185295977,null,56.523002552795894,0.40079465916040757,5.9400489093344051,4.7797455900646346]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B102,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B102,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B102,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B102,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B102,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B102,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B102,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B102,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B102,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B103,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B103,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B103,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B103,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B103,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B103,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B103,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B103,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B103,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,{"$f":"IF(G103=0,0,H103/G103)","v":0},{"$f":"IF(J103=0,0,G103/J103)","v":0},0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B104,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B104,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B104,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B104,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B104,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B104,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B104,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B104,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B104,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B105,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B105,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B105,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B105,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B105,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B105,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B105,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B105,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B105,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B106,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B106,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B106,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B106,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B106,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B106,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B106,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B106,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B106,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B107,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B107,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B107,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B107,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B107,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B107,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B107,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B107,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B107,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B108,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B108,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B108,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B108,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B108,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B108,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B108,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B108,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B108,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B109,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B109,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B109,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B109,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B109,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B109,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B109,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B109,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B109,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B110,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B110,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B110,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B110,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B110,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B110,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B110,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B110,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B110,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B111,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B111,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B111,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B111,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B111,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B111,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B111,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B111,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B111,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B112,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B112,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B112,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B112,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B112,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B112,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B112,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B112,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B112,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B113,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B113,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B113,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B113,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B113,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B113,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B113,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B113,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B113,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B114,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B114,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B114,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B114,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B114,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B114,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B114,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B114,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B114,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B115,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B115,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B115,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B115,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B115,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B115,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B115,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B115,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B115,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B116,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B116,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B116,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B116,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B116,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B116,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B116,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B116,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B116,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B117,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B117,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B117,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B117,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B117,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B117,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B117,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B117,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B117,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B118,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B118,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B118,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B118,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B118,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B118,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B118,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B118,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B118,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B119,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B119,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B119,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B119,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B119,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B119,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B119,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B119,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B119,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B120,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B120,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B120,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B120,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B120,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B120,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B120,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B120,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B120,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B121,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B121,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B121,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B121,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B121,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B121,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B121,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B121,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B121,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B122,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B122,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B122,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B122,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B122,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B122,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B122,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B122,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B122,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B123,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B123,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B123,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B123,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B123,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B123,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B123,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B123,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B123,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B124,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B124,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B124,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B124,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B124,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B124,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B124,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B124,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B124,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B125,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B125,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B125,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B125,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B125,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B125,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B125,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B125,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B125,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,0,null,{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B126,Comp_CapCosts!$A$5:$A$124,0),MATCH(G$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B126,Comp_CapCosts!$A$5:$A$124,0),MATCH(H$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B126,Comp_CapCosts!$A$5:$A$124,0),MATCH(I$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B126,Comp_CapCosts!$A$5:$A$124,0),MATCH(J$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Comp_CapCosts!$E$5:$BI$124,MATCH($B126,Comp_CapCosts!$A$5:$A$124,0),MATCH(K$5,Comp_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B126,Comp_OpexCosts!$A$5:$A$124,0),MATCH(M$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B126,Comp_OpexCosts!$A$5:$A$124,0),MATCH(N$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B126,Comp_OpexCosts!$A$5:$A$124,0),MATCH(O$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Comp_OpexCosts!$D$5:$H$124,MATCH($B126,Comp_OpexCosts!$A$5:$A$124,0),MATCH(P$5,Comp_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[null,"Service code","Service name","Source"]
[3,"SH371","SH371: PPC RBS rental 2Mbit link per km distribution","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B133,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":221.79259043922966},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B133,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":44.782984119936998},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B133,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-3.9115668345185219},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B133,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.1424882186989871},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B133,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.1465458616785453},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B133,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.3868801701673088},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B133,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.2982737368440001},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B133,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.6868278688156995},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B133,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.7788779406091599},null,0.20191379717081834,43.129430930488667,0.25468254497930715,null,41.017963147097021,14.661015856204541,18.680776244620048]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B137,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0958017966329967},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B137,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.91034569302010093},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B137,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-4.037881208331761E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B137,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.3831716744610096E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B137,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.1550647191485531E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B137,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.8381751675337198E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B137,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.1542729691630013E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B137,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.13288339361614585},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B137,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.8290850614004254E-2},null,0.29405813189016028,36.92876535099753,0.29572446413684489,null,0.87212194565593182,0.28340619972440467,0.36887415039868598]
[10,"SE375","SE375: PPC rental 140Mbit link per km distribution","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B140,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":16.32118452670894},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B140,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.8321680220650358},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B140,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.12073242563188541},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B140,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.50854041903233593},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B140,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.2638993703416183E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B140,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.13803652024853241},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B140,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.2180382576438094E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B140,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.37447246524011751},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B140,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.4137277985347817},null,0.23479717515562992,32.094173670138787,0.25816208156158654,null,3.7156994958034919,1.0474936864677655,1.4116322370565078]
[13,"ST375","ST375: Site Connect PPC rental 140Mbit link km dist","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B143,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.6118144682833242},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B143,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.18037078197105719},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B143,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.3916842535104232E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B143,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.4822584956217045E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B143,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.9089560747808566E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B143,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.9486460338923925E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B143,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.3546329257370002E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B143,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3810198564891957E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B143,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.7998853161120702E-2},null,0.29481287436231335,41.275828075231274,0.28884903854373334,null,0.16664483504343106,3.5607788455053177E-2,5.1938982289309418E-2]
[14,"SE381","SE381: PPC rental 64Kbit link","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B144,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":21.157537590518718},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B144,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.3205290019333948},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B144,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.22443041375813977},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B144,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.38310498166531015},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B144,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-2.7301854682163226E-2},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B144,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.31848410093545149},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B144,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3923474172911001E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B144,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.78915316707741434},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B144,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.35731906943783742},null,0.10967859525265779,55.226474734286953,0.28396509342397908,null,2.0687967334930919,1.4773638691689239,1.6801059490512469]
[17,"SE383","SE383: PPC rental 2Mbit link","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B147,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":28.961164649317361},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B147,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.9389981157884675},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B147,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.34948981914439464},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B147,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.87499678931461333},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B147,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-3.7624325591507635E-2},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B147,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.81754900671566444},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B147,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.3243670420487995E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B147,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8592599325857098},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B147,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.77594054901484566},null,0.17053865670091012,33.0985953354214,0.3016727438363534,null,4.5518839710525656,3.5474250734449679,3.9935097026081192]
[21,"ST383","ST383: Siteconnect PPC rental 2Mbit link","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B151,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.1148965412389513},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B151,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.33000758170254169},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B151,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-6.2211152654263698E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B151,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.0311408569678796E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B151,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-3.2023425455332041E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B151,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.5260144982925186E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B151,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.3781290443399996E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B151,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.15176159290485872},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B151,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.9666349775461558E-2},null,0.15603958646091323,30.078995489659167,0.18616773894335165,null,0.2645940865027448,0.25650893295626953,0.28243915343353854]
[24,"SE385","SE385: PPC rental 34Mbit link","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B154,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.5408816764221998},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B154,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.51661628500804402},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B154,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-2.9534233475052643E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B154,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.7600610157464523E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B154,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-2.5091976413231932E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B154,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.7336083485946411E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B154,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.3365386580297995E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B154,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.15776581154861774},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B154,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.2144022590338056E-2},null,0.20332166184750811,29.005296559634626,0.26248166367387005,null,0.48683113176885906,0.30578812408592615,0.35349757499927437]
[27,"SE752","SE752: Netstream 16 LL 155mbit rentals Links","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B157,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.97324458111036005},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B157,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.13466649767551889},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B157,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.3775095860637273E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B157,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.5584089678667953E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B157,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-2.819981276624056E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B157,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.0166330977679461E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B157,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.1236863104499992E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B157,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.7069985761806706E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B157,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.5096773684788552E-2},null,0.13836860773669032,38.041008819706128,0.24636291099798635,null,0.12060940368721922,6.1901079041625201E-2,7.3720800602972689E-2]
[31,"SH391","SH391: RBS PPC rental 64Kbit link per km transmission","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B161,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":63.752472431345083},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B161,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":13.453156965700348},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B161,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.2036047902206224},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B161,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5193625674703766},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B161,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.4703375722101264E-2},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B161,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.59168213588776131},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B161,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.10769102006879999},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B161,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.7561933329460468},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B161,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.6160492763093999},null,0.21102172908177055,41.960012571250928,0.17122579981832822,null,12.294255551201827,5.0196324320950865,6.2244694761128656]
[34,"SH372","SH372: PPC RBS rental 2Mbit link per km trunk","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B164,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":96.64960287041859},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B164,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":23.330527237677245},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B164,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.0400994322111399},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B164,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.4343712138000093},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B164,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.1280304635689235},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B164,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.4138301864988444},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B164,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.16704838165840005},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B164,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.4693318664326682},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B164,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.0217659233254315},null,0.2413928929325998,39.702080899794375,0.13567266763169475,null,22.418458269035028,5.6126121119588452,7.8096210223242775]
[37,"ST376","ST376: Site Con PPC rental 140Mbit link per km trunk","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B167,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.89048005776457118},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B167,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.17442944804481011},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B167,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-8.3799903113888682E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B167,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.1811623983524413E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B167,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.3001968433514334E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B167,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.246964696756405E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B167,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.6920642528809996E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B167,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4990353274697653E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B167,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.0149785965732071E-2},null,0.19588248666982108,40.825940261816477,0.23926641631216783,null,0.16734965457677267,4.5041203051210905E-2,6.144146919973463E-2]
[38,"SE432","SE432: PPC rental 64kbit link local end","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B168,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":125.71330284291966},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B168,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.0474950661681834},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B168,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.71579454517226515},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B168,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.3765737842839367},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B168,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.12359721069899449},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B168,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1114657324776429},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B168,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.9711216582296102E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B168,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.4056446616787768},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B168,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4970239904991056},null,7.1969273430618083E-2,91.323330633027382,0.31336950499919614,null,8.2081033102969236,4.7997981843236586,5.604192308732757]
[41,"SH432","SH432: RBS rental 64kbit link local end","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B171,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":10.453526715462287},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B171,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.95587850446377809},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B171,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-4.8763105691179205E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B171,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.15620475057156111},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B171,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.2107637846836359E-2},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B171,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.10439741782702323},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B171,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.7559298700825002E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B171,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.16530508796961663},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B171,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.16233042706456349},null,9.1440767358435565E-2,66.921951331264268,0.38316823471277889,null,0.89500776092576251,0.41655554839144709,0.50426630896217184]
[45,"SO438","SO438: PC rental 2Mbit local end copper","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B175,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":45.739083179452976},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B175,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.1004861271260111},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B175,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.20647858528792398},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B175,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0694584221967001},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B175,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-3.8760596588548996E-2},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B175,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.72335094233262964},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B175,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8782237684767829E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B175,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.73546668221704203},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B175,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4437688699655458},null,0.13337578506310083,42.768453854899299,0.48954453828844569,null,5.8552469452495384,2.5082976878425907,3.0821118884770455]
[48,"SO402","SO402: External Customer Sited Handover rentals","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B178,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2068989572483602},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B178,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.19818114172432749},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B178,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.9838142104366113E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B178,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.1170695941519795E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B178,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-7.1098015366110885E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B178,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.5862918708826021E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B178,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.0291320363839987E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B178,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.9742546482876706E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B178,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.0944873953582029E-2},null,0.16420690442567434,23.585744439115295,0.45930853357634394,null,0.202453975781103,0.10676809418319981,0.1266085838097479]
[51,"SO409","SO409: 2 Meg bearer rentals","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B181,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.4763541221187033},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B181,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.96948933753196742},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B181,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-4.2445519159033128E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B181,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.21765182052347012},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B181,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-5.61654858282615E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B181,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.12875049655842999},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B181,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.1786089250303998E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B181,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.21954516949828443},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B181,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.17214280350492644},null,0.11437574735134345,38.944558799151736,0.36527629304322473,null,0.92142726979010814,0.56450954692238875,0.65480941936181936]
[55,"SE761","SE761: External 3rd Party POH Rental 34 45mbit","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B185,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.4899123144806401E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B185,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.6174531709580239E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B185,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.2975922783049406E-5},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B185,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.532559474139225E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B185,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.7413412935015654E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B185,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.4134485013801313E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B185,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0866755642656998E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B185,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.823326044447984E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B185,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.1215267937064867E-3},null,0.34946379357440066,29.57447748399408,0.55539768902406594,null,2.6631641761713447E-2,7.2521357057440663E-3,9.8620365983919846E-3]
[58,"SE436","SE436: PPC rental 140Mbit link local end","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B188,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.3860386759603194},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B188,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.43915136426162638},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B188,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.1185291674133932E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B188,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.6838812444689503E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B188,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.1908988684839676E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B188,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.3038484915878777E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B188,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.0720684532752002E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B188,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.9363739107019286E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B188,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.069407596418251E-2},null,0.31683918484984525,24.385426372324183,0.45555763147666051,null,0.44646079229752372,0.15350400378934673,0.19725716143450406]
[59,"SE751","SE751: Netstream 16 LL 155mbit rentals LE","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B189,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":24.804865027955124},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B189,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.1092433664618389},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B189,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0095073717539139E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B189,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.53694983354756365},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B189,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.3271470376784483E-2},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B189,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.23936194916374492},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B189,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.6537040869120014E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B189,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.31615618880404811},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B189,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.57990582023136883},null,8.5033454690630977E-2,46.195870597579543,0.43013305077462705,null,2.0989814034568082,1.0801618715472634,1.2858620490860306]
[62,"SO436","SO436: PC rental 140Mbit link local end","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B192,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":12.885295854087326},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B192,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.4280394292385066},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B192,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0459809871905736E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B192,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.41753802705734028},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B192,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.9984680047846259E-2},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B192,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.29477894014362821},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B192,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2842332222436997E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B192,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.37750965925066221},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B192,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.42614705854305862},null,0.26604274112581616,30.860173251519903,0.43025198037406964,null,3.4784839191582586,1.1226536387219139,1.4635450627994233]
[65,"SE768","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B195,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.7468211869202248},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B195,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.24313912464375029},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B195,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-2.901128361004475E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B195,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.12185969060662857},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B195,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.3734583760347798E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B195,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.1173246682497198E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B195,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.8111358120438023E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B195,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.2324732788371329E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B195,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.13293784429814023},null,{"$f":"IF(G195=0,0,H195/G195)","v":5.1221462757795787E-2},{"$f":"IF(J195=0,0,G195/J195)","v":38.953169528743416},{"$f":"IF(SUM(M195:O195)=0,0,M195/SUM(M195:O195))","v":0.45489038700469031},null,0.21275438265767074,0.25496532528266669,0.27581525478311841]
[69,"SH439","SH439: RBS rental 2Mbit local end fibre","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B199,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":102.73475444380904},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B199,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":25.453464970347788},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B199,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.56468384073279243},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B199,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.7852037761838142},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B199,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.4420174093353057},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B199,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.0040940232053108},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B199,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.20346011224984997},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B199,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.404907619965444},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B199,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.1544919494700396},null,0.24775904812494207,27.141142331677763,0.62461564747651832,null,26.460166220415889,13.839682940939722,16.432779230540479]
[72,"ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B202,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.2197918930244684},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B202,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6741826543177116},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B202,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.1915138648008957E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B202,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.36820957229487034},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B202,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.8316642732956171E-2},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B202,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.36148365240563424},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B202,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1679235450559999E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B202,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.27201549754387289},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B202,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.34916424958996328},null,0.26917020426283345,16.891988587530587,0.56028481515462225,null,1.7444144356986768,1.0417046004278936,1.2126572151263639]
[75,"SY765","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B205,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.7835379251406513},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B205,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.32329447792853538},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B205,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-3.3953489075373634E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B205,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.4270595127507213E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B205,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.4572595054341727E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B205,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.4273083358574478E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B205,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.8179594313904005E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B205,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.2733804926401976E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B205,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.9997677861641502E-2},null,0.18126582752819237,27.750449822384077,0.42935357021103732,null,0.29579824835859592,0.15055270234930823,0.17954093068845062]
[79,"SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B209,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.3674604124196241},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B209,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.59992904543237824},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B209,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-3.5165833212418417E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B209,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1438409999325823E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B209,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8860461135548584E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B209,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.4884693428522526E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B209,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.2403888923357603E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B209,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.621739162389295E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B209,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.6919381794838301E-2},null,0.25340615719915272,20697.46068342682,0.29158626740340698,null,0.56664925833351465,8.7342904158299359E-2,0.1428745314749838]
[82,"SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B212,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.0370872124934865},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B212,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5238855111781389},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B212,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-6.3448100301137081E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B212,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.4128432618334963E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B212,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.743633951577716E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B212,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.6099186279550994E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B212,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.8882609910795494E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B212,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.0692617365283196E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B212,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.15596962446828036},null,0.2165506075401008,49807.982262386358,0.31862846063525918,null,1.4641810448285795,0.14856498291367481,0.2920547253068756]
[83,"SPE383","SPE383: Prot Path PPC rental 2Mbit link","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B213,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.2143595472683554E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B213,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2741347826903811E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B213,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-4.0873529287606524E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B213,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.0976476934522438E-5},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B213,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.172771512262025E-5},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B213,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.2413353850939452E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B213,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.7086961215359995E-5},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B213,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.8395326501914108E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B213,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.3921901386531803E-3},null,0.13827708547232725,1012.828794623484,0.57420697046635949,null,8.6757226132657787E-3,9.2406591885578586E-3,1.0090880004657904E-2]
[86,"SPO385","SPO385: Prot Path PC rental 34Mbit link","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B216,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.10360816841145129},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B216,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2700368093671513E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B216,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-2.5726436139801127E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B216,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0369258598471447E-5},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B216,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.2031869207621786E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B216,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.3687236900176412E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B216,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.5285667569099995E-5},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B216,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.2287278970446207E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B216,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.0966509361059864E-3},null,0.12258076065234066,3411.6133614360319,0.41609573462933869,null,1.0248043171767619E-2,5.843425205306051E-3,6.8477334361392774E-3]
[89,"SPE434","SPE434: Prot Path PPC rental 34Mbit local end","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B219,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.14113811347337368},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B219,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.9944004127752059E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B219,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-4.2710084460125452E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B219,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.7873041785028623E-5},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B219,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.7006408619403467E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B219,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.6868062292214378E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B219,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.0456733641616002E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B219,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.9441621185748897E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B219,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.8225297503517055E-3},null,0.212161005917095,2438.7540229462275,0.53044958412605558,null,2.6143059767933546E-2,9.3634728121915513E-3,1.1925492669449039E-2]
[93,"SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B223,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.14119944784925886},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B223,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.5756143800413776E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B223,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.097790729014023E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B223,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.940536954797619E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B223,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.2735399973065568E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B223,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5128836418691451E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B223,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5014546363440002E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B223,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.5529922558833047E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B223,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.622326548689386E-3},null,0.32405327710106868,480.18253135328081,0.63481255606247899,null,3.5205590510004207E-2,2.4553381833419576E-2,2.8003529703399987E-2]
[96,"SO417","SO417: 64Kbit PC link connection cct prov  internal","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B226,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.6732746532838116E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B226,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.4915809006366044E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B226,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-3.6581318481767648E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B226,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.3154419829893364E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B226,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B226,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.15317464442873477},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B226,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.7845361796050014E-5},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B226,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.7939465400979226E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B226,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.0756952061565934E-3},null,0.37336705442065649,15.463710738294269,0.84546553723957796,null,-1.1665509475401604E-2,0.18548739717449936,0.18434417724591001]
[99,"SE418","SE418: 64kbit PPC Re arranges","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B229,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.7075763021015395E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B229,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0540004613000037E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B229,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.4858377403330025E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B229,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8596414900911276E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B229,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B229,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.082127682709539E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B229,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B229,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1084310606895889E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B229,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.2581360951106546E-3},null,0.28428287792824974,19.937048736850123,0.87939459486228844,null,-4.3183727903299881E-3,9.3765228924082414E-2,9.3342028390630077E-2]
[103,"SL137","SL137: WH SDSL rentals  MPF   TISBO","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B233,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.7818658079975535E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B233,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.4310070579484383E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B233,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.903984124485887E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B233,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.2015356414543507E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B233,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B233,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.7268539547084466E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B233,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.3926900756000002E-5},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B233,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2055146079640512E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B233,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.1659294072047366E-3},null,0.24749918200610094,13.761315626960089,0.69301636860533022,null,4.3349911824343251E-2,4.3549148168935334E-2,4.7797439527720975E-2]
[106,"ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B236,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.15782262486729001},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B236,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.6559614185922057E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B236,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.11277170014123149},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B236,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.2796587786626097E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B236,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B236,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.29403229399119751},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B236,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3438555073337001E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B236,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.0124283319078292E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B236,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.1693948516102614E-3},null,0.35837456279466862,21.679948149476942,0.8299175672356861,null,-5.6212085955309431E-2,0.36157062163967174,0.35606183721605139]
[107,"SH413","SH413: RBS 2Mbit PPC link connection cct provision","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B237,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.89437452692910102},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B237,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.40056265041098255},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B237,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.54219037166161865},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B237,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.5883971731060023E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B237,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B237,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.9800328881323279},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B237,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.5445912521160004E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B237,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.42748035932421358},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B237,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.5197967019570008E-2},null,0.44786902841066267,16.004133192845565,0.82211311479135984,null,-0.14162772125063611,2.4643516783128132,2.4504721616302509]
[110,"SPO438","SPO438: Prot Path PC rental 2Mbit local end copper","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B240,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.6712067679933361E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B240,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.6143931588594251E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B240,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-5.5260881806439032E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B240,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.4396819817570778E-5},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B240,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B240,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.7113499077108943E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B240,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.7549731295200001E-6},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B240,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.1484056312321558E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B240,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2794147724080508E-4},null,0.68392635144040415,67.175993660697145,0.75414457480910679,null,1.0883049782155218E-4,1.3021273468413956E-3,1.3127927356279077E-3]
[113,"SE474","SE474: Third Party Equipment PPC","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B243,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.1098467732454332},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B243,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.1409517197369477E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B243,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.2656462209889495E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B243,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0285675831705986E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B243,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B243,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.206493303287236E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B243,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.1800175324800005E-5},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B243,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.3176385329214277E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B243,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.4387476997159353E-3},null,0.46801117300463618,10.67958732539736,0.65123716815739496,null,0.13406597940725898,0.10558879436911743,0.11872726035102882]
[117,"SE410","SE410: 34 45Mbit PPC link conn cct provision","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B247,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.1302079333774971E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B247,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.4125526248841238E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B247,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.279178071865153E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B247,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.021871735047145E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B247,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B247,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.9470421616168391E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B247,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.4765319666E-5},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B247,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.6738675911021941E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B247,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.021871735047145E-3},null,0.301029421795311,20.846138123971283,0.79308857535127264,null,-6.379228093767406E-3,3.8180926261983723E-2,3.7555761908794519E-2]
[120,"SQ100","SQ100: WS Low Tisbo 3rd Pty Equipment Depn","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B250,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B250,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B250,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-3.9778546736449199E-8},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B250,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.5962130280393296},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B250,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B250,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.6690821133142004E-10},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B250,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B250,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.2354946621753193E-6},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B250,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.9699614205627789},null,0,0,5.0977915579855059E-5,null,-3.9778546736449199E-8,8.5962182638008997,8.5962182599026029]
[124,"SP373","SP373: PC rental 34Mb link km dist Non SMP","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B254,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.69907973796730172},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B254,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.18172674080806792},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B254,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-3.3771945323383141E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B254,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.7419816326450371E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B254,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.2752154674860503E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B254,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.0187781802296123E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B254,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.1541031784559997E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B254,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.105683119745678E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B254,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.668168851600756E-2},null,0.25995137741578755,40.131292136864502,0.29889656919198809,null,0.1788770678224782,3.473835756873097E-2,5.2268310215333832E-2]
[127,"SP372","SP372: PC rnt 2Mb link per km trunk   Non SMP","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B257,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.7608442099409483},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B257,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.45086874487283429},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B257,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.1295487093072258E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B257,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.1175408591859496E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B257,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.65020222772545E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B257,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.6924966575894651E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B257,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.7113536899451624E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B257,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.111330374498767E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B257,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.7472824023555654E-2},null,0.25605260381777595,42.764462337091963,0.20453224746592299,null,0.44222346000748747,0.12657523483041241,0.16991313391114618]
[{"$f":"IF(B260=0,0,A259+1)","v":130},"SO411","SO411: Analogue PC link connection cct prov","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B260,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.10961855574886473},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B260,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.8516148894456476E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B260,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-5.8756486351042705E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B260,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.9564989021305467E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B260,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B260,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.33860466232733544},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B260,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.4192860540000002E-5},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B260,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.3988940230056133E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B260,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.2517429094541252E-3},null,0.26013979749730287,13.777235075029255,0.86236231625069237,null,{"$f":"SUM(H260:I260,K260)","v":-3.024033745658623E-2},{"$f":"SUM(M260:O260)+J260+K260","v":0.40060429432006212},{"$f":"V260*$X$6+W260","v":0.39764074124931664}]
[131,"SO421","SO421: Analogue PC installation","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B261,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":124.42812091139093},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B261,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.20854088887077127},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B261,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.20595327754788462},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B261,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.8269549207888864E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B261,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B261,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3324567563507599},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B261,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.5360016951600001E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B261,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.2443753386205747},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B261,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.8459735550267403E-2},null,1.6759948421890868E-3,4401.4893904522605,0.84483188026363942,null,2.5876113228866515E-3,1.6054552443487393,1.6057088302583822]
[134,"SG110","SG110: PCs 34 45Mbit regional Trunk WECLA","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B264,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.11196420583474329},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B264,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1208329608975302E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B264,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.5719310194693692E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B264,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.4034348573929039E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B264,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.0229797871256994E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B264,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.850751493558467E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B264,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2483664778556002E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B264,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.5724667967324906E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B264,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.4034348573929039E-3},null,0.10010636457796655,46.585080303027254,0.40330219280600532,null,1.398255860715724E-2,1.2153787774181992E-2,1.3524078517683401E-2]
[137,"SG118","SG118: PPC rental 64kbit link per km regional trunk  ext","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B267,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.557019108576597},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B267,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.3216334685029341},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B267,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-7.1897791455923468E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B267,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.12959044374134499},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B267,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.1137245366970046E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B267,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.7070879483879621E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B267,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1861234425741501E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B267,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.30036498656087168},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B267,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.14284401185125525},null,0.17488819989921534,58.314632548523171,0.21806038506486466,null,1.2558494015837074,0.53500126874853482,0.65807451010373819]
[141,"SG103","SG103: PPC rent 2Mb CLZ link per km regional trunk  ext","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B271,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.25357199453555146},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B271,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.3064007063701484E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B271,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-2.8868117913552459E-5},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B271,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.2534153290708045E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B271,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.2875529354794546E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B271,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.3263214167757963E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B271,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.1576782776902002E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B271,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.1529576799839482E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B271,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.2172131392035455E-3},null,0.327575634745641,34.958979050774303,0.29980237482565442,null,8.3463894239335867E-2,1.8777217547147514E-2,2.695667918260243E-2]
[144,"SG106","SG106: PC rental 34Mbit link per km regional trunk","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B274,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":16.848743387314169},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B274,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.8503031646880177},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B274,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-5.8769899242720101E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B274,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.38429181258037526},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B274,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0477571989551051E-2},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B274,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.14357805692041334},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B274,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.1415294268047603E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B274,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.31917892987627883},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B274,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.43004083788756259},null,0.22852168118288305,43.843617885536467,0.28477975151112433,null,3.8220108374348487,0.91894166563466606,1.2934987277032812]
[148,"SG113","SG113: Prot Path PC rent 2Mbit link per km regional trunk","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B278,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.20304275817655565},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B278,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0538519006291696E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B278,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.9886518295030542E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B278,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.3441398100425169E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B278,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.2145211575662083E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B278,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.9244841233831882E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B278,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.5885002847632002E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B278,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.1458299259367424E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B278,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.4310226062433703E-3},null,0.15040437433250858,46.739462138666397,0.30406608198618129,null,3.1458836304998621E-2,1.0894756003595386E-2,1.3977721961485251E-2]
[151,"SG116","SG116: Prot Path PPC rent 140Mb link km regional trunk","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B281,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8525313303715039},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B281,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.48311336944072092},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B281,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-6.9978136299619137E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B281,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.1490092797577365E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B281,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.6516278494832756E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B281,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.0539523119667038E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B281,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.7689371606041593E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B281,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.2498143436751637E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B281,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.8614654187060381E-2},null,0.26078553248750619,44.649968352919046,0.24170776259800109,null,0.47976718366024224,7.8462753556383144E-2,0.12547993755508688]
[154,"SG219","SG219: PC rental 64kbit link per km national trunk  int","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B284,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.999629357685043},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B284,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5435043895272398},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B284,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.10400929637373295},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B284,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.20848281769362664},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B284,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.2808075759248948E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B284,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.10819406848285974},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B284,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3872141977225402E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B284,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.26613292379208886},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B284,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.19917554904658974},null,0.22051230295966931,33.574130641169972,0.27870765011180298,null,1.4447759007294319,0.60196275952172551,0.74355079779320987]
[155,"SG201","SG201: PPC rental 2Mbit link per km national trunk","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B285,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.619282563429953},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B285,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.71042048314655415},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B285,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.9217972826652149E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B285,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.10066314858040364},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B285,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.9325549425118347E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B285,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.7712765279252537E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B285,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.6604582732668001E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B285,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.13516885264397674},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B285,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.0426218216294776E-2},null,0.19628765389163114,35.954394577068975,0.28494210370028267,null,0.73657101091571819,0.31013777971941153,0.38232173878915193]
[158,"SG204","SG204: PC rent 2Mbit CLZ link per km national trunk  int","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B288,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.41608410357316994},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B288,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.1012491584370396},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B288,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.4757189353902081E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B288,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0008351334052647E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B288,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.248971741618577E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B288,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.6241941082193929E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B288,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.9703568479999988E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B288,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.6666128796950355E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B288,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0858117013359E-2},null,0.24333820390529426,41.573690779366999,0.13063908310621467,null,0.10734977454659167,3.0720607098184249E-2,4.1240885003750234E-2]
[162,"SG208","SG208: PC rental 140Mbit link per km national trunk","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B292,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":129.0861475407263},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B292,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":31.302794009621891},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B292,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.50231968238767266},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B292,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0024093293429219},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B292,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.29547679411969274},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B292,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.61976451591572301},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B292,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.32358162479582403},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B292,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5119622833300939},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B292,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.5134577258268243},null,0.24249537697099491,42.994186794968705,0.25241819310648528,null,31.095951121353913,5.753194547504255,8.8005977573969396]
[165,"SG214","SG214: Prot Path PPC rent 34Mb link per km national trunk","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B295,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.9964202971058073E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B295,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0728246500975929E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B295,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8320276666075006E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B295,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.225197303423637E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B295,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.3445633636646604E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B295,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.2118014548481246E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B295,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3021068719999999E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B295,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.5883299608508695E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B295,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.6602095077632946E-4},null,0.21471865581825253,40.780536189102214,0.34801838756795106,null,1.1045905604003146E-2,2.5698774685600028E-3,3.6523762177523111E-3]
[168,"SE770","SE770: PPCs 34 45Mb Link WECLA","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B298,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.15058012500832926},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B298,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.7457966353696449E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B298,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.7748705123523936E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B298,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.8202705906653237E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B298,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0273947959748693E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B298,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0372520402989419E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B298,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2262559224299999E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B298,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.7406563547595995E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B298,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.737708011725128E-3},null,0.11593805193567724,53.392084258413746,0.15031474987409779,null,1.9335576345646331E-2,9.8235440575643526E-3,1.1718430539437693E-2]
[172,"SG210","SG210: PPCs 34 45Mbit national Trunk WECLA","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B302,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.57200700934651183},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B302,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.1519714991755171E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B302,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.8261029541258726E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B302,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.3039524760351313E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B302,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.9004131630984119E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B302,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3328094654089982E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B302,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.0145554662029997E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B302,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.1633880814144541E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B302,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3173952850664215E-2},null,0.14251523785501718,43.867166929717207,0.3768891838716486,null,8.6935859262190884E-2,4.8992997091515979E-2,5.7512711299210685E-2]
[175,"SO770","SO770: PCs 34 45Mb Link WECLA","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B305,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.4202050637936221},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B305,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.177626993251978},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B305,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-7.6999356644149122E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B305,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.327866802780146E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B305,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.880801982439521E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B305,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.5605440424295488E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B305,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0158730133363999E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B305,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.5183564981963647E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B305,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.7732223356501218E-2},null,0.12507137017066006,42.676139039193608,0.3130062768745826,null,0.17764507988378045,0.11587162664564093,0.13328084447425143]
[178,"SO774","SO774: PCs 140 155Mb Dist WECLA","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B308,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.8723888950072687},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B308,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1571332153721172},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B308,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-8.3570425836930043E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B308,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.19193065160856887},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B308,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-2.9929073832119891E-2},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B308,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.11342615776864691},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B308,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.2156982824476797E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B308,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.34960449908929242},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B308,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.22778582828269711},null,0.29881637582011122,20.175979514229834,0.24379805777182462,null,1.0436337157030673,0.62724793291683612,0.72952403705573676]
[179,"SO772","SO772: PPCs 34 45Mb Local Ends WECLA","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B309,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5848575008002092E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B309,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.8553466516409522E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B309,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.4870109977120206E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B309,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6486122689070239E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B309,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B309,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.7876254233456679E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B309,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0264461314000001E-5},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B309,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.4874425178271626E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B309,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.0947073534348069E-3},null,0.49565002832587252,9.6132822173579839,0.73341604499711843,null,3.2725456628761154E-2,2.6022573481504864E-2,2.9229668231123457E-2]
[182,"SO431","SO431: PC rental analogue link local end","BTW",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B312,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B312,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B312,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.63354526018984658},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B312,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B312,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B312,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B312,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B312,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B312,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0.63354526018984658,0,6.2087435498604966E-2]
[186,"SD112","SD112: BES Other Bandwidth Rentals   External   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B316,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.413790797576155},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B316,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.8082061106718359},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B316,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.14195868692968802},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B316,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.56225612320366658},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B316,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.5724529389998161E-2},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B316,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.28217366290244084},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B316,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.6830947245497441E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B316,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.21332169988624353},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B316,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.53863191634636964},null,0.45261478473756489,14.964338226563731,0.55076941663139367,null,3.721971953132146,1.1303069626278466,1.4950602140347968]
[189,"SD103","SD103: WES 10Mb Rentals   External   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B319,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":69.839971972619182},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B319,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":38.025796540099734},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B319,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.9189796075363561},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B319,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.2175243747907505},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B319,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.69506604754380608},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B319,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.3550560116704355},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B319,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.2297157115759737},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B319,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.8700993750384396},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B319,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.9040357508517198},null,0.54447038660049552,11.232762070992225,0.43173449367317318,null,36.80188298010718,12.367461520619406,15.974046052669909]
[192,"SD106","SD106: WES Other Bandwidth Rentals   External   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B322,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.7179872962516303},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B322,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.484897408002559},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B322,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-6.2444680966653308E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B322,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.39844580127990414},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B322,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.6431868579584246E-2},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B322,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.21664763222824282},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B322,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0678728537153511E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B322,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.24068047090480391},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B322,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.45404288983058838},null,0.60946225086702255,14.350727948152732,0.46291553363672316,null,3.4488845956154899,0.89288450152968857,1.2308751919000067]
[196,"SD119","SD119: WES Other Bandwidth Rentals   Internal   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B326,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":41.083967526076655},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B326,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":24.772560045657844},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B326,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.68980591089588073},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B326,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.5829529634196557},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B326,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.26104427460783042},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B326,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2082887193070311},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B326,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.8573209896165956E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B326,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2038328067577297},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B326,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.7742828125618519},null,0.60297389802808854,15.90581327183142,0.4812567222930742,null,24.343798409369793,5.3546919739884133,7.7403842181066533]
[199,"SD124","SD124: EAD Other 10Mb Rental   External   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B329,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":44.13655445613783},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B329,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":18.3390779228017},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B329,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.86375162078732437},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B329,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.6083332254359131},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B329,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.26261705417593389},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B329,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.9107369068663498},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B329,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.13645263817085238},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B329,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5712462573735186},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B329,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.299928676253356},null,0.41550769308525815,12.231839937899807,0.52805604719955346,null,17.737943356190307,7.4893860820225679,9.2277045309292181]
[202,"SD127","SD127: EAD LA 10Mb Rentals   External   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B332,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":18.266106570107187},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B332,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.7133703837511867},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B332,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.42723245582997166},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B332,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5944712274435484},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B332,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.11393821628536009},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B332,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.88134890976014368},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B332,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.2777598512540805E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B332,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.95695832173686468},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B332,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5590385335003583},null,0.53177015837886832,11.455902280151927,0.46360314692307375,null,9.4000761442065759,3.6094942737384574,4.5307017358707018]
[203,"SD128","SD128: EAD LA 100Mb Rentals   External   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B333,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":105.26242229462851},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B333,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":37.461851111780319},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B333,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.6085264494424214},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B333,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.7419198404827165},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B333,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.44564012630717603},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B333,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.2743163454530264},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B333,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.23310356067503832},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B333,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.2420334238585666},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B333,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.2855190784117108},null,0.35589007259328459,13.596423686048562,0.48512319226000367,null,36.298964788645073,14.937013296776524,18.494311846063741]
[206,"SD144","SD144: EAD Other 10Mb Rental   Internal   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B336,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":60.340589027058655},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B336,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":36.754389375333965},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B336,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.4083831287757078},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B336,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.5196651687611453},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B336,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.4079118166380224},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B336,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.6153306320014056},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B336,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.18528919187017873},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B336,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.0985064975208871},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B336,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.7348873196545336},null,0.60911552187288254,13.350676825380452,0.53383612922600732,null,35.753918063196274,9.8267033067916376,13.330587276984872]
[210,"SD148","SD148: EAD LA 100Mb Rentals   Internal   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B340,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":184.28431182116802},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B340,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":87.715006730525957},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B340,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-3.3753417227421361},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B340,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":19.779282306545145},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B340,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0139102566006535},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B340,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.1779921938049824},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B340,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.60496245912866509},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B340,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.5715719664321082},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B340,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":13.912546029180064},null,0.47597652705047289,9.317037340641356,0.50003971140946424,null,85.353575264384475,39.147719182511551,47.512369558421227]
[213,"SD155","SD155: EAD LA 10Mb Connection   Internal   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B343,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.39391885027440016},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B343,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.1398340163112308},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B343,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-8.7306369367190426E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B343,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.207808984866393E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B343,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B343,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.18752469758996451},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B343,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.1485065179220012E-5},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B343,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.814305294091969E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B343,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.7256642053504513E-2},null,0.3549817842274462,9.3616143625138424,0.76316653490748854,null,5.2527646944040371E-2,0.28779732544472736,0.29294503484524331]
[216,"SD137","SD137: EAD LA 100Mb Connection   External   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B346,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.1202294252920719},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B346,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.3271042212818425},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B346,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.42809324096293838},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B346,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.46123415904785231},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B346,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B346,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.6458352337941473},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B346,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.2614546938302995E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B346,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.5960871604434419},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B346,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.46947048331656377},null,0.42532264150980426,6.7649573737845232,0.73394559770330958,null,0.89901098031890414,2.7036826987548244,2.791785774826077]
[220,"SD133","SD133: EAD Other 10Mb Connection   External   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B350,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.17081751773068216},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B350,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.3303699005595408E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B350,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-4.0149776375413004E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B350,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.915016945473955E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B350,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B350,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.9017620853016978E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B350,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.9023132605490004E-5},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B350,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.6366296077816294E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B350,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.9628923691108031E-2},null,0.48767655748829819,8.9198958857466337,0.65473575456183419,null,4.3153922630182404E-2,0.12456310951817831,0.12879219393593619]
[223,"SD154","SD154: EAD Other 1Gb Connection   Internal   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B353,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5740362291364829},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B353,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.53199729259283812},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B353,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.0909774620993887E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B353,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.12928303848879391},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B353,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B353,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.62032806440551957},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B353,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8168449420808002E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B353,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.19116845359692713},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B353,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.17534940852503078},null,0.33798287659788628,12.175117846359392,0.76425369376366392,null,0.53508827005493753,0.94096124098544864,0.99339989145083252]
[224,"SD135","SD135: EAD Other 1Gb Connection   External   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B354,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0256548072746416},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B354,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.43203168604422382},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B354,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.0921641518233224E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B354,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.11970535844948554},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B354,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B354,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.41738332048219151},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B354,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2025288481346001E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B354,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.18515939854921393},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B354,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.1386685835503941},null,0.42122523385057153,8.5681611964551916,0.69256506527202966,null,0.48295332756245701,0.72236833036570447,0.76969775646682526]
[227,"SD120","SD120: WES 10Mb Connection   Internal   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B357,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5161197141379456E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B357,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.261849291289242E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B357,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.283838578428146E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B357,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.7388846495810045E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B357,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B357,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.3444601378211969E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B357,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B357,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8609781954792115E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B357,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8987820886229355E-4},null,0.41301812996011883,8.7189205707420818,0.79783926325950427,null,8.5456878697173885E-4,1.0944322982881414E-3,1.1781800394113718E-3]
[230,"SD159","SD159: Other Ethernet Connection   Internal   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B360,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.53060240995788654},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B360,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.18290930988168472},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B360,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.15900905877667676},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B360,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.2113151087523686E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B360,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B360,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.94990098394255884},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B360,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.6988893203770002E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B360,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.19978910679444581},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B360,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.3164428173504459E-2},null,0.34472008880661148,10.181737217669747,0.825957776755188,null,2.3900251105007958E-2,1.202173130756566,1.2045153553648567]
[234,"SD110","SD110: WES Other Bandwidth Connection   External   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B364,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.9399181406055279E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B364,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.3078837897932115E-5},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B364,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.5826533218289542E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B364,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.6743406882980282E-5},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B364,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B364,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.5115001731471844E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B364,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B364,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0501467215954921E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B364,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.3121903867576699E-5},null,0.42825950311490879,7.2538182928372796,0.81118061943339537,null,-1.499574483931022E-3,5.8290809635724796E-4,4.3594979693200778E-4]
[237,"SD101","SD101: Excess Construction Charges   Internal   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B367,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.2302290071909127E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B367,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.6693624094033817E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B367,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.71190171587008411},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B367,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.3635074303858406E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B367,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B367,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.7168661053005349E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B367,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B367,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.6522473799381572E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B367,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.6234932477282834E-3},null,0.29904383755656483,9.436098987963959,0.62183463864686217,null,0.71857107827948752,6.7326209156245327E-3,7.7152586587014307E-2]
[240,"SD219","SD219: EBD ONBS Rentals AISBO   Internal   WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B370,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":15.806351035995846},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B370,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.6746727273079607},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B370,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.17795649226847504},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B370,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.94073030577069938},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B370,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-3.5664863123942091E-2},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B370,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.21602687293803871},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B370,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8222893523346967E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B370,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.49681353917896715},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B370,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.82520202260587672},null,0.35901219164277787,16.802213066843201,0.29549680755597013,null,5.461051371915544,1.6361287482871101,2.1713117827348336]
[244,"SD003","SD003: WES 10Mb Rentals   External   WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B374,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.6008626716616283},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B374,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5843445178413751},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B374,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-4.6769329074612502E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B374,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.23973656028859913},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B374,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8068378756215423E-2},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B374,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.15260942890192447},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B374,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.9339705364663924E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B374,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.12280134115821237},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B374,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.26128591402240586},null,0.4399902640858766,15.020081489977356,0.53859982924191252,null,1.5556435675229781,0.5411496796414178,0.6936027492586696]
[247,"SD006","SD006: WES Other Bandwidth Rentals   External   WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B377,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.2658713238208573E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B377,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.6016601585289698E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B377,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.0233470441440601E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B377,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1933494817265381E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B377,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.9719375344602553E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B377,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.1216528045953252E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B377,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0377044304400001E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B377,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.2087872594635638E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B377,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.6414962469852762E-3},null,0.67768538113893972,6.9266140811171208,0.48868270493418042,null,5.5290448294591669E-2,2.0664899077814294E-2,2.6083363010684278E-2]
[248,"SD016","SD016: WES 10Mb Rentals   Internal   WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B378,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.5166011254054892},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B378,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.3845613042101497},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B378,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-6.388424894002602E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B378,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.30336053601297785},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B378,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.6526986304243296E-2},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B378,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.20190533089067239},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B378,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0217167396004801E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B378,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.18055758233554281},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B378,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.27492048576176115},null,0.5279548133655636,14.888558626532317,0.51417258184001569,null,2.3472040415743667,0.72256760293944122,0.9525935990137292]
[251,"SD019","SD019: WES Other Rentals   Internal   WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B381,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.0195867045111768E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B381,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0686569973895358E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B381,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.7078858852418891E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B381,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.4000275494021808E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B381,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.94625310180241E-5},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B381,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1369733209486148E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B381,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.3221656149200001E-5},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B381,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0704208195801014E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B381,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.254571334286898E-3},null,0.52914638178319506,8.4148480087832009,0.50518321369061558,null,1.0605243916389194E-2,4.7401058770981212E-3,5.7794197809042623E-3]
[254,"SD024","SD024: EAD Other 10Mb Rental   External   WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B384,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.0169890695825896},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B384,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.96724659240508448},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B384,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-2.724159639527407E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B384,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.18790371873704129},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B384,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1402655834481081E-2},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B384,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.0919290093646271E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B384,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.68762954498903E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B384,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.8439658539260733E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B384,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.18964356798460644},null,0.47954974421614172,10.734162597416345,0.46854364012692984,null,0.95140765184429155,0.39335295274941839,0.48659090263015897]
[{"$f":"IF(B388=0,0,A387+1)","v":258},"SD028","SD028: EAD LA 100Mb Rentals   External   WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B388,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.583279700627477},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B388,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.0004740405059733},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B388,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-0.2419940855925633},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B388,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1666774079578996},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B388,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.8761161269265191E-2},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B388,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.63243685957955242},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B388,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.3971978387661925E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B388,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.60989880583726064},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B388,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2760534149539529},null,0.7304883358509936,8.2141641170558231,0.4994338166351654,null,{"$f":"SUM(H388:I388,K388)","v":6.8072411161826754},{"$f":"SUM(M388:O388)+J388+K388","v":2.4817462130316397},{"$f":"V388*$X$6+W388","v":3.1488558424175421}]
[261,"SD044","SD044: EAD Other 10Mb Rental   Internal   WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B391,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5745796639023282},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B391,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.75720489785511735},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B391,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.633283318325603E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B391,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.13062474424483786},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B391,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.4374214879745371E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B391,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.48104400250949E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B391,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.5603671379455699E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B391,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.3118116453249568E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B391,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.12950829343932646},null,0.48089335535968608,12.054221985315419,0.54006327067101989,null,0.74730948615983583,0.23855108934910244,0.31178741899276635]
[264,"SD047","SD047: EAD LA 10Mb Rentals   Internal   WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B394,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.26161675106834},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B394,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.9722690294111542},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B394,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-8.6333266807555334E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B394,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.43871754049088052},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B394,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8561787857722827E-2},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B394,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.24548167549624347},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B394,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0995426919502848E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B394,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.27907348709830893},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B394,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.40810933999151677},null,0.56489652706226701,11.993176167930564,0.45837252409522539,null,2.9044975504613215,0.99282991786265862,1.2774706778078682]
[268,"SD055","SD055: EAD LA 10Mb Connection   Internal   WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B398,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.3901186582717749E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B398,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.225751059647043E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B398,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-6.6289793484053229E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B398,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.7221182385007473E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B398,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B398,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.365120336744519E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B398,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.4279261872399998E-6},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B398,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.9617931048648346E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B398,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.9818009063031243E-3},null,0.36156582798547532,9.1080359113935607,0.73324876069039224,null,5.6285312480651066E-3,2.233954263699801E-2,2.2891138699308391E-2]
[271,"SD036","SD036: EAD LA 10Mb Connection   External   WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B401,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.015864936400819E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B401,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.4278232212533953E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B401,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.4977585387054872E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B401,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.2055617574107574E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B401,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B401,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.1537175168903125E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B401,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5802342081199999E-6},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B401,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.453316562526011E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B401,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.935754724479854E-4},null,0.48402882693956722,8.0828539501855925,0.74250006272161817,null,9.3006468254790814E-4,3.5211855830921093E-3,3.6123319219818041E-3]
[272,"SD037","SD037: EAD LA 100Mb Connection   External   WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B402,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.5485249166269619},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B402,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.23604053850147236},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B402,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-7.6951955967771338E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B402,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.3500373641351849E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B402,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B402,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.21050075944623697},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B402,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.1717058174219989E-5},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B402,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.4026474268591E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B402,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.1781022954846327E-2},null,0.43031871724798537,6.5691312829684891,0.71450904289879824,null,0.15908858253370101,0.37810932441435408,0.39370000550265677]
[275,"SD053","SD053: EAD  100Mb Connection   Internal   WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B405,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.5294345435404895E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B405,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.4852497162008444E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B405,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.1076400908927506E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B405,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.1165376781711582E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B405,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B405,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.471099124533196E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B405,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.9231570520699971E-6},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B405,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.5028687144613865E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B405,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1595053825958794E-2},null,0.36573520708669066,11.740763021613533,0.69772797960039568,null,2.3776096253080938E-2,5.7865139225169053E-2,6.0195196657970983E-2]
[278,"SD034","SD034: EAD  100Mb Connection   External   WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B408,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.2977642982194878},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B408,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.491763550401755E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B408,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-3.4128402915727676E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B408,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.2250316168614658E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B408,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B408,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.10919933301108954},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B408,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.9332515273199999E-5},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B408,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.4215514346196833E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B408,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.5738233096105921E-2},null,0.31876768327024863,9.232910978691919,0.7116087232148206,null,6.0789232588289874E-2,0.18570449604117423,0.19166184083482662]
[282,"SD040","SD040: Other Ethernet Connections   External   WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B412,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.5927203121976028E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B412,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.6972098043503876E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B412,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-3.0487668027777675E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B412,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.3372028815508541E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B412,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B412,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.909858882306319E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B412,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.3342523968000003E-6},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B412,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.7445752832200377E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B412,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.6715036019385663E-3},null,0.30346767040161288,10.478747831621686,0.73878072976959774,null,1.3923331240726108E-2,3.1188701240230883E-2,3.2553187701822042E-2]
[285,"SD002","SD002: Excess Construction Charge   External   WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B415,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.2178190308244981E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B415,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.5321490954065812E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B415,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B415,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.0079370209053455E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B415,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B415,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.207803368637073E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B415,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B415,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1801535414740407E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B415,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.339143127446433E-4},null,0.29453030227530264,11.045261916753347,0.651662174937362,null,6.5321490954065812E-4,5.3958939310164589E-4,6.036044542366304E-4]
[289,"SD306","SD306: BES MISBO Rentals   External   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B419,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.8799857050632207},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B419,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.3502180655796989},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B419,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.0241223983840934E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B419,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.70969498851594637},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B419,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.7919045504322672E-2},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B419,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.42981590686766707},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B419,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.355477487767648E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B419,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.4901858970850661},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B419,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.92936248496135865},null,0.48695131199388347,9.6942853146674466,0.46040691760338143,null,3.4383783350678625,1.6811706128506785,2.0181316896873289]
[292,"SD321","SD321: WES BES EBD MBO Main Link   Internal    Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B422,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.3574789077488525},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B422,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.1035933425439737},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B422,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.8100468416277636E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B422,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.4052145732259623E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B422,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8431317576498259E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B422,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.8028885565245435E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B422,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.0348686259909688E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B422,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.0183832622633322E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B422,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.6982339081882623E-2},null,0.32869702918965443,39.945189721197515,0.56196023695044428,null,1.1063174789857861,0.11797741494340919,0.22639652788401624]
[295,"SD324","SD324: Other Ethernet main links  1Gb External non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B425,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.1822100598136274E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B425,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.1245910662879877E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B425,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.6241471572888173E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B425,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.8019652066598666E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B425,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.7048574281354123E-5},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B425,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.9391789231215664E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B425,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.2188992016000002E-5},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B425,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.9156500815209285E-5},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B425,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.5378831771036089E-4},null,0.37231021962119781,32.082052664383014,0.67978542782382867,null,7.9792249248404595E-3,9.8250848009070677E-4,1.7644725227250718E-3]
[296,"SD325","SD325: Optical Services Main Link   Intenal   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B426,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":38.164419368885341},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B426,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":19.05986862294559},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B426,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.10028699651514565},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B426,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.3840950604524722},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B426,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.9042201166279168E-2},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B426,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.28718214168571066},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B426,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.1381623664070452E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B426,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.17430039244095155},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B426,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2910466530270963},null,0.49941461020849975,27.573553623122585,0.52901289864934464,null,19.189197820627015,1.9560014194094841,3.8365428058309314]
[299,"SD310","SD310: Optical Services Rentals   External   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B429,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":48.161279770650395},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B429,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":35.860413635604139},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B429,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-1.900885298993316},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B429,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.4776948892104143},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B429,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.1290719084587158},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B429,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.9489871629098565},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B429,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":7.056262838564617E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B429,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.4388868102627863},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B429,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.7898729561603144},null,0.74459013145779329,7.434941069989315,0.45661006600240162,null,34.088600245069536,13.065203399227418,16.405886223244231]
[302,"SD303","SD303: WES MISBO Connections   Internal   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B432,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":5.6201207914455542E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B432,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8791860305219523E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B432,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.9278626869900524E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B432,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.3040486683289614E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B432,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B432,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.7855347987147988E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B432,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.6685382424000002E-7},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B432,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.6610194604260922E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B432,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.4034702871391086E-4},null,0.33436755191850703,8.9150974034838804,0.75896117807150887,null,6.8070487175120042E-3,2.9830084654145442E-3,3.6500992397307209E-3]
[306,"SD320","SD320: EBD MISBO Connections    External   Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B436,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.8505073457882035E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B436,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.9552761191522833E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B436,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.7312442945985475E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B436,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.6139340445031013E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B436,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B436,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":9.9791261832588244E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B436,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.7688106118399997E-6},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B436,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.4511801895351292E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B436,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.0229576518328348E-3},null,0.37585779570033317,7.0793957088537702,0.7428772672683529,null,2.4267719065137756E-2,1.6047009227908894E-2,1.8425245696292395E-2]
[309,"SD317","SD317: oth ether services   1Gb conn Internal non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B439,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.9231820813167553E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B439,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.9223770453111546E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B439,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.7116538429200659E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B439,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.427017699982098E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B439,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B439,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.1381909615700797E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B439,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.1257192813300002E-6},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B439,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.5725328407737364E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B439,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.2265058835056113E-3},null,0.30522823406512006,12.044337712651693,0.76094653101092247,null,1.5634030888231221E-2,1.7384585875737962E-2,1.8916720902784623E-2]
[313,"SD206","SD206: BES MISBO rent External WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B443,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.39221153486997745},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B443,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.23116707365256395},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B443,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":6.2419174828785172E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B443,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.1717557712917401E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B443,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.5025048723909134E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B443,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.9124917322907616E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B443,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.1379134973000006E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B443,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.4236825996791805E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B443,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.8251633017350269E-2},null,0.58939386810537953,9.4015938701160664,0.43688597905951959,null,0.23835924162268157,8.644334286958591E-2,0.1098025485486087]
[316,"SD221","SD221: WES BES EBD MBO Main link Internal WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B446,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.313157607086765},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B446,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.47430133068854269},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B446,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.4911056354865459E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B446,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.4125156796599332E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B446,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.1832480450839994E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B446,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":8.4818663028524369E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B446,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.44163521953504E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B446,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":4.3383044750846334E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B446,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.3340670433459119E-2},null,0.36119147323128892,38.480632189142788,0.55575770680464232,null,0.49003071184791652,5.020528759857984E-2,9.822829735967567E-2]
[319,"SD224","SD224: Other Ethernet main links  1Gb External WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B449,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.5902991186368763E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B449,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.5840755083851197E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B449,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.2042979042834761E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B449,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":9.8876659229131048E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B449,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.3705912403236962E-5},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B449,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.4434391863084251E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B449,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":6.0432529965699994E-5},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B449,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.750632244055642E-5},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B449,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0431941111330337E-3},null,0.26694364986569397,36.310886175036771,0.73534934678741393,null,1.0028211211216704E-2,1.3447552757316463E-3,2.3275199744308833E-3]
[320,"SD225","SD225: Optical Services Main link Intenal WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B450,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5720845683152458},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B450,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.46730591609074928},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B450,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.3004442418133136E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B450,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.1549631536760667E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B450,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.1546625717659078E-4},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B450,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2162716076695621E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B450,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.7173054248100805E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B450,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":5.3592634712265703E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B450,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.4691925360790465E-2},null,0.2972524032797717,37.836305886957334,0.60094593722466239,null,0.49102582476605905,6.2504382766669531E-2,0.11062491359374332]
[323,"SD210","SD210: Optical Services rent External WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B453,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.2788211715736582},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B453,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.5626246035876334},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B453,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":-8.4782927928594043E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B453,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0.2916918884060597},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B453,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":2.7776526587278859E-3},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B453,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.1636530387330877},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B453,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":2.0851163676957603E-3},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B453,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.1640579930276774},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B453,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0.39252365229951236},null,0.68571620409711687,7.8124255838110486,0.49622483361856073,null,1.4806193283177673,0.62426568919324843,0.76936638336838969]
[327,"SD215","SD215: Optical Services conns Internal WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B457,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":7.4697793351274966E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B457,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.3918726122932806E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B457,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":4.6928254539999971E-2},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B457,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.7986790312904982E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B457,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B457,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.5626525138522179E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B457,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.3023433180039997E-5},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B457,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2251582342068581E-2},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B457,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.0501649166378982E-2},null,0.45407935899024615,8.4896599916452544,0.74390653256171058,null,8.0846980662932777E-2,5.6689809945061301E-2,6.4612814050028708E-2]
[330,"SD220","SD220: EBD MISBO conns External WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B460,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.0960431405061079E-3},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B460,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":3.7586310575050171E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B460,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":8.1087471091023341E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B460,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":1.363803653070083E-4},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B460,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B460,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":3.9878648742355631E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B460,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B460,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2106274619669714E-4},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B460,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":1.2705521212362313E-4},null,0.34292729169122255,8.0366637678289354,0.76711950625836123,null,1.1867378166607351E-3,6.5622959892726166E-4,7.7252990496001371E-4]
[333,"Z2","Z2: EAD Other 10Gb Rental External Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B463,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B463,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B463,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B463,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B463,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B463,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B463,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B463,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B463,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[337,"Z6","Z6: EAD Other 10Gb Rental External WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B467,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B467,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B467,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B467,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B467,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B467,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B467,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B467,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B467,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[340,"Z9","Z9: EAD Other 10Gb Connection Internal Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B470,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B470,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B470,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B470,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B470,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B470,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B470,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B470,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B470,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[343,"Z12","Z12: EAD LA 10Gb Connection External Non WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B473,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B473,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B473,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B473,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B473,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B473,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B473,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B473,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B473,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[344,"Z13","Z13: EAD Other 10Gb Connection Internal WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B474,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B474,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B474,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B474,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B474,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B474,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B474,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B474,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B474,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[347,"Z16","Z16: EAD LA 10Gb Connection External WECLA","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B477,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B477,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B477,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B477,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B477,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B477,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B477,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B477,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B477,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[351,"P4","Passive 4 - EAD LA 1000Mbit/s Rental External","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B481,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B481,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B481,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B481,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B481,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B481,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B481,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B481,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B481,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[354,"P7","Passive 7 - EAD LA 1000Mbit/s Connection Internal","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B484,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B484,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B484,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B484,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B484,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B484,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B484,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B484,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B484,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[357,"P10","Passive 10 - WES MISBO Rental External","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B487,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B487,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B487,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B487,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B487,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B487,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B487,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B487,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B487,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[361,"P14","Passive 14 - OSA Rental External","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B491,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B491,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B491,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B491,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B491,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B491,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B491,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B491,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B491,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[364,"P17","Passive 17 - EBD 1000Mbit/s Rental Internal","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B494,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B494,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B494,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B494,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B494,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B494,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B494,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B494,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B494,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[367,"P20","Passive 20 - EBD 1000Mbit/s Connection External","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B497,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B497,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B497,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B497,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B497,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B497,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B497,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B497,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B497,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[369,"P22","Passive 22 - EBD MISBO Rental External","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B499,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B499,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B499,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B499,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B499,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B499,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B499,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B499,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B499,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B502,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B502,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B502,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B502,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B502,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B502,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B502,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B502,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B502,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[373,"P26","Passive 26 - EAD 10Gbit/s Rental External","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B503,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B503,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B503,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B503,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B503,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B503,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B503,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B503,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B503,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[374,"P27","Passive 27 - EAD LA 10Gbit/s Rental Internal","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B504,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B504,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B504,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B504,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B504,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B504,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B504,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B504,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B504,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[375,"P28","Passive 28 - EAD LA 10Gbit/s Rental External","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B505,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B505,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B505,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B505,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B505,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B505,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B505,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B505,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B505,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[376,"P29","Passive 29 - EAD 10Gbit/s Connection Internal","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B506,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B506,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B506,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B506,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B506,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B506,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B506,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B506,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B506,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[377,"P30","Passive 30 - EAD 10Gbit/s Connection External","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B507,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B507,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B507,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B507,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B507,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B507,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B507,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B507,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B507,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[378,"P31","Passive 31 - EAD LA 10Gbit/s Connection Internal","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B508,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B508,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B508,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B508,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B508,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B508,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B508,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B508,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B508,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[379,"P32","Passive 32 - EAD LA 10Gbit/s Connection External","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B509,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B509,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B509,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B509,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B509,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B509,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B509,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B509,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B509,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B510,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B510,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B510,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B510,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B510,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B510,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B510,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B510,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B510,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[381,"P34","Passive 34 - WES 1000Mbit/s Rental External","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B511,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B511,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B511,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B511,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B511,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B511,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B511,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B511,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B511,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B512,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B512,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B512,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B512,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B512,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B512,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B512,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B512,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B512,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[383,"P36","Passive 36 - BES 1000Mbit/s Rental External","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B513,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B513,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B513,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B513,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B513,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B513,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B513,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B513,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B513,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[384,"P37","Passive 37 - BES MISBO Rental Internal","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B514,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B514,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B514,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B514,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B514,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B514,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B514,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B514,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B514,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[385,"P38","Passive 38 - BES MISBO Rental External","OR",null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B515,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B515,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B515,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B515,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B515,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B515,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B515,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B515,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B515,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,{"$f":"IF(SUM(M515:O515)=0,0,M515/SUM(M515:O515))","v":0},null,0,0,0]
[0,0,0,0,null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B516,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B516,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B516,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B516,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B516,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B516,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B516,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B516,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B516,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,{"$f":"SUM(H516:I516,K516)","v":0},{"$f":"SUM(M516:O516)+J516+K516","v":0},{"$f":"V516*$X$6+W516","v":0}]
[0,0,0,0,null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B517,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B517,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B517,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B517,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B517,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B517,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B517,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B517,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B517,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B518,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B518,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B518,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B518,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B518,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B518,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B518,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B518,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B518,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B519,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B519,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B519,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B519,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B519,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B519,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B519,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B519,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B519,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B520,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B520,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B520,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B520,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B520,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B520,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B520,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B520,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B520,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B521,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B521,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B521,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B521,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B521,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B521,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B521,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B521,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B521,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B522,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B522,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B522,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B522,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B522,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B522,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B522,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B522,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B522,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B523,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B523,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B523,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B523,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B523,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B523,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B523,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B523,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B523,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B524,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B524,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B524,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B524,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B524,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B524,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B524,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B524,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B524,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B525,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B525,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B525,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B525,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B525,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B525,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B525,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B525,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B525,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B526,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B526,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B526,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B526,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B526,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B526,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B526,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B526,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B526,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B527,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B527,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B527,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B527,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B527,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B527,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B527,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B527,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B527,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B528,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B528,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B528,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B528,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B528,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B528,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B528,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B528,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B528,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[0,0,0,0,null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B529,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B529,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B529,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B529,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B529,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B529,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B529,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B529,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B529,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,0,0,0,null,0,0,0]
[{"$f":"IF(B530=0,0,A529+1)","v":0},0,0,0,null,null,{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B530,Serv_CapCosts!$A$5:$A$404,0),MATCH(G$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B530,Serv_CapCosts!$A$5:$A$404,0),MATCH(H$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B530,Serv_CapCosts!$A$5:$A$404,0),MATCH(I$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B530,Serv_CapCosts!$A$5:$A$404,0),MATCH(J$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$5:$BI$404,MATCH($B530,Serv_CapCosts!$A$5:$A$404,0),MATCH(K$5,Serv_CapCosts!$E$2:$BI$2,0))","v":0},null,{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B530,Serv_OpexCosts!$A$5:$A$404,0),MATCH(M$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B530,Serv_OpexCosts!$A$5:$A$404,0),MATCH(N$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B530,Serv_OpexCosts!$A$5:$A$404,0),MATCH(O$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},{"$f":"INDEX(Serv_OpexCosts!$D$5:$H$404,MATCH($B530,Serv_OpexCosts!$A$5:$A$404,0),MATCH(P$5,Serv_OpexCosts!$D$3:$H$3,0))","v":0},null,{"$f":"IF(G530=0,0,H530/G530)","v":0},{"$f":"IF(J530=0,0,G530/J530)","v":0},0,null,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(G131:G530)","v":7187.5612334454472},{"$f":"SUM(H131:H530)","v":2626.0610865021858},{"$f":"SUM(I131:I530)","v":-66.898828675519312},{"$f":"SUM(J131:J530)","v":325.08730226551091},{"$f":"SUM(K131:K530)","v":11.98247633580657},null,{"$f":"SUM(M131:M530)","v":166.02169947761305},{"$f":"SUM(N131:N530)","v":12.769300980211307},{"$f":"SUM(O131:O530)","v":179.66129119479262},{"$f":"SUM(P131:P530)","v":317.56774787100767},null,{"$f":"SUMPRODUCT(R131:R465,$G$131:$G$465)/SUM($G$131:$G$465)","v":0.3653619080533872},{"$f":"SUMPRODUCT(S131:S465,$G$131:$G$465)/SUM($G$131:$G$465)","v":197.22407703488602},{"$f":"M531/SUM(M531:O531)","v":0.46316261143758536},null,{"$f":"SUM(V131:V530)","v":2571.1447341624698},{"$f":"SUM(W131:W530)","v":695.52207025393409},{"$f":"SUM(X131:X530)","v":947.49425420185696}]
[null,null,null,null,null,null,{"$f":"G531-INDEX(Serv_CapCosts!$405:$405,,MATCH(G$5,Serv_CapCosts!$2:$2,0))","v":0},{"$f":"H531-INDEX(Serv_CapCosts!$405:$405,,MATCH(H$5,Serv_CapCosts!$2:$2,0))","v":0},{"$f":"I531-INDEX(Serv_CapCosts!$405:$405,,MATCH(I$5,Serv_CapCosts!$2:$2,0))","v":0},{"$f":"J531-INDEX(Serv_CapCosts!$405:$405,,MATCH(J$5,Serv_CapCosts!$2:$2,0))","v":0},{"$f":"K531-INDEX(Serv_CapCosts!$405:$405,,MATCH(K$5,Serv_CapCosts!$2:$2,0))","v":0},null,{"$f":"M531-INDEX(Serv_OpexCosts!$405:$405,,MATCH(M$5,Serv_OpexCosts!$3:$3,0))","v":0},{"$f":"N531-INDEX(Serv_OpexCosts!$405:$405,,MATCH(N$5,Serv_OpexCosts!$3:$3,0))","v":0},{"$f":"O531-INDEX(Serv_OpexCosts!$405:$405,,MATCH(O$5,Serv_OpexCosts!$3:$3,0))","v":0},{"$f":"P531-INDEX(Serv_OpexCosts!$405:$405,,MATCH(P$5,Serv_OpexCosts!$3:$3,0))","v":0}]

{"sheet":"Volume forecasts>>","index":19,"n_rows":3,"n_cols":9,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Volume forecasts",null,null,null,null,null,null,null," "]
["This section of the model links to the volume forecasts derived in the \"Volume forecast model\" that are used to forecasts costs and revenues."]

{"sheet":"FC.ServVolumes","index":20,"n_rows":408,"n_cols":39,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Service volume forecasts"]
["Volume forecast assuming no passives remedy"]
[null,"Selected option",null,null,null,null,null,null,{"$f":"B5","v":1},{"$f":"\"Model volumes: \"&'Control panel'!H13","v":"Model volumes: StandVolFC_1"},null,null,null,null,null,null,1,"Temporary conditions - revised core and CBD volumes",null,null,null,null,null,null,2,"Revised core volumes",null,null,null,null,null,null,3,"2016 LLCC"]
[null,{"$f":"Volume_scenario","v":1},{"$f":"'Control panel'!$H$13","v":"StandVolFC_1"},"Source: 2016 LLCC, with adjustments for ",null,null,null,null,null,{"$f":"I5+1","v":1},{"$f":"J5+1","v":2},{"$f":"K5+1","v":3},{"$f":"L5+1","v":4},{"$f":"M5+1","v":5},null,null,null,{"$f":"Q5+1","v":1},{"$f":"R5+1","v":2},{"$f":"S5+1","v":3},{"$f":"T5+1","v":4},{"$f":"U5+1","v":5},null,null,null,{"$f":"Y5+1","v":1},{"$f":"Z5+1","v":2},{"$f":"AA5+1","v":3},{"$f":"AB5+1","v":4},{"$f":"AC5+1","v":5},null,null,null,{"$f":"AG5+1","v":1},{"$f":"AH5+1","v":2},{"$f":"AI5+1","v":3},{"$f":"AJ5+1","v":4},{"$f":"AK5+1","v":5}]
[null,null,null,"revised geographic scope",null,null,null,"Year",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
["Standard service volume forecasts"]
[null,"Service code","Service name","Source","BW",null,null,"Unit"]
[{"$f":"IF(B9=0,0,A8+1)","v":1},{"$f":"List_ServCode","v":"SE371"},{"$f":"List_ServNames","v":"SE371: PPC rental 2Mbit link per km distribution"},{"$f":"List_ServSource","v":"BTW"},{"$f":"List_ServBandwidth","v":"2Mbit/s"},{"$f":"List_ServMarket","v":"SW100"},{"$f":"List_ServChargElement","v":"Distribution"},{"$f":"List_Unit","v":"km"},null,{"$f":"INDIRECT(C5)","v":454163},359644.47636017838,317546.35725345305,250120.57599102045,264142.52022621519,"StandServVolFC",null,null,454163,359644.47636017838,317546.35725345305,250120.57599102045,264142.52022621519,"StandVolFC_1",null,null,417829.96,395213.71028591029,289630.19397842418,297762.59046550054,233368.63437461731,"StandVolFC_2",null,null,526829.07999999996,430782.94421164226,418742.44912543258,354337.48265394563,253884.55827568256,"StandVolFC_3"]
[{"$f":"IF(B10=0,0,A9+1)","v":2},"SE745","SE745: Netstream 16 LL 2mbit rentals Per km","BTW","2Mbit/s","SW100","Distribution","km",null,5224.6738194000009,4429.7636069282044,0,0,0,null,null,null,5224.6738194000009,4429.7636069282044,0,0,0,null,null,null,5554.6532185200012,4267.2034745638657,0,0,0,null,null,null,5224.6738194000009,4511.0436731103728,0,0,0]
[3,"SH371","SH371: PPC RBS rental 2Mbit link per km distribution","BTW","2Mbit/s","SW100","Distribution","km",null,470704.93510200002,411702.49978884688,284581.71547090169,119490.02688951911,102259.54467736179,null,null,null,470704.93510200002,411702.49978884688,284581.71547090169,119490.02688951911,102259.54467736179,null,null,null,470704.93510200002,343085.41649070574,254625.74542133309,140331.31064931897,90390.133241596573,null,null,null,521969.82902400004,303359.73668651877,297063.36965822196,122268.8647241591,98607.418081741722]
[4,"SO371","SO371: PC rental 2Mbit link per km distribution","BTW","2Mbit/s","SW100","Distribution","km",null,344932.97,259727.49812298527,222017.18951891357,191335.72854799914,228000.38616833594,null,null,null,344932.97,259727.49812298527,222017.18951891357,191335.72854799914,228000.38616833594,null,null,null,334264.94,320330.58101834852,282567.33211498091,200132.77353871177,172540.83277603801,null,null,null,391161.10000000003,230868.88722043135,302750.71298033668,248516.52098763105,213621.98343699944]
[5,"ST371","ST371: Siteconnect rental 2Mbit link per km distribution","BTW","2Mbit/s","SW100","Distribution","km",null,57573.326055300007,40115.607832080015,43978.592289984015,34548.948177356819,21046.331733729286,null,null,null,57573.326055300007,40115.607832080015,43978.592289984015,34548.948177356819,21046.331733729286,null,null,null,58192.3940774,43582.388755840009,32488.689799808006,32964.134040780817,22314.183042990087,null,null,null,49525.441768000004,51011.205021040012,38827.94634611201,30111.46859494401,26624.877494476808]
[6,"SY371","SY371: PPC rental 2Mbit CLZ link per km dist  ext","BTW","2Mbit/s","SW100","Distribution","km",null,11827.499999999998,9931.1843294983337,8768.6913447448005,6462.0467371309196,6502.8004434983359,null,null,null,11827.499999999998,9931.1843294983337,8768.6913447448005,6462.0467371309196,6502.8004434983359,null,null,null,9233.75,10834.019268543636,8768.6913447448005,6666.1113709350539,6971.4707457324494,null,null,null,10997.5,7312.9630062669548,8370.1144654382188,7754.4560845571032,5272.5409001337857]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int","BTW","2Mbit/s","SW100","Distribution","km",null,8167.12,6245.5993652830221,5070.1165717135018,3885.4330731390564,5035.1012302550953,null,null,null,8167.12,6245.5993652830221,5070.1165717135018,3885.4330731390564,5035.1012302550953,null,null,null,7460.3499999999995,5672.0239133692749,5125.8321384356277,5245.3346487377257,3628.9017875712398,null,null,null,8245.65,6054.4075479784397,4791.5387381028695,4856.7913414238201,4037.1532386730037]
[8,"SE373","SE373: PPC rental 34Mbit link per km distribution","BTW","34/45Mbit/s","SW111","Distribution","km",null,7677.9600000000009,6113.4505263157889,3762.9789473684214,2867.0315789473689,1533.1225851658871,null,null,null,7677.9600000000009,6113.4505263157889,3762.9789473684214,2867.0315789473689,1533.1225851658871,null,null,null,6973.5599999999995,4161.2562406015031,3189.5726315789475,2817.6000000000004,1859.3188798820333,null,null,null,6057.84,5548.3416541353381,3046.2210526315794,2694.02105263158,1353.7146230720068]
[9,"SO373","SO373: PC rental 34Mbit link per km distribution","BTW","34/45Mbit/s","SW111","Distribution","km",null,14102.6,6154.8036449675838,7557.8011448146508,4543.9197536887677,4883.4199323357325,null,null,null,14102.6,6154.8036449675838,7557.8011448146508,4543.9197536887677,4883.4199323357325,null,null,null,11862,6308.6737360917723,7116.9294113671294,5642.4498040311064,3906.7359458685864,null,null,null,15816,7154.9592372748157,7179.9110875739179,4444.0533854758278,4331.3811573760413]
[10,"SE375","SE375: PPC rental 140Mbit link per km distribution","BTW","140/155Mbit/s","SW112","Distribution","km",null,1434.4399999999998,1224.8067605633798,1175.5196486455957,911.7360485165284,624.4919161623086,null,null,null,1434.4399999999998,1224.8067605633798,1175.5196486455957,911.7360485165284,624.4919161623086,null,null,null,1552.8799999999997,1312.2929577464784,940.41571891647675,839.75688679153939,744.34390007224647,null,null,null,1171.2399999999998,1279.4856338028162,1144.8539186809282,751.78235579433044,504.63993225237056]
[11,"SE753","SE753: Netstream 16 LL 155mbit rentals Per km","BTW","140/155Mbit/s","SW112","Distribution","km",null,907.73333363999996,399.0328600290004,0,0,0,null,null,null,907.73333363999996,399.0328600290004,0,0,0,null,null,null,878.13333362999992,438.93614603190048,0,0,0,null,null,null,1174.1333337299998,351.14891682552036,0,0,0]
[12,"SO375","SO375: PC rental 140Mbit link per km distribution","BTW","140/155Mbit/s","SW112","Distribution","km",null,3940.36,1404.9452475713379,1429.3528164143841,1510.5271848417838,1626.7215836757671,null,null,null,3940.36,1404.9452475713379,1429.3528164143841,1510.5271848417838,1626.7215836757671,null,null,null,3683.38,1936.0830850678192,1765.6711261589453,1576.9239841754884,1643.3207835091932,null,null,null,4240.17,1473.479162087013,1446.1687319016121,1776.1143821766029,1327.9359866740956]
[13,"ST375","ST375: Site Connect PPC rental 140Mbit link km dist","BTW","140/155Mbit/s","SW112","Distribution","km",null,49.824014960000014,60.113757180000022,61.738453320000005,48.199318820000009,0,null,null,null,49.824014960000014,60.113757180000022,61.738453320000005,48.199318820000009,0,null,null,null,62.821584080000008,59.57219180000002,55.781234140000016,63.36314946000001,0,null,null,null,57.405930280000014,53.073407240000009,44.949926540000007,56.864364900000012,0]
[14,"SE381","SE381: PPC rental 64Kbit link","BTW","64Kbit/s","SW100","Link","links",null,15323.4,11641.773119526759,10868.873885054802,11095.505417850718,7342.0471622772247,null,null,null,15323.4,11641.773119526759,10868.873885054802,11095.505417850718,7342.0471622772247,null,null,null,19750.16,14447.019654352483,10521.994931276458,8704.2326984863394,8052.5678554008264,null,null,null,16515.22,16130.167575247917,13759.531833207675,11095.505417850718,7736.7808806792254]
[15,"SH381","SH381: RBS PPC rental 64Kbit link","BTW","64Kbit/s","SW100","Link","links",null,40074.21,29776.251613169694,26422.083918161439,28320.08574286052,20365.514707502251,null,null,null,40074.21,29776.251613169694,26422.083918161439,28320.08574286052,20365.514707502251,null,null,null,42797.700000000004,26863.357433620484,25060.120829596421,24720.074843344351,23123.34482414318,null,null,null,32292.809999999998,27187.012342459286,24787.728211883415,20640.062490559361,19729.092372892806]
[16,"SO381","SO381: PC rental 64Kbit link","BTW","64Kbit/s","SW100","Link","links",null,58240.259999999995,38254.399788897776,23941.680402285205,12766.853107022345,5488.5375175816853,null,null,null,58240.259999999995,38254.399788897776,23941.680402285205,12766.853107022345,5488.5375175816853,null,null,null,54258.020000000004,43082.625004972251,25126.912105368632,11107.162203109441,6159.3587697305584,null,null,null,44800.200000000004,39740.007547689922,23230.541380435148,13277.52723130324,5061.6512662142204]
[17,"SE383","SE383: PPC rental 2Mbit link","BTW","2Mbit/s","SW100","Link","links",null,24607.8,18791.671686465252,19871.833065195024,15804.338752221493,15596.557130130686,null,null,null,24607.8,18791.671686465252,19871.833065195024,15804.338752221493,15596.557130130686,null,null,null,28374.299999999996,24909.890375081843,21801.137246281916,15145.824637545598,14036.901417117617,null,null,null,24356.7,22943.320082312228,21415.276410064544,16133.59580955944,14604.048949122371]
[18,"SE744","SE744: Netstream 16 LL 2mbit rentals Links","BTW","2Mbit/s","SW100","Link","links",null,131.95105902000003,79.777639188433938,0,0,0,null,null,null,131.95105902000003,79.777639188433938,0,0,0,null,null,null,135.94957596000003,114.24945859084364,0,0,0,null,null,null,125.28686412000002,92.581457823614684,0,0,0]
[19,"SH383","SH383: PPC RBS rental 2Mbit link","BTW","2Mbit/s","SW100","Link","links",null,26542.812231700002,27732.527284309715,12779.73001210043,8268.861284646513,6426.9965590271595,null,null,null,26542.812231700002,27732.527284309715,12779.73001210043,8268.861284646513,6426.9965590271595,null,null,null,31016.3199112,27270.318496237887,12779.73001210043,8980.1611800999763,6426.9965590271595,null,null,null,35191.593745399994,25421.483343950575,16613.649015730556,7112.9989545346343,5609.0151787873383]
[20,"SO383","SO383: PC rental 2Mbit link","BTW","2Mbit/s","SW100","Link","links",null,19813.079999999998,20864.676430628926,13722.319104359249,16921.721552195315,13760.800892664782,null,null,null,19813.079999999998,20864.676430628926,13722.319104359249,16921.721552195315,13760.800892664782,null,null,null,24294.61,22778.866928851759,16901.880848052246,12837.168074079205,15940.729746948311,null,null,null,26181.570000000003,19907.581181517508,16567.190138189824,15317.075542935416,12398.345358737577]
[21,"ST383","ST383: Siteconnect PPC rental 2Mbit link","BTW","2Mbit/s","SW100","Link","links",null,1785.7273713899999,1773.4120102079999,1405.5932229056002,966.83795519488001,723.02664475443191,null,null,null,1785.7273713899999,1773.4120102079999,1405.5932229056002,966.83795519488001,723.02664475443191,null,null,null,1888.3553812399998,1970.4577891199997,1563.2298460351999,1240.07476861952,891.17237609267204,null,null,null,2093.6114009399998,1954.0373075439995,1050.910820864,1134.9836865331201,748.24850445516802]
[22,"SY383","SY383: PPC rental 2Mbit CLZ link  et","BTW","2Mbit/s","SW100","Link","links",null,3062.45,2085.6139743709664,2066.552928943348,2077.6697271848593,1473.6236560872981,null,null,null,3062.45,2085.6139743709664,2066.552928943348,2077.6697271848593,1473.6236560872981,null,null,null,2370.0700000000002,2224.6549059956974,2271.1621298288283,1815.7785851027343,1368.3648235096339,null,null,null,2449.96,2016.0935085586009,1800.5609677922241,1553.887443020609,1669.1043451601031]
[23,"SZ383","SZ383: PC rental 2Mbit CLZ link  int","BTW","2Mbit/s","SW100","Link","links",null,2359.7999999999997,1377.5159840943925,1292.3911414876532,1421.0428454335299,1315.2631749490179,null,null,null,2359.7999999999997,1377.5159840943925,1292.3911414876532,1421.0428454335299,1315.2631749490179,null,null,null,2484,1898.284221983736,1351.1361933734556,1203.4056528896558,1171.7799195000339,null,null,null,2318.4,1847.8872957363806,1307.0774044591037,1229.0100284830528,1147.86604359187]
[24,"SE385","SE385: PPC rental 34Mbit link","BTW","34/45Mbit/s","SW111","Link","links",null,376.48,316.81804511278187,149.18210526315789,113.04561403508774,72.083638891986539,null,null,null,376.48,316.81804511278187,149.18210526315789,113.04561403508774,72.083638891986539,null,null,null,401.82000000000005,264.01503759398491,147.34035087719298,152.42105263157896,72.083638891986539,null,null,null,304.08,237.61353383458643,149.18210526315789,119.39649122807019,68.730911501661581]
[25,"SO385","SO385: PC rental 34Mbit link","BTW","34/45Mbit/s","SW111","Link","links",null,634.26,338.38578082205129,286.79121997167192,263.54719417165995,230.71960239794282,null,null,null,634.26,338.38578082205129,286.79121997167192,263.54719417165995,230.71960239794282,null,null,null,600.16,354.30981756661845,374.78398064479848,224.79025385229818,182.37835237170717,null,null,null,559.24,433.93000128945403,381.30196291688191,294.55274642714932,186.77301146500133]
[26,"SE388","SE388: PPC rental 140Mbit link","BTW","140/155Mbit/s","SW112","Link","links",null,54.72,53.523802816901394,42.503260984463473,34.986831649000536,24.316473939174362,null,null,null,54.72,53.523802816901394,42.503260984463473,34.986831649000536,24.316473939174362,null,null,null,57,54.944788732394358,53.129076230579344,30.483576090218286,30.327287721891622,null,null,null,51.300000000000004,56.365774647887314,49.1443955132859,39.143682934030295,22.130723472731724]
[27,"SE752","SE752: Netstream 16 LL 155mbit rentals Links","BTW","140/155Mbit/s","SW112","Link","links",null,28.79999999999999,8.8326462771173837,0,0,0,null,null,null,28.79999999999999,8.8326462771173837,0,0,0,null,null,null,23.999999999999993,11.647445640154791,0,0,0,null,null,null,23.519999999999992,8.6385221831148034,0,0,0]
[28,"SO388","SO388: PC rental 140Mbit link","BTW","140/155Mbit/s","SW112","Link","links",null,355.34000000000003,108.24134128911595,147.19324576609375,120.02736839626644,118.76392241314784,null,null,null,355.34000000000003,108.24134128911595,147.19324576609375,120.02736839626644,118.76392241314784,null,null,null,368.37999999999994,155.18939293258794,140.79353942843753,133.92527421057099,137.71561215992676,null,null,null,299.92,133.01947965650396,151.03306956868749,140.24250412616396,138.97905814304536]
[29,"ST388","ST388: Site Connect PPC rental 140Mbit link","BTW","140/155Mbit/s","SW112","Link","links",null,6.4710679799999999,6.5992079400000003,7.4321176799999993,7.6883975999999992,0,null,null,null,6.4710679799999999,6.5992079400000003,7.4321176799999993,7.6883975999999992,0,null,null,null,6.0866480999999997,6.9195578400000004,6.7273478999999998,6.4710679799999999,0,null,null,null,7.4961876599999995,5.4459482999999995,7.4961876599999995,7.2399077399999987,0]
[30,"SE391","SE391: PPC rental 64Kbit Distribution","BTW","64Kbit/s","SW100","Distribution","km",null,374861.9,303149.59453111398,263916.96879893291,189342.17053876937,129166.95313927188,null,null,null,374861.9,303149.59453111398,263916.96879893291,189342.17053876937,129166.95313927188,null,null,null,319836.3,291816.89940845553,252239.22681667926,179681.85571536276,170627.95044323569,null,null,null,371422.80000000005,291816.89940845553,228883.74285217191,195138.35943281333,156276.06676109438]
[31,"SH391","SH391: RBS PPC rental 64Kbit link per km transmission","BTW","64Kbit/s","SW100","Distribution","km",null,1386267.92821,1282521.9681964917,870767.51636609877,943040.2233911925,706414.83462850342,null,null,null,1386267.92821,1282521.9681964917,870767.51636609877,943040.2233911925,706414.83462850342,null,null,null,1438091.0283300001,1207079.4994790512,916119.99117683317,815170.36259238678,734671.4280136436,null,null,null,1347400.6031200001,1088527.0486373587,888908.5062903926,759227.29849290918,642837.49951193808]
[32,"SO391","SO391: PC rental 64Kbit link per km Distribution","BTW","64Kbit/s","SW100","Distribution","km",null,692976.7811255001,615007.26459914667,364737.30860396137,166506.61920767633,92940.520813020587,null,null,null,692976.7811255001,615007.26459914667,364737.30860396137,166506.61920767633,92940.520813020587,null,null,null,875339.09194800013,544254.21645942191,277895.09226968483,179602.64543749357,99196.132790820062,null,null,null,795099.67518610018,598679.63810536417,409895.26109778514,179602.64543749357,94727.838520963298]
[33,"SE746","SE746: Netstream 16 LL 2mbit rentals Trunk","BTW","2Mbit/s","SW100","Trunk","km",null,652.41502172000037,585.4142822547808,0,0,0,null,null,null,652.41502172000037,585.4142822547808,0,0,0,null,null,null,778.9036483800005,575.57538675470039,0,0,0,null,null,null,592.4993564600004,565.73649125461998,0,0,0]
[34,"SH372","SH372: PPC RBS rental 2Mbit link per km trunk","BTW","2Mbit/s","SW100","Trunk","km",null,252115.93436099999,269471.94882887544,139700.61423298263,86394.654490281799,53366.331558312871,null,null,null,252115.93436099999,269471.94882887544,139700.61423298263,86394.654490281799,53366.331558312871,null,null,null,260809.58727000002,238033.55479883999,139700.61423298263,77755.189041253616,61882.235530384081,null,null,null,283992.66169400001,260489.55053457958,136596.15613891633,77755.189041253616,53934.058489784285]
[35,"ST372","ST372: Siteconnect rental 2Mbit link per km trunk","BTW","2Mbit/s","SW100","Trunk","km",null,34137.376029899999,22174.705797200004,17926.499002368004,17777.111510681603,11711.979348213761,null,null,null,34137.376029899999,22174.705797200004,17926.499002368004,17777.111510681603,11711.979348213761,null,null,null,30636.106693500002,26843.064912400001,17739.764637760003,15984.461610444803,12548.549301657602,null,null,null,23633.568020700004,23808.631487520004,16619.358450112002,17030.1740522496,12429.039308308482]
[36,"SE754","SE754: Netstream 16 LL 155mbit rentals Trunk","BTW","140/155Mbit/s","SW112","Trunk","km",null,1144.0000000000005,378.5419833050309,0,0,0,null,null,null,1144.0000000000005,378.5419833050309,0,0,0,null,null,null,1227.2000000000003,433.22026978242428,0,0,0,null,null,null,894.4000000000002,399.5720934886437,0,0,0]
[37,"ST376","ST376: Site Con PPC rental 140Mbit link per km trunk","BTW","140/155Mbit/s","SW112","Trunk","km",null,24.962669979999987,35.188342019999979,33.383811659999985,30.677016119999987,0,null,null,null,24.962669979999987,35.188342019999979,33.383811659999985,30.677016119999987,0,null,null,null,25.263425039999987,26.165690219999988,32.481546479999984,29.473995879999986,0,null,null,null,29.473995879999986,34.586831899999979,27.067955399999988,32.481546479999984,0]
[38,"SE432","SE432: PPC rental 64kbit link local end","BTW","64Kbit/s","SW100","Local end","le",null,4760.6400000000003,3921.8750333468638,3233.0275706083626,3443.0282247868699,2740.2578875407162,null,null,null,4760.6400000000003,3921.8750333468638,3233.0275706083626,3443.0282247868699,2740.2578875407162,null,null,null,6402.24,4823.4555007829249,3493.1562257147825,3350.8042544800787,2993.9854697204119,null,null,null,5581.4400000000005,4417.7442904366972,3678.962407933654,2551.529845154555,2334.2937560532027]
[39,"SE438","SE438: PPC rental 2Mbit local end copper","BTW","2Mbit/s","SW100","Local end","le",null,5705.5886375999999,4013.3884552207342,3287.8781404072784,3241.9844985478671,2147.8232539819451,null,null,null,5705.5886375999999,4013.3884552207342,3287.8781404072784,3241.9844985478671,2147.8232539819451,null,null,null,3851.2723303800003,4261.6392875024294,4128.1136651780271,2556.1800853935101,2631.0834861278827,null,null,null,4041.4586182999997,4882.2663682066659,3507.0700164344298,3273.1574264185197,2577.3879047783339]
[40,"SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends","BTW","2Mbit/s","SW100","Local end","le",null,159.30000000000001,109.73493975903644,0,0,0,null,null,null,159.30000000000001,109.73493975903644,0,0,0,null,null,null,149.85000000000005,97.763855421686998,0,0,0,null,null,null,135.00000000000003,90.780722891566498,0,0,0]
[41,"SH432","SH432: RBS rental 64kbit link local end","BTW","Sub 2Mbit/s","SW100","Local end","le",null,405.45,460.28923884824167,374.02789237668151,258.9320816615529,265.2863860666713,null,null,null,405.45,460.28923884824167,374.02789237668151,258.9320816615529,265.2863860666713,null,null,null,543.78,400.76907865234836,280.5209192825111,238.33521152938391,299.09739605556075,null,null,null,386.37,416.64112137125329,303.89766255605372,297.18341190700954,254.8829983777822]
[42,"SH438","SH438: RBS rental 2Mbit local end copper","BTW","2Mbit/s","SW100","Local end","le",null,2142.53211594,1575.849109681498,1050.3737325959505,562.96902761186209,423.30241749530103,null,null,null,2142.53211594,1575.849109681498,1050.3737325959505,562.96902761186209,423.30241749530103,null,null,null,1488.87825006,1575.849109681498,1030.9223671775069,579.20851879297356,341.48766453402436,null,null,null,1906.49044215,1463.2884589899622,1118.4535115605026,438.46626189000801,419.74525432307161]
[43,"SH440","SH440: RBS rental 2Mb le copper   256k","BTW","Sub 2Mbit/s","SW100","Local end","le",null,2460.4932793200005,2212.7630142753364,1769.178463566323,1613.4890532465022,1172.3771661261183,null,null,null,2460.4932793200005,2212.7630142753364,1769.178463566323,1613.4890532465022,1172.3771661261183,null,null,null,2172.3273997599999,2009.926404633431,1505.3536049643276,1449.4054207129598,1220.722616275649,null,null,null,2327.4936426000004,1714.891336063386,1458.7962769757401,1545.1208730241929,1148.2044410513529]
[44,"SO432","SO432: PC rental 64kbit link local end","BTW","64Kbit/s","SW100","Local end","le",null,21553.289999999997,14445.885044251994,9567.9756679405964,4263.0396849601857,2170.6009251424462,null,null,null,21553.289999999997,14445.885044251994,9567.9756679405964,4263.0396849601857,2170.6009251424462,null,null,null,15525.674999999999,12810.501831695165,9915.9020558657085,5293.6646637417689,2640.5248367712229,null,null,null,14612.400000000001,13083.065700454636,7306.4541464273634,5012.5851240740649,1812.5636591395687]
[45,"SO438","SO438: PC rental 2Mbit local end copper","BTW","2Mbit/s","SW100","Local end","le",null,5823.408448780001,4890.8152385544909,5380.6876088767785,4899.801777128956,4106.9340623809849,null,null,null,5823.408448780001,4890.8152385544909,5380.6876088767785,4899.801777128956,4106.9340623809849,null,null,null,7313.1175868400014,5605.2039812646972,4323.7668285616965,4313.5007097801918,3911.3657736961759,null,null,null,7177.6894833800015,4945.768218762968,4515.9342431644382,4816.0444817934176,3911.3657736961759]
[46,"ST438","ST438: Siteconnect PPC rental 2Mbit local end copper","BTW","2Mbit/s","SW100","Local end","le",null,40.470314430000002,34.510949447999991,24.477869299199877,21.176203207680064,14.572871024639973,null,null,null,40.470314430000002,34.510949447999991,24.477869299199877,21.176203207680064,14.572871024639973,null,null,null,38.246670780000002,40.203477191999987,25.616374847999875,22.314708756480066,14.93719280025597,null,null,null,50.699075219999997,28.818421703999999,33.870540076799834,26.868730951680082,19.855536771071961]
[47,"SO400","SO400: External Customer Sited Handover connections","BTW","unspecified","SW140","Connection","conns",null,1.1499999999999999,0,0,0,0,null,null,null,1.1499999999999999,0,0,0,0,null,null,null,0.93,0,0,0,0,null,null,null,1.1100000000000001,0,0,0,0]
[48,"SO402","SO402: External Customer Sited Handover rentals","BTW","unspecified","SW140","Rental","lines",null,302.11999999999995,422.23999999999984,323.95999999999992,374.9199999999999,429.51999999999987,null,null,null,302.11999999999995,422.23999999999984,323.95999999999992,374.9199999999999,429.51999999999987,null,null,null,367.63999999999993,305.75999999999988,302.11999999999989,349.43999999999988,334.87999999999988,null,null,null,316.67999999999995,371.27999999999992,342.15999999999985,342.15999999999985,404.03999999999991]
[49,"SO403","SO403: External In Span Handover rentals","BTW","unspecified","SW140","Rental","lines",null,562.82000000000005,436.58,631.19999999999993,547.04,510.21999999999997,null,null,null,562.82000000000005,436.58,631.19999999999993,547.04,510.21999999999997,null,null,null,604.9,573.34,447.09999999999997,499.7,457.62,null,null,null,510.21999999999997,557.56000000000006,620.67999999999995,604.9,631.19999999999993]
[50,"SO404","SO404: 2 Meg bearer connection","BTW","2Mbit/s","SW100","Connection","conns",null,13.299999999999999,14.450052550634236,7.6826389580490035,8.5783499811515522,9.1193270069899359,null,null,null,13.299999999999999,14.450052550634236,7.6826389580490035,8.5783499811515522,9.1193270069899359,null,null,null,14.280000000000001,13.748593688952962,7.8592513478892112,6.8781364713737663,7.7282432262626584,null,null,null,15.959999999999999,15.71267850166053,7.7709451529691078,7.8055256585252852,6.4144418777980059]
[51,"SO409","SO409: 2 Meg bearer rentals","BTW","2Mbit/s","SW100","Rental","lines",null,2223.7199999999998,2971.1392379007266,1644.4631921435723,1382.7372780429143,1255.7512014879528,null,null,null,2223.7199999999998,2971.1392379007266,1644.4631921435723,1382.7372780429143,1255.7512014879528,null,null,null,3016.08,2663.7800063937552,1934.6625789924378,1396.8468421045766,1537.9424827212006,null,null,null,2504.88,2638.1667371015078,1644.4631921435723,1410.956406166239,1199.3129452413032]
[52,"SE760","SE760: External 3rd Party POH Rental 64kbit","BTW","64Kbit/s","SW140","Rental","le",null,2361.92,2343.7796903091103,1895.6576929768598,1221.3608699182273,1182.3000530734441,null,null,null,2361.92,2343.7796903091103,1895.6576929768598,1221.3608699182273,1182.3000530734441,null,null,null,2657.16,1857.3348489242003,1494.6531810009853,1221.3608699182273,1095.1832070575063,null,null,null,3032.9199999999996,1923.668236385779,1622.2455257205818,1251.5179284347266,1169.8547893568814]
[53,"SE765","SE765: Extl 3rd Party POH Rental 64kbit eff","BTW","64Kbit/s","SW140","Rental","le",null,2230.4,2012.2998563301599,2335.003254055388,1514.0123960709004,1584.6915241126007,null,null,null,2230.4,2012.2998563301599,2335.003254055388,1514.0123960709004,1584.6915241126007,null,null,null,3261.9599999999996,2836.6154601280564,2103.6065351850339,1550.4946224822475,1822.3952527294907,null,null,null,2815.88,2424.4576582291083,1998.4262084257821,2115.9691318581258,1457.9162021835928]
[54,"SE434","SE434: PPC rental 34Mbit link local end","BTW","34/45Mbit/s","SW111","Local end","le",null,451.26000000000005,304.95924812030074,235.90736842105264,119.11578947368422,100.65128429380238,null,null,null,451.26000000000005,304.95924812030074,235.90736842105264,119.11578947368422,100.65128429380238,null,null,null,368.46,277.78466165413533,248.54526315789471,133.6421052631579,109.27853723327114,null,null,null,438.84000000000003,301.93984962406012,229.58842105263159,168.50526315789475,103.5270352736253]
[55,"SE761","SE761: External 3rd Party POH Rental 34 45mbit","BTW","34/45Mbit/s","SW140","Rental","le",null,27.540000000000003,27.276691729323307,19.201052631578946,10.021052631578948,7.4000806211868495,null,null,null,27.540000000000003,27.276691729323307,19.201052631578946,10.021052631578948,7.4000806211868495,null,null,null,28.56,26.780751879699249,14.530526315789471,12.168421052631581,8.2660475023895668,null,null,null,28.22,26.036842105263158,17.298245614035086,11.094736842105265,6.6128380019116531]
[56,"SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff","BTW","34/45Mbit/s","SW140","Rental","le",null,406.08,450.80303085579948,267.28177152939276,336.34833130461374,255.36951504781507,null,null,null,406.08,450.80303085579948,267.28177152939276,336.34833130461374,255.36951504781507,null,null,null,362.88,330.58888929425297,325.95337991389363,231.76943837796912,220.99284956060919,null,null,null,457.92,435.77626316060616,319.43431231561573,251.55463433706407,292.20165664124994]
[57,"SO434","SO434: PC rental 34Mbit link local end","BTW","34/45Mbit/s","SW111","Local end","le",null,1010.1800000000001,656.42288419118415,478.16854549562339,346.60752257456176,270.2006526393111,null,null,null,1010.1800000000001,656.42288419118415,478.16854549562339,346.60752257456176,270.2006526393111,null,null,null,953,522.91314503365516,500.93847623351024,397.15445295001871,288.62342441017319,null,null,null,1029.24,606.35673200711085,491.83050393835549,393.54395792320037,359.2440495318113]
[58,"SE436","SE436: PPC rental 140Mbit link local end","BTW","140/155Mbit/s","SW112","Local end","le",null,73.599999999999994,43.610140845070411,44.740274720487868,36.949789200264583,33.131375491341053,null,null,null,73.599999999999994,43.610140845070411,44.740274720487868,36.949789200264583,33.131375491341053,null,null,null,69.760000000000005,44.141971830985909,51.202758846780561,31.115611958117547,34.358463472501832,null,null,null,72.959999999999994,54.778591549295768,44.740274720487868,31.115611958117547,30.677199529019489]
[59,"SE751","SE751: Netstream 16 LL 155mbit rentals LE","BTW","140/155Mbit/s","SW112","Local end","le",null,27.839999999999989,11.162135405148341,0,0,0,null,null,null,27.839999999999989,11.162135405148341,0,0,0,null,null,null,21.119999999999994,10.482701076139312,0,0,0,null,null,null,21.599999999999994,9.7062047001289926,0,0,0]
[60,"SE762","SE762: External 3rd Party POH Rental 155mbit","BTW","140/155Mbit/s","SW140","Rental","le",null,11.11,8.7752112676056342,7.6457746478873236,5.5309859154929581,3.0322628159871599,null,null,null,11.11,8.7752112676056342,7.6457746478873236,5.5309859154929581,3.0322628159871599,null,null,null,11.55,8.8666197183098596,8.665211267605633,5.5852112676056347,3.8088179273985059,null,null,null,10.45,9.6892957746478885,5.8253521126760566,4.4464788732394362,4.1416272608605116]
[61,"SE767","SE767: Extl 3rd Party POH Rental 155mbit eff","BTW","140/155Mbit/s","SW140","Rental","le",null,79.06,65.837765173789691,46.003188827199303,39.890985371230741,35.036006293508102,null,null,null,79.06,65.837765173789691,46.003188827199303,39.890985371230741,35.036006293508102,null,null,null,68.34,60.594049363487862,41.958952446786171,43.836247660693118,32.751049361322792,null,null,null,60.300000000000004,55.93296864321956,40.947893351682893,44.274610137300051,34.274353982779665]
[62,"SO436","SO436: PC rental 140Mbit link local end","BTW","140/155Mbit/s","SW112","Local end","le",null,543.38,241.04480230308872,181.65743118446591,237.69837127800503,233.52822441347865,null,null,null,543.38,241.04480230308872,181.65743118446591,237.69837127800503,233.52822441347865,null,null,null,451.91999999999996,258.26228818188071,168.98365691578226,179.31631517463538,243.95359157479464,null,null,null,516.48,243.19698803793767,171.09595262722954,231.44315098121547,175.14616831010898]
[63,"ST436","ST436: Site Connect 140Mbits rentals","BTW","140/155Mbit/s","SW112","Local end","le",null,6.23,7.1400000000000006,5.88,6.58,0,null,null,null,6.23,7.1400000000000006,5.88,6.58,0,null,null,null,6.02,7.49,7.9099999999999993,6.58,0,null,null,null,6.6499999999999995,7.9799999999999995,6.23,6.09,0]
[64,"SE763","SE763: External 3rd Party PoH Rental 2mbit Copper","BTW","2Mbit/s","SW140","Rental","le",null,721.06105913999988,517.38674304291465,487.92819485400906,443.81777725921779,362.89343379958092,null,null,null,721.06105913999988,517.38674304291465,487.92819485400906,443.81777725921779,362.89343379958092,null,null,null,613.53440996999996,621.96491450903568,521.08836343632038,472.06072672116795,345.77581899771388,null,null,null,506.00776079999997,643.98137165979801,558.98569895896173,439.78307019322489,301.27002051285962]
[65,"SE768","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff","BTW","2Mbit/s","SW140","Rental","le",null,3298.0339376000006,4122.7291887916463,2737.2820368856301,2940.0194292049432,1991.7554981518369,null,null,null,3298.0339376000006,4122.7291887916463,2737.2820368856301,2940.0194292049432,1991.7554981518369,null,null,null,3462.9356344800003,3083.0844368354924,3390.4970684151558,3074.8827057739768,1991.7554981518369,null,null,null,3875.18987668,3692.5313603959967,3110.5477691882161,2966.9920845187503,1944.8906629012054]
[{"$f":"IF(B74=0,0,A73+1)","v":66},"SE439","SE439: PPC rental 2Mbit local end fibre","BTW","2Mbit/s","SW100","Local end","le",null,25172.342799999999,21466.931244256539,21661.855419039315,13368.0185752098,13929.613154043847,null,null,null,25172.342799999999,21466.931244256539,21661.855419039315,13368.0185752098,13929.613154043847,null,null,null,30206.811359999996,24971.736345359648,20114.580031965077,16668.763902422095,12934.640785897858,null,null,null,22655.108519999998,19057.377737248153,22242.08368919215,13368.0185752098,12223.946237222151]
[67,"SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre","BTW","2Mbit/s","SW140","Rental","le",null,2775.9269481699998,2415.6181561882172,2605.042295113341,2112.0780019632894,1864.5465027031721,null,null,null,2775.9269481699998,2415.6181561882172,2605.042295113341,2112.0780019632894,1864.5465027031721,null,null,null,3745.8291348800003,2735.7603214661735,2304.4604918310324,2240.0827293550037,1629.2153907115096,null,null,null,3979.9434558099997,2706.6564882590869,2805.4301639682135,1770.7320622520506,1792.1369297826604]
[68,"SE769","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff","BTW","2Mbit/s","SW140","Rental","le",null,22943.721307399999,17627.464987644773,13950.072616860038,12971.052282934448,11141.951708760778,null,null,null,22943.721307399999,17627.464987644773,13950.072616860038,12971.052282934448,11141.951708760778,null,null,null,24503.003337999999,18014.881800560041,18488.048046441018,15011.442529688182,15193.570511946515,null,null,null,25616.776216999995,17046.339768271868,15966.950585562694,12242.3414805224,12028.243321957658]
[69,"SH439","SH439: RBS rental 2Mbit local end fibre","BTW","2Mbit/s","SW100","Local end","le",null,28445.535975399998,19088.550346410113,14451.235487375259,8567.8980936305506,6549.462990284389,null,null,null,28445.535975399998,19088.550346410113,14451.235487375259,8567.8980936305506,6549.462990284389,null,null,null,27565.777130799997,20224.773581315476,16964.493833005741,8043.3329042245987,5055.7258170616342,null,null,null,33430.836094799997,19770.28428735333,16650.33653980193,9354.7458777394786,6032.4001226303599]
[70,"SH441","SH441: RBS rental 2Mb le fibre   256k","BTW","Sub 2Mbit/s","SW100","Local end","le",null,2221.6292063599999,1657.5763735953894,1715.738939632758,1370.4285188748299,1198.8572876728017,null,null,null,2221.6292063599999,1657.5763735953894,1715.738939632758,1370.4285188748299,1198.8572876728017,null,null,null,2175.8224185999998,2000.5232095116769,1539.354562661166,1398.6847769959604,1486.0835128444103,null,null,null,1832.2715103999999,1829.0497915535329,1298.830412245359,1525.8379385410478,1236.3215779125767]
[71,"SO439","SO439: PC rental 2Mbit local end fibre","BTW","2Mbit/s","SW100","Local end","le",null,43030.686461679994,39164.103697365652,33097.366633852333,23379.552727305116,22765.133558218698,null,null,null,43030.686461679994,39164.103697365652,33097.366633852333,23379.552727305116,22765.133558218698,null,null,null,38606.97103103999,31004.915427081141,24537.702849235353,20643.647620918346,25320.403651488145,null,null,null,43432.842409919998,26109.402464910439,31670.756003082843,28602.644294043494,25784.99821390077]
[72,"ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre","BTW","2Mbit/s","SW100","Local end","le",null,2117.3534833500003,1564.8250505520004,1135.7080779264004,1032.4618890240001,892.04707211673622,null,null,null,2117.3534833500003,1564.8250505520004,1135.7080779264004,1032.4618890240001,892.04707211673622,null,null,null,2298.84092478,1839.0727398240003,1213.1427196032005,1218.3050290483202,809.45012099481619,null,null,null,1673.71751541,1516.4283995040003,1368.0120029568006,1011.8126512435201,867.26798678016019]
[73,"SY439","SY439: PPC rental 2Mbit CLZ local end fibre  ext","BTW","2Mbit/s","SW100","Local end","le",null,2442.7799999999997,2773.7960995229632,2334.6655111776258,1562.4958563277521,1816.7016105829643,null,null,null,2442.7799999999997,2773.7960995229632,2334.6655111776258,1562.4958563277521,1816.7016105829643,null,null,null,2532.15,2203.4828827986153,2151.5544906931063,1562.4958563277521,1581.2032536555428,null,null,null,2532.15,2410.8695070620147,2334.6655111776258,2031.2446132260777,1530.7393200282384]
[74,"SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ","BTW","2Mbit/s","SW140","Rental","le",null,426.87,411.40556542886537,391.89438031989522,348.42111402113926,285.70417050933128,null,null,null,426.87,411.40556542886537,391.89438031989522,348.42111402113926,285.70417050933128,null,null,null,532.43999999999994,467.32476849686645,305.95263024974281,284.00712655504628,236.0164886816215,null,null,null,486.54,415.3997942194369,295.63962024132445,269.36758394911612,203.71949549361014]
[75,"SY765","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff","BTW","2Mbit/s","SW140","Rental","le",null,2318.4,2300.9738033264766,2243.6457650739676,1863.1059528147721,1604.2443894029409,null,null,null,2318.4,2300.9738033264766,2243.6457650739676,1863.1059528147721,1604.2443894029409,null,null,null,2746.8,1840.7790426611812,2034.4923462958864,1549.8403501291025,1604.2443894029409,null,null,null,2797.2000000000003,1818.8650064390242,1521.1157729315037,1714.7169831215604,1188.8596814325365]
[76,"SZ439","SZ439: PC rental 2Mbit CLZ local end fibre  int","BTW","2Mbit/s","SW100","Local end","le",null,5369.34,3318.0654543705973,3914.2934862342795,2802.8256482905181,2617.7722827470157,null,null,null,5369.34,3318.0654543705973,3914.2934862342795,2802.8256482905181,2617.7722827470157,null,null,null,4630.4399999999996,4197.5526832399128,3459.955849439229,3320.739083300723,2361.6858637826335,null,null,null,5369.34,4717.2496821172344,3599.7520453761676,2802.8256482905181,2390.1399103342314]
[77,"SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist","BTW","2Mbit/s","SW100","Distribution","km",null,8755.32,10793.441732921772,8040.4704732952969,5784.3799017865485,6262.1255505026502,null,null,null,8755.32,10793.441732921772,8040.4704732952969,5784.3799017865485,6262.1255505026502,null,null,null,10944.15,7891.0036198671778,8118.533293424377,7313.5837838680509,4569.6591855019342,null,null,null,9380.7000000000007,7800.3024288342212,8040.4704732952969,7911.9679116390716,6318.5410960026747]
[78,"SPO371","SPO371: Prot Path PC rental 2Mbit link per km dist","BTW","2Mbit/s","SW100","Distribution","km",null,2625.6,1669.1202278818305,1303.9698763521012,1353.197434742814,1466.070776932193,null,null,null,2625.6,1669.1202278818305,1303.9698763521012,1353.197434742814,1466.070776932193,null,null,null,2078.6,2130.7917802746774,1521.2981890774515,1109.6218964891075,1011.0832944359953,null,null,null,2494.3199999999997,1491.5542461922741,1862.8141090744302,1420.8573064799548,1011.0832944359953]
[79,"SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist","BTW","34/45Mbit/s","SW111","Distribution","km",null,408.35999999999996,373.18015037593983,237.8,146.73684210526318,121.89294249742196,null,null,null,408.35999999999996,373.18015037593983,237.8,146.73684210526318,121.89294249742196,null,null,null,551.04000000000008,308.59127819548866,227.78736842105263,176.08421052631581,104.80514682021327,null,null,null,531.36,430.59248120300748,287.86315789473684,189.89473684210529,102.52677406325211]
[80,"SPO373","SPO373: Prot Path PC rental 34Mbit link per km dist","BTW","34/45Mbit/s","SW111","Distribution","km",null,170.51999999999998,97.166977877589503,109.61583236020689,80.753097058376866,66.058427705139223,null,null,null,170.51999999999998,97.166977877589503,109.61583236020689,80.753097058376866,66.058427705139223,null,null,null,211.12,137.45572480244368,110.58588397401404,86.905713977110338,56.901813963832794,null,null,null,231.42,98.351941022438155,96.035109766906928,76.138634369326766,58.209901641162283]
[81,"SPE375","SPE375: Prot Path PPC rental 140Mbit link per km dist","BTW","140/155Mbit/s","SW112","Distribution","km",null,280.8,210.9042253521126,150.13521126760557,149.07042253521129,92.58150549033968,null,null,null,280.8,210.9042253521126,150.13521126760557,149.07042253521129,92.58150549033968,null,null,null,240.3,213.14788732394359,210.9042253521126,139.75352112676057,88.950858216208701,null,null,null,305.09999999999997,228.85352112676051,191.24366197183093,122.45070422535211,92.58150549033968]
[82,"SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist","BTW","140/155Mbit/s","SW112","Distribution","km",null,461.48000000000008,242.43692244384616,233.57750272383186,183.16091154044418,247.80593914295389,null,null,null,461.48000000000008,242.43692244384616,233.57750272383186,183.16091154044418,247.80593914295389,null,null,null,583.80000000000018,253.55788218897666,218.29673151759985,211.17375683486506,196.08991706094614,null,null,null,489.28000000000009,197.95308346332391,176.8203525292559,198.24475131436313,196.08991706094614]
[83,"SPE383","SPE383: Prot Path PPC rental 2Mbit link","BTW","2Mbit/s","SW100","Link","links",null,370.62,329.92851931531197,341.38534655317562,222.82723412215879,207.51914175102328,null,null,null,370.62,329.92851931531197,341.38534655317562,222.82723412215879,207.51914175102328,null,null,null,502.67999999999995,370.70620147787861,287.14655317556827,236.41426059302214,239.79989713451579,null,null,null,383.40000000000003,415.19094565522408,290.33707043307459,247.28388176971282,269.77488427633023]
[84,"SPO383","SPO383: Prot Path PC rental 2Mbit link","BTW","2Mbit/s","SW100","Link","links",null,92.7,86.916438020802076,54.913852849771843,45.085965718807657,48.867485551465499,null,null,null,92.7,86.916438020802076,54.913852849771843,45.085965718807657,48.867485551465499,null,null,null,80.099999999999994,60.622389543920782,75.346914375268341,50.652134326067859,54.066154227153319,null,null,null,79.2,85.455657549864227,58.74505188580244,45.642582579533673,55.625754829859666]
[85,"SPE385","SPE385: Prot Path PPC rental 34Mbit link","BTW","34/45Mbit/s","SW111","Link","links",null,28.08,18.028872180451131,12.943157894736846,9.6842105263157929,6.3349876656968789,null,null,null,28.08,18.028872180451131,12.943157894736846,9.6842105263157929,6.3349876656968789,null,null,null,21.84,16.978646616541354,10.989473684210529,9.4315789473684255,4.5567455139223165,null,null,null,22.799999999999997,15.753383458646619,13.065263157894741,8.5052631578947402,4.8901659173800471]
[86,"SPO385","SPO385: Prot Path PC rental 34Mbit link","BTW","34/45Mbit/s","SW111","Link","links",null,16.599999999999998,12.60847484173936,10.226159869691045,7.9559701535346701,7.4103489109798675,null,null,null,16.599999999999998,12.60847484173936,10.226159869691045,7.9559701535346701,7.4103489109798675,null,null,null,23.2,11.557768604927746,10.512874632392663,8.183283586492804,6.5726572949560573,null,null,null,16.200000000000003,10.740552642963159,9.557158756720602,7.2740298546602693,5.2839009626117317]
[87,"SPE388","SPE388: Prot Path PPC rental 140Mbit link","BTW","140/155Mbit/s","SW112","Link","links",null,12.87,9.5978873239436613,7.7185915492957733,4.7176056338028172,3.3650721494491656,null,null,null,12.87,9.5978873239436613,7.7185915492957733,4.7176056338028172,3.3650721494491656,null,null,null,9.57,10.877605633802816,6.1894366197183084,4.3922535211267615,2.9952840011580486,null,null,null,11.770000000000001,9.2322535211267596,8.373943661971829,5.0971830985915494,3.8827755570567297]
[88,"SPO388","SPO388: Prot Path PC rental 140Mbit link","BTW","140/155Mbit/s","SW112","Link","links",null,28.499999999999996,11.520994268336684,9.8940245220207075,13.138287983963297,11.277999419862299,null,null,null,28.499999999999996,11.520994268336684,9.8940245220207075,13.138287983963297,11.277999419862299,null,null,null,30.299999999999997,12.241056410107728,11.425242602809627,13.370824054475921,11.045463349349674,null,null,null,32.699999999999996,14.401242835420856,14.016534739529336,9.9990510320428641,11.74307156088755]
[89,"SPE434","SPE434: Prot Path PPC rental 34Mbit local end","BTW","34/45Mbit/s","SW111","Local end","le",null,22.88,16.118045112781953,14.286315789473687,9.5789473684210549,6.622099679785479,null,null,null,22.88,16.118045112781953,14.286315789473687,9.5789473684210549,6.622099679785479,null,null,null,29.379999999999995,18.96240601503759,13.360350877192984,8.2105263157894761,4.8160724943894389,null,null,null,29.9,15.7387969924812,15.873684210526317,8.0280701754385984,5.5384833685478547]
[90,"SPO434","SPO434: Prot Path PC rental 34Mbit local end","BTW","34/45Mbit/s","SW111","Local end","le",null,42.68,7.3087811353402694,5.7143110326697899,4.6370229818853845,3.6714869172002706,null,null,null,42.68,7.3087811353402694,5.7143110326697899,4.6370229818853845,3.6714869172002706,null,null,null,51.04,7.6372656807488211,7.7983538798787722,5.5431079323687351,4.3060649028892053,null,null,null,36.96,6.8981754535795803,8.0672626343573501,6.0227999649775681,4.578026896755893]
[91,"SPE436","SPE436: Prot Path PPC rental 140Mbit local end","BTW","140/155Mbit/s","SW112","Local end","le",null,10.23,0,0,0,0,null,null,null,10.23,0,0,0,0,null,null,null,11.33,0,0,0,0,null,null,null,12.87,0,0,0,0]
[92,"SPO436","SPO436: Prot Path PC rental 140Mbit local end","BTW","140/155Mbit/s","SW112","Local end","le",null,65.280000000000015,25.858231580044563,30.153217590920253,25.05188599656011,26.54011684784091,null,null,null,65.280000000000015,25.858231580044563,30.153217590920253,25.05188599656011,26.54011684784091,null,null,null,71.680000000000021,26.370275769748417,29.399387151147248,27.284232273481312,28.772463124762105,null,null,null,61.440000000000012,23.55403272637723,29.148110337889577,23.563655145279309,29.516578550402503]
[93,"SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre","BTW","2Mbit/s","SW100","Local end","le",null,412.16,331.37305521778444,301.97571789355533,268.62763321173566,278.85722960387886,null,null,null,412.16,331.37305521778444,301.97571789355533,268.62763321173566,278.85722960387886,null,null,null,416.64000000000004,463.92227730489822,399.27900477036758,322.92470800985245,225.51062915791948,null,null,null,448,331.37305521778444,275.13343185857258,257.1966700963427,225.51062915791948]
[94,"SPO439","SPO439: Prot Path PC rental 2Mbit local end fibre","BTW","2Mbit/s","SW100","Local end","le",null,158.4731673,109.01064131426507,122.07092772627539,84.941842932878572,70.615670638246741,null,null,null,158.4731673,109.01064131426507,122.07092772627539,84.941842932878572,70.615670638246741,null,null,null,134.32487514000002,100.43677064909815,106.00896355176548,86.808696623711072,88.923437100014397,null,null,null,161.49170382000003,99.211931982645737,121.00013011464139,85.875269778294822,92.410630711779675]
[95,"SQ103","SQ103: WS Low Tisbo Excess Construction","BTW","Up to 8Mbit/s","SW100",0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[96,"SO417","SO417: 64Kbit PC link connection cct prov  internal","BTW","64Kbit/s","SW100","Connection","ccts",null,102.06,151.13545776638415,114.15550948498824,48.52147272121114,14.436341893323576,null,null,null,102.06,151.13545776638415,114.15550948498824,48.52147272121114,14.436341893323576,null,null,null,123.48,138.54083628585215,108.39976951095522,51.851377711882499,13.926823944147449,null,null,null,126,118.38944191700092,101.68473954125004,46.142969156445886,19.871200017868922]
[97,"SO418","SO418: 64kbit PC Re arranges","BTW","64Kbit/s","SW100","Re-arrange","ccts",null,0.86,0,0,0,0,null,null,null,0.86,0,0,0,0,null,null,null,0.98,0,0,0,0,null,null,null,1.01,0,0,0,0]
[98,"SE417","SE417: 64Kbit PPC new connection provision  external","BTW","64Kbit/s","SW100","Connection","ccts",null,9.8999999999999986,10.679999999999998,11.519999999999996,12.239999999999997,12.359999999999996,null,null,null,9.8999999999999986,10.679999999999998,11.519999999999996,12.239999999999997,12.359999999999996,null,null,null,9.2699999999999978,10.439999999999998,14.279999999999996,10.799999999999997,10.559999999999997,null,null,null,10.709999999999997,13.2,11.039999999999997,9.7199999999999971,9.7199999999999971]
[99,"SE418","SE418: 64kbit PPC Re arranges","BTW","64Kbit/s","SW100","Re-arrange","ccts",null,206.28,0,0,0,0,null,null,null,206.28,0,0,0,0,null,null,null,191,0,0,0,0,null,null,null,206.28,0,0,0,0]
[100,"SO413","SO413: 2Mbit PC link connection cct provision","BTW","2Mbit/s","SW100","Connection","ccts",null,218.69999999999996,186.61894958115957,161.76326123487752,163.62170196508018,137.27583469951642,null,null,null,218.69999999999996,186.61894958115957,161.76326123487752,163.62170196508018,137.27583469951642,null,null,null,261.89999999999992,182.73105479821876,209.23726181467853,117.86309039857471,142.82233307121408,null,null,null,218.69999999999996,221.61000262762698,160.00496491710712,142.82233307121408,149.75545603583612]
[101,"SE413","SE413: 2Mbit PPC link connection cct provision","BTW","2Mbit/s","SW100","Connection","ccts",null,906.88000000000011,745.07789473684215,670.78986354775816,772.28413255360613,752.31126705653003,null,null,null,906.88000000000011,745.07789473684215,670.78986354775816,772.28413255360613,752.31126705653003,null,null,null,965.11999999999989,960.52210526315798,830.8647173489278,798.91461988304081,719.02315789473687,null,null,null,798.72,852.8,640.29941520467821,732.33840155945416,712.36553606237817]
[102,"SL136","SL136: WH SDSL conns  MPF  TISBO","BTW","unspecified","SW100","Connection","conns",null,14.72,0,0,0,0,null,null,null,14.72,0,0,0,0,null,null,null,17.760000000000002,0,0,0,0,null,null,null,16.96,0,0,0,0]
[103,"SL137","SL137: WH SDSL rentals  MPF   TISBO","BTW","unspecified","SW100","Rental","lines",null,1301.6266704,882.87134978058884,768.20285271486171,546.2291899341576,0,null,null,null,1301.6266704,882.87134978058884,768.20285271486171,546.2291899341576,0,null,null,null,1011.0850028999998,749.32778426755863,775.18651501226952,533.06704077911775,0,null,null,null,941.35500269999989,808.68048005112769,600.59495757707361,789.72894930239647,0]
[104,"SH417","SH417: 64Kbit RBS new connection cct provision  external","BTW","64Kbit/s","SW100","Connection","ccts",null,11.76,0,0,0,0,null,null,null,11.76,0,0,0,0,null,null,null,15.680000000000001,0,0,0,0,null,null,null,11.479999999999999,0,0,0,0]
[105,"SH418","SH418: RBS 64Kbit PPC Re arranges","BTW","64Kbit/s","SW100","Re-arrange","ccts",null,106.82000000000001,0,0,0,0,null,null,null,106.82000000000001,0,0,0,0,null,null,null,92.11999999999999,0,0,0,0,null,null,null,81.339999999999989,0,0,0,0]
[106,"ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision","BTW","2Mbit/s","SW100","Connection","ccts",null,45.05,0,0,0,0,null,null,null,45.05,0,0,0,0,null,null,null,47.7,0,0,0,0,null,null,null,45.58,0,0,0,0]
[107,"SH413","SH413: RBS 2Mbit PPC link connection cct provision","BTW","2Mbit/s","SW100","Connection","ccts",null,337.46,250.92210526315779,0,0,0,null,null,null,337.46,250.92210526315779,0,0,0,null,null,null,362.59,256.96842105263147,0,0,0,null,null,null,305.14999999999998,317.43157894736834,0,0,0]
[108,"SE740","SE740: Netstream 16 LL 2mbit connections","BTW","2Mbit/s","SW100","Connection","ccts",null,1.62,0,0,0,0,null,null,null,1.62,0,0,0,0,null,null,null,1.74,0,0,0,0,null,null,null,2.2799999999999998,0,0,0,0]
[109,"SO473","SO473: Separation   Diversity","BTW","Up to 8Mbit/s","SW100","Rental","ccts",null,636.12,0,0,0,0,null,null,null,636.12,0,0,0,0,null,null,null,704.52,0,0,0,0,null,null,null,642.95999999999992,0,0,0,0]
[110,"SPO438","SPO438: Prot Path PC rental 2Mbit local end copper","BTW","2Mbit/s","SW100","Local end","le",null,28.27658834,29.252033038407959,26.234544812500186,22.676784473682886,14.538522269519738,null,null,null,28.27658834,29.252033038407959,26.234544812500186,22.676784473682886,14.538522269519738,null,null,null,27.033661379999998,25.72161525791045,21.825377617122005,22.484608334075403,17.769304996079679,null,null,null,36.666345319999998,24.712924463482587,24.91179465388673,19.409790100355693,16.153913632799711]
[111,"SE473","SE473: Separation   Diversity","BTW","Up to 8Mbit/s","SW100","Rental","ccts",null,1277.46,803.71387872451658,624.98448015326403,375.33802587772061,261.14736667184849,null,null,null,1277.46,803.71387872451658,624.98448015326403,375.33802587772061,261.14736667184849,null,null,null,1195.92,907.72391008886575,618.40569615165066,375.33802587772061,267.51681463945454,null,null,null,1508.4900000000002,879.3575378985887,677.61475216617043,443.99742085535246,267.51681463945454]
[112,"SO474","SO474: Third Party Equipment PPC","BTW","Up to 8Mbit/s","SW100","Rental","ccts",null,906.75,720.64217744322332,606.64777865548763,425.29310052815327,357.84909945030267,null,null,null,906.75,720.64217744322332,606.64777865548763,425.29310052815327,357.84909945030267,null,null,null,759.5,523.54346224507685,585.5469863544273,406.80209615736408,354.65401820521072,null,null,null,883.49999999999989,542.02146679490306,501.14381715018544,351.3290830449962,345.06877446993474]
[113,"SE474","SE474: Third Party Equipment PPC","BTW","Up to 8Mbit/s","SW100","Rental","ccts",null,995.40000000000009,778.98008673793538,574.04072766348418,491.91372169908408,455.2818488065991,null,null,null,995.40000000000009,778.98008673793538,574.04072766348418,491.91372169908408,455.2818488065991,null,null,null,1090.1999999999998,921.47644406804557,574.04072766348418,507.61309579586333,544.24496868834831,null,null,null,767.88,797.97960104861681,520.22440944503262,523.31246989264264,596.57621567761259]
[114,"SO475","SO475: Other Single Payment","BTW","Up to 8Mbit/s","SW100","Rental","ccts",null,11.100000000000003,0,0,0,0,null,null,null,11.100000000000003,0,0,0,0,null,null,null,9.1000000000000014,0,0,0,0,null,null,null,9.1000000000000014,0,0,0,0]
[115,"SE476","SE476: Other single Payment  external","BTW","Up to 8Mbit/s","SW100","Rental","ccts",null,1.18,0,0,0,0,null,null,null,1.18,0,0,0,0,null,null,null,0.83,0,0,0,0,null,null,null,0.96,0,0,0,0]
[116,"SO410","SO410: 34 45Mbit PPC link conn cct prov","BTW","34/45Mbit/s","SW111","Connection","ccts",null,1.92,3.24,2.4509999999999996,2.9452500000000001,1.4555366447368423,null,null,null,1.92,3.24,2.4509999999999996,2.9452500000000001,1.4555366447368423,null,null,null,1.68,3.51,3.2489999999999992,2.9733000000000005,1.5070600657894739,null,null,null,1.98,3.12,2.8214999999999995,2.3001,1.3396089473684214]
[117,"SE410","SE410: 34 45Mbit PPC link conn cct provision","BTW","34/45Mbit/s","SW111","Connection","ccts",null,7.3500000000000005,0,0,0,0,null,null,null,7.3500000000000005,0,0,0,0,null,null,null,8.4,0,0,0,0,null,null,null,6.6499999999999995,0,0,0,0]
[119,"SE416","SE416: 140 155Mbit PPC link conn cct prov","BTW","140/155Mbit/s","SW112","Connection","ccts",null,2.61,0,0,0,0,null,null,null,2.61,0,0,0,0,null,null,null,3,0,0,0,0,null,null,null,2.4899999999999998,0,0,0,0]
[120,"SQ100","SQ100: WS Low Tisbo 3rd Pty Equipment Depn","BTW","Up to 8Mbit/s","SW100",0,"N/A",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[123,"SP371","SP371: PC rental 2Mb link km dist   Non SMP","BTW","2Mbit/s","SW500","Distribution","km",null,1848.75,1883.3311489733508,1946.9418960244648,0,0,null,null,null,1848.75,1883.3311489733508,1946.9418960244648,0,0,null,null,null,1912.5,2250.8103975535169,1877.4082568807339,0,0,null,null,null,2018.75,2572.3547400611624,1981.70871559633,0,0]
[124,"SP373","SP373: PC rental 34Mb link km dist Non SMP","BTW","34/45Mbit/s","SW500","Distribution","km",null,144.06,102.43003717472118,65.051598513011086,0,0,null,null,null,144.06,102.43003717472118,65.051598513011086,0,0,null,null,null,170.51999999999998,87.944981412639393,77.926394052044529,0,0,null,null,null,141.12,121.05368029739775,59.630631970260168,0,0]
[127,"SP372","SP372: PC rnt 2Mb link per km trunk   Non SMP","BTW","2Mbit/s","SW500","Trunk","km",null,7845.82,6108.4238095238097,6526.9999999999991,0,0,null,null,null,7845.82,6108.4238095238097,6526.9999999999991,0,0,null,null,null,7380.39,7473.8361904761914,5058.4249999999993,0,0,null,null,null,5784.63,7258.2447619047625,5112.8166666666657,0,0]
[128,"SP374","SP374: PC rental 34Mb link km trunk Non SMP","BTW","34/45Mbit/s","SW500","Trunk","km",null,1112.5000000000002,888.59975216852536,587.73234200743423,0,0,null,null,null,1112.5000000000002,888.59975216852536,587.73234200743423,0,0,null,null,null,1262.5000000000002,809.41759603469643,530.11152416356811,0,0,null,null,null,1375.0000000000005,703.84138785625782,460.9665427509288,0,0]
[131,"SO421","SO421: Analogue PC installation","BTW","unspecified","SW500","Connection","ccts",null,175.2000008,0,0,0,0,null,null,null,175.2000008,0,0,0,0,null,null,null,205.86000093999999,0,0,0,0,null,null,null,205.86000093999999,0,0,0,0]
[132,"SO461","SO461: Private circuit test systems","BTW","unspecified","SW500","Connection","ccts",null,245989.09241943003,0,0,0,0,null,null,null,245989.09241943003,0,0,0,0,null,null,null,214248.56436531004,0,0,0,0,null,null,null,264504.40045100002,0,0,0,0]
[135,"SG120","SG120: PPCs 34 45Mbit regional Trunk WECLA","BTW","140/155Mbit/s","SW151","Trunk","km",null,140.6,0,0,0,0,null,null,null,140.6,0,0,0,0,null,null,null,164.28,0,0,0,0,null,null,null,153.92000000000002,0,0,0,0]
[136,"SG111","SG111: PCs 140 155Mbit regional Trunk WECLA","BTW","140/155Mbit/s","SW151","Trunk","km",null,281.37,154.06855785780957,113.03729519511289,86.788268703415326,86.64308822350894,null,null,null,281.37,154.06855785780957,113.03729519511289,86.788268703415326,86.64308822350894,null,null,null,268.92000000000007,132.26640344396858,117.79676025595975,90.561671690520342,81.02733250531854,null,null,null,244.02,174.41723531072779,118.98662652117147,76.411410488876541,93.863345575468017]
[139,"SG101","SG101: PPC rental 2Mbit link per km regional trunk","BTW","2Mbit/s","SW151","Trunk","km",null,77109.8,59078.168132073697,51473.903105415768,49722.106103264421,48541.319891685853,null,null,null,77109.8,59078.168132073697,51473.903105415768,49722.106103264421,48541.319891685853,null,null,null,98901.7,72936.010039597153,68422.627298662424,56672.508031677731,48541.319891685853,null,null,null,87167.6,82417.691344744773,62145.322041904401,48118.167196707502,39921.833181947244]
[140,"SG102","SG102: PC rental 2Mbit link per km regional trunk","BTW","2Mbit/s","SW151","Trunk","km",null,119747.15,129192.45551152017,83958.853843970603,101940.31473888732,83003.434361052059,null,null,null,119747.15,129192.45551152017,83958.853843970603,101940.31473888732,83003.434361052059,null,null,null,128199.89,107469.8302485212,91954.935162444002,88871.043618517157,75679.601917429827,null,null,null,140879,93750.277450837646,79960.81318473391,80158.196204937049,88699.748483869364]
[143,"SG105","SG105: PPC Rental 34Mbit link per km regional trunk","BTW","34/45Mbit/s","SW151","Trunk","km",null,2093,1945.8345864661655,947.84210526315815,871.57894736842115,601.7775198518342,null,null,null,2093,1945.8345864661655,947.84210526315815,871.57894736842115,601.7775198518342,null,null,null,2001,1929.0601503759399,1099.9649122807018,742.45614035087726,607.10298462928404,null,null,null,2576.0000000000005,1627.1203007518798,1252.0877192982459,968.42105263157896,463.3154356381379]
[144,"SG106","SG106: PC rental 34Mbit link per km regional trunk","BTW","34/45Mbit/s","SW151","Trunk","km",null,5579.3499999999995,3565.3497988591039,3143.2348291803241,1913.5169015271345,2176.0489577092376,null,null,null,5579.3499999999995,3565.3497988591039,3143.2348291803241,1913.5169015271345,2176.0489577092376,null,null,null,5931.7300000000005,3942.4541045076626,2385.4907185743527,2002.5176876446756,1684.0726716184533,null,null,null,6284.1100000000006,2776.8589779575714,2525.8137020199033,2647.7733869968488,2119.2824631603012]
[147,"SG112","SG112: Prot Path PPC rent 2Mb link per km regional trunk","BTW","2Mbit/s","SW151","Trunk","km",null,5377.6,5673.4116548166648,5579.8859827094893,4531.46734022482,4348.7672153922595,null,null,null,5377.6,5673.4116548166648,5579.8859827094893,4531.46734022482,4348.7672153922595,null,null,null,6722,6218.9320062413435,4244.5286535140567,4115.7363915803408,3843.999592177086,null,null,null,5713.7,5127.8913033919853,5532.1946495239381,4198.8825813092362,3727.5147560505079]
[148,"SG113","SG113: Prot Path PC rent 2Mbit link per km regional trunk","BTW","2Mbit/s","SW151","Trunk","km",null,1238.76,808.47889813862139,816.09087550275945,651.17578555171008,515.28507599997829,null,null,null,1238.76,808.47889813862139,816.09087550275945,651.17578555171008,515.28507599997829,null,null,null,1238.76,818.4601191032956,816.09087550275945,724.34160415302586,676.69967812045354,null,null,null,1055.24,1137.8591899728744,713.00571228135823,724.34160415302586,633.24190062647938]
[151,"SG116","SG116: Prot Path PPC rent 140Mb link km regional trunk","BTW","140/155Mbit/s","SW151","Trunk","km",null,211.14000000000001,84.46328922974331,97.526813145632673,67.388953234558642,77.818195997049855,null,null,null,211.14000000000001,84.46328922974331,97.526813145632673,67.388953234558642,77.818195997049855,null,null,null,248.39999999999998,82.80714630366991,94.275919374111581,79.422694883586971,83.433942099929752,null,null,null,173.88,74.526431673302923,86.148684945308872,65.784454348021526,83.433942099929752]
[152,"SG117","SG117: Prot Path PC rent 140Mb link per km regional trunk","BTW","140/155Mbit/s","SW151","Trunk","km",null,350.84000000000003,273.69352112676063,222.76676056338027,185.30281690140848,113.12827969356975,null,null,null,350.84000000000003,273.69352112676063,222.76676056338027,185.30281690140848,113.12827969356975,null,null,null,368.74000000000007,297.49295774647891,270.16394366197181,167.6549295774648,111.92478735640412,null,null,null,311.46000000000004,264.76873239436622,222.76676056338027,202.95070422535213,108.31431034490721]
[155,"SG201","SG201: PPC rental 2Mbit link per km national trunk","BTW","2Mbit/s","SW500","Trunk","km",null,42168.000000000007,37384.728388364056,30451.824558974844,27404.305198765323,18062.641466297871,null,null,null,42168.000000000007,37384.728388364056,30451.824558974844,27404.305198765323,18062.641466297871,null,null,null,40662,30041.299597792542,34473.763651669629,23000.041863249462,22007.356269282467,null,null,null,41038.5,36383.351735104297,33611.919560377894,27648.986495182864,20138.807152079236]
[156,"SG202","SG202: PC rental 2Mbit link per km national trunk","BTW","2Mbit/s","SW500","Trunk","km",null,262753.91999999998,271092.18353159929,239172.74540684221,176268.55542163432,154009.29450787386,null,null,null,262753.91999999998,271092.18353159929,239172.74540684221,176268.55542163432,154009.29450787386,null,null,null,317116.79999999999,293475.94180485059,226126.95929374173,219861.85407429654,198264.83890668818,null,null,null,362419.20000000001,273579.2677841828,182641.00558340678,195222.16353148746,210656.39133835616]
[159,"SG205","SG205: PPC Rental 34Mbit link per km national trunk","BTW","34/45Mbit/s","SW500","Trunk","km",null,500.64,447.71699248120302,336.58315789473687,246.76491228070171,158.69885036800579,null,null,null,500.64,447.71699248120302,336.58315789473687,246.76491228070171,158.69885036800579,null,null,null,548.32000000000005,473.79759398496242,288.06666666666661,240.4912280701754,118.67914027520435,null,null,null,518.52,408.5960902255639,269.87298245614033,181.93684210526314,140.75898032640515]
[160,"SG206","SG206: PC rental 34Mbit link per km national trunk","BTW","34/45Mbit/s","SW500","Trunk","km",null,17985.879999999997,14723.955104422113,9642.8291278158413,8891.5088953315917,8197.5986041557171,null,null,null,17985.879999999997,14723.955104422113,9642.8291278158413,8891.5088953315917,8197.5986041557171,null,null,null,23250.04,10754.888945838762,8385.0688067963838,9140.8035372567774,7208.2332553783035,null,null,null,20398.620000000003,11907.19847575006,8594.6955269662922,7561.9374717306064,7914.9227902193143]
[163,"SG212","SG212: Prot Path PPC rent 2Mb link per km national trunk","BTW","2Mbit/s","SW500","Trunk","km",null,1380.6,1214.7502696972533,919.108633429988,1047.0175356218626,780.47548680048385,null,null,null,1380.6,1214.7502696972533,919.108633429988,1047.0175356218626,780.47548680048385,null,null,null,1564.6799999999998,1148.0057493842173,1332.7075184734824,1076.3731674617279,846.89893248563146,null,null,null,1518.6599999999999,1254.7969818850747,965.06406510148736,968.7358507155551,896.71651674949214]
[164,"SG213","SG213: Prot Path PC rent 2Mbit link per km national trunk","BTW","2Mbit/s","SW500","Trunk","km",null,4915.0800000000008,4312.2239502085331,2733.1773923042247,2820.7116034151813,2225.2381399414135,null,null,null,4915.0800000000008,4312.2239502085331,2733.1773923042247,2820.7116034151813,2225.2381399414135,null,null,null,4737.96,2946.686365975831,3015.9198811632823,2765.9405043197407,2046.1959907507253,null,null,null,4959.3600000000006,3593.5199585071114,2544.68239973152,2273.0006124607771,2736.787137629095]
[167,"SG217","SG217: Prot Path PC rent 140Mb link per km national trunk","BTW","140/155Mbit/s","SW500","Trunk","km",null,290.0800000000001,97.096379472593085,105.75612877982138,120.45368452553966,120.45368452553966,null,null,null,290.0800000000001,97.096379472593085,105.75612877982138,120.45368452553966,120.45368452553966,null,null,null,334.48000000000008,134.98764951067818,134.81001031273931,99.804481464018565,121.60086247340195,null,null,null,307.84000000000015,130.25124075591756,119.70199191562199,91.774235828982597,107.83472709905453]
[168,"SE770","SE770: PPCs 34 45Mb Link WECLA","BTW","34/45Mbit/s","SW500","Link","km",null,22.61,0,0,0,0,null,null,null,22.61,0,0,0,0,null,null,null,20.71,0,0,0,0,null,null,null,18.809999999999999,0,0,0,0]
[171,"SE774","SE774: PPCs 140 155Mb Dist WECLA","BTW","140/155Mbit/s","SW500","Distribution","km",null,0.96,0,0,0,0,null,null,null,0.96,0,0,0,0,null,null,null,1.05,0,0,0,0,null,null,null,1.2,0,0,0,0]
[172,"SG210","SG210: PPCs 34 45Mbit national Trunk WECLA","BTW","34/45Mbit/s","SW500","Trunk","km",null,1598.96,365.01150069943776,361.65800588151399,293.00707564943281,400.77979312968392,null,null,null,1598.96,365.01150069943776,361.65800588151399,293.00707564943281,400.77979312968392,null,null,null,2068.2199999999998,319.8196006128407,307.06811820128542,367.10081891710547,353.62922923207407,null,null,null,1407.7800000000002,371.9641007127604,286.59691032119974,400.77979312968392,326.68604986201126]
[175,"SO770","SO770: PCs 34 45Mb Link WECLA","BTW","34/45Mbit/s","SW500","Link","links",null,430.55999999999995,115.37655445597608,103.70923828249582,67.159970614881288,73.559342241719236,null,null,null,430.55999999999995,115.37655445597608,103.70923828249582,67.159970614881288,73.559342241719236,null,null,null,386.40000000000003,99.588183846210924,106.64440540369853,89.292233658421722,71.022813198901346,null,null,null,353.28,115.37655445597608,107.62279444409943,89.292233658421722,65.949755113265525]
[176,"SO771","SO771: PPCs 34 45Mb Dist WECLA","BTW","34/45Mbit/s","SW500","Distribution","km",null,1050.7,386.98552659596277,304.63906819223791,211.93005023089466,194.30527889027729,null,null,null,1050.7,386.98552659596277,304.63906819223791,211.93005023089466,194.30527889027729,null,null,null,1006.46,363.0482775281713,345.89227534327011,246.43029096615658,210.49738546446707,null,null,null,1249.78,430.87048322024725,342.71895171626767,263.68041133378756,192.28126556850356]
[179,"SO772","SO772: PPCs 34 45Mb Local Ends WECLA","BTW","34/45Mbit/s","SW500","Local end","le",null,394.32,212.80303649557871,151.0986799437527,132.47826872800013,130.6412294097442,null,null,null,394.32,212.80303649557871,151.0986799437527,132.47826872800013,130.6412294097442,null,null,null,442.68,188.91698137872805,183.09604746125328,119.7941791689363,121.05288229710241,null,null,null,420.35999999999996,251.8893085049707,199.09473122000358,132.47826872800013,109.06744840630019]
[180,"SO775","SO775: PPCs 140 155Mb Local Ends WECLA","BTW","140/155Mbit/s","SW500","Local end","le",null,282.60000000000002,119.60808146665555,102.32180293372586,145.36877474389621,125.65775443963909,null,null,null,282.60000000000002,119.60808146665555,102.32180293372586,145.36877474389621,125.65775443963909,null,null,null,370.52,135.04138230106273,112.30441785408938,118.26612182554267,101.0189790593177,null,null,null,295.15999999999997,142.75803271826629,138.50878202004358,119.49806059455874,128.12163197767123]
[183,"SD143","SD143: EBD Rentals AISBO   External   Non WECLA","OR","1000Mbit/s","SW311","Rental","ccts",null,1169.9883000000002,1825.3759754440196,1189.5880105013239,952.49867705356746,799.49574762366228,null,null,null,1169.9883000000002,1825.3759754440196,1189.5880105013239,952.49867705356746,799.49574762366228,null,null,null,1516.6515000000002,1808.9311468364158,1189.5880105013239,1054.9178896399724,1001.4736207075348,null,null,null,1603.3173000000002,1726.707003798397,1247.6166939404129,1218.7886297782206,765.83276877635024]
[184,"SD319","SD319: EBD ONBS Rentals AISBO   Internal   Non WECLA","OR","1000Mbit/s","SW311","Rental","ccts",null,3611.1067083333332,2498.5141994569508,980.93021284214888,938.03101758161847,923.76936850838149,null,null,null,3611.1067083333332,2498.5141994569508,980.93021284214888,938.03101758161847,923.76936850838149,null,null,null,4333.3280500000001,1938.0997995787561,1077.8122091722375,1099.1070509037145,970.42438711991599,null,null,null,3568.6230999999998,1868.047999593982,1368.4581981625038,919.080896014313,1007.7484020091435]
[187,"SD151","SD151: Other Ethernet Rentals   Internal   Non WECLA","OR",0,"SW311","Rental","ccts",null,4377.6000000000004,5704.8272805473207,7093.7035075445665,6252.4127289750495,5593.5365280916058,null,null,null,4377.6000000000004,5704.8272805473207,7093.7035075445665,6252.4127289750495,5593.5365280916058,null,null,null,5800.3200000000006,5644.7764670678753,7280.3799156378445,6378.7240972371719,5786.4170980257995,null,null,null,5034.24,6485.487855780113,5911.4195896204719,7010.2809385477831,7393.7551808107428]
[188,"SD160","SD160: BES 1Gb Rentals   Internal   Non WECLA","OR","1000Mbit/s","SW311","Rental","le",null,308.90833333333336,375.2566808749832,362.3306538049323,238.54703309117025,116.96415483326822,null,null,null,308.90833333333336,375.2566808749832,362.3306538049323,238.54703309117025,116.96415483326822,null,null,null,377.19333333333333,375.2566808749832,376.68038266849396,228.81041949561228,116.96415483326822,null,null,null,380.44499999999999,458.20815769997949,391.03011153205568,226.37626609672279,164.03509519299811]
[191,"SD105","SD105: WES 1Gb Rentals   External   Non WECLA","OR","1000Mbit/s","SW311","Rental","le",null,2062.1598188996045,1269.7739785929268,943.17705358977616,645.47192549712383,212.79236859930495,null,null,null,2062.1598188996045,1269.7739785929268,943.17705358977616,645.47192549712383,212.79236859930495,null,null,null,1667.9052397834946,1246.9741728055101,1082.7551070298682,561.85924990930675,261.60191844550479,null,null,null,1502.0625266666666,1191.5877419991227,1244.6679806930745,623.46955842671002,237.39464440732547]
[192,"SD106","SD106: WES Other Bandwidth Rentals   External   Non WECLA","OR","Other Bdwidth","SW311","Rental","le",null,1158.34235625,1001.2667884409919,602.96997938838206,296.8372554353241,181.62987076086253,null,null,null,1158.34235625,1001.2667884409919,602.96997938838206,296.8372554353241,181.62987076086253,null,null,null,1487.2543833333334,1373.8311748376402,586.37447536851823,332.32866641128675,202.26962880186966,null,null,null,1144.0418333333334,1164.2637074895256,553.18346732879081,361.36709357343801,204.33360460597035]
[195,"SD118","SD118: WES 1Gb Rentals   Internal   Non WECLA","OR","1000Mbit/s","SW311","Rental","le",null,1542.3060804853403,1620.8623827856861,1040.6400801463883,630.06246850576088,215.43371440576237,null,null,null,1542.3060804853403,1620.8623827856861,1040.6400801463883,630.06246850576088,215.43371440576237,null,null,null,2135.7764074281686,1448.5520790292051,1021.9150642139945,845.41310154360031,228.60335828138781,null,null,null,1715.0283039999999,1665.2237904893786,1368.0818241702023,762.5049171684384,266.73792997659552]
[196,"SD119","SD119: WES Other Bandwidth Rentals   Internal   Non WECLA","OR","Other Bdwidth","SW311","Rental","le",null,8309.1488999999983,3467.2625877827086,248.65240681826222,72.06106090954917,74.099674983539146,null,null,null,8309.1488999999983,3467.2625877827086,248.65240681826222,72.06106090954917,74.099674983539146,null,null,null,8522.2039999999979,3621.3631472397174,337.25268970752808,76.775335922323393,52.191944988405837,null,null,null,6320.6346333333322,3274.6368884614467,231.5039649687269,66.673318037807164,56.702359987403874]
[199,"SD124","SD124: EAD Other 10Mb Rental   External   Non WECLA","OR","10Mbit/s","SW311","Rental","ccts",null,4295.9073599999992,3390.5014616675667,1850.8894488871986,1114.2725482112007,541.11260181131956,null,null,null,4295.9073599999992,3390.5014616675667,1850.8894488871986,1114.2725482112007,541.11260181131956,null,null,null,3114.5328359999999,3390.5014616675667,2414.2036289833022,1348.8562425714533,551.51861338461413,null,null,null,4224.3089039999995,2810.9285622372136,2011.8363574860853,1290.2103189813904,551.51861338461413]
[200,"SD125","SD125: EAD Other 100Mb Rental   External   Non WECLA","OR","100Mbit/s","SW311","Rental","ccts",null,11831.724703499998,11364.88213323616,11936.097581245009,11755.364073938228,15612.000705464325,null,null,null,11831.724703499998,11364.88213323616,11936.097581245009,11755.364073938228,15612.000705464325,null,null,null,8292.3198776666668,11482.045866568493,10379.215288039139,15172.621072176085,10808.308180706072,null,null,null,11528.347146999999,10427.572266577508,15049.862167656749,14762.550232387543,12943.282636154185]
[203,"SD128","SD128: EAD LA 100Mb Rentals   External   Non WECLA","OR","100Mbit/s","SW311","Rental","ccts",null,13251.860265238896,18712.236070991068,36105.215682524373,32885.501294811205,35901.626986330448,null,null,null,13251.860265238896,18712.236070991068,36105.215682524373,32885.501294811205,35901.626986330448,null,null,null,12109.563454628493,23304.360337937986,32399.403173426756,44778.977633175236,39632.67384160465,null,null,null,15256.498874999997,22122.678709732128,31267.152497037645,46627.751544161918,34105.354887515838]
[204,"SD129","SD129: EAD LA 1Gb Rentals   External   Non WECLA","OR","1000Mbit/s","SW311","Rental","ccts",null,920.94996269902333,1512.4328183413284,2661.771946645943,3898.5566960834058,5296.9212717311812,null,null,null,920.94996269902333,1512.4328183413284,2661.771946645943,3898.5566960834058,5296.9212717311812,null,null,null,1001.6759162395431,1986.5826491225534,2786.7990139136168,4930.2231500726657,4901.120096292304,null,null,null,901.84464999999989,1569.2583400948108,3264.897483689821,3698.2166250695955,4325.7479860393805]
[207,"SD145","SD145: EAD Other 100Mb Rental   Internal   Non WECLA","OR","100Mbit/s","SW311","Rental","ccts",null,15858.764689833335,14804.697137678007,16745.516203771531,16419.658321066985,15937.9090174877,null,null,null,15858.764689833335,14804.697137678007,16745.516203771531,16419.658321066985,15937.9090174877,null,null,null,13193.426086500001,13907.442765697524,13555.894069719809,14049.810728335666,20719.281722734009,null,null,null,12393.824505500002,16449.663486308898,15788.629563556013,14726.910040544615,14167.030237766845]
[208,"SD146","SD146: EAD Other 1Gb Rental   Internal   Non WECLA","OR","1000Mbit/s","SW311","Rental","ccts",null,10226.936195327226,14227.340743881188,16904.134364369256,19715.69146725527,18035.016094296509,null,null,null,10226.936195327226,14227.340743881188,16904.134364369256,19715.69146725527,18035.016094296509,null,null,null,11134.658879414979,12812.113661248699,18755.397310191369,20729.223306850257,18116.419265731936,null,null,null,12137.254120499996,13810.640721128662,14670.050775518444,19374.067543682628,20150.19359768182]
[211,"SD149","SD149: EAD LA 1Gb Rentals   Internal   Non WECLA","OR","1000Mbit/s","SW311","Rental","ccts",null,6898.5067317841367,9773.671870312357,17317.737012048281,17712.831411193798,22417.941969671992,null,null,null,6898.5067317841367,9773.671870312357,17317.737012048281,17712.831411193798,22417.941969671992,null,null,null,7003.7674722985976,10492.985437426774,15048.29743969799,17462.495579905772,21978.345758721527,null,null,null,7511.6241,11783.836511501082,14336.779573160269,19788.057214209144,17531.803420846718]
[212,"SD158","SD158: AISBO Equipment Depreciation   Non WECLA","OR",0,"SW311",0,"N/A",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[215,"SD156","SD156: EAD LA 100Mb Connection   Internal   Non WECLA","OR","100Mbit/s","SW311","Connection","ccts",null,11737.600574680429,9877.3086644501527,12451.021482675671,9963.3156634407624,10371.19521378422,null,null,null,11737.600574680429,9877.3086644501527,12451.021482675671,9963.3156634407624,10371.19521378422,null,null,null,11614.039500383955,12379.977919285544,12414.374271825463,8334.4861247432073,7743.8453178170521,null,null,null,10647.031719999999,9202.9569919723635,13172.937813768656,9795.094662884454,8693.9257185927436]
[216,"SD137","SD137: EAD LA 100Mb Connection   External   Non WECLA","OR","100Mbit/s","SW311","Connection","ccts",null,6464.7368479363931,11544.652312478482,15620.838410751487,6436.2013672886269,5456.9008582774777,null,null,null,6464.7368479363931,11544.652312478482,15620.838410751487,6436.2013672886269,5456.9008582774777,null,null,null,8069.2017487669318,12913.117142838293,12254.422652899922,6138.8701884210459,5807.4525700234153,null,null,null,7502.9662399999997,11409.253760755553,16964.531585885979,5831.0539899922042,4421.4946908461079]
[219,"SD152","SD152: EAD Other 10Mb Connection   Internal   Non WECLA","OR","10Mbit/s","SW311","Connection","ccts",null,457.36488000000008,196.10044245978662,31.8663163572785,21.716822329190997,19.444246529047103,null,null,null,457.36488000000008,196.10044245978662,31.8663163572785,21.716822329190997,19.444246529047103,null,null,null,418.16217600000004,164.5842999216066,23.368631995337569,17.134373580829592,21.769102092302735,null,null,null,352.82433600000007,164.5842999216066,31.069658448346537,19.923690210266969,17.753442483043006]
[220,"SD133","SD133: EAD Other 10Mb Connection   External   Non WECLA","OR","10Mbit/s","SW311","Connection","ccts",null,479.47382400000004,86.872495901973579,12.377653333296452,11.247526843049309,10.62977176873143,null,null,null,479.47382400000004,86.872495901973579,12.377653333296452,11.247526843049309,10.62977176873143,null,null,null,509.71091199999995,92.834333856030597,9.6919361006000511,12.270029283326517,10.412837651002217,null,null,null,410.36047999999994,97.092789537499868,10.159017358460295,11.861028307215634,8.6773647091685149]
[223,"SD154","SD154: EAD Other 1Gb Connection   Internal   Non WECLA","OR","1000Mbit/s","SW311","Connection","ccts",null,2416.1826751908279,4767.8799229698416,2879.400404308391,5526.9184337564529,4947.0899177960791,null,null,null,2416.1826751908279,4767.8799229698416,2879.400404308391,5526.9184337564529,4947.0899177960791,null,null,null,2295.5254933648603,5335.6079398121756,2859.7809732127698,4763.3765940879375,5155.7113287028196,null,null,null,2170.6247879999996,4633.255281040585,2933.4935916844661,4021.6876400254914,3669.2453947672489]
[224,"SD135","SD135: EAD Other 1Gb Connection   External   Non WECLA","OR","1000Mbit/s","SW311","Connection","ccts",null,1780.8012279231327,2732.2964140231707,3840.2572016268869,2675.5379180394366,2495.1799310659608,null,null,null,1780.8012279231327,2732.2964140231707,3840.2572016268869,2675.5379180394366,2495.1799310659608,null,null,null,1701.8403969612177,2853.5924298912928,3490.6906088805831,2343.9358386680501,1967.9154907356221,null,null,null,2240.8293600000002,2412.1242632400945,3092.0614930047059,3046.2297490745332,2393.7725732004201]
[227,"SD120","SD120: WES 10Mb Connection   Internal   Non WECLA","OR","10Mbit/s","SW311","Connection","le",null,6.7900000000000018,0.72897685472538742,0.50355997090145388,0,0,null,null,null,6.7900000000000018,0.72897685472538742,0.50355997090145388,0,0,null,null,null,7.5600000000000023,0.65766390154572996,0.59019394438987605,0,0,null,null,null,6.580000000000001,0.80821346936945127,0.56853545101777048,0,0]
[228,"SD121","SD121: WES 100Mb Connection   Internal   Non WECLA","OR","100Mbit/s","SW311","Connection","le",null,7.2598505083618718,5.2758931666930664,0.95883992746733848,20.835205418739623,22.289290873522727,null,null,null,7.2598505083618718,5.2758931666930664,0.95883992746733848,20.835205418739623,22.289290873522727,null,null,null,7.4454383603717389,6.6281858312388904,0.78089663614473759,20.462411651989552,19.785594751188889,null,null,null,5.7399999999999993,8.1647218024013366,1.1638079629485314,17.305873478477956,22.416170399710037]
[231,"SD107","SD107: WES 10Mb Connection   External   Non WECLA","OR","10Mbit/s","SW311","Connection","le",null,12.749999999999993,30.188880255913862,20.618091264799329,0,0,null,null,null,12.749999999999993,30.188880255913862,20.618091264799329,0,0,null,null,null,13.649999999999993,30.528081157665703,22.619847698274988,0,0,null,null,null,16.04999999999999,38.66890279970989,19.617213048061494,0,0]
[232,"SD108","SD108: WES 100Mb Connection   External   Non WECLA","OR","100Mbit/s","SW311","Connection","le",null,26.461137366926447,22.176953221805022,81.805513408848569,157.2547592091629,181.44779908749564,null,null,null,26.461137366926447,22.176953221805022,81.805513408848569,157.2547592091629,181.44779908749564,null,null,null,27.912938472528499,28.429844740538286,83.049314146687266,172.12978724725912,153.52116159890676,null,null,null,21.32,22.88,73.316204000000027,174.72000000000006,162.24000000000004]
[235,"SD113","SD113: BES Other Bandwidth Connection   External   Non WECLA","OR","Other Bdwidth","SW311","Connection","le",null,1.7200000000000037,0,0,0,0,null,null,null,1.7200000000000037,0,0,0,0,null,null,null,1.6200000000000037,0,0,0,0,null,null,null,2.100000000000005,0,0,0,0]
[236,"SD140","SD140: Other Ethernet Connection   External   Non WECLA","OR",0,"SW311","Connection","ccts",null,1253.7,419.64964885996523,1031.8355088875528,804.11617884308157,863.55182665598591,null,null,null,1253.7,419.64964885996523,1031.8355088875528,804.11617884308157,863.55182665598591,null,null,null,1373.1,473.95725047713717,804.64236931598145,1060.3729830897778,747.89756415741624,null,null,null,1313.4,419.64964885996523,993.96998562562419,830.62550342032603,825.00040582312931]
[239,"SD043","SD043: EBD Rentals AISBO   External   WECLA","OR","1000Mbit/s","SW312","Rental","ccts",null,50.122800000000012,64.444755255799649,47.44011349572655,44.278513665782427,26.735778420248529,null,null,null,50.122800000000012,64.444755255799649,47.44011349572655,44.278513665782427,26.735778420248529,null,null,null,42.411600000000007,48.626497147557913,52.131992852446757,34.897472634896324,33.101439948879133,null,null,null,57.352050000000006,58.000279730219681,56.823872209166971,37.899405764779878,30.555175337426892]
[240,"SD219","SD219: EBD ONBS Rentals AISBO   Internal   WECLA","OR","1000Mbit/s","SW312","Rental","ccts",null,133.02244999999999,103.4222962206548,28.468335487302525,24.549987651095769,22.576604321339641,null,null,null,133.02244999999999,103.4222962206548,28.468335487302525,24.549987651095769,22.576604321339641,null,null,null,141.13357500000001,101.60786997116965,30.501788022109853,19.321749540214263,19.000112547662074,null,null,null,149.24469999999999,83.463607476317918,28.129426731501304,20.003693641633589,18.105989604242684]
[242,"SD012","SD012: BES Other Bandwidth Rentals   WECLA","OR","Other Bdwidth","SW312","Rental","le",null,15.634333333333331,12.115943165209281,8.92500817371244,7.8298980696088964,8.0490952001501679,null,null,null,15.634333333333331,12.115943165209281,8.92500817371244,7.8298980696088964,8.0490952001501679,null,null,null,17.105799999999999,14.835848773725651,12.31035610167233,9.9413312569191596,7.237421734588807,null,null,null,17.289733333333331,13.723160115696228,8.7198355720179013,8.0058508352180855,7.7108979228329337]
[245,"SD004","SD004: WES 100Mb Rentals   External   WECLA","OR","100Mbit/s","SW312","Rental","le",null,920.87884800000006,654.0253549203162,484.83977536760125,219.72936693961219,84.306655944525389,null,null,null,920.87884800000006,654.0253549203162,484.83977536760125,219.72936693961219,84.306655944525389,null,null,null,812.54016000000001,647.28282548814798,400.92519886167025,263.6752403275346,85.194094428151971,null,null,null,848.65305599999999,714.70811980983012,428.89672436364725,230.71583528659278,73.657394141006392]
[248,"SD016","SD016: WES 10Mb Rentals   Internal   WECLA","OR","10Mbit/s","SW312","Rental","le",null,658.73912500000006,327.86475482387533,209.95725411441782,108.43601016468229,14.618158608561126,null,null,null,658.73912500000006,327.86475482387533,209.95725411441782,108.43601016468229,14.618158608561126,null,null,null,616.81936250000001,387.79702183469129,242.76307506979563,123.03316537915873,16.753395259249832,null,null,null,479.08300000000003,416.00044160448698,229.64074668764451,111.56397199635582,18.395884990548836]
[249,"SD017","SD017: WES 100Mb Rentals   Internal   WECLA","OR","100Mbit/s","SW312","Rental","le",null,982.32908799999996,652.91410740827826,447.68268650072474,183.10209608571282,29.81464264650689,null,null,null,982.32908799999996,652.91410740827826,447.68268650072474,183.10209608571282,29.81464264650689,null,null,null,916.21078399999999,522.33128592662251,439.68835281321179,222.63550319512811,31.821397440021777,null,null,null,821.75606399999992,578.29535227590361,451.6798533444811,193.50562427240106,27.234529340559174]
[252,"SD014","SD014: Ethernet Main Links   Internal   WECLA","OR","unspecified","SW312","Rental","fibre km",null,14395.966095179198,13916.434884413537,11892.255303783711,10303.427741367455,14802.021015517172,null,null,null,14395.966095179198,13916.434884413537,11892.255303783711,10303.427741367455,14802.021015517172,null,null,null,15456.721491666087,11928.372758068746,11892.255303783711,14296.005991147344,12051.202950686549,null,null,null,14850.575550816435,14058.439322009594,12284.307676435921,15197.555918516995,11658.22894142503]
[253,"SD015","SD015: Ethernet Main Links   External   WECLA","OR","unspecified","SW312","Rental","fibre km",null,13427.270124363948,11395.748178621252,14800.75457284565,11680.199547021821,14909.793236353904,null,null,null,13427.270124363948,11395.748178621252,14800.75457284565,11680.199547021821,14909.793236353904,null,null,null,12652.619924881412,10733.204679864204,11511.698001102171,14183.099449955069,13872.590228607547,null,null,null,10457.777693014228,13913.413473898041,11100.565929634238,14461.199439169875,15039.443612322199]
[256,"SD026","SD026: EAD Other 1Gb Rental   External   WECLA","OR","1000Mbit/s","SW312","Rental","ccts",null,412.5324291666667,685.8013526552794,808.8530170333911,852.35630343887249,1132.6778497562082,null,null,null,412.5324291666667,685.8013526552794,808.8530170333911,852.35630343887249,1132.6778497562082,null,null,null,491.33075833333339,537.99933699681401,847.00646123307934,1081.4843419977092,1094.604644722386,null,null,null,482.06036666666671,585.29598200752298,671.50061791451333,889.01678960828633,989.90333087937529]
[257,"SD027","SD027: EAD LA 10Mb Rentals   External   WECLA","OR","10Mbit/s","SW312","Rental","ccts",null,100.026336,87.110219581096899,68.93445271898571,53.474190549357374,45.03874467012551,null,null,null,100.026336,87.110219581096899,68.93445271898571,53.474190549357374,45.03874467012551,null,null,null,102.17743999999999,91.161857701147923,67.331325911567447,52.298933614206661,45.815274750644917,null,null,null,102.17743999999999,120.5362340715178,64.125072296730906,55.824704419658786,45.815274750644917]
[260,"SD031","SD031: Other Ethernet Rentals   External   WECLA","OR",0,"SW312","Rental","ccts",null,709.63583333333327,779.312334646556,871.3635260368892,960.99658789561011,908.51931478623828,null,null,null,709.63583333333327,779.312334646556,871.3635260368892,960.99658789561011,908.51931478623828,null,null,null,877.89999999999986,709.86866126220946,745.76157633787795,885.128436219641,728.61449997708223,null,null,null,607.21416666666653,779.312334646556,926.3143790302064,792.40069528234517,1025.4574444121897]
[261,"SD044","SD044: EAD Other 10Mb Rental   Internal   WECLA","OR","10Mbit/s","SW312","Rental","ccts",null,104.02503999999998,91.685022578865158,84.864421955517614,54.361769746793371,36.528635259318314,null,null,null,104.02503999999998,91.685022578865158,84.864421955517614,54.361769746793371,36.528635259318314,null,null,null,136.22326666666666,99.511792799012198,73.101036733960726,43.597062866240236,25.728864834824204,null,null,null,142.4152333333333,105.10234295626007,80.663212947818721,52.208828370682745,36.528635259318314]
[264,"SD047","SD047: EAD LA 10Mb Rentals   Internal   WECLA","OR","10Mbit/s","SW312","Rental","ccts",null,552.73599075000004,465.70836213742382,396.34306185903813,350.77308633165546,253.39872558632118,null,null,null,552.73599075000004,465.70836213742382,396.34306185903813,350.77308633165546,253.39872558632118,null,null,null,481.41521775000007,638.99519456065127,466.80405063397825,283.80731530470302,203.5853008984119,null,null,null,499.24541099999999,509.03007024323063,383.13162646373684,379.47270248606361,210.08270411857399]
[265,"SD048","SD048: EAD LA 100Mb Rentals   Internal   WECLA","OR","100Mbit/s","SW312","Rental","ccts",null,3182.3825799999995,5037.1013643426249,6034.3032901852393,6164.5870013786753,5300.7799350473124,null,null,null,3182.3825799999995,5037.1013643426249,6034.3032901852393,6164.5870013786753,5300.7799350473124,null,null,null,3251.5648099999994,5123.9479395899116,5415.4003886277796,6452.6518145272121,5059.835392545162,null,null,null,3044.0181199999997,4342.3287623643319,4693.3470034774091,4781.8758982657009,5361.0160706728502]
[268,"SD055","SD055: EAD LA 10Mb Connection   Internal   WECLA","OR","10Mbit/s","SW312","Connection","ccts",null,39.637982999999998,18.988352801639213,1.9151907921481852,0.29319055926749893,0.31101654527096273,null,null,null,39.637982999999998,18.988352801639213,1.9151907921481852,0.29319055926749893,0.31101654527096273,null,null,null,40.455261,16.979969332235065,2.0684060555200401,0.22389097253154458,0.31949881468744351,null,null,null,44.950290000000003,20.814155955642978,1.6662159891689212,0.31984424647363513,0.23750354366146242]
[269,"SD056","SD056: EAD LA 100Mb Connection   Internal   WECLA","OR","100Mbit/s","SW312","Connection","ccts",null,1141.8969599999998,1420.710292544381,1542.2267011970985,1137.8675865908322,1021.1980825479878,null,null,null,1141.8969599999998,1420.710292544381,1542.2267011970985,1137.8675865908322,1021.1980825479878,null,null,null,1118.1074399999998,1420.710292544381,1239.0539308763014,1246.2359281709114,1219.1854658991283,null,null,null,1332.2131199999999,1159.0005018125214,1581.7709755867677,1224.5622598548955,1187.924300106843]
[272,"SD037","SD037: EAD LA 100Mb Connection   External   WECLA","OR","100Mbit/s","SW312","Connection","ccts",null,1045.0516799999998,1746.1134576432426,1755.5157255833665,568.19434755500288,529.47567211504179,null,null,null,1045.0516799999998,1746.1134576432426,1755.5157255833665,568.19434755500288,529.47567211504179,null,null,null,898.37775999999997,1265.9322567913509,1790.2784132186807,753.02865338614845,653.67366927782928,null,null,null,898.37775999999997,1425.9926570753148,1755.5157255833665,622.96006780126822,705.96756282005572]
[273,"SD038","SD038: EAD LA 1Gb Connection   External   WECLA","OR","1000Mbit/s","SW312","Connection","ccts",null,132.95359999999999,212.98080951282236,263.12698167406973,295.98923357287725,246.58363797913162,null,null,null,132.95359999999999,212.98080951282236,263.12698167406973,295.98923357287725,246.58363797913162,null,null,null,150.85120000000001,234.27889046410462,371.66686161462343,364.29444132046433,280.48888820126223,null,null,null,150.85120000000001,240.66831474948924,335.48690163443888,269.96820204998693,246.58363797913162]
[276,"SD054","SD054: EAD  1Gb Connection   Internal   WECLA","OR","1000Mbit/s","SW312","Connection","ccts",null,116.53150600000001,212.95638458251281,176.88781174766339,347.4386887117347,280.00030937740883,null,null,null,116.53150600000001,212.95638458251281,176.88781174766339,347.4386887117347,280.00030937740883,null,null,null,119.09263800000001,146.8664721258709,206.7003642894044,327.19954179648801,368.09029435007676,null,null,null,149.826222,146.8664721258709,198.75035027827346,327.19954179648801,308.31494740433777]
[277,"SD033","SD033: EAD  10Mb Connection   External   WECLA","OR","10Mbit/s","SW312","Connection","ccts",null,13.168063999999998,2.8806395619726626,0.39000383695400648,0.36785449435532519,0.3700362520459845,null,null,null,13.168063999999998,2.8806395619726626,0.39000383695400648,0.36785449435532519,0.3700362520459845,null,null,null,14.814071999999994,2.5800510859407328,0.39729362829894116,0.28223318963468919,0.32966866091369523,null,null,null,12.534983999999996,2.8806395619726626,0.37177935859166966,0.37736797265761812,0.37676418390136607]
[280,"SD041","SD041: EBD Connections AISBO   External   WECLA","OR","1000Mbit/s","SW312","Connection","ccts",null,15.697799999999997,11.630468902912183,3.1749069242235448,0,0,null,null,null,15.697799999999997,11.630468902912183,3.1749069242235448,0,0,null,null,null,13.77,9.0459202578205868,3.816643430183623,0,0,null,null,null,15.560099999999998,11.199710795396918,2.8371508684550828,0,0]
[281,"SD227","SD227: EBD ONBS Connections AISBO   Internal   WECLA","OR","1000Mbit/s","SW312","Connection","ccts",null,2.6928000000000001,3.2796616860582235,2.8465618407273552,0,0,null,null,null,2.6928000000000001,3.2796616860582235,2.8465618407273552,0,0,null,null,null,3.0906000000000002,3.2490106422632867,2.8465618407273552,0,0,null,null,null,2.6621999999999999,2.7279428977493634,3.2225228385592701,0,0]
[284,"SD001","SD001: Excess Construction Charge   Internal   WECLA","OR",0,"SW312",0,"%",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[285,"SD002","SD002: Excess Construction Charge   External   WECLA","OR",0,"SW312",0,"%",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[288,"SD305","SD305: BES MISBO Rentals   Internal   Non WECLA","OR","Above 1Gbit/s","SW321","Rental","le",null,23.547999999999998,24.028083333333331,23.826166666666666,22.210833333333333,19.384,null,null,null,23.547999999999998,24.028083333333331,23.826166666666666,22.210833333333333,19.384,null,null,null,23.818666666666665,24.23,24.23,16.153333333333332,24.23,null,null,null,27.066666666666666,19.787833333333332,22.614666666666668,18.980166666666666,23.422333333333331]
[289,"SD306","SD306: BES MISBO Rentals   External   Non WECLA","OR","Above 1Gbit/s","SW321","Rental","le",null,465.60830000000004,112.57387856557602,93.006773881033453,81.058946875467598,65.641035966911616,null,null,null,465.60830000000004,112.57387856557602,93.006773881033453,81.058946875467598,65.641035966911616,null,null,null,511.03350000000006,124.0871161461463,86.647336350706382,84.677649860979542,69.659874903661304,null,null,null,482.64275000000004,104.89838684519584,83.46761758554284,81.058946875467598,65.641035966911616]
[292,"SD321","SD321: WES BES EBD MBO Main Link   Internal    Non WECLA","OR","Above 1Gbit/s","SW321","Rental","fibre km",null,1173.0778951197713,903.82368798966445,783.44284133729047,2228.7659525615009,4438.3168716906112,null,null,null,1173.0778951197713,903.82368798966445,783.44284133729047,2228.7659525615009,4438.3168716906112,null,null,null,1122.9463611402941,823.48380461280533,1003.1890041514087,2190.0048055604311,4322.534692429118,null,null,null,902.36761163059339,1185.0132798086711,907.64719423222687,1589.2070270438528,3936.5940948908037]
[293,"SD322","SD322: WES BES Main Link MISBO   External   Non WECLA","OR","Above 1Gbit/s","SW321","Rental","fibre km",null,3832.0158433404522,1193.0397994062937,881.12763500252242,3467.253705544716,10022.399529312301,null,null,null,3832.0158433404522,1193.0397994062937,881.12763500252242,3467.253705544716,10022.399529312301,null,null,null,4102.9664585261407,1232.8077927198369,939.22396258510628,4138.3350679082096,8756.4122203465358,null,null,null,4296.5026122302042,1537.6957414570006,929.54124132134223,4399.3111532717903,10444.395298967556]
[296,"SD325","SD325: Optical Services Main Link   Intenal   Non WECLA","OR","Above 1Gbit/s","SW321","Rental","fibre km",null,17512.880176139271,19945.623375251304,22691.280509800468,31400.963545643193,31136.546115820587,null,null,null,17512.880176139271,19945.623375251304,22691.280509800468,31400.963545643193,31136.546115820587,null,null,null,13060.453012714033,21355.919977541802,28496.026686726171,24952.551388948606,31414.550991854692,null,null,null,12466.796057590667,20147.094318435662,25593.653598263318,30279.50056187022,31692.555867888805]
[297,"SD326","SD326: Optical Services Main Link   External   Non WECLA","OR","Above 1Gbit/s","SW321","Rental","fibre km",null,18558.09294915897,40654.67852913768,44956.058025328915,68482.815441946237,94010.768283886224,null,null,null,18558.09294915897,40654.67852913768,44956.058025328915,68482.815441946237,94010.768283886224,null,null,null,26830.977757820201,36052.262091876801,48205.893545232211,66065.774896936375,120870.98779356801,null,null,null,19899.641837049985,45640.629669503614,45497.697278646127,87013.459620355236,106321.70222582371]
[300,"SD311","SD311: oth ether services   1Gb rental Internal non WECLA","OR","Above 1Gbit/s","SW500","Rental","ccts",null,88.559999999999988,98.903320631372694,87.013937277674387,95.089984955018011,131.01191136458195,null,null,null,88.559999999999988,98.903320631372694,87.013937277674387,95.089984955018011,131.01191136458195,null,null,null,73.8,82.918945579837711,92.88004540875356,124.03041515871914,106.66456500479239,null,null,null,91.327499999999986,89.912109664884269,87.991621966187594,124.03041515871914,139.12769348451181]
[301,"SD312","SD312: oth ether services   1Gb rental External non WECLA","OR","Above 1Gbit/s","SW500","Rental","ccts",null,0.41999999999999982,0,0,0,0,null,null,null,0.41999999999999982,0,0,0,0,null,null,null,0.5249999999999998,0,0,0,0,null,null,null,0.44999999999999979,0,0,0,0]
[304,"SD308","SD308: BES MISBO Connections   External   Non WECLA","OR","Above 1Gbit/s","SW321","Connection","le",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[305,"SD329","SD329: EBD ONBS Connections MISBO   Internal    Non WECLA","OR","Above 1Gbit/s","SW321","Connection","ccts",null,448.19280000000009,389.15806098504345,390.30274703528903,1271.5017455182337,1061.641453500396,null,null,null,448.19280000000009,389.15806098504345,390.30274703528903,1271.5017455182337,1061.641453500396,null,null,null,371.23040000000003,480.23760717303236,340.68799105622691,1623.1937176828517,902.39523547533656,null,null,null,448.19280000000009,347.75826726323032,380.37979583947657,1460.8743459145667,1125.3399407104198]
[308,"SD315","SD315: Optical Services Connections   Internal   Non WECLA","OR","Above 1Gbit/s","SW321","Connection","ccts",null,411.72949919383825,1534.5112815974735,1079.4625072301369,197.69706096385491,220.46682619487498,null,null,null,411.72949919383825,1534.5112815974735,1079.4625072301369,197.69706096385491,220.46682619487498,null,null,null,393.7227998151476,1274.6917398413289,1036.7526663052345,241.35288419172224,234.02890925123401,null,null,null,459.02815199999998,1725.9600294327977,1088.0660090237604,258.78094768213231,264.48958192892258]
[309,"SD317","SD317: oth ether services   1Gb conn Internal non WECLA","OR","Above 1Gbit/s","SW500","Connection","ccts",null,53,24.360340526356438,5.7435652401618533,43.076148196048308,28.429331227725864,null,null,null,53,24.360340526356438,5.7435652401618533,43.076148196048308,28.429331227725864,null,null,null,47,24.837994262167349,6.7815589582633935,42.632064194027187,30.063200838514707,null,null,null,55.500000000000007,22.68855245101825,6.9199581206769318,39.967560181900495,38.886096736774455]
[312,"SD205","SD205: BES MISBO rent Internal WECLA","OR","Above 1Gbit/s","SW500","Rental","le",null,5.3893333333333331,7.2066666666666661,5.3893333333333331,7.4573333333333327,5.2013333333333334,null,null,null,5.3893333333333331,7.2066666666666661,5.3893333333333331,7.4573333333333327,5.2013333333333334,null,null,null,5.452,7.3319999999999999,6.8306666666666667,6.2666666666666666,5.7026666666666666,null,null,null,6.6426666666666669,7.3319999999999999,6.2039999999999997,6.3920000000000003,5.3266666666666662]
[313,"SD206","SD206: BES MISBO rent External WECLA","OR","Above 1Gbit/s","SW500","Rental","le",null,16.017599999999998,2.1036872811587388,1.09994485031557,1.0878878938544501,1.0314126579799894,null,null,null,16.017599999999998,2.1036872811587388,1.09994485031557,1.0878878938544501,1.0314126579799894,null,null,null,15.683899999999998,2.3016813782089733,0.87588201043647229,0.84720473149727094,0.90474794559648197,null,null,null,17.352399999999999,2.4749262131279282,1.089760175775611,0.83757740500298372,0.7871307126689393]
[316,"SD221","SD221: WES BES EBD MBO Main link Internal WECLA","OR","Above 1Gbit/s","SW500","Rental","fibre km",null,1343.1672048198379,1476.9525571413517,1196.0975702335379,1063.6678122716635,1140.0827330479833,null,null,null,1343.1672048198379,1476.9525571413517,1196.0975702335379,1063.6678122716635,1140.0827330479833,null,null,null,1319.1820761623408,1439.0819787531118,1039.034252930144,1052.702164722471,955.82693780790521,null,null,null,1151.2861755598608,1413.8349264942856,1063.1978402075895,1261.0494681571265,1278.2745794780421]
[317,"SD222","SD222: WES BES EBD MBO Main link External WECLA","OR","Above 1Gbit/s","SW500","Rental","fibre km",null,210.08118474999998,64.41233146561288,47.564765117822041,238.35030351851424,994.35404883177023,null,null,null,210.08118474999998,64.41233146561288,47.564765117822041,238.35030351851424,994.35404883177023,null,null,null,198.27887099999998,88.37971061560836,62.200077461767279,337.66292998456186,977.35654372353474,null,null,null,273.81367899999998,63.663350867175517,62.200077461767279,326.31291553129927,994.35404883177023]
[320,"SD225","SD225: Optical Services Main link Intenal WECLA","OR","Above 1Gbit/s","SW500","Rental","fibre km",null,1182.6458276367532,2017.4874202973033,4182.5996710925265,7562.9551209170604,6135.1879039095838,null,null,null,1182.6458276367532,2017.4874202973033,4182.5996710925265,7562.9551209170604,6135.1879039095838,null,null,null,1453.6688298035092,2087.6608957859053,3900.6266595581988,6981.1893423849806,7114.2072502781357,null,null,null,1022.4958718109428,1526.2730918770906,4370.5816787820786,5817.6577853208164,7310.0111195518457]
[321,"SD226","SD226: Optical Services Main link External WECLA","OR","Above 1Gbit/s","SW500","Rental","fibre km",null,551.6050011967252,910.4502485200311,1427.022613193182,1687.9205919932263,2667.083102245811,null,null,null,551.6050011967252,910.4502485200311,1427.022613193182,1687.9205919932263,2667.083102245811,null,null,null,564.73845360617099,829.52133754047281,1523.0722121581077,2170.1836182770053,2533.7289471335203,null,null,null,525.33809637783349,1011.611387244479,1413.3012419124782,1808.4863485641711,2693.7539332682691]
[324,"SD211","SD211: oth ether services   1Gb rental Internal WECLA","OR","Above 1Gbit/s","SW500","Rental","ccts",null,142.34,154.4688176930409,182.31226486922318,159.06213253381185,147.00866726276604,null,null,null,142.34,154.4688176930409,182.31226486922318,159.06213253381185,147.00866726276604,null,null,null,176.3075,172.02209243088646,173.9493169394423,152.76264213643316,150.00884414567963,null,null,null,156.89750000000001,166.75611000953279,150.53306273605585,133.86417094429709,136.50804817256846]
[325,"SD212","SD212: oth ether services   1Gb rental External WECLA","OR","Above 1Gbit/s","SW500","Rental","ccts",null,3.1199999999999997,2.9410905515665053,1.391169159738612,0.85514925328167601,0.33833459734732951,null,null,null,3.1199999999999997,2.9410905515665053,1.391169159738612,0.85514925328167601,0.33833459734732951,null,null,null,2.9866666666666668,2.160270051150619,1.8085199076601954,0.92567702674820607,0.32052751327641743,null,null,null,3.0133333333333328,3.1232820016635454,1.6694029916863342,0.93449299843152234,0.33833459734732951]
[328,"SD216","SD216: Optical Services conns External WECLA","OR","Above 1Gbit/s","SW500","Connection","ccts",null,39.38219999999999,31.284519657808566,54.232226146168067,61.291062535837654,78.367389645298786,null,null,null,39.38219999999999,31.284519657808566,54.232226146168067,61.291062535837654,78.367389645298786,null,null,null,34.333199999999998,33.180551152221206,40.444372041210087,69.317273106006866,80.504682090170547,null,null,null,27.937799999999996,35.708593144771392,44.580728272697478,80.262105701692178,77.654958830341513]
[329,"SD217","SD217: oth ether services   1Gb conn Internal WECLA","OR","Above 1Gbit/s","SW500","Connection","ccts",null,26.45,16.69336500267973,3.6221642458223644,9.3219875230653209,9.0927903985051834,null,null,null,26.45,16.69336500267973,3.6221642458223644,9.3219875230653209,9.0927903985051834,null,null,null,26.68,12.983728335417567,3.7377652323911637,9.4303827268218932,6.8594734585214541,null,null,null,22.54,13.138296529886825,3.6221642458223644,12.899029247032244,8.135654567083586]
[332,"Z1","Z1: EAD Other 10Gb Rental Internal Non WECLA","OR","Above 1Gbit/s","SW500","Rental","ccts",null,0,1.2462165429662491,3.2872244358413445,193.63537391888195,663.17406071831897,null,null,null,0,1.2462165429662491,3.2872244358413445,193.63537391888195,663.17406071831897,null,null,null,0,0.98385516549967034,4.1463853679362419,267.40123064988461,550.55959757747235,null,null,null,0,1.1806261985996045,3.4366437283795874,191.33019089603812,581.84139289437417]
[333,"Z2","Z2: EAD Other 10Gb Rental External Non WECLA","OR","Above 1Gbit/s","SW500","Rental","ccts",null,0,1.6873154419853402,3.7235061708518504,377.76887452768648,945.90211908438619,null,null,null,0,1.6873154419853402,3.7235061708518504,377.76887452768648,945.90211908438619,null,null,null,0,1.951992374061472,3.8627026632201442,291.91231213503045,1321.9836845034795,null,null,null,0,1.4557231264187249,3.8975017863122177,281.60952464791171,1128.2446962572799]
[336,"Z5","Z5: EAD Other 10Gb Rental Internal WECLA","OR","Above 1Gbit/s","SW500","Rental","ccts",null,0,3.6569076922310581E-2,0.60741989812558161,46.681589948019017,137.56964544773615,null,null,null,0,3.6569076922310581E-2,0.60741989812558161,46.681589948019017,137.56964544773615,null,null,null,0,2.7983293644898533E-2,0.55833546191341343,40.846391204516642,113.75951450485873,null,null,null,0,3.561510100259814E-2,0.53379324380732929,47.167856509977547,138.89243050011822]
[337,"Z6","Z6: EAD Other 10Gb Rental External WECLA","OR","Above 1Gbit/s","SW500","Rental","ccts",null,0,0.15781209772206517,0.4034508749519386,39.417065379565244,149.52050965938841,null,null,null,0,0.15781209772206517,0.4034508749519386,39.417065379565244,149.52050965938841,null,null,null,0,0.18729347861519824,0.28620874035052057,44.51809736986192,175.72513506361111,null,null,null,0,0.19076187636733152,0.30689852880959434,38.489605017693123,163.39354663809456]
[340,"Z9","Z9: EAD Other 10Gb Connection Internal Non WECLA","OR","Above 1Gbit/s","SW500","Connection","ccts",null,0,5.016312741312742,27.610746268656715,511.34836728358204,498.2368706865671,null,null,null,0,5.016312741312742,27.610746268656715,511.34836728358204,498.2368706865671,null,null,null,0,4.2786196911196912,36.028656716417913,406.45639450746268,520.08936501492531,null,null,null,0,4.5245173745173748,28.620895522388061,467.64337862686568,520.08936501492531]
[341,"Z10","Z10: EAD Other 10Gb Connection External Non WECLA","OR","Above 1Gbit/s","SW500","Connection","ccts",null,0,4.9612715416860738,0,815.44290729836962,1065.9358977669306,null,null,null,0,4.9612715416860738,0,815.44290729836962,1065.9358977669306,null,null,null,0,4.8685374941779234,0,731.80773731904981,980.28033455351647,null,null,null,0,3.9875640428504893,0,696.95974982766643,1018.3494737594783]
[344,"Z13","Z13: EAD Other 10Gb Connection Internal WECLA","OR","Above 1Gbit/s","SW500","Connection","ccts",null,0,7.4662162162162274E-2,3.3783880597014915,44.870455020895506,48.43969576119401,null,null,null,0,7.4662162162162274E-2,3.3783880597014915,44.870455020895506,48.43969576119401,null,null,null,0,6.5637065637065728E-2,4.1247761194029842,58.637526447761168,51.49904496716416,null,null,null,0,6.7277992277992374E-2,3.1426865671641782,45.380346555223859,55.068285707462664]
[345,"Z14","Z14: EAD Other 10Gb Connection External WECLA","OR","Above 1Gbit/s","SW500","Connection","ccts",null,0,0.29790405216581278,0,92.189270565440154,107.52968307778295,null,null,null,0,0.29790405216581278,0,92.189270565440154,107.52968307778295,null,null,null,0,0.37419655333022828,0,105.63353918956686,157.36051182114576,null,null,null,0,0.39236143455985101,0,105.63353918956686,112.77503347182115]
[348,"P1","Passive 1 - EAD 1000Mbit/s Rental Internal","OR","1000Mbit/s",0,"Rental","ccts",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[349,"P2","Passive 2 - EAD 1000Mbit/s Rental External","OR","1000Mbit/s",0,"Rental","ccts",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[352,"P5","Passive 5 - EAD 1000Mbit/s Connection Internal","OR","1000Mbit/s",0,"Connection","ccts",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[353,"P6","Passive 6 - EAD 1000Mbit/s Connection External","OR","1000Mbit/s",0,"Connection","ccts",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[356,"P9","Passive 9 - WES MISBO Rental Internal","OR","Above 1Gbit/s",0,"Rental","le",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[357,"P10","Passive 10 - WES MISBO Rental External","OR","Above 1Gbit/s",0,"Rental","le",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[360,"P13","Passive 13 - OSA Rental Internal","OR","Above 1Gbit/s",0,"Rental","ccts",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[361,"P14","Passive 14 - OSA Rental External","OR","Above 1Gbit/s",0,"Rental","ccts",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[364,"P17","Passive 17 - EBD 1000Mbit/s Rental Internal","OR","1000Mbit/s",0,"Rental","ccts",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[365,"P18","Passive 18 - EBD 1000Mbit/s Rental External","OR","1000Mbit/s",0,"Rental","ccts",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[367,"P20","Passive 20 - EBD 1000Mbit/s Connection External","OR","1000Mbit/s",0,"Connection","ccts",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[370,"P23","Passive 23 - EBD MISBO Connection Internal","OR","Above 1Gbit/s",0,"Connection","ccts",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[371,"P24","Passive 24 - EBD MISBO Connection External","OR","Above 1Gbit/s",0,"Connection","ccts",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal","OR","Above 1Gbit/s",0,"Rental","ccts",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[373,"P26","Passive 26 - EAD 10Gbit/s Rental External","OR","Above 1Gbit/s",0,"Rental","ccts",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[374,"P27","Passive 27 - EAD LA 10Gbit/s Rental Internal","OR","Above 1Gbit/s",0,"Rental","ccts",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[375,"P28","Passive 28 - EAD LA 10Gbit/s Rental External","OR","Above 1Gbit/s",0,"Rental","ccts",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[376,"P29","Passive 29 - EAD 10Gbit/s Connection Internal","OR","Above 1Gbit/s",0,"Connection","ccts",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[377,"P30","Passive 30 - EAD 10Gbit/s Connection External","OR","Above 1Gbit/s",0,"Connection","ccts",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[378,"P31","Passive 31 - EAD LA 10Gbit/s Connection Internal","OR","Above 1Gbit/s",0,"Connection","ccts",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[379,"P32","Passive 32 - EAD LA 10Gbit/s Connection External","OR","Above 1Gbit/s",0,"Connection","ccts",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal","OR","1000Mbit/s",0,"Rental","le",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[381,"P34","Passive 34 - WES 1000Mbit/s Rental External","OR","1000Mbit/s",0,"Rental","le",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal","OR","1000Mbit/s",0,"Rental","le",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[383,"P36","Passive 36 - BES 1000Mbit/s Rental External","OR","1000Mbit/s",0,"Rental","le",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[384,"P37","Passive 37 - BES MISBO Rental Internal","OR","Above 1Gbit/s",0,"Rental","le",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[385,"P38","Passive 38 - BES MISBO Rental External","OR","Above 1Gbit/s",0,"Rental","le",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[{"$f":"IF(B394=0,0,A393+1)","v":0},0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]

{"sheet":"FC.ServActiveVolumes","index":21,"n_rows":1219,"n_cols":45,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Volume forecasts of active services"]
["Volume forecast assuming passives remedy in place, i.e. impact of cannibalisation from active to passive services included"]
[]
[null,"Use volumes that include cannibalisation to passives?"]
[null,{"$f":"'Control panel'!G24","v":1},{"$f":"'Control panel'!H24","v":true},"Source: 2016 LLCC, with adjustments for ",null,null,{"$f":"B8","v":1},{"$f":"\"Model volumes: \"&'Control panel'!H27","v":"Model volumes: ActiveVolFC_1"},null,null,null,null,null,null,1,"Temporary conditions dark fibre, core and CBD volumes",null,null,null,null,null,null,2,"Revised core and CBD volumes",null,null,null,null,null,null,3,"Revised core volumes",null,null,null,null,null,null,4,"2016 LLCC"]
[null,"If so, choose forecasts",null,"revised geographic scope and dark fibre remedy",null,null,null,null,null,null,null,null,null,null,null,"Temp conditions dark fibre, core and CBD volumes",null,null,null,null,null,null,null,"2016 LLCC dark fibre, Temp conditions core and CBD",null,null,null,null,null,null,null,"2016 LLCC dark fibre and CBD, Temp conditions core",null,null,null,null,null,null,null,"2016 LLCC dark fibre, core and CBD"]
[null,{"$f":"ActVolume_scenario","v":1},{"$f":"'Control panel'!H27","v":"ActiveVolFC_1"},null,null,null,null,{"$f":"G8+1","v":1},{"$f":"H8+1","v":2},{"$f":"I8+1","v":3},{"$f":"J8+1","v":4},{"$f":"K8+1","v":5},null,null,null,{"$f":"O8+1","v":1},{"$f":"P8+1","v":2},{"$f":"Q8+1","v":3},{"$f":"R8+1","v":4},{"$f":"S8+1","v":5},null,null,null,{"$f":"W8+1","v":1},{"$f":"X8+1","v":2},{"$f":"Y8+1","v":3},{"$f":"Z8+1","v":4},{"$f":"AA8+1","v":5},null,null,null,{"$f":"AE8+1","v":1},{"$f":"AF8+1","v":2},{"$f":"AG8+1","v":3},{"$f":"AH8+1","v":4},{"$f":"AI8+1","v":5},null,null,null,{"$f":"AM8+1","v":1},{"$f":"AN8+1","v":2},{"$f":"AO8+1","v":3},{"$f":"AP8+1","v":4},{"$f":"AQ8+1","v":5}]
[null,null,null,null,null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[1,"Volume forecasts that include the impact of passives"]
[null,"Service code","Service name","Source","Basket","Charge",null,"This is the selected standard service volume forecast. The standard service volume forecast scenario is used to estimate revenues in the charge control."]
[{"$f":"IF(B12=0,0,A11+1)","v":1},{"$f":"List_ServCode","v":"SE371"},{"$f":"List_ServNames","v":"SE371: PPC rental 2Mbit link per km distribution"},{"$f":"List_ServSource","v":"BTW"},{"$f":"List_ServBasket","v":"TI"},{"$f":"List_ServChargElement","v":"Distribution"},null,{"$f":"INDIRECT(C8)","v":376955.29},331979.51664016466,331504.43889096746,288829.71275153552,248755.57730041625,null,null,null,376955.29,331979.51664016466,331504.43889096746,288829.71275153552,248755.57730041625,"ActiveVolFC_1",null,null,535912.34,328027.3795373055,296609.23479718139,256075.82780033047,223110.67242408468,"ActiveVolFC_2",null,null,535912.34,387309.4360801921,293119.71438780281,276919.20913291554,279529.46315201413,"ActiveVolFC_3",null,null,531370.71,383357.29897733295,373378.68380351074,336471.72722601559,210288.21998591887,"ActiveVolFC_4"]
[{"$f":"IF(B13=0,0,A12+1)","v":2},"SE745","SE745: Netstream 16 LL 2mbit rentals Per km","BTW",0,"Distribution",null,5169.6772528800011,3251.2026472867551,0,0,0,null,null,null,5169.6772528800011,3251.2026472867551,0,0,0,null,null,null,6269.6085832800009,4876.803970930132,0,0,0,null,null,null,6159.6154502400022,4185.9234083816973,0,0,0,null,null,null,6049.6223172000018,3738.8830443797683,0,0,0]
[3,"SH371","SH371: PPC RBS rental 2Mbit link per km distribution","BTW","TI","Distribution",null,531290.71882800001,415313.92522559117,209691.79034698018,150057.24307055891,102259.54467736179,null,null,null,531290.71882800001,415313.92522559117,209691.79034698018,150057.24307055891,102259.54467736179,null,null,null,480025.82490599999,375588.24542140425,212188.12118444423,163951.43224375878,93129.228188311623,null,null,null,396137.81666999997,332251.14018047298,204699.12867205209,115321.77013755914,102259.54467736179,null,null,null,559253.38824,397256.79804186989,274596.3921210455,136163.053897359,94042.259837216639]
[4,"SO371","SO371: PC rental 2Mbit link per km distribution","BTW","TI","Distribution",null,327152.92000000004,265499.22030349605,297704.8677639977,195734.25104335544,197189.52317261486,null,null,null,327152.92000000004,265499.22030349605,297704.8677639977,195734.25104335544,197189.52317261486,null,null,null,405385.13999999996,300129.55338656076,242200.57038426935,217726.86352013695,203351.69577175908,null,null,null,341376.95999999996,245298.1926717083,295181.94515582826,197933.51229103361,203351.69577175908,null,null,null,412497.16,245298.1926717083,269952.71907413355,206730.55728174618,170486.77524298991]
[5,"ST371","ST371: Siteconnect rental 2Mbit link per km distribution","BTW","TI","Distribution",null,68097.482431000011,55468.494780160021,32884.893333952008,25357.026185216011,27892.728803737609,null,null,null,68097.482431000011,55468.494780160021,32884.893333952008,25357.026185216011,27892.728803737609,null,null,null,60049.598143700001,41601.371085120009,42393.778153408013,25357.026185216011,21046.331733729286,null,null,null,60668.666165800001,39620.353414400015,34865.911004672009,30428.431422259211,25103.455923363847,null,null,null,69954.68649729999,43582.388755840009,32488.689799808006,26307.914667161607,23328.464090398727]
[6,"SY371","SY371: PPC rental 2Mbit CLZ link per km dist  ext","BTW","TI","Distribution",null,9648.75,9028.3493904530296,6855.5223240732075,6870.1760047391881,5448.2922634715787,null,null,null,9648.75,9028.3493904530296,6855.5223240732075,6870.1760047391881,5448.2922634715787,null,null,null,8403.75,9931.1843294983337,8529.5452171608522,7142.2621831447004,6737.1355946153926,null,null,null,9233.75,7312.9630062669548,8370.1144654382188,6666.1113709350539,4686.703022341143,null,null,null,10063.75,8847.7824026439685,8290.399089576902,5713.8097465157598,5682.6274145886355]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int","BTW","TI","Distribution",null,6439.46,5162.1790672237221,6574.4368732109133,5391.0383889804407,4808.2948685318925,null,null,null,6439.46,5162.1790672237221,6574.4368732109133,5391.0383889804407,4808.2948685318925,null,null,null,9423.6,6627.9829998921869,6518.7213064887865,5585.3100426373931,5125.8237749443751,null,null,null,9423.6,5926.9463364420517,6518.7213064887865,4176.8405536244854,4581.4885068086896,null,null,null,7538.88,5608.2933076010804,6128.7123394339033,4419.6801206956761,5035.1012302550953]
[8,"SE373","SE373: PPC rental 34Mbit link per km distribution","BTW",0,"Distribution",null,8241.48,5959.3299248120293,4264.7094736842109,2397.431578947369,1891.938509353648,null,null,null,8241.48,5959.3299248120293,4264.7094736842109,2397.431578947369,1891.938509353648,null,null,null,5635.2000000000007,5188.7269172932329,3727.1410526315794,2446.8631578947375,1810.3894356746116,null,null,null,8311.92,5291.4739849624057,3297.0863157894742,2916.4631578947374,1533.1225851658871,null,null,null,5987.4,5394.2210526315785,4193.0336842105262,2001.9789473684218,1712.5305472597677]
[9,"SO373","SO373: PC rental 34Mbit link per km distribution","BTW",0,"Distribution",null,10675.800000000001,8847.5302396409006,7368.8561161942844,5442.7170676052274,4925.8844534864784,null,null,null,10675.800000000001,8847.5302396409006,7368.8561161942844,5442.7170676052274,4925.8844534864784,null,null,null,12652.8,8462.8550118304283,6739.0393541263975,4094.5210967305375,4543.703763129769,null,null,null,10544,6847.2190550264368,6802.0210303331869,5991.9820927763967,4968.3489746372234,null,null,null,10544,8539.7900573925235,5038.5340965431014,5842.1825404569863,3609.4842978133679]
[10,"SE375","SE375: PPC rental 140Mbit link per km distribution","BTW",0,"Distribution",null,1539.7199999999996,896.73352112676014,950.63762890469934,783.77309433877008,681.2639085407003,null,null,null,1539.7199999999996,896.73352112676014,950.63762890469934,783.77309433877008,681.2639085407003,null,null,null,1526.5599999999997,973.28394366197142,1195.9634686220409,687.80087870545128,668.64791023439102,null,null,null,1237.0399999999997,1126.3847887323939,1103.9662787280379,839.75688679153939,618.1839170091539,null,null,null,1473.9199999999998,1246.6783098591543,919.97189894003156,759.78004043044041,611.87591785599932]
[11,"SE753","SE753: Netstream 16 LL 155mbit rentals Per km","BTW",0,"Distribution",null,917.60000030999993,335.18760242436031,0,0,0,null,null,null,917.60000030999993,335.18760242436031,0,0,0,null,null,null,1095.20000037,407.01351722958043,0,0,0,null,null,null,888.0000002999999,450.9071318327704,0,0,0,null,null,null,1016.2666670099999,375.09088842726038,0,0,0]
[12,"SO375","SO375: PC rental 140Mbit link per km distribution","BTW",0,"Distribution",null,3512.06,1918.9496064389009,1580.6960557994364,1643.3207835091932,1825.9119816768814,null,null,null,3512.06,1918.9496064389009,1580.6960557994364,1643.3207835091932,1825.9119816768814,null,null,null,4197.34,1730.4813415207943,1362.0891544654721,1709.7175828428981,1410.9319858412264,null,null,null,4368.66,1456.3456834580943,1967.4621120056815,1410.9319858412264,1726.3167826763242,null,null,null,4411.49,1970.3500423256569,1345.2732389782441,1626.7215836757671,1527.1263846752099]
[13,"ST375","ST375: Site Connect PPC rental 140Mbit link km dist","BTW",0,"Distribution",null,44.408361160000005,61.738453320000005,44.949926540000007,53.61497262000001,0,null,null,null,44.408361160000005,61.738453320000005,44.949926540000007,53.61497262000001,0,null,null,null,52.531841860000007,59.57219180000002,63.36314946000001,54.156538000000012,0,null,null,null,62.280018700000007,54.156538000000012,48.740884200000011,54.698103380000013,0,null,null,null,43.325230400000009,47.116188060000013,56.322799520000011,53.073407240000009,0]
[14,"SE381","SE381: PPC rental 64Kbit link","BTW","TI","Link",null,14642.36,11501.510792785471,12140.763382242067,11191.156326625294,9236.7690106068294,null,null,null,14642.36,11501.510792785471,12140.763382242067,11191.156326625294,9236.7690106068294,null,null,null,19069.120000000003,12343.08475323319,12950.147607724872,9660.7417862320908,7420.9939059576236,null,null,null,17877.3,12062.560099750617,11562.631792611492,8991.1854248100644,6552.5797254732215,null,null,null,19920.419999999998,11361.248466044188,12718.894971872642,7843.3745195151632,8684.14180484403]
[15,"SH381","SH381: RBS PPC rental 64Kbit link","BTW","TI","Link",null,41241.420000000006,27187.012342459286,31325.151036995521,27360.082836322872,17819.825369064467,null,null,null,41241.420000000006,27187.012342459286,31325.151036995521,27360.082836322872,17819.825369064467,null,null,null,43186.770000000004,25892.392707104082,22880.979887892379,23280.070483537886,25456.89338437781,null,null,null,41630.490000000005,30747.216339686096,22608.587270179378,23280.070483537886,23759.767158752627,null,null,null,46299.329999999994,26216.047615942884,30507.973183856513,19200.058130752896,17395.543812658172]
[16,"SO381","SO381: PC rental 64Kbit link","BTW","TI","Link",null,57244.7,34168.978452219373,22993.495039818463,11490.167796320111,6769.196271684079,null,null,null,57244.7,34168.978452219373,22993.495039818463,11490.167796320111,6769.196271684079,null,null,null,41315.74,33797.576512521337,24178.72674290189,13532.864293443687,7257.0662732468945,null,null,null,48782.44,44568.232763764398,19200.753589951502,14043.538417724581,6586.2450210980223,null,null,null,54755.8,35283.184271313483,23230.541380435148,14298.875479865028,6464.2775207073182]
[17,"SE383","SE383: PPC rental 2Mbit link","BTW","TI","Link",null,27369.9,19447.195117388459,16977.876793564679,19590.794911607893,15738.344013131875,null,null,null,27369.9,19447.195117388459,16977.876793564679,19590.794911607893,15738.344013131875,null,null,null,27118.800000000003,24691.382564774107,20064.763483303715,14322.681994200728,11910.098172099795,null,null,null,26867.7,19010.179496772987,18714.250556542887,16462.852866897389,12902.606353108113,null,null,null,25863.3,24909.890375081843,17363.737629782059,16133.59580955944,15738.344013131875]
[18,"SE744","SE744: Netstream 16 LL 2mbit rentals Links","BTW",0,"Link",null,131.95105902000003,116.21927684240993,0,0,0,null,null,null,131.95105902000003,116.21927684240993,0,0,0,null,null,null,117.28983024000001,82.732366565783337,0,0,0,null,null,null,159.94067760000001,101.44563995566291,0,0,0,null,null,null,137.28241494000002,80.762548314217071,0,0,0]
[19,"SH383","SH383: PPC RBS rental 2Mbit link","BTW","TI","Link",null,24753.409159899998,19181.664704980885,15655.169264823026,7379.7364153296821,5083.1700057760263,null,null,null,24753.409159899998,19181.664704980885,15655.169264823026,7379.7364153296821,5083.1700057760263,null,null,null,24753.409159899998,23803.752585699174,16134.409140276792,9958.1985363484891,4849.4610399932199,null,null,null,28928.6829941,18488.351522873145,14377.196263612983,8179.9487977148292,5959.5786274615475,null,null,null,33998.658364199997,27501.4228902738,16773.395640881812,9869.2860494168053,4966.3155228846226]
[20,"SO383","SO383: PC rental 2Mbit link","BTW","TI","Link",null,19577.21,18567.647832761519,18240.643687501928,12107.783524415614,15395.747533377427,null,null,null,19577.21,18567.647832761519,18240.643687501928,12107.783524415614,15395.747533377427,null,null,null,28304.399999999998,22396.028829207193,17069.226202983456,16046.460092599009,13624.555339272061,null,null,null,18869.600000000002,19524.743081872937,18240.643687501928,15025.321723069979,16076.975300341031,null,null,null,26417.440000000002,17036.295434183248,18240.643687501928,12253.660434348332,12807.082018915737]
[21,"ST383","ST383: Siteconnect PPC rental 2Mbit link","BTW","TI","Link",null,1970.4577891199997,1428.5818971119998,1405.5932229056002,1008.87438802944,798.69222385663988,null,null,null,1970.4577891199997,1428.5818971119998,1405.5932229056002,1008.87438802944,798.69222385663988,null,null,null,2155.1882068499999,1543.5252681439997,1563.2298460351999,1008.87438802944,857.54322982502401,null,null,null,1703.6249635099998,1806.2529733599999,1195.4110587328,924.80152236032006,992.05981489561589,null,null,null,2093.6114009399998,1806.2529733599999,1300.5021408191999,935.31063056896005,983.65252832870385]
[22,"SY383","SY383: PPC rental 2Mbit CLZ link  et","BTW","TI","Link",null,3115.71,2340.5223490163066,1759.639127615128,1850.6974040470175,1353.3278474271106,null,null,null,3115.71,2340.5223490163066,1759.639127615128,1850.6974040470175,1353.3278474271106,null,null,null,3168.97,2201.4814173915756,1902.865568234964,1571.3468524927507,1368.3648235096339,null,null,null,2130.4,2131.9609515792104,2168.8575293860881,1833.2379945748758,1308.2169191795401,null,null,null,2210.29,2224.6549059956974,2271.1621298288283,1571.3468524927507,1368.3648235096339]
[23,"SZ383","SZ383: PC rental 2Mbit CLZ link  int","BTW","TI","Link",null,1676.7,1982.2790990626625,1571.4301379452147,1075.3837749226711,1028.2966640510501,null,null,null,1676.7,1982.2790990626625,1571.4301379452147,1075.3837749226711,1028.2966640510501,null,null,null,2070,1411.1139349259631,1351.1361933734556,1216.2078406863543,1052.2105399592142,null,null,null,2463.2999999999997,1461.510861173319,1542.0576120023134,1075.3837749226711,1255.4784851786078,null,null,null,2256.3000000000002,1612.7016399153865,1556.7438749737639,1433.8450332302284,1363.0909267653456]
[24,"SE385","SE385: PPC rental 34Mbit link","BTW",0,"Link",null,376.48,250.81428571428566,173.12491228070172,105.42456140350878,87.170912148448849,null,null,null,376.48,250.81428571428566,173.12491228070172,105.42456140350878,87.170912148448849,null,null,null,430.78,277.2157894736842,198.90947368421052,101.61403508771932,93.038185081517526,null,null,null,380.1,261.37488721804505,204.43473684210525,111.77543859649124,67.892729654080355,null,null,null,434.4,277.2157894736842,178.65017543859648,148.61052631578949,72.921820739567778]
[25,"SO385","SO385: PC rental 34Mbit link","BTW",0,"Link",null,593.34,346.34779919433487,296.56819337979709,302.30413449102167,261.48221605100184,null,null,null,593.34,346.34779919433487,296.56819337979709,302.30413449102167,261.48221605100184,null,null,null,675.18,449.85403803402107,338.93507814833953,302.30413449102167,197.7596591982367,null,null,null,647.9,406.06293698646158,322.64012246813087,310.05552255489403,254.89022741106064,null,null,null,682,406.06293698646158,365.00700723667336,211.87127374584423,182.37835237170717]
[26,"SE388","SE388: PPC rental 140Mbit link","BTW",0,"Link",null,51.300000000000004,56.365774647887314,50.472622419050374,39.490087207782778,26.502224405617,null,null,null,51.300000000000004,56.365774647887314,50.472622419050374,39.490087207782778,26.502224405617,null,null,null,66.69,51.62915492957746,51.358107022893364,36.718853017762939,21.857504664426394,null,null,null,52.440000000000005,41.208591549295768,42.503260984463473,34.294023101495569,30.873725338502275,null,null,null,58.71,55.418450704225343,46.487941701756931,36.026044470257972,23.496817514258371]
[27,"SE752","SE752: Netstream 16 LL 155mbit rentals Links","BTW",0,"Link",null,28.79999999999999,9.900328794131573,0,0,0,null,null,null,28.79999999999999,9.900328794131573,0,0,0,null,null,null,23.759999999999994,11.647445640154791,0,0,0,null,null,null,26.159999999999993,9.2208944651225426,0,0,0,null,null,null,21.119999999999994,10.482701076139312,0,0,0]
[28,"SO388","SO388: PC rental 140Mbit link","BTW",0,"Link",null,335.78000000000003,140.84415493041595,149.75312830115624,135.18872019368959,113.71013848067348,null,null,null,335.78000000000003,140.84415493041595,149.75312830115624,135.18872019368959,113.71013848067348,null,null,null,319.48,110.84956638041996,148.47318703362498,141.50595010928257,147.82318002487551,null,null,null,335.78000000000003,147.36471765867594,104.9551839375625,111.18324651443629,137.71561215992676,null,null,null,280.36,116.06601656302796,138.23365689337501,104.8660165988433,128.87149027809662]
[29,"ST388","ST388: Site Connect PPC rental 140Mbit link","BTW",0,"Link",null,6.2788580399999994,5.5100182799999997,6.2788580399999994,5.1255984000000003,0,null,null,null,6.2788580399999994,5.5100182799999997,6.2788580399999994,5.1255984000000003,0,null,null,null,6.4069979999999997,5.6381582400000001,6.5992079400000003,6.6632779199999996,0,null,null,null,5.1896683800000005,5.89443816,6.9836278200000006,7.3039777199999989,0,null,null,null,6.3429280199999996,5.1896683800000005,6.3429280199999996,6.7273478999999998,0]
[30,"SE391","SE391: PPC rental 64Kbit Distribution","BTW","TI","Distribution",null,395496.49999999994,254985.6402598155,214870.45247346751,173885.66682131879,165843.98921585525,null,null,null,395496.49999999994,254985.6402598155,214870.45247346751,173885.66682131879,165843.98921585525,null,null,null,392057.39999999997,314482.28965377243,217206.00086991824,197070.42239749464,164249.3354733951,null,null,null,395496.49999999994,297483.24696978473,249903.67842022853,183545.9816447254,177006.56541307629,null,null,null,385179.2,317315.46343443706,219541.54926636897,156497.10013918692,164249.3354733951]
[31,"SH391","SH391: RBS PPC rental 64Kbit link per km transmission","BTW","TI","Distribution",null,1308533.2780299999,1163969.5173547994,780062.56674463023,727259.8332932078,642837.49951193808,null,null,null,1308533.2780299999,1163969.5173547994,780062.56674463023,727259.8332932078,642837.49951193808,null,null,null,1088285.10252,1066972.0575752326,843556.03147965833,743243.56589305855,565131.86770280276,null,null,null,1489914.12845,1217856.995010114,807274.05163107079,727259.8332932078,791184.61478392396,null,null,null,1127152.4276100001,1110082.0396994846,752851.08185818954,727259.8332932078,819441.2081690639]
[32,"SO391","SO391: PC rental 64Kbit link per km Distribution","BTW","TI","Distribution",null,663798.81139390019,506156.42130726238,409895.26109778514,162764.89742772855,72386.367171679492,null,null,null,663798.81139390019,506156.42130726238,409895.26109778514,162764.89742772855,72386.367171679492,null,null,null,641915.33409520017,593237.09594076988,305684.60149665334,205794.69789712806,107239.06247656221,null,null,null,671093.3038268002,511598.96347185655,357789.93129721924,222632.44590689306,101877.1093527341,null,null,null,692976.7811255001,473501.16831969708,336947.79937699286,151539.7320878852,80429.296857421665]
[33,"SE746","SE746: Netstream 16 LL 2mbit rentals Trunk","BTW",0,"Trunk",null,718.98798312000054,447.66974525365589,0,0,0,null,null,null,718.98798312000054,447.66974525365589,0,0,0,null,null,null,639.10042944000043,423.07250650345503,0,0,0,null,null,null,545.89828348000026,457.50864075373624,0,0,0,null,null,null,552.55557962000034,398.47526775325417,0,0,0]
[34,"SH372","SH372: PPC RBS rental 2Mbit link per km trunk","BTW","TI","Trunk",null,269503.24017900001,204349.56119523055,164536.27898551285,87258.60103518462,62449.962461855495,null,null,null,269503.24017900001,204349.56119523055,164536.27898551285,87258.60103518462,62449.962461855495,null,null,null,234728.62854300003,220068.75821024826,180058.56945584423,71707.563226933897,56204.966215669941,null,null,null,312971.50472400006,184139.16503306487,170745.19517364542,77755.189041253616,45418.15451771309,null,null,null,298482.083209,217823.15863667431,124178.32376265121,100217.79920872688,53366.331558312871]
[35,"ST372","ST372: Siteconnect rental 2Mbit link per km trunk","BTW","TI","Trunk",null,23341.795576000004,22174.705797200004,18673.436460800003,15984.461610444803,10994.919388119042,null,null,null,23341.795576000004,22174.705797200004,18673.436460800003,15984.461610444803,10994.919388119042,null,null,null,30052.561804100002,24508.885354800004,16432.624085504001,16283.236593817604,11472.959361515521,null,null,null,25092.430244200001,24275.467399040004,18113.233366976001,15088.136660326403,9560.7994679296007,null,null,null,33553.831140499999,20073.944195360004,16059.155356288002,12847.324285030401,12429.039308308482]
[36,"SE754","SE754: Netstream 16 LL 155mbit rentals Trunk","BTW",0,"Trunk",null,1133.6000000000004,433.22026978242428,0,0,0,null,null,null,1133.6000000000004,433.22026978242428,0,0,0,null,null,null,1008.8000000000002,412.19015959881142,0,0,0,null,null,null,1071.2000000000003,370.12993923158575,0,0,0,null,null,null,1029.6000000000001,403.77811552536627,0,0,0]
[37,"ST376","ST376: Site Con PPC rental 140Mbit link per km trunk","BTW",0,"Trunk",null,35.489097079999979,28.270975639999985,30.677016119999987,27.970220579999989,0,null,null,null,35.489097079999979,28.270975639999985,30.677016119999987,27.970220579999989,0,null,null,null,27.368710459999988,30.977771179999987,30.075505999999987,26.767200339999988,0,null,null,null,32.481546479999984,33.383811659999985,30.977771179999987,30.977771179999987,0,null,null,null,33.684566719999985,26.165690219999988,25.564180099999987,27.669465519999989,0]
[38,"SE432","SE432: PPC rental 64kbit link local end","BTW","TI","Local end",null,5198.3999999999996,4868.5345241547275,2972.8989155019426,3135.6149904308991,2182.057206745385,null,null,null,5198.3999999999996,4868.5345241547275,2972.8989155019426,3135.6149904308991,2182.057206745385,null,null,null,5581.4400000000005,5139.0086643855457,4459.3483732529139,2766.7191092037347,2080.5661738735066,null,null,null,4487.04,5048.8506176419405,3270.1888070521368,2459.3058748477642,3044.7309861563513,null,null,null,4487.04,4823.4555007829249,3344.5112799396857,3412.2869013512727,2714.8851293227467]
[39,"SE438","SE438: PPC rental 2Mbit local end copper","BTW","TI","Local end",null,4707.1106260199995,4013.3884552207342,3616.6659544480062,2525.0071575228581,2469.9967420792373,null,null,null,4707.1106260199995,4013.3884552207342,3616.6659544480062,2525.0071575228581,2469.9967420792373,null,null,null,3993.9120463199997,3847.887900366271,3324.4101197451369,3584.886705125045,3114.3437182738203,null,null,null,5230.1229178000003,4840.8912294930506,3689.7299131237232,2649.6988690054682,2255.2144166810422,null,null,null,5610.4954936399999,4551.2652584977404,4091.581685840169,2712.0447247467732,2980.1047648999493]
[40,"SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends","BTW",0,"Local end",null,118.80000000000003,114.72289156626535,0,0,0,null,null,null,118.80000000000003,114.72289156626535,0,0,0,null,null,null,135.00000000000003,79.807228915662861,0,0,0,null,null,null,117.45000000000002,80.804819277108649,0,0,0,null,null,null,160.65000000000003,114.72289156626535,0,0,0]
[41,"SH432","SH432: RBS rental 64kbit link local end","BTW","TI","Local end",null,391.14,408.70510001180082,384.04649663677111,267.75931171819673,210.66860070000368,null,null,null,391.14,408.70510001180082,384.04649663677111,267.75931171819673,210.66860070000368,null,null,null,496.08000000000004,329.34488641727637,360.66975336322861,338.37715217134746,252.28215145555993,null,null,null,534.24,448.38520680906299,400.7441704035873,329.54992211470369,288.69400836667171,null,null,null,467.46,452.3532174887892,347.31161434977565,285.41377183148444,278.29062067778261]
[42,"SH438","SH438: RBS rental 2Mbit local end copper","BTW","TI","Local end",null,2178.8462196,1181.8868322611233,1167.0819251066116,595.44800997408493,327.25901184510673,null,null,null,2178.8462196,1181.8868322611233,1167.0819251066116,595.44800997408493,327.25901184510673,null,null,null,1543.34940555,1603.9892723543815,1108.7278288512809,568.38219133889925,327.25901184510673,null,null,null,1525.19235372,1294.4474829526589,972.56827092217634,617.10066488223345,330.81617501733615,null,null,null,2178.8462196,1533.638865672172,914.21417466684568,519.66371779556505,359.27348039517148]
[43,"SH440","SH440: RBS rental 2Mb le copper   256k","BTW","TI","Local end",null,1817.66170184,2009.926404633431,1598.4682609415026,1627.1626892909642,1244.8953413504144,null,null,null,1817.66170184,2009.926404633431,1598.4682609415026,1627.1626892909642,1244.8953413504144,null,null,null,2504.8264915599998,1917.7279457052919,1412.2389489871528,1490.4263288463455,1341.5862416494758,null,null,null,2105.8275813999999,2083.6851717759419,1753.6593542367939,1504.0999648908073,1099.8589909018224,null,null,null,2039.3277630400003,1880.8485621340362,1458.7962769757401,1121.2381556458745,1075.686265827057]
[44,"SO432","SO432: PC rental 64kbit link local end","BTW","TI","Local end",null,20092.050000000003,16353.832125568295,9394.0124739780404,3841.4203754586288,2349.6195581438851,null,null,null,20092.050000000003,16353.832125568295,9394.0124739780404,3841.4203754586288,2349.6195581438851,null,null,null,19361.43,15263.576650530411,7132.4909524648074,5293.6646637417689,2394.3742163942452,null,null,null,16621.605,12265.374094176223,8176.2701162401454,3935.1135553478634,1991.5822921410074,null,null,null,19544.085000000003,11175.118619138335,8263.2517132214234,4169.346505070951,2058.7142795165469]
[45,"SO438","SO438: PC rental 2Mbit local end copper","BTW","TI","Local end",null,6974.5473281900013,4451.1913968866711,5765.0224380822619,4606.6512434545748,4185.1613778549081,null,null,null,6974.5473281900013,4451.1913968866711,5765.0224380822619,4606.6512434545748,4185.1613778549081,null,null,null,7922.5440524100004,5165.5801395968774,5188.5201942740359,4313.5007097801918,3402.8882231156731,null,null,null,8057.9721558700012,6429.4986843918578,4948.3109260206083,3350.2918134215088,4537.1842974875635,null,null,null,8125.6862076000007,5934.9218625155618,5092.4364869726651,3769.0782900991971,4302.5023510657938]
[46,"ST438","ST438: Siteconnect PPC rental 2Mbit local end copper","BTW","TI","Local end",null,44.028144269999999,29.174204687999993,28.747265107199858,20.948502097920063,15.30151457587197,null,null,null,44.028144269999999,29.174204687999993,28.747265107199858,20.948502097920063,15.30151457587197,null,null,null,43.138686809999996,30.241553639999996,27.89338594559986,25.047122073600079,15.119353688063971,null,null,null,44.917601730000001,28.462638719999998,25.331748460799876,20.948502097920063,21.494984761343957,null,null,null,37.35721332,39.491911223999999,23.908616524799882,22.314708756480066,15.847997239295969]
[47,"SO400","SO400: External Customer Sited Handover connections","BTW",0,"Connection",null,1.03,0,0,0,0,null,null,null,1.03,0,0,0,0,null,null,null,1.01,0,0,0,0,null,null,null,1.1200000000000001,0,0,0,0,null,null,null,0.92,0,0,0,0]
[48,"SO402","SO402: External Customer Sited Handover rentals","BTW",0,"Rental",null,294.83999999999997,363.99999999999989,298.4799999999999,309.39999999999992,360.3599999999999,null,null,null,294.83999999999997,363.99999999999989,298.4799999999999,309.39999999999992,360.3599999999999,null,null,null,367.63999999999993,309.39999999999992,396.75999999999988,334.87999999999988,389.4799999999999,null,null,null,320.31999999999994,396.75999999999988,338.51999999999992,374.9199999999999,298.4799999999999,null,null,null,316.67999999999995,334.87999999999988,393.11999999999989,323.95999999999992,331.2399999999999]
[49,"SO403","SO403: External In Span Handover rentals","BTW",0,"Rental",null,536.52,478.66,426.06,589.12,615.41999999999996,null,null,null,536.52,478.66,426.06,589.12,615.41999999999996,null,null,null,610.16,625.93999999999994,610.16,499.7,625.93999999999994,null,null,null,499.7,483.92,483.92,589.12,515.48,null,null,null,610.16,504.96,573.34,599.64,515.48]
[50,"SO404","SO404: 2 Meg bearer connection","BTW","TI","Connection",null,13.020000000000001,14.309760778297981,8.3007823224897272,6.182594581010127,8.2692202521010447,null,null,null,13.020000000000001,14.309760778297981,8.3007823224897272,6.182594581010127,8.2692202521010447,null,null,null,11.200000000000001,14.309760778297981,9.2721504666108672,7.0327013358990191,7.4191134972121517,null,null,null,16.099999999999998,11.223341786900377,9.8019876361314893,6.4144418777980059,7.5736783617374055,null,null,null,16.52,15.011219639979256,7.0644955936082798,6.6462891745858865,6.5690067423232597]
[51,"SO409","SO409: 2 Meg bearer rentals","BTW","TI","Rental",null,2964.9599999999996,2971.1392379007266,1757.3185092514645,1453.2850983512262,1156.984253056316,null,null,null,2964.9599999999996,2971.1392379007266,1757.3185092514645,1453.2850983512262,1156.984253056316,null,null,null,2913.8399999999997,2382.0340441790313,1418.7525579277878,1128.7651249329913,1326.2990217962647,null,null,null,2607.12,2356.4207748867834,1418.7525579277878,1636.7094311528372,1312.1894577346025,null,null,null,2479.3199999999997,2971.1392379007266,1579.974439510491,1128.7651249329913,1537.9424827212006]
[52,"SE760","SE760: External 3rd Party POH Rental 64kbit","BTW",0,"Rental",null,2469.2800000000002,2078.4461404627955,1950.3401264281154,1703.873806182218,1144.9642619237566,null,null,null,2469.2800000000002,2078.4461404627955,1950.3401264281154,1703.873806182218,1144.9642619237566,null,null,null,2898.7200000000003,2520.6687235399859,1458.1982253668152,1507.8529258249719,1032.9568884746932,null,null,null,2845.04,1923.668236385779,2132.6149045989669,1507.8529258249719,1294.3074265225073,null,null,null,3086.6,2587.0021110015646,1567.5630922693263,1538.0099843414714,1008.0663610415683]
[53,"SE765","SE765: Extl 3rd Party POH Rental 64kbit eff","BTW",0,"Rental",null,2927.4,2424.4576582291083,2503.29177687019,1988.2813394184118,1267.7532192900808,null,null,null,2927.4,2424.4576582291083,2503.29177687019,1988.2813394184118,1267.7532192900808,null,null,null,3234.08,2472.9468113936905,1682.8852281480272,1805.8702073616764,1283.6001345312068,null,null,null,2258.2800000000002,2375.9685050645262,1724.9573588517276,1605.2179620992681,1648.0791850771047,null,null,null,3261.9599999999996,2860.8600367103477,2040.4983391294827,1532.2535092765741,1790.7014222472387]
[54,"SE434","SE434: PPC rental 34Mbit link local end","BTW",0,"Local end",null,418.14,262.68766917293232,206.41894736842104,143.81052631578947,91.065447694392617,null,null,null,418.14,262.68766917293232,206.41894736842104,143.81052631578947,91.065447694392617,null,null,null,418.14,265.70706766917289,212.73789473684209,146.71578947368423,110.23712089321211,null,null,null,343.62,344.21142857142848,250.65157894736839,123.47368421052632,103.5270352736253,null,null,null,364.32,323.07563909774433,187.46210526315789,129.2842105263158,89.148280374510676]
[55,"SE761","SE761: External 3rd Party POH Rental 34 45mbit","BTW",0,"Rental",null,33.659999999999997,22.813233082706766,18.509122807017544,14.196491228070176,7.2426320973318106,null,null,null,33.659999999999997,22.813233082706766,18.509122807017544,14.196491228070176,7.2426320973318106,null,null,null,36.72,25.292932330827067,18.163157894736841,12.049122807017545,6.7702865257666929,null,null,null,29.58,26.036842105263158,17.298245614035086,13.600000000000001,6.6128380019116531,null,null,null,31.62,28.268571428571423,14.703508771929823,10.498245614035088,6.691562263839173]
[56,"SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff","BTW",0,"Rental",null,371.52,416.99280354161459,296.61757572164322,293.95148282083892,203.80451681700623,null,null,null,371.52,416.99280354161459,296.61757572164322,293.95148282083892,203.80451681700623,null,null,null,496.79999999999995,319.31881352285797,365.06778550356091,325.04250504227377,216.08189734815122,null,null,null,371.52,405.72272777021959,303.13664331992106,327.86896160785875,252.91403894158609,null,null,null,505.43999999999994,334.34558121805128,322.69384611475471,330.69541817344378,260.28046726027304]
[57,"SO434","SO434: PC rental 34Mbit link local end","BTW",0,"Local end",null,972.06000000000006,656.42288419118415,459.95260090531389,397.15445295001871,267.13019067750071,null,null,null,972.06000000000006,656.42288419118415,459.95260090531389,397.15445295001871,267.13019067750071,null,null,null,1095.9499999999998,578.54220301595899,519.15442082381958,353.8285126281985,251.77788086844896,null,null,null,886.29000000000008,578.54220301595899,368.87287795376665,422.42791813774716,300.90527225741459,null,null,null,1124.54,450.59536965666035,482.72253164320074,317.72356236001497,322.39850599008713]
[58,"SE436","SE436: PPC rental 140Mbit link local end","BTW",0,"Local end",null,74.88,55.842253521126757,46.728731374731773,39.672405246599872,30.370427533729295,null,null,null,74.88,55.842253521126757,46.728731374731773,39.672405246599872,30.370427533729295,null,null,null,60.8,57.969577464788728,54.682557991707398,40.450295545552812,28.529795561988127,null,null,null,72.319999999999993,57.437746478873237,46.2316172111708,43.950801890841028,33.131375491341053,null,null,null,70.400000000000006,59.565070422535207,40.266247248439079,43.172911591888102,28.223023566697933]
[59,"SE751","SE751: Netstream 16 LL 155mbit rentals LE","BTW",0,"Local end",null,26.879999999999995,9.1238324181212533,0,0,0,null,null,null,26.879999999999995,9.1238324181212533,0,0,0,null,null,null,23.759999999999994,11.162135405148341,0,0,0,null,null,null,28.079999999999991,7.8620258071044846,0,0,0,null,null,null,27.599999999999991,11.647445640154791,0,0,0]
[60,"SE762","SE762: External 3rd Party POH Rental 155mbit","BTW",0,"Rental",null,9.57,8.7752112676056342,7.9370422535211267,6.1816901408450704,4.1046484460314003,null,null,null,9.57,8.7752112676056342,7.9370422535211267,6.1816901408450704,4.1046484460314003,null,null,null,10.01,10.42056338028169,6.7719718309859154,5.8021126760563391,3.549966223594724,null,null,null,12.76,10.146338028169016,8.5923943661971816,6.3985915492957748,3.1062204456453832,null,null,null,11,7.6783098591549299,5.9709859154929568,6.0190140845070434,3.1062204456453832]
[61,"SE767","SE767: Extl 3rd Party POH Rental 155mbit eff","BTW",0,"Rental",null,78.39,69.916210804024445,53.080602492922274,50.850047286404013,33.13187551668701,null,null,null,78.39,69.916210804024445,53.080602492922274,50.850047286404013,33.13187551668701,null,null,null,69.010000000000005,61.176684453521396,53.586132040473913,49.096597379976295,37.70178938105763,null,null,null,68.34,62.341954633588472,50.047425207612427,51.72677223961788,31.227744739865912,null,null,null,62.31,67.585670443890294,48.025307017405858,38.137535464803015,39.605920157878721]
[62,"SO436","SO436: PC rental 140Mbit link local end","BTW",0,"Local end",null,543.38,180.78360172731652,236.57711968209514,227.27300411668907,185.57153547142499,null,null,null,543.38,180.78360172731652,236.57711968209514,227.27300411668907,185.57153547142499,null,null,null,548.76,204.45764481065558,240.80171110498966,175.14616831010898,195.99690263274098,null,null,null,624.07999999999993,200.15327334095758,207.00497972183325,235.61329784574181,248.12373843932104,null,null,null,645.6,258.26228818188071,253.47548537367334,212.67749009084662,216.84763695537302]
[63,"ST436","ST436: Site Connect 140Mbits rentals","BTW",0,"Local end",null,6.79,7.21,7.21,7.1400000000000006,0,null,null,null,6.79,7.21,7.21,7.1400000000000006,0,null,null,null,5.81,7.7000000000000011,7.3500000000000005,7.49,0,null,null,null,6.93,7,7,7.07,0,null,null,null,5.7399999999999993,7.8400000000000007,6.58,6.44,0]
[64,"SE763","SE763: External 3rd Party PoH Rental 2mbit Copper","BTW",0,"Rental",null,518.65795481999987,610.95668593365463,483.19102791367885,326.81127234542402,321.81115827510001,null,null,null,518.65795481999987,610.95668593365463,483.19102791367885,326.81127234542402,321.81115827510001,null,null,null,594.55911893999996,539.40320019367698,563.72286589929195,334.88068647740971,393.70514044294151,null,null,null,740.03635016999988,539.40320019367698,568.46003283962216,338.91539354340262,273.88183682987238,null,null,null,657.81008903999998,643.98137165979801,558.98569895896173,451.88719139120354,349.1993419580873]
[65,"SE768","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff","BTW",0,"Rental",null,4905.8254821800001,4086.8793697586752,3514.9189791826839,2778.1834973221021,2272.9445096556256,null,null,null,4905.8254821800001,4086.8793697586752,3514.9189791826839,2778.1834973221021,2272.9445096556256,null,null,null,4782.1492095200001,3369.8829890992588,2892.8094253450413,3101.8553610877839,2436.9714330328361,null,null,null,3380.48478604,3441.5826271652004,2830.5984699612768,2751.2108420082955,1944.8906629012054,null,null,null,4947.0509064000007,4015.1797316927345,2550.6491707343371,2562.4022548116477,2741.59286216194]
[{"$f":"IF(B77=0,0,A76+1)","v":66},"SE439","SE439: PPC rental 2Mbit local end fibre","BTW","TI","Local end",null,29955.087931999999,20590.729968980762,20888.217725502196,14688.316706094718,14498.168792984412,null,null,null,29955.087931999999,20590.729968980762,20888.217725502196,14688.316706094718,14498.168792984412,null,null,null,20137.874240000001,20590.729968980762,17406.848104585162,17824.024766946401,13503.196424838423,null,null,null,21648.214807999997,22124.082200713372,16633.210411048043,13698.093107931028,13503.196424838423,null,null,null,25675.789655999997,25409.836982997535,22242.08368919215,13368.0185752098,16488.11352927639]
[67,"SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre","BTW",0,"Rental",null,3210.7106870399998,2793.9679878803477,2780.381680361354,2090.743880731337,2009.3656485441952,null,null,null,3210.7106870399998,2793.9679878803477,2780.381680361354,2090.743880731337,2009.3656485441952,null,null,null,3043.4861720900003,2502.9296558094779,2079.0241393693004,1941.40503210767,1665.4201771717653,null,null,null,2943.1514631200002,2648.4488218449128,2254.3635246173139,2218.7486081230513,1665.4201771717653,null,null,null,3377.9352019900002,3201.4216527795652,2755.333196754495,2218.7486081230513,1502.4986381006142]
[68,"SE769","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff","BTW",0,"Rental",null,22052.703004199997,16271.506142441327,17311.535898031132,14865.700369205771,14940.344336747406,null,null,null,22052.703004199997,16271.506142441327,17311.535898031132,14865.700369205771,14940.344336747406,null,null,null,20270.6663978,18014.881800560041,14622.365273094258,12533.825801487219,13294.374197953201,null,null,null,20493.420973600001,18596.007019932946,17479.609062089687,13116.794443416858,11015.338621161223,null,null,null,24725.7579138,22470.17514908564,13613.92628874293,13699.763085346494,12787.921847554984]
[69,"SH439","SH439: RBS rental 2Mbit local end fibre","BTW","TI","Local end",null,34310.594939399998,26587.623696785511,16022.021953394309,10229.021193416065,5055.7258170616342,null,null,null,34310.594939399998,26587.623696785511,16022.021953394309,10229.021193416065,5055.7258170616342,null,null,null,30498.306612799999,23178.953992069422,18692.358945626693,9267.3183461718199,6147.3029821090331,null,null,null,27272.524182600002,25678.645108861219,12723.370374754304,10403.876256551383,4998.274387322298,null,null,null,29911.800716400001,22724.464698107276,17435.729772811454,10316.448724983724,5342.9829657583186]
[70,"SH441","SH441: RBS rental 2Mb le fibre   256k","BTW","TI","Local end",null,2748.4072655999998,1924.3128015302796,1443.1449024948431,1554.0941966621783,1248.8096746591684,null,null,null,2748.4072655999998,1924.3128015302796,1443.1449024948431,1554.0941966621783,1248.8096746591684,null,null,null,2427.7597512799998,1962.4180055209783,1362.970185689574,1356.3003898142647,1486.0835128444103,null,null,null,2588.0835084399996,2210.101831460519,1683.6690529106504,1483.4535513593521,1273.7858681523519,null,null,null,2542.2767206799999,2267.259637446567,1747.8088263548657,1299.7878735720037,1273.7858681523519]
[71,"SO439","SO439: PC rental 2Mbit local end fibre","BTW","TI","Local end",null,47856.557840559988,26109.402464910439,23967.058596927553,23876.990019375437,19977.56618374294,null,null,null,47856.557840559988,26109.402464910439,23967.058596927553,23876.990019375437,19977.56618374294,null,null,null,38606.97103103999,29699.445303835622,29673.501120005541,22633.396789199636,25320.403651488145,null,null,null,42628.530513439997,35247.693327629095,26534.95773231265,20146.210328848028,24391.21452666289,null,null,null,33378.943703919991,34921.325796817713,24537.702849235353,23379.552727305116,24623.511807869203]
[72,"ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre","BTW","TI","Local end",null,1794.7091430300002,1742.2794377280006,1368.0120029568006,949.86493790208021,925.0858525655043,null,null,null,1794.7091430300002,1742.2794377280006,1368.0120029568006,949.86493790208021,925.0858525655043,null,null,null,2278.6756535099998,1355.1062293440002,1045.3676626368006,980.83879457280011,825.96951121920017,null,null,null,1774.54387176,1935.8660419200005,1084.0849834752005,1063.4357456947203,693.81438942412808,null,null,null,1996.3618557300001,1306.7095782960005,1458.3524182464005,1063.4357456947203,677.2949991997441]
[73,"SY439","SY439: PPC rental 2Mbit CLZ local end fibre  ext","BTW","TI","Local end",null,2591.73,2955.2593957534368,2746.665307267795,2226.5565952670463,2018.5573450921825,null,null,null,2591.73,2955.2593957534368,2746.665307267795,2226.5565952670463,2018.5573450921825,null,null,null,2561.94,2359.0228509961648,1899.7768375268915,2109.3694060424655,1530.7393200282384,null,null,null,3276.9,2929.3360677205119,2174.443368253671,1914.0574240014962,1396.1688303554261,null,null,null,3425.85,2203.4828827986153,2082.8878580114115,2050.7758114301746,1665.3098097010504]
[74,"SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ","BTW",0,"Rental",null,463.59000000000003,395.42865026657933,395.33205032270132,304.50248620334861,206.20387958499563,null,null,null,463.59000000000003,395.42865026657933,395.33205032270132,304.50248620334861,206.20387958499563,null,null,null,413.1,423.38825180057995,354.08001028902817,269.36758394911612,216.14141595053761,null,null,null,527.84999999999991,443.35939575343747,412.52040033673183,307.43039472453466,218.6258000419231,null,null,null,403.92,331.52098961743519,309.39030025254891,257.65594986437191,221.11018413330859]
[75,"SY765","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff","BTW",0,"Rental",null,2041.2,2629.6843466588302,1559.1436672547911,1714.7169831215604,1503.979115065257,null,null,null,2041.2,2629.6843466588302,1559.1436672547911,1714.7169831215604,1503.979115065257,null,null,null,2116.7999999999997,2344.8018757707905,2091.5341877808178,1929.0566060117551,1589.9207787832718,null,null,null,2872.7999999999997,2498.2001293258886,2243.6457650739676,1368.4760538373989,1174.5360708128674,null,null,null,2368.7999999999997,2322.8878395486336,2091.5341877808178,1599.3033400268398,1647.215221261948]
[76,"SZ439","SZ439: PC rental 2Mbit CLZ local end fibre  int","BTW","TI","Local end",null,5024.5200000000004,4677.2729898959024,3529.8539474076983,2711.4291597593055,2503.9560965406235,null,null,null,5024.5200000000004,4677.2729898959024,3529.8539474076983,2711.4291597593055,2503.9560965406235,null,null,null,5123.04,4357.4594521252429,3914.2934862342795,3594.9285488943601,2361.6858637826335,null,null,null,5073.78,3917.715837690585,3110.4653595968825,2863.7566406446599,3044.5829810209857,null,null,null,4679.7,3677.8556843625902,3529.8539474076983,2680.9636635822349,2333.2318172310352]
[77,"SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist","BTW","TI","Distribution",null,11152.61,10430.636968789948,8352.7217538116183,6050.3284030181148,6318.5410960026747,null,null,null,11152.61,10430.636968789948,8352.7217538116183,6050.3284030181148,6318.5410960026747,null,null,null,12090.679999999998,7528.1988557353534,7962.4076531662158,7778.993661023289,5246.6457315022208,null,null,null,10631.460000000001,8253.8083839990031,6245.0256103264437,5584.918525862874,4626.0747310019569,null,null,null,9276.4699999999993,10339.935777756991,7572.0935525208124,5318.9700246313096,4569.6591855019342]
[78,"SPO371","SPO371: Prot Path PC rental 2Mbit link per km dist","BTW","TI","Distribution",null,2494.3199999999997,2077.5219857678103,1412.6340327147764,1474.9852038696674,1377.6009886690435,null,null,null,2494.3199999999997,2077.5219857678103,1412.6340327147764,1474.9852038696674,1377.6009886690435,null,null,null,2231.7600000000002,1988.7389949230324,1754.1499527117551,1244.941639963389,1263.854118044994,null,null,null,2188,1633.6070315439194,1598.9154436222195,1123.1538708365356,1327.0468239472439,null,null,null,2538.08,2113.0351821057216,1335.0167781700084,1447.921255174811,1175.3843297818446]
[79,"SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist","BTW",0,"Distribution",null,531.36,383.94496240601501,237.8,201.97894736842107,115.05782422653847,null,null,null,531.36,383.94496240601501,237.8,201.97894736842107,115.05782422653847,null,null,null,570.71999999999991,419.82766917293225,240.30315789473684,177.8105263157895,99.10921492781037,null,null,null,447.72,412.65112781954878,260.3284210526316,141.55789473684212,100.24840130629094,null,null,null,398.52000000000004,330.12090225563907,200.25263157894739,160.54736842105265,102.52677406325211]
[80,"SPO373","SPO373: Prot Path PC rental 34Mbit link per km dist","BTW",0,"Distribution",null,215.18,139.82565109214099,88.274696856449808,82.291251288060238,76.523129123775135,null,null,null,215.18,139.82565109214099,88.274696856449808,82.291251288060238,76.523129123775135,null,null,null,213.15,98.351941022438155,111.55593558782117,71.524171680276652,59.517989318491772,null,null,null,237.51,142.19557738183829,96.035109766906928,73.831403024801702,61.480120834486002,null,null,null,231.42,126.79105649880583,90.214800084064095,61.526169187334759,75.215041446445639]
[81,"SPE375","SPE375: Prot Path PPC rental 140Mbit link per km dist","BTW",0,"Distribution",null,259.2,190.71126760563374,157.28450704225347,139.75352112676057,105.28877094979805,null,null,null,259.2,190.71126760563374,157.28450704225347,139.75352112676057,105.28877094979805,null,null,null,264.60000000000002,219.87887323943656,169.79577464788727,126.44366197183098,78.966578212348551,null,null,null,267.3,195.19859154929571,173.37042253521122,155.72535211267603,78.058916393815807,null,null,null,216,186.22394366197179,164.43380281690136,106.47887323943662,108.91941822392903]
[82,"SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist","BTW",0,"Distribution",null,578.24000000000012,240.21273049482005,261.95607782111983,243.4962706361199,174.54157452677623,null,null,null,578.24000000000012,240.21273049482005,261.95607782111983,243.4962706361199,174.54157452677623,null,null,null,633.84,242.43692244384616,192.10112373548787,181.00607728702718,172.38674027335924,null,null,null,505.96000000000009,251.33369023995056,211.74782957207185,206.86408832803107,189.62541430069516,null,null,null,528.20000000000005,260.23045803605504,229.21156809347985,211.17375683486506,178.85124303361019]
[83,"SPE383","SPE383: Prot Path PPC rental 2Mbit link","BTW","TI","Link",null,379.14,378.12032550743618,255.24138060050515,282.61015059395748,202.90760526766721,null,null,null,379.14,378.12032550743618,255.24138060050515,282.61015059395748,202.90760526766721,null,null,null,477.12000000000006,318.80733327097562,347.76638106818825,247.28388176971282,239.79989713451579,null,null,null,489.9,322.5143952857544,347.76638106818825,220.10982882798615,205.21337350934525,null,null,null,366.36,426.31213169956038,379.6715536432514,312.50160882985682,212.13067823437936]
[84,"SPO383","SPO383: Prot Path PC rental 2Mbit link","BTW","TI","Link",null,87.3,62.813560250327555,55.552386022443613,50.652134326067859,46.788018081190373,null,null,null,87.3,62.813560250327555,55.552386022443613,50.652134326067859,46.788018081190373,null,null,null,81.900000000000006,81.073316137050696,52.35972015908478,61.227854679862254,55.105887962290886,null,null,null,81,67.926291898610032,51.721186986413024,58.44477037623215,55.105887962290886,null,null,null,90,86.916438020802076,56.829452367787141,60.67123781913623,45.228417478484026]
[85,"SPE385","SPE385: Prot Path PPC rental 34Mbit link","BTW",0,"Link",null,23.04,19.429172932330832,14.408421052631581,8.7578947368421094,5.3902965225666426,null,null,null,23.04,19.429172932330832,14.408421052631581,8.7578947368421094,5.3902965225666426,null,null,null,19.200000000000003,18.72902255639098,14.286315789473687,8.8421052631578991,5.6681468587814186,null,null,null,25.92,20.304360902255642,10.989473684210529,10.02105263157895,4.5011754466793619,null,null,null,23.28,14.703157894736844,14.530526315789476,10.02105263157895,6.0571373294821047]
[86,"SPO385","SPO385: Prot Path PC rental 34Mbit link","BTW",0,"Link",null,16.8,9.5731012687280312,8.6014428810485413,6.8194029887440024,7.1525976445110038,null,null,null,16.8,9.5731012687280312,8.6014428810485413,6.8194029887440024,7.1525976445110038,null,null,null,17.2,12.841965116586385,9.0793008188845707,8.1075124421734248,6.1215925786355427,null,null,null,22.400000000000002,10.974042917810182,8.6014428810485413,6.743631844424625,5.1550253293772998,null,null,null,22.799999999999997,10.040081818422083,11.086304157795897,7.7286567205765362,5.7349656789322463]
[87,"SPE388","SPE388: Prot Path PPC rental 140Mbit link","BTW",0,"Link",null,12.979999999999999,9.8721126760563376,7.4273239436619702,4.3922535211267615,2.9583051863289369,null,null,null,12.979999999999999,9.8721126760563376,7.4273239436619702,4.3922535211267615,2.9583051863289369,null,null,null,11.88,9.4150704225352104,6.0438028169014073,5.2056338028169016,3.2171568901327188,null,null,null,11,8.2267605633802816,6.4807042253521114,6.0190140845070434,3.0322628159871599,null,null,null,9.35,10.329154929577463,7.6457746478873228,5.9647887323943669,3.549966223594724]
[88,"SPO388","SPO388: Prot Path PC rental 140Mbit link","BTW",0,"Link",null,26.699999999999996,11.641004625298525,12.367530652525886,13.835896195501171,10.696659243580738,null,null,null,26.699999999999996,11.641004625298525,12.367530652525886,13.835896195501171,10.696659243580738,null,null,null,30.299999999999997,11.400983911374844,10.836312571736967,9.4177108557613032,12.556947807681738,null,null,null,30.299999999999997,10.800932126565643,10.718526565522435,12.440679772425424,10.696659243580738,null,null,null,27.299999999999997,12.721097837955091,12.131958640096821,13.603360124988546,12.440679772425424]
[89,"SPE434","SPE434: Prot Path PPC rental 34Mbit local end","BTW",0,"Local end",null,30.419999999999998,20.479398496240599,15.08,10.49122807017544,4.9364743067491741,null,null,null,30.419999999999998,20.479398496240599,15.08,10.49122807017544,4.9364743067491741,null,null,null,25.74,18.014285714285709,13.228070175438598,7.2982456140350891,5.4180815561881186,null,null,null,24.96,15.7387969924812,13.624912280701755,10.673684210526318,6.0802915241666664,null,null,null,22.099999999999998,22.754887218045109,11.640701754385965,8.2105263157894761,6.5016978674257428]
[90,"SPO434","SPO434: Prot Path PC rental 34Mbit local end","BTW",0,"Local end",null,52.8,9.8545363622565425,5.7143110326697899,4.6370229818853845,4.0341029090225193,null,null,null,52.8,9.8545363622565425,5.7143110326697899,4.6370229818853845,4.0341029090225193,null,null,null,37.839999999999996,9.1154461350873035,6.6554916733448151,4.7436212113540144,4.6233538957336737,null,null,null,40.480000000000004,7.7193868171009585,7.2605363709216162,6.3958937681177712,5.1672778834670465,null,null,null,39.6,9.2796884077915767,7.9328082571180616,4.3172282934794959,3.7621409151558325]
[91,"SPE436","SPE436: Prot Path PPC rental 140Mbit local end","BTW",0,"Local end",null,10.34,0,0,0,0,null,null,null,10.34,0,0,0,0,null,null,null,12.21,0,0,0,0,null,null,null,12.54,0,0,0,0,null,null,null,8.8000000000000007,0,0,0,0]
[92,"SPO436","SPO436: Prot Path PC rental 140Mbit local end","BTW",0,"Local end",null,52.480000000000011,25.090165295488784,24.122574072736203,21.827385818785046,20.835231917931178,null,null,null,52.480000000000011,25.090165295488784,24.122574072736203,21.827385818785046,20.835231917931178,null,null,null,55.680000000000014,21.249833872709889,24.876404512509211,22.819539719638914,28.772463124762105,null,null,null,65.280000000000015,28.93049671826768,27.137895831828232,25.547962946987042,26.54011684784091,null,null,null,56.960000000000015,27.138342054304196,29.148110337889577,19.843078017077318,21.57934734357158]
[93,"SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre","BTW","TI","Local end",null,403.2,339.17006828173231,342.23914694602934,245.76570698094966,225.51062915791948,null,null,null,403.2,339.17006828173231,342.23914694602934,245.76570698094966,225.51062915791948,null,null,null,398.72,315.7790290898887,312.04157515667384,308.63600411561123,240.05970200681747,null,null,null,367.35999999999996,374.25662706949771,322.1074324197923,305.77826333676296,215.81124725865411,null,null,null,376.32,436.63273158108069,345.59443270040219,231.47700308670844,244.90939295645018]
[94,"SPO439","SPO439: Prot Path PC rental 2Mbit local end fibre","BTW","TI","Local end",null,144.88975296000001,126.1583826445989,116.71693966810543,107.34408722286852,91.538832308838352,null,null,null,144.88975296000001,126.1583826445989,116.71693966810543,107.34408722286852,91.538832308838352,null,null,null,175.07511815999999,123.70870531169406,107.07976116339947,108.27751406828477,92.410630711779675,null,null,null,166.01950860000002,139.63160797557546,95.300987435425526,94.276111387041055,90.667033905897043,null,null,null,153.94536252,126.1583826445989,114.57534444483744,93.342684541624806,100.25681633825153]
[95,"SQ103","SQ103: WS Low Tisbo Excess Construction","BTW",0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[96,"SO417","SO417: 64Kbit PC link connection cct prov  internal","BTW","TI","Connection",null,109.62,132.24352554558615,91.132549588856165,51.851377711882499,13.587145311363367,null,null,null,109.62,132.24352554558615,91.132549588856165,51.851377711882499,13.587145311363367,null,null,null,147.41999999999999,110.83266902868172,106.48118951961091,49.472874147117246,17.493449588380333,null,null,null,148.67999999999998,115.87051762089453,83.4582296234788,46.618669869398943,14.096663260539492,null,null,null,143.63999999999999,100.75697184425611,88.254679601839655,41.385962026915387,17.663288904772376]
[97,"SO418","SO418: 64kbit PC Re arranges","BTW","TI","Re-arrange",null,0.96,0,0,0,0,null,null,null,0.96,0,0,0,0,null,null,null,0.99,0,0,0,0,null,null,null,1.03,0,0,0,0,null,null,null,1.1200000000000001,0,0,0,0]
[98,"SE417","SE417: 64Kbit PPC new connection provision  external","BTW","TI","Connection",null,10.529999999999998,11.159999999999998,12.239999999999997,13.079999999999997,11.039999999999997,null,null,null,10.529999999999998,11.159999999999998,12.239999999999997,13.079999999999997,11.039999999999997,null,null,null,7.3799999999999981,13.679999999999996,11.519999999999996,14.399999999999995,12.359999999999996,null,null,null,8.3699999999999992,13.559999999999997,11.039999999999997,10.559999999999997,11.639999999999997,null,null,null,9.1799999999999979,10.439999999999998,13.319999999999997,11.279999999999996,10.799999999999997]
[99,"SE418","SE418: 64kbit PPC Re arranges","BTW","TI","Re-arrange",null,191,0,0,0,0,null,null,null,191,0,0,0,0,null,null,null,204.37,0,0,0,0,null,null,null,177.63,0,0,0,0,null,null,null,202.46,0,0,0,0]
[100,"SO413","SO413: 2Mbit PC link connection cct provision","BTW","TI","Connection",null,221.39999999999995,184.67500218968917,195.17089127251529,126.18283795612118,140.04908388536526,null,null,null,221.39999999999995,184.67500218968917,195.17089127251529,126.18283795612118,140.04908388536526,null,null,null,288.89999999999998,190.5068443641004,152.97177964602548,113.70321661980148,152.52870522168493,null,null,null,251.09999999999997,173.0113178408667,149.45518701048468,110.92996743395268,137.27583469951642,null,null,null,286.19999999999993,157.45973870910342,181.10452073035202,144.2089576641385,115.0898412127259]
[101,"SE413","SE413: 2Mbit PPC link connection cct provision","BTW","TI","Connection",null,856.96,1050.2905263157895,701.28031189083811,712.36553606237817,559.24023391812852,null,null,null,856.96,1050.2905263157895,701.28031189083811,712.36553606237817,559.24023391812852,null,null,null,848.64,897.68421052631584,914.7134502923974,585.87072124756332,632.474074074074,null,null,null,723.84,861.7768421052632,907.0908382066275,778.94175438596483,692.39267056530207,null,null,null,981.76,1032.336842105263,747.01598440545797,719.02315789473687,565.89785575048722]
[102,"SL136","SL136: WH SDSL conns  MPF  TISBO","BTW",0,"Connection",null,13.44,0,0,0,0,null,null,null,13.44,0,0,0,0,null,null,null,16.96,0,0,0,0,null,null,null,14.72,0,0,0,0,null,null,null,14.08,0,0,0,0]
[103,"SL137","SL137: WH SDSL rentals  MPF   TISBO","BTW",0,"Rental",null,1197.0316700999999,764.16595821345084,817.08848879671643,631.78315944191718,0,null,null,null,1197.0316700999999,764.16595821345084,817.08848879671643,631.78315944191718,0,null,null,null,1324.8700037999997,630.62239270042062,726.30087893041468,579.13456282175741,0,null,null,null,1197.0316700999999,689.97508848398968,607.57861987448143,763.40465099231665,0,null,null,null,1301.6266704,816.09956702407374,691.38256744337548,723.91820352719685,0]
[104,"SH417","SH417: 64Kbit RBS new connection cct provision  external","BTW","TI","Connection",null,16.099999999999998,0,0,0,0,null,null,null,16.099999999999998,0,0,0,0,null,null,null,12.6,0,0,0,0,null,null,null,15.120000000000001,0,0,0,0,null,null,null,14.14,0,0,0,0]
[105,"SH418","SH418: RBS 64Kbit PPC Re arranges","BTW","TI","Re-arrange",null,88.2,0,0,0,0,null,null,null,88.2,0,0,0,0,null,null,null,98,0,0,0,0,null,null,null,108.78000000000002,0,0,0,0,null,null,null,89.18,0,0,0,0]
[106,"ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision","BTW","TI","Connection",null,60.419999999999995,0,0,0,0,null,null,null,60.419999999999995,0,0,0,0,null,null,null,51.94,0,0,0,0,null,null,null,42.93,0,0,0,0,null,null,null,63.07,0,0,0,0]
[107,"SH413","SH413: RBS 2Mbit PPC link connection cct provision","BTW","TI","Connection",null,387.72,347.66315789473668,0,0,0,null,null,null,387.72,347.66315789473668,0,0,0,null,null,null,315.92,320.45473684210515,0,0,0,null,null,null,297.96999999999997,293.24631578947356,0,0,0,null,null,null,384.13,296.26947368421042,0,0,0]
[108,"SE740","SE740: Netstream 16 LL 2mbit connections","BTW",0,"Connection",null,1.92,0,0,0,0,null,null,null,1.92,0,0,0,0,null,null,null,2.2799999999999998,0,0,0,0,null,null,null,1.82,0,0,0,0,null,null,null,1.98,0,0,0,0]
[109,"SO473","SO473: Separation   Diversity","BTW","TI","Rental",null,813.95999999999992,0,0,0,0,null,null,null,813.95999999999992,0,0,0,0,null,null,null,752.40000000000009,0,0,0,0,null,null,null,547.20000000000005,0,0,0,0,null,null,null,554.04000000000008,0,0,0,0]
[110,"SPO438","SPO438: Prot Path PC rental 2Mbit local end copper","BTW","TI","Local end",null,36.044881839999995,28.74768764119403,18.959418940126184,20.755023077608069,20.461623934879629,null,null,null,36.044881839999995,28.74768764119403,18.959418940126184,20.755023077608069,20.461623934879629,null,null,null,35.734150099999994,24.460751764875621,26.234544812500186,19.986318519178138,15.076986057279727,null,null,null,26.101466159999998,21.939024778805972,22.045835976890913,17.295852564673389,19.025720500852991,null,null,null,31.383905739999999,29.75637843562189,19.841252379201823,21.908079915252959,21.35906358114628]
[111,"SE473","SE473: Separation   Diversity","BTW","TI","Rental",null,1141.56,775.34750653423941,789.45408019359661,498.92493683745795,372.61270610495455,null,null,null,1141.56,775.34750653423941,789.45408019359661,498.92493683745795,372.61270610495455,null,null,null,1223.1000000000001,784.80296393099843,730.24502417907695,466.88388584789641,382.16687805636366,null,null,null,1630.8,756.4365917407215,631.56326415487729,384.4926118747382,382.16687805636366,null,null,null,1481.3100000000002,983.36756926293788,578.93299214197089,370.76073287921184,273.88626260706064]
[112,"SO474","SO474: Third Party Equipment PPC","BTW","TI","Rental",null,620,517.38412739513467,432.56624217173902,425.29310052815327,380.21466816594659,null,null,null,620,517.38412739513467,432.56624217173902,425.29310052815327,380.21466816594659,null,null,null,898.99999999999989,732.96084714310746,543.34540175230643,362.42368566746978,370.62942443067061,null,null,null,682,529.70279709501892,601.37258058022258,399.40569440904835,361.04418069539463,null,null,null,868.00000000000011,529.70279709501892,633.02376903181323,406.80209615736408,345.06877446993474]
[113,"SE474","SE474: Third Party Equipment PPC","BTW","TI","Rental",null,1014.36,930.97620122338628,609.91827314245199,497.1468463980105,533.77871929049547,null,null,null,1014.36,930.97620122338628,609.91827314245199,497.1468463980105,533.77871929049547,null,null,null,919.56,1130.4711014855404,574.04072766348418,565.17746748405409,439.58247470981979,null,null,null,815.28,902.47692975736413,657.75500044774242,429.11622531196696,497.1468463980105,null,null,null,1128.1199999999999,1016.4740156214524,705.59172775303261,612.27558977439185,450.04872410767268]
[114,"SO475","SO475: Other Single Payment","BTW","TI","Rental",null,9.7000000000000011,0,0,0,0,null,null,null,9.7000000000000011,0,0,0,0,null,null,null,8.0000000000000018,0,0,0,0,null,null,null,11.700000000000001,0,0,0,0,null,null,null,8.2000000000000011,0,0,0,0]
[116,"SO410","SO410: 34 45Mbit PPC link conn cct prov","BTW",0,"Connection",null,2.38,2.67,2.7359999999999998,2.6366999999999998,1.5457026315789477,null,null,null,2.38,2.67,2.7359999999999998,2.6366999999999998,1.5457026315789477,null,null,null,2.04,3.51,3.2489999999999992,3.2818499999999999,1.4684175000000002,null,null,null,1.64,2.82,3.3059999999999992,3.0013500000000004,1.2236812500000003,null,null,null,1.6,3.3899999999999997,2.7359999999999998,3.0013500000000004,1.3653706578947373]
[127,"SP372","SP372: PC rnt 2Mb link per km trunk   Non SMP","BTW",0,"Trunk",null,5651.65,6395.8790476190488,6037.4749999999995,0,0,null,null,null,5651.65,6395.8790476190488,6037.4749999999995,0,0,null,null,null,6914.96,8336.2019047619051,5765.5166666666664,0,0,null,null,null,6383.04,6324.0152380952386,5656.7333333333327,0,0,null,null,null,6183.5700000000006,7976.8828571428585,4840.8583333333327,0,0]
[135,"SG120","SG120: PPCs 34 45Mbit regional Trunk WECLA","BTW",0,"Trunk",null,127.28,0,0,0,0,null,null,null,127.28,0,0,0,0,null,null,null,125.8,0,0,0,0,null,null,null,137.64000000000001,0,0,0,0,null,null,null,148,0,0,0,0]
[145,"SG107","SG107: PPC rental 140Mbit link per km regional trunk","BTW",0,"Trunk",null,1014.5400000000001,637.99774647887307,629.2439436619718,410.01267605633808,310.33293746678351,null,null,null,1014.5400000000001,637.99774647887307,629.2439436619718,410.01267605633808,310.33293746678351,null,null,null,1041.9599999999998,744.33070422535195,526.38676056338022,432.54084507042256,347.20417756184685,null,null,null,1087.6599999999999,615.21211267605622,629.2439436619718,396.49577464788734,316.47814414929411,null,null,null,1051.0999999999999,653.18816901408434,720.0002816901407,419.02394366197188,255.02607732418841]
[154,"SG219","SG219: PC rental 64kbit link per km national trunk  int","BTW",0,"Trunk",null,192315.99922416004,134522.03121889778,80134.453726269334,42718.455816294379,19774.336991851596,null,null,null,192315.99922416004,134522.03121889778,80134.453726269334,42718.455816294379,19774.336991851596,null,null,null,178579.14213672004,146052.49103766042,85040.644770734798,41837.662912865628,17460.318833230664,null,null,null,188881.78495230005,144771.3288355757,88311.438800378455,35231.716137150004,21036.528714735741,null,null,null,142519.89228219001,152458.30204808415,74410.564174392959,37874.094847436252,18091.414694672738]
[159,"SG205","SG205: PPC Rental 34Mbit link per km national trunk","BTW",0,"Trunk",null,643.68000000000006,369.47518796992478,327.48631578947368,196.57543859649118,137.99900032000505,null,null,null,643.68000000000006,369.47518796992478,327.48631578947368,196.57543859649118,137.99900032000505,null,null,null,697.31999999999994,486.83789473684214,333.55087719298245,167.29824561403507,124.19910028800454,null,null,null,494.67999999999995,378.16872180451128,269.87298245614033,240.4912280701754,153.17889035520562,null,null,null,709.24,395.55578947368423,336.58315789473687,219.57894736842104,132.47904030720485]
[173,"SG221","SG221: PPCs 34 45Mbit national Trunk WECLA","BTW",0,"Trunk",null,117.16,0,0,0,0,null,null,null,117.16,0,0,0,0,null,null,null,138.04,0,0,0,0,null,null,null,113.67999999999999,0,0,0,0,null,null,null,102.08,0,0,0,0]
[177,"SO773","SO773: PCs 140 155Mb Link WECLA","BTW",0,"Link",null,418.56000000000006,75.472429601910576,90.459652772760748,84.085043097365116,69.202734584557149,null,null,null,418.56000000000006,75.472429601910576,90.459652772760748,84.085043097365116,69.202734584557149,null,null,null,410.88,85.587291301135721,85.18283969434971,75.899773415320738,76.643888840961139,null,null,null,372.48,83.253092447468376,73.875383097754622,81.108581394803537,72.179196287118728,null,null,null,307.20000000000005,64.579501618129669,70.106230898889592,59.529234051231953,76.643888840961139]
[184,"SD319","SD319: EBD ONBS Rentals AISBO   Internal   Non WECLA","OR","Ethernet","Rental",null,4078.4263999999998,2661.9683994214238,1307.9069504561985,833.80534896143865,905.10736106376771,null,null,null,4078.4263999999998,2661.9683994214238,1307.9069504561985,833.80534896143865,905.10736106376771,null,null,null,4503.262483333333,2194.9563995229287,1441.1196954100703,947.50607836527115,755.81130150685772,null,null,null,4418.295266666667,2335.0599994924773,968.81996330088771,938.03101758161847,1073.0654280652916,null,null,null,4503.262483333333,2358.4105994874021,1114.1429577960209,843.28040974509133,830.45933128531271]
[195,"SD118","SD118: WES 1Gb Rentals   Internal   Non WECLA","OR","Ethernet","Rental",null,1941.4911836697815,1338.3267380799243,1186.10589780126,728.07218582887924,283.32050547138152,null,null,null,1941.4911836697815,1338.3267380799243,1186.10589780126,728.07218582887924,283.32050547138152,null,null,null,1941.4911836697815,1427.5485206185858,1298.0026806126994,602.05969212772709,240.10107161349052,null,null,null,1546.5967088272944,1373.1066582464341,1067.3335115123941,845.41310154360031,191.14145682740241,null,null,null,1770.9531399999996,1252.7371634874223,919.7188733917327,704.95737625006564,251.63887841557178]
[203,"SD128","SD128: EAD LA 100Mb Rentals   External   Non WECLA","OR","Ethernet","Rental",null,15590.423841457523,19350.153209774853,33868.609401306057,35206.830797974355,39092.882718448709,null,null,null,15590.423841457523,19350.153209774853,33868.609401306057,35206.830797974355,39092.882718448709,null,null,null,11562.89768241433,23177.656042477574,28117.336106744649,32498.613044284015,40688.510584507843,null,null,null,15037.150223879336,25700.135699782073,26835.869295161556,32494.479344428048,34321.078378296806,null,null,null,12312.26225,25627.261475630286,27975.873286823156,36664.556769768351,36159.894338571015]
[213,"SD155","SD155: EAD LA 10Mb Connection   Internal   Non WECLA","OR","Ethernet","Connection",null,625.75134831418086,304.05948437027939,36.247682920123466,5.3080252177914247,5.4510482632342123,null,null,null,625.75134831418086,304.05948437027939,36.247682920123466,5.3080252177914247,5.4510482632342123,null,null,null,915.16134690948934,304.05948437027939,32.952439018294065,5.7597720448375043,5.9302612973646918,null,null,null,738.30534624976508,319.12857960907633,40.945620843153229,5.5622358602236615,6.3306587443135589,null,null,null,661.02340199999992,425.02306474506679,38.488931031795936,5.0635902624961764,6.2975697488104156]
[222,"SD134","SD134: EAD Other 100Mb Connection   External   Non WECLA","OR","Ethernet","Connection",null,3740.20624,3628.454694320867,4043.4706897220035,3268.3731063312603,2467.9478752379646,null,null,null,3740.20624,3628.454694320867,4043.4706897220035,3268.3731063312603,2467.9478752379646,null,null,null,4409.5063040000005,3120.4710371159454,4121.9846836971883,2877.2857260864944,3071.2240225183564,null,null,null,4133.9121600000008,2975.3328493431109,3964.9566957468187,2709.6768488387374,3153.4889516929543,null,null,null,4173.2827520000001,4281.5765392986232,4475.2976565855179,2933.1553518357468,3235.7538808675536]
[227,"SD120","SD120: WES 10Mb Connection   Internal   Non WECLA","OR","Ethernet","Connection",null,8.120000000000001,0.70520587033216831,0.61726706110500795,0,0,null,null,null,8.120000000000001,0.70520587033216831,0.61726706110500795,0,0,null,null,null,8.4000000000000021,0.87160276108470247,0.47648685418632192,0,0,null,null,null,7.910000000000001,0.88745008401351522,0.64975480116316631,0,0,null,null,null,7.1400000000000023,0.78444248497623215,0.64434017782013986,0,0]
[241,"SD011","SD011: BES 1Gb Rentals   WECLA","OR",0,"Rental",null,44.461999999999996,21.08558545519017,15.482723384729198,8.3793960821127893,4.3247379363190639,null,null,null,44.461999999999996,21.08558545519017,15.482723384729198,8.3793960821127893,4.3247379363190639,null,null,null,39.645283333333332,16.786582595394115,17.219103577409104,10.034585431665931,5.6432555998309741,null,null,null,39.274766666666665,19.03844123623967,16.061516782289168,10.758730772095433,5.9596998390738314,null,null,null,38.533733333333331,21.699728720875321,14.035739890829271,11.379426778177862,4.2192565232381112]
[245,"SD004","SD004: WES 100Mb Rentals   External   WECLA","OR",0,"Rental",null,848.65305599999999,573.11500173429772,452.20632894862808,222.47598402635737,78.094586559139316,null,null,null,848.65305599999999,573.11500173429772,452.20632894862808,222.47598402635737,78.094586559139316,null,null,null,975.04819200000009,633.79776662381164,545.44474728855141,244.44892072031857,90.518725329911476,null,null,null,893.79417599999999,741.67823753850303,452.20632894862808,244.44892072031857,95.843356231670981,null,null,null,776.42726400000004,552.88741343779304,540.78282637155519,219.72936693961219,76.319709591886152]
[252,"SD014","SD014: Ethernet Main Links   Internal   WECLA","OR",0,"Rental",null,15759.794462090911,12922.403821241141,13199.096545957746,14296.005991147344,13099.133642050596,null,null,null,15759.794462090911,12922.403821241141,13199.096545957746,14296.005991147344,13099.133642050596,null,null,null,13789.820154329547,15762.492573162273,15551.410781871007,12621.698983175131,14409.047006255656,null,null,null,13941.35663954196,15762.492573162273,15028.674285001392,15455.14161205118,10479.306913640477,null,null,null,17123.622829002623,16756.523636334667,12937.728297522939,12106.527596106758,13361.116314891608]
[263,"SD046","SD046: EAD Other 1Gb Rental   Internal   WECLA","OR",0,"Rental",null,749.73025749999988,1048.0089227156993,913.92137272947275,1163.2388740063459,1487.8173582938489,null,null,null,749.73025749999988,1048.0089227156993,913.92137272947275,1163.2388740063459,1487.8173582938489,null,null,null,606.92449416666659,722.15740893014572,1026.877946887048,1444.8651277131455,1239.8477985782074,null,null,null,742.58996933333322,924.71375533738183,842.03991644737926,1150.9942542799633,1283.6071326456736,null,null,null,799.71227466666664,1012.7817320361801,852.3086959162498,1334.6635501757023,1356.5393560914504]
[271,"SD036","SD036: EAD LA 10Mb Connection   External   WECLA","OR",0,"Connection",null,6.0499799999999979,0.9860748387096776,0.24323179354838717,6.577581484516562E-2,4.8080241342820483E-2,null,null,null,6.0499799999999979,0.9860748387096776,0.24323179354838717,6.577581484516562E-2,4.8080241342820483E-2,null,null,null,6.1773479999999985,0.9860748387096776,0.20196925714285718,5.8037483686910842E-2,6.9774984387751676E-2,null,null,null,6.6868199999999991,1.4667863225806452,0.21282781935483874,5.6379269867284816E-2,6.8015951167892386E-2,null,null,null,7.2599759999999973,1.4421344516129033,0.18893898248847929,5.1404628408406747E-2,6.9774984387751676E-2]
[281,"SD227","SD227: EBD ONBS Connections AISBO   Internal   WECLA","OR",0,"Connection",null,2.907,2.7892449853392365,2.3363290579554707,0,0,null,null,null,2.907,2.7892449853392365,2.3363290579554707,0,0,null,null,null,3.1212,3.6781252553923998,2.1752029160275073,0,0,null,null,null,2.5398000000000001,2.8811981167240464,2.3363290579554707,0,0,null,null,null,3.4883999999999999,3.0651043794936665,2.4168921289194527,0,0]
[290,"SD301","SD301: WES MISBO Rentals   Internal   Non WECLA","OR",0,"Rental",null,321.24118228498082,238.31924846722151,227.02480200861072,159.53544179277532,95.137346182867915,null,null,null,321.24118228498082,238.31924846722151,227.02480200861072,159.53544179277532,95.137346182867915,null,null,null,294.47108376123242,268.80194303861032,268.77648973433224,176.87625068329436,53.300698198951743,null,null,null,260.51684826700898,300.55078556837157,253.89892930189865,173.98022895600138,73.346300139070721,null,null,null,329.42325000000005,337.79685269089481,295.21304504716346,150.82180914431933,85.779735987955462]
[299,"SD310","SD310: Optical Services Rentals   External   Non WECLA","OR",0,"Rental",null,1367.3040700658964,2316.0231427742251,3771.8066784347889,3984.8916646711132,7434.4807898310255,null,null,null,1367.3040700658964,2316.0231427742251,3771.8066784347889,3984.8916646711132,7434.4807898310255,null,null,null,1553.7546250748824,2535.4358615633623,2820.3599487395263,5045.535505335115,5106.3442708959592,null,null,null,1376.1041254411641,2829.3899678101288,2836.7325366793202,4264.4841280293431,5032.7974814688405,null,null,null,1405.6050690000002,2505.6229271084471,4479.946001661664,5531.2682117994891,5159.5428205344124]
[309,"SD317","SD317: oth ether services   1Gb conn Internal non WECLA","OR",0,"Connection",null,44.5,26.270955469600082,6.9199581206769318,43.520232198069422,30.063200838514707,null,null,null,44.5,26.270955469600082,6.9199581206769318,43.520232198069422,30.063200838514707,null,null,null,57.499999999999993,26.987436073316445,7.888752257571702,51.513744234449518,35.618357515196777,null,null,null,41,26.509782337505538,5.8819644025753917,43.964316200090543,37.905774970301152,null,null,null,56.000000000000007,28.181570412843723,8.2347501636055487,39.07939217785826,38.559322814616685]
[313,"SD206","SD206: BES MISBO rent External WECLA","OR",0,"Rental",null,19.521449999999998,2.7966666208345585,1.1508682230153646,0.85683205799155815,1.0676025758038488,null,null,null,19.521449999999998,2.7966666208345585,1.1508682230153646,0.85683205799155815,1.0676025758038488,null,null,null,19.187749999999998,2.9204129314909553,1.2017915957151595,0.88571403747441968,0.7871307126689393,null,null,null,18.520350000000001,2.4749262131279282,0.84532798681659527,1.1456518528201731,0.7871307126689393,null,null,null,18.18665,2.4749262131279282,1.008282779455939,1.0493785878773016,0.87760550722858754]
[320,"SD225","SD225: Optical Services Main link Intenal WECLA","OR",0,"Rental",null,1318.1573287201313,1719.2501494707456,4981.5232037731221,6076.2203535572971,5221.4365139656038,null,null,null,1318.1573287201313,1719.2501494707456,4981.5232037731221,6076.2203535572971,5221.4365139656038,null,null,null,1429.0303750610767,1999.9440514251528,5216.5007133850613,5235.8920067887348,6983.6713374289957,null,null,null,997.85741706851059,1736.793518342896,5639.4602306865527,6851.9080582667393,6004.6519910604447,null,null,null,1281.1996466064827,1649.0766739821436,4558.5636864716298,6916.5487003258595,6592.0635988815748]
[331,"SD332","SD332: EBD ONBS connection MISBO WECLA internal Costs","OR",0,"Connection",null,27.555200000000006,25.729748862974109,18.848385713150211,80.535456337570523,53.389753113182891,null,null,null,27.555200000000006,25.729748862974109,18.848385713150211,80.535456337570523,53.389753113182891,null,null,null,24.016000000000002,25.729748862974109,21.70420173029418,75.062172897153104,53.389753113182891,null,null,null,27.555200000000006,23.021354245818941,20.561875323436595,75.844070531498446,65.04958425284353,null,null,null,22.752000000000006,26.4068475172629,17.706059306292623,91.482023218405345,58.29915569830316]
[339,"Z8","Z8: EAD LA 10Gb Rental External WECLA","OR",0,"Rental",null,0,0.56053515295543066,6.8316523334682113,181.79300077375083,503.57060468494961,null,null,null,0,0.56053515295543066,6.8316523334682113,181.79300077375083,503.57060468494961,null,null,null,0,0.57299148968777358,8.602821456959969,175.45138446768973,622.97394394014384,null,null,null,0,0.56053515295543066,8.8558456174587921,232.52593122223945,607.39959534164018,null,null,null,0,0.62904500498331661,7.6750662017976197,211.38721020203585,441.2732102909352]
[349,"P2","Passive 2 - EAD 1000Mbit/s Rental External","OR",0,"Rental",null,0,0,0,0,1353.0517466045349,null,null,null,0,0,0,0,1353.0517466045349,null,null,null,0,0,0,383.62492207183095,2553.0446453762238,null,null,null,0,0,0,362.91052047559305,2232.3489143568218,null,null,null,0,0,0,374.09839023722344,2408.0876871709302]
[358,"P11","Passive 11 - WES MISBO Connection Internal","OR",0,"Connection",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[367,"P20","Passive 20 - EBD 1000Mbit/s Connection External","OR",0,"Connection",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[377,"P30","Passive 30 - EAD 10Gbit/s Connection External","OR",0,"Connection",null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,141.13434934010246,813.72785052743359,null,null,null,0,0,0,181.20953495519328,759.47932715893796,null,null,null,0,0,0,184.69433370433163,931.2663178258407]
[381,"P34","Passive 34 - WES 1000Mbit/s Rental External","OR",0,"Rental",null,0,0,0,0,4.1214521918181175,null,null,null,0,0,0,0,4.1214521918181175,null,null,null,0,0,0,0,8.9596786778654725,null,null,null,0,0,0,0,7.5523336455571828,null,null,null,0,0,0,0,8.112904352561026]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[4,"SO371","SO371: PC rental 2Mbit link per km distribution","BTW","TI","Distribution",null,{"$f":"IF($C$6,H15,FC.ServVolumes!J12)","v":327152.92000000004},{"$f":"IF($C$6,I15,FC.ServVolumes!K12)","v":265499.22030349605},{"$f":"IF($C$6,J15,FC.ServVolumes!L12)","v":297704.8677639977},{"$f":"IF($C$6,K15,FC.ServVolumes!M12)","v":195734.25104335544},{"$f":"IF($C$6,L15,FC.ServVolumes!N12)","v":197189.52317261486}]
[14,"SE381","SE381: PPC rental 64Kbit link","BTW","TI","Link",null,{"$f":"IF($C$6,H25,FC.ServVolumes!J22)","v":14642.36},{"$f":"IF($C$6,I25,FC.ServVolumes!K22)","v":11501.510792785471},{"$f":"IF($C$6,J25,FC.ServVolumes!L22)","v":12140.763382242067},{"$f":"IF($C$6,K25,FC.ServVolumes!M22)","v":11191.156326625294},{"$f":"IF($C$6,L25,FC.ServVolumes!N22)","v":9236.7690106068294}]
[23,"SZ383","SZ383: PC rental 2Mbit CLZ link  int","BTW","TI","Link",null,{"$f":"IF($C$6,H34,FC.ServVolumes!J31)","v":1676.7},{"$f":"IF($C$6,I34,FC.ServVolumes!K31)","v":1982.2790990626625},{"$f":"IF($C$6,J34,FC.ServVolumes!L31)","v":1571.4301379452147},{"$f":"IF($C$6,K34,FC.ServVolumes!M31)","v":1075.3837749226711},{"$f":"IF($C$6,L34,FC.ServVolumes!N31)","v":1028.2966640510501}]
[32,"SO391","SO391: PC rental 64Kbit link per km Distribution","BTW","TI","Distribution",null,{"$f":"IF($C$6,H43,FC.ServVolumes!J40)","v":663798.81139390019},{"$f":"IF($C$6,I43,FC.ServVolumes!K40)","v":506156.42130726238},{"$f":"IF($C$6,J43,FC.ServVolumes!L40)","v":409895.26109778514},{"$f":"IF($C$6,K43,FC.ServVolumes!M40)","v":162764.89742772855},{"$f":"IF($C$6,L43,FC.ServVolumes!N40)","v":72386.367171679492}]
[42,"SH438","SH438: RBS rental 2Mbit local end copper","BTW","TI","Local end",null,{"$f":"IF($C$6,H53,FC.ServVolumes!J50)","v":2178.8462196},{"$f":"IF($C$6,I53,FC.ServVolumes!K50)","v":1181.8868322611233},{"$f":"IF($C$6,J53,FC.ServVolumes!L50)","v":1167.0819251066116},{"$f":"IF($C$6,K53,FC.ServVolumes!M50)","v":595.44800997408493},{"$f":"IF($C$6,L53,FC.ServVolumes!N50)","v":327.25901184510673}]
[46,"ST438","ST438: Siteconnect PPC rental 2Mbit local end copper","BTW","TI","Local end",null,{"$f":"IF($C$6,H57,FC.ServVolumes!J54)","v":44.028144269999999},{"$f":"IF($C$6,I57,FC.ServVolumes!K54)","v":29.174204687999993},{"$f":"IF($C$6,J57,FC.ServVolumes!L54)","v":28.747265107199858},{"$f":"IF($C$6,K57,FC.ServVolumes!M54)","v":20.948502097920063},{"$f":"IF($C$6,L57,FC.ServVolumes!N54)","v":15.30151457587197}]
[53,"SE765","SE765: Extl 3rd Party POH Rental 64kbit eff","BTW",0,"Rental",null,{"$f":"IF($C$6,H64,FC.ServVolumes!J61)","v":2927.4},{"$f":"IF($C$6,I64,FC.ServVolumes!K61)","v":2424.4576582291083},{"$f":"IF($C$6,J64,FC.ServVolumes!L61)","v":2503.29177687019},{"$f":"IF($C$6,K64,FC.ServVolumes!M61)","v":1988.2813394184118},{"$f":"IF($C$6,L64,FC.ServVolumes!N61)","v":1267.7532192900808}]
[64,"SE763","SE763: External 3rd Party PoH Rental 2mbit Copper","BTW",0,"Rental",null,{"$f":"IF($C$6,H75,FC.ServVolumes!J72)","v":518.65795481999987},{"$f":"IF($C$6,I75,FC.ServVolumes!K72)","v":610.95668593365463},{"$f":"IF($C$6,J75,FC.ServVolumes!L72)","v":483.19102791367885},{"$f":"IF($C$6,K75,FC.ServVolumes!M72)","v":326.81127234542402},{"$f":"IF($C$6,L75,FC.ServVolumes!N72)","v":321.81115827510001}]
[72,"ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre","BTW","TI","Local end",null,{"$f":"IF($C$6,H83,FC.ServVolumes!J80)","v":1794.7091430300002},{"$f":"IF($C$6,I83,FC.ServVolumes!K80)","v":1742.2794377280006},{"$f":"IF($C$6,J83,FC.ServVolumes!L80)","v":1368.0120029568006},{"$f":"IF($C$6,K83,FC.ServVolumes!M80)","v":949.86493790208021},{"$f":"IF($C$6,L83,FC.ServVolumes!N80)","v":925.0858525655043}]
[82,"SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist","BTW",0,"Distribution",null,{"$f":"IF($C$6,H93,FC.ServVolumes!J90)","v":578.24000000000012},{"$f":"IF($C$6,I93,FC.ServVolumes!K90)","v":240.21273049482005},{"$f":"IF($C$6,J93,FC.ServVolumes!L90)","v":261.95607782111983},{"$f":"IF($C$6,K93,FC.ServVolumes!M90)","v":243.4962706361199},{"$f":"IF($C$6,L93,FC.ServVolumes!N90)","v":174.54157452677623}]
[91,"SPE436","SPE436: Prot Path PPC rental 140Mbit local end","BTW",0,"Local end",null,{"$f":"IF($C$6,H102,FC.ServVolumes!J99)","v":10.34},{"$f":"IF($C$6,I102,FC.ServVolumes!K99)","v":0},{"$f":"IF($C$6,J102,FC.ServVolumes!L99)","v":0},{"$f":"IF($C$6,K102,FC.ServVolumes!M99)","v":0},{"$f":"IF($C$6,L102,FC.ServVolumes!N99)","v":0}]
[100,"SO413","SO413: 2Mbit PC link connection cct provision","BTW","TI","Connection",null,{"$f":"IF($C$6,H111,FC.ServVolumes!J108)","v":221.39999999999995},{"$f":"IF($C$6,I111,FC.ServVolumes!K108)","v":184.67500218968917},{"$f":"IF($C$6,J111,FC.ServVolumes!L108)","v":195.17089127251529},{"$f":"IF($C$6,K111,FC.ServVolumes!M108)","v":126.18283795612118},{"$f":"IF($C$6,L111,FC.ServVolumes!N108)","v":140.04908388536526}]
[110,"SPO438","SPO438: Prot Path PC rental 2Mbit local end copper","BTW","TI","Local end",null,{"$f":"IF($C$6,H121,FC.ServVolumes!J118)","v":36.044881839999995},{"$f":"IF($C$6,I121,FC.ServVolumes!K118)","v":28.74768764119403},{"$f":"IF($C$6,J121,FC.ServVolumes!L118)","v":18.959418940126184},{"$f":"IF($C$6,K121,FC.ServVolumes!M118)","v":20.755023077608069},{"$f":"IF($C$6,L121,FC.ServVolumes!N118)","v":20.461623934879629}]
[114,"SO475","SO475: Other Single Payment","BTW","TI","Rental",null,{"$f":"IF($C$6,H125,FC.ServVolumes!J122)","v":9.7000000000000011},{"$f":"IF($C$6,I125,FC.ServVolumes!K122)","v":0},{"$f":"IF($C$6,J125,FC.ServVolumes!L122)","v":0},{"$f":"IF($C$6,K125,FC.ServVolumes!M122)","v":0},{"$f":"IF($C$6,L125,FC.ServVolumes!N122)","v":0}]
[121,"SQ101","SQ101: WS High Tisbo 3rd Pty Equipment Depn","BTW",0,0,null,{"$f":"IF($C$6,H132,FC.ServVolumes!J129)","v":0},{"$f":"IF($C$6,I132,FC.ServVolumes!K129)","v":0},{"$f":"IF($C$6,J132,FC.ServVolumes!L129)","v":0},{"$f":"IF($C$6,K132,FC.ServVolumes!M129)","v":0},{"$f":"IF($C$6,L132,FC.ServVolumes!N129)","v":0}]
[132,"SO461","SO461: Private circuit test systems","BTW",0,"Connection",null,{"$f":"IF($C$6,H143,FC.ServVolumes!J140)","v":238053.96040590003},{"$f":"IF($C$6,I143,FC.ServVolumes!K140)","v":0},{"$f":"IF($C$6,J143,FC.ServVolumes!L140)","v":0},{"$f":"IF($C$6,K143,FC.ServVolumes!M140)","v":0},{"$f":"IF($C$6,L143,FC.ServVolumes!N140)","v":0}]
[140,"SG102","SG102: PC rental 2Mbit link per km regional trunk","BTW","TI","Trunk",null,{"$f":"IF($C$6,H151,FC.ServVolumes!J148)","v":147922.95000000001},{"$f":"IF($C$6,I151,FC.ServVolumes!K148)","v":102896.64598262669},{"$f":"IF($C$6,J151,FC.ServVolumes!L148)","v":113944.15878824581},{"$f":"IF($C$6,K151,FC.ServVolumes!M148)","v":81029.480946295065},{"$f":"IF($C$6,L151,FC.ServVolumes!N148)","v":68355.769473807581}]
[150,"SG115","SG115: Prot Path PC rent 34Mb link per km regional trunk","BTW",0,"Trunk",null,{"$f":"IF($C$6,H161,FC.ServVolumes!J158)","v":115.2},{"$f":"IF($C$6,I161,FC.ServVolumes!K158)","v":88.165927782236693},{"$f":"IF($C$6,J161,FC.ServVolumes!L158)","v":72.175662930753973},{"$f":"IF($C$6,K161,FC.ServVolumes!M158)","v":54.797691571774024},{"$f":"IF($C$6,L161,FC.ServVolumes!N158)","v":46.601428977570777}]
[159,"SG205","SG205: PPC Rental 34Mbit link per km national trunk","BTW",0,"Trunk",null,{"$f":"IF($C$6,H170,FC.ServVolumes!J167)","v":643.68000000000006},{"$f":"IF($C$6,I170,FC.ServVolumes!K167)","v":369.47518796992478},{"$f":"IF($C$6,J170,FC.ServVolumes!L167)","v":327.48631578947368},{"$f":"IF($C$6,K170,FC.ServVolumes!M167)","v":196.57543859649118},{"$f":"IF($C$6,L170,FC.ServVolumes!N167)","v":137.99900032000505}]
[168,"SE770","SE770: PPCs 34 45Mb Link WECLA","BTW",0,"Link",null,{"$f":"IF($C$6,H179,FC.ServVolumes!J176)","v":18.05},{"$f":"IF($C$6,I179,FC.ServVolumes!K176)","v":0},{"$f":"IF($C$6,J179,FC.ServVolumes!L176)","v":0},{"$f":"IF($C$6,K179,FC.ServVolumes!M176)","v":0},{"$f":"IF($C$6,L179,FC.ServVolumes!N176)","v":0}]
[178,"SO774","SO774: PCs 140 155Mb Dist WECLA","BTW",0,"Distribution",null,{"$f":"IF($C$6,H189,FC.ServVolumes!J186)","v":1278.8},{"$f":"IF($C$6,I189,FC.ServVolumes!K186)","v":295.76543324595968},{"$f":"IF($C$6,J189,FC.ServVolumes!L186)","v":289.24316926081968},{"$f":"IF($C$6,K189,FC.ServVolumes!M186)","v":282.82199576097992},{"$f":"IF($C$6,L189,FC.ServVolumes!N186)","v":298.98325266160737}]
[186,"SD112","SD112: BES Other Bandwidth Rentals   External   Non WECLA","OR","Ethernet","Rental",null,{"$f":"IF($C$6,H197,FC.ServVolumes!J194)","v":785.21020565522201},{"$f":"IF($C$6,I197,FC.ServVolumes!K194)","v":408.33628871336157},{"$f":"IF($C$6,J197,FC.ServVolumes!L194)","v":283.76911594144474},{"$f":"IF($C$6,K197,FC.ServVolumes!M194)","v":336.75500258431481},{"$f":"IF($C$6,L197,FC.ServVolumes!N194)","v":173.20487630303754}]
[189,"SD103","SD103: WES 10Mb Rentals   External   Non WECLA","OR","Ethernet","Rental",null,{"$f":"IF($C$6,H200,FC.ServVolumes!J197)","v":10301.046947166666},{"$f":"IF($C$6,I200,FC.ServVolumes!K197)","v":6693.4174085366412},{"$f":"IF($C$6,J200,FC.ServVolumes!L197)","v":4768.8279639708917},{"$f":"IF($C$6,K200,FC.ServVolumes!M197)","v":2876.7074326812526},{"$f":"IF($C$6,L200,FC.ServVolumes!N197)","v":592.537007315658}]
[200,"SD125","SD125: EAD Other 100Mb Rental   External   Non WECLA","OR","Ethernet","Rental",null,{"$f":"IF($C$6,H211,FC.ServVolumes!J208)","v":11022.717886166667},{"$f":"IF($C$6,I211,FC.ServVolumes!K208)","v":10896.227199906836},{"$f":"IF($C$6,J211,FC.ServVolumes!L208)","v":11417.136816843053},{"$f":"IF($C$6,K211,FC.ServVolumes!M208)","v":15992.762751753169},{"$f":"IF($C$6,L211,FC.ServVolumes!N208)","v":12009.231311895635}]
[208,"SD146","SD146: EAD Other 1Gb Rental   Internal   Non WECLA","OR","Ethernet","Rental",null,{"$f":"IF($C$6,H219,FC.ServVolumes!J216)","v":9172.6128762213266},{"$f":"IF($C$6,I219,FC.ServVolumes!K216)","v":16106.423483639081},{"$f":"IF($C$6,J219,FC.ServVolumes!L216)","v":12521.581010643895},{"$f":"IF($C$6,K219,FC.ServVolumes!M216)","v":18319.890301431889},{"$f":"IF($C$6,L219,FC.ServVolumes!N216)","v":14880.340229282046}]
[218,"SD138","SD138: EAD LA 1Gb Connection   External   Non WECLA","OR","Ethernet","Connection",null,{"$f":"IF($C$6,H229,FC.ServVolumes!J226)","v":747.17483867209978},{"$f":"IF($C$6,I229,FC.ServVolumes!K226)","v":1162.1059067494718},{"$f":"IF($C$6,J229,FC.ServVolumes!L226)","v":2231.7949615756625},{"$f":"IF($C$6,K229,FC.ServVolumes!M226)","v":2054.4957853902893},{"$f":"IF($C$6,L229,FC.ServVolumes!N226)","v":565.13658989501062}]
[227,"SD120","SD120: WES 10Mb Connection   Internal   Non WECLA","OR","Ethernet","Connection",null,{"$f":"IF($C$6,H238,FC.ServVolumes!J235)","v":8.120000000000001},{"$f":"IF($C$6,I238,FC.ServVolumes!K235)","v":0.70520587033216831},{"$f":"IF($C$6,J238,FC.ServVolumes!L235)","v":0.61726706110500795},{"$f":"IF($C$6,K238,FC.ServVolumes!M235)","v":0},{"$f":"IF($C$6,L238,FC.ServVolumes!N235)","v":0}]
[236,"SD140","SD140: Other Ethernet Connection   External   Non WECLA","OR","Ethernet","Connection",null,{"$f":"IF($C$6,H247,FC.ServVolumes!J244)","v":1253.7},{"$f":"IF($C$6,I247,FC.ServVolumes!K244)","v":478.89430516960738},{"$f":"IF($C$6,J247,FC.ServVolumes!L244)","v":956.10446236369557},{"$f":"IF($C$6,K247,FC.ServVolumes!M244)","v":821.78906189457791},{"$f":"IF($C$6,L247,FC.ServVolumes!N244)","v":732.47699582427356}]
[246,"SD005","SD005: WES 1Gb Rentals   External   WECLA","OR",0,"Rental",null,{"$f":"IF($C$6,H257,FC.ServVolumes!J254)","v":101.27490749999997},{"$f":"IF($C$6,I257,FC.ServVolumes!K254)","v":95.898109182044976},{"$f":"IF($C$6,J257,FC.ServVolumes!L254)","v":60.554634439733775},{"$f":"IF($C$6,K257,FC.ServVolumes!M254)","v":41.592173261696679},{"$f":"IF($C$6,L257,FC.ServVolumes!N254)","v":9.2184631818148723}]
[254,"SD024","SD024: EAD Other 10Mb Rental   External   WECLA","OR",0,"Rental",null,{"$f":"IF($C$6,H265,FC.ServVolumes!J262)","v":166.00912533333329},{"$f":"IF($C$6,I265,FC.ServVolumes!K262)","v":130.62272696432942},{"$f":"IF($C$6,J265,FC.ServVolumes!L262)","v":127.15870621204311},{"$f":"IF($C$6,K265,FC.ServVolumes!M262)","v":61.537148493525947},{"$f":"IF($C$6,L265,FC.ServVolumes!N262)","v":28.99819810853668}]
[257,"SD027","SD027: EAD LA 10Mb Rentals   External   WECLA","OR",0,"Rental",null,{"$f":"IF($C$6,H268,FC.ServVolumes!J265)","v":96.799679999999995},{"$f":"IF($C$6,I268,FC.ServVolumes!K265)","v":106.35550065133924},{"$f":"IF($C$6,J268,FC.ServVolumes!L265)","v":93.782918233968942},{"$f":"IF($C$6,K268,FC.ServVolumes!M265)","v":65.81438836843985},{"$f":"IF($C$6,L268,FC.ServVolumes!N265)","v":35.332118663632947}]
[268,"SD055","SD055: EAD LA 10Mb Connection   Internal   WECLA","OR",0,"Connection",null,{"$f":"IF($C$6,H279,FC.ServVolumes!J276)","v":34.325676000000001},{"$f":"IF($C$6,I279,FC.ServVolumes!K276)","v":14.971585862830915},{"$f":"IF($C$6,J279,FC.ServVolumes!L276)","v":2.0684060555200401},{"$f":"IF($C$6,K279,FC.ServVolumes!M276)","v":0.25054465973768086},{"$f":"IF($C$6,L279,FC.ServVolumes!N276)","v":0.23467612052263551}]
[276,"SD054","SD054: EAD  1Gb Connection   Internal   WECLA","OR",0,"Connection",null,{"$f":"IF($C$6,H287,FC.ServVolumes!J284)","v":107.567544},{"$f":"IF($C$6,I287,FC.ServVolumes!K284)","v":216.62804638565959},{"$f":"IF($C$6,J287,FC.ServVolumes!L284)","v":164.96279073096696},{"$f":"IF($C$6,K287,FC.ServVolumes!M284)","v":273.22848335583024},{"$f":"IF($C$6,L287,FC.ServVolumes!N284)","v":305.16887651245679}]
[286,"SD314","SD314: EBD MISBO Rentals   External   Non WECLA","OR",0,"Rental",null,{"$f":"IF($C$6,H297,FC.ServVolumes!J294)","v":37.917833333333327},{"$f":"IF($C$6,I297,FC.ServVolumes!K294)","v":167.01571448463221},{"$f":"IF($C$6,J297,FC.ServVolumes!L294)","v":374.54370409986558},{"$f":"IF($C$6,K297,FC.ServVolumes!M294)","v":566.80413340324696},{"$f":"IF($C$6,L297,FC.ServVolumes!N294)","v":469.67877373669705}]
[295,"SD324","SD324: Other Ethernet main links  1Gb External non WECLA","OR",0,"Rental",null,{"$f":"IF($C$6,H306,FC.ServVolumes!J303)","v":8.5974933333333361},{"$f":"IF($C$6,I306,FC.ServVolumes!K303)","v":0},{"$f":"IF($C$6,J306,FC.ServVolumes!L303)","v":0},{"$f":"IF($C$6,K306,FC.ServVolumes!M303)","v":0},{"$f":"IF($C$6,L306,FC.ServVolumes!N303)","v":0}]
[304,"SD308","SD308: BES MISBO Connections   External   Non WECLA","OR",0,"Connection",null,{"$f":"IF($C$6,H315,FC.ServVolumes!J312)","v":0},{"$f":"IF($C$6,I315,FC.ServVolumes!K312)","v":0},{"$f":"IF($C$6,J315,FC.ServVolumes!L312)","v":0},{"$f":"IF($C$6,K315,FC.ServVolumes!M312)","v":0},{"$f":"IF($C$6,L315,FC.ServVolumes!N312)","v":0}]
[314,"SD201","SD201: WES MISBO rent Internal WECLA","OR",0,"Rental",null,{"$f":"IF($C$6,H325,FC.ServVolumes!J322)","v":197.97457499999999},{"$f":"IF($C$6,I325,FC.ServVolumes!K322)","v":230.71650946430333},{"$f":"IF($C$6,J325,FC.ServVolumes!L322)","v":223.34765111392522},{"$f":"IF($C$6,K325,FC.ServVolumes!M322)","v":128.87729921559955},{"$f":"IF($C$6,L325,FC.ServVolumes!N322)","v":73.682027987607924}]
[{"$f":"IF(B736=0,0,A735+1)","v":322},"SD209","SD209: Optical Services rent Internal WECLA","OR",0,"Rental",null,{"$f":"IF($C$6,H333,FC.ServVolumes!J330)","v":346.22563799999995},{"$f":"IF($C$6,I333,FC.ServVolumes!K330)","v":506.58207713502998},{"$f":"IF($C$6,J333,FC.ServVolumes!L330)","v":545.7516450025006},{"$f":"IF($C$6,K333,FC.ServVolumes!M330)","v":633.95471800724147},{"$f":"IF($C$6,L333,FC.ServVolumes!N330)","v":740.03856750740647}]
[325,"SD212","SD212: oth ether services   1Gb rental External WECLA","OR",0,"Rental",null,{"$f":"IF($C$6,H336,FC.ServVolumes!J333)","v":3.1466666666666665},{"$f":"IF($C$6,I336,FC.ServVolumes!K333)","v":2.915063201552643},{"$f":"IF($C$6,J336,FC.ServVolumes!L333)","v":2.0519745106144525},{"$f":"IF($C$6,K336,FC.ServVolumes!M333)","v":1.031468686948001},{"$f":"IF($C$6,L336,FC.ServVolumes!N333)","v":0.37751018230333611}]
[{"$f":"IF(B750=0,0,A749+1)","v":336},"Z5","Z5: EAD Other 10Gb Rental Internal WECLA","OR",0,"Rental",null,{"$f":"IF($C$6,H347,FC.ServVolumes!J344)","v":0},{"$f":"IF($C$6,I347,FC.ServVolumes!K344)","v":3.6251084949073101E-2},{"$f":"IF($C$6,J347,FC.ServVolumes!L344)","v":0.72399543412948109},{"$f":"IF($C$6,K347,FC.ServVolumes!M344)","v":54.948121501314048},{"$f":"IF($C$6,L347,FC.ServVolumes!N344)","v":115.08229955724082}]
[344,"Z13","Z13: EAD Other 10Gb Connection Internal WECLA","OR",0,"Connection",null,{"$f":"IF($C$6,H355,FC.ServVolumes!J352)","v":0},{"$f":"IF($C$6,I355,FC.ServVolumes!K352)","v":7.3021235521235628E-2},{"$f":"IF($C$6,J355,FC.ServVolumes!L352)","v":4.6747462686567145},{"$f":"IF($C$6,K355,FC.ServVolumes!M352)","v":41.301214280597002},{"$f":"IF($C$6,L355,FC.ServVolumes!N352)","v":44.360563486567145}]
[354,"P7","Passive 7 - EAD LA 1000Mbit/s Connection Internal","OR",0,"Connection",null,{"$f":"IF($C$6,H365,FC.ServVolumes!J362)","v":0},{"$f":"IF($C$6,I365,FC.ServVolumes!K362)","v":0},{"$f":"IF($C$6,J365,FC.ServVolumes!L362)","v":0},{"$f":"IF($C$6,K365,FC.ServVolumes!M362)","v":0},{"$f":"IF($C$6,L365,FC.ServVolumes!N362)","v":3405.3894291786219}]
[363,"P16","Passive 16 - OSA Connection External","OR",0,"Connection",null,{"$f":"IF($C$6,H374,FC.ServVolumes!J371)","v":0},{"$f":"IF($C$6,I374,FC.ServVolumes!K371)","v":0},{"$f":"IF($C$6,J374,FC.ServVolumes!L371)","v":0},{"$f":"IF($C$6,K374,FC.ServVolumes!M371)","v":0},{"$f":"IF($C$6,L374,FC.ServVolumes!N371)","v":0}]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal","OR",0,"Rental",null,{"$f":"IF($C$6,H383,FC.ServVolumes!J380)","v":0},{"$f":"IF($C$6,I383,FC.ServVolumes!K380)","v":0},{"$f":"IF($C$6,J383,FC.ServVolumes!L380)","v":0},{"$f":"IF($C$6,K383,FC.ServVolumes!M380)","v":0},{"$f":"IF($C$6,L383,FC.ServVolumes!N380)","v":0}]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal","OR",0,"Rental",null,{"$f":"IF($C$6,H393,FC.ServVolumes!J390)","v":0},{"$f":"IF($C$6,I393,FC.ServVolumes!K390)","v":0},{"$f":"IF($C$6,J393,FC.ServVolumes!L390)","v":0},{"$f":"IF($C$6,K393,FC.ServVolumes!M390)","v":0},{"$f":"IF($C$6,L393,FC.ServVolumes!N390)","v":2.0605731311728497}]
[0,0,0,0,0,0,null,{"$f":"IF($C$6,H401,FC.ServVolumes!J398)","v":0},{"$f":"IF($C$6,I401,FC.ServVolumes!K398)","v":0},{"$f":"IF($C$6,J401,FC.ServVolumes!L398)","v":0},{"$f":"IF($C$6,K401,FC.ServVolumes!M398)","v":0},{"$f":"IF($C$6,L401,FC.ServVolumes!N398)","v":0}]
[0,0,0,0,0,0,null,{"$f":"IF($C$6,H404,FC.ServVolumes!J401)","v":0},{"$f":"IF($C$6,I404,FC.ServVolumes!K401)","v":0},{"$f":"IF($C$6,J404,FC.ServVolumes!L401)","v":0},{"$f":"IF($C$6,K404,FC.ServVolumes!M401)","v":0},{"$f":"IF($C$6,L404,FC.ServVolumes!N401)","v":0}]
["Year-on-year volume changes"]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int","BTW",null,"km",null,0,-0.19835218058288706,0.27357784137207775,-0.17999997673603163,-0.10809485638976457]
[17,"SE383","SE383: PPC rental 2Mbit link","BTW",null,"links",null,0,-0.28946780523902327,-0.12697555143136663,0.1539013476074711,-0.19664597153193475]
[26,"SE388","SE388: PPC rental 140Mbit link","BTW",null,"links",null,0,9.8748043818466025E-2,-0.10455196022144664,-0.21759390903220333,-0.32888919018659724]
[35,"ST372","ST372: Siteconnect rental 2Mbit link per km trunk","BTW",null,"km",null,0,-5.0000000000000044E-2,-0.15789473684210531,-0.14400000000000002,-0.31214953271028034]
[45,"SO438","SO438: PC rental 2Mbit local end copper","BTW",null,"le",null,0,-0.36179493988152178,0.29516390648007929,-0.2009309082607873,-9.1495935621031976E-2]
[53,"SE765","SE765: Extl 3rd Party POH Rental 64kbit eff","BTW",null,"le",null,0,-0.17180513143775766,3.2516187021663256E-2,-0.20573328375475441,-0.36238740757839194]
[56,"SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff","BTW",null,"le",null,0,0.1223966503596432,-0.28867459293684983,-8.9883173453829679E-3,-0.30667294187039884]
[67,"SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre","BTW",null,"le",null,0,-0.1297976491129611,-4.8627284127550352E-3,-0.24803709666954354,-3.8923099542291117E-2]
[75,"SY765","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff","BTW",null,"le",null,0,0.2883031288745983,-0.40709854806879175,9.9781257580123794E-2,-0.12289950477580569]
[85,"SPE385","SPE385: Prot Path PPC rental 34Mbit link","BTW",null,"links",null,0,-0.15671992481202979,-0.25841305222748534,-0.39216832261835166,-0.38452143071654954]
[94,"SPO439","SPO439: Prot Path PC rental 2Mbit local end fibre","BTW",null,"le",null,0,-0.12928015910533242,-7.4838015346875397E-2,-8.0304131275969137E-2,-0.14723917565403666]
[103,"SL137","SL137: WH SDSL rentals  MPF   TISBO","BTW",null,"lines",null,0,-0.36161592270185094,6.9255284162348163E-2,-0.22678734542899848,-1]
[113,"SE474","SE474: Third Party Equipment PPC","BTW",null,"ccts",null,0,-8.2203358547866423E-2,-0.34486158470972228,-0.18489596345984982,7.3684210526315796E-2]
[121,"SQ101","SQ101: WS High Tisbo 3rd Pty Equipment Depn","BTW",null,"N/A",null,0,0,0,0,0]
[124,"SP373","SP373: PC rental 34Mb link km dist Non SMP","BTW",null,"km",null,0,-0.51500005206543586,-0.24124012366884284,-1,0]
[139,"SG101","SG101: PPC rental 2Mbit link per km regional trunk","BTW",null,"km",null,0,-0.24582462923123305,-0.22446088486934057,0.17370217726156256,-0.19653572684369469]
[143,"SG105","SG105: PPC Rental 34Mbit link per km regional trunk","BTW",null,"km",null,0,-0.3326003688466449,-0.2664470188117759,-0.43204868154158216,-0.22226713925596364]
[153,"SG218","SG218: PPC rental 64kbit link per km national trunk  ext","BTW",null,"km",null,0,-0.43706141622687478,-6.5057820588765414E-2,-0.12828296741136613,-0.1241043200046269]
[162,"SG208","SG208: PC rental 140Mbit link per km national trunk","BTW",null,"km",null,0,-0.52723192712002243,-0.11080917600892037,-9.6698968226242576E-2,0.21649484536082486]
[171,"SE774","SE774: PPCs 140 155Mb Dist WECLA","BTW",null,"km",null,0,-1,0,0,0]
[181,"SG109","SG109: PC Rental 622Mbit link per km regional trunk","BTW",null,"km",null,0,0,0,0,0]
[189,"SD103","SD103: WES 10Mb Rentals   External   Non WECLA","OR",null,"le",null,0,-0.35021969680686815,-0.28753465189712646,-0.39676846084296868,-0.79402249926980573]
[192,"SD106","SD106: WES Other Bandwidth Rentals   External   Non WECLA","OR",null,"le",null,0,-0.17035190532927447,-0.62255560517092956,-0.32067490710027602,-0.45076557171229836]
[207,"SD145","SD145: EAD Other 100Mb Rental   Internal   Non WECLA","OR",null,"ccts",null,0,-2.7490097325832408E-2,0.20709302477922642,9.8851626974285622E-3,-1.7894362043595846E-2]
[211,"SD149","SD149: EAD LA 1Gb Rentals   Internal   Non WECLA","OR",null,"ccts",null,0,0.50879012535381962,0.35432400584698986,-4.4897411640999696E-2,-9.6615858324122117E-2]
[221,"SD153","SD153: EAD Other 100Mb Connection   Internal   Non WECLA","OR",null,"ccts",null,0,9.9864812783065693E-2,-0.18374170206445384,2.1899602313157018E-2,-9.3365048522645711E-2]
[230,"SD159","SD159: Other Ethernet Connection   Internal   Non WECLA","OR",null,"ccts",null,0,-0.22677438526358407,-0.61693806863703315,-4.4238191270851934E-2,1.4010530517992725E-2]
[239,"SD043","SD043: EBD Rentals AISBO   External   WECLA","OR",null,"ccts",null,0,2.1969819961756176E-2,-0.25066535012397595,-8.226586708599859E-2,-1.042364431032039E-2]
[249,"SD017","SD017: WES 100Mb Rentals   Internal   WECLA","OR",null,"le",null,0,-0.47108597854212453,-0.24093206142908141,-0.48883408535588557,-0.86348421122151175]
[{"$f":"IF(B1076=0,0,A1075+1)","v":257},"SD027","SD027: EAD LA 10Mb Rentals   External   WECLA","OR",null,"ccts",null,{"$f":"IF(OR(P$8<2,O671=0),0,H671/O671-1)","v":0},{"$f":"IF(OR(Q$8<2,H671=0),0,I671/H671-1)","v":9.8717481827824693E-2},{"$f":"IF(OR(R$8<2,I671=0),0,J671/I671-1)","v":-0.11821280836791381},{"$f":"IF(OR(S$8<2,J671=0),0,K671/J671-1)","v":-0.2982262696896828},{"$f":"IF(OR(T$8<2,K671=0),0,L671/K671-1)","v":-0.46315510119401404}]
[260,"SD031","SD031: Other Ethernet Rentals   External   WECLA","OR",null,"ccts",null,0,0.15759070371946238,8.5212894806252049E-2,-0.10513123393767176,0.52058485606829641]
[275,"SD053","SD053: EAD  100Mb Connection   Internal   WECLA","OR",null,"ccts",null,0,0.26505952279061051,-9.4053456222137344E-2,0.17340274745076756,-0.25938962091993667]
[279,"SD035","SD035: EAD  1Gb Connection   External   WECLA","OR",null,"ccts",null,0,-0.13321877728290121,0.83564433340312472,-0.30609088469571399,-0.17867332341554365]
[289,"SD306","SD306: BES MISBO Rentals   External   Non WECLA","OR",null,"le",null,0,-0.82109068901526638,-0.26352166529198806,4.3219431771144956E-2,-0.32692459938877783]
[298,"SD309","SD309: Optical Services Rentals   Internal   Non WECLA","OR",null,"ccts",null,0,0.31976690290885368,0.32663166575290159,-0.20653815766914185,2.3318149280262768E-2]
[307,"SD316","SD316: Optical Services Connections   External   Non WECLA","OR",null,"ccts",null,0,-1.6289310117498235E-2,0.50058247960267166,0.42563953375938701,0.16029918945933486]
[317,"SD222","SD222: WES BES EBD MBO Main link External WECLA","OR",null,"fibre km",null,0,-0.70516144627711252,-0.20243636650365227,2.7548215817396526,2.6447021491460765]
[325,"SD212","SD212: oth ether services   1Gb rental External WECLA","OR",null,"ccts",null,0,-7.3602796116744806E-2,-0.29607889478296245,-0.49732870383505234,-0.63400713266405984]
[328,"SD216","SD216: Optical Services conns External WECLA","OR",null,"ccts",null,0,-0.1550661789604989,0.33319159519483255,0.41120438481507193,-0.11236964352127454]
[343,"Z12","Z12: EAD LA 10Gb Connection External Non WECLA","OR",null,"ccts",null,0,0,62.583333333333343,2.6218228523769804,0.28242295423569086]
[347,"Z16","Z16: EAD LA 10Gb Connection External WECLA","OR",null,"ccts",null,0,0,50.493749999999999,1.5666229396771452,0.84348299671380556]
[357,"P10","Passive 10 - WES MISBO Rental External","OR",null,"le",null,0,0,0,0,0]
[364,"P17","Passive 17 - EBD 1000Mbit/s Rental Internal","OR",null,"ccts",null,0,0,0,0,0]
[370,"P23","Passive 23 - EBD MISBO Connection Internal","OR",null,"ccts",null,0,0,0,0,0]
[371,"P24","Passive 24 - EBD MISBO Connection External","OR",null,"ccts",null,0,0,0,0,0]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal","OR",null,"ccts",null,0,0,0,0,0]
[373,"P26","Passive 26 - EAD 10Gbit/s Rental External","OR",null,"ccts",null,0,0,0,0,0]
[374,"P27","Passive 27 - EAD LA 10Gbit/s Rental Internal","OR",null,"ccts",null,0,0,0,0,0]
[375,"P28","Passive 28 - EAD LA 10Gbit/s Rental External","OR",null,"ccts",null,0,0,0,0,0]
[376,"P29","Passive 29 - EAD 10Gbit/s Connection Internal","OR",null,"ccts",null,0,0,0,0,0]
[377,"P30","Passive 30 - EAD 10Gbit/s Connection External","OR",null,"ccts",null,0,0,0,0,0]
[378,"P31","Passive 31 - EAD LA 10Gbit/s Connection Internal","OR",null,"ccts",null,0,0,0,0,0]
[379,"P32","Passive 32 - EAD LA 10Gbit/s Connection External","OR",null,"ccts",null,0,0,0,0,0]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal","OR",null,"le",null,0,0,0,0,0]
[381,"P34","Passive 34 - WES 1000Mbit/s Rental External","OR",null,"le",null,0,0,0,0,0]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal","OR",null,"le",null,0,0,0,0,0]
[383,"P36","Passive 36 - BES 1000Mbit/s Rental External","OR",null,"le",null,0,0,0,0,0]
[384,"P37","Passive 37 - BES MISBO Rental Internal","OR",null,"le",null,0,0,0,0,0]
[385,"P38","Passive 38 - BES MISBO Rental External","OR",null,"le",null,{"$f":"IF(OR(P$8<2,O799=0),0,H799/O799-1)","v":0},{"$f":"IF(OR(Q$8<2,H799=0),0,I799/H799-1)","v":0},{"$f":"IF(OR(R$8<2,I799=0),0,J799/I799-1)","v":0},{"$f":"IF(OR(S$8<2,J799=0),0,K799/J799-1)","v":0},{"$f":"IF(OR(T$8<2,K799=0),0,L799/K799-1)","v":0}]
[0,0,0,0,null,0,null,0,0,0,0,0]
[0,0,0,0,null,0,null,0,0,0,0,0]
[0,0,0,0,null,0,null,0,0,0,0,0]
[0,0,0,0,null,0,null,0,0,0,0,0]
[0,0,0,0,null,0,null,0,0,0,0,0]
[0,0,0,0,null,0,null,0,0,0,0,0]
[0,0,0,0,null,0,null,0,0,0,0,0]
[0,0,0,0,null,0,null,0,0,0,0,0]
[0,0,0,0,null,0,null,0,0,0,0,0]
[0,0,0,0,null,0,null,0,0,0,0,0]
[0,0,0,0,null,0,null,0,0,0,0,0]
[0,0,0,0,null,0,null,0,0,0,0,0]
[0,0,0,0,null,0,null,0,0,0,0,0]
[0,0,0,0,null,0,null,0,0,0,0,0]
[{"$f":"IF(B1219=0,0,A1218+1)","v":0},0,0,0,null,0,null,0,0,0,0,0]

{"sheet":"MEAmapping","index":22,"n_rows":428,"n_cols":17,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["MEA mapping"]
[]
[null,"Selected options"]
[null,{"$f":"MEA.Map_scenario","v":1},{"$f":"'Control panel'!H20","v":"Base case"},"MEA mapping"]
[null,{"$f":"'Control panel'!G32","v":1},{"$f":"'Control panel'!H32","v":0.5},"Legacy Ethernet conversion factor"]
["Bandwidths",null,null,null,null,null,null,"Scenarios"]
[null,null,null,null,null,null,null,1,2,3]
[null,null,"Option if bandwidth variant is not available?",null,"Use alternative bandwidth?","MEA bandwidth",null,"Base case","<Enter scenario name>","<Enter scenario name>"]
[null,1,{"$f":"INDEX(List_ServBandwidth,MATCH(0,COUNTIF($C$8:C9,List_ServBandwidth),0))","v":"2Mbit/s"},null,{"$f":"IF(ISBLANK(INDEX(H10:L10,,MATCH($B$5,$H$8:$L$8,0))),FALSE,TRUE)","v":false},{"$f":"INDEX(H10:L10,,MATCH($B$5,$H$8:$L$8,0))","v":0}]
[null,2,{"$f":"INDEX(List_ServBandwidth,MATCH(0,COUNTIF($C$8:C10,List_ServBandwidth),0))","v":"34/45Mbit/s"},null,false,0]
[null,3,{"$f":"INDEX(List_ServBandwidth,MATCH(0,COUNTIF($C$8:C11,List_ServBandwidth),0))","v":"140/155Mbit/s"},null,false,0]
[null,4,{"$f":"INDEX(List_ServBandwidth,MATCH(0,COUNTIF($C$8:C12,List_ServBandwidth),0))","v":"64Kbit/s"},null,false,0]
[null,5,{"$f":"INDEX(List_ServBandwidth,MATCH(0,COUNTIF($C$8:C13,List_ServBandwidth),0))","v":"Sub 2Mbit/s"},null,false,0]
[null,6,{"$f":"INDEX(List_ServBandwidth,MATCH(0,COUNTIF($C$8:C14,List_ServBandwidth),0))","v":"unspecified"},null,false,0]
[null,7,{"$f":"INDEX(List_ServBandwidth,MATCH(0,COUNTIF($C$8:C15,List_ServBandwidth),0))","v":"Up to 8Mbit/s"},null,false,0]
[null,8,{"$f":"INDEX(List_ServBandwidth,MATCH(0,COUNTIF($C$8:C16,List_ServBandwidth),0))","v":"Up to 34/45Mbit/s"},null,false,0]
[null,9,{"$f":"INDEX(List_ServBandwidth,MATCH(0,COUNTIF($C$8:C17,List_ServBandwidth),0))","v":"Up to 140/155Mbit/s"},null,false,0]
[null,10,{"$f":"INDEX(List_ServBandwidth,MATCH(0,COUNTIF($C$8:C18,List_ServBandwidth),0))","v":"622Mbit/s"},null,false,0]
[null,11,{"$f":"INDEX(List_ServBandwidth,MATCH(0,COUNTIF($C$8:C19,List_ServBandwidth),0))","v":"1000Mbit/s"},null,{"$f":"IF(ISBLANK(INDEX(H20:L20,,MATCH($B$5,$H$8:$L$8,0))),FALSE,TRUE)","v":false},{"$f":"INDEX(H20:L20,,MATCH($B$5,$H$8:$L$8,0))","v":0}]
[null,12,{"$f":"INDEX(List_ServBandwidth,MATCH(0,COUNTIF($C$8:C20,List_ServBandwidth),0))","v":"Other Bdwidth"},null,{"$f":"IF(ISBLANK(INDEX(H21:L21,,MATCH($B$5,$H$8:$L$8,0))),FALSE,TRUE)","v":true},{"$f":"INDEX(H21:L21,,MATCH($B$5,$H$8:$L$8,0))","v":"100Mbit/s"},null,"100Mbit/s"]
[null,13,{"$f":"INDEX(List_ServBandwidth,MATCH(0,COUNTIF($C$8:C21,List_ServBandwidth),0))","v":0},null,false,0]
[null,14,{"$f":"INDEX(List_ServBandwidth,MATCH(0,COUNTIF($C$8:C22,List_ServBandwidth),0))","v":"10Mbit/s"},null,false,0]
[null,15,{"$f":"INDEX(List_ServBandwidth,MATCH(0,COUNTIF($C$8:C23,List_ServBandwidth),0))","v":"100Mbit/s"},null,false,0]
[null,16,{"$f":"INDEX(List_ServBandwidth,MATCH(0,COUNTIF($C$8:C24,List_ServBandwidth),0))","v":"Above 1Gbit/s"},null,{"$f":"IF(ISBLANK(INDEX(H25:L25,,MATCH($B$5,$H$8:$L$8,0))),FALSE,TRUE)","v":false},{"$f":"INDEX(H25:L25,,MATCH($B$5,$H$8:$L$8,0))","v":0}]
[]
["Service mappings"]
[null,"Service code","Service name","Market","Units","Technology",null,"Mapped to MEA?","Bandwidth","Charging element","Customer type","Geography","Use alternative bandwidth?","Convert to circuits","Label for MEA mapping","MEA mapping - service code","MEA mapping - service name"]
[{"$f":"IF(B29=0,0,A28+1)","v":1},{"$f":"List_ServCode","v":"SE371"},{"$f":"List_ServNames","v":"SE371: PPC rental 2Mbit link per km distribution"},{"$f":"List_ServMarket","v":"SW100"},{"$f":"List_Unit","v":"km"},{"$f":"List_Tech","v":"TI"},null,{"$f":"List_ServMEA","v":0},{"$f":"IF($H29=0,0,ifINDEX(Lists!$C$6:$N$340,MATCH($B29,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H29=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B29,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H29=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B29,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H29=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B29,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"INDEX($F$10:$F$24,MATCH(I29,$C$10:$C$24,0))","v":0},{"$f":"IF(A29=0,0,IF(OR(E29&F29=\"leAI\",E29&F29=\"leMI\"),$C$6,1))","v":1},{"$f":"IF(H29=0,0,IF(M29=0,H29&I29&J29&K29&L29,H29&M29&J29&K29&L29))","v":0},{"$f":"IF($O29=0,0,INDEX(List_ServCode,MATCH($O29,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O29=0,0,INDEX(List_ServNames,MATCH($O29,Lists!$U$6:$U$405,0)))","v":0}]
[{"$f":"IF(B30=0,0,A29+1)","v":2},"SE745","SE745: Netstream 16 LL 2mbit rentals Per km","SW100","km","TI",null,0,{"$f":"IF($H30=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B30,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H30=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B30,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H30=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B30,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H30=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B30,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,{"$f":"IF(A30=0,0,IF(OR(E30&F30=\"leAI\",E30&F30=\"leMI\"),$C$6,1))","v":1},{"$f":"IF(H30=0,0,IF(M30=0,H30&I30&J30&K30&L30,H30&M30&J30&K30&L30))","v":0},{"$f":"IF($O30=0,0,INDEX(List_ServCode,MATCH($O30,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O30=0,0,INDEX(List_ServNames,MATCH($O30,Lists!$U$6:$U$405,0)))","v":0}]
[3,"SH371","SH371: PPC RBS rental 2Mbit link per km distribution","SW100","km","TI",null,0,{"$f":"IF($H31=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B31,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H31=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B31,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H31=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B31,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H31=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B31,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O31=0,0,INDEX(List_ServCode,MATCH($O31,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O31=0,0,INDEX(List_ServNames,MATCH($O31,Lists!$U$6:$U$405,0)))","v":0}]
[4,"SO371","SO371: PC rental 2Mbit link per km distribution","SW100","km","TI",null,0,{"$f":"IF($H32=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B32,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H32=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B32,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H32=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B32,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H32=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B32,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O32=0,0,INDEX(List_ServCode,MATCH($O32,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O32=0,0,INDEX(List_ServNames,MATCH($O32,Lists!$U$6:$U$405,0)))","v":0}]
[5,"ST371","ST371: Siteconnect rental 2Mbit link per km distribution","SW100","km","TI",null,0,{"$f":"IF($H33=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B33,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H33=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B33,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H33=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B33,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H33=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B33,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O33=0,0,INDEX(List_ServCode,MATCH($O33,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O33=0,0,INDEX(List_ServNames,MATCH($O33,Lists!$U$6:$U$405,0)))","v":0}]
[6,"SY371","SY371: PPC rental 2Mbit CLZ link per km dist  ext","SW100","km","TI",null,0,{"$f":"IF($H34=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B34,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H34=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B34,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H34=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B34,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H34=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B34,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O34=0,0,INDEX(List_ServCode,MATCH($O34,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O34=0,0,INDEX(List_ServNames,MATCH($O34,Lists!$U$6:$U$405,0)))","v":0}]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int","SW100","km","TI",null,0,{"$f":"IF($H35=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B35,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H35=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B35,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H35=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B35,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H35=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B35,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O35=0,0,INDEX(List_ServCode,MATCH($O35,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O35=0,0,INDEX(List_ServNames,MATCH($O35,Lists!$U$6:$U$405,0)))","v":0}]
[8,"SE373","SE373: PPC rental 34Mbit link per km distribution","SW111","km","TI",null,0,{"$f":"IF($H36=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B36,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H36=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B36,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H36=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B36,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H36=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B36,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O36=0,0,INDEX(List_ServCode,MATCH($O36,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O36=0,0,INDEX(List_ServNames,MATCH($O36,Lists!$U$6:$U$405,0)))","v":0}]
[9,"SO373","SO373: PC rental 34Mbit link per km distribution","SW111","km","TI",null,0,{"$f":"IF($H37=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B37,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H37=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B37,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H37=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B37,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H37=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B37,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O37=0,0,INDEX(List_ServCode,MATCH($O37,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O37=0,0,INDEX(List_ServNames,MATCH($O37,Lists!$U$6:$U$405,0)))","v":0}]
[10,"SE375","SE375: PPC rental 140Mbit link per km distribution","SW112","km","TI",null,0,{"$f":"IF($H38=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B38,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H38=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B38,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H38=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B38,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H38=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B38,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O38=0,0,INDEX(List_ServCode,MATCH($O38,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O38=0,0,INDEX(List_ServNames,MATCH($O38,Lists!$U$6:$U$405,0)))","v":0}]
[11,"SE753","SE753: Netstream 16 LL 155mbit rentals Per km","SW112","km","TI",null,0,{"$f":"IF($H39=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B39,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H39=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B39,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H39=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B39,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H39=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B39,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O39=0,0,INDEX(List_ServCode,MATCH($O39,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O39=0,0,INDEX(List_ServNames,MATCH($O39,Lists!$U$6:$U$405,0)))","v":0}]
[12,"SO375","SO375: PC rental 140Mbit link per km distribution","SW112","km","TI",null,0,{"$f":"IF($H40=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B40,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H40=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B40,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H40=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B40,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H40=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B40,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O40=0,0,INDEX(List_ServCode,MATCH($O40,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O40=0,0,INDEX(List_ServNames,MATCH($O40,Lists!$U$6:$U$405,0)))","v":0}]
[13,"ST375","ST375: Site Connect PPC rental 140Mbit link km dist","SW112","km","TI",null,0,{"$f":"IF($H41=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B41,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H41=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B41,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H41=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B41,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H41=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B41,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O41=0,0,INDEX(List_ServCode,MATCH($O41,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O41=0,0,INDEX(List_ServNames,MATCH($O41,Lists!$U$6:$U$405,0)))","v":0}]
[14,"SE381","SE381: PPC rental 64Kbit link","SW100","links","TI",null,0,{"$f":"IF($H42=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B42,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H42=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B42,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H42=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B42,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H42=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B42,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O42=0,0,INDEX(List_ServCode,MATCH($O42,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O42=0,0,INDEX(List_ServNames,MATCH($O42,Lists!$U$6:$U$405,0)))","v":0}]
[15,"SH381","SH381: RBS PPC rental 64Kbit link","SW100","links","TI",null,0,{"$f":"IF($H43=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B43,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H43=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B43,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H43=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B43,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H43=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B43,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O43=0,0,INDEX(List_ServCode,MATCH($O43,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O43=0,0,INDEX(List_ServNames,MATCH($O43,Lists!$U$6:$U$405,0)))","v":0}]
[16,"SO381","SO381: PC rental 64Kbit link","SW100","links","TI",null,0,{"$f":"IF($H44=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B44,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H44=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B44,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H44=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B44,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H44=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B44,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O44=0,0,INDEX(List_ServCode,MATCH($O44,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O44=0,0,INDEX(List_ServNames,MATCH($O44,Lists!$U$6:$U$405,0)))","v":0}]
[17,"SE383","SE383: PPC rental 2Mbit link","SW100","links","TI",null,0,{"$f":"IF($H45=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B45,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H45=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B45,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H45=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B45,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H45=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B45,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O45=0,0,INDEX(List_ServCode,MATCH($O45,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O45=0,0,INDEX(List_ServNames,MATCH($O45,Lists!$U$6:$U$405,0)))","v":0}]
[18,"SE744","SE744: Netstream 16 LL 2mbit rentals Links","SW100","links","TI",null,0,{"$f":"IF($H46=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B46,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H46=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B46,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H46=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B46,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H46=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B46,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O46=0,0,INDEX(List_ServCode,MATCH($O46,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O46=0,0,INDEX(List_ServNames,MATCH($O46,Lists!$U$6:$U$405,0)))","v":0}]
[19,"SH383","SH383: PPC RBS rental 2Mbit link","SW100","links","TI",null,0,{"$f":"IF($H47=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B47,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H47=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B47,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H47=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B47,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H47=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B47,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O47=0,0,INDEX(List_ServCode,MATCH($O47,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O47=0,0,INDEX(List_ServNames,MATCH($O47,Lists!$U$6:$U$405,0)))","v":0}]
[20,"SO383","SO383: PC rental 2Mbit link","SW100","links","TI",null,0,{"$f":"IF($H48=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B48,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H48=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B48,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H48=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B48,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H48=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B48,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O48=0,0,INDEX(List_ServCode,MATCH($O48,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O48=0,0,INDEX(List_ServNames,MATCH($O48,Lists!$U$6:$U$405,0)))","v":0}]
[21,"ST383","ST383: Siteconnect PPC rental 2Mbit link","SW100","links","TI",null,0,{"$f":"IF($H49=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B49,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H49=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B49,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H49=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B49,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H49=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B49,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O49=0,0,INDEX(List_ServCode,MATCH($O49,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O49=0,0,INDEX(List_ServNames,MATCH($O49,Lists!$U$6:$U$405,0)))","v":0}]
[22,"SY383","SY383: PPC rental 2Mbit CLZ link  et","SW100","links","TI",null,0,{"$f":"IF($H50=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B50,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H50=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B50,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H50=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B50,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H50=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B50,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O50=0,0,INDEX(List_ServCode,MATCH($O50,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O50=0,0,INDEX(List_ServNames,MATCH($O50,Lists!$U$6:$U$405,0)))","v":0}]
[23,"SZ383","SZ383: PC rental 2Mbit CLZ link  int","SW100","links","TI",null,0,{"$f":"IF($H51=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B51,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H51=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B51,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H51=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B51,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H51=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B51,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O51=0,0,INDEX(List_ServCode,MATCH($O51,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O51=0,0,INDEX(List_ServNames,MATCH($O51,Lists!$U$6:$U$405,0)))","v":0}]
[24,"SE385","SE385: PPC rental 34Mbit link","SW111","links","TI",null,0,{"$f":"IF($H52=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B52,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H52=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B52,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H52=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B52,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H52=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B52,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O52=0,0,INDEX(List_ServCode,MATCH($O52,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O52=0,0,INDEX(List_ServNames,MATCH($O52,Lists!$U$6:$U$405,0)))","v":0}]
[25,"SO385","SO385: PC rental 34Mbit link","SW111","links","TI",null,0,{"$f":"IF($H53=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B53,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H53=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B53,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H53=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B53,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H53=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B53,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O53=0,0,INDEX(List_ServCode,MATCH($O53,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O53=0,0,INDEX(List_ServNames,MATCH($O53,Lists!$U$6:$U$405,0)))","v":0}]
[26,"SE388","SE388: PPC rental 140Mbit link","SW112","links","TI",null,0,{"$f":"IF($H54=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B54,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H54=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B54,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H54=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B54,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H54=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B54,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O54=0,0,INDEX(List_ServCode,MATCH($O54,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O54=0,0,INDEX(List_ServNames,MATCH($O54,Lists!$U$6:$U$405,0)))","v":0}]
[27,"SE752","SE752: Netstream 16 LL 155mbit rentals Links","SW112","links","TI",null,0,{"$f":"IF($H55=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B55,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H55=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B55,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H55=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B55,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H55=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B55,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O55=0,0,INDEX(List_ServCode,MATCH($O55,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O55=0,0,INDEX(List_ServNames,MATCH($O55,Lists!$U$6:$U$405,0)))","v":0}]
[28,"SO388","SO388: PC rental 140Mbit link","SW112","links","TI",null,0,{"$f":"IF($H56=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B56,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H56=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B56,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H56=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B56,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H56=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B56,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O56=0,0,INDEX(List_ServCode,MATCH($O56,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O56=0,0,INDEX(List_ServNames,MATCH($O56,Lists!$U$6:$U$405,0)))","v":0}]
[29,"ST388","ST388: Site Connect PPC rental 140Mbit link","SW112","links","TI",null,0,{"$f":"IF($H57=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B57,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H57=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B57,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H57=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B57,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H57=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B57,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O57=0,0,INDEX(List_ServCode,MATCH($O57,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O57=0,0,INDEX(List_ServNames,MATCH($O57,Lists!$U$6:$U$405,0)))","v":0}]
[30,"SE391","SE391: PPC rental 64Kbit Distribution","SW100","km","TI",null,0,{"$f":"IF($H58=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B58,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H58=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B58,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H58=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B58,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H58=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B58,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O58=0,0,INDEX(List_ServCode,MATCH($O58,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O58=0,0,INDEX(List_ServNames,MATCH($O58,Lists!$U$6:$U$405,0)))","v":0}]
[31,"SH391","SH391: RBS PPC rental 64Kbit link per km transmission","SW100","km","TI",null,0,{"$f":"IF($H59=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B59,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H59=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B59,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H59=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B59,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H59=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B59,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O59=0,0,INDEX(List_ServCode,MATCH($O59,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O59=0,0,INDEX(List_ServNames,MATCH($O59,Lists!$U$6:$U$405,0)))","v":0}]
[32,"SO391","SO391: PC rental 64Kbit link per km Distribution","SW100","km","TI",null,0,{"$f":"IF($H60=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B60,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H60=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B60,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H60=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B60,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H60=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B60,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O60=0,0,INDEX(List_ServCode,MATCH($O60,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O60=0,0,INDEX(List_ServNames,MATCH($O60,Lists!$U$6:$U$405,0)))","v":0}]
[33,"SE746","SE746: Netstream 16 LL 2mbit rentals Trunk","SW100","km","TI",null,0,{"$f":"IF($H61=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B61,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H61=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B61,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H61=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B61,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H61=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B61,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O61=0,0,INDEX(List_ServCode,MATCH($O61,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O61=0,0,INDEX(List_ServNames,MATCH($O61,Lists!$U$6:$U$405,0)))","v":0}]
[34,"SH372","SH372: PPC RBS rental 2Mbit link per km trunk","SW100","km","TI",null,0,{"$f":"IF($H62=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B62,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H62=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B62,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H62=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B62,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H62=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B62,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O62=0,0,INDEX(List_ServCode,MATCH($O62,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O62=0,0,INDEX(List_ServNames,MATCH($O62,Lists!$U$6:$U$405,0)))","v":0}]
[35,"ST372","ST372: Siteconnect rental 2Mbit link per km trunk","SW100","km","TI",null,0,{"$f":"IF($H63=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B63,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H63=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B63,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H63=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B63,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H63=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B63,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O63=0,0,INDEX(List_ServCode,MATCH($O63,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O63=0,0,INDEX(List_ServNames,MATCH($O63,Lists!$U$6:$U$405,0)))","v":0}]
[36,"SE754","SE754: Netstream 16 LL 155mbit rentals Trunk","SW112","km","TI",null,0,{"$f":"IF($H64=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B64,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H64=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B64,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H64=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B64,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H64=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B64,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O64=0,0,INDEX(List_ServCode,MATCH($O64,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O64=0,0,INDEX(List_ServNames,MATCH($O64,Lists!$U$6:$U$405,0)))","v":0}]
[37,"ST376","ST376: Site Con PPC rental 140Mbit link per km trunk","SW112","km","TI",null,0,{"$f":"IF($H65=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B65,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H65=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B65,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H65=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B65,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H65=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B65,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O65=0,0,INDEX(List_ServCode,MATCH($O65,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O65=0,0,INDEX(List_ServNames,MATCH($O65,Lists!$U$6:$U$405,0)))","v":0}]
[38,"SE432","SE432: PPC rental 64kbit link local end","SW100","le","TI",null,0,{"$f":"IF($H66=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B66,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H66=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B66,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H66=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B66,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H66=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B66,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O66=0,0,INDEX(List_ServCode,MATCH($O66,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O66=0,0,INDEX(List_ServNames,MATCH($O66,Lists!$U$6:$U$405,0)))","v":0}]
[39,"SE438","SE438: PPC rental 2Mbit local end copper","SW100","le","TI",null,0,{"$f":"IF($H67=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B67,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H67=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B67,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H67=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B67,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H67=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B67,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O67=0,0,INDEX(List_ServCode,MATCH($O67,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O67=0,0,INDEX(List_ServNames,MATCH($O67,Lists!$U$6:$U$405,0)))","v":0}]
[40,"SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends","SW100","le","TI",null,0,{"$f":"IF($H68=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B68,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H68=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B68,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H68=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B68,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H68=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B68,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O68=0,0,INDEX(List_ServCode,MATCH($O68,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O68=0,0,INDEX(List_ServNames,MATCH($O68,Lists!$U$6:$U$405,0)))","v":0}]
[41,"SH432","SH432: RBS rental 64kbit link local end","SW100","le","TI",null,0,{"$f":"IF($H69=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B69,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H69=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B69,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H69=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B69,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H69=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B69,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O69=0,0,INDEX(List_ServCode,MATCH($O69,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O69=0,0,INDEX(List_ServNames,MATCH($O69,Lists!$U$6:$U$405,0)))","v":0}]
[42,"SH438","SH438: RBS rental 2Mbit local end copper","SW100","le","TI",null,0,{"$f":"IF($H70=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B70,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H70=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B70,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H70=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B70,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H70=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B70,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O70=0,0,INDEX(List_ServCode,MATCH($O70,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O70=0,0,INDEX(List_ServNames,MATCH($O70,Lists!$U$6:$U$405,0)))","v":0}]
[43,"SH440","SH440: RBS rental 2Mb le copper   256k","SW100","le","TI",null,0,{"$f":"IF($H71=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B71,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H71=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B71,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H71=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B71,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H71=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B71,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O71=0,0,INDEX(List_ServCode,MATCH($O71,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O71=0,0,INDEX(List_ServNames,MATCH($O71,Lists!$U$6:$U$405,0)))","v":0}]
[44,"SO432","SO432: PC rental 64kbit link local end","SW100","le","TI",null,0,{"$f":"IF($H72=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B72,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H72=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B72,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H72=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B72,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H72=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B72,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O72=0,0,INDEX(List_ServCode,MATCH($O72,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O72=0,0,INDEX(List_ServNames,MATCH($O72,Lists!$U$6:$U$405,0)))","v":0}]
[45,"SO438","SO438: PC rental 2Mbit local end copper","SW100","le","TI",null,0,{"$f":"IF($H73=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B73,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H73=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B73,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H73=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B73,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H73=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B73,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O73=0,0,INDEX(List_ServCode,MATCH($O73,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O73=0,0,INDEX(List_ServNames,MATCH($O73,Lists!$U$6:$U$405,0)))","v":0}]
[46,"ST438","ST438: Siteconnect PPC rental 2Mbit local end copper","SW100","le","TI",null,0,{"$f":"IF($H74=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B74,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H74=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B74,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H74=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B74,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H74=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B74,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O74=0,0,INDEX(List_ServCode,MATCH($O74,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O74=0,0,INDEX(List_ServNames,MATCH($O74,Lists!$U$6:$U$405,0)))","v":0}]
[47,"SO400","SO400: External Customer Sited Handover connections","SW140","conns","TI",null,0,{"$f":"IF($H75=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B75,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H75=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B75,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H75=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B75,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H75=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B75,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O75=0,0,INDEX(List_ServCode,MATCH($O75,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O75=0,0,INDEX(List_ServNames,MATCH($O75,Lists!$U$6:$U$405,0)))","v":0}]
[48,"SO402","SO402: External Customer Sited Handover rentals","SW140","lines","TI",null,0,{"$f":"IF($H76=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B76,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H76=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B76,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H76=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B76,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H76=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B76,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O76=0,0,INDEX(List_ServCode,MATCH($O76,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O76=0,0,INDEX(List_ServNames,MATCH($O76,Lists!$U$6:$U$405,0)))","v":0}]
[49,"SO403","SO403: External In Span Handover rentals","SW140","lines","TI",null,0,{"$f":"IF($H77=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B77,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H77=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B77,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H77=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B77,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H77=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B77,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O77=0,0,INDEX(List_ServCode,MATCH($O77,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O77=0,0,INDEX(List_ServNames,MATCH($O77,Lists!$U$6:$U$405,0)))","v":0}]
[50,"SO404","SO404: 2 Meg bearer connection","SW100","conns","TI",null,0,{"$f":"IF($H78=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B78,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H78=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B78,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H78=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B78,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H78=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B78,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O78=0,0,INDEX(List_ServCode,MATCH($O78,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O78=0,0,INDEX(List_ServNames,MATCH($O78,Lists!$U$6:$U$405,0)))","v":0}]
[51,"SO409","SO409: 2 Meg bearer rentals","SW100","lines","TI",null,0,{"$f":"IF($H79=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B79,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H79=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B79,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H79=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B79,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H79=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B79,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O79=0,0,INDEX(List_ServCode,MATCH($O79,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O79=0,0,INDEX(List_ServNames,MATCH($O79,Lists!$U$6:$U$405,0)))","v":0}]
[52,"SE760","SE760: External 3rd Party POH Rental 64kbit","SW140","le","TI",null,0,{"$f":"IF($H80=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B80,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H80=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B80,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H80=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B80,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H80=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B80,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O80=0,0,INDEX(List_ServCode,MATCH($O80,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O80=0,0,INDEX(List_ServNames,MATCH($O80,Lists!$U$6:$U$405,0)))","v":0}]
[53,"SE765","SE765: Extl 3rd Party POH Rental 64kbit eff","SW140","le","TI",null,0,{"$f":"IF($H81=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B81,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H81=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B81,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H81=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B81,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H81=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B81,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O81=0,0,INDEX(List_ServCode,MATCH($O81,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O81=0,0,INDEX(List_ServNames,MATCH($O81,Lists!$U$6:$U$405,0)))","v":0}]
[54,"SE434","SE434: PPC rental 34Mbit link local end","SW111","le","TI",null,0,{"$f":"IF($H82=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B82,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H82=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B82,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H82=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B82,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H82=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B82,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O82=0,0,INDEX(List_ServCode,MATCH($O82,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O82=0,0,INDEX(List_ServNames,MATCH($O82,Lists!$U$6:$U$405,0)))","v":0}]
[55,"SE761","SE761: External 3rd Party POH Rental 34 45mbit","SW140","le","TI",null,0,{"$f":"IF($H83=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B83,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H83=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B83,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H83=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B83,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H83=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B83,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O83=0,0,INDEX(List_ServCode,MATCH($O83,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O83=0,0,INDEX(List_ServNames,MATCH($O83,Lists!$U$6:$U$405,0)))","v":0}]
[56,"SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff","SW140","le","TI",null,0,{"$f":"IF($H84=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B84,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H84=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B84,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H84=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B84,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H84=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B84,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O84=0,0,INDEX(List_ServCode,MATCH($O84,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O84=0,0,INDEX(List_ServNames,MATCH($O84,Lists!$U$6:$U$405,0)))","v":0}]
[57,"SO434","SO434: PC rental 34Mbit link local end","SW111","le","TI",null,0,{"$f":"IF($H85=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B85,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H85=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B85,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H85=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B85,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H85=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B85,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O85=0,0,INDEX(List_ServCode,MATCH($O85,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O85=0,0,INDEX(List_ServNames,MATCH($O85,Lists!$U$6:$U$405,0)))","v":0}]
[58,"SE436","SE436: PPC rental 140Mbit link local end","SW112","le","TI",null,0,{"$f":"IF($H86=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B86,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H86=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B86,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H86=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B86,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H86=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B86,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O86=0,0,INDEX(List_ServCode,MATCH($O86,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O86=0,0,INDEX(List_ServNames,MATCH($O86,Lists!$U$6:$U$405,0)))","v":0}]
[59,"SE751","SE751: Netstream 16 LL 155mbit rentals LE","SW112","le","TI",null,0,{"$f":"IF($H87=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B87,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H87=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B87,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H87=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B87,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H87=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B87,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O87=0,0,INDEX(List_ServCode,MATCH($O87,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O87=0,0,INDEX(List_ServNames,MATCH($O87,Lists!$U$6:$U$405,0)))","v":0}]
[60,"SE762","SE762: External 3rd Party POH Rental 155mbit","SW140","le","TI",null,0,{"$f":"IF($H88=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B88,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H88=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B88,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H88=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B88,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H88=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B88,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O88=0,0,INDEX(List_ServCode,MATCH($O88,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O88=0,0,INDEX(List_ServNames,MATCH($O88,Lists!$U$6:$U$405,0)))","v":0}]
[61,"SE767","SE767: Extl 3rd Party POH Rental 155mbit eff","SW140","le","TI",null,0,{"$f":"IF($H89=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B89,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H89=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B89,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H89=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B89,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H89=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B89,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O89=0,0,INDEX(List_ServCode,MATCH($O89,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O89=0,0,INDEX(List_ServNames,MATCH($O89,Lists!$U$6:$U$405,0)))","v":0}]
[62,"SO436","SO436: PC rental 140Mbit link local end","SW112","le","TI",null,0,{"$f":"IF($H90=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B90,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H90=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B90,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H90=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B90,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H90=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B90,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O90=0,0,INDEX(List_ServCode,MATCH($O90,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O90=0,0,INDEX(List_ServNames,MATCH($O90,Lists!$U$6:$U$405,0)))","v":0}]
[63,"ST436","ST436: Site Connect 140Mbits rentals","SW112","le","TI",null,0,{"$f":"IF($H91=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B91,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H91=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B91,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H91=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B91,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H91=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B91,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O91=0,0,INDEX(List_ServCode,MATCH($O91,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O91=0,0,INDEX(List_ServNames,MATCH($O91,Lists!$U$6:$U$405,0)))","v":0}]
[64,"SE763","SE763: External 3rd Party PoH Rental 2mbit Copper","SW140","le","TI",null,0,{"$f":"IF($H92=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B92,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H92=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B92,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H92=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B92,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H92=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B92,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O92=0,0,INDEX(List_ServCode,MATCH($O92,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O92=0,0,INDEX(List_ServNames,MATCH($O92,Lists!$U$6:$U$405,0)))","v":0}]
[65,"SE768","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff","SW140","le","TI",null,0,{"$f":"IF($H93=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B93,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H93=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B93,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H93=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B93,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H93=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B93,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"INDEX($F$10:$F$24,MATCH(I93,$C$10:$C$24,0))","v":0},1,0,{"$f":"IF($O93=0,0,INDEX(List_ServCode,MATCH($O93,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O93=0,0,INDEX(List_ServNames,MATCH($O93,Lists!$U$6:$U$405,0)))","v":0}]
[{"$f":"IF(B94=0,0,A93+1)","v":66},"SE439","SE439: PPC rental 2Mbit local end fibre","SW100","le","TI",null,0,{"$f":"IF($H94=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B94,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H94=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B94,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H94=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B94,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H94=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B94,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,{"$f":"IF(A94=0,0,IF(OR(E94&F94=\"leAI\",E94&F94=\"leMI\"),$C$6,1))","v":1},{"$f":"IF(H94=0,0,IF(M94=0,H94&I94&J94&K94&L94,H94&M94&J94&K94&L94))","v":0},{"$f":"IF($O94=0,0,INDEX(List_ServCode,MATCH($O94,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O94=0,0,INDEX(List_ServNames,MATCH($O94,Lists!$U$6:$U$405,0)))","v":0}]
[67,"SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre","SW140","le","TI",null,0,{"$f":"IF($H95=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B95,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H95=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B95,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H95=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B95,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H95=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B95,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O95=0,0,INDEX(List_ServCode,MATCH($O95,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O95=0,0,INDEX(List_ServNames,MATCH($O95,Lists!$U$6:$U$405,0)))","v":0}]
[68,"SE769","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff","SW140","le","TI",null,0,{"$f":"IF($H96=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B96,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H96=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B96,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H96=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B96,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H96=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B96,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O96=0,0,INDEX(List_ServCode,MATCH($O96,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O96=0,0,INDEX(List_ServNames,MATCH($O96,Lists!$U$6:$U$405,0)))","v":0}]
[69,"SH439","SH439: RBS rental 2Mbit local end fibre","SW100","le","TI",null,0,{"$f":"IF($H97=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B97,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H97=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B97,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H97=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B97,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H97=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B97,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O97=0,0,INDEX(List_ServCode,MATCH($O97,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O97=0,0,INDEX(List_ServNames,MATCH($O97,Lists!$U$6:$U$405,0)))","v":0}]
[70,"SH441","SH441: RBS rental 2Mb le fibre   256k","SW100","le","TI",null,0,{"$f":"IF($H98=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B98,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H98=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B98,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H98=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B98,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H98=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B98,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O98=0,0,INDEX(List_ServCode,MATCH($O98,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O98=0,0,INDEX(List_ServNames,MATCH($O98,Lists!$U$6:$U$405,0)))","v":0}]
[71,"SO439","SO439: PC rental 2Mbit local end fibre","SW100","le","TI",null,0,{"$f":"IF($H99=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B99,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H99=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B99,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H99=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B99,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H99=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B99,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O99=0,0,INDEX(List_ServCode,MATCH($O99,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O99=0,0,INDEX(List_ServNames,MATCH($O99,Lists!$U$6:$U$405,0)))","v":0}]
[72,"ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre","SW100","le","TI",null,0,{"$f":"IF($H100=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B100,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H100=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B100,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H100=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B100,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H100=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B100,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O100=0,0,INDEX(List_ServCode,MATCH($O100,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O100=0,0,INDEX(List_ServNames,MATCH($O100,Lists!$U$6:$U$405,0)))","v":0}]
[73,"SY439","SY439: PPC rental 2Mbit CLZ local end fibre  ext","SW100","le","TI",null,0,{"$f":"IF($H101=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B101,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H101=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B101,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H101=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B101,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H101=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B101,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O101=0,0,INDEX(List_ServCode,MATCH($O101,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O101=0,0,INDEX(List_ServNames,MATCH($O101,Lists!$U$6:$U$405,0)))","v":0}]
[74,"SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ","SW140","le","TI",null,0,{"$f":"IF($H102=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B102,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H102=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B102,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H102=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B102,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H102=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B102,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O102=0,0,INDEX(List_ServCode,MATCH($O102,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O102=0,0,INDEX(List_ServNames,MATCH($O102,Lists!$U$6:$U$405,0)))","v":0}]
[75,"SY765","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff","SW140","le","TI",null,0,{"$f":"IF($H103=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B103,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H103=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B103,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H103=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B103,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H103=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B103,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O103=0,0,INDEX(List_ServCode,MATCH($O103,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O103=0,0,INDEX(List_ServNames,MATCH($O103,Lists!$U$6:$U$405,0)))","v":0}]
[76,"SZ439","SZ439: PC rental 2Mbit CLZ local end fibre  int","SW100","le","TI",null,0,{"$f":"IF($H104=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B104,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H104=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B104,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H104=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B104,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H104=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B104,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O104=0,0,INDEX(List_ServCode,MATCH($O104,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O104=0,0,INDEX(List_ServNames,MATCH($O104,Lists!$U$6:$U$405,0)))","v":0}]
[77,"SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist","SW100","km","TI",null,0,{"$f":"IF($H105=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B105,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H105=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B105,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H105=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B105,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H105=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B105,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O105=0,0,INDEX(List_ServCode,MATCH($O105,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O105=0,0,INDEX(List_ServNames,MATCH($O105,Lists!$U$6:$U$405,0)))","v":0}]
[78,"SPO371","SPO371: Prot Path PC rental 2Mbit link per km dist","SW100","km","TI",null,0,{"$f":"IF($H106=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B106,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H106=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B106,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H106=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B106,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H106=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B106,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O106=0,0,INDEX(List_ServCode,MATCH($O106,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O106=0,0,INDEX(List_ServNames,MATCH($O106,Lists!$U$6:$U$405,0)))","v":0}]
[79,"SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist","SW111","km","TI",null,0,{"$f":"IF($H107=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B107,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H107=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B107,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H107=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B107,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H107=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B107,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O107=0,0,INDEX(List_ServCode,MATCH($O107,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O107=0,0,INDEX(List_ServNames,MATCH($O107,Lists!$U$6:$U$405,0)))","v":0}]
[80,"SPO373","SPO373: Prot Path PC rental 34Mbit link per km dist","SW111","km","TI",null,0,{"$f":"IF($H108=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B108,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H108=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B108,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H108=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B108,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H108=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B108,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O108=0,0,INDEX(List_ServCode,MATCH($O108,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O108=0,0,INDEX(List_ServNames,MATCH($O108,Lists!$U$6:$U$405,0)))","v":0}]
[81,"SPE375","SPE375: Prot Path PPC rental 140Mbit link per km dist","SW112","km","TI",null,0,{"$f":"IF($H109=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B109,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H109=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B109,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H109=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B109,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H109=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B109,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O109=0,0,INDEX(List_ServCode,MATCH($O109,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O109=0,0,INDEX(List_ServNames,MATCH($O109,Lists!$U$6:$U$405,0)))","v":0}]
[82,"SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist","SW112","km","TI",null,0,{"$f":"IF($H110=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B110,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H110=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B110,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H110=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B110,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H110=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B110,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O110=0,0,INDEX(List_ServCode,MATCH($O110,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O110=0,0,INDEX(List_ServNames,MATCH($O110,Lists!$U$6:$U$405,0)))","v":0}]
[83,"SPE383","SPE383: Prot Path PPC rental 2Mbit link","SW100","links","TI",null,0,{"$f":"IF($H111=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B111,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H111=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B111,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H111=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B111,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H111=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B111,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O111=0,0,INDEX(List_ServCode,MATCH($O111,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O111=0,0,INDEX(List_ServNames,MATCH($O111,Lists!$U$6:$U$405,0)))","v":0}]
[84,"SPO383","SPO383: Prot Path PC rental 2Mbit link","SW100","links","TI",null,0,{"$f":"IF($H112=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B112,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H112=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B112,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H112=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B112,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H112=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B112,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O112=0,0,INDEX(List_ServCode,MATCH($O112,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O112=0,0,INDEX(List_ServNames,MATCH($O112,Lists!$U$6:$U$405,0)))","v":0}]
[85,"SPE385","SPE385: Prot Path PPC rental 34Mbit link","SW111","links","TI",null,0,{"$f":"IF($H113=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B113,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H113=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B113,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H113=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B113,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H113=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B113,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O113=0,0,INDEX(List_ServCode,MATCH($O113,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O113=0,0,INDEX(List_ServNames,MATCH($O113,Lists!$U$6:$U$405,0)))","v":0}]
[86,"SPO385","SPO385: Prot Path PC rental 34Mbit link","SW111","links","TI",null,0,{"$f":"IF($H114=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B114,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H114=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B114,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H114=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B114,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H114=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B114,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O114=0,0,INDEX(List_ServCode,MATCH($O114,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O114=0,0,INDEX(List_ServNames,MATCH($O114,Lists!$U$6:$U$405,0)))","v":0}]
[87,"SPE388","SPE388: Prot Path PPC rental 140Mbit link","SW112","links","TI",null,0,{"$f":"IF($H115=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B115,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H115=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B115,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H115=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B115,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H115=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B115,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O115=0,0,INDEX(List_ServCode,MATCH($O115,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O115=0,0,INDEX(List_ServNames,MATCH($O115,Lists!$U$6:$U$405,0)))","v":0}]
[88,"SPO388","SPO388: Prot Path PC rental 140Mbit link","SW112","links","TI",null,0,{"$f":"IF($H116=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B116,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H116=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B116,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H116=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B116,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H116=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B116,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O116=0,0,INDEX(List_ServCode,MATCH($O116,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O116=0,0,INDEX(List_ServNames,MATCH($O116,Lists!$U$6:$U$405,0)))","v":0}]
[89,"SPE434","SPE434: Prot Path PPC rental 34Mbit local end","SW111","le","TI",null,0,{"$f":"IF($H117=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B117,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H117=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B117,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H117=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B117,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H117=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B117,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O117=0,0,INDEX(List_ServCode,MATCH($O117,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O117=0,0,INDEX(List_ServNames,MATCH($O117,Lists!$U$6:$U$405,0)))","v":0}]
[90,"SPO434","SPO434: Prot Path PC rental 34Mbit local end","SW111","le","TI",null,0,{"$f":"IF($H118=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B118,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H118=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B118,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H118=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B118,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H118=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B118,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O118=0,0,INDEX(List_ServCode,MATCH($O118,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O118=0,0,INDEX(List_ServNames,MATCH($O118,Lists!$U$6:$U$405,0)))","v":0}]
[91,"SPE436","SPE436: Prot Path PPC rental 140Mbit local end","SW112","le","TI",null,0,{"$f":"IF($H119=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B119,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H119=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B119,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H119=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B119,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H119=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B119,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O119=0,0,INDEX(List_ServCode,MATCH($O119,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O119=0,0,INDEX(List_ServNames,MATCH($O119,Lists!$U$6:$U$405,0)))","v":0}]
[92,"SPO436","SPO436: Prot Path PC rental 140Mbit local end","SW112","le","TI",null,0,{"$f":"IF($H120=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B120,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H120=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B120,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H120=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B120,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H120=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B120,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O120=0,0,INDEX(List_ServCode,MATCH($O120,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O120=0,0,INDEX(List_ServNames,MATCH($O120,Lists!$U$6:$U$405,0)))","v":0}]
[93,"SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre","SW100","le","TI",null,0,{"$f":"IF($H121=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B121,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H121=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B121,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H121=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B121,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H121=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B121,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O121=0,0,INDEX(List_ServCode,MATCH($O121,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O121=0,0,INDEX(List_ServNames,MATCH($O121,Lists!$U$6:$U$405,0)))","v":0}]
[94,"SPO439","SPO439: Prot Path PC rental 2Mbit local end fibre","SW100","le","TI",null,0,{"$f":"IF($H122=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B122,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H122=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B122,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H122=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B122,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H122=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B122,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O122=0,0,INDEX(List_ServCode,MATCH($O122,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O122=0,0,INDEX(List_ServNames,MATCH($O122,Lists!$U$6:$U$405,0)))","v":0}]
[95,"SQ103","SQ103: WS Low Tisbo Excess Construction","SW100",0,"TI",null,0,{"$f":"IF($H123=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B123,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H123=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B123,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H123=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B123,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H123=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B123,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O123=0,0,INDEX(List_ServCode,MATCH($O123,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O123=0,0,INDEX(List_ServNames,MATCH($O123,Lists!$U$6:$U$405,0)))","v":0}]
[96,"SO417","SO417: 64Kbit PC link connection cct prov  internal","SW100","ccts","TI",null,0,{"$f":"IF($H124=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B124,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H124=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B124,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H124=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B124,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H124=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B124,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O124=0,0,INDEX(List_ServCode,MATCH($O124,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O124=0,0,INDEX(List_ServNames,MATCH($O124,Lists!$U$6:$U$405,0)))","v":0}]
[97,"SO418","SO418: 64kbit PC Re arranges","SW100","ccts","TI",null,0,{"$f":"IF($H125=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B125,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H125=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B125,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H125=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B125,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H125=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B125,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O125=0,0,INDEX(List_ServCode,MATCH($O125,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O125=0,0,INDEX(List_ServNames,MATCH($O125,Lists!$U$6:$U$405,0)))","v":0}]
[99,"SE418","SE418: 64kbit PPC Re arranges","SW100","ccts","TI",null,0,{"$f":"IF($H127=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B127,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H127=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B127,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H127=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B127,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H127=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B127,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O127=0,0,INDEX(List_ServCode,MATCH($O127,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O127=0,0,INDEX(List_ServNames,MATCH($O127,Lists!$U$6:$U$405,0)))","v":0}]
[100,"SO413","SO413: 2Mbit PC link connection cct provision","SW100","ccts","TI",null,0,{"$f":"IF($H128=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B128,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H128=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B128,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H128=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B128,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H128=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B128,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O128=0,0,INDEX(List_ServCode,MATCH($O128,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O128=0,0,INDEX(List_ServNames,MATCH($O128,Lists!$U$6:$U$405,0)))","v":0}]
[103,"SL137","SL137: WH SDSL rentals  MPF   TISBO","SW100","lines","TI",null,0,{"$f":"IF($H131=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B131,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H131=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B131,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H131=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B131,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H131=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B131,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O131=0,0,INDEX(List_ServCode,MATCH($O131,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O131=0,0,INDEX(List_ServNames,MATCH($O131,Lists!$U$6:$U$405,0)))","v":0}]
[104,"SH417","SH417: 64Kbit RBS new connection cct provision  external","SW100","ccts","TI",null,0,{"$f":"IF($H132=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B132,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H132=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B132,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H132=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B132,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H132=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B132,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O132=0,0,INDEX(List_ServCode,MATCH($O132,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O132=0,0,INDEX(List_ServNames,MATCH($O132,Lists!$U$6:$U$405,0)))","v":0}]
[107,"SH413","SH413: RBS 2Mbit PPC link connection cct provision","SW100","ccts","TI",null,0,{"$f":"IF($H135=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B135,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H135=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B135,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H135=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B135,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H135=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B135,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O135=0,0,INDEX(List_ServCode,MATCH($O135,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O135=0,0,INDEX(List_ServNames,MATCH($O135,Lists!$U$6:$U$405,0)))","v":0}]
[110,"SPO438","SPO438: Prot Path PC rental 2Mbit local end copper","SW100","le","TI",null,0,{"$f":"IF($H138=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B138,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H138=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B138,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H138=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B138,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H138=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B138,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O138=0,0,INDEX(List_ServCode,MATCH($O138,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O138=0,0,INDEX(List_ServNames,MATCH($O138,Lists!$U$6:$U$405,0)))","v":0}]
[112,"SO474","SO474: Third Party Equipment PPC","SW100","ccts","TI",null,0,{"$f":"IF($H140=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B140,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H140=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B140,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H140=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B140,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H140=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B140,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O140=0,0,INDEX(List_ServCode,MATCH($O140,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O140=0,0,INDEX(List_ServNames,MATCH($O140,Lists!$U$6:$U$405,0)))","v":0}]
[113,"SE474","SE474: Third Party Equipment PPC","SW100","ccts","TI",null,0,{"$f":"IF($H141=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B141,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H141=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B141,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H141=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B141,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H141=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B141,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O141=0,0,INDEX(List_ServCode,MATCH($O141,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O141=0,0,INDEX(List_ServNames,MATCH($O141,Lists!$U$6:$U$405,0)))","v":0}]
[116,"SO410","SO410: 34 45Mbit PPC link conn cct prov","SW111","ccts","TI",null,0,{"$f":"IF($H144=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B144,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H144=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B144,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H144=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B144,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H144=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B144,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O144=0,0,INDEX(List_ServCode,MATCH($O144,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O144=0,0,INDEX(List_ServNames,MATCH($O144,Lists!$U$6:$U$405,0)))","v":0}]
[117,"SE410","SE410: 34 45Mbit PPC link conn cct provision","SW111","ccts","TI",null,0,{"$f":"IF($H145=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B145,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H145=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B145,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H145=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B145,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H145=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B145,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O145=0,0,INDEX(List_ServCode,MATCH($O145,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O145=0,0,INDEX(List_ServNames,MATCH($O145,Lists!$U$6:$U$405,0)))","v":0}]
[120,"SQ100","SQ100: WS Low Tisbo 3rd Pty Equipment Depn","SW100","N/A","TI",null,0,{"$f":"IF($H148=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B148,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H148=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B148,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H148=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B148,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H148=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B148,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O148=0,0,INDEX(List_ServCode,MATCH($O148,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O148=0,0,INDEX(List_ServNames,MATCH($O148,Lists!$U$6:$U$405,0)))","v":0}]
[123,"SP371","SP371: PC rental 2Mb link km dist   Non SMP","SW500","km","TI",null,0,{"$f":"IF($H151=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B151,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H151=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B151,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H151=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B151,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H151=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B151,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O151=0,0,INDEX(List_ServCode,MATCH($O151,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O151=0,0,INDEX(List_ServNames,MATCH($O151,Lists!$U$6:$U$405,0)))","v":0}]
[125,"SP383","SP383: PC rental 2Mb link   Non SMP","SW500","links","TI",null,0,{"$f":"IF($H153=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B153,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H153=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B153,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H153=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B153,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H153=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B153,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O153=0,0,INDEX(List_ServCode,MATCH($O153,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O153=0,0,INDEX(List_ServNames,MATCH($O153,Lists!$U$6:$U$405,0)))","v":0}]
[126,"SP385","SP385: PC rental 34Mbit link Non SMP","SW500","links","TI",null,0,{"$f":"IF($H154=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B154,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H154=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B154,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H154=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B154,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H154=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B154,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O154=0,0,INDEX(List_ServCode,MATCH($O154,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O154=0,0,INDEX(List_ServNames,MATCH($O154,Lists!$U$6:$U$405,0)))","v":0}]
[129,"SP439","SP439: PC rental 2Mb LE fibre   Non SMP","SW500","le","TI",null,0,{"$f":"IF($H157=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B157,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H157=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B157,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H157=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B157,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H157=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B157,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"INDEX($F$10:$F$24,MATCH(I157,$C$10:$C$24,0))","v":0},1,0,{"$f":"IF($O157=0,0,INDEX(List_ServCode,MATCH($O157,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O157=0,0,INDEX(List_ServNames,MATCH($O157,Lists!$U$6:$U$405,0)))","v":0}]
[{"$f":"IF(B158=0,0,A157+1)","v":130},"SO411","SO411: Analogue PC link connection cct prov","SW500","ccts","TI",null,0,{"$f":"IF($H158=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B158,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H158=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B158,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H158=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B158,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H158=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B158,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,{"$f":"IF(A158=0,0,IF(OR(E158&F158=\"leAI\",E158&F158=\"leMI\"),$C$6,1))","v":1},{"$f":"IF(H158=0,0,IF(M158=0,H158&I158&J158&K158&L158,H158&M158&J158&K158&L158))","v":0},{"$f":"IF($O158=0,0,INDEX(List_ServCode,MATCH($O158,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O158=0,0,INDEX(List_ServNames,MATCH($O158,Lists!$U$6:$U$405,0)))","v":0}]
[133,"SPE413","SPE413: 2Mbit PPC lnk Prot Path conn cct provision","SW100","ccts","TI",null,0,{"$f":"IF($H161=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B161,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H161=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B161,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H161=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B161,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H161=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B161,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O161=0,0,INDEX(List_ServCode,MATCH($O161,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O161=0,0,INDEX(List_ServNames,MATCH($O161,Lists!$U$6:$U$405,0)))","v":0}]
[135,"SG120","SG120: PPCs 34 45Mbit regional Trunk WECLA","SW151","km","TI",null,0,{"$f":"IF($H163=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B163,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H163=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B163,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H163=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B163,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H163=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B163,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O163=0,0,INDEX(List_ServCode,MATCH($O163,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O163=0,0,INDEX(List_ServNames,MATCH($O163,Lists!$U$6:$U$405,0)))","v":0}]
[138,"SG119","SG119: PC rental 64kbit link per km regional trunk  int","SW151","km","TI",null,0,{"$f":"IF($H166=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B166,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H166=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B166,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H166=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B166,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H166=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B166,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O166=0,0,INDEX(List_ServCode,MATCH($O166,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O166=0,0,INDEX(List_ServNames,MATCH($O166,Lists!$U$6:$U$405,0)))","v":0}]
[139,"SG101","SG101: PPC rental 2Mbit link per km regional trunk","SW151","km","TI",null,0,{"$f":"IF($H167=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B167,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H167=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B167,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H167=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B167,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H167=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B167,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O167=0,0,INDEX(List_ServCode,MATCH($O167,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O167=0,0,INDEX(List_ServNames,MATCH($O167,Lists!$U$6:$U$405,0)))","v":0}]
[142,"SG104","SG104: PC rent 2Mbit CLZ link per km regional trunk  int","SW151","km","TI",null,0,{"$f":"IF($H170=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B170,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H170=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B170,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H170=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B170,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H170=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B170,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O170=0,0,INDEX(List_ServCode,MATCH($O170,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O170=0,0,INDEX(List_ServNames,MATCH($O170,Lists!$U$6:$U$405,0)))","v":0}]
[143,"SG105","SG105: PPC Rental 34Mbit link per km regional trunk","SW151","km","TI",null,0,{"$f":"IF($H171=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B171,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H171=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B171,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H171=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B171,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H171=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B171,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O171=0,0,INDEX(List_ServCode,MATCH($O171,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O171=0,0,INDEX(List_ServNames,MATCH($O171,Lists!$U$6:$U$405,0)))","v":0}]
[145,"SG107","SG107: PPC rental 140Mbit link per km regional trunk","SW151","km","TI",null,0,{"$f":"IF($H173=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B173,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H173=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B173,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H173=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B173,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H173=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B173,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O173=0,0,INDEX(List_ServCode,MATCH($O173,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O173=0,0,INDEX(List_ServNames,MATCH($O173,Lists!$U$6:$U$405,0)))","v":0}]
[148,"SG113","SG113: Prot Path PC rent 2Mbit link per km regional trunk","SW151","km","TI",null,0,{"$f":"IF($H176=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B176,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H176=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B176,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H176=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B176,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H176=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B176,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O176=0,0,INDEX(List_ServCode,MATCH($O176,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O176=0,0,INDEX(List_ServNames,MATCH($O176,Lists!$U$6:$U$405,0)))","v":0}]
[151,"SG116","SG116: Prot Path PPC rent 140Mb link km regional trunk","SW151","km","TI",null,0,{"$f":"IF($H179=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B179,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H179=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B179,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H179=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B179,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H179=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B179,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O179=0,0,INDEX(List_ServCode,MATCH($O179,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O179=0,0,INDEX(List_ServNames,MATCH($O179,Lists!$U$6:$U$405,0)))","v":0}]
[152,"SG117","SG117: Prot Path PC rent 140Mb link per km regional trunk","SW151","km","TI",null,0,{"$f":"IF($H180=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B180,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H180=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B180,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H180=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B180,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H180=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B180,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O180=0,0,INDEX(List_ServCode,MATCH($O180,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O180=0,0,INDEX(List_ServNames,MATCH($O180,Lists!$U$6:$U$405,0)))","v":0}]
[155,"SG201","SG201: PPC rental 2Mbit link per km national trunk","SW500","km","TI",null,0,{"$f":"IF($H183=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B183,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H183=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B183,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H183=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B183,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H183=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B183,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O183=0,0,INDEX(List_ServCode,MATCH($O183,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O183=0,0,INDEX(List_ServNames,MATCH($O183,Lists!$U$6:$U$405,0)))","v":0}]
[156,"SG202","SG202: PC rental 2Mbit link per km national trunk","SW500","km","TI",null,0,{"$f":"IF($H184=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B184,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H184=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B184,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H184=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B184,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H184=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B184,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O184=0,0,INDEX(List_ServCode,MATCH($O184,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O184=0,0,INDEX(List_ServNames,MATCH($O184,Lists!$U$6:$U$405,0)))","v":0}]
[160,"SG206","SG206: PC rental 34Mbit link per km national trunk","SW500","km","TI",null,0,{"$f":"IF($H188=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B188,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H188=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B188,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H188=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B188,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H188=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B188,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O188=0,0,INDEX(List_ServCode,MATCH($O188,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O188=0,0,INDEX(List_ServNames,MATCH($O188,Lists!$U$6:$U$405,0)))","v":0}]
[161,"SG207","SG207: PPC rental 140Mbit link per km national trunk","SW500","km","TI",null,0,{"$f":"IF($H189=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B189,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H189=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B189,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H189=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B189,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H189=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B189,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O189=0,0,INDEX(List_ServCode,MATCH($O189,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O189=0,0,INDEX(List_ServNames,MATCH($O189,Lists!$U$6:$U$405,0)))","v":0}]
[164,"SG213","SG213: Prot Path PC rent 2Mbit link per km national trunk","SW500","km","TI",null,0,{"$f":"IF($H192=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B192,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H192=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B192,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H192=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B192,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H192=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B192,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O192=0,0,INDEX(List_ServCode,MATCH($O192,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O192=0,0,INDEX(List_ServNames,MATCH($O192,Lists!$U$6:$U$405,0)))","v":0}]
[165,"SG214","SG214: Prot Path PPC rent 34Mb link per km national trunk","SW500","km","TI",null,0,{"$f":"IF($H193=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B193,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H193=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B193,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H193=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B193,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H193=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B193,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O193=0,0,INDEX(List_ServCode,MATCH($O193,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O193=0,0,INDEX(List_ServNames,MATCH($O193,Lists!$U$6:$U$405,0)))","v":0}]
[168,"SE770","SE770: PPCs 34 45Mb Link WECLA","SW500","km","TI",null,0,{"$f":"IF($H196=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B196,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H196=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B196,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H196=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B196,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H196=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B196,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O196=0,0,INDEX(List_ServCode,MATCH($O196,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O196=0,0,INDEX(List_ServNames,MATCH($O196,Lists!$U$6:$U$405,0)))","v":0}]
[169,"SE771","SE771: PPCs 34 45Mb Dist WECLA","SW500","km","TI",null,0,{"$f":"IF($H197=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B197,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H197=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B197,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H197=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B197,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H197=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B197,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O197=0,0,INDEX(List_ServCode,MATCH($O197,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O197=0,0,INDEX(List_ServNames,MATCH($O197,Lists!$U$6:$U$405,0)))","v":0}]
[172,"SG210","SG210: PPCs 34 45Mbit national Trunk WECLA","SW500","km","TI",null,0,{"$f":"IF($H200=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B200,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H200=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B200,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H200=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B200,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H200=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B200,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O200=0,0,INDEX(List_ServCode,MATCH($O200,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O200=0,0,INDEX(List_ServNames,MATCH($O200,Lists!$U$6:$U$405,0)))","v":0}]
[174,"SG211","SG211: PCs 140 155Mbit national Trunk WECLA","SW500","km","TI",null,0,{"$f":"IF($H202=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B202,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H202=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B202,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H202=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B202,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H202=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B202,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O202=0,0,INDEX(List_ServCode,MATCH($O202,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O202=0,0,INDEX(List_ServNames,MATCH($O202,Lists!$U$6:$U$405,0)))","v":0}]
[177,"SO773","SO773: PCs 140 155Mb Link WECLA","SW500","links","TI",null,0,{"$f":"IF($H205=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B205,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H205=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B205,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H205=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B205,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H205=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B205,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O205=0,0,INDEX(List_ServCode,MATCH($O205,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O205=0,0,INDEX(List_ServNames,MATCH($O205,Lists!$U$6:$U$405,0)))","v":0}]
[178,"SO774","SO774: PCs 140 155Mb Dist WECLA","SW500","km","TI",null,0,{"$f":"IF($H206=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B206,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H206=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B206,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H206=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B206,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H206=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B206,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O206=0,0,INDEX(List_ServCode,MATCH($O206,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O206=0,0,INDEX(List_ServNames,MATCH($O206,Lists!$U$6:$U$405,0)))","v":0}]
[181,"SG109","SG109: PC Rental 622Mbit link per km regional trunk","SW151","km","TI",null,0,{"$f":"IF($H209=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B209,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H209=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B209,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H209=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B209,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H209=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B209,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O209=0,0,INDEX(List_ServCode,MATCH($O209,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O209=0,0,INDEX(List_ServNames,MATCH($O209,Lists!$U$6:$U$405,0)))","v":0}]
[182,"SO431","SO431: PC rental analogue link local end","SW500","le","TI",null,0,{"$f":"IF($H210=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B210,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H210=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B210,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H210=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B210,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H210=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B210,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O210=0,0,INDEX(List_ServCode,MATCH($O210,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O210=0,0,INDEX(List_ServNames,MATCH($O210,Lists!$U$6:$U$405,0)))","v":0}]
[186,"SD112","SD112: BES Other Bandwidth Rentals   External   Non WECLA","SW311","le","AI",null,"EAD",{"$f":"IF($H214=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B214,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":"Other Bdwidth"},{"$f":"IF($H214=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B214,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":"Rental"},{"$f":"IF($H214=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B214,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":"External"},{"$f":"IF($H214=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B214,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":"Non-WECLA"},"100Mbit/s",0.5,"EAD100Mbit/sRentalExternalNon-WECLA",{"$f":"IF($O214=0,0,INDEX(List_ServCode,MATCH($O214,Lists!$U$6:$U$405,0)))","v":"SD125"},{"$f":"IF($O214=0,0,INDEX(List_ServNames,MATCH($O214,Lists!$U$6:$U$405,0)))","v":"SD125: EAD Other 100Mb Rental   External   Non WECLA"}]
[187,"SD151","SD151: Other Ethernet Rentals   Internal   Non WECLA","SW311","ccts","AI",null,0,{"$f":"IF($H215=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B215,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H215=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B215,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H215=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B215,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H215=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B215,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O215=0,0,INDEX(List_ServCode,MATCH($O215,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O215=0,0,INDEX(List_ServNames,MATCH($O215,Lists!$U$6:$U$405,0)))","v":0}]
[190,"SD104","SD104: WES 100Mb Rentals   External   Non WECLA","SW311","le","AI",null,"EAD",{"$f":"IF($H218=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B218,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":"100Mbit/s"},{"$f":"IF($H218=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B218,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":"Rental"},{"$f":"IF($H218=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B218,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":"External"},{"$f":"IF($H218=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B218,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":"Non-WECLA"},0,0.5,"EAD100Mbit/sRentalExternalNon-WECLA",{"$f":"IF($O218=0,0,INDEX(List_ServCode,MATCH($O218,Lists!$U$6:$U$405,0)))","v":"SD125"},{"$f":"IF($O218=0,0,INDEX(List_ServNames,MATCH($O218,Lists!$U$6:$U$405,0)))","v":"SD125: EAD Other 100Mb Rental   External   Non WECLA"}]
[191,"SD105","SD105: WES 1Gb Rentals   External   Non WECLA","SW311","le","AI",null,"EAD",{"$f":"IF($H219=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B219,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":"1000Mbit/s"},{"$f":"IF($H219=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B219,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":"Rental"},{"$f":"IF($H219=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B219,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":"External"},{"$f":"IF($H219=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B219,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":"Non-WECLA"},0,0.5,"EAD1000Mbit/sRentalExternalNon-WECLA",{"$f":"IF($O219=0,0,INDEX(List_ServCode,MATCH($O219,Lists!$U$6:$U$405,0)))","v":"SD126"},{"$f":"IF($O219=0,0,INDEX(List_ServNames,MATCH($O219,Lists!$U$6:$U$405,0)))","v":"SD126: EAD Other 1Gb Rental   External   Non WECLA"}]
[{"$f":"IF(B222=0,0,A221+1)","v":194},"SD117","SD117: WES 100Mb Rentals   Internal   Non WECLA","SW311","le","AI",null,"EAD",{"$f":"IF($H222=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B222,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":"100Mbit/s"},{"$f":"IF($H222=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B222,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":"Rental"},{"$f":"IF($H222=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B222,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":"Internal"},{"$f":"IF($H222=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B222,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":"Non-WECLA"},0,{"$f":"IF(A222=0,0,IF(OR(E222&F222=\"leAI\",E222&F222=\"leMI\"),$C$6,1))","v":0.5},{"$f":"IF(H222=0,0,IF(M222=0,H222&I222&J222&K222&L222,H222&M222&J222&K222&L222))","v":"EAD100Mbit/sRentalInternalNon-WECLA"},{"$f":"IF($O222=0,0,INDEX(List_ServCode,MATCH($O222,Lists!$U$6:$U$405,0)))","v":"SD145"},{"$f":"IF($O222=0,0,INDEX(List_ServNames,MATCH($O222,Lists!$U$6:$U$405,0)))","v":"SD145: EAD Other 100Mb Rental   Internal   Non WECLA"}]
[195,"SD118","SD118: WES 1Gb Rentals   Internal   Non WECLA","SW311","le","AI",null,"EAD",{"$f":"IF($H223=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B223,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":"1000Mbit/s"},{"$f":"IF($H223=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B223,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":"Rental"},{"$f":"IF($H223=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B223,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":"Internal"},{"$f":"IF($H223=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B223,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":"Non-WECLA"},0,0.5,"EAD1000Mbit/sRentalInternalNon-WECLA",{"$f":"IF($O223=0,0,INDEX(List_ServCode,MATCH($O223,Lists!$U$6:$U$405,0)))","v":"SD146"},{"$f":"IF($O223=0,0,INDEX(List_ServNames,MATCH($O223,Lists!$U$6:$U$405,0)))","v":"SD146: EAD Other 1Gb Rental   Internal   Non WECLA"}]
[199,"SD124","SD124: EAD Other 10Mb Rental   External   Non WECLA","SW311","ccts","AI",null,0,{"$f":"IF($H227=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B227,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H227=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B227,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H227=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B227,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H227=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B227,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O227=0,0,INDEX(List_ServCode,MATCH($O227,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O227=0,0,INDEX(List_ServNames,MATCH($O227,Lists!$U$6:$U$405,0)))","v":0}]
[200,"SD125","SD125: EAD Other 100Mb Rental   External   Non WECLA","SW311","ccts","AI",null,0,{"$f":"IF($H228=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B228,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H228=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B228,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H228=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B228,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H228=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B228,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O228=0,0,INDEX(List_ServCode,MATCH($O228,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O228=0,0,INDEX(List_ServNames,MATCH($O228,Lists!$U$6:$U$405,0)))","v":0}]
[203,"SD128","SD128: EAD LA 100Mb Rentals   External   Non WECLA","SW311","ccts","AI",null,0,{"$f":"IF($H231=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B231,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H231=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B231,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H231=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B231,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H231=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B231,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O231=0,0,INDEX(List_ServCode,MATCH($O231,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O231=0,0,INDEX(List_ServNames,MATCH($O231,Lists!$U$6:$U$405,0)))","v":0}]
[204,"SD129","SD129: EAD LA 1Gb Rentals   External   Non WECLA","SW311","ccts","AI",null,0,{"$f":"IF($H232=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B232,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H232=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B232,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H232=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B232,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H232=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B232,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O232=0,0,INDEX(List_ServCode,MATCH($O232,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O232=0,0,INDEX(List_ServNames,MATCH($O232,Lists!$U$6:$U$405,0)))","v":0}]
[207,"SD145","SD145: EAD Other 100Mb Rental   Internal   Non WECLA","SW311","ccts","AI",null,0,{"$f":"IF($H235=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B235,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H235=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B235,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H235=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B235,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H235=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B235,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O235=0,0,INDEX(List_ServCode,MATCH($O235,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O235=0,0,INDEX(List_ServNames,MATCH($O235,Lists!$U$6:$U$405,0)))","v":0}]
[210,"SD148","SD148: EAD LA 100Mb Rentals   Internal   Non WECLA","SW311","ccts","AI",null,0,{"$f":"IF($H238=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B238,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H238=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B238,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H238=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B238,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H238=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B238,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O238=0,0,INDEX(List_ServCode,MATCH($O238,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O238=0,0,INDEX(List_ServNames,MATCH($O238,Lists!$U$6:$U$405,0)))","v":0}]
[212,"SD158","SD158: AISBO Equipment Depreciation   Non WECLA","SW311","N/A","AI",null,0,{"$f":"IF($H240=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B240,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H240=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B240,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H240=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B240,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H240=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B240,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O240=0,0,INDEX(List_ServCode,MATCH($O240,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O240=0,0,INDEX(List_ServNames,MATCH($O240,Lists!$U$6:$U$405,0)))","v":0}]
[213,"SD155","SD155: EAD LA 10Mb Connection   Internal   Non WECLA","SW311","ccts","AI",null,0,{"$f":"IF($H241=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B241,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H241=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B241,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H241=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B241,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H241=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B241,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O241=0,0,INDEX(List_ServCode,MATCH($O241,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O241=0,0,INDEX(List_ServNames,MATCH($O241,Lists!$U$6:$U$405,0)))","v":0}]
[216,"SD137","SD137: EAD LA 100Mb Connection   External   Non WECLA","SW311","ccts","AI",null,0,{"$f":"IF($H244=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B244,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H244=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B244,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H244=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B244,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H244=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B244,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O244=0,0,INDEX(List_ServCode,MATCH($O244,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O244=0,0,INDEX(List_ServNames,MATCH($O244,Lists!$U$6:$U$405,0)))","v":0}]
[217,"SD157","SD157: EAD LA 1Gb Connection   Internal   Non WECLA","SW311","ccts","AI",null,0,{"$f":"IF($H245=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B245,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H245=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B245,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H245=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B245,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H245=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B245,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O245=0,0,INDEX(List_ServCode,MATCH($O245,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O245=0,0,INDEX(List_ServNames,MATCH($O245,Lists!$U$6:$U$405,0)))","v":0}]
[220,"SD133","SD133: EAD Other 10Mb Connection   External   Non WECLA","SW311","ccts","AI",null,0,{"$f":"IF($H248=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B248,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H248=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B248,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H248=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B248,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H248=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B248,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O248=0,0,INDEX(List_ServCode,MATCH($O248,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O248=0,0,INDEX(List_ServNames,MATCH($O248,Lists!$U$6:$U$405,0)))","v":0}]
[222,"SD134","SD134: EAD Other 100Mb Connection   External   Non WECLA","SW311","ccts","AI",null,0,{"$f":"IF($H250=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B250,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H250=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B250,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H250=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B250,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H250=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B250,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O250=0,0,INDEX(List_ServCode,MATCH($O250,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O250=0,0,INDEX(List_ServNames,MATCH($O250,Lists!$U$6:$U$405,0)))","v":0}]
[225,"SD141","SD141: EBD Connection AISBO   External   Non WECLA","SW311","ccts","AI",null,0,{"$f":"IF($H253=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B253,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H253=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B253,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H253=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B253,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H253=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B253,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O253=0,0,INDEX(List_ServCode,MATCH($O253,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O253=0,0,INDEX(List_ServNames,MATCH($O253,Lists!$U$6:$U$405,0)))","v":0}]
[226,"SD327","SD327: EBD ONBS Connection AISBO   Internal   Non WECLA","SW311","ccts","AI",null,0,{"$f":"IF($H254=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B254,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H254=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B254,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H254=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B254,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H254=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B254,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O254=0,0,INDEX(List_ServCode,MATCH($O254,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O254=0,0,INDEX(List_ServNames,MATCH($O254,Lists!$U$6:$U$405,0)))","v":0}]
[229,"SD123","SD123: WES Other Bandwidth Connection   Internal   Non WECLA","SW311","le","AI",null,"EAD",{"$f":"IF($H257=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B257,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":"Other Bdwidth"},{"$f":"IF($H257=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B257,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":"Connection"},{"$f":"IF($H257=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B257,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":"Internal"},{"$f":"IF($H257=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B257,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":"Non-WECLA"},"100Mbit/s",0.5,"EAD100Mbit/sConnectionInternalNon-WECLA",{"$f":"IF($O257=0,0,INDEX(List_ServCode,MATCH($O257,Lists!$U$6:$U$405,0)))","v":"SD153"},{"$f":"IF($O257=0,0,INDEX(List_ServNames,MATCH($O257,Lists!$U$6:$U$405,0)))","v":"SD153: EAD Other 100Mb Connection   Internal   Non WECLA"}]
[230,"SD159","SD159: Other Ethernet Connection   Internal   Non WECLA","SW311","ccts","AI",null,0,{"$f":"IF($H258=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B258,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H258=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B258,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H258=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B258,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H258=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B258,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O258=0,0,INDEX(List_ServCode,MATCH($O258,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O258=0,0,INDEX(List_ServNames,MATCH($O258,Lists!$U$6:$U$405,0)))","v":0}]
[232,"SD108","SD108: WES 100Mb Connection   External   Non WECLA","SW311","le","AI",null,"EAD",{"$f":"IF($H260=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B260,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":"100Mbit/s"},{"$f":"IF($H260=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B260,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":"Connection"},{"$f":"IF($H260=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B260,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":"External"},{"$f":"IF($H260=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B260,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":"Non-WECLA"},0,0.5,"EAD100Mbit/sConnectionExternalNon-WECLA",{"$f":"IF($O260=0,0,INDEX(List_ServCode,MATCH($O260,Lists!$U$6:$U$405,0)))","v":"SD134"},{"$f":"IF($O260=0,0,INDEX(List_ServNames,MATCH($O260,Lists!$U$6:$U$405,0)))","v":"SD134: EAD Other 100Mb Connection   External   Non WECLA"}]
[235,"SD113","SD113: BES Other Bandwidth Connection   External   Non WECLA","SW311","le","AI",null,"EAD",{"$f":"IF($H263=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B263,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":"Other Bdwidth"},{"$f":"IF($H263=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B263,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":"Connection"},{"$f":"IF($H263=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B263,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":"External"},{"$f":"IF($H263=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B263,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":"Non-WECLA"},"100Mbit/s",0.5,"EAD100Mbit/sConnectionExternalNon-WECLA",{"$f":"IF($O263=0,0,INDEX(List_ServCode,MATCH($O263,Lists!$U$6:$U$405,0)))","v":"SD134"},{"$f":"IF($O263=0,0,INDEX(List_ServNames,MATCH($O263,Lists!$U$6:$U$405,0)))","v":"SD134: EAD Other 100Mb Connection   External   Non WECLA"}]
[238,"SD102","SD102: Excess Construction Charges   External   Non WECLA","SW311","%","AI",null,0,{"$f":"IF($H266=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B266,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H266=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B266,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H266=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B266,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H266=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B266,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O266=0,0,INDEX(List_ServCode,MATCH($O266,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O266=0,0,INDEX(List_ServNames,MATCH($O266,Lists!$U$6:$U$405,0)))","v":0}]
[239,"SD043","SD043: EBD Rentals AISBO   External   WECLA","SW312","ccts","AI",null,0,{"$f":"IF($H267=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B267,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H267=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B267,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H267=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B267,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H267=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B267,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O267=0,0,INDEX(List_ServCode,MATCH($O267,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O267=0,0,INDEX(List_ServNames,MATCH($O267,Lists!$U$6:$U$405,0)))","v":0}]
[242,"SD012","SD012: BES Other Bandwidth Rentals   WECLA","SW312","le","AI",null,"EAD",{"$f":"IF($H270=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B270,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":"Other Bdwidth"},{"$f":"IF($H270=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B270,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":"Rental"},{"$f":"IF($H270=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B270,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":"External"},{"$f":"IF($H270=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B270,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":"WECLA"},"100Mbit/s",0.5,"EAD100Mbit/sRentalExternalWECLA",{"$f":"IF($O270=0,0,INDEX(List_ServCode,MATCH($O270,Lists!$U$6:$U$405,0)))","v":"SD025"},{"$f":"IF($O270=0,0,INDEX(List_ServNames,MATCH($O270,Lists!$U$6:$U$405,0)))","v":"SD025: EAD Other 100Mb Rental   External   WECLA"}]
[243,"SD051","SD051: Other Ethernet Rentals   Internal   WECLA","SW312","ccts","AI",null,0,{"$f":"IF($H271=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B271,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H271=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B271,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H271=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B271,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H271=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B271,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O271=0,0,INDEX(List_ServCode,MATCH($O271,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O271=0,0,INDEX(List_ServNames,MATCH($O271,Lists!$U$6:$U$405,0)))","v":0}]
[247,"SD006","SD006: WES Other Bandwidth Rentals   External   WECLA","SW312","le","AI",null,"EAD",{"$f":"IF($H275=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B275,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":"Other Bdwidth"},{"$f":"IF($H275=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B275,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":"Rental"},{"$f":"IF($H275=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B275,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":"External"},{"$f":"IF($H275=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B275,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":"WECLA"},"100Mbit/s",0.5,"EAD100Mbit/sRentalExternalWECLA",{"$f":"IF($O275=0,0,INDEX(List_ServCode,MATCH($O275,Lists!$U$6:$U$405,0)))","v":"SD025"},{"$f":"IF($O275=0,0,INDEX(List_ServNames,MATCH($O275,Lists!$U$6:$U$405,0)))","v":"SD025: EAD Other 100Mb Rental   External   WECLA"}]
[248,"SD016","SD016: WES 10Mb Rentals   Internal   WECLA","SW312","le","AI",null,"EAD",{"$f":"IF($H276=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B276,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":"10Mbit/s"},{"$f":"IF($H276=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B276,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":"Rental"},{"$f":"IF($H276=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B276,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":"Internal"},{"$f":"IF($H276=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B276,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":"WECLA"},0,0.5,"EAD10Mbit/sRentalInternalWECLA",{"$f":"IF($O276=0,0,INDEX(List_ServCode,MATCH($O276,Lists!$U$6:$U$405,0)))","v":"SD044"},{"$f":"IF($O276=0,0,INDEX(List_ServNames,MATCH($O276,Lists!$U$6:$U$405,0)))","v":"SD044: EAD Other 10Mb Rental   Internal   WECLA"}]
[251,"SD019","SD019: WES Other Rentals   Internal   WECLA","SW312","le","AI",null,"EAD",{"$f":"IF($H279=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B279,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":"Other Bdwidth"},{"$f":"IF($H279=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B279,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":"Rental"},{"$f":"IF($H279=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B279,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":"Internal"},{"$f":"IF($H279=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B279,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":"WECLA"},"100Mbit/s",0.5,"EAD100Mbit/sRentalInternalWECLA",{"$f":"IF($O279=0,0,INDEX(List_ServCode,MATCH($O279,Lists!$U$6:$U$405,0)))","v":"SD045"},{"$f":"IF($O279=0,0,INDEX(List_ServNames,MATCH($O279,Lists!$U$6:$U$405,0)))","v":"SD045: EAD Other 100Mb Rental   Internal   WECLA"}]
[252,"SD014","SD014: Ethernet Main Links   Internal   WECLA","SW312","fibre km","AI",null,0,{"$f":"IF($H280=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B280,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H280=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B280,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H280=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B280,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H280=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B280,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O280=0,0,INDEX(List_ServCode,MATCH($O280,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O280=0,0,INDEX(List_ServNames,MATCH($O280,Lists!$U$6:$U$405,0)))","v":0}]
[255,"SD025","SD025: EAD Other 100Mb Rental   External   WECLA","SW312","ccts","AI",null,0,{"$f":"IF($H283=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B283,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H283=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B283,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H283=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B283,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H283=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B283,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O283=0,0,INDEX(List_ServCode,MATCH($O283,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O283=0,0,INDEX(List_ServNames,MATCH($O283,Lists!$U$6:$U$405,0)))","v":0}]
[257,"SD027","SD027: EAD LA 10Mb Rentals   External   WECLA","SW312","ccts","AI",null,0,{"$f":"IF($H285=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B285,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H285=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B285,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H285=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B285,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H285=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B285,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"INDEX($F$10:$F$24,MATCH(I285,$C$10:$C$24,0))","v":0},1,0,{"$f":"IF($O285=0,0,INDEX(List_ServCode,MATCH($O285,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O285=0,0,INDEX(List_ServNames,MATCH($O285,Lists!$U$6:$U$405,0)))","v":0}]
[260,"SD031","SD031: Other Ethernet Rentals   External   WECLA","SW312","ccts","AI",null,0,{"$f":"IF($H288=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B288,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H288=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B288,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H288=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B288,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H288=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B288,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O288=0,0,INDEX(List_ServCode,MATCH($O288,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O288=0,0,INDEX(List_ServNames,MATCH($O288,Lists!$U$6:$U$405,0)))","v":0}]
[261,"SD044","SD044: EAD Other 10Mb Rental   Internal   WECLA","SW312","ccts","AI",null,0,{"$f":"IF($H289=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B289,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H289=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B289,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H289=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B289,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H289=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B289,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O289=0,0,INDEX(List_ServCode,MATCH($O289,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O289=0,0,INDEX(List_ServNames,MATCH($O289,Lists!$U$6:$U$405,0)))","v":0}]
[264,"SD047","SD047: EAD LA 10Mb Rentals   Internal   WECLA","SW312","ccts","AI",null,0,{"$f":"IF($H292=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B292,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H292=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B292,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H292=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B292,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H292=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B292,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O292=0,0,INDEX(List_ServCode,MATCH($O292,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O292=0,0,INDEX(List_ServNames,MATCH($O292,Lists!$U$6:$U$405,0)))","v":0}]
[265,"SD048","SD048: EAD LA 100Mb Rentals   Internal   WECLA","SW312","ccts","AI",null,0,{"$f":"IF($H293=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B293,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H293=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B293,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H293=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B293,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H293=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B293,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O293=0,0,INDEX(List_ServCode,MATCH($O293,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O293=0,0,INDEX(List_ServNames,MATCH($O293,Lists!$U$6:$U$405,0)))","v":0}]
[268,"SD055","SD055: EAD LA 10Mb Connection   Internal   WECLA","SW312","ccts","AI",null,0,{"$f":"IF($H296=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B296,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H296=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B296,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H296=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B296,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H296=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B296,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O296=0,0,INDEX(List_ServCode,MATCH($O296,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O296=0,0,INDEX(List_ServNames,MATCH($O296,Lists!$U$6:$U$405,0)))","v":0}]
[270,"SD057","SD057: EAD LA 1Gb Connection   Internal   WECLA","SW312","ccts","AI",null,0,{"$f":"IF($H298=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B298,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H298=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B298,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H298=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B298,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H298=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B298,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O298=0,0,INDEX(List_ServCode,MATCH($O298,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O298=0,0,INDEX(List_ServNames,MATCH($O298,Lists!$U$6:$U$405,0)))","v":0}]
[273,"SD038","SD038: EAD LA 1Gb Connection   External   WECLA","SW312","ccts","AI",null,0,{"$f":"IF($H301=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B301,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H301=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B301,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H301=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B301,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H301=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B301,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O301=0,0,INDEX(List_ServCode,MATCH($O301,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O301=0,0,INDEX(List_ServNames,MATCH($O301,Lists!$U$6:$U$405,0)))","v":0}]
[274,"SD052","SD052: EAD  10Mb Connection   Internal   WECLA","SW312","ccts","AI",null,0,{"$f":"IF($H302=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B302,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H302=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B302,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H302=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B302,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H302=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B302,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O302=0,0,INDEX(List_ServCode,MATCH($O302,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O302=0,0,INDEX(List_ServNames,MATCH($O302,Lists!$U$6:$U$405,0)))","v":0}]
[277,"SD033","SD033: EAD  10Mb Connection   External   WECLA","SW312","ccts","AI",null,0,{"$f":"IF($H305=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B305,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H305=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B305,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H305=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B305,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H305=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B305,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O305=0,0,INDEX(List_ServCode,MATCH($O305,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O305=0,0,INDEX(List_ServNames,MATCH($O305,Lists!$U$6:$U$405,0)))","v":0}]
[278,"SD034","SD034: EAD  100Mb Connection   External   WECLA","SW312","ccts","AI",null,0,{"$f":"IF($H306=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B306,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H306=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B306,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H306=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B306,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H306=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B306,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O306=0,0,INDEX(List_ServCode,MATCH($O306,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O306=0,0,INDEX(List_ServNames,MATCH($O306,Lists!$U$6:$U$405,0)))","v":0}]
[281,"SD227","SD227: EBD ONBS Connections AISBO   Internal   WECLA","SW312","ccts","AI",null,0,{"$f":"IF($H309=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B309,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H309=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B309,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H309=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B309,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H309=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B309,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O309=0,0,INDEX(List_ServCode,MATCH($O309,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O309=0,0,INDEX(List_ServNames,MATCH($O309,Lists!$U$6:$U$405,0)))","v":0}]
[282,"SD040","SD040: Other Ethernet Connections   External   WECLA","SW312","ccts","AI",null,0,{"$f":"IF($H310=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B310,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H310=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B310,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H310=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B310,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H310=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B310,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O310=0,0,INDEX(List_ServCode,MATCH($O310,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O310=0,0,INDEX(List_ServNames,MATCH($O310,Lists!$U$6:$U$405,0)))","v":0}]
[286,"SD314","SD314: EBD MISBO Rentals   External   Non WECLA","SW321","ccts","MI",null,0,{"$f":"IF($H314=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B314,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H314=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B314,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H314=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B314,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H314=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B314,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O314=0,0,INDEX(List_ServCode,MATCH($O314,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O314=0,0,INDEX(List_ServNames,MATCH($O314,Lists!$U$6:$U$405,0)))","v":0}]
[287,"SD328","SD328: EBD ONBS Rentals MISBO   Internal   Non WECLA","SW321","ccts","MI",null,0,{"$f":"IF($H315=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B315,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H315=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B315,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H315=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B315,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H315=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B315,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O315=0,0,INDEX(List_ServCode,MATCH($O315,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O315=0,0,INDEX(List_ServNames,MATCH($O315,Lists!$U$6:$U$405,0)))","v":0}]
[290,"SD301","SD301: WES MISBO Rentals   Internal   Non WECLA","SW321","le","MI",null,0,{"$f":"IF($H318=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B318,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H318=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B318,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H318=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B318,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H318=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B318,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,0.5,0,{"$f":"IF($O318=0,0,INDEX(List_ServCode,MATCH($O318,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O318=0,0,INDEX(List_ServNames,MATCH($O318,Lists!$U$6:$U$405,0)))","v":0}]
[291,"SD302","SD302: WES MISBO Rentals   External   Non WECLA","SW321","le","MI",null,0,{"$f":"IF($H319=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B319,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H319=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B319,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H319=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B319,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H319=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B319,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,0.5,0,{"$f":"IF($O319=0,0,INDEX(List_ServCode,MATCH($O319,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O319=0,0,INDEX(List_ServNames,MATCH($O319,Lists!$U$6:$U$405,0)))","v":0}]
[295,"SD324","SD324: Other Ethernet main links  1Gb External non WECLA","SW500","fibre km","MI",null,0,{"$f":"IF($H323=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B323,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H323=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B323,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H323=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B323,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H323=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B323,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O323=0,0,INDEX(List_ServCode,MATCH($O323,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O323=0,0,INDEX(List_ServNames,MATCH($O323,Lists!$U$6:$U$405,0)))","v":0}]
[296,"SD325","SD325: Optical Services Main Link   Intenal   Non WECLA","SW321","fibre km","MI",null,0,{"$f":"IF($H324=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B324,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H324=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B324,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H324=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B324,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H324=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B324,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O324=0,0,INDEX(List_ServCode,MATCH($O324,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O324=0,0,INDEX(List_ServNames,MATCH($O324,Lists!$U$6:$U$405,0)))","v":0}]
[299,"SD310","SD310: Optical Services Rentals   External   Non WECLA","SW321","ccts","MI",null,0,{"$f":"IF($H327=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B327,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H327=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B327,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H327=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B327,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H327=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B327,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O327=0,0,INDEX(List_ServCode,MATCH($O327,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O327=0,0,INDEX(List_ServNames,MATCH($O327,Lists!$U$6:$U$405,0)))","v":0}]
[300,"SD311","SD311: oth ether services   1Gb rental Internal non WECLA","SW500","ccts","MI",null,0,{"$f":"IF($H328=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B328,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H328=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B328,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H328=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B328,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H328=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B328,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O328=0,0,INDEX(List_ServCode,MATCH($O328,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O328=0,0,INDEX(List_ServNames,MATCH($O328,Lists!$U$6:$U$405,0)))","v":0}]
[303,"SD304","SD304: WES MISBO Connections    External   Non WECLA","SW321","le","MI",null,0,{"$f":"IF($H331=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B331,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H331=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B331,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H331=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B331,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H331=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B331,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,0.5,0,{"$f":"IF($O331=0,0,INDEX(List_ServCode,MATCH($O331,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O331=0,0,INDEX(List_ServNames,MATCH($O331,Lists!$U$6:$U$405,0)))","v":0}]
[304,"SD308","SD308: BES MISBO Connections   External   Non WECLA","SW321","le","MI",null,0,{"$f":"IF($H332=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B332,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H332=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B332,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H332=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B332,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H332=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B332,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,0.5,0,{"$f":"IF($O332=0,0,INDEX(List_ServCode,MATCH($O332,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O332=0,0,INDEX(List_ServNames,MATCH($O332,Lists!$U$6:$U$405,0)))","v":0}]
[307,"SD316","SD316: Optical Services Connections   External   Non WECLA","SW321","ccts","MI",null,0,{"$f":"IF($H335=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B335,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H335=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B335,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H335=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B335,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H335=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B335,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O335=0,0,INDEX(List_ServCode,MATCH($O335,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O335=0,0,INDEX(List_ServNames,MATCH($O335,Lists!$U$6:$U$405,0)))","v":0}]
[309,"SD317","SD317: oth ether services   1Gb conn Internal non WECLA","SW500","ccts","MI",null,0,{"$f":"IF($H337=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B337,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H337=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B337,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H337=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B337,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H337=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B337,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O337=0,0,INDEX(List_ServCode,MATCH($O337,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O337=0,0,INDEX(List_ServNames,MATCH($O337,Lists!$U$6:$U$405,0)))","v":0}]
[312,"SD205","SD205: BES MISBO rent Internal WECLA","SW500","le","MI",null,0,{"$f":"IF($H340=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B340,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H340=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B340,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H340=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B340,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H340=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B340,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,0.5,0,{"$f":"IF($O340=0,0,INDEX(List_ServCode,MATCH($O340,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O340=0,0,INDEX(List_ServNames,MATCH($O340,Lists!$U$6:$U$405,0)))","v":0}]
[313,"SD206","SD206: BES MISBO rent External WECLA","SW500","le","MI",null,0,{"$f":"IF($H341=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B341,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H341=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B341,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H341=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B341,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H341=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B341,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,0.5,0,{"$f":"IF($O341=0,0,INDEX(List_ServCode,MATCH($O341,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O341=0,0,INDEX(List_ServNames,MATCH($O341,Lists!$U$6:$U$405,0)))","v":0}]
[316,"SD221","SD221: WES BES EBD MBO Main link Internal WECLA","SW500","fibre km","MI",null,0,{"$f":"IF($H344=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B344,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H344=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B344,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H344=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B344,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H344=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B344,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O344=0,0,INDEX(List_ServCode,MATCH($O344,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O344=0,0,INDEX(List_ServNames,MATCH($O344,Lists!$U$6:$U$405,0)))","v":0}]
[317,"SD222","SD222: WES BES EBD MBO Main link External WECLA","SW500","fibre km","MI",null,0,{"$f":"IF($H345=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B345,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H345=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B345,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H345=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B345,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H345=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B345,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O345=0,0,INDEX(List_ServCode,MATCH($O345,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O345=0,0,INDEX(List_ServNames,MATCH($O345,Lists!$U$6:$U$405,0)))","v":0}]
[319,"SD224","SD224: Other Ethernet main links  1Gb External WECLA","SW500","fibre km","MI",null,0,{"$f":"IF($H347=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B347,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H347=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B347,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H347=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B347,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H347=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B347,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O347=0,0,INDEX(List_ServCode,MATCH($O347,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O347=0,0,INDEX(List_ServNames,MATCH($O347,Lists!$U$6:$U$405,0)))","v":0}]
[{"$f":"IF(B350=0,0,A349+1)","v":322},"SD209","SD209: Optical Services rent Internal WECLA","SW500","ccts","MI",null,0,{"$f":"IF($H350=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B350,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H350=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B350,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H350=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B350,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H350=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B350,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,{"$f":"IF(A350=0,0,IF(OR(E350&F350=\"leAI\",E350&F350=\"leMI\"),$C$6,1))","v":1},{"$f":"IF(H350=0,0,IF(M350=0,H350&I350&J350&K350&L350,H350&M350&J350&K350&L350))","v":0},{"$f":"IF($O350=0,0,INDEX(List_ServCode,MATCH($O350,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O350=0,0,INDEX(List_ServNames,MATCH($O350,Lists!$U$6:$U$405,0)))","v":0}]
[325,"SD212","SD212: oth ether services   1Gb rental External WECLA","SW500","ccts","MI",null,0,{"$f":"IF($H353=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B353,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H353=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B353,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H353=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B353,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H353=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B353,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O353=0,0,INDEX(List_ServCode,MATCH($O353,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O353=0,0,INDEX(List_ServNames,MATCH($O353,Lists!$U$6:$U$405,0)))","v":0}]
[326,"SD203","SD203: WES MISBO conns Internal WECLA","SW500","le","MI",null,0,{"$f":"IF($H354=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B354,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H354=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B354,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H354=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B354,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H354=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B354,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,0.5,0,{"$f":"IF($O354=0,0,INDEX(List_ServCode,MATCH($O354,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O354=0,0,INDEX(List_ServNames,MATCH($O354,Lists!$U$6:$U$405,0)))","v":0}]
[329,"SD217","SD217: oth ether services   1Gb conn Internal WECLA","SW500","ccts","MI",null,0,{"$f":"IF($H357=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B357,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H357=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B357,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H357=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B357,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H357=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B357,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O357=0,0,INDEX(List_ServCode,MATCH($O357,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O357=0,0,INDEX(List_ServNames,MATCH($O357,Lists!$U$6:$U$405,0)))","v":0}]
[332,"Z1","Z1: EAD Other 10Gb Rental Internal Non WECLA","SW500","ccts","MI",null,0,{"$f":"IF($H360=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B360,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H360=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B360,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H360=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B360,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H360=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B360,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O360=0,0,INDEX(List_ServCode,MATCH($O360,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O360=0,0,INDEX(List_ServNames,MATCH($O360,Lists!$U$6:$U$405,0)))","v":0}]
[334,"Z3","Z3: EAD LA 10Gb Rental Internal Non WECLA","SW500","ccts","MI",null,0,{"$f":"IF($H362=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B362,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H362=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B362,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H362=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B362,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H362=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B362,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O362=0,0,INDEX(List_ServCode,MATCH($O362,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O362=0,0,INDEX(List_ServNames,MATCH($O362,Lists!$U$6:$U$405,0)))","v":0}]
[335,"Z4","Z4: EAD LA 10Gb Rental External Non WECLA","SW500","ccts","MI",null,0,{"$f":"IF($H363=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B363,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H363=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B363,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H363=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B363,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H363=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B363,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O363=0,0,INDEX(List_ServCode,MATCH($O363,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O363=0,0,INDEX(List_ServNames,MATCH($O363,Lists!$U$6:$U$405,0)))","v":0}]
[338,"Z7","Z7: EAD LA 10Gb Rental Internal WECLA","SW500","ccts","MI",null,0,{"$f":"IF($H366=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B366,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H366=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B366,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H366=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B366,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H366=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B366,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O366=0,0,INDEX(List_ServCode,MATCH($O366,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O366=0,0,INDEX(List_ServNames,MATCH($O366,Lists!$U$6:$U$405,0)))","v":0}]
[339,"Z8","Z8: EAD LA 10Gb Rental External WECLA","SW500","ccts","MI",null,0,{"$f":"IF($H367=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B367,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H367=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B367,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H367=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B367,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H367=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B367,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O367=0,0,INDEX(List_ServCode,MATCH($O367,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O367=0,0,INDEX(List_ServNames,MATCH($O367,Lists!$U$6:$U$405,0)))","v":0}]
[342,"Z11","Z11: EAD LA 10Gb Connection Internal Non WECLA","SW500","ccts","MI",null,0,{"$f":"IF($H370=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B370,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H370=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B370,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H370=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B370,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H370=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B370,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O370=0,0,INDEX(List_ServCode,MATCH($O370,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O370=0,0,INDEX(List_ServNames,MATCH($O370,Lists!$U$6:$U$405,0)))","v":0}]
[345,"Z14","Z14: EAD Other 10Gb Connection External WECLA","SW500","ccts","MI",null,0,{"$f":"IF($H373=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B373,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H373=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B373,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H373=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B373,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H373=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B373,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O373=0,0,INDEX(List_ServCode,MATCH($O373,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O373=0,0,INDEX(List_ServNames,MATCH($O373,Lists!$U$6:$U$405,0)))","v":0}]
[347,"Z16","Z16: EAD LA 10Gb Connection External WECLA","SW500","ccts","MI",null,0,{"$f":"IF($H375=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B375,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H375=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B375,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H375=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B375,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H375=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B375,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O375=0,0,INDEX(List_ServCode,MATCH($O375,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O375=0,0,INDEX(List_ServNames,MATCH($O375,Lists!$U$6:$U$405,0)))","v":0}]
[348,"P1","Passive 1 - EAD 1000Mbit/s Rental Internal",0,"ccts","Passive",null,0,{"$f":"IF($H376=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B376,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H376=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B376,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H376=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B376,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H376=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B376,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O376=0,0,INDEX(List_ServCode,MATCH($O376,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O376=0,0,INDEX(List_ServNames,MATCH($O376,Lists!$U$6:$U$405,0)))","v":0}]
[351,"P4","Passive 4 - EAD LA 1000Mbit/s Rental External",0,"ccts","Passive",null,0,{"$f":"IF($H379=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B379,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H379=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B379,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H379=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B379,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H379=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B379,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O379=0,0,INDEX(List_ServCode,MATCH($O379,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O379=0,0,INDEX(List_ServNames,MATCH($O379,Lists!$U$6:$U$405,0)))","v":0}]
[352,"P5","Passive 5 - EAD 1000Mbit/s Connection Internal",0,"ccts","Passive",null,0,{"$f":"IF($H380=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B380,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H380=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B380,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H380=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B380,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H380=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B380,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O380=0,0,INDEX(List_ServCode,MATCH($O380,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O380=0,0,INDEX(List_ServNames,MATCH($O380,Lists!$U$6:$U$405,0)))","v":0}]
[355,"P8","Passive 8 - EAD LA 1000Mbit/s Connection External",0,"ccts","Passive",null,0,{"$f":"IF($H383=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B383,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H383=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B383,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H383=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B383,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H383=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B383,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O383=0,0,INDEX(List_ServCode,MATCH($O383,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O383=0,0,INDEX(List_ServNames,MATCH($O383,Lists!$U$6:$U$405,0)))","v":0}]
[357,"P10","Passive 10 - WES MISBO Rental External",0,"le","Passive",null,0,{"$f":"IF($H385=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B385,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H385=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B385,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H385=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B385,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H385=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B385,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O385=0,0,INDEX(List_ServCode,MATCH($O385,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O385=0,0,INDEX(List_ServNames,MATCH($O385,Lists!$U$6:$U$405,0)))","v":0}]
[360,"P13","Passive 13 - OSA Rental Internal",0,"ccts","Passive",null,0,{"$f":"IF($H388=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B388,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H388=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B388,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H388=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B388,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H388=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B388,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O388=0,0,INDEX(List_ServCode,MATCH($O388,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O388=0,0,INDEX(List_ServNames,MATCH($O388,Lists!$U$6:$U$405,0)))","v":0}]
[361,"P14","Passive 14 - OSA Rental External",0,"ccts","Passive",null,0,{"$f":"IF($H389=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B389,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H389=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B389,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H389=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B389,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H389=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B389,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O389=0,0,INDEX(List_ServCode,MATCH($O389,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O389=0,0,INDEX(List_ServNames,MATCH($O389,Lists!$U$6:$U$405,0)))","v":0}]
[364,"P17","Passive 17 - EBD 1000Mbit/s Rental Internal",0,"ccts","Passive",null,0,{"$f":"IF($H392=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B392,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H392=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B392,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H392=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B392,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H392=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B392,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O392=0,0,INDEX(List_ServCode,MATCH($O392,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O392=0,0,INDEX(List_ServNames,MATCH($O392,Lists!$U$6:$U$405,0)))","v":0}]
[365,"P18","Passive 18 - EBD 1000Mbit/s Rental External",0,"ccts","Passive",null,0,{"$f":"IF($H393=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B393,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H393=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B393,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H393=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B393,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H393=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B393,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O393=0,0,INDEX(List_ServCode,MATCH($O393,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O393=0,0,INDEX(List_ServNames,MATCH($O393,Lists!$U$6:$U$405,0)))","v":0}]
[367,"P20","Passive 20 - EBD 1000Mbit/s Connection External",0,"ccts","Passive",null,0,{"$f":"IF($H395=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B395,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H395=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B395,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H395=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B395,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H395=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B395,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O395=0,0,INDEX(List_ServCode,MATCH($O395,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O395=0,0,INDEX(List_ServNames,MATCH($O395,Lists!$U$6:$U$405,0)))","v":0}]
[370,"P23","Passive 23 - EBD MISBO Connection Internal",0,"ccts","Passive",null,0,{"$f":"IF($H398=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B398,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H398=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B398,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H398=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B398,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H398=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B398,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O398=0,0,INDEX(List_ServCode,MATCH($O398,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O398=0,0,INDEX(List_ServNames,MATCH($O398,Lists!$U$6:$U$405,0)))","v":0}]
[371,"P24","Passive 24 - EBD MISBO Connection External",0,"ccts","Passive",null,0,{"$f":"IF($H399=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B399,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H399=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B399,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H399=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B399,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H399=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B399,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O399=0,0,INDEX(List_ServCode,MATCH($O399,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O399=0,0,INDEX(List_ServNames,MATCH($O399,Lists!$U$6:$U$405,0)))","v":0}]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal",0,"ccts","Passive",null,0,{"$f":"IF($H400=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B400,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H400=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B400,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H400=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B400,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H400=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B400,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O400=0,0,INDEX(List_ServCode,MATCH($O400,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O400=0,0,INDEX(List_ServNames,MATCH($O400,Lists!$U$6:$U$405,0)))","v":0}]
[373,"P26","Passive 26 - EAD 10Gbit/s Rental External",0,"ccts","Passive",null,0,{"$f":"IF($H401=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B401,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H401=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B401,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H401=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B401,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H401=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B401,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O401=0,0,INDEX(List_ServCode,MATCH($O401,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O401=0,0,INDEX(List_ServNames,MATCH($O401,Lists!$U$6:$U$405,0)))","v":0}]
[374,"P27","Passive 27 - EAD LA 10Gbit/s Rental Internal",0,"ccts","Passive",null,0,{"$f":"IF($H402=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B402,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H402=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B402,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H402=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B402,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H402=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B402,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O402=0,0,INDEX(List_ServCode,MATCH($O402,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O402=0,0,INDEX(List_ServNames,MATCH($O402,Lists!$U$6:$U$405,0)))","v":0}]
[375,"P28","Passive 28 - EAD LA 10Gbit/s Rental External",0,"ccts","Passive",null,0,{"$f":"IF($H403=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B403,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H403=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B403,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H403=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B403,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H403=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B403,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O403=0,0,INDEX(List_ServCode,MATCH($O403,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O403=0,0,INDEX(List_ServNames,MATCH($O403,Lists!$U$6:$U$405,0)))","v":0}]
[376,"P29","Passive 29 - EAD 10Gbit/s Connection Internal",0,"ccts","Passive",null,0,{"$f":"IF($H404=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B404,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H404=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B404,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H404=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B404,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H404=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B404,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O404=0,0,INDEX(List_ServCode,MATCH($O404,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O404=0,0,INDEX(List_ServNames,MATCH($O404,Lists!$U$6:$U$405,0)))","v":0}]
[377,"P30","Passive 30 - EAD 10Gbit/s Connection External",0,"ccts","Passive",null,0,{"$f":"IF($H405=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B405,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H405=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B405,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H405=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B405,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H405=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B405,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O405=0,0,INDEX(List_ServCode,MATCH($O405,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O405=0,0,INDEX(List_ServNames,MATCH($O405,Lists!$U$6:$U$405,0)))","v":0}]
[378,"P31","Passive 31 - EAD LA 10Gbit/s Connection Internal",0,"ccts","Passive",null,0,{"$f":"IF($H406=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B406,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H406=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B406,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H406=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B406,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H406=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B406,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O406=0,0,INDEX(List_ServCode,MATCH($O406,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O406=0,0,INDEX(List_ServNames,MATCH($O406,Lists!$U$6:$U$405,0)))","v":0}]
[379,"P32","Passive 32 - EAD LA 10Gbit/s Connection External",0,"ccts","Passive",null,0,{"$f":"IF($H407=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B407,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H407=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B407,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H407=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B407,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H407=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B407,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O407=0,0,INDEX(List_ServCode,MATCH($O407,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O407=0,0,INDEX(List_ServNames,MATCH($O407,Lists!$U$6:$U$405,0)))","v":0}]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal",0,"le","Passive",null,0,{"$f":"IF($H408=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B408,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H408=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B408,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H408=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B408,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H408=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B408,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O408=0,0,INDEX(List_ServCode,MATCH($O408,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O408=0,0,INDEX(List_ServNames,MATCH($O408,Lists!$U$6:$U$405,0)))","v":0}]
[381,"P34","Passive 34 - WES 1000Mbit/s Rental External",0,"le","Passive",null,0,{"$f":"IF($H409=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B409,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H409=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B409,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H409=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B409,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H409=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B409,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O409=0,0,INDEX(List_ServCode,MATCH($O409,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O409=0,0,INDEX(List_ServNames,MATCH($O409,Lists!$U$6:$U$405,0)))","v":0}]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal",0,"le","Passive",null,0,{"$f":"IF($H410=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B410,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H410=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B410,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H410=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B410,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H410=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B410,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O410=0,0,INDEX(List_ServCode,MATCH($O410,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O410=0,0,INDEX(List_ServNames,MATCH($O410,Lists!$U$6:$U$405,0)))","v":0}]
[383,"P36","Passive 36 - BES 1000Mbit/s Rental External",0,"le","Passive",null,0,{"$f":"IF($H411=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B411,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H411=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B411,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H411=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B411,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H411=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B411,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O411=0,0,INDEX(List_ServCode,MATCH($O411,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O411=0,0,INDEX(List_ServNames,MATCH($O411,Lists!$U$6:$U$405,0)))","v":0}]
[384,"P37","Passive 37 - BES MISBO Rental Internal",0,"le","Passive",null,0,{"$f":"IF($H412=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B412,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H412=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B412,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H412=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B412,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H412=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B412,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O412=0,0,INDEX(List_ServCode,MATCH($O412,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O412=0,0,INDEX(List_ServNames,MATCH($O412,Lists!$U$6:$U$405,0)))","v":0}]
[385,"P38","Passive 38 - BES MISBO Rental External",0,"le","Passive",null,0,{"$f":"IF($H413=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B413,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H413=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B413,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H413=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B413,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H413=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B413,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,1,0,{"$f":"IF($O413=0,0,INDEX(List_ServCode,MATCH($O413,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O413=0,0,INDEX(List_ServNames,MATCH($O413,Lists!$U$6:$U$405,0)))","v":0}]
[0,0,0,0,0,0,null,0,{"$f":"IF($H414=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B414,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H414=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B414,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H414=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B414,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H414=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B414,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,0,0,{"$f":"IF($O414=0,0,INDEX(List_ServCode,MATCH($O414,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O414=0,0,INDEX(List_ServNames,MATCH($O414,Lists!$U$6:$U$405,0)))","v":0}]
[0,0,0,0,0,0,null,0,{"$f":"IF($H415=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B415,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H415=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B415,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H415=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B415,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H415=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B415,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,0,0,{"$f":"IF($O415=0,0,INDEX(List_ServCode,MATCH($O415,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O415=0,0,INDEX(List_ServNames,MATCH($O415,Lists!$U$6:$U$405,0)))","v":0}]
[0,0,0,0,0,0,null,0,{"$f":"IF($H416=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B416,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H416=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B416,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H416=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B416,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H416=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B416,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,0,0,{"$f":"IF($O416=0,0,INDEX(List_ServCode,MATCH($O416,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O416=0,0,INDEX(List_ServNames,MATCH($O416,Lists!$U$6:$U$405,0)))","v":0}]
[0,0,0,0,0,0,null,0,{"$f":"IF($H417=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B417,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H417=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B417,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H417=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B417,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H417=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B417,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,0,0,{"$f":"IF($O417=0,0,INDEX(List_ServCode,MATCH($O417,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O417=0,0,INDEX(List_ServNames,MATCH($O417,Lists!$U$6:$U$405,0)))","v":0}]
[0,0,0,0,0,0,null,0,{"$f":"IF($H418=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B418,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H418=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B418,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H418=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B418,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H418=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B418,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,0,0,{"$f":"IF($O418=0,0,INDEX(List_ServCode,MATCH($O418,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O418=0,0,INDEX(List_ServNames,MATCH($O418,Lists!$U$6:$U$405,0)))","v":0}]
[0,0,0,0,0,0,null,0,{"$f":"IF($H419=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B419,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H419=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B419,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H419=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B419,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H419=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B419,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,0,0,{"$f":"IF($O419=0,0,INDEX(List_ServCode,MATCH($O419,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O419=0,0,INDEX(List_ServNames,MATCH($O419,Lists!$U$6:$U$405,0)))","v":0}]
[0,0,0,0,0,0,null,0,{"$f":"IF($H420=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B420,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H420=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B420,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H420=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B420,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H420=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B420,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,0,0,{"$f":"IF($O420=0,0,INDEX(List_ServCode,MATCH($O420,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O420=0,0,INDEX(List_ServNames,MATCH($O420,Lists!$U$6:$U$405,0)))","v":0}]
[0,0,0,0,0,0,null,0,{"$f":"IF($H421=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B421,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H421=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B421,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H421=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B421,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H421=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B421,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,0,0,{"$f":"IF($O421=0,0,INDEX(List_ServCode,MATCH($O421,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O421=0,0,INDEX(List_ServNames,MATCH($O421,Lists!$U$6:$U$405,0)))","v":0}]
[0,0,0,0,0,0,null,0,{"$f":"IF($H422=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B422,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H422=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B422,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H422=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B422,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H422=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B422,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,0,0,{"$f":"IF($O422=0,0,INDEX(List_ServCode,MATCH($O422,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O422=0,0,INDEX(List_ServNames,MATCH($O422,Lists!$U$6:$U$405,0)))","v":0}]
[0,0,0,0,0,0,null,0,{"$f":"IF($H423=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B423,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H423=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B423,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H423=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B423,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H423=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B423,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,0,0,{"$f":"IF($O423=0,0,INDEX(List_ServCode,MATCH($O423,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O423=0,0,INDEX(List_ServNames,MATCH($O423,Lists!$U$6:$U$405,0)))","v":0}]
[0,0,0,0,0,0,null,0,{"$f":"IF($H424=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B424,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H424=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B424,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H424=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B424,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H424=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B424,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,0,0,{"$f":"IF($O424=0,0,INDEX(List_ServCode,MATCH($O424,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O424=0,0,INDEX(List_ServNames,MATCH($O424,Lists!$U$6:$U$405,0)))","v":0}]
[0,0,0,0,0,0,null,0,{"$f":"IF($H425=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B425,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H425=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B425,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H425=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B425,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H425=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B425,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,0,0,{"$f":"IF($O425=0,0,INDEX(List_ServCode,MATCH($O425,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O425=0,0,INDEX(List_ServNames,MATCH($O425,Lists!$U$6:$U$405,0)))","v":0}]
[0,0,0,0,0,0,null,0,{"$f":"IF($H426=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B426,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H426=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B426,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H426=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B426,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H426=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B426,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,0,0,{"$f":"IF($O426=0,0,INDEX(List_ServCode,MATCH($O426,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O426=0,0,INDEX(List_ServNames,MATCH($O426,Lists!$U$6:$U$405,0)))","v":0}]
[0,0,0,0,0,0,null,0,{"$f":"IF($H427=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B427,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H427=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B427,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H427=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B427,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H427=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B427,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},0,0,0,{"$f":"IF($O427=0,0,INDEX(List_ServCode,MATCH($O427,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O427=0,0,INDEX(List_ServNames,MATCH($O427,Lists!$U$6:$U$405,0)))","v":0}]
[{"$f":"IF(B428=0,0,A427+1)","v":0},0,0,0,0,0,null,0,{"$f":"IF($H428=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B428,Lists!$B$6:$B$406,0),MATCH(I$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H428=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B428,Lists!$B$6:$B$406,0),MATCH(J$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H428=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B428,Lists!$B$6:$B$406,0),MATCH(K$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"IF($H428=0,0,INDEX(Lists!$C$6:$N$340,MATCH($B428,Lists!$B$6:$B$406,0),MATCH(L$28,Lists!$C$5:$N$5,0)))","v":0},{"$f":"INDEX($F$10:$F$24,MATCH(I428,$C$10:$C$24,0))","v":0},{"$f":"IF(A428=0,0,IF(OR(E428&F428=\"leAI\",E428&F428=\"leMI\"),$C$6,1))","v":0},{"$f":"IF(H428=0,0,IF(M428=0,H428&I428&J428&K428&L428,H428&M428&J428&K428&L428))","v":0},{"$f":"IF($O428=0,0,INDEX(List_ServCode,MATCH($O428,Lists!$U$6:$U$405,0)))","v":0},{"$f":"IF($O428=0,0,INDEX(List_ServNames,MATCH($O428,Lists!$U$6:$U$405,0)))","v":0}]

{"sheet":"FC.ServMEAVolumes","index":23,"n_rows":810,"n_cols":12,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["MEA volume forecasts"]
[null,"Use MEA volumes?"]
[null,{"$f":"'Control panel'!G17","v":1},{"$f":"'Control panel'!H17","v":true},null,null,null,{"$f":"F4+1","v":1},{"$f":"G4+1","v":2},{"$f":"H4+1","v":3},{"$f":"I4+1","v":4},{"$f":"J4+1","v":5}]
[null,null,null,null,"Year",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[1,"Volume forecasts for services to be mapped to an MEA"]
[null,"Service code","Service name","Source","MEA mapping - service code"]
[{"$f":"IF(B8=0,0,A7+1)","v":1},{"$f":"List_ServCode","v":"SE371"},{"$f":"List_ServNames","v":"SE371: PPC rental 2Mbit link per km distribution"},{"$f":"List_ServSource","v":"BTW"},{"$f":"MEAmapping!P29","v":0},null,{"$f":"IF(MEAmapping!$H29=0,0,FC.ServActiveVolumes!H415*MEAmapping!$N29)","v":0},{"$f":"IF(MEAmapping!$H29=0,0,FC.ServActiveVolumes!I415*MEAmapping!$N29)","v":0},{"$f":"IF(MEAmapping!$H29=0,0,FC.ServActiveVolumes!J415*MEAmapping!$N29)","v":0},{"$f":"IF(MEAmapping!$H29=0,0,FC.ServActiveVolumes!K415*MEAmapping!$N29)","v":0},{"$f":"IF(MEAmapping!$H29=0,0,FC.ServActiveVolumes!L415*MEAmapping!$N29)","v":0}]
[{"$f":"IF(B9=0,0,A8+1)","v":2},"SE745","SE745: Netstream 16 LL 2mbit rentals Per km","BTW",{"$f":"MEAmapping!P30","v":0},null,{"$f":"IF(MEAmapping!$H30=0,0,FC.ServActiveVolumes!H416*MEAmapping!$N30)","v":0},{"$f":"IF(MEAmapping!$H30=0,0,FC.ServActiveVolumes!I416*MEAmapping!$N30)","v":0},{"$f":"IF(MEAmapping!$H30=0,0,FC.ServActiveVolumes!J416*MEAmapping!$N30)","v":0},{"$f":"IF(MEAmapping!$H30=0,0,FC.ServActiveVolumes!K416*MEAmapping!$N30)","v":0},{"$f":"IF(MEAmapping!$H30=0,0,FC.ServActiveVolumes!L416*MEAmapping!$N30)","v":0}]
[3,"SH371","SH371: PPC RBS rental 2Mbit link per km distribution","BTW",{"$f":"MEAmapping!P31","v":0},null,{"$f":"IF(MEAmapping!$H31=0,0,FC.ServActiveVolumes!H417*MEAmapping!$N31)","v":0},{"$f":"IF(MEAmapping!$H31=0,0,FC.ServActiveVolumes!I417*MEAmapping!$N31)","v":0},{"$f":"IF(MEAmapping!$H31=0,0,FC.ServActiveVolumes!J417*MEAmapping!$N31)","v":0},{"$f":"IF(MEAmapping!$H31=0,0,FC.ServActiveVolumes!K417*MEAmapping!$N31)","v":0},{"$f":"IF(MEAmapping!$H31=0,0,FC.ServActiveVolumes!L417*MEAmapping!$N31)","v":0}]
[4,"SO371","SO371: PC rental 2Mbit link per km distribution","BTW",{"$f":"MEAmapping!P32","v":0},null,{"$f":"IF(MEAmapping!$H32=0,0,FC.ServActiveVolumes!H418*MEAmapping!$N32)","v":0},{"$f":"IF(MEAmapping!$H32=0,0,FC.ServActiveVolumes!I418*MEAmapping!$N32)","v":0},{"$f":"IF(MEAmapping!$H32=0,0,FC.ServActiveVolumes!J418*MEAmapping!$N32)","v":0},{"$f":"IF(MEAmapping!$H32=0,0,FC.ServActiveVolumes!K418*MEAmapping!$N32)","v":0},{"$f":"IF(MEAmapping!$H32=0,0,FC.ServActiveVolumes!L418*MEAmapping!$N32)","v":0}]
[5,"ST371","ST371: Siteconnect rental 2Mbit link per km distribution","BTW",{"$f":"MEAmapping!P33","v":0},null,{"$f":"IF(MEAmapping!$H33=0,0,FC.ServActiveVolumes!H419*MEAmapping!$N33)","v":0},{"$f":"IF(MEAmapping!$H33=0,0,FC.ServActiveVolumes!I419*MEAmapping!$N33)","v":0},{"$f":"IF(MEAmapping!$H33=0,0,FC.ServActiveVolumes!J419*MEAmapping!$N33)","v":0},{"$f":"IF(MEAmapping!$H33=0,0,FC.ServActiveVolumes!K419*MEAmapping!$N33)","v":0},{"$f":"IF(MEAmapping!$H33=0,0,FC.ServActiveVolumes!L419*MEAmapping!$N33)","v":0}]
[6,"SY371","SY371: PPC rental 2Mbit CLZ link per km dist  ext","BTW",{"$f":"MEAmapping!P34","v":0},null,{"$f":"IF(MEAmapping!$H34=0,0,FC.ServActiveVolumes!H420*MEAmapping!$N34)","v":0},{"$f":"IF(MEAmapping!$H34=0,0,FC.ServActiveVolumes!I420*MEAmapping!$N34)","v":0},{"$f":"IF(MEAmapping!$H34=0,0,FC.ServActiveVolumes!J420*MEAmapping!$N34)","v":0},{"$f":"IF(MEAmapping!$H34=0,0,FC.ServActiveVolumes!K420*MEAmapping!$N34)","v":0},{"$f":"IF(MEAmapping!$H34=0,0,FC.ServActiveVolumes!L420*MEAmapping!$N34)","v":0}]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int","BTW",{"$f":"MEAmapping!P35","v":0},null,{"$f":"IF(MEAmapping!$H35=0,0,FC.ServActiveVolumes!H421*MEAmapping!$N35)","v":0},{"$f":"IF(MEAmapping!$H35=0,0,FC.ServActiveVolumes!I421*MEAmapping!$N35)","v":0},{"$f":"IF(MEAmapping!$H35=0,0,FC.ServActiveVolumes!J421*MEAmapping!$N35)","v":0},{"$f":"IF(MEAmapping!$H35=0,0,FC.ServActiveVolumes!K421*MEAmapping!$N35)","v":0},{"$f":"IF(MEAmapping!$H35=0,0,FC.ServActiveVolumes!L421*MEAmapping!$N35)","v":0}]
[8,"SE373","SE373: PPC rental 34Mbit link per km distribution","BTW",{"$f":"MEAmapping!P36","v":0},null,{"$f":"IF(MEAmapping!$H36=0,0,FC.ServActiveVolumes!H422*MEAmapping!$N36)","v":0},{"$f":"IF(MEAmapping!$H36=0,0,FC.ServActiveVolumes!I422*MEAmapping!$N36)","v":0},{"$f":"IF(MEAmapping!$H36=0,0,FC.ServActiveVolumes!J422*MEAmapping!$N36)","v":0},{"$f":"IF(MEAmapping!$H36=0,0,FC.ServActiveVolumes!K422*MEAmapping!$N36)","v":0},{"$f":"IF(MEAmapping!$H36=0,0,FC.ServActiveVolumes!L422*MEAmapping!$N36)","v":0}]
[9,"SO373","SO373: PC rental 34Mbit link per km distribution","BTW",{"$f":"MEAmapping!P37","v":0},null,{"$f":"IF(MEAmapping!$H37=0,0,FC.ServActiveVolumes!H423*MEAmapping!$N37)","v":0},{"$f":"IF(MEAmapping!$H37=0,0,FC.ServActiveVolumes!I423*MEAmapping!$N37)","v":0},{"$f":"IF(MEAmapping!$H37=0,0,FC.ServActiveVolumes!J423*MEAmapping!$N37)","v":0},{"$f":"IF(MEAmapping!$H37=0,0,FC.ServActiveVolumes!K423*MEAmapping!$N37)","v":0},{"$f":"IF(MEAmapping!$H37=0,0,FC.ServActiveVolumes!L423*MEAmapping!$N37)","v":0}]
[10,"SE375","SE375: PPC rental 140Mbit link per km distribution","BTW",{"$f":"MEAmapping!P38","v":0},null,{"$f":"IF(MEAmapping!$H38=0,0,FC.ServActiveVolumes!H424*MEAmapping!$N38)","v":0},{"$f":"IF(MEAmapping!$H38=0,0,FC.ServActiveVolumes!I424*MEAmapping!$N38)","v":0},{"$f":"IF(MEAmapping!$H38=0,0,FC.ServActiveVolumes!J424*MEAmapping!$N38)","v":0},{"$f":"IF(MEAmapping!$H38=0,0,FC.ServActiveVolumes!K424*MEAmapping!$N38)","v":0},{"$f":"IF(MEAmapping!$H38=0,0,FC.ServActiveVolumes!L424*MEAmapping!$N38)","v":0}]
[11,"SE753","SE753: Netstream 16 LL 155mbit rentals Per km","BTW",{"$f":"MEAmapping!P39","v":0},null,{"$f":"IF(MEAmapping!$H39=0,0,FC.ServActiveVolumes!H425*MEAmapping!$N39)","v":0},{"$f":"IF(MEAmapping!$H39=0,0,FC.ServActiveVolumes!I425*MEAmapping!$N39)","v":0},{"$f":"IF(MEAmapping!$H39=0,0,FC.ServActiveVolumes!J425*MEAmapping!$N39)","v":0},{"$f":"IF(MEAmapping!$H39=0,0,FC.ServActiveVolumes!K425*MEAmapping!$N39)","v":0},{"$f":"IF(MEAmapping!$H39=0,0,FC.ServActiveVolumes!L425*MEAmapping!$N39)","v":0}]
[12,"SO375","SO375: PC rental 140Mbit link per km distribution","BTW",{"$f":"MEAmapping!P40","v":0},null,{"$f":"IF(MEAmapping!$H40=0,0,FC.ServActiveVolumes!H426*MEAmapping!$N40)","v":0},{"$f":"IF(MEAmapping!$H40=0,0,FC.ServActiveVolumes!I426*MEAmapping!$N40)","v":0},{"$f":"IF(MEAmapping!$H40=0,0,FC.ServActiveVolumes!J426*MEAmapping!$N40)","v":0},{"$f":"IF(MEAmapping!$H40=0,0,FC.ServActiveVolumes!K426*MEAmapping!$N40)","v":0},{"$f":"IF(MEAmapping!$H40=0,0,FC.ServActiveVolumes!L426*MEAmapping!$N40)","v":0}]
[13,"ST375","ST375: Site Connect PPC rental 140Mbit link km dist","BTW",{"$f":"MEAmapping!P41","v":0},null,{"$f":"IF(MEAmapping!$H41=0,0,FC.ServActiveVolumes!H427*MEAmapping!$N41)","v":0},{"$f":"IF(MEAmapping!$H41=0,0,FC.ServActiveVolumes!I427*MEAmapping!$N41)","v":0},{"$f":"IF(MEAmapping!$H41=0,0,FC.ServActiveVolumes!J427*MEAmapping!$N41)","v":0},{"$f":"IF(MEAmapping!$H41=0,0,FC.ServActiveVolumes!K427*MEAmapping!$N41)","v":0},{"$f":"IF(MEAmapping!$H41=0,0,FC.ServActiveVolumes!L427*MEAmapping!$N41)","v":0}]
[14,"SE381","SE381: PPC rental 64Kbit link","BTW",{"$f":"MEAmapping!P42","v":0},null,{"$f":"IF(MEAmapping!$H42=0,0,FC.ServActiveVolumes!H428*MEAmapping!$N42)","v":0},{"$f":"IF(MEAmapping!$H42=0,0,FC.ServActiveVolumes!I428*MEAmapping!$N42)","v":0},{"$f":"IF(MEAmapping!$H42=0,0,FC.ServActiveVolumes!J428*MEAmapping!$N42)","v":0},{"$f":"IF(MEAmapping!$H42=0,0,FC.ServActiveVolumes!K428*MEAmapping!$N42)","v":0},{"$f":"IF(MEAmapping!$H42=0,0,FC.ServActiveVolumes!L428*MEAmapping!$N42)","v":0}]
[15,"SH381","SH381: RBS PPC rental 64Kbit link","BTW",{"$f":"MEAmapping!P43","v":0},null,{"$f":"IF(MEAmapping!$H43=0,0,FC.ServActiveVolumes!H429*MEAmapping!$N43)","v":0},{"$f":"IF(MEAmapping!$H43=0,0,FC.ServActiveVolumes!I429*MEAmapping!$N43)","v":0},{"$f":"IF(MEAmapping!$H43=0,0,FC.ServActiveVolumes!J429*MEAmapping!$N43)","v":0},{"$f":"IF(MEAmapping!$H43=0,0,FC.ServActiveVolumes!K429*MEAmapping!$N43)","v":0},{"$f":"IF(MEAmapping!$H43=0,0,FC.ServActiveVolumes!L429*MEAmapping!$N43)","v":0}]
[16,"SO381","SO381: PC rental 64Kbit link","BTW",{"$f":"MEAmapping!P44","v":0},null,{"$f":"IF(MEAmapping!$H44=0,0,FC.ServActiveVolumes!H430*MEAmapping!$N44)","v":0},{"$f":"IF(MEAmapping!$H44=0,0,FC.ServActiveVolumes!I430*MEAmapping!$N44)","v":0},{"$f":"IF(MEAmapping!$H44=0,0,FC.ServActiveVolumes!J430*MEAmapping!$N44)","v":0},{"$f":"IF(MEAmapping!$H44=0,0,FC.ServActiveVolumes!K430*MEAmapping!$N44)","v":0},{"$f":"IF(MEAmapping!$H44=0,0,FC.ServActiveVolumes!L430*MEAmapping!$N44)","v":0}]
[17,"SE383","SE383: PPC rental 2Mbit link","BTW",{"$f":"MEAmapping!P45","v":0},null,{"$f":"IF(MEAmapping!$H45=0,0,FC.ServActiveVolumes!H431*MEAmapping!$N45)","v":0},{"$f":"IF(MEAmapping!$H45=0,0,FC.ServActiveVolumes!I431*MEAmapping!$N45)","v":0},{"$f":"IF(MEAmapping!$H45=0,0,FC.ServActiveVolumes!J431*MEAmapping!$N45)","v":0},{"$f":"IF(MEAmapping!$H45=0,0,FC.ServActiveVolumes!K431*MEAmapping!$N45)","v":0},{"$f":"IF(MEAmapping!$H45=0,0,FC.ServActiveVolumes!L431*MEAmapping!$N45)","v":0}]
[18,"SE744","SE744: Netstream 16 LL 2mbit rentals Links","BTW",{"$f":"MEAmapping!P46","v":0},null,{"$f":"IF(MEAmapping!$H46=0,0,FC.ServActiveVolumes!H432*MEAmapping!$N46)","v":0},{"$f":"IF(MEAmapping!$H46=0,0,FC.ServActiveVolumes!I432*MEAmapping!$N46)","v":0},{"$f":"IF(MEAmapping!$H46=0,0,FC.ServActiveVolumes!J432*MEAmapping!$N46)","v":0},{"$f":"IF(MEAmapping!$H46=0,0,FC.ServActiveVolumes!K432*MEAmapping!$N46)","v":0},{"$f":"IF(MEAmapping!$H46=0,0,FC.ServActiveVolumes!L432*MEAmapping!$N46)","v":0}]
[19,"SH383","SH383: PPC RBS rental 2Mbit link","BTW",{"$f":"MEAmapping!P47","v":0},null,{"$f":"IF(MEAmapping!$H47=0,0,FC.ServActiveVolumes!H433*MEAmapping!$N47)","v":0},{"$f":"IF(MEAmapping!$H47=0,0,FC.ServActiveVolumes!I433*MEAmapping!$N47)","v":0},{"$f":"IF(MEAmapping!$H47=0,0,FC.ServActiveVolumes!J433*MEAmapping!$N47)","v":0},{"$f":"IF(MEAmapping!$H47=0,0,FC.ServActiveVolumes!K433*MEAmapping!$N47)","v":0},{"$f":"IF(MEAmapping!$H47=0,0,FC.ServActiveVolumes!L433*MEAmapping!$N47)","v":0}]
[20,"SO383","SO383: PC rental 2Mbit link","BTW",{"$f":"MEAmapping!P48","v":0},null,{"$f":"IF(MEAmapping!$H48=0,0,FC.ServActiveVolumes!H434*MEAmapping!$N48)","v":0},{"$f":"IF(MEAmapping!$H48=0,0,FC.ServActiveVolumes!I434*MEAmapping!$N48)","v":0},{"$f":"IF(MEAmapping!$H48=0,0,FC.ServActiveVolumes!J434*MEAmapping!$N48)","v":0},{"$f":"IF(MEAmapping!$H48=0,0,FC.ServActiveVolumes!K434*MEAmapping!$N48)","v":0},{"$f":"IF(MEAmapping!$H48=0,0,FC.ServActiveVolumes!L434*MEAmapping!$N48)","v":0}]
[21,"ST383","ST383: Siteconnect PPC rental 2Mbit link","BTW",{"$f":"MEAmapping!P49","v":0},null,{"$f":"IF(MEAmapping!$H49=0,0,FC.ServActiveVolumes!H435*MEAmapping!$N49)","v":0},{"$f":"IF(MEAmapping!$H49=0,0,FC.ServActiveVolumes!I435*MEAmapping!$N49)","v":0},{"$f":"IF(MEAmapping!$H49=0,0,FC.ServActiveVolumes!J435*MEAmapping!$N49)","v":0},{"$f":"IF(MEAmapping!$H49=0,0,FC.ServActiveVolumes!K435*MEAmapping!$N49)","v":0},{"$f":"IF(MEAmapping!$H49=0,0,FC.ServActiveVolumes!L435*MEAmapping!$N49)","v":0}]
[22,"SY383","SY383: PPC rental 2Mbit CLZ link  et","BTW",{"$f":"MEAmapping!P50","v":0},null,{"$f":"IF(MEAmapping!$H50=0,0,FC.ServActiveVolumes!H436*MEAmapping!$N50)","v":0},{"$f":"IF(MEAmapping!$H50=0,0,FC.ServActiveVolumes!I436*MEAmapping!$N50)","v":0},{"$f":"IF(MEAmapping!$H50=0,0,FC.ServActiveVolumes!J436*MEAmapping!$N50)","v":0},{"$f":"IF(MEAmapping!$H50=0,0,FC.ServActiveVolumes!K436*MEAmapping!$N50)","v":0},{"$f":"IF(MEAmapping!$H50=0,0,FC.ServActiveVolumes!L436*MEAmapping!$N50)","v":0}]
[23,"SZ383","SZ383: PC rental 2Mbit CLZ link  int","BTW",{"$f":"MEAmapping!P51","v":0},null,{"$f":"IF(MEAmapping!$H51=0,0,FC.ServActiveVolumes!H437*MEAmapping!$N51)","v":0},{"$f":"IF(MEAmapping!$H51=0,0,FC.ServActiveVolumes!I437*MEAmapping!$N51)","v":0},{"$f":"IF(MEAmapping!$H51=0,0,FC.ServActiveVolumes!J437*MEAmapping!$N51)","v":0},{"$f":"IF(MEAmapping!$H51=0,0,FC.ServActiveVolumes!K437*MEAmapping!$N51)","v":0},{"$f":"IF(MEAmapping!$H51=0,0,FC.ServActiveVolumes!L437*MEAmapping!$N51)","v":0}]
[24,"SE385","SE385: PPC rental 34Mbit link","BTW",{"$f":"MEAmapping!P52","v":0},null,{"$f":"IF(MEAmapping!$H52=0,0,FC.ServActiveVolumes!H438*MEAmapping!$N52)","v":0},{"$f":"IF(MEAmapping!$H52=0,0,FC.ServActiveVolumes!I438*MEAmapping!$N52)","v":0},{"$f":"IF(MEAmapping!$H52=0,0,FC.ServActiveVolumes!J438*MEAmapping!$N52)","v":0},{"$f":"IF(MEAmapping!$H52=0,0,FC.ServActiveVolumes!K438*MEAmapping!$N52)","v":0},{"$f":"IF(MEAmapping!$H52=0,0,FC.ServActiveVolumes!L438*MEAmapping!$N52)","v":0}]
[25,"SO385","SO385: PC rental 34Mbit link","BTW",{"$f":"MEAmapping!P53","v":0},null,{"$f":"IF(MEAmapping!$H53=0,0,FC.ServActiveVolumes!H439*MEAmapping!$N53)","v":0},{"$f":"IF(MEAmapping!$H53=0,0,FC.ServActiveVolumes!I439*MEAmapping!$N53)","v":0},{"$f":"IF(MEAmapping!$H53=0,0,FC.ServActiveVolumes!J439*MEAmapping!$N53)","v":0},{"$f":"IF(MEAmapping!$H53=0,0,FC.ServActiveVolumes!K439*MEAmapping!$N53)","v":0},{"$f":"IF(MEAmapping!$H53=0,0,FC.ServActiveVolumes!L439*MEAmapping!$N53)","v":0}]
[26,"SE388","SE388: PPC rental 140Mbit link","BTW",{"$f":"MEAmapping!P54","v":0},null,{"$f":"IF(MEAmapping!$H54=0,0,FC.ServActiveVolumes!H440*MEAmapping!$N54)","v":0},{"$f":"IF(MEAmapping!$H54=0,0,FC.ServActiveVolumes!I440*MEAmapping!$N54)","v":0},{"$f":"IF(MEAmapping!$H54=0,0,FC.ServActiveVolumes!J440*MEAmapping!$N54)","v":0},{"$f":"IF(MEAmapping!$H54=0,0,FC.ServActiveVolumes!K440*MEAmapping!$N54)","v":0},{"$f":"IF(MEAmapping!$H54=0,0,FC.ServActiveVolumes!L440*MEAmapping!$N54)","v":0}]
[27,"SE752","SE752: Netstream 16 LL 155mbit rentals Links","BTW",{"$f":"MEAmapping!P55","v":0},null,{"$f":"IF(MEAmapping!$H55=0,0,FC.ServActiveVolumes!H441*MEAmapping!$N55)","v":0},{"$f":"IF(MEAmapping!$H55=0,0,FC.ServActiveVolumes!I441*MEAmapping!$N55)","v":0},{"$f":"IF(MEAmapping!$H55=0,0,FC.ServActiveVolumes!J441*MEAmapping!$N55)","v":0},{"$f":"IF(MEAmapping!$H55=0,0,FC.ServActiveVolumes!K441*MEAmapping!$N55)","v":0},{"$f":"IF(MEAmapping!$H55=0,0,FC.ServActiveVolumes!L441*MEAmapping!$N55)","v":0}]
[28,"SO388","SO388: PC rental 140Mbit link","BTW",{"$f":"MEAmapping!P56","v":0},null,{"$f":"IF(MEAmapping!$H56=0,0,FC.ServActiveVolumes!H442*MEAmapping!$N56)","v":0},{"$f":"IF(MEAmapping!$H56=0,0,FC.ServActiveVolumes!I442*MEAmapping!$N56)","v":0},{"$f":"IF(MEAmapping!$H56=0,0,FC.ServActiveVolumes!J442*MEAmapping!$N56)","v":0},{"$f":"IF(MEAmapping!$H56=0,0,FC.ServActiveVolumes!K442*MEAmapping!$N56)","v":0},{"$f":"IF(MEAmapping!$H56=0,0,FC.ServActiveVolumes!L442*MEAmapping!$N56)","v":0}]
[29,"ST388","ST388: Site Connect PPC rental 140Mbit link","BTW",{"$f":"MEAmapping!P57","v":0},null,{"$f":"IF(MEAmapping!$H57=0,0,FC.ServActiveVolumes!H443*MEAmapping!$N57)","v":0},{"$f":"IF(MEAmapping!$H57=0,0,FC.ServActiveVolumes!I443*MEAmapping!$N57)","v":0},{"$f":"IF(MEAmapping!$H57=0,0,FC.ServActiveVolumes!J443*MEAmapping!$N57)","v":0},{"$f":"IF(MEAmapping!$H57=0,0,FC.ServActiveVolumes!K443*MEAmapping!$N57)","v":0},{"$f":"IF(MEAmapping!$H57=0,0,FC.ServActiveVolumes!L443*MEAmapping!$N57)","v":0}]
[30,"SE391","SE391: PPC rental 64Kbit Distribution","BTW",{"$f":"MEAmapping!P58","v":0},null,{"$f":"IF(MEAmapping!$H58=0,0,FC.ServActiveVolumes!H444*MEAmapping!$N58)","v":0},{"$f":"IF(MEAmapping!$H58=0,0,FC.ServActiveVolumes!I444*MEAmapping!$N58)","v":0},{"$f":"IF(MEAmapping!$H58=0,0,FC.ServActiveVolumes!J444*MEAmapping!$N58)","v":0},{"$f":"IF(MEAmapping!$H58=0,0,FC.ServActiveVolumes!K444*MEAmapping!$N58)","v":0},{"$f":"IF(MEAmapping!$H58=0,0,FC.ServActiveVolumes!L444*MEAmapping!$N58)","v":0}]
[31,"SH391","SH391: RBS PPC rental 64Kbit link per km transmission","BTW",{"$f":"MEAmapping!P59","v":0},null,{"$f":"IF(MEAmapping!$H59=0,0,FC.ServActiveVolumes!H445*MEAmapping!$N59)","v":0},{"$f":"IF(MEAmapping!$H59=0,0,FC.ServActiveVolumes!I445*MEAmapping!$N59)","v":0},{"$f":"IF(MEAmapping!$H59=0,0,FC.ServActiveVolumes!J445*MEAmapping!$N59)","v":0},{"$f":"IF(MEAmapping!$H59=0,0,FC.ServActiveVolumes!K445*MEAmapping!$N59)","v":0},{"$f":"IF(MEAmapping!$H59=0,0,FC.ServActiveVolumes!L445*MEAmapping!$N59)","v":0}]
[32,"SO391","SO391: PC rental 64Kbit link per km Distribution","BTW",{"$f":"MEAmapping!P60","v":0},null,{"$f":"IF(MEAmapping!$H60=0,0,FC.ServActiveVolumes!H446*MEAmapping!$N60)","v":0},{"$f":"IF(MEAmapping!$H60=0,0,FC.ServActiveVolumes!I446*MEAmapping!$N60)","v":0},{"$f":"IF(MEAmapping!$H60=0,0,FC.ServActiveVolumes!J446*MEAmapping!$N60)","v":0},{"$f":"IF(MEAmapping!$H60=0,0,FC.ServActiveVolumes!K446*MEAmapping!$N60)","v":0},{"$f":"IF(MEAmapping!$H60=0,0,FC.ServActiveVolumes!L446*MEAmapping!$N60)","v":0}]
[33,"SE746","SE746: Netstream 16 LL 2mbit rentals Trunk","BTW",{"$f":"MEAmapping!P61","v":0},null,{"$f":"IF(MEAmapping!$H61=0,0,FC.ServActiveVolumes!H447*MEAmapping!$N61)","v":0},{"$f":"IF(MEAmapping!$H61=0,0,FC.ServActiveVolumes!I447*MEAmapping!$N61)","v":0},{"$f":"IF(MEAmapping!$H61=0,0,FC.ServActiveVolumes!J447*MEAmapping!$N61)","v":0},{"$f":"IF(MEAmapping!$H61=0,0,FC.ServActiveVolumes!K447*MEAmapping!$N61)","v":0},{"$f":"IF(MEAmapping!$H61=0,0,FC.ServActiveVolumes!L447*MEAmapping!$N61)","v":0}]
[34,"SH372","SH372: PPC RBS rental 2Mbit link per km trunk","BTW",{"$f":"MEAmapping!P62","v":0},null,{"$f":"IF(MEAmapping!$H62=0,0,FC.ServActiveVolumes!H448*MEAmapping!$N62)","v":0},{"$f":"IF(MEAmapping!$H62=0,0,FC.ServActiveVolumes!I448*MEAmapping!$N62)","v":0},{"$f":"IF(MEAmapping!$H62=0,0,FC.ServActiveVolumes!J448*MEAmapping!$N62)","v":0},{"$f":"IF(MEAmapping!$H62=0,0,FC.ServActiveVolumes!K448*MEAmapping!$N62)","v":0},{"$f":"IF(MEAmapping!$H62=0,0,FC.ServActiveVolumes!L448*MEAmapping!$N62)","v":0}]
[35,"ST372","ST372: Siteconnect rental 2Mbit link per km trunk","BTW",{"$f":"MEAmapping!P63","v":0},null,{"$f":"IF(MEAmapping!$H63=0,0,FC.ServActiveVolumes!H449*MEAmapping!$N63)","v":0},{"$f":"IF(MEAmapping!$H63=0,0,FC.ServActiveVolumes!I449*MEAmapping!$N63)","v":0},{"$f":"IF(MEAmapping!$H63=0,0,FC.ServActiveVolumes!J449*MEAmapping!$N63)","v":0},{"$f":"IF(MEAmapping!$H63=0,0,FC.ServActiveVolumes!K449*MEAmapping!$N63)","v":0},{"$f":"IF(MEAmapping!$H63=0,0,FC.ServActiveVolumes!L449*MEAmapping!$N63)","v":0}]
[36,"SE754","SE754: Netstream 16 LL 155mbit rentals Trunk","BTW",{"$f":"MEAmapping!P64","v":0},null,{"$f":"IF(MEAmapping!$H64=0,0,FC.ServActiveVolumes!H450*MEAmapping!$N64)","v":0},{"$f":"IF(MEAmapping!$H64=0,0,FC.ServActiveVolumes!I450*MEAmapping!$N64)","v":0},{"$f":"IF(MEAmapping!$H64=0,0,FC.ServActiveVolumes!J450*MEAmapping!$N64)","v":0},{"$f":"IF(MEAmapping!$H64=0,0,FC.ServActiveVolumes!K450*MEAmapping!$N64)","v":0},{"$f":"IF(MEAmapping!$H64=0,0,FC.ServActiveVolumes!L450*MEAmapping!$N64)","v":0}]
[37,"ST376","ST376: Site Con PPC rental 140Mbit link per km trunk","BTW",{"$f":"MEAmapping!P65","v":0},null,{"$f":"IF(MEAmapping!$H65=0,0,FC.ServActiveVolumes!H451*MEAmapping!$N65)","v":0},{"$f":"IF(MEAmapping!$H65=0,0,FC.ServActiveVolumes!I451*MEAmapping!$N65)","v":0},{"$f":"IF(MEAmapping!$H65=0,0,FC.ServActiveVolumes!J451*MEAmapping!$N65)","v":0},{"$f":"IF(MEAmapping!$H65=0,0,FC.ServActiveVolumes!K451*MEAmapping!$N65)","v":0},{"$f":"IF(MEAmapping!$H65=0,0,FC.ServActiveVolumes!L451*MEAmapping!$N65)","v":0}]
[38,"SE432","SE432: PPC rental 64kbit link local end","BTW",{"$f":"MEAmapping!P66","v":0},null,{"$f":"IF(MEAmapping!$H66=0,0,FC.ServActiveVolumes!H452*MEAmapping!$N66)","v":0},{"$f":"IF(MEAmapping!$H66=0,0,FC.ServActiveVolumes!I452*MEAmapping!$N66)","v":0},{"$f":"IF(MEAmapping!$H66=0,0,FC.ServActiveVolumes!J452*MEAmapping!$N66)","v":0},{"$f":"IF(MEAmapping!$H66=0,0,FC.ServActiveVolumes!K452*MEAmapping!$N66)","v":0},{"$f":"IF(MEAmapping!$H66=0,0,FC.ServActiveVolumes!L452*MEAmapping!$N66)","v":0}]
[39,"SE438","SE438: PPC rental 2Mbit local end copper","BTW",{"$f":"MEAmapping!P67","v":0},null,{"$f":"IF(MEAmapping!$H67=0,0,FC.ServActiveVolumes!H453*MEAmapping!$N67)","v":0},{"$f":"IF(MEAmapping!$H67=0,0,FC.ServActiveVolumes!I453*MEAmapping!$N67)","v":0},{"$f":"IF(MEAmapping!$H67=0,0,FC.ServActiveVolumes!J453*MEAmapping!$N67)","v":0},{"$f":"IF(MEAmapping!$H67=0,0,FC.ServActiveVolumes!K453*MEAmapping!$N67)","v":0},{"$f":"IF(MEAmapping!$H67=0,0,FC.ServActiveVolumes!L453*MEAmapping!$N67)","v":0}]
[40,"SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends","BTW",{"$f":"MEAmapping!P68","v":0},null,{"$f":"IF(MEAmapping!$H68=0,0,FC.ServActiveVolumes!H454*MEAmapping!$N68)","v":0},{"$f":"IF(MEAmapping!$H68=0,0,FC.ServActiveVolumes!I454*MEAmapping!$N68)","v":0},{"$f":"IF(MEAmapping!$H68=0,0,FC.ServActiveVolumes!J454*MEAmapping!$N68)","v":0},{"$f":"IF(MEAmapping!$H68=0,0,FC.ServActiveVolumes!K454*MEAmapping!$N68)","v":0},{"$f":"IF(MEAmapping!$H68=0,0,FC.ServActiveVolumes!L454*MEAmapping!$N68)","v":0}]
[41,"SH432","SH432: RBS rental 64kbit link local end","BTW",{"$f":"MEAmapping!P69","v":0},null,{"$f":"IF(MEAmapping!$H69=0,0,FC.ServActiveVolumes!H455*MEAmapping!$N69)","v":0},{"$f":"IF(MEAmapping!$H69=0,0,FC.ServActiveVolumes!I455*MEAmapping!$N69)","v":0},{"$f":"IF(MEAmapping!$H69=0,0,FC.ServActiveVolumes!J455*MEAmapping!$N69)","v":0},{"$f":"IF(MEAmapping!$H69=0,0,FC.ServActiveVolumes!K455*MEAmapping!$N69)","v":0},{"$f":"IF(MEAmapping!$H69=0,0,FC.ServActiveVolumes!L455*MEAmapping!$N69)","v":0}]
[42,"SH438","SH438: RBS rental 2Mbit local end copper","BTW",{"$f":"MEAmapping!P70","v":0},null,{"$f":"IF(MEAmapping!$H70=0,0,FC.ServActiveVolumes!H456*MEAmapping!$N70)","v":0},{"$f":"IF(MEAmapping!$H70=0,0,FC.ServActiveVolumes!I456*MEAmapping!$N70)","v":0},{"$f":"IF(MEAmapping!$H70=0,0,FC.ServActiveVolumes!J456*MEAmapping!$N70)","v":0},{"$f":"IF(MEAmapping!$H70=0,0,FC.ServActiveVolumes!K456*MEAmapping!$N70)","v":0},{"$f":"IF(MEAmapping!$H70=0,0,FC.ServActiveVolumes!L456*MEAmapping!$N70)","v":0}]
[43,"SH440","SH440: RBS rental 2Mb le copper   256k","BTW",{"$f":"MEAmapping!P71","v":0},null,{"$f":"IF(MEAmapping!$H71=0,0,FC.ServActiveVolumes!H457*MEAmapping!$N71)","v":0},{"$f":"IF(MEAmapping!$H71=0,0,FC.ServActiveVolumes!I457*MEAmapping!$N71)","v":0},{"$f":"IF(MEAmapping!$H71=0,0,FC.ServActiveVolumes!J457*MEAmapping!$N71)","v":0},{"$f":"IF(MEAmapping!$H71=0,0,FC.ServActiveVolumes!K457*MEAmapping!$N71)","v":0},{"$f":"IF(MEAmapping!$H71=0,0,FC.ServActiveVolumes!L457*MEAmapping!$N71)","v":0}]
[44,"SO432","SO432: PC rental 64kbit link local end","BTW",{"$f":"MEAmapping!P72","v":0},null,{"$f":"IF(MEAmapping!$H72=0,0,FC.ServActiveVolumes!H458*MEAmapping!$N72)","v":0},{"$f":"IF(MEAmapping!$H72=0,0,FC.ServActiveVolumes!I458*MEAmapping!$N72)","v":0},{"$f":"IF(MEAmapping!$H72=0,0,FC.ServActiveVolumes!J458*MEAmapping!$N72)","v":0},{"$f":"IF(MEAmapping!$H72=0,0,FC.ServActiveVolumes!K458*MEAmapping!$N72)","v":0},{"$f":"IF(MEAmapping!$H72=0,0,FC.ServActiveVolumes!L458*MEAmapping!$N72)","v":0}]
[45,"SO438","SO438: PC rental 2Mbit local end copper","BTW",{"$f":"MEAmapping!P73","v":0},null,{"$f":"IF(MEAmapping!$H73=0,0,FC.ServActiveVolumes!H459*MEAmapping!$N73)","v":0},{"$f":"IF(MEAmapping!$H73=0,0,FC.ServActiveVolumes!I459*MEAmapping!$N73)","v":0},{"$f":"IF(MEAmapping!$H73=0,0,FC.ServActiveVolumes!J459*MEAmapping!$N73)","v":0},{"$f":"IF(MEAmapping!$H73=0,0,FC.ServActiveVolumes!K459*MEAmapping!$N73)","v":0},{"$f":"IF(MEAmapping!$H73=0,0,FC.ServActiveVolumes!L459*MEAmapping!$N73)","v":0}]
[46,"ST438","ST438: Siteconnect PPC rental 2Mbit local end copper","BTW",{"$f":"MEAmapping!P74","v":0},null,{"$f":"IF(MEAmapping!$H74=0,0,FC.ServActiveVolumes!H460*MEAmapping!$N74)","v":0},{"$f":"IF(MEAmapping!$H74=0,0,FC.ServActiveVolumes!I460*MEAmapping!$N74)","v":0},{"$f":"IF(MEAmapping!$H74=0,0,FC.ServActiveVolumes!J460*MEAmapping!$N74)","v":0},{"$f":"IF(MEAmapping!$H74=0,0,FC.ServActiveVolumes!K460*MEAmapping!$N74)","v":0},{"$f":"IF(MEAmapping!$H74=0,0,FC.ServActiveVolumes!L460*MEAmapping!$N74)","v":0}]
[47,"SO400","SO400: External Customer Sited Handover connections","BTW",{"$f":"MEAmapping!P75","v":0},null,{"$f":"IF(MEAmapping!$H75=0,0,FC.ServActiveVolumes!H461*MEAmapping!$N75)","v":0},{"$f":"IF(MEAmapping!$H75=0,0,FC.ServActiveVolumes!I461*MEAmapping!$N75)","v":0},{"$f":"IF(MEAmapping!$H75=0,0,FC.ServActiveVolumes!J461*MEAmapping!$N75)","v":0},{"$f":"IF(MEAmapping!$H75=0,0,FC.ServActiveVolumes!K461*MEAmapping!$N75)","v":0},{"$f":"IF(MEAmapping!$H75=0,0,FC.ServActiveVolumes!L461*MEAmapping!$N75)","v":0}]
[48,"SO402","SO402: External Customer Sited Handover rentals","BTW",{"$f":"MEAmapping!P76","v":0},null,{"$f":"IF(MEAmapping!$H76=0,0,FC.ServActiveVolumes!H462*MEAmapping!$N76)","v":0},{"$f":"IF(MEAmapping!$H76=0,0,FC.ServActiveVolumes!I462*MEAmapping!$N76)","v":0},{"$f":"IF(MEAmapping!$H76=0,0,FC.ServActiveVolumes!J462*MEAmapping!$N76)","v":0},{"$f":"IF(MEAmapping!$H76=0,0,FC.ServActiveVolumes!K462*MEAmapping!$N76)","v":0},{"$f":"IF(MEAmapping!$H76=0,0,FC.ServActiveVolumes!L462*MEAmapping!$N76)","v":0}]
[49,"SO403","SO403: External In Span Handover rentals","BTW",{"$f":"MEAmapping!P77","v":0},null,{"$f":"IF(MEAmapping!$H77=0,0,FC.ServActiveVolumes!H463*MEAmapping!$N77)","v":0},{"$f":"IF(MEAmapping!$H77=0,0,FC.ServActiveVolumes!I463*MEAmapping!$N77)","v":0},{"$f":"IF(MEAmapping!$H77=0,0,FC.ServActiveVolumes!J463*MEAmapping!$N77)","v":0},{"$f":"IF(MEAmapping!$H77=0,0,FC.ServActiveVolumes!K463*MEAmapping!$N77)","v":0},{"$f":"IF(MEAmapping!$H77=0,0,FC.ServActiveVolumes!L463*MEAmapping!$N77)","v":0}]
[50,"SO404","SO404: 2 Meg bearer connection","BTW",{"$f":"MEAmapping!P78","v":0},null,{"$f":"IF(MEAmapping!$H78=0,0,FC.ServActiveVolumes!H464*MEAmapping!$N78)","v":0},{"$f":"IF(MEAmapping!$H78=0,0,FC.ServActiveVolumes!I464*MEAmapping!$N78)","v":0},{"$f":"IF(MEAmapping!$H78=0,0,FC.ServActiveVolumes!J464*MEAmapping!$N78)","v":0},{"$f":"IF(MEAmapping!$H78=0,0,FC.ServActiveVolumes!K464*MEAmapping!$N78)","v":0},{"$f":"IF(MEAmapping!$H78=0,0,FC.ServActiveVolumes!L464*MEAmapping!$N78)","v":0}]
[51,"SO409","SO409: 2 Meg bearer rentals","BTW",{"$f":"MEAmapping!P79","v":0},null,{"$f":"IF(MEAmapping!$H79=0,0,FC.ServActiveVolumes!H465*MEAmapping!$N79)","v":0},{"$f":"IF(MEAmapping!$H79=0,0,FC.ServActiveVolumes!I465*MEAmapping!$N79)","v":0},{"$f":"IF(MEAmapping!$H79=0,0,FC.ServActiveVolumes!J465*MEAmapping!$N79)","v":0},{"$f":"IF(MEAmapping!$H79=0,0,FC.ServActiveVolumes!K465*MEAmapping!$N79)","v":0},{"$f":"IF(MEAmapping!$H79=0,0,FC.ServActiveVolumes!L465*MEAmapping!$N79)","v":0}]
[52,"SE760","SE760: External 3rd Party POH Rental 64kbit","BTW",{"$f":"MEAmapping!P80","v":0},null,{"$f":"IF(MEAmapping!$H80=0,0,FC.ServActiveVolumes!H466*MEAmapping!$N80)","v":0},{"$f":"IF(MEAmapping!$H80=0,0,FC.ServActiveVolumes!I466*MEAmapping!$N80)","v":0},{"$f":"IF(MEAmapping!$H80=0,0,FC.ServActiveVolumes!J466*MEAmapping!$N80)","v":0},{"$f":"IF(MEAmapping!$H80=0,0,FC.ServActiveVolumes!K466*MEAmapping!$N80)","v":0},{"$f":"IF(MEAmapping!$H80=0,0,FC.ServActiveVolumes!L466*MEAmapping!$N80)","v":0}]
[53,"SE765","SE765: Extl 3rd Party POH Rental 64kbit eff","BTW",{"$f":"MEAmapping!P81","v":0},null,{"$f":"IF(MEAmapping!$H81=0,0,FC.ServActiveVolumes!H467*MEAmapping!$N81)","v":0},{"$f":"IF(MEAmapping!$H81=0,0,FC.ServActiveVolumes!I467*MEAmapping!$N81)","v":0},{"$f":"IF(MEAmapping!$H81=0,0,FC.ServActiveVolumes!J467*MEAmapping!$N81)","v":0},{"$f":"IF(MEAmapping!$H81=0,0,FC.ServActiveVolumes!K467*MEAmapping!$N81)","v":0},{"$f":"IF(MEAmapping!$H81=0,0,FC.ServActiveVolumes!L467*MEAmapping!$N81)","v":0}]
[54,"SE434","SE434: PPC rental 34Mbit link local end","BTW",{"$f":"MEAmapping!P82","v":0},null,{"$f":"IF(MEAmapping!$H82=0,0,FC.ServActiveVolumes!H468*MEAmapping!$N82)","v":0},{"$f":"IF(MEAmapping!$H82=0,0,FC.ServActiveVolumes!I468*MEAmapping!$N82)","v":0},{"$f":"IF(MEAmapping!$H82=0,0,FC.ServActiveVolumes!J468*MEAmapping!$N82)","v":0},{"$f":"IF(MEAmapping!$H82=0,0,FC.ServActiveVolumes!K468*MEAmapping!$N82)","v":0},{"$f":"IF(MEAmapping!$H82=0,0,FC.ServActiveVolumes!L468*MEAmapping!$N82)","v":0}]
[55,"SE761","SE761: External 3rd Party POH Rental 34 45mbit","BTW",{"$f":"MEAmapping!P83","v":0},null,{"$f":"IF(MEAmapping!$H83=0,0,FC.ServActiveVolumes!H469*MEAmapping!$N83)","v":0},{"$f":"IF(MEAmapping!$H83=0,0,FC.ServActiveVolumes!I469*MEAmapping!$N83)","v":0},{"$f":"IF(MEAmapping!$H83=0,0,FC.ServActiveVolumes!J469*MEAmapping!$N83)","v":0},{"$f":"IF(MEAmapping!$H83=0,0,FC.ServActiveVolumes!K469*MEAmapping!$N83)","v":0},{"$f":"IF(MEAmapping!$H83=0,0,FC.ServActiveVolumes!L469*MEAmapping!$N83)","v":0}]
[56,"SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff","BTW",{"$f":"MEAmapping!P84","v":0},null,{"$f":"IF(MEAmapping!$H84=0,0,FC.ServActiveVolumes!H470*MEAmapping!$N84)","v":0},{"$f":"IF(MEAmapping!$H84=0,0,FC.ServActiveVolumes!I470*MEAmapping!$N84)","v":0},{"$f":"IF(MEAmapping!$H84=0,0,FC.ServActiveVolumes!J470*MEAmapping!$N84)","v":0},{"$f":"IF(MEAmapping!$H84=0,0,FC.ServActiveVolumes!K470*MEAmapping!$N84)","v":0},{"$f":"IF(MEAmapping!$H84=0,0,FC.ServActiveVolumes!L470*MEAmapping!$N84)","v":0}]
[57,"SO434","SO434: PC rental 34Mbit link local end","BTW",{"$f":"MEAmapping!P85","v":0},null,{"$f":"IF(MEAmapping!$H85=0,0,FC.ServActiveVolumes!H471*MEAmapping!$N85)","v":0},{"$f":"IF(MEAmapping!$H85=0,0,FC.ServActiveVolumes!I471*MEAmapping!$N85)","v":0},{"$f":"IF(MEAmapping!$H85=0,0,FC.ServActiveVolumes!J471*MEAmapping!$N85)","v":0},{"$f":"IF(MEAmapping!$H85=0,0,FC.ServActiveVolumes!K471*MEAmapping!$N85)","v":0},{"$f":"IF(MEAmapping!$H85=0,0,FC.ServActiveVolumes!L471*MEAmapping!$N85)","v":0}]
[58,"SE436","SE436: PPC rental 140Mbit link local end","BTW",{"$f":"MEAmapping!P86","v":0},null,{"$f":"IF(MEAmapping!$H86=0,0,FC.ServActiveVolumes!H472*MEAmapping!$N86)","v":0},{"$f":"IF(MEAmapping!$H86=0,0,FC.ServActiveVolumes!I472*MEAmapping!$N86)","v":0},{"$f":"IF(MEAmapping!$H86=0,0,FC.ServActiveVolumes!J472*MEAmapping!$N86)","v":0},{"$f":"IF(MEAmapping!$H86=0,0,FC.ServActiveVolumes!K472*MEAmapping!$N86)","v":0},{"$f":"IF(MEAmapping!$H86=0,0,FC.ServActiveVolumes!L472*MEAmapping!$N86)","v":0}]
[59,"SE751","SE751: Netstream 16 LL 155mbit rentals LE","BTW",{"$f":"MEAmapping!P87","v":0},null,{"$f":"IF(MEAmapping!$H87=0,0,FC.ServActiveVolumes!H473*MEAmapping!$N87)","v":0},{"$f":"IF(MEAmapping!$H87=0,0,FC.ServActiveVolumes!I473*MEAmapping!$N87)","v":0},{"$f":"IF(MEAmapping!$H87=0,0,FC.ServActiveVolumes!J473*MEAmapping!$N87)","v":0},{"$f":"IF(MEAmapping!$H87=0,0,FC.ServActiveVolumes!K473*MEAmapping!$N87)","v":0},{"$f":"IF(MEAmapping!$H87=0,0,FC.ServActiveVolumes!L473*MEAmapping!$N87)","v":0}]
[60,"SE762","SE762: External 3rd Party POH Rental 155mbit","BTW",{"$f":"MEAmapping!P88","v":0},null,{"$f":"IF(MEAmapping!$H88=0,0,FC.ServActiveVolumes!H474*MEAmapping!$N88)","v":0},{"$f":"IF(MEAmapping!$H88=0,0,FC.ServActiveVolumes!I474*MEAmapping!$N88)","v":0},{"$f":"IF(MEAmapping!$H88=0,0,FC.ServActiveVolumes!J474*MEAmapping!$N88)","v":0},{"$f":"IF(MEAmapping!$H88=0,0,FC.ServActiveVolumes!K474*MEAmapping!$N88)","v":0},{"$f":"IF(MEAmapping!$H88=0,0,FC.ServActiveVolumes!L474*MEAmapping!$N88)","v":0}]
[61,"SE767","SE767: Extl 3rd Party POH Rental 155mbit eff","BTW",{"$f":"MEAmapping!P89","v":0},null,{"$f":"IF(MEAmapping!$H89=0,0,FC.ServActiveVolumes!H475*MEAmapping!$N89)","v":0},{"$f":"IF(MEAmapping!$H89=0,0,FC.ServActiveVolumes!I475*MEAmapping!$N89)","v":0},{"$f":"IF(MEAmapping!$H89=0,0,FC.ServActiveVolumes!J475*MEAmapping!$N89)","v":0},{"$f":"IF(MEAmapping!$H89=0,0,FC.ServActiveVolumes!K475*MEAmapping!$N89)","v":0},{"$f":"IF(MEAmapping!$H89=0,0,FC.ServActiveVolumes!L475*MEAmapping!$N89)","v":0}]
[62,"SO436","SO436: PC rental 140Mbit link local end","BTW",{"$f":"MEAmapping!P90","v":0},null,{"$f":"IF(MEAmapping!$H90=0,0,FC.ServActiveVolumes!H476*MEAmapping!$N90)","v":0},{"$f":"IF(MEAmapping!$H90=0,0,FC.ServActiveVolumes!I476*MEAmapping!$N90)","v":0},{"$f":"IF(MEAmapping!$H90=0,0,FC.ServActiveVolumes!J476*MEAmapping!$N90)","v":0},{"$f":"IF(MEAmapping!$H90=0,0,FC.ServActiveVolumes!K476*MEAmapping!$N90)","v":0},{"$f":"IF(MEAmapping!$H90=0,0,FC.ServActiveVolumes!L476*MEAmapping!$N90)","v":0}]
[63,"ST436","ST436: Site Connect 140Mbits rentals","BTW",{"$f":"MEAmapping!P91","v":0},null,{"$f":"IF(MEAmapping!$H91=0,0,FC.ServActiveVolumes!H477*MEAmapping!$N91)","v":0},{"$f":"IF(MEAmapping!$H91=0,0,FC.ServActiveVolumes!I477*MEAmapping!$N91)","v":0},{"$f":"IF(MEAmapping!$H91=0,0,FC.ServActiveVolumes!J477*MEAmapping!$N91)","v":0},{"$f":"IF(MEAmapping!$H91=0,0,FC.ServActiveVolumes!K477*MEAmapping!$N91)","v":0},{"$f":"IF(MEAmapping!$H91=0,0,FC.ServActiveVolumes!L477*MEAmapping!$N91)","v":0}]
[64,"SE763","SE763: External 3rd Party PoH Rental 2mbit Copper","BTW",{"$f":"MEAmapping!P92","v":0},null,{"$f":"IF(MEAmapping!$H92=0,0,FC.ServActiveVolumes!H478*MEAmapping!$N92)","v":0},{"$f":"IF(MEAmapping!$H92=0,0,FC.ServActiveVolumes!I478*MEAmapping!$N92)","v":0},{"$f":"IF(MEAmapping!$H92=0,0,FC.ServActiveVolumes!J478*MEAmapping!$N92)","v":0},{"$f":"IF(MEAmapping!$H92=0,0,FC.ServActiveVolumes!K478*MEAmapping!$N92)","v":0},{"$f":"IF(MEAmapping!$H92=0,0,FC.ServActiveVolumes!L478*MEAmapping!$N92)","v":0}]
[65,"SE768","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff","BTW",{"$f":"MEAmapping!P93","v":0},null,{"$f":"IF(MEAmapping!$H93=0,0,FC.ServActiveVolumes!H479*MEAmapping!$N93)","v":0},{"$f":"IF(MEAmapping!$H93=0,0,FC.ServActiveVolumes!I479*MEAmapping!$N93)","v":0},{"$f":"IF(MEAmapping!$H93=0,0,FC.ServActiveVolumes!J479*MEAmapping!$N93)","v":0},{"$f":"IF(MEAmapping!$H93=0,0,FC.ServActiveVolumes!K479*MEAmapping!$N93)","v":0},{"$f":"IF(MEAmapping!$H93=0,0,FC.ServActiveVolumes!L479*MEAmapping!$N93)","v":0}]
[{"$f":"IF(B73=0,0,A72+1)","v":66},"SE439","SE439: PPC rental 2Mbit local end fibre","BTW",{"$f":"MEAmapping!P94","v":0},null,{"$f":"IF(MEAmapping!$H94=0,0,FC.ServActiveVolumes!H480*MEAmapping!$N94)","v":0},{"$f":"IF(MEAmapping!$H94=0,0,FC.ServActiveVolumes!I480*MEAmapping!$N94)","v":0},{"$f":"IF(MEAmapping!$H94=0,0,FC.ServActiveVolumes!J480*MEAmapping!$N94)","v":0},{"$f":"IF(MEAmapping!$H94=0,0,FC.ServActiveVolumes!K480*MEAmapping!$N94)","v":0},{"$f":"IF(MEAmapping!$H94=0,0,FC.ServActiveVolumes!L480*MEAmapping!$N94)","v":0}]
[67,"SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre","BTW",{"$f":"MEAmapping!P95","v":0},null,{"$f":"IF(MEAmapping!$H95=0,0,FC.ServActiveVolumes!H481*MEAmapping!$N95)","v":0},{"$f":"IF(MEAmapping!$H95=0,0,FC.ServActiveVolumes!I481*MEAmapping!$N95)","v":0},{"$f":"IF(MEAmapping!$H95=0,0,FC.ServActiveVolumes!J481*MEAmapping!$N95)","v":0},{"$f":"IF(MEAmapping!$H95=0,0,FC.ServActiveVolumes!K481*MEAmapping!$N95)","v":0},{"$f":"IF(MEAmapping!$H95=0,0,FC.ServActiveVolumes!L481*MEAmapping!$N95)","v":0}]
[68,"SE769","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff","BTW",{"$f":"MEAmapping!P96","v":0},null,{"$f":"IF(MEAmapping!$H96=0,0,FC.ServActiveVolumes!H482*MEAmapping!$N96)","v":0},{"$f":"IF(MEAmapping!$H96=0,0,FC.ServActiveVolumes!I482*MEAmapping!$N96)","v":0},{"$f":"IF(MEAmapping!$H96=0,0,FC.ServActiveVolumes!J482*MEAmapping!$N96)","v":0},{"$f":"IF(MEAmapping!$H96=0,0,FC.ServActiveVolumes!K482*MEAmapping!$N96)","v":0},{"$f":"IF(MEAmapping!$H96=0,0,FC.ServActiveVolumes!L482*MEAmapping!$N96)","v":0}]
[69,"SH439","SH439: RBS rental 2Mbit local end fibre","BTW",{"$f":"MEAmapping!P97","v":0},null,{"$f":"IF(MEAmapping!$H97=0,0,FC.ServActiveVolumes!H483*MEAmapping!$N97)","v":0},{"$f":"IF(MEAmapping!$H97=0,0,FC.ServActiveVolumes!I483*MEAmapping!$N97)","v":0},{"$f":"IF(MEAmapping!$H97=0,0,FC.ServActiveVolumes!J483*MEAmapping!$N97)","v":0},{"$f":"IF(MEAmapping!$H97=0,0,FC.ServActiveVolumes!K483*MEAmapping!$N97)","v":0},{"$f":"IF(MEAmapping!$H97=0,0,FC.ServActiveVolumes!L483*MEAmapping!$N97)","v":0}]
[70,"SH441","SH441: RBS rental 2Mb le fibre   256k","BTW",{"$f":"MEAmapping!P98","v":0},null,{"$f":"IF(MEAmapping!$H98=0,0,FC.ServActiveVolumes!H484*MEAmapping!$N98)","v":0},{"$f":"IF(MEAmapping!$H98=0,0,FC.ServActiveVolumes!I484*MEAmapping!$N98)","v":0},{"$f":"IF(MEAmapping!$H98=0,0,FC.ServActiveVolumes!J484*MEAmapping!$N98)","v":0},{"$f":"IF(MEAmapping!$H98=0,0,FC.ServActiveVolumes!K484*MEAmapping!$N98)","v":0},{"$f":"IF(MEAmapping!$H98=0,0,FC.ServActiveVolumes!L484*MEAmapping!$N98)","v":0}]
[71,"SO439","SO439: PC rental 2Mbit local end fibre","BTW",{"$f":"MEAmapping!P99","v":0},null,{"$f":"IF(MEAmapping!$H99=0,0,FC.ServActiveVolumes!H485*MEAmapping!$N99)","v":0},{"$f":"IF(MEAmapping!$H99=0,0,FC.ServActiveVolumes!I485*MEAmapping!$N99)","v":0},{"$f":"IF(MEAmapping!$H99=0,0,FC.ServActiveVolumes!J485*MEAmapping!$N99)","v":0},{"$f":"IF(MEAmapping!$H99=0,0,FC.ServActiveVolumes!K485*MEAmapping!$N99)","v":0},{"$f":"IF(MEAmapping!$H99=0,0,FC.ServActiveVolumes!L485*MEAmapping!$N99)","v":0}]
[72,"ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre","BTW",{"$f":"MEAmapping!P100","v":0},null,{"$f":"IF(MEAmapping!$H100=0,0,FC.ServActiveVolumes!H486*MEAmapping!$N100)","v":0},{"$f":"IF(MEAmapping!$H100=0,0,FC.ServActiveVolumes!I486*MEAmapping!$N100)","v":0},{"$f":"IF(MEAmapping!$H100=0,0,FC.ServActiveVolumes!J486*MEAmapping!$N100)","v":0},{"$f":"IF(MEAmapping!$H100=0,0,FC.ServActiveVolumes!K486*MEAmapping!$N100)","v":0},{"$f":"IF(MEAmapping!$H100=0,0,FC.ServActiveVolumes!L486*MEAmapping!$N100)","v":0}]
[73,"SY439","SY439: PPC rental 2Mbit CLZ local end fibre  ext","BTW",{"$f":"MEAmapping!P101","v":0},null,{"$f":"IF(MEAmapping!$H101=0,0,FC.ServActiveVolumes!H487*MEAmapping!$N101)","v":0},{"$f":"IF(MEAmapping!$H101=0,0,FC.ServActiveVolumes!I487*MEAmapping!$N101)","v":0},{"$f":"IF(MEAmapping!$H101=0,0,FC.ServActiveVolumes!J487*MEAmapping!$N101)","v":0},{"$f":"IF(MEAmapping!$H101=0,0,FC.ServActiveVolumes!K487*MEAmapping!$N101)","v":0},{"$f":"IF(MEAmapping!$H101=0,0,FC.ServActiveVolumes!L487*MEAmapping!$N101)","v":0}]
[74,"SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ","BTW",{"$f":"MEAmapping!P102","v":0},null,{"$f":"IF(MEAmapping!$H102=0,0,FC.ServActiveVolumes!H488*MEAmapping!$N102)","v":0},{"$f":"IF(MEAmapping!$H102=0,0,FC.ServActiveVolumes!I488*MEAmapping!$N102)","v":0},{"$f":"IF(MEAmapping!$H102=0,0,FC.ServActiveVolumes!J488*MEAmapping!$N102)","v":0},{"$f":"IF(MEAmapping!$H102=0,0,FC.ServActiveVolumes!K488*MEAmapping!$N102)","v":0},{"$f":"IF(MEAmapping!$H102=0,0,FC.ServActiveVolumes!L488*MEAmapping!$N102)","v":0}]
[75,"SY765","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff","BTW",{"$f":"MEAmapping!P103","v":0},null,{"$f":"IF(MEAmapping!$H103=0,0,FC.ServActiveVolumes!H489*MEAmapping!$N103)","v":0},{"$f":"IF(MEAmapping!$H103=0,0,FC.ServActiveVolumes!I489*MEAmapping!$N103)","v":0},{"$f":"IF(MEAmapping!$H103=0,0,FC.ServActiveVolumes!J489*MEAmapping!$N103)","v":0},{"$f":"IF(MEAmapping!$H103=0,0,FC.ServActiveVolumes!K489*MEAmapping!$N103)","v":0},{"$f":"IF(MEAmapping!$H103=0,0,FC.ServActiveVolumes!L489*MEAmapping!$N103)","v":0}]
[76,"SZ439","SZ439: PC rental 2Mbit CLZ local end fibre  int","BTW",{"$f":"MEAmapping!P104","v":0},null,{"$f":"IF(MEAmapping!$H104=0,0,FC.ServActiveVolumes!H490*MEAmapping!$N104)","v":0},{"$f":"IF(MEAmapping!$H104=0,0,FC.ServActiveVolumes!I490*MEAmapping!$N104)","v":0},{"$f":"IF(MEAmapping!$H104=0,0,FC.ServActiveVolumes!J490*MEAmapping!$N104)","v":0},{"$f":"IF(MEAmapping!$H104=0,0,FC.ServActiveVolumes!K490*MEAmapping!$N104)","v":0},{"$f":"IF(MEAmapping!$H104=0,0,FC.ServActiveVolumes!L490*MEAmapping!$N104)","v":0}]
[77,"SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist","BTW",{"$f":"MEAmapping!P105","v":0},null,{"$f":"IF(MEAmapping!$H105=0,0,FC.ServActiveVolumes!H491*MEAmapping!$N105)","v":0},{"$f":"IF(MEAmapping!$H105=0,0,FC.ServActiveVolumes!I491*MEAmapping!$N105)","v":0},{"$f":"IF(MEAmapping!$H105=0,0,FC.ServActiveVolumes!J491*MEAmapping!$N105)","v":0},{"$f":"IF(MEAmapping!$H105=0,0,FC.ServActiveVolumes!K491*MEAmapping!$N105)","v":0},{"$f":"IF(MEAmapping!$H105=0,0,FC.ServActiveVolumes!L491*MEAmapping!$N105)","v":0}]
[78,"SPO371","SPO371: Prot Path PC rental 2Mbit link per km dist","BTW",{"$f":"MEAmapping!P106","v":0},null,{"$f":"IF(MEAmapping!$H106=0,0,FC.ServActiveVolumes!H492*MEAmapping!$N106)","v":0},{"$f":"IF(MEAmapping!$H106=0,0,FC.ServActiveVolumes!I492*MEAmapping!$N106)","v":0},{"$f":"IF(MEAmapping!$H106=0,0,FC.ServActiveVolumes!J492*MEAmapping!$N106)","v":0},{"$f":"IF(MEAmapping!$H106=0,0,FC.ServActiveVolumes!K492*MEAmapping!$N106)","v":0},{"$f":"IF(MEAmapping!$H106=0,0,FC.ServActiveVolumes!L492*MEAmapping!$N106)","v":0}]
[79,"SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist","BTW",{"$f":"MEAmapping!P107","v":0},null,{"$f":"IF(MEAmapping!$H107=0,0,FC.ServActiveVolumes!H493*MEAmapping!$N107)","v":0},{"$f":"IF(MEAmapping!$H107=0,0,FC.ServActiveVolumes!I493*MEAmapping!$N107)","v":0},{"$f":"IF(MEAmapping!$H107=0,0,FC.ServActiveVolumes!J493*MEAmapping!$N107)","v":0},{"$f":"IF(MEAmapping!$H107=0,0,FC.ServActiveVolumes!K493*MEAmapping!$N107)","v":0},{"$f":"IF(MEAmapping!$H107=0,0,FC.ServActiveVolumes!L493*MEAmapping!$N107)","v":0}]
[80,"SPO373","SPO373: Prot Path PC rental 34Mbit link per km dist","BTW",{"$f":"MEAmapping!P108","v":0},null,{"$f":"IF(MEAmapping!$H108=0,0,FC.ServActiveVolumes!H494*MEAmapping!$N108)","v":0},{"$f":"IF(MEAmapping!$H108=0,0,FC.ServActiveVolumes!I494*MEAmapping!$N108)","v":0},{"$f":"IF(MEAmapping!$H108=0,0,FC.ServActiveVolumes!J494*MEAmapping!$N108)","v":0},{"$f":"IF(MEAmapping!$H108=0,0,FC.ServActiveVolumes!K494*MEAmapping!$N108)","v":0},{"$f":"IF(MEAmapping!$H108=0,0,FC.ServActiveVolumes!L494*MEAmapping!$N108)","v":0}]
[81,"SPE375","SPE375: Prot Path PPC rental 140Mbit link per km dist","BTW",{"$f":"MEAmapping!P109","v":0},null,{"$f":"IF(MEAmapping!$H109=0,0,FC.ServActiveVolumes!H495*MEAmapping!$N109)","v":0},{"$f":"IF(MEAmapping!$H109=0,0,FC.ServActiveVolumes!I495*MEAmapping!$N109)","v":0},{"$f":"IF(MEAmapping!$H109=0,0,FC.ServActiveVolumes!J495*MEAmapping!$N109)","v":0},{"$f":"IF(MEAmapping!$H109=0,0,FC.ServActiveVolumes!K495*MEAmapping!$N109)","v":0},{"$f":"IF(MEAmapping!$H109=0,0,FC.ServActiveVolumes!L495*MEAmapping!$N109)","v":0}]
[82,"SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist","BTW",{"$f":"MEAmapping!P110","v":0},null,{"$f":"IF(MEAmapping!$H110=0,0,FC.ServActiveVolumes!H496*MEAmapping!$N110)","v":0},{"$f":"IF(MEAmapping!$H110=0,0,FC.ServActiveVolumes!I496*MEAmapping!$N110)","v":0},{"$f":"IF(MEAmapping!$H110=0,0,FC.ServActiveVolumes!J496*MEAmapping!$N110)","v":0},{"$f":"IF(MEAmapping!$H110=0,0,FC.ServActiveVolumes!K496*MEAmapping!$N110)","v":0},{"$f":"IF(MEAmapping!$H110=0,0,FC.ServActiveVolumes!L496*MEAmapping!$N110)","v":0}]
[83,"SPE383","SPE383: Prot Path PPC rental 2Mbit link","BTW",{"$f":"MEAmapping!P111","v":0},null,{"$f":"IF(MEAmapping!$H111=0,0,FC.ServActiveVolumes!H497*MEAmapping!$N111)","v":0},{"$f":"IF(MEAmapping!$H111=0,0,FC.ServActiveVolumes!I497*MEAmapping!$N111)","v":0},{"$f":"IF(MEAmapping!$H111=0,0,FC.ServActiveVolumes!J497*MEAmapping!$N111)","v":0},{"$f":"IF(MEAmapping!$H111=0,0,FC.ServActiveVolumes!K497*MEAmapping!$N111)","v":0},{"$f":"IF(MEAmapping!$H111=0,0,FC.ServActiveVolumes!L497*MEAmapping!$N111)","v":0}]
[84,"SPO383","SPO383: Prot Path PC rental 2Mbit link","BTW",{"$f":"MEAmapping!P112","v":0},null,{"$f":"IF(MEAmapping!$H112=0,0,FC.ServActiveVolumes!H498*MEAmapping!$N112)","v":0},{"$f":"IF(MEAmapping!$H112=0,0,FC.ServActiveVolumes!I498*MEAmapping!$N112)","v":0},{"$f":"IF(MEAmapping!$H112=0,0,FC.ServActiveVolumes!J498*MEAmapping!$N112)","v":0},{"$f":"IF(MEAmapping!$H112=0,0,FC.ServActiveVolumes!K498*MEAmapping!$N112)","v":0},{"$f":"IF(MEAmapping!$H112=0,0,FC.ServActiveVolumes!L498*MEAmapping!$N112)","v":0}]
[85,"SPE385","SPE385: Prot Path PPC rental 34Mbit link","BTW",{"$f":"MEAmapping!P113","v":0},null,{"$f":"IF(MEAmapping!$H113=0,0,FC.ServActiveVolumes!H499*MEAmapping!$N113)","v":0},{"$f":"IF(MEAmapping!$H113=0,0,FC.ServActiveVolumes!I499*MEAmapping!$N113)","v":0},{"$f":"IF(MEAmapping!$H113=0,0,FC.ServActiveVolumes!J499*MEAmapping!$N113)","v":0},{"$f":"IF(MEAmapping!$H113=0,0,FC.ServActiveVolumes!K499*MEAmapping!$N113)","v":0},{"$f":"IF(MEAmapping!$H113=0,0,FC.ServActiveVolumes!L499*MEAmapping!$N113)","v":0}]
[86,"SPO385","SPO385: Prot Path PC rental 34Mbit link","BTW",{"$f":"MEAmapping!P114","v":0},null,{"$f":"IF(MEAmapping!$H114=0,0,FC.ServActiveVolumes!H500*MEAmapping!$N114)","v":0},{"$f":"IF(MEAmapping!$H114=0,0,FC.ServActiveVolumes!I500*MEAmapping!$N114)","v":0},{"$f":"IF(MEAmapping!$H114=0,0,FC.ServActiveVolumes!J500*MEAmapping!$N114)","v":0},{"$f":"IF(MEAmapping!$H114=0,0,FC.ServActiveVolumes!K500*MEAmapping!$N114)","v":0},{"$f":"IF(MEAmapping!$H114=0,0,FC.ServActiveVolumes!L500*MEAmapping!$N114)","v":0}]
[87,"SPE388","SPE388: Prot Path PPC rental 140Mbit link","BTW",{"$f":"MEAmapping!P115","v":0},null,{"$f":"IF(MEAmapping!$H115=0,0,FC.ServActiveVolumes!H501*MEAmapping!$N115)","v":0},{"$f":"IF(MEAmapping!$H115=0,0,FC.ServActiveVolumes!I501*MEAmapping!$N115)","v":0},{"$f":"IF(MEAmapping!$H115=0,0,FC.ServActiveVolumes!J501*MEAmapping!$N115)","v":0},{"$f":"IF(MEAmapping!$H115=0,0,FC.ServActiveVolumes!K501*MEAmapping!$N115)","v":0},{"$f":"IF(MEAmapping!$H115=0,0,FC.ServActiveVolumes!L501*MEAmapping!$N115)","v":0}]
[88,"SPO388","SPO388: Prot Path PC rental 140Mbit link","BTW",{"$f":"MEAmapping!P116","v":0},null,{"$f":"IF(MEAmapping!$H116=0,0,FC.ServActiveVolumes!H502*MEAmapping!$N116)","v":0},{"$f":"IF(MEAmapping!$H116=0,0,FC.ServActiveVolumes!I502*MEAmapping!$N116)","v":0},{"$f":"IF(MEAmapping!$H116=0,0,FC.ServActiveVolumes!J502*MEAmapping!$N116)","v":0},{"$f":"IF(MEAmapping!$H116=0,0,FC.ServActiveVolumes!K502*MEAmapping!$N116)","v":0},{"$f":"IF(MEAmapping!$H116=0,0,FC.ServActiveVolumes!L502*MEAmapping!$N116)","v":0}]
[89,"SPE434","SPE434: Prot Path PPC rental 34Mbit local end","BTW",{"$f":"MEAmapping!P117","v":0},null,{"$f":"IF(MEAmapping!$H117=0,0,FC.ServActiveVolumes!H503*MEAmapping!$N117)","v":0},{"$f":"IF(MEAmapping!$H117=0,0,FC.ServActiveVolumes!I503*MEAmapping!$N117)","v":0},{"$f":"IF(MEAmapping!$H117=0,0,FC.ServActiveVolumes!J503*MEAmapping!$N117)","v":0},{"$f":"IF(MEAmapping!$H117=0,0,FC.ServActiveVolumes!K503*MEAmapping!$N117)","v":0},{"$f":"IF(MEAmapping!$H117=0,0,FC.ServActiveVolumes!L503*MEAmapping!$N117)","v":0}]
[90,"SPO434","SPO434: Prot Path PC rental 34Mbit local end","BTW",{"$f":"MEAmapping!P118","v":0},null,{"$f":"IF(MEAmapping!$H118=0,0,FC.ServActiveVolumes!H504*MEAmapping!$N118)","v":0},{"$f":"IF(MEAmapping!$H118=0,0,FC.ServActiveVolumes!I504*MEAmapping!$N118)","v":0},{"$f":"IF(MEAmapping!$H118=0,0,FC.ServActiveVolumes!J504*MEAmapping!$N118)","v":0},{"$f":"IF(MEAmapping!$H118=0,0,FC.ServActiveVolumes!K504*MEAmapping!$N118)","v":0},{"$f":"IF(MEAmapping!$H118=0,0,FC.ServActiveVolumes!L504*MEAmapping!$N118)","v":0}]
[91,"SPE436","SPE436: Prot Path PPC rental 140Mbit local end","BTW",{"$f":"MEAmapping!P119","v":0},null,{"$f":"IF(MEAmapping!$H119=0,0,FC.ServActiveVolumes!H505*MEAmapping!$N119)","v":0},{"$f":"IF(MEAmapping!$H119=0,0,FC.ServActiveVolumes!I505*MEAmapping!$N119)","v":0},{"$f":"IF(MEAmapping!$H119=0,0,FC.ServActiveVolumes!J505*MEAmapping!$N119)","v":0},{"$f":"IF(MEAmapping!$H119=0,0,FC.ServActiveVolumes!K505*MEAmapping!$N119)","v":0},{"$f":"IF(MEAmapping!$H119=0,0,FC.ServActiveVolumes!L505*MEAmapping!$N119)","v":0}]
[92,"SPO436","SPO436: Prot Path PC rental 140Mbit local end","BTW",{"$f":"MEAmapping!P120","v":0},null,{"$f":"IF(MEAmapping!$H120=0,0,FC.ServActiveVolumes!H506*MEAmapping!$N120)","v":0},{"$f":"IF(MEAmapping!$H120=0,0,FC.ServActiveVolumes!I506*MEAmapping!$N120)","v":0},{"$f":"IF(MEAmapping!$H120=0,0,FC.ServActiveVolumes!J506*MEAmapping!$N120)","v":0},{"$f":"IF(MEAmapping!$H120=0,0,FC.ServActiveVolumes!K506*MEAmapping!$N120)","v":0},{"$f":"IF(MEAmapping!$H120=0,0,FC.ServActiveVolumes!L506*MEAmapping!$N120)","v":0}]
[93,"SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre","BTW",{"$f":"MEAmapping!P121","v":0},null,{"$f":"IF(MEAmapping!$H121=0,0,FC.ServActiveVolumes!H507*MEAmapping!$N121)","v":0},{"$f":"IF(MEAmapping!$H121=0,0,FC.ServActiveVolumes!I507*MEAmapping!$N121)","v":0},{"$f":"IF(MEAmapping!$H121=0,0,FC.ServActiveVolumes!J507*MEAmapping!$N121)","v":0},{"$f":"IF(MEAmapping!$H121=0,0,FC.ServActiveVolumes!K507*MEAmapping!$N121)","v":0},{"$f":"IF(MEAmapping!$H121=0,0,FC.ServActiveVolumes!L507*MEAmapping!$N121)","v":0}]
[94,"SPO439","SPO439: Prot Path PC rental 2Mbit local end fibre","BTW",{"$f":"MEAmapping!P122","v":0},null,{"$f":"IF(MEAmapping!$H122=0,0,FC.ServActiveVolumes!H508*MEAmapping!$N122)","v":0},{"$f":"IF(MEAmapping!$H122=0,0,FC.ServActiveVolumes!I508*MEAmapping!$N122)","v":0},{"$f":"IF(MEAmapping!$H122=0,0,FC.ServActiveVolumes!J508*MEAmapping!$N122)","v":0},{"$f":"IF(MEAmapping!$H122=0,0,FC.ServActiveVolumes!K508*MEAmapping!$N122)","v":0},{"$f":"IF(MEAmapping!$H122=0,0,FC.ServActiveVolumes!L508*MEAmapping!$N122)","v":0}]
[95,"SQ103","SQ103: WS Low Tisbo Excess Construction","BTW",{"$f":"MEAmapping!P123","v":0},null,{"$f":"IF(MEAmapping!$H123=0,0,FC.ServActiveVolumes!H509*MEAmapping!$N123)","v":0},{"$f":"IF(MEAmapping!$H123=0,0,FC.ServActiveVolumes!I509*MEAmapping!$N123)","v":0},{"$f":"IF(MEAmapping!$H123=0,0,FC.ServActiveVolumes!J509*MEAmapping!$N123)","v":0},{"$f":"IF(MEAmapping!$H123=0,0,FC.ServActiveVolumes!K509*MEAmapping!$N123)","v":0},{"$f":"IF(MEAmapping!$H123=0,0,FC.ServActiveVolumes!L509*MEAmapping!$N123)","v":0}]
[96,"SO417","SO417: 64Kbit PC link connection cct prov  internal","BTW",{"$f":"MEAmapping!P124","v":0},null,{"$f":"IF(MEAmapping!$H124=0,0,FC.ServActiveVolumes!H510*MEAmapping!$N124)","v":0},{"$f":"IF(MEAmapping!$H124=0,0,FC.ServActiveVolumes!I510*MEAmapping!$N124)","v":0},{"$f":"IF(MEAmapping!$H124=0,0,FC.ServActiveVolumes!J510*MEAmapping!$N124)","v":0},{"$f":"IF(MEAmapping!$H124=0,0,FC.ServActiveVolumes!K510*MEAmapping!$N124)","v":0},{"$f":"IF(MEAmapping!$H124=0,0,FC.ServActiveVolumes!L510*MEAmapping!$N124)","v":0}]
[97,"SO418","SO418: 64kbit PC Re arranges","BTW",{"$f":"MEAmapping!P125","v":0},null,{"$f":"IF(MEAmapping!$H125=0,0,FC.ServActiveVolumes!H511*MEAmapping!$N125)","v":0},{"$f":"IF(MEAmapping!$H125=0,0,FC.ServActiveVolumes!I511*MEAmapping!$N125)","v":0},{"$f":"IF(MEAmapping!$H125=0,0,FC.ServActiveVolumes!J511*MEAmapping!$N125)","v":0},{"$f":"IF(MEAmapping!$H125=0,0,FC.ServActiveVolumes!K511*MEAmapping!$N125)","v":0},{"$f":"IF(MEAmapping!$H125=0,0,FC.ServActiveVolumes!L511*MEAmapping!$N125)","v":0}]
[98,"SE417","SE417: 64Kbit PPC new connection provision  external","BTW",{"$f":"MEAmapping!P126","v":0},null,{"$f":"IF(MEAmapping!$H126=0,0,FC.ServActiveVolumes!H512*MEAmapping!$N126)","v":0},{"$f":"IF(MEAmapping!$H126=0,0,FC.ServActiveVolumes!I512*MEAmapping!$N126)","v":0},{"$f":"IF(MEAmapping!$H126=0,0,FC.ServActiveVolumes!J512*MEAmapping!$N126)","v":0},{"$f":"IF(MEAmapping!$H126=0,0,FC.ServActiveVolumes!K512*MEAmapping!$N126)","v":0},{"$f":"IF(MEAmapping!$H126=0,0,FC.ServActiveVolumes!L512*MEAmapping!$N126)","v":0}]
[99,"SE418","SE418: 64kbit PPC Re arranges","BTW",{"$f":"MEAmapping!P127","v":0},null,{"$f":"IF(MEAmapping!$H127=0,0,FC.ServActiveVolumes!H513*MEAmapping!$N127)","v":0},{"$f":"IF(MEAmapping!$H127=0,0,FC.ServActiveVolumes!I513*MEAmapping!$N127)","v":0},{"$f":"IF(MEAmapping!$H127=0,0,FC.ServActiveVolumes!J513*MEAmapping!$N127)","v":0},{"$f":"IF(MEAmapping!$H127=0,0,FC.ServActiveVolumes!K513*MEAmapping!$N127)","v":0},{"$f":"IF(MEAmapping!$H127=0,0,FC.ServActiveVolumes!L513*MEAmapping!$N127)","v":0}]
[100,"SO413","SO413: 2Mbit PC link connection cct provision","BTW",{"$f":"MEAmapping!P128","v":0},null,{"$f":"IF(MEAmapping!$H128=0,0,FC.ServActiveVolumes!H514*MEAmapping!$N128)","v":0},{"$f":"IF(MEAmapping!$H128=0,0,FC.ServActiveVolumes!I514*MEAmapping!$N128)","v":0},{"$f":"IF(MEAmapping!$H128=0,0,FC.ServActiveVolumes!J514*MEAmapping!$N128)","v":0},{"$f":"IF(MEAmapping!$H128=0,0,FC.ServActiveVolumes!K514*MEAmapping!$N128)","v":0},{"$f":"IF(MEAmapping!$H128=0,0,FC.ServActiveVolumes!L514*MEAmapping!$N128)","v":0}]
[101,"SE413","SE413: 2Mbit PPC link connection cct provision","BTW",{"$f":"MEAmapping!P129","v":0},null,{"$f":"IF(MEAmapping!$H129=0,0,FC.ServActiveVolumes!H515*MEAmapping!$N129)","v":0},{"$f":"IF(MEAmapping!$H129=0,0,FC.ServActiveVolumes!I515*MEAmapping!$N129)","v":0},{"$f":"IF(MEAmapping!$H129=0,0,FC.ServActiveVolumes!J515*MEAmapping!$N129)","v":0},{"$f":"IF(MEAmapping!$H129=0,0,FC.ServActiveVolumes!K515*MEAmapping!$N129)","v":0},{"$f":"IF(MEAmapping!$H129=0,0,FC.ServActiveVolumes!L515*MEAmapping!$N129)","v":0}]
[102,"SL136","SL136: WH SDSL conns  MPF  TISBO","BTW",{"$f":"MEAmapping!P130","v":0},null,{"$f":"IF(MEAmapping!$H130=0,0,FC.ServActiveVolumes!H516*MEAmapping!$N130)","v":0},{"$f":"IF(MEAmapping!$H130=0,0,FC.ServActiveVolumes!I516*MEAmapping!$N130)","v":0},{"$f":"IF(MEAmapping!$H130=0,0,FC.ServActiveVolumes!J516*MEAmapping!$N130)","v":0},{"$f":"IF(MEAmapping!$H130=0,0,FC.ServActiveVolumes!K516*MEAmapping!$N130)","v":0},{"$f":"IF(MEAmapping!$H130=0,0,FC.ServActiveVolumes!L516*MEAmapping!$N130)","v":0}]
[103,"SL137","SL137: WH SDSL rentals  MPF   TISBO","BTW",{"$f":"MEAmapping!P131","v":0},null,{"$f":"IF(MEAmapping!$H131=0,0,FC.ServActiveVolumes!H517*MEAmapping!$N131)","v":0},{"$f":"IF(MEAmapping!$H131=0,0,FC.ServActiveVolumes!I517*MEAmapping!$N131)","v":0},{"$f":"IF(MEAmapping!$H131=0,0,FC.ServActiveVolumes!J517*MEAmapping!$N131)","v":0},{"$f":"IF(MEAmapping!$H131=0,0,FC.ServActiveVolumes!K517*MEAmapping!$N131)","v":0},{"$f":"IF(MEAmapping!$H131=0,0,FC.ServActiveVolumes!L517*MEAmapping!$N131)","v":0}]
[104,"SH417","SH417: 64Kbit RBS new connection cct provision  external","BTW",{"$f":"MEAmapping!P132","v":0},null,{"$f":"IF(MEAmapping!$H132=0,0,FC.ServActiveVolumes!H518*MEAmapping!$N132)","v":0},{"$f":"IF(MEAmapping!$H132=0,0,FC.ServActiveVolumes!I518*MEAmapping!$N132)","v":0},{"$f":"IF(MEAmapping!$H132=0,0,FC.ServActiveVolumes!J518*MEAmapping!$N132)","v":0},{"$f":"IF(MEAmapping!$H132=0,0,FC.ServActiveVolumes!K518*MEAmapping!$N132)","v":0},{"$f":"IF(MEAmapping!$H132=0,0,FC.ServActiveVolumes!L518*MEAmapping!$N132)","v":0}]
[105,"SH418","SH418: RBS 64Kbit PPC Re arranges","BTW",{"$f":"MEAmapping!P133","v":0},null,{"$f":"IF(MEAmapping!$H133=0,0,FC.ServActiveVolumes!H519*MEAmapping!$N133)","v":0},{"$f":"IF(MEAmapping!$H133=0,0,FC.ServActiveVolumes!I519*MEAmapping!$N133)","v":0},{"$f":"IF(MEAmapping!$H133=0,0,FC.ServActiveVolumes!J519*MEAmapping!$N133)","v":0},{"$f":"IF(MEAmapping!$H133=0,0,FC.ServActiveVolumes!K519*MEAmapping!$N133)","v":0},{"$f":"IF(MEAmapping!$H133=0,0,FC.ServActiveVolumes!L519*MEAmapping!$N133)","v":0}]
[106,"ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision","BTW",{"$f":"MEAmapping!P134","v":0},null,{"$f":"IF(MEAmapping!$H134=0,0,FC.ServActiveVolumes!H520*MEAmapping!$N134)","v":0},{"$f":"IF(MEAmapping!$H134=0,0,FC.ServActiveVolumes!I520*MEAmapping!$N134)","v":0},{"$f":"IF(MEAmapping!$H134=0,0,FC.ServActiveVolumes!J520*MEAmapping!$N134)","v":0},{"$f":"IF(MEAmapping!$H134=0,0,FC.ServActiveVolumes!K520*MEAmapping!$N134)","v":0},{"$f":"IF(MEAmapping!$H134=0,0,FC.ServActiveVolumes!L520*MEAmapping!$N134)","v":0}]
[107,"SH413","SH413: RBS 2Mbit PPC link connection cct provision","BTW",{"$f":"MEAmapping!P135","v":0},null,{"$f":"IF(MEAmapping!$H135=0,0,FC.ServActiveVolumes!H521*MEAmapping!$N135)","v":0},{"$f":"IF(MEAmapping!$H135=0,0,FC.ServActiveVolumes!I521*MEAmapping!$N135)","v":0},{"$f":"IF(MEAmapping!$H135=0,0,FC.ServActiveVolumes!J521*MEAmapping!$N135)","v":0},{"$f":"IF(MEAmapping!$H135=0,0,FC.ServActiveVolumes!K521*MEAmapping!$N135)","v":0},{"$f":"IF(MEAmapping!$H135=0,0,FC.ServActiveVolumes!L521*MEAmapping!$N135)","v":0}]
[108,"SE740","SE740: Netstream 16 LL 2mbit connections","BTW",{"$f":"MEAmapping!P136","v":0},null,{"$f":"IF(MEAmapping!$H136=0,0,FC.ServActiveVolumes!H522*MEAmapping!$N136)","v":0},{"$f":"IF(MEAmapping!$H136=0,0,FC.ServActiveVolumes!I522*MEAmapping!$N136)","v":0},{"$f":"IF(MEAmapping!$H136=0,0,FC.ServActiveVolumes!J522*MEAmapping!$N136)","v":0},{"$f":"IF(MEAmapping!$H136=0,0,FC.ServActiveVolumes!K522*MEAmapping!$N136)","v":0},{"$f":"IF(MEAmapping!$H136=0,0,FC.ServActiveVolumes!L522*MEAmapping!$N136)","v":0}]
[109,"SO473","SO473: Separation   Diversity","BTW",{"$f":"MEAmapping!P137","v":0},null,{"$f":"IF(MEAmapping!$H137=0,0,FC.ServActiveVolumes!H523*MEAmapping!$N137)","v":0},{"$f":"IF(MEAmapping!$H137=0,0,FC.ServActiveVolumes!I523*MEAmapping!$N137)","v":0},{"$f":"IF(MEAmapping!$H137=0,0,FC.ServActiveVolumes!J523*MEAmapping!$N137)","v":0},{"$f":"IF(MEAmapping!$H137=0,0,FC.ServActiveVolumes!K523*MEAmapping!$N137)","v":0},{"$f":"IF(MEAmapping!$H137=0,0,FC.ServActiveVolumes!L523*MEAmapping!$N137)","v":0}]
[110,"SPO438","SPO438: Prot Path PC rental 2Mbit local end copper","BTW",{"$f":"MEAmapping!P138","v":0},null,{"$f":"IF(MEAmapping!$H138=0,0,FC.ServActiveVolumes!H524*MEAmapping!$N138)","v":0},{"$f":"IF(MEAmapping!$H138=0,0,FC.ServActiveVolumes!I524*MEAmapping!$N138)","v":0},{"$f":"IF(MEAmapping!$H138=0,0,FC.ServActiveVolumes!J524*MEAmapping!$N138)","v":0},{"$f":"IF(MEAmapping!$H138=0,0,FC.ServActiveVolumes!K524*MEAmapping!$N138)","v":0},{"$f":"IF(MEAmapping!$H138=0,0,FC.ServActiveVolumes!L524*MEAmapping!$N138)","v":0}]
[111,"SE473","SE473: Separation   Diversity","BTW",{"$f":"MEAmapping!P139","v":0},null,{"$f":"IF(MEAmapping!$H139=0,0,FC.ServActiveVolumes!H525*MEAmapping!$N139)","v":0},{"$f":"IF(MEAmapping!$H139=0,0,FC.ServActiveVolumes!I525*MEAmapping!$N139)","v":0},{"$f":"IF(MEAmapping!$H139=0,0,FC.ServActiveVolumes!J525*MEAmapping!$N139)","v":0},{"$f":"IF(MEAmapping!$H139=0,0,FC.ServActiveVolumes!K525*MEAmapping!$N139)","v":0},{"$f":"IF(MEAmapping!$H139=0,0,FC.ServActiveVolumes!L525*MEAmapping!$N139)","v":0}]
[112,"SO474","SO474: Third Party Equipment PPC","BTW",{"$f":"MEAmapping!P140","v":0},null,{"$f":"IF(MEAmapping!$H140=0,0,FC.ServActiveVolumes!H526*MEAmapping!$N140)","v":0},{"$f":"IF(MEAmapping!$H140=0,0,FC.ServActiveVolumes!I526*MEAmapping!$N140)","v":0},{"$f":"IF(MEAmapping!$H140=0,0,FC.ServActiveVolumes!J526*MEAmapping!$N140)","v":0},{"$f":"IF(MEAmapping!$H140=0,0,FC.ServActiveVolumes!K526*MEAmapping!$N140)","v":0},{"$f":"IF(MEAmapping!$H140=0,0,FC.ServActiveVolumes!L526*MEAmapping!$N140)","v":0}]
[113,"SE474","SE474: Third Party Equipment PPC","BTW",{"$f":"MEAmapping!P141","v":0},null,{"$f":"IF(MEAmapping!$H141=0,0,FC.ServActiveVolumes!H527*MEAmapping!$N141)","v":0},{"$f":"IF(MEAmapping!$H141=0,0,FC.ServActiveVolumes!I527*MEAmapping!$N141)","v":0},{"$f":"IF(MEAmapping!$H141=0,0,FC.ServActiveVolumes!J527*MEAmapping!$N141)","v":0},{"$f":"IF(MEAmapping!$H141=0,0,FC.ServActiveVolumes!K527*MEAmapping!$N141)","v":0},{"$f":"IF(MEAmapping!$H141=0,0,FC.ServActiveVolumes!L527*MEAmapping!$N141)","v":0}]
[114,"SO475","SO475: Other Single Payment","BTW",{"$f":"MEAmapping!P142","v":0},null,{"$f":"IF(MEAmapping!$H142=0,0,FC.ServActiveVolumes!H528*MEAmapping!$N142)","v":0},{"$f":"IF(MEAmapping!$H142=0,0,FC.ServActiveVolumes!I528*MEAmapping!$N142)","v":0},{"$f":"IF(MEAmapping!$H142=0,0,FC.ServActiveVolumes!J528*MEAmapping!$N142)","v":0},{"$f":"IF(MEAmapping!$H142=0,0,FC.ServActiveVolumes!K528*MEAmapping!$N142)","v":0},{"$f":"IF(MEAmapping!$H142=0,0,FC.ServActiveVolumes!L528*MEAmapping!$N142)","v":0}]
[115,"SE476","SE476: Other single Payment  external","BTW",{"$f":"MEAmapping!P143","v":0},null,{"$f":"IF(MEAmapping!$H143=0,0,FC.ServActiveVolumes!H529*MEAmapping!$N143)","v":0},{"$f":"IF(MEAmapping!$H143=0,0,FC.ServActiveVolumes!I529*MEAmapping!$N143)","v":0},{"$f":"IF(MEAmapping!$H143=0,0,FC.ServActiveVolumes!J529*MEAmapping!$N143)","v":0},{"$f":"IF(MEAmapping!$H143=0,0,FC.ServActiveVolumes!K529*MEAmapping!$N143)","v":0},{"$f":"IF(MEAmapping!$H143=0,0,FC.ServActiveVolumes!L529*MEAmapping!$N143)","v":0}]
[116,"SO410","SO410: 34 45Mbit PPC link conn cct prov","BTW",{"$f":"MEAmapping!P144","v":0},null,{"$f":"IF(MEAmapping!$H144=0,0,FC.ServActiveVolumes!H530*MEAmapping!$N144)","v":0},{"$f":"IF(MEAmapping!$H144=0,0,FC.ServActiveVolumes!I530*MEAmapping!$N144)","v":0},{"$f":"IF(MEAmapping!$H144=0,0,FC.ServActiveVolumes!J530*MEAmapping!$N144)","v":0},{"$f":"IF(MEAmapping!$H144=0,0,FC.ServActiveVolumes!K530*MEAmapping!$N144)","v":0},{"$f":"IF(MEAmapping!$H144=0,0,FC.ServActiveVolumes!L530*MEAmapping!$N144)","v":0}]
[117,"SE410","SE410: 34 45Mbit PPC link conn cct provision","BTW",{"$f":"MEAmapping!P145","v":0},null,{"$f":"IF(MEAmapping!$H145=0,0,FC.ServActiveVolumes!H531*MEAmapping!$N145)","v":0},{"$f":"IF(MEAmapping!$H145=0,0,FC.ServActiveVolumes!I531*MEAmapping!$N145)","v":0},{"$f":"IF(MEAmapping!$H145=0,0,FC.ServActiveVolumes!J531*MEAmapping!$N145)","v":0},{"$f":"IF(MEAmapping!$H145=0,0,FC.ServActiveVolumes!K531*MEAmapping!$N145)","v":0},{"$f":"IF(MEAmapping!$H145=0,0,FC.ServActiveVolumes!L531*MEAmapping!$N145)","v":0}]
[118,"SO416","SO416: 140 155Mbit PPC link conn cct prov","BTW",{"$f":"MEAmapping!P146","v":0},null,{"$f":"IF(MEAmapping!$H146=0,0,FC.ServActiveVolumes!H532*MEAmapping!$N146)","v":0},{"$f":"IF(MEAmapping!$H146=0,0,FC.ServActiveVolumes!I532*MEAmapping!$N146)","v":0},{"$f":"IF(MEAmapping!$H146=0,0,FC.ServActiveVolumes!J532*MEAmapping!$N146)","v":0},{"$f":"IF(MEAmapping!$H146=0,0,FC.ServActiveVolumes!K532*MEAmapping!$N146)","v":0},{"$f":"IF(MEAmapping!$H146=0,0,FC.ServActiveVolumes!L532*MEAmapping!$N146)","v":0}]
[119,"SE416","SE416: 140 155Mbit PPC link conn cct prov","BTW",{"$f":"MEAmapping!P147","v":0},null,{"$f":"IF(MEAmapping!$H147=0,0,FC.ServActiveVolumes!H533*MEAmapping!$N147)","v":0},{"$f":"IF(MEAmapping!$H147=0,0,FC.ServActiveVolumes!I533*MEAmapping!$N147)","v":0},{"$f":"IF(MEAmapping!$H147=0,0,FC.ServActiveVolumes!J533*MEAmapping!$N147)","v":0},{"$f":"IF(MEAmapping!$H147=0,0,FC.ServActiveVolumes!K533*MEAmapping!$N147)","v":0},{"$f":"IF(MEAmapping!$H147=0,0,FC.ServActiveVolumes!L533*MEAmapping!$N147)","v":0}]
[125,"SP383","SP383: PC rental 2Mb link   Non SMP","BTW",{"$f":"MEAmapping!P153","v":0},null,{"$f":"IF(MEAmapping!$H153=0,0,FC.ServActiveVolumes!H539*MEAmapping!$N153)","v":0},{"$f":"IF(MEAmapping!$H153=0,0,FC.ServActiveVolumes!I539*MEAmapping!$N153)","v":0},{"$f":"IF(MEAmapping!$H153=0,0,FC.ServActiveVolumes!J539*MEAmapping!$N153)","v":0},{"$f":"IF(MEAmapping!$H153=0,0,FC.ServActiveVolumes!K539*MEAmapping!$N153)","v":0},{"$f":"IF(MEAmapping!$H153=0,0,FC.ServActiveVolumes!L539*MEAmapping!$N153)","v":0}]
[{"$f":"IF(B137=0,0,A136+1)","v":130},"SO411","SO411: Analogue PC link connection cct prov","BTW",{"$f":"MEAmapping!P158","v":0},null,{"$f":"IF(MEAmapping!$H158=0,0,FC.ServActiveVolumes!H544*MEAmapping!$N158)","v":0},{"$f":"IF(MEAmapping!$H158=0,0,FC.ServActiveVolumes!I544*MEAmapping!$N158)","v":0},{"$f":"IF(MEAmapping!$H158=0,0,FC.ServActiveVolumes!J544*MEAmapping!$N158)","v":0},{"$f":"IF(MEAmapping!$H158=0,0,FC.ServActiveVolumes!K544*MEAmapping!$N158)","v":0},{"$f":"IF(MEAmapping!$H158=0,0,FC.ServActiveVolumes!L544*MEAmapping!$N158)","v":0}]
[136,"SG111","SG111: PCs 140 155Mbit regional Trunk WECLA","BTW",{"$f":"MEAmapping!P164","v":0},null,{"$f":"IF(MEAmapping!$H164=0,0,FC.ServActiveVolumes!H550*MEAmapping!$N164)","v":0},{"$f":"IF(MEAmapping!$H164=0,0,FC.ServActiveVolumes!I550*MEAmapping!$N164)","v":0},{"$f":"IF(MEAmapping!$H164=0,0,FC.ServActiveVolumes!J550*MEAmapping!$N164)","v":0},{"$f":"IF(MEAmapping!$H164=0,0,FC.ServActiveVolumes!K550*MEAmapping!$N164)","v":0},{"$f":"IF(MEAmapping!$H164=0,0,FC.ServActiveVolumes!L550*MEAmapping!$N164)","v":0}]
[144,"SG106","SG106: PC rental 34Mbit link per km regional trunk","BTW",{"$f":"MEAmapping!P172","v":0},null,{"$f":"IF(MEAmapping!$H172=0,0,FC.ServActiveVolumes!H558*MEAmapping!$N172)","v":0},{"$f":"IF(MEAmapping!$H172=0,0,FC.ServActiveVolumes!I558*MEAmapping!$N172)","v":0},{"$f":"IF(MEAmapping!$H172=0,0,FC.ServActiveVolumes!J558*MEAmapping!$N172)","v":0},{"$f":"IF(MEAmapping!$H172=0,0,FC.ServActiveVolumes!K558*MEAmapping!$N172)","v":0},{"$f":"IF(MEAmapping!$H172=0,0,FC.ServActiveVolumes!L558*MEAmapping!$N172)","v":0}]
[147,"SG112","SG112: Prot Path PPC rent 2Mb link per km regional trunk","BTW",{"$f":"MEAmapping!P175","v":0},null,{"$f":"IF(MEAmapping!$H175=0,0,FC.ServActiveVolumes!H561*MEAmapping!$N175)","v":0},{"$f":"IF(MEAmapping!$H175=0,0,FC.ServActiveVolumes!I561*MEAmapping!$N175)","v":0},{"$f":"IF(MEAmapping!$H175=0,0,FC.ServActiveVolumes!J561*MEAmapping!$N175)","v":0},{"$f":"IF(MEAmapping!$H175=0,0,FC.ServActiveVolumes!K561*MEAmapping!$N175)","v":0},{"$f":"IF(MEAmapping!$H175=0,0,FC.ServActiveVolumes!L561*MEAmapping!$N175)","v":0}]
[153,"SG218","SG218: PPC rental 64kbit link per km national trunk  ext","BTW",{"$f":"MEAmapping!P181","v":0},null,{"$f":"IF(MEAmapping!$H181=0,0,FC.ServActiveVolumes!H567*MEAmapping!$N181)","v":0},{"$f":"IF(MEAmapping!$H181=0,0,FC.ServActiveVolumes!I567*MEAmapping!$N181)","v":0},{"$f":"IF(MEAmapping!$H181=0,0,FC.ServActiveVolumes!J567*MEAmapping!$N181)","v":0},{"$f":"IF(MEAmapping!$H181=0,0,FC.ServActiveVolumes!K567*MEAmapping!$N181)","v":0},{"$f":"IF(MEAmapping!$H181=0,0,FC.ServActiveVolumes!L567*MEAmapping!$N181)","v":0}]
[158,"SG204","SG204: PC rent 2Mbit CLZ link per km national trunk  int","BTW",{"$f":"MEAmapping!P186","v":0},null,{"$f":"IF(MEAmapping!$H186=0,0,FC.ServActiveVolumes!H572*MEAmapping!$N186)","v":0},{"$f":"IF(MEAmapping!$H186=0,0,FC.ServActiveVolumes!I572*MEAmapping!$N186)","v":0},{"$f":"IF(MEAmapping!$H186=0,0,FC.ServActiveVolumes!J572*MEAmapping!$N186)","v":0},{"$f":"IF(MEAmapping!$H186=0,0,FC.ServActiveVolumes!K572*MEAmapping!$N186)","v":0},{"$f":"IF(MEAmapping!$H186=0,0,FC.ServActiveVolumes!L572*MEAmapping!$N186)","v":0}]
[161,"SG207","SG207: PPC rental 140Mbit link per km national trunk","BTW",{"$f":"MEAmapping!P189","v":0},null,{"$f":"IF(MEAmapping!$H189=0,0,FC.ServActiveVolumes!H575*MEAmapping!$N189)","v":0},{"$f":"IF(MEAmapping!$H189=0,0,FC.ServActiveVolumes!I575*MEAmapping!$N189)","v":0},{"$f":"IF(MEAmapping!$H189=0,0,FC.ServActiveVolumes!J575*MEAmapping!$N189)","v":0},{"$f":"IF(MEAmapping!$H189=0,0,FC.ServActiveVolumes!K575*MEAmapping!$N189)","v":0},{"$f":"IF(MEAmapping!$H189=0,0,FC.ServActiveVolumes!L575*MEAmapping!$N189)","v":0}]
[170,"SE773","SE773: PPCs 140 155Mb Link WECLA","BTW",{"$f":"MEAmapping!P198","v":0},null,{"$f":"IF(MEAmapping!$H198=0,0,FC.ServActiveVolumes!H584*MEAmapping!$N198)","v":0},{"$f":"IF(MEAmapping!$H198=0,0,FC.ServActiveVolumes!I584*MEAmapping!$N198)","v":0},{"$f":"IF(MEAmapping!$H198=0,0,FC.ServActiveVolumes!J584*MEAmapping!$N198)","v":0},{"$f":"IF(MEAmapping!$H198=0,0,FC.ServActiveVolumes!K584*MEAmapping!$N198)","v":0},{"$f":"IF(MEAmapping!$H198=0,0,FC.ServActiveVolumes!L584*MEAmapping!$N198)","v":0}]
[175,"SO770","SO770: PCs 34 45Mb Link WECLA","BTW",{"$f":"MEAmapping!P203","v":0},null,{"$f":"IF(MEAmapping!$H203=0,0,FC.ServActiveVolumes!H589*MEAmapping!$N203)","v":0},{"$f":"IF(MEAmapping!$H203=0,0,FC.ServActiveVolumes!I589*MEAmapping!$N203)","v":0},{"$f":"IF(MEAmapping!$H203=0,0,FC.ServActiveVolumes!J589*MEAmapping!$N203)","v":0},{"$f":"IF(MEAmapping!$H203=0,0,FC.ServActiveVolumes!K589*MEAmapping!$N203)","v":0},{"$f":"IF(MEAmapping!$H203=0,0,FC.ServActiveVolumes!L589*MEAmapping!$N203)","v":0}]
[176,"SO771","SO771: PPCs 34 45Mb Dist WECLA","BTW",{"$f":"MEAmapping!P204","v":0},null,{"$f":"IF(MEAmapping!$H204=0,0,FC.ServActiveVolumes!H590*MEAmapping!$N204)","v":0},{"$f":"IF(MEAmapping!$H204=0,0,FC.ServActiveVolumes!I590*MEAmapping!$N204)","v":0},{"$f":"IF(MEAmapping!$H204=0,0,FC.ServActiveVolumes!J590*MEAmapping!$N204)","v":0},{"$f":"IF(MEAmapping!$H204=0,0,FC.ServActiveVolumes!K590*MEAmapping!$N204)","v":0},{"$f":"IF(MEAmapping!$H204=0,0,FC.ServActiveVolumes!L590*MEAmapping!$N204)","v":0}]
[186,"SD112","SD112: BES Other Bandwidth Rentals   External   Non WECLA","OR",{"$f":"MEAmapping!P214","v":"SD125"},null,{"$f":"IF(MEAmapping!$H214=0,0,FC.ServActiveVolumes!H600*MEAmapping!$N214)","v":392.60510282761101},{"$f":"IF(MEAmapping!$H214=0,0,FC.ServActiveVolumes!I600*MEAmapping!$N214)","v":204.16814435668078},{"$f":"IF(MEAmapping!$H214=0,0,FC.ServActiveVolumes!J600*MEAmapping!$N214)","v":141.88455797072237},{"$f":"IF(MEAmapping!$H214=0,0,FC.ServActiveVolumes!K600*MEAmapping!$N214)","v":168.3775012921574},{"$f":"IF(MEAmapping!$H214=0,0,FC.ServActiveVolumes!L600*MEAmapping!$N214)","v":86.602438151518768}]
[187,"SD151","SD151: Other Ethernet Rentals   Internal   Non WECLA","OR",{"$f":"MEAmapping!P215","v":0},null,{"$f":"IF(MEAmapping!$H215=0,0,FC.ServActiveVolumes!H601*MEAmapping!$N215)","v":0},{"$f":"IF(MEAmapping!$H215=0,0,FC.ServActiveVolumes!I601*MEAmapping!$N215)","v":0},{"$f":"IF(MEAmapping!$H215=0,0,FC.ServActiveVolumes!J601*MEAmapping!$N215)","v":0},{"$f":"IF(MEAmapping!$H215=0,0,FC.ServActiveVolumes!K601*MEAmapping!$N215)","v":0},{"$f":"IF(MEAmapping!$H215=0,0,FC.ServActiveVolumes!L601*MEAmapping!$N215)","v":0}]
[193,"SD116","SD116: WES 10Mb Rentals   Internal   Non WECLA","OR",{"$f":"MEAmapping!P221","v":"SD144"},null,{"$f":"IF(MEAmapping!$H221=0,0,FC.ServActiveVolumes!H607*MEAmapping!$N221)","v":4386.8960416666669},{"$f":"IF(MEAmapping!$H221=0,0,FC.ServActiveVolumes!I607*MEAmapping!$N221)","v":3212.4349228061119},{"$f":"IF(MEAmapping!$H221=0,0,FC.ServActiveVolumes!J607*MEAmapping!$N221)","v":2069.3747301478347},{"$f":"IF(MEAmapping!$H221=0,0,FC.ServActiveVolumes!K607*MEAmapping!$N221)","v":1065.1248915495971},{"$f":"IF(MEAmapping!$H221=0,0,FC.ServActiveVolumes!L607*MEAmapping!$N221)","v":318.0479458530321}]
[198,"SD115","SD115: Ethernet Main Link Rentals   External   Non WECLA","OR",{"$f":"MEAmapping!P226","v":0},null,{"$f":"IF(MEAmapping!$H226=0,0,FC.ServActiveVolumes!H612*MEAmapping!$N226)","v":0},{"$f":"IF(MEAmapping!$H226=0,0,FC.ServActiveVolumes!I612*MEAmapping!$N226)","v":0},{"$f":"IF(MEAmapping!$H226=0,0,FC.ServActiveVolumes!J612*MEAmapping!$N226)","v":0},{"$f":"IF(MEAmapping!$H226=0,0,FC.ServActiveVolumes!K612*MEAmapping!$N226)","v":0},{"$f":"IF(MEAmapping!$H226=0,0,FC.ServActiveVolumes!L612*MEAmapping!$N226)","v":0}]
[204,"SD129","SD129: EAD LA 1Gb Rentals   External   Non WECLA","OR",{"$f":"MEAmapping!P232","v":0},null,{"$f":"IF(MEAmapping!$H232=0,0,FC.ServActiveVolumes!H618*MEAmapping!$N232)","v":0},{"$f":"IF(MEAmapping!$H232=0,0,FC.ServActiveVolumes!I618*MEAmapping!$N232)","v":0},{"$f":"IF(MEAmapping!$H232=0,0,FC.ServActiveVolumes!J618*MEAmapping!$N232)","v":0},{"$f":"IF(MEAmapping!$H232=0,0,FC.ServActiveVolumes!K618*MEAmapping!$N232)","v":0},{"$f":"IF(MEAmapping!$H232=0,0,FC.ServActiveVolumes!L618*MEAmapping!$N232)","v":0}]
[211,"SD149","SD149: EAD LA 1Gb Rentals   Internal   Non WECLA","OR",{"$f":"MEAmapping!P239","v":0},null,{"$f":"IF(MEAmapping!$H239=0,0,FC.ServActiveVolumes!H625*MEAmapping!$N239)","v":0},{"$f":"IF(MEAmapping!$H239=0,0,FC.ServActiveVolumes!I625*MEAmapping!$N239)","v":0},{"$f":"IF(MEAmapping!$H239=0,0,FC.ServActiveVolumes!J625*MEAmapping!$N239)","v":0},{"$f":"IF(MEAmapping!$H239=0,0,FC.ServActiveVolumes!K625*MEAmapping!$N239)","v":0},{"$f":"IF(MEAmapping!$H239=0,0,FC.ServActiveVolumes!L625*MEAmapping!$N239)","v":0}]
[215,"SD156","SD156: EAD LA 100Mb Connection   Internal   Non WECLA","OR",{"$f":"MEAmapping!P243","v":0},null,{"$f":"IF(MEAmapping!$H243=0,0,FC.ServActiveVolumes!H629*MEAmapping!$N243)","v":0},{"$f":"IF(MEAmapping!$H243=0,0,FC.ServActiveVolumes!I629*MEAmapping!$N243)","v":0},{"$f":"IF(MEAmapping!$H243=0,0,FC.ServActiveVolumes!J629*MEAmapping!$N243)","v":0},{"$f":"IF(MEAmapping!$H243=0,0,FC.ServActiveVolumes!K629*MEAmapping!$N243)","v":0},{"$f":"IF(MEAmapping!$H243=0,0,FC.ServActiveVolumes!L629*MEAmapping!$N243)","v":0}]
[221,"SD153","SD153: EAD Other 100Mb Connection   Internal   Non WECLA","OR",{"$f":"MEAmapping!P249","v":0},null,{"$f":"IF(MEAmapping!$H249=0,0,FC.ServActiveVolumes!H635*MEAmapping!$N249)","v":0},{"$f":"IF(MEAmapping!$H249=0,0,FC.ServActiveVolumes!I635*MEAmapping!$N249)","v":0},{"$f":"IF(MEAmapping!$H249=0,0,FC.ServActiveVolumes!J635*MEAmapping!$N249)","v":0},{"$f":"IF(MEAmapping!$H249=0,0,FC.ServActiveVolumes!K635*MEAmapping!$N249)","v":0},{"$f":"IF(MEAmapping!$H249=0,0,FC.ServActiveVolumes!L635*MEAmapping!$N249)","v":0}]
[226,"SD327","SD327: EBD ONBS Connection AISBO   Internal   Non WECLA","OR",{"$f":"MEAmapping!P254","v":0},null,{"$f":"IF(MEAmapping!$H254=0,0,FC.ServActiveVolumes!H640*MEAmapping!$N254)","v":0},{"$f":"IF(MEAmapping!$H254=0,0,FC.ServActiveVolumes!I640*MEAmapping!$N254)","v":0},{"$f":"IF(MEAmapping!$H254=0,0,FC.ServActiveVolumes!J640*MEAmapping!$N254)","v":0},{"$f":"IF(MEAmapping!$H254=0,0,FC.ServActiveVolumes!K640*MEAmapping!$N254)","v":0},{"$f":"IF(MEAmapping!$H254=0,0,FC.ServActiveVolumes!L640*MEAmapping!$N254)","v":0}]
[228,"SD121","SD121: WES 100Mb Connection   Internal   Non WECLA","OR",{"$f":"MEAmapping!P256","v":"SD153"},null,{"$f":"IF(MEAmapping!$H256=0,0,FC.ServActiveVolumes!H642*MEAmapping!$N256)","v":3.5620761840093293},{"$f":"IF(MEAmapping!$H256=0,0,FC.ServActiveVolumes!I642*MEAmapping!$N256)","v":2.9017412416811861},{"$f":"IF(MEAmapping!$H256=0,0,FC.ServActiveVolumes!J642*MEAmapping!$N256)","v":0.50762113807094389},{"$f":"IF(MEAmapping!$H256=0,0,FC.ServActiveVolumes!K642*MEAmapping!$N256)","v":9.9761788657524466},{"$f":"IF(MEAmapping!$H256=0,0,FC.ServActiveVolumes!L642*MEAmapping!$N256)","v":8.8969858528767194}]
[238,"SD102","SD102: Excess Construction Charges   External   Non WECLA","OR",{"$f":"MEAmapping!P266","v":0},null,{"$f":"IF(MEAmapping!$H266=0,0,FC.ServActiveVolumes!H652*MEAmapping!$N266)","v":0},{"$f":"IF(MEAmapping!$H266=0,0,FC.ServActiveVolumes!I652*MEAmapping!$N266)","v":0},{"$f":"IF(MEAmapping!$H266=0,0,FC.ServActiveVolumes!J652*MEAmapping!$N266)","v":0},{"$f":"IF(MEAmapping!$H266=0,0,FC.ServActiveVolumes!K652*MEAmapping!$N266)","v":0},{"$f":"IF(MEAmapping!$H266=0,0,FC.ServActiveVolumes!L652*MEAmapping!$N266)","v":0}]
[243,"SD051","SD051: Other Ethernet Rentals   Internal   WECLA","OR",{"$f":"MEAmapping!P271","v":0},null,{"$f":"IF(MEAmapping!$H271=0,0,FC.ServActiveVolumes!H657*MEAmapping!$N271)","v":0},{"$f":"IF(MEAmapping!$H271=0,0,FC.ServActiveVolumes!I657*MEAmapping!$N271)","v":0},{"$f":"IF(MEAmapping!$H271=0,0,FC.ServActiveVolumes!J657*MEAmapping!$N271)","v":0},{"$f":"IF(MEAmapping!$H271=0,0,FC.ServActiveVolumes!K657*MEAmapping!$N271)","v":0},{"$f":"IF(MEAmapping!$H271=0,0,FC.ServActiveVolumes!L657*MEAmapping!$N271)","v":0}]
[244,"SD003","SD003: WES 10Mb Rentals   External   WECLA","OR",{"$f":"MEAmapping!P272","v":"SD024"},null,{"$f":"IF(MEAmapping!$H272=0,0,FC.ServActiveVolumes!H658*MEAmapping!$N272)","v":281.07527525},{"$f":"IF(MEAmapping!$H272=0,0,FC.ServActiveVolumes!I658*MEAmapping!$N272)","v":213.72570293666149},{"$f":"IF(MEAmapping!$H272=0,0,FC.ServActiveVolumes!J658*MEAmapping!$N272)","v":143.29210979288564},{"$f":"IF(MEAmapping!$H272=0,0,FC.ServActiveVolumes!K658*MEAmapping!$N272)","v":65.335213065368407},{"$f":"IF(MEAmapping!$H272=0,0,FC.ServActiveVolumes!L658*MEAmapping!$N272)","v":11.456464652355372}]
[253,"SD015","SD015: Ethernet Main Links   External   WECLA","OR",{"$f":"MEAmapping!P281","v":0},null,{"$f":"IF(MEAmapping!$H281=0,0,FC.ServActiveVolumes!H667*MEAmapping!$N281)","v":0},{"$f":"IF(MEAmapping!$H281=0,0,FC.ServActiveVolumes!I667*MEAmapping!$N281)","v":0},{"$f":"IF(MEAmapping!$H281=0,0,FC.ServActiveVolumes!J667*MEAmapping!$N281)","v":0},{"$f":"IF(MEAmapping!$H281=0,0,FC.ServActiveVolumes!K667*MEAmapping!$N281)","v":0},{"$f":"IF(MEAmapping!$H281=0,0,FC.ServActiveVolumes!L667*MEAmapping!$N281)","v":0}]
[255,"SD025","SD025: EAD Other 100Mb Rental   External   WECLA","OR",{"$f":"MEAmapping!P283","v":0},null,{"$f":"IF(MEAmapping!$H283=0,0,FC.ServActiveVolumes!H669*MEAmapping!$N283)","v":0},{"$f":"IF(MEAmapping!$H283=0,0,FC.ServActiveVolumes!I669*MEAmapping!$N283)","v":0},{"$f":"IF(MEAmapping!$H283=0,0,FC.ServActiveVolumes!J669*MEAmapping!$N283)","v":0},{"$f":"IF(MEAmapping!$H283=0,0,FC.ServActiveVolumes!K669*MEAmapping!$N283)","v":0},{"$f":"IF(MEAmapping!$H283=0,0,FC.ServActiveVolumes!L669*MEAmapping!$N283)","v":0}]
[261,"SD044","SD044: EAD Other 10Mb Rental   Internal   WECLA","OR",{"$f":"MEAmapping!P289","v":0},null,{"$f":"IF(MEAmapping!$H289=0,0,FC.ServActiveVolumes!H675*MEAmapping!$N289)","v":0},{"$f":"IF(MEAmapping!$H289=0,0,FC.ServActiveVolumes!I675*MEAmapping!$N289)","v":0},{"$f":"IF(MEAmapping!$H289=0,0,FC.ServActiveVolumes!J675*MEAmapping!$N289)","v":0},{"$f":"IF(MEAmapping!$H289=0,0,FC.ServActiveVolumes!K675*MEAmapping!$N289)","v":0},{"$f":"IF(MEAmapping!$H289=0,0,FC.ServActiveVolumes!L675*MEAmapping!$N289)","v":0}]
[266,"SD049","SD049: EAD LA 1Gb Rentals   Internal   WECLA","OR",{"$f":"MEAmapping!P294","v":0},null,{"$f":"IF(MEAmapping!$H294=0,0,FC.ServActiveVolumes!H680*MEAmapping!$N294)","v":0},{"$f":"IF(MEAmapping!$H294=0,0,FC.ServActiveVolumes!I680*MEAmapping!$N294)","v":0},{"$f":"IF(MEAmapping!$H294=0,0,FC.ServActiveVolumes!J680*MEAmapping!$N294)","v":0},{"$f":"IF(MEAmapping!$H294=0,0,FC.ServActiveVolumes!K680*MEAmapping!$N294)","v":0},{"$f":"IF(MEAmapping!$H294=0,0,FC.ServActiveVolumes!L680*MEAmapping!$N294)","v":0}]
[272,"SD037","SD037: EAD LA 100Mb Connection   External   WECLA","OR",{"$f":"MEAmapping!P300","v":0},null,{"$f":"IF(MEAmapping!$H300=0,0,FC.ServActiveVolumes!H686*MEAmapping!$N300)","v":0},{"$f":"IF(MEAmapping!$H300=0,0,FC.ServActiveVolumes!I686*MEAmapping!$N300)","v":0},{"$f":"IF(MEAmapping!$H300=0,0,FC.ServActiveVolumes!J686*MEAmapping!$N300)","v":0},{"$f":"IF(MEAmapping!$H300=0,0,FC.ServActiveVolumes!K686*MEAmapping!$N300)","v":0},{"$f":"IF(MEAmapping!$H300=0,0,FC.ServActiveVolumes!L686*MEAmapping!$N300)","v":0}]
[278,"SD034","SD034: EAD  100Mb Connection   External   WECLA","OR",{"$f":"MEAmapping!P306","v":0},null,{"$f":"IF(MEAmapping!$H306=0,0,FC.ServActiveVolumes!H692*MEAmapping!$N306)","v":0},{"$f":"IF(MEAmapping!$H306=0,0,FC.ServActiveVolumes!I692*MEAmapping!$N306)","v":0},{"$f":"IF(MEAmapping!$H306=0,0,FC.ServActiveVolumes!J692*MEAmapping!$N306)","v":0},{"$f":"IF(MEAmapping!$H306=0,0,FC.ServActiveVolumes!K692*MEAmapping!$N306)","v":0},{"$f":"IF(MEAmapping!$H306=0,0,FC.ServActiveVolumes!L692*MEAmapping!$N306)","v":0}]
[283,"SD059","SD059: Other Ethernet Connections   Internal   WECLA","OR",{"$f":"MEAmapping!P311","v":0},null,{"$f":"IF(MEAmapping!$H311=0,0,FC.ServActiveVolumes!H697*MEAmapping!$N311)","v":0},{"$f":"IF(MEAmapping!$H311=0,0,FC.ServActiveVolumes!I697*MEAmapping!$N311)","v":0},{"$f":"IF(MEAmapping!$H311=0,0,FC.ServActiveVolumes!J697*MEAmapping!$N311)","v":0},{"$f":"IF(MEAmapping!$H311=0,0,FC.ServActiveVolumes!K697*MEAmapping!$N311)","v":0},{"$f":"IF(MEAmapping!$H311=0,0,FC.ServActiveVolumes!L697*MEAmapping!$N311)","v":0}]
[289,"SD306","SD306: BES MISBO Rentals   External   Non WECLA","OR",{"$f":"MEAmapping!P317","v":0},null,{"$f":"IF(MEAmapping!$H317=0,0,FC.ServActiveVolumes!H703*MEAmapping!$N317)","v":0},{"$f":"IF(MEAmapping!$H317=0,0,FC.ServActiveVolumes!I703*MEAmapping!$N317)","v":0},{"$f":"IF(MEAmapping!$H317=0,0,FC.ServActiveVolumes!J703*MEAmapping!$N317)","v":0},{"$f":"IF(MEAmapping!$H317=0,0,FC.ServActiveVolumes!K703*MEAmapping!$N317)","v":0},{"$f":"IF(MEAmapping!$H317=0,0,FC.ServActiveVolumes!L703*MEAmapping!$N317)","v":0}]
[294,"SD323","SD323: Other Ethernet main links  1Gb Internal non WECLA","OR",{"$f":"MEAmapping!P322","v":0},null,{"$f":"IF(MEAmapping!$H322=0,0,FC.ServActiveVolumes!H708*MEAmapping!$N322)","v":0},{"$f":"IF(MEAmapping!$H322=0,0,FC.ServActiveVolumes!I708*MEAmapping!$N322)","v":0},{"$f":"IF(MEAmapping!$H322=0,0,FC.ServActiveVolumes!J708*MEAmapping!$N322)","v":0},{"$f":"IF(MEAmapping!$H322=0,0,FC.ServActiveVolumes!K708*MEAmapping!$N322)","v":0},{"$f":"IF(MEAmapping!$H322=0,0,FC.ServActiveVolumes!L708*MEAmapping!$N322)","v":0}]
[297,"SD326","SD326: Optical Services Main Link   External   Non WECLA","OR",{"$f":"MEAmapping!P325","v":0},null,{"$f":"IF(MEAmapping!$H325=0,0,FC.ServActiveVolumes!H711*MEAmapping!$N325)","v":0},{"$f":"IF(MEAmapping!$H325=0,0,FC.ServActiveVolumes!I711*MEAmapping!$N325)","v":0},{"$f":"IF(MEAmapping!$H325=0,0,FC.ServActiveVolumes!J711*MEAmapping!$N325)","v":0},{"$f":"IF(MEAmapping!$H325=0,0,FC.ServActiveVolumes!K711*MEAmapping!$N325)","v":0},{"$f":"IF(MEAmapping!$H325=0,0,FC.ServActiveVolumes!L711*MEAmapping!$N325)","v":0}]
[306,"SD320","SD320: EBD MISBO Connections    External   Non WECLA","OR",{"$f":"MEAmapping!P334","v":0},null,{"$f":"IF(MEAmapping!$H334=0,0,FC.ServActiveVolumes!H720*MEAmapping!$N334)","v":0},{"$f":"IF(MEAmapping!$H334=0,0,FC.ServActiveVolumes!I720*MEAmapping!$N334)","v":0},{"$f":"IF(MEAmapping!$H334=0,0,FC.ServActiveVolumes!J720*MEAmapping!$N334)","v":0},{"$f":"IF(MEAmapping!$H334=0,0,FC.ServActiveVolumes!K720*MEAmapping!$N334)","v":0},{"$f":"IF(MEAmapping!$H334=0,0,FC.ServActiveVolumes!L720*MEAmapping!$N334)","v":0}]
[311,"SD333","SD333: EBD ONBS rentals MISBO WECLA internal Costs","OR",{"$f":"MEAmapping!P339","v":0},null,{"$f":"IF(MEAmapping!$H339=0,0,FC.ServActiveVolumes!H725*MEAmapping!$N339)","v":0},{"$f":"IF(MEAmapping!$H339=0,0,FC.ServActiveVolumes!I725*MEAmapping!$N339)","v":0},{"$f":"IF(MEAmapping!$H339=0,0,FC.ServActiveVolumes!J725*MEAmapping!$N339)","v":0},{"$f":"IF(MEAmapping!$H339=0,0,FC.ServActiveVolumes!K725*MEAmapping!$N339)","v":0},{"$f":"IF(MEAmapping!$H339=0,0,FC.ServActiveVolumes!L725*MEAmapping!$N339)","v":0}]
[312,"SD205","SD205: BES MISBO rent Internal WECLA","OR",{"$f":"MEAmapping!P340","v":0},null,{"$f":"IF(MEAmapping!$H340=0,0,FC.ServActiveVolumes!H726*MEAmapping!$N340)","v":0},{"$f":"IF(MEAmapping!$H340=0,0,FC.ServActiveVolumes!I726*MEAmapping!$N340)","v":0},{"$f":"IF(MEAmapping!$H340=0,0,FC.ServActiveVolumes!J726*MEAmapping!$N340)","v":0},{"$f":"IF(MEAmapping!$H340=0,0,FC.ServActiveVolumes!K726*MEAmapping!$N340)","v":0},{"$f":"IF(MEAmapping!$H340=0,0,FC.ServActiveVolumes!L726*MEAmapping!$N340)","v":0}]
[320,"SD225","SD225: Optical Services Main link Intenal WECLA","OR",{"$f":"MEAmapping!P348","v":0},null,{"$f":"IF(MEAmapping!$H348=0,0,FC.ServActiveVolumes!H734*MEAmapping!$N348)","v":0},{"$f":"IF(MEAmapping!$H348=0,0,FC.ServActiveVolumes!I734*MEAmapping!$N348)","v":0},{"$f":"IF(MEAmapping!$H348=0,0,FC.ServActiveVolumes!J734*MEAmapping!$N348)","v":0},{"$f":"IF(MEAmapping!$H348=0,0,FC.ServActiveVolumes!K734*MEAmapping!$N348)","v":0},{"$f":"IF(MEAmapping!$H348=0,0,FC.ServActiveVolumes!L734*MEAmapping!$N348)","v":0}]
[323,"SD210","SD210: Optical Services rent External WECLA","OR",{"$f":"MEAmapping!P351","v":0},null,{"$f":"IF(MEAmapping!$H351=0,0,FC.ServActiveVolumes!H737*MEAmapping!$N351)","v":0},{"$f":"IF(MEAmapping!$H351=0,0,FC.ServActiveVolumes!I737*MEAmapping!$N351)","v":0},{"$f":"IF(MEAmapping!$H351=0,0,FC.ServActiveVolumes!J737*MEAmapping!$N351)","v":0},{"$f":"IF(MEAmapping!$H351=0,0,FC.ServActiveVolumes!K737*MEAmapping!$N351)","v":0},{"$f":"IF(MEAmapping!$H351=0,0,FC.ServActiveVolumes!L737*MEAmapping!$N351)","v":0}]
[329,"SD217","SD217: oth ether services   1Gb conn Internal WECLA","OR",{"$f":"MEAmapping!P357","v":0},null,{"$f":"IF(MEAmapping!$H357=0,0,FC.ServActiveVolumes!H743*MEAmapping!$N357)","v":0},{"$f":"IF(MEAmapping!$H357=0,0,FC.ServActiveVolumes!I743*MEAmapping!$N357)","v":0},{"$f":"IF(MEAmapping!$H357=0,0,FC.ServActiveVolumes!J743*MEAmapping!$N357)","v":0},{"$f":"IF(MEAmapping!$H357=0,0,FC.ServActiveVolumes!K743*MEAmapping!$N357)","v":0},{"$f":"IF(MEAmapping!$H357=0,0,FC.ServActiveVolumes!L743*MEAmapping!$N357)","v":0}]
[334,"Z3","Z3: EAD LA 10Gb Rental Internal Non WECLA","OR",{"$f":"MEAmapping!P362","v":0},null,{"$f":"IF(MEAmapping!$H362=0,0,FC.ServActiveVolumes!H748*MEAmapping!$N362)","v":0},{"$f":"IF(MEAmapping!$H362=0,0,FC.ServActiveVolumes!I748*MEAmapping!$N362)","v":0},{"$f":"IF(MEAmapping!$H362=0,0,FC.ServActiveVolumes!J748*MEAmapping!$N362)","v":0},{"$f":"IF(MEAmapping!$H362=0,0,FC.ServActiveVolumes!K748*MEAmapping!$N362)","v":0},{"$f":"IF(MEAmapping!$H362=0,0,FC.ServActiveVolumes!L748*MEAmapping!$N362)","v":0}]
[340,"Z9","Z9: EAD Other 10Gb Connection Internal Non WECLA","OR",{"$f":"MEAmapping!P368","v":0},null,{"$f":"IF(MEAmapping!$H368=0,0,FC.ServActiveVolumes!H754*MEAmapping!$N368)","v":0},{"$f":"IF(MEAmapping!$H368=0,0,FC.ServActiveVolumes!I754*MEAmapping!$N368)","v":0},{"$f":"IF(MEAmapping!$H368=0,0,FC.ServActiveVolumes!J754*MEAmapping!$N368)","v":0},{"$f":"IF(MEAmapping!$H368=0,0,FC.ServActiveVolumes!K754*MEAmapping!$N368)","v":0},{"$f":"IF(MEAmapping!$H368=0,0,FC.ServActiveVolumes!L754*MEAmapping!$N368)","v":0}]
[345,"Z14","Z14: EAD Other 10Gb Connection External WECLA","OR",{"$f":"MEAmapping!P373","v":0},null,{"$f":"IF(MEAmapping!$H373=0,0,FC.ServActiveVolumes!H759*MEAmapping!$N373)","v":0},{"$f":"IF(MEAmapping!$H373=0,0,FC.ServActiveVolumes!I759*MEAmapping!$N373)","v":0},{"$f":"IF(MEAmapping!$H373=0,0,FC.ServActiveVolumes!J759*MEAmapping!$N373)","v":0},{"$f":"IF(MEAmapping!$H373=0,0,FC.ServActiveVolumes!K759*MEAmapping!$N373)","v":0},{"$f":"IF(MEAmapping!$H373=0,0,FC.ServActiveVolumes!L759*MEAmapping!$N373)","v":0}]
[351,"P4","Passive 4 - EAD LA 1000Mbit/s Rental External","OR",{"$f":"MEAmapping!P379","v":0},null,{"$f":"IF(MEAmapping!$H379=0,0,FC.ServActiveVolumes!H765*MEAmapping!$N379)","v":0},{"$f":"IF(MEAmapping!$H379=0,0,FC.ServActiveVolumes!I765*MEAmapping!$N379)","v":0},{"$f":"IF(MEAmapping!$H379=0,0,FC.ServActiveVolumes!J765*MEAmapping!$N379)","v":0},{"$f":"IF(MEAmapping!$H379=0,0,FC.ServActiveVolumes!K765*MEAmapping!$N379)","v":0},{"$f":"IF(MEAmapping!$H379=0,0,FC.ServActiveVolumes!L765*MEAmapping!$N379)","v":0}]
[357,"P10","Passive 10 - WES MISBO Rental External","OR",{"$f":"MEAmapping!P385","v":0},null,{"$f":"IF(MEAmapping!$H385=0,0,FC.ServActiveVolumes!H771*MEAmapping!$N385)","v":0},{"$f":"IF(MEAmapping!$H385=0,0,FC.ServActiveVolumes!I771*MEAmapping!$N385)","v":0},{"$f":"IF(MEAmapping!$H385=0,0,FC.ServActiveVolumes!J771*MEAmapping!$N385)","v":0},{"$f":"IF(MEAmapping!$H385=0,0,FC.ServActiveVolumes!K771*MEAmapping!$N385)","v":0},{"$f":"IF(MEAmapping!$H385=0,0,FC.ServActiveVolumes!L771*MEAmapping!$N385)","v":0}]
[362,"P15","Passive 15 - OSA Connection Internal","OR",{"$f":"MEAmapping!P390","v":0},null,{"$f":"IF(MEAmapping!$H390=0,0,FC.ServActiveVolumes!H776*MEAmapping!$N390)","v":0},{"$f":"IF(MEAmapping!$H390=0,0,FC.ServActiveVolumes!I776*MEAmapping!$N390)","v":0},{"$f":"IF(MEAmapping!$H390=0,0,FC.ServActiveVolumes!J776*MEAmapping!$N390)","v":0},{"$f":"IF(MEAmapping!$H390=0,0,FC.ServActiveVolumes!K776*MEAmapping!$N390)","v":0},{"$f":"IF(MEAmapping!$H390=0,0,FC.ServActiveVolumes!L776*MEAmapping!$N390)","v":0}]
[364,"P17","Passive 17 - EBD 1000Mbit/s Rental Internal","OR",{"$f":"MEAmapping!P392","v":0},null,{"$f":"IF(MEAmapping!$H392=0,0,FC.ServActiveVolumes!H778*MEAmapping!$N392)","v":0},{"$f":"IF(MEAmapping!$H392=0,0,FC.ServActiveVolumes!I778*MEAmapping!$N392)","v":0},{"$f":"IF(MEAmapping!$H392=0,0,FC.ServActiveVolumes!J778*MEAmapping!$N392)","v":0},{"$f":"IF(MEAmapping!$H392=0,0,FC.ServActiveVolumes!K778*MEAmapping!$N392)","v":0},{"$f":"IF(MEAmapping!$H392=0,0,FC.ServActiveVolumes!L778*MEAmapping!$N392)","v":0}]
[374,"P27","Passive 27 - EAD LA 10Gbit/s Rental Internal","OR",{"$f":"MEAmapping!P402","v":0},null,{"$f":"IF(MEAmapping!$H402=0,0,FC.ServActiveVolumes!H788*MEAmapping!$N402)","v":0},{"$f":"IF(MEAmapping!$H402=0,0,FC.ServActiveVolumes!I788*MEAmapping!$N402)","v":0},{"$f":"IF(MEAmapping!$H402=0,0,FC.ServActiveVolumes!J788*MEAmapping!$N402)","v":0},{"$f":"IF(MEAmapping!$H402=0,0,FC.ServActiveVolumes!K788*MEAmapping!$N402)","v":0},{"$f":"IF(MEAmapping!$H402=0,0,FC.ServActiveVolumes!L788*MEAmapping!$N402)","v":0}]
[379,"P32","Passive 32 - EAD LA 10Gbit/s Connection External","OR",{"$f":"MEAmapping!P407","v":0},null,{"$f":"IF(MEAmapping!$H407=0,0,FC.ServActiveVolumes!H793*MEAmapping!$N407)","v":0},{"$f":"IF(MEAmapping!$H407=0,0,FC.ServActiveVolumes!I793*MEAmapping!$N407)","v":0},{"$f":"IF(MEAmapping!$H407=0,0,FC.ServActiveVolumes!J793*MEAmapping!$N407)","v":0},{"$f":"IF(MEAmapping!$H407=0,0,FC.ServActiveVolumes!K793*MEAmapping!$N407)","v":0},{"$f":"IF(MEAmapping!$H407=0,0,FC.ServActiveVolumes!L793*MEAmapping!$N407)","v":0}]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal","OR",{"$f":"MEAmapping!P408","v":0},null,{"$f":"IF(MEAmapping!$H408=0,0,FC.ServActiveVolumes!H794*MEAmapping!$N408)","v":0},{"$f":"IF(MEAmapping!$H408=0,0,FC.ServActiveVolumes!I794*MEAmapping!$N408)","v":0},{"$f":"IF(MEAmapping!$H408=0,0,FC.ServActiveVolumes!J794*MEAmapping!$N408)","v":0},{"$f":"IF(MEAmapping!$H408=0,0,FC.ServActiveVolumes!K794*MEAmapping!$N408)","v":0},{"$f":"IF(MEAmapping!$H408=0,0,FC.ServActiveVolumes!L794*MEAmapping!$N408)","v":0}]
[0,0,0,0,{"$f":"MEAmapping!P415","v":0},null,{"$f":"IF(MEAmapping!$H415=0,0,FC.ServActiveVolumes!H801*MEAmapping!$N415)","v":0},{"$f":"IF(MEAmapping!$H415=0,0,FC.ServActiveVolumes!I801*MEAmapping!$N415)","v":0},{"$f":"IF(MEAmapping!$H415=0,0,FC.ServActiveVolumes!J801*MEAmapping!$N415)","v":0},{"$f":"IF(MEAmapping!$H415=0,0,FC.ServActiveVolumes!K801*MEAmapping!$N415)","v":0},{"$f":"IF(MEAmapping!$H415=0,0,FC.ServActiveVolumes!L801*MEAmapping!$N415)","v":0}]
[0,0,0,0,{"$f":"MEAmapping!P419","v":0},null,{"$f":"IF(MEAmapping!$H419=0,0,FC.ServActiveVolumes!H805*MEAmapping!$N419)","v":0},{"$f":"IF(MEAmapping!$H419=0,0,FC.ServActiveVolumes!I805*MEAmapping!$N419)","v":0},{"$f":"IF(MEAmapping!$H419=0,0,FC.ServActiveVolumes!J805*MEAmapping!$N419)","v":0},{"$f":"IF(MEAmapping!$H419=0,0,FC.ServActiveVolumes!K805*MEAmapping!$N419)","v":0},{"$f":"IF(MEAmapping!$H419=0,0,FC.ServActiveVolumes!L805*MEAmapping!$N419)","v":0}]
[0,0,0,0,{"$f":"MEAmapping!P425","v":0},null,{"$f":"IF(MEAmapping!$H425=0,0,FC.ServActiveVolumes!H811*MEAmapping!$N425)","v":0},{"$f":"IF(MEAmapping!$H425=0,0,FC.ServActiveVolumes!I811*MEAmapping!$N425)","v":0},{"$f":"IF(MEAmapping!$H425=0,0,FC.ServActiveVolumes!J811*MEAmapping!$N425)","v":0},{"$f":"IF(MEAmapping!$H425=0,0,FC.ServActiveVolumes!K811*MEAmapping!$N425)","v":0},{"$f":"IF(MEAmapping!$H425=0,0,FC.ServActiveVolumes!L811*MEAmapping!$N425)","v":0}]
[2,"MEA volume forecasts"]
[5,"ST371","ST371: Siteconnect rental 2Mbit link per km distribution","BTW",null,null,{"$f":"IF($C$4,IF($E12=0,FC.ServActiveVolumes!H419+SUMIF($E$8:$E$407,$B415,G$8:G$407),0),FC.ServActiveVolumes!H419)","v":68097.482431000011},{"$f":"IF($C$4,IF($E12=0,FC.ServActiveVolumes!I419+SUMIF($E$8:$E$407,$B415,H$8:H$407),0),FC.ServActiveVolumes!I419)","v":55468.494780160021},{"$f":"IF($C$4,IF($E12=0,FC.ServActiveVolumes!J419+SUMIF($E$8:$E$407,$B415,I$8:I$407),0),FC.ServActiveVolumes!J419)","v":32884.893333952008},{"$f":"IF($C$4,IF($E12=0,FC.ServActiveVolumes!K419+SUMIF($E$8:$E$407,$B415,J$8:J$407),0),FC.ServActiveVolumes!K419)","v":25357.026185216011},{"$f":"IF($C$4,IF($E12=0,FC.ServActiveVolumes!L419+SUMIF($E$8:$E$407,$B415,K$8:K$407),0),FC.ServActiveVolumes!L419)","v":27892.728803737609}]
[9,"SO373","SO373: PC rental 34Mbit link per km distribution","BTW",null,null,{"$f":"IF($C$4,IF($E16=0,FC.ServActiveVolumes!H423+SUMIF($E$8:$E$407,$B419,G$8:G$407),0),FC.ServActiveVolumes!H423)","v":10675.800000000001},{"$f":"IF($C$4,IF($E16=0,FC.ServActiveVolumes!I423+SUMIF($E$8:$E$407,$B419,H$8:H$407),0),FC.ServActiveVolumes!I423)","v":8847.5302396409006},{"$f":"IF($C$4,IF($E16=0,FC.ServActiveVolumes!J423+SUMIF($E$8:$E$407,$B419,I$8:I$407),0),FC.ServActiveVolumes!J423)","v":7368.8561161942844},{"$f":"IF($C$4,IF($E16=0,FC.ServActiveVolumes!K423+SUMIF($E$8:$E$407,$B419,J$8:J$407),0),FC.ServActiveVolumes!K423)","v":5442.7170676052274},{"$f":"IF($C$4,IF($E16=0,FC.ServActiveVolumes!L423+SUMIF($E$8:$E$407,$B419,K$8:K$407),0),FC.ServActiveVolumes!L423)","v":4925.8844534864784}]
[16,"SO381","SO381: PC rental 64Kbit link","BTW",null,null,{"$f":"IF($C$4,IF($E23=0,FC.ServActiveVolumes!H430+SUMIF($E$8:$E$407,$B426,G$8:G$407),0),FC.ServActiveVolumes!H430)","v":57244.7},{"$f":"IF($C$4,IF($E23=0,FC.ServActiveVolumes!I430+SUMIF($E$8:$E$407,$B426,H$8:H$407),0),FC.ServActiveVolumes!I430)","v":34168.978452219373},{"$f":"IF($C$4,IF($E23=0,FC.ServActiveVolumes!J430+SUMIF($E$8:$E$407,$B426,I$8:I$407),0),FC.ServActiveVolumes!J430)","v":22993.495039818463},{"$f":"IF($C$4,IF($E23=0,FC.ServActiveVolumes!K430+SUMIF($E$8:$E$407,$B426,J$8:J$407),0),FC.ServActiveVolumes!K430)","v":11490.167796320111},{"$f":"IF($C$4,IF($E23=0,FC.ServActiveVolumes!L430+SUMIF($E$8:$E$407,$B426,K$8:K$407),0),FC.ServActiveVolumes!L430)","v":6769.196271684079}]
[22,"SY383","SY383: PPC rental 2Mbit CLZ link  et","BTW",null,null,{"$f":"IF($C$4,IF($E29=0,FC.ServActiveVolumes!H436+SUMIF($E$8:$E$407,$B432,G$8:G$407),0),FC.ServActiveVolumes!H436)","v":3115.71},{"$f":"IF($C$4,IF($E29=0,FC.ServActiveVolumes!I436+SUMIF($E$8:$E$407,$B432,H$8:H$407),0),FC.ServActiveVolumes!I436)","v":2340.5223490163066},{"$f":"IF($C$4,IF($E29=0,FC.ServActiveVolumes!J436+SUMIF($E$8:$E$407,$B432,I$8:I$407),0),FC.ServActiveVolumes!J436)","v":1759.639127615128},{"$f":"IF($C$4,IF($E29=0,FC.ServActiveVolumes!K436+SUMIF($E$8:$E$407,$B432,J$8:J$407),0),FC.ServActiveVolumes!K436)","v":1850.6974040470175},{"$f":"IF($C$4,IF($E29=0,FC.ServActiveVolumes!L436+SUMIF($E$8:$E$407,$B432,K$8:K$407),0),FC.ServActiveVolumes!L436)","v":1353.3278474271106}]
[27,"SE752","SE752: Netstream 16 LL 155mbit rentals Links","BTW",null,null,{"$f":"IF($C$4,IF($E34=0,FC.ServActiveVolumes!H441+SUMIF($E$8:$E$407,$B437,G$8:G$407),0),FC.ServActiveVolumes!H441)","v":28.79999999999999},{"$f":"IF($C$4,IF($E34=0,FC.ServActiveVolumes!I441+SUMIF($E$8:$E$407,$B437,H$8:H$407),0),FC.ServActiveVolumes!I441)","v":9.900328794131573},{"$f":"IF($C$4,IF($E34=0,FC.ServActiveVolumes!J441+SUMIF($E$8:$E$407,$B437,I$8:I$407),0),FC.ServActiveVolumes!J441)","v":0},{"$f":"IF($C$4,IF($E34=0,FC.ServActiveVolumes!K441+SUMIF($E$8:$E$407,$B437,J$8:J$407),0),FC.ServActiveVolumes!K441)","v":0},{"$f":"IF($C$4,IF($E34=0,FC.ServActiveVolumes!L441+SUMIF($E$8:$E$407,$B437,K$8:K$407),0),FC.ServActiveVolumes!L441)","v":0}]
[34,"SH372","SH372: PPC RBS rental 2Mbit link per km trunk","BTW",null,null,{"$f":"IF($C$4,IF($E41=0,FC.ServActiveVolumes!H448+SUMIF($E$8:$E$407,$B444,G$8:G$407),0),FC.ServActiveVolumes!H448)","v":269503.24017900001},{"$f":"IF($C$4,IF($E41=0,FC.ServActiveVolumes!I448+SUMIF($E$8:$E$407,$B444,H$8:H$407),0),FC.ServActiveVolumes!I448)","v":204349.56119523055},{"$f":"IF($C$4,IF($E41=0,FC.ServActiveVolumes!J448+SUMIF($E$8:$E$407,$B444,I$8:I$407),0),FC.ServActiveVolumes!J448)","v":164536.27898551285},{"$f":"IF($C$4,IF($E41=0,FC.ServActiveVolumes!K448+SUMIF($E$8:$E$407,$B444,J$8:J$407),0),FC.ServActiveVolumes!K448)","v":87258.60103518462},{"$f":"IF($C$4,IF($E41=0,FC.ServActiveVolumes!L448+SUMIF($E$8:$E$407,$B444,K$8:K$407),0),FC.ServActiveVolumes!L448)","v":62449.962461855495}]
[39,"SE438","SE438: PPC rental 2Mbit local end copper","BTW",null,null,{"$f":"IF($C$4,IF($E46=0,FC.ServActiveVolumes!H453+SUMIF($E$8:$E$407,$B449,G$8:G$407),0),FC.ServActiveVolumes!H453)","v":4707.1106260199995},{"$f":"IF($C$4,IF($E46=0,FC.ServActiveVolumes!I453+SUMIF($E$8:$E$407,$B449,H$8:H$407),0),FC.ServActiveVolumes!I453)","v":4013.3884552207342},{"$f":"IF($C$4,IF($E46=0,FC.ServActiveVolumes!J453+SUMIF($E$8:$E$407,$B449,I$8:I$407),0),FC.ServActiveVolumes!J453)","v":3616.6659544480062},{"$f":"IF($C$4,IF($E46=0,FC.ServActiveVolumes!K453+SUMIF($E$8:$E$407,$B449,J$8:J$407),0),FC.ServActiveVolumes!K453)","v":2525.0071575228581},{"$f":"IF($C$4,IF($E46=0,FC.ServActiveVolumes!L453+SUMIF($E$8:$E$407,$B449,K$8:K$407),0),FC.ServActiveVolumes!L453)","v":2469.9967420792373}]
[44,"SO432","SO432: PC rental 64kbit link local end","BTW",null,null,{"$f":"IF($C$4,IF($E51=0,FC.ServActiveVolumes!H458+SUMIF($E$8:$E$407,$B454,G$8:G$407),0),FC.ServActiveVolumes!H458)","v":20092.050000000003},{"$f":"IF($C$4,IF($E51=0,FC.ServActiveVolumes!I458+SUMIF($E$8:$E$407,$B454,H$8:H$407),0),FC.ServActiveVolumes!I458)","v":16353.832125568295},{"$f":"IF($C$4,IF($E51=0,FC.ServActiveVolumes!J458+SUMIF($E$8:$E$407,$B454,I$8:I$407),0),FC.ServActiveVolumes!J458)","v":9394.0124739780404},{"$f":"IF($C$4,IF($E51=0,FC.ServActiveVolumes!K458+SUMIF($E$8:$E$407,$B454,J$8:J$407),0),FC.ServActiveVolumes!K458)","v":3841.4203754586288},{"$f":"IF($C$4,IF($E51=0,FC.ServActiveVolumes!L458+SUMIF($E$8:$E$407,$B454,K$8:K$407),0),FC.ServActiveVolumes!L458)","v":2349.6195581438851}]
[45,"SO438","SO438: PC rental 2Mbit local end copper","BTW",null,null,{"$f":"IF($C$4,IF($E52=0,FC.ServActiveVolumes!H459+SUMIF($E$8:$E$407,$B455,G$8:G$407),0),FC.ServActiveVolumes!H459)","v":6974.5473281900013},{"$f":"IF($C$4,IF($E52=0,FC.ServActiveVolumes!I459+SUMIF($E$8:$E$407,$B455,H$8:H$407),0),FC.ServActiveVolumes!I459)","v":4451.1913968866711},{"$f":"IF($C$4,IF($E52=0,FC.ServActiveVolumes!J459+SUMIF($E$8:$E$407,$B455,I$8:I$407),0),FC.ServActiveVolumes!J459)","v":5765.0224380822619},{"$f":"IF($C$4,IF($E52=0,FC.ServActiveVolumes!K459+SUMIF($E$8:$E$407,$B455,J$8:J$407),0),FC.ServActiveVolumes!K459)","v":4606.6512434545748},{"$f":"IF($C$4,IF($E52=0,FC.ServActiveVolumes!L459+SUMIF($E$8:$E$407,$B455,K$8:K$407),0),FC.ServActiveVolumes!L459)","v":4185.1613778549081}]
[51,"SO409","SO409: 2 Meg bearer rentals","BTW",null,null,{"$f":"IF($C$4,IF($E58=0,FC.ServActiveVolumes!H465+SUMIF($E$8:$E$407,$B461,G$8:G$407),0),FC.ServActiveVolumes!H465)","v":2964.9599999999996},{"$f":"IF($C$4,IF($E58=0,FC.ServActiveVolumes!I465+SUMIF($E$8:$E$407,$B461,H$8:H$407),0),FC.ServActiveVolumes!I465)","v":2971.1392379007266},{"$f":"IF($C$4,IF($E58=0,FC.ServActiveVolumes!J465+SUMIF($E$8:$E$407,$B461,I$8:I$407),0),FC.ServActiveVolumes!J465)","v":1757.3185092514645},{"$f":"IF($C$4,IF($E58=0,FC.ServActiveVolumes!K465+SUMIF($E$8:$E$407,$B461,J$8:J$407),0),FC.ServActiveVolumes!K465)","v":1453.2850983512262},{"$f":"IF($C$4,IF($E58=0,FC.ServActiveVolumes!L465+SUMIF($E$8:$E$407,$B461,K$8:K$407),0),FC.ServActiveVolumes!L465)","v":1156.984253056316}]
[56,"SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff","BTW",null,null,{"$f":"IF($C$4,IF($E63=0,FC.ServActiveVolumes!H470+SUMIF($E$8:$E$407,$B466,G$8:G$407),0),FC.ServActiveVolumes!H470)","v":371.52},{"$f":"IF($C$4,IF($E63=0,FC.ServActiveVolumes!I470+SUMIF($E$8:$E$407,$B466,H$8:H$407),0),FC.ServActiveVolumes!I470)","v":416.99280354161459},{"$f":"IF($C$4,IF($E63=0,FC.ServActiveVolumes!J470+SUMIF($E$8:$E$407,$B466,I$8:I$407),0),FC.ServActiveVolumes!J470)","v":296.61757572164322},{"$f":"IF($C$4,IF($E63=0,FC.ServActiveVolumes!K470+SUMIF($E$8:$E$407,$B466,J$8:J$407),0),FC.ServActiveVolumes!K470)","v":293.95148282083892},{"$f":"IF($C$4,IF($E63=0,FC.ServActiveVolumes!L470+SUMIF($E$8:$E$407,$B466,K$8:K$407),0),FC.ServActiveVolumes!L470)","v":203.80451681700623}]
[62,"SO436","SO436: PC rental 140Mbit link local end","BTW",null,null,{"$f":"IF($C$4,IF($E69=0,FC.ServActiveVolumes!H476+SUMIF($E$8:$E$407,$B472,G$8:G$407),0),FC.ServActiveVolumes!H476)","v":543.38},{"$f":"IF($C$4,IF($E69=0,FC.ServActiveVolumes!I476+SUMIF($E$8:$E$407,$B472,H$8:H$407),0),FC.ServActiveVolumes!I476)","v":180.78360172731652},{"$f":"IF($C$4,IF($E69=0,FC.ServActiveVolumes!J476+SUMIF($E$8:$E$407,$B472,I$8:I$407),0),FC.ServActiveVolumes!J476)","v":236.57711968209514},{"$f":"IF($C$4,IF($E69=0,FC.ServActiveVolumes!K476+SUMIF($E$8:$E$407,$B472,J$8:J$407),0),FC.ServActiveVolumes!K476)","v":227.27300411668907},{"$f":"IF($C$4,IF($E69=0,FC.ServActiveVolumes!L476+SUMIF($E$8:$E$407,$B472,K$8:K$407),0),FC.ServActiveVolumes!L476)","v":185.57153547142499}]
[67,"SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre","BTW",null,null,{"$f":"IF($C$4,IF($E74=0,FC.ServActiveVolumes!H481+SUMIF($E$8:$E$407,$B477,G$8:G$407),0),FC.ServActiveVolumes!H481)","v":3210.7106870399998},{"$f":"IF($C$4,IF($E74=0,FC.ServActiveVolumes!I481+SUMIF($E$8:$E$407,$B477,H$8:H$407),0),FC.ServActiveVolumes!I481)","v":2793.9679878803477},{"$f":"IF($C$4,IF($E74=0,FC.ServActiveVolumes!J481+SUMIF($E$8:$E$407,$B477,I$8:I$407),0),FC.ServActiveVolumes!J481)","v":2780.381680361354},{"$f":"IF($C$4,IF($E74=0,FC.ServActiveVolumes!K481+SUMIF($E$8:$E$407,$B477,J$8:J$407),0),FC.ServActiveVolumes!K481)","v":2090.743880731337},{"$f":"IF($C$4,IF($E74=0,FC.ServActiveVolumes!L481+SUMIF($E$8:$E$407,$B477,K$8:K$407),0),FC.ServActiveVolumes!L481)","v":2009.3656485441952}]
[76,"SZ439","SZ439: PC rental 2Mbit CLZ local end fibre  int","BTW",null,null,{"$f":"IF($C$4,IF($E83=0,FC.ServActiveVolumes!H490+SUMIF($E$8:$E$407,$B486,G$8:G$407),0),FC.ServActiveVolumes!H490)","v":5024.5200000000004},{"$f":"IF($C$4,IF($E83=0,FC.ServActiveVolumes!I490+SUMIF($E$8:$E$407,$B486,H$8:H$407),0),FC.ServActiveVolumes!I490)","v":4677.2729898959024},{"$f":"IF($C$4,IF($E83=0,FC.ServActiveVolumes!J490+SUMIF($E$8:$E$407,$B486,I$8:I$407),0),FC.ServActiveVolumes!J490)","v":3529.8539474076983},{"$f":"IF($C$4,IF($E83=0,FC.ServActiveVolumes!K490+SUMIF($E$8:$E$407,$B486,J$8:J$407),0),FC.ServActiveVolumes!K490)","v":2711.4291597593055},{"$f":"IF($C$4,IF($E83=0,FC.ServActiveVolumes!L490+SUMIF($E$8:$E$407,$B486,K$8:K$407),0),FC.ServActiveVolumes!L490)","v":2503.9560965406235}]
[79,"SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist","BTW",null,null,{"$f":"IF($C$4,IF($E86=0,FC.ServActiveVolumes!H493+SUMIF($E$8:$E$407,$B489,G$8:G$407),0),FC.ServActiveVolumes!H493)","v":531.36},{"$f":"IF($C$4,IF($E86=0,FC.ServActiveVolumes!I493+SUMIF($E$8:$E$407,$B489,H$8:H$407),0),FC.ServActiveVolumes!I493)","v":383.94496240601501},{"$f":"IF($C$4,IF($E86=0,FC.ServActiveVolumes!J493+SUMIF($E$8:$E$407,$B489,I$8:I$407),0),FC.ServActiveVolumes!J493)","v":237.8},{"$f":"IF($C$4,IF($E86=0,FC.ServActiveVolumes!K493+SUMIF($E$8:$E$407,$B489,J$8:J$407),0),FC.ServActiveVolumes!K493)","v":201.97894736842107},{"$f":"IF($C$4,IF($E86=0,FC.ServActiveVolumes!L493+SUMIF($E$8:$E$407,$B489,K$8:K$407),0),FC.ServActiveVolumes!L493)","v":115.05782422653847}]
[84,"SPO383","SPO383: Prot Path PC rental 2Mbit link","BTW",null,null,{"$f":"IF($C$4,IF($E91=0,FC.ServActiveVolumes!H498+SUMIF($E$8:$E$407,$B494,G$8:G$407),0),FC.ServActiveVolumes!H498)","v":87.3},{"$f":"IF($C$4,IF($E91=0,FC.ServActiveVolumes!I498+SUMIF($E$8:$E$407,$B494,H$8:H$407),0),FC.ServActiveVolumes!I498)","v":62.813560250327555},{"$f":"IF($C$4,IF($E91=0,FC.ServActiveVolumes!J498+SUMIF($E$8:$E$407,$B494,I$8:I$407),0),FC.ServActiveVolumes!J498)","v":55.552386022443613},{"$f":"IF($C$4,IF($E91=0,FC.ServActiveVolumes!K498+SUMIF($E$8:$E$407,$B494,J$8:J$407),0),FC.ServActiveVolumes!K498)","v":50.652134326067859},{"$f":"IF($C$4,IF($E91=0,FC.ServActiveVolumes!L498+SUMIF($E$8:$E$407,$B494,K$8:K$407),0),FC.ServActiveVolumes!L498)","v":46.788018081190373}]
[90,"SPO434","SPO434: Prot Path PC rental 34Mbit local end","BTW",null,null,{"$f":"IF($C$4,IF($E97=0,FC.ServActiveVolumes!H504+SUMIF($E$8:$E$407,$B500,G$8:G$407),0),FC.ServActiveVolumes!H504)","v":52.8},{"$f":"IF($C$4,IF($E97=0,FC.ServActiveVolumes!I504+SUMIF($E$8:$E$407,$B500,H$8:H$407),0),FC.ServActiveVolumes!I504)","v":9.8545363622565425},{"$f":"IF($C$4,IF($E97=0,FC.ServActiveVolumes!J504+SUMIF($E$8:$E$407,$B500,I$8:I$407),0),FC.ServActiveVolumes!J504)","v":5.7143110326697899},{"$f":"IF($C$4,IF($E97=0,FC.ServActiveVolumes!K504+SUMIF($E$8:$E$407,$B500,J$8:J$407),0),FC.ServActiveVolumes!K504)","v":4.6370229818853845},{"$f":"IF($C$4,IF($E97=0,FC.ServActiveVolumes!L504+SUMIF($E$8:$E$407,$B500,K$8:K$407),0),FC.ServActiveVolumes!L504)","v":4.0341029090225193}]
[95,"SQ103","SQ103: WS Low Tisbo Excess Construction","BTW",null,null,{"$f":"IF($C$4,IF($E102=0,FC.ServActiveVolumes!H509+SUMIF($E$8:$E$407,$B505,G$8:G$407),0),FC.ServActiveVolumes!H509)","v":0},{"$f":"IF($C$4,IF($E102=0,FC.ServActiveVolumes!I509+SUMIF($E$8:$E$407,$B505,H$8:H$407),0),FC.ServActiveVolumes!I509)","v":0},{"$f":"IF($C$4,IF($E102=0,FC.ServActiveVolumes!J509+SUMIF($E$8:$E$407,$B505,I$8:I$407),0),FC.ServActiveVolumes!J509)","v":0},{"$f":"IF($C$4,IF($E102=0,FC.ServActiveVolumes!K509+SUMIF($E$8:$E$407,$B505,J$8:J$407),0),FC.ServActiveVolumes!K509)","v":0},{"$f":"IF($C$4,IF($E102=0,FC.ServActiveVolumes!L509+SUMIF($E$8:$E$407,$B505,K$8:K$407),0),FC.ServActiveVolumes!L509)","v":0}]
[101,"SE413","SE413: 2Mbit PPC link connection cct provision","BTW",null,null,{"$f":"IF($C$4,IF($E108=0,FC.ServActiveVolumes!H515+SUMIF($E$8:$E$407,$B511,G$8:G$407),0),FC.ServActiveVolumes!H515)","v":856.96},{"$f":"IF($C$4,IF($E108=0,FC.ServActiveVolumes!I515+SUMIF($E$8:$E$407,$B511,H$8:H$407),0),FC.ServActiveVolumes!I515)","v":1050.2905263157895},{"$f":"IF($C$4,IF($E108=0,FC.ServActiveVolumes!J515+SUMIF($E$8:$E$407,$B511,I$8:I$407),0),FC.ServActiveVolumes!J515)","v":701.28031189083811},{"$f":"IF($C$4,IF($E108=0,FC.ServActiveVolumes!K515+SUMIF($E$8:$E$407,$B511,J$8:J$407),0),FC.ServActiveVolumes!K515)","v":712.36553606237817},{"$f":"IF($C$4,IF($E108=0,FC.ServActiveVolumes!L515+SUMIF($E$8:$E$407,$B511,K$8:K$407),0),FC.ServActiveVolumes!L515)","v":559.24023391812852}]
[107,"SH413","SH413: RBS 2Mbit PPC link connection cct provision","BTW",null,null,{"$f":"IF($C$4,IF($E114=0,FC.ServActiveVolumes!H521+SUMIF($E$8:$E$407,$B517,G$8:G$407),0),FC.ServActiveVolumes!H521)","v":387.72},{"$f":"IF($C$4,IF($E114=0,FC.ServActiveVolumes!I521+SUMIF($E$8:$E$407,$B517,H$8:H$407),0),FC.ServActiveVolumes!I521)","v":347.66315789473668},{"$f":"IF($C$4,IF($E114=0,FC.ServActiveVolumes!J521+SUMIF($E$8:$E$407,$B517,I$8:I$407),0),FC.ServActiveVolumes!J521)","v":0},{"$f":"IF($C$4,IF($E114=0,FC.ServActiveVolumes!K521+SUMIF($E$8:$E$407,$B517,J$8:J$407),0),FC.ServActiveVolumes!K521)","v":0},{"$f":"IF($C$4,IF($E114=0,FC.ServActiveVolumes!L521+SUMIF($E$8:$E$407,$B517,K$8:K$407),0),FC.ServActiveVolumes!L521)","v":0}]
[112,"SO474","SO474: Third Party Equipment PPC","BTW",null,null,{"$f":"IF($C$4,IF($E119=0,FC.ServActiveVolumes!H526+SUMIF($E$8:$E$407,$B522,G$8:G$407),0),FC.ServActiveVolumes!H526)","v":620},{"$f":"IF($C$4,IF($E119=0,FC.ServActiveVolumes!I526+SUMIF($E$8:$E$407,$B522,H$8:H$407),0),FC.ServActiveVolumes!I526)","v":517.38412739513467},{"$f":"IF($C$4,IF($E119=0,FC.ServActiveVolumes!J526+SUMIF($E$8:$E$407,$B522,I$8:I$407),0),FC.ServActiveVolumes!J526)","v":432.56624217173902},{"$f":"IF($C$4,IF($E119=0,FC.ServActiveVolumes!K526+SUMIF($E$8:$E$407,$B522,J$8:J$407),0),FC.ServActiveVolumes!K526)","v":425.29310052815327},{"$f":"IF($C$4,IF($E119=0,FC.ServActiveVolumes!L526+SUMIF($E$8:$E$407,$B522,K$8:K$407),0),FC.ServActiveVolumes!L526)","v":380.21466816594659}]
[113,"SE474","SE474: Third Party Equipment PPC","BTW",null,null,{"$f":"IF($C$4,IF($E120=0,FC.ServActiveVolumes!H527+SUMIF($E$8:$E$407,$B523,G$8:G$407),0),FC.ServActiveVolumes!H527)","v":1014.36},{"$f":"IF($C$4,IF($E120=0,FC.ServActiveVolumes!I527+SUMIF($E$8:$E$407,$B523,H$8:H$407),0),FC.ServActiveVolumes!I527)","v":930.97620122338628},{"$f":"IF($C$4,IF($E120=0,FC.ServActiveVolumes!J527+SUMIF($E$8:$E$407,$B523,I$8:I$407),0),FC.ServActiveVolumes!J527)","v":609.91827314245199},{"$f":"IF($C$4,IF($E120=0,FC.ServActiveVolumes!K527+SUMIF($E$8:$E$407,$B523,J$8:J$407),0),FC.ServActiveVolumes!K527)","v":497.1468463980105},{"$f":"IF($C$4,IF($E120=0,FC.ServActiveVolumes!L527+SUMIF($E$8:$E$407,$B523,K$8:K$407),0),FC.ServActiveVolumes!L527)","v":533.77871929049547}]
[118,"SO416","SO416: 140 155Mbit PPC link conn cct prov","BTW",null,null,{"$f":"IF($C$4,IF($E125=0,FC.ServActiveVolumes!H532+SUMIF($E$8:$E$407,$B528,G$8:G$407),0),FC.ServActiveVolumes!H532)","v":36.08},{"$f":"IF($C$4,IF($E125=0,FC.ServActiveVolumes!I532+SUMIF($E$8:$E$407,$B528,H$8:H$407),0),FC.ServActiveVolumes!I532)","v":0},{"$f":"IF($C$4,IF($E125=0,FC.ServActiveVolumes!J532+SUMIF($E$8:$E$407,$B528,I$8:I$407),0),FC.ServActiveVolumes!J532)","v":0},{"$f":"IF($C$4,IF($E125=0,FC.ServActiveVolumes!K532+SUMIF($E$8:$E$407,$B528,J$8:J$407),0),FC.ServActiveVolumes!K532)","v":0},{"$f":"IF($C$4,IF($E125=0,FC.ServActiveVolumes!L532+SUMIF($E$8:$E$407,$B528,K$8:K$407),0),FC.ServActiveVolumes!L532)","v":0}]
[124,"SP373","SP373: PC rental 34Mb link km dist Non SMP","BTW",null,null,{"$f":"IF($C$4,IF($E131=0,FC.ServActiveVolumes!H538+SUMIF($E$8:$E$407,$B534,G$8:G$407),0),FC.ServActiveVolumes!H538)","v":174.92999999999998},{"$f":"IF($C$4,IF($E131=0,FC.ServActiveVolumes!I538+SUMIF($E$8:$E$407,$B534,H$8:H$407),0),FC.ServActiveVolumes!I538)","v":84.841040892193291},{"$f":"IF($C$4,IF($E131=0,FC.ServActiveVolumes!J538+SUMIF($E$8:$E$407,$B534,I$8:I$407),0),FC.ServActiveVolumes!J538)","v":64.373977695167227},{"$f":"IF($C$4,IF($E131=0,FC.ServActiveVolumes!K538+SUMIF($E$8:$E$407,$B534,J$8:J$407),0),FC.ServActiveVolumes!K538)","v":0},{"$f":"IF($C$4,IF($E131=0,FC.ServActiveVolumes!L538+SUMIF($E$8:$E$407,$B534,K$8:K$407),0),FC.ServActiveVolumes!L538)","v":0}]
[{"$f":"IF(B540=0,0,A539+1)","v":130},"SO411","SO411: Analogue PC link connection cct prov","BTW",null,null,{"$f":"IF($C$4,IF($E137=0,FC.ServActiveVolumes!H544+SUMIF($E$8:$E$407,$B540,G$8:G$407),0),FC.ServActiveVolumes!H544)","v":164.8},{"$f":"IF($C$4,IF($E137=0,FC.ServActiveVolumes!I544+SUMIF($E$8:$E$407,$B540,H$8:H$407),0),FC.ServActiveVolumes!I544)","v":0},{"$f":"IF($C$4,IF($E137=0,FC.ServActiveVolumes!J544+SUMIF($E$8:$E$407,$B540,I$8:I$407),0),FC.ServActiveVolumes!J544)","v":0},{"$f":"IF($C$4,IF($E137=0,FC.ServActiveVolumes!K544+SUMIF($E$8:$E$407,$B540,J$8:J$407),0),FC.ServActiveVolumes!K544)","v":0},{"$f":"IF($C$4,IF($E137=0,FC.ServActiveVolumes!L544+SUMIF($E$8:$E$407,$B540,K$8:K$407),0),FC.ServActiveVolumes!L544)","v":0}]
[135,"SG120","SG120: PPCs 34 45Mbit regional Trunk WECLA","BTW",null,null,{"$f":"IF($C$4,IF($E142=0,FC.ServActiveVolumes!H549+SUMIF($E$8:$E$407,$B545,G$8:G$407),0),FC.ServActiveVolumes!H549)","v":127.28},{"$f":"IF($C$4,IF($E142=0,FC.ServActiveVolumes!I549+SUMIF($E$8:$E$407,$B545,H$8:H$407),0),FC.ServActiveVolumes!I549)","v":0},{"$f":"IF($C$4,IF($E142=0,FC.ServActiveVolumes!J549+SUMIF($E$8:$E$407,$B545,I$8:I$407),0),FC.ServActiveVolumes!J549)","v":0},{"$f":"IF($C$4,IF($E142=0,FC.ServActiveVolumes!K549+SUMIF($E$8:$E$407,$B545,J$8:J$407),0),FC.ServActiveVolumes!K549)","v":0},{"$f":"IF($C$4,IF($E142=0,FC.ServActiveVolumes!L549+SUMIF($E$8:$E$407,$B545,K$8:K$407),0),FC.ServActiveVolumes!L549)","v":0}]
[143,"SG105","SG105: PPC Rental 34Mbit link per km regional trunk","BTW",null,null,{"$f":"IF($C$4,IF($E150=0,FC.ServActiveVolumes!H557+SUMIF($E$8:$E$407,$B553,G$8:G$407),0),FC.ServActiveVolumes!H557)","v":2438},{"$f":"IF($C$4,IF($E150=0,FC.ServActiveVolumes!I557+SUMIF($E$8:$E$407,$B553,H$8:H$407),0),FC.ServActiveVolumes!I557)","v":1627.1203007518798},{"$f":"IF($C$4,IF($E150=0,FC.ServActiveVolumes!J557+SUMIF($E$8:$E$407,$B553,I$8:I$407),0),FC.ServActiveVolumes!J557)","v":1193.5789473684213},{"$f":"IF($C$4,IF($E150=0,FC.ServActiveVolumes!K557+SUMIF($E$8:$E$407,$B553,J$8:J$407),0),FC.ServActiveVolumes!K557)","v":677.89473684210532},{"$f":"IF($C$4,IF($E150=0,FC.ServActiveVolumes!L557+SUMIF($E$8:$E$407,$B553,K$8:K$407),0),FC.ServActiveVolumes!L557)","v":527.22101296753624}]
[147,"SG112","SG112: Prot Path PPC rent 2Mb link per km regional trunk","BTW",null,null,{"$f":"IF($C$4,IF($E154=0,FC.ServActiveVolumes!H561+SUMIF($E$8:$E$407,$B557,G$8:G$407),0),FC.ServActiveVolumes!H561)","v":7663.079999999999},{"$f":"IF($C$4,IF($E154=0,FC.ServActiveVolumes!I561+SUMIF($E$8:$E$407,$B557,H$8:H$407),0),FC.ServActiveVolumes!I561)","v":4473.2668816823698},{"$f":"IF($C$4,IF($E154=0,FC.ServActiveVolumes!J561+SUMIF($E$8:$E$407,$B557,I$8:I$407),0),FC.ServActiveVolumes!J561)","v":5198.3553172250804},{"$f":"IF($C$4,IF($E154=0,FC.ServActiveVolumes!K561+SUMIF($E$8:$E$407,$B557,J$8:J$407),0),FC.ServActiveVolumes!K561)","v":4448.3211504959236},{"$f":"IF($C$4,IF($E154=0,FC.ServActiveVolumes!L561+SUMIF($E$8:$E$407,$B557,K$8:K$407),0),FC.ServActiveVolumes!L561)","v":4115.7975431391023}]
[152,"SG117","SG117: Prot Path PC rent 140Mb link per km regional trunk","BTW",null,null,{"$f":"IF($C$4,IF($E159=0,FC.ServActiveVolumes!H566+SUMIF($E$8:$E$407,$B562,G$8:G$407),0),FC.ServActiveVolumes!H566)","v":329.36000000000007},{"$f":"IF($C$4,IF($E159=0,FC.ServActiveVolumes!I566+SUMIF($E$8:$E$407,$B562,H$8:H$407),0),FC.ServActiveVolumes!I566)","v":279.64338028169016},{"$f":"IF($C$4,IF($E159=0,FC.ServActiveVolumes!J566+SUMIF($E$8:$E$407,$B562,I$8:I$407),0),FC.ServActiveVolumes!J566)","v":265.42422535211273},{"$f":"IF($C$4,IF($E159=0,FC.ServActiveVolumes!K566+SUMIF($E$8:$E$407,$B562,J$8:J$407),0),FC.ServActiveVolumes!K566)","v":185.30281690140848},{"$f":"IF($C$4,IF($E159=0,FC.ServActiveVolumes!L566+SUMIF($E$8:$E$407,$B562,K$8:K$407),0),FC.ServActiveVolumes!L566)","v":135.99463409971682}]
[158,"SG204","SG204: PC rent 2Mbit CLZ link per km national trunk  int","BTW",null,null,{"$f":"IF($C$4,IF($E165=0,FC.ServActiveVolumes!H572+SUMIF($E$8:$E$407,$B568,G$8:G$407),0),FC.ServActiveVolumes!H572)","v":4313.59},{"$f":"IF($C$4,IF($E165=0,FC.ServActiveVolumes!I572+SUMIF($E$8:$E$407,$B568,H$8:H$407),0),FC.ServActiveVolumes!I572)","v":0},{"$f":"IF($C$4,IF($E165=0,FC.ServActiveVolumes!J572+SUMIF($E$8:$E$407,$B568,I$8:I$407),0),FC.ServActiveVolumes!J572)","v":0},{"$f":"IF($C$4,IF($E165=0,FC.ServActiveVolumes!K572+SUMIF($E$8:$E$407,$B568,J$8:J$407),0),FC.ServActiveVolumes!K572)","v":0},{"$f":"IF($C$4,IF($E165=0,FC.ServActiveVolumes!L572+SUMIF($E$8:$E$407,$B568,K$8:K$407),0),FC.ServActiveVolumes!L572)","v":0}]
[163,"SG212","SG212: Prot Path PPC rent 2Mb link per km national trunk","BTW",null,null,{"$f":"IF($C$4,IF($E170=0,FC.ServActiveVolumes!H577+SUMIF($E$8:$E$407,$B573,G$8:G$407),0),FC.ServActiveVolumes!H577)","v":1672.06},{"$f":"IF($C$4,IF($E170=0,FC.ServActiveVolumes!I577+SUMIF($E$8:$E$407,$B573,H$8:H$407),0),FC.ServActiveVolumes!I577)","v":1521.7750631372182},{"$f":"IF($C$4,IF($E170=0,FC.ServActiveVolumes!J577+SUMIF($E$8:$E$407,$B573,I$8:I$407),0),FC.ServActiveVolumes!J577)","v":1102.9303601159856},{"$f":"IF($C$4,IF($E170=0,FC.ServActiveVolumes!K577+SUMIF($E$8:$E$407,$B573,J$8:J$407),0),FC.ServActiveVolumes!K577)","v":1076.3731674617279},{"$f":"IF($C$4,IF($E170=0,FC.ServActiveVolumes!L577+SUMIF($E$8:$E$407,$B573,K$8:K$407),0),FC.ServActiveVolumes!L577)","v":888.41358603884873}]
[168,"SE770","SE770: PPCs 34 45Mb Link WECLA","BTW",null,null,{"$f":"IF($C$4,IF($E175=0,FC.ServActiveVolumes!H582+SUMIF($E$8:$E$407,$B578,G$8:G$407),0),FC.ServActiveVolumes!H582)","v":18.05},{"$f":"IF($C$4,IF($E175=0,FC.ServActiveVolumes!I582+SUMIF($E$8:$E$407,$B578,H$8:H$407),0),FC.ServActiveVolumes!I582)","v":0},{"$f":"IF($C$4,IF($E175=0,FC.ServActiveVolumes!J582+SUMIF($E$8:$E$407,$B578,I$8:I$407),0),FC.ServActiveVolumes!J582)","v":0},{"$f":"IF($C$4,IF($E175=0,FC.ServActiveVolumes!K582+SUMIF($E$8:$E$407,$B578,J$8:J$407),0),FC.ServActiveVolumes!K582)","v":0},{"$f":"IF($C$4,IF($E175=0,FC.ServActiveVolumes!L582+SUMIF($E$8:$E$407,$B578,K$8:K$407),0),FC.ServActiveVolumes!L582)","v":0}]
[175,"SO770","SO770: PCs 34 45Mb Link WECLA","BTW",null,null,{"$f":"IF($C$4,IF($E182=0,FC.ServActiveVolumes!H589+SUMIF($E$8:$E$407,$B585,G$8:G$407),0),FC.ServActiveVolumes!H589)","v":312.8},{"$f":"IF($C$4,IF($E182=0,FC.ServActiveVolumes!I589+SUMIF($E$8:$E$407,$B585,H$8:H$407),0),FC.ServActiveVolumes!I589)","v":121.44900469050114},{"$f":"IF($C$4,IF($E182=0,FC.ServActiveVolumes!J589+SUMIF($E$8:$E$407,$B585,I$8:I$407),0),FC.ServActiveVolumes!J589)","v":91.96856979768495},{"$f":"IF($C$4,IF($E182=0,FC.ServActiveVolumes!K589+SUMIF($E$8:$E$407,$B585,J$8:J$407),0),FC.ServActiveVolumes!K589)","v":64.107244677841237},{"$f":"IF($C$4,IF($E182=0,FC.ServActiveVolumes!L589+SUMIF($E$8:$E$407,$B585,K$8:K$407),0),FC.ServActiveVolumes!L589)","v":73.559342241719236}]
[180,"SO775","SO775: PPCs 140 155Mb Local Ends WECLA","BTW",null,null,{"$f":"IF($C$4,IF($E187=0,FC.ServActiveVolumes!H594+SUMIF($E$8:$E$407,$B590,G$8:G$407),0),FC.ServActiveVolumes!H594)","v":357.96},{"$f":"IF($C$4,IF($E187=0,FC.ServActiveVolumes!I594+SUMIF($E$8:$E$407,$B590,H$8:H$407),0),FC.ServActiveVolumes!I594)","v":145.33024952400081},{"$f":"IF($C$4,IF($E187=0,FC.ServActiveVolumes!J594+SUMIF($E$8:$E$407,$B590,I$8:I$407),0),FC.ServActiveVolumes!J594)","v":148.49139694040704},{"$f":"IF($C$4,IF($E187=0,FC.ServActiveVolumes!K594+SUMIF($E$8:$E$407,$B590,J$8:J$407),0),FC.ServActiveVolumes!K594)","v":123.19387690160696},{"$f":"IF($C$4,IF($E187=0,FC.ServActiveVolumes!L594+SUMIF($E$8:$E$407,$B590,K$8:K$407),0),FC.ServActiveVolumes!L594)","v":101.0189790593177}]
[185,"SD111","SD111: BES 1Gb Rentals   External   Non WECLA","OR",null,null,{"$f":"IF($C$4,IF($E192=0,FC.ServActiveVolumes!H599+SUMIF($E$8:$E$407,$B595,G$8:G$407),0),FC.ServActiveVolumes!H599)","v":0},{"$f":"IF($C$4,IF($E192=0,FC.ServActiveVolumes!I599+SUMIF($E$8:$E$407,$B595,H$8:H$407),0),FC.ServActiveVolumes!I599)","v":0},{"$f":"IF($C$4,IF($E192=0,FC.ServActiveVolumes!J599+SUMIF($E$8:$E$407,$B595,I$8:I$407),0),FC.ServActiveVolumes!J599)","v":0},{"$f":"IF($C$4,IF($E192=0,FC.ServActiveVolumes!K599+SUMIF($E$8:$E$407,$B595,J$8:J$407),0),FC.ServActiveVolumes!K599)","v":0},{"$f":"IF($C$4,IF($E192=0,FC.ServActiveVolumes!L599+SUMIF($E$8:$E$407,$B595,K$8:K$407),0),FC.ServActiveVolumes!L599)","v":0}]
[191,"SD105","SD105: WES 1Gb Rentals   External   Non WECLA","OR",null,null,{"$f":"IF($C$4,IF($E198=0,FC.ServActiveVolumes!H605+SUMIF($E$8:$E$407,$B601,G$8:G$407),0),FC.ServActiveVolumes!H605)","v":0},{"$f":"IF($C$4,IF($E198=0,FC.ServActiveVolumes!I605+SUMIF($E$8:$E$407,$B601,H$8:H$407),0),FC.ServActiveVolumes!I605)","v":0},{"$f":"IF($C$4,IF($E198=0,FC.ServActiveVolumes!J605+SUMIF($E$8:$E$407,$B601,I$8:I$407),0),FC.ServActiveVolumes!J605)","v":0},{"$f":"IF($C$4,IF($E198=0,FC.ServActiveVolumes!K605+SUMIF($E$8:$E$407,$B601,J$8:J$407),0),FC.ServActiveVolumes!K605)","v":0},{"$f":"IF($C$4,IF($E198=0,FC.ServActiveVolumes!L605+SUMIF($E$8:$E$407,$B601,K$8:K$407),0),FC.ServActiveVolumes!L605)","v":0}]
[192,"SD106","SD106: WES Other Bandwidth Rentals   External   Non WECLA","OR",null,null,{"$f":"IF($C$4,IF($E199=0,FC.ServActiveVolumes!H606+SUMIF($E$8:$E$407,$B602,G$8:G$407),0),FC.ServActiveVolumes!H606)","v":0},{"$f":"IF($C$4,IF($E199=0,FC.ServActiveVolumes!I606+SUMIF($E$8:$E$407,$B602,H$8:H$407),0),FC.ServActiveVolumes!I606)","v":0},{"$f":"IF($C$4,IF($E199=0,FC.ServActiveVolumes!J606+SUMIF($E$8:$E$407,$B602,I$8:I$407),0),FC.ServActiveVolumes!J606)","v":0},{"$f":"IF($C$4,IF($E199=0,FC.ServActiveVolumes!K606+SUMIF($E$8:$E$407,$B602,J$8:J$407),0),FC.ServActiveVolumes!K606)","v":0},{"$f":"IF($C$4,IF($E199=0,FC.ServActiveVolumes!L606+SUMIF($E$8:$E$407,$B602,K$8:K$407),0),FC.ServActiveVolumes!L606)","v":0}]
[198,"SD115","SD115: Ethernet Main Link Rentals   External   Non WECLA","OR",null,null,{"$f":"IF($C$4,IF($E205=0,FC.ServActiveVolumes!H612+SUMIF($E$8:$E$407,$B608,G$8:G$407),0),FC.ServActiveVolumes!H612)","v":252825.32036418185},{"$f":"IF($C$4,IF($E205=0,FC.ServActiveVolumes!I612+SUMIF($E$8:$E$407,$B608,H$8:H$407),0),FC.ServActiveVolumes!I612)","v":217384.22860621562},{"$f":"IF($C$4,IF($E205=0,FC.ServActiveVolumes!J612+SUMIF($E$8:$E$407,$B608,I$8:I$407),0),FC.ServActiveVolumes!J612)","v":238311.5870711297},{"$f":"IF($C$4,IF($E205=0,FC.ServActiveVolumes!K612+SUMIF($E$8:$E$407,$B608,J$8:J$407),0),FC.ServActiveVolumes!K612)","v":261654.64873861475},{"$f":"IF($C$4,IF($E205=0,FC.ServActiveVolumes!L612+SUMIF($E$8:$E$407,$B608,K$8:K$407),0),FC.ServActiveVolumes!L612)","v":208832.47843291238}]
[203,"SD128","SD128: EAD LA 100Mb Rentals   External   Non WECLA","OR",null,null,{"$f":"IF($C$4,IF($E210=0,FC.ServActiveVolumes!H617+SUMIF($E$8:$E$407,$B613,G$8:G$407),0),FC.ServActiveVolumes!H617)","v":15590.423841457523},{"$f":"IF($C$4,IF($E210=0,FC.ServActiveVolumes!I617+SUMIF($E$8:$E$407,$B613,H$8:H$407),0),FC.ServActiveVolumes!I617)","v":19350.153209774853},{"$f":"IF($C$4,IF($E210=0,FC.ServActiveVolumes!J617+SUMIF($E$8:$E$407,$B613,I$8:I$407),0),FC.ServActiveVolumes!J617)","v":33868.609401306057},{"$f":"IF($C$4,IF($E210=0,FC.ServActiveVolumes!K617+SUMIF($E$8:$E$407,$B613,J$8:J$407),0),FC.ServActiveVolumes!K617)","v":35206.830797974355},{"$f":"IF($C$4,IF($E210=0,FC.ServActiveVolumes!L617+SUMIF($E$8:$E$407,$B613,K$8:K$407),0),FC.ServActiveVolumes!L617)","v":39092.882718448709}]
[210,"SD148","SD148: EAD LA 100Mb Rentals   Internal   Non WECLA","OR",null,null,{"$f":"IF($C$4,IF($E217=0,FC.ServActiveVolumes!H624+SUMIF($E$8:$E$407,$B620,G$8:G$407),0),FC.ServActiveVolumes!H624)","v":24340.846932013508},{"$f":"IF($C$4,IF($E217=0,FC.ServActiveVolumes!I624+SUMIF($E$8:$E$407,$B620,H$8:H$407),0),FC.ServActiveVolumes!I624)","v":29500.772639358285},{"$f":"IF($C$4,IF($E217=0,FC.ServActiveVolumes!J624+SUMIF($E$8:$E$407,$B620,I$8:I$407),0),FC.ServActiveVolumes!J624)","v":37117.434256501845},{"$f":"IF($C$4,IF($E217=0,FC.ServActiveVolumes!K624+SUMIF($E$8:$E$407,$B620,J$8:J$407),0),FC.ServActiveVolumes!K624)","v":44717.456387046819},{"$f":"IF($C$4,IF($E217=0,FC.ServActiveVolumes!L624+SUMIF($E$8:$E$407,$B620,K$8:K$407),0),FC.ServActiveVolumes!L624)","v":44801.015616897195}]
[215,"SD156","SD156: EAD LA 100Mb Connection   Internal   Non WECLA","OR",null,null,{"$f":"IF($C$4,IF($E222=0,FC.ServActiveVolumes!H629+SUMIF($E$8:$E$407,$B625,G$8:G$407),0),FC.ServActiveVolumes!H629)","v":8727.959401685448},{"$f":"IF($C$4,IF($E222=0,FC.ServActiveVolumes!I629+SUMIF($E$8:$E$407,$B625,H$8:H$407),0),FC.ServActiveVolumes!I629)","v":9982.3864161996225},{"$f":"IF($C$4,IF($E222=0,FC.ServActiveVolumes!J629+SUMIF($E$8:$E$407,$B625,I$8:I$407),0),FC.ServActiveVolumes!J629)","v":9115.926442673257},{"$f":"IF($C$4,IF($E222=0,FC.ServActiveVolumes!K629+SUMIF($E$8:$E$407,$B625,J$8:J$407),0),FC.ServActiveVolumes!K629)","v":10237.535360599682},{"$f":"IF($C$4,IF($E222=0,FC.ServActiveVolumes!L629+SUMIF($E$8:$E$407,$B625,K$8:K$407),0),FC.ServActiveVolumes!L629)","v":7119.21027386883}]
[220,"SD133","SD133: EAD Other 10Mb Connection   External   Non WECLA","OR",null,null,{"$f":"IF($C$4,IF($E227=0,FC.ServActiveVolumes!H634+SUMIF($E$8:$E$407,$B630,G$8:G$407),0),FC.ServActiveVolumes!H634)","v":434.08881599999995},{"$f":"IF($C$4,IF($E227=0,FC.ServActiveVolumes!I634+SUMIF($E$8:$E$407,$B630,H$8:H$407),0),FC.ServActiveVolumes!I634)","v":99.928041737505211},{"$f":"IF($C$4,IF($E227=0,FC.ServActiveVolumes!J634+SUMIF($E$8:$E$407,$B630,I$8:I$407),0),FC.ServActiveVolumes!J634)","v":22.90354283168719},{"$f":"IF($C$4,IF($E227=0,FC.ServActiveVolumes!K634+SUMIF($E$8:$E$407,$B630,J$8:J$407),0),FC.ServActiveVolumes!K634)","v":10.736275622910703},{"$f":"IF($C$4,IF($E227=0,FC.ServActiveVolumes!L634+SUMIF($E$8:$E$407,$B630,K$8:K$407),0),FC.ServActiveVolumes!L634)","v":12.799112946023559}]
[226,"SD327","SD327: EBD ONBS Connection AISBO   Internal   Non WECLA","OR",null,null,{"$f":"IF($C$4,IF($E233=0,FC.ServActiveVolumes!H640+SUMIF($E$8:$E$407,$B636,G$8:G$407),0),FC.ServActiveVolumes!H640)","v":234.74920000000003},{"$f":"IF($C$4,IF($E233=0,FC.ServActiveVolumes!I640+SUMIF($E$8:$E$407,$B636,H$8:H$407),0),FC.ServActiveVolumes!I640)","v":190.82897406534244},{"$f":"IF($C$4,IF($E233=0,FC.ServActiveVolumes!J640+SUMIF($E$8:$E$407,$B636,I$8:I$407),0),FC.ServActiveVolumes!J640)","v":107.07123744302832},{"$f":"IF($C$4,IF($E233=0,FC.ServActiveVolumes!K640+SUMIF($E$8:$E$407,$B636,J$8:J$407),0),FC.ServActiveVolumes!K640)","v":0},{"$f":"IF($C$4,IF($E233=0,FC.ServActiveVolumes!L640+SUMIF($E$8:$E$407,$B636,K$8:K$407),0),FC.ServActiveVolumes!L640)","v":0}]
[231,"SD107","SD107: WES 10Mb Connection   External   Non WECLA","OR",null,null,{"$f":"IF($C$4,IF($E238=0,FC.ServActiveVolumes!H645+SUMIF($E$8:$E$407,$B641,G$8:G$407),0),FC.ServActiveVolumes!H645)","v":0},{"$f":"IF($C$4,IF($E238=0,FC.ServActiveVolumes!I645+SUMIF($E$8:$E$407,$B641,H$8:H$407),0),FC.ServActiveVolumes!I645)","v":0},{"$f":"IF($C$4,IF($E238=0,FC.ServActiveVolumes!J645+SUMIF($E$8:$E$407,$B641,I$8:I$407),0),FC.ServActiveVolumes!J645)","v":0},{"$f":"IF($C$4,IF($E238=0,FC.ServActiveVolumes!K645+SUMIF($E$8:$E$407,$B641,J$8:J$407),0),FC.ServActiveVolumes!K645)","v":0},{"$f":"IF($C$4,IF($E238=0,FC.ServActiveVolumes!L645+SUMIF($E$8:$E$407,$B641,K$8:K$407),0),FC.ServActiveVolumes!L645)","v":0}]
[235,"SD113","SD113: BES Other Bandwidth Connection   External   Non WECLA","OR",null,null,{"$f":"IF($C$4,IF($E242=0,FC.ServActiveVolumes!H649+SUMIF($E$8:$E$407,$B645,G$8:G$407),0),FC.ServActiveVolumes!H649)","v":0},{"$f":"IF($C$4,IF($E242=0,FC.ServActiveVolumes!I649+SUMIF($E$8:$E$407,$B645,H$8:H$407),0),FC.ServActiveVolumes!I649)","v":0},{"$f":"IF($C$4,IF($E242=0,FC.ServActiveVolumes!J649+SUMIF($E$8:$E$407,$B645,I$8:I$407),0),FC.ServActiveVolumes!J649)","v":0},{"$f":"IF($C$4,IF($E242=0,FC.ServActiveVolumes!K649+SUMIF($E$8:$E$407,$B645,J$8:J$407),0),FC.ServActiveVolumes!K649)","v":0},{"$f":"IF($C$4,IF($E242=0,FC.ServActiveVolumes!L649+SUMIF($E$8:$E$407,$B645,K$8:K$407),0),FC.ServActiveVolumes!L649)","v":0}]
[243,"SD051","SD051: Other Ethernet Rentals   Internal   WECLA","OR",null,null,{"$f":"IF($C$4,IF($E250=0,FC.ServActiveVolumes!H657+SUMIF($E$8:$E$407,$B653,G$8:G$407),0),FC.ServActiveVolumes!H657)","v":796.62416666666684},{"$f":"IF($C$4,IF($E250=0,FC.ServActiveVolumes!I657+SUMIF($E$8:$E$407,$B653,H$8:H$407),0),FC.ServActiveVolumes!I657)","v":1011.8332273949516},{"$f":"IF($C$4,IF($E250=0,FC.ServActiveVolumes!J657+SUMIF($E$8:$E$407,$B653,I$8:I$407),0),FC.ServActiveVolumes!J657)","v":1055.5120713567105},{"$f":"IF($C$4,IF($E250=0,FC.ServActiveVolumes!K657+SUMIF($E$8:$E$407,$B653,J$8:J$407),0),FC.ServActiveVolumes!K657)","v":816.49601974424331},{"$f":"IF($C$4,IF($E250=0,FC.ServActiveVolumes!L657+SUMIF($E$8:$E$407,$B653,K$8:K$407),0),FC.ServActiveVolumes!L657)","v":1103.7430574352127}]
[248,"SD016","SD016: WES 10Mb Rentals   Internal   WECLA","OR",null,null,{"$f":"IF($C$4,IF($E255=0,FC.ServActiveVolumes!H662+SUMIF($E$8:$E$407,$B658,G$8:G$407),0),FC.ServActiveVolumes!H662)","v":0},{"$f":"IF($C$4,IF($E255=0,FC.ServActiveVolumes!I662+SUMIF($E$8:$E$407,$B658,H$8:H$407),0),FC.ServActiveVolumes!I662)","v":0},{"$f":"IF($C$4,IF($E255=0,FC.ServActiveVolumes!J662+SUMIF($E$8:$E$407,$B658,I$8:I$407),0),FC.ServActiveVolumes!J662)","v":0},{"$f":"IF($C$4,IF($E255=0,FC.ServActiveVolumes!K662+SUMIF($E$8:$E$407,$B658,J$8:J$407),0),FC.ServActiveVolumes!K662)","v":0},{"$f":"IF($C$4,IF($E255=0,FC.ServActiveVolumes!L662+SUMIF($E$8:$E$407,$B658,K$8:K$407),0),FC.ServActiveVolumes!L662)","v":0}]
[253,"SD015","SD015: Ethernet Main Links   External   WECLA","OR",null,null,{"$f":"IF($C$4,IF($E260=0,FC.ServActiveVolumes!H667+SUMIF($E$8:$E$407,$B663,G$8:G$407),0),FC.ServActiveVolumes!H667)","v":12265.294825140143},{"$f":"IF($C$4,IF($E260=0,FC.ServActiveVolumes!I667+SUMIF($E$8:$E$407,$B663,H$8:H$407),0),FC.ServActiveVolumes!I667)","v":14310.939573152271},{"$f":"IF($C$4,IF($E260=0,FC.ServActiveVolumes!J667+SUMIF($E$8:$E$407,$B663,I$8:I$407),0),FC.ServActiveVolumes!J667)","v":13156.22628697391},{"$f":"IF($C$4,IF($E260=0,FC.ServActiveVolumes!K667+SUMIF($E$8:$E$407,$B663,J$8:J$407),0),FC.ServActiveVolumes!K667)","v":14739.29942838468},{"$f":"IF($C$4,IF($E260=0,FC.ServActiveVolumes!L667+SUMIF($E$8:$E$407,$B663,K$8:K$407),0),FC.ServActiveVolumes!L667)","v":14780.142860385609}]
[{"$f":"IF(B668=0,0,A667+1)","v":258},"SD028","SD028: EAD LA 100Mb Rentals   External   WECLA","OR",null,null,{"$f":"IF($C$4,IF($E265=0,FC.ServActiveVolumes!H672+SUMIF($E$8:$E$407,$B668,G$8:G$407),0),FC.ServActiveVolumes!H672)","v":2224.2041249999997},{"$f":"IF($C$4,IF($E265=0,FC.ServActiveVolumes!I672+SUMIF($E$8:$E$407,$B668,H$8:H$407),0),FC.ServActiveVolumes!I672)","v":3424.5376497542925},{"$f":"IF($C$4,IF($E265=0,FC.ServActiveVolumes!J672+SUMIF($E$8:$E$407,$B668,I$8:I$407),0),FC.ServActiveVolumes!J672)","v":4821.9441001055538},{"$f":"IF($C$4,IF($E265=0,FC.ServActiveVolumes!K672+SUMIF($E$8:$E$407,$B668,J$8:J$407),0),FC.ServActiveVolumes!K672)","v":5503.1051240290944},{"$f":"IF($C$4,IF($E265=0,FC.ServActiveVolumes!L672+SUMIF($E$8:$E$407,$B668,K$8:K$407),0),FC.ServActiveVolumes!L672)","v":5444.1535824096054}]
[260,"SD031","SD031: Other Ethernet Rentals   External   WECLA","OR",null,null,{"$f":"IF($C$4,IF($E267=0,FC.ServActiveVolumes!H674+SUMIF($E$8:$E$407,$B670,G$8:G$407),0),FC.ServActiveVolumes!H674)","v":599.8983333333332},{"$f":"IF($C$4,IF($E267=0,FC.ServActiveVolumes!I674+SUMIF($E$8:$E$407,$B670,H$8:H$407),0),FC.ServActiveVolumes!I674)","v":694.43673384346573},{"$f":"IF($C$4,IF($E267=0,FC.ServActiveVolumes!J674+SUMIF($E$8:$E$407,$B670,I$8:I$407),0),FC.ServActiveVolumes!J674)","v":753.61169819406621},{"$f":"IF($C$4,IF($E267=0,FC.ServActiveVolumes!K674+SUMIF($E$8:$E$407,$B670,J$8:J$407),0),FC.ServActiveVolumes!K674)","v":674.38357045305975},{"$f":"IF($C$4,IF($E267=0,FC.ServActiveVolumes!L674+SUMIF($E$8:$E$407,$B670,K$8:K$407),0),FC.ServActiveVolumes!L674)","v":1025.4574444121897}]
[266,"SD049","SD049: EAD LA 1Gb Rentals   Internal   WECLA","OR",null,null,{"$f":"IF($C$4,IF($E273=0,FC.ServActiveVolumes!H680+SUMIF($E$8:$E$407,$B676,G$8:G$407),0),FC.ServActiveVolumes!H680)","v":722.06208000000004},{"$f":"IF($C$4,IF($E273=0,FC.ServActiveVolumes!I680+SUMIF($E$8:$E$407,$B676,H$8:H$407),0),FC.ServActiveVolumes!I680)","v":910.93716452089234},{"$f":"IF($C$4,IF($E273=0,FC.ServActiveVolumes!J680+SUMIF($E$8:$E$407,$B676,I$8:I$407),0),FC.ServActiveVolumes!J680)","v":1052.8167986008732},{"$f":"IF($C$4,IF($E273=0,FC.ServActiveVolumes!K680+SUMIF($E$8:$E$407,$B676,J$8:J$407),0),FC.ServActiveVolumes!K680)","v":1353.0155241839193},{"$f":"IF($C$4,IF($E273=0,FC.ServActiveVolumes!L680+SUMIF($E$8:$E$407,$B676,K$8:K$407),0),FC.ServActiveVolumes!L680)","v":2117.6839520050312}]
[271,"SD036","SD036: EAD LA 10Mb Connection   External   WECLA","OR",null,null,{"$f":"IF($C$4,IF($E278=0,FC.ServActiveVolumes!H685+SUMIF($E$8:$E$407,$B681,G$8:G$407),0),FC.ServActiveVolumes!H685)","v":6.0499799999999979},{"$f":"IF($C$4,IF($E278=0,FC.ServActiveVolumes!I685+SUMIF($E$8:$E$407,$B681,H$8:H$407),0),FC.ServActiveVolumes!I685)","v":0.9860748387096776},{"$f":"IF($C$4,IF($E278=0,FC.ServActiveVolumes!J685+SUMIF($E$8:$E$407,$B681,I$8:I$407),0),FC.ServActiveVolumes!J685)","v":0.24323179354838717},{"$f":"IF($C$4,IF($E278=0,FC.ServActiveVolumes!K685+SUMIF($E$8:$E$407,$B681,J$8:J$407),0),FC.ServActiveVolumes!K685)","v":6.577581484516562E-2},{"$f":"IF($C$4,IF($E278=0,FC.ServActiveVolumes!L685+SUMIF($E$8:$E$407,$B681,K$8:K$407),0),FC.ServActiveVolumes!L685)","v":4.8080241342820483E-2}]
[277,"SD033","SD033: EAD  10Mb Connection   External   WECLA","OR",null,null,{"$f":"IF($C$4,IF($E284=0,FC.ServActiveVolumes!H691+SUMIF($E$8:$E$407,$B687,G$8:G$407),0),FC.ServActiveVolumes!H691)","v":12.914831999999997},{"$f":"IF($C$4,IF($E284=0,FC.ServActiveVolumes!I691+SUMIF($E$8:$E$407,$B687,H$8:H$407),0),FC.ServActiveVolumes!I691)","v":2.2794626099088031},{"$f":"IF($C$4,IF($E284=0,FC.ServActiveVolumes!J691+SUMIF($E$8:$E$407,$B687,I$8:I$407),0),FC.ServActiveVolumes!J691)","v":0.30617123648725736},{"$f":"IF($C$4,IF($E284=0,FC.ServActiveVolumes!K691+SUMIF($E$8:$E$407,$B687,J$8:J$407),0),FC.ServActiveVolumes!K691)","v":0.25686391416190812},{"$f":"IF($C$4,IF($E284=0,FC.ServActiveVolumes!L691+SUMIF($E$8:$E$407,$B687,K$8:K$407),0),FC.ServActiveVolumes!L691)","v":0.26911727421526144}]
[283,"SD059","SD059: Other Ethernet Connections   Internal   WECLA","OR",null,null,{"$f":"IF($C$4,IF($E290=0,FC.ServActiveVolumes!H697+SUMIF($E$8:$E$407,$B693,G$8:G$407),0),FC.ServActiveVolumes!H697)","v":117.6},{"$f":"IF($C$4,IF($E290=0,FC.ServActiveVolumes!I697+SUMIF($E$8:$E$407,$B693,H$8:H$407),0),FC.ServActiveVolumes!I697)","v":106.16376091234076},{"$f":"IF($C$4,IF($E290=0,FC.ServActiveVolumes!J697+SUMIF($E$8:$E$407,$B693,I$8:I$407),0),FC.ServActiveVolumes!J697)","v":41.511147202196909},{"$f":"IF($C$4,IF($E290=0,FC.ServActiveVolumes!K697+SUMIF($E$8:$E$407,$B693,J$8:J$407),0),FC.ServActiveVolumes!K697)","v":38.43203242547596},{"$f":"IF($C$4,IF($E290=0,FC.ServActiveVolumes!L697+SUMIF($E$8:$E$407,$B693,K$8:K$407),0),FC.ServActiveVolumes!L697)","v":35.030689299437753}]
[288,"SD305","SD305: BES MISBO Rentals   Internal   Non WECLA","OR",null,null,{"$f":"IF($C$4,IF($E295=0,FC.ServActiveVolumes!H702+SUMIF($E$8:$E$407,$B698,G$8:G$407),0),FC.ServActiveVolumes!H702)","v":32.209333333333333},{"$f":"IF($C$4,IF($E295=0,FC.ServActiveVolumes!I702+SUMIF($E$8:$E$407,$B698,H$8:H$407),0),FC.ServActiveVolumes!I702)","v":18.374416666666669},{"$f":"IF($C$4,IF($E295=0,FC.ServActiveVolumes!J702+SUMIF($E$8:$E$407,$B698,I$8:I$407),0),FC.ServActiveVolumes!J702)","v":17.768666666666668},{"$f":"IF($C$4,IF($E295=0,FC.ServActiveVolumes!K702+SUMIF($E$8:$E$407,$B698,J$8:J$407),0),FC.ServActiveVolumes!K702)","v":20.595500000000001},{"$f":"IF($C$4,IF($E295=0,FC.ServActiveVolumes!L702+SUMIF($E$8:$E$407,$B698,K$8:K$407),0),FC.ServActiveVolumes!L702)","v":21.201250000000002}]
[294,"SD323","SD323: Other Ethernet main links  1Gb Internal non WECLA","OR",null,null,{"$f":"IF($C$4,IF($E301=0,FC.ServActiveVolumes!H708+SUMIF($E$8:$E$407,$B704,G$8:G$407),0),FC.ServActiveVolumes!H708)","v":1869.5049697467671},{"$f":"IF($C$4,IF($E301=0,FC.ServActiveVolumes!I708+SUMIF($E$8:$E$407,$B704,H$8:H$407),0),FC.ServActiveVolumes!I708)","v":1786.60080436816},{"$f":"IF($C$4,IF($E301=0,FC.ServActiveVolumes!J708+SUMIF($E$8:$E$407,$B704,I$8:I$407),0),FC.ServActiveVolumes!J708)","v":2517.1548490210816},{"$f":"IF($C$4,IF($E301=0,FC.ServActiveVolumes!K708+SUMIF($E$8:$E$407,$B704,J$8:J$407),0),FC.ServActiveVolumes!K708)","v":2577.4158614146886},{"$f":"IF($C$4,IF($E301=0,FC.ServActiveVolumes!L708+SUMIF($E$8:$E$407,$B704,K$8:K$407),0),FC.ServActiveVolumes!L708)","v":2310.6298562372735}]
[299,"SD310","SD310: Optical Services Rentals   External   Non WECLA","OR",null,null,{"$f":"IF($C$4,IF($E306=0,FC.ServActiveVolumes!H713+SUMIF($E$8:$E$407,$B709,G$8:G$407),0),FC.ServActiveVolumes!H713)","v":1367.3040700658964},{"$f":"IF($C$4,IF($E306=0,FC.ServActiveVolumes!I713+SUMIF($E$8:$E$407,$B709,H$8:H$407),0),FC.ServActiveVolumes!I713)","v":2316.0231427742251},{"$f":"IF($C$4,IF($E306=0,FC.ServActiveVolumes!J713+SUMIF($E$8:$E$407,$B709,I$8:I$407),0),FC.ServActiveVolumes!J713)","v":3771.8066784347889},{"$f":"IF($C$4,IF($E306=0,FC.ServActiveVolumes!K713+SUMIF($E$8:$E$407,$B709,J$8:J$407),0),FC.ServActiveVolumes!K713)","v":3984.8916646711132},{"$f":"IF($C$4,IF($E306=0,FC.ServActiveVolumes!L713+SUMIF($E$8:$E$407,$B709,K$8:K$407),0),FC.ServActiveVolumes!L713)","v":7434.4807898310255}]
[302,"SD303","SD303: WES MISBO Connections   Internal   Non WECLA","OR",null,null,{"$f":"IF($C$4,IF($E309=0,FC.ServActiveVolumes!H716+SUMIF($E$8:$E$407,$B712,G$8:G$407),0),FC.ServActiveVolumes!H716)","v":27.85364364569962},{"$f":"IF($C$4,IF($E309=0,FC.ServActiveVolumes!I716+SUMIF($E$8:$E$407,$B712,H$8:H$407),0),FC.ServActiveVolumes!I716)","v":31.560787427573935},{"$f":"IF($C$4,IF($E309=0,FC.ServActiveVolumes!J716+SUMIF($E$8:$E$407,$B712,I$8:I$407),0),FC.ServActiveVolumes!J716)","v":21.438875826955179},{"$f":"IF($C$4,IF($E309=0,FC.ServActiveVolumes!K716+SUMIF($E$8:$E$407,$B712,J$8:J$407),0),FC.ServActiveVolumes!K716)","v":0},{"$f":"IF($C$4,IF($E309=0,FC.ServActiveVolumes!L716+SUMIF($E$8:$E$407,$B712,K$8:K$407),0),FC.ServActiveVolumes!L716)","v":0}]
[311,"SD333","SD333: EBD ONBS rentals MISBO WECLA internal Costs","OR",null,null,{"$f":"IF($C$4,IF($E318=0,FC.ServActiveVolumes!H725+SUMIF($E$8:$E$407,$B721,G$8:G$407),0),FC.ServActiveVolumes!H725)","v":104.39586666666666},{"$f":"IF($C$4,IF($E318=0,FC.ServActiveVolumes!I725+SUMIF($E$8:$E$407,$B721,H$8:H$407),0),FC.ServActiveVolumes!I725)","v":109.23775101166922},{"$f":"IF($C$4,IF($E318=0,FC.ServActiveVolumes!J725+SUMIF($E$8:$E$407,$B721,I$8:I$407),0),FC.ServActiveVolumes!J725)","v":145.72865946139828},{"$f":"IF($C$4,IF($E318=0,FC.ServActiveVolumes!K725+SUMIF($E$8:$E$407,$B721,J$8:J$407),0),FC.ServActiveVolumes!K725)","v":227.28187036484516},{"$f":"IF($C$4,IF($E318=0,FC.ServActiveVolumes!L725+SUMIF($E$8:$E$407,$B721,K$8:K$407),0),FC.ServActiveVolumes!L725)","v":279.02079338808539}]
[316,"SD221","SD221: WES BES EBD MBO Main link Internal WECLA","OR",null,null,{"$f":"IF($C$4,IF($E323=0,FC.ServActiveVolumes!H730+SUMIF($E$8:$E$407,$B726,G$8:G$407),0),FC.ServActiveVolumes!H730)","v":1403.1300264635804},{"$f":"IF($C$4,IF($E323=0,FC.ServActiveVolumes!I730+SUMIF($E$8:$E$407,$B726,H$8:H$407),0),FC.ServActiveVolumes!I730)","v":1312.8467174589794},{"$f":"IF($C$4,IF($E323=0,FC.ServActiveVolumes!J730+SUMIF($E$8:$E$407,$B726,I$8:I$407),0),FC.ServActiveVolumes!J730)","v":1063.1978402075895},{"$f":"IF($C$4,IF($E323=0,FC.ServActiveVolumes!K730+SUMIF($E$8:$E$407,$B726,J$8:J$407),0),FC.ServActiveVolumes!K730)","v":899.18309903377724},{"$f":"IF($C$4,IF($E323=0,FC.ServActiveVolumes!L730+SUMIF($E$8:$E$407,$B726,K$8:K$407),0),FC.ServActiveVolumes!L730)","v":1117.0507586429735}]
[321,"SD226","SD226: Optical Services Main link External WECLA","OR",null,null,{"$f":"IF($C$4,IF($E328=0,FC.ServActiveVolumes!H735+SUMIF($E$8:$E$407,$B731,G$8:G$407),0),FC.ServActiveVolumes!H735)","v":788.0071445667503},{"$f":"IF($C$4,IF($E328=0,FC.ServActiveVolumes!I735+SUMIF($E$8:$E$407,$B731,H$8:H$407),0),FC.ServActiveVolumes!I735)","v":920.56636239247598},{"$f":"IF($C$4,IF($E328=0,FC.ServActiveVolumes!J735+SUMIF($E$8:$E$407,$B731,I$8:I$407),0),FC.ServActiveVolumes!J735)","v":1193.7593014212196},{"$f":"IF($C$4,IF($E328=0,FC.ServActiveVolumes!K735+SUMIF($E$8:$E$407,$B731,J$8:J$407),0),FC.ServActiveVolumes!K735)","v":1667.8262992314021},{"$f":"IF($C$4,IF($E328=0,FC.ServActiveVolumes!L735+SUMIF($E$8:$E$407,$B731,K$8:K$407),0),FC.ServActiveVolumes!L735)","v":2853.7789194030179}]
[325,"SD212","SD212: oth ether services   1Gb rental External WECLA","OR",null,null,{"$f":"IF($C$4,IF($E332=0,FC.ServActiveVolumes!H739+SUMIF($E$8:$E$407,$B735,G$8:G$407),0),FC.ServActiveVolumes!H739)","v":3.1466666666666665},{"$f":"IF($C$4,IF($E332=0,FC.ServActiveVolumes!I739+SUMIF($E$8:$E$407,$B735,H$8:H$407),0),FC.ServActiveVolumes!I739)","v":2.915063201552643},{"$f":"IF($C$4,IF($E332=0,FC.ServActiveVolumes!J739+SUMIF($E$8:$E$407,$B735,I$8:I$407),0),FC.ServActiveVolumes!J739)","v":2.0519745106144525},{"$f":"IF($C$4,IF($E332=0,FC.ServActiveVolumes!K739+SUMIF($E$8:$E$407,$B735,J$8:J$407),0),FC.ServActiveVolumes!K739)","v":1.031468686948001},{"$f":"IF($C$4,IF($E332=0,FC.ServActiveVolumes!L739+SUMIF($E$8:$E$407,$B735,K$8:K$407),0),FC.ServActiveVolumes!L739)","v":0.37751018230333611}]
[328,"SD216","SD216: Optical Services conns External WECLA","OR",null,null,{"$f":"IF($C$4,IF($E335=0,FC.ServActiveVolumes!H742+SUMIF($E$8:$E$407,$B738,G$8:G$407),0),FC.ServActiveVolumes!H742)","v":40.391999999999996},{"$f":"IF($C$4,IF($E335=0,FC.ServActiveVolumes!I742+SUMIF($E$8:$E$407,$B738,H$8:H$407),0),FC.ServActiveVolumes!I742)","v":34.128566899427526},{"$f":"IF($C$4,IF($E335=0,FC.ServActiveVolumes!J742+SUMIF($E$8:$E$407,$B738,I$8:I$407),0),FC.ServActiveVolumes!J742)","v":45.499918546361343},{"$f":"IF($C$4,IF($E335=0,FC.ServActiveVolumes!K742+SUMIF($E$8:$E$407,$B738,J$8:J$407),0),FC.ServActiveVolumes!K742)","v":64.20968456135374},{"$f":"IF($C$4,IF($E335=0,FC.ServActiveVolumes!L742+SUMIF($E$8:$E$407,$B738,K$8:K$407),0),FC.ServActiveVolumes!L742)","v":56.994465196580933}]
[334,"Z3","Z3: EAD LA 10Gb Rental Internal Non WECLA","OR",null,null,{"$f":"IF($C$4,IF($E341=0,FC.ServActiveVolumes!H748+SUMIF($E$8:$E$407,$B744,G$8:G$407),0),FC.ServActiveVolumes!H748)","v":0},{"$f":"IF($C$4,IF($E341=0,FC.ServActiveVolumes!I748+SUMIF($E$8:$E$407,$B744,H$8:H$407),0),FC.ServActiveVolumes!I748)","v":9.0090307017543871},{"$f":"IF($C$4,IF($E341=0,FC.ServActiveVolumes!J748+SUMIF($E$8:$E$407,$B744,I$8:I$407),0),FC.ServActiveVolumes!J748)","v":291.19535964912279},{"$f":"IF($C$4,IF($E341=0,FC.ServActiveVolumes!K748+SUMIF($E$8:$E$407,$B744,J$8:J$407),0),FC.ServActiveVolumes!K748)","v":547.88959071690158},{"$f":"IF($C$4,IF($E341=0,FC.ServActiveVolumes!L748+SUMIF($E$8:$E$407,$B744,K$8:K$407),0),FC.ServActiveVolumes!L748)","v":822.02099664000752}]
[339,"Z8","Z8: EAD LA 10Gb Rental External WECLA","OR",null,null,{"$f":"IF($C$4,IF($E346=0,FC.ServActiveVolumes!H753+SUMIF($E$8:$E$407,$B749,G$8:G$407),0),FC.ServActiveVolumes!H753)","v":0},{"$f":"IF($C$4,IF($E346=0,FC.ServActiveVolumes!I753+SUMIF($E$8:$E$407,$B749,H$8:H$407),0),FC.ServActiveVolumes!I753)","v":0.56053515295543066},{"$f":"IF($C$4,IF($E346=0,FC.ServActiveVolumes!J753+SUMIF($E$8:$E$407,$B749,I$8:I$407),0),FC.ServActiveVolumes!J753)","v":6.8316523334682113},{"$f":"IF($C$4,IF($E346=0,FC.ServActiveVolumes!K753+SUMIF($E$8:$E$407,$B749,J$8:J$407),0),FC.ServActiveVolumes!K753)","v":181.79300077375083},{"$f":"IF($C$4,IF($E346=0,FC.ServActiveVolumes!L753+SUMIF($E$8:$E$407,$B749,K$8:K$407),0),FC.ServActiveVolumes!L753)","v":503.57060468494961}]
[344,"Z13","Z13: EAD Other 10Gb Connection Internal WECLA","OR",null,null,{"$f":"IF($C$4,IF($E351=0,FC.ServActiveVolumes!H758+SUMIF($E$8:$E$407,$B754,G$8:G$407),0),FC.ServActiveVolumes!H758)","v":0},{"$f":"IF($C$4,IF($E351=0,FC.ServActiveVolumes!I758+SUMIF($E$8:$E$407,$B754,H$8:H$407),0),FC.ServActiveVolumes!I758)","v":7.3021235521235628E-2},{"$f":"IF($C$4,IF($E351=0,FC.ServActiveVolumes!J758+SUMIF($E$8:$E$407,$B754,I$8:I$407),0),FC.ServActiveVolumes!J758)","v":4.6747462686567145},{"$f":"IF($C$4,IF($E351=0,FC.ServActiveVolumes!K758+SUMIF($E$8:$E$407,$B754,J$8:J$407),0),FC.ServActiveVolumes!K758)","v":41.301214280597002},{"$f":"IF($C$4,IF($E351=0,FC.ServActiveVolumes!L758+SUMIF($E$8:$E$407,$B754,K$8:K$407),0),FC.ServActiveVolumes!L758)","v":44.360563486567145}]
[351,"P4","Passive 4 - EAD LA 1000Mbit/s Rental External","OR",null,null,{"$f":"IF($C$4,IF($E358=0,FC.ServActiveVolumes!H765+SUMIF($E$8:$E$407,$B761,G$8:G$407),0),FC.ServActiveVolumes!H765)","v":0},{"$f":"IF($C$4,IF($E358=0,FC.ServActiveVolumes!I765+SUMIF($E$8:$E$407,$B761,H$8:H$407),0),FC.ServActiveVolumes!I765)","v":0},{"$f":"IF($C$4,IF($E358=0,FC.ServActiveVolumes!J765+SUMIF($E$8:$E$407,$B761,I$8:I$407),0),FC.ServActiveVolumes!J765)","v":0},{"$f":"IF($C$4,IF($E358=0,FC.ServActiveVolumes!K765+SUMIF($E$8:$E$407,$B761,J$8:J$407),0),FC.ServActiveVolumes!K765)","v":0},{"$f":"IF($C$4,IF($E358=0,FC.ServActiveVolumes!L765+SUMIF($E$8:$E$407,$B761,K$8:K$407),0),FC.ServActiveVolumes!L765)","v":878.56926917317389}]
[356,"P9","Passive 9 - WES MISBO Rental Internal","OR",null,null,{"$f":"IF($C$4,IF($E363=0,FC.ServActiveVolumes!H770+SUMIF($E$8:$E$407,$B766,G$8:G$407),0),FC.ServActiveVolumes!H770)","v":0},{"$f":"IF($C$4,IF($E363=0,FC.ServActiveVolumes!I770+SUMIF($E$8:$E$407,$B766,H$8:H$407),0),FC.ServActiveVolumes!I770)","v":0},{"$f":"IF($C$4,IF($E363=0,FC.ServActiveVolumes!J770+SUMIF($E$8:$E$407,$B766,I$8:I$407),0),FC.ServActiveVolumes!J770)","v":0},{"$f":"IF($C$4,IF($E363=0,FC.ServActiveVolumes!K770+SUMIF($E$8:$E$407,$B766,J$8:J$407),0),FC.ServActiveVolumes!K770)","v":0},{"$f":"IF($C$4,IF($E363=0,FC.ServActiveVolumes!L770+SUMIF($E$8:$E$407,$B766,K$8:K$407),0),FC.ServActiveVolumes!L770)","v":0}]
[361,"P14","Passive 14 - OSA Rental External","OR",null,null,{"$f":"IF($C$4,IF($E368=0,FC.ServActiveVolumes!H775+SUMIF($E$8:$E$407,$B771,G$8:G$407),0),FC.ServActiveVolumes!H775)","v":0},{"$f":"IF($C$4,IF($E368=0,FC.ServActiveVolumes!I775+SUMIF($E$8:$E$407,$B771,H$8:H$407),0),FC.ServActiveVolumes!I775)","v":0},{"$f":"IF($C$4,IF($E368=0,FC.ServActiveVolumes!J775+SUMIF($E$8:$E$407,$B771,I$8:I$407),0),FC.ServActiveVolumes!J775)","v":0},{"$f":"IF($C$4,IF($E368=0,FC.ServActiveVolumes!K775+SUMIF($E$8:$E$407,$B771,J$8:J$407),0),FC.ServActiveVolumes!K775)","v":0},{"$f":"IF($C$4,IF($E368=0,FC.ServActiveVolumes!L775+SUMIF($E$8:$E$407,$B771,K$8:K$407),0),FC.ServActiveVolumes!L775)","v":0}]
[367,"P20","Passive 20 - EBD 1000Mbit/s Connection External","OR",null,null,{"$f":"IF($C$4,IF($E374=0,FC.ServActiveVolumes!H781+SUMIF($E$8:$E$407,$B777,G$8:G$407),0),FC.ServActiveVolumes!H781)","v":0},{"$f":"IF($C$4,IF($E374=0,FC.ServActiveVolumes!I781+SUMIF($E$8:$E$407,$B777,H$8:H$407),0),FC.ServActiveVolumes!I781)","v":0},{"$f":"IF($C$4,IF($E374=0,FC.ServActiveVolumes!J781+SUMIF($E$8:$E$407,$B777,I$8:I$407),0),FC.ServActiveVolumes!J781)","v":0},{"$f":"IF($C$4,IF($E374=0,FC.ServActiveVolumes!K781+SUMIF($E$8:$E$407,$B777,J$8:J$407),0),FC.ServActiveVolumes!K781)","v":0},{"$f":"IF($C$4,IF($E374=0,FC.ServActiveVolumes!L781+SUMIF($E$8:$E$407,$B777,K$8:K$407),0),FC.ServActiveVolumes!L781)","v":0}]
[370,"P23","Passive 23 - EBD MISBO Connection Internal","OR",null,null,{"$f":"IF($C$4,IF($E377=0,FC.ServActiveVolumes!H784+SUMIF($E$8:$E$407,$B780,G$8:G$407),0),FC.ServActiveVolumes!H784)","v":0},{"$f":"IF($C$4,IF($E377=0,FC.ServActiveVolumes!I784+SUMIF($E$8:$E$407,$B780,H$8:H$407),0),FC.ServActiveVolumes!I784)","v":0},{"$f":"IF($C$4,IF($E377=0,FC.ServActiveVolumes!J784+SUMIF($E$8:$E$407,$B780,I$8:I$407),0),FC.ServActiveVolumes!J784)","v":0},{"$f":"IF($C$4,IF($E377=0,FC.ServActiveVolumes!K784+SUMIF($E$8:$E$407,$B780,J$8:J$407),0),FC.ServActiveVolumes!K784)","v":0},{"$f":"IF($C$4,IF($E377=0,FC.ServActiveVolumes!L784+SUMIF($E$8:$E$407,$B780,K$8:K$407),0),FC.ServActiveVolumes!L784)","v":0}]
[371,"P24","Passive 24 - EBD MISBO Connection External","OR",null,null,{"$f":"IF($C$4,IF($E378=0,FC.ServActiveVolumes!H785+SUMIF($E$8:$E$407,$B781,G$8:G$407),0),FC.ServActiveVolumes!H785)","v":0},{"$f":"IF($C$4,IF($E378=0,FC.ServActiveVolumes!I785+SUMIF($E$8:$E$407,$B781,H$8:H$407),0),FC.ServActiveVolumes!I785)","v":0},{"$f":"IF($C$4,IF($E378=0,FC.ServActiveVolumes!J785+SUMIF($E$8:$E$407,$B781,I$8:I$407),0),FC.ServActiveVolumes!J785)","v":0},{"$f":"IF($C$4,IF($E378=0,FC.ServActiveVolumes!K785+SUMIF($E$8:$E$407,$B781,J$8:J$407),0),FC.ServActiveVolumes!K785)","v":0},{"$f":"IF($C$4,IF($E378=0,FC.ServActiveVolumes!L785+SUMIF($E$8:$E$407,$B781,K$8:K$407),0),FC.ServActiveVolumes!L785)","v":0}]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal","OR",null,null,{"$f":"IF($C$4,IF($E379=0,FC.ServActiveVolumes!H786+SUMIF($E$8:$E$407,$B782,G$8:G$407),0),FC.ServActiveVolumes!H786)","v":0},{"$f":"IF($C$4,IF($E379=0,FC.ServActiveVolumes!I786+SUMIF($E$8:$E$407,$B782,H$8:H$407),0),FC.ServActiveVolumes!I786)","v":0},{"$f":"IF($C$4,IF($E379=0,FC.ServActiveVolumes!J786+SUMIF($E$8:$E$407,$B782,I$8:I$407),0),FC.ServActiveVolumes!J786)","v":0},{"$f":"IF($C$4,IF($E379=0,FC.ServActiveVolumes!K786+SUMIF($E$8:$E$407,$B782,J$8:J$407),0),FC.ServActiveVolumes!K786)","v":0},{"$f":"IF($C$4,IF($E379=0,FC.ServActiveVolumes!L786+SUMIF($E$8:$E$407,$B782,K$8:K$407),0),FC.ServActiveVolumes!L786)","v":0}]
[373,"P26","Passive 26 - EAD 10Gbit/s Rental External","OR",null,null,{"$f":"IF($C$4,IF($E380=0,FC.ServActiveVolumes!H787+SUMIF($E$8:$E$407,$B783,G$8:G$407),0),FC.ServActiveVolumes!H787)","v":0},{"$f":"IF($C$4,IF($E380=0,FC.ServActiveVolumes!I787+SUMIF($E$8:$E$407,$B783,H$8:H$407),0),FC.ServActiveVolumes!I787)","v":0},{"$f":"IF($C$4,IF($E380=0,FC.ServActiveVolumes!J787+SUMIF($E$8:$E$407,$B783,I$8:I$407),0),FC.ServActiveVolumes!J787)","v":0},{"$f":"IF($C$4,IF($E380=0,FC.ServActiveVolumes!K787+SUMIF($E$8:$E$407,$B783,J$8:J$407),0),FC.ServActiveVolumes!K787)","v":0},{"$f":"IF($C$4,IF($E380=0,FC.ServActiveVolumes!L787+SUMIF($E$8:$E$407,$B783,K$8:K$407),0),FC.ServActiveVolumes!L787)","v":0}]
[374,"P27","Passive 27 - EAD LA 10Gbit/s Rental Internal","OR",null,null,{"$f":"IF($C$4,IF($E381=0,FC.ServActiveVolumes!H788+SUMIF($E$8:$E$407,$B784,G$8:G$407),0),FC.ServActiveVolumes!H788)","v":0},{"$f":"IF($C$4,IF($E381=0,FC.ServActiveVolumes!I788+SUMIF($E$8:$E$407,$B784,H$8:H$407),0),FC.ServActiveVolumes!I788)","v":0},{"$f":"IF($C$4,IF($E381=0,FC.ServActiveVolumes!J788+SUMIF($E$8:$E$407,$B784,I$8:I$407),0),FC.ServActiveVolumes!J788)","v":0},{"$f":"IF($C$4,IF($E381=0,FC.ServActiveVolumes!K788+SUMIF($E$8:$E$407,$B784,J$8:J$407),0),FC.ServActiveVolumes!K788)","v":0},{"$f":"IF($C$4,IF($E381=0,FC.ServActiveVolumes!L788+SUMIF($E$8:$E$407,$B784,K$8:K$407),0),FC.ServActiveVolumes!L788)","v":0}]
[375,"P28","Passive 28 - EAD LA 10Gbit/s Rental External","OR",null,null,{"$f":"IF($C$4,IF($E382=0,FC.ServActiveVolumes!H789+SUMIF($E$8:$E$407,$B785,G$8:G$407),0),FC.ServActiveVolumes!H789)","v":0},{"$f":"IF($C$4,IF($E382=0,FC.ServActiveVolumes!I789+SUMIF($E$8:$E$407,$B785,H$8:H$407),0),FC.ServActiveVolumes!I789)","v":0},{"$f":"IF($C$4,IF($E382=0,FC.ServActiveVolumes!J789+SUMIF($E$8:$E$407,$B785,I$8:I$407),0),FC.ServActiveVolumes!J789)","v":0},{"$f":"IF($C$4,IF($E382=0,FC.ServActiveVolumes!K789+SUMIF($E$8:$E$407,$B785,J$8:J$407),0),FC.ServActiveVolumes!K789)","v":0},{"$f":"IF($C$4,IF($E382=0,FC.ServActiveVolumes!L789+SUMIF($E$8:$E$407,$B785,K$8:K$407),0),FC.ServActiveVolumes!L789)","v":0}]
[376,"P29","Passive 29 - EAD 10Gbit/s Connection Internal","OR",null,null,{"$f":"IF($C$4,IF($E383=0,FC.ServActiveVolumes!H790+SUMIF($E$8:$E$407,$B786,G$8:G$407),0),FC.ServActiveVolumes!H790)","v":0},{"$f":"IF($C$4,IF($E383=0,FC.ServActiveVolumes!I790+SUMIF($E$8:$E$407,$B786,H$8:H$407),0),FC.ServActiveVolumes!I790)","v":0},{"$f":"IF($C$4,IF($E383=0,FC.ServActiveVolumes!J790+SUMIF($E$8:$E$407,$B786,I$8:I$407),0),FC.ServActiveVolumes!J790)","v":0},{"$f":"IF($C$4,IF($E383=0,FC.ServActiveVolumes!K790+SUMIF($E$8:$E$407,$B786,J$8:J$407),0),FC.ServActiveVolumes!K790)","v":0},{"$f":"IF($C$4,IF($E383=0,FC.ServActiveVolumes!L790+SUMIF($E$8:$E$407,$B786,K$8:K$407),0),FC.ServActiveVolumes!L790)","v":0}]
[377,"P30","Passive 30 - EAD 10Gbit/s Connection External","OR",null,null,{"$f":"IF($C$4,IF($E384=0,FC.ServActiveVolumes!H791+SUMIF($E$8:$E$407,$B787,G$8:G$407),0),FC.ServActiveVolumes!H791)","v":0},{"$f":"IF($C$4,IF($E384=0,FC.ServActiveVolumes!I791+SUMIF($E$8:$E$407,$B787,H$8:H$407),0),FC.ServActiveVolumes!I791)","v":0},{"$f":"IF($C$4,IF($E384=0,FC.ServActiveVolumes!J791+SUMIF($E$8:$E$407,$B787,I$8:I$407),0),FC.ServActiveVolumes!J791)","v":0},{"$f":"IF($C$4,IF($E384=0,FC.ServActiveVolumes!K791+SUMIF($E$8:$E$407,$B787,J$8:J$407),0),FC.ServActiveVolumes!K791)","v":0},{"$f":"IF($C$4,IF($E384=0,FC.ServActiveVolumes!L791+SUMIF($E$8:$E$407,$B787,K$8:K$407),0),FC.ServActiveVolumes!L791)","v":0}]
[378,"P31","Passive 31 - EAD LA 10Gbit/s Connection Internal","OR",null,null,{"$f":"IF($C$4,IF($E385=0,FC.ServActiveVolumes!H792+SUMIF($E$8:$E$407,$B788,G$8:G$407),0),FC.ServActiveVolumes!H792)","v":0},{"$f":"IF($C$4,IF($E385=0,FC.ServActiveVolumes!I792+SUMIF($E$8:$E$407,$B788,H$8:H$407),0),FC.ServActiveVolumes!I792)","v":0},{"$f":"IF($C$4,IF($E385=0,FC.ServActiveVolumes!J792+SUMIF($E$8:$E$407,$B788,I$8:I$407),0),FC.ServActiveVolumes!J792)","v":0},{"$f":"IF($C$4,IF($E385=0,FC.ServActiveVolumes!K792+SUMIF($E$8:$E$407,$B788,J$8:J$407),0),FC.ServActiveVolumes!K792)","v":0},{"$f":"IF($C$4,IF($E385=0,FC.ServActiveVolumes!L792+SUMIF($E$8:$E$407,$B788,K$8:K$407),0),FC.ServActiveVolumes!L792)","v":0}]
[379,"P32","Passive 32 - EAD LA 10Gbit/s Connection External","OR",null,null,{"$f":"IF($C$4,IF($E386=0,FC.ServActiveVolumes!H793+SUMIF($E$8:$E$407,$B789,G$8:G$407),0),FC.ServActiveVolumes!H793)","v":0},{"$f":"IF($C$4,IF($E386=0,FC.ServActiveVolumes!I793+SUMIF($E$8:$E$407,$B789,H$8:H$407),0),FC.ServActiveVolumes!I793)","v":0},{"$f":"IF($C$4,IF($E386=0,FC.ServActiveVolumes!J793+SUMIF($E$8:$E$407,$B789,I$8:I$407),0),FC.ServActiveVolumes!J793)","v":0},{"$f":"IF($C$4,IF($E386=0,FC.ServActiveVolumes!K793+SUMIF($E$8:$E$407,$B789,J$8:J$407),0),FC.ServActiveVolumes!K793)","v":0},{"$f":"IF($C$4,IF($E386=0,FC.ServActiveVolumes!L793+SUMIF($E$8:$E$407,$B789,K$8:K$407),0),FC.ServActiveVolumes!L793)","v":0}]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal","OR",null,null,{"$f":"IF($C$4,IF($E387=0,FC.ServActiveVolumes!H794+SUMIF($E$8:$E$407,$B790,G$8:G$407),0),FC.ServActiveVolumes!H794)","v":0},{"$f":"IF($C$4,IF($E387=0,FC.ServActiveVolumes!I794+SUMIF($E$8:$E$407,$B790,H$8:H$407),0),FC.ServActiveVolumes!I794)","v":0},{"$f":"IF($C$4,IF($E387=0,FC.ServActiveVolumes!J794+SUMIF($E$8:$E$407,$B790,I$8:I$407),0),FC.ServActiveVolumes!J794)","v":0},{"$f":"IF($C$4,IF($E387=0,FC.ServActiveVolumes!K794+SUMIF($E$8:$E$407,$B790,J$8:J$407),0),FC.ServActiveVolumes!K794)","v":0},{"$f":"IF($C$4,IF($E387=0,FC.ServActiveVolumes!L794+SUMIF($E$8:$E$407,$B790,K$8:K$407),0),FC.ServActiveVolumes!L794)","v":4.1909350767966274}]
[381,"P34","Passive 34 - WES 1000Mbit/s Rental External","OR",null,null,{"$f":"IF($C$4,IF($E388=0,FC.ServActiveVolumes!H795+SUMIF($E$8:$E$407,$B791,G$8:G$407),0),FC.ServActiveVolumes!H795)","v":0},{"$f":"IF($C$4,IF($E388=0,FC.ServActiveVolumes!I795+SUMIF($E$8:$E$407,$B791,H$8:H$407),0),FC.ServActiveVolumes!I795)","v":0},{"$f":"IF($C$4,IF($E388=0,FC.ServActiveVolumes!J795+SUMIF($E$8:$E$407,$B791,I$8:I$407),0),FC.ServActiveVolumes!J795)","v":0},{"$f":"IF($C$4,IF($E388=0,FC.ServActiveVolumes!K795+SUMIF($E$8:$E$407,$B791,J$8:J$407),0),FC.ServActiveVolumes!K795)","v":0},{"$f":"IF($C$4,IF($E388=0,FC.ServActiveVolumes!L795+SUMIF($E$8:$E$407,$B791,K$8:K$407),0),FC.ServActiveVolumes!L795)","v":4.1214521918181175}]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal","OR",null,null,{"$f":"IF($C$4,IF($E389=0,FC.ServActiveVolumes!H796+SUMIF($E$8:$E$407,$B792,G$8:G$407),0),FC.ServActiveVolumes!H796)","v":0},{"$f":"IF($C$4,IF($E389=0,FC.ServActiveVolumes!I796+SUMIF($E$8:$E$407,$B792,H$8:H$407),0),FC.ServActiveVolumes!I796)","v":0},{"$f":"IF($C$4,IF($E389=0,FC.ServActiveVolumes!J796+SUMIF($E$8:$E$407,$B792,I$8:I$407),0),FC.ServActiveVolumes!J796)","v":0},{"$f":"IF($C$4,IF($E389=0,FC.ServActiveVolumes!K796+SUMIF($E$8:$E$407,$B792,J$8:J$407),0),FC.ServActiveVolumes!K796)","v":0},{"$f":"IF($C$4,IF($E389=0,FC.ServActiveVolumes!L796+SUMIF($E$8:$E$407,$B792,K$8:K$407),0),FC.ServActiveVolumes!L796)","v":2.0605731311728497}]
[383,"P36","Passive 36 - BES 1000Mbit/s Rental External","OR",null,null,{"$f":"IF($C$4,IF($E390=0,FC.ServActiveVolumes!H797+SUMIF($E$8:$E$407,$B793,G$8:G$407),0),FC.ServActiveVolumes!H797)","v":0},{"$f":"IF($C$4,IF($E390=0,FC.ServActiveVolumes!I797+SUMIF($E$8:$E$407,$B793,H$8:H$407),0),FC.ServActiveVolumes!I797)","v":0},{"$f":"IF($C$4,IF($E390=0,FC.ServActiveVolumes!J797+SUMIF($E$8:$E$407,$B793,I$8:I$407),0),FC.ServActiveVolumes!J797)","v":0},{"$f":"IF($C$4,IF($E390=0,FC.ServActiveVolumes!K797+SUMIF($E$8:$E$407,$B793,J$8:J$407),0),FC.ServActiveVolumes!K797)","v":0},{"$f":"IF($C$4,IF($E390=0,FC.ServActiveVolumes!L797+SUMIF($E$8:$E$407,$B793,K$8:K$407),0),FC.ServActiveVolumes!L797)","v":28.026278737822647}]
[384,"P37","Passive 37 - BES MISBO Rental Internal","OR",null,null,{"$f":"IF($C$4,IF($E391=0,FC.ServActiveVolumes!H798+SUMIF($E$8:$E$407,$B794,G$8:G$407),0),FC.ServActiveVolumes!H798)","v":0},{"$f":"IF($C$4,IF($E391=0,FC.ServActiveVolumes!I798+SUMIF($E$8:$E$407,$B794,H$8:H$407),0),FC.ServActiveVolumes!I798)","v":0},{"$f":"IF($C$4,IF($E391=0,FC.ServActiveVolumes!J798+SUMIF($E$8:$E$407,$B794,I$8:I$407),0),FC.ServActiveVolumes!J798)","v":0},{"$f":"IF($C$4,IF($E391=0,FC.ServActiveVolumes!K798+SUMIF($E$8:$E$407,$B794,J$8:J$407),0),FC.ServActiveVolumes!K798)","v":0},{"$f":"IF($C$4,IF($E391=0,FC.ServActiveVolumes!L798+SUMIF($E$8:$E$407,$B794,K$8:K$407),0),FC.ServActiveVolumes!L798)","v":0}]
[385,"P38","Passive 38 - BES MISBO Rental External","OR",null,null,{"$f":"IF($C$4,IF($E392=0,FC.ServActiveVolumes!H799+SUMIF($E$8:$E$407,$B795,G$8:G$407),0),FC.ServActiveVolumes!H799)","v":0},{"$f":"IF($C$4,IF($E392=0,FC.ServActiveVolumes!I799+SUMIF($E$8:$E$407,$B795,H$8:H$407),0),FC.ServActiveVolumes!I799)","v":0},{"$f":"IF($C$4,IF($E392=0,FC.ServActiveVolumes!J799+SUMIF($E$8:$E$407,$B795,I$8:I$407),0),FC.ServActiveVolumes!J799)","v":0},{"$f":"IF($C$4,IF($E392=0,FC.ServActiveVolumes!K799+SUMIF($E$8:$E$407,$B795,J$8:J$407),0),FC.ServActiveVolumes!K799)","v":0},{"$f":"IF($C$4,IF($E392=0,FC.ServActiveVolumes!L799+SUMIF($E$8:$E$407,$B795,K$8:K$407),0),FC.ServActiveVolumes!L799)","v":0}]
[0,0,0,0,null,null,{"$f":"IF($C$4,IF($E393=0,FC.ServActiveVolumes!H800+SUMIF($E$8:$E$407,$B796,G$8:G$407),0),FC.ServActiveVolumes!H800)","v":0},{"$f":"IF($C$4,IF($E393=0,FC.ServActiveVolumes!I800+SUMIF($E$8:$E$407,$B796,H$8:H$407),0),FC.ServActiveVolumes!I800)","v":0},{"$f":"IF($C$4,IF($E393=0,FC.ServActiveVolumes!J800+SUMIF($E$8:$E$407,$B796,I$8:I$407),0),FC.ServActiveVolumes!J800)","v":0},{"$f":"IF($C$4,IF($E393=0,FC.ServActiveVolumes!K800+SUMIF($E$8:$E$407,$B796,J$8:J$407),0),FC.ServActiveVolumes!K800)","v":0},{"$f":"IF($C$4,IF($E393=0,FC.ServActiveVolumes!L800+SUMIF($E$8:$E$407,$B796,K$8:K$407),0),FC.ServActiveVolumes!L800)","v":0}]
[0,0,0,0,null,null,{"$f":"IF($C$4,IF($E394=0,FC.ServActiveVolumes!H801+SUMIF($E$8:$E$407,$B797,G$8:G$407),0),FC.ServActiveVolumes!H801)","v":0},{"$f":"IF($C$4,IF($E394=0,FC.ServActiveVolumes!I801+SUMIF($E$8:$E$407,$B797,H$8:H$407),0),FC.ServActiveVolumes!I801)","v":0},{"$f":"IF($C$4,IF($E394=0,FC.ServActiveVolumes!J801+SUMIF($E$8:$E$407,$B797,I$8:I$407),0),FC.ServActiveVolumes!J801)","v":0},{"$f":"IF($C$4,IF($E394=0,FC.ServActiveVolumes!K801+SUMIF($E$8:$E$407,$B797,J$8:J$407),0),FC.ServActiveVolumes!K801)","v":0},{"$f":"IF($C$4,IF($E394=0,FC.ServActiveVolumes!L801+SUMIF($E$8:$E$407,$B797,K$8:K$407),0),FC.ServActiveVolumes!L801)","v":0}]
[0,0,0,0,null,null,{"$f":"IF($C$4,IF($E395=0,FC.ServActiveVolumes!H802+SUMIF($E$8:$E$407,$B798,G$8:G$407),0),FC.ServActiveVolumes!H802)","v":0},{"$f":"IF($C$4,IF($E395=0,FC.ServActiveVolumes!I802+SUMIF($E$8:$E$407,$B798,H$8:H$407),0),FC.ServActiveVolumes!I802)","v":0},{"$f":"IF($C$4,IF($E395=0,FC.ServActiveVolumes!J802+SUMIF($E$8:$E$407,$B798,I$8:I$407),0),FC.ServActiveVolumes!J802)","v":0},{"$f":"IF($C$4,IF($E395=0,FC.ServActiveVolumes!K802+SUMIF($E$8:$E$407,$B798,J$8:J$407),0),FC.ServActiveVolumes!K802)","v":0},{"$f":"IF($C$4,IF($E395=0,FC.ServActiveVolumes!L802+SUMIF($E$8:$E$407,$B798,K$8:K$407),0),FC.ServActiveVolumes!L802)","v":0}]
[0,0,0,0,null,null,{"$f":"IF($C$4,IF($E396=0,FC.ServActiveVolumes!H803+SUMIF($E$8:$E$407,$B799,G$8:G$407),0),FC.ServActiveVolumes!H803)","v":0},{"$f":"IF($C$4,IF($E396=0,FC.ServActiveVolumes!I803+SUMIF($E$8:$E$407,$B799,H$8:H$407),0),FC.ServActiveVolumes!I803)","v":0},{"$f":"IF($C$4,IF($E396=0,FC.ServActiveVolumes!J803+SUMIF($E$8:$E$407,$B799,I$8:I$407),0),FC.ServActiveVolumes!J803)","v":0},{"$f":"IF($C$4,IF($E396=0,FC.ServActiveVolumes!K803+SUMIF($E$8:$E$407,$B799,J$8:J$407),0),FC.ServActiveVolumes!K803)","v":0},{"$f":"IF($C$4,IF($E396=0,FC.ServActiveVolumes!L803+SUMIF($E$8:$E$407,$B799,K$8:K$407),0),FC.ServActiveVolumes!L803)","v":0}]
[0,0,0,0,null,null,{"$f":"IF($C$4,IF($E397=0,FC.ServActiveVolumes!H804+SUMIF($E$8:$E$407,$B800,G$8:G$407),0),FC.ServActiveVolumes!H804)","v":0},{"$f":"IF($C$4,IF($E397=0,FC.ServActiveVolumes!I804+SUMIF($E$8:$E$407,$B800,H$8:H$407),0),FC.ServActiveVolumes!I804)","v":0},{"$f":"IF($C$4,IF($E397=0,FC.ServActiveVolumes!J804+SUMIF($E$8:$E$407,$B800,I$8:I$407),0),FC.ServActiveVolumes!J804)","v":0},{"$f":"IF($C$4,IF($E397=0,FC.ServActiveVolumes!K804+SUMIF($E$8:$E$407,$B800,J$8:J$407),0),FC.ServActiveVolumes!K804)","v":0},{"$f":"IF($C$4,IF($E397=0,FC.ServActiveVolumes!L804+SUMIF($E$8:$E$407,$B800,K$8:K$407),0),FC.ServActiveVolumes!L804)","v":0}]
[0,0,0,0,null,null,{"$f":"IF($C$4,IF($E398=0,FC.ServActiveVolumes!H805+SUMIF($E$8:$E$407,$B801,G$8:G$407),0),FC.ServActiveVolumes!H805)","v":0},{"$f":"IF($C$4,IF($E398=0,FC.ServActiveVolumes!I805+SUMIF($E$8:$E$407,$B801,H$8:H$407),0),FC.ServActiveVolumes!I805)","v":0},{"$f":"IF($C$4,IF($E398=0,FC.ServActiveVolumes!J805+SUMIF($E$8:$E$407,$B801,I$8:I$407),0),FC.ServActiveVolumes!J805)","v":0},{"$f":"IF($C$4,IF($E398=0,FC.ServActiveVolumes!K805+SUMIF($E$8:$E$407,$B801,J$8:J$407),0),FC.ServActiveVolumes!K805)","v":0},{"$f":"IF($C$4,IF($E398=0,FC.ServActiveVolumes!L805+SUMIF($E$8:$E$407,$B801,K$8:K$407),0),FC.ServActiveVolumes!L805)","v":0}]
[0,0,0,0,null,null,{"$f":"IF($C$4,IF($E399=0,FC.ServActiveVolumes!H806+SUMIF($E$8:$E$407,$B802,G$8:G$407),0),FC.ServActiveVolumes!H806)","v":0},{"$f":"IF($C$4,IF($E399=0,FC.ServActiveVolumes!I806+SUMIF($E$8:$E$407,$B802,H$8:H$407),0),FC.ServActiveVolumes!I806)","v":0},{"$f":"IF($C$4,IF($E399=0,FC.ServActiveVolumes!J806+SUMIF($E$8:$E$407,$B802,I$8:I$407),0),FC.ServActiveVolumes!J806)","v":0},{"$f":"IF($C$4,IF($E399=0,FC.ServActiveVolumes!K806+SUMIF($E$8:$E$407,$B802,J$8:J$407),0),FC.ServActiveVolumes!K806)","v":0},{"$f":"IF($C$4,IF($E399=0,FC.ServActiveVolumes!L806+SUMIF($E$8:$E$407,$B802,K$8:K$407),0),FC.ServActiveVolumes!L806)","v":0}]
[0,0,0,0,null,null,{"$f":"IF($C$4,IF($E400=0,FC.ServActiveVolumes!H807+SUMIF($E$8:$E$407,$B803,G$8:G$407),0),FC.ServActiveVolumes!H807)","v":0},{"$f":"IF($C$4,IF($E400=0,FC.ServActiveVolumes!I807+SUMIF($E$8:$E$407,$B803,H$8:H$407),0),FC.ServActiveVolumes!I807)","v":0},{"$f":"IF($C$4,IF($E400=0,FC.ServActiveVolumes!J807+SUMIF($E$8:$E$407,$B803,I$8:I$407),0),FC.ServActiveVolumes!J807)","v":0},{"$f":"IF($C$4,IF($E400=0,FC.ServActiveVolumes!K807+SUMIF($E$8:$E$407,$B803,J$8:J$407),0),FC.ServActiveVolumes!K807)","v":0},{"$f":"IF($C$4,IF($E400=0,FC.ServActiveVolumes!L807+SUMIF($E$8:$E$407,$B803,K$8:K$407),0),FC.ServActiveVolumes!L807)","v":0}]
[0,0,0,0,null,null,{"$f":"IF($C$4,IF($E401=0,FC.ServActiveVolumes!H808+SUMIF($E$8:$E$407,$B804,G$8:G$407),0),FC.ServActiveVolumes!H808)","v":0},{"$f":"IF($C$4,IF($E401=0,FC.ServActiveVolumes!I808+SUMIF($E$8:$E$407,$B804,H$8:H$407),0),FC.ServActiveVolumes!I808)","v":0},{"$f":"IF($C$4,IF($E401=0,FC.ServActiveVolumes!J808+SUMIF($E$8:$E$407,$B804,I$8:I$407),0),FC.ServActiveVolumes!J808)","v":0},{"$f":"IF($C$4,IF($E401=0,FC.ServActiveVolumes!K808+SUMIF($E$8:$E$407,$B804,J$8:J$407),0),FC.ServActiveVolumes!K808)","v":0},{"$f":"IF($C$4,IF($E401=0,FC.ServActiveVolumes!L808+SUMIF($E$8:$E$407,$B804,K$8:K$407),0),FC.ServActiveVolumes!L808)","v":0}]
[0,0,0,0,null,null,{"$f":"IF($C$4,IF($E402=0,FC.ServActiveVolumes!H809+SUMIF($E$8:$E$407,$B805,G$8:G$407),0),FC.ServActiveVolumes!H809)","v":0},{"$f":"IF($C$4,IF($E402=0,FC.ServActiveVolumes!I809+SUMIF($E$8:$E$407,$B805,H$8:H$407),0),FC.ServActiveVolumes!I809)","v":0},{"$f":"IF($C$4,IF($E402=0,FC.ServActiveVolumes!J809+SUMIF($E$8:$E$407,$B805,I$8:I$407),0),FC.ServActiveVolumes!J809)","v":0},{"$f":"IF($C$4,IF($E402=0,FC.ServActiveVolumes!K809+SUMIF($E$8:$E$407,$B805,J$8:J$407),0),FC.ServActiveVolumes!K809)","v":0},{"$f":"IF($C$4,IF($E402=0,FC.ServActiveVolumes!L809+SUMIF($E$8:$E$407,$B805,K$8:K$407),0),FC.ServActiveVolumes!L809)","v":0}]
[0,0,0,0,null,null,{"$f":"IF($C$4,IF($E403=0,FC.ServActiveVolumes!H810+SUMIF($E$8:$E$407,$B806,G$8:G$407),0),FC.ServActiveVolumes!H810)","v":0},{"$f":"IF($C$4,IF($E403=0,FC.ServActiveVolumes!I810+SUMIF($E$8:$E$407,$B806,H$8:H$407),0),FC.ServActiveVolumes!I810)","v":0},{"$f":"IF($C$4,IF($E403=0,FC.ServActiveVolumes!J810+SUMIF($E$8:$E$407,$B806,I$8:I$407),0),FC.ServActiveVolumes!J810)","v":0},{"$f":"IF($C$4,IF($E403=0,FC.ServActiveVolumes!K810+SUMIF($E$8:$E$407,$B806,J$8:J$407),0),FC.ServActiveVolumes!K810)","v":0},{"$f":"IF($C$4,IF($E403=0,FC.ServActiveVolumes!L810+SUMIF($E$8:$E$407,$B806,K$8:K$407),0),FC.ServActiveVolumes!L810)","v":0}]
[0,0,0,0,null,null,{"$f":"IF($C$4,IF($E404=0,FC.ServActiveVolumes!H811+SUMIF($E$8:$E$407,$B807,G$8:G$407),0),FC.ServActiveVolumes!H811)","v":0},{"$f":"IF($C$4,IF($E404=0,FC.ServActiveVolumes!I811+SUMIF($E$8:$E$407,$B807,H$8:H$407),0),FC.ServActiveVolumes!I811)","v":0},{"$f":"IF($C$4,IF($E404=0,FC.ServActiveVolumes!J811+SUMIF($E$8:$E$407,$B807,I$8:I$407),0),FC.ServActiveVolumes!J811)","v":0},{"$f":"IF($C$4,IF($E404=0,FC.ServActiveVolumes!K811+SUMIF($E$8:$E$407,$B807,J$8:J$407),0),FC.ServActiveVolumes!K811)","v":0},{"$f":"IF($C$4,IF($E404=0,FC.ServActiveVolumes!L811+SUMIF($E$8:$E$407,$B807,K$8:K$407),0),FC.ServActiveVolumes!L811)","v":0}]
[0,0,0,0,null,null,{"$f":"IF($C$4,IF($E405=0,FC.ServActiveVolumes!H812+SUMIF($E$8:$E$407,$B808,G$8:G$407),0),FC.ServActiveVolumes!H812)","v":0},{"$f":"IF($C$4,IF($E405=0,FC.ServActiveVolumes!I812+SUMIF($E$8:$E$407,$B808,H$8:H$407),0),FC.ServActiveVolumes!I812)","v":0},{"$f":"IF($C$4,IF($E405=0,FC.ServActiveVolumes!J812+SUMIF($E$8:$E$407,$B808,I$8:I$407),0),FC.ServActiveVolumes!J812)","v":0},{"$f":"IF($C$4,IF($E405=0,FC.ServActiveVolumes!K812+SUMIF($E$8:$E$407,$B808,J$8:J$407),0),FC.ServActiveVolumes!K812)","v":0},{"$f":"IF($C$4,IF($E405=0,FC.ServActiveVolumes!L812+SUMIF($E$8:$E$407,$B808,K$8:K$407),0),FC.ServActiveVolumes!L812)","v":0}]
[0,0,0,0,null,null,{"$f":"IF($C$4,IF($E406=0,FC.ServActiveVolumes!H813+SUMIF($E$8:$E$407,$B809,G$8:G$407),0),FC.ServActiveVolumes!H813)","v":0},{"$f":"IF($C$4,IF($E406=0,FC.ServActiveVolumes!I813+SUMIF($E$8:$E$407,$B809,H$8:H$407),0),FC.ServActiveVolumes!I813)","v":0},{"$f":"IF($C$4,IF($E406=0,FC.ServActiveVolumes!J813+SUMIF($E$8:$E$407,$B809,I$8:I$407),0),FC.ServActiveVolumes!J813)","v":0},{"$f":"IF($C$4,IF($E406=0,FC.ServActiveVolumes!K813+SUMIF($E$8:$E$407,$B809,J$8:J$407),0),FC.ServActiveVolumes!K813)","v":0},{"$f":"IF($C$4,IF($E406=0,FC.ServActiveVolumes!L813+SUMIF($E$8:$E$407,$B809,K$8:K$407),0),FC.ServActiveVolumes!L813)","v":0}]
[{"$f":"IF(B810=0,0,A809+1)","v":0},0,0,0,null,null,{"$f":"IF($C$4,IF($E407=0,FC.ServActiveVolumes!H814+SUMIF($E$8:$E$407,$B810,G$8:G$407),0),FC.ServActiveVolumes!H814)","v":0},{"$f":"IF($C$4,IF($E407=0,FC.ServActiveVolumes!I814+SUMIF($E$8:$E$407,$B810,H$8:H$407),0),FC.ServActiveVolumes!I814)","v":0},{"$f":"IF($C$4,IF($E407=0,FC.ServActiveVolumes!J814+SUMIF($E$8:$E$407,$B810,I$8:I$407),0),FC.ServActiveVolumes!J814)","v":0},{"$f":"IF($C$4,IF($E407=0,FC.ServActiveVolumes!K814+SUMIF($E$8:$E$407,$B810,J$8:J$407),0),FC.ServActiveVolumes!K814)","v":0},{"$f":"IF($C$4,IF($E407=0,FC.ServActiveVolumes!L814+SUMIF($E$8:$E$407,$B810,K$8:K$407),0),FC.ServActiveVolumes!L814)","v":0}]

{"sheet":"Component volumes>>","index":24,"n_rows":3,"n_cols":9,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Component volumes",null,null,null,null,null,null,null," "]
["This section of the model converts service volume forecasts into component volume forecasts using volume usage factors"]

{"sheet":"Volume_UFs","index":25,"n_rows":125,"n_cols":403,"rows_kept":125,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400]
["Volume usage factors",null,null,{"$f":"TRANSPOSE(List_ServCode)","v":"SE371"},"SE745","SH371","SO371","ST371","SY371","SZ371","SE373","SO373","SE375","SE753","SO375","ST375","SE381","SH381","SO381","SE383","SE744","SH383","SO383","ST383","SY383","SZ383","SE385","SO385","SE388","SE752","SO388","ST388","SE391","SH391","SO391","SE746","SH372","ST372","SE754","ST376","SE432","SE438","SE743","SH432","SH438","SH440","SO432","SO438","ST438","SO400","SO402","SO403","SO404","SO409","SE760","SE765","SE434","SE761","SE766","SO434","SE436","SE751","SE762","SE767","SO436","ST436","SE763","SE768","SE439","SE764","SE769","SH439","SH441","SO439","ST439","SY439","SY764","SY765","SZ439","SPE371","SPO371","SPE373","SPO373","SPE375","SPO375","SPE383","SPO383","SPE385","SPO385","SPE388","SPO388","SPE434","SPO434","SPE436","SPO436","SPE439","SPO439","SQ103","SO417","SO418","SE417","SE418","SO413","SE413","SL136","SL137","SH417","SH418","ST413","SH413","SE740","SO473","SPO438","SE473","SO474","SE474","SO475","SE476","SO410","SE410","SO416","SE416","SQ100","SQ101","SQ102","SP371","SP373","SP383","SP385","SP372","SP374","SP439","SO411","SO421","SO461","SPE413","SG110","SG120","SG111","SG118","SG119","SG101","SG102","SG103","SG104","SG105","SG106","SG107","SG108","SG112","SG113","SG114","SG115","SG116","SG117","SG218","SG219","SG201","SG202","SG203","SG204","SG205","SG206","SG207","SG208","SG212","SG213","SG214","SG215","SG217","SE770","SE771","SE773","SE774","SG210","SG221","SG211","SO770","SO771","SO773","SO774","SO772","SO775","SG109","SO431","SD143","SD319","SD111","SD112","SD151","SD160","SD103","SD104","SD105","SD106","SD116","SD117","SD118","SD119","SD114","SD115","SD124","SD125","SD126","SD127","SD128","SD129","SD131","SD144","SD145","SD146","SD147","SD148","SD149","SD158","SD155","SD136","SD156","SD137","SD157","SD138","SD152","SD133","SD153","SD134","SD154","SD135","SD141","SD327","SD120","SD121","SD123","SD159","SD107","SD108","SD109","SD110","SD113","SD140","SD101","SD102","SD043","SD219","SD011","SD012","SD051","SD003","SD004","SD005","SD006","SD016","SD017","SD018","SD019","SD014","SD015","SD024","SD025","SD026","SD027","SD028","SD029","SD031","SD044","SD045","SD046","SD047","SD048","SD049","SD058","SD055","SD056","SD057","SD036","SD037","SD038","SD052","SD053","SD054","SD033","SD034","SD035","SD041","SD227","SD040","SD059","SD001","SD002","SD314","SD328","SD305","SD306","SD301","SD302","SD321","SD322","SD323","SD324","SD325","SD326","SD309","SD310","SD311","SD312","SD303","SD304","SD308","SD329","SD320","SD316","SD315","SD317","SD214","SD333","SD205","SD206","SD201","SD202","SD221","SD222","SD223","SD224","SD225","SD226","SD209","SD210","SD211","SD212","SD203","SD215","SD216","SD217","SD220","SD332","Z1","Z2","Z3","Z4","Z5","Z6","Z7","Z8","Z9","Z10","Z11","Z12","Z13","Z14","Z15","Z16","P1","P2","P3","P4","P5","P6","P7","P8","P9","P10","P11","P12","P13","P14","P15","P16","P17","P18","P19","P20","P21","P22","P23","P24","P25","P26","P27","P28","P29","P30","P31","P32","P33","P34","P35","P36","P37","P38",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UF_Volume",null,"Services",{"$f":"TRANSPOSE(List_ServNames)","v":"SE371: PPC rental 2Mbit link per km distribution"},"SE745: Netstream 16 LL 2mbit rentals Per km","SH371: PPC RBS rental 2Mbit link per km distribution","SO371: PC rental 2Mbit link per km distribution","ST371: Siteconnect rental 2Mbit link per km distribution","SY371: PPC rental 2Mbit CLZ link per km dist  ext","SZ371: PC rental 2Mbit CLZ link per km dist  int","SE373: PPC rental 34Mbit link per km distribution","SO373: PC rental 34Mbit link per km distribution","SE375: PPC rental 140Mbit link per km distribution","SE753: Netstream 16 LL 155mbit rentals Per km","SO375: PC rental 140Mbit link per km distribution","ST375: Site Connect PPC rental 140Mbit link km dist","SE381: PPC rental 64Kbit link","SH381: RBS PPC rental 64Kbit link","SO381: PC rental 64Kbit link","SE383: PPC rental 2Mbit link","SE744: Netstream 16 LL 2mbit rentals Links","SH383: PPC RBS rental 2Mbit link","SO383: PC rental 2Mbit link","ST383: Siteconnect PPC rental 2Mbit link","SY383: PPC rental 2Mbit CLZ link  et","SZ383: PC rental 2Mbit CLZ link  int","SE385: PPC rental 34Mbit link","SO385: PC rental 34Mbit link","SE388: PPC rental 140Mbit link","SE752: Netstream 16 LL 155mbit rentals Links","SO388: PC rental 140Mbit link","ST388: Site Connect PPC rental 140Mbit link","SE391: PPC rental 64Kbit Distribution","SH391: RBS PPC rental 64Kbit link per km transmission","SO391: PC rental 64Kbit link per km Distribution","SE746: Netstream 16 LL 2mbit rentals Trunk","SH372: PPC RBS rental 2Mbit link per km trunk","ST372: Siteconnect rental 2Mbit link per km trunk","SE754: Netstream 16 LL 155mbit rentals Trunk","ST376: Site Con PPC rental 140Mbit link per km trunk","SE432: PPC rental 64kbit link local end","SE438: PPC rental 2Mbit local end copper","SE743: Netstream 16 LL 2mbit rentals Local Ends","SH432: RBS rental 64kbit link local end","SH438: RBS rental 2Mbit local end copper","SH440: RBS rental 2Mb le copper   256k","SO432: PC rental 64kbit link local end","SO438: PC rental 2Mbit local end copper","ST438: Siteconnect PPC rental 2Mbit local end copper","SO400: External Customer Sited Handover connections","SO402: External Customer Sited Handover rentals","SO403: External In Span Handover rentals","SO404: 2 Meg bearer connection","SO409: 2 Meg bearer rentals","SE760: External 3rd Party POH Rental 64kbit","SE765: Extl 3rd Party POH Rental 64kbit eff","SE434: PPC rental 34Mbit link local end","SE761: External 3rd Party POH Rental 34 45mbit","SE766: Extl 3rd Party POH Rental 34 45mbit eff","SO434: PC rental 34Mbit link local end","SE436: PPC rental 140Mbit link local end","SE751: Netstream 16 LL 155mbit rentals LE","SE762: External 3rd Party POH Rental 155mbit","SE767: Extl 3rd Party POH Rental 155mbit eff","SO436: PC rental 140Mbit link local end","ST436: Site Connect 140Mbits rentals","SE763: External 3rd Party PoH Rental 2mbit Copper","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff","SE439: PPC rental 2Mbit local end fibre","SE764: External 3rd Party PoH Rental 2mbit Fibre","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff","SH439: RBS rental 2Mbit local end fibre","SH441: RBS rental 2Mb le fibre   256k","SO439: PC rental 2Mbit local end fibre","ST439: Siteconnect PPC rental 2Mbit local end fibre","SY439: PPC rental 2Mbit CLZ local end fibre  ext","SY764: External 3rd Party PoH Rental 2mbit CLZ","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff","SZ439: PC rental 2Mbit CLZ local end fibre  int","SPE371: Prot Path PPC rental 2Mbit link per km dist","SPO371: Prot Path PC rental 2Mbit link per km dist","SPE373: Prot Path PPC rental 34Mbit link per km dist","SPO373: Prot Path PC rental 34Mbit link per km dist","SPE375: Prot Path PPC rental 140Mbit link per km dist","SPO375: Prot Path PC rental 140Mbit link per km dist","SPE383: Prot Path PPC rental 2Mbit link","SPO383: Prot Path PC rental 2Mbit link","SPE385: Prot Path PPC rental 34Mbit link","SPO385: Prot Path PC rental 34Mbit link","SPE388: Prot Path PPC rental 140Mbit link","SPO388: Prot Path PC rental 140Mbit link","SPE434: Prot Path PPC rental 34Mbit local end","SPO434: Prot Path PC rental 34Mbit local end","SPE436: Prot Path PPC rental 140Mbit local end","SPO436: Prot Path PC rental 140Mbit local end","SPE439: Prot Path PPC rental 2Mbit local end fibre","SPO439: Prot Path PC rental 2Mbit local end fibre","SQ103: WS Low Tisbo Excess Construction","SO417: 64Kbit PC link connection cct prov  internal","SO418: 64kbit PC Re arranges","SE417: 64Kbit PPC new connection provision  external","SE418: 64kbit PPC Re arranges","SO413: 2Mbit PC link connection cct provision","SE413: 2Mbit PPC link connection cct provision","SL136: WH SDSL conns  MPF  TISBO","SL137: WH SDSL rentals  MPF   TISBO","SH417: 64Kbit RBS new connection cct provision  external","SH418: RBS 64Kbit PPC Re arranges","ST413: 2Mbit Siteconnect PPC link conn cct provision","SH413: RBS 2Mbit PPC link connection cct provision","SE740: Netstream 16 LL 2mbit connections","SO473: Separation   Diversity","SPO438: Prot Path PC rental 2Mbit local end copper","SE473: Separation   Diversity","SO474: Third Party Equipment PPC","SE474: Third Party Equipment PPC","SO475: Other Single Payment","SE476: Other single Payment  external","SO410: 34 45Mbit PPC link conn cct prov","SE410: 34 45Mbit PPC link conn cct provision","SO416: 140 155Mbit PPC link conn cct prov","SE416: 140 155Mbit PPC link conn cct prov","SQ100: WS Low Tisbo 3rd Pty Equipment Depn","SQ101: WS High Tisbo 3rd Pty Equipment Depn","SQ102: WS Very High Tisbo 3rd Pty Equipment Depn","SP371: PC rental 2Mb link km dist   Non SMP","SP373: PC rental 34Mb link km dist Non SMP","SP383: PC rental 2Mb link   Non SMP","SP385: PC rental 34Mbit link Non SMP","SP372: PC rnt 2Mb link per km trunk   Non SMP","SP374: PC rental 34Mb link km trunk Non SMP","SP439: PC rental 2Mb LE fibre   Non SMP","SO411: Analogue PC link connection cct prov","SO421: Analogue PC installation","SO461: Private circuit test systems","SPE413: 2Mbit PPC lnk Prot Path conn cct provision","SG110: PCs 34 45Mbit regional Trunk WECLA","SG120: PPCs 34 45Mbit regional Trunk WECLA","SG111: PCs 140 155Mbit regional Trunk WECLA","SG118: PPC rental 64kbit link per km regional trunk  ext","SG119: PC rental 64kbit link per km regional trunk  int","SG101: PPC rental 2Mbit link per km regional trunk","SG102: PC rental 2Mbit link per km regional trunk","SG103: PPC rent 2Mb CLZ link per km regional trunk  ext","SG104: PC rent 2Mbit CLZ link per km regional trunk  int","SG105: PPC Rental 34Mbit link per km regional trunk","SG106: PC rental 34Mbit link per km regional trunk","SG107: PPC rental 140Mbit link per km regional trunk","SG108: PC rental 140Mbit link per km regional trunk","SG112: Prot Path PPC rent 2Mb link per km regional trunk","SG113: Prot Path PC rent 2Mbit link per km regional trunk","SG114: Prot Path PPC rent 34Mb link per km regional trunk","SG115: Prot Path PC rent 34Mb link per km regional trunk","SG116: Prot Path PPC rent 140Mb link km regional trunk","SG117: Prot Path PC rent 140Mb link per km regional trunk","SG218: PPC rental 64kbit link per km national trunk  ext","SG219: PC rental 64kbit link per km national trunk  int","SG201: PPC rental 2Mbit link per km national trunk","SG202: PC rental 2Mbit link per km national trunk","SG203: PPC rent 2Mb CLZ link per km national trunk  ext","SG204: PC rent 2Mbit CLZ link per km national trunk  int","SG205: PPC Rental 34Mbit link per km national trunk","SG206: PC rental 34Mbit link per km national trunk","SG207: PPC rental 140Mbit link per km national trunk","SG208: PC rental 140Mbit link per km national trunk","SG212: Prot Path PPC rent 2Mb link per km national trunk","SG213: Prot Path PC rent 2Mbit link per km national trunk","SG214: Prot Path PPC rent 34Mb link per km national trunk","SG215: Prot Path PC rent 34Mb link per km national trunk","SG217: Prot Path PC rent 140Mb link per km national trunk","SE770: PPCs 34 45Mb Link WECLA","SE771: PPCs 34 45Mb Dist WECLA","SE773: PPCs 140 155Mb Link WECLA","SE774: PPCs 140 155Mb Dist WECLA","SG210: PPCs 34 45Mbit national Trunk WECLA","SG221: PPCs 34 45Mbit national Trunk WECLA","SG211: PCs 140 155Mbit national Trunk WECLA","SO770: PCs 34 45Mb Link WECLA","SO771: PPCs 34 45Mb Dist WECLA","SO773: PCs 140 155Mb Link WECLA","SO774: PCs 140 155Mb Dist WECLA","SO772: PPCs 34 45Mb Local Ends WECLA","SO775: PPCs 140 155Mb Local Ends WECLA","SG109: PC Rental 622Mbit link per km regional trunk","SO431: PC rental analogue link local end","SD143: EBD Rentals AISBO   External   Non WECLA","SD319: EBD ONBS Rentals AISBO   Internal   Non WECLA","SD111: BES 1Gb Rentals   External   Non WECLA","SD112: BES Other Bandwidth Rentals   External   Non WECLA","SD151: Other Ethernet Rentals   Internal   Non WECLA","SD160: BES 1Gb Rentals   Internal   Non WECLA","SD103: WES 10Mb Rentals   External   Non WECLA","SD104: WES 100Mb Rentals   External   Non WECLA","SD105: WES 1Gb Rentals   External   Non WECLA","SD106: WES Other Bandwidth Rentals   External   Non WECLA","SD116: WES 10Mb Rentals   Internal   Non WECLA","SD117: WES 100Mb Rentals   Internal   Non WECLA","SD118: WES 1Gb Rentals   Internal   Non WECLA","SD119: WES Other Bandwidth Rentals   Internal   Non WECLA","SD114: Ethernet Main Link Rentals   Internal   Non WECLA","SD115: Ethernet Main Link Rentals   External   Non WECLA","SD124: EAD Other 10Mb Rental   External   Non WECLA","SD125: EAD Other 100Mb Rental   External   Non WECLA","SD126: EAD Other 1Gb Rental   External   Non WECLA","SD127: EAD LA 10Mb Rentals   External   Non WECLA","SD128: EAD LA 100Mb Rentals   External   Non WECLA","SD129: EAD LA 1Gb Rentals   External   Non WECLA","SD131: Other Ethernet Rentals   External   Non WECLA","SD144: EAD Other 10Mb Rental   Internal   Non WECLA","SD145: EAD Other 100Mb Rental   Internal   Non WECLA","SD146: EAD Other 1Gb Rental   Internal   Non WECLA","SD147: EAD LA 10Mb Rentals   Internal   Non WECLA","SD148: EAD LA 100Mb Rentals   Internal   Non WECLA","SD149: EAD LA 1Gb Rentals   Internal   Non WECLA","SD158: AISBO Equipment Depreciation   Non WECLA","SD155: EAD LA 10Mb Connection   Internal   Non WECLA","SD136: EAD LA 10Mb Connection   External   Non WECLA","SD156: EAD LA 100Mb Connection   Internal   Non WECLA","SD137: EAD LA 100Mb Connection   External   Non WECLA","SD157: EAD LA 1Gb Connection   Internal   Non WECLA","SD138: EAD LA 1Gb Connection   External   Non WECLA","SD152: EAD Other 10Mb Connection   Internal   Non WECLA","SD133: EAD Other 10Mb Connection   External   Non WECLA","SD153: EAD Other 100Mb Connection   Internal   Non WECLA","SD134: EAD Other 100Mb Connection   External   Non WECLA","SD154: EAD Other 1Gb Connection   Internal   Non WECLA","SD135: EAD Other 1Gb Connection   External   Non WECLA","SD141: EBD Connection AISBO   External   Non WECLA","SD327: EBD ONBS Connection AISBO   Internal   Non WECLA","SD120: WES 10Mb Connection   Internal   Non WECLA","SD121: WES 100Mb Connection   Internal   Non WECLA","SD123: WES Other Bandwidth Connection   Internal   Non WECLA","SD159: Other Ethernet Connection   Internal   Non WECLA","SD107: WES 10Mb Connection   External   Non WECLA","SD108: WES 100Mb Connection   External   Non WECLA","SD109: WES 1Gb Connection   External   Non WECLA","SD110: WES Other Bandwidth Connection   External   Non WECLA","SD113: BES Other Bandwidth Connection   External   Non WECLA","SD140: Other Ethernet Connection   External   Non WECLA","SD101: Excess Construction Charges   Internal   Non WECLA","SD102: Excess Construction Charges   External   Non WECLA","SD043: EBD Rentals AISBO   External   WECLA","SD219: EBD ONBS Rentals AISBO   Internal   WECLA","SD011: BES 1Gb Rentals   WECLA","SD012: BES Other Bandwidth Rentals   WECLA","SD051: Other Ethernet Rentals   Internal   WECLA","SD003: WES 10Mb Rentals   External   WECLA","SD004: WES 100Mb Rentals   External   WECLA","SD005: WES 1Gb Rentals   External   WECLA","SD006: WES Other Bandwidth Rentals   External   WECLA","SD016: WES 10Mb Rentals   Internal   WECLA","SD017: WES 100Mb Rentals   Internal   WECLA","SD018: WES 1Gb Rentals   Internal   WECLA","SD019: WES Other Rentals   Internal   WECLA","SD014: Ethernet Main Links   Internal   WECLA","SD015: Ethernet Main Links   External   WECLA","SD024: EAD Other 10Mb Rental   External   WECLA","SD025: EAD Other 100Mb Rental   External   WECLA","SD026: EAD Other 1Gb Rental   External   WECLA","SD027: EAD LA 10Mb Rentals   External   WECLA","SD028: EAD LA 100Mb Rentals   External   WECLA","SD029: EAD LA 1Gb Rentals   External   WECLA","SD031: Other Ethernet Rentals   External   WECLA","SD044: EAD Other 10Mb Rental   Internal   WECLA","SD045: EAD Other 100Mb Rental   Internal   WECLA","SD046: EAD Other 1Gb Rental   Internal   WECLA","SD047: EAD LA 10Mb Rentals   Internal   WECLA","SD048: EAD LA 100Mb Rentals   Internal   WECLA","SD049: EAD LA 1Gb Rentals   Internal   WECLA","SD058: AISBO Equipment Depreciation   WECLA","SD055: EAD LA 10Mb Connection   Internal   WECLA","SD056: EAD LA 100Mb Connection   Internal   WECLA","SD057: EAD LA 1Gb Connection   Internal   WECLA","SD036: EAD LA 10Mb Connection   External   WECLA","SD037: EAD LA 100Mb Connection   External   WECLA","SD038: EAD LA 1Gb Connection   External   WECLA","SD052: EAD  10Mb Connection   Internal   WECLA","SD053: EAD  100Mb Connection   Internal   WECLA","SD054: EAD  1Gb Connection   Internal   WECLA","SD033: EAD  10Mb Connection   External   WECLA","SD034: EAD  100Mb Connection   External   WECLA","SD035: EAD  1Gb Connection   External   WECLA","SD041: EBD Connections AISBO   External   WECLA","SD227: EBD ONBS Connections AISBO   Internal   WECLA","SD040: Other Ethernet Connections   External   WECLA","SD059: Other Ethernet Connections   Internal   WECLA","SD001: Excess Construction Charge   Internal   WECLA","SD002: Excess Construction Charge   External   WECLA","SD314: EBD MISBO Rentals   External   Non WECLA","SD328: EBD ONBS Rentals MISBO   Internal   Non WECLA","SD305: BES MISBO Rentals   Internal   Non WECLA","SD306: BES MISBO Rentals   External   Non WECLA","SD301: WES MISBO Rentals   Internal   Non WECLA","SD302: WES MISBO Rentals   External   Non WECLA","SD321: WES BES EBD MBO Main Link   Internal    Non WECLA","SD322: WES BES Main Link MISBO   External   Non WECLA","SD323: Other Ethernet main links  1Gb Internal non WECLA","SD324: Other Ethernet main links  1Gb External non WECLA","SD325: Optical Services Main Link   Intenal   Non WECLA","SD326: Optical Services Main Link   External   Non WECLA","SD309: Optical Services Rentals   Internal   Non WECLA","SD310: Optical Services Rentals   External   Non WECLA","SD311: oth ether services   1Gb rental Internal non WECLA","SD312: oth ether services   1Gb rental External non WECLA","SD303: WES MISBO Connections   Internal   Non WECLA","SD304: WES MISBO Connections    External   Non WECLA","SD308: BES MISBO Connections   External   Non WECLA","SD329: EBD ONBS Connections MISBO   Internal    Non WECLA","SD320: EBD MISBO Connections    External   Non WECLA","SD316: Optical Services Connections   External   Non WECLA","SD315: Optical Services Connections   Internal   Non WECLA","SD317: oth ether services   1Gb conn Internal non WECLA","SD214: EBD MISBO rent External WECLA","SD333: EBD ONBS rentals MISBO WECLA internal Costs","SD205: BES MISBO rent Internal WECLA","SD206: BES MISBO rent External WECLA","SD201: WES MISBO rent Internal WECLA","SD202: WES MISBO rent External WECLA","SD221: WES BES EBD MBO Main link Internal WECLA","SD222: WES BES EBD MBO Main link External WECLA","SD223: Other Ethernet main links  1Gb Internal WECLA","SD224: Other Ethernet main links  1Gb External WECLA","SD225: Optical Services Main link Intenal WECLA","SD226: Optical Services Main link External WECLA","SD209: Optical Services rent Internal WECLA","SD210: Optical Services rent External WECLA","SD211: oth ether services   1Gb rental Internal WECLA","SD212: oth ether services   1Gb rental External WECLA","SD203: WES MISBO conns Internal WECLA","SD215: Optical Services conns Internal WECLA","SD216: Optical Services conns External WECLA","SD217: oth ether services   1Gb conn Internal WECLA","SD220: EBD MISBO conns External WECLA","SD332: EBD ONBS connection MISBO WECLA internal Costs","Z1: EAD Other 10Gb Rental Internal Non WECLA","Z2: EAD Other 10Gb Rental External Non WECLA","Z3: EAD LA 10Gb Rental Internal Non WECLA","Z4: EAD LA 10Gb Rental External Non WECLA","Z5: EAD Other 10Gb Rental Internal WECLA","Z6: EAD Other 10Gb Rental External WECLA","Z7: EAD LA 10Gb Rental Internal WECLA","Z8: EAD LA 10Gb Rental External WECLA","Z9: EAD Other 10Gb Connection Internal Non WECLA","Z10: EAD Other 10Gb Connection External Non WECLA","Z11: EAD LA 10Gb Connection Internal Non WECLA","Z12: EAD LA 10Gb Connection External Non WECLA","Z13: EAD Other 10Gb Connection Internal WECLA","Z14: EAD Other 10Gb Connection External WECLA","Z15: EAD LA 10Gb Connection Internal WECLA","Z16: EAD LA 10Gb Connection External WECLA","Passive 1 - EAD 1000Mbit/s Rental Internal","Passive 2 - EAD 1000Mbit/s Rental External","Passive 3 - EAD LA 1000Mbit/s Rental Internal","Passive 4 - EAD LA 1000Mbit/s Rental External","Passive 5 - EAD 1000Mbit/s Connection Internal","Passive 6 - EAD 1000Mbit/s Connection External","Passive 7 - EAD LA 1000Mbit/s Connection Internal","Passive 8 - EAD LA 1000Mbit/s Connection External","Passive 9 - WES MISBO Rental Internal","Passive 10 - WES MISBO Rental External","Passive 11 - WES MISBO Connection Internal","Passive 12 - WES MISBO Connection External","Passive 13 - OSA Rental Internal","Passive 14 - OSA Rental External","Passive 15 - OSA Connection Internal","Passive 16 - OSA Connection External","Passive 17 - EBD 1000Mbit/s Rental Internal","Passive 18 - EBD 1000Mbit/s Rental External","Passive 19 - EBD 1000Mbit/s Connection Internal","Passive 20 - EBD 1000Mbit/s Connection External","Passive 21 - EBD MISBO Rental Internal","Passive 22 - EBD MISBO Rental External","Passive 23 - EBD MISBO Connection Internal","Passive 24 - EBD MISBO Connection External","Passive 25 - EAD 10Gbit/s Rental Internal","Passive 26 - EAD 10Gbit/s Rental External","Passive 27 - EAD LA 10Gbit/s Rental Internal","Passive 28 - EAD LA 10Gbit/s Rental External","Passive 29 - EAD 10Gbit/s Connection Internal","Passive 30 - EAD 10Gbit/s Connection External","Passive 31 - EAD LA 10Gbit/s Connection Internal","Passive 32 - EAD LA 10Gbit/s Connection External","Passive 33 - WES 1000Mbit/s Rental Internal","Passive 34 - WES 1000Mbit/s Rental External","Passive 35 - BES 1000Mbit/s Rental Internal","Passive 36 - BES 1000Mbit/s Rental External","Passive 37 - BES MISBO Rental Internal","Passive 38 - BES MISBO Rental External",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Components",null,{"$f":"TRANSPOSE(List_ServSource)","v":"BTW"},"BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"List_CompCode","v":"CF371"},{"$f":"List_CompName","v":"CF371: OR PC Rental 2Mbit link per km distribution"},1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"CF373","CF373: OR PC Rental 34Mbit link per km distribution",0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"CF375","CF375: OR PC Rental 140Mbit link per km distribution",0,0,0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"CF381","CF381: OR PC Rental 64Kb link",0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"CF383","CF383: OR PC Rental 2Mb link",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"CF385","CF385: OR PC Rental 34Mb link",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"CF388","CF388: OR PC rental 140Mb link",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"CF391","CF391: OR PC rental 64Kbit link per km transmission",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"CG101","CG101: PC rental 2Mbit s regional trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"CG103","CG103: PC rental 140Mbit s regional trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"CG201","CG201: PC rental 2Mbit link per km national trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"CG203","CG203: PC rental 140Mbit link per km national trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"CL171","CL171: E side copper capital",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1.6455,1.6455,1,1.6455,1.6455,1,1.6455,1.6455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"CL173","CL173: D side copper capital",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1.6455,1.6455,1,1.6455,1.6455,1,1.6455,1.6455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"CO379","CO379: Point of Handover electronics",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59.548321999999999,2.8056000000000001E-2,2.8056000000000001E-2,59.548321999999999,2.8056000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"CO432","CO432: PC rental 64Kbit link local end",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0,0,1,0,0,0,0,0,0,0,0.17,0.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"CO434","CO434: PC rental 34Mbit link local end",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0.17,0.17,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"CO436","CO436: PC rental 140Mbit link local end",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0.17,0.17,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"CO438","CO438: PC rental 2Mbit local end copper",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.17,0.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"CO439","CO439: PC rental 2Mbit local end fibre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0.17,0.17,1,1,1,1,1,0.17,0.17,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,"CP371","CP371: Prot Path PC rental 2Mbit link per km dist",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,"CP373","CP373: Protected Path PC rental 34Mbit link per km distr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,"CP375","CP375: Protected Path PC rental 140Mbit link per km distr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,"CP383","CP383: Protected Path PC rental 2Mbit link",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,"CP385","CP385: Protected Path PC rental 34Mb link",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,"CP388","CP388: Protected Path PC rental 140Mbit link",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,"CP434","CP434: Protected Path PC rental 34Mbit link local end",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"CP436","CP436: Protected Path PC rental 140Mbit link local end",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"CP439","CP439: Protected Path PC rental 2Mbit local end fibre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"CR371","CR371: PC rental 2Mbit link per km distribution",1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"CR373","CR373: PC rental 34Mbit link per km distribution",0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"CR375","CR375: PC rental 140Mbit link per km distribution",0,0,0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,"CR383","CR383: PC rental 2Mb link",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,"CR385","CR385: PC rental 34Mb link",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,"CR388","CR388: PC rental 140Mb link",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,"CR391","CR391: PC rental 64Kbit link per km transmission",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"CE103","CE103: Tisbo  Excess Construction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,"CL175","CL175: Local exchanges general frames capital",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1.6455,1.6455,1,1.6455,1.6455,1,1.6455,1.6455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,"CO417","CO417: 64Kbit PC link connection cct provision",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"CO506","CO506: Customer Support   partial private circuits",66.044167000000002,0,0,66.044167000000002,0,66.044167000000002,66.044167000000002,581.06333299999994,581.06333299999994,517.15916700000002,0,517.15916700000002,0,196.150642,0,198.20496600000001,453.08511099999998,0,0,455.23157700000002,0,459.61997000000002,461.23878500000001,3450.2029520000001,3450.2029520000001,11090.24532,0,10898.99762,0,2.3954469999999999,0,2.3954469999999999,0,0,0,0,0,760.02341100000001,1030.6823569999999,6155.6296300000004,1511.3448980000001,2861.8477459999999,2954.5863589999999,622.60761100000002,1030.6823569999999,2861.8477459999999,0,1341.1625550000001,576.15806099999998,1830.39,442.05,127.49,13.723490999999999,3577.56837,1100.25,326.59827899999999,3577.56837,12748.17491,153448.75,2046.23,937.24969699999997,12748.17491,68079,163.69999999999999,13.676045999999999,1030.6823569999999,163.69999999999999,13.676045999999999,2861.8477459999999,2954.5863589999999,1030.6823569999999,2861.8477459999999,551.90324099999998,163.69999999999999,13.676045999999999,551.90324099999998,63.22,63.22,571.21,571.21,505.14,505.14,513.17250000000001,513.17250000000001,4150.4908329999998,4150.4908329999998,12992.448329999999,12992.448329999999,4819.1099999999997,4819.1099999999997,0,18054.513330000002,1206.1099999999999,1206.1099999999999,0,700.33821999999998,0,700.33821999999998,0,2374.5088000000001,2374.5088000000001,316.37,942.21,0,0,1872.237429,1872.237429,0,1340.664084,1206.1099999999999,1340.664084,3038.6470210000002,3038.6470210000002,42981.815999999999,448107.21,2232.1824000000001,2232.1824000000001,0,2525.85446,0,0,0,66.044167000000002,581.06333299999994,455.23157700000002,3450.2029520000001,52.179167,391.95916699999998,870.70166700000004,0,0,0,0,391.95916699999998,0,0,5.6247730000000002,5.6247730000000002,52.179167,52.179167,52.179167,52.179167,391.95916699999998,391.95916699999998,192.120833,192.120833,50.22,50.22,396.45499999999998,396.45499999999998,190.63666699999999,190.63666699999999,5.6247730000000002,5.6247730000000002,52.179167,52.179167,0,0,391.95916699999998,391.95916699999998,192.120833,192.120833,50.22,50.22,396.45499999999998,396.45499999999998,190.63666699999999,0,0,0,0,391.95916699999998,0,0,3491.7619629999999,582.03333299999997,11090.24532,517.15916700000002,1634.186483,12748.17491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"CO418","CO418: 64Kbit PC link connection cct rearrangements",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,"CL172","CL172: E side copper current",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83,0.51070000000000004,0.51070000000000004,0.83,0.51070000000000004,0.51070000000000004,0.83,0.51070000000000004,0.51070000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,"CL174","CL174: D side copper current",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83,0.51070000000000004,0.51070000000000004,0.83,0.51070000000000004,0.51070000000000004,0.83,0.51070000000000004,0.51070000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,"CO413","CO413: 2Mbit and above PC link connection cct provision",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,1,1,1,0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"CR187","CR187: Broadband line testing systems",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"CO401","CO401: Netstream Equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92835000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"CPE432","CPE432: POH adjust credit PPC 64k LE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,"CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,"CPE439","CPE439: POH adjust credit PPC 2Mb Fibre LE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,"CPE434","CPE434: POH adjust credit PPC 34Mb LE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,"CD102","CD102: High Tisbo 3rd Party Equipment Depreciation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,"CPE105","CPE105: POH LE adjust CSH debit",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,"CG102","CG102: PC rental 34Mbit s regional trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,"CG202","CG202: PC rental 34Mbit link per km national trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,"CO411","CO411: OR Analogue PC link connection cct prov",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"CO421","CO421: OR Analogue PC installation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"CO461","CO461: Private Circuit test systems",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,9.9999999999999995E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"CX902","CX902: Wholesale",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"CG107","CG107: ProtPath PC rent 2Mbit link perkm regional trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,"CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,"CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,"CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,"CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"CF550","CF550: OR PPCs 34 45Mb Link CELA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"CF551","CF551: OR PPCs 34 45Mb Distribution CELA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,"CF553","CF553: OR PPCs 140 155Mb Link CELA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,"CF554","CF554: OR PPCs 140 155Mb Distribution CELA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,"CG205","CG205: PPCs 34 45Mbit national Trunk WECLA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,"CG206","CG206: PPCs 140 155Mbit national Trunk WECLA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"CR550","CR550: PPCs 34 45Mb Link CELA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"CR551","CR551: PPCs 34 45Mb Distribution CELA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"CR553","CR553: PPCs 140 155Mb Link CELA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"CR554","CR554: PPCs 140 155Mb Distribution CELA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"CN616","CN616: EBD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.94527300000000003,0.94527300000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1904170000000001,2.1904170000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0705420000000001,2.0705420000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,2.1904170000000001,2.1904170000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"CN617","CN617: EBD Extended Reach",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.94527300000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"CN618","CN618: EBD Resilience",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.94527300000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,"CO447","CO447: Backhaul extension services fibre etc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0.47852699999999998,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.43894699999999998,0.43894699999999998,0.29088799999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.43894699999999998,0.43894699999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,"CO450","CO450: Wholesale   LAN extension services fibre etc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1.0005599999999999,1.025013,0.30633199999999999,1,1.0005599999999999,1.025013,0.59528999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.43894699999999998,0.43956800000000001,0.44402900000000001,0.43894699999999998,0.43894699999999998,0.43956800000000001,0.44402900000000001,0.43894699999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.43894699999999998,0.43894699999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.025013,1.025013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,"CO484","CO484: Ethernet main links",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.36725200000000002,0.36725200000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.36725200000000002,0.36725200000000002,0.36725200000000002,0.36725200000000002,0.36725200000000002,0.36725200000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,"CO485","CO485: Ethernet Electronics",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3623940000000001,0.87129400000000001,0.48751499999999998,2.3623940000000001,1.0050920000000001,1,2.4607380000000001,0.92317000000000005,1.0050920000000001,1,2.4607380000000001,0.49564000000000002,0,0,1.4957739999999999,1.4957739999999999,1.8232729999999999,1.4957739999999999,1.4957739999999999,1.8232729999999999,6.8519999999999996E-3,1.4957739999999999,1.4957739999999999,1.8232729999999999,1.4957739999999999,1.4957739999999999,1.8232729999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3623940000000001,0.93959599999999999,0.97558800000000001,0.89403699999999997,0.95032700000000003,2.4333260000000001,3.3384010000000002,0.89403699999999997,0.95032700000000003,2.4333260000000001,2.320322,0,0,1.4957739999999999,1.4957739999999999,1.8232729999999999,1.4957739999999999,1.4957739999999999,1.7423389999999999,8.5192000000000004E-2,1.4957739999999999,1.4957739999999999,1.8232729999999999,1.4957739999999999,1.4957739999999999,1.7423389999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.40062,6.40062,6.3910029999999995,6.3910029999999995,0,0,0,0,0,0,20.711134000000001,20.711134000000001,20.711134000000001,20.711134000000001,0,0,0,0,0,0,0,0,0,0,6.5485499999999996,6.5485499999999996,6.4759960000000003,6.4759960000000003,0,0,0,0,0,0,17.006318,17.006318,17.006318,17.006318,0,0,0,0,0,0,1.8232729999999999,1.8232729999999999,1.8232729999999999,1.8232729999999999,1.8232729999999999,1.8232729999999999,1.7423389999999999,1.7423389999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,"CW609","CW609: Ethernet Access Direct Fibre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1039880000000002,2.2577319999999999,2.6383909999999999,1.026789,1.0749059999999999,1.117964,8.5389999999999997E-3,2.1039880000000002,2.2577319999999999,2.6383909999999999,1.026789,1.0749059999999999,1.117964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0026710000000001,1.029128,1.190483,0.46024399999999999,0.46924300000000002,0.51376699999999997,4.6600000000000003E-2,1.0026710000000001,1.029128,1.190483,0.46024399999999999,0.46924300000000002,0.51376699999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.87789499999999998,0.87789499999999998,0.87789499999999998,0.87789499999999998,0,0,0,0,0,0,2.6383909999999999,2.6383909999999999,1.117964,1.117964,1.190483,1.190483,0.51376699999999997,0.51376699999999997,0,0,0,0,0,0,0,0,2.6383909999999999,2.6383909999999999,1.117964,1.117964,0,0,0,0,0,0,0,0,2,2,0,0,0,0,0,0,0,0,0,0,2.6383909999999999,2.6383909999999999,1.117964,1.117964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,"CE104","CE104: AISBO Excess Construction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88461299999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.115387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"CL578","CL578: OR Service Centre   Assurance Ethernet",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0.5,0.5,1,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0.5,0.5,1,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0.5,0.5,0.5,0.5,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,1,1,0.5,0.5,0.5,0.5,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,0,0,0,0,0.5,0.5,0,0,1,1,0,0,1,1,0,0,1,1,0,0,1,1,1,1,0,0,0,0,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"CO772","CO772: Openreach Systems Development Ethernet Specific",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0.5,0.5,1,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.14280899999999999,0.14280899999999999,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.5,0.5,0.5,1,0.5,0.5,0.5,0.5,0.5,1,0,0,1,1,0.5,0.5,1,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.14280899999999999,0.14280899999999999,1,1,1,1,1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,1,0.5,0.5,0.5,0.5,0.14280899999999999,0.14280899999999999,0.14280899999999999,0.14280899999999999,0.14280899999999999,0.14280899999999999,1,1,1,1,0.5,0.5,0.5,1,1,1,1,1,1,1,0.5,0.5,0.5,0.5,0.14280899999999999,0.14280899999999999,0.14280899999999999,0.14280899999999999,0.14280899999999999,0.14280899999999999,1,1,1,1,0.5,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.5,0.5,0.5,0.5,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,"CP502","CP502: Openreach sales product management",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.754961999999999,41.433719000000004,36.781958000000003,15.911037,7.1105239999999998,38.210422000000001,14.678763999999999,15.729364,42.309748999999996,14.161419,15.048617999999999,16.744959000000001,42.672961000000001,4.6679770000000005,4.1417120000000001,4.299175,29.991401,28.371507999999999,69.295276000000001,20.531679,18.792323,49.506244000000002,0.59313899999999997,30.281296000000001,30.885138999999999,72.744066000000004,20.699984000000001,19.665467,39.425778000000001,0,22.260832000000001,21.643944000000001,20.559699999999999,20.479414999999999,20.20261,24.815677000000001,23.066265999999999,22.167687000000001,21.133310000000002,20.692074000000002,38.839398000000003,42.734712000000002,20.112137000000001,21.793187,26.271328,22.834803000000001,0,13.124867,21.249179000000002,17.530450999999999,15.351317999999999,0,16.459144999999999,18.969849,0,0,34.194426999999997,41.817726,38.588920000000002,19.087344999999999,13.762651999999999,14.922342,15.541162999999999,41.143089000000003,38.007468000000003,15.260056000000001,16.313745000000001,41.379029000000003,36.320903000000001,4.2710799999999995,4.2887560000000002,30.465882000000001,28.492837999999999,67.161129000000003,20.459401,18.777768999999999,49.627724999999998,4.6860689999999998,31.988880000000002,32.865797000000001,73.112386000000001,20.957295999999999,19.650932999999998,48.631329999999998,0,22.863578,21.052643,23.7668,22.921469999999999,21.259163000000001,21.949119,23.000601,21.569503999999998,39.223975000000003,23.172744000000002,21.561343000000001,29.958417000000001,21.464883,21.470744,21.299410999999999,14.699809999999999,0,0,102.64874500000001,107.15504,131.40411900000001,128.34824,121.54305600000001,114.363456,3.5518459999999998,3.5517440000000002,0,3.9996489999999998,4.3860109999999999,3.94218,64.057406,52.388083000000002,98.737717000000004,188.64712800000001,59.400633999999997,66.838901000000007,0,73.272720000000007,75.129344000000003,58.650497999999999,70.976485999999994,56.378903000000001,95.657826,106.05419999999999,130.06681399999999,132.065472,121.97742100000001,109.25944699999999,3.5517319999999999,3.5521289999999999,0,4.0054999999999996,4.9667779999999997,4.1500959999999996,44.925108000000002,55.371572,100.95242500000001,160.47666699999999,66.831365000000005,89.814581000000004,31.968724999999999,71.396360000000001,75.173980999999998,75.124525000000006,72.744066000000004,69.295276000000001,39.425778000000001,49.506244000000002,73.112386000000001,67.161129000000003,48.631329999999998,49.627724999999998,38.839398000000003,42.734712000000002,20.20261,24.815677000000001,39.223975000000003,29.958417000000001,23.7668,21.949119,72.744066000000004,69.295276000000001,39.425778000000001,49.506244000000002,38.839398000000003,42.734712000000002,20.20261,24.815677000000001,121.54305600000001,114.363456,59.400633999999997,66.838901000000007,64.057406,52.388083000000002,70.976485999999994,58.650497999999999,41.433719000000004,35.754961999999999,21.793187,20.112137000000001,107.15504,102.64874500000001,73.272720000000007,75.129344000000003,72.744066000000004,69.295276000000001,39.425778000000001,49.506244000000002,38.839398000000003,42.734712000000002,20.20261,24.815677000000001,42.672961000000001,42.309748999999996,38.210422000000001,36.781958000000003,131.40411900000001,128.34824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"CL160","CL160: Routeing   records",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,0,0,0,0,1,1,1,1,0,0,1,1,0,0,1,1,0,0,1,1,0,0,1,1,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,"CL573","CL573: OR Service Centre   Provision Ethernet",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.5,0.5,0.5,1,0.5,0.5,0.5,0.5,0.5,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0.5,0.5,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,1,1,1,1,1,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,0,0,0,0,1,1,1,1,0,0,0.5,0.5,0,0,1,1,0,0,1,1,0,0,1,1,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"CW617","CW617: Other Ethernet Rentals   Internal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,"CW619","CW619: Other Ethernet Connection   Internal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,"CW901","CW901: Openreach non copper",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"FC.CompVolumes","index":26,"n_rows":128,"n_cols":19,"rows_kept":128,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Component volume forecasts"]
[]
[]
[null,null,null,null,null,1,"Component volumes",null,null,null,null,null,2,"Year on year percentage change"]
[null,null,null,null,null,null,"Source: 2016 LLCC model"]
[null,null,null,null,null,null,{"$f":"F6+1","v":1},{"$f":"G7+1","v":2},{"$f":"H7+1","v":3},{"$f":"I7+1","v":4},{"$f":"J7+1","v":5},null,null,{"$f":"M7+1","v":1},{"$f":"N7+1","v":2},{"$f":"O7+1","v":3},{"$f":"P7+1","v":4},{"$f":"Q7+1","v":5}]
[null,"Component code","Component name","Source","Admin?",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(B9=0,0,A8+1)","v":1},{"$f":"List_CompCode","v":"CF371"},{"$f":"List_CompName","v":"CF371: OR PC Rental 2Mbit link per km distribution"},{"$f":"List_CompSource","v":"BTW"},{"$f":"List_CompAdmin","v":false},null,1499924.7439682002,937633.16920046171,869548.00718644809,685986.11878842837,577131.30917310633,null,null,{"$f":"IF(F9=0,0,G9/F9-1)","v":0},{"$f":"IF(G9=0,0,H9/G9-1)","v":-0.37487985782549338},-7.2613858223542938E-2,-0.21110034970002578,-0.15868369145366779,"FC.CompVolumesPercentages"]
[{"$f":"IF(B10=0,0,A9+1)","v":2},"CF373","CF373: OR PC Rental 34Mbit link per km distribution","BTW",false,null,22000.68,15003.814243472274,9054.2444502942017,7166.3014636948019,5642.3362451090707,null,null,{"$f":"IF(F10=0,0,G10/F10-1)","v":0},-0.31802952256601735,-0.39653715359523056,-0.20851469131011302,-0.21265714627081922]
[3,"CF375","CF375: OR PC Rental 140Mbit link per km distribution","BTW",false,null,7768.5931498499995,3716.5307873089528,2206.3512684360498,2966.3370822452594,2199.091102711759,null,null,0,-0.52159538855748755,-0.40634118356554394,0.34445368001076182,-0.25865097534794046]
[4,"CF381","CF381: OR PC Rental 64Kb link","BTW",false,null,119453.43,78520.002476143636,53130.54848174339,46795.336814400187,35911.269752047876,null,null,0,-0.34267268444159671,-0.32335014255907857,-0.11923858963210399,-0.23258871082648114]
[5,"CF383","CF383: OR PC Rental 2Mb link","BTW",false,null,95070.643773750009,70067.883365826594,54722.290216340232,36535.656373900987,32723.757302995222,null,null,0,-0.26299138635713049,-0.21901037126191669,-0.33234416488308205,-0.10433366878359329]
[6,"CF385","CF385: OR PC Rental 34Mb link","BTW",false,null,862.64,707.81148854967387,616.5147414512054,389.25111744861482,254.98295711517832,null,null,0,-0.17948218428350893,-0.12898455107805351,-0.36862642321842609,-0.34493969140926428]
[7,"CF388","CF388: OR PC rental 140Mb link","BTW",false,null,463.01583776000001,215.21862643775455,184.03561559363268,138.93537966029916,175.17978622232732,null,null,0,-0.53518085368537405,-0.14488992593371375,-0.24506254285539453,0.26087240449946392]
[8,"CF391","CF391: OR PC rental 64Kbit link per km transmission","BTW",false,null,3179873.1290539205,2070284.5169631252,2230816.8089079838,1648316.4582973332,1145457.4445130345,null,null,0,-0.34894115804579962,7.7541173993003421E-2,-0.26111527772457155,-0.30507431461537338]
[9,"CG101","CG101: PC rental 2Mbit s regional trunk","BTW",false,null,449921.30755104002,357250.23503414099,317669.98347599164,283881.6629667253,201967.1153813558,null,null,0,-0.20597173541594549,-0.11079139403327987,-0.10636296240378007,-0.28855173923287525]
[10,"CG103","CG103: PC rental 140Mbit s regional trunk","BTW",false,null,3866.69777118,1745.6165476819876,1330.0551961868669,1318.2809325521441,1082.6334989301708,null,null,0,-0.54855107614234933,-0.2380599290531169,-8.8524624154533438E-3,-0.17875357809034553]
[11,"CG201","CG201: PC rental 2Mbit link per km national trunk","BTW",false,null,630835.32012096001,489277.63038195332,468042.75403473148,271190.34838331898,226531.39789485565,null,null,0,-0.22439721623682007,-4.3400464334829469E-2,-0.420586375826694,-0.16467750697874883]
[12,"CG203","CG203: PC rental 140Mbit link per km national trunk","BTW",false,null,14739.338710460001,7609.1279644437163,7007.4279234317773,5920.7331730435735,6492.3371686152286,null,null,0,-0.48375377525968788,-7.907608385922682E-2,-0.15507754946068886,9.6542772468467764E-2]
[13,"CL171","CL171: E side copper capital","BTW",false,null,57126.786422028927,45949.249997434628,28705.125959429959,23484.388916915676,15164.396523680929,null,null,0,-0.19566191492059981,-0.37528630040680577,-0.18187473031447232,-0.35427757659224857]
[14,"CL173","CL173: D side copper capital","BTW",false,null,42594.533735723322,37958.076084837303,35186.928595430269,19996.608384700474,19787.688146754386,null,null,0,-0.10885100139029102,-7.3005478023002168E-2,-0.43170349948368503,-1.0447783640446406E-2]
[15,"CO379","CO379: Point of Handover electronics","BTW",false,null,950.30957375999992,811.05262071751599,637.77438175121051,472.28359415688686,629.71145887584908,null,null,0,-0.14653851427750975,-0.21364611190456539,-0.25948171066375625,0.33333333333333326]
[16,"CO432","CO432: PC rental 64Kbit link local end","BTW",false,null,24138.950399999998,19707.362717453889,14220.660074816278,8619.4662617962713,6453.7907485169171,null,null,0,-0.18358659382912146,-0.27840877144755116,-0.39387720285497163,-0.25125401591026519]
[17,"CO434","CO434: PC rental 34Mbit link local end","BTW",false,null,1735.4639999999999,981.8882617258821,789.57743734888959,645.41297114566828,423.68667001210383,null,null,0,{"$f":"IF(G25=0,0,H25/G25-1)","v":-0.43422147522168009},{"$f":"IF(H25=0,0,I25/H25-1)","v":-0.19585815603800416},{"$f":"IF(I25=0,0,J25/I25-1)","v":-0.18258432850775541},{"$f":"IF(J25=0,0,K25/J25-1)","v":-0.34354174930816705}]
[18,"CO436","CO436: PC rental 140Mbit link local end","BTW",false,null,555.78359999999998,323.25761249634178,319.43880870311898,291.68119490104255,270.91594997348898,null,null,0,-0.41837504291896743,-1.18134999628694E-2,-8.6894932756507615E-2,-7.1191579335783017E-2]
[19,"CO438","CO438: PC rental 2Mbit local end copper","BTW",false,null,18862.736285897401,15368.800614061576,10690.078092181348,10837.743410691352,10103.259454320627,null,null,0,-0.18522952443798102,-0.30442990571427309,1.381330587453844E-2,-6.7770930583774591E-2]
[20,"CO439","CO439: PC rental 2Mbit local end fibre","BTW",false,null,94081.612882681176,101937.24821347465,82187.469366704361,68629.024657784423,47808.64826394018,null,null,0,8.3498093730486778E-2,-0.19374447704739639,-0.16496973095040579,-0.30337567082825556]
[21,"CP371","CP371: Prot Path PC rental 2Mbit link per km dist","BTW",true,null,11476.01,9001.9965037586717,8984.2820196512766,9442.2537593277011,6145.8137145621695,null,null,0,-0.21558132976891176,-1.9678394787199238E-3,5.0974773351360136E-2,-0.34911580738963766]
[22,"CP373","CP373: Protected Path PC rental 34Mbit link per km distr","BTW",true,null,646.35,391.40517336631126,378.57983643129415,237.06232590996001,177.52979149738707,null,null,0,-0.39443772976512537,-3.2767418030558382E-2,-0.37381153696762504,-0.25112608755549093]
[23,"CP375","CP375: Protected Path PC rental 140Mbit link per km distr","BTW",true,null,966.42000000000007,478.06036953170934,385.11825210728301,292.80889418843566,367.49952863396788,null,null,0,-0.50532856363515932,-0.19441502234428898,-0.23969094534925495,0.2550832161452905]
[24,"CP383","CP383: Protected Path PC rental 2Mbit link","BTW",true,null,593.4,421.55796377353255,325.46928656513677,284.83992747618589,257.13279494146047,null,null,0,-0.28958887129502431,-0.22793704654104485,-0.1248331586606396,-9.7272642849699831E-2]
[25,"CP385","CP385: Protected Path PC rental 34Mb link","BTW",true,null,38.72,26.844011289579704,18.067178610183362,15.358240380976062,13.440882992339191,null,null,0,-0.30671458446333411,-0.3269568241763976,-0.14993698173108427,-0.12484225673481852]
[26,"CP388","CP388: Protected Path PC rental 140Mbit link","BTW",true,null,41,18.816273882279859,18.297879131806361,17.049338736898843,14.251957057944441,null,null,0,-0.54106649067610102,-2.7550340397717865E-2,-6.8234159047276588E-2,-0.16407567015488989]
[27,"CP434","CP434: Protected Path PC rental 34Mbit link local end","BTW",true,null,56.7,27.446264846753891,17.55669435291469,11.706701977690024,9.6030393693460674,null,null,0,-0.51593889159164208,-0.36032482194052917,-0.33320579931685568,-0.1796972889848053]
[28,"CP436","CP436: Protected Path PC rental 140Mbit link local end","BTW",true,null,76.500000000000014,24.834143200636859,24.122574072736203,20.587193442717712,21.57934734357158,null,null,0,-0.67537067711585808,-2.8652855955280443E-2,-0.14655901229107415,4.8192771084337505E-2]
[29,"CP439","CP439: Protected Path PC rental 2Mbit local end fibre","BTW",true,null,503.09853383999996,414.9909610725345,460.31267006471052,386.69909767497904,273.62144185388541,null,null,0,-0.17512985397704661,0.10921131601286715,-0.15992080422071131,-0.29241768729477491]
[30,"CR371","CR371: PC rental 2Mbit link per km distribution","BTW",false,null,1090854.3592496,1305989.0571006432,896721.38241102465,685986.11878842837,677245.92402966553,null,null,0,0.1972167008609973,-0.31337756810781547,-0.23500639970911597,-1.2741066501753107E-2]
[31,"CR373","CR373: PC rental 34Mbit link per km distribution","BTW",false,null,22815.52,12028.920040025187,8059.2725326794534,7464.8973580154188,5642.3362451090707,null,null,0,-0.47277467092465186,-0.33000863702951522,-7.3750474655610576E-2,-0.24415086041998646]
[32,"CR375","CR375: PC rental 140Mbit link per km distribution","BTW",false,null,7768.5931498499995,3423.1204619950886,3088.8917758104703,2714.9525837498986,1970.019112845951,null,null,0,-0.55936417367137004,-9.7638599019626793E-2,-0.12105933752323084,-0.27438176097906053]
[33,"CR383","CR383: PC rental 2Mb link","BTW",false,null,83079.751766250003,72870.598700459654,53012.218647079608,44459.051732096385,37557.948722755878,null,null,0,-0.12288376949553759,-0.27251567034613622,-0.16134331166036586,-0.15522380123907109]
[34,"CR385","CR385: PC rental 34Mb link","BTW",false,null,1251.8799999999999,781.26362415388519,580.55138153321843,377.68920306895296,261.05397990363497,null,null,0,-0.37592770540795817,-0.25690719037129084,-0.34943018812307824,-0.30881270160117458]
[35,"CR388","CR388: PC rental 140Mb link","BTW",false,null,429.94327792000001,219.09643952672306,167.95483364855798,140.60929989717025,176.71645101375125,null,null,0,-0.49040617500364647,-0.23342052471796271,-0.16281480656048097,0.25679063293101323]
[36,"CR391","CR391: PC rental 64Kbit link per km transmission","BTW",false,null,2843540.3942501405,2192065.9591374267,1747473.1669779206,1690945.332218816,923038.52324836748,null,null,0,-0.22910679814151602,-0.20281907590702808,-3.2348327761085871E-2,-0.45412870205734002]
[37,"CE103","CE103: Tisbo  Excess Construction","BTW",true,null,0,0,0,0,0,null,null,0,0,0,0,0]
[38,"CL175","CL175: Local exchanges general frames capital","BTW",false,null,49108.991836481007,42353.221736765838,28087.811422668023,20229.127086848155,15349.328188603868,null,null,0,-0.13756686600714518,-0.33681995676173904,-0.27978984256059147,-0.24122637013916726]
[39,"CO417","CO417: 64Kbit PC link connection cct provision","BTW",false,null,138.57,146.22298769363934,102.53254958885617,61.952874147117242,25.795699158891743,null,null,0,5.5228315606836498E-2,-0.29879322529178287,-0.39577359194186434,-0.58362385096717817]
[40,"CO506","CO506: Customer Support   partial private circuits","BTW",true,null,395306864.21127117,369855189.2607078,213677401.76715961,176113485.12936747,194604643.04914445,null,null,0,-6.4384601571099376E-2,-0.42226739553317394,-0.17579732965269235,0.10499569585028623]
[41,"CO418","CO418: 64Kbit PC link connection cct rearrangements","BTW",false,null,348,0,0,0,0,null,null,0,-1,0,0,0]
[42,"CL172","CL172: E side copper current","BTW",false,null,24196.427712130877,19607.743349885666,16041.969512461295,10147.025604741444,8439.5564942328911,null,null,0,-0.18964305048817909,-0.18185539119906746,-0.36747008546180682,-0.1682728690179609]
[43,"CL174","CL174: D side copper current","BTW",false,null,27291.319628798781,25776.471594793515,16204.009608546763,11173.129317580468,9358.7161124166723,null,null,0,-5.5506587977766531E-2,-0.37136432544864884,-0.31047132237645492,-0.16239078181158162]
[44,"CO413","CO413: 2Mbit and above PC link connection cct provision","BTW",false,null,1336.2,1662.899739584979,893.89379833633666,912.16949605698824,918.51250998227124,null,null,0,0.24449913155588909,-0.46244877122932759,2.0445043644631289E-2,6.9537667645123147E-3]
[45,"CR187","CR187: Broadband line testing systems","BTW",true,null,1324.8700037999997,793.84230610523537,579.64397068485016,598.87778655431737,0,null,null,0,-0.40081494499208803,-0.26982479237128243,3.3182120132712489E-2,-1]
[46,"CO401","CO401: Netstream Equipment","BTW",false,null,63.091710000000006,30.039927197826273,0,0,0,null,null,0,-0.52386886965298185,-1,0,0]
[47,"CPE432","CPE432: POH adjust credit PPC 64k LE","BTW",false,null,6019.2000000000007,5274.2457345009543,3678.962407933654,3135.6149904308991,3044.7309861563513,null,null,0,-0.12376300264138862,-0.30246662876018704,-0.14769039670833017,-2.8984427154450598E-2]
[48,"CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE","BTW",false,null,5467.8557776999996,4840.8912294930506,3470.5380370965713,2587.3530132641627,2711.6268581522058,null,null,0,-0.11466369518449071,-0.28307869923778184,-0.2544807215457795,4.8031267573828806E-2]
[49,"CPE439","CPE439: POH adjust credit PPC 2Mb Fibre LE","BTW",false,null,23662.002231999999,20371.679650161819,15859.572717510924,13533.055841570414,15208.863341660119,null,null,0,-0.13905512093090822,-0.2214891953013336,-0.14669480176926508,0.12383067946427961]
[50,"CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation","BTW",true,null,0,0,0,0,0,null,null,0,0,0,0,0]
[51,"CPE434","CPE434: POH adjust credit PPC 34Mb LE","BTW",false,null,422.28000000000003,362.32781954887213,187.46210526315789,148.1684210526316,90.106864034451647,null,null,0,-0.14197257850508638,-0.4826174112256586,-0.20960867880666401,-0.3918618866671707]
[52,"CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation","BTW",true,null,0,0,0,0,0,null,null,0,0,0,0,0]
[53,"CD102","CD102: High Tisbo 3rd Party Equipment Depreciation","BTW",true,null,0,0,0,0,0,null,null,0,0,0,0,0]
[54,"CPE105","CPE105: POH LE adjust CSH debit","BTW",false,null,298.47999999999996,382.19999999999987,313.03999999999991,342.15999999999985,356.71999999999986,null,null,0,0.28048780487804859,-0.18095238095238098,9.3023255813953432E-2,4.2553191489361764E-2]
[55,"CG102","CG102: PC rental 34Mbit s regional trunk","BTW",false,null,7538.4000000000005,4848.2277064703039,3960.9736587731554,3638.4446361578134,2424.7629627095403,null,null,0,-0.35686250312131174,-0.18300585315187345,-8.1426702220291913E-2,-0.33357156554948086]
[56,"CG202","CG202: PC rental 34Mbit link per km national trunk","BTW",false,null,19975.2,15953.246941998481,11360.772257109578,8774.5125306594164,7781.2858966285148,null,null,0,-0.20134732358131679,-0.28787084545145258,-0.22764823270105417,-0.11319450859069646]
[57,"CO411","CO411: OR Analogue PC link connection cct prov","BTW",false,null,224.54000000000002,0,0,0,0,null,null,0,-1,0,0,0]
[58,"CO421","CO421: OR Analogue PC installation","BTW",false,null,260.61000118999999,0,0,0,0,null,null,0,-1,0,0,0]
[59,"CO461","CO461: Private Circuit test systems","BTW",false,null,245.57624604850514,0,0,0,0,null,null,0,-1,0,0,0]
[60,"CX902","CX902: Wholesale","BTW",true,null,0,0,0,0,0,null,null,0,0,0,0,0]
[61,"CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA","BTW",false,null,775.72,258.84815858588166,240.93916209815796,170.04691076875343,177.06943514854913,null,null,0,-0.66631238257891812,-6.918726633236516E-2,-0.29423299521778534,4.1297571052882009E-2]
[62,"CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA","BTW",false,null,204.18,133.71988040489131,104.7082313386309,86.788268703415326,95.467847209236695,null,null,0,-0.34508825347785621,-0.21695838328912542,-0.17114187114154988,0.10000866056543201]
[63,"CG107","CG107: ProtPath PC rent 2Mbit link perkm regional trunk","BTW",false,null,6924.72,5807.9930496428042,5009.0769474061153,5475.6437931528999,5044.0916552958442,null,null,0,-0.16126672996990432,-0.13755458992600256,9.3144276010451499E-2,-7.8813040833060843E-2]
[64,"CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk","BTW",false,null,612.41999999999996,363.48112449973138,247.09085857419456,174.54532393130961,109.37167619688279,null,null,0,-0.40648390891915454,-0.32020993135675968,-0.2935986181823943,-0.37339096955742679]
[65,"CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk","BTW",false,null,649.75,311.84608532112202,346.90150316127364,302.91050472822474,194.55695270211652,null,null,0,-0.52005219650462176,0.11241256340945727,-0.12681120730859907,-0.35770813601636053]
[{"$f":"IF(B74=0,0,A73+1)","v":66},"CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk","BTW",false,null,5663.9,4534.1375355864029,4333.3736913458961,3531.2222152958211,3455.7988206928062,null,null,{"$f":"IF(F74=0,0,G74/F74-1)","v":0},-0.19946723360468877,-4.4278287251941939E-2,-0.1851101550858717,-2.1359005467373682E-2]
[67,"CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk","BTW",false,null,1628.84,1254.0726241279381,896.8998456288175,781.24808171841141,729.1168276968782,null,null,0,-0.23008237510870422,-0.28481028261620234,-0.12894612979816322,-6.6728168991937564E-2]
[68,"CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk","BTW",false,null,310.80000000000013,117.2261166803258,126.67492348352231,99.804481464018565,128.48393016057565,null,null,0,-0.62282459240564436,8.0603256942847423E-2,-0.21212124136786248,0.28735632183908066]
[69,"CF550","CF550: OR PPCs 34 45Mb Link CELA","BTW",false,null,410.22,100.80267389311594,87.076624595680443,68.686333583401321,62.779093809743145,null,null,0,-0.75427167399659711,-0.1361675119053849,-0.21119664545645922,-8.6003131416024781E-2]
[70,"CF551","CF551: OR PPCs 34 45Mb Distribution CELA","BTW",false,null,1319.99,379.00644357336557,291.94577368422802,280.93053170141849,163.94507906367147,null,null,0,-0.71287173116965619,-0.22970762467336503,-3.7730438237902897E-2,-0.41642128368618447]
[71,"CF553","CF553: OR PPCs 140 155Mb Link CELA","BTW",false,null,311.85000000000002,80.918893593801045,82.167517935257692,87.061504799926723,66.970388307635943,null,null,0,-0.74051982172903308,1.5430566163256332E-2,5.956108919494385E-2,-0.23076923076923073]
[72,"CF554","CF554: OR PPCs 140 155Mb Distribution CELA","BTW",false,null,1460.55,226.00943483889372,283.78575097287967,245.11239632618259,218.17696815847023,null,null,0,-0.84525731071247567,0.25563674443578255,-0.13627659075241216,-0.10989010989010983]
[73,"CG205","CG205: PPCs 34 45Mbit national Trunk WECLA","BTW",false,null,1816.92,323.29590061950205,399.18855366167105,353.62922923207407,279.5354859644014,null,null,0,-0.8220637669135118,0.23474672241974903,-0.11412983666914056,-0.20952380952380956]
[74,"CG206","CG206: PPCs 140 155Mbit national Trunk WECLA","BTW",false,null,5911.3600000000006,3716.0444222453748,2770.4674090331946,1938.0743294010449,1611.5640184699307,null,null,0,-0.37137233695031691,-0.25445794123225973,-0.30045221861051541,-0.16847151111692449]
[75,"CR550","CR550: PPCs 34 45Mb Link CELA","BTW",false,null,402.48,110.51859426835604,81.206290353275008,77.081329910261488,67.852151895378952,null,null,0,-0.72540599714679976,-0.26522508822276802,-5.0796070416079031E-2,-0.11973298885251715]
[76,"CR551","CR551: PPCs 34 45Mb Distribution CELA","BTW",false,null,1053.57,367.03781903946987,361.75889347828246,288.3234404304032,236.80955864752545,null,null,0,-0.65162464853833169,-1.4382511249119379E-2,-0.20299557072889995,-0.17866699185462998]
[77,"CR553","CR553: PPCs 140 155Mb Link CELA","BTW",false,null,311.85000000000002,88.69955643935883,80.659857055711683,83.340927671724728,78.132119692241929,null,null,0,-0.715569804587594,-9.0639679682543162E-2,3.3239218539170334E-2,-6.25E-2]
[78,"CR554","CR554: PPCs 140 155Mb Distribution CELA","BTW",false,null,1210.17,312.50687286365553,253.76995038920973,247.80593914295383,317.83805237900594,null,null,0,-0.74176613792801382,-0.18795401821473634,-2.3501644844509118E-2,0.28260869565217361]
[79,"CN616","CN616: EBD","OR",false,null,11006.3999520207,9709.8033384785704,7910.4365037247262,7717.3672471546415,11438.496460822334,null,null,0,-0.11780387948777782,-0.18531444685632392,-2.4406903017194503E-2,0.4821759927311553]
[80,"CN617","CN617: EBD Extended Reach","OR",false,null,1609.1864268138002,1393.8874616877197,1589.9958143322453,1155.0323485127908,941.39378391625416,null,null,0,-0.13379367457900693,0.14069166847019177,-0.27356264834076138,-0.18496327386121758]
[81,"CN618","CN618: EBD Resilience","OR",false,null,1579.3866781691002,1665.8655029926406,1484.9960907442669,1049.0660780070302,871.6609110335686,null,null,0,{"$f":"IF(G89=0,0,H89/G89-1)","v":5.475468801838379E-2},{"$f":"IF(H89=0,0,I89/H89-1)","v":-0.10857383859828496},{"$f":"IF(I89=0,0,J89/I89-1)","v":-0.29355633691853855},{"$f":"IF(J89=0,0,K89/J89-1)","v":-0.16910771465462704}]
[82,"CO447","CO447: Backhaul extension services fibre etc","OR",false,null,9073.2962522093876,8362.4320586617559,5387.2431078758,4660.9969783372362,4642.2564191160236,null,null,0,-7.834685144051512E-2,-0.35578034355499166,-0.13480849388007732,-4.0207190239153201E-3]
[83,"CO450","CO450: Wholesale   LAN extension services fibre etc","OR",false,null,49614.954203535963,36326.70138876007,22133.870331271675,11213.82364149205,2904.7412814630939,null,null,0,-0.2678275739258642,-0.39069969237228441,-0.49336363348760193,-0.74096781130788281]
[84,"CO484","CO484: Ethernet main links","OR",false,null,589864.09093751677,467869.58187051542,584390.02387953142,714827.7989553595,595926.35735221452,null,null,0,-0.20681799577442661,0.24904470502906828,0.22320328846461801,-0.16633578293528328]
[85,"CO485","CO485: Ethernet Electronics","OR",false,null,373026.25099290157,420121.40034462407,531782.50230586587,610208.76090815675,592335.6201818448,null,null,0,0.12625156869353593,0.26578294242960876,0.14747807282531156,-2.9290206682237474E-2]
[86,"CW609","CW609: Ethernet Access Direct Fibre","OR",false,null,227899.72638086518,290818.47408657859,270391.00893536705,290585.69877274561,398029.69536877947,null,null,0,0.27608083916943293,-7.024129129131651E-2,7.4686987251879389E-2,0.36974977450649127]
[87,"CE104","CE104: AISBO Excess Construction","OR",true,null,0,0,0,0,0,null,null,0,0,0,0,0]
[88,"CL578","CL578: OR Service Centre   Assurance Ethernet","OR",true,null,187584.55288779791,214893.62739916833,215455.79265464234,291069.46717373969,300637.57740318996,null,null,0,0.14558274703837215,2.6160164090385241E-3,0.35094751265425361,3.2872256655278376E-2]
[89,"CO772","CO772: Openreach Systems Development Ethernet Specific","OR",false,null,318529.20691109158,355299.00287393987,377685.99954131671,306257.59497665701,421993.93412030704,null,null,0,0.11543618344898454,6.3008892471673406E-2,-0.18912113409394682,0.37790520477531819]
[90,"CP502","CP502: Openreach sales product management","OR",true,null,9722602.8400837034,9608675.3953728117,10908931.585486304,9844561.1670220383,10808554.525281576,null,null,0,-1.1717792712996444E-2,0.13532106524689635,-9.7568713317475408E-2,9.792141487106476E-2]
[91,"CL160","CL160: Routeing   records","OR",false,null,53397.997199999998,53275.542496838294,68731.824942334817,50015.615740615314,45866.668732942751,null,null,0,-2.2932452448179985E-3,0.29011966319092464,-0.27230775870453283,-8.2953032692615669E-2]
[92,"CL573","CL573: OR Service Centre   Provision Ethernet","OR",true,null,50663.020799999998,55960.851276597932,58846.282281303917,57107.499405110146,54513.837518329019,null,null,0,0.10456996825183262,5.1561599562596871E-2,-2.9547879811367417E-2,-4.5417185374939328E-2]
[93,"CW617","CW617: Other Ethernet Rentals   Internal","OR",false,null,5603.0333333333338,7466.4577666397045,8373.2431281354784,5922.1491658267269,6317.8418440323831,null,null,0,0.33257421872194892,0.12144786588726331,-0.29272934331414213,6.6815722996132587E-2]
[94,"CW619","CW619: Other Ethernet Connection   Internal","OR",false,null,702.63000000000011,760.70603701797177,155.84230731361336,235.18931495027965,176.31468114086195,null,null,0,8.2655219700228599E-2,-0.79513465158692886,0.50914933822809916,-0.25032869295896432]
[95,"CW901","CW901: Openreach non copper","OR",true,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,0,0,0,0,0]

{"sheet":"Other inputs>>","index":27,"n_rows":3,"n_cols":9,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Other inputs",null,null,null,null,null,null,null," "]
["This section of the model derives the additional inputs that are required to forecast the costs and revenues of all business connectivity services provided by BT "]

{"sheet":"AssetLives","index":28,"n_rows":533,"n_cols":10,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Asset Lives"]
[]
[null,"Selected Options"]
[null,{"$f":"'Control panel'!G36","v":1},{"$f":"'Control panel'!H36","v":"Implied asset life"}]
[null,null,null,null,null,"Selected asset lives (years)",null,"Alternative asset life assumptions"]
[1,"Non-admin asset lives by component",null,null,null,null,null,1,2,3]
[null,"Component code","Component name","Admin?",null,null,null,"Implied asset life","<Enter scenario name>","<Enter scenario name>"]
[{"$f":"IF(B9=0,0,A8+1)","v":1},{"$f":"List_CompCode","v":"CF371"},{"$f":"List_CompName","v":"CF371: OR PC Rental 2Mbit link per km distribution"},{"$f":"List_CompAdmin","v":false},null,{"$f":"INDEX(H9:J9,,MATCH($B$5,H$7:J$7,0))","v":36.228477670959997},"AssetLives",{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B9,ModelStartValues_NonAdmin!B:B,0))","v":36.228477670959997}]
[{"$f":"IF(B10=0,0,A9+1)","v":2},"CF373","CF373: OR PC Rental 34Mbit link per km distribution",false,null,{"$f":"INDEX(H10:J10,,MATCH($B$5,H$7:J$7,0))","v":55.630361978856101},null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B10,ModelStartValues_NonAdmin!B:B,0))","v":55.630361978856101}]
[3,"CF375","CF375: OR PC Rental 140Mbit link per km distribution",false,null,49.474591427287891,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B11,ModelStartValues_NonAdmin!B:B,0))","v":49.474591427287891}]
[4,"CF381","CF381: OR PC Rental 64Kb link",false,null,47.649777304885241,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B12,ModelStartValues_NonAdmin!B:B,0))","v":47.649777304885241}]
[5,"CF383","CF383: OR PC Rental 2Mb link",false,null,26.221923945179181,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B13,ModelStartValues_NonAdmin!B:B,0))","v":26.221923945179181}]
[6,"CF385","CF385: OR PC Rental 34Mb link",false,null,55.645676453092427,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B14,ModelStartValues_NonAdmin!B:B,0))","v":55.645676453092427}]
[7,"CF388","CF388: OR PC rental 140Mb link",false,null,30.152002574841976,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B15,ModelStartValues_NonAdmin!B:B,0))","v":30.152002574841976}]
[8,"CF391","CF391: OR PC rental 64Kbit link per km transmission",false,null,35.54086190044422,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B16,ModelStartValues_NonAdmin!B:B,0))","v":35.54086190044422}]
[9,"CG101","CG101: PC rental 2Mbit s regional trunk",false,null,41.293611170485164,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B17,ModelStartValues_NonAdmin!B:B,0))","v":41.293611170485164}]
[10,"CG103","CG103: PC rental 140Mbit s regional trunk",false,null,30.554005445453715,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B18,ModelStartValues_NonAdmin!B:B,0))","v":30.554005445453715}]
[11,"CG201","CG201: PC rental 2Mbit link per km national trunk",false,null,41.588409394947817,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B19,ModelStartValues_NonAdmin!B:B,0))","v":41.588409394947817}]
[12,"CG203","CG203: PC rental 140Mbit link per km national trunk",false,null,38.430862030796284,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B20,ModelStartValues_NonAdmin!B:B,0))","v":38.430862030796284}]
[13,"CL171","CL171: E side copper capital",false,null,23.591255032742591,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B21,ModelStartValues_NonAdmin!B:B,0))","v":23.591255032742591}]
[14,"CL173","CL173: D side copper capital",false,null,19.478996224636283,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B22,ModelStartValues_NonAdmin!B:B,0))","v":19.478996224636283}]
[15,"CO379","CO379: Point of Handover electronics",false,null,38.817973034302909,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B23,ModelStartValues_NonAdmin!B:B,0))","v":38.817973034302909}]
[16,"CO432","CO432: PC rental 64Kbit link local end",false,null,56.123522490537098,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B24,ModelStartValues_NonAdmin!B:B,0))","v":56.123522490537098}]
[17,"CO434","CO434: PC rental 34Mbit link local end",false,null,28.067962693322375,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B25,ModelStartValues_NonAdmin!B:B,0))","v":28.067962693322375}]
[18,"CO436","CO436: PC rental 140Mbit link local end",false,null,40.828423551547182,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B26,ModelStartValues_NonAdmin!B:B,0))","v":40.828423551547182}]
[19,"CO438","CO438: PC rental 2Mbit local end copper",false,null,41.055752982326382,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B27,ModelStartValues_NonAdmin!B:B,0))","v":41.055752982326382}]
[20,"CO439","CO439: PC rental 2Mbit local end fibre",false,null,28.069494667112728,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B28,ModelStartValues_NonAdmin!B:B,0))","v":28.069494667112728}]
[21,"CP371","CP371: Prot Path PC rental 2Mbit link per km dist",true,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B29,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[22,"CP373","CP373: Protected Path PC rental 34Mbit link per km distr",true,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B30,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[23,"CP375","CP375: Protected Path PC rental 140Mbit link per km distr",true,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B31,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[24,"CP383","CP383: Protected Path PC rental 2Mbit link",true,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B32,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[25,"CP385","CP385: Protected Path PC rental 34Mb link",true,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B33,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[26,"CP388","CP388: Protected Path PC rental 140Mbit link",true,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B34,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[27,"CP434","CP434: Protected Path PC rental 34Mbit link local end",true,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B35,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[28,"CP436","CP436: Protected Path PC rental 140Mbit link local end",true,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B36,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[29,"CP439","CP439: Protected Path PC rental 2Mbit local end fibre",true,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B37,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[30,"CR371","CR371: PC rental 2Mbit link per km distribution",false,null,42.017483335334454,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B38,ModelStartValues_NonAdmin!B:B,0))","v":42.017483335334454}]
[31,"CR373","CR373: PC rental 34Mbit link per km distribution",false,null,44.040957178422843,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B39,ModelStartValues_NonAdmin!B:B,0))","v":44.040957178422843}]
[32,"CR375","CR375: PC rental 140Mbit link per km distribution",false,null,49.822689966756137,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B40,ModelStartValues_NonAdmin!B:B,0))","v":49.822689966756137}]
[33,"CR383","CR383: PC rental 2Mb link",false,null,41.435150322658025,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B41,ModelStartValues_NonAdmin!B:B,0))","v":41.435150322658025}]
[34,"CR385","CR385: PC rental 34Mb link",false,null,76.595657452002285,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B42,ModelStartValues_NonAdmin!B:B,0))","v":76.595657452002285}]
[35,"CR388","CR388: PC rental 140Mb link",false,null,50.405756713926571,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B43,ModelStartValues_NonAdmin!B:B,0))","v":50.405756713926571}]
[36,"CR391","CR391: PC rental 64Kbit link per km transmission",false,null,34.845302518455142,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B44,ModelStartValues_NonAdmin!B:B,0))","v":34.845302518455142}]
[37,"CE103","CE103: Tisbo  Excess Construction",true,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B45,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[38,"CL175","CL175: Local exchanges general frames capital",false,null,20.97874012009806,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B46,ModelStartValues_NonAdmin!B:B,0))","v":20.97874012009806}]
[39,"CO417","CO417: 64Kbit PC link connection cct provision",false,null,16.953521243783779,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B47,ModelStartValues_NonAdmin!B:B,0))","v":16.953521243783779}]
[40,"CO506","CO506: Customer Support   partial private circuits",true,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B48,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[41,"CO418","CO418: 64Kbit PC link connection cct rearrangements",false,null,21.786573676101426,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B49,ModelStartValues_NonAdmin!B:B,0))","v":21.786573676101426}]
[42,"CL172","CL172: E side copper current",false,null,13.916727842755749,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B50,ModelStartValues_NonAdmin!B:B,0))","v":13.916727842755749}]
[43,"CL174","CL174: D side copper current",false,null,16.27430329049896,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B51,ModelStartValues_NonAdmin!B:B,0))","v":16.27430329049896}]
[44,"CO413","CO413: 2Mbit and above PC link connection cct provision",false,null,20.175798677179014,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B52,ModelStartValues_NonAdmin!B:B,0))","v":20.175798677179014}]
[45,"CR187","CR187: Broadband line testing systems",true,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B53,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[46,"CO401","CO401: Netstream Equipment",false,null,43.222575666854517,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B54,ModelStartValues_NonAdmin!B:B,0))","v":43.222575666854517}]
[47,"CPE432","CPE432: POH adjust credit PPC 64k LE",false,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B55,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[48,"CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE",false,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B56,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[49,"CPE439","CPE439: POH adjust credit PPC 2Mb Fibre LE",false,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B57,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[50,"CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation",true,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B58,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[51,"CPE434","CPE434: POH adjust credit PPC 34Mb LE",false,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B59,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[52,"CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation",true,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B60,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[53,"CD102","CD102: High Tisbo 3rd Party Equipment Depreciation",true,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B61,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[54,"CPE105","CPE105: POH LE adjust CSH debit",false,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B62,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[55,"CG102","CG102: PC rental 34Mbit s regional trunk",false,null,52.160455667437006,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B63,ModelStartValues_NonAdmin!B:B,0))","v":52.160455667437006}]
[56,"CG202","CG202: PC rental 34Mbit link per km national trunk",false,null,37.232288469581164,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B64,ModelStartValues_NonAdmin!B:B,0))","v":37.232288469581164}]
[57,"CO411","CO411: OR Analogue PC link connection cct prov",false,null,11.132813156742134,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B65,ModelStartValues_NonAdmin!B:B,0))","v":11.132813156742134}]
[58,"CO421","CO421: OR Analogue PC installation",false,null,14.778564087598889,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B66,ModelStartValues_NonAdmin!B:B,0))","v":14.778564087598889}]
[59,"CO461","CO461: Private Circuit test systems",false,null,7698.9345849894571,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B67,ModelStartValues_NonAdmin!B:B,0))","v":7698.9345849894571}]
[60,"CX902","CX902: Wholesale",true,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B68,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[61,"CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA",false,null,50.831852611200219,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B69,ModelStartValues_NonAdmin!B:B,0))","v":50.831852611200219}]
[62,"CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA",false,null,28.280297295047205,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B70,ModelStartValues_NonAdmin!B:B,0))","v":28.280297295047205}]
[63,"CG107","CG107: ProtPath PC rent 2Mbit link perkm regional trunk",false,null,53.302914135623951,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B71,ModelStartValues_NonAdmin!B:B,0))","v":53.302914135623951}]
[64,"CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk",false,null,42.633838772745776,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B72,ModelStartValues_NonAdmin!B:B,0))","v":42.633838772745776}]
[65,"CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk",false,null,47.431113606522644,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B73,ModelStartValues_NonAdmin!B:B,0))","v":47.431113606522644}]
[{"$f":"IF(B74=0,0,A73+1)","v":66},"CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk",false,null,{"$f":"INDEX(H74:J74,,MATCH($B$5,H$7:J$7,0))","v":40.951914622571138},null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B74,ModelStartValues_NonAdmin!B:B,0))","v":40.951914622571138}]
[67,"CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk",false,null,43.071910144296332,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B75,ModelStartValues_NonAdmin!B:B,0))","v":43.071910144296332}]
[68,"CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk",false,null,44.133624322744303,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B76,ModelStartValues_NonAdmin!B:B,0))","v":44.133624322744303}]
[69,"CF550","CF550: OR PPCs 34 45Mb Link CELA",false,null,40.205153130214661,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B77,ModelStartValues_NonAdmin!B:B,0))","v":40.205153130214661}]
[70,"CF551","CF551: OR PPCs 34 45Mb Distribution CELA",false,null,33.418551823074694,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B78,ModelStartValues_NonAdmin!B:B,0))","v":33.418551823074694}]
[71,"CF553","CF553: OR PPCs 140 155Mb Link CELA",false,null,11.718992469621321,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B79,ModelStartValues_NonAdmin!B:B,0))","v":11.718992469621321}]
[72,"CF554","CF554: OR PPCs 140 155Mb Distribution CELA",false,null,17.588262435974904,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B80,ModelStartValues_NonAdmin!B:B,0))","v":17.588262435974904}]
[73,"CG205","CG205: PPCs 34 45Mbit national Trunk WECLA",false,null,43.601446582057697,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B81,ModelStartValues_NonAdmin!B:B,0))","v":43.601446582057697}]
[74,"CG206","CG206: PPCs 140 155Mbit national Trunk WECLA",false,null,57.82786110542267,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B82,ModelStartValues_NonAdmin!B:B,0))","v":57.82786110542267}]
[75,"CR550","CR550: PPCs 34 45Mb Link CELA",false,null,36.333617694495516,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B83,ModelStartValues_NonAdmin!B:B,0))","v":36.333617694495516}]
[76,"CR551","CR551: PPCs 34 45Mb Distribution CELA",false,null,36.362724268372652,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B84,ModelStartValues_NonAdmin!B:B,0))","v":36.362724268372652}]
[77,"CR553","CR553: PPCs 140 155Mb Link CELA",false,null,43.034524865178824,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B85,ModelStartValues_NonAdmin!B:B,0))","v":43.034524865178824}]
[78,"CR554","CR554: PPCs 140 155Mb Distribution CELA",false,null,46.189589535512653,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B86,ModelStartValues_NonAdmin!B:B,0))","v":46.189589535512653}]
[79,"CN616","CN616: EBD",false,null,18.247854348482651,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B87,ModelStartValues_NonAdmin!B:B,0))","v":18.247854348482651}]
[80,"CN617","CN617: EBD Extended Reach",false,null,11.09984188513754,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B88,ModelStartValues_NonAdmin!B:B,0))","v":11.09984188513754}]
[81,"CN618","CN618: EBD Resilience",false,null,12.437620330444437,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B89,ModelStartValues_NonAdmin!B:B,0))","v":12.437620330444437}]
[82,"CO447","CO447: Backhaul extension services fibre etc",false,null,19.437711834483522,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B90,ModelStartValues_NonAdmin!B:B,0))","v":19.437711834483522}]
[83,"CO450","CO450: Wholesale   LAN extension services fibre etc",false,null,21.202839892416591,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B91,ModelStartValues_NonAdmin!B:B,0))","v":21.202839892416591}]
[84,"CO484","CO484: Ethernet main links",false,null,49.639645244738425,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B92,ModelStartValues_NonAdmin!B:B,0))","v":49.639645244738425}]
[85,"CO485","CO485: Ethernet Electronics",false,null,5.3290985542486231,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B93,ModelStartValues_NonAdmin!B:B,0))","v":5.3290985542486231}]
[86,"CW609","CW609: Ethernet Access Direct Fibre",false,null,20.483583533751172,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B94,ModelStartValues_NonAdmin!B:B,0))","v":20.483583533751172}]
[87,"CE104","CE104: AISBO Excess Construction",true,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B95,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[88,"CL578","CL578: OR Service Centre   Assurance Ethernet",true,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B96,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[89,"CO772","CO772: Openreach Systems Development Ethernet Specific",false,null,6.6254134517204504,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B97,ModelStartValues_NonAdmin!B:B,0))","v":6.6254134517204504}]
[90,"CP502","CP502: Openreach sales product management",true,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B98,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[91,"CL160","CL160: Routeing   records",false,null,18.475531099636317,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B99,ModelStartValues_NonAdmin!B:B,0))","v":18.475531099636317}]
[92,"CL573","CL573: OR Service Centre   Provision Ethernet",true,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B100,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[93,"CW617","CW617: Other Ethernet Rentals   Internal",false,null,16.317594259275651,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B101,ModelStartValues_NonAdmin!B:B,0))","v":16.317594259275651}]
[94,"CW619","CW619: Other Ethernet Connection   Internal",false,null,11.556479239557225,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B102,ModelStartValues_NonAdmin!B:B,0))","v":11.556479239557225}]
[95,"CW901","CW901: Openreach non copper",true,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B103,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B104,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B105,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B106,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B107,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B108,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B109,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B110,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B111,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B112,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B113,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B114,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B115,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B116,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B117,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B118,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B119,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B120,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B121,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B122,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B123,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B124,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B125,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[0,0,0,0,null,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!S:S,MATCH(AssetLives!B126,ModelStartValues_NonAdmin!B:B,0))","v":0}]
[]
[null,"Service code","Service name",null,null,null,null,"Implied asset life","<Enter scenario name>","<Enter scenario name>"]
[4,"SO371","SO371: PC rental 2Mbit link per km distribution",null,null,9.6651923515122729,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B137,ModelStartValues_Admin!$B:$B,0))","v":9.6651923515122729}]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int",null,null,13.420117264251363,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B140,ModelStartValues_Admin!$B:$B,0))","v":13.420117264251363}]
[10,"SE375","SE375: PPC rental 140Mbit link per km distribution",null,null,9.8634185772761835,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B143,ModelStartValues_Admin!$B:$B,0))","v":9.8634185772761835}]
[11,"SE753","SE753: Netstream 16 LL 155mbit rentals Per km",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B144,ModelStartValues_Admin!$B:$B,0))","v":0}]
[14,"SE381","SE381: PPC rental 64Kbit link",null,null,11.764775141806821,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B147,ModelStartValues_Admin!$B:$B,0))","v":11.764775141806821}]
[18,"SE744","SE744: Netstream 16 LL 2mbit rentals Links",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B151,ModelStartValues_Admin!$B:$B,0))","v":0}]
[21,"ST383","ST383: Siteconnect PPC rental 2Mbit link",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B154,ModelStartValues_Admin!$B:$B,0))","v":0}]
[24,"SE385","SE385: PPC rental 34Mbit link",null,null,8.302342756434248,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B157,ModelStartValues_Admin!$B:$B,0))","v":8.302342756434248}]
[28,"SO388","SO388: PC rental 140Mbit link",null,null,7.7328439254777033,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B161,ModelStartValues_Admin!$B:$B,0))","v":7.7328439254777033}]
[31,"SH391","SH391: RBS PPC rental 64Kbit link per km transmission",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B164,ModelStartValues_Admin!$B:$B,0))","v":0}]
[34,"SH372","SH372: PPC RBS rental 2Mbit link per km trunk",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B167,ModelStartValues_Admin!$B:$B,0))","v":0}]
[35,"ST372","ST372: Siteconnect rental 2Mbit link per km trunk",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B168,ModelStartValues_Admin!$B:$B,0))","v":0}]
[38,"SE432","SE432: PPC rental 64kbit link local end",null,null,9.7141541883740388,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B171,ModelStartValues_Admin!$B:$B,0))","v":9.7141541883740388}]
[42,"SH438","SH438: RBS rental 2Mbit local end copper",null,null,7.8843672338875734,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B175,ModelStartValues_Admin!$B:$B,0))","v":7.8843672338875734}]
[45,"SO438","SO438: PC rental 2Mbit local end copper",null,null,12.65402114450939,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B178,ModelStartValues_Admin!$B:$B,0))","v":12.65402114450939}]
[48,"SO402","SO402: External Customer Sited Handover rentals",null,null,10.535449920485595,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B181,ModelStartValues_Admin!$B:$B,0))","v":10.535449920485595}]
[52,"SE760","SE760: External 3rd Party POH Rental 64kbit",null,null,13.778378716801019,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B185,ModelStartValues_Admin!$B:$B,0))","v":13.778378716801019}]
[55,"SE761","SE761: External 3rd Party POH Rental 34 45mbit",null,null,10.478002015520664,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B188,ModelStartValues_Admin!$B:$B,0))","v":10.478002015520664}]
[56,"SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff",null,null,9.3459629339298047,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B189,ModelStartValues_Admin!$B:$B,0))","v":9.3459629339298047}]
[59,"SE751","SE751: Netstream 16 LL 155mbit rentals LE",null,null,14.160188611436819,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B192,ModelStartValues_Admin!$B:$B,0))","v":14.160188611436819}]
[62,"SO436","SO436: PC rental 140Mbit link local end",null,null,9.1133342543929956,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B195,ModelStartValues_Admin!$B:$B,0))","v":9.1133342543929956}]
[{"$f":"IF(B199=0,0,A198+1)","v":66},"SE439","SE439: PPC rental 2Mbit local end fibre",null,null,8.9103292428796781,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B199,ModelStartValues_Admin!$B:$B,0))","v":8.9103292428796781}]
[69,"SH439","SH439: RBS rental 2Mbit local end fibre",null,null,10.859486240522273,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B202,ModelStartValues_Admin!$B:$B,0))","v":10.859486240522273}]
[72,"ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre",null,null,9.4166987816559473,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B205,ModelStartValues_Admin!$B:$B,0))","v":9.4166987816559473}]
[76,"SZ439","SZ439: PC rental 2Mbit CLZ local end fibre  int",null,null,12.966926379034625,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B209,ModelStartValues_Admin!$B:$B,0))","v":12.966926379034625}]
[79,"SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist",null,null,15792.317508058124,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B212,ModelStartValues_Admin!$B:$B,0))","v":15792.317508058124}]
[80,"SPO373","SPO373: Prot Path PC rental 34Mbit link per km dist",null,null,23448.378201154399,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B213,ModelStartValues_Admin!$B:$B,0))","v":23448.378201154399}]
[83,"SPE383","SPE383: Prot Path PPC rental 2Mbit link",null,null,1017.8866163194815,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B216,ModelStartValues_Admin!$B:$B,0))","v":1017.8866163194815}]
[86,"SPO385","SPO385: Prot Path PC rental 34Mbit link",null,null,2343.3303896732341,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B219,ModelStartValues_Admin!$B:$B,0))","v":2343.3303896732341}]
[90,"SPO434","SPO434: Prot Path PC rental 34Mbit local end",null,null,1774.4139471906947,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B223,ModelStartValues_Admin!$B:$B,0))","v":1774.4139471906947}]
[93,"SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre",null,null,445.54948328296626,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B226,ModelStartValues_Admin!$B:$B,0))","v":445.54948328296626}]
[96,"SO417","SO417: 64Kbit PC link connection cct prov  internal",null,null,10.032021447479755,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B229,ModelStartValues_Admin!$B:$B,0))","v":10.032021447479755}]
[100,"SO413","SO413: 2Mbit PC link connection cct provision",null,null,10.453362043207685,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B233,ModelStartValues_Admin!$B:$B,0))","v":10.453362043207685}]
[103,"SL137","SL137: WH SDSL rentals  MPF   TISBO",null,null,18.640965811009711,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B236,ModelStartValues_Admin!$B:$B,0))","v":18.640965811009711}]
[104,"SH417","SH417: 64Kbit RBS new connection cct provision  external",null,null,6.3718924901711684,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B237,ModelStartValues_Admin!$B:$B,0))","v":6.3718924901711684}]
[107,"SH413","SH413: RBS 2Mbit PPC link connection cct provision",null,null,8.2767306758769958,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B240,ModelStartValues_Admin!$B:$B,0))","v":8.2767306758769958}]
[110,"SPO438","SPO438: Prot Path PC rental 2Mbit local end copper",null,null,71.75091047034806,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B243,ModelStartValues_Admin!$B:$B,0))","v":71.75091047034806}]
[114,"SO475","SO475: Other Single Payment",null,null,9.0798723514643616,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B247,ModelStartValues_Admin!$B:$B,0))","v":9.0798723514643616}]
[117,"SE410","SE410: 34 45Mbit PPC link conn cct provision",null,null,13.144753507980161,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B250,ModelStartValues_Admin!$B:$B,0))","v":13.144753507980161}]
[121,"SQ101","SQ101: WS High Tisbo 3rd Pty Equipment Depn",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B254,ModelStartValues_Admin!$B:$B,0))","v":0}]
[124,"SP373","SP373: PC rental 34Mb link km dist Non SMP",null,null,8.8419468414230753,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B257,ModelStartValues_Admin!$B:$B,0))","v":8.8419468414230753}]
[127,"SP372","SP372: PC rnt 2Mb link per km trunk   Non SMP",null,null,9.6963774455267231,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B260,ModelStartValues_Admin!$B:$B,0))","v":9.6963774455267231}]
[128,"SP374","SP374: PC rental 34Mb link km trunk Non SMP",null,null,9.6031465204136754,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B261,ModelStartValues_Admin!$B:$B,0))","v":9.6031465204136754}]
[131,"SO421","SO421: Analogue PC installation",null,null,5.774441925501355,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B264,ModelStartValues_Admin!$B:$B,0))","v":5.774441925501355}]
[134,"SG110","SG110: PCs 34 45Mbit regional Trunk WECLA",null,null,11.30394088973871,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B267,ModelStartValues_Admin!$B:$B,0))","v":11.30394088973871}]
[138,"SG119","SG119: PC rental 64kbit link per km regional trunk  int",null,null,9.9295366740422235,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B271,ModelStartValues_Admin!$B:$B,0))","v":9.9295366740422235}]
[141,"SG103","SG103: PPC rent 2Mb CLZ link per km regional trunk  ext",null,null,8.8766412916382986,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B274,ModelStartValues_Admin!$B:$B,0))","v":8.8766412916382986}]
[145,"SG107","SG107: PPC rental 140Mbit link per km regional trunk",null,null,8.974374049671102,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B278,ModelStartValues_Admin!$B:$B,0))","v":8.974374049671102}]
[148,"SG113","SG113: Prot Path PC rent 2Mbit link per km regional trunk",null,null,10.425937358803431,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B281,ModelStartValues_Admin!$B:$B,0))","v":10.425937358803431}]
[151,"SG116","SG116: Prot Path PPC rent 140Mb link km regional trunk",null,null,10.698281388163569,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B284,ModelStartValues_Admin!$B:$B,0))","v":10.698281388163569}]
[152,"SG117","SG117: Prot Path PC rent 140Mb link per km regional trunk",null,null,10.915431967913236,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B285,ModelStartValues_Admin!$B:$B,0))","v":10.915431967913236}]
[155,"SG201","SG201: PPC rental 2Mbit link per km national trunk",null,null,11.482952485604688,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B288,ModelStartValues_Admin!$B:$B,0))","v":11.482952485604688}]
[159,"SG205","SG205: PPC Rental 34Mbit link per km national trunk",null,null,9.9626050726744886,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B292,ModelStartValues_Admin!$B:$B,0))","v":9.9626050726744886}]
[162,"SG208","SG208: PC rental 140Mbit link per km national trunk",null,null,9.273567524044994,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B295,ModelStartValues_Admin!$B:$B,0))","v":9.273567524044994}]
[165,"SG214","SG214: Prot Path PPC rent 34Mb link per km national trunk",null,null,10.048574608682239,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B298,ModelStartValues_Admin!$B:$B,0))","v":10.048574608682239}]
[169,"SE771","SE771: PPCs 34 45Mb Dist WECLA",null,null,6.192914601485211,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B302,ModelStartValues_Admin!$B:$B,0))","v":6.192914601485211}]
[172,"SG210","SG210: PPCs 34 45Mbit national Trunk WECLA",null,null,10.29713592345764,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B305,ModelStartValues_Admin!$B:$B,0))","v":10.29713592345764}]
[175,"SO770","SO770: PCs 34 45Mb Link WECLA",null,null,15.180880620407278,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B308,ModelStartValues_Admin!$B:$B,0))","v":15.180880620407278}]
[176,"SO771","SO771: PPCs 34 45Mb Dist WECLA",null,null,14.046774777092905,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B309,ModelStartValues_Admin!$B:$B,0))","v":14.046774777092905}]
[182,"SO431","SO431: PC rental analogue link local end",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B315,ModelStartValues_Admin!$B:$B,0))","v":0}]
[184,"SD319","SD319: EBD ONBS Rentals AISBO   Internal   Non WECLA",null,null,11.455758185535133,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B317,ModelStartValues_Admin!$B:$B,0))","v":11.455758185535133}]
[187,"SD151","SD151: Other Ethernet Rentals   Internal   Non WECLA",null,null,11.268047228524541,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B320,ModelStartValues_Admin!$B:$B,0))","v":11.268047228524541}]
[190,"SD104","SD104: WES 100Mb Rentals   External   Non WECLA",null,null,13.088794081107068,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B323,ModelStartValues_Admin!$B:$B,0))","v":13.088794081107068}]
[{"$f":"IF(B327=0,0,A326+1)","v":194},"SD117","SD117: WES 100Mb Rentals   Internal   Non WECLA",null,null,9.8403994802693138,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B327,ModelStartValues_Admin!$B:$B,0))","v":9.8403994802693138}]
[197,"SD114","SD114: Ethernet Main Link Rentals   Internal   Non WECLA",null,null,12.164806730037542,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B330,ModelStartValues_Admin!$B:$B,0))","v":12.164806730037542}]
[200,"SD125","SD125: EAD Other 100Mb Rental   External   Non WECLA",null,null,14.2739691950483,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B333,ModelStartValues_Admin!$B:$B,0))","v":14.2739691950483}]
[201,"SD126","SD126: EAD Other 1Gb Rental   External   Non WECLA",null,null,10.766954028718013,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B334,ModelStartValues_Admin!$B:$B,0))","v":10.766954028718013}]
[204,"SD129","SD129: EAD LA 1Gb Rentals   External   Non WECLA",null,null,16.344723452496563,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B337,ModelStartValues_Admin!$B:$B,0))","v":16.344723452496563}]
[208,"SD146","SD146: EAD Other 1Gb Rental   Internal   Non WECLA",null,null,12.464440337921555,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B341,ModelStartValues_Admin!$B:$B,0))","v":12.464440337921555}]
[211,"SD149","SD149: EAD LA 1Gb Rentals   Internal   Non WECLA",null,null,11.006635293442352,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B344,ModelStartValues_Admin!$B:$B,0))","v":11.006635293442352}]
[214,"SD136","SD136: EAD LA 10Mb Connection   External   Non WECLA",null,null,14.070408326689876,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B347,ModelStartValues_Admin!$B:$B,0))","v":14.070408326689876}]
[218,"SD138","SD138: EAD LA 1Gb Connection   External   Non WECLA",null,null,13.693497680687994,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B351,ModelStartValues_Admin!$B:$B,0))","v":13.693497680687994}]
[221,"SD153","SD153: EAD Other 100Mb Connection   Internal   Non WECLA",null,null,15.08586998923305,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B354,ModelStartValues_Admin!$B:$B,0))","v":15.08586998923305}]
[222,"SD134","SD134: EAD Other 100Mb Connection   External   Non WECLA",null,null,12.746344568829407,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B355,ModelStartValues_Admin!$B:$B,0))","v":12.746344568829407}]
[225,"SD141","SD141: EBD Connection AISBO   External   Non WECLA",null,null,8.4405197256955748,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B358,ModelStartValues_Admin!$B:$B,0))","v":8.4405197256955748}]
[228,"SD121","SD121: WES 100Mb Connection   Internal   Non WECLA",null,null,11.62384811976016,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B361,ModelStartValues_Admin!$B:$B,0))","v":11.62384811976016}]
[232,"SD108","SD108: WES 100Mb Connection   External   Non WECLA",null,null,11.503970563756191,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B365,ModelStartValues_Admin!$B:$B,0))","v":11.503970563756191}]
[235,"SD113","SD113: BES Other Bandwidth Connection   External   Non WECLA",null,null,11.768417446957921,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B368,ModelStartValues_Admin!$B:$B,0))","v":11.768417446957921}]
[238,"SD102","SD102: Excess Construction Charges   External   Non WECLA",null,null,9.2882090573422023,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B371,ModelStartValues_Admin!$B:$B,0))","v":9.2882090573422023}]
[242,"SD012","SD012: BES Other Bandwidth Rentals   WECLA",null,null,7.4589332919966864,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B375,ModelStartValues_Admin!$B:$B,0))","v":7.4589332919966864}]
[245,"SD004","SD004: WES 100Mb Rentals   External   WECLA",null,null,11.680590821969036,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B378,ModelStartValues_Admin!$B:$B,0))","v":11.680590821969036}]
[246,"SD005","SD005: WES 1Gb Rentals   External   WECLA",null,null,12.098029778164753,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B379,ModelStartValues_Admin!$B:$B,0))","v":12.098029778164753}]
[249,"SD017","SD017: WES 100Mb Rentals   Internal   WECLA",null,null,10.062625487989305,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B382,ModelStartValues_Admin!$B:$B,0))","v":10.062625487989305}]
[252,"SD014","SD014: Ethernet Main Links   Internal   WECLA",null,null,11.654855281411399,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B385,ModelStartValues_Admin!$B:$B,0))","v":11.654855281411399}]
[256,"SD026","SD026: EAD Other 1Gb Rental   External   WECLA",null,null,10.364545965146235,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B389,ModelStartValues_Admin!$B:$B,0))","v":10.364545965146235}]
[259,"SD029","SD029: EAD LA 1Gb Rentals   External   WECLA",null,null,11.858755739875823,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B392,ModelStartValues_Admin!$B:$B,0))","v":11.858755739875823}]
[262,"SD045","SD045: EAD Other 100Mb Rental   Internal   WECLA",null,null,12.417639123916191,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B395,ModelStartValues_Admin!$B:$B,0))","v":12.417639123916191}]
[266,"SD049","SD049: EAD LA 1Gb Rentals   Internal   WECLA",null,null,11.611331357436486,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B399,ModelStartValues_Admin!$B:$B,0))","v":11.611331357436486}]
[269,"SD056","SD056: EAD LA 100Mb Connection   Internal   WECLA",null,null,10.220184477782112,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B402,ModelStartValues_Admin!$B:$B,0))","v":10.220184477782112}]
[270,"SD057","SD057: EAD LA 1Gb Connection   Internal   WECLA",null,null,14.570422369305239,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B403,ModelStartValues_Admin!$B:$B,0))","v":14.570422369305239}]
[273,"SD038","SD038: EAD LA 1Gb Connection   External   WECLA",null,null,8.9649991486704437,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B406,ModelStartValues_Admin!$B:$B,0))","v":8.9649991486704437}]
[276,"SD054","SD054: EAD  1Gb Connection   Internal   WECLA",null,null,9.9386153479471187,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B409,ModelStartValues_Admin!$B:$B,0))","v":9.9386153479471187}]
[280,"SD041","SD041: EBD Connections AISBO   External   WECLA",null,null,14.188728434986624,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B413,ModelStartValues_Admin!$B:$B,0))","v":14.188728434986624}]
[283,"SD059","SD059: Other Ethernet Connections   Internal   WECLA",null,null,9.0946470040798104,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B416,ModelStartValues_Admin!$B:$B,0))","v":9.0946470040798104}]
[287,"SD328","SD328: EBD ONBS Rentals MISBO   Internal   Non WECLA",null,null,10.234796520095548,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B420,ModelStartValues_Admin!$B:$B,0))","v":10.234796520095548}]
[290,"SD301","SD301: WES MISBO Rentals   Internal   Non WECLA",null,null,9.0985182309062438,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B423,ModelStartValues_Admin!$B:$B,0))","v":9.0985182309062438}]
[293,"SD322","SD322: WES BES Main Link MISBO   External   Non WECLA",null,null,12.212560930505377,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B426,ModelStartValues_Admin!$B:$B,0))","v":12.212560930505377}]
[294,"SD323","SD323: Other Ethernet main links  1Gb Internal non WECLA",null,null,9.9462848955473291,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B427,ModelStartValues_Admin!$B:$B,0))","v":9.9462848955473291}]
[297,"SD326","SD326: Optical Services Main Link   External   Non WECLA",null,null,11.837633245101278,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B430,ModelStartValues_Admin!$B:$B,0))","v":11.837633245101278}]
[300,"SD311","SD311: oth ether services   1Gb rental Internal non WECLA",null,null,13.230588884681982,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B433,ModelStartValues_Admin!$B:$B,0))","v":13.230588884681982}]
[304,"SD308","SD308: BES MISBO Connections   External   Non WECLA",null,null,8.0987318290702266,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B437,ModelStartValues_Admin!$B:$B,0))","v":8.0987318290702266}]
[307,"SD316","SD316: Optical Services Connections   External   Non WECLA",null,null,14.785808471436791,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B440,ModelStartValues_Admin!$B:$B,0))","v":14.785808471436791}]
[311,"SD333","SD333: EBD ONBS rentals MISBO WECLA internal Costs",null,null,10.815618205475186,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B444,ModelStartValues_Admin!$B:$B,0))","v":10.815618205475186}]
[314,"SD201","SD201: WES MISBO rent Internal WECLA",null,null,11.357154954920183,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B447,ModelStartValues_Admin!$B:$B,0))","v":11.357154954920183}]
[317,"SD222","SD222: WES BES EBD MBO Main link External WECLA",null,null,7.3854511481012945,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B450,ModelStartValues_Admin!$B:$B,0))","v":7.3854511481012945}]
[318,"SD223","SD223: Other Ethernet main links  1Gb Internal WECLA",null,null,9.9449082471188781,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B451,ModelStartValues_Admin!$B:$B,0))","v":9.9449082471188781}]
[321,"SD226","SD226: Optical Services Main link External WECLA",null,null,{"$f":"INDEX(H454:J454,,MATCH($B$5,H$132:J$132,0))","v":9.884726043780141},null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B454,ModelStartValues_Admin!$B:$B,0))","v":9.884726043780141}]
[325,"SD212","SD212: oth ether services   1Gb rental External WECLA",null,null,11.496480994553846,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B458,ModelStartValues_Admin!$B:$B,0))","v":11.496480994553846}]
[328,"SD216","SD216: Optical Services conns External WECLA",null,null,8.2329128829794644,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B461,ModelStartValues_Admin!$B:$B,0))","v":8.2329128829794644}]
[331,"SD332","SD332: EBD ONBS connection MISBO WECLA internal Costs",null,null,14.85751572521551,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B464,ModelStartValues_Admin!$B:$B,0))","v":14.85751572521551}]
[335,"Z4","Z4: EAD LA 10Gb Rental External Non WECLA",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B468,ModelStartValues_Admin!$B:$B,0))","v":0}]
[338,"Z7","Z7: EAD LA 10Gb Rental Internal WECLA",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B471,ModelStartValues_Admin!$B:$B,0))","v":0}]
[341,"Z10","Z10: EAD Other 10Gb Connection External Non WECLA",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B474,ModelStartValues_Admin!$B:$B,0))","v":0}]
[342,"Z11","Z11: EAD LA 10Gb Connection Internal Non WECLA",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B475,ModelStartValues_Admin!$B:$B,0))","v":0}]
[345,"Z14","Z14: EAD Other 10Gb Connection External WECLA",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B478,ModelStartValues_Admin!$B:$B,0))","v":0}]
[349,"P2","Passive 2 - EAD 1000Mbit/s Rental External",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B482,ModelStartValues_Admin!$B:$B,0))","v":0}]
[352,"P5","Passive 5 - EAD 1000Mbit/s Connection Internal",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B485,ModelStartValues_Admin!$B:$B,0))","v":0}]
[355,"P8","Passive 8 - EAD LA 1000Mbit/s Connection External",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B488,ModelStartValues_Admin!$B:$B,0))","v":0}]
[359,"P12","Passive 12 - WES MISBO Connection External",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B492,ModelStartValues_Admin!$B:$B,0))","v":0}]
[362,"P15","Passive 15 - OSA Connection Internal",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B495,ModelStartValues_Admin!$B:$B,0))","v":0}]
[365,"P18","Passive 18 - EBD 1000Mbit/s Rental External",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B498,ModelStartValues_Admin!$B:$B,0))","v":0}]
[367,"P20","Passive 20 - EBD 1000Mbit/s Connection External",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B500,ModelStartValues_Admin!$B:$B,0))","v":0}]
[370,"P23","Passive 23 - EBD MISBO Connection Internal",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B503,ModelStartValues_Admin!$B:$B,0))","v":0}]
[371,"P24","Passive 24 - EBD MISBO Connection External",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B504,ModelStartValues_Admin!$B:$B,0))","v":0}]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B505,ModelStartValues_Admin!$B:$B,0))","v":0}]
[373,"P26","Passive 26 - EAD 10Gbit/s Rental External",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B506,ModelStartValues_Admin!$B:$B,0))","v":0}]
[374,"P27","Passive 27 - EAD LA 10Gbit/s Rental Internal",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B507,ModelStartValues_Admin!$B:$B,0))","v":0}]
[375,"P28","Passive 28 - EAD LA 10Gbit/s Rental External",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B508,ModelStartValues_Admin!$B:$B,0))","v":0}]
[376,"P29","Passive 29 - EAD 10Gbit/s Connection Internal",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B509,ModelStartValues_Admin!$B:$B,0))","v":0}]
[377,"P30","Passive 30 - EAD 10Gbit/s Connection External",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B510,ModelStartValues_Admin!$B:$B,0))","v":0}]
[378,"P31","Passive 31 - EAD LA 10Gbit/s Connection Internal",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B511,ModelStartValues_Admin!$B:$B,0))","v":0}]
[379,"P32","Passive 32 - EAD LA 10Gbit/s Connection External",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B512,ModelStartValues_Admin!$B:$B,0))","v":0}]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B513,ModelStartValues_Admin!$B:$B,0))","v":0}]
[381,"P34","Passive 34 - WES 1000Mbit/s Rental External",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B514,ModelStartValues_Admin!$B:$B,0))","v":0}]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B515,ModelStartValues_Admin!$B:$B,0))","v":0}]
[383,"P36","Passive 36 - BES 1000Mbit/s Rental External",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B516,ModelStartValues_Admin!$B:$B,0))","v":0}]
[384,"P37","Passive 37 - BES MISBO Rental Internal",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B517,ModelStartValues_Admin!$B:$B,0))","v":0}]
[385,"P38","Passive 38 - BES MISBO Rental External",null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B518,ModelStartValues_Admin!$B:$B,0))","v":0}]
[0,0,0,null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B519,ModelStartValues_Admin!$B:$B,0))","v":0}]
[0,0,0,null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B520,ModelStartValues_Admin!$B:$B,0))","v":0}]
[0,0,0,null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B521,ModelStartValues_Admin!$B:$B,0))","v":0}]
[0,0,0,null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B522,ModelStartValues_Admin!$B:$B,0))","v":0}]
[0,0,0,null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B523,ModelStartValues_Admin!$B:$B,0))","v":0}]
[0,0,0,null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B524,ModelStartValues_Admin!$B:$B,0))","v":0}]
[0,0,0,null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B525,ModelStartValues_Admin!$B:$B,0))","v":0}]
[0,0,0,null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B526,ModelStartValues_Admin!$B:$B,0))","v":0}]
[0,0,0,null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B527,ModelStartValues_Admin!$B:$B,0))","v":0}]
[0,0,0,null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B528,ModelStartValues_Admin!$B:$B,0))","v":0}]
[0,0,0,null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B529,ModelStartValues_Admin!$B:$B,0))","v":0}]
[0,0,0,null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B530,ModelStartValues_Admin!$B:$B,0))","v":0}]
[0,0,0,null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B531,ModelStartValues_Admin!$B:$B,0))","v":0}]
[0,0,0,null,null,0,null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B532,ModelStartValues_Admin!$B:$B,0))","v":0}]
[{"$f":"IF(B533=0,0,A532+1)","v":0},0,0,null,null,{"$f":"INDEX(H533:J533,,MATCH($B$5,H$132:J$132,0))","v":0},null,{"$f":"INDEX(ModelStartValues_Admin!$S:$S,MATCH($B533,ModelStartValues_Admin!$B:$B,0))","v":0}]

{"sheet":"InputPriceChanges","index":29,"n_rows":1632,"n_cols":16,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Input Price Changes"]
["Asset price and operating cost changes in nominal terms",null,null,null,"Asset price changes",{"$f":"list_AssetTypes","v":"Cable"},"Duct","Transmission","Local Exchange","Main Exchange","Land & Buildings","Computers & OM","Other Ntwk Eqpt","Other","Motor Transport","Intangibles"]
[null,"Asset price changes",null,{"$f":"D3+1","v":1},{"$f":"TRANSPOSE(List_Years)","v":"2014/15"},{"$f":"SUMIFS(F$16:F$27,$B$16:$B$27,$B$5,$E$16:$E$27,$E4)","v":2.6207182423727794E-4},2.0500000000000001E-2,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Control panel'!G42","v":1},{"$f":"'Control panel'!H42","v":"Base case"},{"$f":"D4+1","v":2},"2015/16",1.597998928276085E-4,1.2500000000000001E-2,0,0,0,0,0,0,0,0,0]
[null,"Cable: copper/fibre ratio",null,{"$f":"D5+1","v":3},"2016/17",2.8444380923314317E-4,2.2250000000000002E-2,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Control panel'!G46","v":1},{"$f":"'Control panel'!H46","v":1.2783991426208679E-2},{"$f":"D6+1","v":4},"2017/18",3.8351974278626042E-4,3.0000000000000002E-2,0,0,0,0,0,0,0,0,0]
[null,"Note: Copper/fibre ratio used as different asset price changes assumed for copper cable and fibre cable",null,{"$f":"D7+1","v":5},"2018/19",4.1867571920833424E-4,3.2750000000000001E-2,0,0,0,0,0,0,0,0,0]
[null,"Pay opex trend"]
[null,{"$f":"Pay.Trend_scenario","v":1},{"$f":"'Control panel'!H49","v":"Base"},null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[null,"Non Pay opex trend",null,null,"TI.PriceTrend_Pay",{"$f":"SUMIFS(F$34:F$36,$B$34:$B$36,$B$10)","v":0.03},{"$f":"SUMIFS(G$34:G$36,$B$34:$B$36,$B$10)","v":0.03},{"$f":"SUMIFS(H$34:H$36,$B$34:$B$36,$B$10)","v":0.03},{"$f":"SUMIFS(I$34:I$36,$B$34:$B$36,$B$10)","v":0.03},{"$f":"SUMIFS(J$34:J$36,$B$34:$B$36,$B$10)","v":0.03},"CI.PriceTrend_Pay",{"$f":"SUMIFS(L$34:L$36,$B$34:$B$36,$B$10)","v":0.03},{"$f":"SUMIFS(M$34:M$36,$B$34:$B$36,$B$10)","v":0.03},{"$f":"SUMIFS(N$34:N$36,$B$34:$B$36,$B$10)","v":0.03},{"$f":"SUMIFS(O$34:O$36,$B$34:$B$36,$B$10)","v":0.03},{"$f":"SUMIFS(P$34:P$36,$B$34:$B$36,$B$10)","v":0.03}]
[null,{"$f":"NonPay.Trend_scenario","v":1},{"$f":"'Control panel'!H53","v":"Base"},null,"TI.PriceTrend_NonPay",{"$f":"SUMIFS(F$40:F$42,$B$40:$B$42,$B$12)","v":3.2000000000000001E-2},{"$f":"SUMIFS(G$40:G$42,$B$40:$B$42,$B$12)","v":3.2000000000000001E-2},{"$f":"SUMIFS(H$40:H$42,$B$40:$B$42,$B$12)","v":3.2000000000000001E-2},{"$f":"SUMIFS(I$40:I$42,$B$40:$B$42,$B$12)","v":3.2000000000000001E-2},{"$f":"SUMIFS(J$40:J$42,$B$40:$B$42,$B$12)","v":3.2000000000000001E-2},"CI.PriceTrend_NonPay",2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2]
[1,"Projected asset price changes scenarios"]
[null,"Source: Ofcom analysis"]
[null,"Scenario description"]
[null,1,"Base case",null,{"$f":"TRANSPOSE(List_Years)","v":"2014/15"},{"$f":"$C$7*TRANSPOSE(RPI_forecast)+(1-$C$7)*0%","v":2.6207182423727794E-4},{"$f":"TRANSPOSE(RPI_forecast)","v":2.0500000000000001E-2},0,0,0,0,0,0,0,0,0]
[null,1,"Base case",null,"2015/16",1.597998928276085E-4,1.2500000000000001E-2,0,0,0,0,0,0,0,0,0]
[null,1,"Base case",null,"2016/17",2.8444380923314317E-4,2.2250000000000002E-2,0,0,0,0,0,0,0,0,0]
[null,1,"Base case",null,"2017/18",3.8351974278626042E-4,3.0000000000000002E-2,0,0,0,0,0,0,0,0,0]
[null,1,"Base case",null,"2018/19",4.1867571920833424E-4,3.2750000000000001E-2,0,0,0,0,0,0,0,0,0]
[]
[null,2,"<Enter scenario name>",null,{"$f":"TRANSPOSE(List_Years)","v":"2014/15"}]
[null,2,"<Enter scenario name>",null,"2015/16"]
[null,2,"<Enter scenario name>",null,"2016/17"]
[null,2,"<Enter scenario name>",null,"2017/18"]
[null,2,"<Enter scenario name>",null,"2018/19"]
[null,2,"<Enter scenario name>"]
[]
[]
[2,"Operating costs price changes",null,null,null,"TI basket",null,null,null,null,null,"Ethernet basket"]
[]
[null,"Pay price trend",null,null,null,{"$f":"E32+1","v":1},{"$f":"F32+1","v":2},{"$f":"G32+1","v":3},{"$f":"H32+1","v":4},{"$f":"I32+1","v":5},null,{"$f":"K32+1","v":1},{"$f":"L32+1","v":2},{"$f":"M32+1","v":3},{"$f":"N32+1","v":4},{"$f":"O32+1","v":5}]
[null,"Scenario description",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[null,1,"Base",null,null,0.03,0.03,0.03,0.03,0.03,null,0.03,0.03,0.03,0.03,0.03]
[null,2,"<Enter scenario name>"]
[null,3,"<Enter scenario name>"]
[]
[null,"Non Pay price trend",null,null,null,{"$f":"E38+1","v":1},{"$f":"F38+1","v":2},{"$f":"G38+1","v":3},{"$f":"H38+1","v":4},{"$f":"I38+1","v":5},null,{"$f":"K38+1","v":1},{"$f":"L38+1","v":2},{"$f":"M38+1","v":3},{"$f":"N38+1","v":4},{"$f":"O38+1","v":5}]
[null,"Scenario description",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[null,1,"Base",null,null,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,null,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2]
[null,2,"<Enter scenario name>"]
[null,3,"<Enter scenario name>"]
[]
[]
[2,"GRC by asset type and component (non-admin)"]
["Note: this links to the GRC by cost component in the base year"]
[null,"Component code","Component name"]
[{"$f":"IF(B48=0,0,A47+1)","v":1},{"$f":"List_CompCode","v":"CF371"},{"$f":"List_CompName","v":"CF371: OR PC Rental 2Mbit link per km distribution"},null,null,{"$f":"IF($B48=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B48,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.8352454421436596E-3},{"$f":"IF($B48=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B48,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":214.42069786783674},{"$f":"IF($B48=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B48,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":356.64108388082707},{"$f":"IF($B48=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B48,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B48=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B48,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.4954205674288348E-3},{"$f":"IF($B48=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B48,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":48.768477346452634},{"$f":"IF($B48=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B48,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.803615434541157},{"$f":"IF($B48=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B48,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":24.02636374919517},{"$f":"IF($B48=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B48,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.1780038566437869},{"$f":"IF($B48=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B48,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.31622125841583815},{"$f":"IF($B48=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B48,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.4890704290613499}]
[{"$f":"IF(B49=0,0,A48+1)","v":2},"CF373","CF373: OR PC Rental 34Mbit link per km distribution",null,null,{"$f":"IF($B49=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B49,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.2226931570890772E-3},{"$f":"IF($B49=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B49,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":29.862311805773171},{"$f":"IF($B49=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B49,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":40.830834734297724},{"$f":"IF($B49=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B49,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B49=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B49,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.7911117852712778E-4},{"$f":"IF($B49=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B49,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.9100414082496933},{"$f":"IF($B49=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B49,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.45771306234432024},{"$f":"IF($B49=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B49,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.6081920489736286},{"$f":"IF($B49=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B49,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.19845738231059584},{"$f":"IF($B49=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B49,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.2974538438729772E-2},{"$f":"IF($B49=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B49,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.4298275998831471}]
[3,"CF375","CF375: OR PC Rental 140Mbit link per km distribution",null,null,{"$f":"IF($B50=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B50,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.0624316691813242E-4},{"$f":"IF($B50=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B50,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":21.988518845551354},{"$f":"IF($B50=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B50,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":59.497917261273301},{"$f":"IF($B50=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B50,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B50=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B50,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.9837190079856715E-4},{"$f":"IF($B50=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B50,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.0322889467207927},{"$f":"IF($B50=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B50,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.46426571125362337},{"$f":"IF($B50=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B50,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.9494197920568022},{"$f":"IF($B50=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B50,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.18164347759518479},{"$f":"IF($B50=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B50,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.6944167881522209E-2},{"$f":"IF($B50=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B50,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.2341878993045561}]
[4,"CF381","CF381: OR PC Rental 64Kb link",null,null,{"$f":"IF($B51=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B51,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.46718265163783346},{"$f":"IF($B51=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B51,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-3.3073180223678286E-8},{"$f":"IF($B51=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B51,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":15.21657924802432},{"$f":"IF($B51=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B51,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B51=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B51,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.7041345142584949E-4},{"$f":"IF($B51=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B51,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":16.465488530617836},{"$f":"IF($B51=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B51,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.52878340535333901},{"$f":"IF($B51=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B51,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":66.447708991476134},{"$f":"IF($B51=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B51,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.24158871647077199},{"$f":"IF($B51=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B51,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":7.63995057177526E-2},{"$f":"IF($B51=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B51,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.1009237762022994}]
[5,"CF383","CF383: OR PC Rental 2Mb link",null,null,{"$f":"IF($B52=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B52,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.4478832745879391},{"$f":"IF($B52=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B52,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":9.6835833512278999E-7},{"$f":"IF($B52=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B52,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":47.269788645850518},{"$f":"IF($B52=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B52,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B52=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B52,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.8061002609489499E-4},{"$f":"IF($B52=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B52,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.1659381583041704},{"$f":"IF($B52=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B52,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.48035528527372412},{"$f":"IF($B52=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B52,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":41.068588154151534},{"$f":"IF($B52=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B52,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.23487261681412519},{"$f":"IF($B52=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B52,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.5689683633519712E-2},{"$f":"IF($B52=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B52,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.3054319718133036}]
[6,"CF385","CF385: OR PC Rental 34Mb link",null,null,{"$f":"IF($B53=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B53,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.3663932677881322E-6},{"$f":"IF($B53=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B53,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.1691309499482469E-7},{"$f":"IF($B53=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B53,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.2114401095422744},{"$f":"IF($B53=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B53,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B53=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B53,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.467570420696792E-5},{"$f":"IF($B53=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B53,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.95590190083800863},{"$f":"IF($B53=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B53,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.1582195885035945E-2},{"$f":"IF($B53=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B53,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.94452886471901909},{"$f":"IF($B53=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B53,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.2021481156098015E-2},{"$f":"IF($B53=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B53,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.8222391260178783E-3},{"$f":"IF($B53=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B53,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.11360815316090921}]
[7,"CF388","CF388: OR PC rental 140Mb link",null,null,{"$f":"IF($B54=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B54,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.7952751953600952E-3},{"$f":"IF($B54=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B54,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.8994489417585624E-8},{"$f":"IF($B54=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B54,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":12.494307145157077},{"$f":"IF($B54=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B54,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B54=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B54,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":7.3433099392365269E-5},{"$f":"IF($B54=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B54,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.2846023804521112},{"$f":"IF($B54=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B54,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.7827936508554111E-2},{"$f":"IF($B54=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B54,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.033540322826517},{"$f":"IF($B54=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B54,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.4025494904258243E-2},{"$f":"IF($B54=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B54,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.42744674624074E-3},{"$f":"IF($B54=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B54,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.19012553897211726}]
[8,"CF391","CF391: OR PC rental 64Kbit link per km transmission",null,null,{"$f":"IF($B55=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B55,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.1515974218409017E-3},{"$f":"IF($B55=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B55,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":32.641320951491643},{"$f":"IF($B55=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B55,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":57.249059127941081},{"$f":"IF($B55=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B55,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B55=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B55,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.0216610505468078E-4},{"$f":"IF($B55=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B55,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":12.489203909889198},{"$f":"IF($B55=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B55,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.70357163036268444},{"$f":"IF($B55=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B55,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":7.3359157730138573},{"$f":"IF($B55=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B55,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.26538911467668408},{"$f":"IF($B55=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B55,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.9518641966016755E-2},{"$f":"IF($B55=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B55,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.8546894744433067}]
[9,"CG101","CG101: PC rental 2Mbit s regional trunk",null,null,{"$f":"IF($B56=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B56,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.8701995480459071E-5},{"$f":"IF($B56=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B56,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":42.120142523271923},{"$f":"IF($B56=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B56,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":65.830020412917065},{"$f":"IF($B56=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B56,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B56=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B56,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.5649181588149997E-4},{"$f":"IF($B56=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B56,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.4919997256457753},{"$f":"IF($B56=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B56,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.628996873660989},{"$f":"IF($B56=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B56,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.5036301004755748},{"$f":"IF($B56=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B56,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.23012984871403677},{"$f":"IF($B56=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B56,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.9538828182671247E-2},{"$f":"IF($B56=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B56,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.0720636613632084}]
[10,"CG103","CG103: PC rental 140Mbit s regional trunk",null,null,{"$f":"IF($B57=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B57,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":9.0819518979956634E-6},{"$f":"IF($B57=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B57,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":23.214968034447018},{"$f":"IF($B57=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B57,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":41.227719140957355},{"$f":"IF($B57=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B57,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B57=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B57,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.9747979665229341E-4},{"$f":"IF($B57=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B57,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.9622258438833899},{"$f":"IF($B57=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B57,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.39852537174883262},{"$f":"IF($B57=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B57,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.6202218825961938},{"$f":"IF($B57=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B57,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.1639868765169496},{"$f":"IF($B57=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B57,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.5284175446212068E-2},{"$f":"IF($B57=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B57,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.76928511959062595}]
[11,"CG201","CG201: PC rental 2Mbit link per km national trunk",null,null,{"$f":"IF($B58=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B58,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.009297283661028E-5},{"$f":"IF($B58=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B58,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":23.5685159898458},{"$f":"IF($B58=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B58,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":31.547523994102136},{"$f":"IF($B58=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B58,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B58=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B58,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.6163899872422796E-4},{"$f":"IF($B58=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B58,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.4448658857854761},{"$f":"IF($B58=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B58,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.39858711550066406},{"$f":"IF($B58=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B58,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.4069649662168873},{"$f":"IF($B58=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B58,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.13488568098665699},{"$f":"IF($B58=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B58,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.2387734858614245E-2},{"$f":"IF($B58=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B58,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.69494376476605058}]
[12,"CG203","CG203: PC rental 140Mbit link per km national trunk",null,null,{"$f":"IF($B59=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B59,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.3725766506801428E-5},{"$f":"IF($B59=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B59,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":62.691990882951664},{"$f":"IF($B59=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B59,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":85.027853767922821},{"$f":"IF($B59=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B59,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B59=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B59,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.0448694952903257E-4},{"$f":"IF($B59=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B59,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.1240712250956006},{"$f":"IF($B59=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B59,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.64377941617229828},{"$f":"IF($B59=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B59,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.9890342258034122},{"$f":"IF($B59=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B59,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.20472808993142894},{"$f":"IF($B59=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B59,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.2431812816959922E-2},{"$f":"IF($B59=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B59,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.03818016746498}]
[13,"CL171","CL171: E side copper capital",null,null,{"$f":"IF($B60=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B60,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.7567990734400634},{"$f":"IF($B60=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B60,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.0718327749770893},{"$f":"IF($B60=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B60,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.1824808849211244E-5},{"$f":"IF($B60=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B60,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B60=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B60,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.7414010691150322E-7},{"$f":"IF($B60=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B60,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.3977871405073806E-2},{"$f":"IF($B60=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B60,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.8792950355493466E-2},{"$f":"IF($B60=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B60,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-1.0837418376497031E-5},{"$f":"IF($B60=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B60,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.1143389727712997E-3},{"$f":"IF($B60=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B60,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.6903227237686191E-3},{"$f":"IF($B60=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B60,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.3212594886653757E-2}]
[14,"CL173","CL173: D side copper capital",null,null,{"$f":"IF($B61=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B61,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":17.283056274999119},{"$f":"IF($B61=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B61,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":10.790779587982222},{"$f":"IF($B61=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B61,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":9.0640973357516616E-5},{"$f":"IF($B61=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B61,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B61=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B61,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.6738231297623033E-5},{"$f":"IF($B61=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B61,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.1302592349967169E-2},{"$f":"IF($B61=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B61,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.14428587803830981},{"$f":"IF($B61=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B61,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.0613476906060813E-6},{"$f":"IF($B61=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B61,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.6531666568668072E-2},{"$f":"IF($B61=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B61,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.1014192389882685E-2},{"$f":"IF($B61=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B61,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.32802212484353394}]
[15,"CO379","CO379: Point of Handover electronics",null,null,{"$f":"IF($B62=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B62,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.0890198269998579},{"$f":"IF($B62=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B62,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":13.745425578448078},{"$f":"IF($B62=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B62,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":42.983915542834424},{"$f":"IF($B62=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B62,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B62=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B62,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.5658870741854282E-4},{"$f":"IF($B62=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B62,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.4466997731061362},{"$f":"IF($B62=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B62,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.61496700908143898},{"$f":"IF($B62=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B62,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":42.509678453741699},{"$f":"IF($B62=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B62,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.22125096097105021},{"$f":"IF($B62=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B62,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.10851622300974068},{"$f":"IF($B62=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B62,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.5565762739940381}]
[16,"CO432","CO432: PC rental 64Kbit link local end",null,null,{"$f":"IF($B63=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B63,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.2735045815008665},{"$f":"IF($B63=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B63,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-1.819530212962012E-6},{"$f":"IF($B63=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B63,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.6904381805992128},{"$f":"IF($B63=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B63,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B63=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B63,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.2343366253298451E-3},{"$f":"IF($B63=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B63,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":39.246081319146555},{"$f":"IF($B63=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B63,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.148992065020745},{"$f":"IF($B63=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B63,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":509.78874691031621},{"$f":"IF($B63=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B63,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.0490265319472714},{"$f":"IF($B63=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B63,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.42682078772033794},{"$f":"IF($B63=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B63,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.5461612254057897}]
[17,"CO434","CO434: PC rental 34Mbit link local end",null,null,{"$f":"IF($B64=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B64,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.5474510995177146},{"$f":"IF($B64=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B64,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.5043444865555862},{"$f":"IF($B64=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B64,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.5149267629478118},{"$f":"IF($B64=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B64,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B64=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B64,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.4437405283889151E-5},{"$f":"IF($B64=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B64,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.49880821662852393},{"$f":"IF($B64=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B64,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.14907115832295528},{"$f":"IF($B64=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B64,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":12.527002106100497},{"$f":"IF($B64=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B64,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.1191393047459158},{"$f":"IF($B64=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B64,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.7871020834687865E-2},{"$f":"IF($B64=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B64,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.27216763537771638}]
[18,"CO436","CO436: PC rental 140Mbit link local end",null,null,{"$f":"IF($B65=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B65,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.8278808243128513},{"$f":"IF($B65=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B65,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.86749490911659954},{"$f":"IF($B65=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B65,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":11.843049697717488},{"$f":"IF($B65=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B65,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B65=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B65,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.9531841307706396E-5},{"$f":"IF($B65=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B65,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.0077231217471656},{"$f":"IF($B65=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B65,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.10051645642414181},{"$f":"IF($B65=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B65,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.66943382402243279},{"$f":"IF($B65=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B65,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.0111039839576934E-2},{"$f":"IF($B65=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B65,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.9136066228746977E-2},{"$f":"IF($B65=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B65,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.2514804588551221}]
[19,"CO438","CO438: PC rental 2Mbit local end copper",null,null,{"$f":"IF($B66=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B66,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.4174638517989381E-4},{"$f":"IF($B66=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B66,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-9.6391575325429093E-8},{"$f":"IF($B66=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B66,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.6730033766910809E-4},{"$f":"IF($B66=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B66,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B66=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B66,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.830119451225719E-4},{"$f":"IF($B66=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B66,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.6603548641703414},{"$f":"IF($B66=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B66,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.45099149012458295},{"$f":"IF($B66=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B66,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":112.14041463684711},{"$f":"IF($B66=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B66,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.29819661914590384},{"$f":"IF($B66=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B66,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.15969321371360823},{"$f":"IF($B66=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B66,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.101018827461941}]
[20,"CO439","CO439: PC rental 2Mbit local end fibre",null,null,{"$f":"IF($B67=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B67,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":148.24593728243673},{"$f":"IF($B67=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B67,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":9.7029879544686128},{"$f":"IF($B67=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B67,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.4266814691890315},{"$f":"IF($B67=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B67,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B67=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B67,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.0725121006229655E-3},{"$f":"IF($B67=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B67,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":10.276324849311875},{"$f":"IF($B67=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B67,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.8105065312856121},{"$f":"IF($B67=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B67,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":154.83305229758807},{"$f":"IF($B67=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B67,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.471444017357816},{"$f":"IF($B67=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B67,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.2373416791809766},{"$f":"IF($B67=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B67,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":7.1255928152645041}]
[21,"CP371","CP371: Prot Path PC rental 2Mbit link per km dist",null,null,{"$f":"IF($B68=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B68,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B68=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B68,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B68=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B68,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B68=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B68,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B68=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B68,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B68=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B68,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B68=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B68,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B68=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B68,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B68=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B68,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B68=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B68,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B68=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B68,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[22,"CP373","CP373: Protected Path PC rental 34Mbit link per km distr",null,null,{"$f":"IF($B69=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B69,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B69=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B69,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B69=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B69,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B69=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B69,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B69=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B69,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B69=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B69,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B69=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B69,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B69=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B69,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B69=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B69,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B69=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B69,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B69=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B69,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[23,"CP375","CP375: Protected Path PC rental 140Mbit link per km distr",null,null,{"$f":"IF($B70=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B70,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B70=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B70,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B70=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B70,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B70=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B70,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B70=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B70,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B70=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B70,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B70=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B70,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B70=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B70,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B70=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B70,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B70=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B70,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B70=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B70,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[24,"CP383","CP383: Protected Path PC rental 2Mbit link",null,null,{"$f":"IF($B71=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B71,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B71=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B71,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B71=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B71,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B71=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B71,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B71=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B71,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B71=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B71,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B71=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B71,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B71=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B71,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B71=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B71,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B71=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B71,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B71=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B71,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[25,"CP385","CP385: Protected Path PC rental 34Mb link",null,null,{"$f":"IF($B72=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B72,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B72=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B72,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B72=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B72,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B72=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B72,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B72=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B72,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B72=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B72,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B72=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B72,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B72=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B72,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B72=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B72,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B72=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B72,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B72=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B72,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[26,"CP388","CP388: Protected Path PC rental 140Mbit link",null,null,{"$f":"IF($B73=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B73,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B73=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B73,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B73=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B73,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B73=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B73,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B73=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B73,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B73=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B73,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B73=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B73,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B73=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B73,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B73=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B73,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B73=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B73,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B73=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B73,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[27,"CP434","CP434: Protected Path PC rental 34Mbit link local end",null,null,{"$f":"IF($B74=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B74,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B74=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B74,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B74=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B74,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B74=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B74,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B74=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B74,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B74=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B74,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B74=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B74,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B74=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B74,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B74=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B74,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B74=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B74,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B74=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B74,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[28,"CP436","CP436: Protected Path PC rental 140Mbit link local end",null,null,{"$f":"IF($B75=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B75,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B75=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B75,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B75=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B75,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B75=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B75,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B75=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B75,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B75=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B75,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B75=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B75,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B75=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B75,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B75=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B75,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B75=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B75,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B75=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B75,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[29,"CP439","CP439: Protected Path PC rental 2Mbit local end fibre",null,null,{"$f":"IF($B76=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B76,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B76=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B76,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B76=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B76,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B76=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B76,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B76=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B76,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B76=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B76,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B76=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B76,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B76=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B76,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B76=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B76,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B76=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B76,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B76=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B76,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[30,"CR371","CR371: PC rental 2Mbit link per km distribution",null,null,{"$f":"IF($B77=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B77,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.1663437551738096E-6},{"$f":"IF($B77=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B77,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":9.9877230343365042},{"$f":"IF($B77=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B77,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":18.888473871862818},{"$f":"IF($B77=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B77,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B77=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B77,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.6935326730915806E-4},{"$f":"IF($B77=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B77,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.1424481344455448},{"$f":"IF($B77=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B77,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.25683016148499993},{"$f":"IF($B77=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B77,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.790420539521852},{"$f":"IF($B77=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B77,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.3816771803520193E-2},{"$f":"IF($B77=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B77,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.2659617338557624E-2},{"$f":"IF($B77=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B77,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.40911484274875393}]
[31,"CR373","CR373: PC rental 34Mbit link per km distribution",null,null,{"$f":"IF($B78=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B78,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-3.6640235092803922E-8},{"$f":"IF($B78=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B78,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":7.0832299137152388E-2},{"$f":"IF($B78=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B78,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.261793866674845E-2},{"$f":"IF($B78=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B78,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B78=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B78,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.2696231106487973E-7},{"$f":"IF($B78=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B78,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.4746041765070753E-2},{"$f":"IF($B78=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B78,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.3261476642867957E-3},{"$f":"IF($B78=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B78,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.7094309536769843E-3},{"$f":"IF($B78=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B78,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.6834689534660574E-4},{"$f":"IF($B78=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B78,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.3633985381812443E-5},{"$f":"IF($B78=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B78,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.9047726937040674E-3}]
[32,"CR375","CR375: PC rental 140Mbit link per km distribution",null,null,{"$f":"IF($B79=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B79,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-2.5210646934070275E-7},{"$f":"IF($B79=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B79,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.4848077770575045},{"$f":"IF($B79=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B79,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.89837943207493387},{"$f":"IF($B79=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B79,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B79=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B79,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.3093142381141387E-5},{"$f":"IF($B79=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B79,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.3297928701728649},{"$f":"IF($B79=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B79,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.9396958307754029E-2},{"$f":"IF($B79=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B79,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.12733529323524787},{"$f":"IF($B79=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B79,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.9945734337958591E-3},{"$f":"IF($B79=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B79,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.6713149281674731E-4},{"$f":"IF($B79=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B79,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.1624718129904463E-2}]
[33,"CR383","CR383: PC rental 2Mb link",null,null,{"$f":"IF($B80=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B80,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.7140334508434548E-2},{"$f":"IF($B80=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B80,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.5296967997408128E-7},{"$f":"IF($B80=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B80,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":7.1277118462668252},{"$f":"IF($B80=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B80,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B80=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B80,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.0200716584502519E-4},{"$f":"IF($B80=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B80,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.1690647792039019},{"$f":"IF($B80=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B80,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.3649261088721033E-2},{"$f":"IF($B80=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B80,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.0715380714891962},{"$f":"IF($B80=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B80,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.1156546110409212E-2},{"$f":"IF($B80=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B80,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.9687325108307119E-3},{"$f":"IF($B80=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B80,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.13632034711744073}]
[34,"CR385","CR385: PC rental 34Mb link",null,null,{"$f":"IF($B81=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B81,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.1680850908413609E-11},{"$f":"IF($B81=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B81,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.8686785430646849E-8},{"$f":"IF($B81=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B81,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":7.0474505149859409E-2},{"$f":"IF($B81=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B81,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B81=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B81,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.8992861082080816E-6},{"$f":"IF($B81=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B81,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.2517534559055208E-2},{"$f":"IF($B81=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B81,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.7333567485656237E-3},{"$f":"IF($B81=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B81,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.7358738145973591E-2},{"$f":"IF($B81=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B81,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.7136551864133198E-3},{"$f":"IF($B81=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B81,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.4551612397174543E-4},{"$f":"IF($B81=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B81,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.7129768306516653E-3}]
[35,"CR388","CR388: PC rental 140Mb link",null,null,{"$f":"IF($B82=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B82,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-1.5584873833846183E-10},{"$f":"IF($B82=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B82,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.603289905946117E-8},{"$f":"IF($B82=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B82,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.1111456569991861},{"$f":"IF($B82=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B82,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B82=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B82,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.2501686668449157E-6},{"$f":"IF($B82=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B82,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.2392053489665384E-2},{"$f":"IF($B82=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B82,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.126426125032499E-3},{"$f":"IF($B82=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B82,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.2742146666062529E-2},{"$f":"IF($B82=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B82,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.3959950512519505E-3},{"$f":"IF($B82=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B82,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.6456455088406611E-4},{"$f":"IF($B82=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B82,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.9546778895307596E-3}]
[36,"CR391","CR391: PC rental 64Kbit link per km transmission",null,null,{"$f":"IF($B83=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B83,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.1155811952723985E-6},{"$f":"IF($B83=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B83,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":9.7760556667885812},{"$f":"IF($B83=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B83,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":19.183921446210881},{"$f":"IF($B83=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B83,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B83=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B83,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.1927711511179956E-4},{"$f":"IF($B83=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B83,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.48311708972658},{"$f":"IF($B83=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B83,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.17931029665158796},{"$f":"IF($B83=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B83,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.0496909823203409},{"$f":"IF($B83=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B83,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.6889765238775073E-2},{"$f":"IF($B83=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B83,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.8469428571617183E-3},{"$f":"IF($B83=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B83,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.37559655801076736}]
[37,"CE103","CE103: Tisbo  Excess Construction",null,null,{"$f":"IF($B84=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B84,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B84=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B84,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B84=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B84,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B84=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B84,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B84=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B84,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B84=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B84,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B84=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B84,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B84=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B84,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B84=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B84,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B84=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B84,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B84=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B84,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[38,"CL175","CL175: Local exchanges general frames capital",null,null,{"$f":"IF($B85=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B85,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.2391185130497744E-7},{"$f":"IF($B85=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B85,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-2.4190570082772428E-9},{"$f":"IF($B85=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B85,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-1.7346644475517021E-7},{"$f":"IF($B85=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B85,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.1354779977076406},{"$f":"IF($B85=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B85,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-1.9890583391530274E-7},{"$f":"IF($B85=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B85,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.7096537789156475E-2},{"$f":"IF($B85=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B85,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.2945452397234263E-3},{"$f":"IF($B85=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B85,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-1.0336624155359493E-5},{"$f":"IF($B85=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B85,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":7.7648735254966207E-4},{"$f":"IF($B85=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B85,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.0759637287367609E-4},{"$f":"IF($B85=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B85,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.3736499721517596E-3}]
[39,"CO417","CO417: 64Kbit PC link connection cct provision",null,null,{"$f":"IF($B86=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B86,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.1772810381879945E-5},{"$f":"IF($B86=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B86,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-7.8073599686969849E-9},{"$f":"IF($B86=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B86,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.0853315604195152E-5},{"$f":"IF($B86=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B86,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B86=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B86,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.1201430385037471E-6},{"$f":"IF($B86=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B86,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.8688726901823574E-2},{"$f":"IF($B86=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B86,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.5669098183265043E-2},{"$f":"IF($B86=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B86,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-9.4134690810740609E-6},{"$f":"IF($B86=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B86,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.9725208527031306E-3},{"$f":"IF($B86=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B86,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":7.851590268331413E-3},{"$f":"IF($B86=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B86,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.2963341678475666E-2}]
[40,"CO506","CO506: Customer Support   partial private circuits",null,null,{"$f":"IF($B87=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B87,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B87=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B87,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B87=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B87,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B87=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B87,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B87=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B87,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B87=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B87,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B87=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B87,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B87=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B87,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B87=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B87,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B87=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B87,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B87=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B87,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[41,"CO418","CO418: 64Kbit PC link connection cct rearrangements",null,null,{"$f":"IF($B88=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B88,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":7.7812278235231529E-6},{"$f":"IF($B88=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B88,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-4.6910701794628057E-9},{"$f":"IF($B88=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B88,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":7.4285698245087468E-6},{"$f":"IF($B88=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B88,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B88=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B88,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.7442632774920928E-7},{"$f":"IF($B88=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B88,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.7055295129958542E-2},{"$f":"IF($B88=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B88,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.1422001364611202E-2},{"$f":"IF($B88=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B88,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-3.1785386433720273E-6},{"$f":"IF($B88=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B88,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.3687687209124988E-3},{"$f":"IF($B88=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B88,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.2584127025853714E-3},{"$f":"IF($B88=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B88,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.2505227824957452E-2}]
[42,"CL172","CL172: E side copper current",null,null,{"$f":"IF($B89=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B89,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.1636055989191264E-5},{"$f":"IF($B89=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B89,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-1.0943867204813201E-10},{"$f":"IF($B89=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B89,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.5020540037044337E-5},{"$f":"IF($B89=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B89,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B89=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B89,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-2.8218128845224367E-7},{"$f":"IF($B89=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B89,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.1863847454426317E-3},{"$f":"IF($B89=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B89,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":7.3073058849370594E-3},{"$f":"IF($B89=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B89,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-2.5321233286805463E-7},{"$f":"IF($B89=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B89,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.6941214466124943E-3},{"$f":"IF($B89=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B89,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":7.4342600537506192E-3},{"$f":"IF($B89=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B89,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":7.2053803338254915E-3}]
[43,"CL174","CL174: D side copper current",null,null,{"$f":"IF($B90=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B90,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.0737177849537892E-5},{"$f":"IF($B90=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B90,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-6.7151144740619467E-11},{"$f":"IF($B90=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B90,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.9522313597969428E-5},{"$f":"IF($B90=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B90,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B90=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B90,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.92999473791396E-6},{"$f":"IF($B90=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B90,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.27446988552528E-2},{"$f":"IF($B90=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B90,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.3433192624028088E-2},{"$f":"IF($B90=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B90,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.3681535169928092E-6},{"$f":"IF($B90=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B90,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.4311932263980339E-2},{"$f":"IF($B90=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B90,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.5408255574247009E-2},{"$f":"IF($B90=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B90,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.2160180195496378E-2}]
[44,"CO413","CO413: 2Mbit and above PC link connection cct provision",null,null,{"$f":"IF($B91=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B91,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.7732019679087673E-3},{"$f":"IF($B91=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B91,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-1.187556952979522E-7},{"$f":"IF($B91=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B91,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.4190116771451741E-3},{"$f":"IF($B91=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B91,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B91=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B91,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.3065460048938749E-4},{"$f":"IF($B91=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B91,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.0076046725103989},{"$f":"IF($B91=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B91,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.0530423997682852},{"$f":"IF($B91=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B91,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-3.7233171446607007E-4},{"$f":"IF($B91=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B91,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.45955250102223721},{"$f":"IF($B91=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B91,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.79368498881149474},{"$f":"IF($B91=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B91,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.2386242977582385}]
[45,"CR187","CR187: Broadband line testing systems",null,null,{"$f":"IF($B92=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B92,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B92=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B92,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B92=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B92,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B92=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B92,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B92=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B92,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B92=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B92,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B92=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B92,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B92=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B92,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B92=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B92,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B92=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B92,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B92=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B92,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[46,"CO401","CO401: Netstream Equipment",null,null,{"$f":"IF($B93=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B93,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.0011665662668654E-5},{"$f":"IF($B93=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B93,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.3074968811994536E-9},{"$f":"IF($B93=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B93,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":49.893351474678866},{"$f":"IF($B93=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B93,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B93=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B93,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.7348666182353828E-4},{"$f":"IF($B93=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B93,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.59230022295091389},{"$f":"IF($B93=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B93,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.19140245753780391},{"$f":"IF($B93=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B93,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.2446073840134553},{"$f":"IF($B93=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B93,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.12144811245986099},{"$f":"IF($B93=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B93,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.723527768356195E-2},{"$f":"IF($B93=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B93,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.69178391037927145}]
[47,"CPE432","CPE432: POH adjust credit PPC 64k LE",null,null,{"$f":"IF($B94=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B94,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B94=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B94,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B94=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B94,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B94=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B94,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B94=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B94,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B94=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B94,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B94=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B94,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B94=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B94,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B94=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B94,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B94=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B94,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B94=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B94,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[48,"CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE",null,null,{"$f":"IF($B95=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B95,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B95=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B95,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B95=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B95,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B95=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B95,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B95=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B95,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B95=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B95,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B95=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B95,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B95=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B95,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B95=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B95,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B95=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B95,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B95=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B95,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[49,"CPE439","CPE439: POH adjust credit PPC 2Mb Fibre LE",null,null,{"$f":"IF($B96=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B96,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B96=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B96,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B96=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B96,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B96=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B96,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B96=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B96,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B96=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B96,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B96=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B96,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B96=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B96,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B96=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B96,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B96=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B96,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B96=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B96,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[50,"CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation",null,null,{"$f":"IF($B97=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B97,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B97=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B97,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B97=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B97,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B97=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B97,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B97=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B97,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B97=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B97,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B97=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B97,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B97=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B97,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B97=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B97,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B97=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B97,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B97=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B97,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[51,"CPE434","CPE434: POH adjust credit PPC 34Mb LE",null,null,{"$f":"IF($B98=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B98,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B98=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B98,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B98=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B98,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B98=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B98,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B98=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B98,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B98=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B98,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B98=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B98,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B98=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B98,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B98=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B98,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B98=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B98,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B98=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B98,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[52,"CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation",null,null,{"$f":"IF($B99=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B99,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B99=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B99,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B99=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B99,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B99=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B99,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B99=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B99,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B99=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B99,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B99=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B99,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B99=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B99,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B99=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B99,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B99=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B99,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B99=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B99,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[53,"CD102","CD102: High Tisbo 3rd Party Equipment Depreciation",null,null,{"$f":"IF($B100=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B100,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B100=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B100,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B100=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B100,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B100=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B100,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B100=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B100,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B100=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B100,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B100=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B100,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B100=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B100,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B100=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B100,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B100=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B100,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B100=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B100,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[54,"CPE105","CPE105: POH LE adjust CSH debit",null,null,{"$f":"IF($B101=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B101,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B101=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B101,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B101=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B101,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B101=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B101,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B101=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B101,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B101=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B101,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B101=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B101,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B101=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B101,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B101=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B101,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B101=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B101,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B101=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B101,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[55,"CG102","CG102: PC rental 34Mbit s regional trunk",null,null,{"$f":"IF($B102=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B102,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.8556520338380908E-6},{"$f":"IF($B102=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B102,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":10.085879443176431},{"$f":"IF($B102=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B102,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":14.466140486821637},{"$f":"IF($B102=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B102,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B102=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B102,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":7.6755830302016628E-5},{"$f":"IF($B102=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B102,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.4037944450020456},{"$f":"IF($B102=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B102,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.14522479056064388},{"$f":"IF($B102=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B102,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.76671556384060036},{"$f":"IF($B102=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B102,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.8661667034331765E-2},{"$f":"IF($B102=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B102,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.2929308639237064E-3},{"$f":"IF($B102=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B102,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.32539399318743589}]
[56,"CG202","CG202: PC rental 34Mbit link per km national trunk",null,null,{"$f":"IF($B103=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B103,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.7493975047946951E-6},{"$f":"IF($B103=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B103,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":15.699441685649564},{"$f":"IF($B103=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B103,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":16.55131189737725},{"$f":"IF($B103=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B103,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B103=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B103,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":9.511644065325995E-5},{"$f":"IF($B103=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B103,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.7833297675835471},{"$f":"IF($B103=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B103,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.21359386377859638},{"$f":"IF($B103=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B103,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.4140338405662916},{"$f":"IF($B103=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B103,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.0624136208315631E-2},{"$f":"IF($B103=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B103,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.296961190373129E-3},{"$f":"IF($B103=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B103,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.38798964619037157}]
[57,"CO411","CO411: OR Analogue PC link connection cct prov",null,null,{"$f":"IF($B104=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B104,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.0494301965709446E-4},{"$f":"IF($B104=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B104,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-1.0396038652551103E-9},{"$f":"IF($B104=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B104,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.2371821551134291E-4},{"$f":"IF($B104=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B104,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B104=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B104,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":9.967018760060528E-6},{"$f":"IF($B104=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B104,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.1285493119248133E-2},{"$f":"IF($B104=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B104,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.2738230871834221E-2},{"$f":"IF($B104=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B104,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-8.8303969273416827E-6},{"$f":"IF($B104=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B104,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.5976562257658838E-2},{"$f":"IF($B104=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B104,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.5696521559032384E-2},{"$f":"IF($B104=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B104,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.3543393250923486E-2}]
[58,"CO421","CO421: OR Analogue PC installation",null,null,{"$f":"IF($B105=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B105,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.4510464971928541E-4},{"$f":"IF($B105=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B105,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-3.8473083687521989E-9},{"$f":"IF($B105=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B105,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.6440273458659396E-4},{"$f":"IF($B105=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B105,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B105=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B105,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.4334106421321717E-5},{"$f":"IF($B105=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B105,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.3305064943150066E-2},{"$f":"IF($B105=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B105,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.11654586816069437},{"$f":"IF($B105=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B105,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-3.8656947311886179E-5},{"$f":"IF($B105=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B105,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.3685641912098623E-2},{"$f":"IF($B105=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B105,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.6392257797425247E-2},{"$f":"IF($B105=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B105,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.9790128580578632E-2}]
[59,"CO461","CO461: Private Circuit test systems",null,null,{"$f":"IF($B106=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B106,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.4900404655201511E-6},{"$f":"IF($B106=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B106,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-2.9321937549700589E-8},{"$f":"IF($B106=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B106,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-2.5908741280365412E-6},{"$f":"IF($B106=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B106,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B106=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B106,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.1979897778822872E-5},{"$f":"IF($B106=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B106,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.8404000660627161E-2},{"$f":"IF($B106=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B106,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.7427505943468269E-2},{"$f":"IF($B106=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B106,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":90.990889281679259},{"$f":"IF($B106=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B106,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.9102659502078904E-3},{"$f":"IF($B106=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B106,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.5700344164935295E-3},{"$f":"IF($B106=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B106,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.0164926009357668E-2}]
[60,"CX902","CX902: Wholesale",null,null,{"$f":"IF($B107=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B107,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B107=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B107,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B107=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B107,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B107=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B107,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B107=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B107,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B107=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B107,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B107=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B107,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B107=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B107,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B107=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B107,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B107=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B107,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B107=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B107,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[61,"CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA",null,null,{"$f":"IF($B108=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B108,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-7.3039654073899027E-9},{"$f":"IF($B108=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B108,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.3571041570015513E-10},{"$f":"IF($B108=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B108,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.1094048775413639},{"$f":"IF($B108=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B108,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B108=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B108,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-1.2943375009850806E-7},{"$f":"IF($B108=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B108,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.8712247994703841E-2},{"$f":"IF($B108=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B108,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":9.5191755062003398E-4},{"$f":"IF($B108=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B108,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.1661612365130535E-2},{"$f":"IF($B108=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B108,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.1212336711423459E-4},{"$f":"IF($B108=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B108,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.9556916095476277E-5},{"$f":"IF($B108=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B108,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.5117379827837157E-3}]
[62,"CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA",null,null,{"$f":"IF($B109=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B109,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.5986286906066686E-7},{"$f":"IF($B109=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B109,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.1859126608686407E-9},{"$f":"IF($B109=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B109,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.3317384602086133},{"$f":"IF($B109=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B109,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B109=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B109,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.5648663993973845E-5},{"$f":"IF($B109=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B109,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.37610175004474233},{"$f":"IF($B109=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B109,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.3373025863165676E-2},{"$f":"IF($B109=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B109,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.16577594522106523},{"$f":"IF($B109=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B109,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":7.2440224607904303E-3},{"$f":"IF($B109=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B109,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.1684851592039846E-3},{"$f":"IF($B109=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B109,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.5724790086428874E-2}]
[63,"CG107","CG107: ProtPath PC rent 2Mbit link perkm regional trunk",null,null,{"$f":"IF($B110=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B110,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-1.4495423797589183E-7},{"$f":"IF($B110=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B110,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.27971320399985877},{"$f":"IF($B110=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B110,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.58096400877968368},{"$f":"IF($B110=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B110,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B110=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B110,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.1862842055431314E-6},{"$f":"IF($B110=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B110,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":9.6738787845610338E-2},{"$f":"IF($B110=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B110,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.2099456734828499E-3},{"$f":"IF($B110=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B110,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.0639589467250168E-2},{"$f":"IF($B110=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B110,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.0430830170951823E-3},{"$f":"IF($B110=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B110,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.987686137362112E-4},{"$f":"IF($B110=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B110,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.2272359560938853E-2}]
[64,"CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk",null,null,{"$f":"IF($B111=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B111,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-4.2709931231841504E-7},{"$f":"IF($B111=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B111,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.83061281941272047},{"$f":"IF($B111=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B111,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.85401126994590493},{"$f":"IF($B111=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B111,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B111=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B111,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.8116302206060339E-6},{"$f":"IF($B111=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B111,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.1967745047358112E-2},{"$f":"IF($B111=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B111,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.0130116423575506E-2},{"$f":"IF($B111=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B111,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.6856416137337556E-2},{"$f":"IF($B111=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B111,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.4013956302378448E-3},{"$f":"IF($B111=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B111,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.8977744065116855E-4},{"$f":"IF($B111=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B111,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.0049291125001513E-2}]
[65,"CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk",null,null,{"$f":"IF($B112=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B112,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-7.3796399054802713E-7},{"$f":"IF($B112=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B112,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.87026449859401},{"$f":"IF($B112=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B112,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.0556107629013747},{"$f":"IF($B112=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B112,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B112=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B112,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.0434373492858799E-5},{"$f":"IF($B112=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B112,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.24982657553620513},{"$f":"IF($B112=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B112,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.1612794485747804E-2},{"$f":"IF($B112=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B112,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.15133336764595212},{"$f":"IF($B112=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B112,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":7.8937642732764043E-3},{"$f":"IF($B112=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B112,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.0903939605656058E-3},{"$f":"IF($B112=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B112,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.714930102266527E-2}]
[{"$f":"IF(B113=0,0,A112+1)","v":66},"CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk",null,null,{"$f":"IF($B113=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B113,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-1.0132764949661222E-7},{"$f":"IF($B113=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B113,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.26876054049400283},{"$f":"IF($B113=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B113,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.41751234544994709},{"$f":"IF($B113=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B113,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B113=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B113,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-3.1121757036371381E-7},{"$f":"IF($B113=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B113,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.5224615309826972E-2},{"$f":"IF($B113=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B113,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.6719964337644625E-3},{"$f":"IF($B113=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B113,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.8323155622710729E-2},{"$f":"IF($B113=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B113,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.2735894328480516E-3},{"$f":"IF($B113=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B113,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.5411997628703497E-4},{"$f":"IF($B113=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B113,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.1517843341618193E-3}]
[67,"CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk",null,null,{"$f":"IF($B114=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B114,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-7.5942846593683539E-7},{"$f":"IF($B114=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B114,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.2087465556330097},{"$f":"IF($B114=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B114,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.1540468736829645},{"$f":"IF($B114=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B114,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B114=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B114,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.9117899116193572E-6},{"$f":"IF($B114=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B114,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.10523790525834728},{"$f":"IF($B114=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B114,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.3765808206792525E-2},{"$f":"IF($B114=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B114,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.1195387296551947E-2},{"$f":"IF($B114=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B114,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.7387161161188003E-3},{"$f":"IF($B114=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B114,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.002104634626713E-4},{"$f":"IF($B114=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B114,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.5841583671142712E-2}]
[68,"CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk",null,null,{"$f":"IF($B115=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B115,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-3.3433301691283913E-7},{"$f":"IF($B115=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B115,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.70881958557192604},{"$f":"IF($B115=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B115,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.78393614766944086},{"$f":"IF($B115=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B115,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B115=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B115,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.1010895288350934E-6},{"$f":"IF($B115=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B115,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":7.2802723112847037E-2},{"$f":"IF($B115=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B115,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.526505524994175E-3},{"$f":"IF($B115=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B115,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.072631295422636E-2},{"$f":"IF($B115=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B115,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.969507981950603E-3},{"$f":"IF($B115=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B115,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.6998051327367987E-4},{"$f":"IF($B115=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B115,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.7353967305749136E-2}]
[69,"CF550","CF550: OR PPCs 34 45Mb Link CELA",null,null,{"$f":"IF($B116=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B116,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-5.3031302282596817E-8},{"$f":"IF($B116=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B116,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.0282027863554053E-9},{"$f":"IF($B116=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B116,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.1428534379711779},{"$f":"IF($B116=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B116,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B116=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B116,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":7.5807859839593283E-6},{"$f":"IF($B116=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B116,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.14041237094881875},{"$f":"IF($B116=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B116,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":7.8367532522860047E-3},{"$f":"IF($B116=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B116,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":9.1229897010085229E-2},{"$f":"IF($B116=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B116,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.6905095131472923E-3},{"$f":"IF($B116=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B116,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":7.0351011949576936E-4},{"$f":"IF($B116=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B116,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.9868457113668567E-2}]
[70,"CF551","CF551: OR PPCs 34 45Mb Distribution CELA",null,null,{"$f":"IF($B117=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B117,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-1.4883386749021012E-7},{"$f":"IF($B117=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B117,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.2654418693323493E-8},{"$f":"IF($B117=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B117,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.1494682178165494},{"$f":"IF($B117=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B117,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B117=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B117,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.8622972881728328E-5},{"$f":"IF($B117=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B117,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.76392580306331093},{"$f":"IF($B117=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B117,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.1306077254733937E-2},{"$f":"IF($B117=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B117,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.39728154959017048},{"$f":"IF($B117=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B117,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.6613340420030535E-2},{"$f":"IF($B117=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B117,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.4734948613061251E-3},{"$f":"IF($B117=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B117,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":7.2180315233656978E-2}]
[71,"CF553","CF553: OR PPCs 140 155Mb Link CELA",null,null,{"$f":"IF($B118=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B118,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.0146056048046695E-6},{"$f":"IF($B118=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B118,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-1.8644971402683165E-8},{"$f":"IF($B118=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B118,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.5245327996365035},{"$f":"IF($B118=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B118,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B118=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B118,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":9.5901802185430958E-5},{"$f":"IF($B118=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B118,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.6152264754054086},{"$f":"IF($B118=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B118,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.6936070422590815E-2},{"$f":"IF($B118=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B118,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.2092395281376287},{"$f":"IF($B118=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B118,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.6830606768276576E-2},{"$f":"IF($B118=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B118,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.3174428090826172E-3},{"$f":"IF($B118=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B118,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.4603478241808493}]
[72,"CF554","CF554: OR PPCs 140 155Mb Distribution CELA",null,null,{"$f":"IF($B119=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B119,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.5987290294398305E-7},{"$f":"IF($B119=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B119,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.8605697391687986E-9},{"$f":"IF($B119=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B119,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.5425003133590813},{"$f":"IF($B119=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B119,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B119=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B119,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.083504517813532E-5},{"$f":"IF($B119=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B119,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.89827560265759954},{"$f":"IF($B119=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B119,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.4857648382747319E-2},{"$f":"IF($B119=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B119,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.37911444376878173},{"$f":"IF($B119=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B119,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.1781009919572993E-2},{"$f":"IF($B119=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B119,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.0835204341908466E-3},{"$f":"IF($B119=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B119,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.13006689170052216}]
[73,"CG205","CG205: PPCs 34 45Mbit national Trunk WECLA",null,null,{"$f":"IF($B120=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B120,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-2.700672297645254E-8},{"$f":"IF($B120=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B120,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.987951019719869E-9},{"$f":"IF($B120=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B120,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.5226053481840971},{"$f":"IF($B120=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B120,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B120=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B120,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.7244773121606244E-6},{"$f":"IF($B120=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B120,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.9301479264561816E-2},{"$f":"IF($B120=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B120,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.8970849242937443E-3},{"$f":"IF($B120=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B120,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.0548972304603861E-2},{"$f":"IF($B120=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B120,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.9899683277220881E-3},{"$f":"IF($B120=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B120,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.2333595335334919E-4},{"$f":"IF($B120=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B120,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.7355340238475677E-3}]
[74,"CG206","CG206: PPCs 140 155Mbit national Trunk WECLA",null,null,{"$f":"IF($B121=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B121,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-3.7538091740556849E-7},{"$f":"IF($B121=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B121,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.0071607673872741E-8},{"$f":"IF($B121=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B121,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.2734881831219953},{"$f":"IF($B121=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B121,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B121=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B121,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.1271370921346694E-5},{"$f":"IF($B121=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B121,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.57751999224285677},{"$f":"IF($B121=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B121,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.2472247206091815E-2},{"$f":"IF($B121=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B121,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.31706605452046782},{"$f":"IF($B121=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B121,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.5186323828156956E-2},{"$f":"IF($B121=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B121,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.8958675221664523E-3},{"$f":"IF($B121=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B121,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.3218719663327252E-2}]
[75,"CR550","CR550: PPCs 34 45Mb Link CELA",null,null,{"$f":"IF($B122=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B122,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-1.0242116470519356E-8},{"$f":"IF($B122=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B122,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.4118440090463027E-10},{"$f":"IF($B122=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B122,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":9.6028271864340806E-2},{"$f":"IF($B122=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B122,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B122=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B122,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-1.5029841765651598E-7},{"$f":"IF($B122=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B122,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.5563873038233407E-2},{"$f":"IF($B122=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B122,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.0162542302413421E-3},{"$f":"IF($B122=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B122,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.5836823164147213E-2},{"$f":"IF($B122=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B122,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":5.4144489034434868E-4},{"$f":"IF($B122=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B122,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.1955602642378258E-5},{"$f":"IF($B122=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B122,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.8036166534054474E-3}]
[76,"CR551","CR551: PPCs 34 45Mb Distribution CELA",null,null,{"$f":"IF($B123=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B123,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-5.8269980060099999E-9},{"$f":"IF($B123=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B123,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.8063971009241374E-10},{"$f":"IF($B123=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B123,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.16018486292010348},{"$f":"IF($B123=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B123,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B123=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B123,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-5.3242367353417803E-8},{"$f":"IF($B123=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B123,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.3471443513409768E-2},{"$f":"IF($B123=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B123,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.0842923574366471E-3},{"$f":"IF($B123=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B123,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.6984234940271663E-2},{"$f":"IF($B123=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B123,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.9527954602406814E-4},{"$f":"IF($B123=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B123,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.5631577028799031E-5},{"$f":"IF($B123=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B123,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.4131289369348032E-3}]
[77,"CR553","CR553: PPCs 140 155Mb Link CELA",null,null,{"$f":"IF($B124=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B124,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.837330702781656E-9},{"$f":"IF($B124=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B124,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.0808414555215015E-8},{"$f":"IF($B124=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B124,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":4.0092956822312198},{"$f":"IF($B124=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B124,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B124=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B124,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.4576834728072235E-5},{"$f":"IF($B124=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B124,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.42123367468410344},{"$f":"IF($B124=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B124,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.0826007334966486E-2},{"$f":"IF($B124=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B124,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.27302697655844232},{"$f":"IF($B124=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B124,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.6820407934490581E-2},{"$f":"IF($B124=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B124,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.8615473282778783E-3},{"$f":"IF($B124=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B124,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":8.8328330477378744E-2}]
[78,"CR554","CR554: PPCs 140 155Mb Distribution CELA",null,null,{"$f":"IF($B125=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B125,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-1.9944419149321497E-8},{"$f":"IF($B125=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B125,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.9859638995577078E-9},{"$f":"IF($B125=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B125,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.39095617548974332},{"$f":"IF($B125=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B125,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B125=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B125,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.7787663211405456E-6},{"$f":"IF($B125=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B125,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.5820842447137415E-2},{"$f":"IF($B125=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B125,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.5232445525804909E-3},{"$f":"IF($B125=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B125,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":3.8706418120375632E-2},{"$f":"IF($B125=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B125,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.2658561931060109E-3},{"$f":"IF($B125=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B125,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":2.4165930949504282E-4},{"$f":"IF($B125=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B125,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":6.6405173559404779E-3}]
[82,"CO447","CO447: Backhaul extension services fibre etc",null,null,{"$f":"IF($B129=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B129,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":46.704687834791095},{"$f":"IF($B129=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B129,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":13.506499145222861},{"$f":"IF($B129=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B129,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.1019983117067195E-3},{"$f":"IF($B129=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B129,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B129=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B129,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.6748223501678405E-4},{"$f":"IF($B129=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B129,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.36691894084350907},{"$f":"IF($B129=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B129,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.56676165534110723},{"$f":"IF($B129=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B129,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":-2.5605076040902634E-4},{"$f":"IF($B129=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B129,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.35703525595362967},{"$f":"IF($B129=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B129,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0.37360765941683072},{"$f":"IF($B129=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B129,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":1.1215112403284442}]
[0,0,0,null,null,{"$f":"IF($B147=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B147,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B147=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B147,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B147=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B147,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B147=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B147,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B147=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B147,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B147=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B147,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B147=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B147,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B147=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B147,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B147=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B147,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B147=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B147,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B147=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B147,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[0,0,0,null,null,{"$f":"IF($B156=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B156,Comp_CapCosts!$A$130:$A$249,0),MATCH(F$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B156=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B156,Comp_CapCosts!$A$130:$A$249,0),MATCH(G$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B156=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B156,Comp_CapCosts!$A$130:$A$249,0),MATCH(H$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B156=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B156,Comp_CapCosts!$A$130:$A$249,0),MATCH(I$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B156=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B156,Comp_CapCosts!$A$130:$A$249,0),MATCH(J$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B156=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B156,Comp_CapCosts!$A$130:$A$249,0),MATCH(K$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B156=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B156,Comp_CapCosts!$A$130:$A$249,0),MATCH(L$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B156=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B156,Comp_CapCosts!$A$130:$A$249,0),MATCH(M$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B156=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B156,Comp_CapCosts!$A$130:$A$249,0),MATCH(N$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B156=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B156,Comp_CapCosts!$A$130:$A$249,0),MATCH(O$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0},{"$f":"IF($B156=0,0,INDEX(Comp_CapCosts!$E$130:$P$249,MATCH($B156,Comp_CapCosts!$A$130:$A$249,0),MATCH(P$3,Comp_CapCosts!$E$128:$P$128,0)))","v":0}]
[]
[6,"CF385","CF385: OR PC Rental 34Mb link",null,null,{"$f":"IF(SUM($F53:$P53)=0,0,F53/SUM($F53:$P53))","v":1.6454716619787996E-7},1.4079195884771348E-8,0.74800929727027121,0,6.5842919452418395E-6,0.11511396656738367,6.2117578878928444E-3,0.11374437487766814,2.6519248924445076E-3,5.8071552430820242E-4,1.3681200061724056E-2]
[21,"CP371","CP371: Prot Path PC rental 2Mbit link per km dist",null,null,{"$f":"IF(SUM($F68:$P68)=0,0,F68/SUM($F68:$P68))","v":0},0,0,0,0,0,0,0,0,0,0]
[27,"CP434","CP434: Protected Path PC rental 34Mbit link local end",null,null,{"$f":"IF(SUM($F74:$P74)=0,0,F74/SUM($F74:$P74))","v":0},0,0,0,0,0,0,0,0,0,0]
[36,"CR391","CR391: PC rental 64Kbit link per km transmission",null,null,{"$f":"IF(SUM($F83:$P83)=0,0,F83/SUM($F83:$P83))","v":9.4059395445161076E-8},0.29513911794424591,0.57916258328818571,0,3.6009760730623016E-6,7.4965304269275987E-2,5.4133778075606395E-3,3.1690170473203209E-2,2.0194019945218768E-3,2.6708920247214504E-4,1.1339259985065917E-2]
[49,"CPE439","CPE439: POH adjust credit PPC 2Mb Fibre LE",null,null,{"$f":"IF(SUM($F96:$P96)=0,0,F96/SUM($F96:$P96))","v":0},0,0,0,0,0,0,0,0,0,0]
[70,"CF551","CF551: OR PPCs 34 45Mb Distribution CELA",null,null,{"$f":"IF(SUM($F117:$P117)=0,0,F117/SUM($F117:$P117))","v":-2.3134963542265212E-8},6.6302679492721256E-9,0.80044119991087048,0,6.0036138587304902E-6,0.11874579288230805,4.8662644339820572E-3,6.1754050477709904E-2,2.5824029934445455E-3,3.8448381677686096E-4,1.1219818375745058E-2]
[74,"CG206","CG206: PPCs 140 155Mbit national Trunk WECLA",null,null,{"$f":"IF(SUM($F121:$P121)=0,0,F121/SUM($F121:$P121))","v":-8.8099629138616193E-8},4.7106848278424498E-9,0.76826786219158039,0,4.9922619998711441E-6,0.13554044645738145,5.2741003950101803E-3,7.441348379869217E-2,3.564138279821123E-3,4.449486317876796E-4,1.2490111372671394E-2]
[91,"CL160","CL160: Routeing   records",null,null,{"$f":"IF(SUM($F138:$P138)=0,0,F138/SUM($F138:$P138))","v":3.1628393566567178E-4},-2.8808390491041537E-9,3.3687693121374685E-4,0,-6.2383976498025888E-6,0.13477105719065743,0.28456827507260679,-4.9121216061408529E-6,0.15869868692313502,0.11592439411752535,0.30539557922929095]
[0,0,0,null,null,{"$f":"IF(SUM($F147:$P147)=0,0,F147/SUM($F147:$P147))","v":0},0,0,0,0,0,0,0,0,0,0]
[0,0,0,null,null,{"$f":"IF(SUM($F156:$P156)=0,0,F156/SUM($F156:$P156))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[13,"CL171","CL171: E side copper capital",null,null,5.7639376158085363E-3,3.5145961072003268E-3,6.2559810708165825E-3,8.435030657280785E-3,9.208241800864856E-3]
[18,"CO436","CO436: PC rental 140Mbit link local end",null,null,1.0485561598035532E-3,6.3936351207533743E-4,1.1380670514941006E-3,1.5344724289808097E-3,1.6751324016373839E-3]
[39,"CO417","CO417: 64Kbit PC link connection cct provision",null,null,2.8916811622410215E-8,1.763220220878672E-8,3.138531993164036E-8,4.2317285301088127E-8,4.61963697870212E-8]
[48,"CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE",null,null,0,0,0,0,0]
[61,"CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA",null,null,{"$f":"SUMPRODUCT(OFFSET($F$3:$P$3,F$296,0),$F233:$P233)","v":1.0656498844591455E-10},6.4978651491411298E-11,1.1566199965471213E-10,1.5594876357938714E-10,1.7024406690749761E-10]
[{"$f":"IF(B363=0,0,A362+1)","v":66},"CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk",null,null,7.1546465175606885E-3,4.36258933997603E-3,7.7654090251573337E-3,1.0470214415942472E-2,1.1429984070737198E-2]
[82,"CO447","CO447: Backhaul extension services fibre etc",null,null,4.5894005182278031E-3,2.7984149501389046E-3,4.98117861124725E-3,6.7161958803333708E-3,7.331847169363929E-3]
[91,"CL160","CL160: Routeing   records",null,null,{"$f":"SUMPRODUCT(OFFSET($F$3:$P$3,F$296,0),$F263:$P263)","v":8.2830050796341828E-8},5.0506128534354768E-8,8.9900908791151513E-8,1.2121470848245145E-7,1.323260567600095E-7]
[0,0,0,null,null,0,0,0,0,0]
[0,0,0,null,null,0,0,0,0,0]
[10,"SE375","SE375: PPC rental 140Mbit link per km distribution",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B431,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":9.0189523928605852E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B431,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.0244908334460111E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B431,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":8.0436956158381324E-8},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B431,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B431,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":8.0573744117826252E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B431,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.1006393419830821E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B431,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.8418436378785405E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B431,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.650411953861918E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B431,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.6467982728214316E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B431,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.4384017138901254E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B431,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.3210986229564998E-2}]
[13,"ST375","ST375: Site Connect PPC rental 140Mbit link km dist",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B434,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B434,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B434,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B434,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B434,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B434,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B434,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B434,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B434,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B434,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B434,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":0}]
[31,"SH391","SH391: RBS PPC rental 64Kbit link per km transmission",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B452,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B452,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B452,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B452,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B452,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B452,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B452,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B452,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B452,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B452,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B452,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":0}]
[40,"SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B461,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":9.0852352328308172E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B461,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.3515832822165358E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B461,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":9.1054315721852284E-8},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B461,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B461,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":6.9448166262913784E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B461,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.2863304166542571E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B461,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.2428703791750951E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B461,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.2662456956745635E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B461,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.6116364617706587E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B461,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":6.3493315228585457E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B461,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.1374230606627499E-2}]
[53,"SE765","SE765: Extl 3rd Party POH Rental 64kbit eff",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B474,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.9717321890417414E-10},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B474,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.759507281410297E-11},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B474,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.6525302565462621E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B474,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B474,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.8912791964466613E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B474,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.1610622681345257E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B474,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.634330744203291E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B474,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.1641691100139614E-8},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B474,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.3287192273301969E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B474,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.0534154014171096E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B474,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.0829671555335858E-3}]
[62,"SO436","SO436: PC rental 140Mbit link local end",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B483,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.6033896709217026E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B483,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.0086904816632593E-8},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B483,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":8.3592971249964145E-7},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B483,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B483,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":6.4138961800377678E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B483,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.5814227121964902E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B483,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.4945433813034695E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B483,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.6551939042429735E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B483,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.8238377377586168E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B483,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.5766303985148096E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B483,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":0.18307186102106102}]
[77,"SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B498,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.7314379712273055E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B498,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":0.64655123041244167},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B498,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.1476736812012627},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B498,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B498,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.9124849129260949E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B498,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":0.23434884659345981},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B498,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.6841829359204377E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B498,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":0.12829371396755485},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B498,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.219230269976274E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B498,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.3218254007058019E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B498,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.7881335653102356E-2}]
[83,"SPE383","SPE383: Prot Path PPC rental 2Mbit link",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B504,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.6712911562185195E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B504,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.3775457028553387E-10},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B504,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.6683695111319879E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B504,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B504,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.5358686847767384E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B504,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":7.0132287885501564E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B504,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.3375282775021015E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B504,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.6884630371235116E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B504,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.5096586440367361E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B504,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.4368013272968027E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B504,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":7.260174578401917E-3}]
[104,"SH417","SH417: 64Kbit RBS new connection cct provision  external",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B525,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":9.5004943577006517E-11},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B525,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":-1.1604617235088621E-14},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B525,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":-2.7516310839720874E-13},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B525,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B525,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":7.5934260187815229E-11},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B525,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.1955359374953597E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B525,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.3242209620525502E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B525,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.0309897098412512E-11},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B525,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.5303299208450587E-7},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B525,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.049628725553915E-8},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B525,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.7755464177966147E-5}]
[113,"SE474","SE474: Third Party Equipment PPC",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B534,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.6692280125699033E-8},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B534,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.731874947375855E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B534,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.1563372020295933E-7},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B534,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B534,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.5792685948386714E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B534,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":9.9671215725862898E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B534,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.2474539346988379E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B534,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.2496613357724857E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B534,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.3325768658535059E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B534,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.7566766727473975E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B534,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":7.05672240022404E-2}]
[126,"SP385","SP385: PC rental 34Mbit link Non SMP",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B547,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.5602075347389454E-10},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B547,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.1578310706317497E-11},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B547,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.3301591605423145E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B547,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B547,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":4.5687101855476423E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B547,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":7.6598296535018357E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B547,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":8.1478934061380944E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B547,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.9648035708863037E-8},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B547,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.1154874747083044E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B547,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.9807313714368487E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B547,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":6.4028124328058972E-4}]
[{"$f":"IF(B551=0,0,A550+1)","v":130},"SO411","SO411: Analogue PC link connection cct prov",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B551,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.9751201823389596E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B551,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":-1.6929482508568353E-13},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B551,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":-3.9358998375345664E-12},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B551,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B551,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.5832569241241572E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B551,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.8665379356081733E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B551,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.3976401744976485E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B551,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.0081726519384364E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B551,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.7599998752909498E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B551,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.898595697889009E-7},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B551,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.4112451445170356E-4}]
[147,"SG112","SG112: Prot Path PPC rent 2Mb link per km regional trunk",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B568,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.2805950145378441E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B568,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.2568602740004867E-10},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B568,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":4.031356721627247E-8},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B568,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B568,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.0086175072613975E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B568,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.3088942006549622E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B568,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.0430989119584158E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B568,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.5992215434005905E-7},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B568,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.3856491105746448E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B568,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.7212627000652357E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B568,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":9.6648304970292122E-3}]
[156,"SG202","SG202: PC rental 2Mbit link per km national trunk",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B577,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":7.0110018032775602E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B577,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.5630888087152901E-8},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B577,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.2311522751780596E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B577,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B577,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.2855982748071241E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B577,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.7198916907492903E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B577,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.6705331421491714E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B577,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":6.9988460303421404E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B577,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.1774482366263455E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B577,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.027292665676529E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B577,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":0.39006072471999331}]
[165,"SG214","SG214: Prot Path PPC rent 34Mb link per km national trunk",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B586,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.0792089907629014E-10},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B586,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.6710132408601701E-11},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B586,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.6277736579788471E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B586,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B586,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.345632710881139E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B586,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.9866506186587774E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B586,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":4.10713360606926E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B586,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.2240325941792565E-8},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B586,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.7142468228611555E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B586,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":7.4278196728205645E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B586,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.127176179266402E-4}]
[178,"SO774","SO774: PCs 140 155Mb Dist WECLA",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B599,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.8501309243211847E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B599,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.4104949030773198E-10},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B599,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.3100004302882763E-8},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B599,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B599,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.6197340128419484E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B599,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.1301897969726513E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B599,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.4437430845587608E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B599,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.2457547378151569E-7},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B599,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.1857392726893003E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B599,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.9224980830411858E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B599,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":8.284317721042345E-3}]
[{"$f":"IF(B615=0,0,A614+1)","v":194},"SD117","SD117: WES 100Mb Rentals   Internal   Non WECLA",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B615,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.2753970400858066E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B615,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":-1.0200480547769596E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B615,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":6.4576482461680876E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B615,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B615,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":9.5215168721120976E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B615,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.36805233407535E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B615,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.5611870279019575E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B615,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.8127353971950793E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B615,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.2798801435648042E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B615,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":9.5703829374779313E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B615,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":7.785642860880912E-2}]
[211,"SD149","SD149: EAD LA 1Gb Rentals   Internal   Non WECLA",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B632,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.0900654475287843E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B632,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":-1.5895263980536745E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B632,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":8.3304371782807354E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B632,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B632,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.5555396885508778E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B632,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.678828656787249E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B632,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.0626610812966981E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B632,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.9756281818917531E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B632,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.3030046315973818E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B632,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.7540353504749851E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B632,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":0.13907179461166394}]
[220,"SD133","SD133: EAD Other 10Mb Connection   External   Non WECLA",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B641,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.6713845172750501E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B641,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":-4.2535830059366194E-10},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B641,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.6621479390320362E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B641,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B641,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":4.0906870162048896E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B641,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":8.282553441885861E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B641,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.69110989308341E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B641,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":-4.2468416706127033E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B641,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":6.6438579225241885E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B641,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":6.7269054596428811E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B641,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.7412199102732349E-2}]
[229,"SD123","SD123: WES Other Bandwidth Connection   Internal   Non WECLA",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B650,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":-4.2377366017616827E-10},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B650,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":-5.7057783360445242E-13},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B650,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":-3.4822390841746913E-11},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B650,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B650,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":-4.4292024854792149E-10},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B650,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":4.8104265482755117E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B650,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.7007463887087687E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B650,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":-3.9526961926501811E-10},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B650,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":7.3013179674011831E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B650,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":8.4370835045607464E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B650,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.477403433240125E-5}]
[242,"SD012","SD012: BES Other Bandwidth Rentals   WECLA",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B663,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":8.0659350013450162E-10},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B663,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":-3.2236776740030714E-12},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B663,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":-2.1174235628212486E-10},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B663,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B663,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":4.10946848704763E-10},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B663,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.2545839491403863E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B663,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":9.0926551513234661E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B663,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":-1.0038109522202683E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B663,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":4.651034948237218E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B663,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.5077978804204965E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B663,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.0245324866760306E-4}]
[{"$f":"IF(B679=0,0,A678+1)","v":258},"SD028","SD028: EAD LA 100Mb Rentals   External   WECLA",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B679,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.5496688062941002E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B679,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":-4.5369011449787454E-10},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B679,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.1018792058451803E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B679,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B679,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.5623230457214545E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B679,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.8316621958925917E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B679,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.3203525639002359E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B679,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.0524010191568113E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B679,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.5201807749240099E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B679,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.4029477510065509E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B679,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":4.1528033943746413E-2}]
[259,"SD029","SD029: EAD LA 1Gb Rentals   External   WECLA",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B680,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":4.5918098661153767E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B680,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":-9.8102006395130941E-11},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B680,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.5272464522799797E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B680,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B680,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.5704691288454508E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B680,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.3948706884801111E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B680,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.5072240265042582E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B680,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":-3.2783659780556139E-8},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B680,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.3419126245333792E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B680,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":7.0687749101654726E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B680,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":8.4351058905515596E-3}]
[272,"SD037","SD037: EAD LA 100Mb Connection   External   WECLA",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B693,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.0478996153440272E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B693,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":-1.1600100340546178E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B693,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":9.9479600209623526E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B693,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B693,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.239217252767837E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B693,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.2893354279973618E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B693,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.8526927864188543E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B693,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":-1.231494874172928E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B693,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.5449372077082855E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B693,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.1146205373459327E-2},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B693,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":8.5738664000667902E-2}]
[293,"SD322","SD322: WES BES Main Link MISBO   External   Non WECLA",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B714,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.6141065204668846E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B714,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":-2.3430001732133196E-11},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B714,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.5975391527885209E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B714,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B714,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":-6.846347053365225E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B714,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":4.8503058565938721E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B714,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":9.3549002691746238E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B714,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":-1.3400039835567231E-8},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B714,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.7291900507422846E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B714,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":4.4480766342506923E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B714,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.5596535713112995E-3}]
[306,"SD320","SD320: EBD MISBO Connections    External   Non WECLA",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B727,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.9769683432617699E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B727,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":-3.8036899566439659E-11},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B727,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":2.4472758252106335E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B727,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B727,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":-2.6178663271811861E-8},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B727,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":8.5868395897280628E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B727,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.2664203203244006E-3},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B727,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":-4.4474188689491012E-8},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B727,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":7.6307450404375951E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B727,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.5491580606514227E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B727,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.7066731308592017E-3}]
[315,"SD202","SD202: WES MISBO rent External WECLA",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B736,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":9.5164634946501736E-11},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B736,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":-4.2822211271795964E-12},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B736,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":-3.7434222650143017E-10},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B736,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B736,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":-5.8502511005115629E-10},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B736,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.5858312345622531E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B736,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.6328784008735054E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B736,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":-2.1031693913398898E-9},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B736,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":7.4412295829192691E-5},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B736,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":5.0792951385575151E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B736,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.8288069734433109E-4}]
[329,"SD217","SD217: oth ether services   1Gb conn Internal WECLA",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B750,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.2231988305023903E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B750,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":-3.1929051823192724E-11},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B750,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.9297482363761724E-6},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B750,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B750,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":-2.0487864783847037E-8},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B750,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":4.8104826255624485E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B750,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":7.2036621200282692E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B750,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":-2.3739506296242081E-8},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B750,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.9310942498832279E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B750,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":3.8692633046683597E-4},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B750,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":1.5967588648069157E-3}]
[{"$f":"IF(B757=0,0,A756+1)","v":336},"Z5","Z5: EAD Other 10Gb Rental Internal WECLA",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B757,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B757,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B757,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B757,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B757,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B757,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B757,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B757,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B757,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B757,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B757,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":0}]
[345,"Z14","Z14: EAD Other 10Gb Connection External WECLA",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B766,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B766,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B766,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B766,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B766,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B766,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B766,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B766,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B766,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B766,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B766,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":0}]
[358,"P11","Passive 11 - WES MISBO Connection Internal",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B779,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B779,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B779,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B779,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B779,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B779,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B779,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B779,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B779,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B779,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B779,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":0}]
[367,"P20","Passive 20 - EBD 1000Mbit/s Connection External",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B788,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B788,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B788,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B788,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B788,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B788,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B788,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B788,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B788,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B788,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B788,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":0}]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal",null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B803,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B803,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B803,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B803,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B803,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B803,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B803,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B803,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B803,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B803,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B803,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":0}]
[{"$f":"IF(B821=0,0,A820+1)","v":0},0,0,null,null,{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B821,Serv_CapCosts!$A$815:$A$1214,0),MATCH(F$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B821,Serv_CapCosts!$A$815:$A$1214,0),MATCH(G$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B821,Serv_CapCosts!$A$815:$A$1214,0),MATCH(H$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B821,Serv_CapCosts!$A$815:$A$1214,0),MATCH(I$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B821,Serv_CapCosts!$A$815:$A$1214,0),MATCH(J$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B821,Serv_CapCosts!$A$815:$A$1214,0),MATCH(K$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B821,Serv_CapCosts!$A$815:$A$1214,0),MATCH(L$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B821,Serv_CapCosts!$A$815:$A$1214,0),MATCH(M$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B821,Serv_CapCosts!$A$815:$A$1214,0),MATCH(N$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B821,Serv_CapCosts!$A$815:$A$1214,0),MATCH(O$3,Serv_CapCosts!$E$3:$P$3,0))","v":0},{"$f":"INDEX(Serv_CapCosts!$E$815:$P$1214,MATCH($B821,Serv_CapCosts!$A$815:$A$1214,0),MATCH(P$3,Serv_CapCosts!$E$3:$P$3,0))","v":0}]
[4,"SO371","SO371: PC rental 2Mbit link per km distribution",null,null,1.5795707515311448E-5,{"$f":"IF(SUM($F425:$P425)=0,0,G425/SUM($F425:$P425))","v":5.2351205768244906E-8},3.4650842241953123E-6,0,4.0601514917546015E-4,0.13360485453082416,0.13884819948050642,2.0219402105162507E-4,1.2949576174754231E-2,2.2441168085993949E-2,0.69152867941474883]
[13,"ST375","ST375: Site Connect PPC rental 140Mbit link km dist",null,null,0,{"$f":"IF(SUM($F434:$P434)=0,0,G434/SUM($F434:$P434))","v":0},0,0,0,0,0,0,0,0,0]
[26,"SE388","SE388: PPC rental 140Mbit link",null,null,3.7630894589543235E-7,{"$f":"IF(SUM($F447:$P447)=0,0,G447/SUM($F447:$P447))","v":4.6132844983788743E-8},3.4251964135730769E-6,0,3.0849216180041063E-4,0.11377466012307999,0.11060290955872353,1.0554079052630353E-4,1.0989712553405816E-2,2.0109926335457284E-2,0.74410491083880215]
[41,"SH432","SH432: RBS rental 64kbit link local end",null,null,2.8331530071649672E-7,{"$f":"IF(SUM($F462:$P462)=0,0,G462/SUM($F462:$P462))","v":5.3164627949199577E-8},3.5257568465410039E-6,0,2.6116615707549493E-4,0.11709133466132232,0.13028132594886399,1.0864278909751699E-4,1.1835658166546669E-2,2.3837393273605432E-2,0.71658061676671336]
[47,"SO400","SO400: External Customer Sited Handover connections",null,null,4.9038783581135077E-6,{"$f":"IF(SUM($F468:$P468)=0,0,G468/SUM($F468:$P468))","v":-4.3732562019587633E-10},-8.9393577511854447E-9,0,4.7267819907317148E-6,4.3126349262391075E-2,0.12929746453920685,2.3441808155034623E-6,8.2275523583328954E-3,5.4109303667895954E-4,0.81879557533890923]
[56,"SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff",null,null,3.4800900146990797E-7,{"$f":"IF(SUM($F477:$P477)=0,0,G477/SUM($F477:$P477))","v":5.0350846656965857E-8},3.1477268713918503E-6,0,1.8010569164146902E-4,0.10055357239052695,0.1018767172708983,2.9527229550107442E-5,1.2433469080068454E-2,1.5449425076036553E-2,0.76947363717455863]
[77,"SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist",null,null,7.7359602543047516E-6,{"$f":"IF(SUM($F498:$P498)=0,0,G498/SUM($F498:$P498))","v":0.28887518374666932},0.51277366733451568,0,8.5448670522494034E-6,0.10470564888929335,7.5248276113660199E-3,5.7320856341543935E-2,2.3319205537568823E-3,5.905836035086068E-4,2.5861031092039556E-2]
[90,"SPO434","SPO434: Prot Path PC rental 34Mbit local end",null,null,0.23636081150423785,{"$f":"IF(SUM($F511:$P511)=0,0,G511/SUM($F511:$P511))","v":6.6980034090696805E-2},0.50345498252174292,0,7.9441822012061867E-6,8.3069866334147202E-2,1.1195071052276684E-2,6.0628863729144028E-2,4.6410161505321167E-3,2.5609661886616761E-3,3.11004442463595E-2]
[94,"SPO439","SPO439: Prot Path PC rental 2Mbit local end fibre",null,null,0.49056337485710855,{"$f":"IF(SUM($F515:$P515)=0,0,G515/SUM($F515:$P515))","v":1.8491488686417003E-2},0.19180326160225936,0,1.8682768992844955E-5,9.8498691765733254E-2,2.3392869699964156E-2,7.2482881813514186E-2,4.1307333006102669E-3,4.3512596833154621E-3,9.6266755822085062E-2]
[107,"SH413","SH413: RBS 2Mbit PPC link connection cct provision",null,null,3.6490453549391902E-7,{"$f":"IF(SUM($F528:$P528)=0,0,G528/SUM($F528:$P528))","v":4.0375011528211866E-8},3.7137019861182686E-6,0,3.3407944595128662E-4,9.7543752907208098E-2,9.8229174536752784E-2,1.067230966946838E-4,1.1309571215326674E-2,1.67561947817557E-2,0.77571638503477769]
[120,"SQ100","SQ100: WS Low Tisbo 3rd Pty Equipment Depn",null,null,0,{"$f":"IF(SUM($F541:$P541)=0,0,G541/SUM($F541:$P541))","v":0},0,0,0,0,0,0,0,0,0]
[129,"SP439","SP439: PC rental 2Mb LE fibre   Non SMP",null,null,{"$f":"IF(SUM($F550:$P550)=0,0,F550/SUM($F550:$P550))","v":3.0547714201556303E-7},{"$f":"IF(SUM($F550:$P550)=0,0,G550/SUM($F550:$P550))","v":6.7123822864154503E-8},4.8591496516872126E-6,0,2.2076833523575697E-4,0.11585651508915318,0.15200908148039843,3.4311284331461652E-5,1.5116203789947864E-2,2.1043030554374124E-2,0.69571485771594266]
[142,"SG104","SG104: PC rent 2Mbit CLZ link per km regional trunk  int",null,null,4.0442256716221275E-7,{"$f":"IF(SUM($F563:$P563)=0,0,G563/SUM($F563:$P563))","v":7.1440917939709218E-8},5.0832631959157422E-6,0,2.5098353033299104E-4,0.10276586264690901,0.15901576422592575,3.6859318064155296E-5,1.310550583085456E-2,2.7932148364940498E-2,0.69688731695629202]
[158,"SG204","SG204: PC rent 2Mbit CLZ link per km national trunk  int",null,null,3.2950085320078133E-6,{"$f":"IF(SUM($F579:$P579)=0,0,G579/SUM($F579:$P579))","v":-3.9477752387814544E-10},-1.0826758410880293E-8,0,3.5018627515257419E-6,4.2136561764659873E-2,0.11346303261058957,2.0974174103445479E-6,5.3591485491399204E-3,3.190277019070977E-4,0.83871334630654559]
[171,"SE774","SE774: PPCs 140 155Mb Dist WECLA",null,null,3.7596315575698334E-6,{"$f":"IF(SUM($F592:$P592)=0,0,G592/SUM($F592:$P592))","v":-3.0958375833355411E-10},-7.9141936288939179E-9,0,4.1600152945037514E-6,4.5847729877999746E-2,0.13683728504333278,1.929339386643852E-6,7.0168974376031241E-3,3.6834669540992428E-4,0.80991990018319304]
[184,"SD319","SD319: EBD ONBS Rentals AISBO   Internal   Non WECLA",null,null,3.318736706901769E-4,{"$f":"IF(SUM($F605:$P605)=0,0,G605/SUM($F605:$P605))","v":-7.3591643461009032E-9},3.3598962622127197E-4,0,6.5422763387851032E-5,8.3185318346961079E-2,0.28308164381815881,1.5261144264122978E-5,0.11321176472597462,5.8907483960522044E-3,0.51388198486745429]
[193,"SD116","SD116: WES 10Mb Rentals   Internal   Non WECLA",null,null,{"$f":"IF(SUM($F614:$P614)=0,0,F614/SUM($F614:$P614))","v":2.5913361581155446E-4},{"$f":"IF(SUM($F614:$P614)=0,0,G614/SUM($F614:$P614))","v":-5.5935451135251194E-9},3.2589236628558215E-4,0,6.4217296413875865E-5,9.3375224941203303E-2,0.2277366600768731,1.3482511093403711E-5,0.10436795326191402,4.5625307086286206E-3,0.56929491081532169]
[206,"SD144","SD144: EAD Other 10Mb Rental   Internal   Non WECLA",null,null,3.9525627890096528E-4,{"$f":"IF(SUM($F627:$P627)=0,0,G627/SUM($F627:$P627))","v":-5.7322561739175198E-9},4.5805990907945638E-4,0,4.7913764618280739E-5,9.5238629162675295E-2,0.21886307800661758,1.5377040994292625E-5,0.1014769749927114,6.6105306489313512E-3,0.57689418592772757]
[215,"SD156","SD156: EAD LA 100Mb Connection   Internal   Non WECLA",null,null,3.362214062558516E-4,{"$f":"IF(SUM($F636:$P636)=0,0,G636/SUM($F636:$P636))","v":-6.7187613610691619E-9},4.5154153987497293E-4,0,6.1610583507218673E-5,0.10791145402185745,0.21147862509342755,-4.297419006349802E-5,0.10728527578104936,8.5657135024363854E-2,0.48686111745848865]
[229,"SD123","SD123: WES Other Bandwidth Connection   Internal   Non WECLA",null,null,-5.8589706887994023E-6,{"$f":"IF(SUM($F650:$P650)=0,0,G650/SUM($F650:$P650))","v":-7.8886422562870488E-9},-4.8144419162554067E-7,0,-6.1236858200182114E-6,6.6507550599657808E-2,0.23514022170192658,-5.4648821554503925E-6,0.10094588687466913,0.11664864902557785,0.48077562866966672]
[236,"SD140","SD140: Other Ethernet Connection   External   Non WECLA",null,null,3.642263819934733E-4,{"$f":"IF(SUM($F657:$P657)=0,0,G657/SUM($F657:$P657))","v":-6.3910255498395723E-9},4.0126510127136769E-4,0,5.4362820687922669E-5,0.12392543672801375,0.22496716775620554,-6.1520063746569567E-5,0.10730792239062867,0.10004331677698472,0.44299782849898661]
[245,"SD004","SD004: WES 100Mb Rentals   External   WECLA",null,null,4.5611858972946804E-4,{"$f":"IF(SUM($F666:$P666)=0,0,G666/SUM($F666:$P666))","v":-7.735606890084539E-9},4.5274482832830383E-4,0,1.2007858465093746E-6,9.6847718575274147E-2,0.2344252712882931,-2.9648496405378533E-6,0.10482440416638339,5.51344434355864E-3,0.55748207000783379]
[266,"SD049","SD049: EAD LA 1Gb Rentals   Internal   WECLA",null,null,3.3571563900885423E-4,{"$f":"IF(SUM($F687:$P687)=0,0,G687/SUM($F687:$P687))","v":-6.210910213750558E-9},4.0681153960268684E-4,0,3.008954381862986E-5,9.8160358783340645E-2,0.22993467815124213,-3.3016977407599422E-6,9.5166482400520641E-2,7.252251946347852E-3,0.56871691990476947]
[279,"SD035","SD035: EAD  1Gb Connection   External   WECLA",null,null,4.9635810586705082E-4,{"$f":"IF(SUM($F700:$P700)=0,0,G700/SUM($F700:$P700))","v":-7.545751728528042E-9},4.0535497092049501E-4,0,4.0628690516691296E-5,9.4872613676214024E-2,0.21734156475992375,-7.7861067123867275E-5,0.1342245879876906,0.10236694072786837,0.45032981969387464]
[282,"SD040","SD040: Other Ethernet Connections   External   WECLA",null,null,4.1054341786309561E-4,{"$f":"IF(SUM($F703:$P703)=0,0,G703/SUM($F703:$P703))","v":-5.912441876435807E-9},4.3150005022829599E-4,0,-4.7753950049712496E-6,0.12283221287248729,0.17094925238916064,-7.6587678152712144E-5,0.13501628761232334,8.8686877190427782E-2,0.48175469545310912]
[300,"SD311","SD311: oth ether services   1Gb rental Internal non WECLA",null,null,2.711260939703196E-4,{"$f":"IF(SUM($F721:$P721)=0,0,G721/SUM($F721:$P721))","v":-5.8212448686736072E-9},2.5506830636421303E-4,0,-8.7585584796769232E-8,9.1907389662054029E-2,0.25234703077540471,-3.2204402880489002E-6,9.349480935244299E-2,8.88156367991637E-3,0.55284632597696515]
[309,"SD317","SD317: oth ether services   1Gb conn Internal non WECLA",null,null,4.2004980050839582E-4,{"$f":"IF(SUM($F730:$P730)=0,0,G730/SUM($F730:$P730))","v":-5.4270085382029501E-9},4.8028730478143244E-4,0,-5.5115708113823363E-6,9.1323131278979397E-2,0.2158425086937559,-7.0114893443553735E-6,0.1009443292697377,9.9332899721443976E-2,0.49166932241795758]
[318,"SD223","SD223: Other Ethernet main links  1Gb Internal WECLA",null,null,1.0104972804689558E-5,{"$f":"IF(SUM($F739:$P739)=0,0,G739/SUM($F739:$P739))","v":-8.5009490856419753E-10},-1.9104888747305692E-8,0,7.1132889156746294E-6,0.10269987716012011,0.24563604145444809,6.8867892505382035E-6,4.9374265311751993E-3,1.0633613585065503E-3,0.64563920839976274]
[331,"SD332","SD332: EBD ONBS connection MISBO WECLA internal Costs",null,null,2.9633879139168617E-4,{"$f":"IF(SUM($F752:$P752)=0,0,G752/SUM($F752:$P752))","v":-7.1074244520209172E-9},3.1142105343591264E-4,0,-4.5424391867876521E-6,8.2050680321875194E-2,0.21299656599636388,-5.8712131271248252E-6,9.2921109591184742E-2,7.7708892611576555E-2,0.53372541239391036]
[null,"Z15","Z15: EAD LA 10Gb Connection Internal WECLA",null,null,{"$f":"IF(SUM($F767:$P767)=0,0,F767/SUM($F767:$P767))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"P13","Passive 13 - OSA Rental Internal",null,null,{"$f":"IF(SUM($F781:$P781)=0,0,F781/SUM($F781:$P781))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"P26","Passive 26 - EAD 10Gbit/s Rental External",null,null,{"$f":"IF(SUM($F794:$P794)=0,0,F794/SUM($F794:$P794))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"P35","Passive 35 - BES 1000Mbit/s Rental Internal",null,null,{"$f":"IF(SUM($F803:$P803)=0,0,F803/SUM($F803:$P803))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,{"$f":"IF(SUM($F816:$P816)=0,0,F816/SUM($F816:$P816))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,{"$f":"IF(SUM($F820:$P820)=0,0,F820/SUM($F820:$P820))","v":0},0,0,0,0,0,0,0,0,0,0]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int",null,null,1.1157458630076911E-9,6.803328432973726E-10,1.2109924610693234E-9,1.6327988239136943E-9,1.7824720494391163E-9]
[20,"SO383","SO383: PC rental 2Mbit link",null,null,4.7662310396897623E-9,2.9062384388352207E-9,5.1731044211266937E-9,6.9749722532045306E-9,7.6143447097482774E-9]
[29,"ST388","ST388: Site Connect PPC rental 140Mbit link",null,null,0,0,0,0,0]
[42,"SH438","SH438: RBS rental 2Mbit local end copper",null,null,2.5585294237966334E-9,1.5600789169491666E-9,2.7769404721695173E-9,3.7441894006780005E-9,4.0874067624068161E-9]
[58,"SE436","SE436: PPC rental 140Mbit link local end",null,null,1.1628865850385244E-9,7.0907718599910025E-10,1.2621573910783985E-9,1.7017852463978407E-9,1.8577822273176425E-9]
[71,"SO439","SO439: PC rental 2Mbit local end fibre",null,null,{"$f":"SUMPRODUCT(OFFSET($F$3:$P$3,F$1230,0),$F897:$P897)","v":4.4909637647812489E-9},2.7383925395007616E-9,4.8743387203113562E-9,6.5721420948018281E-9,7.174588453491996E-9]
[84,"SPO383","SPO383: Prot Path PC rental 2Mbit link",null,null,5.8398302450916172E-5,3.5608721006656203E-5,6.338352339184805E-5,8.5460930415974894E-5,9.329484903743925E-5]
[93,"SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre",null,null,4.8030702808809681E-4,2.9287013907810784E-4,5.2130884755903191E-4,7.0288833378745886E-4,7.6731976438464253E-4]
[102,"SL136","SL136: WH SDSL conns  MPF  TISBO",null,null,1.3080479995283801E-9,7.9759024361486589E-10,1.4197106336344612E-9,1.9142165846756782E-9,2.0896864382709484E-9]
[115,"SE476","SE476: Other single Payment  external",null,null,1.4457403200462007E-9,8.8154897563792728E-10,1.5691571766355105E-9,2.1157175415310253E-9,2.3096583161713689E-9]
[129,"SP439","SP439: PC rental 2Mb LE fibre   Non SMP",null,null,1.456095320585976E-9,8.8786300035730242E-10,1.5803961406359985E-9,2.1308712008575258E-9,2.3262010609361326E-9]
[136,"SG111","SG111: PCs 140 155Mbit regional Trunk WECLA",null,null,1.5883591644329288E-9,9.6851168562983451E-10,1.7239508004211061E-9,2.3244280455116036E-9,2.5375006163501667E-9]
[157,"SG203","SG203: PPC rent 2Mb CLZ link per km national trunk  ext",null,null,1.242765409586844E-9,7.5778378633344167E-10,1.3488551396735262E-9,1.81868108720026E-9,1.9853935201936168E-9]
[166,"SG215","SG215: Prot Path PC rent 34Mb link per km national trunk",null,null,1.0749398215207238E-9,6.5545111068336816E-10,1.1667029770163955E-9,1.5730826656400836E-9,1.7172819099904247E-9]
[179,"SO772","SO772: PPCs 34 45Mb Local Ends WECLA",null,null,1.2664845988733279E-9,7.7224670663007789E-10,1.3745991378015387E-9,1.8533920959121871E-9,2.0232863713708042E-9]
[182,"SO431","SO431: PC rental analogue link local end",null,null,0,0,0,0,0]
[200,"SD125","SD125: EAD Other 100Mb Rental   External   Non WECLA",null,null,9.7487160591035969E-8,5.9443390604290222E-8,1.0580923527563661E-7,1.4266413745029654E-7,1.5574168338324038E-7]
[209,"SD147","SD147: EAD LA 10Mb Rentals   Internal   Non WECLA",null,null,1.135941752587505E-7,6.9264741011433243E-8,1.2329123900035118E-7,1.6623537842743977E-7,1.8147362144995507E-7]
[218,"SD138","SD138: EAD LA 1Gb Connection   External   Non WECLA",null,null,1.2092015584567728E-7,7.3731802344925168E-8,1.3124260817396682E-7,1.7695632562782042E-7,1.9317732214370394E-7]
[231,"SD107","SD107: WES 10Mb Connection   External   Non WECLA",null,null,{"$f":"SUMPRODUCT(OFFSET($F$3:$P$3,F$1230,0),$F1057:$P1057)","v":-1.2634365902617992E-9},-7.7038816479378011E-10,-1.3712909333329286E-9,-1.8489315955050723E-9,-2.0184169917597037E-9]
[246,"SD005","SD005: WES 1Gb Rentals   External   WECLA",null,null,1.2352861635511077E-10,7.5322327045799256E-11,1.3407374214152273E-10,1.8077358490991826E-10,1.9734449685999401E-10]
[260,"SD031","SD031: Other Ethernet Rentals   External   WECLA",null,null,1.0248038868463474E-7,6.2488041880874838E-8,1.1122871454795724E-7,1.4997130051409962E-7,1.6371866972789207E-7]
[273,"SD038","SD038: EAD LA 1Gb Connection   External   WECLA",null,null,1.2897534288763116E-7,7.8643501760750706E-8,1.3998543313413627E-7,1.8874440422580172E-7,2.0604597461316686E-7]
[282,"SD040","SD040: Other Ethernet Connections   External   WECLA",null,null,1.0747065738952161E-7,6.5530888652147326E-8,1.1664498180082225E-7,1.5727413276515359E-7,1.7169092826862599E-7]
[295,"SD324","SD324: Other Ethernet main links  1Gb External non WECLA",null,null,-1.114529592139589E-9,-6.7959121471926168E-10,-1.2096723622002859E-9,-1.6310189153262281E-9,-1.7805289825644655E-9]
[310,"SD214","SD214: EBD MISBO rent External WECLA",null,null,3.3460539342881603E-10,2.040276789200098E-10,3.6316926847761751E-10,4.8966642940802348E-10,5.3455251877042553E-10]
[312,"SD205","SD205: BES MISBO rent Internal WECLA",null,null,-2.229914748015997E-10,-1.3597041146439006E-10,-2.4202733240661431E-10,-3.2632898751453619E-10,-3.5624247803670195E-10]
[325,"SD212","SD212: oth ether services   1Gb rental External WECLA",null,null,-3.8391946352365042E-11,-2.3409723385588447E-11,-4.1669307626347406E-11,-5.6183336125412258E-11,-6.1333475270241721E-11]
[346,"Z15","Z15: EAD LA 10Gb Connection Internal WECLA",null,null,0,0,0,0,0]
[355,"P8","Passive 8 - EAD LA 1000Mbit/s Connection External",null,null,0,0,0,0,0]
[368,"P21","Passive 21 - EBD MISBO Rental Internal",null,null,0,0,0,0,0]
[371,"P24","Passive 24 - EBD MISBO Connection External",null,null,{"$f":"SUMPRODUCT(OFFSET($F$3:$P$3,F$1230,0),$F1197:$P1197)","v":0},0,0,0,0]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal",null,null,0,0,0,0,0]
[373,"P26","Passive 26 - EAD 10Gbit/s Rental External",null,null,0,0,0,0,0]
[374,"P27","Passive 27 - EAD LA 10Gbit/s Rental Internal",null,null,0,0,0,0,0]
[375,"P28","Passive 28 - EAD LA 10Gbit/s Rental External",null,null,0,0,0,0,0]
[376,"P29","Passive 29 - EAD 10Gbit/s Connection Internal",null,null,0,0,0,0,0]
[377,"P30","Passive 30 - EAD 10Gbit/s Connection External",null,null,0,0,0,0,0]
[378,"P31","Passive 31 - EAD LA 10Gbit/s Connection Internal",null,null,0,0,0,0,0]
[379,"P32","Passive 32 - EAD LA 10Gbit/s Connection External",null,null,0,0,0,0,0]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal",null,null,0,0,0,0,0]
[381,"P34","Passive 34 - WES 1000Mbit/s Rental External",null,null,{"$f":"SUMPRODUCT(OFFSET($F$3:$P$3,F$1230,0),$F1207:$P1207)","v":0},0,0,0,0]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal",null,null,0,0,0,0,0]
[383,"P36","Passive 36 - BES 1000Mbit/s Rental External",null,null,0,0,0,0,0]
[384,"P37","Passive 37 - BES MISBO Rental Internal",null,null,0,0,0,0,0]
[385,"P38","Passive 38 - BES MISBO Rental External",null,null,0,0,0,0,0]
[0,0,0,null,null,0,0,0,0,0]
[0,0,0,null,null,0,0,0,0,0]
[0,0,0,null,null,0,0,0,0,0]
[0,0,0,null,null,0,0,0,0,0]
[0,0,0,null,null,0,0,0,0,0]
[0,0,0,null,null,{"$f":"SUMPRODUCT(OFFSET($F$3:$P$3,F$1230,0),$F1217:$P1217)","v":0},0,0,0,0]
[0,0,0,null,null,0,0,0,0,0]
[0,0,0,null,null,0,0,0,0,0]
[0,0,0,null,null,0,0,0,0,0]
[0,0,0,null,null,0,0,0,0,0]
[0,0,0,null,null,0,0,0,0,0]
[0,0,0,null,null,0,0,0,0,0]
[0,0,0,null,null,0,0,0,0,0]
[0,0,0,null,null,0,0,0,0,0]
[{"$f":"IF(B1631=0,0,A1630+1)","v":0},0,0,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"InputPriceChanges.Admin"]

{"sheet":"AVEs","index":30,"n_rows":535,"n_cols":10,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Asset Volume Elasticities"]
[]
[null,null,null,null,null,null,null,"AVE scenarios"]
[null,"Selected options",null,null,null,null,null,"2014/15 LRIC:FAC ratios","<Enter scenario name>","<Enter scenario name>"]
[null,{"$f":"'Control panel'!G59","v":1},{"$f":"'Control panel'!H59","v":"2014/15 LRIC:FAC ratios"},null,null,"Selected AVEs",null,1,2,3]
[]
[1,"AVEs by component - non-admin"]
[]
[null,"Component code","Component name","Admin?","GRC","AVEs"]
[1,{"$f":"List_CompCode","v":"CF371"},{"$f":"List_CompName","v":"CF371: OR PC Rental 2Mbit link per km distribution"},{"$f":"List_CompAdmin","v":false},{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B11,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":750.55716393440275},{"$f":"IF(D11,0,INDEX(H11:J11,,MATCH($B$6,$H$6:$J$6)))","v":0.57658772372090428},null,0.57658772372090428]
[2,"CF373","CF373: OR PC Rental 34Mbit link per km distribution",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B12,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":83.472179340147292},{"$f":"IF(D12,0,INDEX(H12:J12,,MATCH($B$6,$H$6:$J$6)))","v":0.54992213821562441},null,0.54992213821562441]
[3,"CF375","CF375: OR PC Rental 140Mbit link per km distribution",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B13,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":91.063354607926613},0.6515718093045304,null,0.6515718093045304]
[4,"CF381","CF381: OR PC Rental 64Kb link",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B14,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":99.838720824965762},0.85600604850734641,null,0.85600604850734641]
[5,"CF383","CF383: OR PC Rental 2Mb link",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B15,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":86.732490846779342},0.82238489961838279,null,0.82238489961838279]
[6,"CF385","CF385: OR PC Rental 34Mb link",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B16,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":9.1466003732298979},0.77066073730400919,null,0.77066073730400919]
[7,"CF388","CF388: OR PC rental 140Mb link",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B17,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":14.513614123186397},0.81218376735095432,null,0.81218376735095432]
[8,"CF391","CF391: OR PC rental 64Kbit link per km transmission",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B18,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":111.64251932706273},0.58743385813557059,null,0.58743385813557059]
[9,"CG101","CG101: PC rental 2Mbit s regional trunk",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B19,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":108.30806504783381},0.48313474989010785,null,0.48313474989010785]
[10,"CG103","CG103: PC rental 140Mbit s regional trunk",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B20,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":58.906352787327535},0.56164870152187263,null,0.56164870152187263]
[11,"CG201","CG201: PC rental 2Mbit link per km national trunk",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B21,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":68.553214848755459},0.48962246414650085,null,0.48962246414650085]
[12,"CG203","CG203: PC rental 140Mbit link per km national trunk",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B22,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":154.79222520280103},0.46645268089360936,null,0.46645268089360936]
[13,"CL171","CL171: E side copper capital",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B23,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":3.1883717037282953},0.24961329465160503,null,0.24961329465160503]
[14,"CL173","CL173: D side copper capital",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B24,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":23.175037788760712},0.26179776831191975,null,0.26179776831191975]
[15,"CO379","CO379: Point of Handover electronics",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B25,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":106.58039233798},0.7257048238403021,null,0.7257048238403021]
[16,"CO432","CO432: PC rental 64Kbit link local end",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B26,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":587.58508358117479},0.8929584385841447,null,0.8929584385841447]
[17,"CO434","CO434: PC rental 34Mbit link local end",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B27,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":22.61426746734325},0.37739537888438851,null,0.37739537888438851]
[18,"CO436","CO436: PC rental 140Mbit link local end",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B28,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":18.788936494576873},0.61487080659351756,null,0.61487080659351756]
[19,"CO438","CO438: PC rental 2Mbit local end copper",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B29,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":139.15136755445369},0.93743697641829737,null,0.93743697641829737]
[20,"CO439","CO439: PC rental 2Mbit local end fibre",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B30,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":499.24977221573016},0.69570850147288876,null,0.69570850147288876]
[21,"CP371","CP371: Prot Path PC rental 2Mbit link per km dist",true,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B31,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":3.4663049630761478},0,null,0.57835932065184292]
[22,"CP373","CP373: Protected Path PC rental 34Mbit link per km distr",true,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B32,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":3.1006116147109779},0,null,0.57835932065184292]
[23,"CP375","CP375: Protected Path PC rental 140Mbit link per km distr",true,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B33,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":8.2761996644912834},0,null,0.57835932065184292]
[24,"CP383","CP383: Protected Path PC rental 2Mbit link",true,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B34,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":7.46110627317456E-2},0,null,0.57835932065184292]
[25,"CP385","CP385: Protected Path PC rental 34Mb link",true,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B35,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0.21309459892356208},0,null,0.57835932065184292]
[26,"CP388","CP388: Protected Path PC rental 140Mbit link",true,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B36,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0.18820620569234281},0,null,0.57835932065184292]
[27,"CP434","CP434: Protected Path PC rental 34Mbit link local end",true,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B37,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0.286780412414123},0,null,0.57835932065184292]
[28,"CP436","CP436: Protected Path PC rental 140Mbit link local end",true,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B38,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":1.1536956580268583},0,null,0.57835932065184292]
[29,"CP439","CP439: Protected Path PC rental 2Mbit local end fibre",true,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B39,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0.1880444398943385},0,null,0.57835932065184292]
[30,"CR371","CR371: PC rental 2Mbit link per km distribution",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B40,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":39.808474558554032},0.57658772372090428,null,0.57658772372090428]
[31,"CR373","CR373: PC rental 34Mbit link per km distribution",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B41,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0.15760961705058132},0.54992213821562441,null,0.54992213821562441]
[32,"CR375","CR375: PC rental 140Mbit link per km distribution",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B42,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":2.2646184196950903},0.6515718093045304,null,0.6515718093045304]
[33,"CR383","CR383: PC rental 2Mb link",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B43,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":9.1904706914062348},0.82238489961838279,null,0.82238489961838279]
[34,"CR385","CR385: PC rental 34Mb link",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B44,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0.17449712935155337},0.77066073730400919,null,0.77066073730400919]
[35,"CR388","CR388: PC rental 140Mb link",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B45,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0.18357810330735833},0.81218376735095432,null,0.81218376735095432]
[36,"CR391","CR391: PC rental 64Kbit link per km transmission",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B46,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":28.616062208726007},0.58743385813557059,null,0.58743385813557059]
[37,"CE103","CE103: Tisbo  Excess Construction",true,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B47,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":54.238026401818132},0,null,1.767617726680535E-2]
[38,"CL175","CL175: Local exchanges general frames capital",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B48,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0.18627524982479299},0.22341490141820303,null,0.22341490141820303]
[39,"CO417","CO417: 64Kbit PC link connection cct provision",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B49,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":9.872247023873941E-2},0.78044161158108594,null,0.78044161158108594]
[40,"CO506","CO506: Customer Support   partial private circuits",true,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B50,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":13.62471003506908},0,null,0.847138067350788]
[41,"CO418","CO418: 64Kbit PC link connection cct rearrangements",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B51,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":5.7797295266466764E-2},0.78044161158108594,null,0.78044161158108594]
[42,"CL172","CL172: E side copper current",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B52,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":3.3309769587553759E-2},0.80523428978359424,null,0.80523428978359424]
[43,"CL174","CL174: D side copper current",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B53,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":9.4071616766562893E-2},0.80113135035299621,null,0.80113135035299621]
[44,"CO413","CO413: 2Mbit and above PC link connection cct provision",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B54,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":5.154111983594734},0.80044487105723749,null,0.80044487105723749]
[45,"CR187","CR187: Broadband line testing systems",true,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B55,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":1.4322998542282103E-2},0,null,0.94374795327262839]
[46,"CO401","CO401: Netstream Equipment",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B56,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":61.867208312890021},0.85711376946908158,null,0.85711376946908158]
[47,"CPE432","CPE432: POH adjust credit PPC 64k LE",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B57,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0.8929584385841447,null,0.8929584385841447]
[48,"CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B58,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0.93743697641829737,null,0.93743697641829737]
[49,"CPE439","CPE439: POH adjust credit PPC 2Mb Fibre LE",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B59,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0.69570850147288876,null,0.69570850147288876]
[50,"CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation",true,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B60,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[51,"CPE434","CPE434: POH adjust credit PPC 34Mb LE",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B61,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0.37739537888438851,null,0.37739537888438851]
[52,"CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation",true,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B62,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[53,"CD102","CD102: High Tisbo 3rd Party Equipment Depreciation",true,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B63,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[54,"CPE105","CPE105: POH LE adjust CSH debit",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B64,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0.7257048238403021,null,0.7257048238403021]
[55,"CG102","CG102: PC rental 34Mbit s regional trunk",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B65,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":24.873905416941135},0.47645963507766892,null,0.47645963507766892]
[56,"CG202","CG202: PC rental 34Mbit link per km national trunk",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B66,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":35.619863354177276},0.4545168944496516,null,0.4545168944496516]
[57,"CO411","CO411: OR Analogue PC link connection cct prov",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B67,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":9.9795868808394889E-2},0.81638967403427565,null,0.81638967403427565]
[58,"CO421","CO421: OR Analogue PC installation",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B68,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0.29408837649612829},0.80236205064843658,null,0.80236205064843658]
[59,"CO461","CO461: Private Circuit test systems",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B69,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":109.39650993291048},0.74892575152613305,null,0.74892575152613305]
[60,"CX902","CX902: Wholesale",true,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B70,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":1.1408401658506837},0,null,0]
[61,"CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B71,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0.11442777970929885},0.47645963507766892,null,0.47645963507766892]
[62,"CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B72,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":1.832985365535639},0.56164870152187263,null,0.56164870152187263]
[63,"CG107","CG107: ProtPath PC rent 2Mbit link perkm regional trunk",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B73,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":1.1231294817056139},0.48313474989010785,null,0.48313474989010785]
[64,"CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B74,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":2.4082399718659029},0.47645963507766892,null,0.47645963507766892]
[65,"CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B75,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":5.3996563774805635},0.56164870152187263,null,0.56164870152187263]
[66,"CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B76,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0.67966732597274326},{"$f":"IF(D76,0,INDEX(H76:J76,,MATCH($B$6,$H$6:$J$6)))","v":0.48962246414650085},null,0.48962246414650085]
[67,"CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B77,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":2.5429423404500762},0.4545168944496516,null,0.4545168944496516]
[68,"CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B78,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":1.9386487859763384},0.46645268089360936,null,0.46645268089360936]
[69,"CF550","CF550: OR PPCs 34 45Mb Link CELA",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B79,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":1.1378038372456145},0.80967167404631757,null,0.80967167404631757]
[70,"CF551","CF551: OR PPCs 34 45Mb Distribution CELA",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B80,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":6.2115551301206988},0.77649434212899093,null,0.77649434212899093]
[71,"CF553","CF553: OR PPCs 140 155Mb Link CELA",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B81,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":11.520396240727862},0.83625549985004033,null,0.83625549985004033]
[72,"CF554","CF554: OR PPCs 140 155Mb Distribution CELA",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B82,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":3.5306211908433265},0.81936268834350789,null,0.81936268834350789]
[73,"CG205","CG205: PPCs 34 45Mbit national Trunk WECLA",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B83,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0.62935234699980891},0.4545168944496516,null,0.4545168944496516]
[74,"CG206","CG206: PPCs 140 155Mbit national Trunk WECLA",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B84,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":4.2456947252864587},0.46645268089360936,null,0.46645268089360936]
[75,"CR550","CR550: PPCs 34 45Mb Link CELA",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B85,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0.17029474204209016},0.80967167404631757,null,0.80967167404631757]
[76,"CR551","CR551: PPCs 34 45Mb Distribution CELA",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B86,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0.24151339435092362},0.77649434212899093,null,0.77649434212899093]
[77,"CR553","CR553: PPCs 140 155Mb Link CELA",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B87,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":4.8003191206130049},0.83625549985004033,null,0.83625549985004033]
[78,"CR554","CR554: PPCs 140 155Mb Distribution CELA",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B88,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0.60427944479735207},0.81936268834350789,null,0.81936268834350789]
[79,"CN616","CN616: EBD",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B89,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":516.01965877996918},0.4622245896116377,null,0.4622245896116377]
[80,"CN617","CN617: EBD Extended Reach",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B90,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0.21054042714640903},0.42829067532517112,null,0.42829067532517112]
[81,"CN618","CN618: EBD Resilience",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B91,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":4.2383300385549321},0.42811259778065919,null,0.42811259778065919]
[82,"CO447","CO447: Backhaul extension services fibre etc",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B92,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":50.34181778171137},0.10245292084167991,null,0.10245292084167991]
[83,"CO450","CO450: Wholesale   LAN extension services fibre etc",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B93,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":375.53054099751608},0.10487380110125318,null,0.10487380110125318]
[84,"CO484","CO484: Ethernet main links",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B94,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":1487.0122764395667},0.3250181604130693,null,0.3250181604130693]
[85,"CO485","CO485: Ethernet Electronics",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B95,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":352.68855944944977},0.9661354450754549,null,0.9661354450754549]
[86,"CW609","CW609: Ethernet Access Direct Fibre",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B96,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":870.86710797987723},0.4192846068031495,null,0.4192846068031495]
[87,"CE104","CE104: AISBO Excess Construction",true,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B97,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":179.3112358655454},0,null,1.7676177278887394E-2]
[88,"CL578","CL578: OR Service Centre   Assurance Ethernet",true,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B98,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":3.1033618171690081},0,null,0.85857673402144496]
[89,"CO772","CO772: Openreach Systems Development Ethernet Specific",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B99,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":98.634280659620416},0.8891925564073514,null,0.8891925564073514]
[90,"CP502","CP502: Openreach sales product management",true,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B100,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":1.2554043803303667},0,null,0.83580703832391667]
[91,"CL160","CL160: Routeing   records",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B101,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":4.8147937343383601E-2},0.82309587605256984,null,0.82309587605256984]
[92,"CL573","CL573: OR Service Centre   Provision Ethernet",true,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B102,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":7.3835631512822921},0,null,0.83888813019063058]
[93,"CW617","CW617: Other Ethernet Rentals   Internal",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B103,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0.64840659165532977},0.81623717075760038,null,0.81623717075760038]
[94,"CW619","CW619: Other Ethernet Connection   Internal",false,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B104,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0.30575647366369257},0.79949971917778628,null,0.79949971917778628]
[95,"CW901","CW901: Openreach non copper",true,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B105,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":1.1778398013649642},0,null,0]
[96,0,0,0,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B106,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[97,0,0,0,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B107,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[98,0,0,0,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B108,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[99,0,0,0,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B109,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[100,0,0,0,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B110,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[101,0,0,0,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B111,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[102,0,0,0,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B112,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[103,0,0,0,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B113,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[104,0,0,0,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B114,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[105,0,0,0,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B115,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[106,0,0,0,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B116,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[107,0,0,0,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B117,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[108,0,0,0,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B118,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[109,0,0,0,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B119,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[110,0,0,0,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B120,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[111,0,0,0,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B121,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[112,0,0,0,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B122,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[113,0,0,0,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B123,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[114,0,0,0,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B124,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[115,0,0,0,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B125,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[116,0,0,0,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B126,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[120,0,0,0,{"$f":"INDEX(ModelStartValues_TotalSummary!$G$7:$G$126,MATCH(B130,ModelStartValues_TotalSummary!$B$7:$B$126,0))","v":0},0,null,0]
[2,"AVEs by service - admin"]
[{"$f":"IF(B137=0,0,A136+1)","v":2},"SE745","SE745: Netstream 16 LL 2mbit rentals Per km",null,null,{"$f":"INDEX(H137:J137,,MATCH($B$6,H$6:J$6,0))","v":0},null,0]
[5,"ST371","ST371: Siteconnect rental 2Mbit link per km distribution",null,null,0,null,0]
[8,"SE373","SE373: PPC rental 34Mbit link per km distribution",null,null,0.77702318891748534,null,0.77702318891748534]
[9,"SO373","SO373: PC rental 34Mbit link per km distribution",null,null,0.77702764519489298,null,0.77702764519489298]
[12,"SO375","SO375: PC rental 140Mbit link per km distribution",null,null,0.77712282909440999,null,0.77712282909440999]
[16,"SO381","SO381: PC rental 64Kbit link",null,null,0.77751288275623354,null,0.77751288275623354]
[19,"SH383","SH383: PPC RBS rental 2Mbit link",null,null,0,null,0]
[22,"SY383","SY383: PPC rental 2Mbit CLZ link  et",null,null,0.7770268804068815,null,0.7770268804068815]
[26,"SE388","SE388: PPC rental 140Mbit link",null,null,0.77830157308446923,null,0.77830157308446923]
[29,"ST388","ST388: Site Connect PPC rental 140Mbit link",null,null,0,null,0]
[32,"SO391","SO391: PC rental 64Kbit link per km Distribution",null,null,0.77648472827478632,null,0.77648472827478632]
[33,"SE746","SE746: Netstream 16 LL 2mbit rentals Trunk",null,null,0,null,0]
[36,"SE754","SE754: Netstream 16 LL 155mbit rentals Trunk",null,null,0,null,0]
[40,"SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends",null,null,0.77709720369630075,null,0.77709720369630075]
[43,"SH440","SH440: RBS rental 2Mb le copper   256k",null,null,0.77713416164428584,null,0.77713416164428584]
[46,"ST438","ST438: Siteconnect PPC rental 2Mbit local end copper",null,null,0.77696937075075445,null,0.77696937075075445]
[50,"SO404","SO404: 2 Meg bearer connection",null,null,0.77601904605380723,null,0.77601904605380723]
[53,"SE765","SE765: Extl 3rd Party POH Rental 64kbit eff",null,null,0.77644010220052473,null,0.77644010220052473]
[54,"SE434","SE434: PPC rental 34Mbit link local end",null,null,0.77711781210417497,null,0.77711781210417497]
[57,"SO434","SO434: PC rental 34Mbit link local end",null,null,0.77712990455252884,null,0.77712990455252884]
[60,"SE762","SE762: External 3rd Party POH Rental 155mbit",null,null,0.7759644416850402,null,0.7759644416850402]
[64,"SE763","SE763: External 3rd Party PoH Rental 2mbit Copper",null,null,0.77687241231513693,null,0.77687241231513693]
[67,"SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre",null,null,0.77709290690281985,null,0.77709290690281985]
[70,"SH441","SH441: RBS rental 2Mb le fibre   256k",null,null,0.77713444138089149,null,0.77713444138089149]
[74,"SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ",null,null,0.77688753144907885,null,0.77688753144907885]
[77,"SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist",null,null,0.58010190060510614,null,0.58010190060510614]
[78,"SPO371","SPO371: Prot Path PC rental 2Mbit link per km dist",null,null,0.58009749085372508,null,0.58009749085372508]
[81,"SPE375","SPE375: Prot Path PPC rental 140Mbit link per km dist",null,null,0.57864554340407515,null,0.57864554340407515]
[84,"SPO383","SPO383: Prot Path PC rental 2Mbit link",null,null,0.59613711718876294,null,0.59613711718876294]
[89,"SPE434","SPE434: Prot Path PPC rental 34Mbit local end",null,null,0.58518265391810476,null,0.58518265391810476]
[92,"SPO436","SPO436: Prot Path PC rental 140Mbit local end",null,null,0.58680598709484544,null,0.58680598709484544]
[95,"SQ103","SQ103: WS Low Tisbo Excess Construction",null,null,1.767617726680535E-2,null,1.767617726680535E-2]
[99,"SE418","SE418: 64kbit PPC Re arranges",null,null,0,null,0]
[102,"SL136","SL136: WH SDSL conns  MPF  TISBO",null,null,0.847138067350788,null,0.847138067350788]
[103,"SL137","SL137: WH SDSL rentals  MPF   TISBO",null,null,0.82826478118376567,null,0.82826478118376567]
[106,"ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision",null,null,0.77468642505708174,null,0.77468642505708174]
[109,"SO473","SO473: Separation   Diversity",null,null,0.77710547016592868,null,0.77710547016592868]
[113,"SE474","SE474: Third Party Equipment PPC",null,null,0.77746888100722999,null,0.77746888100722999]
[116,"SO410","SO410: 34 45Mbit PPC link conn cct prov",null,null,0.77741303646533111,null,0.77741303646533111]
[120,"SQ100","SQ100: WS Low Tisbo 3rd Pty Equipment Depn",null,null,0,null,0]
[123,"SP371","SP371: PC rental 2Mb link km dist   Non SMP",null,null,0.77699958178454742,null,0.77699958178454742]
[126,"SP385","SP385: PC rental 34Mbit link Non SMP",null,null,0.77603926775394849,null,0.77603926775394849]
[127,"SP372","SP372: PC rnt 2Mb link per km trunk   Non SMP",null,null,0.77703904956858261,null,0.77703904956858261]
[{"$f":"IF(B265=0,0,A264+1)","v":130},"SO411","SO411: Analogue PC link connection cct prov",null,null,{"$f":"INDEX(H265:J265,,MATCH($B$6,H$6:J$6,0))","v":0},null,0]
[133,"SPE413","SPE413: 2Mbit PPC lnk Prot Path conn cct provision",null,null,0,null,0]
[137,"SG118","SG118: PPC rental 64kbit link per km regional trunk  ext",null,null,0.77709509759029394,null,0.77709509759029394]
[140,"SG102","SG102: PC rental 2Mbit link per km regional trunk",null,null,0.7771350843184931,null,0.7771350843184931]
[144,"SG106","SG106: PC rental 34Mbit link per km regional trunk",null,null,0.7771242751329096,null,0.7771242751329096]
[147,"SG112","SG112: Prot Path PPC rent 2Mb link per km regional trunk",null,null,0.77703124005145874,null,0.77703124005145874]
[150,"SG115","SG115: Prot Path PC rent 34Mb link per km regional trunk",null,null,0.77658504947416407,null,0.77658504947416407]
[151,"SG116","SG116: Prot Path PPC rent 140Mb link km regional trunk",null,null,0.7764164151385915,null,0.7764164151385915]
[154,"SG219","SG219: PC rental 64kbit link per km national trunk  int",null,null,0.77710868803128652,null,0.77710868803128652]
[158,"SG204","SG204: PC rent 2Mbit CLZ link per km national trunk  int",null,null,0,null,0]
[161,"SG207","SG207: PPC rental 140Mbit link per km national trunk",null,null,0.77659276143266254,null,0.77659276143266254]
[164,"SG213","SG213: Prot Path PC rent 2Mbit link per km national trunk",null,null,0.77703741140355753,null,0.77703741140355753]
[168,"SE770","SE770: PPCs 34 45Mb Link WECLA",null,null,0,null,0]
[171,"SE774","SE774: PPCs 140 155Mb Dist WECLA",null,null,0,null,0]
[174,"SG211","SG211: PCs 140 155Mbit national Trunk WECLA",null,null,0,null,0]
[175,"SO770","SO770: PCs 34 45Mb Link WECLA",null,null,0.77615893422184568,null,0.77615893422184568]
[181,"SG109","SG109: PC Rental 622Mbit link per km regional trunk",null,null,0,null,0]
[183,"SD143","SD143: EBD Rentals AISBO   External   Non WECLA",null,null,0.63507081198853788,null,0.63507081198853788]
[186,"SD112","SD112: BES Other Bandwidth Rentals   External   Non WECLA",null,null,0.71912512333452638,null,0.71912512333452638]
[189,"SD103","SD103: WES 10Mb Rentals   External   Non WECLA",null,null,0.71887165286247834,null,0.71887165286247834]
[193,"SD116","SD116: WES 10Mb Rentals   Internal   Non WECLA",null,null,0.716458852354666,null,0.716458852354666]
[196,"SD119","SD119: WES Other Bandwidth Rentals   Internal   Non WECLA",null,null,0.80222775370187871,null,0.80222775370187871]
[199,"SD124","SD124: EAD Other 10Mb Rental   External   Non WECLA",null,null,0.73809459814292488,null,0.73809459814292488]
[200,"SD125","SD125: EAD Other 100Mb Rental   External   Non WECLA",null,null,0.74277305425300899,null,0.74277305425300899]
[203,"SD128","SD128: EAD LA 100Mb Rentals   External   Non WECLA",null,null,0.7737703111345019,null,0.7737703111345019]
[207,"SD145","SD145: EAD Other 100Mb Rental   Internal   Non WECLA",null,null,0.73559880110725806,null,0.73559880110725806]
[210,"SD148","SD148: EAD LA 100Mb Rentals   Internal   Non WECLA",null,null,0.77067841872323395,null,0.77067841872323395]
[213,"SD155","SD155: EAD LA 10Mb Connection   Internal   Non WECLA",null,null,0.82469473619779354,null,0.82469473619779354]
[217,"SD157","SD157: EAD LA 1Gb Connection   Internal   Non WECLA",null,null,0.8259649246126729,null,0.8259649246126729]
[220,"SD133","SD133: EAD Other 10Mb Connection   External   Non WECLA",null,null,0.82475067919241341,null,0.82475067919241341]
[221,"SD153","SD153: EAD Other 100Mb Connection   Internal   Non WECLA",null,null,0.82539020832664067,null,0.82539020832664067]
[224,"SD135","SD135: EAD Other 1Gb Connection   External   Non WECLA",null,null,0.81252650730065878,null,0.81252650730065878]
[227,"SD120","SD120: WES 10Mb Connection   Internal   Non WECLA",null,null,0.79870276733923262,null,0.79870276733923262]
[231,"SD107","SD107: WES 10Mb Connection   External   Non WECLA",null,null,0.80675735724918918,null,0.80675735724918918]
[234,"SD110","SD110: WES Other Bandwidth Connection   External   Non WECLA",null,null,0.83888813019063058,null,0.83888813019063058]
[237,"SD101","SD101: Excess Construction Charges   Internal   Non WECLA",null,null,0,null,0]
[241,"SD011","SD011: BES 1Gb Rentals   WECLA",null,null,0.62198114707301233,null,0.62198114707301233]
[244,"SD003","SD003: WES 10Mb Rentals   External   WECLA",null,null,0.71704977552749238,null,0.71704977552749238]
[245,"SD004","SD004: WES 100Mb Rentals   External   WECLA",null,null,0.71315460323573343,null,0.71315460323573343]
[248,"SD016","SD016: WES 10Mb Rentals   Internal   WECLA",null,null,0.71489752695717768,null,0.71489752695717768]
[251,"SD019","SD019: WES Other Rentals   Internal   WECLA",null,null,0.56128482902332988,null,0.56128482902332988]
[255,"SD025","SD025: EAD Other 100Mb Rental   External   WECLA",null,null,0.74237721142988844,null,0.74237721142988844]
[{"$f":"IF(B393=0,0,A392+1)","v":258},"SD028","SD028: EAD LA 100Mb Rentals   External   WECLA",null,null,{"$f":"INDEX(H393:J393,,MATCH($B$6,H$6:J$6,0))","v":0.77380309216630527},null,0.77380309216630527]
[261,"SD044","SD044: EAD Other 10Mb Rental   Internal   WECLA",null,null,0.7319859637776801,null,0.7319859637776801]
[265,"SD048","SD048: EAD LA 100Mb Rentals   Internal   WECLA",null,null,0.77071870217565819,null,0.77071870217565819]
[268,"SD055","SD055: EAD LA 10Mb Connection   Internal   WECLA",null,null,0.82429141026527875,null,0.82429141026527875]
[269,"SD056","SD056: EAD LA 100Mb Connection   Internal   WECLA",null,null,0.82543960140417427,null,0.82543960140417427]
[274,"SD052","SD052: EAD  10Mb Connection   Internal   WECLA",null,null,0.82414192165798084,null,0.82414192165798084]
[276,"SD054","SD054: EAD  1Gb Connection   Internal   WECLA",null,null,0.81453631801549986,null,0.81453631801549986]
[280,"SD041","SD041: EBD Connections AISBO   External   WECLA",null,null,0.81319210586130397,null,0.81319210586130397]
[283,"SD059","SD059: Other Ethernet Connections   Internal   WECLA",null,null,0.82734774317796678,null,0.82734774317796678]
[287,"SD328","SD328: EBD ONBS Rentals MISBO   Internal   Non WECLA",null,null,0.4916066099979976,null,0.4916066099979976]
[290,"SD301","SD301: WES MISBO Rentals   Internal   Non WECLA",null,null,0.502837285658429,null,0.502837285658429]
[293,"SD322","SD322: WES BES Main Link MISBO   External   Non WECLA",null,null,0.40676954816520067,null,0.40676954816520067]
[294,"SD323","SD323: Other Ethernet main links  1Gb Internal non WECLA",null,null,0,null,0]
[297,"SD326","SD326: Optical Services Main Link   External   Non WECLA",null,null,0.4079828918265061,null,0.4079828918265061]
[300,"SD311","SD311: oth ether services   1Gb rental Internal non WECLA",null,null,0.58630770819896039,null,0.58630770819896039]
[304,"SD308","SD308: BES MISBO Connections   External   Non WECLA",null,null,0.83888813019063058,null,0.83888813019063058]
[307,"SD316","SD316: Optical Services Connections   External   Non WECLA",null,null,0.79631372167700498,null,0.79631372167700498]
[311,"SD333","SD333: EBD ONBS rentals MISBO WECLA internal Costs",null,null,0.49188973124399304,null,0.49188973124399304]
[314,"SD201","SD201: WES MISBO rent Internal WECLA",null,null,0.50268276480021334,null,0.50268276480021334]
[317,"SD222","SD222: WES BES EBD MBO Main link External WECLA",null,null,0.38775112355829994,null,0.38775112355829994]
[318,"SD223","SD223: Other Ethernet main links  1Gb Internal WECLA",null,null,0,null,0]
[321,"SD226","SD226: Optical Services Main link External WECLA",null,null,0.39986276934553733,null,0.39986276934553733]
[325,"SD212","SD212: oth ether services   1Gb rental External WECLA",null,null,0.50795404010621503,null,0.50795404010621503]
[328,"SD216","SD216: Optical Services conns External WECLA",null,null,0.81451471852819424,null,0.81451471852819424]
[331,"SD332","SD332: EBD ONBS connection MISBO WECLA internal Costs",null,null,0.75879011420266207,null,0.75879011420266207]
[335,"Z4","Z4: EAD LA 10Gb Rental External Non WECLA",null,null,0,null,0]
[338,"Z7","Z7: EAD LA 10Gb Rental Internal WECLA",null,null,0,null,0]
[341,"Z10","Z10: EAD Other 10Gb Connection External Non WECLA",null,null,0,null,0]
[342,"Z11","Z11: EAD LA 10Gb Connection Internal Non WECLA",null,null,0,null,0]
[345,"Z14","Z14: EAD Other 10Gb Connection External WECLA",null,null,0,null,0]
[349,"P2","Passive 2 - EAD 1000Mbit/s Rental External",null,null,0,null,0]
[352,"P5","Passive 5 - EAD 1000Mbit/s Connection Internal",null,null,0,null,0]
[355,"P8","Passive 8 - EAD LA 1000Mbit/s Connection External",null,null,0,null,0]
[359,"P12","Passive 12 - WES MISBO Connection External",null,null,0,null,0]
[362,"P15","Passive 15 - OSA Connection Internal",null,null,0,null,0]
[365,"P18","Passive 18 - EBD 1000Mbit/s Rental External",null,null,0,null,0]
[367,"P20","Passive 20 - EBD 1000Mbit/s Connection External",null,null,0,null,0]
[370,"P23","Passive 23 - EBD MISBO Connection Internal",null,null,0,null,0]
[371,"P24","Passive 24 - EBD MISBO Connection External",null,null,0,null,0]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal",null,null,0,null,0]
[373,"P26","Passive 26 - EAD 10Gbit/s Rental External",null,null,0,null,0]
[374,"P27","Passive 27 - EAD LA 10Gbit/s Rental Internal",null,null,0,null,0]
[375,"P28","Passive 28 - EAD LA 10Gbit/s Rental External",null,null,0,null,0]
[376,"P29","Passive 29 - EAD 10Gbit/s Connection Internal",null,null,0,null,0]
[377,"P30","Passive 30 - EAD 10Gbit/s Connection External",null,null,0,null,0]
[378,"P31","Passive 31 - EAD LA 10Gbit/s Connection Internal",null,null,0,null,0]
[379,"P32","Passive 32 - EAD LA 10Gbit/s Connection External",null,null,0,null,0]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal",null,null,0,null,0]
[381,"P34","Passive 34 - WES 1000Mbit/s Rental External",null,null,0,null,0]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal",null,null,0,null,0]
[383,"P36","Passive 36 - BES 1000Mbit/s Rental External",null,null,0,null,0]
[384,"P37","Passive 37 - BES MISBO Rental Internal",null,null,0,null,0]
[385,"P38","Passive 38 - BES MISBO Rental External",null,null,0,null,0]
[0,0,0,null,null,{"$f":"INDEX(H521:J521,,MATCH($B$6,H$6:J$6,0))","v":0},null,0]
[0,0,0,null,null,0,null,0]
[0,0,0,null,null,0,null,0]
[0,0,0,null,null,0,null,0]
[0,0,0,null,null,0,null,0]
[0,0,0,null,null,0,null,0]
[0,0,0,null,null,0,null,0]
[0,0,0,null,null,0,null,0]
[0,0,0,null,null,0,null,0]
[0,0,0,null,null,0,null,0]
[0,0,0,null,null,0,null,0]
[0,0,0,null,null,0,null,0]
[0,0,0,null,null,0,null,0]
[0,0,0,null,null,0,null,0]
[{"$f":"IF(B535=0,0,A534+1)","v":0},0,0,null,null,0,null,0]

{"sheet":"CVEs","index":31,"n_rows":1067,"n_cols":10,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Cost Volume Elasticities"]
[]
[null,null,null,null,null,null,null,"CVE scenarios"]
[null,"Selected options",null,null,null,null,null,"2014/15 LRIC:FAC ratios","<Enter scenario name>","<Enter scenario name>"]
[null,{"$f":"'Control panel'!G65","v":1},{"$f":"'Control panel'!H65","v":"2014/15 LRIC:FAC ratios"},null,null,"Selected CVEs",null,1,2,3]
[1,"CVEs by component - non-admin"]
[]
[1,"Pay CVEs"]
[]
[null,"Component code","Component name","Admin?",null,"CVEs_Pay"]
[{"$f":"IF(B12=0,0,A11+1)","v":1},{"$f":"List_CompCode","v":"CF371"},{"$f":"List_CompName","v":"CF371: OR PC Rental 2Mbit link per km distribution"},{"$f":"List_CompAdmin","v":false},null,{"$f":"IF(D12,0,INDEX(H12:J12,,MATCH($B$6,H$6:J$6,0)))","v":0.70522824138828033},null,0.70522824138828033]
[{"$f":"IF(B13=0,0,A12+1)","v":2},"CF373","CF373: OR PC Rental 34Mbit link per km distribution",false,null,{"$f":"IF(D13,0,INDEX(H13:J13,,MATCH($B$6,H$6:J$6,0)))","v":0.67597039583750596},null,0.67597039583750596]
[3,"CF375","CF375: OR PC Rental 140Mbit link per km distribution",false,null,0.67610424762603893,null,0.67610424762603893]
[4,"CF381","CF381: OR PC Rental 64Kb link",false,null,0.84051751056669777,null,0.84051751056669777]
[5,"CF383","CF383: OR PC Rental 2Mb link",false,null,0.87495014872268284,null,0.87495014872268284]
[6,"CF385","CF385: OR PC Rental 34Mb link",false,null,0.76164207084708835,null,0.76164207084708835]
[7,"CF388","CF388: OR PC rental 140Mb link",false,null,0.72807487740938803,null,0.72807487740938803]
[8,"CF391","CF391: OR PC rental 64Kbit link per km transmission",false,null,0.64380183700819316,null,0.64380183700819316]
[9,"CG101","CG101: PC rental 2Mbit s regional trunk",false,null,0.63498146734777483,null,0.63498146734777483]
[10,"CG103","CG103: PC rental 140Mbit s regional trunk",false,null,0.64952495462264126,null,0.64952495462264126]
[11,"CG201","CG201: PC rental 2Mbit link per km national trunk",false,null,0.62285173690278139,null,0.62285173690278139]
[12,"CG203","CG203: PC rental 140Mbit link per km national trunk",false,null,0.66183386469802186,null,0.66183386469802186]
[13,"CL171","CL171: E side copper capital",false,null,0.47212675185698044,null,0.47212675185698044]
[14,"CL173","CL173: D side copper capital",false,null,0.49255572407231141,null,0.49255572407231141]
[15,"CO379","CO379: Point of Handover electronics",false,null,0.8354601139504676,null,0.8354601139504676]
[16,"CO432","CO432: PC rental 64Kbit link local end",false,null,0.88712303062224773,null,0.88712303062224773]
[17,"CO434","CO434: PC rental 34Mbit link local end",false,null,0.43861608852128997,null,0.43861608852128997]
[18,"CO436","CO436: PC rental 140Mbit link local end",false,null,0.31578786805871734,null,0.31578786805871734]
[19,"CO438","CO438: PC rental 2Mbit local end copper",false,null,0.94667036002101579,null,0.94667036002101579]
[20,"CO439","CO439: PC rental 2Mbit local end fibre",false,null,0.6072902859997551,null,0.6072902859997551]
[21,"CP371","CP371: Prot Path PC rental 2Mbit link per km dist",true,null,0,null,0.65962093440847236]
[22,"CP373","CP373: Protected Path PC rental 34Mbit link per km distr",true,null,0,null,0.65962093440847236]
[23,"CP375","CP375: Protected Path PC rental 140Mbit link per km distr",true,null,0,null,0.65962093440847236]
[24,"CP383","CP383: Protected Path PC rental 2Mbit link",true,null,0,null,0.65962093440847236]
[25,"CP385","CP385: Protected Path PC rental 34Mb link",true,null,0,null,0.65962093440847236]
[26,"CP388","CP388: Protected Path PC rental 140Mbit link",true,null,0,null,0.65962093440847236]
[27,"CP434","CP434: Protected Path PC rental 34Mbit link local end",true,null,0,null,0.65962093440847236]
[28,"CP436","CP436: Protected Path PC rental 140Mbit link local end",true,null,0,null,0.65962093440847236]
[29,"CP439","CP439: Protected Path PC rental 2Mbit local end fibre",true,null,0,null,0.65962093440847236]
[30,"CR371","CR371: PC rental 2Mbit link per km distribution",false,null,0.70522824138828033,null,0.70522824138828033]
[31,"CR373","CR373: PC rental 34Mbit link per km distribution",false,null,0.67597039583750596,null,0.67597039583750596]
[32,"CR375","CR375: PC rental 140Mbit link per km distribution",false,null,0.67610424762603893,null,0.67610424762603893]
[33,"CR383","CR383: PC rental 2Mb link",false,null,0.87495014872268284,null,0.87495014872268284]
[34,"CR385","CR385: PC rental 34Mb link",false,null,0.76164207084708835,null,0.76164207084708835]
[35,"CR388","CR388: PC rental 140Mb link",false,null,0.72807487740938803,null,0.72807487740938803]
[36,"CR391","CR391: PC rental 64Kbit link per km transmission",false,null,0.64380183700819316,null,0.64380183700819316]
[37,"CE103","CE103: Tisbo  Excess Construction",true,null,0,null,0]
[38,"CL175","CL175: Local exchanges general frames capital",false,null,0.71487983958961532,null,0.71487983958961532]
[39,"CO417","CO417: 64Kbit PC link connection cct provision",false,null,0.98675467542894857,null,0.98675467542894857]
[40,"CO506","CO506: Customer Support   partial private circuits",true,null,0,null,0.87213207901364298]
[41,"CO418","CO418: 64Kbit PC link connection cct rearrangements",false,null,0.98675467542894857,null,0.98675467542894857]
[42,"CL172","CL172: E side copper current",false,null,0.4231256604102816,null,0.4231256604102816]
[43,"CL174","CL174: D side copper current",false,null,0.50877377687387393,null,0.50877377687387393]
[44,"CO413","CO413: 2Mbit and above PC link connection cct provision",false,null,0.97844361349343079,null,0.97844361349343079]
[45,"CR187","CR187: Broadband line testing systems",true,null,0,null,0.96891838092578986]
[46,"CO401","CO401: Netstream Equipment",false,null,0.83792748943774376,null,0.83792748943774376]
[47,"CPE432","CPE432: POH adjust credit PPC 64k LE",false,null,0.88712303062224773,null,0.88712303062224773]
[48,"CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE",false,null,0.94667036002101579,null,0.94667036002101579]
[49,"CPE439","CPE439: POH adjust credit PPC 2Mb Fibre LE",false,null,0.6072902859997551,null,0.6072902859997551]
[50,"CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation",true,null,0,null,0]
[51,"CPE434","CPE434: POH adjust credit PPC 34Mb LE",false,null,0.43861608852128997,null,0.43861608852128997]
[52,"CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation",true,null,0,null,0]
[53,"CD102","CD102: High Tisbo 3rd Party Equipment Depreciation",true,null,0,null,0]
[54,"CPE105","CPE105: POH LE adjust CSH debit",false,null,0.8354601139504676,null,0.8354601139504676]
[55,"CG102","CG102: PC rental 34Mbit s regional trunk",false,null,0.64844331079593043,null,0.64844331079593043]
[56,"CG202","CG202: PC rental 34Mbit link per km national trunk",false,null,0.64099590327166744,null,0.64099590327166744]
[57,"CO411","CO411: OR Analogue PC link connection cct prov",false,null,0.98001568195693389,null,0.98001568195693389]
[58,"CO421","CO421: OR Analogue PC installation",false,null,0.97429422472361582,null,0.97429422472361582]
[59,"CO461","CO461: Private Circuit test systems",false,null,0.98550598347247864,null,0.98550598347247864]
[60,"CX902","CX902: Wholesale",true,null,0,null,0]
[61,"CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA",false,null,0.64844331079593043,null,0.64844331079593043]
[62,"CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA",false,null,0.64952495462264126,null,0.64952495462264126]
[63,"CG107","CG107: ProtPath PC rent 2Mbit link perkm regional trunk",false,null,0.63498146734777483,null,0.63498146734777483]
[64,"CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk",false,null,0.64844331079593043,null,0.64844331079593043]
[65,"CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk",false,null,0.64952495462264126,null,0.64952495462264126]
[{"$f":"IF(B77=0,0,A76+1)","v":66},"CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk",false,null,{"$f":"IF(D77,0,INDEX(H77:J77,,MATCH($B$6,H$6:J$6,0)))","v":0.62285173690278139},null,0.62285173690278139]
[67,"CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk",false,null,0.64099590327166744,null,0.64099590327166744]
[68,"CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk",false,null,0.66183386469802186,null,0.66183386469802186]
[69,"CF550","CF550: OR PPCs 34 45Mb Link CELA",false,null,0.68715786012125457,null,0.68715786012125457]
[70,"CF551","CF551: OR PPCs 34 45Mb Distribution CELA",false,null,0.70347707898040623,null,0.70347707898040623]
[71,"CF553","CF553: OR PPCs 140 155Mb Link CELA",false,null,0.78590337352660866,null,0.78590337352660866]
[72,"CF554","CF554: OR PPCs 140 155Mb Distribution CELA",false,null,0.70951965766392167,null,0.70951965766392167]
[73,"CG205","CG205: PPCs 34 45Mbit national Trunk WECLA",false,null,0.64099590327166744,null,0.64099590327166744]
[74,"CG206","CG206: PPCs 140 155Mbit national Trunk WECLA",false,null,0.66183386469802186,null,0.66183386469802186]
[75,"CR550","CR550: PPCs 34 45Mb Link CELA",false,null,0.68715786012125457,null,0.68715786012125457]
[76,"CR551","CR551: PPCs 34 45Mb Distribution CELA",false,null,0.70347707898040623,null,0.70347707898040623]
[77,"CR553","CR553: PPCs 140 155Mb Link CELA",false,null,0.78590337352660866,null,0.78590337352660866]
[78,"CR554","CR554: PPCs 140 155Mb Distribution CELA",false,null,0.70951965766392167,null,0.70951965766392167]
[79,"CN616","CN616: EBD",false,null,0.63748752036151246,null,0.63748752036151246]
[80,"CN617","CN617: EBD Extended Reach",false,null,0.62816830785107436,null,0.62816830785107436]
[81,"CN618","CN618: EBD Resilience",false,null,0.62577026688180226,null,0.62577026688180226]
[82,"CO447","CO447: Backhaul extension services fibre etc",false,null,0.20582315384618904,null,0.20582315384618904]
[83,"CO450","CO450: Wholesale   LAN extension services fibre etc",false,null,0.20585258506872592,null,0.20585258506872592]
[84,"CO484","CO484: Ethernet main links",false,null,0.77664529520514414,null,0.77664529520514414]
[85,"CO485","CO485: Ethernet Electronics",false,null,0.91620485484637193,null,0.91620485484637193]
[86,"CW609","CW609: Ethernet Access Direct Fibre",false,null,0.21862126238619448,null,0.21862126238619448]
[87,"CE104","CE104: AISBO Excess Construction",true,null,0,null,0]
[88,"CL578","CL578: OR Service Centre   Assurance Ethernet",true,null,0,null,0.88107862963714956]
[89,"CO772","CO772: Openreach Systems Development Ethernet Specific",false,null,0.87224414787632643,null,0.87224414787632643]
[90,"CP502","CP502: Openreach sales product management",true,null,0,null,0.95339148239376448]
[91,"CL160","CL160: Routeing   records",false,null,0.98477040611442379,null,0.98477040611442379]
[92,"CL573","CL573: OR Service Centre   Provision Ethernet",true,null,0,null,0.846167794561558]
[93,"CW617","CW617: Other Ethernet Rentals   Internal",false,null,0.98857467471313365,null,0.98857467471313365]
[94,"CW619","CW619: Other Ethernet Connection   Internal",false,null,0.98024622460300259,null,0.98024622460300259]
[95,"CW901","CW901: Openreach non copper",true,null,0,null,0]
[0,0,0,0,null,0,null,0]
[0,0,0,0,null,0,null,0]
[0,0,0,0,null,0,null,0]
[0,0,0,0,null,0,null,0]
[0,0,0,0,null,0,null,0]
[0,0,0,0,null,0,null,0]
[0,0,0,0,null,0,null,0]
[0,0,0,0,null,0,null,0]
[0,0,0,0,null,0,null,0]
[0,0,0,0,null,0,null,0]
[0,0,0,0,null,0,null,0]
[0,0,0,0,null,0,null,0]
[0,0,0,0,null,0,null,0]
[0,0,0,0,null,0,null,0]
[0,0,0,0,null,0,null,0]
[0,0,0,0,null,0,null,0]
[0,0,0,0,null,0,null,0]
[0,0,0,0,null,0,null,0]
[0,0,0,0,null,0,null,0]
[0,0,0,0,null,0,null,0]
["Note: these link to a different workbook where we have considered Non-Pay CVE scenarios "]
[7,"CF388","CF388: OR PC rental 140Mb link",false,null,0.46603603526061033,null,0.46603603526061033]
[15,"CO379","CO379: Point of Handover electronics",false,null,0.46485301161264903,null,0.46485301161264903]
[21,"CP371","CP371: Prot Path PC rental 2Mbit link per km dist",true,null,0,null,0.4547308791552101]
[29,"CP439","CP439: Protected Path PC rental 2Mbit local end fibre",true,null,0,null,0.4547308791552101]
[40,"CO506","CO506: Customer Support   partial private circuits",true,null,0,null,0.8716062528293993]
[43,"CL174","CL174: D side copper current",false,null,0.69456802764048464,null,0.69456802764048464]
[48,"CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE",false,null,0.49970181930130464,null,0.49970181930130464]
[56,"CG202","CG202: PC rental 34Mbit link per km national trunk",false,null,0.41694048424649072,null,0.41694048424649072]
[65,"CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk",false,null,0.43792163230191478,null,0.43792163230191478]
[70,"CF551","CF551: OR PPCs 34 45Mb Distribution CELA",false,null,0.43632694874957584,null,0.43632694874957584]
[78,"CR554","CR554: PPCs 140 155Mb Distribution CELA",false,null,0.4714015662994937,null,0.4714015662994937]
[90,"CP502","CP502: Openreach sales product management",true,null,0,null,0.8855033983058187]
[92,"CL573","CL573: OR Service Centre   Provision Ethernet",true,null,0,null,0.90484092478506828]
[0,0,0,0,null,0,null,0]
[0,0,0,0,null,0,null,0]
[0,0,0,0,null,0,null,0]
[]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int",null,null,0.86988184788493106,null,0.86988184788493106]
[13,"ST375","ST375: Site Connect PPC rental 140Mbit link km dist",null,null,0,null,0]
[21,"ST383","ST383: Siteconnect PPC rental 2Mbit link",null,null,0,null,0]
[29,"ST388","ST388: Site Connect PPC rental 140Mbit link",null,null,0,null,0]
[30,"SE391","SE391: PPC rental 64Kbit Distribution",null,null,0.86968987145247323,null,0.86968987145247323]
[38,"SE432","SE432: PPC rental 64kbit link local end",null,null,0.86970336496922918,null,0.86970336496922918]
[51,"SO409","SO409: 2 Meg bearer rentals",null,null,0.86970518912162476,null,0.86970518912162476]
[52,"SE760","SE760: External 3rd Party POH Rental 64kbit",null,null,0.86970118980788069,null,0.86970118980788069]
[63,"ST436","ST436: Site Connect 140Mbits rentals",null,null,0.86988163828431009,null,0.86988163828431009]
[73,"SY439","SY439: PPC rental 2Mbit CLZ local end fibre  ext",null,null,0.86988335444632103,null,0.86988335444632103]
[78,"SPO371","SPO371: Prot Path PC rental 2Mbit link per km dist",null,null,0.77289867895649644,null,0.77289867895649644]
[86,"SPO385","SPO385: Prot Path PC rental 34Mbit link",null,null,0.8223231257434076,null,0.8223231257434076]
[88,"SPO388","SPO388: Prot Path PC rental 140Mbit link",null,null,0.85184031358353485,null,0.85184031358353485]
[100,"SO413","SO413: 2Mbit PC link connection cct provision",null,null,0.86991837447995524,null,0.86991837447995524]
[108,"SE740","SE740: Netstream 16 LL 2mbit connections",null,null,0,null,0]
[113,"SE474","SE474: Third Party Equipment PPC",null,null,0.86973366308481515,null,0.86973366308481515]
[122,"SQ102","SQ102: WS Very High Tisbo 3rd Pty Equipment Depn",null,null,0,null,0]
[{"$f":"IF(B393=0,0,A392+1)","v":130},"SO411","SO411: Analogue PC link connection cct prov",null,null,{"$f":"INDEX(H393:J393,,MATCH($B$6,H$6:J$6,0))","v":0},null,0]
[135,"SG120","SG120: PPCs 34 45Mbit regional Trunk WECLA",null,null,0,null,0]
[146,"SG108","SG108: PC rental 140Mbit link per km regional trunk",null,null,0.86971247847852651,null,0.86971247847852651]
[152,"SG117","SG117: Prot Path PC rent 140Mb link per km regional trunk",null,null,0.86970020383404534,null,0.86970020383404534]
[157,"SG203","SG203: PPC rent 2Mb CLZ link per km national trunk  ext",null,null,0,null,0]
[163,"SG212","SG212: Prot Path PPC rent 2Mb link per km national trunk",null,null,0.86969973875565743,null,0.86969973875565743]
[171,"SE774","SE774: PPCs 140 155Mb Dist WECLA",null,null,0,null,0]
[179,"SO772","SO772: PPCs 34 45Mb Local Ends WECLA",null,null,0.86972688629316264,null,0.86972688629316264]
[187,"SD151","SD151: Other Ethernet Rentals   Internal   Non WECLA",null,null,0.88387728022399392,null,0.88387728022399392]
[196,"SD119","SD119: WES Other Bandwidth Rentals   Internal   Non WECLA",null,null,0.88469505278337646,null,0.88469505278337646]
[201,"SD126","SD126: EAD Other 1Gb Rental   External   Non WECLA",null,null,0.89936929345087357,null,0.89936929345087357]
[209,"SD147","SD147: EAD LA 10Mb Rentals   Internal   Non WECLA",null,null,0.88936121101107779,null,0.88936121101107779]
[213,"SD155","SD155: EAD LA 10Mb Connection   Internal   Non WECLA",null,null,0.84982403505874571,null,0.84982403505874571]
[223,"SD154","SD154: EAD Other 1Gb Connection   Internal   Non WECLA",null,null,0.85251007858558969,null,0.85251007858558969]
[228,"SD121","SD121: WES 100Mb Connection   Internal   Non WECLA",null,null,0.85240716234847702,null,0.85240716234847702]
[236,"SD140","SD140: Other Ethernet Connection   External   Non WECLA",null,null,0.84913850614150232,null,0.84913850614150232]
[246,"SD005","SD005: WES 1Gb Rentals   External   WECLA",null,null,0.89769111791762657,null,0.89769111791762657]
[250,"SD018","SD018: WES 1Gb Rentals   Internal   WECLA",null,null,0.89768774450912248,null,0.89768774450912248]
[{"$f":"IF(B521=0,0,A520+1)","v":258},"SD028","SD028: EAD LA 100Mb Rentals   External   WECLA",null,null,{"$f":"INDEX(H521:J521,,MATCH($B$6,H$6:J$6,0))","v":0.88870823851412828},null,0.88870823851412828]
[263,"SD046","SD046: EAD Other 1Gb Rental   Internal   WECLA",null,null,0.89994339018585656,null,0.89994339018585656]
[272,"SD037","SD037: EAD LA 100Mb Connection   External   WECLA",null,null,0.84980832294038033,null,0.84980832294038033]
[280,"SD041","SD041: EBD Connections AISBO   External   WECLA",null,null,0.84835809673218943,null,0.84835809673218943]
[285,"SD002","SD002: Excess Construction Charge   External   WECLA",null,null,0,null,0]
[296,"SD325","SD325: Optical Services Main Link   Intenal   Non WECLA",null,null,0.91198516180425737,null,0.91198516180425737]
[302,"SD303","SD303: WES MISBO Connections   Internal   Non WECLA",null,null,0.86106907018962719,null,0.86106907018962719]
[307,"SD316","SD316: Optical Services Connections   External   Non WECLA",null,null,0.85463890229779149,null,0.85463890229779149]
[321,"SD226","SD226: Optical Services Main link External WECLA",null,null,0.91225118230756164,null,0.91225118230756164]
[328,"SD216","SD216: Optical Services conns External WECLA",null,null,0.85130057950795246,null,0.85130057950795246]
[329,"SD217","SD217: oth ether services   1Gb conn Internal WECLA",null,null,0.8560013758546805,null,0.8560013758546805]
[null,"Z7","Z7: EAD LA 10Gb Rental Internal WECLA",null,null,0,null,0]
[null,"P3","Passive 3 - EAD LA 1000Mbit/s Rental Internal",null,null,0,null,0]
[null,"P4","Passive 4 - EAD LA 1000Mbit/s Rental External",null,null,0,null,0]
[null,"P12","Passive 12 - WES MISBO Connection External",null,null,0,null,0]
[null,"P24","Passive 24 - EBD MISBO Connection External",null,null,0,null,0]
[null,"P26","Passive 26 - EAD 10Gbit/s Rental External",null,null,0,null,0]
[null,"P38","Passive 38 - BES MISBO Rental External",null,null,0,null,0]
[null,0,0,null,null,0,null,0]
[null,0,0,null,null,0,null,0]
[3,"SH371","SH371: PPC RBS rental 2Mbit link per km distribution",null,null,0,null,0]
[11,"SE753","SE753: Netstream 16 LL 155mbit rentals Per km",null,null,0,null,0]
[17,"SE383","SE383: PPC rental 2Mbit link",null,null,0.86492940864112366,null,0.86492940864112366]
[25,"SO385","SO385: PC rental 34Mbit link",null,null,0.86497950850405303,null,0.86497950850405303]
[33,"SE746","SE746: Netstream 16 LL 2mbit rentals Trunk",null,null,0,null,0]
[34,"SH372","SH372: PPC RBS rental 2Mbit link per km trunk",null,null,0,null,0]
[47,"SO400","SO400: External Customer Sited Handover connections",null,null,0,null,0]
[55,"SE761","SE761: External 3rd Party POH Rental 34 45mbit",null,null,0.86369669950449313,null,0.86369669950449313]
[60,"SE762","SE762: External 3rd Party POH Rental 155mbit",null,null,0.86268088790843589,null,0.86268088790843589]
[67,"SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre",null,null,0.86491616605426813,null,0.86491616605426813]
[74,"SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ",null,null,0.86434151006221338,null,0.86434151006221338]
[82,"SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist",null,null,0.46499809931365171,null,0.46499809931365171]
[92,"SPO436","SPO436: Prot Path PC rental 140Mbit local end",null,null,0.58143133473391084,null,0.58143133473391084]
[96,"SO417","SO417: 64Kbit PC link connection cct prov  internal",null,null,0.86494889576326084,null,0.86494889576326084]
[104,"SH417","SH417: 64Kbit RBS new connection cct provision  external",null,null,0,null,0]
[112,"SO474","SO474: Third Party Equipment PPC",null,null,0.86498400202952408,null,0.86498400202952408]
[117,"SE410","SE410: 34 45Mbit PPC link conn cct provision",null,null,0.86235900656341313,null,0.86235900656341313]
[126,"SP385","SP385: PC rental 34Mbit link Non SMP",null,null,0.86343723949595252,null,0.86343723949595252]
[131,"SO421","SO421: Analogue PC installation",null,null,0,null,0]
[142,"SG104","SG104: PC rent 2Mbit CLZ link per km regional trunk  int",null,null,0.86476538741839759,null,0.86476538741839759]
[148,"SG113","SG113: Prot Path PC rent 2Mbit link per km regional trunk",null,null,0.86417551418627336,null,0.86417551418627336]
[153,"SG218","SG218: PPC rental 64kbit link per km national trunk  ext",null,null,0.86493933490776731,null,0.86493933490776731]
[161,"SG207","SG207: PPC rental 140Mbit link per km national trunk",null,null,0.86396106866660782,null,0.86396106866660782]
[167,"SG217","SG217: Prot Path PC rent 140Mb link per km national trunk",null,null,0.86414310322433052,null,0.86414310322433052]
[175,"SO770","SO770: PCs 34 45Mb Link WECLA",null,null,0.86482699701039312,null,0.86482699701039312]
[183,"SD143","SD143: EBD Rentals AISBO   External   Non WECLA",null,null,0.86677227667662426,null,0.86677227667662426]
[192,"SD106","SD106: WES Other Bandwidth Rentals   External   Non WECLA",null,null,0.87610933946763869,null,0.87610933946763869]
[197,"SD114","SD114: Ethernet Main Link Rentals   Internal   Non WECLA",null,null,0.82917632823319398,null,0.82917632823319398]
[205,"SD131","SD131: Other Ethernet Rentals   External   Non WECLA",null,null,0.8867792379386582,null,0.8867792379386582]
[210,"SD148","SD148: EAD LA 100Mb Rentals   Internal   Non WECLA",null,null,0.8804831415545481,null,0.8804831415545481]
[217,"SD157","SD157: EAD LA 1Gb Connection   Internal   Non WECLA",null,null,0.90220332844319207,null,0.90220332844319207]
[224,"SD135","SD135: EAD Other 1Gb Connection   External   Non WECLA",null,null,0.89946625423943372,null,0.89946625423943372]
[232,"SD108","SD108: WES 100Mb Connection   External   Non WECLA",null,null,0.90004245198823585,null,0.90004245198823585]
[242,"SD012","SD012: BES Other Bandwidth Rentals   WECLA",null,null,0.87226422644764956,null,0.87226422644764956]
[246,"SD005","SD005: WES 1Gb Rentals   External   WECLA",null,null,0.86205248422847525,null,0.86205248422847525]
[254,"SD024","SD024: EAD Other 10Mb Rental   External   WECLA",null,null,0.8773690049218692,null,0.8773690049218692]
[266,"SD049","SD049: EAD LA 1Gb Rentals   Internal   WECLA",null,null,0.87309403019877541,null,0.87309403019877541]
[267,"SD058","SD058: AISBO Equipment Depreciation   WECLA",null,null,1.9799013922936766E-2,null,1.9799013922936766E-2]
[276,"SD054","SD054: EAD  1Gb Connection   Internal   WECLA",null,null,0.89999458829358248,null,0.89999458829358248]
[288,"SD305","SD305: BES MISBO Rentals   Internal   Non WECLA",null,null,0.84114012760988899,null,0.84114012760988899]
[292,"SD321","SD321: WES BES EBD MBO Main Link   Internal    Non WECLA",null,null,0.81282114148637763,null,0.81282114148637763]
[298,"SD309","SD309: Optical Services Rentals   Internal   Non WECLA",null,null,0.86647179661512941,null,0.86647179661512941]
[310,"SD214","SD214: EBD MISBO rent External WECLA",null,null,0.83976245337168709,null,0.83976245337168709]
[311,"SD333","SD333: EBD ONBS rentals MISBO WECLA internal Costs",null,null,0.84327682982244934,null,0.84327682982244934]
[325,"SD212","SD212: oth ether services   1Gb rental External WECLA",null,null,0.83727307588888955,null,0.83727307588888955]
[332,"Z1","Z1: EAD Other 10Gb Rental Internal Non WECLA",null,null,0,null,0]
[333,"Z2","Z2: EAD Other 10Gb Rental External Non WECLA",null,null,0,null,0]
[null,"Z11","Z11: EAD LA 10Gb Connection Internal Non WECLA",null,null,0,null,0]
[null,"P7","Passive 7 - EAD LA 1000Mbit/s Connection Internal",null,null,0,null,0]
[null,"P8","Passive 8 - EAD LA 1000Mbit/s Connection External",null,null,0,null,0]
[null,"P20","Passive 20 - EBD 1000Mbit/s Connection External",null,null,0,null,0]
[null,"P23","Passive 23 - EBD MISBO Connection Internal",null,null,0,null,0]
[null,"P24","Passive 24 - EBD MISBO Connection External",null,null,0,null,0]
[null,"P25","Passive 25 - EAD 10Gbit/s Rental Internal",null,null,0,null,0]
[null,"P26","Passive 26 - EAD 10Gbit/s Rental External",null,null,0,null,0]
[null,"P27","Passive 27 - EAD LA 10Gbit/s Rental Internal",null,null,0,null,0]
[null,"P28","Passive 28 - EAD LA 10Gbit/s Rental External",null,null,0,null,0]
[null,"P29","Passive 29 - EAD 10Gbit/s Connection Internal",null,null,0,null,0]
[null,"P30","Passive 30 - EAD 10Gbit/s Connection External",null,null,0,null,0]
[null,"P31","Passive 31 - EAD LA 10Gbit/s Connection Internal",null,null,0,null,0]
[null,"P32","Passive 32 - EAD LA 10Gbit/s Connection External",null,null,0,null,0]
[null,"P33","Passive 33 - WES 1000Mbit/s Rental Internal",null,null,0,null,0]
[null,"P34","Passive 34 - WES 1000Mbit/s Rental External",null,null,0,null,0]
[null,"P35","Passive 35 - BES 1000Mbit/s Rental Internal",null,null,0,null,0]
[null,"P36","Passive 36 - BES 1000Mbit/s Rental External",null,null,0,null,0]
[null,"P37","Passive 37 - BES MISBO Rental Internal",null,null,0,null,0]
[null,"P38","Passive 38 - BES MISBO Rental External",null,null,0,null,0]
[null,0,0,null,null,{"$f":"INDEX(H1053:J1053,,MATCH($B$6,H$6:J$6,0))","v":0},null,0]
[null,0,0,null,null,0,null,0]
[null,0,0,null,null,0,null,0]
[null,0,0,null,null,0,null,0]
[null,0,0,null,null,0,null,0]
[null,0,0,null,null,0,null,0]
[null,0,0,null,null,0,null,0]
[null,0,0,null,null,0,null,0]
[null,0,0,null,null,0,null,0]
[null,0,0,null,null,0,null,0]
[null,0,0,null,null,0,null,0]
[null,0,0,null,null,0,null,0]
[null,0,0,null,null,0,null,0]
[null,0,0,null,null,0,null,0]
[null,0,0,null,null,0,null,0]

{"sheet":"Efficiency","index":32,"n_rows":22,"n_cols":9,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Efficiency assumptions"]
["Source: Ofcom analysis"]
["Selected options"]
[{"$f":"'Control panel'!G77","v":1},{"$f":"'Control panel'!H77","v":"Base case"}]
[]
[null,null,null,null,null,null,"Base case","<Enter scenario name>","<Enter scenario name>"]
[null,null,null,null,null,null,1,2,3]
[1,"Pay operating cost efficiency",null,null,"Selected  assumptions"]
[]
[null,"BT Wholesale",null,null,{"$f":"INDEX(G11:I11,,MATCH($A$5,G$8:I$8,0))","v":4.4999999999999998E-2},"BTW_Pay_Efficiency",4.4999999999999998E-2]
[null,"Openreach",null,null,{"$f":"INDEX(G12:I12,,MATCH($A$5,G$8:I$8,0))","v":0.05},"OR_Pay_Efficiency",0.05]
[]
[2,"Non-pay operating cost efficiency"]
[]
[null,"BT Wholesale",null,null,{"$f":"INDEX(G16:I16,,MATCH($A$5,$G$8:$I$8,0))","v":4.4999999999999998E-2},"BTW_NonPay_Efficiency",4.4999999999999998E-2]
[null,"Openreach",null,null,{"$f":"INDEX(G17:I17,,MATCH($A$5,$G$8:$I$8,0))","v":0.05},"OR_NonPay_Efficiency",0.05]
[]
[3,"Capital expenditure efficiency"]
[]
[null,"BT Wholesale",null,null,{"$f":"INDEX(G21:I21,,MATCH($A$5,$G$8:$I$8,0))","v":0},"BTW_Capital_Efficiency",0]
[null,"Openreach",null,null,{"$f":"INDEX(G22:I22,,MATCH($A$5,$G$8:$I$8,0))","v":0.04},"OR_Capital_Efficiency",0.04]

{"sheet":"Inflation","index":33,"n_rows":47,"n_cols":12,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Inflation"]
[null,"CPI forecast"]
[null,{"$f":"'Control panel'!G89","v":1},{"$f":"'Control panel'!H89","v":"Base case"},null,null,"Sources"]
[null,"RPI forecast",null,null,null,"Historical:","ONS historical CPI reference tables, accessed Feb 2016 (http://ons.gov.uk/ons/publications/re-reference-tables.html?edition=tcm%3A77-323625)"]
[null,{"$f":"'Control panel'!G93","v":1},{"$f":"'Control panel'!H93","v":"Base case"},null,null,"Forecast:","HM Treasury Medium-term forecasts independent average Feb 2016 (page 20 - https://www.gov.uk/government/uploads/system/uploads/attachment_data/file/478521/PU797_Forecasts_for_UK_economy_343_Nov_2015.pdf)"]
[]
[1,"Inflation forecasts from HM Treasury",null,"Unit","Period"]
["CPI forecasts",null,null,null,null,2014,2015,2016,2017,2018,2019]
[1,"Base case","November 2015 - Medium Term Forecasts","%","Annual average",1.4999999999999999E-2,0,0.01,1.7999999999999999E-2,0.02,2.1000000000000001E-2]
[2,"<Enter scenario>"]
[3,"<Enter scenario>"]
[]
["RPI forecasts"]
[1,"Base case","November 2015 - Medium Term Forecasts","%","Annual average",2.4E-2,0.01,0.02,2.9000000000000001E-2,3.3000000000000002E-2,3.2000000000000001E-2]
[2,"<Enter scenario>"]
[3,"<Enter scenario>"]
[]
[2,"Inflation forecasts on financial year basis",null,"Unit","Period"]
[null,null,null,null,null,null,1,2,3,4,5]
["CPI forecasts",null,null,null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"A10","v":1},"Base case","November 2015 - Medium Term Forecasts","%","Annual average",null,{"$f":"F10/12*9+G10/12*3","v":1.125E-2},2.5000000000000001E-3,1.2E-2,1.8499999999999999E-2,2.0250000000000001E-2]
[2,"<Enter scenario>",0,0,0,null,0,0,0,0,0]
[3,"<Enter scenario>",0,0,0,null,0,0,0,0,0]
["RPI forecasts"]
[{"$f":"A15","v":1},"Base case","November 2015 - Medium Term Forecasts","%","Annual average",null,{"$f":"F15/12*9+G15/12*3","v":2.0500000000000001E-2},1.2500000000000001E-2,2.2250000000000002E-2,3.0000000000000002E-2,3.2750000000000001E-2]
[2,"<Enter scenario>",0,0,0,null,0,0,0,0,0]
[3,"<Enter scenario>",0,0,0,null,0,0,0,0,0]
[]
[3,"Model inflation forecasts"]
[]
[null,null,null,null,"CPI forecasts",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[null,null,null,null,"Model CPI forecast",null,{"$f":"INDEX(G22:G24,MATCH($B$4,$A$22:$A$24,0))","v":1.125E-2},{"$f":"INDEX(H22:H24,MATCH($B$4,$A$22:$A$24,0))","v":2.5000000000000001E-3},{"$f":"INDEX(I22:I24,MATCH($B$4,$A$22:$A$24,0))","v":1.2E-2},{"$f":"INDEX(J22:J24,MATCH($B$4,$A$22:$A$24,0))","v":1.8499999999999999E-2},{"$f":"INDEX(K22:K24,MATCH($B$4,$A$22:$A$24,0))","v":2.0250000000000001E-2},"CPI_forecast"]
[null,null,null,null,null,null,{"$f":"1+G33","v":1.01125},{"$f":"1+H33","v":1.0024999999999999},{"$f":"1+I33","v":1.012},{"$f":"1+J33","v":1.0185},{"$f":"1+K33","v":1.0202500000000001}]
[]
[null,null,null,null,"Model CPI indexed forecast",null,1,1,{"$f":"H36*(1+I33)","v":1.012},{"$f":"I36*(1+J33)","v":1.0307219999999999},{"$f":"J36*(1+K33)","v":1.0515941205000001},"CPI.Index_forecast"]
[null,null,null,null,null,null,"Note: 2015/16 used as the base year for the CPI index. 2013/14 and 2014/15 set to 1 (and hence will be nominal) to allow comparison of nominal prices and costs for these years in the 'basket sheets'"]
[]
[null,null,null,null,null,null,1,2]
[null,null,null,null,null,null,"2016 LLCC","Temporary conditions"]
[null,null,null,null,null,null,"2016/17 to 2018/19 CPI","2018/19 CPI"]
[null,null,null,null,null,null,{"$f":"GEOMEAN(I34:K34)-1","v":1.6910464432415839E-2},{"$f":"GEOMEAN(K34)-1","v":2.0250000000000101E-2}]
[]
[null,null,null,null,"Geo avg inflation to calculate X",null,{"$f":"INDEX(G42:H42,,Xinfl_scenario,Inflation!G39:H39)","v":2.0250000000000101E-2},"GeoAvgCPI"]
[]
[null,null,null,null,"RPI forecasts",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[null,null,null,null,"Model RPI forecast",null,{"$f":"INDEX(G26:G28,MATCH($B$6,$A$26:$A$28,0))","v":2.0500000000000001E-2},{"$f":"INDEX(H26:H28,MATCH($B$6,$A$26:$A$28,0))","v":1.2500000000000001E-2},{"$f":"INDEX(I26:I28,MATCH($B$6,$A$26:$A$28,0))","v":2.2250000000000002E-2},{"$f":"INDEX(J26:J28,MATCH($B$6,$A$26:$A$28,0))","v":3.0000000000000002E-2},{"$f":"INDEX(K26:K28,MATCH($B$6,$A$26:$A$28,0))","v":3.2750000000000001E-2},"RPI_forecast"]

{"sheet":"WACC","index":34,"n_rows":15,"n_cols":5,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["WACC"]
["Source: Ofcom analysis"]
[]
["Selected options"]
[{"$f":"'Control panel'!G83","v":1},{"$f":"'Control panel'!H83","v":"Base case"}]
[]
[null,null,"Base case","<Enter scenario name>","<Enter scenario name>"]
[null,null,1,2,3]
[]
[null,"Pre-tax nominal WACC",9.8000000000000004E-2]
[]
[]
[]
[null,"Selected assumption",{"$f":"INDEX(C11:E11,,MATCH(A6,C9:E9,0))","v":9.8000000000000004E-2},"WACC"]

{"sheet":"Forecasts, by component>>","index":35,"n_rows":3,"n_cols":9,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Forecasts, by component",null,null,null,null,null,null,null," "]
["This section of the model derives the cost forecasts by components for all capital and operating costs used to provide all business connectivity services provided by BT "]

{"sheet":"FC.Comp.GRC","index":36,"n_rows":130,"n_cols":85,"rows_kept":130,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Gross Replacement Cost (GRC) forecasts - non-admin costs"]
["Units: £m"]
[null,"Efficiency",null,null,null,null,{"$f":"MAX(C4:$C4)+1","v":1},"Disposals",null,null,null,null,null,null,{"$f":"MAX($C4:N4)+1","v":2},"Gross replacement cost (GRC) in steady state (SS)",null,null,null,null,null,null,{"$f":"MAX($C4:V4)+1","v":3},"Additional GRC (i) - for OCM dep calculations",null,null,null,null,null,null,{"$f":"MAX($C4:AD4)+1","v":4},"Additional GRC (ii) - for NRC calculations",null,null,null,null,null,null,{"$f":"MAX($C4:AK4)+1","v":5},"Total GRC by cost component",null,null,null,null,null,null,{"$f":"MAX($C4:AT4)+1","v":6},"Unit costs by component",null,null,null,null,null,null,{"$f":"MAX($C4:BA4)+1","v":7},"Fixed & common Disposals",null,null,null,null,null,null,{"$f":"MAX($C4:BI4)+1","v":8},"Fixed & common SS Capex",null,null,null,null,null,null,{"$f":"MAX($C4:BQ4)+1","v":9},"Fixed & common GRC",null,null,null,null,null,null,{"$f":"MAX($C4:BY4)+1","v":10},"Dynamic AVE"]
["BTW",{"$f":"BTW_Capital_Efficiency","v":0},"BTW_Capital_Efficiency",null,null,null,null,"Base year disposals assumed to be equal to OCM depreciation.",null,null,null,null,null,null,null,"Base year GRC from our base year estimation.",null,null,null,null,null,null,null,"Add GRC(t) = Add GRC(t-1) * [1+IPCs(t)] + Add Capex(t)",null,null,null,null,null,null,null,"Add GRC(t) = Add GRC(t-1) * [1+IPCs(t)] + Add Capex(t)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit costs by component = Total component costs / Component volumes",null,null,null,null,null,null,null,"Base year = Total costs * (1 - Base year elasticity)",null,null,null,null,null,null,null,"Base year = Total costs * (1 - Base year elasticity)",null,null,null,null,null,null,null,"Base year = Total costs * (1 - Base year elasticity)",null,null,null,null,null,null,null,"Based on LRIC:FAC ratio = (Total cost - FCC) / Total Cost"]
["OR",{"$f":"OR_Capital_Efficiency","v":0.04},"OR_Capital_Efficiency",null,null,null,null,"Subsequent years: Disp(t) = Disp(t-1) * [1+IPCs(t)] ",null,null,null,null,null,null,null,"Subsequent years: SS GRC(t) = SS GRC(t-1) * [1+IPCs(t)] + [Capex(t) - disposals(t)]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Where SS Capex(t) + Add Capex <0, assume assets depreciated in line with NRC/GRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This is used to forecast costs by service",null,null,null,null,null,null,null,"Subsequent years rolled forward by applying price inflation",null,null,null,null,null,null,null,"Subsequent years rolled forward by applying price inflation and efficiency assumptions",null,null,null,null,null,null,null,"Subsequent years rolled forward by applying price inflation"]
[null,null,null,null,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5]
[null,"Component code","Component name","Source","AVE","Efficiency",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,"Unit",{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(B9=0,0,A8+1)","v":1},{"$f":"List_CompCode","v":"CF371"},{"$f":"List_CompName","v":"CF371: OR PC Rental 2Mbit link per km distribution"},{"$f":"List_CompSource","v":"BTW"},{"$f":"AVEs","v":0.57658772372090428},{"$f":"IF(A9=0,0,INDEX($B$4:$B$6,MATCH(D9,$A$4:$A$6,0)))","v":0},null,{"$f":"INDEX(ModelStartValues_NonAdmin!7:7,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":14.275804119500647},{"$f":"IF($A9=0,0,H9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,I$7)))","v":14.3339850629485},14.437969208841846,14.579189639664769,14.734863199080545,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!7:7,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":517.19065077832795},{"$f":"IF($A9=0,0,P9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A9,Q$7)-FC.Comp.GRC!I9)","v":519.29845778890387},{"$f":"IF($A9=0,0,Q9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A9,R$7)-FC.Comp.GRC!J9)","v":523.06564509653481},{"$f":"IF($A9=0,0,R9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A9,S$7)-FC.Comp.GRC!K9)","v":528.18184632128634},{"$f":"IF($A9=0,0,S9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A9,T$7)-FC.Comp.GRC!L9)","v":533.82166239253968},null,null,null,null,{"$f":"IF($A9=0,0,X9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A9,Y$7))","v":-112.24694528667068},{"$f":"IF($A9=0,0,Y9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A9,Z$7))","v":-126.75126316493848},{"$f":"IF($A9=0,0,Z9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A9,AA$7))","v":-165.26125651184628},{"$f":"IF($A9=0,0,AA9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A9,AB$7))","v":-189.36364792264507},null,null,null,null,{"$f":"IF($A9=0,0,AF9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A9,AG$7))","v":-43.493423668557369},{"$f":"IF($A9=0,0,AG9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A9,AH$7))","v":-57.498977512174463},{"$f":"IF($A9=0,0,AH9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A9,AI$7))","v":-78.427433284256466},{"$f":"IF($A9=0,0,AI9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A9,AJ$7))","v":-95.756504842946526},null,null,null,{"$f":"P9+X9","v":517.19065077832795},{"$f":"Q9+Y9","v":407.05151250223321},{"$f":"R9+Z9","v":396.31438193159636},{"$f":"S9+AA9","v":362.92058980944006},{"$f":"T9+AB9","v":344.45801446989458},"FC.Comp.GRC",null,"£",{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,AV$7)=0,0,AN9*million/INDEX(FC.CompVolumes,$A9,AV$7)))","v":344.81106659394698},{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,AW$7)=0,0,AO9*million/INDEX(FC.CompVolumes,$A9,AW$7)))","v":434.1266135554207},{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,AX$7)=0,0,AP9*million/INDEX(FC.CompVolumes,$A9,AX$7)))","v":455.77055971174087},{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,AY$7)=0,0,AQ9*million/INDEX(FC.CompVolumes,$A9,AY$7)))","v":529.04946597231651},{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,AZ$7)=0,0,AR9*million/INDEX(FC.CompVolumes,$A9,AZ$7)))","v":596.84513557828291},"FC.UnitCostComp.GRC",null,null,{"$f":"H9*(1-$E9)","v":6.0445507179522604},{"$f":"IF($A9=0,0,BD9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,BE$7)))","v":6.0691852436535809},6.1132134075632205,6.1730078716350683,6.2389219677837708,null,null,null,{"$f":"H9*(1-$E9)","v":6.0445507179522604},{"$f":"IF($A9=0,0,BL9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,BM$7))*(1-$F9))","v":6.0691852436535809},6.1132134075632205,6.1730078716350683,6.2389219677837708,null,null,null,{"$f":"AN9*(1-$E9)","v":218.98487071631871},{"$f":"IF($A9=0,0,BT9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,BU$7))-BE9+BM9)","v":219.87734208062369},{"$f":"IF($A9=0,0,BU9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,BV$7))-BF9+BN9)","v":221.47241543371743},{"$f":"IF($A9=0,0,BV9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,BW$7))-BG9+BO9)","v":223.63867784019141},{"$f":"IF($A9=0,0,BW9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,BX$7))-BH9+BP9)","v":226.02664520071619},null,null,null,{"$f":"E9","v":0.57658772372090428},{"$f":"IF(AO9=0,0,(AO9-BU9)/AO9)","v":0.45982919771261782},{"$f":"IF(AP9=0,0,(AP9-BV9)/AP9)","v":0.44116987540476527},0.38378068337864729,0.34381946215256148,"Dynamic_AVEs"]
[{"$f":"IF(B10=0,0,A9+1)","v":2},"CF373","CF373: OR PC Rental 34Mbit link per km distribution","BTW",0.54992213821562441,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!8:8,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.6229668760883078},1.6303251410992929,1.6434822356906045,1.6613653035597971,1.6811000793417625,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!8:8,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":90.286234796485857},{"$f":"IF($A10=0,0,P10*(1+INDEX(InputPriceChanges.NonAdmin,$A10,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A10,Q$7)-FC.Comp.GRC!I10)","v":90.695577742583311},{"$f":"IF($A10=0,0,Q10*(1+INDEX(InputPriceChanges.NonAdmin,$A10,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A10,R$7)-FC.Comp.GRC!J10)","v":91.427511677288024},{"$f":"IF($A10=0,0,R10*(1+INDEX(InputPriceChanges.NonAdmin,$A10,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A10,S$7)-FC.Comp.GRC!K10)","v":92.422353216143662},{"$f":"IF($A10=0,0,S10*(1+INDEX(InputPriceChanges.NonAdmin,$A10,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A10,T$7)-FC.Comp.GRC!L10)","v":93.520205936465956},null,null,null,null,{"$f":"IF($A10=0,0,X10*(1+INDEX(InputPriceChanges.NonAdmin,$A10,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A10,Y$7))","v":-15.861883373290775},{"$f":"IF($A10=0,0,Y10*(1+INDEX(InputPriceChanges.NonAdmin,$A10,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A10,Z$7))","v":-29.586406018365494},{"$f":"IF($A10=0,0,Z10*(1+INDEX(InputPriceChanges.NonAdmin,$A10,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A10,AA$7))","v":-34.269792767925502},{"$f":"IF($A10=0,0,AA10*(1+INDEX(InputPriceChanges.NonAdmin,$A10,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A10,AB$7))","v":-38.239295624939942},null,null,null,null,{"$f":"IF($A10=0,0,AF10*(1+INDEX(InputPriceChanges.NonAdmin,$A10,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A10,AG$7))","v":-5.4555503325022965},{"$f":"IF($A10=0,0,AG10*(1+INDEX(InputPriceChanges.NonAdmin,$A10,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A10,AH$7))","v":-10.181101650662882},{"$f":"IF($A10=0,0,AH10*(1+INDEX(InputPriceChanges.NonAdmin,$A10,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A10,AI$7))","v":-12.593988393506478},{"$f":"IF($A10=0,0,AI10*(1+INDEX(InputPriceChanges.NonAdmin,$A10,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A10,AJ$7))","v":-14.837462859724482},null,null,null,90.286234796485857,74.83369436929253,61.84110565892253,58.152560448218161,55.280910311526014,null,null,"£",4103.7929189682254,4987.6446852073304,6830.0680413939026,8114.7242748333756,9797.5214361683957,null,null,null,{"$f":"H10*(1-$E10)","v":0.73046146133669321},0.73377325351928024,0.73969497052023248,0.74774374346894357,0.75662592915568461,null,null,null,{"$f":"H10*(1-$E10)","v":0.73046146133669321},0.73377325351928024,0.73969497052023248,0.74774374346894357,0.75662592915568461,null,null,null,{"$f":"AN10*(1-$E10)","v":40.63583550576444},40.820071703680505,41.149498963979823,41.597255116602241,42.091374321519062,null,null,null,{"$f":"E10","v":0.54992213821562441},{"$f":"IF(AO10=0,0,(AO10-BU10)/AO10)","v":0.45452283162394924},0.33459309102694368,0.28468747040566789,0.23859115046549709]
[3,"CF375","CF375: OR PC Rental 140Mbit link per km distribution","BTW",0.6515718093045304,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!9:9,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.0371783642536014},2.0432391264913954,2.0540593788704173,2.0687257417999549,2.0848508412511353,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!9:9,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":100.7885672359576},{"$f":"IF($A11=0,0,P11*(1+INDEX(InputPriceChanges.NonAdmin,$A11,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A11,Q$7)-FC.Comp.GRC!I11)","v":101.08842097141039},{"$f":"IF($A11=0,0,Q11*(1+INDEX(InputPriceChanges.NonAdmin,$A11,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A11,R$7)-FC.Comp.GRC!J11)","v":101.62374853700263},{"$f":"IF($A11=0,0,R11*(1+INDEX(InputPriceChanges.NonAdmin,$A11,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A11,S$7)-FC.Comp.GRC!K11)","v":102.34936085066582},{"$f":"IF($A11=0,0,S11*(1+INDEX(InputPriceChanges.NonAdmin,$A11,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A11,T$7)-FC.Comp.GRC!L11)","v":103.14714355773735},null,null,null,null,{"$f":"IF($A11=0,0,X11*(1+INDEX(InputPriceChanges.NonAdmin,$A11,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A11,Y$7))","v":-34.355592428687551},{"$f":"IF($A11=0,0,Y11*(1+INDEX(InputPriceChanges.NonAdmin,$A11,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A11,Z$7))","v":-47.40945792889692},{"$f":"IF($A11=0,0,Z11*(1+INDEX(InputPriceChanges.NonAdmin,$A11,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A11,AA$7))","v":-41.224021630660488},{"$f":"IF($A11=0,0,AA11*(1+INDEX(InputPriceChanges.NonAdmin,$A11,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A11,AB$7))","v":-48.18296063178758},null,null,null,null,{"$f":"IF($A11=0,0,AF11*(1+INDEX(InputPriceChanges.NonAdmin,$A11,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A11,AG$7))","v":-7.0061950963878559},{"$f":"IF($A11=0,0,AG11*(1+INDEX(InputPriceChanges.NonAdmin,$A11,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A11,AH$7))","v":-10.501513893045461},{"$f":"IF($A11=0,0,AH11*(1+INDEX(InputPriceChanges.NonAdmin,$A11,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A11,AI$7))","v":-4.0525480650490167},{"$f":"IF($A11=0,0,AI11*(1+INDEX(InputPriceChanges.NonAdmin,$A11,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A11,AJ$7))","v":-7.0707212431243853},null,null,null,100.7885672359576,66.732828542722842,54.214290608105706,61.12533922000533,54.964182925949771,null,null,"£",12973.850643459646,17955.677582599124,24571.921698821316,20606.33620698925,24994.045430028771,null,null,null,0.70981037158083871,0.71192211200158861,0.71569219296087949,0.7208023672605014,0.72642080648706076,null,null,null,0.70981037158083871,0.71192211200158861,0.71569219296087949,0.7208023672605014,0.72642080648706076,null,null,null,35.117578124813392,35.222055619330483,35.408578834439197,35.661402620035219,35.939372605228286,null,null,null,0.6515718093045304,0.47219297625334333,0.34687739270823958,0.41658560794761496,0.3461310494936779]
[4,"CF381","CF381: OR PC Rental 64Kb link","BTW",0.85600604850734641,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!10:10,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.5097082503603541},2.5097101138347808,2.5097134308217228,2.5097179031695784,2.5097227854913546,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!10:10,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":119.58703922990405},{"$f":"IF($A12=0,0,P12*(1+INDEX(InputPriceChanges.NonAdmin,$A12,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A12,Q$7)-FC.Comp.GRC!I12)","v":119.5871280240455},{"$f":"IF($A12=0,0,Q12*(1+INDEX(InputPriceChanges.NonAdmin,$A12,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A12,R$7)-FC.Comp.GRC!J12)","v":119.58728607773462},{"$f":"IF($A12=0,0,R12*(1+INDEX(InputPriceChanges.NonAdmin,$A12,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A12,S$7)-FC.Comp.GRC!K12)","v":119.58749918411397},{"$f":"IF($A12=0,0,S12*(1+INDEX(InputPriceChanges.NonAdmin,$A12,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A12,T$7)-FC.Comp.GRC!L12)","v":119.58773182565933},null,null,null,null,{"$f":"IF($A12=0,0,X12*(1+INDEX(InputPriceChanges.NonAdmin,$A12,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A12,Y$7))","v":-35.07847917331685},{"$f":"IF($A12=0,0,Y12*(1+INDEX(InputPriceChanges.NonAdmin,$A12,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A12,Z$7))","v":-56.836405687002753},{"$f":"IF($A12=0,0,Z12*(1+INDEX(InputPriceChanges.NonAdmin,$A12,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A12,AA$7))","v":-62.265572985681132},{"$f":"IF($A12=0,0,AA12*(1+INDEX(InputPriceChanges.NonAdmin,$A12,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A12,AB$7))","v":-71.592996287728113},null,null,null,null,{"$f":"IF($A12=0,0,AF12*(1+INDEX(InputPriceChanges.NonAdmin,$A12,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A12,AG$7))","v":-7.0372919846731588},{"$f":"IF($A12=0,0,AG12*(1+INDEX(InputPriceChanges.NonAdmin,$A12,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A12,AH$7))","v":-11.76429659885433},{"$f":"IF($A12=0,0,AH12*(1+INDEX(InputPriceChanges.NonAdmin,$A12,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A12,AI$7))","v":-14.518505242330578},{"$f":"IF($A12=0,0,AI12*(1+INDEX(InputPriceChanges.NonAdmin,$A12,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A12,AJ$7))","v":-17.361910267182015},null,null,null,119.58703922990405,84.508648850728648,62.750880390731865,57.321926198432834,47.99473553793122,null,null,"£",1001.1185047587504,1076.2690548361165,1181.0696893576055,1224.9495377238813,1336.4811623012654,null,null,null,0.36138280806310136,0.36138307639214756,0.36138355401820443,0.36138419800924459,0.36138490103404958,null,null,null,0.36138280806310136,0.36138307639214756,0.36138355401820443,0.36138419800924459,0.36138490103404958,null,null,null,17.219810326020866,17.219823111840164,17.219845870615409,17.219876556645058,17.219910055620456,null,null,null,0.85600604850734641,0.79623596701615351,0.72558399558074194,0.69959354650723782,0.64121252336079215]
[5,"CF383","CF383: OR PC Rental 2Mb link","BTW",0.82238489961838279,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!11:11,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.916407251184133},2.9164229959331012,2.9164510217375659,2.9164888097022175,2.9165300620981225,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!11:11,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":76.473809133719413},{"$f":"IF($A13=0,0,P13*(1+INDEX(InputPriceChanges.NonAdmin,$A13,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A13,Q$7)-FC.Comp.GRC!I13)","v":76.474221991329401},{"$f":"IF($A13=0,0,Q13*(1+INDEX(InputPriceChanges.NonAdmin,$A13,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A13,R$7)-FC.Comp.GRC!J13)","v":76.474956881842587},{"$f":"IF($A13=0,0,R13*(1+INDEX(InputPriceChanges.NonAdmin,$A13,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A13,S$7)-FC.Comp.GRC!K13)","v":76.475947754977724},{"$f":"IF($A13=0,0,S13*(1+INDEX(InputPriceChanges.NonAdmin,$A13,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A13,T$7)-FC.Comp.GRC!L13)","v":76.477029472165697},null,null,null,null,{"$f":"IF($A13=0,0,X13*(1+INDEX(InputPriceChanges.NonAdmin,$A13,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A13,Y$7))","v":-16.539855811090586},{"$f":"IF($A13=0,0,Y13*(1+INDEX(InputPriceChanges.NonAdmin,$A13,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A13,Z$7))","v":-26.691547342113857},{"$f":"IF($A13=0,0,Z13*(1+INDEX(InputPriceChanges.NonAdmin,$A13,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A13,AA$7))","v":-38.723008331583038},{"$f":"IF($A13=0,0,AA13*(1+INDEX(InputPriceChanges.NonAdmin,$A13,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A13,AB$7))","v":-41.245300632751054},null,null,null,null,{"$f":"IF($A13=0,0,AF13*(1+INDEX(InputPriceChanges.NonAdmin,$A13,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A13,AG$7))","v":-5.2590579712315488},{"$f":"IF($A13=0,0,AG13*(1+INDEX(InputPriceChanges.NonAdmin,$A13,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A13,AH$7))","v":-9.1523662495545803},{"$f":"IF($A13=0,0,AH13*(1+INDEX(InputPriceChanges.NonAdmin,$A13,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A13,AI$7))","v":-12.901570155774703},{"$f":"IF($A13=0,0,AI13*(1+INDEX(InputPriceChanges.NonAdmin,$A13,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A13,AJ$7))","v":-15.423497224548576},null,null,null,76.473809133719413,59.934366180238811,49.78340953972873,37.752939423394686,35.231728839414643,null,null,"£",804.38930565898431,855.37571996173517,909.7464551084023,1033.3176729339741,1076.6406960300326,null,null,null,0.51799796667274611,0.51800076317791455,0.51800574098398788,0.51801245269712271,0.51801977974556235,null,null,null,0.51799796667274611,0.51800076317791455,0.51800574098398788,0.51801245269712271,0.51801977974556235,null,null,null,13.582903285850209,13.582976615596049,13.583107143248318,13.583283137279681,13.583475266586607,null,null,null,0.82238489961838279,0.77336914559589442,0.72715594876223633,0.64020594568955846,0.61445334322082934]
[6,"CF385","CF385: OR PC Rental 34Mb link","BTW",0.77066073730400919,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!12:12,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.16595266770682823},0.16595266774039791,0.16595266780015189,0.16595266788071908,0.16595266796867161,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!12:12,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":9.2345484537417235},{"$f":"IF($A14=0,0,P14*(1+INDEX(InputPriceChanges.NonAdmin,$A14,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A14,Q$7)-FC.Comp.GRC!I14)","v":9.2345484556097315},{"$f":"IF($A14=0,0,Q14*(1+INDEX(InputPriceChanges.NonAdmin,$A14,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A14,R$7)-FC.Comp.GRC!J14)","v":9.2345484589347819},{"$f":"IF($A14=0,0,R14*(1+INDEX(InputPriceChanges.NonAdmin,$A14,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A14,S$7)-FC.Comp.GRC!K14)","v":9.2345484634179975},{"$f":"IF($A14=0,0,S14*(1+INDEX(InputPriceChanges.NonAdmin,$A14,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A14,T$7)-FC.Comp.GRC!L14)","v":9.234548468312175},null,null,null,null,{"$f":"IF($A14=0,0,X14*(1+INDEX(InputPriceChanges.NonAdmin,$A14,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A14,Y$7))","v":-1.2773215647244123},{"$f":"IF($A14=0,0,Y14*(1+INDEX(InputPriceChanges.NonAdmin,$A14,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A14,Z$7))","v":-2.0305116773134406},{"$f":"IF($A14=0,0,Z14*(1+INDEX(InputPriceChanges.NonAdmin,$A14,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A14,AA$7))","v":-3.9054165349187104},{"$f":"IF($A14=0,0,AA14*(1+INDEX(InputPriceChanges.NonAdmin,$A14,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A14,AB$7))","v":-5.0131170197946666},null,null,null,null,{"$f":"IF($A14=0,0,AF14*(1+INDEX(InputPriceChanges.NonAdmin,$A14,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A14,AG$7))","v":-0.30284672194891415},{"$f":"IF($A14=0,0,AG14*(1+INDEX(InputPriceChanges.NonAdmin,$A14,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A14,AH$7))","v":-0.5307960131803775},{"$f":"IF($A14=0,0,AH14*(1+INDEX(InputPriceChanges.NonAdmin,$A14,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A14,AI$7))","v":-0.84421993418295072},{"$f":"IF($A14=0,0,AI14*(1+INDEX(InputPriceChanges.NonAdmin,$A14,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A14,AJ$7))","v":-1.0673242842234647},null,null,null,9.2345484537417235,7.9572268908853196,7.2040367816213413,5.3291319284992866,4.2214314485175084,null,null,"£",10704.985224127937,11242.014321058714,11685.100610350144,13690.729941713751,16555.73963169094,null,null,null,3.8059462454316753E-2,3.8059462462015595E-2,3.8059462475719529E-2,3.8059462494196748E-2,3.8059462514367717E-2,null,null,null,3.8059462454316753E-2,3.8059462462015595E-2,3.8059462475719529E-2,3.8059462494196748E-2,3.8059462514367717E-2,null,null,null,2.117844533711529,2.1178445341399366,2.1178445349025012,2.1178445359306788,2.1178445370531058,null,null,null,0.77066073730400919,0.73384640614359742,0.70601974988447247,0.60259108531263639,0.49831128069203751]
[7,"CF388","CF388: OR PC rental 140Mb link","BTW",0.81218376735095432,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!13:13,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.47002242338997169},0.4700224521484675,0.47002250333859308,0.47002257235899475,0.47002264770627755,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!13:13,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":14.172117320287892},{"$f":"IF($A15=0,0,P15*(1+INDEX(InputPriceChanges.NonAdmin,$A15,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A15,Q$7)-FC.Comp.GRC!I15)","v":14.172118187414133},{"$f":"IF($A15=0,0,Q15*(1+INDEX(InputPriceChanges.NonAdmin,$A15,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A15,R$7)-FC.Comp.GRC!J15)","v":14.172119730898933},{"$f":"IF($A15=0,0,R15*(1+INDEX(InputPriceChanges.NonAdmin,$A15,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A15,S$7)-FC.Comp.GRC!K15)","v":14.172121812002262},{"$f":"IF($A15=0,0,S15*(1+INDEX(InputPriceChanges.NonAdmin,$A15,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A15,T$7)-FC.Comp.GRC!L15)","v":14.172124083873726},null,null,null,null,{"$f":"IF($A15=0,0,X15*(1+INDEX(InputPriceChanges.NonAdmin,$A15,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A15,Y$7))","v":-6.1601266141374209},{"$f":"IF($A15=0,0,Y15*(1+INDEX(InputPriceChanges.NonAdmin,$A15,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A15,Z$7))","v":-6.9353229174065332},{"$f":"IF($A15=0,0,Z15*(1+INDEX(InputPriceChanges.NonAdmin,$A15,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A15,AA$7))","v":-8.0564956925551545},{"$f":"IF($A15=0,0,AA15*(1+INDEX(InputPriceChanges.NonAdmin,$A15,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A15,AB$7))","v":-7.1554770525619054},null,null,null,null,{"$f":"IF($A15=0,0,AF15*(1+INDEX(InputPriceChanges.NonAdmin,$A15,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A15,AG$7))","v":-1.4190372985721402},{"$f":"IF($A15=0,0,AG15*(1+INDEX(InputPriceChanges.NonAdmin,$A15,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A15,AH$7))","v":-1.9268333360079226},{"$f":"IF($A15=0,0,AH15*(1+INDEX(InputPriceChanges.NonAdmin,$A15,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A15,AI$7))","v":-2.4461465707964392},{"$f":"IF($A15=0,0,AI15*(1+INDEX(InputPriceChanges.NonAdmin,$A15,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A15,AJ$7))","v":-1.5451270314324224},null,null,null,14.172117320287892,8.0119915732767133,7.2367968134923997,6.1156261194471071,7.0166470313118205,null,null,"£",30608.277653849669,37227.221945838122,39322.806023981262,44017.773834137726,40053.976446841458,null,null,null,8.8277840821679165E-2,8.8277846222991507E-2,8.8277855837328043E-2,8.8277868800479858E-2,8.8277882951922654E-2,null,null,null,8.8277840821679165E-2,8.8277846222991507E-2,8.8277855837328043E-2,8.8277868800479858E-2,8.8277882951922654E-2,null,null,null,2.6617536837567606,2.6617538466171444,2.6617541365086446,2.6617545273736316,2.661754954067971,null,null,null,0.81218376735095432,0.66777875110413398,0.63219167193612125,0.56476173078836422,0.62065143904348097]
[8,"CF391","CF391: OR PC rental 64Kbit link per km transmission","BTW",0.58743385813557059,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!14:14,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.6604413499762365},2.6700825296279915,2.6873060202826631,2.7106785033071223,2.7364153768838957,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!14:14,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":94.554378613736802},{"$f":"IF($A16=0,0,P16*(1+INDEX(InputPriceChanges.NonAdmin,$A16,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A16,Q$7)-FC.Comp.GRC!I16)","v":94.897034448297191},{"$f":"IF($A16=0,0,Q16*(1+INDEX(InputPriceChanges.NonAdmin,$A16,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A16,R$7)-FC.Comp.GRC!J16)","v":95.509172151098454},{"$f":"IF($A16=0,0,R16*(1+INDEX(InputPriceChanges.NonAdmin,$A16,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A16,S$7)-FC.Comp.GRC!K16)","v":96.33985034254124},{"$f":"IF($A16=0,0,S16*(1+INDEX(InputPriceChanges.NonAdmin,$A16,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A16,T$7)-FC.Comp.GRC!L16)","v":97.254561012082533},null,null,null,null,{"$f":"IF($A16=0,0,X16*(1+INDEX(InputPriceChanges.NonAdmin,$A16,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A16,Y$7))","v":-19.451979956229408},{"$f":"IF($A16=0,0,Y16*(1+INDEX(InputPriceChanges.NonAdmin,$A16,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A16,Z$7))","v":-16.745042266545816},{"$f":"IF($A16=0,0,Z16*(1+INDEX(InputPriceChanges.NonAdmin,$A16,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A16,AA$7))","v":-27.257638047046399},{"$f":"IF($A16=0,0,AA16*(1+INDEX(InputPriceChanges.NonAdmin,$A16,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A16,AB$7))","v":-36.550965633040136},null,null,null,null,{"$f":"IF($A16=0,0,AF16*(1+INDEX(InputPriceChanges.NonAdmin,$A16,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A16,AG$7))","v":-6.815845011409186},{"$f":"IF($A16=0,0,AG16*(1+INDEX(InputPriceChanges.NonAdmin,$A16,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A16,AH$7))","v":-4.0273973497609461},{"$f":"IF($A16=0,0,AH16*(1+INDEX(InputPriceChanges.NonAdmin,$A16,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A16,AI$7))","v":-8.7048912794517275},{"$f":"IF($A16=0,0,AI16*(1+INDEX(InputPriceChanges.NonAdmin,$A16,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A16,AJ$7))","v":-12.950614268136929},null,null,null,94.554378613736802,75.445054492067783,78.764129884552631,69.082212295494841,60.703595379042397,null,null,"£",29.735267658892017,36.441877371877951,35.307305185273719,41.910770196916502,52.99506818854293,null,null,null,1.0976080234162902,1.1015856477082364,1.1086914767970724,1.1183341719442654,1.1289523345794874,null,null,null,1.0976080234162902,1.1015856477082364,1.1086914767970724,1.1183341719442654,1.1289523345794874,null,null,null,39.009935181057905,39.151303376709826,39.403850667044303,39.746560363618777,40.123939015473653,null,null,null,0.58743385813557059,0.48106203063547187,0.49972340550451178,0.42464841465115,0.33901873908894964]
[9,"CG101","CG101: PC rental 2Mbit s regional trunk","BTW",0.48313474989010785,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!15:15,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.8161416746625996},2.8285081736201958,2.8506172044895228,2.8806601430291527,2.9138026671281194,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!15:15,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":116.28865931451631},{"$f":"IF($A17=0,0,P17*(1+INDEX(InputPriceChanges.NonAdmin,$A17,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A17,Q$7)-FC.Comp.GRC!I17)","v":116.7993167140115},{"$f":"IF($A17=0,0,Q17*(1+INDEX(InputPriceChanges.NonAdmin,$A17,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A17,R$7)-FC.Comp.GRC!J17)","v":117.71227843808575},{"$f":"IF($A17=0,0,R17*(1+INDEX(InputPriceChanges.NonAdmin,$A17,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A17,S$7)-FC.Comp.GRC!K17)","v":118.95285986056001},{"$f":"IF($A17=0,0,S17*(1+INDEX(InputPriceChanges.NonAdmin,$A17,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A17,T$7)-FC.Comp.GRC!L17)","v":120.32143436391117},null,null,null,null,{"$f":"IF($A17=0,0,X17*(1+INDEX(InputPriceChanges.NonAdmin,$A17,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A17,Y$7))","v":-11.622945620529368},{"$f":"IF($A17=0,0,Y17*(1+INDEX(InputPriceChanges.NonAdmin,$A17,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A17,Z$7))","v":-16.716813960215323},{"$f":"IF($A17=0,0,Z17*(1+INDEX(InputPriceChanges.NonAdmin,$A17,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A17,AA$7))","v":-21.208912352454671},{"$f":"IF($A17=0,0,AA17*(1+INDEX(InputPriceChanges.NonAdmin,$A17,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A17,AB$7))","v":-32.036581673320718},null,null,null,null,{"$f":"IF($A17=0,0,AF17*(1+INDEX(InputPriceChanges.NonAdmin,$A17,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A17,AG$7))","v":-4.9932241340067716},{"$f":"IF($A17=0,0,AG17*(1+INDEX(InputPriceChanges.NonAdmin,$A17,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A17,AH$7))","v":-8.3715138310900077},{"$f":"IF($A17=0,0,AH17*(1+INDEX(InputPriceChanges.NonAdmin,$A17,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A17,AI$7))","v":-11.637805201466421},{"$f":"IF($A17=0,0,AI17*(1+INDEX(InputPriceChanges.NonAdmin,$A17,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A17,AJ$7))","v":-16.117701993950305},null,null,null,116.28865931451631,105.17637109348213,100.99546447787043,97.743947508105336,88.284852690590441,null,null,"£",258.46444114301983,294.40532371778801,317.92573970245229,344.31229719674508,437.12488799916923,null,null,null,1.455565771019375,1.4619575845960766,1.4733849743660388,1.4889131253083607,1.5060433443160461,null,null,null,1.455565771019375,1.4619575845960766,1.4733849743660388,1.4889131253083607,1.5060433443160461,null,null,null,60.105566981541514,60.369508046052061,60.841386235906455,61.482599663115302,62.189968266083923,null,null,null,0.48313474989010785,0.42601643868854483,0.39758298503357359,0.37098305081225713,0.2955760091253769]
[10,"CG103","CG103: PC rental 140Mbit s regional trunk","BTW",0.56164870152187263,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!16:16,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.0208549505186992},2.0288473980642099,2.0431302204888606,2.0625235305669096,2.0838955153043783,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!16:16,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":61.745213162620431},{"$f":"IF($A18=0,0,P18*(1+INDEX(InputPriceChanges.NonAdmin,$A18,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A18,Q$7)-FC.Comp.GRC!I18)","v":61.989414448448464},{"$f":"IF($A18=0,0,Q18*(1+INDEX(InputPriceChanges.NonAdmin,$A18,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A18,R$7)-FC.Comp.GRC!J18)","v":62.425811882587681},{"$f":"IF($A18=0,0,R18*(1+INDEX(InputPriceChanges.NonAdmin,$A18,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A18,S$7)-FC.Comp.GRC!K18)","v":63.01835518431777},{"$f":"IF($A18=0,0,S18*(1+INDEX(InputPriceChanges.NonAdmin,$A18,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A18,T$7)-FC.Comp.GRC!L18)","v":63.671354922366547},null,null,null,null,{"$f":"IF($A18=0,0,X18*(1+INDEX(InputPriceChanges.NonAdmin,$A18,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A18,Y$7))","v":-19.098504642963846},{"$f":"IF($A18=0,0,Y18*(1+INDEX(InputPriceChanges.NonAdmin,$A18,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A18,Z$7))","v":-23.001068310118107},{"$f":"IF($A18=0,0,Z18*(1+INDEX(InputPriceChanges.NonAdmin,$A18,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A18,AA$7))","v":-23.327170343968497},{"$f":"IF($A18=0,0,AA18*(1+INDEX(InputPriceChanges.NonAdmin,$A18,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A18,AB$7))","v":-25.748259644773878},null,null,null,null,{"$f":"IF($A18=0,0,AF18*(1+INDEX(InputPriceChanges.NonAdmin,$A18,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A18,AG$7))","v":-7.0772085417760966},{"$f":"IF($A18=0,0,AG18*(1+INDEX(InputPriceChanges.NonAdmin,$A18,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A18,AH$7))","v":-9.6321776897412157},{"$f":"IF($A18=0,0,AH18*(1+INDEX(InputPriceChanges.NonAdmin,$A18,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A18,AI$7))","v":-9.8313827502119739},{"$f":"IF($A18=0,0,AI18*(1+INDEX(InputPriceChanges.NonAdmin,$A18,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A18,AJ$7))","v":-12.040441028763219},null,null,null,61.745213162620431,42.890909805484618,39.424743572469573,39.691184840349273,37.923095277592665,null,null,"£",15968.461156398485,24570.636582495539,29641.434194232166,30108.290168096853,35028.562588417262,null,null,null,0.88584439159582362,0.88934789135541648,0.89560878511119457,0.90410986776569635,0.91347830502642047,null,null,null,0.88584439159582362,0.88934789135541648,0.89560878511119457,0.90410986776569635,0.91347830502642047,null,null,null,27.066094364643426,27.173140315376173,27.364435697283625,27.624177823001524,27.910421106081081,null,null,null,0.56164870152187263,0.36645922321047514,0.30590707211619511,0.30402234314458326,0.26402576314564963]
[11,"CG201","CG201: PC rental 2Mbit link per km national trunk","BTW",0.48962246414650085,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!17:17,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.2538906401274394},1.2596437989951841,1.2699314082775541,1.2839156271415857,1.2993498398943295,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!17:17,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":52.147317278113135},{"$f":"IF($A19=0,0,P19*(1+INDEX(InputPriceChanges.NonAdmin,$A19,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A19,Q$7)-FC.Comp.GRC!I19)","v":52.386582004419076},{"$f":"IF($A19=0,0,Q19*(1+INDEX(InputPriceChanges.NonAdmin,$A19,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A19,R$7)-FC.Comp.GRC!J19)","v":52.814427310949547},{"$f":"IF($A19=0,0,R19*(1+INDEX(InputPriceChanges.NonAdmin,$A19,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A19,S$7)-FC.Comp.GRC!K19)","v":53.396008730135449},{"$f":"IF($A19=0,0,S19*(1+INDEX(InputPriceChanges.NonAdmin,$A19,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A19,T$7)-FC.Comp.GRC!L19)","v":54.037893088785282},null,null,null,null,{"$f":"IF($A19=0,0,X19*(1+INDEX(InputPriceChanges.NonAdmin,$A19,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A19,Y$7))","v":-5.7557094671082369},{"$f":"IF($A19=0,0,Y19*(1+INDEX(InputPriceChanges.NonAdmin,$A19,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A19,Z$7))","v":-6.6731744436321927},{"$f":"IF($A19=0,0,Z19*(1+INDEX(InputPriceChanges.NonAdmin,$A19,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A19,AA$7))","v":-14.904867586070141},{"$f":"IF($A19=0,0,AA19*(1+INDEX(InputPriceChanges.NonAdmin,$A19,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A19,AB$7))","v":-16.957104489366987},null,null,null,null,{"$f":"IF($A19=0,0,AF19*(1+INDEX(InputPriceChanges.NonAdmin,$A19,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A19,AG$7))","v":-2.5090243281698008},{"$f":"IF($A19=0,0,AG19*(1+INDEX(InputPriceChanges.NonAdmin,$A19,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A19,AH$7))","v":-3.3999733736036184},{"$f":"IF($A19=0,0,AH19*(1+INDEX(InputPriceChanges.NonAdmin,$A19,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A19,AI$7))","v":-6.42254926762062},{"$f":"IF($A19=0,0,AI19*(1+INDEX(InputPriceChanges.NonAdmin,$A19,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A19,AJ$7))","v":-7.9289866685013877},null,null,null,52.147317278113135,46.630872537310836,46.141252867317355,38.49114114406531,37.080788599418298,null,null,"£",82.663914994667877,95.305547692643472,98.583414590995687,141.93403774701932,163.68939998608633,null,null,null,0.63995761513800931,0.64289389818430254,0.64814446285966221,0.65528169402432268,0.66315896949690678,null,null,null,0.63995761513800931,0.64289389818430254,0.64814446285966221,0.65528169402432268,0.66315896949690678,null,null,null,26.614819293773987,26.736934635202672,26.95529726847618,27.252123360098459,27.579726717369066,null,null,null,0.48962246414650085,0.42662589867239553,0.4158091600592605,0.29198972672442369,0.25622599305232358]
[12,"CG203","CG203: PC rental 140Mbit link per km national trunk","BTW",0.46645268089360936,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!18:18,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.4365721635852351},3.4534309902615283,3.4835869157835067,3.524601637590759,3.5699032028250897,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!18:18,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":132.07043067761924},{"$f":"IF($A20=0,0,P20*(1+INDEX(InputPriceChanges.NonAdmin,$A20,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A20,Q$7)-FC.Comp.GRC!I20)","v":132.71832991961696},{"$f":"IF($A20=0,0,Q20*(1+INDEX(InputPriceChanges.NonAdmin,$A20,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A20,R$7)-FC.Comp.GRC!J20)","v":133.87724813276307},{"$f":"IF($A20=0,0,R20*(1+INDEX(InputPriceChanges.NonAdmin,$A20,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A20,S$7)-FC.Comp.GRC!K20)","v":135.45347924776908},{"$f":"IF($A20=0,0,S20*(1+INDEX(InputPriceChanges.NonAdmin,$A20,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A20,T$7)-FC.Comp.GRC!L20)","v":137.19445745106876},null,null,null,null,{"$f":"IF($A20=0,0,X20*(1+INDEX(InputPriceChanges.NonAdmin,$A20,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A20,Y$7))","v":-29.94765827377455},{"$f":"IF($A20=0,0,Y20*(1+INDEX(InputPriceChanges.NonAdmin,$A20,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A20,Z$7))","v":-32.758439522636202},{"$f":"IF($A20=0,0,Z20*(1+INDEX(InputPriceChanges.NonAdmin,$A20,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A20,AA$7))","v":-37.80242634813419},{"$f":"IF($A20=0,0,AA20*(1+INDEX(InputPriceChanges.NonAdmin,$A20,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A20,AB$7))","v":-35.80653008555651},null,null,null,null,{"$f":"IF($A20=0,0,AF20*(1+INDEX(InputPriceChanges.NonAdmin,$A20,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A20,AG$7))","v":-11.923224952230916},{"$f":"IF($A20=0,0,AG20*(1+INDEX(InputPriceChanges.NonAdmin,$A20,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A20,AH$7))","v":-14.576613894614431},{"$f":"IF($A20=0,0,AH20*(1+INDEX(InputPriceChanges.NonAdmin,$A20,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A20,AI$7))","v":-18.597007959645154},{"$f":"IF($A20=0,0,AI20*(1+INDEX(InputPriceChanges.NonAdmin,$A20,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A20,AJ$7))","v":-16.354265215269468},null,null,null,132.07043067761924,102.77067164584241,101.11880861012688,97.651052899634891,101.38792736551224,null,null,"£",8960.4040772801709,13506.235159413003,14430.231707699897,16493.067673481564,15616.552981202853,null,null,null,1.8335738647965507,1.8425688465729662,1.8586584597903897,1.8805417546545435,1.9047122833366441,null,null,null,1.8335738647965507,1.8425688465729662,1.8586584597903897,1.8805417546545435,1.9047122833366441,null,null,null,70.465824221270154,70.811509124889099,71.429846830576778,72.270840716280304,73.199734969273507,null,null,null,0.46645268089360936,0.31097551479557956,0.29360474265493669,0.25990720457914779,0.27802316438147379]
[13,"CL171","CL171: E side copper capital","BTW",0.24961329465160503,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!19:19,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.1381209182209468},0.13860635746244906,0.13947347621102896,0.1406499392587465,0.14194507790871796,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!19:19,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.2584458071069391},{"$f":"IF($A21=0,0,P21*(1+INDEX(InputPriceChanges.NonAdmin,$A21,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A21,Q$7)-FC.Comp.GRC!I21)","v":3.2698979280561202},{"$f":"IF($A21=0,0,Q21*(1+INDEX(InputPriceChanges.NonAdmin,$A21,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A21,R$7)-FC.Comp.GRC!J21)","v":3.2903543475975412},{"$f":"IF($A21=0,0,R21*(1+INDEX(InputPriceChanges.NonAdmin,$A21,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A21,S$7)-FC.Comp.GRC!K21)","v":3.3181085873928433},{"$f":"IF($A21=0,0,S21*(1+INDEX(InputPriceChanges.NonAdmin,$A21,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A21,T$7)-FC.Comp.GRC!L21)","v":3.3486625335870825},null,null,null,null,{"$f":"IF($A21=0,0,X21*(1+INDEX(InputPriceChanges.NonAdmin,$A21,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A21,Y$7))","v":-0.15970121059835721},{"$f":"IF($A21=0,0,Y21*(1+INDEX(InputPriceChanges.NonAdmin,$A21,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A21,Z$7))","v":-0.40862039204448936},{"$f":"IF($A21=0,0,Z21*(1+INDEX(InputPriceChanges.NonAdmin,$A21,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A21,AA$7))","v":-0.48775917883500663},{"$f":"IF($A21=0,0,AA21*(1+INDEX(InputPriceChanges.NonAdmin,$A21,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A21,AB$7))","v":-0.61398748114624158},null,null,null,null,{"$f":"IF($A21=0,0,AF21*(1+INDEX(InputPriceChanges.NonAdmin,$A21,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A21,AG$7))","v":-0.14739172271292389},{"$f":"IF($A21=0,0,AG21*(1+INDEX(InputPriceChanges.NonAdmin,$A21,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A21,AH$7))","v":-0.33034967879700716},{"$f":"IF($A21=0,0,AH21*(1+INDEX(InputPriceChanges.NonAdmin,$A21,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A21,AI$7))","v":-0.40882824972171472},{"$f":"IF($A21=0,0,AI21*(1+INDEX(InputPriceChanges.NonAdmin,$A21,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A21,AJ$7))","v":-0.53432973695210761},null,null,null,3.2584458071069391,3.1101967174577632,2.8817339555530519,2.8303494085578365,2.7346750524408412,null,null,"£",57.038843092536268,67.687649257200221,100.39091831981213,120.52046227692777,180.33523775049903,null,null,null,0.10364410076351137,0.10400836791658907,0.10465904229748177,0.10554184452782267,0.10651369935234414,null,null,null,0.10364410076351137,0.10400836791658907,0.10465904229748177,0.10554184452782267,0.10651369935234414,null,null,null,2.445094413751268,2.4536879330595753,2.469038158322487,2.4898645708819327,2.51279184590202,null,null,null,0.24961329465160503,0.21108272049583091,0.14321092911276809,0.12029781080965296,8.1136954952208601E-2]
[14,"CL173","CL173: D side copper capital","BTW",0.26179776831191975,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!20:20,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.0828016023703644},1.0879956550460834,1.0972854178068581,1.1099178887922954,1.1238670984672929,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!20:20,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":21.091888324602447},{"$f":"IF($A22=0,0,P22*(1+INDEX(InputPriceChanges.NonAdmin,$A22,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A22,Q$7)-FC.Comp.GRC!I22)","v":21.19306325706334},{"$f":"IF($A22=0,0,Q22*(1+INDEX(InputPriceChanges.NonAdmin,$A22,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A22,R$7)-FC.Comp.GRC!J22)","v":21.374018510808238},{"$f":"IF($A22=0,0,R22*(1+INDEX(InputPriceChanges.NonAdmin,$A22,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A22,S$7)-FC.Comp.GRC!K22)","v":21.620086365441399},{"$f":"IF($A22=0,0,S22*(1+INDEX(InputPriceChanges.NonAdmin,$A22,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A22,T$7)-FC.Comp.GRC!L22)","v":21.891802968037336},null,null,null,null,{"$f":"IF($A22=0,0,X22*(1+INDEX(InputPriceChanges.NonAdmin,$A22,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A22,Y$7))","v":-0.60393764792953808},{"$f":"IF($A22=0,0,Y22*(1+INDEX(InputPriceChanges.NonAdmin,$A22,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A22,Z$7))","v":-0.97314168704132953},{"$f":"IF($A22=0,0,Z22*(1+INDEX(InputPriceChanges.NonAdmin,$A22,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A22,AA$7))","v":-3.0028806103539116},{"$f":"IF($A22=0,0,AA22*(1+INDEX(InputPriceChanges.NonAdmin,$A22,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A22,AB$7))","v":-3.0687310278277442},null,null,null,null,{"$f":"IF($A22=0,0,AF22*(1+INDEX(InputPriceChanges.NonAdmin,$A22,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A22,AG$7))","v":-0.60393764792953808},{"$f":"IF($A22=0,0,AG22*(1+INDEX(InputPriceChanges.NonAdmin,$A22,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A22,AH$7))","v":-0.97314168704132953},{"$f":"IF($A22=0,0,AH22*(1+INDEX(InputPriceChanges.NonAdmin,$A22,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A22,AI$7))","v":-2.4816023653046759},{"$f":"IF($A22=0,0,AI22*(1+INDEX(InputPriceChanges.NonAdmin,$A22,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A22,AJ$7))","v":-2.540901469737578},null,null,null,21.091888324602447,20.589125609133802,20.400876823766907,18.617205755087486,18.823071940209591,null,null,"£",495.17828873222373,542.41752303558701,579.78566581728796,931.01817052793933,951.25169755098375,null,null,null,0.79932655934523233,0.80316082062195349,0.81001854422381026,0.81934386249699509,0.82964120020936327,null,null,null,0.79932655934523233,0.80316082062195349,0.81001854422381026,0.81934386249699509,0.82964120020936327,null,null,null,15.570079031737292,15.644766592670813,15.778348164820979,15.959996004257878,16.160577806680902,null,null,null,0.26179776831191975,0.24014419603470485,0.22658480313751553,0.14272870944145191,0.14144843849005886]
[15,"CO379","CO379: Point of Handover electronics","BTW",0.7257048238403021,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!21:21,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.0570073423882529},3.0618632509951604,3.0705204981255116,3.0822261947716068,3.0950536297176243,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!21:21,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":118.66682858249321},{"$f":"IF($A23=0,0,P23*(1+INDEX(InputPriceChanges.NonAdmin,$A23,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A23,Q$7)-FC.Comp.GRC!I23)","v":118.85532511185318},{"$f":"IF($A23=0,0,Q23*(1+INDEX(InputPriceChanges.NonAdmin,$A23,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A23,R$7)-FC.Comp.GRC!J23)","v":119.19138189751045},{"$f":"IF($A23=0,0,R23*(1+INDEX(InputPriceChanges.NonAdmin,$A23,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A23,S$7)-FC.Comp.GRC!K23)","v":119.64577331426629},{"$f":"IF($A23=0,0,S23*(1+INDEX(InputPriceChanges.NonAdmin,$A23,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A23,T$7)-FC.Comp.GRC!L23)","v":120.14370833810007},null,null,null,null,{"$f":"IF($A23=0,0,X23*(1+INDEX(InputPriceChanges.NonAdmin,$A23,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A23,Y$7))","v":-12.639515832189565},{"$f":"IF($A23=0,0,Y23*(1+INDEX(InputPriceChanges.NonAdmin,$A23,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A23,Z$7))","v":-28.447145043485015},{"$f":"IF($A23=0,0,Z23*(1+INDEX(InputPriceChanges.NonAdmin,$A23,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A23,AA$7))","v":-43.676091441095572},{"$f":"IF($A23=0,0,AA23*(1+INDEX(InputPriceChanges.NonAdmin,$A23,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A23,AB$7))","v":-29.414190611495489},null,null,null,null,{"$f":"IF($A23=0,0,AF23*(1+INDEX(InputPriceChanges.NonAdmin,$A23,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A23,AG$7))","v":-4.1384024480223101},{"$f":"IF($A23=0,0,AG23*(1+INDEX(InputPriceChanges.NonAdmin,$A23,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A23,AH$7))","v":-8.3360358987012138},{"$f":"IF($A23=0,0,AH23*(1+INDEX(InputPriceChanges.NonAdmin,$A23,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A23,AI$7))","v":-12.164141552627395},{"$f":"IF($A23=0,0,AI23*(1+INDEX(InputPriceChanges.NonAdmin,$A23,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A23,AJ$7))","v":2.2289039307629146},null,null,null,118.66682858249321,106.21580927966362,90.744236854025445,75.969681873170714,90.729517726604584,null,null,"£",124871.75953934192,130960.44148861441,142282.66209887349,160856.06786488229,144081.09690202156,null,null,null,0.8385223675018757,0.8398543198086228,0.84222896093530053,0.84543977705891316,0.84895828058710809,null,null,null,0.8385223675018757,0.8398543198086228,0.84222896093530053,0.84543977705891316,0.84895828058710809,null,null,null,32.549738650347649,32.601442339073934,32.693621094295459,32.818258467999961,32.954839643078529,null,null,null,0.7257048238403021,0.69306412519783067,0.63971683241011068,0.56800847839814395,0.63677929224333141]
[16,"CO432","CO432: PC rental 64Kbit link local end","BTW",0.8929584385841447,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!22:22,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":8.2058224371397017},8.2058300724066768,8.2058436631945391,8.2058619878826811,8.2058819923785737,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!22:22,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":460.539660104164},{"$f":"IF($A24=0,0,P24*(1+INDEX(InputPriceChanges.NonAdmin,$A24,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A24,Q$7)-FC.Comp.GRC!I24)","v":460.54008862224174},{"$f":"IF($A24=0,0,Q24*(1+INDEX(InputPriceChanges.NonAdmin,$A24,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A24,R$7)-FC.Comp.GRC!J24)","v":460.54085138513},{"$f":"IF($A24=0,0,R24*(1+INDEX(InputPriceChanges.NonAdmin,$A24,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A24,S$7)-FC.Comp.GRC!K24)","v":460.54187983117703},{"$f":"IF($A24=0,0,S24*(1+INDEX(InputPriceChanges.NonAdmin,$A24,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A24,T$7)-FC.Comp.GRC!L24)","v":460.54300255395219},null,null,null,null,{"$f":"IF($A24=0,0,X24*(1+INDEX(InputPriceChanges.NonAdmin,$A24,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A24,Y$7))","v":-75.498730693808483},{"$f":"IF($A24=0,0,Y24*(1+INDEX(InputPriceChanges.NonAdmin,$A24,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A24,Z$7))","v":-168.97320420238225},{"$f":"IF($A24=0,0,Z24*(1+INDEX(InputPriceChanges.NonAdmin,$A24,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A24,AA$7))","v":-264.39867482419425},{"$f":"IF($A24=0,0,AA24*(1+INDEX(InputPriceChanges.NonAdmin,$A24,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A24,AB$7))","v":-301.29507742623201},null,null,null,null,{"$f":"IF($A24=0,0,AF24*(1+INDEX(InputPriceChanges.NonAdmin,$A24,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A24,AG$7))","v":-13.317007246247741},{"$f":"IF($A24=0,0,AG24*(1+INDEX(InputPriceChanges.NonAdmin,$A24,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A24,AH$7))","v":-26.37273868580392},{"$f":"IF($A24=0,0,AH24*(1+INDEX(InputPriceChanges.NonAdmin,$A24,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A24,AI$7))","v":-37.36497427009575},{"$f":"IF($A24=0,0,AI24*(1+INDEX(InputPriceChanges.NonAdmin,$A24,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A24,AJ$7))","v":-45.422930530823933},null,null,null,460.539660104164,385.04135792843329,291.56764718274775,196.14320500698278,159.24792512772018,null,null,"£",19078.694494693689,19537.944444865785,20503.102222314712,22755.841144867722,24675.09891985813,null,null,null,0.87836404637269283,0.87836486366359157,0.87836631844274526,0.87836827994597633,0.87837042125845199,null,null,null,0.87836404637269283,0.87836486366359157,0.87836631844274526,0.87836827994597633,0.87837042125845199,null,null,null,49.296884311476994,49.296930180721134,49.297011828051687,49.297121914522393,49.29724209252128,null,null,null,0.8929584385841447,0.87196977891947958,0.83092427330542096,0.74866770473763089,0.69043714665052081]
[17,"CO434","CO434: PC rental 34Mbit link local end","BTW",0.37739537888438851,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!23:23,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.69989822234327648},0.70086931948328413,0.70260027073090314,0.70493990158016928,0.70750250363168721,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!23:23,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":19.644717193853733},{"$f":"IF($A25=0,0,P25*(1+INDEX(InputPriceChanges.NonAdmin,$A25,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A25,Q$7)-FC.Comp.GRC!I25)","v":19.67197391215106},{"$f":"IF($A25=0,0,Q25*(1+INDEX(InputPriceChanges.NonAdmin,$A25,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A25,R$7)-FC.Comp.GRC!J25)","v":19.720558187193191},{"$f":"IF($A25=0,0,R25*(1+INDEX(InputPriceChanges.NonAdmin,$A25,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A25,S$7)-FC.Comp.GRC!K25)","v":19.786226858586542},{"$f":"IF($A25=0,0,S25*(1+INDEX(InputPriceChanges.NonAdmin,$A25,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A25,T$7)-FC.Comp.GRC!L25)","v":19.858153877366377},null,null,null,null,{"$f":"IF($A25=0,0,X25*(1+INDEX(InputPriceChanges.NonAdmin,$A25,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A25,Y$7))","v":-3.2237088856849483},{"$f":"IF($A25=0,0,Y25*(1+INDEX(InputPriceChanges.NonAdmin,$A25,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A25,Z$7))","v":-4.0563855607443529},{"$f":"IF($A25=0,0,Z25*(1+INDEX(InputPriceChanges.NonAdmin,$A25,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A25,AA$7))","v":-4.690193734119144},{"$f":"IF($A25=0,0,AA25*(1+INDEX(InputPriceChanges.NonAdmin,$A25,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A25,AB$7))","v":-5.664739742129079},null,null,null,null,{"$f":"IF($A25=0,0,AF25*(1+INDEX(InputPriceChanges.NonAdmin,$A25,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A25,AG$7))","v":-1.3020836595739755},{"$f":"IF($A25=0,0,AG25*(1+INDEX(InputPriceChanges.NonAdmin,$A25,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A25,AH$7))","v":-2.0333817502869049},{"$f":"IF($A25=0,0,AH25*(1+INDEX(InputPriceChanges.NonAdmin,$A25,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A25,AI$7))","v":-2.6604534017440407},{"$f":"IF($A25=0,0,AI25*(1+INDEX(InputPriceChanges.NonAdmin,$A25,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A25,AJ$7))","v":-3.4152008020008542},null,null,null,19.644717193853733,16.44826502646611,15.664172626448838,15.096033124467397,14.193414135237298,null,null,"£",11319.576317257939,16751.666831778504,19838.67811502234,23389.72688706663,33499.78920703788,null,null,null,0.43575986754152568,0.43636447710844661,0.43744217535414004,0.43889884033259779,0.44049432821195317,null,null,null,0.43575986754152568,0.43636447710844661,0.43744217535414004,0.43889884033259779,0.44049432821195317,null,null,null,12.230891705402643,12.247861864171005,12.278110658325787,12.318996276597808,12.363778370873204,null,null,null,0.37739537888438851,0.25537059109495369,{"$f":"IF(AP25=0,0,(AP25-BV25)/AP25)","v":0.21616602733333717},{"$f":"IF(AQ25=0,0,(AQ25-BW25)/AQ25)","v":0.18395805209042726},{"$f":"IF(AR25=0,0,(AR25-BX25)/AR25)","v":0.1289073754158801}]
[18,"CO436","CO436: PC rental 140Mbit link local end","BTW",0.61487080659351756,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!24:24,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.47606126236834057},0.47636563856901143,0.47690777460673073,0.47763957643803134,0.47843968596882702,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!24:24,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":19.436830856458837},{"$f":"IF($A26=0,0,P26*(1+INDEX(InputPriceChanges.NonAdmin,$A26,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A26,Q$7)-FC.Comp.GRC!I26)","v":19.449258056898838},{"$f":"IF($A26=0,0,Q26*(1+INDEX(InputPriceChanges.NonAdmin,$A26,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A26,R$7)-FC.Comp.GRC!J26)","v":19.471392616669398},{"$f":"IF($A26=0,0,R26*(1+INDEX(InputPriceChanges.NonAdmin,$A26,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A26,S$7)-FC.Comp.GRC!K26)","v":19.501270931793538},{"$f":"IF($A26=0,0,S26*(1+INDEX(InputPriceChanges.NonAdmin,$A26,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A26,T$7)-FC.Comp.GRC!L26)","v":19.533938142604494},null,null,null,null,{"$f":"IF($A26=0,0,X26*(1+INDEX(InputPriceChanges.NonAdmin,$A26,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A26,Y$7))","v":-5.0032555095694198},{"$f":"IF($A26=0,0,Y26*(1+INDEX(InputPriceChanges.NonAdmin,$A26,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A26,Z$7))","v":-5.0912121637544843},{"$f":"IF($A26=0,0,Z26*(1+INDEX(InputPriceChanges.NonAdmin,$A26,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A26,AA$7))","v":-5.6978815723782779},{"$f":"IF($A26=0,0,AA26*(1+INDEX(InputPriceChanges.NonAdmin,$A26,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A26,AB$7))","v":-6.1561768474774254},null,null,null,null,{"$f":"IF($A26=0,0,AF26*(1+INDEX(InputPriceChanges.NonAdmin,$A26,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A26,AG$7))","v":-1.4671802416184414},{"$f":"IF($A26=0,0,AG26*(1+INDEX(InputPriceChanges.NonAdmin,$A26,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A26,AH$7))","v":-1.5511126050494481},{"$f":"IF($A26=0,0,AH26*(1+INDEX(InputPriceChanges.NonAdmin,$A26,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A26,AI$7))","v":-2.0546052270210815},{"$f":"IF($A26=0,0,AI26*(1+INDEX(InputPriceChanges.NonAdmin,$A26,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A26,AJ$7))","v":-2.5067975318660034},null,null,null,19.436830856458837,14.446002547329417,14.380180452914914,13.803389359415259,13.377761295127069,null,null,"£",34971.940259588147,44688.823987069751,45017.011274543067,47323.549137606482,49379.747838531388,null,null,null,0.18334508998799082,0.1834623141486473,0.18367110656357072,0.18395294481259289,0.18426109035082505,null,null,null,0.18334508998799082,0.1834623141486473,0.18367110656357072,0.18395294481259289,0.18426109035082505,null,null,null,7.485690990126221,7.4904770678079791,7.4990017329588223,7.5105087443629266,7.5230898409133893,null,null,null,0.61487080659351756,0.48148444226927556,0.47851824547592881,0.45589387151206989,0.4376420931016522]
[19,"CO438","CO438: PC rental 2Mbit local end copper","BTW",0.93743697641829737,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!25:25,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.5850798310263157},2.5850798325618505,2.5850798352951023,2.585079838980386,2.5850798430034869,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!25:25,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":106.13239898221045},{"$f":"IF($A27=0,0,P27*(1+INDEX(InputPriceChanges.NonAdmin,$A27,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A27,Q$7)-FC.Comp.GRC!I27)","v":106.132399045253},{"$f":"IF($A27=0,0,Q27*(1+INDEX(InputPriceChanges.NonAdmin,$A27,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A27,R$7)-FC.Comp.GRC!J27)","v":106.13239915746871},{"$f":"IF($A27=0,0,R27*(1+INDEX(InputPriceChanges.NonAdmin,$A27,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A27,S$7)-FC.Comp.GRC!K27)","v":106.13239930877081},{"$f":"IF($A27=0,0,S27*(1+INDEX(InputPriceChanges.NonAdmin,$A27,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A27,T$7)-FC.Comp.GRC!L27)","v":106.13239947394226},null,null,null,null,{"$f":"IF($A27=0,0,X27*(1+INDEX(InputPriceChanges.NonAdmin,$A27,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A27,Y$7))","v":-18.428936468572044},{"$f":"IF($A27=0,0,Y27*(1+INDEX(InputPriceChanges.NonAdmin,$A27,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A27,Z$7))","v":-43.107089808398541},{"$f":"IF($A27=0,0,Z27*(1+INDEX(InputPriceChanges.NonAdmin,$A27,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A27,AA$7))","v":-42.328221843710132},{"$f":"IF($A27=0,0,AA27*(1+INDEX(InputPriceChanges.NonAdmin,$A27,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A27,AB$7))","v":-46.202293871734632},null,null,null,null,{"$f":"IF($A27=0,0,AF27*(1+INDEX(InputPriceChanges.NonAdmin,$A27,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A27,AG$7))","v":-3.8100607842314345},{"$f":"IF($A27=0,0,AG27*(1+INDEX(InputPriceChanges.NonAdmin,$A27,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A27,AH$7))","v":-7.5258119321355448},{"$f":"IF($A27=0,0,AH27*(1+INDEX(InputPriceChanges.NonAdmin,$A27,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A27,AI$7))","v":-6.7469439167225502},{"$f":"IF($A27=0,0,AI27*(1+INDEX(InputPriceChanges.NonAdmin,$A27,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A27,AJ$7))","v":-9.3703923344611493},null,null,null,106.13239898221045,87.703462576680948,63.02530934907017,63.804177465060683,59.930105602207625,null,null,"£",5626.564320976041,5706.5912154808802,5895.6827822582945,5887.2197880343192,5931.7595349467847,null,null,null,0.16173041042908323,0.16173041052515094,0.16173041069615146,0.16173041092671395,0.16173041117841133,null,null,null,0.16173041042908323,0.16173041052515094,0.16173041069615146,0.16173041092671395,0.16173041117841133,null,null,null,6.6399637803067035,6.6399637842508357,6.6399637912713905,6.6399638007373074,6.6399638110709329,null,null,null,0.93743697641829737,0.92429074532324895,0.8946460737781472,0.89593214638064467,0.88920487050124031]
[20,"CO439","CO439: PC rental 2Mbit local end fibre","BTW",0.69570850147288876,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!26:26,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":13.784308483491127},13.790166668491436,13.800598669398411,13.814674928974378,13.830057185868945,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!26:26,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":386.91857346719092},{"$f":"IF($A28=0,0,P28*(1+INDEX(InputPriceChanges.NonAdmin,$A28,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A28,Q$7)-FC.Comp.GRC!I28)","v":387.08300975981604},{"$f":"IF($A28=0,0,Q28*(1+INDEX(InputPriceChanges.NonAdmin,$A28,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A28,R$7)-FC.Comp.GRC!J28)","v":387.37583075364171},{"$f":"IF($A28=0,0,R28*(1+INDEX(InputPriceChanges.NonAdmin,$A28,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A28,S$7)-FC.Comp.GRC!K28)","v":387.7709442467422},{"$f":"IF($A28=0,0,S28*(1+INDEX(InputPriceChanges.NonAdmin,$A28,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A28,T$7)-FC.Comp.GRC!L28)","v":388.20271642461239},null,null,null,null,{"$f":"IF($A28=0,0,X28*(1+INDEX(InputPriceChanges.NonAdmin,$A28,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A28,Y$7))","v":22.485781193031038},{"$f":"IF($A28=0,0,Y28*(1+INDEX(InputPriceChanges.NonAdmin,$A28,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A28,Z$7))","v":-34.071264450666874},{"$f":"IF($A28=0,0,Z28*(1+INDEX(InputPriceChanges.NonAdmin,$A28,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A28,AA$7))","v":-72.984354614491451},{"$f":"IF($A28=0,0,AA28*(1+INDEX(InputPriceChanges.NonAdmin,$A28,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A28,AB$7))","v":-132.83375545448612},null,null,null,null,{"$f":"IF($A28=0,0,AF28*(1+INDEX(InputPriceChanges.NonAdmin,$A28,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A28,AG$7))","v":22.485781193031038},{"$f":"IF($A28=0,0,AG28*(1+INDEX(InputPriceChanges.NonAdmin,$A28,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A28,AH$7))","v":-2.8771030338908368},{"$f":"IF($A28=0,0,AH28*(1+INDEX(InputPriceChanges.NonAdmin,$A28,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A28,AI$7))","v":-22.773032663414824},{"$f":"IF($A28=0,0,AI28*(1+INDEX(InputPriceChanges.NonAdmin,$A28,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A28,AJ$7))","v":-46.360415111783212},null,null,null,386.91857346719092,409.56879095284705,353.30456630297482,314.78658963225075,255.36896097012627,null,null,"£",4112.584399989767,4017.8521407124654,4298.7643861693705,4586.7851277490836,5341.4804693973974,null,null,null,4.1944478846014874,4.1962304804938801,4.1994048496824998,4.2036881358025271,4.2083688258037037,null,null,null,4.1944478846014874,4.1962304804938801,4.1994048496824998,4.2036881358025271,4.2083688258037037,null,null,null,117.73603252830371,117.78606909419885,117.87517203321026,117.99540171011409,118.12678631314053,null,null,null,0.69570850147288876,0.71241444246722552,0.66636385918622143,0.62515746986565679,0.53742700027291379]
[21,"CP371","CP371: Prot Path PC rental 2Mbit link per km dist","BTW",0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!27:27,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A29=0,0,H29*(1+INDEX(InputPriceChanges.NonAdmin,$A29,I$7)))","v":0},0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!27:27,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A29=0,0,P29*(1+INDEX(InputPriceChanges.NonAdmin,$A29,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A29,Q$7)-FC.Comp.GRC!I29)","v":0},{"$f":"IF($A29=0,0,Q29*(1+INDEX(InputPriceChanges.NonAdmin,$A29,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A29,R$7)-FC.Comp.GRC!J29)","v":0},{"$f":"IF($A29=0,0,R29*(1+INDEX(InputPriceChanges.NonAdmin,$A29,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A29,S$7)-FC.Comp.GRC!K29)","v":0},{"$f":"IF($A29=0,0,S29*(1+INDEX(InputPriceChanges.NonAdmin,$A29,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A29,T$7)-FC.Comp.GRC!L29)","v":0},null,null,null,null,{"$f":"IF($A29=0,0,X29*(1+INDEX(InputPriceChanges.NonAdmin,$A29,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A29,Y$7))","v":0},{"$f":"IF($A29=0,0,Y29*(1+INDEX(InputPriceChanges.NonAdmin,$A29,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A29,Z$7))","v":0},{"$f":"IF($A29=0,0,Z29*(1+INDEX(InputPriceChanges.NonAdmin,$A29,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A29,AA$7))","v":0},{"$f":"IF($A29=0,0,AA29*(1+INDEX(InputPriceChanges.NonAdmin,$A29,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A29,AB$7))","v":0},null,null,null,null,{"$f":"IF($A29=0,0,AF29*(1+INDEX(InputPriceChanges.NonAdmin,$A29,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A29,AG$7))","v":0},{"$f":"IF($A29=0,0,AG29*(1+INDEX(InputPriceChanges.NonAdmin,$A29,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A29,AH$7))","v":0},{"$f":"IF($A29=0,0,AH29*(1+INDEX(InputPriceChanges.NonAdmin,$A29,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A29,AI$7))","v":0},{"$f":"IF($A29=0,0,AI29*(1+INDEX(InputPriceChanges.NonAdmin,$A29,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A29,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,{"$f":"IF($A29=0,0,BD29*(1+INDEX(InputPriceChanges.NonAdmin,$A29,BE$7)))","v":0},0,0,0,null,null,null,0,{"$f":"IF($A29=0,0,BL29*(1+INDEX(InputPriceChanges.NonAdmin,$A29,BM$7))*(1-$F29))","v":0},0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[22,"CP373","CP373: Protected Path PC rental 34Mbit link per km distr","BTW",0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!28:28,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!28:28,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A30=0,0,P30*(1+INDEX(InputPriceChanges.NonAdmin,$A30,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A30,Q$7)-FC.Comp.GRC!I30)","v":0},{"$f":"IF($A30=0,0,Q30*(1+INDEX(InputPriceChanges.NonAdmin,$A30,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A30,R$7)-FC.Comp.GRC!J30)","v":0},{"$f":"IF($A30=0,0,R30*(1+INDEX(InputPriceChanges.NonAdmin,$A30,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A30,S$7)-FC.Comp.GRC!K30)","v":0},{"$f":"IF($A30=0,0,S30*(1+INDEX(InputPriceChanges.NonAdmin,$A30,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A30,T$7)-FC.Comp.GRC!L30)","v":0},null,null,null,null,{"$f":"IF($A30=0,0,X30*(1+INDEX(InputPriceChanges.NonAdmin,$A30,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A30,Y$7))","v":0},{"$f":"IF($A30=0,0,Y30*(1+INDEX(InputPriceChanges.NonAdmin,$A30,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A30,Z$7))","v":0},{"$f":"IF($A30=0,0,Z30*(1+INDEX(InputPriceChanges.NonAdmin,$A30,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A30,AA$7))","v":0},{"$f":"IF($A30=0,0,AA30*(1+INDEX(InputPriceChanges.NonAdmin,$A30,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A30,AB$7))","v":0},null,null,null,null,{"$f":"IF($A30=0,0,AF30*(1+INDEX(InputPriceChanges.NonAdmin,$A30,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A30,AG$7))","v":0},{"$f":"IF($A30=0,0,AG30*(1+INDEX(InputPriceChanges.NonAdmin,$A30,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A30,AH$7))","v":0},{"$f":"IF($A30=0,0,AH30*(1+INDEX(InputPriceChanges.NonAdmin,$A30,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A30,AI$7))","v":0},{"$f":"IF($A30=0,0,AI30*(1+INDEX(InputPriceChanges.NonAdmin,$A30,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A30,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[23,"CP375","CP375: Protected Path PC rental 140Mbit link per km distr","BTW",0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!29:29,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!29:29,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A31=0,0,P31*(1+INDEX(InputPriceChanges.NonAdmin,$A31,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A31,Q$7)-FC.Comp.GRC!I31)","v":0},{"$f":"IF($A31=0,0,Q31*(1+INDEX(InputPriceChanges.NonAdmin,$A31,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A31,R$7)-FC.Comp.GRC!J31)","v":0},{"$f":"IF($A31=0,0,R31*(1+INDEX(InputPriceChanges.NonAdmin,$A31,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A31,S$7)-FC.Comp.GRC!K31)","v":0},{"$f":"IF($A31=0,0,S31*(1+INDEX(InputPriceChanges.NonAdmin,$A31,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A31,T$7)-FC.Comp.GRC!L31)","v":0},null,null,null,null,{"$f":"IF($A31=0,0,X31*(1+INDEX(InputPriceChanges.NonAdmin,$A31,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A31,Y$7))","v":0},{"$f":"IF($A31=0,0,Y31*(1+INDEX(InputPriceChanges.NonAdmin,$A31,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A31,Z$7))","v":0},{"$f":"IF($A31=0,0,Z31*(1+INDEX(InputPriceChanges.NonAdmin,$A31,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A31,AA$7))","v":0},{"$f":"IF($A31=0,0,AA31*(1+INDEX(InputPriceChanges.NonAdmin,$A31,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A31,AB$7))","v":0},null,null,null,null,{"$f":"IF($A31=0,0,AF31*(1+INDEX(InputPriceChanges.NonAdmin,$A31,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A31,AG$7))","v":0},{"$f":"IF($A31=0,0,AG31*(1+INDEX(InputPriceChanges.NonAdmin,$A31,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A31,AH$7))","v":0},{"$f":"IF($A31=0,0,AH31*(1+INDEX(InputPriceChanges.NonAdmin,$A31,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A31,AI$7))","v":0},{"$f":"IF($A31=0,0,AI31*(1+INDEX(InputPriceChanges.NonAdmin,$A31,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A31,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[24,"CP383","CP383: Protected Path PC rental 2Mbit link","BTW",0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!30:30,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!30:30,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A32=0,0,P32*(1+INDEX(InputPriceChanges.NonAdmin,$A32,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A32,Q$7)-FC.Comp.GRC!I32)","v":0},{"$f":"IF($A32=0,0,Q32*(1+INDEX(InputPriceChanges.NonAdmin,$A32,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A32,R$7)-FC.Comp.GRC!J32)","v":0},{"$f":"IF($A32=0,0,R32*(1+INDEX(InputPriceChanges.NonAdmin,$A32,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A32,S$7)-FC.Comp.GRC!K32)","v":0},{"$f":"IF($A32=0,0,S32*(1+INDEX(InputPriceChanges.NonAdmin,$A32,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A32,T$7)-FC.Comp.GRC!L32)","v":0},null,null,null,null,{"$f":"IF($A32=0,0,X32*(1+INDEX(InputPriceChanges.NonAdmin,$A32,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A32,Y$7))","v":0},{"$f":"IF($A32=0,0,Y32*(1+INDEX(InputPriceChanges.NonAdmin,$A32,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A32,Z$7))","v":0},{"$f":"IF($A32=0,0,Z32*(1+INDEX(InputPriceChanges.NonAdmin,$A32,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A32,AA$7))","v":0},{"$f":"IF($A32=0,0,AA32*(1+INDEX(InputPriceChanges.NonAdmin,$A32,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A32,AB$7))","v":0},null,null,null,null,{"$f":"IF($A32=0,0,AF32*(1+INDEX(InputPriceChanges.NonAdmin,$A32,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A32,AG$7))","v":0},{"$f":"IF($A32=0,0,AG32*(1+INDEX(InputPriceChanges.NonAdmin,$A32,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A32,AH$7))","v":0},{"$f":"IF($A32=0,0,AH32*(1+INDEX(InputPriceChanges.NonAdmin,$A32,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A32,AI$7))","v":0},{"$f":"IF($A32=0,0,AI32*(1+INDEX(InputPriceChanges.NonAdmin,$A32,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A32,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[25,"CP385","CP385: Protected Path PC rental 34Mb link","BTW",0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!31:31,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!31:31,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A33=0,0,P33*(1+INDEX(InputPriceChanges.NonAdmin,$A33,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A33,Q$7)-FC.Comp.GRC!I33)","v":0},{"$f":"IF($A33=0,0,Q33*(1+INDEX(InputPriceChanges.NonAdmin,$A33,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A33,R$7)-FC.Comp.GRC!J33)","v":0},{"$f":"IF($A33=0,0,R33*(1+INDEX(InputPriceChanges.NonAdmin,$A33,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A33,S$7)-FC.Comp.GRC!K33)","v":0},{"$f":"IF($A33=0,0,S33*(1+INDEX(InputPriceChanges.NonAdmin,$A33,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A33,T$7)-FC.Comp.GRC!L33)","v":0},null,null,null,null,{"$f":"IF($A33=0,0,X33*(1+INDEX(InputPriceChanges.NonAdmin,$A33,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A33,Y$7))","v":0},{"$f":"IF($A33=0,0,Y33*(1+INDEX(InputPriceChanges.NonAdmin,$A33,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A33,Z$7))","v":0},{"$f":"IF($A33=0,0,Z33*(1+INDEX(InputPriceChanges.NonAdmin,$A33,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A33,AA$7))","v":0},{"$f":"IF($A33=0,0,AA33*(1+INDEX(InputPriceChanges.NonAdmin,$A33,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A33,AB$7))","v":0},null,null,null,null,{"$f":"IF($A33=0,0,AF33*(1+INDEX(InputPriceChanges.NonAdmin,$A33,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A33,AG$7))","v":0},{"$f":"IF($A33=0,0,AG33*(1+INDEX(InputPriceChanges.NonAdmin,$A33,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A33,AH$7))","v":0},{"$f":"IF($A33=0,0,AH33*(1+INDEX(InputPriceChanges.NonAdmin,$A33,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A33,AI$7))","v":0},{"$f":"IF($A33=0,0,AI33*(1+INDEX(InputPriceChanges.NonAdmin,$A33,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A33,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[26,"CP388","CP388: Protected Path PC rental 140Mbit link","BTW",0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!32:32,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!32:32,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A34=0,0,P34*(1+INDEX(InputPriceChanges.NonAdmin,$A34,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A34,Q$7)-FC.Comp.GRC!I34)","v":0},{"$f":"IF($A34=0,0,Q34*(1+INDEX(InputPriceChanges.NonAdmin,$A34,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A34,R$7)-FC.Comp.GRC!J34)","v":0},{"$f":"IF($A34=0,0,R34*(1+INDEX(InputPriceChanges.NonAdmin,$A34,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A34,S$7)-FC.Comp.GRC!K34)","v":0},{"$f":"IF($A34=0,0,S34*(1+INDEX(InputPriceChanges.NonAdmin,$A34,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A34,T$7)-FC.Comp.GRC!L34)","v":0},null,null,null,null,{"$f":"IF($A34=0,0,X34*(1+INDEX(InputPriceChanges.NonAdmin,$A34,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A34,Y$7))","v":0},{"$f":"IF($A34=0,0,Y34*(1+INDEX(InputPriceChanges.NonAdmin,$A34,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A34,Z$7))","v":0},{"$f":"IF($A34=0,0,Z34*(1+INDEX(InputPriceChanges.NonAdmin,$A34,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A34,AA$7))","v":0},{"$f":"IF($A34=0,0,AA34*(1+INDEX(InputPriceChanges.NonAdmin,$A34,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A34,AB$7))","v":0},null,null,null,null,{"$f":"IF($A34=0,0,AF34*(1+INDEX(InputPriceChanges.NonAdmin,$A34,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A34,AG$7))","v":0},{"$f":"IF($A34=0,0,AG34*(1+INDEX(InputPriceChanges.NonAdmin,$A34,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A34,AH$7))","v":0},{"$f":"IF($A34=0,0,AH34*(1+INDEX(InputPriceChanges.NonAdmin,$A34,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A34,AI$7))","v":0},{"$f":"IF($A34=0,0,AI34*(1+INDEX(InputPriceChanges.NonAdmin,$A34,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A34,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[27,"CP434","CP434: Protected Path PC rental 34Mbit link local end","BTW",0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!33:33,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!33:33,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A35=0,0,P35*(1+INDEX(InputPriceChanges.NonAdmin,$A35,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A35,Q$7)-FC.Comp.GRC!I35)","v":0},{"$f":"IF($A35=0,0,Q35*(1+INDEX(InputPriceChanges.NonAdmin,$A35,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A35,R$7)-FC.Comp.GRC!J35)","v":0},{"$f":"IF($A35=0,0,R35*(1+INDEX(InputPriceChanges.NonAdmin,$A35,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A35,S$7)-FC.Comp.GRC!K35)","v":0},{"$f":"IF($A35=0,0,S35*(1+INDEX(InputPriceChanges.NonAdmin,$A35,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A35,T$7)-FC.Comp.GRC!L35)","v":0},null,null,null,null,{"$f":"IF($A35=0,0,X35*(1+INDEX(InputPriceChanges.NonAdmin,$A35,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A35,Y$7))","v":0},{"$f":"IF($A35=0,0,Y35*(1+INDEX(InputPriceChanges.NonAdmin,$A35,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A35,Z$7))","v":0},{"$f":"IF($A35=0,0,Z35*(1+INDEX(InputPriceChanges.NonAdmin,$A35,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A35,AA$7))","v":0},{"$f":"IF($A35=0,0,AA35*(1+INDEX(InputPriceChanges.NonAdmin,$A35,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A35,AB$7))","v":0},null,null,null,null,{"$f":"IF($A35=0,0,AF35*(1+INDEX(InputPriceChanges.NonAdmin,$A35,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A35,AG$7))","v":0},{"$f":"IF($A35=0,0,AG35*(1+INDEX(InputPriceChanges.NonAdmin,$A35,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A35,AH$7))","v":0},{"$f":"IF($A35=0,0,AH35*(1+INDEX(InputPriceChanges.NonAdmin,$A35,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A35,AI$7))","v":0},{"$f":"IF($A35=0,0,AI35*(1+INDEX(InputPriceChanges.NonAdmin,$A35,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A35,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[28,"CP436","CP436: Protected Path PC rental 140Mbit link local end","BTW",0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!34:34,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!34:34,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A36=0,0,P36*(1+INDEX(InputPriceChanges.NonAdmin,$A36,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A36,Q$7)-FC.Comp.GRC!I36)","v":0},{"$f":"IF($A36=0,0,Q36*(1+INDEX(InputPriceChanges.NonAdmin,$A36,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A36,R$7)-FC.Comp.GRC!J36)","v":0},{"$f":"IF($A36=0,0,R36*(1+INDEX(InputPriceChanges.NonAdmin,$A36,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A36,S$7)-FC.Comp.GRC!K36)","v":0},{"$f":"IF($A36=0,0,S36*(1+INDEX(InputPriceChanges.NonAdmin,$A36,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A36,T$7)-FC.Comp.GRC!L36)","v":0},null,null,null,null,{"$f":"IF($A36=0,0,X36*(1+INDEX(InputPriceChanges.NonAdmin,$A36,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A36,Y$7))","v":0},{"$f":"IF($A36=0,0,Y36*(1+INDEX(InputPriceChanges.NonAdmin,$A36,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A36,Z$7))","v":0},{"$f":"IF($A36=0,0,Z36*(1+INDEX(InputPriceChanges.NonAdmin,$A36,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A36,AA$7))","v":0},{"$f":"IF($A36=0,0,AA36*(1+INDEX(InputPriceChanges.NonAdmin,$A36,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A36,AB$7))","v":0},null,null,null,null,{"$f":"IF($A36=0,0,AF36*(1+INDEX(InputPriceChanges.NonAdmin,$A36,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A36,AG$7))","v":0},{"$f":"IF($A36=0,0,AG36*(1+INDEX(InputPriceChanges.NonAdmin,$A36,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A36,AH$7))","v":0},{"$f":"IF($A36=0,0,AH36*(1+INDEX(InputPriceChanges.NonAdmin,$A36,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A36,AI$7))","v":0},{"$f":"IF($A36=0,0,AI36*(1+INDEX(InputPriceChanges.NonAdmin,$A36,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A36,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[29,"CP439","CP439: Protected Path PC rental 2Mbit local end fibre","BTW",0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!35:35,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!35:35,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A37=0,0,P37*(1+INDEX(InputPriceChanges.NonAdmin,$A37,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A37,Q$7)-FC.Comp.GRC!I37)","v":0},{"$f":"IF($A37=0,0,Q37*(1+INDEX(InputPriceChanges.NonAdmin,$A37,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A37,R$7)-FC.Comp.GRC!J37)","v":0},{"$f":"IF($A37=0,0,R37*(1+INDEX(InputPriceChanges.NonAdmin,$A37,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A37,S$7)-FC.Comp.GRC!K37)","v":0},{"$f":"IF($A37=0,0,S37*(1+INDEX(InputPriceChanges.NonAdmin,$A37,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A37,T$7)-FC.Comp.GRC!L37)","v":0},null,null,null,null,{"$f":"IF($A37=0,0,X37*(1+INDEX(InputPriceChanges.NonAdmin,$A37,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A37,Y$7))","v":0},{"$f":"IF($A37=0,0,Y37*(1+INDEX(InputPriceChanges.NonAdmin,$A37,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A37,Z$7))","v":0},{"$f":"IF($A37=0,0,Z37*(1+INDEX(InputPriceChanges.NonAdmin,$A37,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A37,AA$7))","v":0},{"$f":"IF($A37=0,0,AA37*(1+INDEX(InputPriceChanges.NonAdmin,$A37,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A37,AB$7))","v":0},null,null,null,null,{"$f":"IF($A37=0,0,AF37*(1+INDEX(InputPriceChanges.NonAdmin,$A37,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A37,AG$7))","v":0},{"$f":"IF($A37=0,0,AG37*(1+INDEX(InputPriceChanges.NonAdmin,$A37,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A37,AH$7))","v":0},{"$f":"IF($A37=0,0,AH37*(1+INDEX(InputPriceChanges.NonAdmin,$A37,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A37,AI$7))","v":0},{"$f":"IF($A37=0,0,AI37*(1+INDEX(InputPriceChanges.NonAdmin,$A37,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A37,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[30,"CR371","CR371: PC rental 2Mbit link per km distribution","BTW",0.57658772372090428,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!36:36,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.74700930666757381},0.7497069358745263,0.75452605623848501,0.76106551380683796,0.76826629437961824,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!36:36,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":31.387451094244526},{"$f":"IF($A38=0,0,P38*(1+INDEX(InputPriceChanges.NonAdmin,$A38,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A38,Q$7)-FC.Comp.GRC!I38)","v":31.500798684492558},{"$f":"IF($A38=0,0,Q38*(1+INDEX(InputPriceChanges.NonAdmin,$A38,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A38,R$7)-FC.Comp.GRC!J38)","v":31.703285994076165},{"$f":"IF($A38=0,0,R38*(1+INDEX(InputPriceChanges.NonAdmin,$A38,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A38,S$7)-FC.Comp.GRC!K38)","v":31.978057543476563},{"$f":"IF($A38=0,0,S38*(1+INDEX(InputPriceChanges.NonAdmin,$A38,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A38,T$7)-FC.Comp.GRC!L38)","v":32.280616221194755},null,null,null,null,{"$f":"IF($A38=0,0,X38*(1+INDEX(InputPriceChanges.NonAdmin,$A38,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A38,Y$7))","v":3.5820417724124143},{"$f":"IF($A38=0,0,Y38*(1+INDEX(InputPriceChanges.NonAdmin,$A38,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A38,Z$7))","v":-3.2531359462812217},{"$f":"IF($A38=0,0,Z38*(1+INDEX(InputPriceChanges.NonAdmin,$A38,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A38,AA$7))","v":-6.8432815747516802},{"$f":"IF($A38=0,0,AA38*(1+INDEX(InputPriceChanges.NonAdmin,$A38,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A38,AB$7))","v":-7.0571577247171051},null,null,null,null,{"$f":"IF($A38=0,0,AF38*(1+INDEX(InputPriceChanges.NonAdmin,$A38,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A38,AG$7))","v":3.5820417724124143},{"$f":"IF($A38=0,0,AG38*(1+INDEX(InputPriceChanges.NonAdmin,$A38,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A38,AH$7))","v":0.86198972197277524},{"$f":"IF($A38=0,0,AH38*(1+INDEX(InputPriceChanges.NonAdmin,$A38,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A38,AI$7))","v":-0.75202007071088672},{"$f":"IF($A38=0,0,AI38*(1+INDEX(InputPriceChanges.NonAdmin,$A38,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A38,AJ$7))","v":-0.90826407639135387},null,null,null,31.387451094244526,35.082840456904975,28.450150047794942,25.134775968724881,25.223458496477651,null,null,"£",28.773273744660095,26.863043197919687,31.726855861628625,36.64035653245768,37.244164344904618,null,null,null,0.3162929109377865,0.31743512026085924,0.31947559498382594,0.3222444815984728,0.32529338049177997,null,null,null,0.3162929109377865,0.31743512026085924,0.31947559498382594,0.3222444815984728,0.32529338049177997,null,null,null,13.289832114412869,13.33782487561054,13.423560488278964,13.539902135467319,13.668009193907972,null,null,null,0.57658772372090428,0.61981912804368156,0.52817259431925667,0.46130802389824466,0.45812311203015038]
[31,"CR373","CR373: PC rental 34Mbit link per km distribution","BTW",0.54992213821562441,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!37:37,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.4633293702828992E-3},4.4854513382147276E-3,4.5250236091202711E-3,4.5788502047579846E-3,4.6383098822220881E-3,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!37:37,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.19656929766982617},{"$f":"IF($A39=0,0,P39*(1+INDEX(InputPriceChanges.NonAdmin,$A39,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A39,Q$7)-FC.Comp.GRC!I39)","v":0.19754357031221428},{"$f":"IF($A39=0,0,Q39*(1+INDEX(InputPriceChanges.NonAdmin,$A39,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A39,R$7)-FC.Comp.GRC!J39)","v":0.19928637100061825},{"$f":"IF($A39=0,0,R39*(1+INDEX(InputPriceChanges.NonAdmin,$A39,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A39,S$7)-FC.Comp.GRC!K39)","v":0.20165694579415908},{"$f":"IF($A39=0,0,S39*(1+INDEX(InputPriceChanges.NonAdmin,$A39,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A39,T$7)-FC.Comp.GRC!L39)","v":0.20427560690319846},null,null,null,null,{"$f":"IF($A39=0,0,X39*(1+INDEX(InputPriceChanges.NonAdmin,$A39,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A39,Y$7))","v":-5.1359206254132199E-2},{"$f":"IF($A39=0,0,Y39*(1+INDEX(InputPriceChanges.NonAdmin,$A39,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A39,Z$7))","v":-7.0880106366758122E-2},{"$f":"IF($A39=0,0,Z39*(1+INDEX(InputPriceChanges.NonAdmin,$A39,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A39,AA$7))","v":-7.4612228742168912E-2},{"$f":"IF($A39=0,0,AA39*(1+INDEX(InputPriceChanges.NonAdmin,$A39,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A39,AB$7))","v":-8.4554778926194701E-2},null,null,null,null,{"$f":"IF($A39=0,0,AF39*(1+INDEX(InputPriceChanges.NonAdmin,$A39,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A39,AG$7))","v":-1.8700174842434761E-2},{"$f":"IF($A39=0,0,AG39*(1+INDEX(InputPriceChanges.NonAdmin,$A39,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A39,AH$7))","v":-2.7531689514041318E-2},{"$f":"IF($A39=0,0,AH39*(1+INDEX(InputPriceChanges.NonAdmin,$A39,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A39,AI$7))","v":-3.0748168678052412E-2},{"$f":"IF($A39=0,0,AI39*(1+INDEX(InputPriceChanges.NonAdmin,$A39,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A39,AJ$7))","v":-3.68835397159962E-2},null,null,null,0.19656929766982617,0.14618436405808208,0.12840626463386012,0.12704471705199016,0.11972082797700376,null,null,"£",8.6155957729574499,12.152742188963456,15.932736374553286,17.018950289460598,21.218307944830656,null,null,null,2.0088457394163307E-3,2.0188023474415505E-3,2.0366129505166694E-3,2.0608391095884239E-3,2.0876005940838561E-3,null,null,null,2.0088457394163307E-3,2.0188023474415505E-3,2.0366129505166694E-3,2.0608391095884239E-3,2.0876005940838561E-3,null,null,null,8.8471489187691807E-2,8.8909987735372856E-2,8.969438374272605E-2,9.0761326977002843E-2,9.1939928369697194E-2,null,null,null,0.54992213821562441,0.39179550215064674,0.30147969027459687,0.28559542590141052,0.23204733943740166]
[32,"CR375","CR375: PC rental 140Mbit link per km distribution","BTW",0.6515718093045304,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!38:38,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.4781851412983421E-2},3.4893304515312661E-2,3.5092326736607976E-2,3.5362201871405631E-2,3.5659081266618015E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!38:38,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.7329253994188518},{"$f":"IF($A40=0,0,P40*(1+INDEX(InputPriceChanges.NonAdmin,$A40,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A40,Q$7)-FC.Comp.GRC!I40)","v":1.7384782927820346},{"$f":"IF($A40=0,0,Q40*(1+INDEX(InputPriceChanges.NonAdmin,$A40,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A40,R$7)-FC.Comp.GRC!J40)","v":1.7483941152101263},{"$f":"IF($A40=0,0,R40*(1+INDEX(InputPriceChanges.NonAdmin,$A40,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A40,S$7)-FC.Comp.GRC!K40)","v":1.7618400203808864},{"$f":"IF($A40=0,0,S40*(1+INDEX(InputPriceChanges.NonAdmin,$A40,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A40,T$7)-FC.Comp.GRC!L40)","v":1.7766313504460709},null,null,null,null,{"$f":"IF($A40=0,0,X40*(1+INDEX(InputPriceChanges.NonAdmin,$A40,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A40,Y$7))","v":-0.63361610202522667},{"$f":"IF($A40=0,0,Y40*(1+INDEX(InputPriceChanges.NonAdmin,$A40,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A40,Z$7))","v":-0.68624214254236182},{"$f":"IF($A40=0,0,Z40*(1+INDEX(InputPriceChanges.NonAdmin,$A40,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A40,AA$7))","v":-0.74677664861917215},{"$f":"IF($A40=0,0,AA40*(1+INDEX(InputPriceChanges.NonAdmin,$A40,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A40,AB$7))","v":-0.86404912855985627},null,null,null,null,{"$f":"IF($A40=0,0,AF40*(1+INDEX(InputPriceChanges.NonAdmin,$A40,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A40,AG$7))","v":-0.22813944945174452},{"$f":"IF($A40=0,0,AG40*(1+INDEX(InputPriceChanges.NonAdmin,$A40,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A40,AH$7))","v":-0.26878578368674377},{"$f":"IF($A40=0,0,AH40*(1+INDEX(InputPriceChanges.NonAdmin,$A40,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A40,AI$7))","v":-0.31193789530773636},{"$f":"IF($A40=0,0,AI40*(1+INDEX(InputPriceChanges.NonAdmin,$A40,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A40,AJ$7))","v":-0.37048380450906082},null,null,null,1.7329253994188518,1.1048621907568079,1.0621519726677646,1.0150633717617144,0.91258222188621463,null,null,"£",223.06811104560319,322.76462456505658,343.86182804642772,373.87885808293066,463.23521225531158,null,null,null,1.2118977556864476E-2,1.215781095965645E-2,1.2227155912130571E-2,1.2321188017061814E-2,1.2424629167590429E-2,null,null,null,1.2118977556864476E-2,1.215781095965645E-2,1.2227155912130571E-2,1.2321188017061814E-2,1.2424629167590429E-2,null,null,null,0.60380006152973453,0.60573484611739314,0.60918979818527064,0.61387473059618147,0.61902844696877324,null,null,null,0.6515718093045304,0.45175529474632742,0.42645702887959341,0.39523506839700223,0.3216737822381589]
[33,"CR383","CR383: PC rental 2Mb link","BTW",0.82238489961838279,{"$f":"IF(A41=0,0,INDEX($B$4:$B$6,MATCH(D41,$A$4:$A$6,0)))","v":0},null,{"$f":"INDEX(ModelStartValues_NonAdmin!39:39,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.21925425698972961},0.21925431351223645,0.21925441412232458,0.21925454977643824,0.21925469786560392,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!39:39,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":9.0848330972521403},{"$f":"IF($A41=0,0,P41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A41,Q$7)-FC.Comp.GRC!I41)","v":9.0848354392707069},{"$f":"IF($A41=0,0,Q41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A41,R$7)-FC.Comp.GRC!J41)","v":9.084839608064831},{"$f":"IF($A41=0,0,R41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A41,S$7)-FC.Comp.GRC!K41)","v":9.0848452289134229},{"$f":"IF($A41=0,0,S41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A41,T$7)-FC.Comp.GRC!L41)","v":9.0848513650102642},null,null,null,null,{"$f":"IF($A41=0,0,X41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A41,Y$7))","v":-0.9180930871312567},{"$f":"IF($A41=0,0,Y41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A41,Z$7))","v":-2.7039272301069972},{"$f":"IF($A41=0,0,Z41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A41,AA$7))","v":-3.4731025875735977},{"$f":"IF($A41=0,0,AA41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A41,AB$7))","v":-4.0937113668816387},null,null,null,null,{"$f":"IF($A41=0,0,AF41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A41,AG$7))","v":-0.35884828247580514},{"$f":"IF($A41=0,0,AG41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A41,AH$7))","v":-0.85903334314380708},{"$f":"IF($A41=0,0,AH41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A41,AI$7))","v":-1.1631834413689275},{"$f":"IF($A41=0,0,AI41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A41,AJ$7))","v":-1.4331459692018496},null,null,null,{"$f":"P41+X41","v":9.0848330972521403},{"$f":"Q41+Y41","v":8.1667423521394511},{"$f":"R41+Z41","v":6.3809123779578343},{"$f":"S41+AA41","v":5.6117426413398253},{"$f":"T41+AB41","v":4.9911399981286255},null,null,"£",{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,AV$7)=0,0,AN41*million/INDEX(FC.CompVolumes,$A41,AV$7)))","v":109.35074917908851},{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,AW$7)=0,0,AO41*million/INDEX(FC.CompVolumes,$A41,AW$7)))","v":112.07184375840646},{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,AX$7)=0,0,AP41*million/INDEX(FC.CompVolumes,$A41,AX$7)))","v":120.36682373997098},{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,AY$7)=0,0,AQ41*million/INDEX(FC.CompVolumes,$A41,AY$7)))","v":126.22272456811157},{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,AZ$7)=0,0,AR41*million/INDEX(FC.CompVolumes,$A41,AZ$7)))","v":132.89170915515302},null,null,null,3.894286686432772E-2,3.8942876903578443E-2,3.8942894773449345E-2,3.8942918867668361E-2,3.8942945170540387E-2,null,null,null,3.894286686432772E-2,3.8942876903578443E-2,3.8942894773449345E-2,3.8942918867668361E-2,3.8942945170540387E-2,null,null,null,1.6136035425186772,{"$f":"IF($A41=0,0,BT41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,BU$7))-BE41+BM41)","v":1.61360395849654},{"$f":"IF($A41=0,0,BU41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,BV$7))-BF41+BN41)","v":1.6136046989373269},{"$f":"IF($A41=0,0,BV41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,BW$7))-BG41+BO41)","v":1.6136056972849138},{"$f":"IF($A41=0,0,BW41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,BX$7))-BH41+BP41)","v":1.6136067871483701},null,null,null,0.82238489961838279,0.80241767293248545,0.74712006632290573,0.71245907012947773,0.67670576506502023]
[34,"CR385","CR385: PC rental 34Mb link","BTW",0.77066073730400919,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!40:40,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.1523370668963507E-3},3.1523370769588354E-3,3.1523370948700583E-3,3.152337119020022E-3,3.1523371453837327E-3,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!40:40,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.24145533014924248},{"$f":"IF($A42=0,0,P42*(1+INDEX(InputPriceChanges.NonAdmin,$A42,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A42,Q$7)-FC.Comp.GRC!I42)","v":0.24145533091998511},{"$f":"IF($A42=0,0,Q42*(1+INDEX(InputPriceChanges.NonAdmin,$A42,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A42,R$7)-FC.Comp.GRC!J42)","v":0.24145533229190702},{"$f":"IF($A42=0,0,R42*(1+INDEX(InputPriceChanges.NonAdmin,$A42,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A42,S$7)-FC.Comp.GRC!K42)","v":0.24145533414168938},{"$f":"IF($A42=0,0,S42*(1+INDEX(InputPriceChanges.NonAdmin,$A42,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A42,T$7)-FC.Comp.GRC!L42)","v":0.24145533616103515},null,null,null,null,{"$f":"IF($A42=0,0,X42*(1+INDEX(InputPriceChanges.NonAdmin,$A42,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A42,Y$7))","v":-6.9952681312594231E-2},{"$f":"IF($A42=0,0,Y42*(1+INDEX(InputPriceChanges.NonAdmin,$A42,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A42,Z$7))","v":-9.9786661877263427E-2},{"$f":"IF($A42=0,0,Z42*(1+INDEX(InputPriceChanges.NonAdmin,$A42,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A42,AA$7))","v":-0.12994021070796427},{"$f":"IF($A42=0,0,AA42*(1+INDEX(InputPriceChanges.NonAdmin,$A42,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A42,AB$7))","v":-0.14727693697416086},null,null,null,null,{"$f":"IF($A42=0,0,AF42*(1+INDEX(InputPriceChanges.NonAdmin,$A42,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A42,AG$7))","v":-1.3819614776021753E-2},{"$f":"IF($A42=0,0,AG42*(1+INDEX(InputPriceChanges.NonAdmin,$A42,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A42,AH$7))","v":-2.0848674053734396E-2},{"$f":"IF($A42=0,0,AH42*(1+INDEX(InputPriceChanges.NonAdmin,$A42,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A42,AI$7))","v":-2.7462522417363199E-2},{"$f":"IF($A42=0,0,AI42*(1+INDEX(InputPriceChanges.NonAdmin,$A42,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A42,AJ$7))","v":-3.2129315831575439E-2},null,null,null,0.24145533014924248,0.17150264960739087,0.14166867041464359,0.11151512343372511,9.417839918687429E-2,null,null,"£",192.87418135064263,219.51956331402172,244.02434465059918,295.25631796619376,360.76216582347888,null,null,null,7.2295465869125133E-4,7.2295466099897413E-4,7.2295466510672083E-4,7.2295467064525574E-4,7.2295467669148978E-4,null,null,null,7.2295465869125133E-4,7.2295466099897413E-4,7.2295466510672083E-4,7.2295467064525574E-4,7.2295467669148978E-4,null,null,null,5.5375187390444308E-2,5.5375187567205851E-2,5.5375187881841405E-2,5.5375188306069127E-2,5.5375188769184396E-2,null,null,null,0.77066073730400919,0.67711759734340871,0.60912184945502579,0.50342889286241677,0.41201815652753127]
[35,"CR388","CR388: PC rental 140Mb link","BTW",0.81218376735095432,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!41:41,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.0972575293908315E-3},4.0972575375951238E-3,4.0972575521987641E-3,4.0972575718890647E-3,4.0972575933843096E-3,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!41:41,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.20652536622077811},{"$f":"IF($A43=0,0,P43*(1+INDEX(InputPriceChanges.NonAdmin,$A43,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A43,Q$7)-FC.Comp.GRC!I43)","v":0.20652536663432167},{"$f":"IF($A43=0,0,Q43*(1+INDEX(InputPriceChanges.NonAdmin,$A43,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A43,R$7)-FC.Comp.GRC!J43)","v":0.2065253673704292},{"$f":"IF($A43=0,0,R43*(1+INDEX(InputPriceChanges.NonAdmin,$A43,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A43,S$7)-FC.Comp.GRC!K43)","v":0.20652536836293373},{"$f":"IF($A43=0,0,S43*(1+INDEX(InputPriceChanges.NonAdmin,$A43,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A43,T$7)-FC.Comp.GRC!L43)","v":0.20652536944641783},null,null,null,null,{"$f":"IF($A43=0,0,X43*(1+INDEX(InputPriceChanges.NonAdmin,$A43,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A43,Y$7))","v":-8.2259040053974775E-2},{"$f":"IF($A43=0,0,Y43*(1+INDEX(InputPriceChanges.NonAdmin,$A43,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A43,Z$7))","v":-0.10221124571770229},{"$f":"IF($A43=0,0,Z43*(1+INDEX(InputPriceChanges.NonAdmin,$A43,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A43,AA$7))","v":-0.11287973615222541},{"$f":"IF($A43=0,0,AA43*(1+INDEX(InputPriceChanges.NonAdmin,$A43,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A43,AB$7))","v":-9.8793020277580343E-2},null,null,null,null,{"$f":"IF($A43=0,0,AF43*(1+INDEX(InputPriceChanges.NonAdmin,$A43,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A43,AG$7))","v":-2.2315259396375159E-2},{"$f":"IF($A43=0,0,AG43*(1+INDEX(InputPriceChanges.NonAdmin,$A43,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A43,AH$7))","v":-2.9763567302842082E-2},{"$f":"IF($A43=0,0,AH43*(1+INDEX(InputPriceChanges.NonAdmin,$A43,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A43,AI$7))","v":-3.5083343373405684E-2},{"$f":"IF($A43=0,0,AI43*(1+INDEX(InputPriceChanges.NonAdmin,$A43,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A43,AJ$7))","v":-2.0996627090621153E-2},null,null,null,0.20652536622077811,0.12426632658034689,0.10431412165272691,9.3645632210708318E-2,0.10773234916883749,null,null,"£",480.3549138386727,567.17638519721447,621.08436766399984,665.9988512793451,609.63395626621241,null,null,null,7.6953147336312252E-4,7.6953147490402176E-4,7.6953147764682243E-4,7.6953148134498053E-4,7.6953148538213656E-4,null,null,null,7.6953147336312252E-4,7.6953147490402176E-4,7.6953147764682243E-4,7.6953148134498053E-4,7.6953148538213656E-4,null,null,null,3.8788816230051024E-2,3.8788816307721213E-2,3.8788816445974157E-2,3.8788816632382615E-2,3.8788816835878516E-2,null,null,null,0.81218376735095432,0.68785738361195115,0.62815373574149092,0.58579150231902499,0.63995200016395337]
[36,"CR391","CR391: PC rental 64Kbit link per km transmission","BTW",0.58743385813557059,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!42:42,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.81200424088378231},0.81499991858875509,0.82035189705596656,0.82761543514458924,0.83561500550914503,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!42:42,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":28.294533419863917},{"$f":"IF($A44=0,0,P44*(1+INDEX(InputPriceChanges.NonAdmin,$A44,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A44,Q$7)-FC.Comp.GRC!I44)","v":28.398918715741484},{"$f":"IF($A44=0,0,Q44*(1+INDEX(InputPriceChanges.NonAdmin,$A44,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A44,R$7)-FC.Comp.GRC!J44)","v":28.585410024503727},{"$f":"IF($A44=0,0,R44*(1+INDEX(InputPriceChanges.NonAdmin,$A44,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A44,S$7)-FC.Comp.GRC!K44)","v":28.838510206556105},{"$f":"IF($A44=0,0,S44*(1+INDEX(InputPriceChanges.NonAdmin,$A44,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A44,T$7)-FC.Comp.GRC!L44)","v":29.117257655926721},null,null,null,null,{"$f":"IF($A44=0,0,X44*(1+INDEX(InputPriceChanges.NonAdmin,$A44,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A44,Y$7))","v":-3.8220710414093366},{"$f":"IF($A44=0,0,Y44*(1+INDEX(InputPriceChanges.NonAdmin,$A44,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A44,Z$7))","v":-6.4726360969259993},{"$f":"IF($A44=0,0,Z44*(1+INDEX(InputPriceChanges.NonAdmin,$A44,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A44,AA$7))","v":-6.8667169850351168},{"$f":"IF($A44=0,0,AA44*(1+INDEX(InputPriceChanges.NonAdmin,$A44,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A44,AB$7))","v":-11.552202059956972},null,null,null,null,{"$f":"IF($A44=0,0,AF44*(1+INDEX(InputPriceChanges.NonAdmin,$A44,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A44,AG$7))","v":-1.5962932217102384},{"$f":"IF($A44=0,0,AG44*(1+INDEX(InputPriceChanges.NonAdmin,$A44,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A44,AH$7))","v":-2.8551876696828353},{"$f":"IF($A44=0,0,AH44*(1+INDEX(InputPriceChanges.NonAdmin,$A44,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A44,AI$7))","v":-3.2172390415206973},{"$f":"IF($A44=0,0,AI44*(1+INDEX(InputPriceChanges.NonAdmin,$A44,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A44,AJ$7))","v":-4.8583355475798351},null,null,null,28.294533419863917,24.576847674332146,22.112773927577727,21.97179322152099,17.565055595969749,null,null,"£",9.9504594614086237,11.211728174458347,12.654142189673532,12.993792763654964,19.029601856870077,null,null,null,0.33500545683897687,0.33624137203198678,0.33844941713954574,0.34144610702505412,0.34474645890693195,null,null,null,0.33500545683897687,0.33624137203198678,0.33844941713954574,0.34144610702505412,0.34474645890693195,null,null,null,11.673366488887416,11.716432327675001,11.793372327422286,11.89779289303682,12.012794652778206,null,null,null,0.58743385813557059,0.52327359135193141,0.46667151004902652,0.45849695684450831,0.3160969752048774]
[37,"CE103","CE103: Tisbo  Excess Construction","BTW",0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!43:43,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!43:43,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A45=0,0,P45*(1+INDEX(InputPriceChanges.NonAdmin,$A45,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A45,Q$7)-FC.Comp.GRC!I45)","v":0},{"$f":"IF($A45=0,0,Q45*(1+INDEX(InputPriceChanges.NonAdmin,$A45,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A45,R$7)-FC.Comp.GRC!J45)","v":0},{"$f":"IF($A45=0,0,R45*(1+INDEX(InputPriceChanges.NonAdmin,$A45,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A45,S$7)-FC.Comp.GRC!K45)","v":0},{"$f":"IF($A45=0,0,S45*(1+INDEX(InputPriceChanges.NonAdmin,$A45,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A45,T$7)-FC.Comp.GRC!L45)","v":0},null,null,null,null,{"$f":"IF($A45=0,0,X45*(1+INDEX(InputPriceChanges.NonAdmin,$A45,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A45,Y$7))","v":0},{"$f":"IF($A45=0,0,Y45*(1+INDEX(InputPriceChanges.NonAdmin,$A45,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A45,Z$7))","v":0},{"$f":"IF($A45=0,0,Z45*(1+INDEX(InputPriceChanges.NonAdmin,$A45,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A45,AA$7))","v":0},{"$f":"IF($A45=0,0,AA45*(1+INDEX(InputPriceChanges.NonAdmin,$A45,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A45,AB$7))","v":0},null,null,null,null,{"$f":"IF($A45=0,0,AF45*(1+INDEX(InputPriceChanges.NonAdmin,$A45,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A45,AG$7))","v":0},{"$f":"IF($A45=0,0,AG45*(1+INDEX(InputPriceChanges.NonAdmin,$A45,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A45,AH$7))","v":0},{"$f":"IF($A45=0,0,AH45*(1+INDEX(InputPriceChanges.NonAdmin,$A45,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A45,AI$7))","v":0},{"$f":"IF($A45=0,0,AI45*(1+INDEX(InputPriceChanges.NonAdmin,$A45,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A45,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[38,"CL175","CL175: Local exchanges general frames capital","BTW",0.22341490141820303,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!44:44,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":7.952709814634534E-3},7.9527098141225355E-3,7.9527098132111777E-3,7.9527098119823794E-3,7.952709810640942E-3,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!44:44,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.16683783245177111},{"$f":"IF($A46=0,0,P46*(1+INDEX(InputPriceChanges.NonAdmin,$A46,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A46,Q$7)-FC.Comp.GRC!I46)","v":0.16683783244103001},{"$f":"IF($A46=0,0,Q46*(1+INDEX(InputPriceChanges.NonAdmin,$A46,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A46,R$7)-FC.Comp.GRC!J46)","v":0.16683783242191089},{"$f":"IF($A46=0,0,R46*(1+INDEX(InputPriceChanges.NonAdmin,$A46,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A46,S$7)-FC.Comp.GRC!K46)","v":0.16683783239613226},{"$f":"IF($A46=0,0,S46*(1+INDEX(InputPriceChanges.NonAdmin,$A46,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A46,T$7)-FC.Comp.GRC!L46)","v":0.1668378323679906},null,null,null,null,{"$f":"IF($A46=0,0,X46*(1+INDEX(InputPriceChanges.NonAdmin,$A46,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A46,Y$7))","v":-5.127675326971462E-3},{"$f":"IF($A46=0,0,Y46*(1+INDEX(InputPriceChanges.NonAdmin,$A46,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A46,Z$7))","v":-1.5955218509273526E-2},{"$f":"IF($A46=0,0,Z46*(1+INDEX(InputPriceChanges.NonAdmin,$A46,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A46,AA$7))","v":-2.1920013217938988E-2},{"$f":"IF($A46=0,0,AA46*(1+INDEX(InputPriceChanges.NonAdmin,$A46,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A46,AB$7))","v":-2.5623813673823593E-2},null,null,null,null,{"$f":"IF($A46=0,0,AF46*(1+INDEX(InputPriceChanges.NonAdmin,$A46,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A46,AG$7))","v":-5.127675326971462E-3},{"$f":"IF($A46=0,0,AG46*(1+INDEX(InputPriceChanges.NonAdmin,$A46,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A46,AH$7))","v":-1.3798041568589541E-2},{"$f":"IF($A46=0,0,AH46*(1+INDEX(InputPriceChanges.NonAdmin,$A46,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A46,AI$7))","v":-1.9762836277588312E-2},{"$f":"IF($A46=0,0,AI46*(1+INDEX(InputPriceChanges.NonAdmin,$A46,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A46,AJ$7))","v":-2.3466636733836782E-2},null,null,null,0.16683783245177111,0.16171015711405856,0.15088261391263735,0.14491781917819327,0.141214018694167,null,null,"£",3.3972970369111564,3.8181311948149097,5.3718181043777893,7.1638197019589001,9.2000129881261881,null,null,null,6.1759559353903844E-3,6.1759559349927736E-3,6.1759559342850273E-3,6.1759559333307611E-3,6.1759559322890206E-3,null,null,null,6.1759559353903844E-3,6.1759559349927736E-3,6.1759559342850273E-3,6.1759559333307611E-3,6.1759559322890206E-3,null,null,null,0.12956377456173201,0.12956377455339066,0.12956377453854304,0.12956377451852374,0.12956377449666934,null,null,null,0.22341490141820303,0.1987901263245585,0.14129420760458294,0.10595001185320037,8.2500620726112708E-2]
[39,"CO417","CO417: 64Kbit PC link connection cct provision","BTW",0.78044161158108594,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!45:45,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.7676664824022209E-3},5.7676665840988824E-3,5.7676667651189433E-3,5.7676670091909429E-3,5.7676672756362211E-3,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!45:45,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":9.7782256236465706E-2},{"$f":"IF($A47=0,0,P47*(1+INDEX(InputPriceChanges.NonAdmin,$A47,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A47,Q$7)-FC.Comp.GRC!I47)","v":9.7782257960582208E-2},{"$f":"IF($A47=0,0,Q47*(1+INDEX(InputPriceChanges.NonAdmin,$A47,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A47,R$7)-FC.Comp.GRC!J47)","v":9.7782261029509654E-2},{"$f":"IF($A47=0,0,R47*(1+INDEX(InputPriceChanges.NonAdmin,$A47,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A47,S$7)-FC.Comp.GRC!K47)","v":9.7782265167389484E-2},{"$f":"IF($A47=0,0,S47*(1+INDEX(InputPriceChanges.NonAdmin,$A47,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A47,T$7)-FC.Comp.GRC!L47)","v":9.7782269684575165E-2},null,null,null,null,{"$f":"IF($A47=0,0,X47*(1+INDEX(InputPriceChanges.NonAdmin,$A47,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A47,Y$7))","v":4.2146573914874355E-3},{"$f":"IF($A47=0,0,Y47*(1+INDEX(InputPriceChanges.NonAdmin,$A47,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A47,Z$7))","v":-1.9846564190728003E-2},{"$f":"IF($A47=0,0,Z47*(1+INDEX(InputPriceChanges.NonAdmin,$A47,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A47,AA$7))","v":-4.2194626793720547E-2},{"$f":"IF($A47=0,0,AA47*(1+INDEX(InputPriceChanges.NonAdmin,$A47,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A47,AB$7))","v":-6.2107129480090076E-2},null,null,null,null,{"$f":"IF($A47=0,0,AF47*(1+INDEX(InputPriceChanges.NonAdmin,$A47,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A47,AG$7))","v":4.2146573914874355E-3},{"$f":"IF($A47=0,0,AG47*(1+INDEX(InputPriceChanges.NonAdmin,$A47,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A47,AH$7))","v":-8.3395986422774432E-3},{"$f":"IF($A47=0,0,AH47*(1+INDEX(InputPriceChanges.NonAdmin,$A47,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A47,AI$7))","v":-1.9591124581092731E-2},{"$f":"IF($A47=0,0,AI47*(1+INDEX(InputPriceChanges.NonAdmin,$A47,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A47,AJ$7))","v":-2.9348925608604873E-2},null,null,null,9.7782256236465706E-2,0.10199691535206964,7.7935696838781654E-2,5.5587638373668938E-2,3.567514020448509E-2,null,null,"£",705.65242286545219,697.54364180938205,760.10688460683866,897.25681235816421,1382.9879153396746,null,null,null,1.2663395578140185E-3,1.2663395801423736E-3,1.2663396198868465E-3,1.2663396734749015E-3,1.2663397319751975E-3,null,null,null,1.2663395578140185E-3,1.2663395801423736E-3,1.2663396198868465E-3,1.2663396734749015E-3,1.2663397319751975E-3,null,null,null,2.1468914595243721E-2,2.1468914973787962E-2,2.1468915647596728E-2,2.1468916556102956E-2,2.1468917547888967E-2,null,null,null,0.78044161158108594,0.7895140759925704,0.72453039469182545,0.61378253899211388,0.39821070289192895]
[40,"CO506","CO506: Customer Support   partial private circuits","BTW",0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!46:46,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!46:46,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A48=0,0,P48*(1+INDEX(InputPriceChanges.NonAdmin,$A48,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A48,Q$7)-FC.Comp.GRC!I48)","v":0},{"$f":"IF($A48=0,0,Q48*(1+INDEX(InputPriceChanges.NonAdmin,$A48,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A48,R$7)-FC.Comp.GRC!J48)","v":0},{"$f":"IF($A48=0,0,R48*(1+INDEX(InputPriceChanges.NonAdmin,$A48,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A48,S$7)-FC.Comp.GRC!K48)","v":0},{"$f":"IF($A48=0,0,S48*(1+INDEX(InputPriceChanges.NonAdmin,$A48,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A48,T$7)-FC.Comp.GRC!L48)","v":0},null,null,null,null,{"$f":"IF($A48=0,0,X48*(1+INDEX(InputPriceChanges.NonAdmin,$A48,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A48,Y$7))","v":0},{"$f":"IF($A48=0,0,Y48*(1+INDEX(InputPriceChanges.NonAdmin,$A48,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A48,Z$7))","v":0},{"$f":"IF($A48=0,0,Z48*(1+INDEX(InputPriceChanges.NonAdmin,$A48,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A48,AA$7))","v":0},{"$f":"IF($A48=0,0,AA48*(1+INDEX(InputPriceChanges.NonAdmin,$A48,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A48,AB$7))","v":0},null,null,null,null,{"$f":"IF($A48=0,0,AF48*(1+INDEX(InputPriceChanges.NonAdmin,$A48,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A48,AG$7))","v":0},{"$f":"IF($A48=0,0,AG48*(1+INDEX(InputPriceChanges.NonAdmin,$A48,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A48,AH$7))","v":0},{"$f":"IF($A48=0,0,AH48*(1+INDEX(InputPriceChanges.NonAdmin,$A48,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A48,AI$7))","v":0},{"$f":"IF($A48=0,0,AI48*(1+INDEX(InputPriceChanges.NonAdmin,$A48,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A48,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[41,"CO418","CO418: 64Kbit PC link connection cct rearrangements","BTW",0.78044161158108594,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!47:47,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.4201766587573395E-3},{"$f":"IF($A49=0,0,H49*(1+INDEX(InputPriceChanges.NonAdmin,$A49,I$7)))","v":2.4201767189693268E-3},2.4201768261466671E-3,2.4201769706554471E-3,2.4201771284108747E-3,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!47:47,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.2727357085197754E-2},{"$f":"IF($A49=0,0,P49*(1+INDEX(InputPriceChanges.NonAdmin,$A49,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A49,Q$7)-FC.Comp.GRC!I49)","v":5.2727358397010649E-2},{"$f":"IF($A49=0,0,Q49*(1+INDEX(InputPriceChanges.NonAdmin,$A49,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A49,R$7)-FC.Comp.GRC!J49)","v":5.2727360732037667E-2},{"$f":"IF($A49=0,0,R49*(1+INDEX(InputPriceChanges.NonAdmin,$A49,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A49,S$7)-FC.Comp.GRC!K49)","v":5.2727363880388851E-2},{"$f":"IF($A49=0,0,S49*(1+INDEX(InputPriceChanges.NonAdmin,$A49,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A49,T$7)-FC.Comp.GRC!L49)","v":5.2727367317339097E-2},null,null,null,null,{"$f":"IF($A49=0,0,X49*(1+INDEX(InputPriceChanges.NonAdmin,$A49,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A49,Y$7))","v":-4.1150624561776497E-2},{"$f":"IF($A49=0,0,Y49*(1+INDEX(InputPriceChanges.NonAdmin,$A49,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A49,Z$7))","v":-4.1150626384128752E-2},{"$f":"IF($A49=0,0,Z49*(1+INDEX(InputPriceChanges.NonAdmin,$A49,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A49,AA$7))","v":-4.1150628841233022E-2},{"$f":"IF($A49=0,0,AA49*(1+INDEX(InputPriceChanges.NonAdmin,$A49,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A49,AB$7))","v":-4.1150631523572012E-2},null,null,null,null,{"$f":"IF($A49=0,0,AF49*(1+INDEX(InputPriceChanges.NonAdmin,$A49,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A49,AG$7))","v":-1.7370052942267015E-2},{"$f":"IF($A49=0,0,AG49*(1+INDEX(InputPriceChanges.NonAdmin,$A49,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A49,AH$7))","v":-1.7370053711498478E-2},{"$f":"IF($A49=0,0,AH49*(1+INDEX(InputPriceChanges.NonAdmin,$A49,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A49,AI$7))","v":-1.7370054748664539E-2},{"$f":"IF($A49=0,0,AI49*(1+INDEX(InputPriceChanges.NonAdmin,$A49,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A49,AJ$7))","v":-1.7370055880904227E-2},null,null,null,5.2727357085197754E-2,1.1576733835234151E-2,1.1576734347908915E-2,1.1576735039155829E-2,1.1576735793767085E-2,null,null,"£",151.51539392298207,0,0,0,0,null,null,null,5.3137008688583357E-4,{"$f":"IF($A49=0,0,BD49*(1+INDEX(InputPriceChanges.NonAdmin,$A49,BE$7)))","v":5.3137010010588048E-4},5.3137012363756457E-4,5.3137015536567939E-4,5.3137019000220687E-4,null,null,null,5.3137008688583357E-4,{"$f":"IF($A49=0,0,BL49*(1+INDEX(InputPriceChanges.NonAdmin,$A49,BM$7))*(1-$F49))","v":5.3137010010588048E-4},5.3137012363756457E-4,5.3137015536567939E-4,5.3137019000220687E-4,null,null,null,1.1576733547214628E-2,1.1576733835234153E-2,1.1576734347908922E-2,1.1576735039155834E-2,1.1576735793767091E-2,null,null,null,0.78044161158108594,-1.4984567328455994E-16,-5.9938266659462464E-16,-4.4953697310411171E-16,-5.9938259173567121E-16]
[42,"CL172","CL172: E side copper current","BTW",0.80523428978359424,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!48:48,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.9148046847746851E-3},1.9148048991231075E-3,1.9148052806633427E-3,1.9148057950997173E-3,1.91480635669291E-3,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!48:48,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.6647815670043005E-2},{"$f":"IF($A50=0,0,P50*(1+INDEX(InputPriceChanges.NonAdmin,$A50,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A50,Q$7)-FC.Comp.GRC!I50)","v":2.6647818653071666E-2},{"$f":"IF($A50=0,0,Q50*(1+INDEX(InputPriceChanges.NonAdmin,$A50,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A50,R$7)-FC.Comp.GRC!J50)","v":2.664782396286328E-2},{"$f":"IF($A50=0,0,R50*(1+INDEX(InputPriceChanges.NonAdmin,$A50,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A50,S$7)-FC.Comp.GRC!K50)","v":2.6647831122134296E-2},{"$f":"IF($A50=0,0,S50*(1+INDEX(InputPriceChanges.NonAdmin,$A50,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A50,T$7)-FC.Comp.GRC!L50)","v":2.6647838937673918E-2},null,null,null,null,{"$f":"IF($A50=0,0,X50*(1+INDEX(InputPriceChanges.NonAdmin,$A50,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A50,Y$7))","v":-4.0693107633399611E-3},{"$f":"IF($A50=0,0,Y50*(1+INDEX(InputPriceChanges.NonAdmin,$A50,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A50,Z$7))","v":-7.2314913194135699E-3},{"$f":"IF($A50=0,0,Z50*(1+INDEX(InputPriceChanges.NonAdmin,$A50,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A50,AA$7))","v":-1.2459216074252686E-2},{"$f":"IF($A50=0,0,AA50*(1+INDEX(InputPriceChanges.NonAdmin,$A50,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A50,AB$7))","v":-1.3973428850247754E-2},null,null,null,null,{"$f":"IF($A50=0,0,AF50*(1+INDEX(InputPriceChanges.NonAdmin,$A50,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A50,AG$7))","v":-2.7915254100589777E-3},{"$f":"IF($A50=0,0,AG50*(1+INDEX(InputPriceChanges.NonAdmin,$A50,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A50,AH$7))","v":-5.1622609345997328E-3},{"$f":"IF($A50=0,0,AH50*(1+INDEX(InputPriceChanges.NonAdmin,$A50,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A50,AI$7))","v":-8.1439725457046024E-3},{"$f":"IF($A50=0,0,AI50*(1+INDEX(InputPriceChanges.NonAdmin,$A50,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A50,AJ$7))","v":-9.6581840560823438E-3},null,null,null,2.6647815670043005E-2,2.2578507889731706E-2,1.9416332643449712E-2,1.418861504788161E-2,1.2674410087426164E-2,null,null,"£",1.1013119782422727,1.1515097625889399,1.2103459384065798,1.3983028722477684,1.5017862723102962,null,null,null,3.729382943558425E-4,3.7293833610356524E-4,3.7293841041452014E-4,3.72938510609086E-4,3.7293861998818304E-4,null,null,null,3.729382943558425E-4,3.7293833610356524E-4,3.7293841041452014E-4,3.72938510609086E-4,3.7293861998818304E-4,null,null,null,5.1900807446917923E-3,5.190081325683488E-3,5.190082359848823E-3,5.1900837542293273E-3,5.1900852764284527E-3,null,null,null,0.80523428978359424,0.7701317841271591,0.732695022527864,0.63420786759563141,0.59050675805595454]
[43,"CL174","CL174: D side copper current","BTW",0.80113135035299621,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!49:49,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":6.7533123409459538E-3},6.7533127887384565E-3,6.7533135858091663E-3,6.7533146605113729E-3,6.7533158337281353E-3,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!49:49,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.10990545325202397},{"$f":"IF($A51=0,0,P51*(1+INDEX(InputPriceChanges.NonAdmin,$A51,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A51,Q$7)-FC.Comp.GRC!I51)","v":0.10990546053953498},{"$f":"IF($A51=0,0,Q51*(1+INDEX(InputPriceChanges.NonAdmin,$A51,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A51,R$7)-FC.Comp.GRC!J51)","v":0.10990547351130545},{"$f":"IF($A51=0,0,R51*(1+INDEX(InputPriceChanges.NonAdmin,$A51,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A51,S$7)-FC.Comp.GRC!K51)","v":0.10990549100133511},{"$f":"IF($A51=0,0,S51*(1+INDEX(InputPriceChanges.NonAdmin,$A51,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A51,T$7)-FC.Comp.GRC!L51)","v":0.10990551009462052},null,null,null,null,{"$f":"IF($A51=0,0,X51*(1+INDEX(InputPriceChanges.NonAdmin,$A51,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A51,Y$7))","v":-4.88728346867685E-3},{"$f":"IF($A51=0,0,Y51*(1+INDEX(InputPriceChanges.NonAdmin,$A51,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A51,Z$7))","v":-3.5770474762601E-2},{"$f":"IF($A51=0,0,Z51*(1+INDEX(InputPriceChanges.NonAdmin,$A51,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A51,AA$7))","v":-5.2001379094153394E-2},{"$f":"IF($A51=0,0,AA51*(1+INDEX(InputPriceChanges.NonAdmin,$A51,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A51,AB$7))","v":-5.7855147358147486E-2},null,null,null,null,{"$f":"IF($A51=0,0,AF51*(1+INDEX(InputPriceChanges.NonAdmin,$A51,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A51,AG$7))","v":-4.88728346867685E-3},{"$f":"IF($A51=0,0,AG51*(1+INDEX(InputPriceChanges.NonAdmin,$A51,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A51,AH$7))","v":-1.8338505459517585E-2},{"$f":"IF($A51=0,0,AH51*(1+INDEX(InputPriceChanges.NonAdmin,$A51,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A51,AI$7))","v":-2.7242933509220794E-2},{"$f":"IF($A51=0,0,AI51*(1+INDEX(InputPriceChanges.NonAdmin,$A51,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A51,AJ$7))","v":-3.3096697472064292E-2},null,null,null,0.10990545325202397,0.10501817707085813,7.4134998748704439E-2,5.7904111907181713E-2,5.2050362736473031E-2,null,null,"£",4.0271212512585057,4.0741874497699033,4.5751021222304216,5.1824435448063717,5.5616990740231174,null,null,null,1.3430221058883679E-3,1.3430221949402583E-3,1.3430223534526341E-3,1.3430225671772107E-3,1.3430228004932441E-3,null,null,null,1.3430221058883679E-3,1.3430221949402583E-3,1.3430223534526341E-3,1.3430225671772107E-3,1.3430228004932441E-3,null,null,null,2.185674907707191E-2,2.1856750526329384E-2,2.1856753106007862E-2,2.1856756584226443E-2,2.1856760381282331E-2,null,null,null,0.80113135035299621,0.79187650046922686,0.70517632056492319,0.6225353284191274,0.58008437920132427]
[44,"CO413","CO413: 2Mbit and above PC link connection cct provision","BTW",0.80044487105723749,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!50:50,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.24890986207881979},0.24890987747999774,0.2489099048940962,0.24890994185692963,0.24890998220802879,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!50:50,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.0219552660666631},{"$f":"IF($A52=0,0,P52*(1+INDEX(InputPriceChanges.NonAdmin,$A52,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A52,Q$7)-FC.Comp.GRC!I52)","v":5.0219555767977289},{"$f":"IF($A52=0,0,Q52*(1+INDEX(InputPriceChanges.NonAdmin,$A52,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A52,R$7)-FC.Comp.GRC!J52)","v":5.0219561298990607},{"$f":"IF($A52=0,0,R52*(1+INDEX(InputPriceChanges.NonAdmin,$A52,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A52,S$7)-FC.Comp.GRC!K52)","v":5.0219568756537472},{"$f":"IF($A52=0,0,S52*(1+INDEX(InputPriceChanges.NonAdmin,$A52,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A52,T$7)-FC.Comp.GRC!L52)","v":5.0219576897694003},null,null,null,null,{"$f":"IF($A52=0,0,X52*(1+INDEX(InputPriceChanges.NonAdmin,$A52,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A52,Y$7))","v":0.98283726284816308},{"$f":"IF($A52=0,0,Y52*(1+INDEX(InputPriceChanges.NonAdmin,$A52,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A52,Z$7))","v":-1.330625684043008},{"$f":"IF($A52=0,0,Z52*(1+INDEX(InputPriceChanges.NonAdmin,$A52,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A52,AA$7))","v":-1.2756456071131672},{"$f":"IF($A52=0,0,AA52*(1+INDEX(InputPriceChanges.NonAdmin,$A52,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A52,AB$7))","v":-1.2565636038183632},null,null,null,null,{"$f":"IF($A52=0,0,AF52*(1+INDEX(InputPriceChanges.NonAdmin,$A52,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A52,AG$7))","v":0.98283726284816308},{"$f":"IF($A52=0,0,AG52*(1+INDEX(InputPriceChanges.NonAdmin,$A52,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A52,AH$7))","v":-1.970117404987537E-2},{"$f":"IF($A52=0,0,AH52*(1+INDEX(InputPriceChanges.NonAdmin,$A52,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A52,AI$7))","v":3.5279097550741177E-2},{"$f":"IF($A52=0,0,AI52*(1+INDEX(InputPriceChanges.NonAdmin,$A52,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A52,AJ$7))","v":5.4361313361173766E-2},null,null,null,5.0219552660666631,6.0047928396458916,3.6913304458560527,3.7463112685405799,3.7653940859510371,null,null,"£",3758.385919822379,3611.0372121078976,4129.4955314894714,4107.0341474196011,4099.4477974216325,null,null,null,4.9671239622264114E-2,4.9671242695648168E-2,4.9671248166272122E-2,4.9671255542395112E-2,4.9671263594663909E-2,null,null,null,4.9671239622264114E-2,4.9671242695648168E-2,4.9671248166272122E-2,4.9671255542395112E-2,4.9671263594663909E-2,null,null,null,1.0021569306647182,1.0021569926726961,1.0021571030469036,1.0021572518660762,1.0021574143270302,null,null,null,0.80044487105723749,0.83310714966616661,0.72851059590941225,0.73249493167275481,0.7338505900176151]
[45,"CR187","CR187: Broadband line testing systems","BTW",0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!51:51,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!51:51,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A53=0,0,P53*(1+INDEX(InputPriceChanges.NonAdmin,$A53,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A53,Q$7)-FC.Comp.GRC!I53)","v":0},{"$f":"IF($A53=0,0,Q53*(1+INDEX(InputPriceChanges.NonAdmin,$A53,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A53,R$7)-FC.Comp.GRC!J53)","v":0},{"$f":"IF($A53=0,0,R53*(1+INDEX(InputPriceChanges.NonAdmin,$A53,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A53,S$7)-FC.Comp.GRC!K53)","v":0},{"$f":"IF($A53=0,0,S53*(1+INDEX(InputPriceChanges.NonAdmin,$A53,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A53,T$7)-FC.Comp.GRC!L53)","v":0},null,null,null,null,{"$f":"IF($A53=0,0,X53*(1+INDEX(InputPriceChanges.NonAdmin,$A53,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A53,Y$7))","v":0},{"$f":"IF($A53=0,0,Y53*(1+INDEX(InputPriceChanges.NonAdmin,$A53,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A53,Z$7))","v":0},{"$f":"IF($A53=0,0,Z53*(1+INDEX(InputPriceChanges.NonAdmin,$A53,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A53,AA$7))","v":0},{"$f":"IF($A53=0,0,AA53*(1+INDEX(InputPriceChanges.NonAdmin,$A53,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A53,AB$7))","v":0},null,null,null,null,{"$f":"IF($A53=0,0,AF53*(1+INDEX(InputPriceChanges.NonAdmin,$A53,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A53,AG$7))","v":0},{"$f":"IF($A53=0,0,AG53*(1+INDEX(InputPriceChanges.NonAdmin,$A53,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A53,AH$7))","v":0},{"$f":"IF($A53=0,0,AH53*(1+INDEX(InputPriceChanges.NonAdmin,$A53,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A53,AI$7))","v":0},{"$f":"IF($A53=0,0,AI53*(1+INDEX(InputPriceChanges.NonAdmin,$A53,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A53,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[46,"CO401","CO401: Netstream Equipment","BTW",0.85711376946908158,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!52:52,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.070178164278307},1.0701781643119868,1.0701781643719366,1.0701781644527679,1.0701781645410087,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!52:52,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":46.255856682534592},{"$f":"IF($A54=0,0,P54*(1+INDEX(InputPriceChanges.NonAdmin,$A54,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A54,Q$7)-FC.Comp.GRC!I54)","v":46.255856683990309},{"$f":"IF($A54=0,0,Q54*(1+INDEX(InputPriceChanges.NonAdmin,$A54,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A54,R$7)-FC.Comp.GRC!J54)","v":46.255856686581495},{"$f":"IF($A54=0,0,R54*(1+INDEX(InputPriceChanges.NonAdmin,$A54,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A54,S$7)-FC.Comp.GRC!K54)","v":46.255856690075234},{"$f":"IF($A54=0,0,S54*(1+INDEX(InputPriceChanges.NonAdmin,$A54,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A54,T$7)-FC.Comp.GRC!L54)","v":46.255856693889228},null,null,null,null,{"$f":"IF($A54=0,0,X54*(1+INDEX(InputPriceChanges.NonAdmin,$A54,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A54,Y$7))","v":-20.769583738139165},{"$f":"IF($A54=0,0,Y54*(1+INDEX(InputPriceChanges.NonAdmin,$A54,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A54,Z$7))","v":-39.646531684657489},{"$f":"IF($A54=0,0,Z54*(1+INDEX(InputPriceChanges.NonAdmin,$A54,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A54,AA$7))","v":-39.646531687652022},{"$f":"IF($A54=0,0,AA54*(1+INDEX(InputPriceChanges.NonAdmin,$A54,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A54,AB$7))","v":-39.646531690921044},null,null,null,null,{"$f":"IF($A54=0,0,AF54*(1+INDEX(InputPriceChanges.NonAdmin,$A54,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A54,AG$7))","v":-3.3833886155625814},{"$f":"IF($A54=0,0,AG54*(1+INDEX(InputPriceChanges.NonAdmin,$A54,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A54,AH$7))","v":-5.9393127982646288},{"$f":"IF($A54=0,0,AH54*(1+INDEX(InputPriceChanges.NonAdmin,$A54,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A54,AI$7))","v":-5.939312798713229},{"$f":"IF($A54=0,0,AI54*(1+INDEX(InputPriceChanges.NonAdmin,$A54,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A54,AJ$7))","v":-5.9393127992029511},null,null,null,46.255856682534592,25.486272945851145,6.609325001924006,6.609325002423212,6.609325002968184,null,null,"£",733152.68650246738,848413.27270910842,0,0,0,null,null,null,0.15291372389022526,0.1529137238950376,0.15291372390360361,0.15291372391515329,0.15291372392776167,null,null,null,0.15291372389022526,0.1529137238950376,0.15291372390360361,0.15291372391515329,0.15291372392776167,null,null,null,6.609325001345761,6.6093250015537635,6.6093250019240077,6.6093250024232146,6.6093250029681814,null,null,null,0.85711376946908158,0.7406711834407439,-2.6876524287777414E-16,-4.0314786428621123E-16,4.0314786425296967E-16]
[47,"CPE432","CPE432: POH adjust credit PPC 64k LE","BTW",0.8929584385841447,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!53:53,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":-2.3865191801360004E-2},-2.3865191801360004E-2,-2.3865191801360004E-2,-2.3865191801360004E-2,-2.3865191801360004E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!53:53,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A55=0,0,P55*(1+INDEX(InputPriceChanges.NonAdmin,$A55,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A55,Q$7)-FC.Comp.GRC!I55)","v":0},{"$f":"IF($A55=0,0,Q55*(1+INDEX(InputPriceChanges.NonAdmin,$A55,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A55,R$7)-FC.Comp.GRC!J55)","v":0},{"$f":"IF($A55=0,0,R55*(1+INDEX(InputPriceChanges.NonAdmin,$A55,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A55,S$7)-FC.Comp.GRC!K55)","v":0},{"$f":"IF($A55=0,0,S55*(1+INDEX(InputPriceChanges.NonAdmin,$A55,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A55,T$7)-FC.Comp.GRC!L55)","v":0},null,null,null,null,{"$f":"IF($A55=0,0,X55*(1+INDEX(InputPriceChanges.NonAdmin,$A55,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A55,Y$7))","v":0},{"$f":"IF($A55=0,0,Y55*(1+INDEX(InputPriceChanges.NonAdmin,$A55,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A55,Z$7))","v":0},{"$f":"IF($A55=0,0,Z55*(1+INDEX(InputPriceChanges.NonAdmin,$A55,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A55,AA$7))","v":0},{"$f":"IF($A55=0,0,AA55*(1+INDEX(InputPriceChanges.NonAdmin,$A55,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A55,AB$7))","v":0},null,null,null,null,{"$f":"IF($A55=0,0,AF55*(1+INDEX(InputPriceChanges.NonAdmin,$A55,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A55,AG$7))","v":2.3865191801360004E-2},{"$f":"IF($A55=0,0,AG55*(1+INDEX(InputPriceChanges.NonAdmin,$A55,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A55,AH$7))","v":4.7730383602720007E-2},{"$f":"IF($A55=0,0,AH55*(1+INDEX(InputPriceChanges.NonAdmin,$A55,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A55,AI$7))","v":7.1595575404080014E-2},{"$f":"IF($A55=0,0,AI55*(1+INDEX(InputPriceChanges.NonAdmin,$A55,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A55,AJ$7))","v":9.5460767205440014E-2},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,-2.5545673939064433E-3,-2.5545673939064433E-3,-2.5545673939064433E-3,-2.5545673939064433E-3,-2.5545673939064433E-3,null,null,null,-2.5545673939064433E-3,-2.5545673939064433E-3,-2.5545673939064433E-3,-2.5545673939064433E-3,-2.5545673939064433E-3,null,null,null,0,0,0,0,0,null,null,null,0.8929584385841447,0,0,0,0]
[48,"CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE","BTW",0.93743697641829737,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!54:54,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":-5.7375897369001073E-4},-5.7375897369001073E-4,-5.7375897369001073E-4,-5.7375897369001073E-4,-5.7375897369001073E-4,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!54:54,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A56=0,0,P56*(1+INDEX(InputPriceChanges.NonAdmin,$A56,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A56,Q$7)-FC.Comp.GRC!I56)","v":0},{"$f":"IF($A56=0,0,Q56*(1+INDEX(InputPriceChanges.NonAdmin,$A56,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A56,R$7)-FC.Comp.GRC!J56)","v":0},{"$f":"IF($A56=0,0,R56*(1+INDEX(InputPriceChanges.NonAdmin,$A56,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A56,S$7)-FC.Comp.GRC!K56)","v":0},{"$f":"IF($A56=0,0,S56*(1+INDEX(InputPriceChanges.NonAdmin,$A56,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A56,T$7)-FC.Comp.GRC!L56)","v":0},null,null,null,null,{"$f":"IF($A56=0,0,X56*(1+INDEX(InputPriceChanges.NonAdmin,$A56,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A56,Y$7))","v":0},{"$f":"IF($A56=0,0,Y56*(1+INDEX(InputPriceChanges.NonAdmin,$A56,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A56,Z$7))","v":0},{"$f":"IF($A56=0,0,Z56*(1+INDEX(InputPriceChanges.NonAdmin,$A56,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A56,AA$7))","v":0},{"$f":"IF($A56=0,0,AA56*(1+INDEX(InputPriceChanges.NonAdmin,$A56,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A56,AB$7))","v":0},null,null,null,null,{"$f":"IF($A56=0,0,AF56*(1+INDEX(InputPriceChanges.NonAdmin,$A56,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A56,AG$7))","v":5.7375897369001073E-4},{"$f":"IF($A56=0,0,AG56*(1+INDEX(InputPriceChanges.NonAdmin,$A56,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A56,AH$7))","v":1.1475179473800215E-3},{"$f":"IF($A56=0,0,AH56*(1+INDEX(InputPriceChanges.NonAdmin,$A56,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A56,AI$7))","v":1.7212769210700322E-3},{"$f":"IF($A56=0,0,AI56*(1+INDEX(InputPriceChanges.NonAdmin,$A56,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A56,AJ$7))","v":2.2950358947600429E-3},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,-3.589609620118164E-5,-3.589609620118164E-5,-3.589609620118164E-5,-3.589609620118164E-5,-3.589609620118164E-5,null,null,null,-3.589609620118164E-5,-3.589609620118164E-5,-3.589609620118164E-5,-3.589609620118164E-5,-3.589609620118164E-5,null,null,null,0,0,0,0,0,null,null,null,0.93743697641829737,0,0,0,0]
[49,"CPE439","CPE439: POH adjust credit PPC 2Mb Fibre LE","BTW",0.69570850147288876,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!55:55,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":-4.8178167418499946E-3},-4.8178167418499946E-3,-4.8178167418499946E-3,-4.8178167418499946E-3,-4.8178167418499946E-3,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!55:55,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A57=0,0,P57*(1+INDEX(InputPriceChanges.NonAdmin,$A57,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A57,Q$7)-FC.Comp.GRC!I57)","v":0},{"$f":"IF($A57=0,0,Q57*(1+INDEX(InputPriceChanges.NonAdmin,$A57,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A57,R$7)-FC.Comp.GRC!J57)","v":0},{"$f":"IF($A57=0,0,R57*(1+INDEX(InputPriceChanges.NonAdmin,$A57,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A57,S$7)-FC.Comp.GRC!K57)","v":0},{"$f":"IF($A57=0,0,S57*(1+INDEX(InputPriceChanges.NonAdmin,$A57,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A57,T$7)-FC.Comp.GRC!L57)","v":0},null,null,null,null,{"$f":"IF($A57=0,0,X57*(1+INDEX(InputPriceChanges.NonAdmin,$A57,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A57,Y$7))","v":0},{"$f":"IF($A57=0,0,Y57*(1+INDEX(InputPriceChanges.NonAdmin,$A57,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A57,Z$7))","v":0},{"$f":"IF($A57=0,0,Z57*(1+INDEX(InputPriceChanges.NonAdmin,$A57,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A57,AA$7))","v":0},{"$f":"IF($A57=0,0,AA57*(1+INDEX(InputPriceChanges.NonAdmin,$A57,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A57,AB$7))","v":0},null,null,null,null,{"$f":"IF($A57=0,0,AF57*(1+INDEX(InputPriceChanges.NonAdmin,$A57,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A57,AG$7))","v":4.8178167418499946E-3},{"$f":"IF($A57=0,0,AG57*(1+INDEX(InputPriceChanges.NonAdmin,$A57,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A57,AH$7))","v":9.6356334836999891E-3},{"$f":"IF($A57=0,0,AH57*(1+INDEX(InputPriceChanges.NonAdmin,$A57,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A57,AI$7))","v":1.4453450225549985E-2},{"$f":"IF($A57=0,0,AI57*(1+INDEX(InputPriceChanges.NonAdmin,$A57,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A57,AJ$7))","v":1.9271266967399978E-2},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,-1.4660206760065395E-3,-1.4660206760065395E-3,-1.4660206760065395E-3,-1.4660206760065395E-3,-1.4660206760065395E-3,null,null,null,-1.4660206760065395E-3,-1.4660206760065395E-3,-1.4660206760065395E-3,-1.4660206760065395E-3,-1.4660206760065395E-3,null,null,null,0,0,0,0,0,null,null,null,0.69570850147288876,0,0,0,0]
[50,"CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation","BTW",0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!56:56,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!56:56,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A58=0,0,P58*(1+INDEX(InputPriceChanges.NonAdmin,$A58,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A58,Q$7)-FC.Comp.GRC!I58)","v":0},{"$f":"IF($A58=0,0,Q58*(1+INDEX(InputPriceChanges.NonAdmin,$A58,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A58,R$7)-FC.Comp.GRC!J58)","v":0},{"$f":"IF($A58=0,0,R58*(1+INDEX(InputPriceChanges.NonAdmin,$A58,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A58,S$7)-FC.Comp.GRC!K58)","v":0},{"$f":"IF($A58=0,0,S58*(1+INDEX(InputPriceChanges.NonAdmin,$A58,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A58,T$7)-FC.Comp.GRC!L58)","v":0},null,null,null,null,{"$f":"IF($A58=0,0,X58*(1+INDEX(InputPriceChanges.NonAdmin,$A58,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A58,Y$7))","v":0},{"$f":"IF($A58=0,0,Y58*(1+INDEX(InputPriceChanges.NonAdmin,$A58,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A58,Z$7))","v":0},{"$f":"IF($A58=0,0,Z58*(1+INDEX(InputPriceChanges.NonAdmin,$A58,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A58,AA$7))","v":0},{"$f":"IF($A58=0,0,AA58*(1+INDEX(InputPriceChanges.NonAdmin,$A58,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A58,AB$7))","v":0},null,null,null,null,{"$f":"IF($A58=0,0,AF58*(1+INDEX(InputPriceChanges.NonAdmin,$A58,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A58,AG$7))","v":0},{"$f":"IF($A58=0,0,AG58*(1+INDEX(InputPriceChanges.NonAdmin,$A58,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A58,AH$7))","v":0},{"$f":"IF($A58=0,0,AH58*(1+INDEX(InputPriceChanges.NonAdmin,$A58,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A58,AI$7))","v":0},{"$f":"IF($A58=0,0,AI58*(1+INDEX(InputPriceChanges.NonAdmin,$A58,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A58,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[51,"CPE434","CPE434: POH adjust credit PPC 34Mb LE","BTW",0.37739537888438851,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!57:57,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":-1.3239397709998769E-4},-1.3239397709998769E-4,-1.3239397709998769E-4,-1.3239397709998769E-4,-1.3239397709998769E-4,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!57:57,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A59=0,0,P59*(1+INDEX(InputPriceChanges.NonAdmin,$A59,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A59,Q$7)-FC.Comp.GRC!I59)","v":0},{"$f":"IF($A59=0,0,Q59*(1+INDEX(InputPriceChanges.NonAdmin,$A59,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A59,R$7)-FC.Comp.GRC!J59)","v":0},{"$f":"IF($A59=0,0,R59*(1+INDEX(InputPriceChanges.NonAdmin,$A59,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A59,S$7)-FC.Comp.GRC!K59)","v":0},{"$f":"IF($A59=0,0,S59*(1+INDEX(InputPriceChanges.NonAdmin,$A59,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A59,T$7)-FC.Comp.GRC!L59)","v":0},null,null,null,null,{"$f":"IF($A59=0,0,X59*(1+INDEX(InputPriceChanges.NonAdmin,$A59,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A59,Y$7))","v":0},{"$f":"IF($A59=0,0,Y59*(1+INDEX(InputPriceChanges.NonAdmin,$A59,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A59,Z$7))","v":0},{"$f":"IF($A59=0,0,Z59*(1+INDEX(InputPriceChanges.NonAdmin,$A59,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A59,AA$7))","v":0},{"$f":"IF($A59=0,0,AA59*(1+INDEX(InputPriceChanges.NonAdmin,$A59,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A59,AB$7))","v":0},null,null,null,null,{"$f":"IF($A59=0,0,AF59*(1+INDEX(InputPriceChanges.NonAdmin,$A59,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A59,AG$7))","v":1.3239397709998769E-4},{"$f":"IF($A59=0,0,AG59*(1+INDEX(InputPriceChanges.NonAdmin,$A59,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A59,AH$7))","v":2.6478795419997538E-4},{"$f":"IF($A59=0,0,AH59*(1+INDEX(InputPriceChanges.NonAdmin,$A59,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A59,AI$7))","v":3.9718193129996307E-4},{"$f":"IF($A59=0,0,AI59*(1+INDEX(InputPriceChanges.NonAdmin,$A59,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A59,AJ$7))","v":5.2957590839995076E-4},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,-8.2429101950326782E-5,-8.2429101950326782E-5,-8.2429101950326782E-5,-8.2429101950326782E-5,-8.2429101950326782E-5,null,null,null,-8.2429101950326782E-5,-8.2429101950326782E-5,-8.2429101950326782E-5,-8.2429101950326782E-5,-8.2429101950326782E-5,null,null,null,0,0,0,0,0,null,null,null,0.37739537888438851,0,0,0,0]
[52,"CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation","BTW",0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!58:58,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!58:58,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A60=0,0,P60*(1+INDEX(InputPriceChanges.NonAdmin,$A60,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A60,Q$7)-FC.Comp.GRC!I60)","v":0},{"$f":"IF($A60=0,0,Q60*(1+INDEX(InputPriceChanges.NonAdmin,$A60,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A60,R$7)-FC.Comp.GRC!J60)","v":0},{"$f":"IF($A60=0,0,R60*(1+INDEX(InputPriceChanges.NonAdmin,$A60,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A60,S$7)-FC.Comp.GRC!K60)","v":0},{"$f":"IF($A60=0,0,S60*(1+INDEX(InputPriceChanges.NonAdmin,$A60,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A60,T$7)-FC.Comp.GRC!L60)","v":0},null,null,null,null,{"$f":"IF($A60=0,0,X60*(1+INDEX(InputPriceChanges.NonAdmin,$A60,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A60,Y$7))","v":0},{"$f":"IF($A60=0,0,Y60*(1+INDEX(InputPriceChanges.NonAdmin,$A60,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A60,Z$7))","v":0},{"$f":"IF($A60=0,0,Z60*(1+INDEX(InputPriceChanges.NonAdmin,$A60,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A60,AA$7))","v":0},{"$f":"IF($A60=0,0,AA60*(1+INDEX(InputPriceChanges.NonAdmin,$A60,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A60,AB$7))","v":0},null,null,null,null,{"$f":"IF($A60=0,0,AF60*(1+INDEX(InputPriceChanges.NonAdmin,$A60,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A60,AG$7))","v":0},{"$f":"IF($A60=0,0,AG60*(1+INDEX(InputPriceChanges.NonAdmin,$A60,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A60,AH$7))","v":0},{"$f":"IF($A60=0,0,AH60*(1+INDEX(InputPriceChanges.NonAdmin,$A60,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A60,AI$7))","v":0},{"$f":"IF($A60=0,0,AI60*(1+INDEX(InputPriceChanges.NonAdmin,$A60,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A60,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[53,"CD102","CD102: High Tisbo 3rd Party Equipment Depreciation","BTW",0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!59:59,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!59:59,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A61=0,0,P61*(1+INDEX(InputPriceChanges.NonAdmin,$A61,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A61,Q$7)-FC.Comp.GRC!I61)","v":0},{"$f":"IF($A61=0,0,Q61*(1+INDEX(InputPriceChanges.NonAdmin,$A61,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A61,R$7)-FC.Comp.GRC!J61)","v":0},{"$f":"IF($A61=0,0,R61*(1+INDEX(InputPriceChanges.NonAdmin,$A61,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A61,S$7)-FC.Comp.GRC!K61)","v":0},{"$f":"IF($A61=0,0,S61*(1+INDEX(InputPriceChanges.NonAdmin,$A61,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A61,T$7)-FC.Comp.GRC!L61)","v":0},null,null,null,null,{"$f":"IF($A61=0,0,X61*(1+INDEX(InputPriceChanges.NonAdmin,$A61,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A61,Y$7))","v":0},{"$f":"IF($A61=0,0,Y61*(1+INDEX(InputPriceChanges.NonAdmin,$A61,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A61,Z$7))","v":0},{"$f":"IF($A61=0,0,Z61*(1+INDEX(InputPriceChanges.NonAdmin,$A61,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A61,AA$7))","v":0},{"$f":"IF($A61=0,0,AA61*(1+INDEX(InputPriceChanges.NonAdmin,$A61,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A61,AB$7))","v":0},null,null,null,null,{"$f":"IF($A61=0,0,AF61*(1+INDEX(InputPriceChanges.NonAdmin,$A61,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A61,AG$7))","v":0},{"$f":"IF($A61=0,0,AG61*(1+INDEX(InputPriceChanges.NonAdmin,$A61,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A61,AH$7))","v":0},{"$f":"IF($A61=0,0,AH61*(1+INDEX(InputPriceChanges.NonAdmin,$A61,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A61,AI$7))","v":0},{"$f":"IF($A61=0,0,AI61*(1+INDEX(InputPriceChanges.NonAdmin,$A61,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A61,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[54,"CPE105","CPE105: POH LE adjust CSH debit","BTW",0.7257048238403021,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!60:60,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.26184E-2},2.26184E-2,2.26184E-2,2.26184E-2,2.26184E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!60:60,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A62=0,0,P62*(1+INDEX(InputPriceChanges.NonAdmin,$A62,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A62,Q$7)-FC.Comp.GRC!I62)","v":0},{"$f":"IF($A62=0,0,Q62*(1+INDEX(InputPriceChanges.NonAdmin,$A62,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A62,R$7)-FC.Comp.GRC!J62)","v":0},{"$f":"IF($A62=0,0,R62*(1+INDEX(InputPriceChanges.NonAdmin,$A62,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A62,S$7)-FC.Comp.GRC!K62)","v":0},{"$f":"IF($A62=0,0,S62*(1+INDEX(InputPriceChanges.NonAdmin,$A62,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A62,T$7)-FC.Comp.GRC!L62)","v":0},null,null,null,null,{"$f":"IF($A62=0,0,X62*(1+INDEX(InputPriceChanges.NonAdmin,$A62,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A62,Y$7))","v":0},{"$f":"IF($A62=0,0,Y62*(1+INDEX(InputPriceChanges.NonAdmin,$A62,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A62,Z$7))","v":0},{"$f":"IF($A62=0,0,Z62*(1+INDEX(InputPriceChanges.NonAdmin,$A62,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A62,AA$7))","v":0},{"$f":"IF($A62=0,0,AA62*(1+INDEX(InputPriceChanges.NonAdmin,$A62,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A62,AB$7))","v":0},null,null,null,null,{"$f":"IF($A62=0,0,AF62*(1+INDEX(InputPriceChanges.NonAdmin,$A62,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A62,AG$7))","v":0},{"$f":"IF($A62=0,0,AG62*(1+INDEX(InputPriceChanges.NonAdmin,$A62,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A62,AH$7))","v":0},{"$f":"IF($A62=0,0,AH62*(1+INDEX(InputPriceChanges.NonAdmin,$A62,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A62,AI$7))","v":0},{"$f":"IF($A62=0,0,AI62*(1+INDEX(InputPriceChanges.NonAdmin,$A62,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A62,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,6.2041180124505109E-3,6.2041180124505109E-3,6.2041180124505109E-3,6.2041180124505109E-3,6.2041180124505109E-3,null,null,null,6.2041180124505109E-3,6.2041180124505109E-3,6.2041180124505109E-3,6.2041180124505109E-3,6.2041180124505109E-3,null,null,null,0,0,0,0,0,null,null,null,0.7257048238403021,0,0,0,0]
[55,"CG102","CG102: PC rental 34Mbit s regional trunk","BTW",0.47645963507766892,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!61:61,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.62835011494249859},0.63125740216701631,0.63645631728768792,0.64352382163424204,0.65132485544794805,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!61:61,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":32.775028314087145},{"$f":"IF($A63=0,0,P63*(1+INDEX(InputPriceChanges.NonAdmin,$A63,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A63,Q$7)-FC.Comp.GRC!I63)","v":32.926673740474108},{"$f":"IF($A63=0,0,Q63*(1+INDEX(InputPriceChanges.NonAdmin,$A63,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A63,R$7)-FC.Comp.GRC!J63)","v":33.197851522144667},{"$f":"IF($A63=0,0,R63*(1+INDEX(InputPriceChanges.NonAdmin,$A63,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A63,S$7)-FC.Comp.GRC!K63)","v":33.566495769292523},{"$f":"IF($A63=0,0,S63*(1+INDEX(InputPriceChanges.NonAdmin,$A63,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A63,T$7)-FC.Comp.GRC!L63)","v":33.973401247692514},null,null,null,null,{"$f":"IF($A63=0,0,X63*(1+INDEX(InputPriceChanges.NonAdmin,$A63,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A63,Y$7))","v":-5.5985413680422562},{"$f":"IF($A63=0,0,Y63*(1+INDEX(InputPriceChanges.NonAdmin,$A63,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A63,Z$7))","v":-7.5063293258304986},{"$f":"IF($A63=0,0,Z63*(1+INDEX(InputPriceChanges.NonAdmin,$A63,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A63,AA$7))","v":-8.2739439931720646},{"$f":"IF($A63=0,0,AA63*(1+INDEX(InputPriceChanges.NonAdmin,$A63,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A63,AB$7))","v":-10.980341894889333},null,null,null,null,{"$f":"IF($A63=0,0,AF63*(1+INDEX(InputPriceChanges.NonAdmin,$A63,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A63,AG$7))","v":-1.6964405124574293},{"$f":"IF($A63=0,0,AG63*(1+INDEX(InputPriceChanges.NonAdmin,$A63,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A63,AH$7))","v":-2.5888304260928443},{"$f":"IF($A63=0,0,AH63*(1+INDEX(InputPriceChanges.NonAdmin,$A63,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A63,AI$7))","v":-3.2684155572107469},{"$f":"IF($A63=0,0,AI63*(1+INDEX(InputPriceChanges.NonAdmin,$A63,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A63,AJ$7))","v":-4.2743483311231705},null,null,null,32.775028314087145,27.328132372431853,25.691522196314168,25.292551776120458,22.993059352803179,null,null,"£",4347.7433293652684,5636.7262486373156,6486.1633551664872,6951.4735842811442,9482.6008588937239,null,null,null,0.32896664847598445,0.33048873069044249,0.33321057260991915,0.3369106964146043,0.34099485250420336,null,null,null,0.32896664847598445,0.33048873069044249,0.33321057260991915,0.3369106964146043,0.34099485250420336,null,null,null,17.159050283896921,17.238442785766356,17.380415300540989,17.573415444219297,17.786446886869722,null,null,null,0.47645963507766892,0.36920523690246032,0.323496086851776,0.30519405081100026,0.2264427880624201]
[56,"CG202","CG202: PC rental 34Mbit link per km national trunk","BTW",0.4545168944496516,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!62:62,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.1106433981883037},1.1165152604873512,1.1270224336246595,1.1413227295770263,1.1571319691444575,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!62:62,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":41.351795388182822},{"$f":"IF($A64=0,0,P64*(1+INDEX(InputPriceChanges.NonAdmin,$A64,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A64,Q$7)-FC.Comp.GRC!I64)","v":41.570418259154614},{"$f":"IF($A64=0,0,Q64*(1+INDEX(InputPriceChanges.NonAdmin,$A64,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A64,R$7)-FC.Comp.GRC!J64)","v":41.961624360402709},{"$f":"IF($A64=0,0,R64*(1+INDEX(InputPriceChanges.NonAdmin,$A64,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A64,S$7)-FC.Comp.GRC!K64)","v":42.494057104501614},{"$f":"IF($A64=0,0,S64*(1+INDEX(InputPriceChanges.NonAdmin,$A64,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A64,T$7)-FC.Comp.GRC!L64)","v":43.08267127256093},null,null,null,null,{"$f":"IF($A64=0,0,X64*(1+INDEX(InputPriceChanges.NonAdmin,$A64,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A64,Y$7))","v":-3.8043484296469607},{"$f":"IF($A64=0,0,Y64*(1+INDEX(InputPriceChanges.NonAdmin,$A64,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A64,Z$7))","v":-8.2250324204211438},{"$f":"IF($A64=0,0,Z64*(1+INDEX(InputPriceChanges.NonAdmin,$A64,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A64,AA$7))","v":-10.830082646711661},{"$f":"IF($A64=0,0,AA64*(1+INDEX(InputPriceChanges.NonAdmin,$A64,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A64,AB$7))","v":-11.953763215617318},null,null,null,null,{"$f":"IF($A64=0,0,AF64*(1+INDEX(InputPriceChanges.NonAdmin,$A64,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A64,AG$7))","v":-1.9066777680535147},{"$f":"IF($A64=0,0,AG64*(1+INDEX(InputPriceChanges.NonAdmin,$A64,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A64,AH$7))","v":-3.9457977807811542},{"$f":"IF($A64=0,0,AH64*(1+INDEX(InputPriceChanges.NonAdmin,$A64,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A64,AI$7))","v":-5.4816011655208783},{"$f":"IF($A64=0,0,AI64*(1+INDEX(InputPriceChanges.NonAdmin,$A64,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A64,AJ$7))","v":-6.5311962694945862},null,null,null,41.351795388182822,37.766069829507657,33.736591939981565,31.663974457789955,31.128908056943612,null,null,"£",2070.156763796248,2367.2967620205759,2969.568544855671,3608.6306045095321,4000.4837851326324,null,null,null,0.60583721000274815,0.60904021168499656,0.61477169711849067,0.62257226696487677,0.63119594006050861,null,null,null,0.60583721000274815,0.60904021168499656,0.61477169711849067,0.62257226696487677,0.63119594006050861,null,null,null,22.556705768428539,22.675960851030563,22.889357170049617,23.17979023679738,23.500869321161311,null,null,null,0.4545168944496516,0.39956789378932889,0.32152728376445111,0.26794438683945121,0.24504678165480306]
[57,"CO411","CO411: OR Analogue PC link connection cct prov","BTW",0.81638967403427565,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!63:63,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":8.6290123413946766E-3},8.6290139575274458E-3,8.629016834244314E-3,8.6290207129649816E-3,8.6290249472369476E-3,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!63:63,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":9.6065182123968904E-2},{"$f":"IF($A65=0,0,P65*(1+INDEX(InputPriceChanges.NonAdmin,$A65,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A65,Q$7)-FC.Comp.GRC!I65)","v":9.6065200116073071E-2},{"$f":"IF($A65=0,0,Q65*(1+INDEX(InputPriceChanges.NonAdmin,$A65,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A65,R$7)-FC.Comp.GRC!J65)","v":9.6065232142024476E-2},{"$f":"IF($A65=0,0,R65*(1+INDEX(InputPriceChanges.NonAdmin,$A65,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A65,S$7)-FC.Comp.GRC!K65)","v":9.6065275323096957E-2},{"$f":"IF($A65=0,0,S65*(1+INDEX(InputPriceChanges.NonAdmin,$A65,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A65,T$7)-FC.Comp.GRC!L65)","v":9.606532246245561E-2},null,null,null,null,{"$f":"IF($A65=0,0,X65*(1+INDEX(InputPriceChanges.NonAdmin,$A65,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A65,Y$7))","v":-7.842663740879835E-2},{"$f":"IF($A65=0,0,Y65*(1+INDEX(InputPriceChanges.NonAdmin,$A65,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A65,Z$7))","v":-7.8426663554454379E-2},{"$f":"IF($A65=0,0,Z65*(1+INDEX(InputPriceChanges.NonAdmin,$A65,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A65,AA$7))","v":-7.8426698807036066E-2},{"$f":"IF($A65=0,0,AA65*(1+INDEX(InputPriceChanges.NonAdmin,$A65,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A65,AB$7))","v":-7.8426737291121706E-2},null,null,null,null,{"$f":"IF($A65=0,0,AF65*(1+INDEX(InputPriceChanges.NonAdmin,$A65,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A65,AG$7))","v":-3.7406035097197421E-2},{"$f":"IF($A65=0,0,AG65*(1+INDEX(InputPriceChanges.NonAdmin,$A65,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A65,AH$7))","v":-3.7406047567518211E-2},{"$f":"IF($A65=0,0,AH65*(1+INDEX(InputPriceChanges.NonAdmin,$A65,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A65,AI$7))","v":-3.7406064381439494E-2},{"$f":"IF($A65=0,0,AI65*(1+INDEX(InputPriceChanges.NonAdmin,$A65,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A65,AJ$7))","v":-3.7406082736645141E-2},null,null,null,9.6065182123968904E-2,1.7638562707274721E-2,1.7638568587570097E-2,1.7638576516060891E-2,1.7638585171333904E-2,null,null,"£",427.83104179196977,0,0,0,0,null,null,null,1.5843757687657349E-3,1.5843760655043996E-3,1.5843765936993217E-3,1.5843773058724878E-3,1.5843780833285437E-3,null,null,null,1.5843757687657349E-3,1.5843760655043996E-3,1.5843765936993217E-3,1.5843773058724878E-3,1.5843780833285437E-3,null,null,null,1.7638559403738607E-2,1.7638562707274718E-2,1.7638568587570094E-2,1.7638576516060888E-2,1.7638585171333893E-2,null,null,null,0.81638967403427565,1.9669669289565758E-16,1.9669662732147857E-16,1.9669653890689492E-16,5.9008932716306519E-16]
[58,"CO421","CO421: OR Analogue PC installation","BTW",0.80236205064843658,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!64:64,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.8316730996779097E-2},1.831673220774226E-2,1.8316734363256839E-2,1.8316737269568967E-2,1.8316740442293547E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!64:64,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.27069498291120897},{"$f":"IF($A66=0,0,P66*(1+INDEX(InputPriceChanges.NonAdmin,$A66,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A66,Q$7)-FC.Comp.GRC!I66)","v":0.27069500080750569},{"$f":"IF($A66=0,0,Q66*(1+INDEX(InputPriceChanges.NonAdmin,$A66,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A66,R$7)-FC.Comp.GRC!J66)","v":0.27069503266291606},{"$f":"IF($A66=0,0,R66*(1+INDEX(InputPriceChanges.NonAdmin,$A66,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A66,S$7)-FC.Comp.GRC!K66)","v":0.27069507561403611},{"$f":"IF($A66=0,0,S66*(1+INDEX(InputPriceChanges.NonAdmin,$A66,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A66,T$7)-FC.Comp.GRC!L66)","v":0.27069512250234962},null,null,null,null,{"$f":"IF($A66=0,0,X66*(1+INDEX(InputPriceChanges.NonAdmin,$A66,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A66,Y$7))","v":-0.21719539594819046},{"$f":"IF($A66=0,0,Y66*(1+INDEX(InputPriceChanges.NonAdmin,$A66,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A66,Z$7))","v":-0.21719542150776283},{"$f":"IF($A66=0,0,Z66*(1+INDEX(InputPriceChanges.NonAdmin,$A66,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A66,AA$7))","v":-0.21719545597011161},{"$f":"IF($A66=0,0,AA66*(1+INDEX(InputPriceChanges.NonAdmin,$A66,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A66,AB$7))","v":-0.21719549359151499},null,null,null,null,{"$f":"IF($A66=0,0,AF66*(1+INDEX(InputPriceChanges.NonAdmin,$A66,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A66,AG$7))","v":-9.2803878729342884E-2},{"$f":"IF($A66=0,0,AG66*(1+INDEX(InputPriceChanges.NonAdmin,$A66,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A66,AH$7))","v":-9.2803889650511104E-2},{"$f":"IF($A66=0,0,AH66*(1+INDEX(InputPriceChanges.NonAdmin,$A66,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A66,AI$7))","v":-9.2803904375683449E-2},{"$f":"IF($A66=0,0,AI66*(1+INDEX(InputPriceChanges.NonAdmin,$A66,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A66,AJ$7))","v":-9.2803920450665808E-2},null,null,null,0.27069498291120897,5.3499604859315236E-2,5.3499611155153226E-2,5.3499619643924495E-2,5.3499628910834623E-2,null,null,"£",1038.6976005339736,0,0,0,0,null,null,null,3.620081153027639E-3,3.6200813923599156E-3,3.6200818183713969E-3,3.6200823927689664E-3,3.6200830198197462E-3,null,null,null,3.620081153027639E-3,3.6200813923599156E-3,3.6200818183713969E-3,3.6200823927689664E-3,3.6200830198197462E-3,null,null,null,5.3499601322327846E-2,5.3499604859315229E-2,5.3499611155153205E-2,5.3499619643924495E-2,5.349962891083463E-2,null,null,null,0.80236205064843658,1.296999094134252E-16,3.8909968245099227E-16,0,-1.2969985110498549E-16]
[59,"CO461","CO461: Private Circuit test systems","BTW",0.74892575152613305,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!65:65,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.6577522536330311E-2},1.6577522536336015E-2,1.657752253634617E-2,1.6577522536359864E-2,1.6577522536374813E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!65:65,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":127.62926158839558},{"$f":"IF($A67=0,0,P67*(1+INDEX(InputPriceChanges.NonAdmin,$A67,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A67,Q$7)-FC.Comp.GRC!I67)","v":127.6292615884395},{"$f":"IF($A67=0,0,Q67*(1+INDEX(InputPriceChanges.NonAdmin,$A67,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A67,R$7)-FC.Comp.GRC!J67)","v":127.62926158851769},{"$f":"IF($A67=0,0,R67*(1+INDEX(InputPriceChanges.NonAdmin,$A67,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A67,S$7)-FC.Comp.GRC!K67)","v":127.62926158862311},{"$f":"IF($A67=0,0,S67*(1+INDEX(InputPriceChanges.NonAdmin,$A67,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A67,T$7)-FC.Comp.GRC!L67)","v":127.62926158873819},null,null,null,null,{"$f":"IF($A67=0,0,X67*(1+INDEX(InputPriceChanges.NonAdmin,$A67,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A67,Y$7))","v":-95.584840651847486},{"$f":"IF($A67=0,0,Y67*(1+INDEX(InputPriceChanges.NonAdmin,$A67,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A67,Z$7))","v":-95.584840651906049},{"$f":"IF($A67=0,0,Z67*(1+INDEX(InputPriceChanges.NonAdmin,$A67,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A67,AA$7))","v":-95.584840651985004},{"$f":"IF($A67=0,0,AA67*(1+INDEX(InputPriceChanges.NonAdmin,$A67,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A67,AB$7))","v":-95.584840652071193},null,null,null,null,{"$f":"IF($A67=0,0,AF67*(1+INDEX(InputPriceChanges.NonAdmin,$A67,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A67,AG$7))","v":-7.4992779111519123E-2},{"$f":"IF($A67=0,0,AG67*(1+INDEX(InputPriceChanges.NonAdmin,$A67,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A67,AH$7))","v":-7.4992779111565058E-2},{"$f":"IF($A67=0,0,AH67*(1+INDEX(InputPriceChanges.NonAdmin,$A67,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A67,AI$7))","v":-7.4992779111627009E-2},{"$f":"IF($A67=0,0,AI67*(1+INDEX(InputPriceChanges.NonAdmin,$A67,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A67,AJ$7))","v":-7.4992779111694635E-2},null,null,null,127.62926158839558,32.044420936592019,32.044420936611644,32.044420936638105,32.044420936666995,null,null,"£",519713.38287819095,0,0,0,0,null,null,null,4.1621890123677251E-3,4.1621890123691579E-3,4.162189012371708E-3,4.1621890123751462E-3,4.1621890123788993E-3,null,null,null,4.1621890123677251E-3,4.1621890123691579E-3,4.162189012371708E-3,4.1621890123751462E-3,4.1621890123788993E-3,null,null,null,32.044420936580991,32.044420936592019,32.044420936611651,32.044420936638119,32.044420936667017,null,null,null,0.74892575152613305,0,-2.2173680003943692E-16,-4.4347360007850761E-16,-6.6521040011716166E-16]
[60,"CX902","CX902: Wholesale","BTW",0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!66:66,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!66:66,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A68=0,0,P68*(1+INDEX(InputPriceChanges.NonAdmin,$A68,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A68,Q$7)-FC.Comp.GRC!I68)","v":0},{"$f":"IF($A68=0,0,Q68*(1+INDEX(InputPriceChanges.NonAdmin,$A68,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A68,R$7)-FC.Comp.GRC!J68)","v":0},{"$f":"IF($A68=0,0,R68*(1+INDEX(InputPriceChanges.NonAdmin,$A68,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A68,S$7)-FC.Comp.GRC!K68)","v":0},{"$f":"IF($A68=0,0,S68*(1+INDEX(InputPriceChanges.NonAdmin,$A68,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A68,T$7)-FC.Comp.GRC!L68)","v":0},null,null,null,null,{"$f":"IF($A68=0,0,X68*(1+INDEX(InputPriceChanges.NonAdmin,$A68,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A68,Y$7))","v":0},{"$f":"IF($A68=0,0,Y68*(1+INDEX(InputPriceChanges.NonAdmin,$A68,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A68,Z$7))","v":0},{"$f":"IF($A68=0,0,Z68*(1+INDEX(InputPriceChanges.NonAdmin,$A68,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A68,AA$7))","v":0},{"$f":"IF($A68=0,0,AA68*(1+INDEX(InputPriceChanges.NonAdmin,$A68,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A68,AB$7))","v":0},null,null,null,null,{"$f":"IF($A68=0,0,AF68*(1+INDEX(InputPriceChanges.NonAdmin,$A68,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A68,AG$7))","v":0},{"$f":"IF($A68=0,0,AG68*(1+INDEX(InputPriceChanges.NonAdmin,$A68,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A68,AH$7))","v":0},{"$f":"IF($A68=0,0,AH68*(1+INDEX(InputPriceChanges.NonAdmin,$A68,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A68,AI$7))","v":0},{"$f":"IF($A68=0,0,AI68*(1+INDEX(InputPriceChanges.NonAdmin,$A68,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A68,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[61,"CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA","BTW",0.47645963507766892,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!67:67,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.5606306426582577E-3},{"$f":"IF($A69=0,0,H69*(1+INDEX(InputPriceChanges.NonAdmin,$A69,I$7)))","v":2.5606306428246441E-3},2.5606306431208118E-3,2.560630643520139E-3,2.5606306439560711E-3,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!67:67,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.13016159941932745},{"$f":"IF($A69=0,0,P69*(1+INDEX(InputPriceChanges.NonAdmin,$A69,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A69,Q$7)-FC.Comp.GRC!I69)","v":0.13016159942778519},{"$f":"IF($A69=0,0,Q69*(1+INDEX(InputPriceChanges.NonAdmin,$A69,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A69,R$7)-FC.Comp.GRC!J69)","v":0.13016159944283992},{"$f":"IF($A69=0,0,R69*(1+INDEX(InputPriceChanges.NonAdmin,$A69,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A69,S$7)-FC.Comp.GRC!K69)","v":0.13016159946313846},{"$f":"IF($A69=0,0,S69*(1+INDEX(InputPriceChanges.NonAdmin,$A69,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A69,T$7)-FC.Comp.GRC!L69)","v":0.13016159948529771},null,null,null,null,{"$f":"IF($A69=0,0,X69*(1+INDEX(InputPriceChanges.NonAdmin,$A69,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A69,Y$7))","v":-4.1322527229276908E-2},{"$f":"IF($A69=0,0,Y69*(1+INDEX(InputPriceChanges.NonAdmin,$A69,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A69,Z$7))","v":-4.2754303809607222E-2},{"$f":"IF($A69=0,0,Z69*(1+INDEX(InputPriceChanges.NonAdmin,$A69,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A69,AA$7))","v":-4.842195051702166E-2},{"$f":"IF($A69=0,0,AA69*(1+INDEX(InputPriceChanges.NonAdmin,$A69,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A69,AB$7))","v":-4.7860518402678194E-2},null,null,null,null,{"$f":"IF($A69=0,0,AF69*(1+INDEX(InputPriceChanges.NonAdmin,$A69,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A69,AG$7))","v":-8.1753979819846664E-3},{"$f":"IF($A69=0,0,AG69*(1+INDEX(InputPriceChanges.NonAdmin,$A69,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A69,AH$7))","v":-9.6071745584811255E-3},{"$f":"IF($A69=0,0,AH69*(1+INDEX(InputPriceChanges.NonAdmin,$A69,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A69,AI$7))","v":-1.2508941396809423E-2},{"$f":"IF($A69=0,0,AI69*(1+INDEX(InputPriceChanges.NonAdmin,$A69,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A69,AJ$7))","v":-1.1947509276351978E-2},null,null,null,0.13016159941932745,8.8839072198508284E-2,8.7407295633232698E-2,8.1739648946116794E-2,8.230108108261952E-2,null,null,"£",167.7945643006851,343.20921069652076,362.77745332916533,480.68882037659853,464.7955250637952,null,null,null,1.3405935010886076E-3,{"$f":"IF($A69=0,0,BD69*(1+INDEX(InputPriceChanges.NonAdmin,$A69,BE$7)))","v":1.3405935011757176E-3},1.3405935013307733E-3,1.3405935015398372E-3,1.3405935017680652E-3,null,null,null,1.3405935010886076E-3,{"$f":"IF($A69=0,0,BL69*(1+INDEX(InputPriceChanges.NonAdmin,$A69,BM$7))*(1-$F69))","v":1.3405935011757176E-3},1.3405935013307733E-3,1.3405935015398372E-3,1.3405935017680652E-3,null,null,null,6.8144851258868974E-2,6.8144851263296932E-2,6.8144851271178697E-2,6.8144851281805807E-2,6.8144851293407069E-2,null,null,null,0.47645963507766892,0.23294053419390431,0.220375704596566,0.16631827808892047,0.17200539291824671]
[62,"CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA","BTW",0.56164870152187263,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!68:68,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":8.3964790000657638E-2},8.3964790003082573E-2,8.3964790007398982E-2,8.3964790013218854E-2,8.3964790019572202E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!68:68,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.3745492235348049},{"$f":"IF($A70=0,0,P70*(1+INDEX(InputPriceChanges.NonAdmin,$A70,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A70,Q$7)-FC.Comp.GRC!I70)","v":2.3745492236033829},{"$f":"IF($A70=0,0,Q70*(1+INDEX(InputPriceChanges.NonAdmin,$A70,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A70,R$7)-FC.Comp.GRC!J70)","v":2.374549223725452},{"$f":"IF($A70=0,0,R70*(1+INDEX(InputPriceChanges.NonAdmin,$A70,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A70,S$7)-FC.Comp.GRC!K70)","v":2.3745492238900394},{"$f":"IF($A70=0,0,S70*(1+INDEX(InputPriceChanges.NonAdmin,$A70,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A70,T$7)-FC.Comp.GRC!L70)","v":2.3745492240697139},null,null,null,null,{"$f":"IF($A70=0,0,X70*(1+INDEX(InputPriceChanges.NonAdmin,$A70,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A70,Y$7))","v":-0.46023125875999515},{"$f":"IF($A70=0,0,Y70*(1+INDEX(InputPriceChanges.NonAdmin,$A70,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A70,Z$7))","v":-0.64972948623317972},{"$f":"IF($A70=0,0,Z70*(1+INDEX(InputPriceChanges.NonAdmin,$A70,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A70,AA$7))","v":-0.76677905997927143},{"$f":"IF($A70=0,0,AA70*(1+INDEX(InputPriceChanges.NonAdmin,$A70,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A70,AB$7))","v":-0.71008580767014418},null,null,null,null,{"$f":"IF($A70=0,0,AF70*(1+INDEX(InputPriceChanges.NonAdmin,$A70,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A70,AG$7))","v":-0.16213567071478197},{"$f":"IF($A70=0,0,AG70*(1+INDEX(InputPriceChanges.NonAdmin,$A70,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A70,AH$7))","v":-0.26467433137461777},{"$f":"IF($A70=0,0,AH70*(1+INDEX(InputPriceChanges.NonAdmin,$A70,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A70,AI$7))","v":-0.35331444209030904},{"$f":"IF($A70=0,0,AI70*(1+INDEX(InputPriceChanges.NonAdmin,$A70,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A70,AJ$7))","v":-0.29662118974989621},null,null,null,2.3745492235348049,1.9143179648433879,1.7248197374922722,1.607770163910768,1.6644634163995697,null,null,"£",11629.685686819495,14315.881520735824,16472.627943777708,18525.201480917414,17434.806220690916,null,null,null,3.6806074723231559E-2,3.6806074724294535E-2,3.680607472618664E-2,3.6806074728737787E-2,3.6806074731522788E-2,null,null,null,3.6806074723231559E-2,3.6806074724294535E-2,3.680607472618664E-2,3.6806074728737787E-2,3.6806074731522788E-2,null,null,null,1.0408867354367108,1.0408867354667724,1.0408867355202815,1.0408867355924287,1.0408867356711893,null,null,null,0.56164870152187263,0.45626235840505824,0.39652433648884711,0.3525898421571913,0.37464126551801913]
[63,"CG107","CG107: ProtPath PC rent 2Mbit link perkm regional trunk","BTW",0.48313474989010785,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!69:69,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.454627432912438E-2},2.4629689123121259E-2,2.4778672025455851E-2,2.4980762929661275E-2,2.5203178141607243E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!69:69,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.3083879529147873},{"$f":"IF($A71=0,0,P71*(1+INDEX(InputPriceChanges.NonAdmin,$A71,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A71,Q$7)-FC.Comp.GRC!I71)","v":1.3128342045168437},{"$f":"IF($A71=0,0,Q71*(1+INDEX(InputPriceChanges.NonAdmin,$A71,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A71,R$7)-FC.Comp.GRC!J71)","v":1.3207754273676604},{"$f":"IF($A71=0,0,R71*(1+INDEX(InputPriceChanges.NonAdmin,$A71,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A71,S$7)-FC.Comp.GRC!K71)","v":1.3315474614821128},{"$f":"IF($A71=0,0,S71*(1+INDEX(InputPriceChanges.NonAdmin,$A71,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A71,T$7)-FC.Comp.GRC!L71)","v":1.3434028404269254},null,null,null,null,{"$f":"IF($A71=0,0,X71*(1+INDEX(InputPriceChanges.NonAdmin,$A71,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A71,Y$7))","v":-0.10228758820419993},{"$f":"IF($A71=0,0,Y71*(1+INDEX(InputPriceChanges.NonAdmin,$A71,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A71,Z$7))","v":-0.17652638495661588},{"$f":"IF($A71=0,0,Z71*(1+INDEX(InputPriceChanges.NonAdmin,$A71,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A71,AA$7))","v":-0.13462134793399466},{"$f":"IF($A71=0,0,AA71*(1+INDEX(InputPriceChanges.NonAdmin,$A71,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A71,AB$7))","v":-0.17626873908540877},null,null,null,null,{"$f":"IF($A71=0,0,AF71*(1+INDEX(InputPriceChanges.NonAdmin,$A71,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A71,AG$7))","v":-4.1156047345472194E-2},{"$f":"IF($A71=0,0,AG71*(1+INDEX(InputPriceChanges.NonAdmin,$A71,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A71,AH$7))","v":-7.5826497058387218E-2},{"$f":"IF($A71=0,0,AH71*(1+INDEX(InputPriceChanges.NonAdmin,$A71,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A71,AI$7))","v":-3.3100167781773084E-2},{"$f":"IF($A71=0,0,AI71*(1+INDEX(InputPriceChanges.NonAdmin,$A71,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A71,AJ$7))","v":-6.1821920546386369E-2},null,null,null,1.3083879529147873,1.2105466163126437,1.1442490424110445,1.1969261135481182,1.1671341013415166,null,null,"£",188.94452814190137,208.42769713491535,228.43510978675997,218.59093811851534,231.38637857940796,null,null,null,1.2687116220388898E-2,1.273023042875096E-2,1.2807234513828227E-2,1.2911688279575298E-2,1.3026646973725995E-2,null,null,null,1.2687116220388898E-2,1.273023042875096E-2,1.2807234513828227E-2,1.2911688279575298E-2,1.3026646973725995E-2,null,null,null,0.67626026652407134,0.67855837947041975,0.68266292160538555,0.68823061171214428,0.6943582451156024,null,null,null,0.48313474989010785,0.43946117371561771,0.40339655415664749,0.4250015903889155,0.40507415187552187]
[64,"CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk","BTW",0.47645963507766892,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!70:70,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.1531621706353191E-2},5.1821233843249909E-2,5.2339640655144383E-2,5.3045608509721273E-2,5.3826685196131353E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!70:70,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.1969908515267886},{"$f":"IF($A72=0,0,P72*(1+INDEX(InputPriceChanges.NonAdmin,$A72,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A72,Q$7)-FC.Comp.GRC!I72)","v":2.2093381286778739},{"$f":"IF($A72=0,0,Q72*(1+INDEX(InputPriceChanges.NonAdmin,$A72,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A72,R$7)-FC.Comp.GRC!J72)","v":2.2314398011148762},{"$f":"IF($A72=0,0,R72*(1+INDEX(InputPriceChanges.NonAdmin,$A72,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A72,S$7)-FC.Comp.GRC!K72)","v":2.2615379208056487},{"$f":"IF($A72=0,0,S72*(1+INDEX(InputPriceChanges.NonAdmin,$A72,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A72,T$7)-FC.Comp.GRC!L72)","v":2.2948382183232066},null,null,null,null,{"$f":"IF($A72=0,0,X72*(1+INDEX(InputPriceChanges.NonAdmin,$A72,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A72,Y$7))","v":-0.4278895298275911},{"$f":"IF($A72=0,0,Y72*(1+INDEX(InputPriceChanges.NonAdmin,$A72,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A72,Z$7))","v":-0.63422920996611487},{"$f":"IF($A72=0,0,Z72*(1+INDEX(InputPriceChanges.NonAdmin,$A72,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A72,AA$7))","v":-0.77042515059978711},{"$f":"IF($A72=0,0,AA72*(1+INDEX(InputPriceChanges.NonAdmin,$A72,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A72,AB$7))","v":-0.89812860538768768},null,null,null,null,{"$f":"IF($A72=0,0,AF72*(1+INDEX(InputPriceChanges.NonAdmin,$A72,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A72,AG$7))","v":-0.13732870914432938},{"$f":"IF($A72=0,0,AG72*(1+INDEX(InputPriceChanges.NonAdmin,$A72,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A72,AH$7))","v":-0.22198994171880496},{"$f":"IF($A72=0,0,AH72*(1+INDEX(InputPriceChanges.NonAdmin,$A72,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A72,AI$7))","v":-0.29175311625455352},{"$f":"IF($A72=0,0,AI72*(1+INDEX(InputPriceChanges.NonAdmin,$A72,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A72,AJ$7))","v":-0.3598514941315607},null,null,null,2.1969908515267886,1.7814485988502828,1.5972105911487613,1.4911127702058615,1.3967096129355188,null,null,"£",3587.39239660166,4901.0759535371672,6464.061844963654,8542.8399719987483,12770.304538638191,null,null,null,2.6978884033183669E-2,2.7130507677020514E-2,2.740191456849797E-2,2.7771517236706591E-2,2.8180442410142049E-2,null,null,null,2.6978884033183669E-2,2.7130507677020514E-2,2.740191456849797E-2,2.7771517236706591E-2,2.8180442410142049E-2,null,null,null,1.150213392139358,1.1566776901248343,1.1682488077778963,1.1840063883442793,1.2014404382586437,null,null,null,0.47645963507766892,0.35070947830246979,0.26856933315370951,0.2059578510746598,0.13980656599511068]
[65,"CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk","BTW",0.56164870152187263,{"$f":"IF(A73=0,0,INDEX($B$4:$B$6,MATCH(D73,$A$4:$A$6,0)))","v":0},null,{"$f":"INDEX(ModelStartValues_NonAdmin!71:71,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":9.9220156833604384E-2},9.9649331455293866E-2,0.10041656664800951,0.10145900584692648,0.10260881567814707,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!71:71,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.7061225308316832},{"$f":"IF($A73=0,0,P73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A73,Q$7)-FC.Comp.GRC!I73)","v":4.7264787610700738},{"$f":"IF($A73=0,0,Q73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A73,R$7)-FC.Comp.GRC!J73)","v":4.7628695806586911},{"$f":"IF($A73=0,0,R73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A73,S$7)-FC.Comp.GRC!K73)","v":4.8123136327304143},{"$f":"IF($A73=0,0,S73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A73,T$7)-FC.Comp.GRC!L73)","v":4.8668503934609353},null,null,null,null,{"$f":"IF($A73=0,0,X73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A73,Y$7))","v":-1.380541304560865},{"$f":"IF($A73=0,0,Y73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A73,Z$7))","v":-1.2468453300835496},{"$f":"IF($A73=0,0,Z73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A73,AA$7))","v":-1.4427827472755799},{"$f":"IF($A73=0,0,AA73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A73,AB$7))","v":-1.9149704962232272},null,null,null,null,{"$f":"IF($A73=0,0,AF73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A73,AG$7))","v":-0.3614274926296599},{"$f":"IF($A73=0,0,AG73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A73,AH$7))","v":-0.21988500307314388},{"$f":"IF($A73=0,0,AH73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A73,AI$7))","v":-0.34138575663997739},{"$f":"IF($A73=0,0,AI73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A73,AJ$7))","v":-0.51723527665639779},null,null,null,{"$f":"P73+X73","v":4.7061225308316832},{"$f":"Q73+Y73","v":3.3459374565092088},{"$f":"R73+Z73","v":3.5160242505751418},{"$f":"S73+AA73","v":3.3695308854548345},{"$f":"T73+AB73","v":2.9518798972377081},null,null,"£",{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,AV$7)=0,0,AN73*million/INDEX(FC.CompVolumes,$A73,AV$7)))","v":7242.9742683057848},{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,AW$7)=0,0,AO73*million/INDEX(FC.CompVolumes,$A73,AW$7)))","v":10729.451527550027},{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,AX$7)=0,0,AP73*million/INDEX(FC.CompVolumes,$A73,AX$7)))","v":10135.511718842426},{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,AY$7)=0,0,AQ73*million/INDEX(FC.CompVolumes,$A73,AY$7)))","v":11123.849562358431},{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,AZ$7)=0,0,AR73*million/INDEX(FC.CompVolumes,$A73,AZ$7)))","v":15172.317700500227},null,null,null,4.3493284583213922E-2,4.3681413835905368E-2,4.4017732378870383E-2,4.4474686955300137E-2,4.4978707587818606E-2,null,null,null,4.3493284583213922E-2,4.3681413835905368E-2,4.4017732378870383E-2,4.4474686955300137E-2,4.4978707587818606E-2,null,null,null,2.0629349221872393,{"$f":"IF($A73=0,0,BT73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,BU$7))-BE73+BM73)","v":2.0718581021443576},{"$f":"IF($A73=0,0,BU73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,BV$7))-BF73+BN73)","v":2.0878100651637115},{"$f":"IF($A73=0,0,BV73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,BW$7))-BG73+BO73)","v":2.1094839295913719},{"$f":"IF($A73=0,0,BW73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,BX$7))-BH73+BP73)","v":2.1333901894723866},null,null,null,0.56164870152187263,0.38078397188394802,0.40620146040739247,0.37395322930639224,0.27727744226018231]
[{"$f":"IF(B74=0,0,A73+1)","v":66},"CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk","BTW",0.48962246414650085,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!72:72,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.6762683883261416E-2},1.6835812589279922E-2,1.6966549560306573E-2,1.7144192972101697E-2,1.7340150824678466E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!72:72,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.6864639992324707},{"$f":"IF($A74=0,0,P74*(1+INDEX(InputPriceChanges.NonAdmin,$A74,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A74,Q$7)-FC.Comp.GRC!I74)","v":0.68945875975779969},{"$f":"IF($A74=0,0,Q74*(1+INDEX(InputPriceChanges.NonAdmin,$A74,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A74,R$7)-FC.Comp.GRC!J74)","v":0.69481268903329663},{"$f":"IF($A74=0,0,R74*(1+INDEX(InputPriceChanges.NonAdmin,$A74,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A74,S$7)-FC.Comp.GRC!K74)","v":0.70208752686639286},{"$f":"IF($A74=0,0,S74*(1+INDEX(InputPriceChanges.NonAdmin,$A74,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A74,T$7)-FC.Comp.GRC!L74)","v":0.7101123761147391},null,null,null,null,{"$f":"IF($A74=0,0,X74*(1+INDEX(InputPriceChanges.NonAdmin,$A74,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A74,Y$7))","v":-6.7335051028149087E-2},{"$f":"IF($A74=0,0,Y74*(1+INDEX(InputPriceChanges.NonAdmin,$A74,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A74,Z$7))","v":-7.9916593915261624E-2},{"$f":"IF($A74=0,0,Z74*(1+INDEX(InputPriceChanges.NonAdmin,$A74,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A74,AA$7))","v":-0.12943813919576561},{"$f":"IF($A74=0,0,AA74*(1+INDEX(InputPriceChanges.NonAdmin,$A74,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A74,AB$7))","v":-0.135547592932343},null,null,null,null,{"$f":"IF($A74=0,0,AF74*(1+INDEX(InputPriceChanges.NonAdmin,$A74,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A74,AG$7))","v":-2.7001557902719901E-2},{"$f":"IF($A74=0,0,AG74*(1+INDEX(InputPriceChanges.NonAdmin,$A74,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A74,AH$7))","v":-3.9269894718300113E-2},{"$f":"IF($A74=0,0,AH74*(1+INDEX(InputPriceChanges.NonAdmin,$A74,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A74,AI$7))","v":-6.2068685162314501E-2},{"$f":"IF($A74=0,0,AI74*(1+INDEX(InputPriceChanges.NonAdmin,$A74,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A74,AJ$7))","v":-6.7408107112435264E-2},null,null,null,0.6864639992324707,0.62212370872965062,0.614896095118035,0.57264938767062723,0.57456478318239612,null,null,"£",121.19987980587065,137.20883053213137,141.89777732440501,162.16747425017394,166.26106234598731,null,null,null,{"$f":"H74*(1-$E74)","v":8.5552972946301258E-3},8.5926205434080066E-3,8.659345756525539E-3,8.7500109632981434E-3,8.8500234492274177E-3,null,null,null,{"$f":"H74*(1-$E74)","v":8.5552972946301258E-3},8.5926205434080066E-3,8.659345756525539E-3,8.7500109632981434E-3,8.8500234492274177E-3,null,null,null,{"$f":"AN74*(1-$E74)","v":0.35035580438040675},0.35188426287779551,0.35461678810855757,0.35832970191554703,0.36242540470051376,null,null,null,{"$f":"E74","v":0.48962246414650085},{"$f":"IF(AO74=0,0,(AO74-BU74)/AO74)","v":0.43438216878709257},0.42328990064494459,0.37425987064593041,0.36921750982871937]
[67,"CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk","BTW",0.4545168944496516,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!73:73,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":7.379932570702398E-2},7.4232681898988642E-2,7.5008585497418609E-2,7.6065682472147969E-2,7.7235943305161633E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!73:73,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.1786779255625954},{"$f":"IF($A75=0,0,P75*(1+INDEX(InputPriceChanges.NonAdmin,$A75,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A75,Q$7)-FC.Comp.GRC!I75)","v":3.1973434045233717},{"$f":"IF($A75=0,0,Q75*(1+INDEX(InputPriceChanges.NonAdmin,$A75,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A75,R$7)-FC.Comp.GRC!J75)","v":3.2307630545955832},{"$f":"IF($A75=0,0,R75*(1+INDEX(InputPriceChanges.NonAdmin,$A75,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A75,S$7)-FC.Comp.GRC!K75)","v":3.2762942405049338},{"$f":"IF($A75=0,0,S75*(1+INDEX(InputPriceChanges.NonAdmin,$A75,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A75,T$7)-FC.Comp.GRC!L75)","v":3.3266996099498876},null,null,null,null,{"$f":"IF($A75=0,0,X75*(1+INDEX(InputPriceChanges.NonAdmin,$A75,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A75,Y$7))","v":-0.3343664281302125},{"$f":"IF($A75=0,0,Y75*(1+INDEX(InputPriceChanges.NonAdmin,$A75,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A75,Z$7))","v":-0.65986073413223023},{"$f":"IF($A75=0,0,Z75*(1+INDEX(InputPriceChanges.NonAdmin,$A75,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A75,AA$7))","v":-0.77489223719607581},{"$f":"IF($A75=0,0,AA75*(1+INDEX(InputPriceChanges.NonAdmin,$A75,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A75,AB$7))","v":-0.83520694669640194},null,null,null,null,{"$f":"IF($A75=0,0,AF75*(1+INDEX(InputPriceChanges.NonAdmin,$A75,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A75,AG$7))","v":-0.15253998860371842},{"$f":"IF($A75=0,0,AG75*(1+INDEX(InputPriceChanges.NonAdmin,$A75,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A75,AH$7))","v":-0.29932313594953386},{"$f":"IF($A75=0,0,AH75*(1+INDEX(InputPriceChanges.NonAdmin,$A75,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A75,AI$7))","v":-0.38749719791266196},{"$f":"IF($A75=0,0,AI75*(1+INDEX(InputPriceChanges.NonAdmin,$A75,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A75,AJ$7))","v":-0.4418518840931005},null,null,null,3.1786779255625954,2.8629769763931594,2.570902320463353,2.5014020033088578,2.4914926632534855,null,null,"£",1951.4979528760318,2282.9435244103406,2866.4318909107296,3201.8024259424024,3417.1377872645871,null,null,null,4.0256285374189099E-2,4.0492673855591459E-2,4.0915916160070724E-2,4.1492544700713972E-2,4.2130902214210203E-2,null,null,null,4.0256285374189099E-2,4.0492673855591459E-2,4.0915916160070724E-2,4.1492544700713972E-2,4.2130902214210203E-2,null,null,null,1.7339151063802238,1.7440968098103329,1.7623266643181288,1.7871631570073516,1.8146584344685976,null,null,null,0.4545168944496516,0.39081004695763083,0.31451045405703892,0.28553540988482062,0.27165812637836634]
[68,"CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk","BTW",0.46645268089360936,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!74:74,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.692960865885473E-2},3.7131163458816507E-2,3.7491889087959113E-2,3.7982985775722185E-2,3.8526122078823229E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!74:74,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.6298374749358597},{"$f":"IF($A76=0,0,P76*(1+INDEX(InputPriceChanges.NonAdmin,$A76,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A76,Q$7)-FC.Comp.GRC!I76)","v":1.6387328187578187},{"$f":"IF($A76=0,0,Q76*(1+INDEX(InputPriceChanges.NonAdmin,$A76,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A76,R$7)-FC.Comp.GRC!J76)","v":1.6546529481579839},{"$f":"IF($A76=0,0,R76*(1+INDEX(InputPriceChanges.NonAdmin,$A76,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A76,S$7)-FC.Comp.GRC!K76)","v":1.6763268248818635},{"$f":"IF($A76=0,0,S76*(1+INDEX(InputPriceChanges.NonAdmin,$A76,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A76,T$7)-FC.Comp.GRC!L76)","v":1.7002973984389689},null,null,null,null,{"$f":"IF($A76=0,0,X76*(1+INDEX(InputPriceChanges.NonAdmin,$A76,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A76,Y$7))","v":-0.47608171018606049},{"$f":"IF($A76=0,0,Y76*(1+INDEX(InputPriceChanges.NonAdmin,$A76,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A76,Z$7))","v":-0.45724234261642843},{"$f":"IF($A76=0,0,Z76*(1+INDEX(InputPriceChanges.NonAdmin,$A76,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A76,AA$7))","v":-0.53083372806426588},{"$f":"IF($A76=0,0,AA76*(1+INDEX(InputPriceChanges.NonAdmin,$A76,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A76,AB$7))","v":-0.46523933247611499},null,null,null,null,{"$f":"IF($A76=0,0,AF76*(1+INDEX(InputPriceChanges.NonAdmin,$A76,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A76,AG$7))","v":-0.16398248672477031},{"$f":"IF($A76=0,0,AG76*(1+INDEX(InputPriceChanges.NonAdmin,$A76,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A76,AH$7))","v":-0.14211110565890456},{"$f":"IF($A76=0,0,AH76*(1+INDEX(InputPriceChanges.NonAdmin,$A76,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A76,AI$7))","v":-0.1904408681392466},{"$f":"IF($A76=0,0,AI76*(1+INDEX(InputPriceChanges.NonAdmin,$A76,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A76,AJ$7))","v":-0.1199790374149186},null,null,null,1.6298374749358597,1.1626511085717581,1.1974106055415554,1.1454930968175976,1.2350580659628538,null,null,"£",5244.0073196134463,9918.0211841555192,9452.6254495611593,11477.371356621594,9612.5489344800753,null,null,null,1.9703693695580091E-2,1.9811232718752722E-2,2.0003696911114723E-2,2.0265720232292738E-2,2.0555509150721653E-2,null,null,null,1.9703693695580091E-2,1.9811232718752722E-2,2.0003696911114723E-2,2.0265720232292738E-2,2.0555509150721653E-2,null,null,null,0.86959541533115714,0.87434150217989293,0.88283564454117791,0.89439968336184628,0.90718911862068241,null,null,null,0.46645268089360936,0.24797603018332381,0.26271268981963297,0.21920115813298011,0.26546844749891507]
[69,"CF550","CF550: OR PPCs 34 45Mb Link CELA","BTW",0.80967167404631757,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!75:75,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.2191193518779075E-2},3.2191193520881775E-2,3.2191193524624587E-2,3.2191193529671078E-2,3.2191193535180157E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!75:75,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.2942518648668864},{"$f":"IF($A77=0,0,P77*(1+INDEX(InputPriceChanges.NonAdmin,$A77,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A77,Q$7)-FC.Comp.GRC!I77)","v":1.2942518649514256},{"$f":"IF($A77=0,0,Q77*(1+INDEX(InputPriceChanges.NonAdmin,$A77,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A77,R$7)-FC.Comp.GRC!J77)","v":1.2942518651019059},{"$f":"IF($A77=0,0,R77*(1+INDEX(InputPriceChanges.NonAdmin,$A77,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A77,S$7)-FC.Comp.GRC!K77)","v":1.2942518653048007},{"$f":"IF($A77=0,0,S77*(1+INDEX(InputPriceChanges.NonAdmin,$A77,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A77,T$7)-FC.Comp.GRC!L77)","v":1.294251865526294},null,null,null,null,{"$f":"IF($A77=0,0,X77*(1+INDEX(InputPriceChanges.NonAdmin,$A77,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A77,Y$7))","v":-0.79041567425910308},{"$f":"IF($A77=0,0,Y77*(1+INDEX(InputPriceChanges.NonAdmin,$A77,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A77,Z$7))","v":-0.82547927162305723},{"$f":"IF($A77=0,0,Z77*(1+INDEX(InputPriceChanges.NonAdmin,$A77,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A77,AA$7))","v":-0.87245781189161398},{"$f":"IF($A77=0,0,AA77*(1+INDEX(InputPriceChanges.NonAdmin,$A77,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A77,AB$7))","v":-0.88754803006306204},null,null,null,null,{"$f":"IF($A77=0,0,AF77*(1+INDEX(InputPriceChanges.NonAdmin,$A77,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A77,AG$7))","v":-0.15075020160444097},{"$f":"IF($A77=0,0,AG77*(1+INDEX(InputPriceChanges.NonAdmin,$A77,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A77,AH$7))","v":-0.18325708438264959},{"$f":"IF($A77=0,0,AH77*(1+INDEX(InputPriceChanges.NonAdmin,$A77,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A77,AI$7))","v":-0.2163133908288572},{"$f":"IF($A77=0,0,AI77*(1+INDEX(InputPriceChanges.NonAdmin,$A77,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A77,AJ$7))","v":-0.23140360888801514},null,null,null,1.2942518648668864,0.50383619069232255,0.4687725934788487,0.42179405341318676,0.40670383546323197,null,null,"£",3155.0189285429433,4998.2423207002921,5383.4492971619256,6140.8730297276652,6478.3323680296999,null,null,null,6.1268959728802532E-3,6.1268959732804565E-3,6.1268959739928189E-3,6.1268959749533084E-3,6.1268959760018421E-3,null,null,null,6.1268959728802532E-3,6.1268959732804565E-3,6.1268959739928189E-3,6.1268959749533084E-3,6.1268959760018421E-3,null,null,null,0.24633279080254611,0.24633279081863635,0.24633279084727699,0.24633279088589363,0.2463327909280501,null,null,null,0.80967167404631757,0.51108555643819498,0.4745153742474672,0.41598799486964888,0.39431898731055903]
[70,"CF551","CF551: OR PPCs 34 45Mb Distribution CELA","BTW",0.77649434212899093,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!76:76,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.1503869112493236},0.15038691126123144,0.1503869112824274,0.15038691131100623,0.15038691134220478,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!76:76,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.0257127870976559},{"$f":"IF($A78=0,0,P78*(1+INDEX(InputPriceChanges.NonAdmin,$A78,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A78,Q$7)-FC.Comp.GRC!I78)","v":5.0257127874955989},{"$f":"IF($A78=0,0,Q78*(1+INDEX(InputPriceChanges.NonAdmin,$A78,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A78,R$7)-FC.Comp.GRC!J78)","v":5.0257127882039372},{"$f":"IF($A78=0,0,R78*(1+INDEX(InputPriceChanges.NonAdmin,$A78,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A78,S$7)-FC.Comp.GRC!K78)","v":5.0257127891589999},{"$f":"IF($A78=0,0,S78*(1+INDEX(InputPriceChanges.NonAdmin,$A78,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A78,T$7)-FC.Comp.GRC!L78)","v":5.0257127902016103},null,null,null,null,{"$f":"IF($A78=0,0,X78*(1+INDEX(InputPriceChanges.NonAdmin,$A78,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A78,Y$7))","v":-2.7819374082401374},{"$f":"IF($A78=0,0,Y78*(1+INDEX(InputPriceChanges.NonAdmin,$A78,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A78,Z$7))","v":-3.0393248334506975},{"$f":"IF($A78=0,0,Z78*(1+INDEX(InputPriceChanges.NonAdmin,$A78,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A78,AA$7))","v":-3.0718904548976851},{"$f":"IF($A78=0,0,AA78*(1+INDEX(InputPriceChanges.NonAdmin,$A78,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A78,AB$7))","v":-3.4177479414234107},null,null,null,null,{"$f":"IF($A78=0,0,AF78*(1+INDEX(InputPriceChanges.NonAdmin,$A78,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A78,AG$7))","v":-0.58239188584342561},{"$f":"IF($A78=0,0,AG78*(1+INDEX(InputPriceChanges.NonAdmin,$A78,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A78,AH$7))","v":-0.74518116683878599},{"$f":"IF($A78=0,0,AH78*(1+INDEX(InputPriceChanges.NonAdmin,$A78,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A78,AI$7))","v":-0.77774678784980533},{"$f":"IF($A78=0,0,AI78*(1+INDEX(InputPriceChanges.NonAdmin,$A78,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A78,AJ$7))","v":-0.93916780407275369},null,null,null,5.0257127870976559,2.2437753792554616,1.9863879547532397,1.9538223342613148,1.6079648487781997,null,null,"£",3807.3870158847085,5920.1510087812694,6803.9620155684806,6954.8237510115014,9807.948234626263,null,null,null,3.3612325533969124E-2,3.3612325536630593E-2,3.3612325541368011E-2,3.3612325547755541E-2,3.3612325554728588E-2,null,null,null,3.3612325533969124E-2,3.3612325536630593E-2,3.3612325541368011E-2,3.3612325547755541E-2,3.3612325554728588E-2,null,null,null,1.1232752427510042,1.1232752428399466,1.1232752429982642,1.1232752432117261,1.1232752434447553,null,null,null,0.77649434212899093,0.49938159887792499,0.43451366571652222,0.42508833914194921,0.30143047324805156]
[71,"CF553","CF553: OR PPCs 140 155Mb Link CELA","BTW",0.83625549985004033,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!77:77,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.85702097597098337},0.85702097601027927,0.85702097608022598,0.85702097617453621,0.85702097627749141,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!77:77,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":10.043422363711469},{"$f":"IF($A79=0,0,P79*(1+INDEX(InputPriceChanges.NonAdmin,$A79,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A79,Q$7)-FC.Comp.GRC!I79)","v":10.043422364171978},{"$f":"IF($A79=0,0,Q79*(1+INDEX(InputPriceChanges.NonAdmin,$A79,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A79,R$7)-FC.Comp.GRC!J79)","v":10.043422364991683},{"$f":"IF($A79=0,0,R79*(1+INDEX(InputPriceChanges.NonAdmin,$A79,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A79,S$7)-FC.Comp.GRC!K79)","v":10.043422366096905},{"$f":"IF($A79=0,0,S79*(1+INDEX(InputPriceChanges.NonAdmin,$A79,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A79,T$7)-FC.Comp.GRC!L79)","v":10.043422367303437},null,null,null,null,{"$f":"IF($A79=0,0,X79*(1+INDEX(InputPriceChanges.NonAdmin,$A79,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A79,Y$7))","v":-6.2195276337875161},{"$f":"IF($A79=0,0,Y79*(1+INDEX(InputPriceChanges.NonAdmin,$A79,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A79,Z$7))","v":-6.1858991910879881},{"$f":"IF($A79=0,0,Z79*(1+INDEX(InputPriceChanges.NonAdmin,$A79,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A79,AA$7))","v":-6.0540924073829974},{"$f":"IF($A79=0,0,AA79*(1+INDEX(InputPriceChanges.NonAdmin,$A79,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A79,AB$7))","v":-6.5951942813096975},null,null,null,null,{"$f":"IF($A79=0,0,AF79*(1+INDEX(InputPriceChanges.NonAdmin,$A79,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A79,AG$7))","v":-3.5672773480845459},{"$f":"IF($A79=0,0,AG79*(1+INDEX(InputPriceChanges.NonAdmin,$A79,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A79,AH$7))","v":-3.5336489051685516},{"$f":"IF($A79=0,0,AH79*(1+INDEX(InputPriceChanges.NonAdmin,$A79,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A79,AI$7))","v":-3.401842121171696},{"$f":"IF($A79=0,0,AI79*(1+INDEX(InputPriceChanges.NonAdmin,$A79,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A79,AJ$7))","v":-3.9429439947797782},null,null,null,10.043422363711469,3.8238947303844615,3.8575231739036946,3.9893299587139079,3.4482280859937395,null,null,"£",32205.939918908025,47255.894891244519,46947.057314584519,45821.973418466179,51488.8471327644,null,null,null,0.14033247132839927,0.14033247133483376,0.14033247134628715,0.14033247136172994,0.14033247137858829,null,null,null,0.14033247132839927,0.14033247133483376,0.14033247134628715,0.14033247136172994,0.14033247137858829,null,null,null,1.6445551747408611,1.6445551748162668,1.644555174950489,1.6445551751314627,1.6445551753290255,null,null,null,0.83625549985004033,0.56992666096461286,0.57367587936322106,0.5877615559126026,0.52307239129308247]
[72,"CF554","CF554: OR PPCs 140 155Mb Distribution CELA","BTW",0.81936268834350789,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!78:78,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.19584131698115706},0.1958413169887038,0.195841317002137,0.19584131702024915,0.19584131704002158,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!78:78,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.4445084788715388},{"$f":"IF($A80=0,0,P80*(1+INDEX(InputPriceChanges.NonAdmin,$A80,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A80,Q$7)-FC.Comp.GRC!I80)","v":3.4445084790042726},{"$f":"IF($A80=0,0,Q80*(1+INDEX(InputPriceChanges.NonAdmin,$A80,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A80,R$7)-FC.Comp.GRC!J80)","v":3.4445084792405392},{"$f":"IF($A80=0,0,R80*(1+INDEX(InputPriceChanges.NonAdmin,$A80,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A80,S$7)-FC.Comp.GRC!K80)","v":3.4445084795591003},{"$f":"IF($A80=0,0,S80*(1+INDEX(InputPriceChanges.NonAdmin,$A80,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A80,T$7)-FC.Comp.GRC!L80)","v":3.444508479906863},null,null,null,null,{"$f":"IF($A80=0,0,X80*(1+INDEX(InputPriceChanges.NonAdmin,$A80,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A80,Y$7))","v":-2.3855711681035046},{"$f":"IF($A80=0,0,Y80*(1+INDEX(InputPriceChanges.NonAdmin,$A80,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A80,Z$7))","v":-2.2739267898906856},{"$f":"IF($A80=0,0,Z80*(1+INDEX(InputPriceChanges.NonAdmin,$A80,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A80,AA$7))","v":-2.3486574570692476},{"$f":"IF($A80=0,0,AA80*(1+INDEX(InputPriceChanges.NonAdmin,$A80,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A80,AB$7))","v":-2.400706278274737},null,null,null,null,{"$f":"IF($A80=0,0,AF80*(1+INDEX(InputPriceChanges.NonAdmin,$A80,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A80,AG$7))","v":-0.85940494299518944},{"$f":"IF($A80=0,0,AG80*(1+INDEX(InputPriceChanges.NonAdmin,$A80,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A80,AH$7))","v":-0.74776056467768703},{"$f":"IF($A80=0,0,AH80*(1+INDEX(InputPriceChanges.NonAdmin,$A80,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A80,AI$7))","v":-0.8224912317151033},{"$f":"IF($A80=0,0,AI80*(1+INDEX(InputPriceChanges.NonAdmin,$A80,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A80,AJ$7))","v":-0.87454005276650859},null,null,null,3.4445084788715388,1.058937310900768,1.1705816893498535,1.0958510224898528,1.043802201632126,null,null,"£",2358.363958010023,4685.3677221732369,4124.8783116729546,4470.8102850561354,4784.1997734333381,null,null,null,3.5376249010743127E-2,3.5376249012106349E-2,3.5376249014532887E-2,3.5376249017804617E-2,3.5376249021376253E-2,null,null,null,3.5376249010743127E-2,3.5376249012106349E-2,3.5376249014532887E-2,3.5376249017804617E-2,3.5376249021376253E-2,null,null,null,0.62220675160134775,0.62220675162532446,0.62220675166800299,0.62220675172554718,0.62220675178836604,null,null,null,0.81936268834350789,0.41242343128314718,0.46846362169428818,0.43221593176794376,0.40390358363350681]
[73,"CG205","CG205: PPCs 34 45Mbit national Trunk WECLA","BTW",0.4545168944496516,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!79:79,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.4145523793552665E-2},1.4145523793994559E-2,1.4145523794781135E-2,1.4145523795841688E-2,1.4145523796999456E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!79:79,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.61676530005981267},{"$f":"IF($A81=0,0,P81*(1+INDEX(InputPriceChanges.NonAdmin,$A81,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A81,Q$7)-FC.Comp.GRC!I81)","v":0.61676530007907993},{"$f":"IF($A81=0,0,Q81*(1+INDEX(InputPriceChanges.NonAdmin,$A81,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A81,R$7)-FC.Comp.GRC!J81)","v":0.61676530011337571},{"$f":"IF($A81=0,0,R81*(1+INDEX(InputPriceChanges.NonAdmin,$A81,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A81,S$7)-FC.Comp.GRC!K81)","v":0.61676530015961739},{"$f":"IF($A81=0,0,S81*(1+INDEX(InputPriceChanges.NonAdmin,$A81,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A81,T$7)-FC.Comp.GRC!L81)","v":0.61676530021009779},null,null,null,null,{"$f":"IF($A81=0,0,X81*(1+INDEX(InputPriceChanges.NonAdmin,$A81,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A81,Y$7))","v":-0.23044934030524794},{"$f":"IF($A81=0,0,Y81*(1+INDEX(InputPriceChanges.NonAdmin,$A81,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A81,Z$7))","v":-0.21873996053782882},{"$f":"IF($A81=0,0,Z81*(1+INDEX(InputPriceChanges.NonAdmin,$A81,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A81,AA$7))","v":-0.22576925009587379},{"$f":"IF($A81=0,0,AA81*(1+INDEX(InputPriceChanges.NonAdmin,$A81,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A81,AB$7))","v":-0.23720107842208435},null,null,null,null,{"$f":"IF($A81=0,0,AF81*(1+INDEX(InputPriceChanges.NonAdmin,$A81,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A81,AG$7))","v":-4.7142214988552984E-2},{"$f":"IF($A81=0,0,AG81*(1+INDEX(InputPriceChanges.NonAdmin,$A81,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A81,AH$7))","v":-3.5432835210940899E-2},{"$f":"IF($A81=0,0,AH81*(1+INDEX(InputPriceChanges.NonAdmin,$A81,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A81,AI$7))","v":-4.2462124755242511E-2},{"$f":"IF($A81=0,0,AI81*(1+INDEX(InputPriceChanges.NonAdmin,$A81,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A81,AJ$7))","v":-5.3893953066449937E-2},null,null,null,0.61676530005981267,0.38631595977383199,0.39802533957554687,0.39099605006374361,0.37956422178801341,null,null,"£",339.45649784239959,1194.9299667381197,997.08605350665925,1105.6666636771336,1357.839132582797,null,null,null,7.7161442485434526E-3,7.7161442487844994E-3,7.7161442492135633E-3,7.7161442497920771E-3,7.7161442504236205E-3,null,null,null,7.7161442485434526E-3,7.7161442487844994E-3,7.7161442492135633E-3,7.7161442497920771E-3,7.7161442504236205E-3,null,null,null,0.3364350512723191,0.33643505128282908,0.33643505130153689,0.33643505132676094,0.33643505135429713,null,null,null,0.4545168944496516,0.12911946097232327,0.15473961617541659,0.13954360594713849,0.11362812393261849]
[74,"CG206","CG206: PPCs 140 155Mbit national Trunk WECLA","BTW",0.46645268089360936,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!80:80,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":8.9555697653911776E-2},8.9555697657924344E-2,8.9555697665066714E-2,8.9555697674696871E-2,8.9555697685209781E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!80:80,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.1788144451296372},{"$f":"IF($A82=0,0,P82*(1+INDEX(InputPriceChanges.NonAdmin,$A82,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A82,Q$7)-FC.Comp.GRC!I82)","v":5.1788144453616756},{"$f":"IF($A82=0,0,Q82*(1+INDEX(InputPriceChanges.NonAdmin,$A82,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A82,R$7)-FC.Comp.GRC!J82)","v":5.1788144457747034},{"$f":"IF($A82=0,0,R82*(1+INDEX(InputPriceChanges.NonAdmin,$A82,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A82,S$7)-FC.Comp.GRC!K82)","v":5.1788144463315948},{"$f":"IF($A82=0,0,S82*(1+INDEX(InputPriceChanges.NonAdmin,$A82,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A82,T$7)-FC.Comp.GRC!L82)","v":5.1788144469395343},null,null,null,null,{"$f":"IF($A82=0,0,X82*(1+INDEX(InputPriceChanges.NonAdmin,$A82,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A82,Y$7))","v":-0.89711371208247515},{"$f":"IF($A82=0,0,Y82*(1+INDEX(InputPriceChanges.NonAdmin,$A82,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A82,Z$7))","v":-1.2835228977153654},{"$f":"IF($A82=0,0,Z82*(1+INDEX(InputPriceChanges.NonAdmin,$A82,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A82,AA$7))","v":-1.6236795720406101},{"$f":"IF($A82=0,0,AA82*(1+INDEX(InputPriceChanges.NonAdmin,$A82,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A82,AB$7))","v":-1.7571077135563231},null,null,null,null,{"$f":"IF($A82=0,0,AF82*(1+INDEX(InputPriceChanges.NonAdmin,$A82,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A82,AG$7))","v":-0.1607238771211591},{"$f":"IF($A82=0,0,AG82*(1+INDEX(InputPriceChanges.NonAdmin,$A82,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A82,AH$7))","v":-0.2709714838842473},{"$f":"IF($A82=0,0,AH82*(1+INDEX(InputPriceChanges.NonAdmin,$A82,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A82,AI$7))","v":-0.37293665482844207},{"$f":"IF($A82=0,0,AI82*(1+INDEX(InputPriceChanges.NonAdmin,$A82,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A82,AJ$7))","v":-0.46369400820187284},null,null,null,5.1788144451296372,4.2817007332792008,3.8952915480593377,3.5551348742909847,3.4217067333832114,null,null,"£",876.0783381708502,1152.2200078254273,1406.0051871964345,1834.3645650524077,2123.2211033303452,null,null,null,4.7782202393947107E-2,4.7782202396087999E-2,4.778220239989879E-2,4.7782202405036937E-2,4.7782202410646075E-2,null,null,null,4.7782202393947107E-2,4.7782202396087999E-2,4.778220239989879E-2,4.7782202405036937E-2,4.7782202410646075E-2,null,null,null,2.7631425633483677,2.7631425634721709,2.7631425636925409,2.763142563989669,2.7631425643140335,null,null,null,0.46645268089360936,0.35466237936812101,0.29064550635005526,0.22277419515884503,0.19246657308296636]
[75,"CR550","CR550: PPCs 34 45Mb Link CELA","BTW",0.80967167404631757,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!81:81,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.6313496641149903E-3},3.6313496642794035E-3,3.6313496645720578E-3,3.6313496649666484E-3,3.6313496653974098E-3,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!81:81,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.13194007041098876},{"$f":"IF($A83=0,0,P83*(1+INDEX(InputPriceChanges.NonAdmin,$A83,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A83,Q$7)-FC.Comp.GRC!I83)","v":0.13194007041696248},{"$f":"IF($A83=0,0,Q83*(1+INDEX(InputPriceChanges.NonAdmin,$A83,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A83,R$7)-FC.Comp.GRC!J83)","v":0.13194007042759567},{"$f":"IF($A83=0,0,R83*(1+INDEX(InputPriceChanges.NonAdmin,$A83,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A83,S$7)-FC.Comp.GRC!K83)","v":0.13194007044193257},{"$f":"IF($A83=0,0,S83*(1+INDEX(InputPriceChanges.NonAdmin,$A83,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A83,T$7)-FC.Comp.GRC!L83)","v":0.13194007045758369},null,null,null,null,{"$f":"IF($A83=0,0,X83*(1+INDEX(InputPriceChanges.NonAdmin,$A83,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A83,Y$7))","v":-7.7493771743110382E-2},{"$f":"IF($A83=0,0,Y83*(1+INDEX(InputPriceChanges.NonAdmin,$A83,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A83,Z$7))","v":-8.5273981545752206E-2},{"$f":"IF($A83=0,0,Z83*(1+INDEX(InputPriceChanges.NonAdmin,$A83,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A83,AA$7))","v":-8.6368847988750122E-2},{"$f":"IF($A83=0,0,AA83*(1+INDEX(InputPriceChanges.NonAdmin,$A83,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A83,AB$7))","v":-8.8818499907232284E-2},null,null,null,null,{"$f":"IF($A83=0,0,AF83*(1+INDEX(InputPriceChanges.NonAdmin,$A83,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A83,AG$7))","v":-1.3080993419626973E-2},{"$f":"IF($A83=0,0,AG83*(1+INDEX(InputPriceChanges.NonAdmin,$A83,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A83,AH$7))","v":-1.7029253869618954E-2},{"$f":"IF($A83=0,0,AH83*(1+INDEX(InputPriceChanges.NonAdmin,$A83,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A83,AI$7))","v":-1.812412030520125E-2},{"$f":"IF($A83=0,0,AI83*(1+INDEX(InputPriceChanges.NonAdmin,$A83,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A83,AJ$7))","v":-2.0573772215588031E-2},null,null,null,0.13194007041098876,5.4446298673852103E-2,4.6666088881843468E-2,4.5571222453182444E-2,4.3121570550351401E-2,null,null,"£",327.81770624872973,492.64378572937846,574.6610106043521,591.20960297696888,635.52251985818282,null,null,null,6.9114870252347303E-4,6.9114870255476549E-4,6.9114870261046595E-4,6.9114870268556765E-4,6.9114870276755372E-4,null,null,null,6.9114870252347303E-4,6.9114870255476549E-4,6.9114870261046595E-4,6.9114870268556765E-4,6.9114870276755372E-4,null,null,null,2.5111932727534481E-2,2.511193272867145E-2,2.5111932730695247E-2,2.5111932733423964E-2,2.5111932736402814E-2,null,null,null,0.80967167404631757,0.5387761272974928,0.46188049325758618,0.44895196175124147,0.41764800270712371]
[76,"CR551","CR551: PPCs 34 45Mb Distribution CELA","BTW",0.77649434212899093,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!82:82,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.2226001222009889E-3},5.2226001223942831E-3,5.2226001227383455E-3,5.2226001232022496E-3,5.2226001237086778E-3,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!82:82,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.18990796820756389},{"$f":"IF($A84=0,0,P84*(1+INDEX(InputPriceChanges.NonAdmin,$A84,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A84,Q$7)-FC.Comp.GRC!I84)","v":0.18990796821459258},{"$f":"IF($A84=0,0,Q84*(1+INDEX(InputPriceChanges.NonAdmin,$A84,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A84,R$7)-FC.Comp.GRC!J84)","v":0.18990796822710362},{"$f":"IF($A84=0,0,R84*(1+INDEX(InputPriceChanges.NonAdmin,$A84,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A84,S$7)-FC.Comp.GRC!K84)","v":0.18990796824397244},{"$f":"IF($A84=0,0,S84*(1+INDEX(InputPriceChanges.NonAdmin,$A84,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A84,T$7)-FC.Comp.GRC!L84)","v":0.18990796826238757},null,null,null,null,{"$f":"IF($A84=0,0,X84*(1+INDEX(InputPriceChanges.NonAdmin,$A84,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A84,Y$7))","v":-9.6090175523216234E-2},{"$f":"IF($A84=0,0,Y84*(1+INDEX(InputPriceChanges.NonAdmin,$A84,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A84,Z$7))","v":-9.6829038029877204E-2},{"$f":"IF($A84=0,0,Z84*(1+INDEX(InputPriceChanges.NonAdmin,$A84,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A84,AA$7))","v":-0.10710739900943313},{"$f":"IF($A84=0,0,AA84*(1+INDEX(InputPriceChanges.NonAdmin,$A84,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A84,AB$7))","v":-0.11431751688598998},null,null,null,null,{"$f":"IF($A84=0,0,AF84*(1+INDEX(InputPriceChanges.NonAdmin,$A84,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A84,AG$7))","v":-1.9268749349953138E-2},{"$f":"IF($A84=0,0,AG84*(1+INDEX(InputPriceChanges.NonAdmin,$A84,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A84,AH$7))","v":-2.0007611851553142E-2},{"$f":"IF($A84=0,0,AH84*(1+INDEX(InputPriceChanges.NonAdmin,$A84,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A84,AI$7))","v":-2.5796637150058872E-2},{"$f":"IF($A84=0,0,AI84*(1+INDEX(InputPriceChanges.NonAdmin,$A84,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A84,AJ$7))","v":-3.114762219833319E-2},null,null,null,0.18990796820756389,9.3817792691376342E-2,9.307893019722642E-2,8.2800569234539309E-2,7.5590451376397583E-2,null,null,"£",180.25187525039996,255.60797232529197,257.29548568185857,287.17945759434735,319.20354823560444,null,null,null,1.1672806761097443E-3,1.1672806761529465E-3,1.1672806762298463E-3,1.1672806763335316E-3,1.1672806764467213E-3,null,null,null,1.1672806761097443E-3,1.1672806761529465E-3,1.1672806762298463E-3,1.1672806763335316E-3,1.1672806764467213E-3,null,null,null,4.2445505369178245E-2,4.2445505370749197E-2,4.2445505373545488E-2,4.2445505377315763E-2,4.2445505381431645E-2,null,null,null,0.77649434212899093,0.5475751011284371,0.54398374279112327,0.48737664765219868,0.43848059366550018]
[77,"CR553","CR553: PPCs 140 155Mb Link CELA","BTW",0.83625549985004033,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!83:83,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.12022154980557753},0.12022154980896657,0.12022154981499907,0.12022154982313275,0.12022154983201205,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!83:83,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.1736772744384609},{"$f":"IF($A85=0,0,P85*(1+INDEX(InputPriceChanges.NonAdmin,$A85,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A85,Q$7)-FC.Comp.GRC!I85)","v":5.173677274584306},{"$f":"IF($A85=0,0,Q85*(1+INDEX(InputPriceChanges.NonAdmin,$A85,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A85,R$7)-FC.Comp.GRC!J85)","v":5.1736772748439108},{"$f":"IF($A85=0,0,R85*(1+INDEX(InputPriceChanges.NonAdmin,$A85,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A85,S$7)-FC.Comp.GRC!K85)","v":5.1736772751939402},{"$f":"IF($A85=0,0,S85*(1+INDEX(InputPriceChanges.NonAdmin,$A85,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A85,T$7)-FC.Comp.GRC!L85)","v":5.1736772755760567},null,null,null,null,{"$f":"IF($A85=0,0,X85*(1+INDEX(InputPriceChanges.NonAdmin,$A85,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A85,Y$7))","v":-3.095924262562026},{"$f":"IF($A85=0,0,Y85*(1+INDEX(InputPriceChanges.NonAdmin,$A85,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A85,Z$7))","v":-3.2074647104513403},{"$f":"IF($A85=0,0,Z85*(1+INDEX(InputPriceChanges.NonAdmin,$A85,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A85,AA$7))","v":-3.1702683177851756},{"$f":"IF($A85=0,0,AA85*(1+INDEX(InputPriceChanges.NonAdmin,$A85,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A85,AB$7))","v":-3.2425338029024702},null,null,null,null,{"$f":"IF($A85=0,0,AF85*(1+INDEX(InputPriceChanges.NonAdmin,$A85,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A85,AG$7))","v":-0.55413879736234117},{"$f":"IF($A85=0,0,AG85*(1+INDEX(InputPriceChanges.NonAdmin,$A85,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A85,AH$7))","v":-0.66567924512411314},{"$f":"IF($A85=0,0,AH85*(1+INDEX(InputPriceChanges.NonAdmin,$A85,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A85,AI$7))","v":-0.62848285228598155},{"$f":"IF($A85=0,0,AI85*(1+INDEX(InputPriceChanges.NonAdmin,$A85,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A85,AJ$7))","v":-0.70074833721554519},null,null,null,5.1736772744384609,2.07775301202228,1.9662125643925705,2.0034089574087646,1.9311434726735865,null,null,"£",16590.275050307715,23424.615583537627,24376.593712960705,24038.716791107498,24716.383995215452,null,null,null,1.9685617580167774E-2,1.9685617580722709E-2,1.9685617581710495E-2,1.9685617583042343E-2,1.968561758449628E-2,null,null,null,1.9685617580167774E-2,1.9685617580722709E-2,1.9685617581710495E-2,1.9685617583042343E-2,1.968561758449628E-2,null,null,null,0.84716119924013156,0.8471611992640129,0.84716119930652178,0.84716119936383727,0.84716119942640677,null,null,null,0.83625549985004033,0.59227049877335047,0.5691405829418863,0.57714015591725876,0.56131628156371627]
[78,"CR554","CR554: PPCs 140 155Mb Distribution CELA","BTW",0.81936268834350789,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!84:84,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.2738310949752413E-2},1.2738310950296957E-2,1.2738310951266244E-2,1.2738310952573148E-2,1.2738310953999852E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!84:84,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.58837735414479031},{"$f":"IF($A86=0,0,P86*(1+INDEX(InputPriceChanges.NonAdmin,$A86,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A86,Q$7)-FC.Comp.GRC!I86)","v":0.58837735416994252},{"$f":"IF($A86=0,0,Q86*(1+INDEX(InputPriceChanges.NonAdmin,$A86,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A86,R$7)-FC.Comp.GRC!J86)","v":0.58837735421471349},{"$f":"IF($A86=0,0,R86*(1+INDEX(InputPriceChanges.NonAdmin,$A86,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A86,S$7)-FC.Comp.GRC!K86)","v":0.58837735427507887},{"$f":"IF($A86=0,0,S86*(1+INDEX(InputPriceChanges.NonAdmin,$A86,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A86,T$7)-FC.Comp.GRC!L86)","v":0.58837735434097771},null,null,null,null,{"$f":"IF($A86=0,0,X86*(1+INDEX(InputPriceChanges.NonAdmin,$A86,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A86,Y$7))","v":-0.35760133879233086},{"$f":"IF($A86=0,0,Y86*(1+INDEX(InputPriceChanges.NonAdmin,$A86,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A86,Z$7))","v":-0.3810003194393739},{"$f":"IF($A86=0,0,Z86*(1+INDEX(InputPriceChanges.NonAdmin,$A86,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A86,AA$7))","v":-0.38337619784768884},{"$f":"IF($A86=0,0,AA86*(1+INDEX(InputPriceChanges.NonAdmin,$A86,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A86,AB$7))","v":-0.3554775611950996},null,null,null,null,{"$f":"IF($A86=0,0,AF86*(1+INDEX(InputPriceChanges.NonAdmin,$A86,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A86,AG$7))","v":-5.3077581514347182E-2},{"$f":"IF($A86=0,0,AG86*(1+INDEX(InputPriceChanges.NonAdmin,$A86,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A86,AH$7))","v":-6.6596361275008592E-2},{"$f":"IF($A86=0,0,AH86*(1+INDEX(InputPriceChanges.NonAdmin,$A86,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A86,AI$7))","v":-6.8972239651066816E-2},{"$f":"IF($A86=0,0,AI86*(1+INDEX(InputPriceChanges.NonAdmin,$A86,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A86,AJ$7))","v":-4.107360296326399E-2},null,null,null,0.58837735414479031,0.23077601537761167,0.20737703477533959,0.20500115642739003,0.23289979314587811,null,null,"£",486.19396790929397,738.46700798256541,817.18514921598546,827.26490388565446,732.76246000952949,null,null,null,2.3010142450077325E-3,2.3010142451060974E-3,2.301014245281187E-3,2.3010142455172629E-3,2.301014245774979E-3,null,null,null,2.3010142450077325E-3,2.3010142451060974E-3,2.301014245281187E-3,2.3010142455172629E-3,2.301014245774979E-3,null,null,null,0.10628290349227472,0.10628290349681815,0.10628290350490546,0.1062829035158097,0.1062829035277135,null,null,null,0.81936268834350789,0.53945429154363933,0.48748952062099704,0.48154973675256141,0.54365393763513303]
[79,"CN616","CN616: EBD","OR",0.4622245896116377,0.04,null,{"$f":"INDEX(ModelStartValues_NonAdmin!85:85,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":29.078705836424135},29.230542895122973,29.502224098356415,29.871940491433918,30.280605482623162,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!85:85,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":530.62398874543999},{"$f":"IF($A87=0,0,P87*(1+INDEX(InputPriceChanges.NonAdmin,$A87,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A87,Q$7)-FC.Comp.GRC!I87)","v":532.22546756147347},{"$f":"IF($A87=0,0,Q87*(1+INDEX(InputPriceChanges.NonAdmin,$A87,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A87,R$7)-FC.Comp.GRC!J87)","v":534.85922496985734},{"$f":"IF($A87=0,0,R87*(1+INDEX(InputPriceChanges.NonAdmin,$A87,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A87,S$7)-FC.Comp.GRC!K87)","v":538.11882209123701},{"$f":"IF($A87=0,0,S87*(1+INDEX(InputPriceChanges.NonAdmin,$A87,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A87,T$7)-FC.Comp.GRC!L87)","v":540.91871365004101},null,null,null,null,{"$f":"IF($A87=0,0,X87*(1+INDEX(InputPriceChanges.NonAdmin,$A87,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A87,Y$7))","v":-27.882554430520496},{"$f":"IF($A87=0,0,Y87*(1+INDEX(InputPriceChanges.NonAdmin,$A87,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A87,Z$7))","v":-67.307246734630823},{"$f":"IF($A87=0,0,Z87*(1+INDEX(InputPriceChanges.NonAdmin,$A87,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A87,AA$7))","v":-72.419145371131592},{"$f":"IF($A87=0,0,AA87*(1+INDEX(InputPriceChanges.NonAdmin,$A87,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A87,AB$7))","v":9.3197916525754607},null,null,null,null,{"$f":"IF($A87=0,0,AF87*(1+INDEX(InputPriceChanges.NonAdmin,$A87,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A87,AG$7))","v":-27.882554430520496},{"$f":"IF($A87=0,0,AG87*(1+INDEX(InputPriceChanges.NonAdmin,$A87,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A87,AH$7))","v":-59.561394688944546},{"$f":"IF($A87=0,0,AH87*(1+INDEX(InputPriceChanges.NonAdmin,$A87,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A87,AI$7))","v":-64.57622374621306},{"$f":"IF($A87=0,0,AI87*(1+INDEX(InputPriceChanges.NonAdmin,$A87,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A87,AJ$7))","v":17.270008868072196},null,null,null,530.62398874543999,504.34291313095298,467.5519782352265,465.6996767201054,550.23850530261643,null,null,"£",48210.494899199177,51941.619778467983,59105.711551451546,60344.371572028889,48104.093679376703,null,null,null,15.637812964745455,15.719467201299386,15.865570671863054,16.064395056877611,16.284165040225766,null,null,null,15.637812964745455,15.090688513247409,14.62170993118899,14.212748625041669,13.830899559388012,null,null,null,285.35653330948873,286.21776923700941,287.63413920816646,289.38707038781712,290.89278321989582,null,null,null,0.4622245896116377,0.43249372245527562,0.38480820828982343,0.37859722723890915,0.47133328471821034]
[80,"CN617","CN617: EBD Extended Reach","OR",0.42829067532517112,0.04,null,{"$f":"INDEX(ModelStartValues_NonAdmin!86:86,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.8736560674811786E-2},1.8789738662324494E-2,1.8884664134476155E-2,1.901330013562335E-2,1.9154684316178564E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!86:86,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.20797286096169676},{"$f":"IF($A88=0,0,P88*(1+INDEX(InputPriceChanges.NonAdmin,$A88,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A88,Q$7)-FC.Comp.GRC!I88)","v":0.20781153866836463},{"$f":"IF($A88=0,0,Q88*(1+INDEX(InputPriceChanges.NonAdmin,$A88,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A88,R$7)-FC.Comp.GRC!J88)","v":0.20738084171309112},{"$f":"IF($A88=0,0,R88*(1+INDEX(InputPriceChanges.NonAdmin,$A88,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A88,S$7)-FC.Comp.GRC!K88)","v":0.20660190145719304},{"$f":"IF($A88=0,0,S88*(1+INDEX(InputPriceChanges.NonAdmin,$A88,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A88,T$7)-FC.Comp.GRC!L88)","v":0.20525248802890406},null,null,null,null,{"$f":"IF($A88=0,0,X88*(1+INDEX(InputPriceChanges.NonAdmin,$A88,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A88,Y$7))","v":-1.1473157774649346E-2},{"$f":"IF($A88=0,0,Y88*(1+INDEX(InputPriceChanges.NonAdmin,$A88,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A88,Z$7))","v":-1.006626409194732E-3},{"$f":"IF($A88=0,0,Z88*(1+INDEX(InputPriceChanges.NonAdmin,$A88,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A88,AA$7))","v":-2.4231941331590519E-2},{"$f":"IF($A88=0,0,AA88*(1+INDEX(InputPriceChanges.NonAdmin,$A88,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A88,AB$7))","v":-3.5906167671524242E-2},null,null,null,null,{"$f":"IF($A88=0,0,AF88*(1+INDEX(InputPriceChanges.NonAdmin,$A88,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A88,AG$7))","v":-1.1473157774649346E-2},{"$f":"IF($A88=0,0,AG88*(1+INDEX(InputPriceChanges.NonAdmin,$A88,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A88,AH$7))","v":-1.006626409194732E-3},{"$f":"IF($A88=0,0,AH88*(1+INDEX(InputPriceChanges.NonAdmin,$A88,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A88,AI$7))","v":-2.2002095777940978E-2},{"$f":"IF($A88=0,0,AI88*(1+INDEX(InputPriceChanges.NonAdmin,$A88,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A88,AJ$7))","v":-3.36597408361341E-2},null,null,null,0.20797286096169676,0.19633838089371528,0.20637421530389638,0.18236996012560253,0.16934632035737981,null,null,"£",129.24099874088822,140.85669488409678,129.79544565063392,157.89164724297154,179.88892985132009,null,null,null,1.07118664501256E-2,1.0742268801454057E-2,1.0796538579032322E-2,1.0870080980377055E-2,1.095091163476198E-2,null,null,null,1.07118664501256E-2,1.0312578049395895E-2,9.9500899544361886E-3,9.6171519662548739E-3,9.3011191258490621E-3,null,null,null,0.11890002389110373,0.11880779443172783,0.11856156096628891,0.11811623355862738,0.11734476131883313,null,null,null,0.42829067532517112,0.3948824784490681,0.42550206288270526,0.35232626317800408,0.30707227017868027]
[81,"CN618","CN618: EBD Resilience","OR",0.42811259778065919,0.04,null,{"$f":"INDEX(ModelStartValues_NonAdmin!87:87,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.36723429400565472},{"$f":"IF($A89=0,0,H89*(1+INDEX(InputPriceChanges.NonAdmin,$A89,I$7)))","v":0.36862805132808818},0.37111835502912877,0.37449875124977144,0.37822263055388095,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!87:87,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.5675207211611406},{"$f":"IF($A89=0,0,P89*(1+INDEX(InputPriceChanges.NonAdmin,$A89,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A89,Q$7)-FC.Comp.GRC!I89)","v":4.5701106235172215},{"$f":"IF($A89=0,0,Q89*(1+INDEX(InputPriceChanges.NonAdmin,$A89,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A89,R$7)-FC.Comp.GRC!J89)","v":4.5718887842759397},{"$f":"IF($A89=0,0,R89*(1+INDEX(InputPriceChanges.NonAdmin,$A89,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A89,S$7)-FC.Comp.GRC!K89)","v":4.5703664060581843},{"$f":"IF($A89=0,0,S89*(1+INDEX(InputPriceChanges.NonAdmin,$A89,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A89,T$7)-FC.Comp.GRC!L89)","v":4.558831926086591},null,null,null,null,{"$f":"IF($A89=0,0,X89*(1+INDEX(InputPriceChanges.NonAdmin,$A89,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A89,Y$7))","v":0.10317541524578856},{"$f":"IF($A89=0,0,Y89*(1+INDEX(InputPriceChanges.NonAdmin,$A89,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A89,Z$7))","v":-0.11226197004529706},{"$f":"IF($A89=0,0,Z89*(1+INDEX(InputPriceChanges.NonAdmin,$A89,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A89,AA$7))","v":-0.63797357234685026},{"$f":"IF($A89=0,0,AA89*(1+INDEX(InputPriceChanges.NonAdmin,$A89,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A89,AB$7))","v":-0.86052144620621118},null,null,null,null,{"$f":"IF($A89=0,0,AF89*(1+INDEX(InputPriceChanges.NonAdmin,$A89,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A89,AG$7))","v":0.10317541524578856},{"$f":"IF($A89=0,0,AG89*(1+INDEX(InputPriceChanges.NonAdmin,$A89,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A89,AH$7))","v":-0.11226197004529706},{"$f":"IF($A89=0,0,AH89*(1+INDEX(InputPriceChanges.NonAdmin,$A89,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A89,AI$7))","v":-0.53460691894590529},{"$f":"IF($A89=0,0,AI89*(1+INDEX(InputPriceChanges.NonAdmin,$A89,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A89,AJ$7))","v":-0.75612695241848182},null,null,null,4.5675207211611406,4.6732860387630097,4.459626814230643,3.9323928337113339,3.6983104798803801,null,null,"£",2891.9584952153878,2805.3201356098048,3003.1236055278218,3748.4701070326491,4242.8316253107214,null,null,null,0.2100166664047475,{"$f":"IF($A89=0,0,BD89*(1+INDEX(InputPriceChanges.NonAdmin,$A89,BE$7)))","v":0.21081373865919814},0.21223791197352346,0.21417111798661886,0.21630075764802442,null,null,null,0.2100166664047475,{"$f":"IF($A89=0,0,BL89*(1+INDEX(InputPriceChanges.NonAdmin,$A89,BM$7))*(1-$F89))","v":0.20238118911283021},0.19559845967479919,0.18948489824300918,0.1837143044337432,null,null,null,2.6121075598078547,2.6135886923382752,2.6146056000753068,2.613734971151159,2.6071385473642539,null,null,null,0.42811259778065919,0.44073855726792271,{"$f":"IF(AP89=0,0,(AP89-BV89)/AP89)","v":0.41371650387155362},{"$f":"IF(AQ89=0,0,(AQ89-BW89)/AQ89)","v":0.3353321802582081},{"$f":"IF(AR89=0,0,(AR89-BX89)/AR89)","v":0.29504605912682041}]
[82,"CO447","CO447: Backhaul extension services fibre etc","OR",0.10245292084167991,0.04,null,{"$f":"INDEX(ModelStartValues_NonAdmin!88:88,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.935225125181109},2.9434391030534393,2.9581008989570776,2.9779680840282636,2.9998020908956025,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!88:88,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":57.054060152606219},{"$f":"IF($A90=0,0,P90*(1+INDEX(InputPriceChanges.NonAdmin,$A90,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A90,Q$7)-FC.Comp.GRC!I90)","v":57.095983523381264},{"$f":"IF($A90=0,0,Q90*(1+INDEX(InputPriceChanges.NonAdmin,$A90,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A90,R$7)-FC.Comp.GRC!J90)","v":57.148473704817825},{"$f":"IF($A90=0,0,R90*(1+INDEX(InputPriceChanges.NonAdmin,$A90,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A90,S$7)-FC.Comp.GRC!K90)","v":57.189041535244037},{"$f":"IF($A90=0,0,S90*(1+INDEX(InputPriceChanges.NonAdmin,$A90,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A90,T$7)-FC.Comp.GRC!L90)","v":57.156412343230244},null,null,null,null,{"$f":"IF($A90=0,0,X90*(1+INDEX(InputPriceChanges.NonAdmin,$A90,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A90,Y$7))","v":-0.44087687508213425},{"$f":"IF($A90=0,0,Y90*(1+INDEX(InputPriceChanges.NonAdmin,$A90,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A90,Z$7))","v":-2.29963685078281},{"$f":"IF($A90=0,0,Z90*(1+INDEX(InputPriceChanges.NonAdmin,$A90,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A90,AA$7))","v":-2.778297008092109},{"$f":"IF($A90=0,0,AA90*(1+INDEX(InputPriceChanges.NonAdmin,$A90,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A90,AB$7))","v":-2.8106461336794668},null,null,null,null,{"$f":"IF($A90=0,0,AF90*(1+INDEX(InputPriceChanges.NonAdmin,$A90,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A90,AG$7))","v":-0.44087687508213425},{"$f":"IF($A90=0,0,AG90*(1+INDEX(InputPriceChanges.NonAdmin,$A90,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A90,AH$7))","v":-2.29963685078281},{"$f":"IF($A90=0,0,AH90*(1+INDEX(InputPriceChanges.NonAdmin,$A90,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A90,AI$7))","v":-2.778297008092109},{"$f":"IF($A90=0,0,AI90*(1+INDEX(InputPriceChanges.NonAdmin,$A90,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A90,AJ$7))","v":-2.8106461336794668},null,null,null,57.054060152606219,56.655106648299132,54.848836854035014,54.410744527151927,54.345766209550774,null,null,"£",6288.1293155961157,6774.9556888317102,10181.244052983162,11673.627934116879,11706.756650874377,null,null,null,2.6345027377784187,2.6418751696260001,2.6550348217145263,2.6728665556462672,2.6924636047363699,null,null,null,2.6345027377784187,2.5362001628409598,2.4468800916921074,2.3647812649762558,2.2868347006080354,null,null,null,51.208705044094813,51.246333243082432,51.293445652115309,51.32985718982215,51.300570953834871,null,null,null,0.10245292084167991,9.5468418033223812E-2,6.4821633526730801E-2,5.6622774860071244E-2,5.6033716480764932E-2]
[83,"CO450","CO450: Wholesale   LAN extension services fibre etc","OR",0.10487380110125318,0.04,null,{"$f":"INDEX(ModelStartValues_NonAdmin!89:89,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":14.810338135894511},14.854928589753188,14.934538565107152,15.042453106424594,15.161111066095934,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!89:89,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":314.02122824792292},{"$f":"IF($A91=0,0,P91*(1+INDEX(InputPriceChanges.NonAdmin,$A91,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A91,Q$7)-FC.Comp.GRC!I91)","v":314.37247535822854},{"$f":"IF($A91=0,0,Q91*(1+INDEX(InputPriceChanges.NonAdmin,$A91,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A91,R$7)-FC.Comp.GRC!J91)","v":314.8863806969793},{"$f":"IF($A91=0,0,R91*(1+INDEX(InputPriceChanges.NonAdmin,$A91,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A91,S$7)-FC.Comp.GRC!K91)","v":315.42784504204565},{"$f":"IF($A91=0,0,S91*(1+INDEX(InputPriceChanges.NonAdmin,$A91,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A91,T$7)-FC.Comp.GRC!L91)","v":315.6319311330999},null,null,null,null,{"$f":"IF($A91=0,0,X91*(1+INDEX(InputPriceChanges.NonAdmin,$A91,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A91,Y$7))","v":-8.4929414832006955},{"$f":"IF($A91=0,0,Y91*(1+INDEX(InputPriceChanges.NonAdmin,$A91,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A91,Z$7))","v":-17.768096701788913},{"$f":"IF($A91=0,0,Z91*(1+INDEX(InputPriceChanges.NonAdmin,$A91,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A91,AA$7))","v":-25.174018100876765},{"$f":"IF($A91=0,0,AA91*(1+INDEX(InputPriceChanges.NonAdmin,$A91,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A91,AB$7))","v":-31.040796181682314},null,null,null,null,{"$f":"IF($A91=0,0,AF91*(1+INDEX(InputPriceChanges.NonAdmin,$A91,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A91,AG$7))","v":-8.4929414832006955},{"$f":"IF($A91=0,0,AG91*(1+INDEX(InputPriceChanges.NonAdmin,$A91,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A91,AH$7))","v":-17.768096701788913},{"$f":"IF($A91=0,0,AH91*(1+INDEX(InputPriceChanges.NonAdmin,$A91,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A91,AI$7))","v":-25.174018100876765},{"$f":"IF($A91=0,0,AI91*(1+INDEX(InputPriceChanges.NonAdmin,$A91,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A91,AJ$7))","v":-31.040796181682314},null,null,null,314.02122824792292,305.87953387502785,297.11828399519038,290.25382694116888,284.59113495141759,null,null,"£",6329.1649320023598,8420.2397184807633,13423.693170164144,25883.573366287514,97974.692881450494,null,null,null,13.257121679988405,13.297035763458092,13.368296738091109,13.464893871266492,13.57110771967618,null,null,null,13.257121679988405,12.765154332919769,12.320222273824767,11.912876344088829,11.526573657096405,null,null,null,281.08862841507903,281.40303890580105,281.86304903827084,282.34772795930928,282.53041076624265,null,null,null,0.10487380110125318,8.0020047955307372E-2,5.1343979077256928E-2,2.7238569307346552E-2,7.2409992163906256E-3]
[84,"CO484","CO484: Ethernet main links","OR",0.3250181604130693,0.04,null,{"$f":"INDEX(ModelStartValues_NonAdmin!90:90,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":37.278754856372593},37.631523967983945,38.265395083241053,39.134448750788529,40.104712186455885,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!90:90,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":1850.5041662359054},{"$f":"IF($A92=0,0,P92*(1+INDEX(InputPriceChanges.NonAdmin,$A92,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A92,Q$7)-FC.Comp.GRC!I92)","v":1866.5102388308751},{"$f":"IF($A92=0,0,Q92*(1+INDEX(InputPriceChanges.NonAdmin,$A92,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A92,R$7)-FC.Comp.GRC!J92)","v":1894.9500143039884},{"$f":"IF($A92=0,0,R92*(1+INDEX(InputPriceChanges.NonAdmin,$A92,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A92,S$7)-FC.Comp.GRC!K92)","v":1933.4758410046354},{"$f":"IF($A92=0,0,S92*(1+INDEX(InputPriceChanges.NonAdmin,$A92,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A92,T$7)-FC.Comp.GRC!L92)","v":1975.3707452585729},null,null,null,null,{"$f":"IF($A92=0,0,X92*(1+INDEX(InputPriceChanges.NonAdmin,$A92,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A92,Y$7))","v":-120.54457262017654},{"$f":"IF($A92=0,0,Y92*(1+INDEX(InputPriceChanges.NonAdmin,$A92,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A92,Z$7))","v":-4.3979883248808278},{"$f":"IF($A92=0,0,Z92*(1+INDEX(InputPriceChanges.NonAdmin,$A92,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A92,AA$7))","v":129.50616391746405},{"$f":"IF($A92=0,0,AA92*(1+INDEX(InputPriceChanges.NonAdmin,$A92,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A92,AB$7))","v":8.6898028755609431},null,null,null,null,{"$f":"IF($A92=0,0,AF92*(1+INDEX(InputPriceChanges.NonAdmin,$A92,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A92,AG$7))","v":-68.756233925690509},{"$f":"IF($A92=0,0,AG92*(1+INDEX(InputPriceChanges.NonAdmin,$A92,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A92,AH$7))","v":48.262681026038763},{"$f":"IF($A92=0,0,AH92*(1+INDEX(InputPriceChanges.NonAdmin,$A92,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A92,AI$7))","v":183.36282112465344},{"$f":"IF($A92=0,0,AI92*(1+INDEX(InputPriceChanges.NonAdmin,$A92,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A92,AJ$7))","v":113.63195381623453},null,null,null,1850.5041662359054,1745.9656662106986,1890.5520259791076,2062.9820049220993,1984.0605481341338,null,null,"£",3137.1704002099118,3731.7357953266146,3235.0860704782222,2885.9845796944605,3329.3720333995575,null,null,null,25.162482530464601,25.400595274369476,25.828446765806738,26.415042209027703,27.06995240771839,null,null,null,25.162482530464601,24.384571463394696,23.80349653936749,23.370338783846332,22.99177095685933,null,null,null,1249.0567062891907,1259.8605146139053,1279.0568465801864,1305.0610799581966,1333.3393795008376,null,null,null,0.3250181604130693,0.27841621459361016,0.32344795117829717,0.36739095307451447,0.32797445080254867]
[85,"CO485","CO485: Ethernet Electronics","OR",0.9661354450754549,0.04,null,{"$f":"INDEX(ModelStartValues_NonAdmin!91:91,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":66.998711988744688},66.998712529334256,66.9987134915837,66.998714788998711,66.998716205343456,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!91:91,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":357.04273919573922},{"$f":"IF($A93=0,0,P93*(1+INDEX(InputPriceChanges.NonAdmin,$A93,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A93,Q$7)-FC.Comp.GRC!I93)","v":354.36279357542094},{"$f":"IF($A93=0,0,Q93*(1+INDEX(InputPriceChanges.NonAdmin,$A93,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A93,R$7)-FC.Comp.GRC!J93)","v":349.11009952711294},{"$f":"IF($A93=0,0,R93*(1+INDEX(InputPriceChanges.NonAdmin,$A93,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A93,S$7)-FC.Comp.GRC!K93)","v":341.3875664261123},{"$f":"IF($A93=0,0,S93*(1+INDEX(InputPriceChanges.NonAdmin,$A93,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A93,T$7)-FC.Comp.GRC!L93)","v":331.29398657108555},null,null,null,null,{"$f":"IF($A93=0,0,X93*(1+INDEX(InputPriceChanges.NonAdmin,$A93,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A93,Y$7))","v":41.808659279972709},{"$f":"IF($A93=0,0,Y93*(1+INDEX(InputPriceChanges.NonAdmin,$A93,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A93,Z$7))","v":139.83054534583141},{"$f":"IF($A93=0,0,Z93*(1+INDEX(InputPriceChanges.NonAdmin,$A93,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A93,AA$7))","v":207.38044122339625},{"$f":"IF($A93=0,0,AA93*(1+INDEX(InputPriceChanges.NonAdmin,$A93,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A93,AB$7))","v":192.2749354307451},null,null,null,null,{"$f":"IF($A93=0,0,AF93*(1+INDEX(InputPriceChanges.NonAdmin,$A93,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A93,AG$7))","v":41.808659279972709},{"$f":"IF($A93=0,0,AG93*(1+INDEX(InputPriceChanges.NonAdmin,$A93,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A93,AH$7))","v":139.83054534583141},{"$f":"IF($A93=0,0,AH93*(1+INDEX(InputPriceChanges.NonAdmin,$A93,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A93,AI$7))","v":207.38044122339625},{"$f":"IF($A93=0,0,AI93*(1+INDEX(InputPriceChanges.NonAdmin,$A93,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A93,AJ$7))","v":192.2749354307451},null,null,null,357.04273919573922,396.17145285539362,488.94064487294435,548.76800764950849,523.56892200183063,null,null,"£",957.15177750997873,942.99279334596054,919.43725630844449,899.31191225899852,883.90585364610854,null,null,null,2.2688815620166225,2.2688815803234479,2.2688816129095972,2.2688816568459789,2.2688817048098633,null,null,null,2.2688815620166225,2.1781263171105101,2.0910012944574849,2.007361281551284,1.9270668710271928,null,null,null,12.091093451904142,12.000338286250081,11.822458140149324,11.560937993793871,11.219123404408037,null,null,null,0.9661354450754549,0.96970923018365396,0.97582025903528335,0.97893292277858557,0.97857183088424637]
[86,"CW609","CW609: Ethernet Access Direct Fibre","OR",0.4192846068031495,0.04,null,{"$f":"INDEX(ModelStartValues_NonAdmin!92:92,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":51.59168346968066},51.740638065806756,52.006542752065975,52.366908441288793,52.763033608609433,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!92:92,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":1056.7825579980533},{"$f":"IF($A94=0,0,P94*(1+INDEX(InputPriceChanges.NonAdmin,$A94,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A94,Q$7)-FC.Comp.GRC!I94)","v":1057.7640563879063},{"$f":"IF($A94=0,0,Q94*(1+INDEX(InputPriceChanges.NonAdmin,$A94,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A94,R$7)-FC.Comp.GRC!J94)","v":1059.1227881017005},{"$f":"IF($A94=0,0,R94*(1+INDEX(InputPriceChanges.NonAdmin,$A94,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A94,S$7)-FC.Comp.GRC!K94)","v":1060.425682167413},{"$f":"IF($A94=0,0,S94*(1+INDEX(InputPriceChanges.NonAdmin,$A94,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A94,T$7)-FC.Comp.GRC!L94)","v":1060.4982524129771},null,null,null,null,{"$f":"IF($A94=0,0,X94*(1+INDEX(InputPriceChanges.NonAdmin,$A94,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A94,Y$7))","v":117.77527725302771},{"$f":"IF($A94=0,0,Y94*(1+INDEX(InputPriceChanges.NonAdmin,$A94,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A94,Z$7))","v":80.338043772059933},{"$f":"IF($A94=0,0,Z94*(1+INDEX(InputPriceChanges.NonAdmin,$A94,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A94,AA$7))","v":118.75534195280493},{"$f":"IF($A94=0,0,AA94*(1+INDEX(InputPriceChanges.NonAdmin,$A94,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A94,AB$7))","v":321.14200434425214},null,null,null,null,{"$f":"IF($A94=0,0,AF94*(1+INDEX(InputPriceChanges.NonAdmin,$A94,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A94,AG$7))","v":117.77527725302771},{"$f":"IF($A94=0,0,AG94*(1+INDEX(InputPriceChanges.NonAdmin,$A94,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A94,AH$7))","v":80.338043772059933},{"$f":"IF($A94=0,0,AH94*(1+INDEX(InputPriceChanges.NonAdmin,$A94,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A94,AI$7))","v":118.75534195280493},{"$f":"IF($A94=0,0,AI94*(1+INDEX(InputPriceChanges.NonAdmin,$A94,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A94,AJ$7))","v":321.14200434425214},null,null,null,1056.7825579980533,1175.539333640934,1139.4608318737605,1179.1810241202179,1381.6402567572293,null,null,"£",4637.0505782528335,4042.1755781957927,4214.1224900940833,4057.9458283747258,3471.1989402627923,null,null,null,29.960084751783057,30.046584978640901,30.200999923074807,30.410269825986489,30.640305808282264,null,null,null,29.960084751783057,28.844721579495264,27.833241529105738,26.905060484763979,26.024238335612555,null,null,null,613.68989869141296,614.2598699147984,615.04890633622335,615.8055169758876,615.84765963457482,null,null,null,0.4192846068031495,0.47746548980859305,0.46022812796046697,0.47776846440067372,0.55426337889140809]
[87,"CE104","CE104: AISBO Excess Construction","OR",0,0.04,null,{"$f":"INDEX(ModelStartValues_NonAdmin!93:93,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!93:93,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A95=0,0,P95*(1+INDEX(InputPriceChanges.NonAdmin,$A95,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A95,Q$7)-FC.Comp.GRC!I95)","v":0},{"$f":"IF($A95=0,0,Q95*(1+INDEX(InputPriceChanges.NonAdmin,$A95,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A95,R$7)-FC.Comp.GRC!J95)","v":0},{"$f":"IF($A95=0,0,R95*(1+INDEX(InputPriceChanges.NonAdmin,$A95,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A95,S$7)-FC.Comp.GRC!K95)","v":0},{"$f":"IF($A95=0,0,S95*(1+INDEX(InputPriceChanges.NonAdmin,$A95,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A95,T$7)-FC.Comp.GRC!L95)","v":0},null,null,null,null,{"$f":"IF($A95=0,0,X95*(1+INDEX(InputPriceChanges.NonAdmin,$A95,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A95,Y$7))","v":0},{"$f":"IF($A95=0,0,Y95*(1+INDEX(InputPriceChanges.NonAdmin,$A95,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A95,Z$7))","v":0},{"$f":"IF($A95=0,0,Z95*(1+INDEX(InputPriceChanges.NonAdmin,$A95,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A95,AA$7))","v":0},{"$f":"IF($A95=0,0,AA95*(1+INDEX(InputPriceChanges.NonAdmin,$A95,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A95,AB$7))","v":0},null,null,null,null,{"$f":"IF($A95=0,0,AF95*(1+INDEX(InputPriceChanges.NonAdmin,$A95,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A95,AG$7))","v":0},{"$f":"IF($A95=0,0,AG95*(1+INDEX(InputPriceChanges.NonAdmin,$A95,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A95,AH$7))","v":0},{"$f":"IF($A95=0,0,AH95*(1+INDEX(InputPriceChanges.NonAdmin,$A95,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A95,AI$7))","v":0},{"$f":"IF($A95=0,0,AI95*(1+INDEX(InputPriceChanges.NonAdmin,$A95,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A95,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[88,"CL578","CL578: OR Service Centre   Assurance Ethernet","OR",0,0.04,null,{"$f":"INDEX(ModelStartValues_NonAdmin!94:94,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!94:94,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A96=0,0,P96*(1+INDEX(InputPriceChanges.NonAdmin,$A96,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A96,Q$7)-FC.Comp.GRC!I96)","v":0},{"$f":"IF($A96=0,0,Q96*(1+INDEX(InputPriceChanges.NonAdmin,$A96,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A96,R$7)-FC.Comp.GRC!J96)","v":0},{"$f":"IF($A96=0,0,R96*(1+INDEX(InputPriceChanges.NonAdmin,$A96,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A96,S$7)-FC.Comp.GRC!K96)","v":0},{"$f":"IF($A96=0,0,S96*(1+INDEX(InputPriceChanges.NonAdmin,$A96,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A96,T$7)-FC.Comp.GRC!L96)","v":0},null,null,null,null,{"$f":"IF($A96=0,0,X96*(1+INDEX(InputPriceChanges.NonAdmin,$A96,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A96,Y$7))","v":0},{"$f":"IF($A96=0,0,Y96*(1+INDEX(InputPriceChanges.NonAdmin,$A96,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A96,Z$7))","v":0},{"$f":"IF($A96=0,0,Z96*(1+INDEX(InputPriceChanges.NonAdmin,$A96,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A96,AA$7))","v":0},{"$f":"IF($A96=0,0,AA96*(1+INDEX(InputPriceChanges.NonAdmin,$A96,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A96,AB$7))","v":0},null,null,null,null,{"$f":"IF($A96=0,0,AF96*(1+INDEX(InputPriceChanges.NonAdmin,$A96,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A96,AG$7))","v":0},{"$f":"IF($A96=0,0,AG96*(1+INDEX(InputPriceChanges.NonAdmin,$A96,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A96,AH$7))","v":0},{"$f":"IF($A96=0,0,AH96*(1+INDEX(InputPriceChanges.NonAdmin,$A96,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A96,AI$7))","v":0},{"$f":"IF($A96=0,0,AI96*(1+INDEX(InputPriceChanges.NonAdmin,$A96,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A96,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[89,"CO772","CO772: Openreach Systems Development Ethernet Specific","OR",0.8891925564073514,0.04,null,{"$f":"INDEX(ModelStartValues_NonAdmin!95:95,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":16.154265436291581},16.154265453248644,16.154265483432216,16.154265524129162,16.154265568556664,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!95:95,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":107.02868752426897},{"$f":"IF($A97=0,0,P97*(1+INDEX(InputPriceChanges.NonAdmin,$A97,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A97,Q$7)-FC.Comp.GRC!I97)","v":106.38251701848658},{"$f":"IF($A97=0,0,Q97*(1+INDEX(InputPriceChanges.NonAdmin,$A97,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A97,R$7)-FC.Comp.GRC!J97)","v":105.11602280335678},{"$f":"IF($A97=0,0,R97*(1+INDEX(InputPriceChanges.NonAdmin,$A97,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A97,S$7)-FC.Comp.GRC!K97)","v":103.25401780679914},{"$f":"IF($A97=0,0,S97*(1+INDEX(InputPriceChanges.NonAdmin,$A97,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A97,T$7)-FC.Comp.GRC!L97)","v":100.82032241219197},null,null,null,null,{"$f":"IF($A97=0,0,X97*(1+INDEX(InputPriceChanges.NonAdmin,$A97,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A97,Y$7))","v":10.546520749488288},{"$f":"IF($A97=0,0,Y97*(1+INDEX(InputPriceChanges.NonAdmin,$A97,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A97,Z$7))","v":16.906349837543793},{"$f":"IF($A97=0,0,Z97*(1+INDEX(InputPriceChanges.NonAdmin,$A97,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A97,AA$7))","v":-3.1328774035480187},{"$f":"IF($A97=0,0,AA97*(1+INDEX(InputPriceChanges.NonAdmin,$A97,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A97,AB$7))","v":29.03918800372519},null,null,null,null,{"$f":"IF($A97=0,0,AF97*(1+INDEX(InputPriceChanges.NonAdmin,$A97,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A97,AG$7))","v":10.546520749488288},{"$f":"IF($A97=0,0,AG97*(1+INDEX(InputPriceChanges.NonAdmin,$A97,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A97,AH$7))","v":16.906349837543793},{"$f":"IF($A97=0,0,AH97*(1+INDEX(InputPriceChanges.NonAdmin,$A97,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A97,AI$7))","v":0.43062126117764521},{"$f":"IF($A97=0,0,AI97*(1+INDEX(InputPriceChanges.NonAdmin,$A97,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A97,AJ$7))","v":32.602686678251196},null,null,null,107.02868752426897,116.92903776797488,122.02237264090058,100.12114040325112,129.85951041591716,null,null,"£",336.00902272720947,329.1003825571143,323.07888772443636,326.9180652022111,307.7283816570104,null,null,null,1.7900128561125523,1.7900128579915211,1.7900128613360855,1.7900128658456103,1.7900128707685081,null,null,null,1.7900128561125523,1.7184123436718601,1.6496758530073363,1.5836888228767816,1.5203412741429565,null,null,null,11.859575255640648,11.787974753769932,11.647637767466522,11.44131375384123,11.171642188681609,null,null,null,0.8891925564073514,0.89918693441092801,0.90454506402900126,0.8857252952996757,0.91397132059946318]
[90,"CP502","CP502: Openreach sales product management","OR",0,0.04,null,{"$f":"INDEX(ModelStartValues_NonAdmin!96:96,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!96:96,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A98=0,0,P98*(1+INDEX(InputPriceChanges.NonAdmin,$A98,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A98,Q$7)-FC.Comp.GRC!I98)","v":0},{"$f":"IF($A98=0,0,Q98*(1+INDEX(InputPriceChanges.NonAdmin,$A98,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A98,R$7)-FC.Comp.GRC!J98)","v":0},{"$f":"IF($A98=0,0,R98*(1+INDEX(InputPriceChanges.NonAdmin,$A98,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A98,S$7)-FC.Comp.GRC!K98)","v":0},{"$f":"IF($A98=0,0,S98*(1+INDEX(InputPriceChanges.NonAdmin,$A98,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A98,T$7)-FC.Comp.GRC!L98)","v":0},null,null,null,null,{"$f":"IF($A98=0,0,X98*(1+INDEX(InputPriceChanges.NonAdmin,$A98,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A98,Y$7))","v":0},{"$f":"IF($A98=0,0,Y98*(1+INDEX(InputPriceChanges.NonAdmin,$A98,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A98,Z$7))","v":0},{"$f":"IF($A98=0,0,Z98*(1+INDEX(InputPriceChanges.NonAdmin,$A98,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A98,AA$7))","v":0},{"$f":"IF($A98=0,0,AA98*(1+INDEX(InputPriceChanges.NonAdmin,$A98,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A98,AB$7))","v":0},null,null,null,null,{"$f":"IF($A98=0,0,AF98*(1+INDEX(InputPriceChanges.NonAdmin,$A98,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A98,AG$7))","v":0},{"$f":"IF($A98=0,0,AG98*(1+INDEX(InputPriceChanges.NonAdmin,$A98,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A98,AH$7))","v":0},{"$f":"IF($A98=0,0,AH98*(1+INDEX(InputPriceChanges.NonAdmin,$A98,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A98,AI$7))","v":0},{"$f":"IF($A98=0,0,AI98*(1+INDEX(InputPriceChanges.NonAdmin,$A98,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A98,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[91,"CL160","CL160: Routeing   records","OR",0.82309587605256984,0.04,null,{"$f":"INDEX(ModelStartValues_NonAdmin!97:97,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.3020002920236871E-3},2.3020004082888101E-3,2.3020006152407388E-3,2.3020008942770723E-3,2.3020011988917734E-3,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!97:97,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.2530677986655517E-2},{"$f":"IF($A99=0,0,P99*(1+INDEX(InputPriceChanges.NonAdmin,$A99,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A99,Q$7)-FC.Comp.GRC!I99)","v":4.2438600118383851E-2},{"$f":"IF($A99=0,0,Q99*(1+INDEX(InputPriceChanges.NonAdmin,$A99,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A99,R$7)-FC.Comp.GRC!J99)","v":4.2258127085417686E-2},{"$f":"IF($A99=0,0,R99*(1+INDEX(InputPriceChanges.NonAdmin,$A99,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A99,S$7)-FC.Comp.GRC!K99)","v":4.199279437664629E-2},{"$f":"IF($A99=0,0,S99*(1+INDEX(InputPriceChanges.NonAdmin,$A99,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A99,T$7)-FC.Comp.GRC!L99)","v":4.1645995533890014E-2},null,null,null,null,{"$f":"IF($A99=0,0,X99*(1+INDEX(InputPriceChanges.NonAdmin,$A99,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A99,Y$7))","v":-7.7068070906512556E-5},{"$f":"IF($A99=0,0,Y99*(1+INDEX(InputPriceChanges.NonAdmin,$A99,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A99,Z$7))","v":9.6302815807668921E-3},{"$f":"IF($A99=0,0,Z99*(1+INDEX(InputPriceChanges.NonAdmin,$A99,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A99,AA$7))","v":-1.9799032897154494E-3},{"$f":"IF($A99=0,0,AA99*(1+INDEX(InputPriceChanges.NonAdmin,$A99,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A99,AB$7))","v":-4.5747431841782699E-3},null,null,null,null,{"$f":"IF($A99=0,0,AF99*(1+INDEX(InputPriceChanges.NonAdmin,$A99,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A99,AG$7))","v":-7.7068070906512556E-5},{"$f":"IF($A99=0,0,AG99*(1+INDEX(InputPriceChanges.NonAdmin,$A99,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A99,AH$7))","v":9.6302815807668921E-3},{"$f":"IF($A99=0,0,AH99*(1+INDEX(InputPriceChanges.NonAdmin,$A99,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A99,AI$7))","v":2.8941153467093549E-3},{"$f":"IF($A99=0,0,AI99*(1+INDEX(InputPriceChanges.NonAdmin,$A99,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A99,AJ$7))","v":6.4570141233516107E-4},null,null,null,4.2530677986655517E-2,4.2361532047477342E-2,5.1888408666184577E-2,4.0012891086930839E-2,3.7071252349711745E-2,null,null,"£",0.7964845165888641,0.79514032259720935,0.75494006902505983,0.80000796740043456,0.80823947702759824,null,null,null,4.0723334498717875E-4,4.0723336555495844E-4,4.0723340216560806E-4,4.0723345152828618E-4,4.0723350541588298E-4,null,null,null,4.0723334498717875E-4,3.909440309327601E-4,3.7530630343582437E-4,3.6029409497132978E-4,3.4588237694172159E-4,null,null,null,7.5238523301195473E-3,7.5075633754980026E-3,7.4756369517049882E-3,7.4286985013051858E-3,7.3673483558414042E-3,null,null,null,0.82309587605256984,0.82277403548380201,0.85592857549750179,0.81434237068334281,0.80126518828278293]
[92,"CL573","CL573: OR Service Centre   Provision Ethernet","OR",0,0.04,null,{"$f":"INDEX(ModelStartValues_NonAdmin!98:98,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!98:98,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A100=0,0,P100*(1+INDEX(InputPriceChanges.NonAdmin,$A100,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A100,Q$7)-FC.Comp.GRC!I100)","v":0},{"$f":"IF($A100=0,0,Q100*(1+INDEX(InputPriceChanges.NonAdmin,$A100,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A100,R$7)-FC.Comp.GRC!J100)","v":0},{"$f":"IF($A100=0,0,R100*(1+INDEX(InputPriceChanges.NonAdmin,$A100,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A100,S$7)-FC.Comp.GRC!K100)","v":0},{"$f":"IF($A100=0,0,S100*(1+INDEX(InputPriceChanges.NonAdmin,$A100,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A100,T$7)-FC.Comp.GRC!L100)","v":0},null,null,null,null,{"$f":"IF($A100=0,0,X100*(1+INDEX(InputPriceChanges.NonAdmin,$A100,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A100,Y$7))","v":0},{"$f":"IF($A100=0,0,Y100*(1+INDEX(InputPriceChanges.NonAdmin,$A100,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A100,Z$7))","v":0},{"$f":"IF($A100=0,0,Z100*(1+INDEX(InputPriceChanges.NonAdmin,$A100,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A100,AA$7))","v":0},{"$f":"IF($A100=0,0,AA100*(1+INDEX(InputPriceChanges.NonAdmin,$A100,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A100,AB$7))","v":0},null,null,null,null,{"$f":"IF($A100=0,0,AF100*(1+INDEX(InputPriceChanges.NonAdmin,$A100,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A100,AG$7))","v":0},{"$f":"IF($A100=0,0,AG100*(1+INDEX(InputPriceChanges.NonAdmin,$A100,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A100,AH$7))","v":0},{"$f":"IF($A100=0,0,AH100*(1+INDEX(InputPriceChanges.NonAdmin,$A100,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A100,AI$7))","v":0},{"$f":"IF($A100=0,0,AI100*(1+INDEX(InputPriceChanges.NonAdmin,$A100,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A100,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[93,"CW617","CW617: Other Ethernet Rentals   Internal","OR",0.81623717075760038,0.04,null,{"$f":"INDEX(ModelStartValues_NonAdmin!99:99,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.262659210866325E-2},4.262659663423899E-2,4.2626604689764661E-2,4.2626615551149639E-2,4.26266274081646E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!99:99,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.69556343468480819},{"$f":"IF($A101=0,0,P101*(1+INDEX(InputPriceChanges.NonAdmin,$A101,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A101,Q$7)-FC.Comp.GRC!I101)","v":0.69385844466594737},{"$f":"IF($A101=0,0,Q101*(1+INDEX(InputPriceChanges.NonAdmin,$A101,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A101,R$7)-FC.Comp.GRC!J101)","v":0.69051664998284823},{"$f":"IF($A101=0,0,R101*(1+INDEX(InputPriceChanges.NonAdmin,$A101,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A101,S$7)-FC.Comp.GRC!K101)","v":0.68560351171364564},{"$f":"IF($A101=0,0,S101*(1+INDEX(InputPriceChanges.NonAdmin,$A101,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A101,T$7)-FC.Comp.GRC!L101)","v":0.67918185436640899},null,null,null,null,{"$f":"IF($A101=0,0,X101*(1+INDEX(InputPriceChanges.NonAdmin,$A101,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A101,Y$7))","v":0.18126458886025665},{"$f":"IF($A101=0,0,Y101*(1+INDEX(InputPriceChanges.NonAdmin,$A101,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A101,Z$7))","v":0.26842934409815833},{"$f":"IF($A101=0,0,Z101*(1+INDEX(InputPriceChanges.NonAdmin,$A101,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A101,AA$7))","v":3.4605199784128599E-2},{"$f":"IF($A101=0,0,AA101*(1+INDEX(InputPriceChanges.NonAdmin,$A101,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A101,AB$7))","v":7.2720346721309836E-2},null,null,null,null,{"$f":"IF($A101=0,0,AF101*(1+INDEX(InputPriceChanges.NonAdmin,$A101,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A101,AG$7))","v":0.18126458886025665},{"$f":"IF($A101=0,0,AG101*(1+INDEX(InputPriceChanges.NonAdmin,$A101,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A101,AH$7))","v":0.26842934409815833},{"$f":"IF($A101=0,0,AH101*(1+INDEX(InputPriceChanges.NonAdmin,$A101,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A101,AI$7))","v":0.13224137291830146},{"$f":"IF($A101=0,0,AI101*(1+INDEX(InputPriceChanges.NonAdmin,$A101,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A101,AJ$7))","v":0.17035654701395048},null,null,null,0.69556343468480819,0.87512303352620402,0.95894599408100656,0.72020871149777421,0.75190220108771877,null,null,"£",124.1405134156156,117.20725689178512,114.5250387939638,121.61272729394916,119.01250769642797,null,null,null,7.833183166849703E-3,7.8331839984823043E-3,7.8331854787884927E-3,7.8331874747073257E-3,7.8331896535859414E-3,null,null,null,7.833183166849703E-3,7.519856638543012E-3,7.2190637372514738E-3,6.9303029536226593E-3,6.6530926861008092E-3,null,null,null,0.1278187046752414,0.12750539088554547,0.12689129323983195,0.12598844105102419,0.12480837912847075,null,null,null,0.81623717075760038,0.85430004010775751,0.86767628831753285,0.82506676323171146,0.83400982342129049]
[94,"CW619","CW619: Other Ethernet Connection   Internal","OR",0.79949971917778628,0.04,null,{"$f":"INDEX(ModelStartValues_NonAdmin!100:100,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.8907355894231854E-2},2.8907361793539001E-2,2.8907372294307874E-2,2.8907386452653065E-2,2.8907401908854134E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!100:100,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.33406725826218259},{"$f":"IF($A102=0,0,P102*(1+INDEX(InputPriceChanges.NonAdmin,$A102,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A102,Q$7)-FC.Comp.GRC!I102)","v":0.33291103196566163},{"$f":"IF($A102=0,0,Q102*(1+INDEX(InputPriceChanges.NonAdmin,$A102,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A102,R$7)-FC.Comp.GRC!J102)","v":0.33064481490967457},{"$f":"IF($A102=0,0,R102*(1+INDEX(InputPriceChanges.NonAdmin,$A102,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A102,S$7)-FC.Comp.GRC!K102)","v":0.32731299586187018},{"$f":"IF($A102=0,0,S102*(1+INDEX(InputPriceChanges.NonAdmin,$A102,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A102,T$7)-FC.Comp.GRC!L102)","v":0.32295817133054772},null,null,null,null,{"$f":"IF($A102=0,0,X102*(1+INDEX(InputPriceChanges.NonAdmin,$A102,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A102,Y$7))","v":2.119306814474203E-2},{"$f":"IF($A102=0,0,Y102*(1+INDEX(InputPriceChanges.NonAdmin,$A102,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A102,Z$7))","v":-0.19815374805935629},{"$f":"IF($A102=0,0,Z102*(1+INDEX(InputPriceChanges.NonAdmin,$A102,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A102,AA$7))","v":-0.16579798907438295},{"$f":"IF($A102=0,0,AA102*(1+INDEX(InputPriceChanges.NonAdmin,$A102,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A102,AB$7))","v":-0.18884162546230726},null,null,null,null,{"$f":"IF($A102=0,0,AF102*(1+INDEX(InputPriceChanges.NonAdmin,$A102,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A102,AG$7))","v":2.119306814474203E-2},{"$f":"IF($A102=0,0,AG102*(1+INDEX(InputPriceChanges.NonAdmin,$A102,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A102,AH$7))","v":-7.8516334663797385E-2},{"$f":"IF($A102=0,0,AH102*(1+INDEX(InputPriceChanges.NonAdmin,$A102,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A102,AI$7))","v":-4.6160517082429346E-2},{"$f":"IF($A102=0,0,AI102*(1+INDEX(InputPriceChanges.NonAdmin,$A102,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A102,AJ$7))","v":-6.9204089502591451E-2},null,null,null,0.33406725826218259,0.35410410011040366,0.13249106685031828,0.16151500678748723,0.13411654586824046,null,null,"£",475.45259704564643,465.49400540913274,850.16109639403885,686.7446627906221,760.66578801280639,null,null,null,5.7959329746211617E-3,5.7959341574339018E-3,5.7959362628410092E-3,5.7959391015931956E-3,5.7959422005658505E-3,null,null,null,5.7959329746211617E-3,5.5640967911365453E-3,5.3415348598342734E-3,5.1278759769871566E-3,4.9227635700094339E-3,null,null,null,6.6980579095074599E-2,6.6748755397928114E-2,6.6294378241798624E-2,6.5626347587065051E-2,6.4753204045603432E-2,null,null,null,0.79949971917778628,0.81149962573967094,0.49963133501902685,0.59368266211069365,0.51718705826782441]
[95,"CW901","CW901: Openreach non copper","OR",0,0.04,null,{"$f":"INDEX(ModelStartValues_NonAdmin!101:101,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!101:101,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A103=0,0,P103*(1+INDEX(InputPriceChanges.NonAdmin,$A103,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A103,Q$7)-FC.Comp.GRC!I103)","v":0},{"$f":"IF($A103=0,0,Q103*(1+INDEX(InputPriceChanges.NonAdmin,$A103,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A103,R$7)-FC.Comp.GRC!J103)","v":0},{"$f":"IF($A103=0,0,R103*(1+INDEX(InputPriceChanges.NonAdmin,$A103,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A103,S$7)-FC.Comp.GRC!K103)","v":0},{"$f":"IF($A103=0,0,S103*(1+INDEX(InputPriceChanges.NonAdmin,$A103,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A103,T$7)-FC.Comp.GRC!L103)","v":0},null,null,null,null,{"$f":"IF($A103=0,0,X103*(1+INDEX(InputPriceChanges.NonAdmin,$A103,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A103,Y$7))","v":0},{"$f":"IF($A103=0,0,Y103*(1+INDEX(InputPriceChanges.NonAdmin,$A103,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A103,Z$7))","v":0},{"$f":"IF($A103=0,0,Z103*(1+INDEX(InputPriceChanges.NonAdmin,$A103,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A103,AA$7))","v":0},{"$f":"IF($A103=0,0,AA103*(1+INDEX(InputPriceChanges.NonAdmin,$A103,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A103,AB$7))","v":0},null,null,null,null,{"$f":"IF($A103=0,0,AF103*(1+INDEX(InputPriceChanges.NonAdmin,$A103,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A103,AG$7))","v":0},{"$f":"IF($A103=0,0,AG103*(1+INDEX(InputPriceChanges.NonAdmin,$A103,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A103,AH$7))","v":0},{"$f":"IF($A103=0,0,AH103*(1+INDEX(InputPriceChanges.NonAdmin,$A103,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A103,AI$7))","v":0},{"$f":"IF($A103=0,0,AI103*(1+INDEX(InputPriceChanges.NonAdmin,$A103,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A103,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!102:102,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!102:102,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A104=0,0,P104*(1+INDEX(InputPriceChanges.NonAdmin,$A104,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A104,Q$7)-FC.Comp.GRC!I104)","v":0},{"$f":"IF($A104=0,0,Q104*(1+INDEX(InputPriceChanges.NonAdmin,$A104,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A104,R$7)-FC.Comp.GRC!J104)","v":0},{"$f":"IF($A104=0,0,R104*(1+INDEX(InputPriceChanges.NonAdmin,$A104,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A104,S$7)-FC.Comp.GRC!K104)","v":0},{"$f":"IF($A104=0,0,S104*(1+INDEX(InputPriceChanges.NonAdmin,$A104,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A104,T$7)-FC.Comp.GRC!L104)","v":0},null,null,null,null,{"$f":"IF($A104=0,0,X104*(1+INDEX(InputPriceChanges.NonAdmin,$A104,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A104,Y$7))","v":0},{"$f":"IF($A104=0,0,Y104*(1+INDEX(InputPriceChanges.NonAdmin,$A104,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A104,Z$7))","v":0},{"$f":"IF($A104=0,0,Z104*(1+INDEX(InputPriceChanges.NonAdmin,$A104,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A104,AA$7))","v":0},{"$f":"IF($A104=0,0,AA104*(1+INDEX(InputPriceChanges.NonAdmin,$A104,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A104,AB$7))","v":0},null,null,null,null,{"$f":"IF($A104=0,0,AF104*(1+INDEX(InputPriceChanges.NonAdmin,$A104,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A104,AG$7))","v":0},{"$f":"IF($A104=0,0,AG104*(1+INDEX(InputPriceChanges.NonAdmin,$A104,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A104,AH$7))","v":0},{"$f":"IF($A104=0,0,AH104*(1+INDEX(InputPriceChanges.NonAdmin,$A104,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A104,AI$7))","v":0},{"$f":"IF($A104=0,0,AI104*(1+INDEX(InputPriceChanges.NonAdmin,$A104,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A104,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,{"$f":"IF(A105=0,0,INDEX($B$4:$B$6,MATCH(D105,$A$4:$A$6,0)))","v":0},null,{"$f":"INDEX(ModelStartValues_NonAdmin!103:103,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!103:103,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A105=0,0,P105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A105,Q$7)-FC.Comp.GRC!I105)","v":0},{"$f":"IF($A105=0,0,Q105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A105,R$7)-FC.Comp.GRC!J105)","v":0},{"$f":"IF($A105=0,0,R105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A105,S$7)-FC.Comp.GRC!K105)","v":0},{"$f":"IF($A105=0,0,S105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A105,T$7)-FC.Comp.GRC!L105)","v":0},null,null,null,null,{"$f":"IF($A105=0,0,X105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A105,Y$7))","v":0},{"$f":"IF($A105=0,0,Y105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A105,Z$7))","v":0},{"$f":"IF($A105=0,0,Z105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A105,AA$7))","v":0},{"$f":"IF($A105=0,0,AA105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A105,AB$7))","v":0},null,null,null,null,{"$f":"IF($A105=0,0,AF105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A105,AG$7))","v":0},{"$f":"IF($A105=0,0,AG105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A105,AH$7))","v":0},{"$f":"IF($A105=0,0,AH105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A105,AI$7))","v":0},{"$f":"IF($A105=0,0,AI105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A105,AJ$7))","v":0},null,null,null,{"$f":"P105+X105","v":0},{"$f":"Q105+Y105","v":0},{"$f":"R105+Z105","v":0},{"$f":"S105+AA105","v":0},{"$f":"T105+AB105","v":0},null,null,"£",{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,AV$7)=0,0,AN105*million/INDEX(FC.CompVolumes,$A105,AV$7)))","v":0},{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,AW$7)=0,0,AO105*million/INDEX(FC.CompVolumes,$A105,AW$7)))","v":0},{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,AX$7)=0,0,AP105*million/INDEX(FC.CompVolumes,$A105,AX$7)))","v":0},{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,AY$7)=0,0,AQ105*million/INDEX(FC.CompVolumes,$A105,AY$7)))","v":0},{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,AZ$7)=0,0,AR105*million/INDEX(FC.CompVolumes,$A105,AZ$7)))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,{"$f":"IF($A105=0,0,BT105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,BU$7))-BE105+BM105)","v":0},{"$f":"IF($A105=0,0,BU105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,BV$7))-BF105+BN105)","v":0},{"$f":"IF($A105=0,0,BV105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,BW$7))-BG105+BO105)","v":0},{"$f":"IF($A105=0,0,BW105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,BX$7))-BH105+BP105)","v":0},null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!104:104,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!104:104,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A106=0,0,P106*(1+INDEX(InputPriceChanges.NonAdmin,$A106,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A106,Q$7)-FC.Comp.GRC!I106)","v":0},{"$f":"IF($A106=0,0,Q106*(1+INDEX(InputPriceChanges.NonAdmin,$A106,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A106,R$7)-FC.Comp.GRC!J106)","v":0},{"$f":"IF($A106=0,0,R106*(1+INDEX(InputPriceChanges.NonAdmin,$A106,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A106,S$7)-FC.Comp.GRC!K106)","v":0},{"$f":"IF($A106=0,0,S106*(1+INDEX(InputPriceChanges.NonAdmin,$A106,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A106,T$7)-FC.Comp.GRC!L106)","v":0},null,null,null,null,{"$f":"IF($A106=0,0,X106*(1+INDEX(InputPriceChanges.NonAdmin,$A106,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A106,Y$7))","v":0},{"$f":"IF($A106=0,0,Y106*(1+INDEX(InputPriceChanges.NonAdmin,$A106,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A106,Z$7))","v":0},{"$f":"IF($A106=0,0,Z106*(1+INDEX(InputPriceChanges.NonAdmin,$A106,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A106,AA$7))","v":0},{"$f":"IF($A106=0,0,AA106*(1+INDEX(InputPriceChanges.NonAdmin,$A106,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A106,AB$7))","v":0},null,null,null,null,{"$f":"IF($A106=0,0,AF106*(1+INDEX(InputPriceChanges.NonAdmin,$A106,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A106,AG$7))","v":0},{"$f":"IF($A106=0,0,AG106*(1+INDEX(InputPriceChanges.NonAdmin,$A106,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A106,AH$7))","v":0},{"$f":"IF($A106=0,0,AH106*(1+INDEX(InputPriceChanges.NonAdmin,$A106,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A106,AI$7))","v":0},{"$f":"IF($A106=0,0,AI106*(1+INDEX(InputPriceChanges.NonAdmin,$A106,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A106,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!105:105,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!105:105,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A107=0,0,P107*(1+INDEX(InputPriceChanges.NonAdmin,$A107,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A107,Q$7)-FC.Comp.GRC!I107)","v":0},{"$f":"IF($A107=0,0,Q107*(1+INDEX(InputPriceChanges.NonAdmin,$A107,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A107,R$7)-FC.Comp.GRC!J107)","v":0},{"$f":"IF($A107=0,0,R107*(1+INDEX(InputPriceChanges.NonAdmin,$A107,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A107,S$7)-FC.Comp.GRC!K107)","v":0},{"$f":"IF($A107=0,0,S107*(1+INDEX(InputPriceChanges.NonAdmin,$A107,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A107,T$7)-FC.Comp.GRC!L107)","v":0},null,null,null,null,{"$f":"IF($A107=0,0,X107*(1+INDEX(InputPriceChanges.NonAdmin,$A107,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A107,Y$7))","v":0},{"$f":"IF($A107=0,0,Y107*(1+INDEX(InputPriceChanges.NonAdmin,$A107,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A107,Z$7))","v":0},{"$f":"IF($A107=0,0,Z107*(1+INDEX(InputPriceChanges.NonAdmin,$A107,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A107,AA$7))","v":0},{"$f":"IF($A107=0,0,AA107*(1+INDEX(InputPriceChanges.NonAdmin,$A107,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A107,AB$7))","v":0},null,null,null,null,{"$f":"IF($A107=0,0,AF107*(1+INDEX(InputPriceChanges.NonAdmin,$A107,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A107,AG$7))","v":0},{"$f":"IF($A107=0,0,AG107*(1+INDEX(InputPriceChanges.NonAdmin,$A107,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A107,AH$7))","v":0},{"$f":"IF($A107=0,0,AH107*(1+INDEX(InputPriceChanges.NonAdmin,$A107,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A107,AI$7))","v":0},{"$f":"IF($A107=0,0,AI107*(1+INDEX(InputPriceChanges.NonAdmin,$A107,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A107,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!106:106,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!106:106,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A108=0,0,P108*(1+INDEX(InputPriceChanges.NonAdmin,$A108,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A108,Q$7)-FC.Comp.GRC!I108)","v":0},{"$f":"IF($A108=0,0,Q108*(1+INDEX(InputPriceChanges.NonAdmin,$A108,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A108,R$7)-FC.Comp.GRC!J108)","v":0},{"$f":"IF($A108=0,0,R108*(1+INDEX(InputPriceChanges.NonAdmin,$A108,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A108,S$7)-FC.Comp.GRC!K108)","v":0},{"$f":"IF($A108=0,0,S108*(1+INDEX(InputPriceChanges.NonAdmin,$A108,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A108,T$7)-FC.Comp.GRC!L108)","v":0},null,null,null,null,{"$f":"IF($A108=0,0,X108*(1+INDEX(InputPriceChanges.NonAdmin,$A108,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A108,Y$7))","v":0},{"$f":"IF($A108=0,0,Y108*(1+INDEX(InputPriceChanges.NonAdmin,$A108,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A108,Z$7))","v":0},{"$f":"IF($A108=0,0,Z108*(1+INDEX(InputPriceChanges.NonAdmin,$A108,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A108,AA$7))","v":0},{"$f":"IF($A108=0,0,AA108*(1+INDEX(InputPriceChanges.NonAdmin,$A108,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A108,AB$7))","v":0},null,null,null,null,{"$f":"IF($A108=0,0,AF108*(1+INDEX(InputPriceChanges.NonAdmin,$A108,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A108,AG$7))","v":0},{"$f":"IF($A108=0,0,AG108*(1+INDEX(InputPriceChanges.NonAdmin,$A108,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A108,AH$7))","v":0},{"$f":"IF($A108=0,0,AH108*(1+INDEX(InputPriceChanges.NonAdmin,$A108,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A108,AI$7))","v":0},{"$f":"IF($A108=0,0,AI108*(1+INDEX(InputPriceChanges.NonAdmin,$A108,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A108,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!107:107,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A109=0,0,H109*(1+INDEX(InputPriceChanges.NonAdmin,$A109,I$7)))","v":0},0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!107:107,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A109=0,0,P109*(1+INDEX(InputPriceChanges.NonAdmin,$A109,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A109,Q$7)-FC.Comp.GRC!I109)","v":0},{"$f":"IF($A109=0,0,Q109*(1+INDEX(InputPriceChanges.NonAdmin,$A109,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A109,R$7)-FC.Comp.GRC!J109)","v":0},{"$f":"IF($A109=0,0,R109*(1+INDEX(InputPriceChanges.NonAdmin,$A109,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A109,S$7)-FC.Comp.GRC!K109)","v":0},{"$f":"IF($A109=0,0,S109*(1+INDEX(InputPriceChanges.NonAdmin,$A109,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A109,T$7)-FC.Comp.GRC!L109)","v":0},null,null,null,null,{"$f":"IF($A109=0,0,X109*(1+INDEX(InputPriceChanges.NonAdmin,$A109,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A109,Y$7))","v":0},{"$f":"IF($A109=0,0,Y109*(1+INDEX(InputPriceChanges.NonAdmin,$A109,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A109,Z$7))","v":0},{"$f":"IF($A109=0,0,Z109*(1+INDEX(InputPriceChanges.NonAdmin,$A109,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A109,AA$7))","v":0},{"$f":"IF($A109=0,0,AA109*(1+INDEX(InputPriceChanges.NonAdmin,$A109,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A109,AB$7))","v":0},null,null,null,null,{"$f":"IF($A109=0,0,AF109*(1+INDEX(InputPriceChanges.NonAdmin,$A109,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A109,AG$7))","v":0},{"$f":"IF($A109=0,0,AG109*(1+INDEX(InputPriceChanges.NonAdmin,$A109,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A109,AH$7))","v":0},{"$f":"IF($A109=0,0,AH109*(1+INDEX(InputPriceChanges.NonAdmin,$A109,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A109,AI$7))","v":0},{"$f":"IF($A109=0,0,AI109*(1+INDEX(InputPriceChanges.NonAdmin,$A109,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A109,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,{"$f":"IF($A109=0,0,BD109*(1+INDEX(InputPriceChanges.NonAdmin,$A109,BE$7)))","v":0},0,0,0,null,null,null,0,{"$f":"IF($A109=0,0,BL109*(1+INDEX(InputPriceChanges.NonAdmin,$A109,BM$7))*(1-$F109))","v":0},0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!108:108,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!108:108,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A110=0,0,P110*(1+INDEX(InputPriceChanges.NonAdmin,$A110,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A110,Q$7)-FC.Comp.GRC!I110)","v":0},{"$f":"IF($A110=0,0,Q110*(1+INDEX(InputPriceChanges.NonAdmin,$A110,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A110,R$7)-FC.Comp.GRC!J110)","v":0},{"$f":"IF($A110=0,0,R110*(1+INDEX(InputPriceChanges.NonAdmin,$A110,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A110,S$7)-FC.Comp.GRC!K110)","v":0},{"$f":"IF($A110=0,0,S110*(1+INDEX(InputPriceChanges.NonAdmin,$A110,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A110,T$7)-FC.Comp.GRC!L110)","v":0},null,null,null,null,{"$f":"IF($A110=0,0,X110*(1+INDEX(InputPriceChanges.NonAdmin,$A110,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A110,Y$7))","v":0},{"$f":"IF($A110=0,0,Y110*(1+INDEX(InputPriceChanges.NonAdmin,$A110,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A110,Z$7))","v":0},{"$f":"IF($A110=0,0,Z110*(1+INDEX(InputPriceChanges.NonAdmin,$A110,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A110,AA$7))","v":0},{"$f":"IF($A110=0,0,AA110*(1+INDEX(InputPriceChanges.NonAdmin,$A110,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A110,AB$7))","v":0},null,null,null,null,{"$f":"IF($A110=0,0,AF110*(1+INDEX(InputPriceChanges.NonAdmin,$A110,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A110,AG$7))","v":0},{"$f":"IF($A110=0,0,AG110*(1+INDEX(InputPriceChanges.NonAdmin,$A110,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A110,AH$7))","v":0},{"$f":"IF($A110=0,0,AH110*(1+INDEX(InputPriceChanges.NonAdmin,$A110,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A110,AI$7))","v":0},{"$f":"IF($A110=0,0,AI110*(1+INDEX(InputPriceChanges.NonAdmin,$A110,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A110,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!109:109,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!109:109,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A111=0,0,P111*(1+INDEX(InputPriceChanges.NonAdmin,$A111,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A111,Q$7)-FC.Comp.GRC!I111)","v":0},{"$f":"IF($A111=0,0,Q111*(1+INDEX(InputPriceChanges.NonAdmin,$A111,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A111,R$7)-FC.Comp.GRC!J111)","v":0},{"$f":"IF($A111=0,0,R111*(1+INDEX(InputPriceChanges.NonAdmin,$A111,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A111,S$7)-FC.Comp.GRC!K111)","v":0},{"$f":"IF($A111=0,0,S111*(1+INDEX(InputPriceChanges.NonAdmin,$A111,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A111,T$7)-FC.Comp.GRC!L111)","v":0},null,null,null,null,{"$f":"IF($A111=0,0,X111*(1+INDEX(InputPriceChanges.NonAdmin,$A111,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A111,Y$7))","v":0},{"$f":"IF($A111=0,0,Y111*(1+INDEX(InputPriceChanges.NonAdmin,$A111,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A111,Z$7))","v":0},{"$f":"IF($A111=0,0,Z111*(1+INDEX(InputPriceChanges.NonAdmin,$A111,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A111,AA$7))","v":0},{"$f":"IF($A111=0,0,AA111*(1+INDEX(InputPriceChanges.NonAdmin,$A111,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A111,AB$7))","v":0},null,null,null,null,{"$f":"IF($A111=0,0,AF111*(1+INDEX(InputPriceChanges.NonAdmin,$A111,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A111,AG$7))","v":0},{"$f":"IF($A111=0,0,AG111*(1+INDEX(InputPriceChanges.NonAdmin,$A111,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A111,AH$7))","v":0},{"$f":"IF($A111=0,0,AH111*(1+INDEX(InputPriceChanges.NonAdmin,$A111,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A111,AI$7))","v":0},{"$f":"IF($A111=0,0,AI111*(1+INDEX(InputPriceChanges.NonAdmin,$A111,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A111,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!110:110,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!110:110,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A112=0,0,P112*(1+INDEX(InputPriceChanges.NonAdmin,$A112,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A112,Q$7)-FC.Comp.GRC!I112)","v":0},{"$f":"IF($A112=0,0,Q112*(1+INDEX(InputPriceChanges.NonAdmin,$A112,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A112,R$7)-FC.Comp.GRC!J112)","v":0},{"$f":"IF($A112=0,0,R112*(1+INDEX(InputPriceChanges.NonAdmin,$A112,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A112,S$7)-FC.Comp.GRC!K112)","v":0},{"$f":"IF($A112=0,0,S112*(1+INDEX(InputPriceChanges.NonAdmin,$A112,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A112,T$7)-FC.Comp.GRC!L112)","v":0},null,null,null,null,{"$f":"IF($A112=0,0,X112*(1+INDEX(InputPriceChanges.NonAdmin,$A112,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A112,Y$7))","v":0},{"$f":"IF($A112=0,0,Y112*(1+INDEX(InputPriceChanges.NonAdmin,$A112,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A112,Z$7))","v":0},{"$f":"IF($A112=0,0,Z112*(1+INDEX(InputPriceChanges.NonAdmin,$A112,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A112,AA$7))","v":0},{"$f":"IF($A112=0,0,AA112*(1+INDEX(InputPriceChanges.NonAdmin,$A112,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A112,AB$7))","v":0},null,null,null,null,{"$f":"IF($A112=0,0,AF112*(1+INDEX(InputPriceChanges.NonAdmin,$A112,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A112,AG$7))","v":0},{"$f":"IF($A112=0,0,AG112*(1+INDEX(InputPriceChanges.NonAdmin,$A112,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A112,AH$7))","v":0},{"$f":"IF($A112=0,0,AH112*(1+INDEX(InputPriceChanges.NonAdmin,$A112,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A112,AI$7))","v":0},{"$f":"IF($A112=0,0,AI112*(1+INDEX(InputPriceChanges.NonAdmin,$A112,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A112,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!111:111,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!111:111,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A113=0,0,P113*(1+INDEX(InputPriceChanges.NonAdmin,$A113,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A113,Q$7)-FC.Comp.GRC!I113)","v":0},{"$f":"IF($A113=0,0,Q113*(1+INDEX(InputPriceChanges.NonAdmin,$A113,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A113,R$7)-FC.Comp.GRC!J113)","v":0},{"$f":"IF($A113=0,0,R113*(1+INDEX(InputPriceChanges.NonAdmin,$A113,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A113,S$7)-FC.Comp.GRC!K113)","v":0},{"$f":"IF($A113=0,0,S113*(1+INDEX(InputPriceChanges.NonAdmin,$A113,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A113,T$7)-FC.Comp.GRC!L113)","v":0},null,null,null,null,{"$f":"IF($A113=0,0,X113*(1+INDEX(InputPriceChanges.NonAdmin,$A113,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A113,Y$7))","v":0},{"$f":"IF($A113=0,0,Y113*(1+INDEX(InputPriceChanges.NonAdmin,$A113,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A113,Z$7))","v":0},{"$f":"IF($A113=0,0,Z113*(1+INDEX(InputPriceChanges.NonAdmin,$A113,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A113,AA$7))","v":0},{"$f":"IF($A113=0,0,AA113*(1+INDEX(InputPriceChanges.NonAdmin,$A113,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A113,AB$7))","v":0},null,null,null,null,{"$f":"IF($A113=0,0,AF113*(1+INDEX(InputPriceChanges.NonAdmin,$A113,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A113,AG$7))","v":0},{"$f":"IF($A113=0,0,AG113*(1+INDEX(InputPriceChanges.NonAdmin,$A113,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A113,AH$7))","v":0},{"$f":"IF($A113=0,0,AH113*(1+INDEX(InputPriceChanges.NonAdmin,$A113,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A113,AI$7))","v":0},{"$f":"IF($A113=0,0,AI113*(1+INDEX(InputPriceChanges.NonAdmin,$A113,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A113,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!112:112,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!112:112,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A114=0,0,P114*(1+INDEX(InputPriceChanges.NonAdmin,$A114,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A114,Q$7)-FC.Comp.GRC!I114)","v":0},{"$f":"IF($A114=0,0,Q114*(1+INDEX(InputPriceChanges.NonAdmin,$A114,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A114,R$7)-FC.Comp.GRC!J114)","v":0},{"$f":"IF($A114=0,0,R114*(1+INDEX(InputPriceChanges.NonAdmin,$A114,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A114,S$7)-FC.Comp.GRC!K114)","v":0},{"$f":"IF($A114=0,0,S114*(1+INDEX(InputPriceChanges.NonAdmin,$A114,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A114,T$7)-FC.Comp.GRC!L114)","v":0},null,null,null,null,{"$f":"IF($A114=0,0,X114*(1+INDEX(InputPriceChanges.NonAdmin,$A114,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A114,Y$7))","v":0},{"$f":"IF($A114=0,0,Y114*(1+INDEX(InputPriceChanges.NonAdmin,$A114,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A114,Z$7))","v":0},{"$f":"IF($A114=0,0,Z114*(1+INDEX(InputPriceChanges.NonAdmin,$A114,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A114,AA$7))","v":0},{"$f":"IF($A114=0,0,AA114*(1+INDEX(InputPriceChanges.NonAdmin,$A114,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A114,AB$7))","v":0},null,null,null,null,{"$f":"IF($A114=0,0,AF114*(1+INDEX(InputPriceChanges.NonAdmin,$A114,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A114,AG$7))","v":0},{"$f":"IF($A114=0,0,AG114*(1+INDEX(InputPriceChanges.NonAdmin,$A114,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A114,AH$7))","v":0},{"$f":"IF($A114=0,0,AH114*(1+INDEX(InputPriceChanges.NonAdmin,$A114,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A114,AI$7))","v":0},{"$f":"IF($A114=0,0,AI114*(1+INDEX(InputPriceChanges.NonAdmin,$A114,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A114,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!113:113,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!113:113,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A115=0,0,P115*(1+INDEX(InputPriceChanges.NonAdmin,$A115,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A115,Q$7)-FC.Comp.GRC!I115)","v":0},{"$f":"IF($A115=0,0,Q115*(1+INDEX(InputPriceChanges.NonAdmin,$A115,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A115,R$7)-FC.Comp.GRC!J115)","v":0},{"$f":"IF($A115=0,0,R115*(1+INDEX(InputPriceChanges.NonAdmin,$A115,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A115,S$7)-FC.Comp.GRC!K115)","v":0},{"$f":"IF($A115=0,0,S115*(1+INDEX(InputPriceChanges.NonAdmin,$A115,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A115,T$7)-FC.Comp.GRC!L115)","v":0},null,null,null,null,{"$f":"IF($A115=0,0,X115*(1+INDEX(InputPriceChanges.NonAdmin,$A115,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A115,Y$7))","v":0},{"$f":"IF($A115=0,0,Y115*(1+INDEX(InputPriceChanges.NonAdmin,$A115,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A115,Z$7))","v":0},{"$f":"IF($A115=0,0,Z115*(1+INDEX(InputPriceChanges.NonAdmin,$A115,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A115,AA$7))","v":0},{"$f":"IF($A115=0,0,AA115*(1+INDEX(InputPriceChanges.NonAdmin,$A115,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A115,AB$7))","v":0},null,null,null,null,{"$f":"IF($A115=0,0,AF115*(1+INDEX(InputPriceChanges.NonAdmin,$A115,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A115,AG$7))","v":0},{"$f":"IF($A115=0,0,AG115*(1+INDEX(InputPriceChanges.NonAdmin,$A115,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A115,AH$7))","v":0},{"$f":"IF($A115=0,0,AH115*(1+INDEX(InputPriceChanges.NonAdmin,$A115,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A115,AI$7))","v":0},{"$f":"IF($A115=0,0,AI115*(1+INDEX(InputPriceChanges.NonAdmin,$A115,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A115,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!114:114,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!114:114,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A116=0,0,P116*(1+INDEX(InputPriceChanges.NonAdmin,$A116,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A116,Q$7)-FC.Comp.GRC!I116)","v":0},{"$f":"IF($A116=0,0,Q116*(1+INDEX(InputPriceChanges.NonAdmin,$A116,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A116,R$7)-FC.Comp.GRC!J116)","v":0},{"$f":"IF($A116=0,0,R116*(1+INDEX(InputPriceChanges.NonAdmin,$A116,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A116,S$7)-FC.Comp.GRC!K116)","v":0},{"$f":"IF($A116=0,0,S116*(1+INDEX(InputPriceChanges.NonAdmin,$A116,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A116,T$7)-FC.Comp.GRC!L116)","v":0},null,null,null,null,{"$f":"IF($A116=0,0,X116*(1+INDEX(InputPriceChanges.NonAdmin,$A116,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A116,Y$7))","v":0},{"$f":"IF($A116=0,0,Y116*(1+INDEX(InputPriceChanges.NonAdmin,$A116,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A116,Z$7))","v":0},{"$f":"IF($A116=0,0,Z116*(1+INDEX(InputPriceChanges.NonAdmin,$A116,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A116,AA$7))","v":0},{"$f":"IF($A116=0,0,AA116*(1+INDEX(InputPriceChanges.NonAdmin,$A116,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A116,AB$7))","v":0},null,null,null,null,{"$f":"IF($A116=0,0,AF116*(1+INDEX(InputPriceChanges.NonAdmin,$A116,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A116,AG$7))","v":0},{"$f":"IF($A116=0,0,AG116*(1+INDEX(InputPriceChanges.NonAdmin,$A116,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A116,AH$7))","v":0},{"$f":"IF($A116=0,0,AH116*(1+INDEX(InputPriceChanges.NonAdmin,$A116,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A116,AI$7))","v":0},{"$f":"IF($A116=0,0,AI116*(1+INDEX(InputPriceChanges.NonAdmin,$A116,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A116,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!115:115,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!115:115,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A117=0,0,P117*(1+INDEX(InputPriceChanges.NonAdmin,$A117,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A117,Q$7)-FC.Comp.GRC!I117)","v":0},{"$f":"IF($A117=0,0,Q117*(1+INDEX(InputPriceChanges.NonAdmin,$A117,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A117,R$7)-FC.Comp.GRC!J117)","v":0},{"$f":"IF($A117=0,0,R117*(1+INDEX(InputPriceChanges.NonAdmin,$A117,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A117,S$7)-FC.Comp.GRC!K117)","v":0},{"$f":"IF($A117=0,0,S117*(1+INDEX(InputPriceChanges.NonAdmin,$A117,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A117,T$7)-FC.Comp.GRC!L117)","v":0},null,null,null,null,{"$f":"IF($A117=0,0,X117*(1+INDEX(InputPriceChanges.NonAdmin,$A117,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A117,Y$7))","v":0},{"$f":"IF($A117=0,0,Y117*(1+INDEX(InputPriceChanges.NonAdmin,$A117,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A117,Z$7))","v":0},{"$f":"IF($A117=0,0,Z117*(1+INDEX(InputPriceChanges.NonAdmin,$A117,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A117,AA$7))","v":0},{"$f":"IF($A117=0,0,AA117*(1+INDEX(InputPriceChanges.NonAdmin,$A117,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A117,AB$7))","v":0},null,null,null,null,{"$f":"IF($A117=0,0,AF117*(1+INDEX(InputPriceChanges.NonAdmin,$A117,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A117,AG$7))","v":0},{"$f":"IF($A117=0,0,AG117*(1+INDEX(InputPriceChanges.NonAdmin,$A117,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A117,AH$7))","v":0},{"$f":"IF($A117=0,0,AH117*(1+INDEX(InputPriceChanges.NonAdmin,$A117,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A117,AI$7))","v":0},{"$f":"IF($A117=0,0,AI117*(1+INDEX(InputPriceChanges.NonAdmin,$A117,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A117,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!116:116,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!116:116,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A118=0,0,P118*(1+INDEX(InputPriceChanges.NonAdmin,$A118,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A118,Q$7)-FC.Comp.GRC!I118)","v":0},{"$f":"IF($A118=0,0,Q118*(1+INDEX(InputPriceChanges.NonAdmin,$A118,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A118,R$7)-FC.Comp.GRC!J118)","v":0},{"$f":"IF($A118=0,0,R118*(1+INDEX(InputPriceChanges.NonAdmin,$A118,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A118,S$7)-FC.Comp.GRC!K118)","v":0},{"$f":"IF($A118=0,0,S118*(1+INDEX(InputPriceChanges.NonAdmin,$A118,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A118,T$7)-FC.Comp.GRC!L118)","v":0},null,null,null,null,{"$f":"IF($A118=0,0,X118*(1+INDEX(InputPriceChanges.NonAdmin,$A118,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A118,Y$7))","v":0},{"$f":"IF($A118=0,0,Y118*(1+INDEX(InputPriceChanges.NonAdmin,$A118,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A118,Z$7))","v":0},{"$f":"IF($A118=0,0,Z118*(1+INDEX(InputPriceChanges.NonAdmin,$A118,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A118,AA$7))","v":0},{"$f":"IF($A118=0,0,AA118*(1+INDEX(InputPriceChanges.NonAdmin,$A118,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A118,AB$7))","v":0},null,null,null,null,{"$f":"IF($A118=0,0,AF118*(1+INDEX(InputPriceChanges.NonAdmin,$A118,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A118,AG$7))","v":0},{"$f":"IF($A118=0,0,AG118*(1+INDEX(InputPriceChanges.NonAdmin,$A118,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A118,AH$7))","v":0},{"$f":"IF($A118=0,0,AH118*(1+INDEX(InputPriceChanges.NonAdmin,$A118,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A118,AI$7))","v":0},{"$f":"IF($A118=0,0,AI118*(1+INDEX(InputPriceChanges.NonAdmin,$A118,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A118,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!117:117,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!117:117,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A119=0,0,P119*(1+INDEX(InputPriceChanges.NonAdmin,$A119,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A119,Q$7)-FC.Comp.GRC!I119)","v":0},{"$f":"IF($A119=0,0,Q119*(1+INDEX(InputPriceChanges.NonAdmin,$A119,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A119,R$7)-FC.Comp.GRC!J119)","v":0},{"$f":"IF($A119=0,0,R119*(1+INDEX(InputPriceChanges.NonAdmin,$A119,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A119,S$7)-FC.Comp.GRC!K119)","v":0},{"$f":"IF($A119=0,0,S119*(1+INDEX(InputPriceChanges.NonAdmin,$A119,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A119,T$7)-FC.Comp.GRC!L119)","v":0},null,null,null,null,{"$f":"IF($A119=0,0,X119*(1+INDEX(InputPriceChanges.NonAdmin,$A119,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A119,Y$7))","v":0},{"$f":"IF($A119=0,0,Y119*(1+INDEX(InputPriceChanges.NonAdmin,$A119,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A119,Z$7))","v":0},{"$f":"IF($A119=0,0,Z119*(1+INDEX(InputPriceChanges.NonAdmin,$A119,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A119,AA$7))","v":0},{"$f":"IF($A119=0,0,AA119*(1+INDEX(InputPriceChanges.NonAdmin,$A119,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A119,AB$7))","v":0},null,null,null,null,{"$f":"IF($A119=0,0,AF119*(1+INDEX(InputPriceChanges.NonAdmin,$A119,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A119,AG$7))","v":0},{"$f":"IF($A119=0,0,AG119*(1+INDEX(InputPriceChanges.NonAdmin,$A119,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A119,AH$7))","v":0},{"$f":"IF($A119=0,0,AH119*(1+INDEX(InputPriceChanges.NonAdmin,$A119,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A119,AI$7))","v":0},{"$f":"IF($A119=0,0,AI119*(1+INDEX(InputPriceChanges.NonAdmin,$A119,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A119,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!118:118,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!118:118,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A120=0,0,P120*(1+INDEX(InputPriceChanges.NonAdmin,$A120,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A120,Q$7)-FC.Comp.GRC!I120)","v":0},{"$f":"IF($A120=0,0,Q120*(1+INDEX(InputPriceChanges.NonAdmin,$A120,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A120,R$7)-FC.Comp.GRC!J120)","v":0},{"$f":"IF($A120=0,0,R120*(1+INDEX(InputPriceChanges.NonAdmin,$A120,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A120,S$7)-FC.Comp.GRC!K120)","v":0},{"$f":"IF($A120=0,0,S120*(1+INDEX(InputPriceChanges.NonAdmin,$A120,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A120,T$7)-FC.Comp.GRC!L120)","v":0},null,null,null,null,{"$f":"IF($A120=0,0,X120*(1+INDEX(InputPriceChanges.NonAdmin,$A120,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A120,Y$7))","v":0},{"$f":"IF($A120=0,0,Y120*(1+INDEX(InputPriceChanges.NonAdmin,$A120,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A120,Z$7))","v":0},{"$f":"IF($A120=0,0,Z120*(1+INDEX(InputPriceChanges.NonAdmin,$A120,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A120,AA$7))","v":0},{"$f":"IF($A120=0,0,AA120*(1+INDEX(InputPriceChanges.NonAdmin,$A120,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A120,AB$7))","v":0},null,null,null,null,{"$f":"IF($A120=0,0,AF120*(1+INDEX(InputPriceChanges.NonAdmin,$A120,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A120,AG$7))","v":0},{"$f":"IF($A120=0,0,AG120*(1+INDEX(InputPriceChanges.NonAdmin,$A120,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A120,AH$7))","v":0},{"$f":"IF($A120=0,0,AH120*(1+INDEX(InputPriceChanges.NonAdmin,$A120,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A120,AI$7))","v":0},{"$f":"IF($A120=0,0,AI120*(1+INDEX(InputPriceChanges.NonAdmin,$A120,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A120,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!119:119,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!119:119,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A121=0,0,P121*(1+INDEX(InputPriceChanges.NonAdmin,$A121,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A121,Q$7)-FC.Comp.GRC!I121)","v":0},{"$f":"IF($A121=0,0,Q121*(1+INDEX(InputPriceChanges.NonAdmin,$A121,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A121,R$7)-FC.Comp.GRC!J121)","v":0},{"$f":"IF($A121=0,0,R121*(1+INDEX(InputPriceChanges.NonAdmin,$A121,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A121,S$7)-FC.Comp.GRC!K121)","v":0},{"$f":"IF($A121=0,0,S121*(1+INDEX(InputPriceChanges.NonAdmin,$A121,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A121,T$7)-FC.Comp.GRC!L121)","v":0},null,null,null,null,{"$f":"IF($A121=0,0,X121*(1+INDEX(InputPriceChanges.NonAdmin,$A121,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A121,Y$7))","v":0},{"$f":"IF($A121=0,0,Y121*(1+INDEX(InputPriceChanges.NonAdmin,$A121,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A121,Z$7))","v":0},{"$f":"IF($A121=0,0,Z121*(1+INDEX(InputPriceChanges.NonAdmin,$A121,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A121,AA$7))","v":0},{"$f":"IF($A121=0,0,AA121*(1+INDEX(InputPriceChanges.NonAdmin,$A121,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A121,AB$7))","v":0},null,null,null,null,{"$f":"IF($A121=0,0,AF121*(1+INDEX(InputPriceChanges.NonAdmin,$A121,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A121,AG$7))","v":0},{"$f":"IF($A121=0,0,AG121*(1+INDEX(InputPriceChanges.NonAdmin,$A121,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A121,AH$7))","v":0},{"$f":"IF($A121=0,0,AH121*(1+INDEX(InputPriceChanges.NonAdmin,$A121,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A121,AI$7))","v":0},{"$f":"IF($A121=0,0,AI121*(1+INDEX(InputPriceChanges.NonAdmin,$A121,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A121,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!120:120,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!120:120,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A122=0,0,P122*(1+INDEX(InputPriceChanges.NonAdmin,$A122,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A122,Q$7)-FC.Comp.GRC!I122)","v":0},{"$f":"IF($A122=0,0,Q122*(1+INDEX(InputPriceChanges.NonAdmin,$A122,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A122,R$7)-FC.Comp.GRC!J122)","v":0},{"$f":"IF($A122=0,0,R122*(1+INDEX(InputPriceChanges.NonAdmin,$A122,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A122,S$7)-FC.Comp.GRC!K122)","v":0},{"$f":"IF($A122=0,0,S122*(1+INDEX(InputPriceChanges.NonAdmin,$A122,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A122,T$7)-FC.Comp.GRC!L122)","v":0},null,null,null,null,{"$f":"IF($A122=0,0,X122*(1+INDEX(InputPriceChanges.NonAdmin,$A122,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A122,Y$7))","v":0},{"$f":"IF($A122=0,0,Y122*(1+INDEX(InputPriceChanges.NonAdmin,$A122,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A122,Z$7))","v":0},{"$f":"IF($A122=0,0,Z122*(1+INDEX(InputPriceChanges.NonAdmin,$A122,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A122,AA$7))","v":0},{"$f":"IF($A122=0,0,AA122*(1+INDEX(InputPriceChanges.NonAdmin,$A122,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A122,AB$7))","v":0},null,null,null,null,{"$f":"IF($A122=0,0,AF122*(1+INDEX(InputPriceChanges.NonAdmin,$A122,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A122,AG$7))","v":0},{"$f":"IF($A122=0,0,AG122*(1+INDEX(InputPriceChanges.NonAdmin,$A122,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A122,AH$7))","v":0},{"$f":"IF($A122=0,0,AH122*(1+INDEX(InputPriceChanges.NonAdmin,$A122,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A122,AI$7))","v":0},{"$f":"IF($A122=0,0,AI122*(1+INDEX(InputPriceChanges.NonAdmin,$A122,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A122,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!121:121,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!121:121,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A123=0,0,P123*(1+INDEX(InputPriceChanges.NonAdmin,$A123,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A123,Q$7)-FC.Comp.GRC!I123)","v":0},{"$f":"IF($A123=0,0,Q123*(1+INDEX(InputPriceChanges.NonAdmin,$A123,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A123,R$7)-FC.Comp.GRC!J123)","v":0},{"$f":"IF($A123=0,0,R123*(1+INDEX(InputPriceChanges.NonAdmin,$A123,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A123,S$7)-FC.Comp.GRC!K123)","v":0},{"$f":"IF($A123=0,0,S123*(1+INDEX(InputPriceChanges.NonAdmin,$A123,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A123,T$7)-FC.Comp.GRC!L123)","v":0},null,null,null,null,{"$f":"IF($A123=0,0,X123*(1+INDEX(InputPriceChanges.NonAdmin,$A123,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A123,Y$7))","v":0},{"$f":"IF($A123=0,0,Y123*(1+INDEX(InputPriceChanges.NonAdmin,$A123,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A123,Z$7))","v":0},{"$f":"IF($A123=0,0,Z123*(1+INDEX(InputPriceChanges.NonAdmin,$A123,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A123,AA$7))","v":0},{"$f":"IF($A123=0,0,AA123*(1+INDEX(InputPriceChanges.NonAdmin,$A123,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A123,AB$7))","v":0},null,null,null,null,{"$f":"IF($A123=0,0,AF123*(1+INDEX(InputPriceChanges.NonAdmin,$A123,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A123,AG$7))","v":0},{"$f":"IF($A123=0,0,AG123*(1+INDEX(InputPriceChanges.NonAdmin,$A123,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A123,AH$7))","v":0},{"$f":"IF($A123=0,0,AH123*(1+INDEX(InputPriceChanges.NonAdmin,$A123,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A123,AI$7))","v":0},{"$f":"IF($A123=0,0,AI123*(1+INDEX(InputPriceChanges.NonAdmin,$A123,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A123,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!122:122,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!122:122,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A124=0,0,P124*(1+INDEX(InputPriceChanges.NonAdmin,$A124,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A124,Q$7)-FC.Comp.GRC!I124)","v":0},{"$f":"IF($A124=0,0,Q124*(1+INDEX(InputPriceChanges.NonAdmin,$A124,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A124,R$7)-FC.Comp.GRC!J124)","v":0},{"$f":"IF($A124=0,0,R124*(1+INDEX(InputPriceChanges.NonAdmin,$A124,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A124,S$7)-FC.Comp.GRC!K124)","v":0},{"$f":"IF($A124=0,0,S124*(1+INDEX(InputPriceChanges.NonAdmin,$A124,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A124,T$7)-FC.Comp.GRC!L124)","v":0},null,null,null,null,{"$f":"IF($A124=0,0,X124*(1+INDEX(InputPriceChanges.NonAdmin,$A124,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A124,Y$7))","v":0},{"$f":"IF($A124=0,0,Y124*(1+INDEX(InputPriceChanges.NonAdmin,$A124,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A124,Z$7))","v":0},{"$f":"IF($A124=0,0,Z124*(1+INDEX(InputPriceChanges.NonAdmin,$A124,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A124,AA$7))","v":0},{"$f":"IF($A124=0,0,AA124*(1+INDEX(InputPriceChanges.NonAdmin,$A124,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A124,AB$7))","v":0},null,null,null,null,{"$f":"IF($A124=0,0,AF124*(1+INDEX(InputPriceChanges.NonAdmin,$A124,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A124,AG$7))","v":0},{"$f":"IF($A124=0,0,AG124*(1+INDEX(InputPriceChanges.NonAdmin,$A124,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A124,AH$7))","v":0},{"$f":"IF($A124=0,0,AH124*(1+INDEX(InputPriceChanges.NonAdmin,$A124,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A124,AI$7))","v":0},{"$f":"IF($A124=0,0,AI124*(1+INDEX(InputPriceChanges.NonAdmin,$A124,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A124,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!123:123,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!123:123,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A125=0,0,P125*(1+INDEX(InputPriceChanges.NonAdmin,$A125,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A125,Q$7)-FC.Comp.GRC!I125)","v":0},{"$f":"IF($A125=0,0,Q125*(1+INDEX(InputPriceChanges.NonAdmin,$A125,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A125,R$7)-FC.Comp.GRC!J125)","v":0},{"$f":"IF($A125=0,0,R125*(1+INDEX(InputPriceChanges.NonAdmin,$A125,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A125,S$7)-FC.Comp.GRC!K125)","v":0},{"$f":"IF($A125=0,0,S125*(1+INDEX(InputPriceChanges.NonAdmin,$A125,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A125,T$7)-FC.Comp.GRC!L125)","v":0},null,null,null,null,{"$f":"IF($A125=0,0,X125*(1+INDEX(InputPriceChanges.NonAdmin,$A125,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A125,Y$7))","v":0},{"$f":"IF($A125=0,0,Y125*(1+INDEX(InputPriceChanges.NonAdmin,$A125,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A125,Z$7))","v":0},{"$f":"IF($A125=0,0,Z125*(1+INDEX(InputPriceChanges.NonAdmin,$A125,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A125,AA$7))","v":0},{"$f":"IF($A125=0,0,AA125*(1+INDEX(InputPriceChanges.NonAdmin,$A125,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A125,AB$7))","v":0},null,null,null,null,{"$f":"IF($A125=0,0,AF125*(1+INDEX(InputPriceChanges.NonAdmin,$A125,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A125,AG$7))","v":0},{"$f":"IF($A125=0,0,AG125*(1+INDEX(InputPriceChanges.NonAdmin,$A125,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A125,AH$7))","v":0},{"$f":"IF($A125=0,0,AH125*(1+INDEX(InputPriceChanges.NonAdmin,$A125,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A125,AI$7))","v":0},{"$f":"IF($A125=0,0,AI125*(1+INDEX(InputPriceChanges.NonAdmin,$A125,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A125,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!124:124,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!124:124,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A126=0,0,P126*(1+INDEX(InputPriceChanges.NonAdmin,$A126,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A126,Q$7)-FC.Comp.GRC!I126)","v":0},{"$f":"IF($A126=0,0,Q126*(1+INDEX(InputPriceChanges.NonAdmin,$A126,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A126,R$7)-FC.Comp.GRC!J126)","v":0},{"$f":"IF($A126=0,0,R126*(1+INDEX(InputPriceChanges.NonAdmin,$A126,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A126,S$7)-FC.Comp.GRC!K126)","v":0},{"$f":"IF($A126=0,0,S126*(1+INDEX(InputPriceChanges.NonAdmin,$A126,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A126,T$7)-FC.Comp.GRC!L126)","v":0},null,null,null,null,{"$f":"IF($A126=0,0,X126*(1+INDEX(InputPriceChanges.NonAdmin,$A126,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A126,Y$7))","v":0},{"$f":"IF($A126=0,0,Y126*(1+INDEX(InputPriceChanges.NonAdmin,$A126,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A126,Z$7))","v":0},{"$f":"IF($A126=0,0,Z126*(1+INDEX(InputPriceChanges.NonAdmin,$A126,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A126,AA$7))","v":0},{"$f":"IF($A126=0,0,AA126*(1+INDEX(InputPriceChanges.NonAdmin,$A126,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A126,AB$7))","v":0},null,null,null,null,{"$f":"IF($A126=0,0,AF126*(1+INDEX(InputPriceChanges.NonAdmin,$A126,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A126,AG$7))","v":0},{"$f":"IF($A126=0,0,AG126*(1+INDEX(InputPriceChanges.NonAdmin,$A126,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A126,AH$7))","v":0},{"$f":"IF($A126=0,0,AH126*(1+INDEX(InputPriceChanges.NonAdmin,$A126,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A126,AI$7))","v":0},{"$f":"IF($A126=0,0,AI126*(1+INDEX(InputPriceChanges.NonAdmin,$A126,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A126,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!125:125,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!125:125,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A127=0,0,P127*(1+INDEX(InputPriceChanges.NonAdmin,$A127,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A127,Q$7)-FC.Comp.GRC!I127)","v":0},{"$f":"IF($A127=0,0,Q127*(1+INDEX(InputPriceChanges.NonAdmin,$A127,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A127,R$7)-FC.Comp.GRC!J127)","v":0},{"$f":"IF($A127=0,0,R127*(1+INDEX(InputPriceChanges.NonAdmin,$A127,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A127,S$7)-FC.Comp.GRC!K127)","v":0},{"$f":"IF($A127=0,0,S127*(1+INDEX(InputPriceChanges.NonAdmin,$A127,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A127,T$7)-FC.Comp.GRC!L127)","v":0},null,null,null,null,{"$f":"IF($A127=0,0,X127*(1+INDEX(InputPriceChanges.NonAdmin,$A127,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A127,Y$7))","v":0},{"$f":"IF($A127=0,0,Y127*(1+INDEX(InputPriceChanges.NonAdmin,$A127,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A127,Z$7))","v":0},{"$f":"IF($A127=0,0,Z127*(1+INDEX(InputPriceChanges.NonAdmin,$A127,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A127,AA$7))","v":0},{"$f":"IF($A127=0,0,AA127*(1+INDEX(InputPriceChanges.NonAdmin,$A127,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A127,AB$7))","v":0},null,null,null,null,{"$f":"IF($A127=0,0,AF127*(1+INDEX(InputPriceChanges.NonAdmin,$A127,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A127,AG$7))","v":0},{"$f":"IF($A127=0,0,AG127*(1+INDEX(InputPriceChanges.NonAdmin,$A127,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A127,AH$7))","v":0},{"$f":"IF($A127=0,0,AH127*(1+INDEX(InputPriceChanges.NonAdmin,$A127,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A127,AI$7))","v":0},{"$f":"IF($A127=0,0,AI127*(1+INDEX(InputPriceChanges.NonAdmin,$A127,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A127,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!126:126,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!126:126,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A128=0,0,P128*(1+INDEX(InputPriceChanges.NonAdmin,$A128,Q$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A128,Q$7)-FC.Comp.GRC!I128)","v":0},{"$f":"IF($A128=0,0,Q128*(1+INDEX(InputPriceChanges.NonAdmin,$A128,R$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A128,R$7)-FC.Comp.GRC!J128)","v":0},{"$f":"IF($A128=0,0,R128*(1+INDEX(InputPriceChanges.NonAdmin,$A128,S$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A128,S$7)-FC.Comp.GRC!K128)","v":0},{"$f":"IF($A128=0,0,S128*(1+INDEX(InputPriceChanges.NonAdmin,$A128,T$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A128,T$7)-FC.Comp.GRC!L128)","v":0},null,null,null,null,{"$f":"IF($A128=0,0,X128*(1+INDEX(InputPriceChanges.NonAdmin,$A128,Y$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A128,Y$7))","v":0},{"$f":"IF($A128=0,0,Y128*(1+INDEX(InputPriceChanges.NonAdmin,$A128,Z$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A128,Z$7))","v":0},{"$f":"IF($A128=0,0,Z128*(1+INDEX(InputPriceChanges.NonAdmin,$A128,AA$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A128,AA$7))","v":0},{"$f":"IF($A128=0,0,AA128*(1+INDEX(InputPriceChanges.NonAdmin,$A128,AB$7))+INDEX(FC.Comp.Capex!$X$9:$AB$128,$A128,AB$7))","v":0},null,null,null,null,{"$f":"IF($A128=0,0,AF128*(1+INDEX(InputPriceChanges.NonAdmin,$A128,AG$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A128,AG$7))","v":0},{"$f":"IF($A128=0,0,AG128*(1+INDEX(InputPriceChanges.NonAdmin,$A128,AH$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A128,AH$7))","v":0},{"$f":"IF($A128=0,0,AH128*(1+INDEX(InputPriceChanges.NonAdmin,$A128,AI$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A128,AI$7))","v":0},{"$f":"IF($A128=0,0,AI128*(1+INDEX(InputPriceChanges.NonAdmin,$A128,AJ$7))+INDEX(FC.Comp.Capex!$AF$9:$AJ$128,$A128,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H9:H128)","v":292.3372082975086},{"$f":"SUM(I9:I128)","v":293.20304376260685},{"$f":"SUM(J9:J128)","v":294.75376126242503},{"$f":"SUM(K9:K128)","v":296.8676606633465},{"$f":"SUM(L9:L128)","v":299.2097063598456},null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!127:127,,MATCH(\"GRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":7172.0308129548184},{"$f":"SUM(Q9:Q128)","v":7193.6564858708416},{"$f":"SUM(R9:R128)","v":7230.8010449092799},{"$f":"SUM(S9:S128)","v":7279.3649902507232},{"$f":"SUM(T9:T128)","v":7327.7224773438147},null,null,null,{"$f":"SUM(X9:X128)","v":0},{"$f":"SUM(Y9:Y128)","v":-534.7440210119438},{"$f":"SUM(Z9:Z128)","v":-719.63722995957494},{"$f":"SUM(AA9:AA128)","v":-760.99597060204826},{"$f":"SUM(AB9:AB128)","v":-755.64011200329458},null,null,null,{"$f":"SUM(AF9:AF128)","v":0},{"$f":"SUM(AG9:AG128)","v":-52.662802402368364},{"$f":"SUM(AH9:AH128)","v":-9.2289578641292955},{"$f":"SUM(AI9:AI128)","v":120.85231448412532},{"$f":"SUM(AJ9:AJ128)","v":282.27831299499417},null,null,null,{"$f":"SUM(AN9:AN128)","v":7172.0308129548184},{"$f":"SUM(AO9:AO128)","v":6658.9124648588959},{"$f":"SUM(AP9:AP128)","v":6511.1638149497048},{"$f":"SUM(AQ9:AQ128)","v":6518.3690196486741},{"$f":"SUM(AR9:AR128)","v":6572.0823653405205},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD9:BD128)","v":115.29287900845884},{"$f":"SUM(BE9:BE128)","v":115.81907741678198},{"$f":"SUM(BF9:BF128)","v":116.76170769253046},{"$f":"SUM(BG9:BG128)","v":118.0471739047229},{"$f":"SUM(BH9:BH128)","v":119.47211642677495},null,null,null,{"$f":"SUM(BL9:BL128)","v":115.29287900845884},{"$f":"SUM(BM9:BM128)","v":112.16307560939433},{"$f":"SUM(BN9:BN128)","v":109.53210545921188},{"$f":"SUM(BO9:BO128)","v":107.2901104346119},{"$f":"SUM(BP9:BP128)","v":105.2266017528424},null,null,null,{"$f":"SUM(BT9:BT128)","v":3427.5266294498947},{"$f":"SUM(BU9:BU128)","v":3442.6466274560166},{"$f":"SUM(BV9:BV128)","v":3469.0529775174991},{"$f":"SUM(BW9:BW128)","v":3504.1585049590894},{"$f":"SUM(BX9:BX128)","v":3540.7292182481233}]
[null,null,null,null,null,null,null,{"$f":"H129=ModelStartValues_NonAdmin!J127","v":true},null,null,null,null,null,null,null,{"$f":"P129=ModelStartValues_NonAdmin!G127","v":true}]

{"sheet":"FC.Comp.Capex","index":37,"n_rows":130,"n_cols":45,"rows_kept":130,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Capex forecasts - non-admin costs"]
[null,"Efficiency",null,null,null,null,{"$f":"MAX($F3:F3)+1","v":1},"Year on year changes in component volumes",null,null,null,null,null,null,{"$f":"MAX($F3:M3)+1","v":2},"Capex in steady state (SS)",null,null,null,null,null,null,{"$f":"MAX($F3:U3)+1","v":3},"Additional Capex (i) - for OCM dep calculations",null,null,null,null,null,null,{"$f":"MAX($F3:AC3)+1","v":4},"Additional Capex (ii) - for NRC calculations",null,null,null,null,null,null,{"$f":"MAX($F3:AL3)+1","v":5},"Total Capex by cost component"]
["BTW",{"$f":"BTW_Capital_Efficiency","v":0},"BTW_Capital_Efficiency",null,null,null,null,null,null,null,null,null,null,null,null,"Base year Capex is equal to base year OCM depreciation. ",null,null,null,null,null,null,null,"Add Capex(t) = Total GRC(t-1) * [1+IPCs(t)] * AVE * % change in volume * (1 - efficiency)",null,null,null,null,null,null,null,"Where SS Capex(t) + Add Capex <0, ",null,null,null,null,null,null,null,"Capex(t) = SS Capex(t) + Add Capex(t)"]
["OR",{"$f":"OR_Capital_Efficiency","v":0.04},"OR_Capital_Efficiency",null,null,null,null,null,null,null,null,null,null,null,null,"Subsequent years: SS Capex(t) = SS Capex(t-1) * [1+IPCs(t)] * [1-efficiency]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"assume assets being disposed are depreciated in accordance with their average age:"]
[null,null,null,null,"Use dynamic elasticities?",{"$f":"'Control panel'!$H$72","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Add Capex (t) = [(SS Capex(t) + Add Capex) * NRC/GRC(t-1)] - SS Capex(t)"]
["Units: £m",null,null,null,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5]
[null,"Component code","Component name","Source","Efficiency","AVE",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(B9=0,0,A8+1)","v":1},{"$f":"List_CompCode","v":"CF371"},{"$f":"List_CompName","v":"CF371: OR PC Rental 2Mbit link per km distribution"},{"$f":"List_CompSource","v":"BTW"},{"$f":"IF(A9=0,0,INDEX($B$4:$B$6,MATCH(D9,$A$4:$A$6,0)))","v":0},{"$f":"AVEs","v":0.57658772372090428},null,{"$f":"FC.CompVolumesPercentages","v":0},-0.37487985782549338,-7.2613858223542938E-2,-0.21110034970002578,-0.15868369145366779,null,null,null,{"$f":"FC.Comp.OCMdep!F9","v":14.275804119500647},{"$f":"IF($A9=0,0,P9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,Q$7))*(1-$E9))","v":14.3339850629485},14.437969208841846,14.579189639664769,14.734863199080545,null,null,null,null,{"$f":"IF($A9=0,0,IF($F$6,INDEX(FC.Comp.GRC,$A9,X$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A9,Y$7))*INDEX(Dynamic_AVEs,$A9,X$7)*I9*(1-$E9),INDEX(FC.Comp.GRC,$A9,X$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A9,Y$7))*$F9*I9*(1-$E9)))","v":-112.24694528667068},{"$f":"IF($A9=0,0,IF($F$6,INDEX(FC.Comp.GRC,$A9,Y$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A9,Z$7))*INDEX(Dynamic_AVEs,$A9,Y$7)*J9*(1-$E9),INDEX(FC.Comp.GRC,$A9,Y$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A9,Z$7))*$F9*J9*(1-$E9)))","v":-13.690036107810132},{"$f":"IF($A9=0,0,IF($F$6,INDEX(FC.Comp.GRC,$A9,Z$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A9,AA$7))*INDEX(Dynamic_AVEs,$A9,Z$7)*K9*(1-$E9),INDEX(FC.Comp.GRC,$A9,Z$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A9,AA$7))*$F9*K9*(1-$E9)))","v":-37.270215942441496},{"$f":"IF($A9=0,0,IF($F$6,INDEX(FC.Comp.GRC,$A9,AA$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A9,AB$7))*INDEX(Dynamic_AVEs,$A9,AA$7)*L9*(1-$E9),INDEX(FC.Comp.GRC,$A9,AA$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A9,AB$7))*$F9*L9*(1-$E9)))","v":-22.337766032394391},null,null,null,null,{"$f":"IF($A9=0,0,IF(AO9>0,Y9,((Y9+Q9)*INDEX(NRC.GRC_NonAdmin,$A9,AF$7))-Q9))","v":-43.493423668557369},{"$f":"IF($A9=0,0,IF(AP9>0,Z9,((Z9+R9)*INDEX(NRC.GRC_NonAdmin,$A9,AG$7))-R9))","v":-13.690036107810132},{"$f":"IF($A9=0,0,IF(AQ9>0,AA9,((AA9+S9)*INDEX(NRC.GRC_NonAdmin,$A9,AH$7))-S9))","v":-20.366047703558479},{"$f":"IF($A9=0,0,IF(AR9>0,AB9,((AB9+T9)*INDEX(NRC.GRC_NonAdmin,$A9,AI$7))-T9))","v":-16.491639712547734},null,null,null,{"$f":"P9+X9","v":14.275804119500647},{"$f":"Q9+Y9","v":-97.91296022372218},{"$f":"R9+Z9","v":0.74793310103171429},{"$f":"S9+AA9","v":-22.691026302776727},{"$f":"T9+AB9","v":-7.6029028333138466},"FC.Comp.Capex"]
[{"$f":"IF(B10=0,0,A9+1)","v":2},"CF373","CF373: OR PC Rental 34Mbit link per km distribution","BTW",{"$f":"IF(A10=0,0,INDEX($B$4:$B$6,MATCH(D10,$A$4:$A$6,0)))","v":0},0.54992213821562441,null,0,-0.31802952256601735,-0.39653715359523056,-0.20851469131011302,-0.21265714627081922,null,null,null,{"$f":"FC.Comp.OCMdep!F10","v":1.6229668760883078},1.6303251410992929,1.6434822356906045,1.6613653035597971,1.6811000793417625,null,null,null,null,-15.861883373290775,-13.596513639583938,-4.3614509869811151,-3.562424007516193,null,null,null,null,-5.4555503325022965,-4.6815237864965678,-2.3021040840182989,-2.0938748949413055,null,null,null,1.6229668760883078,-14.231558232191482,-11.953031403893334,-2.7000856834213183,-1.8813239281744305]
[3,"CF375","CF375: OR PC Rental 140Mbit link per km distribution","BTW",0,0.6515718093045304,null,0,-0.52159538855748755,-0.40634118356554394,0.34445368001076182,-0.25865097534794046,null,null,null,{"$f":"FC.Comp.OCMdep!F11","v":2.0371783642536014},2.0432391264913954,2.0540593788704173,2.0687257417999549,2.0848508412511353,null,null,null,null,-34.355592428687551,-12.871930759488373,6.5239485746732626,-6.6376100617029463,null,null,null,null,-7.0061950963878559,-3.4582165318386262,6.5239485746732626,-2.986584775969082,null,null,null,2.0371783642536014,-32.312353302196158,-10.817871380617955,8.592674316473218,-4.5527592204518115]
[4,"CF381","CF381: OR PC Rental 64Kb link","BTW",0,0.85600604850734641,null,0,-0.34267268444159671,-0.32335014255907857,-0.11923858963210399,-0.23258871082648114,null,null,null,{"$f":"FC.Comp.OCMdep!F12","v":2.5097082503603541},2.5097101138347808,2.5097134308217228,2.5097179031695784,2.5097227854913546,null,null,null,null,-35.07847917331685,-21.757880151814572,-5.4290660153310561,-9.3273021726712404,null,null,null,null,-7.0372919846731588,-4.7269953132641067,-2.7541876793191382,-2.8433767810339892,null,null,null,2.5097082503603541,-32.568769059482072,-19.248166720992849,-2.9193481121614777,-6.8175793871798858]
[5,"CF383","CF383: OR PC Rental 2Mb link","BTW",0,0.82238489961838279,null,0,-0.26299138635713049,-0.21901037126191669,-0.33234416488308205,-0.10433366878359329,null,null,null,{"$f":"FC.Comp.OCMdep!F13","v":2.916407251184133},2.9164229959331012,2.9164510217375659,2.9164888097022175,2.9165300620981225,null,null,null,null,-16.539855811090586,-10.151532588796618,-12.031115151586103,-2.5217445819842466,null,null,null,null,-5.2590579712315488,-3.8932577406161983,-3.7490853205522208,-2.5217445819842466,null,null,null,2.916407251184133,-13.623432815157486,-7.2350815670590523,-9.114626341883886,0.39478548011387593]
[6,"CF385","CF385: OR PC Rental 34Mb link","BTW",0,0.77066073730400919,null,0,-0.17948218428350893,-0.12898455107805351,-0.36862642321842609,-0.34493969140926428,null,null,null,{"$f":"FC.Comp.OCMdep!F14","v":0.16595266770682823},0.16595266774039791,0.16595266780015189,0.16595266788071908,0.16595266796867161,null,null,null,null,-1.2773215647244123,-0.75319011212910791,-1.8749048566194908,-1.1077004828061419,null,null,null,null,-0.30284672194891415,-0.22794929112241846,-0.31342392074488079,-0.22310434959308953,null,null,null,0.16595266770682823,-1.1113688969840143,-0.58723744432895608,-1.7089521887387717,-0.94174781483747028]
[7,"CF388","CF388: OR PC rental 140Mb link","BTW",0,0.81218376735095432,null,0,-0.53518085368537405,-0.14488992593371375,-0.24506254285539453,0.26087240449946392,null,null,null,{"$f":"FC.Comp.OCMdep!F15","v":0.47002242338997169},0.4700224521484675,0.47002250333859308,0.47002257235899475,0.47002264770627755,null,null,null,null,-6.1601266141374209,-0.77519563236998079,-1.1211717567319066,0.90101993149517867,null,null,null,null,-1.4190372985721402,-0.50779588288848976,-0.51931295184289161,0.90101993149517867,null,null,null,0.47002242338997169,-5.6901041619889536,-0.30517312903138771,-0.6511491843729118,1.3710425792014562]
[8,"CF391","CF391: OR PC rental 64Kbit link per km transmission","BTW",0,0.58743385813557059,null,0,-0.34894115804579962,7.7541173993003421E-2,-0.26111527772457155,-0.30507431461537338,null,null,null,{"$f":"FC.Comp.OCMdep!F16","v":2.6604413499762365},2.6700825296279915,2.6873060202826631,2.7106785033071223,2.7364153768838957,null,null,null,null,-19.451979956229408,2.8324135846319205,-10.366958025378993,-9.0345265575566138,null,null,null,null,-6.815845011409186,2.8324135846319205,-4.6424661823930844,-4.1630733177317953,null,null,null,2.6604413499762365,-16.781897426601418,5.5197196049145836,-7.6562795220718716,-6.2981111806727181]
[9,"CG101","CG101: PC rental 2Mbit s regional trunk","BTW",0,0.48313474989010785,null,0,-0.20597173541594549,-0.11079139403327987,-0.10636296240378007,-0.28855173923287525,null,null,null,{"$f":"FC.Comp.OCMdep!F17","v":2.8161416746625996},2.8285081736201958,2.8506172044895228,2.8806601430291527,2.9138026671281194,null,null,null,null,-11.622945620529368,-5.0030175986792917,-4.3159182255041548,-10.583656888349466,null,null,null,null,-4.9932241340067716,-3.3392601664119748,-3.1780631526013297,-4.3460017058725615,null,null,null,2.8161416746625996,-8.7944374469091713,-2.1524003941897689,-1.4352580824750021,-7.669854221221347]
[10,"CG103","CG103: PC rental 140Mbit s regional trunk","BTW",0,0.56164870152187263,null,0,-0.54855107614234933,-0.2380599290531169,-8.8524624154533438E-3,-0.17875357809034553,null,null,null,{"$f":"FC.Comp.OCMdep!F18","v":2.0208549505186992},2.0288473980642099,2.0431302204888606,2.0625235305669096,2.0838955153043783,null,null,null,null,-19.098504642963846,-3.7681126726378271,-0.10777681630366812,-2.179371850715202,null,null,null,null,-7.0772085417760966,-2.5051465181503514,-0.10777681630366812,-2.1071849379702576,null,null,null,2.0208549505186992,-17.069657244899638,-1.7249824521489665,1.9547467142632415,-9.5476335410823676E-2]
[11,"CG201","CG201: PC rental 2Mbit link per km national trunk","BTW",0,0.48962246414650085,null,0,-0.22439721623682007,-4.3400464334829469E-2,-0.420586375826694,-0.16467750697874883,null,null,null,{"$f":"FC.Comp.OCMdep!F19","v":1.2538906401274394},{"$f":"IF($A19=0,0,P19*(1+INDEX(InputPriceChanges.NonAdmin,$A19,Q$7))*(1-$E19))","v":1.2596437989951841},1.2699314082775541,1.2839156271415857,1.2993498398943295,null,null,null,null,-5.7557094671082369,-0.87045764779524526,-8.1582095421983212,-1.8730624369130719,null,null,null,null,-2.5090243281698008,-0.87045764779524526,-2.9851360988607882,-1.4292306205317151,null,null,null,1.2538906401274394,-4.4960656681130526,0.39947376048230887,-6.8742939150567359,-0.57371259701874244]
[12,"CG203","CG203: PC rental 140Mbit link per km national trunk","BTW",0,0.46645268089360936,null,0,-0.48375377525968788,-7.907608385922682E-2,-0.15507754946068886,9.6542772468467764E-2,null,null,null,{"$f":"FC.Comp.OCMdep!F20","v":3.4365721635852351},3.4534309902615283,3.4835869157835067,3.524601637590759,3.5699032028250897,null,null,null,null,-29.94765827377455,-2.5492733875468327,-4.6582986493904555,2.4817693510316094,null,null,null,null,-11.923224952230916,-2.5492733875468327,-3.8487733251919796,2.4817693510316094,null,null,null,3.4365721635852351,-26.494227283513023,0.93431352823667391,-1.1336970117996965,6.0516725538566991]
[13,"CL171","CL171: E side copper capital","BTW",0,0.24961329465160503,null,0,-0.19566191492059981,-0.37528630040680577,-0.18187473031447232,-0.35427757659224857,null,null,null,{"$f":"FC.Comp.OCMdep!F21","v":0.1381209182209468},0.13860635746244906,0.13947347621102896,0.1406499392587465,0.14194507790871796,null,null,null,null,-0.15970121059835721,-0.24792009369564236,-7.5692061256431936E-2,-0.12173689785193098,null,null,null,null,-0.14739172271292389,-0.18203587625679618,-7.5692061256431936E-2,-0.12173689785193098,null,null,null,0.1381209182209468,-2.1094853135908143E-2,-0.1084466174846134,6.4957878002314562E-2,2.0208180056786984E-2]
[14,"CL173","CL173: D side copper capital","BTW",0,0.26179776831191975,null,0,-0.10885100139029102,-7.3005478023002168E-2,-0.43170349948368503,-1.0447783640446406E-2,null,null,null,{"$f":"FC.Comp.OCMdep!F22","v":1.0828016023703644},1.0879956550460834,1.0972854178068581,1.1099178887922954,1.1238670984672929,null,null,null,null,-0.60393764792953808,-0.36404736643066016,-2.0185356539290891,-2.8110858821984802E-2,null,null,null,null,-0.60393764792953808,-0.36404736643066016,-1.4972574088798529,-2.8110858821984802E-2,null,null,null,1.0828016023703644,0.48405800711654534,0.73323805137619791,-0.90861776513679371,1.0957562396453082]
[15,"CO379","CO379: Point of Handover electronics","BTW",0,0.7257048238403021,null,0,-0.14653851427750975,-0.21364611190456539,-0.25948171066375625,0.33333333333333326,null,null,null,{"$f":"FC.Comp.OCMdep!F23","v":3.0570073423882529},3.0618632509951604,3.0705204981255116,3.0822261947716068,3.0950536297176243,null,null,null,null,-12.639515832189565,-15.771891687050472,-15.120497797273972,14.44366952088151,null,null,null,null,-4.1384024480223101,-4.1859323491663734,-3.7963263163445822,14.44366952088151,null,null,null,3.0570073423882529,-9.5776525811944033,-12.701371188924959,-12.038271602502364,17.538723150599136]
[16,"CO432","CO432: PC rental 64Kbit link local end","BTW",0,0.8929584385841447,null,0,-0.18358659382912146,-0.27840877144755116,-0.39387720285497163,-0.25125401591026519,null,null,null,{"$f":"FC.Comp.OCMdep!F24","v":8.2058224371397017},8.2058300724066768,8.2058436631945391,8.2058619878826811,8.2058819923785737,null,null,null,null,-75.498730693808483,-93.474348464888507,-95.425093283247151,-36.895758043036857,null,null,null,null,-13.317007246247741,-13.055709383454744,-10.99217669062633,-8.0578651712758607,null,null,null,8.2058224371397017,-67.292900621401799,-85.268504801693965,-87.219231295364466,-28.689876050658285]
[17,"CO434","CO434: PC rental 34Mbit link local end","BTW",0,0.37739537888438851,null,0,-0.43422147522168009,-0.19585815603800416,-0.18258432850775541,-0.34354174930816705,null,null,null,{"$f":"FC.Comp.OCMdep!F25","v":0.69989822234327648},0.70086931948328413,0.70260027073090314,0.70493990158016928,0.70750250363168721,null,null,null,null,-3.2237088856849483,-0.82471501549960147,-0.62030057141420147,-0.95749618566603256,null,null,null,null,-1.3020836595739755,-0.72808230815205843,-0.62030057141420147,-0.74507610298736582,null,null,null,0.69989822234327648,-2.5228395662016641,-0.12211474476869832,8.4639330165967808E-2,-0.24999368203434535]
[18,"CO436","CO436: PC rental 140Mbit link local end","BTW",0,0.61487080659351756,null,0,-0.41837504291896743,-1.18134999628694E-2,-8.6894932756507615E-2,-7.1191579335783017E-2,null,null,null,{"$f":"FC.Comp.OCMdep!F26","v":0.47606126236834057},0.47636563856901143,0.47690777460673073,0.47763957643803134,0.47843968596882702,null,null,null,null,-5.0032555095694198,-8.2262613939417834E-2,-0.59885708392842107,-0.44875056905656535,null,null,null,null,-1.4671802416184414,-8.2262613939417834E-2,-0.50111248244494067,-0.44875056905656535,null,null,null,0.47606126236834057,-4.5268898710004084,0.39464516066731292,-0.12121750749038973,2.968911691226167E-2]
[19,"CO438","CO438: PC rental 2Mbit local end copper","BTW",0,0.93743697641829737,null,0,-0.18522952443798102,-0.30442990571427309,1.381330587453844E-2,-6.7770930583774591E-2,null,null,null,{"$f":"FC.Comp.OCMdep!F27","v":2.5850798310263157},2.5850798325618505,2.5850798352951023,2.585079838980386,2.5850798430034869,null,null,null,null,-18.428936468572044,-24.678153320341249,0.77886802614177419,-3.8740719621500492,null,null,null,null,-3.8100607842314345,-3.7157511438756634,0.77886802614177419,-2.6234484072384836,null,null,null,2.5850798310263157,-15.843856636010193,-22.093073485046148,3.3639478651221602,-1.2889921191465623]
[20,"CO439","CO439: PC rental 2Mbit local end fibre","BTW",0,0.69570850147288876,null,0,8.3498093730486778E-2,-0.19374447704739639,-0.16496973095040579,-0.30337567082825556,null,null,null,{"$f":"FC.Comp.OCMdep!F28","v":13.784308483491127},13.790166668491436,13.800598669398411,13.814674928974378,13.830057185868945,null,null,null,null,22.485781193031038,-56.574055712933379,-38.878338340807481,-59.768134787935082,null,null,null,null,22.485781193031038,-25.379894296157346,-19.892995057618666,-23.562025308913569,null,null,null,13.784308483491127,36.275947861522475,-42.773457043534968,-25.063663411833105,-45.938077602066137]
[21,"CP371","CP371: Prot Path PC rental 2Mbit link per km dist","BTW",0,0,null,0,-0.21558132976891176,-1.9678394787199238E-3,5.0974773351360136E-2,-0.34911580738963766,null,null,null,{"$f":"FC.Comp.OCMdep!F29","v":0},{"$f":"IF($A29=0,0,P29*(1+INDEX(InputPriceChanges.NonAdmin,$A29,Q$7))*(1-$E29))","v":0},0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[22,"CP373","CP373: Protected Path PC rental 34Mbit link per km distr","BTW",0,0,null,0,-0.39443772976512537,-3.2767418030558382E-2,-0.37381153696762504,-0.25112608755549093,null,null,null,{"$f":"FC.Comp.OCMdep!F30","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[23,"CP375","CP375: Protected Path PC rental 140Mbit link per km distr","BTW",0,0,null,0,-0.50532856363515932,-0.19441502234428898,-0.23969094534925495,0.2550832161452905,null,null,null,{"$f":"FC.Comp.OCMdep!F31","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[24,"CP383","CP383: Protected Path PC rental 2Mbit link","BTW",0,0,null,0,-0.28958887129502431,-0.22793704654104485,-0.1248331586606396,-9.7272642849699831E-2,null,null,null,{"$f":"FC.Comp.OCMdep!F32","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[25,"CP385","CP385: Protected Path PC rental 34Mb link","BTW",0,0,null,0,-0.30671458446333411,-0.3269568241763976,-0.14993698173108427,-0.12484225673481852,null,null,null,{"$f":"FC.Comp.OCMdep!F33","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[26,"CP388","CP388: Protected Path PC rental 140Mbit link","BTW",0,0,null,0,-0.54106649067610102,-2.7550340397717865E-2,-6.8234159047276588E-2,-0.16407567015488989,null,null,null,{"$f":"FC.Comp.OCMdep!F34","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[27,"CP434","CP434: Protected Path PC rental 34Mbit link local end","BTW",0,0,null,0,-0.51593889159164208,-0.36032482194052917,-0.33320579931685568,-0.1796972889848053,null,null,null,{"$f":"FC.Comp.OCMdep!F35","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[28,"CP436","CP436: Protected Path PC rental 140Mbit link local end","BTW",0,0,null,0,-0.67537067711585808,-2.8652855955280443E-2,-0.14655901229107415,4.8192771084337505E-2,null,null,null,{"$f":"FC.Comp.OCMdep!F36","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[29,"CP439","CP439: Protected Path PC rental 2Mbit local end fibre","BTW",0,0,null,0,-0.17512985397704661,0.10921131601286715,-0.15992080422071131,-0.29241768729477491,null,null,null,{"$f":"FC.Comp.OCMdep!F37","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[30,"CR371","CR371: PC rental 2Mbit link per km distribution","BTW",0,0.57658772372090428,null,0,0.1972167008609973,-0.31337756810781547,-0.23500639970911597,-1.2741066501753107E-2,null,null,null,{"$f":"FC.Comp.OCMdep!F38","v":0.74700930666757381},0.7497069358745263,0.75452605623848501,0.76106551380683796,0.76826629437961824,null,null,null,null,3.5820417724124143,-6.8582031031791715,-3.5619507844237925,-0.14912880808278678,null,null,null,null,3.5820417724124143,-2.7430774349251745,-1.6214806350284565,-0.14912880808278678,null,null,null,0.74700930666757381,4.3317487082869404,-6.1036770469406862,-2.8008852706169547,0.61913748629683152]
[31,"CR373","CR373: PC rental 34Mbit link per km distribution","BTW",0,0.54992213821562441,null,0,-0.47277467092465186,-0.33000863702951522,-7.3750474655610576E-2,-0.24415086041998646,null,null,null,{"$f":"FC.Comp.OCMdep!F39","v":4.4633293702828992E-3},{"$f":"IF($A39=0,0,P39*(1+INDEX(InputPriceChanges.NonAdmin,$A39,Q$7))*(1-$E39))","v":4.4854513382147276E-3},4.5250236091202711E-3,4.5788502047579846E-3,4.6383098822220881E-3,null,null,null,null,-5.1359206254132199E-2,-1.9067790654929501E-2,-2.8889809569943368E-3,-8.9736564972925422E-3,null,null,null,null,-1.8700174842434761E-2,-8.6665349785840957E-3,-2.8889809569943368E-3,-5.7360838565660224E-3,null,null,null,4.4633293702828992E-3,-4.687375491591747E-2,-1.454276704580923E-2,1.6898692477636478E-3,-4.3353466150704541E-3]
[32,"CR375","CR375: PC rental 140Mbit link per km distribution","BTW",0,0.6515718093045304,null,0,-0.55936417367137004,-9.7638599019626793E-2,-0.12105933752323084,-0.27438176097906053,null,null,null,{"$f":"FC.Comp.OCMdep!F40","v":3.4781851412983421E-2},3.4893304515312661E-2,3.5092326736607976E-2,3.5362201871405631E-2,3.5659081266618015E-2,null,null,null,null,-0.63361610202522667,-4.9012061106896113E-2,-5.5257007890027222E-2,-0.11100300043804996,null,null,null,null,-0.22813944945174452,-3.9345086886097363E-2,-4.1085032964492944E-2,-5.5927069626810641E-2,null,null,null,3.4781851412983421E-2,-0.59872279750991397,-1.3919734370288137E-2,-1.9894806018621591E-2,-7.5343919171431947E-2]
[33,"CR383","CR383: PC rental 2Mb link","BTW",0,0.82238489961838279,null,0,-0.12288376949553759,-0.27251567034613622,-0.16134331166036586,-0.15522380123907109,null,null,null,{"$f":"FC.Comp.OCMdep!F41","v":0.21925425698972961},0.21925431351223645,0.21925441412232458,0.21925454977643824,0.21925469786560392,null,null,null,null,{"$f":"IF($A41=0,0,IF($F$6,INDEX(FC.Comp.GRC,$A41,X$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A41,Y$7))*INDEX(Dynamic_AVEs,$A41,X$7)*I41*(1-$E41),INDEX(FC.Comp.GRC,$A41,X$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A41,Y$7))*$F41*I41*(1-$E41)))","v":-0.9180930871312567},{"$f":"IF($A41=0,0,IF($F$6,INDEX(FC.Comp.GRC,$A41,Y$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A41,Z$7))*INDEX(Dynamic_AVEs,$A41,Y$7)*J41*(1-$E41),INDEX(FC.Comp.GRC,$A41,Y$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A41,Z$7))*$F41*J41*(1-$E41)))","v":-1.785833721686759},{"$f":"IF($A41=0,0,IF($F$6,INDEX(FC.Comp.GRC,$A41,Z$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A41,AA$7))*INDEX(Dynamic_AVEs,$A41,Z$7)*K41*(1-$E41),INDEX(FC.Comp.GRC,$A41,Z$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A41,AA$7))*$F41*K41*(1-$E41)))","v":-0.76917368452946344},{"$f":"IF($A41=0,0,IF($F$6,INDEX(FC.Comp.GRC,$A41,AA$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A41,AB$7))*INDEX(Dynamic_AVEs,$A41,AA$7)*L41*(1-$E41),INDEX(FC.Comp.GRC,$A41,AA$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A41,AB$7))*$F41*L41*(1-$E41)))","v":-0.62060643350101019},null,null,null,null,{"$f":"IF($A41=0,0,IF(AO41>0,Y41,((Y41+Q41)*INDEX(NRC.GRC_NonAdmin,$A41,AF$7))-Q41))","v":-0.35884828247580514},{"$f":"IF($A41=0,0,IF(AP41>0,Z41,((Z41+R41)*INDEX(NRC.GRC_NonAdmin,$A41,AG$7))-R41))","v":-0.50018489600188087},{"$f":"IF($A41=0,0,IF(AQ41>0,AA41,((AA41+S41)*INDEX(NRC.GRC_NonAdmin,$A41,AH$7))-S41))","v":-0.30414956673567595},{"$f":"IF($A41=0,0,IF(AR41>0,AB41,((AB41+T41)*INDEX(NRC.GRC_NonAdmin,$A41,AI$7))-T41))","v":-0.26996174219419516},null,null,null,{"$f":"P41+X41","v":0.21925425698972961},{"$f":"Q41+Y41","v":-0.69883877361902025},{"$f":"R41+Z41","v":-1.5665793075644345},{"$f":"S41+AA41","v":-0.54991913475302523},{"$f":"T41+AB41","v":-0.40135173563540627}]
[34,"CR385","CR385: PC rental 34Mb link","BTW",0,0.77066073730400919,null,0,-0.37592770540795817,-0.25690719037129084,-0.34943018812307824,-0.30881270160117458,null,null,null,{"$f":"FC.Comp.OCMdep!F42","v":3.1523370668963507E-3},3.1523370769588354E-3,3.1523370948700583E-3,3.152337119020022E-3,3.1523371453837327E-3,null,null,null,null,-6.9952681312594231E-2,-2.9833980167205964E-2,-3.0153548066238101E-2,-1.733672517947709E-2,null,null,null,null,-1.3819614776021753E-2,-7.0290591991911556E-3,-6.6138482039077113E-3,-4.6667931845369307E-3,null,null,null,3.1523370668963507E-3,-6.6800344235635398E-2,-2.6681643072335906E-2,-2.7001210947218079E-2,-1.4184388034093358E-2]
[35,"CR388","CR388: PC rental 140Mb link","BTW",0,0.81218376735095432,null,0,-0.49040617500364647,-0.23342052471796271,-0.16281480656048097,0.25679063293101323,null,null,null,{"$f":"FC.Comp.OCMdep!F43","v":4.0972575293908315E-3},4.0972575375951238E-3,4.0972575521987641E-3,4.0972575718890647E-3,4.0972575933843096E-3,null,null,null,null,-8.2259040053974775E-2,-1.9952205370535932E-2,-1.0668489943323776E-2,1.4086716466840588E-2,null,null,null,null,-2.2315259396375159E-2,-7.4483078269298149E-3,-5.3197759275280219E-3,1.4086716466840588E-2,null,null,null,4.0972575293908315E-3,-7.8161782516379646E-2,-1.585494781833717E-2,-6.5712323714347117E-3,1.8183974060224897E-2]
[36,"CR391","CR391: PC rental 64Kbit link per km transmission","BTW",0,0.58743385813557059,null,0,-0.22910679814151602,-0.20281907590702808,-3.2348327761085871E-2,-0.45412870205734002,null,null,null,{"$f":"FC.Comp.OCMdep!F44","v":0.81200424088378231},0.81499991858875509,0.82035189705596656,0.82761543514458924,0.83561500550914503,null,null,null,null,-3.8220710414093366,-2.625466105876034,-0.33677104462300073,-4.6191127196434847,null,null,null,null,-1.5962932217102384,-1.248411837170939,-0.33677104462300073,-1.6099992971389772,null,null,null,0.81200424088378231,-3.0070711228205815,-1.8051142088200676,0.49084439052158851,-3.7834977141343398]
[37,"CE103","CE103: Tisbo  Excess Construction","BTW",0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F45","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[38,"CL175","CL175: Local exchanges general frames capital","BTW",0,0.22341490141820303,null,0,-0.13756686600714518,-0.33681995676173904,-0.27978984256059147,-0.24122637013916726,null,null,null,{"$f":"FC.Comp.OCMdep!F46","v":7.952709814634534E-3},7.9527098141225355E-3,7.9527098132111777E-3,7.9527098119823794E-3,7.952709810640942E-3,null,null,null,null,-5.127675326971462E-3,-1.0827543182889681E-2,-5.9647947111307487E-3,-3.7038004595820002E-3,null,null,null,null,-5.127675326971462E-3,-8.6703662422056953E-3,-5.9647947111307487E-3,-3.7038004595820002E-3,null,null,null,7.952709814634534E-3,2.8250344871510735E-3,-2.8748333696785033E-3,1.9879151008516307E-3,4.2489093510589418E-3]
[39,"CO417","CO417: 64Kbit PC link connection cct provision","BTW",0,0.78044161158108594,null,0,5.5228315606836498E-2,-0.29879322529178287,-0.39577359194186434,-0.58362385096717817,null,null,null,{"$f":"FC.Comp.OCMdep!F47","v":5.7676664824022209E-3},5.7676665840988824E-3,5.7676667651189433E-3,5.7676670091909429E-3,5.7676672756362211E-3,null,null,null,null,4.2146573914874355E-3,-2.4061221714493809E-2,-2.2348061763139828E-2,-1.9912500737130943E-2,null,null,null,null,4.2146573914874355E-3,-1.2554256166043248E-2,-1.1251525585906114E-2,-9.7578001224733063E-3,null,null,null,5.7676664824022209E-3,9.9823239755863179E-3,-1.8293554949374867E-2,-1.6580394753948884E-2,-1.4144833461494722E-2]
[40,"CO506","CO506: Customer Support   partial private circuits","BTW",0,0,null,0,-6.4384601571099376E-2,-0.42226739553317394,-0.17579732965269235,0.10499569585028623,null,null,null,{"$f":"FC.Comp.OCMdep!F48","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[41,"CO418","CO418: 64Kbit PC link connection cct rearrangements","BTW",0,0.78044161158108594,null,0,-1,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F49","v":2.4201766587573395E-3},{"$f":"IF($A49=0,0,P49*(1+INDEX(InputPriceChanges.NonAdmin,$A49,Q$7))*(1-$E49))","v":2.4201767189693268E-3},2.4201768261466671E-3,2.4201769706554471E-3,2.4201771284108747E-3,null,null,null,null,-4.1150624561776497E-2,0,0,0,null,null,null,null,-1.7370052942267015E-2,0,0,0,null,null,null,2.4201766587573395E-3,-3.8730447842807172E-2,2.4201768261466671E-3,2.4201769706554471E-3,2.4201771284108747E-3]
[42,"CL172","CL172: E side copper current","BTW",0,0.80523428978359424,null,0,-0.18964305048817909,-0.18185539119906746,-0.36747008546180682,-0.1682728690179609,null,null,null,{"$f":"FC.Comp.OCMdep!F50","v":1.9148046847746851E-3},1.9148048991231075E-3,1.9148052806633427E-3,1.9148057950997173E-3,1.91480635669291E-3,null,null,null,null,-4.0693107633399611E-3,-3.1621797452307983E-3,-5.2277228120085764E-3,-1.5142091218328787E-3,null,null,null,null,-2.7915254100589777E-3,-2.3707349683069257E-3,-2.9817102241989396E-3,-1.5142091218328787E-3,null,null,null,1.9148046847746851E-3,-2.1545058642168536E-3,-1.2473744645674556E-3,-3.3129170169088592E-3,4.0059723486003131E-4]
[43,"CL174","CL174: D side copper current","BTW",0,0.80113135035299621,null,0,-5.5506587977766531E-2,-0.37136432544864884,-0.31047132237645492,-0.16239078181158162,null,null,null,{"$f":"FC.Comp.OCMdep!F51","v":6.7533123409459538E-3},6.7533127887384565E-3,6.7533135858091663E-3,6.7533146605113729E-3,6.7533158337281353E-3,null,null,null,null,-4.88728346867685E-3,-3.0883190717094583E-2,-1.6230898639145598E-2,-5.8537592300762801E-3,null,null,null,null,-4.88728346867685E-3,-1.3451221414011167E-2,-8.9044251313680819E-3,-5.8537592300762801E-3,null,null,null,6.7533123409459538E-3,1.8660293200616065E-3,-2.4129877131285418E-2,-9.4775839786342252E-3,8.995566036518552E-4]
[44,"CO413","CO413: 2Mbit and above PC link connection cct provision","BTW",0,0.80044487105723749,null,0,0.24449913155588909,-0.46244877122932759,2.0445043644631289E-2,6.9537667645123147E-3,null,null,null,{"$f":"FC.Comp.OCMdep!F52","v":0.24890986207881979},0.24890987747999774,0.2489099048940962,0.24890994185692963,0.24890998220802879,null,null,null,null,0.98283726284816308,-2.3134630551375683,5.4980274526218141E-2,1.908221009129436E-2,null,null,null,null,0.98283726284816308,-1.0025385451444357,5.4980274526218141E-2,1.908221009129436E-2,null,null,null,0.24890986207881979,1.2317471403281608,-2.064553150243472,0.30389021638314778,0.26799219229932314]
[45,"CR187","CR187: Broadband line testing systems","BTW",0,0,null,0,-0.40081494499208803,-0.26982479237128243,3.3182120132712489E-2,-1,null,null,null,{"$f":"FC.Comp.OCMdep!F53","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[46,"CO401","CO401: Netstream Equipment","BTW",0,0.85711376946908158,null,0,-0.52386886965298185,-1,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F54","v":1.070178164278307},1.0701781643119868,1.0701781643719366,1.0701781644527679,1.0701781645410087,null,null,null,null,-20.769583738139165,-18.876947945354839,0,0,null,null,null,null,-3.3833886155625814,-2.5559241825125145,0,0,null,null,null,1.070178164278307,-19.699405573827178,-17.806769780982904,1.0701781644527679,1.0701781645410087]
[47,"CPE432","CPE432: POH adjust credit PPC 64k LE","BTW",0,0.8929584385841447,null,0,-0.12376300264138862,-0.30246662876018704,-0.14769039670833017,-2.8984427154450598E-2,null,null,null,{"$f":"FC.Comp.OCMdep!F55","v":-2.3865191801360004E-2},-2.3865191801360004E-2,-2.3865191801360004E-2,-2.3865191801360004E-2,-2.3865191801360004E-2,null,null,null,null,0,0,0,0,null,null,null,null,2.3865191801360004E-2,2.3865191801360004E-2,2.3865191801360004E-2,2.3865191801360004E-2,null,null,null,-2.3865191801360004E-2,-2.3865191801360004E-2,-2.3865191801360004E-2,-2.3865191801360004E-2,-2.3865191801360004E-2]
[48,"CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE","BTW",0,0.93743697641829737,null,0,-0.11466369518449071,-0.28307869923778184,-0.2544807215457795,4.8031267573828806E-2,null,null,null,{"$f":"FC.Comp.OCMdep!F56","v":-5.7375897369001073E-4},-5.7375897369001073E-4,-5.7375897369001073E-4,-5.7375897369001073E-4,-5.7375897369001073E-4,null,null,null,null,0,0,0,0,null,null,null,null,5.7375897369001073E-4,5.7375897369001073E-4,5.7375897369001073E-4,5.7375897369001073E-4,null,null,null,-5.7375897369001073E-4,-5.7375897369001073E-4,-5.7375897369001073E-4,-5.7375897369001073E-4,-5.7375897369001073E-4]
[49,"CPE439","CPE439: POH adjust credit PPC 2Mb Fibre LE","BTW",0,0.69570850147288876,null,0,-0.13905512093090822,-0.2214891953013336,-0.14669480176926508,0.12383067946427961,null,null,null,{"$f":"FC.Comp.OCMdep!F57","v":-4.8178167418499946E-3},-4.8178167418499946E-3,-4.8178167418499946E-3,-4.8178167418499946E-3,-4.8178167418499946E-3,null,null,null,null,0,0,0,0,null,null,null,null,4.8178167418499946E-3,4.8178167418499946E-3,4.8178167418499946E-3,4.8178167418499946E-3,null,null,null,-4.8178167418499946E-3,-4.8178167418499946E-3,-4.8178167418499946E-3,-4.8178167418499946E-3,-4.8178167418499946E-3]
[50,"CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation","BTW",0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F58","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[51,"CPE434","CPE434: POH adjust credit PPC 34Mb LE","BTW",0,0.37739537888438851,null,0,-0.14197257850508638,-0.4826174112256586,-0.20960867880666401,-0.3918618866671707,null,null,null,{"$f":"FC.Comp.OCMdep!F59","v":-1.3239397709998769E-4},{"$f":"IF($A59=0,0,P59*(1+INDEX(InputPriceChanges.NonAdmin,$A59,Q$7))*(1-$E59))","v":-1.3239397709998769E-4},-1.3239397709998769E-4,-1.3239397709998769E-4,-1.3239397709998769E-4,null,null,null,null,0,0,0,0,null,null,null,null,1.3239397709998769E-4,1.3239397709998769E-4,1.3239397709998769E-4,1.3239397709998769E-4,null,null,null,-1.3239397709998769E-4,-1.3239397709998769E-4,-1.3239397709998769E-4,-1.3239397709998769E-4,-1.3239397709998769E-4]
[52,"CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation","BTW",0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F60","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[53,"CD102","CD102: High Tisbo 3rd Party Equipment Depreciation","BTW",0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F61","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[54,"CPE105","CPE105: POH LE adjust CSH debit","BTW",0,0.7257048238403021,null,0,0.28048780487804859,-0.18095238095238098,9.3023255813953432E-2,4.2553191489361764E-2,null,null,null,{"$f":"FC.Comp.OCMdep!F62","v":2.26184E-2},2.26184E-2,2.26184E-2,2.26184E-2,2.26184E-2,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,2.26184E-2,2.26184E-2,2.26184E-2,2.26184E-2,2.26184E-2]
[55,"CG102","CG102: PC rental 34Mbit s regional trunk","BTW",0,0.47645963507766892,null,0,-0.35686250312131174,-0.18300585315187345,-8.1426702220291913E-2,-0.33357156554948086,null,null,null,{"$f":"FC.Comp.OCMdep!F63","v":0.62835011494249859},0.63125740216701631,0.63645631728768792,0.64352382163424204,0.65132485544794805,null,null,null,null,-5.5985413680422562,-1.8616794428273051,-0.68426092617193579,-2.6060980919922287,null,null,null,null,-1.6964405124574293,-0.87841835432972093,-0.65083756464409459,-0.96631183149836741,null,null,null,0.62835011494249859,-4.9672839658752395,-1.2252231255396171,-4.0737104537693747E-2,-1.9547732365442807]
[56,"CG202","CG202: PC rental 34Mbit link per km national trunk","BTW",0,0.4545168944496516,null,0,-0.20134732358131679,-0.28787084545145258,-0.22764823270105417,-0.11319450859069646,null,null,null,{"$f":"FC.Comp.OCMdep!F64","v":1.1106433981883037},1.1165152604873512,1.1270224336246595,1.1413227295770263,1.1571319691444575,null,null,null,null,-3.8043484296469607,-4.3848824670157898,-2.5006863784019266,-0.97366570749971881,null,null,null,null,-1.9066777680535147,-2.0211768693287304,-1.485736878208981,-0.97366570749971881,null,null,null,1.1106433981883037,-2.6878331691596093,-3.2578600333911303,-1.3593636488249004,0.18346626164473867]
[57,"CO411","CO411: OR Analogue PC link connection cct prov","BTW",0,0.81638967403427565,null,0,-1,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F65","v":8.6290123413946766E-3},8.6290139575274458E-3,8.629016834244314E-3,8.6290207129649816E-3,8.6290249472369476E-3,null,null,null,null,-7.842663740879835E-2,0,0,0,null,null,null,null,-3.7406035097197421E-2,0,0,0,null,null,null,8.6290123413946766E-3,-6.9797623451270899E-2,8.629016834244314E-3,8.6290207129649816E-3,8.6290249472369476E-3]
[58,"CO421","CO421: OR Analogue PC installation","BTW",0,0.80236205064843658,null,0,-1,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F66","v":1.8316730996779097E-2},1.831673220774226E-2,1.8316734363256839E-2,1.8316737269568967E-2,1.8316740442293547E-2,null,null,null,null,-0.21719539594819046,0,0,0,null,null,null,null,-9.2803878729342884E-2,0,0,0,null,null,null,1.8316730996779097E-2,-0.19887866374044819,1.8316734363256839E-2,1.8316737269568967E-2,1.8316740442293547E-2]
[59,"CO461","CO461: Private Circuit test systems","BTW",0,0.74892575152613305,null,0,-1,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F67","v":1.6577522536330311E-2},1.6577522536336015E-2,1.657752253634617E-2,1.6577522536359864E-2,1.6577522536374813E-2,null,null,null,null,-95.584840651847486,0,0,0,null,null,null,null,-7.4992779111519123E-2,0,0,0,null,null,null,1.6577522536330311E-2,-95.568263129311148,1.657752253634617E-2,1.6577522536359864E-2,1.6577522536374813E-2]
[60,"CX902","CX902: Wholesale","BTW",0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F68","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[61,"CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA","BTW",0,0.47645963507766892,null,0,-0.66631238257891812,-6.918726633236516E-2,-0.29423299521778534,4.1297571052882009E-2,null,null,null,{"$f":"FC.Comp.OCMdep!F69","v":2.5606306426582577E-3},{"$f":"IF($A69=0,0,P69*(1+INDEX(InputPriceChanges.NonAdmin,$A69,Q$7))*(1-$E69))","v":2.5606306428246441E-3},2.5606306431208118E-3,2.560630643520139E-3,2.5606306439560711E-3,null,null,null,null,-4.1322527229276908E-2,-1.4317765755508768E-3,-5.6676467007469545E-3,5.6143212258701785E-4,null,null,null,null,-8.1753979819846664E-3,-1.4317765755508768E-3,-2.9017668368300702E-3,5.6143212258701785E-4,null,null,null,2.5606306426582577E-3,-3.8761896586452266E-2,1.128854067569935E-3,-3.1070160572268155E-3,3.1220627665430891E-3]
[62,"CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA","BTW",0,0.56164870152187263,null,0,-0.34508825347785621,-0.21695838328912542,-0.17114187114154988,0.10000866056543201,null,null,null,{"$f":"FC.Comp.OCMdep!F70","v":8.3964790000657638E-2},8.3964790003082573E-2,8.3964790007398982E-2,8.3964790013218854E-2,8.3964790019572202E-2,null,null,null,null,-0.46023125875999515,-0.18949822744952538,-0.1170495737010569,5.6693252367146993E-2,null,null,null,null,-0.16213567071478197,-0.10253866065150083,-8.8640110697345856E-2,5.6693252367146993E-2,null,null,null,8.3964790000657638E-2,-0.37626646875691261,-0.1055334374421264,-3.3084783687838043E-2,0.1406580423867192]
[63,"CG107","CG107: ProtPath PC rent 2Mbit link perkm regional trunk","BTW",0,0.48313474989010785,null,0,-0.16126672996990432,-0.13755458992600256,9.3144276010451499E-2,-7.8813040833060843E-2,null,null,null,{"$f":"FC.Comp.OCMdep!F71","v":2.454627432912438E-2},2.4629689123121259E-2,2.4778672025455851E-2,2.4980762929661275E-2,2.5203178141607243E-2,null,null,null,null,-0.10228758820419993,-7.3620067799432087E-2,4.334475811483101E-2,-4.0448795427276335E-2,null,null,null,null,-4.1156047345472194E-2,-3.4421500270171462E-2,4.334475811483101E-2,-2.8427046760102558E-2,null,null,null,2.454627432912438E-2,-7.7657899081078674E-2,-4.884139577397624E-2,6.8325521044492285E-2,-1.5245617285669092E-2]
[64,"CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk","BTW",0,0.47645963507766892,null,0,-0.40648390891915454,-0.32020993135675968,-0.2935986181823943,-0.37339096955742679,null,null,null,{"$f":"FC.Comp.OCMdep!F72","v":5.1531621706353191E-2},5.1821233843249909E-2,5.2339640655144383E-2,5.3045608509721273E-2,5.3826685196131353E-2,null,null,null,null,-0.4278895298275911,-0.20205917906686049,-0.12764132640504419,-0.11635923345340146,null,null,null,null,-0.13732870914432938,-8.328743011920331E-2,-6.6768928474231701E-2,-6.3802422684935856E-2,null,null,null,5.1531621706353191E-2,-0.37606829598434122,-0.14971953841171612,-7.4595717895322919E-2,-6.2532548257270115E-2]
[65,"CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk","BTW",0,0.56164870152187263,null,0,-0.52005219650462176,0.11241256340945727,-0.12681120730859907,-0.35770813601636053,null,null,null,{"$f":"FC.Comp.OCMdep!F73","v":9.9220156833604384E-2},9.9649331455293866E-2,0.10041656664800951,0.10145900584692648,0.10260881567814707,null,null,null,null,{"$f":"IF($A73=0,0,IF($F$6,INDEX(FC.Comp.GRC,$A73,X$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A73,Y$7))*INDEX(Dynamic_AVEs,$A73,X$7)*I73*(1-$E73),INDEX(FC.Comp.GRC,$A73,X$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A73,Y$7))*$F73*I73*(1-$E73)))","v":-1.380541304560865},{"$f":"IF($A73=0,0,IF($F$6,INDEX(FC.Comp.GRC,$A73,Y$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A73,Z$7))*INDEX(Dynamic_AVEs,$A73,Y$7)*J73*(1-$E73),INDEX(FC.Comp.GRC,$A73,Y$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A73,Z$7))*$F73*J73*(1-$E73)))","v":0.14432524673020417},{"$f":"IF($A73=0,0,IF($F$6,INDEX(FC.Comp.GRC,$A73,Z$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A73,AA$7))*INDEX(Dynamic_AVEs,$A73,Z$7)*K73*(1-$E73),INDEX(FC.Comp.GRC,$A73,Z$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A73,AA$7))*$F73*K73*(1-$E73)))","v":-0.18299373179774941},{"$f":"IF($A73=0,0,IF($F$6,INDEX(FC.Comp.GRC,$A73,AA$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A73,AB$7))*INDEX(Dynamic_AVEs,$A73,AA$7)*L73*(1-$E73),INDEX(FC.Comp.GRC,$A73,AA$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A73,AB$7))*$F73*L73*(1-$E73)))","v":-0.45583704874824088},null,null,null,null,{"$f":"IF($A73=0,0,IF(AO73>0,Y73,((Y73+Q73)*INDEX(NRC.GRC_NonAdmin,$A73,AF$7))-Q73))","v":-0.3614274926296599},{"$f":"IF($A73=0,0,IF(AP73>0,Z73,((Z73+R73)*INDEX(NRC.GRC_NonAdmin,$A73,AG$7))-R73))","v":0.14432524673020417},{"$f":"IF($A73=0,0,IF(AQ73>0,AA73,((AA73+S73)*INDEX(NRC.GRC_NonAdmin,$A73,AH$7))-S73))","v":-0.11921809489696582},{"$f":"IF($A73=0,0,IF(AR73>0,AB73,((AB73+T73)*INDEX(NRC.GRC_NonAdmin,$A73,AI$7))-T73))","v":-0.17198067963160973},null,null,null,{"$f":"P73+X73","v":9.9220156833604384E-2},{"$f":"Q73+Y73","v":-1.2808919731055712},{"$f":"R73+Z73","v":0.24474181337821366},{"$f":"S73+AA73","v":-8.1534725950822937E-2},{"$f":"T73+AB73","v":-0.35322823307009382}]
[{"$f":"IF(B74=0,0,A73+1)","v":66},"CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk","BTW",{"$f":"IF(A74=0,0,INDEX($B$4:$B$6,MATCH(D74,$A$4:$A$6,0)))","v":0},0.48962246414650085,null,0,-0.19946723360468877,-4.4278287251941939E-2,-0.1851101550858717,-2.1359005467373682E-2,null,null,null,{"$f":"FC.Comp.OCMdep!F74","v":1.6762683883261416E-2},1.6835812589279922E-2,1.6966549560306573E-2,1.7144192972101697E-2,1.7340150824678466E-2,null,null,null,null,-6.7335051028149087E-2,-1.2058658674149125E-2,-4.868480140681939E-2,-4.6299778674239048E-3,null,null,null,null,-2.7001557902719901E-2,-1.2058658674149125E-2,-2.2387626226222299E-2,-4.6299778674239048E-3,null,null,null,1.6762683883261416E-2,-5.0499238438869165E-2,4.9078908861574476E-3,-3.154060843471769E-2,1.2710172957254563E-2]
[67,"CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk","BTW",0,0.4545168944496516,null,0,-0.23008237510870422,-0.28481028261620234,-0.12894612979816322,-6.6728168991937564E-2,null,null,null,{"$f":"FC.Comp.OCMdep!F75","v":7.379932570702398E-2},7.4232681898988642E-2,7.5008585497418609E-2,7.6065682472147969E-2,7.7235943305161633E-2,null,null,null,null,-0.3343664281302125,-0.32199940176114139,-0.10573207712255933,-4.8393091163056387E-2,null,null,null,null,-0.15253998860371842,-0.1451887508746878,-8.3955697100219884E-2,-4.8393091163056387E-2,null,null,null,7.379932570702398E-2,-0.26013374623122387,-0.24699081626372277,-2.9666394650411362E-2,2.8842852142105246E-2]
[68,"CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk","BTW",0,0.46645268089360936,null,0,-0.62282459240564436,8.0603256942847423E-2,-0.21212124136786248,0.28735632183908066,null,null,null,{"$f":"FC.Comp.OCMdep!F76","v":3.692960865885473E-2},3.7131163458816507E-2,3.7491889087959113E-2,3.7982985775722185E-2,3.8526122078823229E-2,null,null,null,null,-0.47608171018606049,2.3464454920332233E-2,-6.7602084683686961E-2,7.3185032888877607E-2,null,null,null,null,-0.16398248672477031,2.3464454920332233E-2,-4.6468285372061297E-2,7.3185032888877607E-2,null,null,null,3.692960865885473E-2,-0.43895054672724398,6.0956344008291349E-2,-2.9619098907964776E-2,0.11171115496770084]
[69,"CF550","CF550: OR PPCs 34 45Mb Link CELA","BTW",0,0.80967167404631757,null,0,-0.75427167399659711,-0.1361675119053849,-0.21119664545645922,-8.6003131416024781E-2,null,null,null,{"$f":"FC.Comp.OCMdep!F77","v":3.2191193518779075E-2},3.2191193520881775E-2,3.2191193524624587E-2,3.2191193529671078E-2,3.2191193535180157E-2,null,null,null,null,-0.79041567425910308,-3.5063597272054027E-2,-4.6978540139149455E-2,-1.5090218022138899E-2,null,null,null,null,-0.15075020160444097,-3.2506882760681172E-2,-3.3056306417479073E-2,-1.5090218022138899E-2,null,null,null,3.2191193518779075E-2,-0.75822448073822135,-2.8724037474294403E-3,-1.4787346609478377E-2,1.710097551304126E-2]
[70,"CF551","CF551: OR PPCs 34 45Mb Distribution CELA","BTW",0,0.77649434212899093,null,0,-0.71287173116965619,-0.22970762467336503,-3.7730438237902897E-2,-0.41642128368618447,null,null,null,{"$f":"FC.Comp.OCMdep!F78","v":0.1503869112493236},0.15038691126123144,0.1503869112824274,0.15038691131100623,0.15038691134220478,null,null,null,null,-2.7819374082401374,-0.25738742481846633,-3.2565620869408604E-2,-0.34585748588844595,null,null,null,null,-0.58239188584342561,-0.16278928091327652,-3.2565620869408604E-2,-0.16142101606160073,null,null,null,0.1503869112493236,-2.6315504969789059,-0.10700051353603893,0.11782129044159763,-0.19547057454624117]
[71,"CF553","CF553: OR PPCs 140 155Mb Link CELA","BTW",0,0.83625549985004033,null,0,-0.74051982172903308,1.5430566163256332E-2,5.956108919494385E-2,-0.23076923076923073,null,null,null,{"$f":"FC.Comp.OCMdep!F79","v":0.85702097597098337},{"$f":"IF($A79=0,0,P79*(1+INDEX(InputPriceChanges.NonAdmin,$A79,Q$7))*(1-$E79))","v":0.85702097601027927},0.85702097608022598,0.85702097617453621,0.85702097627749141,null,null,null,null,-6.2195276337875161,3.3628443207141298E-2,0.13180678438571286,-0.54110187319941372,null,null,null,null,-3.5672773480845459,3.3628443207141298E-2,0.13180678438571286,-0.54110187319941372,null,null,null,0.85702097597098337,-5.3625066577772369,0.89064941928736729,0.98882776056024912,0.31591910307807769]
[72,"CF554","CF554: OR PPCs 140 155Mb Distribution CELA","BTW",0,0.81936268834350789,null,0,-0.84525731071247567,0.25563674443578255,-0.13627659075241216,-0.10989010989010983,null,null,null,{"$f":"FC.Comp.OCMdep!F80","v":0.19584131698115706},0.1958413169887038,0.195841317002137,0.19584131702024915,0.19584131704002158,null,null,null,null,-2.3855711681035046,0.11164437837645087,-7.4730666968260445E-2,-5.2048820968365404E-2,null,null,null,null,-0.85940494299518944,0.11164437837645087,-7.4730666968260445E-2,-5.2048820968365404E-2,null,null,null,0.19584131698115706,-2.1897298511148007,0.30748569537858789,0.12111065005198871,0.14379249607165617]
[73,"CG205","CG205: PPCs 34 45Mbit national Trunk WECLA","BTW",0,0.4545168944496516,null,0,-0.8220637669135118,0.23474672241974903,-0.11412983666914056,-0.20952380952380956,null,null,null,{"$f":"FC.Comp.OCMdep!F81","v":1.4145523793552665E-2},1.4145523793994559E-2,1.4145523794781135E-2,1.4145523795841688E-2,1.4145523796999456E-2,null,null,null,null,-0.23044934030524794,1.1709379780233474E-2,-7.0292895416450589E-3,-1.1431828307732032E-2,null,null,null,null,-4.7142214988552984E-2,1.1709379780233474E-2,-7.0292895416450589E-3,-1.1431828307732032E-2,null,null,null,1.4145523793552665E-2,-0.21630381651125338,2.5854903575014611E-2,7.116234254196629E-3,2.7136954892674238E-3]
[74,"CG206","CG206: PPCs 140 155Mbit national Trunk WECLA","BTW",0,0.46645268089360936,null,0,-0.37137233695031691,-0.25445794123225973,-0.30045221861051541,-0.16847151111692449,null,null,null,{"$f":"FC.Comp.OCMdep!F82","v":8.9555697653911776E-2},8.9555697657924344E-2,8.9555697665066714E-2,8.9555697674696871E-2,8.9555697685209781E-2,null,null,null,null,-0.89711371208247515,-0.38640918556134252,-0.34015667418722384,-0.13342814132510991,null,null,null,null,-0.1607238771211591,-0.11024760675026991,-0.10196517091505648,-9.075735332965186E-2,null,null,null,8.9555697653911776E-2,-0.80755801442455077,-0.2968534878962758,-0.250600976512527,-4.387244363990013E-2]
[75,"CR550","CR550: PPCs 34 45Mb Link CELA","BTW",0,0.80967167404631757,null,0,-0.72540599714679976,-0.26522508822276802,-5.0796070416079031E-2,-0.11973298885251715,null,null,null,{"$f":"FC.Comp.OCMdep!F83","v":3.6313496641149903E-3},3.6313496642794035E-3,3.6313496645720578E-3,3.6313496649666484E-3,3.6313496653974098E-3,null,null,null,null,-7.7493771743110382E-2,-7.7802097963965162E-3,-1.0948664337318585E-3,-2.4496519082368457E-3,null,null,null,null,-1.3080993419626973E-2,-3.9482604489377701E-3,-1.0948664337318585E-3,-2.4496519082368457E-3,null,null,null,3.6313496641149903E-3,-7.386242207883098E-2,-4.1488601318244583E-3,2.53648323123479E-3,1.1816977571605641E-3]
[76,"CR551","CR551: PPCs 34 45Mb Distribution CELA","BTW",0,0.77649434212899093,null,0,-0.65162464853833169,-1.4382511249119379E-2,-0.20299557072889995,-0.17866699185462998,null,null,null,{"$f":"FC.Comp.OCMdep!F84","v":5.2226001222009889E-3},5.2226001223942831E-3,5.2226001227383455E-3,5.2226001232022496E-3,5.2226001237086778E-3,null,null,null,null,-9.6090175523216234E-2,-7.3886250033058866E-4,-1.027836097095495E-2,-7.2101178661707881E-3,null,null,null,null,-1.9268749349953138E-2,-7.3886250033058866E-4,-5.7890252967285278E-3,-5.3509850457728516E-3,null,null,null,5.2226001222009889E-3,-9.0867575400821951E-2,4.4837376224077571E-3,-5.0557608477527008E-3,-1.9875177424621103E-3]
[77,"CR553","CR553: PPCs 140 155Mb Link CELA","BTW",0,0.83625549985004033,null,0,-0.715569804587594,-9.0639679682543162E-2,3.3239218539170334E-2,-6.25E-2,null,null,null,{"$f":"FC.Comp.OCMdep!F85","v":0.12022154980557753},0.12022154980896657,0.12022154981499907,0.12022154982313275,0.12022154983201205,null,null,null,null,-3.095924262562026,-0.11154044773396633,3.7196392883168616E-2,-7.2265484883145326E-2,null,null,null,null,-0.55413879736234117,-0.11154044773396633,3.7196392883168616E-2,-7.2265484883145326E-2,null,null,null,0.12022154980557753,-2.9757027127530593,8.6811020810327322E-3,0.15741794270630138,4.7956064948866728E-2]
[78,"CR554","CR554: PPCs 140 155Mb Distribution CELA","BTW",0,0.81936268834350789,null,0,-0.74176613792801382,-0.18795401821473634,-2.3501644844509118E-2,0.28260869565217361,null,null,null,{"$f":"FC.Comp.OCMdep!F86","v":1.2738310949752413E-2},1.2738310950296957E-2,1.2738310951266244E-2,1.2738310952573148E-2,1.2738310953999852E-2,null,null,null,null,-0.35760133879233086,-2.3398980619832355E-2,-2.3758783692256823E-3,2.7898636695527786E-2,null,null,null,null,-5.3077581514347182E-2,-1.351877975662262E-2,-2.3758783692256823E-3,2.7898636695527786E-2,null,null,null,1.2738310949752413E-2,-0.34486302784203388,-1.0660669668566112E-2,1.0362432583347465E-2,4.063694764952764E-2]
[79,"CN616","CN616: EBD","OR",0.04,0.4622245896116377,null,0,-0.11780387948777782,-0.18531444685632392,-2.4406903017194503E-2,0.4821759927311553,null,null,null,{"$f":"FC.Comp.OCMdep!F87","v":29.078705836424135},28.061321179318053,27.189249729045272,26.428781142629276,25.718728101383117,null,null,null,null,-27.882554430520496,-39.165539883846193,-4.2684167211121684,82.729671770701913,null,null,null,null,-27.882554430520496,-31.419687838159913,-4.2684167211121684,82.729671770701913,null,null,null,29.078705836424135,0.17876674879755683,-11.976290154800921,22.160364421517109,108.44839987208503]
[80,"CN617","CN617: EBD Extended Reach","OR",0.04,0.42829067532517112,null,0,-0.13379367457900693,0.14069166847019177,-0.27356264834076138,-0.18496327386121758,null,null,null,{"$f":"FC.Comp.OCMdep!F88","v":1.8736560674811786E-2},1.8038149115831514E-2,1.7404106466333225E-2,1.6821751108790861E-2,1.6268965231832216E-2,null,null,null,null,-1.1473157774649346E-2,1.0524493582939462E-2,-2.3218458120760031E-2,-1.1494035991914658E-2,null,null,null,null,-1.1473157774649346E-2,1.0524493582939462E-2,-2.0988612567110491E-2,-1.1494035991914658E-2,null,null,null,1.8736560674811786E-2,6.5649913411821685E-3,2.7928600049272688E-2,-6.3967070119691702E-3,4.7749292399175587E-3]
[81,"CN618","CN618: EBD Resilience","OR",0.04,0.42811259778065919,null,0,5.475468801838379E-2,-0.10857383859828496,-0.29355633691853855,-0.16910771465462704,null,null,null,{"$f":"FC.Comp.OCMdep!F89","v":0.36723429400565472},{"$f":"IF($A89=0,0,P89*(1+INDEX(InputPriceChanges.NonAdmin,$A89,Q$7))*(1-$E89))","v":0.35388292927496462},0.34202267599484504,0.33133252718571771,0.32124209017508959,null,null,null,null,0.10317541524578856,-0.21613439713681276,-0.52468904458076027,-0.21620409681149899,null,null,null,null,0.10317541524578856,-0.21613439713681276,-0.42132239117981524,-0.21620409681149899,null,null,null,0.36723429400565472,0.45705834452075317,0.12588827885803228,-0.19335651739504256,0.1050379933635906]
[82,"CO447","CO447: Backhaul extension services fibre etc","OR",0.04,0.10245292084167991,null,0,-7.834685144051512E-2,-0.35578034355499166,-0.13480849388007732,-4.0207190239153201E-3,null,null,null,{"$f":"FC.Comp.OCMdep!F90","v":2.935225125181109},2.8257015389313014,2.7261857884788423,2.6347155707908292,2.5478715865829864,null,null,null,null,-0.44087687508213425,-1.8565638892403231,-0.46321534576580831,-1.1979076532925247E-2,null,null,null,null,-0.44087687508213425,-1.8565638892403231,-0.46321534576580831,-1.1979076532925247E-2,null,null,null,2.935225125181109,2.3848246638491672,0.86962189923851918,2.1715002250250208,2.5358925100500613]
[83,"CO450","CO450: Wholesale   LAN extension services fibre etc","OR",0.04,0.10487380110125318,null,0,-0.2678275739258642,-0.39069969237228441,-0.49336363348760193,-0.74096781130788281,null,null,null,{"$f":"FC.Comp.OCMdep!F91","v":14.810338135894511},14.26073144616306,13.763670741602752,13.308599791565669,12.877037529766515,null,null,null,null,-8.4929414832006955,-9.2296401655823974,-7.2775320285493255,-5.668200255536898,null,null,null,null,-8.4929414832006955,-9.2296401655823974,-7.2775320285493255,-5.668200255536898,null,null,null,14.810338135894511,5.7677899629623646,4.5340305760203545,6.0310677630163436,7.2088372742296167]
[84,"CO484","CO484: Ethernet main links","OR",0.04,0.3250181604130693,null,0,-0.20681799577442661,0.24904470502906828,0.22320328846461801,-0.16633578293528328,null,null,null,{"$f":"FC.Comp.OCMdep!F92","v":37.278754856372593},36.126263009264584,35.265388108714951,34.623655649977636,34.062799335356381,null,null,null,null,-120.54457262017654,118.17705541705922,134.00403590682174,-124.02721744984284,null,null,null,null,-68.756233925690509,118.17705541705922,134.00403590682174,-74.276996012850447,null,null,null,37.278754856372593,-84.418309610911962,153.44244352577417,168.62769155679939,-89.964418114486449]
[85,"CO485","CO485: Ethernet Electronics","OR",0.04,0.9661354450754549,null,0,0.12625156869353593,0.26578294242960876,0.14747807282531156,-2.9290206682237474E-2,null,null,null,{"$f":"FC.Comp.OCMdep!F93","v":66.998711988744688},64.318764028160885,61.746014353843542,59.276174927559559,56.905129133424715,null,null,null,null,41.808659279972709,98.021885465394035,67.549893169777803,-15.105510176648675,null,null,null,null,41.808659279972709,98.021885465394035,67.549893169777803,-15.105510176648675,null,null,null,66.998711988744688,106.12742330813359,159.76789981923758,126.82606809733736,41.799618956776044]
[86,"CW609","CW609: Ethernet Access Direct Fibre","OR",0.04,0.4192846068031495,null,0,0.27608083916943293,-7.024129129131651E-2,7.4686987251879389E-2,0.36974977450649127,null,null,null,{"$f":"FC.Comp.OCMdep!F94","v":51.59168346968066},49.671012543174484,47.929229800303993,46.330889106712064,44.81410109063679,null,null,null,null,117.77527725302771,-38.042502362793847,37.860616790621606,201.48834738486218,null,null,null,null,117.77527725302771,-38.042502362793847,37.860616790621606,201.48834738486218,null,null,null,51.59168346968066,167.44628979620219,9.8867274375101459,84.19150589733367,246.30244847549898]
[87,"CE104","CE104: AISBO Excess Construction","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F95","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[88,"CL578","CL578: OR Service Centre   Assurance Ethernet","OR",0.04,0,null,0,0.14558274703837215,2.6160164090385241E-3,0.35094751265425361,3.2872256655278376E-2,null,null,null,{"$f":"FC.Comp.OCMdep!F96","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[89,"CO772","CO772: Openreach Systems Development Ethernet Specific","OR",0.04,0.8891925564073514,null,0,0.11543618344898454,6.3008892471673406E-2,-0.18912113409394682,0.37790520477531819,null,null,null,{"$f":"FC.Comp.OCMdep!F97","v":16.154265436291581},15.508094835118698,14.887771069531128,14.292260262755939,13.720569889980046,null,null,null,null,10.546520749488288,6.3598290683497734,-20.039227283683463,32.172065415889257,null,null,null,null,10.546520749488288,6.3598290683497734,-16.475728618957799,32.172065415889257,null,null,null,16.154265436291581,26.054615584606985,21.247600137880902,-5.7469670209275243,45.892635305869305]
[90,"CP502","CP502: Openreach sales product management","OR",0.04,0,null,0,-1.1717792712996444E-2,0.13532106524689635,-9.7568713317475408E-2,9.792141487106476E-2,null,null,null,{"$f":"FC.Comp.OCMdep!F98","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[91,"CL160","CL160: Routeing   records","OR",0.04,0.82309587605256984,null,0,-2.2932452448179985E-3,0.29011966319092464,-0.27230775870453283,-8.2953032692615669E-2,null,null,null,{"$f":"FC.Comp.OCMdep!F99","v":2.3020002920236871E-3},{"$f":"IF($A99=0,0,P99*(1+INDEX(InputPriceChanges.NonAdmin,$A99,Q$7))*(1-$E99))","v":2.2099203919572576E-3},2.1215237670058644E-3,2.0366630631991193E-3,1.9551967993946028E-3,null,null,null,null,-7.7068070906512556E-5,9.707349658601894E-3,-1.1610186037814116E-2,-2.5948396324700254E-3,null,null,null,null,-7.7068070906512556E-5,9.707349658601894E-3,-6.7361674013893119E-3,-2.2484143173410655E-3,null,null,null,2.3020002920236871E-3,2.1328523210507452E-3,1.1828873425607758E-2,-9.5735229746149973E-3,-6.3964283307542261E-4]
[92,"CL573","CL573: OR Service Centre   Provision Ethernet","OR",0.04,0,null,0,0.10456996825183262,5.1561599562596871E-2,-2.9547879811367417E-2,-4.5417185374939328E-2,null,null,null,{"$f":"FC.Comp.OCMdep!F100","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[93,"CW617","CW617: Other Ethernet Rentals   Internal","OR",0.04,0.81623717075760038,null,0,0.33257421872194892,0.12144786588726331,-0.29272934331414213,6.6815722996132587E-2,null,null,null,{"$f":"FC.Comp.OCMdep!F101","v":4.262659210866325E-2},4.092153276886943E-2,3.9284678882087108E-2,3.7713301336261919E-2,3.6204779353526312E-2,null,null,null,null,0.18126458886025665,8.7164720982726207E-2,-0.23382421271062068,3.8115137311402453E-2,null,null,null,null,0.18126458886025665,8.7164720982726207E-2,-0.13618803957644782,3.8115137311402453E-2,null,null,null,4.262659210866325E-2,0.22218612162912607,0.12644939986481332,-0.19611091137435877,7.4319916664928765E-2]
[94,"CW619","CW619: Other Ethernet Connection   Internal","OR",0.04,0.79949971917778628,null,0,8.2655219700228599E-2,-0.79513465158692886,0.50914933822809916,-0.25032869295896432,null,null,null,{"$f":"FC.Comp.OCMdep!F102","v":2.8907355894231854E-2},2.775106732179744E-2,2.6641034306434132E-2,2.5575405460574456E-2,2.4552402369822687E-2,null,null,null,null,2.119306814474203E-2,-0.21934682390260474,3.2355856037349369E-2,-2.3043547739057344E-2,null,null,null,null,2.119306814474203E-2,-9.9709410507045834E-2,3.2355856037349369E-2,-2.3043547739057344E-2,null,null,null,2.8907355894231854E-2,4.8944135466539473E-2,-0.1927057895961706,5.7931261497923825E-2,1.5088546307653432E-3]
[95,"CW901","CW901: Openreach non copper","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F103","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F104","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F105","v":0},0,0,0,0,null,null,null,null,{"$f":"IF($A105=0,0,IF($F$6,INDEX(FC.Comp.GRC,$A105,X$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A105,Y$7))*INDEX(Dynamic_AVEs,$A105,X$7)*I105*(1-$E105),INDEX(FC.Comp.GRC,$A105,X$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A105,Y$7))*$F105*I105*(1-$E105)))","v":0},{"$f":"IF($A105=0,0,IF($F$6,INDEX(FC.Comp.GRC,$A105,Y$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A105,Z$7))*INDEX(Dynamic_AVEs,$A105,Y$7)*J105*(1-$E105),INDEX(FC.Comp.GRC,$A105,Y$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A105,Z$7))*$F105*J105*(1-$E105)))","v":0},{"$f":"IF($A105=0,0,IF($F$6,INDEX(FC.Comp.GRC,$A105,Z$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A105,AA$7))*INDEX(Dynamic_AVEs,$A105,Z$7)*K105*(1-$E105),INDEX(FC.Comp.GRC,$A105,Z$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A105,AA$7))*$F105*K105*(1-$E105)))","v":0},{"$f":"IF($A105=0,0,IF($F$6,INDEX(FC.Comp.GRC,$A105,AA$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A105,AB$7))*INDEX(Dynamic_AVEs,$A105,AA$7)*L105*(1-$E105),INDEX(FC.Comp.GRC,$A105,AA$7)*(1+INDEX(InputPriceChanges.NonAdmin,$A105,AB$7))*$F105*L105*(1-$E105)))","v":0},null,null,null,null,{"$f":"IF($A105=0,0,IF(AO105>0,Y105,((Y105+Q105)*INDEX(NRC.GRC_NonAdmin,$A105,AF$7))-Q105))","v":0},{"$f":"IF($A105=0,0,IF(AP105>0,Z105,((Z105+R105)*INDEX(NRC.GRC_NonAdmin,$A105,AG$7))-R105))","v":0},{"$f":"IF($A105=0,0,IF(AQ105>0,AA105,((AA105+S105)*INDEX(NRC.GRC_NonAdmin,$A105,AH$7))-S105))","v":0},{"$f":"IF($A105=0,0,IF(AR105>0,AB105,((AB105+T105)*INDEX(NRC.GRC_NonAdmin,$A105,AI$7))-T105))","v":0},null,null,null,{"$f":"P105+X105","v":0},{"$f":"Q105+Y105","v":0},{"$f":"R105+Z105","v":0},{"$f":"S105+AA105","v":0},{"$f":"T105+AB105","v":0}]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F106","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F107","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F108","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F109","v":0},{"$f":"IF($A109=0,0,P109*(1+INDEX(InputPriceChanges.NonAdmin,$A109,Q$7))*(1-$E109))","v":0},0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F110","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F111","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F112","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F113","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F114","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F115","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F116","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F117","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F118","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F119","v":0},{"$f":"IF($A119=0,0,P119*(1+INDEX(InputPriceChanges.NonAdmin,$A119,Q$7))*(1-$E119))","v":0},0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F120","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F121","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F122","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F123","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F124","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F125","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F126","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F127","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"FC.Comp.OCMdep!F128","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P9:P128)","v":292.3372082975086},{"$f":"SUM(Q9:Q128)","v":284.4024315884817},{"$f":"SUM(R9:R128)","v":277.40512550385569},{"$f":"SUM(S9:S128)","v":271.16216952211653},{"$f":"SUM(T9:T128)","v":265.32270690693974},null,null,null,{"$f":"SUM(X9:X128)","v":0},{"$f":"SUM(Y9:Y128)","v":-534.7440210119438},{"$f":"SUM(Z9:Z128)","v":-181.22717212662519},{"$f":"SUM(AA9:AA128)","v":-37.429250969130109},{"$f":"SUM(AB9:AB128)","v":7.1372367555301857},null,null,null,{"$f":"SUM(AF9:AF128)","v":0},{"$f":"SUM(AG9:AG128)","v":-52.662802402368364},{"$f":"SUM(AH9:AH128)","v":44.981390804249095},{"$f":"SUM(AI9:AI128)","v":130.66113682903469},{"$f":"SUM(AJ9:AJ128)","v":159.0416729916999},null,null,null,{"$f":"SUM(AN9:AN128)","v":292.3372082975086},{"$f":"SUM(AO9:AO128)","v":-250.34158942346238},{"$f":"SUM(AP9:AP128)","v":96.17795337723048},{"$f":"SUM(AQ9:AQ128)","v":233.73291855298638},{"$f":"SUM(AR9:AR128)","v":272.45994366246998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P129=ModelStartValues_NonAdmin!J127","v":true}]

{"sheet":"FC.Comp.OCMdep","index":38,"n_rows":130,"n_cols":51,"rows_kept":130,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Operating Capability Maintenance depreciation (OCM dep) - non-admin costs"]
[]
["Units: £m",null,null,null,{"$f":"MAX(D4:$D4)+1","v":1},"OCM dep in steady state (SS)",null,null,null,null,null,null,{"$f":"MAX($D4:L4)+1","v":2},"Additional OCM dep due to volume changes (i) - for OCM dep calculation",null,null,null,null,null,null,{"$f":"MAX($D4:T4)+1","v":3},"Additional OCM dep due to volume changes (ii) - for NRC calculation",null,null,null,null,null,null,{"$f":"MAX($D4:AB4)+1","v":4},"Total OCM dep by cost component",null,null,null,null,null,null,{"$f":"MAX($D4:AJ4)+1","v":5},"Cumulative OCM dep",null,null,null,null,null,null,{"$f":"MAX($D4:AR4)+1","v":6},"Unit costs by component"]
[null,null,null,null,null,"Base year OCM depreciation from our base year estimation. ",null,null,null,null,null,null,null,"Add OCM dep(t) = Add GRC(i)(t)/Asset life",null,null,null,null,null,null,null,"Add OCM dep(t) = Add GRC(ii)(t)/Asset life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Add cum OCM dep(t) = Add cum OCM dep(t-1) * [1+IPCs(t)] + Add OCM dep(t)",null,null,null,null,null,null,null,"Unit costs by component = Total component costs / Component volumes"]
[null,null,null,null,null,"Subsequent years: SS OCM dep(t) = SS GRC(t)/Asset life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This is used to forecast costs by service"]
[null,null,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5]
[null,"Component code","Component name","Asset life",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,"Unit",{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(B9=0,0,A8+1)","v":1},{"$f":"List_CompCode","v":"CF371"},{"$f":"List_CompName","v":"CF371: OR PC Rental 2Mbit link per km distribution"},{"$f":"AssetLives","v":36.228477670959997},null,{"$f":"INDEX(ModelStartValues_NonAdmin!7:7,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":14.275804119500647},{"$f":"IF(OR($A9=0,$D9=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A9,G$7)/$D9)","v":14.3339850629485},{"$f":"IF(OR($A9=0,$D9=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A9,H$7)/$D9)","v":14.437969208841846},{"$f":"IF(OR($A9=0,$D9=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A9,I$7)/$D9)","v":14.579189639664767},{"$f":"IF(OR($A9=0,$D9=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A9,J$7)/$D9)","v":14.734863199080545},null,null,null,{"$f":"IF($D9=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A9,N$7)/$D9)","v":0},{"$f":"IF($D9=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A9,O$7)/$D9)","v":-3.0983069812134425},{"$f":"IF($D9=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A9,P$7)/$D9)","v":-3.4986637947125137},{"$f":"IF($D9=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A9,Q$7)/$D9)","v":-4.5616395481148331},{"$f":"IF($D9=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A9,R$7)/$D9)","v":-5.2269280990085623},null,null,null,{"$f":"IF($D9=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A9,V$7)/$D9)","v":0},{"$f":"IF($D9=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A9,W$7)/$D9)","v":-1.2005313627467378},{"$f":"IF($D9=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A9,X$7)/$D9)","v":-1.5871209945502198},{"$f":"IF($D9=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A9,Y$7)/$D9)","v":-2.1648006851560941},{"$f":"IF($D9=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A9,Z$7)/$D9)","v":-2.6431280307343128},null,null,null,{"$f":"F9+N9","v":14.275804119500647},{"$f":"G9+O9","v":11.235678081735058},{"$f":"H9+P9","v":10.939305414129333},{"$f":"I9+Q9","v":10.017550091549934},{"$f":"J9+R9","v":9.5079351000719825},"FC.Comp.OCMdep",null,null,null,{"$f":"IF($A9=0,0,AL9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,AM$7))+W9)","v":-1.2005313627467378},{"$f":"IF($A9=0,0,AM9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,AN$7))+X9)","v":-2.7963614656032081},{"$f":"IF($A9=0,0,AN9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,AO$7))+Y9)","v":-4.9885138762822567},{"$f":"IF($A9=0,0,AO9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,AP$7))+Z9)","v":-7.6849082222583336},"FC.Comp.CumOCMdep",null,"£",{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,AT$7)=0,0,AD9*million/INDEX(FC.CompVolumes,$A9,AT$7)))","v":9.5176802548990462},{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,AU$7)=0,0,AE9*million/INDEX(FC.CompVolumes,$A9,AU$7)))","v":11.98302113321774},{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,AV$7)=0,0,AF9*million/INDEX(FC.CompVolumes,$A9,AV$7)))","v":12.580450215192929},{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,AW$7)=0,0,AG9*million/INDEX(FC.CompVolumes,$A9,AW$7)))","v":14.603138193587183},{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,AX$7)=0,0,AH9*million/INDEX(FC.CompVolumes,$A9,AX$7)))","v":16.474474610803252},"FC.UnitCostComp.OCMdep"]
[{"$f":"IF(B10=0,0,A9+1)","v":2},"CF373","CF373: OR PC Rental 34Mbit link per km distribution",55.630361978856101,null,{"$f":"INDEX(ModelStartValues_NonAdmin!8:8,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.6229668760883078},{"$f":"IF(OR($A10=0,$D10=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A10,G$7)/$D10)","v":1.6303251410992929},{"$f":"IF(OR($A10=0,$D10=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A10,H$7)/$D10)","v":1.6434822356906045},{"$f":"IF(OR($A10=0,$D10=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A10,I$7)/$D10)","v":1.6613653035597971},{"$f":"IF(OR($A10=0,$D10=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A10,J$7)/$D10)","v":1.6811000793417625},null,null,null,{"$f":"IF($D10=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A10,N$7)/$D10)","v":0},{"$f":"IF($D10=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A10,O$7)/$D10)","v":-0.28512996876273311},{"$f":"IF($D10=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A10,P$7)/$D10)","v":-0.53183917856962082},{"$f":"IF($D10=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A10,Q$7)/$D10)","v":-0.61602678014122414},{"$f":"IF($D10=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A10,R$7)/$D10)","v":-0.68738175098472076},null,null,null,{"$f":"IF($D10=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A10,V$7)/$D10)","v":0},{"$f":"IF($D10=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A10,W$7)/$D10)","v":-9.8067856085060773E-2},{"$f":"IF($D10=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A10,X$7)/$D10)","v":-0.18301339931119806},{"$f":"IF($D10=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A10,Y$7)/$D10)","v":-0.22638695750880033},{"$f":"IF($D10=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A10,Z$7)/$D10)","v":-0.26671519529863713},null,null,null,1.6229668760883078,1.3451951723365598,1.1116430571209837,1.045338523418573,0.99371832835704177,null,null,null,null,-9.8067856085060773E-2,-0.28187268529349285,-0.51132675740329581,-0.78411582392522838,null,null,"£",73.768941509458244,89.656879944499138,122.77590507122467,145.86862256833072,176.11823989015608]
[3,"CF375","CF375: OR PC Rental 140Mbit link per km distribution",49.474591427287891,null,{"$f":"INDEX(ModelStartValues_NonAdmin!9:9,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.0371783642536014},{"$f":"IF(OR($A11=0,$D11=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A11,G$7)/$D11)","v":2.0432391264913954},{"$f":"IF(OR($A11=0,$D11=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A11,H$7)/$D11)","v":2.0540593788704169},{"$f":"IF(OR($A11=0,$D11=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A11,I$7)/$D11)","v":2.0687257417999545},{"$f":"IF(OR($A11=0,$D11=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A11,J$7)/$D11)","v":2.0848508412511348},null,null,null,{"$f":"IF($D11=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A11,N$7)/$D11)","v":0},{"$f":"IF($D11=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A11,O$7)/$D11)","v":-0.69440881546600497},{"$f":"IF($D11=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A11,P$7)/$D11)","v":-0.95825870535128987},{"$f":"IF($D11=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A11,Q$7)/$D11)","v":-0.833236221692641},{"$f":"IF($D11=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A11,R$7)/$D11)","v":-0.97389304775970509},null,null,null,{"$f":"IF($D11=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A11,V$7)/$D11)","v":0},{"$f":"IF($D11=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A11,W$7)/$D11)","v":-0.14161198494554042},{"$f":"IF($D11=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A11,X$7)/$D11)","v":-0.21226075021719759},{"$f":"IF($D11=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A11,Y$7)/$D11)","v":-8.1911703525737845E-2},{"$f":"IF($D11=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A11,Z$7)/$D11)","v":-0.14291621293156356},null,null,null,2.0371783642536014,1.3488303110253903,1.095800673519127,1.2354895201073135,1.1109577934914299,null,null,null,null,-0.14161198494554042,-0.35462266080635868,-0.43906643555648561,-0.58540504025123352,null,null,"£",262.23259796954824,362.92725345672295,496.65739503749757,416.50341341927174,505.18952676470639]
[4,"CF381","CF381: OR PC Rental 64Kb link",47.649777304885241,null,{"$f":"INDEX(ModelStartValues_NonAdmin!10:10,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.5097082503603541},{"$f":"IF(OR($A12=0,$D12=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A12,G$7)/$D12)","v":2.5097101138347808},{"$f":"IF(OR($A12=0,$D12=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A12,H$7)/$D12)","v":2.5097134308217233},{"$f":"IF(OR($A12=0,$D12=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A12,I$7)/$D12)","v":2.5097179031695789},{"$f":"IF(OR($A12=0,$D12=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A12,J$7)/$D12)","v":2.5097227854913551},null,null,null,{"$f":"IF($D12=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A12,N$7)/$D12)","v":0},{"$f":"IF($D12=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A12,O$7)/$D12)","v":-0.7361729929789298},{"$f":"IF($D12=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A12,P$7)/$D12)","v":-1.1927947810403652},{"$f":"IF($D12=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A12,Q$7)/$D12)","v":-1.306733766818621},{"$f":"IF($D12=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A12,R$7)/$D12)","v":-1.5024833343846105},null,null,null,{"$f":"IF($D12=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A12,V$7)/$D12)","v":0},{"$f":"IF($D12=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A12,W$7)/$D12)","v":-0.14768782526821311},{"$f":"IF($D12=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A12,X$7)/$D12)","v":-0.24689090409764008},{"$f":"IF($D12=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A12,Y$7)/$D12)","v":-0.30469198522029783},{"$f":"IF($D12=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A12,Z$7)/$D12)","v":-0.3643649823606207},null,null,null,2.5097082503603541,1.773537120855851,1.3169186497813581,1.2029841363509579,1.0072394511067446,null,null,null,null,-0.14768782526821311,-0.39457892455914872,-0.69927161292514661,-1.0636379556255167,null,null,"£",21.009930400159746,22.587074183991483,24.786468188520114,25.70735073715224,28.048004374707631]
[5,"CF383","CF383: OR PC Rental 2Mb link",26.221923945179181,null,{"$f":"INDEX(ModelStartValues_NonAdmin!11:11,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.916407251184133},{"$f":"IF(OR($A13=0,$D13=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A13,G$7)/$D13)","v":2.9164229959331016},{"$f":"IF(OR($A13=0,$D13=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A13,H$7)/$D13)","v":2.9164510217375668},{"$f":"IF(OR($A13=0,$D13=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A13,I$7)/$D13)","v":2.9164888097022184},{"$f":"IF(OR($A13=0,$D13=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A13,J$7)/$D13)","v":2.9165300620981229},null,null,null,{"$f":"IF($D13=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A13,N$7)/$D13)","v":0},{"$f":"IF($D13=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A13,O$7)/$D13)","v":-0.63076438806205093},{"$f":"IF($D13=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A13,P$7)/$D13)","v":-1.0179095705531178},{"$f":"IF($D13=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A13,Q$7)/$D13)","v":-1.4767416918964156},{"$f":"IF($D13=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A13,R$7)/$D13)","v":-1.572931899237465},null,null,null,{"$f":"IF($D13=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A13,V$7)/$D13)","v":0},{"$f":"IF($D13=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A13,W$7)/$D13)","v":-0.20055957687263487},{"$f":"IF($D13=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A13,X$7)/$D13)","v":-0.34903488655862774},{"$f":"IF($D13=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A13,Y$7)/$D13)","v":-0.49201462801689716},{"$f":"IF($D13=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A13,Z$7)/$D13)","v":-0.58819090684549624},null,null,null,2.916407251184133,2.2856586078710506,1.8985414511844489,1.4397471178058028,1.3435981628606579,null,null,null,null,-0.20055957687263487,-0.54959639073861577,-1.0416181397833757,-1.629823779839485,null,null,"£",30.676212292457233,32.620631565785366,34.694115390249863,39.406630691717282,41.058798670948391]
[6,"CF385","CF385: OR PC Rental 34Mb link",55.645676453092427,null,{"$f":"INDEX(ModelStartValues_NonAdmin!12:12,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.16595266770682823},{"$f":"IF(OR($A14=0,$D14=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A14,G$7)/$D14)","v":0.16595266774039791},{"$f":"IF(OR($A14=0,$D14=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A14,H$7)/$D14)","v":0.16595266780015189},{"$f":"IF(OR($A14=0,$D14=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A14,I$7)/$D14)","v":0.16595266788071908},{"$f":"IF(OR($A14=0,$D14=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A14,J$7)/$D14)","v":0.16595266796867159},null,null,null,{"$f":"IF($D14=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A14,N$7)/$D14)","v":0},{"$f":"IF($D14=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A14,O$7)/$D14)","v":-2.2954551838383248E-2},{"$f":"IF($D14=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A14,P$7)/$D14)","v":-3.6490016956215794E-2},{"$f":"IF($D14=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A14,Q$7)/$D14)","v":-7.0183647389224474E-2},{"$f":"IF($D14=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A14,R$7)/$D14)","v":-9.0089964563923819E-2},null,null,null,{"$f":"IF($D14=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A14,V$7)/$D14)","v":0},{"$f":"IF($D14=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A14,W$7)/$D14)","v":-5.4424124433855078E-3},{"$f":"IF($D14=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A14,X$7)/$D14)","v":-9.5388545348679878E-3},{"$f":"IF($D14=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A14,Y$7)/$D14)","v":-1.5171348215967899E-2},{"$f":"IF($D14=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A14,Z$7)/$D14)","v":-1.9180722605163868E-2},null,null,null,0.16595266770682823,0.14299811590201467,0.1294626508439361,9.5769020491494605E-2,7.5862703404747767E-2,null,null,null,null,-5.4424124433855078E-3,-1.4981266980213126E-2,-3.0152615203454178E-2,-4.9333337824598499E-2,null,null,"£",192.37766357556831,202.02853191182572,209.99116832015369,246.03402841646849,297.52068241360865]
[7,"CF388","CF388: OR PC rental 140Mb link",30.152002574841976,null,{"$f":"INDEX(ModelStartValues_NonAdmin!13:13,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.47002242338997169},{"$f":"IF(OR($A15=0,$D15=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A15,G$7)/$D15)","v":0.47002245214846755},{"$f":"IF(OR($A15=0,$D15=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A15,H$7)/$D15)","v":0.47002250333859319},{"$f":"IF(OR($A15=0,$D15=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A15,I$7)/$D15)","v":0.47002257235899486},{"$f":"IF(OR($A15=0,$D15=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A15,J$7)/$D15)","v":0.47002264770627761},null,null,null,{"$f":"IF($D15=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A15,N$7)/$D15)","v":0},{"$f":"IF($D15=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A15,O$7)/$D15)","v":-0.20430240408898298},{"$f":"IF($D15=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A15,P$7)/$D15)","v":-0.23001201662118392},{"$f":"IF($D15=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A15,Q$7)/$D15)","v":-0.2671960402151623},{"$f":"IF($D15=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A15,R$7)/$D15)","v":-0.2373134930192744},null,null,null,{"$f":"IF($D15=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A15,V$7)/$D15)","v":0},{"$f":"IF($D15=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A15,W$7)/$D15)","v":-4.7062787788302557E-2},{"$f":"IF($D15=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A15,X$7)/$D15)","v":-6.3903992155254746E-2},{"$f":"IF($D15=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A15,Y$7)/$D15)","v":-8.1127167746975398E-2},{"$f":"IF($D15=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A15,Z$7)/$D15)","v":-5.1244590723192464E-2},null,null,null,0.47002242338997169,0.26572004805948457,0.24001048671740927,0.20282653214383256,0.23270915468700321,null,null,null,null,-4.7062787788302557E-2,-0.11096678506916355,-0.19209396911104404,-0.24333859062798868,null,null,"£",1015.1324966849264,1234.6517234944627,1304.1523834569837,1459.8623665170746,1328.4018647657394]
[8,"CF391","CF391: OR PC rental 64Kbit link per km transmission",35.54086190044422,null,{"$f":"INDEX(ModelStartValues_NonAdmin!14:14,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.6604413499762365},{"$f":"IF(OR($A16=0,$D16=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A16,G$7)/$D16)","v":2.6700825296279911},{"$f":"IF(OR($A16=0,$D16=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A16,H$7)/$D16)","v":2.6873060202826622},{"$f":"IF(OR($A16=0,$D16=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A16,I$7)/$D16)","v":2.7106785033071215},{"$f":"IF(OR($A16=0,$D16=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A16,J$7)/$D16)","v":2.7364153768838948},null,null,null,{"$f":"IF($D16=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A16,N$7)/$D16)","v":0},{"$f":"IF($D16=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A16,O$7)/$D16)","v":-0.54731311836830498},{"$f":"IF($D16=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A16,P$7)/$D16)","v":-0.47114902034315947},{"$f":"IF($D16=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A16,Q$7)/$D16)","v":-0.76693801414832063},{"$f":"IF($D16=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A16,R$7)/$D16)","v":-1.0284209126786341},null,null,null,{"$f":"IF($D16=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A16,V$7)/$D16)","v":0},{"$f":"IF($D16=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A16,W$7)/$D16)","v":-0.19177489365625081},{"$f":"IF($D16=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A16,X$7)/$D16)","v":-0.11331737989479114},{"$f":"IF($D16=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A16,Y$7)/$D16)","v":-0.2449262852385391},{"$f":"IF($D16=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A16,Z$7)/$D16)","v":-0.36438661235660863},null,null,null,2.6604413499762365,2.1227694112596862,2.2161569999395025,1.9437404891588008,1.7079944642052607,null,null,null,null,-0.19177489365625081,-0.30632932635822585,-0.55391986975201912,-0.92356574308040196,null,null,"£",0.83665015615505833,1.0253515368861235,0.99342850165466645,1.1792277383231571,1.491102504407203]
[9,"CG101","CG101: PC rental 2Mbit s regional trunk",41.293611170485164,null,{"$f":"INDEX(ModelStartValues_NonAdmin!15:15,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.8161416746625996},{"$f":"IF(OR($A17=0,$D17=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A17,G$7)/$D17)","v":2.8285081736201954},{"$f":"IF(OR($A17=0,$D17=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A17,H$7)/$D17)","v":2.8506172044895228},{"$f":"IF(OR($A17=0,$D17=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A17,I$7)/$D17)","v":2.8806601430291527},{"$f":"IF(OR($A17=0,$D17=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A17,J$7)/$D17)","v":2.913802667128119},null,null,null,{"$f":"IF($D17=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A17,N$7)/$D17)","v":0},{"$f":"IF($D17=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A17,O$7)/$D17)","v":-0.28147079635498029},{"$f":"IF($D17=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A17,P$7)/$D17)","v":-0.40482809534865183},{"$f":"IF($D17=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A17,Q$7)/$D17)","v":-0.51361243909842058},{"$f":"IF($D17=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A17,R$7)/$D17)","v":-0.77582417146938798},null,null,null,{"$f":"IF($D17=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A17,V$7)/$D17)","v":0},{"$f":"IF($D17=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A17,W$7)/$D17)","v":-0.1209200162560669},{"$f":"IF($D17=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A17,X$7)/$D17)","v":-0.20273145394156258},{"$f":"IF($D17=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A17,Y$7)/$D17)","v":-0.28183064817020909},{"$f":"IF($D17=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A17,Z$7)/$D17)","v":-0.39031950795987835},null,null,null,2.8161416746625996,2.5470373772652151,2.445789109140871,2.3670477039307323,2.1379784956587309,null,null,null,null,-0.1209200162560669,-0.32459664136491062,-0.60984824585690778,-1.007184169909443,null,null,"£",6.2591871676207074,7.1295610960810274,7.6991508054323772,8.3381493513661074,10.585775271493006]
[10,"CG103","CG103: PC rental 140Mbit s regional trunk",30.554005445453715,null,{"$f":"INDEX(ModelStartValues_NonAdmin!16:16,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.0208549505186992},{"$f":"IF(OR($A18=0,$D18=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A18,G$7)/$D18)","v":2.0288473980642099},{"$f":"IF(OR($A18=0,$D18=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A18,H$7)/$D18)","v":2.0431302204888602},{"$f":"IF(OR($A18=0,$D18=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A18,I$7)/$D18)","v":2.0625235305669092},{"$f":"IF(OR($A18=0,$D18=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A18,J$7)/$D18)","v":2.0838955153043783},null,null,null,{"$f":"IF($D18=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A18,N$7)/$D18)","v":0},{"$f":"IF($D18=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A18,O$7)/$D18)","v":-0.62507368066878477},{"$f":"IF($D18=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A18,P$7)/$D18)","v":-0.75280042582896611},{"$f":"IF($D18=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A18,Q$7)/$D18)","v":-0.76347339747690801},{"$f":"IF($D18=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A18,R$7)/$D18)","v":-0.84271306721931249},null,null,null,{"$f":"IF($D18=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A18,V$7)/$D18)","v":0},{"$f":"IF($D18=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A18,W$7)/$D18)","v":-0.23162948486117882},{"$f":"IF($D18=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A18,X$7)/$D18)","v":-0.31525089916400589},{"$f":"IF($D18=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A18,Y$7)/$D18)","v":-0.32177066826028322},{"$f":"IF($D18=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A18,Z$7)/$D18)","v":-0.39407078886132674},null,null,null,2.0208549505186992,1.403773717395425,1.2903297946598942,1.2990501330900011,1.2411824480850657,null,null,null,null,-0.23162948486117882,-0.54851102554299525,-0.8754881384502764,-1.278630784604621,null,null,"£",522.63069681341938,804.17072080320429,970.13251657460432,985.41221450809201,1146.4474813605607]
[11,"CG201","CG201: PC rental 2Mbit link per km national trunk",41.588409394947817,null,{"$f":"INDEX(ModelStartValues_NonAdmin!17:17,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.2538906401274394},{"$f":"IF(OR($A19=0,$D19=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A19,G$7)/$D19)","v":1.2596437989951841},{"$f":"IF(OR($A19=0,$D19=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A19,H$7)/$D19)","v":1.2699314082775541},{"$f":"IF(OR($A19=0,$D19=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A19,I$7)/$D19)","v":1.2839156271415859},{"$f":"IF(OR($A19=0,$D19=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A19,J$7)/$D19)","v":1.2993498398943297},null,null,null,{"$f":"IF($D19=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A19,N$7)/$D19)","v":0},{"$f":"IF($D19=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A19,O$7)/$D19)","v":-0.13839696085629674},{"$f":"IF($D19=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A19,P$7)/$D19)","v":-0.16045755393671904},{"$f":"IF($D19=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A19,Q$7)/$D19)","v":-0.35838994092139509},{"$f":"IF($D19=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A19,R$7)/$D19)","v":-0.40773630768929925},null,null,null,{"$f":"IF($D19=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A19,V$7)/$D19)","v":0},{"$f":"IF($D19=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A19,W$7)/$D19)","v":-6.0329893945753992E-2},{"$f":"IF($D19=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A19,X$7)/$D19)","v":-8.1752907193816574E-2},{"$f":"IF($D19=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A19,Y$7)/$D19)","v":-0.15443123122667043},{"$f":"IF($D19=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A19,Z$7)/$D19)","v":-0.1906537610804756},null,null,null,1.2538906401274394,1.1212468381388874,1.1094738543408351,0.92552568622019082,0.89161353220503048,null,null,null,null,-6.0329893945753992E-2,-0.14257552009508467,-0.29857676310716885,-0.49281977661779147,null,null,"£",1.9876671456617414,2.2916372392982467,2.37045407663443,3.4128267902513607,3.9359379780937567]
[12,"CG203","CG203: PC rental 140Mbit link per km national trunk",38.430862030796284,null,{"$f":"INDEX(ModelStartValues_NonAdmin!18:18,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.4365721635852351},{"$f":"IF(OR($A20=0,$D20=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A20,G$7)/$D20)","v":3.4534309902615279},{"$f":"IF(OR($A20=0,$D20=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A20,H$7)/$D20)","v":3.4835869157835058},{"$f":"IF(OR($A20=0,$D20=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A20,I$7)/$D20)","v":3.5246016375907585},{"$f":"IF(OR($A20=0,$D20=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A20,J$7)/$D20)","v":3.5699032028250888},null,null,null,{"$f":"IF($D20=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A20,N$7)/$D20)","v":0},{"$f":"IF($D20=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A20,O$7)/$D20)","v":-0.77926064343225554},{"$f":"IF($D20=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A20,P$7)/$D20)","v":-0.85239929035121487},{"$f":"IF($D20=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A20,Q$7)/$D20)","v":-0.9836476298096436},{"$f":"IF($D20=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A20,R$7)/$D20)","v":-0.93171290451052635},null,null,null,{"$f":"IF($D20=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A20,V$7)/$D20)","v":0},{"$f":"IF($D20=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A20,W$7)/$D20)","v":-0.31025130122442551},{"$f":"IF($D20=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A20,X$7)/$D20)","v":-0.37929448168332969},{"$f":"IF($D20=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A20,Y$7)/$D20)","v":-0.48390816590953856},{"$f":"IF($D20=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A20,Z$7)/$D20)","v":-0.42555030907618202},null,null,null,3.4365721635852351,2.6741703468292721,2.631187625432291,2.540954007781115,2.6381902983145622,null,null,null,null,-0.31025130122442551,-0.69225494812901012,-1.184313519010092,-1.6250857628340569,null,null,"£",233.15646862409221,351.44242012031583,375.48550683396945,429.1620536709525,406.35448064341216]
[13,"CL171","CL171: E side copper capital",23.591255032742591,null,{"$f":"INDEX(ModelStartValues_NonAdmin!19:19,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.1381209182209468},{"$f":"IF(OR($A21=0,$D21=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A21,G$7)/$D21)","v":0.13860635746244906},{"$f":"IF(OR($A21=0,$D21=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A21,H$7)/$D21)","v":0.13947347621102896},{"$f":"IF(OR($A21=0,$D21=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A21,I$7)/$D21)","v":0.1406499392587465},{"$f":"IF(OR($A21=0,$D21=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A21,J$7)/$D21)","v":0.14194507790871799},null,null,null,{"$f":"IF($D21=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A21,N$7)/$D21)","v":0},{"$f":"IF($D21=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A21,O$7)/$D21)","v":-6.7695088869458592E-3},{"$f":"IF($D21=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A21,P$7)/$D21)","v":-1.7320841620225805E-2},{"$f":"IF($D21=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A21,Q$7)/$D21)","v":-2.0675423081902157E-2},{"$f":"IF($D21=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A21,R$7)/$D21)","v":-2.6026062636094641E-2},null,null,null,{"$f":"IF($D21=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A21,V$7)/$D21)","v":0},{"$f":"IF($D21=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A21,W$7)/$D21)","v":-6.2477270712540355E-3},{"$f":"IF($D21=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A21,X$7)/$D21)","v":-1.400305657068735E-2},{"$f":"IF($D21=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A21,Y$7)/$D21)","v":-1.7329652413756582E-2},{"$f":"IF($D21=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A21,Z$7)/$D21)","v":-2.264948330262654E-2},null,null,null,0.1381209182209468,0.13183684857550321,0.12215263459080315,0.11997451617684435,0.11591901527262335,null,null,null,null,-6.2477270712540355E-3,-2.0289869304234778E-2,-3.7790667387604795E-2,-6.0788136293352453E-2,null,null,"£",2.4177960440583326,2.8691839057843977,4.2554293182146665,5.1086922721854338,7.6441561714376585]
[14,"CL173","CL173: D side copper capital",19.478996224636283,null,{"$f":"INDEX(ModelStartValues_NonAdmin!20:20,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.0828016023703644},{"$f":"IF(OR($A22=0,$D22=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A22,G$7)/$D22)","v":1.0879956550460834},{"$f":"IF(OR($A22=0,$D22=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A22,H$7)/$D22)","v":1.0972854178068583},{"$f":"IF(OR($A22=0,$D22=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A22,I$7)/$D22)","v":1.1099178887922956},{"$f":"IF(OR($A22=0,$D22=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A22,J$7)/$D22)","v":1.1238670984672932},null,null,null,{"$f":"IF($D22=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A22,N$7)/$D22)","v":0},{"$f":"IF($D22=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A22,O$7)/$D22)","v":-3.1004556957904279E-2},{"$f":"IF($D22=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A22,P$7)/$D22)","v":-4.9958513047532578E-2},{"$f":"IF($D22=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A22,Q$7)/$D22)","v":-0.15415992568220657},{"$f":"IF($D22=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A22,R$7)/$D22)","v":-0.15754051145338441},null,null,null,{"$f":"IF($D22=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A22,V$7)/$D22)","v":0},{"$f":"IF($D22=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A22,W$7)/$D22)","v":-3.1004556957904279E-2},{"$f":"IF($D22=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A22,X$7)/$D22)","v":-4.9958513047532578E-2},{"$f":"IF($D22=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A22,Y$7)/$D22)","v":-0.12739888322202358},{"$f":"IF($D22=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A22,Z$7)/$D22)","v":-0.13044314195841075},null,null,null,1.0828016023703644,1.0569910980881791,1.0473269047593257,0.95575796311008898,0.96632658701390872,null,null,null,null,-3.1004556957904279E-2,-8.1227799903305475E-2,-0.20956181614435732,-0.34263868600533542,null,null,"£",25.421139930503262,27.846276922091,29.764658257081926,47.796003438330331,48.8347390481999]
[15,"CO379","CO379: Point of Handover electronics",38.817973034302909,null,{"$f":"INDEX(ModelStartValues_NonAdmin!21:21,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.0570073423882529},{"$f":"IF(OR($A23=0,$D23=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A23,G$7)/$D23)","v":3.0618632509951604},{"$f":"IF(OR($A23=0,$D23=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A23,H$7)/$D23)","v":3.0705204981255116},{"$f":"IF(OR($A23=0,$D23=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A23,I$7)/$D23)","v":3.0822261947716068},{"$f":"IF(OR($A23=0,$D23=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A23,J$7)/$D23)","v":3.0950536297176239},null,null,null,{"$f":"IF($D23=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A23,N$7)/$D23)","v":0},{"$f":"IF($D23=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A23,O$7)/$D23)","v":-0.32560988748743264},{"$f":"IF($D23=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A23,P$7)/$D23)","v":-0.73283437593062017},{"$f":"IF($D23=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A23,Q$7)/$D23)","v":-1.1251512644026933},{"$f":"IF($D23=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A23,R$7)/$D23)","v":-0.75774669083062562},null,null,null,{"$f":"IF($D23=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A23,V$7)/$D23)","v":0},{"$f":"IF($D23=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A23,W$7)/$D23)","v":-0.10661047253459785},{"$f":"IF($D23=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A23,X$7)/$D23)","v":-0.21474681048736816},{"$f":"IF($D23=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A23,Y$7)/$D23)","v":-0.31336364580082815},{"$f":"IF($D23=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A23,Z$7)/$D23)","v":5.7419379646465901E-2},null,null,null,3.0570073423882529,2.736253363507728,2.3376861221948912,1.9570749303689134,2.3373069388869983,null,null,null,null,-0.10661047253459785,-0.32165871817166303,-0.63624861840746005,-0.58147714233664971,null,null,"£",3216.8541986722089,3373.7063337358309,3665.3810329854227,4143.8554177657861,3711.7109843602361]
[16,"CO432","CO432: PC rental 64Kbit link local end",56.123522490537098,null,{"$f":"INDEX(ModelStartValues_NonAdmin!22:22,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":8.2058224371397017},{"$f":"IF(OR($A24=0,$D24=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A24,G$7)/$D24)","v":8.2058300724066751},{"$f":"IF(OR($A24=0,$D24=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A24,H$7)/$D24)","v":8.2058436631945391},{"$f":"IF(OR($A24=0,$D24=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A24,I$7)/$D24)","v":8.2058619878826793},{"$f":"IF(OR($A24=0,$D24=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A24,J$7)/$D24)","v":8.205881992378572},null,null,null,{"$f":"IF($D24=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A24,N$7)/$D24)","v":0},{"$f":"IF($D24=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A24,O$7)/$D24)","v":-1.3452243790745353},{"$f":"IF($D24=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A24,P$7)/$D24)","v":-3.0107376854486025},{"$f":"IF($D24=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A24,Q$7)/$D24)","v":-4.7110135481744591},{"$f":"IF($D24=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A24,R$7)/$D24)","v":-5.3684277831462364},null,null,null,{"$f":"IF($D24=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A24,V$7)/$D24)","v":0},{"$f":"IF($D24=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A24,W$7)/$D24)","v":-0.23728031768663665},{"$f":"IF($D24=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A24,X$7)/$D24)","v":-0.46990526459294474},{"$f":"IF($D24=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A24,Y$7)/$D24)","v":-0.66576317044953481},{"$f":"IF($D24=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A24,Z$7)/$D24)","v":-0.80933855387431575},null,null,null,8.2058224371397017,6.8606056933321398,5.1951059777459365,3.4948484397082202,2.8374542092323356,null,null,null,null,-0.23728031768663665,-0.7071859752716898,-1.37295072495707,-2.182292625851745,null,null,"£",339.9411449612864,348.12398755192254,365.32101536876473,405.45995930145961,439.65698917095864]
[17,"CO434","CO434: PC rental 34Mbit link local end",28.067962693322375,null,{"$f":"INDEX(ModelStartValues_NonAdmin!23:23,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.69989822234327648},{"$f":"IF(OR($A25=0,$D25=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A25,G$7)/$D25)","v":0.70086931948328413},{"$f":"IF(OR($A25=0,$D25=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A25,H$7)/$D25)","v":0.70260027073090314},{"$f":"IF(OR($A25=0,$D25=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A25,I$7)/$D25)","v":0.70493990158016939},{"$f":"IF(OR($A25=0,$D25=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A25,J$7)/$D25)","v":0.70750250363168732},null,null,null,{"$f":"IF($D25=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A25,N$7)/$D25)","v":0},{"$f":"IF($D25=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A25,O$7)/$D25)","v":-0.11485368285927992},{"$f":"IF($D25=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A25,P$7)/$D25)","v":-0.144520127985969},{"$f":"IF($D25=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A25,Q$7)/$D25)","v":-0.16710132421670149},{"$f":"IF($D25=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A25,R$7)/$D25)","v":-0.20182226277067028},null,null,null,{"$f":"IF($D25=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A25,V$7)/$D25)","v":0},{"$f":"IF($D25=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A25,W$7)/$D25)","v":-4.6390387282499598E-2},{"$f":"IF($D25=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A25,X$7)/$D25)","v":-7.2444935619451464E-2},{"$f":"IF($D25=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A25,Y$7)/$D25)","v":-9.4786124337303143E-2},{"$f":"IF($D25=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A25,Z$7)/$D25)","v":-0.12167612018428975},null,null,null,0.69989822234327648,0.58601563662400424,0.55808014274493412,0.53783857736346796,0.50568024086101704,null,null,null,null,-4.6390387282499598E-2,-0.11894989418722771,-0.21413211692293865,-0.33658665155205209,null,null,"£",403.29169740385078,596.82517804414351,706.8086249003793,833.32471054734822,1193.5240748701649]
[18,"CO436","CO436: PC rental 140Mbit link local end",40.828423551547182,null,{"$f":"INDEX(ModelStartValues_NonAdmin!24:24,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.47606126236834057},{"$f":"IF(OR($A26=0,$D26=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A26,G$7)/$D26)","v":0.47636563856901143},{"$f":"IF(OR($A26=0,$D26=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A26,H$7)/$D26)","v":0.47690777460673067},{"$f":"IF(OR($A26=0,$D26=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A26,I$7)/$D26)","v":0.47763957643803129},{"$f":"IF(OR($A26=0,$D26=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A26,J$7)/$D26)","v":0.47843968596882702},null,null,null,{"$f":"IF($D26=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A26,N$7)/$D26)","v":0},{"$f":"IF($D26=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A26,O$7)/$D26)","v":-0.12254344092547807},{"$f":"IF($D26=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A26,P$7)/$D26)","v":-0.12469774046814878},{"$f":"IF($D26=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A26,Q$7)/$D26)","v":-0.13955673711439096},{"$f":"IF($D26=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A26,R$7)/$D26)","v":-0.15078164454978421},null,null,null,{"$f":"IF($D26=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A26,V$7)/$D26)","v":0},{"$f":"IF($D26=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A26,W$7)/$D26)","v":-3.5935265532995163E-2},{"$f":"IF($D26=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A26,X$7)/$D26)","v":-3.7990999164861684E-2},{"$f":"IF($D26=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A26,Y$7)/$D26)","v":-5.0322913507230498E-2},{"$f":"IF($D26=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A26,Z$7)/$D26)","v":-6.139834247337745E-2},null,null,null,0.47606126236834057,0.35382219764353334,0.35221003413858187,0.33808283932364036,0.32765804141904281,null,null,null,null,-3.5935265532995163E-2,-7.3967161439546639E-2,-0.1244035755166561,-0.18601031045026103,null,null,"£",856.5586720593061,1094.5517876939014,1102.589993897454,1159.0834281872037,1209.4453702379149]
[19,"CO438","CO438: PC rental 2Mbit local end copper",41.055752982326382,null,{"$f":"INDEX(ModelStartValues_NonAdmin!25:25,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.5850798310263157},{"$f":"IF(OR($A27=0,$D27=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A27,G$7)/$D27)","v":2.5850798325618509},{"$f":"IF(OR($A27=0,$D27=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A27,H$7)/$D27)","v":2.5850798352951028},{"$f":"IF(OR($A27=0,$D27=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A27,I$7)/$D27)","v":2.5850798389803868},{"$f":"IF(OR($A27=0,$D27=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A27,J$7)/$D27)","v":2.5850798430034878},null,null,null,{"$f":"IF($D27=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A27,N$7)/$D27)","v":0},{"$f":"IF($D27=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A27,O$7)/$D27)","v":-0.44887586099091409},{"$f":"IF($D27=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A27,P$7)/$D27)","v":-1.0499646621255543},{"$f":"IF($D27=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A27,Q$7)/$D27)","v":-1.0309936797878612},{"$f":"IF($D27=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A27,R$7)/$D27)","v":-1.1253549263028673},null,null,null,{"$f":"IF($D27=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A27,V$7)/$D27)","v":0},{"$f":"IF($D27=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A27,W$7)/$D27)","v":-9.2802116815920627E-2},{"$f":"IF($D27=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A27,X$7)/$D27)","v":-0.18330712227772913},{"$f":"IF($D27=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A27,Y$7)/$D27)","v":-0.16433613870453098},{"$f":"IF($D27=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A27,Z$7)/$D27)","v":-0.22823579288619797},null,null,null,2.5850798310263157,2.1362039715709367,1.5351151731695485,1.5540861591925257,1.4597249167006205,null,null,null,null,-9.2802116815920627E-2,-0.27610923919177111,-0.44044537828992281,-0.66868117186157594,null,null,"£",137.04691577324513,138.9961406367932,143.60186707076738,143.39573288471027,144.48059295125532]
[20,"CO439","CO439: PC rental 2Mbit local end fibre",28.069494667112728,null,{"$f":"INDEX(ModelStartValues_NonAdmin!26:26,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":13.784308483491127},{"$f":"IF(OR($A28=0,$D28=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A28,G$7)/$D28)","v":13.790166668491436},{"$f":"IF(OR($A28=0,$D28=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A28,H$7)/$D28)","v":13.800598669398411},{"$f":"IF(OR($A28=0,$D28=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A28,I$7)/$D28)","v":13.814674928974378},{"$f":"IF(OR($A28=0,$D28=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A28,J$7)/$D28)","v":13.830057185868943},null,null,null,{"$f":"IF($D28=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A28,N$7)/$D28)","v":0},{"$f":"IF($D28=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A28,O$7)/$D28)","v":0.80107538306972881},{"$f":"IF($D28=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A28,P$7)/$D28)","v":-1.2138182341624426},{"$f":"IF($D28=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A28,Q$7)/$D28)","v":-2.6001306927695658},{"$f":"IF($D28=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A28,R$7)/$D28)","v":-4.7323173085163921},null,null,null,{"$f":"IF($D28=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A28,V$7)/$D28)","v":0},{"$f":"IF($D28=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A28,W$7)/$D28)","v":0.80107538306972881},{"$f":"IF($D28=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A28,X$7)/$D28)","v":-0.10249928144455549},{"$f":"IF($D28=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A28,Y$7)/$D28)","v":-0.81130896489193172},{"$f":"IF($D28=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A28,Z$7)/$D28)","v":-1.6516298444838342},null,null,null,13.784308483491127,14.591242051561164,12.586780435235969,11.214544236204812,9.0977398773525522,null,null,null,null,0.80107538306972881,0.699182100038654,-0.11141371689739688,-1.7631676174609945,null,null,"£",146.51437258712838,143.1394540002151,153.14719545720803,163.40818323042819,190.29485684527398]
[21,"CP371","CP371: Prot Path PC rental 2Mbit link per km dist",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!27:27,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A29=0,$D29=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A29,G$7)/$D29)","v":0},{"$f":"IF(OR($A29=0,$D29=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A29,H$7)/$D29)","v":0},{"$f":"IF(OR($A29=0,$D29=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A29,I$7)/$D29)","v":0},{"$f":"IF(OR($A29=0,$D29=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A29,J$7)/$D29)","v":0},null,null,null,{"$f":"IF($D29=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A29,N$7)/$D29)","v":0},{"$f":"IF($D29=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A29,O$7)/$D29)","v":0},{"$f":"IF($D29=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A29,P$7)/$D29)","v":0},{"$f":"IF($D29=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A29,Q$7)/$D29)","v":0},{"$f":"IF($D29=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A29,R$7)/$D29)","v":0},null,null,null,{"$f":"IF($D29=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A29,V$7)/$D29)","v":0},{"$f":"IF($D29=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A29,W$7)/$D29)","v":0},{"$f":"IF($D29=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A29,X$7)/$D29)","v":0},{"$f":"IF($D29=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A29,Y$7)/$D29)","v":0},{"$f":"IF($D29=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A29,Z$7)/$D29)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[22,"CP373","CP373: Protected Path PC rental 34Mbit link per km distr",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!28:28,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A30=0,$D30=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A30,G$7)/$D30)","v":0},{"$f":"IF(OR($A30=0,$D30=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A30,H$7)/$D30)","v":0},{"$f":"IF(OR($A30=0,$D30=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A30,I$7)/$D30)","v":0},{"$f":"IF(OR($A30=0,$D30=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A30,J$7)/$D30)","v":0},null,null,null,{"$f":"IF($D30=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A30,N$7)/$D30)","v":0},{"$f":"IF($D30=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A30,O$7)/$D30)","v":0},{"$f":"IF($D30=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A30,P$7)/$D30)","v":0},{"$f":"IF($D30=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A30,Q$7)/$D30)","v":0},{"$f":"IF($D30=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A30,R$7)/$D30)","v":0},null,null,null,{"$f":"IF($D30=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A30,V$7)/$D30)","v":0},{"$f":"IF($D30=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A30,W$7)/$D30)","v":0},{"$f":"IF($D30=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A30,X$7)/$D30)","v":0},{"$f":"IF($D30=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A30,Y$7)/$D30)","v":0},{"$f":"IF($D30=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A30,Z$7)/$D30)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[23,"CP375","CP375: Protected Path PC rental 140Mbit link per km distr",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!29:29,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A31=0,$D31=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A31,G$7)/$D31)","v":0},{"$f":"IF(OR($A31=0,$D31=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A31,H$7)/$D31)","v":0},{"$f":"IF(OR($A31=0,$D31=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A31,I$7)/$D31)","v":0},{"$f":"IF(OR($A31=0,$D31=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A31,J$7)/$D31)","v":0},null,null,null,{"$f":"IF($D31=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A31,N$7)/$D31)","v":0},{"$f":"IF($D31=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A31,O$7)/$D31)","v":0},{"$f":"IF($D31=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A31,P$7)/$D31)","v":0},{"$f":"IF($D31=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A31,Q$7)/$D31)","v":0},{"$f":"IF($D31=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A31,R$7)/$D31)","v":0},null,null,null,{"$f":"IF($D31=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A31,V$7)/$D31)","v":0},{"$f":"IF($D31=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A31,W$7)/$D31)","v":0},{"$f":"IF($D31=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A31,X$7)/$D31)","v":0},{"$f":"IF($D31=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A31,Y$7)/$D31)","v":0},{"$f":"IF($D31=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A31,Z$7)/$D31)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[24,"CP383","CP383: Protected Path PC rental 2Mbit link",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!30:30,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A32=0,$D32=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A32,G$7)/$D32)","v":0},{"$f":"IF(OR($A32=0,$D32=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A32,H$7)/$D32)","v":0},{"$f":"IF(OR($A32=0,$D32=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A32,I$7)/$D32)","v":0},{"$f":"IF(OR($A32=0,$D32=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A32,J$7)/$D32)","v":0},null,null,null,{"$f":"IF($D32=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A32,N$7)/$D32)","v":0},{"$f":"IF($D32=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A32,O$7)/$D32)","v":0},{"$f":"IF($D32=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A32,P$7)/$D32)","v":0},{"$f":"IF($D32=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A32,Q$7)/$D32)","v":0},{"$f":"IF($D32=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A32,R$7)/$D32)","v":0},null,null,null,{"$f":"IF($D32=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A32,V$7)/$D32)","v":0},{"$f":"IF($D32=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A32,W$7)/$D32)","v":0},{"$f":"IF($D32=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A32,X$7)/$D32)","v":0},{"$f":"IF($D32=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A32,Y$7)/$D32)","v":0},{"$f":"IF($D32=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A32,Z$7)/$D32)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[25,"CP385","CP385: Protected Path PC rental 34Mb link",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!31:31,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A33=0,$D33=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A33,G$7)/$D33)","v":0},{"$f":"IF(OR($A33=0,$D33=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A33,H$7)/$D33)","v":0},{"$f":"IF(OR($A33=0,$D33=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A33,I$7)/$D33)","v":0},{"$f":"IF(OR($A33=0,$D33=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A33,J$7)/$D33)","v":0},null,null,null,{"$f":"IF($D33=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A33,N$7)/$D33)","v":0},{"$f":"IF($D33=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A33,O$7)/$D33)","v":0},{"$f":"IF($D33=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A33,P$7)/$D33)","v":0},{"$f":"IF($D33=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A33,Q$7)/$D33)","v":0},{"$f":"IF($D33=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A33,R$7)/$D33)","v":0},null,null,null,{"$f":"IF($D33=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A33,V$7)/$D33)","v":0},{"$f":"IF($D33=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A33,W$7)/$D33)","v":0},{"$f":"IF($D33=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A33,X$7)/$D33)","v":0},{"$f":"IF($D33=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A33,Y$7)/$D33)","v":0},{"$f":"IF($D33=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A33,Z$7)/$D33)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[26,"CP388","CP388: Protected Path PC rental 140Mbit link",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!32:32,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A34=0,$D34=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A34,G$7)/$D34)","v":0},{"$f":"IF(OR($A34=0,$D34=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A34,H$7)/$D34)","v":0},{"$f":"IF(OR($A34=0,$D34=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A34,I$7)/$D34)","v":0},{"$f":"IF(OR($A34=0,$D34=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A34,J$7)/$D34)","v":0},null,null,null,{"$f":"IF($D34=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A34,N$7)/$D34)","v":0},{"$f":"IF($D34=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A34,O$7)/$D34)","v":0},{"$f":"IF($D34=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A34,P$7)/$D34)","v":0},{"$f":"IF($D34=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A34,Q$7)/$D34)","v":0},{"$f":"IF($D34=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A34,R$7)/$D34)","v":0},null,null,null,{"$f":"IF($D34=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A34,V$7)/$D34)","v":0},{"$f":"IF($D34=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A34,W$7)/$D34)","v":0},{"$f":"IF($D34=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A34,X$7)/$D34)","v":0},{"$f":"IF($D34=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A34,Y$7)/$D34)","v":0},{"$f":"IF($D34=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A34,Z$7)/$D34)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[27,"CP434","CP434: Protected Path PC rental 34Mbit link local end",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!33:33,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A35=0,$D35=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A35,G$7)/$D35)","v":0},{"$f":"IF(OR($A35=0,$D35=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A35,H$7)/$D35)","v":0},{"$f":"IF(OR($A35=0,$D35=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A35,I$7)/$D35)","v":0},{"$f":"IF(OR($A35=0,$D35=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A35,J$7)/$D35)","v":0},null,null,null,{"$f":"IF($D35=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A35,N$7)/$D35)","v":0},{"$f":"IF($D35=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A35,O$7)/$D35)","v":0},{"$f":"IF($D35=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A35,P$7)/$D35)","v":0},{"$f":"IF($D35=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A35,Q$7)/$D35)","v":0},{"$f":"IF($D35=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A35,R$7)/$D35)","v":0},null,null,null,{"$f":"IF($D35=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A35,V$7)/$D35)","v":0},{"$f":"IF($D35=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A35,W$7)/$D35)","v":0},{"$f":"IF($D35=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A35,X$7)/$D35)","v":0},{"$f":"IF($D35=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A35,Y$7)/$D35)","v":0},{"$f":"IF($D35=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A35,Z$7)/$D35)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[28,"CP436","CP436: Protected Path PC rental 140Mbit link local end",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!34:34,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A36=0,$D36=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A36,G$7)/$D36)","v":0},{"$f":"IF(OR($A36=0,$D36=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A36,H$7)/$D36)","v":0},{"$f":"IF(OR($A36=0,$D36=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A36,I$7)/$D36)","v":0},{"$f":"IF(OR($A36=0,$D36=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A36,J$7)/$D36)","v":0},null,null,null,{"$f":"IF($D36=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A36,N$7)/$D36)","v":0},{"$f":"IF($D36=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A36,O$7)/$D36)","v":0},{"$f":"IF($D36=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A36,P$7)/$D36)","v":0},{"$f":"IF($D36=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A36,Q$7)/$D36)","v":0},{"$f":"IF($D36=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A36,R$7)/$D36)","v":0},null,null,null,{"$f":"IF($D36=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A36,V$7)/$D36)","v":0},{"$f":"IF($D36=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A36,W$7)/$D36)","v":0},{"$f":"IF($D36=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A36,X$7)/$D36)","v":0},{"$f":"IF($D36=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A36,Y$7)/$D36)","v":0},{"$f":"IF($D36=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A36,Z$7)/$D36)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[29,"CP439","CP439: Protected Path PC rental 2Mbit local end fibre",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!35:35,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A37=0,$D37=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A37,G$7)/$D37)","v":0},{"$f":"IF(OR($A37=0,$D37=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A37,H$7)/$D37)","v":0},{"$f":"IF(OR($A37=0,$D37=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A37,I$7)/$D37)","v":0},{"$f":"IF(OR($A37=0,$D37=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A37,J$7)/$D37)","v":0},null,null,null,{"$f":"IF($D37=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A37,N$7)/$D37)","v":0},{"$f":"IF($D37=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A37,O$7)/$D37)","v":0},{"$f":"IF($D37=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A37,P$7)/$D37)","v":0},{"$f":"IF($D37=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A37,Q$7)/$D37)","v":0},{"$f":"IF($D37=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A37,R$7)/$D37)","v":0},null,null,null,{"$f":"IF($D37=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A37,V$7)/$D37)","v":0},{"$f":"IF($D37=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A37,W$7)/$D37)","v":0},{"$f":"IF($D37=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A37,X$7)/$D37)","v":0},{"$f":"IF($D37=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A37,Y$7)/$D37)","v":0},{"$f":"IF($D37=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A37,Z$7)/$D37)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[30,"CR371","CR371: PC rental 2Mbit link per km distribution",42.017483335334454,null,{"$f":"INDEX(ModelStartValues_NonAdmin!36:36,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.74700930666757381},{"$f":"IF(OR($A38=0,$D38=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A38,G$7)/$D38)","v":0.74970693587452619},{"$f":"IF(OR($A38=0,$D38=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A38,H$7)/$D38)","v":0.7545260562384849},{"$f":"IF(OR($A38=0,$D38=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A38,I$7)/$D38)","v":0.76106551380683785},{"$f":"IF(OR($A38=0,$D38=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A38,J$7)/$D38)","v":0.76826629437961802},null,null,null,{"$f":"IF($D38=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A38,N$7)/$D38)","v":0},{"$f":"IF($D38=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A38,O$7)/$D38)","v":8.5251221350520753E-2},{"$f":"IF($D38=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A38,P$7)/$D38)","v":-7.7423388743168925E-2},{"$f":"IF($D38=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A38,Q$7)/$D38)","v":-0.1628674787620335},{"$f":"IF($D38=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A38,R$7)/$D38)","v":-0.1679576491622575},null,null,null,{"$f":"IF($D38=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A38,V$7)/$D38)","v":0},{"$f":"IF($D38=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A38,W$7)/$D38)","v":8.5251221350520753E-2},{"$f":"IF($D38=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A38,X$7)/$D38)","v":2.0515025021688723E-2},{"$f":"IF($D38=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A38,Y$7)/$D38)","v":-1.7897789467996958E-2},{"$f":"IF($D38=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A38,Z$7)/$D38)","v":-2.1616336922005808E-2},null,null,null,0.74700930666757381,0.83495815722504696,0.677102667495316,0.5981980350448044,0.60030864521736049,null,null,null,null,8.5251221350520753E-2,0.10631424169838771,8.9337874978816664E-2,6.856680357323551E-2,null,null,"£",0.68479288764216195,0.6393301327338019,0.75508701005298062,0.87202644289847575,0.88639683742277497]
[31,"CR373","CR373: PC rental 34Mbit link per km distribution",44.040957178422843,null,{"$f":"INDEX(ModelStartValues_NonAdmin!37:37,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.4633293702828992E-3},{"$f":"IF(OR($A39=0,$D39=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A39,G$7)/$D39)","v":4.4854513382147285E-3},{"$f":"IF(OR($A39=0,$D39=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A39,H$7)/$D39)","v":4.5250236091202711E-3},{"$f":"IF(OR($A39=0,$D39=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A39,I$7)/$D39)","v":4.5788502047579846E-3},{"$f":"IF(OR($A39=0,$D39=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A39,J$7)/$D39)","v":4.6383098822220872E-3},null,null,null,{"$f":"IF($D39=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A39,N$7)/$D39)","v":0},{"$f":"IF($D39=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A39,O$7)/$D39)","v":-1.1661691648994135E-3},{"$f":"IF($D39=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A39,P$7)/$D39)","v":-1.6094133939823789E-3},{"$f":"IF($D39=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A39,Q$7)/$D39)","v":-1.6941554753202314E-3},{"$f":"IF($D39=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A39,R$7)/$D39)","v":-1.9199123802790769E-3},null,null,null,{"$f":"IF($D39=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A39,V$7)/$D39)","v":0},{"$f":"IF($D39=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A39,W$7)/$D39)","v":-4.24608728794764E-4},{"$f":"IF($D39=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A39,X$7)/$D39)","v":-6.2513830938102375E-4},{"$f":"IF($D39=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A39,Y$7)/$D39)","v":-6.9817212540323678E-4},{"$f":"IF($D39=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A39,Z$7)/$D39)","v":-8.3748269971904005E-4},null,null,null,4.4633293702828992E-3,3.319282173315315E-3,2.9156102151378922E-3,2.8846947294377534E-3,2.7183975019430106E-3,null,null,null,null,-4.24608728794764E-4,-1.053493089660411E-3,-1.7641968505737885E-3,-2.6245889207739377E-3,null,null,"£",0.19562689652845516,0.27594182705269399,0.36177089226297005,0.38643461404600798,0.4817858035843558]
[32,"CR375","CR375: PC rental 140Mbit link per km distribution",49.822689966756137,null,{"$f":"INDEX(ModelStartValues_NonAdmin!38:38,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.4781851412983421E-2},{"$f":"IF(OR($A40=0,$D40=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A40,G$7)/$D40)","v":3.4893304515312661E-2},{"$f":"IF(OR($A40=0,$D40=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A40,H$7)/$D40)","v":3.5092326736607976E-2},{"$f":"IF(OR($A40=0,$D40=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A40,I$7)/$D40)","v":3.5362201871405631E-2},{"$f":"IF(OR($A40=0,$D40=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A40,J$7)/$D40)","v":3.5659081266618008E-2},null,null,null,{"$f":"IF($D40=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A40,N$7)/$D40)","v":0},{"$f":"IF($D40=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A40,O$7)/$D40)","v":-1.2717420565770392E-2},{"$f":"IF($D40=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A40,P$7)/$D40)","v":-1.3773687109231806E-2},{"$f":"IF($D40=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A40,Q$7)/$D40)","v":-1.4988685860146331E-2},{"$f":"IF($D40=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A40,R$7)/$D40)","v":-1.7342482494148496E-2},null,null,null,{"$f":"IF($D40=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A40,V$7)/$D40)","v":0},{"$f":"IF($D40=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A40,W$7)/$D40)","v":-4.5790271381165705E-3},{"$f":"IF($D40=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A40,X$7)/$D40)","v":-5.3948468833394849E-3},{"$f":"IF($D40=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A40,Y$7)/$D40)","v":-6.2609605285438193E-3},{"$f":"IF($D40=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A40,Z$7)/$D40)","v":-7.4360458007438719E-3},null,null,null,3.4781851412983421E-2,2.2175883949542268E-2,2.1318639627376172E-2,2.03735160112593E-2,1.8316598772469512E-2,null,null,null,null,-4.5790271381165705E-3,-9.9999915865608326E-3,-1.6337856365360115E-2,-2.3911064804744343E-2,null,null,"£",4.477239410285633,6.4782657215100032,6.90171141453557,7.5041885199775216,9.2976756687445441]
[33,"CR383","CR383: PC rental 2Mb link",41.435150322658025,null,{"$f":"INDEX(ModelStartValues_NonAdmin!39:39,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.21925425698972961},{"$f":"IF(OR($A41=0,$D41=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A41,G$7)/$D41)","v":0.21925431351223643},{"$f":"IF(OR($A41=0,$D41=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A41,H$7)/$D41)","v":0.21925441412232452},{"$f":"IF(OR($A41=0,$D41=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A41,I$7)/$D41)","v":0.21925454977643818},{"$f":"IF(OR($A41=0,$D41=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A41,J$7)/$D41)","v":0.21925469786560386},null,null,null,{"$f":"IF($D41=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A41,N$7)/$D41)","v":0},{"$f":"IF($D41=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A41,O$7)/$D41)","v":-2.2157349013627564E-2},{"$f":"IF($D41=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A41,P$7)/$D41)","v":-6.5256846157220424E-2},{"$f":"IF($D41=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A41,Q$7)/$D41)","v":-8.3820200012026932E-2},{"$f":"IF($D41=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A41,R$7)/$D41)","v":-9.879803343305528E-2},null,null,null,{"$f":"IF($D41=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A41,V$7)/$D41)","v":0},{"$f":"IF($D41=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A41,W$7)/$D41)","v":-8.6604798023280187E-3},{"$f":"IF($D41=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A41,X$7)/$D41)","v":-2.0731995333779712E-2},{"$f":"IF($D41=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A41,Y$7)/$D41)","v":-2.807238376863961E-2},{"$f":"IF($D41=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A41,Z$7)/$D41)","v":-3.4587686011559149E-2},null,null,null,{"$f":"F41+N41","v":0.21925425698972961},{"$f":"G41+O41","v":0.19709696449860886},{"$f":"H41+P41","v":0.15399756796510411},{"$f":"I41+Q41","v":0.13543434976441127},{"$f":"J41+R41","v":0.12045666443254859},null,null,null,null,{"$f":"IF($A41=0,0,AL41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,AM$7))+W41)","v":-8.6604798023280187E-3},{"$f":"IF($A41=0,0,AM41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,AN$7))+X41)","v":-2.9392479110176117E-2},{"$f":"IF($A41=0,0,AN41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,AO$7))+Y41)","v":-5.7464881064131251E-2},{"$f":"IF($A41=0,0,AO41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,AP$7))+Z41)","v":-9.2052605888687911E-2},null,null,"£",{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,AT$7)=0,0,AD41*million/INDEX(FC.CompVolumes,$A41,AT$7)))","v":2.6390817537179814},{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,AU$7)=0,0,AE41*million/INDEX(FC.CompVolumes,$A41,AU$7)))","v":2.7047529183723533},{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,AV$7)=0,0,AF41*million/INDEX(FC.CompVolumes,$A41,AV$7)))","v":2.9049447824532368},{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,AW$7)=0,0,AG41*million/INDEX(FC.CompVolumes,$A41,AW$7)))","v":3.0462716699519023},{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,AX$7)=0,0,AH41*million/INDEX(FC.CompVolumes,$A41,AX$7)))","v":3.2072216009913617}]
[34,"CR385","CR385: PC rental 34Mb link",76.595657452002285,null,{"$f":"INDEX(ModelStartValues_NonAdmin!40:40,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.1523370668963507E-3},{"$f":"IF(OR($A42=0,$D42=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A42,G$7)/$D42)","v":3.1523370769588354E-3},{"$f":"IF(OR($A42=0,$D42=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A42,H$7)/$D42)","v":3.1523370948700583E-3},{"$f":"IF(OR($A42=0,$D42=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A42,I$7)/$D42)","v":3.152337119020022E-3},{"$f":"IF(OR($A42=0,$D42=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A42,J$7)/$D42)","v":3.1523371453837331E-3},null,null,null,{"$f":"IF($D42=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A42,N$7)/$D42)","v":0},{"$f":"IF($D42=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A42,O$7)/$D42)","v":-9.1327215719023242E-4},{"$f":"IF($D42=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A42,P$7)/$D42)","v":-1.3027717914660306E-3},{"$f":"IF($D42=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A42,Q$7)/$D42)","v":-1.6964435717441251E-3},{"$f":"IF($D42=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A42,R$7)/$D42)","v":-1.9227844224256462E-3},null,null,null,{"$f":"IF($D42=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A42,V$7)/$D42)","v":0},{"$f":"IF($D42=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A42,W$7)/$D42)","v":-1.8042295393419193E-4},{"$f":"IF($D42=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A42,X$7)/$D42)","v":-2.7219133234542648E-4},{"$f":"IF($D42=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A42,Y$7)/$D42)","v":-3.5853889542722769E-4},{"$f":"IF($D42=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A42,Z$7)/$D42)","v":-4.1946654549846867E-4},null,null,null,3.1523370668963507E-3,2.2390649197686031E-3,1.8495653034040277E-3,1.4558935472758969E-3,1.2295527229580869E-3,null,null,null,null,-1.8042295393419193E-4,-4.5261428730476125E-4,-8.1115318619945397E-4,-1.2306197384817808E-3,null,null,"£",2.5180824575009995,2.865953118185335,3.1858770166378423,3.8547396521951973,4.7099558620480018]
[35,"CR388","CR388: PC rental 140Mb link",50.405756713926571,null,{"$f":"INDEX(ModelStartValues_NonAdmin!41:41,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.0972575293908315E-3},{"$f":"IF(OR($A43=0,$D43=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A43,G$7)/$D43)","v":4.0972575375951238E-3},{"$f":"IF(OR($A43=0,$D43=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A43,H$7)/$D43)","v":4.0972575521987641E-3},{"$f":"IF(OR($A43=0,$D43=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A43,I$7)/$D43)","v":4.0972575718890647E-3},{"$f":"IF(OR($A43=0,$D43=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A43,J$7)/$D43)","v":4.0972575933843104E-3},null,null,null,{"$f":"IF($D43=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A43,N$7)/$D43)","v":0},{"$f":"IF($D43=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A43,O$7)/$D43)","v":-1.6319374098642881E-3},{"$f":"IF($D43=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A43,P$7)/$D43)","v":-2.027769294245362E-3},{"$f":"IF($D43=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A43,Q$7)/$D43)","v":-2.2394215167300118E-3},{"$f":"IF($D43=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A43,R$7)/$D43)","v":-1.9599551066809971E-3},null,null,null,{"$f":"IF($D43=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A43,V$7)/$D43)","v":0},{"$f":"IF($D43=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A43,W$7)/$D43)","v":-4.4271251641004905E-4},{"$f":"IF($D43=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A43,X$7)/$D43)","v":-5.9047952541934018E-4},{"$f":"IF($D43=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A43,Y$7)/$D43)","v":-6.9601858320505149E-4},{"$f":"IF($D43=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A43,Z$7)/$D43)","v":-4.1655216505895662E-4},null,null,null,4.0972575293908315E-3,2.4653201277308355E-3,2.0694882579534021E-3,1.857836055159053E-3,2.1373024867033133E-3,null,null,null,null,-4.4271251641004905E-4,-1.0331920434073262E-3,-1.7292106315776163E-3,-2.1457628057084473E-3,null,null,"£",9.5297629706242599,11.252214472568559,12.321695142658195,13.212753754678511,12.09453038719637]
[36,"CR391","CR391: PC rental 64Kbit link per km transmission",34.845302518455142,null,{"$f":"INDEX(ModelStartValues_NonAdmin!42:42,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.81200424088378231},{"$f":"IF(OR($A44=0,$D44=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A44,G$7)/$D44)","v":0.81499991858875509},{"$f":"IF(OR($A44=0,$D44=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A44,H$7)/$D44)","v":0.82035189705596656},{"$f":"IF(OR($A44=0,$D44=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A44,I$7)/$D44)","v":0.82761543514458924},{"$f":"IF(OR($A44=0,$D44=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A44,J$7)/$D44)","v":0.83561500550914514},null,null,null,{"$f":"IF($D44=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A44,N$7)/$D44)","v":0},{"$f":"IF($D44=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A44,O$7)/$D44)","v":-0.10968683768450713},{"$f":"IF($D44=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A44,P$7)/$D44)","v":-0.18575347691408023},{"$f":"IF($D44=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A44,Q$7)/$D44)","v":-0.19706291777487919},{"$f":"IF($D44=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A44,R$7)/$D44)","v":-0.33152824699508837},null,null,null,{"$f":"IF($D44=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A44,V$7)/$D44)","v":0},{"$f":"IF($D44=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A44,W$7)/$D44)","v":-4.5810858461188347E-2},{"$f":"IF($D44=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A44,X$7)/$D44)","v":-8.1938954846801526E-2},{"$f":"IF($D44=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A44,Y$7)/$D44)","v":-9.2329203909673294E-2},{"$f":"IF($D44=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A44,Z$7)/$D44)","v":-0.1394258392506913},null,null,null,0.81200424088378231,0.70531308090424794,0.63459842014188639,0.63055251736971007,0.50408675851405671,null,null,null,null,-4.5810858461188347E-2,-0.12805064613319223,-0.22151363269004298,-0.3630805797743536,null,null,"£",0.28556100083041475,0.32175723452308302,0.36315202552687009,0.37289941038029589,0.54611670674379753]
[37,"CE103","CE103: Tisbo  Excess Construction",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!43:43,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A45=0,$D45=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A45,G$7)/$D45)","v":0},{"$f":"IF(OR($A45=0,$D45=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A45,H$7)/$D45)","v":0},{"$f":"IF(OR($A45=0,$D45=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A45,I$7)/$D45)","v":0},{"$f":"IF(OR($A45=0,$D45=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A45,J$7)/$D45)","v":0},null,null,null,{"$f":"IF($D45=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A45,N$7)/$D45)","v":0},{"$f":"IF($D45=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A45,O$7)/$D45)","v":0},{"$f":"IF($D45=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A45,P$7)/$D45)","v":0},{"$f":"IF($D45=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A45,Q$7)/$D45)","v":0},{"$f":"IF($D45=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A45,R$7)/$D45)","v":0},null,null,null,{"$f":"IF($D45=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A45,V$7)/$D45)","v":0},{"$f":"IF($D45=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A45,W$7)/$D45)","v":0},{"$f":"IF($D45=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A45,X$7)/$D45)","v":0},{"$f":"IF($D45=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A45,Y$7)/$D45)","v":0},{"$f":"IF($D45=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A45,Z$7)/$D45)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[38,"CL175","CL175: Local exchanges general frames capital",20.97874012009806,null,{"$f":"INDEX(ModelStartValues_NonAdmin!44:44,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":7.952709814634534E-3},{"$f":"IF(OR($A46=0,$D46=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A46,G$7)/$D46)","v":7.9527098141225355E-3},{"$f":"IF(OR($A46=0,$D46=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A46,H$7)/$D46)","v":7.9527098132111777E-3},{"$f":"IF(OR($A46=0,$D46=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A46,I$7)/$D46)","v":7.9527098119823794E-3},{"$f":"IF(OR($A46=0,$D46=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A46,J$7)/$D46)","v":7.9527098106409438E-3},null,null,null,{"$f":"IF($D46=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A46,N$7)/$D46)","v":0},{"$f":"IF($D46=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A46,O$7)/$D46)","v":-2.444224628179194E-4},{"$f":"IF($D46=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A46,P$7)/$D46)","v":-7.6054226411757222E-4},{"$f":"IF($D46=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A46,Q$7)/$D46)","v":-1.0448679516716626E-3},{"$f":"IF($D46=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A46,R$7)/$D46)","v":-1.2214181369869517E-3},null,null,null,{"$f":"IF($D46=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A46,V$7)/$D46)","v":0},{"$f":"IF($D46=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A46,W$7)/$D46)","v":-2.444224628179194E-4},{"$f":"IF($D46=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A46,X$7)/$D46)","v":-6.5771545333986653E-4},{"$f":"IF($D46=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A46,Y$7)/$D46)","v":-9.420411409098449E-4},{"$f":"IF($D46=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A46,Z$7)/$D46)","v":-1.1185913262424785E-3},null,null,null,7.952709814634534E-3,7.7082873513046159E-3,7.1921675490936058E-3,6.9078418603107164E-3,6.7312916736539923E-3,null,null,null,null,-2.444224628179194E-4,-9.0213791612977589E-4,-1.8441790569002287E-3,-2.962770382831637E-3,null,null,"£",0.16193999341535659,0.18200002349793459,0.25606009100763294,0.34147997739367647,0.43853982343355258]
[39,"CO417","CO417: 64Kbit PC link connection cct provision",16.953521243783779,null,{"$f":"INDEX(ModelStartValues_NonAdmin!45:45,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.7676664824022209E-3},{"$f":"IF(OR($A47=0,$D47=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A47,G$7)/$D47)","v":5.7676665840988815E-3},{"$f":"IF(OR($A47=0,$D47=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A47,H$7)/$D47)","v":5.7676667651189424E-3},{"$f":"IF(OR($A47=0,$D47=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A47,I$7)/$D47)","v":5.767667009190942E-3},{"$f":"IF(OR($A47=0,$D47=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A47,J$7)/$D47)","v":5.7676672756362193E-3},null,null,null,{"$f":"IF($D47=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A47,N$7)/$D47)","v":0},{"$f":"IF($D47=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A47,O$7)/$D47)","v":2.486007084240858E-4},{"$f":"IF($D47=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A47,P$7)/$D47)","v":-1.1706455494020155E-3},{"$f":"IF($D47=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A47,Q$7)/$D47)","v":-2.4888414735193573E-3},{"$f":"IF($D47=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A47,R$7)/$D47)","v":-3.66337639166627E-3},null,null,null,{"$f":"IF($D47=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A47,V$7)/$D47)","v":0},{"$f":"IF($D47=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A47,W$7)/$D47)","v":2.486007084240858E-4},{"$f":"IF($D47=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A47,X$7)/$D47)","v":-4.9190952854913611E-4},{"$f":"IF($D47=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A47,Y$7)/$D47)","v":-1.1555784960175198E-3},{"$f":"IF($D47=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A47,Z$7)/$D47)","v":-1.731140403611788E-3},null,null,null,5.7676664824022209E-3,6.0162672925229673E-3,4.5970212157169267E-3,3.2788255356715847E-3,2.1042908839699493E-3,null,null,null,null,2.486007084240858E-4,-2.4330881232263756E-4,-1.3988873186363258E-3,-3.13002778687163E-3,null,null,"£",41.622764540681395,41.144469740476197,44.834749883334197,52.924510457504795,81.57526070560499]
[40,"CO506","CO506: Customer Support   partial private circuits",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!46:46,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A48=0,$D48=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A48,G$7)/$D48)","v":0},{"$f":"IF(OR($A48=0,$D48=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A48,H$7)/$D48)","v":0},{"$f":"IF(OR($A48=0,$D48=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A48,I$7)/$D48)","v":0},{"$f":"IF(OR($A48=0,$D48=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A48,J$7)/$D48)","v":0},null,null,null,{"$f":"IF($D48=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A48,N$7)/$D48)","v":0},{"$f":"IF($D48=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A48,O$7)/$D48)","v":0},{"$f":"IF($D48=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A48,P$7)/$D48)","v":0},{"$f":"IF($D48=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A48,Q$7)/$D48)","v":0},{"$f":"IF($D48=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A48,R$7)/$D48)","v":0},null,null,null,{"$f":"IF($D48=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A48,V$7)/$D48)","v":0},{"$f":"IF($D48=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A48,W$7)/$D48)","v":0},{"$f":"IF($D48=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A48,X$7)/$D48)","v":0},{"$f":"IF($D48=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A48,Y$7)/$D48)","v":0},{"$f":"IF($D48=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A48,Z$7)/$D48)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[41,"CO418","CO418: 64Kbit PC link connection cct rearrangements",21.786573676101426,null,{"$f":"INDEX(ModelStartValues_NonAdmin!47:47,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.4201766587573395E-3},{"$f":"IF(OR($A49=0,$D49=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A49,G$7)/$D49)","v":2.4201767189693264E-3},{"$f":"IF(OR($A49=0,$D49=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A49,H$7)/$D49)","v":2.4201768261466667E-3},{"$f":"IF(OR($A49=0,$D49=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A49,I$7)/$D49)","v":2.4201769706554467E-3},{"$f":"IF(OR($A49=0,$D49=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A49,J$7)/$D49)","v":2.4201771284108743E-3},null,null,null,{"$f":"IF($D49=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A49,N$7)/$D49)","v":0},{"$f":"IF($D49=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A49,O$7)/$D49)","v":-1.8888066188634462E-3},{"$f":"IF($D49=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A49,P$7)/$D49)","v":-1.8888067025091026E-3},{"$f":"IF($D49=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A49,Q$7)/$D49)","v":-1.8888068152897678E-3},{"$f":"IF($D49=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A49,R$7)/$D49)","v":-1.8888069384086679E-3},null,null,null,{"$f":"IF($D49=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A49,V$7)/$D49)","v":0},{"$f":"IF($D49=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A49,W$7)/$D49)","v":-7.9728245480476488E-4},{"$f":"IF($D49=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A49,X$7)/$D49)","v":-7.9728249011235723E-4},{"$f":"IF($D49=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A49,Y$7)/$D49)","v":-7.9728253771810178E-4},{"$f":"IF($D49=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A49,Z$7)/$D49)","v":-7.9728258968770954E-4},null,null,null,2.4201766587573395E-3,5.3137010010588016E-4,5.3137012363756414E-4,5.3137015536567885E-4,5.3137019000220644E-4,null,null,null,null,-7.9728245480476488E-4,-1.5945649802247145E-3,-2.3918476131543054E-3,-3.1891303587508377E-3,null,null,"£",6.9545306286130435,0,0,0,0]
[42,"CL172","CL172: E side copper current",13.916727842755749,null,{"$f":"INDEX(ModelStartValues_NonAdmin!48:48,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.9148046847746851E-3},{"$f":"IF(OR($A50=0,$D50=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A50,G$7)/$D50)","v":1.9148048991231075E-3},{"$f":"IF(OR($A50=0,$D50=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A50,H$7)/$D50)","v":1.9148052806633427E-3},{"$f":"IF(OR($A50=0,$D50=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A50,I$7)/$D50)","v":1.9148057950997173E-3},{"$f":"IF(OR($A50=0,$D50=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A50,J$7)/$D50)","v":1.91480635669291E-3},null,null,null,{"$f":"IF($D50=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A50,N$7)/$D50)","v":0},{"$f":"IF($D50=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A50,O$7)/$D50)","v":-2.9240427845675024E-4},{"$f":"IF($D50=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A50,P$7)/$D50)","v":-5.196258345439923E-4},{"$f":"IF($D50=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A50,Q$7)/$D50)","v":-8.9526907582217609E-4},{"$f":"IF($D50=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A50,R$7)/$D50)","v":-1.0040743059814537E-3},null,null,null,{"$f":"IF($D50=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A50,V$7)/$D50)","v":0},{"$f":"IF($D50=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A50,W$7)/$D50)","v":-2.0058777045870634E-4},{"$f":"IF($D50=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A50,X$7)/$D50)","v":-3.7093927487321737E-4},{"$f":"IF($D50=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A50,Y$7)/$D50)","v":-5.8519305958432512E-4},{"$f":"IF($D50=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A50,Z$7)/$D50)","v":-6.9399819880144029E-4},null,null,null,1.9148046847746851E-3,1.6224006206663573E-3,1.3951794461193505E-3,1.0195367192775413E-3,9.1073205071145634E-4,null,null,null,null,-2.0058777045870634E-4,-5.7152708530064595E-4,-1.1567202984328669E-3,-1.8507188364886833E-3,null,null,"£",7.9135842181145513E-2,8.2742852745255752E-2,8.6970583321180392E-2,0.1004764114127334,0.10791231166398357]
[43,"CL174","CL174: D side copper current",16.27430329049896,null,{"$f":"INDEX(ModelStartValues_NonAdmin!49:49,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":6.7533123409459538E-3},{"$f":"IF(OR($A51=0,$D51=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A51,G$7)/$D51)","v":6.7533127887384574E-3},{"$f":"IF(OR($A51=0,$D51=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A51,H$7)/$D51)","v":6.7533135858091663E-3},{"$f":"IF(OR($A51=0,$D51=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A51,I$7)/$D51)","v":6.7533146605113729E-3},{"$f":"IF(OR($A51=0,$D51=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A51,J$7)/$D51)","v":6.7533158337281353E-3},null,null,null,{"$f":"IF($D51=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A51,N$7)/$D51)","v":0},{"$f":"IF($D51=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A51,O$7)/$D51)","v":-3.0030677082994249E-4},{"$f":"IF($D51=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A51,P$7)/$D51)","v":-2.1979727257193265E-3},{"$f":"IF($D51=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A51,Q$7)/$D51)","v":-3.1953060088607374E-3},{"$f":"IF($D51=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A51,R$7)/$D51)","v":-3.5549999484109211E-3},null,null,null,{"$f":"IF($D51=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A51,V$7)/$D51)","v":0},{"$f":"IF($D51=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A51,W$7)/$D51)","v":-3.0030677082994249E-4},{"$f":"IF($D51=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A51,X$7)/$D51)","v":-1.126838128316296E-3},{"$f":"IF($D51=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A51,Y$7)/$D51)","v":-1.6739846261268456E-3},{"$f":"IF($D51=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A51,Z$7)/$D51)","v":-2.0336783013861093E-3},null,null,null,6.7533123409459538E-3,6.4530060179085148E-3,4.5553408600898394E-3,3.5580086516506355E-3,3.1983158853172143E-3,null,null,null,null,-3.0030677082994249E-4,-1.4271449345904328E-3,-3.1011297878288718E-3,-5.1348086279574554E-3,null,null,"£",0.24745275907507294,0.25034481520007307,0.28112430010453315,0.31844334299901572,0.34174729171171786]
[44,"CO413","CO413: 2Mbit and above PC link connection cct provision",20.175798677179014,null,{"$f":"INDEX(ModelStartValues_NonAdmin!50:50,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.24890986207881979},{"$f":"IF(OR($A52=0,$D52=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A52,G$7)/$D52)","v":0.24890987747999774},{"$f":"IF(OR($A52=0,$D52=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A52,H$7)/$D52)","v":0.24890990489409623},{"$f":"IF(OR($A52=0,$D52=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A52,I$7)/$D52)","v":0.24890994185692969},{"$f":"IF(OR($A52=0,$D52=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A52,J$7)/$D52)","v":0.24890998220802885},null,null,null,{"$f":"IF($D52=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A52,N$7)/$D52)","v":0},{"$f":"IF($D52=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A52,O$7)/$D52)","v":4.8713673177154429E-2},{"$f":"IF($D52=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A52,P$7)/$D52)","v":-6.5951574226803117E-2},{"$f":"IF($D52=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A52,Q$7)/$D52)","v":-6.3226523396868489E-2},{"$f":"IF($D52=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A52,R$7)/$D52)","v":-6.2280736635207952E-2},null,null,null,{"$f":"IF($D52=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A52,V$7)/$D52)","v":0},{"$f":"IF($D52=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A52,W$7)/$D52)","v":4.8713673177154429E-2},{"$f":"IF($D52=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A52,X$7)/$D52)","v":-9.7647554702057497E-4},{"$f":"IF($D52=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A52,Y$7)/$D52)","v":1.7485849316411751E-3},{"$f":"IF($D52=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A52,Z$7)/$D52)","v":2.6943822264970472E-3},null,null,null,0.24890986207881979,0.29762355065715218,0.18295833066729311,0.1856834184600612,0.1866292455728209,null,null,null,null,4.8713673177154429E-2,4.7737202995294319E-2,4.9485795015855018E-2,5.2180185264555624E-2,null,null,"£",186.28189049455156,178.9786501087745,204.67569078989536,203.56240727486519,203.18639489888182]
[45,"CR187","CR187: Broadband line testing systems",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!51:51,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A53=0,$D53=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A53,G$7)/$D53)","v":0},{"$f":"IF(OR($A53=0,$D53=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A53,H$7)/$D53)","v":0},{"$f":"IF(OR($A53=0,$D53=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A53,I$7)/$D53)","v":0},{"$f":"IF(OR($A53=0,$D53=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A53,J$7)/$D53)","v":0},null,null,null,{"$f":"IF($D53=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A53,N$7)/$D53)","v":0},{"$f":"IF($D53=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A53,O$7)/$D53)","v":0},{"$f":"IF($D53=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A53,P$7)/$D53)","v":0},{"$f":"IF($D53=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A53,Q$7)/$D53)","v":0},{"$f":"IF($D53=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A53,R$7)/$D53)","v":0},null,null,null,{"$f":"IF($D53=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A53,V$7)/$D53)","v":0},{"$f":"IF($D53=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A53,W$7)/$D53)","v":0},{"$f":"IF($D53=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A53,X$7)/$D53)","v":0},{"$f":"IF($D53=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A53,Y$7)/$D53)","v":0},{"$f":"IF($D53=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A53,Z$7)/$D53)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[46,"CO401","CO401: Netstream Equipment",43.222575666854517,null,{"$f":"INDEX(ModelStartValues_NonAdmin!52:52,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.070178164278307},{"$f":"IF(OR($A54=0,$D54=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A54,G$7)/$D54)","v":1.0701781643119865},{"$f":"IF(OR($A54=0,$D54=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A54,H$7)/$D54)","v":1.0701781643719366},{"$f":"IF(OR($A54=0,$D54=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A54,I$7)/$D54)","v":1.0701781644527677},{"$f":"IF(OR($A54=0,$D54=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A54,J$7)/$D54)","v":1.0701781645410087},null,null,null,{"$f":"IF($D54=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A54,N$7)/$D54)","v":0},{"$f":"IF($D54=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A54,O$7)/$D54)","v":-0.48052628557410199},{"$f":"IF($D54=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A54,P$7)/$D54)","v":-0.91726444046833289},{"$f":"IF($D54=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A54,Q$7)/$D54)","v":-0.91726444053761458},{"$f":"IF($D54=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A54,R$7)/$D54)","v":-0.91726444061324686},null,null,null,{"$f":"IF($D54=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A54,V$7)/$D54)","v":0},{"$f":"IF($D54=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A54,W$7)/$D54)","v":-7.8278273873371981E-2},{"$f":"IF($D54=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A54,X$7)/$D54)","v":-0.13741228297089259},{"$f":"IF($D54=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A54,Y$7)/$D54)","v":-0.13741228298127142},{"$f":"IF($D54=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A54,Z$7)/$D54)","v":-0.13741228299260166},null,null,null,1.070178164278307,0.5896518787378846,0.15291372390360369,0.15291372391515312,0.15291372392776181,null,null,null,null,-7.8278273873371981E-2,-0.2156905568486496,-0.35310283984621227,-0.49051512286792875,null,null,"£",16962.262780297235,19628.938341120633,0,0,0]
[47,"CPE432","CPE432: POH adjust credit PPC 64k LE",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!53:53,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":-2.3865191801360004E-2},{"$f":"IF(OR($A55=0,$D55=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A55,G$7)/$D55)","v":0},{"$f":"IF(OR($A55=0,$D55=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A55,H$7)/$D55)","v":0},{"$f":"IF(OR($A55=0,$D55=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A55,I$7)/$D55)","v":0},{"$f":"IF(OR($A55=0,$D55=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A55,J$7)/$D55)","v":0},null,null,null,{"$f":"IF($D55=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A55,N$7)/$D55)","v":0},{"$f":"IF($D55=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A55,O$7)/$D55)","v":0},{"$f":"IF($D55=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A55,P$7)/$D55)","v":0},{"$f":"IF($D55=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A55,Q$7)/$D55)","v":0},{"$f":"IF($D55=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A55,R$7)/$D55)","v":0},null,null,null,{"$f":"IF($D55=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A55,V$7)/$D55)","v":0},{"$f":"IF($D55=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A55,W$7)/$D55)","v":0},{"$f":"IF($D55=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A55,X$7)/$D55)","v":0},{"$f":"IF($D55=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A55,Y$7)/$D55)","v":0},{"$f":"IF($D55=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A55,Z$7)/$D55)","v":0},null,null,null,-2.3865191801360004E-2,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",-3.9648444646065926,0,0,0,0]
[48,"CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!54:54,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":-5.7375897369001073E-4},{"$f":"IF(OR($A56=0,$D56=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A56,G$7)/$D56)","v":0},{"$f":"IF(OR($A56=0,$D56=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A56,H$7)/$D56)","v":0},{"$f":"IF(OR($A56=0,$D56=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A56,I$7)/$D56)","v":0},{"$f":"IF(OR($A56=0,$D56=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A56,J$7)/$D56)","v":0},null,null,null,{"$f":"IF($D56=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A56,N$7)/$D56)","v":0},{"$f":"IF($D56=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A56,O$7)/$D56)","v":0},{"$f":"IF($D56=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A56,P$7)/$D56)","v":0},{"$f":"IF($D56=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A56,Q$7)/$D56)","v":0},{"$f":"IF($D56=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A56,R$7)/$D56)","v":0},null,null,null,{"$f":"IF($D56=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A56,V$7)/$D56)","v":0},{"$f":"IF($D56=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A56,W$7)/$D56)","v":0},{"$f":"IF($D56=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A56,X$7)/$D56)","v":0},{"$f":"IF($D56=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A56,Y$7)/$D56)","v":0},{"$f":"IF($D56=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A56,Z$7)/$D56)","v":0},null,null,null,-5.7375897369001073E-4,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",-0.10493308474411826,0,0,0,0]
[49,"CPE439","CPE439: POH adjust credit PPC 2Mb Fibre LE",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!55:55,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":-4.8178167418499946E-3},{"$f":"IF(OR($A57=0,$D57=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A57,G$7)/$D57)","v":0},{"$f":"IF(OR($A57=0,$D57=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A57,H$7)/$D57)","v":0},{"$f":"IF(OR($A57=0,$D57=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A57,I$7)/$D57)","v":0},{"$f":"IF(OR($A57=0,$D57=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A57,J$7)/$D57)","v":0},null,null,null,{"$f":"IF($D57=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A57,N$7)/$D57)","v":0},{"$f":"IF($D57=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A57,O$7)/$D57)","v":0},{"$f":"IF($D57=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A57,P$7)/$D57)","v":0},{"$f":"IF($D57=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A57,Q$7)/$D57)","v":0},{"$f":"IF($D57=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A57,R$7)/$D57)","v":0},null,null,null,{"$f":"IF($D57=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A57,V$7)/$D57)","v":0},{"$f":"IF($D57=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A57,W$7)/$D57)","v":0},{"$f":"IF($D57=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A57,X$7)/$D57)","v":0},{"$f":"IF($D57=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A57,Y$7)/$D57)","v":0},{"$f":"IF($D57=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A57,Z$7)/$D57)","v":0},null,null,null,-4.8178167418499946E-3,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",-0.203609850705469,0,0,0,0]
[50,"CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!56:56,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A58=0,$D58=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A58,G$7)/$D58)","v":0},{"$f":"IF(OR($A58=0,$D58=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A58,H$7)/$D58)","v":0},{"$f":"IF(OR($A58=0,$D58=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A58,I$7)/$D58)","v":0},{"$f":"IF(OR($A58=0,$D58=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A58,J$7)/$D58)","v":0},null,null,null,{"$f":"IF($D58=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A58,N$7)/$D58)","v":0},{"$f":"IF($D58=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A58,O$7)/$D58)","v":0},{"$f":"IF($D58=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A58,P$7)/$D58)","v":0},{"$f":"IF($D58=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A58,Q$7)/$D58)","v":0},{"$f":"IF($D58=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A58,R$7)/$D58)","v":0},null,null,null,{"$f":"IF($D58=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A58,V$7)/$D58)","v":0},{"$f":"IF($D58=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A58,W$7)/$D58)","v":0},{"$f":"IF($D58=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A58,X$7)/$D58)","v":0},{"$f":"IF($D58=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A58,Y$7)/$D58)","v":0},{"$f":"IF($D58=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A58,Z$7)/$D58)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[51,"CPE434","CPE434: POH adjust credit PPC 34Mb LE",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!57:57,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":-1.3239397709998769E-4},{"$f":"IF(OR($A59=0,$D59=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A59,G$7)/$D59)","v":0},{"$f":"IF(OR($A59=0,$D59=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A59,H$7)/$D59)","v":0},{"$f":"IF(OR($A59=0,$D59=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A59,I$7)/$D59)","v":0},{"$f":"IF(OR($A59=0,$D59=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A59,J$7)/$D59)","v":0},null,null,null,{"$f":"IF($D59=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A59,N$7)/$D59)","v":0},{"$f":"IF($D59=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A59,O$7)/$D59)","v":0},{"$f":"IF($D59=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A59,P$7)/$D59)","v":0},{"$f":"IF($D59=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A59,Q$7)/$D59)","v":0},{"$f":"IF($D59=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A59,R$7)/$D59)","v":0},null,null,null,{"$f":"IF($D59=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A59,V$7)/$D59)","v":0},{"$f":"IF($D59=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A59,W$7)/$D59)","v":0},{"$f":"IF($D59=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A59,X$7)/$D59)","v":0},{"$f":"IF($D59=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A59,Y$7)/$D59)","v":0},{"$f":"IF($D59=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A59,Z$7)/$D59)","v":0},null,null,null,-1.3239397709998769E-4,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",-0.31352177962486427,0,0,0,0]
[52,"CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!58:58,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A60=0,$D60=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A60,G$7)/$D60)","v":0},{"$f":"IF(OR($A60=0,$D60=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A60,H$7)/$D60)","v":0},{"$f":"IF(OR($A60=0,$D60=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A60,I$7)/$D60)","v":0},{"$f":"IF(OR($A60=0,$D60=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A60,J$7)/$D60)","v":0},null,null,null,{"$f":"IF($D60=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A60,N$7)/$D60)","v":0},{"$f":"IF($D60=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A60,O$7)/$D60)","v":0},{"$f":"IF($D60=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A60,P$7)/$D60)","v":0},{"$f":"IF($D60=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A60,Q$7)/$D60)","v":0},{"$f":"IF($D60=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A60,R$7)/$D60)","v":0},null,null,null,{"$f":"IF($D60=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A60,V$7)/$D60)","v":0},{"$f":"IF($D60=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A60,W$7)/$D60)","v":0},{"$f":"IF($D60=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A60,X$7)/$D60)","v":0},{"$f":"IF($D60=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A60,Y$7)/$D60)","v":0},{"$f":"IF($D60=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A60,Z$7)/$D60)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[53,"CD102","CD102: High Tisbo 3rd Party Equipment Depreciation",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!59:59,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A61=0,$D61=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A61,G$7)/$D61)","v":0},{"$f":"IF(OR($A61=0,$D61=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A61,H$7)/$D61)","v":0},{"$f":"IF(OR($A61=0,$D61=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A61,I$7)/$D61)","v":0},{"$f":"IF(OR($A61=0,$D61=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A61,J$7)/$D61)","v":0},null,null,null,{"$f":"IF($D61=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A61,N$7)/$D61)","v":0},{"$f":"IF($D61=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A61,O$7)/$D61)","v":0},{"$f":"IF($D61=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A61,P$7)/$D61)","v":0},{"$f":"IF($D61=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A61,Q$7)/$D61)","v":0},{"$f":"IF($D61=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A61,R$7)/$D61)","v":0},null,null,null,{"$f":"IF($D61=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A61,V$7)/$D61)","v":0},{"$f":"IF($D61=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A61,W$7)/$D61)","v":0},{"$f":"IF($D61=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A61,X$7)/$D61)","v":0},{"$f":"IF($D61=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A61,Y$7)/$D61)","v":0},{"$f":"IF($D61=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A61,Z$7)/$D61)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[54,"CPE105","CPE105: POH LE adjust CSH debit",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!60:60,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.26184E-2},{"$f":"IF(OR($A62=0,$D62=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A62,G$7)/$D62)","v":0},{"$f":"IF(OR($A62=0,$D62=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A62,H$7)/$D62)","v":0},{"$f":"IF(OR($A62=0,$D62=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A62,I$7)/$D62)","v":0},{"$f":"IF(OR($A62=0,$D62=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A62,J$7)/$D62)","v":0},null,null,null,{"$f":"IF($D62=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A62,N$7)/$D62)","v":0},{"$f":"IF($D62=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A62,O$7)/$D62)","v":0},{"$f":"IF($D62=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A62,P$7)/$D62)","v":0},{"$f":"IF($D62=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A62,Q$7)/$D62)","v":0},{"$f":"IF($D62=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A62,R$7)/$D62)","v":0},null,null,null,{"$f":"IF($D62=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A62,V$7)/$D62)","v":0},{"$f":"IF($D62=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A62,W$7)/$D62)","v":0},{"$f":"IF($D62=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A62,X$7)/$D62)","v":0},{"$f":"IF($D62=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A62,Y$7)/$D62)","v":0},{"$f":"IF($D62=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A62,Z$7)/$D62)","v":0},null,null,null,2.26184E-2,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",75.778611632270184,0,0,0,0]
[55,"CG102","CG102: PC rental 34Mbit s regional trunk",52.160455667437006,null,{"$f":"INDEX(ModelStartValues_NonAdmin!61:61,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.62835011494249859},{"$f":"IF(OR($A63=0,$D63=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A63,G$7)/$D63)","v":0.63125740216701631},{"$f":"IF(OR($A63=0,$D63=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A63,H$7)/$D63)","v":0.63645631728768792},{"$f":"IF(OR($A63=0,$D63=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A63,I$7)/$D63)","v":0.64352382163424204},{"$f":"IF(OR($A63=0,$D63=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A63,J$7)/$D63)","v":0.65132485544794816},null,null,null,{"$f":"IF($D63=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A63,N$7)/$D63)","v":0},{"$f":"IF($D63=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A63,O$7)/$D63)","v":-0.10733306096360162},{"$f":"IF($D63=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A63,P$7)/$D63)","v":-0.1439084308175741},{"$f":"IF($D63=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A63,Q$7)/$D63)","v":-0.15862484112341382},{"$f":"IF($D63=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A63,R$7)/$D63)","v":-0.2105108506892166},null,null,null,{"$f":"IF($D63=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A63,V$7)/$D63)","v":0},{"$f":"IF($D63=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A63,W$7)/$D63)","v":-3.2523498707019385E-2},{"$f":"IF($D63=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A63,X$7)/$D63)","v":-4.963205157943075E-2},{"$f":"IF($D63=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A63,Y$7)/$D63)","v":-6.2660793802289769E-2},{"$f":"IF($D63=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A63,Z$7)/$D63)","v":-8.1946146298556635E-2},null,null,null,0.62835011494249859,0.52392434120341469,0.49254788647011383,0.48489898051082825,0.44081400475873156,null,null,null,null,-3.2523498707019385E-2,-8.2423407595726222E-2,-0.14599946891224713,-0.22971547478006599,null,null,"£",83.353246702549427,108.06512666560617,124.35020500052308,133.2709520139573,181.79674118172193]
[56,"CG202","CG202: PC rental 34Mbit link per km national trunk",37.232288469581164,null,{"$f":"INDEX(ModelStartValues_NonAdmin!62:62,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.1106433981883037},{"$f":"IF(OR($A64=0,$D64=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A64,G$7)/$D64)","v":1.1165152604873512},{"$f":"IF(OR($A64=0,$D64=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A64,H$7)/$D64)","v":1.1270224336246595},{"$f":"IF(OR($A64=0,$D64=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A64,I$7)/$D64)","v":1.1413227295770263},{"$f":"IF(OR($A64=0,$D64=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A64,J$7)/$D64)","v":1.1571319691444575},null,null,null,{"$f":"IF($D64=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A64,N$7)/$D64)","v":0},{"$f":"IF($D64=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A64,O$7)/$D64)","v":-0.10217874286065223},{"$f":"IF($D64=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A64,P$7)/$D64)","v":-0.22091127777818459},{"$f":"IF($D64=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A64,Q$7)/$D64)","v":-0.29087878000192913},{"$f":"IF($D64=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A64,R$7)/$D64)","v":-0.32105905134957152},null,null,null,{"$f":"IF($D64=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A64,V$7)/$D64)","v":0},{"$f":"IF($D64=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A64,W$7)/$D64)","v":-5.1210329701094612E-2},{"$f":"IF($D64=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A64,X$7)/$D64)","v":-0.10597784726568384},{"$f":"IF($D64=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A64,Y$7)/$D64)","v":-0.1472270814080997},{"$f":"IF($D64=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A64,Z$7)/$D64)","v":-0.17541753510076566},null,null,null,1.1106433981883037,1.014336517626699,0.90611115584647495,0.85044394957509717,0.83607291779488602,null,null,null,null,-5.1210329701094612E-2,-0.1576701012356444,-0.3068977897685356,-0.4865663754752626,null,null,"£",55.601115292377727,63.581822641782033,79.757884001189268,96.922073631272738,107.44662629053904]
[57,"CO411","CO411: OR Analogue PC link connection cct prov",11.132813156742134,null,{"$f":"INDEX(ModelStartValues_NonAdmin!63:63,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":8.6290123413946766E-3},{"$f":"IF(OR($A65=0,$D65=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A65,G$7)/$D65)","v":8.6290139575274458E-3},{"$f":"IF(OR($A65=0,$D65=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A65,H$7)/$D65)","v":8.6290168342443158E-3},{"$f":"IF(OR($A65=0,$D65=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A65,I$7)/$D65)","v":8.6290207129649833E-3},{"$f":"IF(OR($A65=0,$D65=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A65,J$7)/$D65)","v":8.6290249472369494E-3},null,null,null,{"$f":"IF($D65=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A65,N$7)/$D65)","v":0},{"$f":"IF($D65=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A65,O$7)/$D65)","v":-7.0446378920230469E-3},{"$f":"IF($D65=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A65,P$7)/$D65)","v":-7.0446402405449932E-3},{"$f":"IF($D65=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A65,Q$7)/$D65)","v":-7.0446434070924949E-3},{"$f":"IF($D65=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A65,R$7)/$D65)","v":-7.0446468639084048E-3},null,null,null,{"$f":"IF($D65=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A65,V$7)/$D65)","v":0},{"$f":"IF($D65=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A65,W$7)/$D65)","v":-3.3599804982394751E-3},{"$f":"IF($D65=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A65,X$7)/$D65)","v":-3.3599816183805045E-3},{"$f":"IF($D65=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A65,Y$7)/$D65)","v":-3.35998312868352E-3},{"$f":"IF($D65=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A65,Z$7)/$D65)","v":-3.3599847774317196E-3},null,null,null,8.6290123413946766E-3,1.584376065504399E-3,1.5843765936993225E-3,1.5843773058724885E-3,1.5843780833285446E-3,null,null,null,null,-3.3599804982394751E-3,-6.719963236761009E-3,-1.0079949386050561E-2,-1.343993910972688E-2,null,null,"£",38.429733416739452,0,0,0,0]
[58,"CO421","CO421: OR Analogue PC installation",14.778564087598889,null,{"$f":"INDEX(ModelStartValues_NonAdmin!64:64,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.8316730996779097E-2},{"$f":"IF(OR($A66=0,$D66=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A66,G$7)/$D66)","v":1.831673220774226E-2},{"$f":"IF(OR($A66=0,$D66=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A66,H$7)/$D66)","v":1.8316734363256842E-2},{"$f":"IF(OR($A66=0,$D66=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A66,I$7)/$D66)","v":1.8316737269568971E-2},{"$f":"IF(OR($A66=0,$D66=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A66,J$7)/$D66)","v":1.8316740442293547E-2},null,null,null,{"$f":"IF($D66=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A66,N$7)/$D66)","v":0},{"$f":"IF($D66=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A66,O$7)/$D66)","v":-1.4696650815382345E-2},{"$f":"IF($D66=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A66,P$7)/$D66)","v":-1.4696652544885443E-2},{"$f":"IF($D66=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A66,Q$7)/$D66)","v":-1.4696654876800004E-2},{"$f":"IF($D66=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A66,R$7)/$D66)","v":-1.4696657422473803E-2},null,null,null,{"$f":"IF($D66=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A66,V$7)/$D66)","v":0},{"$f":"IF($D66=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A66,W$7)/$D66)","v":-6.2796275862292495E-3},{"$f":"IF($D66=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A66,X$7)/$D66)","v":-6.2796283252163493E-3},{"$f":"IF($D66=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A66,Y$7)/$D66)","v":-6.2796293216035668E-3},{"$f":"IF($D66=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A66,Z$7)/$D66)","v":-6.2796304093264517E-3},null,null,null,1.8316730996779097E-2,3.6200813923599143E-3,3.6200818183713991E-3,3.6200823927689668E-3,3.6200830198197444E-3,null,null,null,null,-6.2796275862292495E-3,-1.2559256650432699E-2,-1.8838887964810699E-2,-2.5118521637305803E-2,null,null,"£",70.284067814516163,0,0,0,0]
[59,"CO461","CO461: Private Circuit test systems",7698.9345849894571,null,{"$f":"INDEX(ModelStartValues_NonAdmin!65:65,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.6577522536330311E-2},{"$f":"IF(OR($A67=0,$D67=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A67,G$7)/$D67)","v":1.6577522536336018E-2},{"$f":"IF(OR($A67=0,$D67=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A67,H$7)/$D67)","v":1.6577522536346173E-2},{"$f":"IF(OR($A67=0,$D67=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A67,I$7)/$D67)","v":1.6577522536359864E-2},{"$f":"IF(OR($A67=0,$D67=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A67,J$7)/$D67)","v":1.6577522536374813E-2},null,null,null,{"$f":"IF($D67=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A67,N$7)/$D67)","v":0},{"$f":"IF($D67=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A67,O$7)/$D67)","v":-1.241533352396686E-2},{"$f":"IF($D67=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A67,P$7)/$D67)","v":-1.2415333523974465E-2},{"$f":"IF($D67=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A67,Q$7)/$D67)","v":-1.2415333523984721E-2},{"$f":"IF($D67=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A67,R$7)/$D67)","v":-1.2415333523995917E-2},null,null,null,{"$f":"IF($D67=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A67,V$7)/$D67)","v":0},{"$f":"IF($D67=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A67,W$7)/$D67)","v":-9.74066973600891E-6},{"$f":"IF($D67=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A67,X$7)/$D67)","v":-9.7406697360148765E-6},{"$f":"IF($D67=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A67,Y$7)/$D67)","v":-9.7406697360229233E-6},{"$f":"IF($D67=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A67,Z$7)/$D67)","v":-9.7406697360317071E-6},null,null,null,1.6577522536330311E-2,4.1621890123691579E-3,4.162189012371708E-3,4.1621890123751427E-3,4.1621890123788967E-3,null,null,null,null,-9.74066973600891E-6,-1.9481339472029753E-5,-2.9222009208068768E-5,-3.8962678944126828E-5,null,null,"£",67.504584841059881,0,0,0,0]
[60,"CX902","CX902: Wholesale",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!66:66,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A68=0,$D68=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A68,G$7)/$D68)","v":0},{"$f":"IF(OR($A68=0,$D68=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A68,H$7)/$D68)","v":0},{"$f":"IF(OR($A68=0,$D68=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A68,I$7)/$D68)","v":0},{"$f":"IF(OR($A68=0,$D68=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A68,J$7)/$D68)","v":0},null,null,null,{"$f":"IF($D68=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A68,N$7)/$D68)","v":0},{"$f":"IF($D68=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A68,O$7)/$D68)","v":0},{"$f":"IF($D68=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A68,P$7)/$D68)","v":0},{"$f":"IF($D68=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A68,Q$7)/$D68)","v":0},{"$f":"IF($D68=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A68,R$7)/$D68)","v":0},null,null,null,{"$f":"IF($D68=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A68,V$7)/$D68)","v":0},{"$f":"IF($D68=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A68,W$7)/$D68)","v":0},{"$f":"IF($D68=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A68,X$7)/$D68)","v":0},{"$f":"IF($D68=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A68,Y$7)/$D68)","v":0},{"$f":"IF($D68=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A68,Z$7)/$D68)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[61,"CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA",50.831852611200219,null,{"$f":"INDEX(ModelStartValues_NonAdmin!67:67,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.5606306426582577E-3},{"$f":"IF(OR($A69=0,$D69=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A69,G$7)/$D69)","v":2.5606306428246441E-3},{"$f":"IF(OR($A69=0,$D69=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A69,H$7)/$D69)","v":2.5606306431208118E-3},{"$f":"IF(OR($A69=0,$D69=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A69,I$7)/$D69)","v":2.5606306435201386E-3},{"$f":"IF(OR($A69=0,$D69=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A69,J$7)/$D69)","v":2.5606306439560711E-3},null,null,null,{"$f":"IF($D69=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A69,N$7)/$D69)","v":0},{"$f":"IF($D69=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A69,O$7)/$D69)","v":-8.1292585468686928E-4},{"$f":"IF($D69=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A69,P$7)/$D69)","v":-8.4109277182210741E-4},{"$f":"IF($D69=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A69,Q$7)/$D69)","v":-9.5259070896724376E-4},{"$f":"IF($D69=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A69,R$7)/$D69)","v":-9.4154582105733986E-4},null,null,null,{"$f":"IF($D69=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A69,V$7)/$D69)","v":0},{"$f":"IF($D69=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A69,W$7)/$D69)","v":-1.6083218615926091E-4},{"$f":"IF($D69=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A69,X$7)/$D69)","v":-1.8899910321907673E-4},{"$f":"IF($D69=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A69,Y$7)/$D69)","v":-2.4608470386643393E-4},{"$f":"IF($D69=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A69,Z$7)/$D69)","v":-2.3503981583625148E-4},null,null,null,2.5606306426582577E-3,1.7477047881377748E-3,1.7195378712987043E-3,1.6080399345528948E-3,1.6190848228987312E-3,null,null,null,null,-1.6083218615926091E-4,-3.4983128939693978E-4,-5.9591599331792946E-4,-8.309558092556321E-4,null,null,"£",3.3009728286730491,6.7518532783300227,7.1368135272180009,9.4564489721290279,9.1437848747889756]
[62,"CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA",28.280297295047205,null,{"$f":"INDEX(ModelStartValues_NonAdmin!68:68,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":8.3964790000657638E-2},{"$f":"IF(OR($A70=0,$D70=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A70,G$7)/$D70)","v":8.3964790003082587E-2},{"$f":"IF(OR($A70=0,$D70=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A70,H$7)/$D70)","v":8.3964790007398982E-2},{"$f":"IF(OR($A70=0,$D70=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A70,I$7)/$D70)","v":8.396479001321884E-2},{"$f":"IF(OR($A70=0,$D70=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A70,J$7)/$D70)","v":8.3964790019572189E-2},null,null,null,{"$f":"IF($D70=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A70,N$7)/$D70)","v":0},{"$f":"IF($D70=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A70,O$7)/$D70)","v":-1.627391869181646E-2},{"$f":"IF($D70=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A70,P$7)/$D70)","v":-2.2974634228720373E-2},{"$f":"IF($D70=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A70,Q$7)/$D70)","v":-2.7113543113762077E-2},{"$f":"IF($D70=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A70,R$7)/$D70)","v":-2.5108852296064906E-2},null,null,null,{"$f":"IF($D70=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A70,V$7)/$D70)","v":0},{"$f":"IF($D70=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A70,W$7)/$D70)","v":-5.7331671242076077E-3},{"$f":"IF($D70=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A70,X$7)/$D70)","v":-9.3589656647976895E-3},{"$f":"IF($D70=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A70,Y$7)/$D70)","v":-1.2493307209757862E-2},{"$f":"IF($D70=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A70,Z$7)/$D70)","v":-1.0488616390954424E-2},null,null,null,8.3964790000657638E-2,6.7690871311266124E-2,6.0990155778678612E-2,5.6851246899456767E-2,5.8855937723507279E-2,null,null,null,null,-5.7331671242076077E-3,-1.5092132789300024E-2,-2.7585440000103972E-2,-3.8074056393145699E-2,null,null,"£",411.22925850062512,506.21396838154868,582.47718444822021,655.0568152677015,616.50010389898955]
[63,"CG107","CG107: ProtPath PC rent 2Mbit link perkm regional trunk",53.302914135623951,null,{"$f":"INDEX(ModelStartValues_NonAdmin!69:69,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.454627432912438E-2},{"$f":"IF(OR($A71=0,$D71=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A71,G$7)/$D71)","v":2.4629689123121259E-2},{"$f":"IF(OR($A71=0,$D71=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A71,H$7)/$D71)","v":2.4778672025455851E-2},{"$f":"IF(OR($A71=0,$D71=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A71,I$7)/$D71)","v":2.4980762929661275E-2},{"$f":"IF(OR($A71=0,$D71=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A71,J$7)/$D71)","v":2.5203178141607243E-2},null,null,null,{"$f":"IF($D71=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A71,N$7)/$D71)","v":0},{"$f":"IF($D71=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A71,O$7)/$D71)","v":-1.9189867920530455E-3},{"$f":"IF($D71=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A71,P$7)/$D71)","v":-3.3117586124365001E-3},{"$f":"IF($D71=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A71,Q$7)/$D71)","v":-2.52559076960528E-3},{"$f":"IF($D71=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A71,R$7)/$D71)","v":-3.30692499544979E-3},null,null,null,{"$f":"IF($D71=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A71,V$7)/$D71)","v":0},{"$f":"IF($D71=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A71,W$7)/$D71)","v":-7.7211627193130071E-4},{"$f":"IF($D71=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A71,X$7)/$D71)","v":-1.4225581900729528E-3},{"$f":"IF($D71=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A71,Y$7)/$D71)","v":-6.2098232936295017E-4},{"$f":"IF($D71=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A71,Z$7)/$D71)","v":-1.1598225265711862E-3},null,null,null,2.454627432912438E-2,2.2710702331068214E-2,2.1466913413019352E-2,2.2455172160055995E-2,2.1896253146157452E-2,null,null,null,null,-7.7211627193130071E-4,-2.1993449279024244E-3,-2.8382647643554557E-3,-4.0233576664111849E-3,null,null,"£",3.5447316756669407,3.9102495710570691,4.2856026446420854,4.1009190897580661,4.3409705141198902]
[64,"CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk",42.633838772745776,null,{"$f":"INDEX(ModelStartValues_NonAdmin!70:70,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.1531621706353191E-2},{"$f":"IF(OR($A72=0,$D72=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A72,G$7)/$D72)","v":5.1821233843249916E-2},{"$f":"IF(OR($A72=0,$D72=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A72,H$7)/$D72)","v":5.2339640655144397E-2},{"$f":"IF(OR($A72=0,$D72=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A72,I$7)/$D72)","v":5.3045608509721287E-2},{"$f":"IF(OR($A72=0,$D72=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A72,J$7)/$D72)","v":5.3826685196131367E-2},null,null,null,{"$f":"IF($D72=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A72,N$7)/$D72)","v":0},{"$f":"IF($D72=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A72,O$7)/$D72)","v":-1.0036382886101378E-2},{"$f":"IF($D72=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A72,P$7)/$D72)","v":-1.4876192907394349E-2},{"$f":"IF($D72=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A72,Q$7)/$D72)","v":-1.8070743164987788E-2},{"$f":"IF($D72=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A72,R$7)/$D72)","v":-2.1066097523496474E-2},null,null,null,{"$f":"IF($D72=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A72,V$7)/$D72)","v":0},{"$f":"IF($D72=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A72,W$7)/$D72)","v":-3.2211199623928422E-3},{"$f":"IF($D72=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A72,X$7)/$D72)","v":-5.206895464002056E-3},{"$f":"IF($D72=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A72,Y$7)/$D72)","v":-6.8432288682636856E-3},{"$f":"IF($D72=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A72,Z$7)/$D72)","v":-8.4405135566070662E-3},null,null,null,5.1531621706353191E-2,4.1784850957148539E-2,3.7463447747750046E-2,3.49748653447335E-2,3.2760587672634893E-2,null,null,null,null,-3.2211199623928422E-3,-8.4602387141592302E-3,-1.5417581024920468E-2,-2.4085112678552414E-2,null,null,"£",84.144250198153543,114.95741632982491,151.61810503200309,200.37698264834339,299.53447557722086]
[65,"CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk",47.431113606522644,null,{"$f":"INDEX(ModelStartValues_NonAdmin!71:71,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":9.9220156833604384E-2},{"$f":"IF(OR($A73=0,$D73=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A73,G$7)/$D73)","v":9.9649331455293866E-2},{"$f":"IF(OR($A73=0,$D73=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A73,H$7)/$D73)","v":0.10041656664800949},{"$f":"IF(OR($A73=0,$D73=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A73,I$7)/$D73)","v":0.10145900584692646},{"$f":"IF(OR($A73=0,$D73=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A73,J$7)/$D73)","v":0.10260881567814707},null,null,null,{"$f":"IF($D73=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A73,N$7)/$D73)","v":0},{"$f":"IF($D73=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A73,O$7)/$D73)","v":-2.9106238491752708E-2},{"$f":"IF($D73=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A73,P$7)/$D73)","v":-2.6287498548465148E-2},{"$f":"IF($D73=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A73,Q$7)/$D73)","v":-3.0418487730323306E-2},{"$f":"IF($D73=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A73,R$7)/$D73)","v":-4.0373719919573718E-2},null,null,null,{"$f":"IF($D73=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A73,V$7)/$D73)","v":0},{"$f":"IF($D73=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A73,W$7)/$D73)","v":-7.6200507461827126E-3},{"$f":"IF($D73=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A73,X$7)/$D73)","v":-4.635881099003032E-3},{"$f":"IF($D73=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A73,Y$7)/$D73)","v":-7.1975066719291748E-3},{"$f":"IF($D73=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A73,Z$7)/$D73)","v":-1.0904978553682292E-2},null,null,null,{"$f":"F73+N73","v":9.9220156833604384E-2},{"$f":"G73+O73","v":7.0543092963541165E-2},{"$f":"H73+P73","v":7.4129068099544337E-2},{"$f":"I73+Q73","v":7.1040518116603155E-2},{"$f":"J73+R73","v":6.2235095758573354E-2},null,null,null,null,{"$f":"IF($A73=0,0,AL73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,AM$7))+W73)","v":-7.6200507461827126E-3},{"$f":"IF($A73=0,0,AM73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,AN$7))+X73)","v":-1.2314601291506851E-2},{"$f":"IF($A73=0,0,AN73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,AO$7))+Y73)","v":-1.9639947656962878E-2},{"$f":"IF($A73=0,0,AO73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,AP$7))+Z73)","v":-3.0767500882180041E-2},null,null,"£",{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,AT$7)=0,0,AD73*million/INDEX(FC.CompVolumes,$A73,AT$7)))","v":152.70512787011063},{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,AU$7)=0,0,AE73*million/INDEX(FC.CompVolumes,$A73,AU$7)))","v":226.21125062673065},{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,AV$7)=0,0,AF73*million/INDEX(FC.CompVolumes,$A73,AV$7)))","v":213.68909452399208},{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,AW$7)=0,0,AG73*million/INDEX(FC.CompVolumes,$A73,AW$7)))","v":234.526426148019},{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,AX$7)=0,0,AH73*million/INDEX(FC.CompVolumes,$A73,AX$7)))","v":319.88111909760767}]
[{"$f":"IF(B74=0,0,A73+1)","v":66},"CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk",40.951914622571138,null,{"$f":"INDEX(ModelStartValues_NonAdmin!72:72,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.6762683883261416E-2},{"$f":"IF(OR($A74=0,$D74=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A74,G$7)/$D74)","v":1.6835812589279922E-2},{"$f":"IF(OR($A74=0,$D74=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A74,H$7)/$D74)","v":1.6966549560306573E-2},{"$f":"IF(OR($A74=0,$D74=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A74,I$7)/$D74)","v":1.7144192972101697E-2},{"$f":"IF(OR($A74=0,$D74=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A74,J$7)/$D74)","v":1.7340150824678466E-2},null,null,null,{"$f":"IF($D74=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A74,N$7)/$D74)","v":0},{"$f":"IF($D74=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A74,O$7)/$D74)","v":-1.6442467134622459E-3},{"$f":"IF($D74=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A74,P$7)/$D74)","v":-1.9514739335585213E-3},{"$f":"IF($D74=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A74,Q$7)/$D74)","v":-3.1607347394796586E-3},{"$f":"IF($D74=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A74,R$7)/$D74)","v":-3.3099207737074723E-3},null,null,null,{"$f":"IF($D74=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A74,V$7)/$D74)","v":0},{"$f":"IF($D74=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A74,W$7)/$D74)","v":-6.5934787546752867E-4},{"$f":"IF($D74=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A74,X$7)/$D74)","v":-9.5892695323837292E-4},{"$f":"IF($D74=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A74,Y$7)/$D74)","v":-1.5156479430660026E-3},{"$f":"IF($D74=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A74,Z$7)/$D74)","v":-1.6460306614158274E-3},null,null,null,1.6762683883261416E-2,1.5191565875817676E-2,1.5015075626748052E-2,1.3983458232622039E-2,1.4030230050970994E-2,null,null,null,null,-6.5934787546752867E-4,-1.6233949346487755E-3,-3.1560401707623059E-3,-4.8381443210565537E-3,null,null,"£",2.9595656496868616,3.3504863398134526,3.4649851815767456,3.9599485334146842,4.0599093809975502]
[67,"CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk",43.071910144296332,null,{"$f":"INDEX(ModelStartValues_NonAdmin!73:73,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":7.379932570702398E-2},{"$f":"IF(OR($A75=0,$D75=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A75,G$7)/$D75)","v":7.4232681898988642E-2},{"$f":"IF(OR($A75=0,$D75=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A75,H$7)/$D75)","v":7.5008585497418609E-2},{"$f":"IF(OR($A75=0,$D75=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A75,I$7)/$D75)","v":7.6065682472147969E-2},{"$f":"IF(OR($A75=0,$D75=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A75,J$7)/$D75)","v":7.7235943305161633E-2},null,null,null,{"$f":"IF($D75=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A75,N$7)/$D75)","v":0},{"$f":"IF($D75=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A75,O$7)/$D75)","v":-7.7629811868116082E-3},{"$f":"IF($D75=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A75,P$7)/$D75)","v":-1.5319978424955232E-2},{"$f":"IF($D75=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A75,Q$7)/$D75)","v":-1.7990663395240403E-2},{"$f":"IF($D75=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A75,R$7)/$D75)","v":-1.9390989252586043E-2},null,null,null,{"$f":"IF($D75=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A75,V$7)/$D75)","v":0},{"$f":"IF($D75=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A75,W$7)/$D75)","v":-3.5415190107123233E-3},{"$f":"IF($D75=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A75,X$7)/$D75)","v":-6.9493815098230745E-3},{"$f":"IF($D75=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A75,Y$7)/$D75)","v":-8.9965176054300228E-3},{"$f":"IF($D75=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A75,Z$7)/$D75)","v":-1.025846967577804E-2},null,null,null,7.379932570702398E-2,6.6469700712177032E-2,5.9688607072463373E-2,5.8075019076907569E-2,5.7844954052575587E-2,null,null,null,null,-3.5415190107123233E-3,-1.0527917603497037E-2,-1.9672805289165936E-2,-3.0233938567730222E-2,null,null,"£",45.307903604420311,53.003071300116282,66.549913419391459,74.336206943596437,79.335645338614995]
[68,"CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk",44.133624322744303,null,{"$f":"INDEX(ModelStartValues_NonAdmin!74:74,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.692960865885473E-2},{"$f":"IF(OR($A76=0,$D76=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A76,G$7)/$D76)","v":3.7131163458816507E-2},{"$f":"IF(OR($A76=0,$D76=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A76,H$7)/$D76)","v":3.7491889087959113E-2},{"$f":"IF(OR($A76=0,$D76=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A76,I$7)/$D76)","v":3.7982985775722185E-2},{"$f":"IF(OR($A76=0,$D76=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A76,J$7)/$D76)","v":3.8526122078823222E-2},null,null,null,{"$f":"IF($D76=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A76,N$7)/$D76)","v":0},{"$f":"IF($D76=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A76,O$7)/$D76)","v":-1.0787278803674217E-2},{"$f":"IF($D76=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A76,P$7)/$D76)","v":-1.0360407730683205E-2},{"$f":"IF($D76=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A76,Q$7)/$D76)","v":-1.2027875258608666E-2},{"$f":"IF($D76=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A76,R$7)/$D76)","v":-1.0541607212538705E-2},null,null,null,{"$f":"IF($D76=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A76,V$7)/$D76)","v":0},{"$f":"IF($D76=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A76,W$7)/$D76)","v":-3.7155907596798433E-3},{"$f":"IF($D76=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A76,X$7)/$D76)","v":-3.2200189275111827E-3},{"$f":"IF($D76=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A76,Y$7)/$D76)","v":-4.3150969597822659E-3},{"$f":"IF($D76=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A76,Z$7)/$D76)","v":-2.7185403251164053E-3},null,null,null,3.692960865885473E-2,2.6343884655142293E-2,2.7131481357275909E-2,2.5955110517113519E-2,2.7984514866284518E-2,null,null,null,null,-3.7155907596798433E-3,-6.9717062887938424E-3,-1.1378123850172128E-2,-1.4259365237303472E-2,null,null,"£",118.82113468099973,224.72709496111474,214.18194391729892,260.05956983475573,217.80556394336821]
[69,"CF550","CF550: OR PPCs 34 45Mb Link CELA",40.205153130214661,null,{"$f":"INDEX(ModelStartValues_NonAdmin!75:75,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.2191193518779075E-2},{"$f":"IF(OR($A77=0,$D77=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A77,G$7)/$D77)","v":3.2191193520881768E-2},{"$f":"IF(OR($A77=0,$D77=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A77,H$7)/$D77)","v":3.219119352462458E-2},{"$f":"IF(OR($A77=0,$D77=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A77,I$7)/$D77)","v":3.2191193529671071E-2},{"$f":"IF(OR($A77=0,$D77=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A77,J$7)/$D77)","v":3.2191193535180143E-2},null,null,null,{"$f":"IF($D77=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A77,N$7)/$D77)","v":0},{"$f":"IF($D77=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A77,O$7)/$D77)","v":-1.9659561342774644E-2},{"$f":"IF($D77=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A77,P$7)/$D77)","v":-2.0531678338583405E-2},{"$f":"IF($D77=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A77,Q$7)/$D77)","v":-2.1700148960157831E-2},{"$f":"IF($D77=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A77,R$7)/$D77)","v":-2.207547940903274E-2},null,null,null,{"$f":"IF($D77=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A77,V$7)/$D77)","v":0},{"$f":"IF($D77=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A77,W$7)/$D77)","v":-3.7495243735597254E-3},{"$f":"IF($D77=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A77,X$7)/$D77)","v":-4.5580496557027081E-3},{"$f":"IF($D77=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A77,Y$7)/$D77)","v":-5.3802404415242743E-3},{"$f":"IF($D77=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A77,Z$7)/$D77)","v":-5.7555708876062582E-3},null,null,null,3.2191193518779075E-2,1.2531632178107124E-2,1.1659515186041174E-2,1.049104456951324E-2,1.0115714126147403E-2,null,null,null,null,-3.7495243735597254E-3,-8.3075740296983842E-3,-1.3687814472525005E-2,-1.9443385362473743E-2,null,null,"£",78.4729986806569,124.31845003828752,133.89948496716949,152.73845643216131,161.1318914032727]
[70,"CF551","CF551: OR PPCs 34 45Mb Distribution CELA",33.418551823074694,null,{"$f":"INDEX(ModelStartValues_NonAdmin!76:76,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.1503869112493236},{"$f":"IF(OR($A78=0,$D78=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A78,G$7)/$D78)","v":0.15038691126123147},{"$f":"IF(OR($A78=0,$D78=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A78,H$7)/$D78)","v":0.15038691128242743},{"$f":"IF(OR($A78=0,$D78=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A78,I$7)/$D78)","v":0.15038691131100623},{"$f":"IF(OR($A78=0,$D78=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A78,J$7)/$D78)","v":0.1503869113422048},null,null,null,{"$f":"IF($D78=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A78,N$7)/$D78)","v":0},{"$f":"IF($D78=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A78,O$7)/$D78)","v":-8.3245301082115641E-2},{"$f":"IF($D78=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A78,P$7)/$D78)","v":-9.094723342715641E-2},{"$f":"IF($D78=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A78,Q$7)/$D78)","v":-9.1921710765953055E-2},{"$f":"IF($D78=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A78,R$7)/$D78)","v":-0.10227097689683666},null,null,null,{"$f":"IF($D78=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A78,V$7)/$D78)","v":0},{"$f":"IF($D78=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A78,W$7)/$D78)","v":-1.742720297775735E-2},{"$f":"IF($D78=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A78,X$7)/$D78)","v":-2.2298427854801794E-2},{"$f":"IF($D78=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A78,Y$7)/$D78)","v":-2.3272905180552743E-2},{"$f":"IF($D78=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A78,Z$7)/$D78)","v":-2.8103186788132492E-2},null,null,null,0.1503869112493236,6.7141610179115824E-2,5.9439677855271017E-2,5.8465200545053178E-2,4.8115934445368144E-2,null,null,null,null,-1.742720297775735E-2,-3.9725630835015388E-2,-6.2998536023117405E-2,-9.1101722824319262E-2,null,null,"£",113.93034132783097,177.15163242632048,203.59835014964688,208.11266113001832,293.48812858653309]
[71,"CF553","CF553: OR PPCs 140 155Mb Link CELA",11.718992469621321,null,{"$f":"INDEX(ModelStartValues_NonAdmin!77:77,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.85702097597098337},{"$f":"IF(OR($A79=0,$D79=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A79,G$7)/$D79)","v":0.85702097601027927},{"$f":"IF(OR($A79=0,$D79=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A79,H$7)/$D79)","v":0.85702097608022598},{"$f":"IF(OR($A79=0,$D79=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A79,I$7)/$D79)","v":0.85702097617453632},{"$f":"IF(OR($A79=0,$D79=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A79,J$7)/$D79)","v":0.85702097627749163},null,null,null,{"$f":"IF($D79=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A79,N$7)/$D79)","v":0},{"$f":"IF($D79=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A79,O$7)/$D79)","v":-0.5307220437175082},{"$f":"IF($D79=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A79,P$7)/$D79)","v":-0.52785247598063134},{"$f":"IF($D79=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A79,Q$7)/$D79)","v":-0.51660519648568604},{"$f":"IF($D79=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A79,R$7)/$D79)","v":-0.56277826770570571},null,null,null,{"$f":"IF($D79=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A79,V$7)/$D79)","v":0},{"$f":"IF($D79=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A79,W$7)/$D79)","v":-0.30440136874666124},{"$f":"IF($D79=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A79,X$7)/$D79)","v":-0.30153180099131299},{"$f":"IF($D79=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A79,Y$7)/$D79)","v":-0.29028452147146233},{"$f":"IF($D79=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A79,Z$7)/$D79)","v":-0.33645759266429393},null,null,null,0.85702097597098337,0.32629893229277107,0.32916850009959464,0.34041577968885028,0.29424270857178592,null,null,null,null,-0.30440136874666124,-0.6059331697628183,-0.89621769130096007,-1.232675284072918,null,null,"£",2748.1833444636309,4032.4195969699695,4006.0660023703845,3910.0608296531168,4393.6240479919161]
[72,"CF554","CF554: OR PPCs 140 155Mb Distribution CELA",17.588262435974904,null,{"$f":"INDEX(ModelStartValues_NonAdmin!78:78,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.19584131698115706},{"$f":"IF(OR($A80=0,$D80=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A80,G$7)/$D80)","v":0.19584131698870377},{"$f":"IF(OR($A80=0,$D80=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A80,H$7)/$D80)","v":0.19584131700213697},{"$f":"IF(OR($A80=0,$D80=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A80,I$7)/$D80)","v":0.19584131702024912},{"$f":"IF(OR($A80=0,$D80=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A80,J$7)/$D80)","v":0.19584131704002156},null,null,null,{"$f":"IF($D80=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A80,N$7)/$D80)","v":0},{"$f":"IF($D80=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A80,O$7)/$D80)","v":-0.13563427182119336},{"$f":"IF($D80=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A80,P$7)/$D80)","v":-0.1292866079391454},{"$f":"IF($D80=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A80,Q$7)/$D80)","v":-0.13353550219180951},{"$f":"IF($D80=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A80,R$7)/$D80)","v":-0.13649479515181384},null,null,null,{"$f":"IF($D80=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A80,V$7)/$D80)","v":0},{"$f":"IF($D80=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A80,W$7)/$D80)","v":-4.88624129940982E-2},{"$f":"IF($D80=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A80,X$7)/$D80)","v":-4.2514749106098336E-2},{"$f":"IF($D80=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A80,Y$7)/$D80)","v":-4.676364335073746E-2},{"$f":"IF($D80=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A80,Z$7)/$D80)","v":-4.9722936301981185E-2},null,null,null,0.19584131698115706,6.0207045167510409E-2,6.6554709062991574E-2,6.230581482843961E-2,5.9346521888207715E-2,null,null,null,null,-4.88624129940982E-2,-9.1377162103548126E-2,-0.13814080546273649,-0.18786374177866458,null,null,"£",134.08737597559622,266.39173364787973,234.52449192684082,254.19283464360706,272.01093859321611]
[73,"CG205","CG205: PPCs 34 45Mbit national Trunk WECLA",43.601446582057697,null,{"$f":"INDEX(ModelStartValues_NonAdmin!79:79,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.4145523793552665E-2},{"$f":"IF(OR($A81=0,$D81=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A81,G$7)/$D81)","v":1.4145523793994559E-2},{"$f":"IF(OR($A81=0,$D81=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A81,H$7)/$D81)","v":1.4145523794781133E-2},{"$f":"IF(OR($A81=0,$D81=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A81,I$7)/$D81)","v":1.4145523795841688E-2},{"$f":"IF(OR($A81=0,$D81=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A81,J$7)/$D81)","v":1.4145523796999456E-2},null,null,null,{"$f":"IF($D81=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A81,N$7)/$D81)","v":0},{"$f":"IF($D81=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A81,O$7)/$D81)","v":-5.285359967852064E-3},{"$f":"IF($D81=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A81,P$7)/$D81)","v":-5.0168051219622112E-3},{"$f":"IF($D81=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A81,Q$7)/$D81)","v":-5.1780220105995161E-3},{"$f":"IF($D81=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A81,R$7)/$D81)","v":-5.4402112089486105E-3},null,null,null,{"$f":"IF($D81=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A81,V$7)/$D81)","v":0},{"$f":"IF($D81=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A81,W$7)/$D81)","v":-1.0812075902076226E-3},{"$f":"IF($D81=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A81,X$7)/$D81)","v":-8.1265274408399469E-4},{"$f":"IF($D81=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A81,Y$7)/$D81)","v":-9.7386963240609487E-4},{"$f":"IF($D81=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A81,Z$7)/$D81)","v":-1.2360588304110918E-3},null,null,null,1.4145523793552665E-2,8.8601638261424955E-3,9.128718672818923E-3,8.9675017852421726E-3,8.7053125880508456E-3,null,null,null,null,-1.0812075902076226E-3,-1.8938603343517388E-3,-2.8677299668998248E-3,-4.1037887975456317E-3,null,null,"£",7.7854411826347132,27.405741332211708,22.868187449472543,25.358485792352663,31.142066124511501]
[74,"CG206","CG206: PPCs 140 155Mbit national Trunk WECLA",57.82786110542267,null,{"$f":"INDEX(ModelStartValues_NonAdmin!80:80,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":8.9555697653911776E-2},{"$f":"IF(OR($A82=0,$D82=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A82,G$7)/$D82)","v":8.9555697657924344E-2},{"$f":"IF(OR($A82=0,$D82=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A82,H$7)/$D82)","v":8.9555697665066714E-2},{"$f":"IF(OR($A82=0,$D82=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A82,I$7)/$D82)","v":8.9555697674696871E-2},{"$f":"IF(OR($A82=0,$D82=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A82,J$7)/$D82)","v":8.9555697685209795E-2},null,null,null,{"$f":"IF($D82=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A82,N$7)/$D82)","v":0},{"$f":"IF($D82=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A82,O$7)/$D82)","v":-1.5513520557971155E-2},{"$f":"IF($D82=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A82,P$7)/$D82)","v":-2.2195579659698084E-2},{"$f":"IF($D82=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A82,Q$7)/$D82)","v":-2.8077807842150217E-2},{"$f":"IF($D82=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A82,R$7)/$D82)","v":-3.0385141002414743E-2},null,null,null,{"$f":"IF($D82=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A82,V$7)/$D82)","v":0},{"$f":"IF($D82=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A82,W$7)/$D82)","v":-2.7793501964071018E-3},{"$f":"IF($D82=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A82,X$7)/$D82)","v":-4.6858292647250889E-3},{"$f":"IF($D82=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A82,Y$7)/$D82)","v":-6.4490826342091844E-3},{"$f":"IF($D82=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A82,Z$7)/$D82)","v":-8.0185225484397347E-3},null,null,null,8.9555697653911776E-2,7.4042177099953185E-2,6.7360118005368633E-2,6.1477889832546651E-2,5.9170556682795056E-2,null,null,null,null,-2.7793501964071018E-3,-7.4651794613538533E-3,-1.3914262096365787E-2,-2.1932784646438913E-2,null,null,"£",15.149762094325462,19.924997843597925,24.313629456798111,31.721120753684499,36.716230943759484]
[75,"CR550","CR550: PPCs 34 45Mb Link CELA",36.333617694495516,null,{"$f":"INDEX(ModelStartValues_NonAdmin!81:81,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.6313496641149903E-3},{"$f":"IF(OR($A83=0,$D83=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A83,G$7)/$D83)","v":3.6313496642794035E-3},{"$f":"IF(OR($A83=0,$D83=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A83,H$7)/$D83)","v":3.6313496645720578E-3},{"$f":"IF(OR($A83=0,$D83=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A83,I$7)/$D83)","v":3.631349664966648E-3},{"$f":"IF(OR($A83=0,$D83=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A83,J$7)/$D83)","v":3.6313496653974093E-3},null,null,null,{"$f":"IF($D83=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A83,N$7)/$D83)","v":0},{"$f":"IF($D83=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A83,O$7)/$D83)","v":-2.1328394104518406E-3},{"$f":"IF($D83=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A83,P$7)/$D83)","v":-2.3469719493049842E-3},{"$f":"IF($D83=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A83,Q$7)/$D83)","v":-2.3771056522630517E-3},{"$f":"IF($D83=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A83,R$7)/$D83)","v":-2.4445267370303216E-3},null,null,null,{"$f":"IF($D83=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A83,V$7)/$D83)","v":0},{"$f":"IF($D83=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A83,W$7)/$D83)","v":-3.6002452410921698E-4},{"$f":"IF($D83=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A83,X$7)/$D83)","v":-4.6869139244008886E-4},{"$f":"IF($D83=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A83,Y$7)/$D83)","v":-4.9882509519405841E-4},{"$f":"IF($D83=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A83,Z$7)/$D83)","v":-5.6624617973852144E-4},null,null,null,3.6313496641149903E-3,1.4985102538275629E-3,1.2843777152670736E-3,1.2542440127035963E-3,1.1868229283670878E-3,null,null,null,null,-3.6002452410921698E-4,-8.2871591657832067E-4,-1.3275410118624292E-3,-1.8937871917584274E-3,null,null,"£",9.022435062897511,13.558897158870398,15.816234304997721,16.271696585461022,17.491308605761638]
[76,"CR551","CR551: PPCs 34 45Mb Distribution CELA",36.362724268372652,null,{"$f":"INDEX(ModelStartValues_NonAdmin!82:82,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.2226001222009889E-3},{"$f":"IF(OR($A84=0,$D84=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A84,G$7)/$D84)","v":5.2226001223942831E-3},{"$f":"IF(OR($A84=0,$D84=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A84,H$7)/$D84)","v":5.2226001227383455E-3},{"$f":"IF(OR($A84=0,$D84=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A84,I$7)/$D84)","v":5.2226001232022496E-3},{"$f":"IF(OR($A84=0,$D84=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A84,J$7)/$D84)","v":5.2226001237086778E-3},null,null,null,{"$f":"IF($D84=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A84,N$7)/$D84)","v":0},{"$f":"IF($D84=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A84,O$7)/$D84)","v":-2.6425461088676726E-3},{"$f":"IF($D84=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A84,P$7)/$D84)","v":-2.6628653374603335E-3},{"$f":"IF($D84=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A84,Q$7)/$D84)","v":-2.9455273543020082E-3},{"$f":"IF($D84=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A84,R$7)/$D84)","v":-3.1438105693698086E-3},null,null,null,{"$f":"IF($D84=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A84,V$7)/$D84)","v":0},{"$f":"IF($D84=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A84,W$7)/$D84)","v":-5.2990389850170259E-4},{"$f":"IF($D84=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A84,X$7)/$D84)","v":-5.5022312695518364E-4},{"$f":"IF($D84=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A84,Y$7)/$D84)","v":-7.0942531587205948E-4},{"$f":"IF($D84=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A84,Z$7)/$D84)","v":-8.5658109575207427E-4},null,null,null,5.2226001222009889E-3,2.5800540135266104E-3,2.559734785278012E-3,2.2770727689002414E-3,2.0787895543388692E-3,null,null,null,null,-5.2990389850170259E-4,-1.0801270254917959E-3,-1.789552341459799E-3,-2.6461334373854037E-3,null,null,"£",4.9570509052089458,7.0293955546013125,7.0758033359356274,7.8976331771744777,8.7783177596855477]
[77,"CR553","CR553: PPCs 140 155Mb Link CELA",43.034524865178824,null,{"$f":"INDEX(ModelStartValues_NonAdmin!83:83,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.12022154980557753},{"$f":"IF(OR($A85=0,$D85=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A85,G$7)/$D85)","v":0.12022154980896656},{"$f":"IF(OR($A85=0,$D85=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A85,H$7)/$D85)","v":0.12022154981499904},{"$f":"IF(OR($A85=0,$D85=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A85,I$7)/$D85)","v":0.12022154982313273},{"$f":"IF(OR($A85=0,$D85=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A85,J$7)/$D85)","v":0.12022154983201203},null,null,null,{"$f":"IF($D85=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A85,N$7)/$D85)","v":0},{"$f":"IF($D85=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A85,O$7)/$D85)","v":-7.1940477378596046E-2},{"$f":"IF($D85=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A85,P$7)/$D85)","v":-7.4532360250284646E-2},{"$f":"IF($D85=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A85,Q$7)/$D85)","v":-7.3668021843326603E-2},{"$f":"IF($D85=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A85,R$7)/$D85)","v":-7.5347266248689329E-2},null,null,null,{"$f":"IF($D85=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A85,V$7)/$D85)","v":0},{"$f":"IF($D85=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A85,W$7)/$D85)","v":-1.2876610096158396E-2},{"$f":"IF($D85=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A85,X$7)/$D85)","v":-1.5468492964883278E-2},{"$f":"IF($D85=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A85,Y$7)/$D85)","v":-1.460415455392922E-2},{"$f":"IF($D85=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A85,Z$7)/$D85)","v":-1.6283398954929609E-2},null,null,null,0.12022154980557753,4.8281072430370511E-2,4.5689189564714391E-2,4.6553527979806122E-2,4.4874283583322697E-2,null,null,null,null,-1.2876610096158396E-2,-2.8345103061687797E-2,-4.2949257617534729E-2,-5.9232656575636478E-2,null,null,"£",385.51082188737382,544.32146414823171,566.44272916522664,558.59143016955454,574.33848921647086]
[78,"CR554","CR554: PPCs 140 155Mb Distribution CELA",46.189589535512653,null,{"$f":"INDEX(ModelStartValues_NonAdmin!84:84,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.2738310949752413E-2},{"$f":"IF(OR($A86=0,$D86=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A86,G$7)/$D86)","v":1.2738310950296957E-2},{"$f":"IF(OR($A86=0,$D86=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A86,H$7)/$D86)","v":1.2738310951266244E-2},{"$f":"IF(OR($A86=0,$D86=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A86,I$7)/$D86)","v":1.2738310952573148E-2},{"$f":"IF(OR($A86=0,$D86=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A86,J$7)/$D86)","v":1.2738310953999851E-2},null,null,null,{"$f":"IF($D86=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A86,N$7)/$D86)","v":0},{"$f":"IF($D86=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A86,O$7)/$D86)","v":-7.7420332674182071E-3},{"$f":"IF($D86=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A86,P$7)/$D86)","v":-8.2486188613224969E-3},{"$f":"IF($D86=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A86,Q$7)/$D86)","v":-8.3000563915583588E-3},{"$f":"IF($D86=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A86,R$7)/$D86)","v":-7.6960536945623282E-3},null,null,null,{"$f":"IF($D86=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A86,V$7)/$D86)","v":0},{"$f":"IF($D86=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A86,W$7)/$D86)","v":-1.149124338365006E-3},{"$f":"IF($D86=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A86,X$7)/$D86)","v":-1.4418045699195116E-3},{"$f":"IF($D86=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A86,Y$7)/$D86)","v":-1.4932420994570178E-3},{"$f":"IF($D86=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A86,Z$7)/$D86)","v":-8.892394016986174E-4},null,null,null,1.2738310949752413E-2,4.9962776828787496E-3,4.4896920899437469E-3,4.4382545610147893E-3,5.0422572594375223E-3,null,null,null,null,-1.149124338365006E-3,-2.5909289083719568E-3,-4.084171008094795E-3,-4.9734104102508439E-3,null,null,"£",10.526050843891694,15.987736964295786,17.691976859584273,17.910202541410669,15.864234070453223]
[79,"CN616","CN616: EBD",18.247854348482651,null,{"$f":"INDEX(ModelStartValues_NonAdmin!85:85,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":29.078705836424135},{"$f":"IF(OR($A87=0,$D87=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A87,G$7)/$D87)","v":29.166468418558438},{"$f":"IF(OR($A87=0,$D87=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A87,H$7)/$D87)","v":29.310800862148049},{"$f":"IF(OR($A87=0,$D87=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A87,I$7)/$D87)","v":29.489429925002813},{"$f":"IF(OR($A87=0,$D87=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A87,J$7)/$D87)","v":29.642866680104753},null,null,null,{"$f":"IF($D87=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A87,N$7)/$D87)","v":0},{"$f":"IF($D87=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A87,O$7)/$D87)","v":-1.5279908474740205},{"$f":"IF($D87=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A87,P$7)/$D87)","v":-3.6885019712044977},{"$f":"IF($D87=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A87,Q$7)/$D87)","v":-3.968638941769798},{"$f":"IF($D87=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A87,R$7)/$D87)","v":0.51073356212701371},null,null,null,{"$f":"IF($D87=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A87,V$7)/$D87)","v":0},{"$f":"IF($D87=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A87,W$7)/$D87)","v":-1.5279908474740205},{"$f":"IF($D87=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A87,X$7)/$D87)","v":-3.264021816016808},{"$f":"IF($D87=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A87,Y$7)/$D87)","v":-3.5388392801141966},{"$f":"IF($D87=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A87,Z$7)/$D87)","v":0.94641312552498724},null,null,null,29.078705836424135,27.638477571084419,25.622298890943551,25.520790983233017,30.153600242231768,null,null,null,null,-1.5279908474740205,-4.8062144658131754,-8.405284332975091,-7.5738602369998702,null,null,"£",2641.981571011826,2846.4508093132081,3239.0499410340976,3306.9297036035723,2636.1506816485889]
[80,"CN617","CN617: EBD Extended Reach",11.09984188513754,null,{"$f":"INDEX(ModelStartValues_NonAdmin!86:86,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.8736560674811786E-2},{"$f":"IF(OR($A88=0,$D88=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A88,G$7)/$D88)","v":1.8722026927844804E-2},{"$f":"IF(OR($A88=0,$D88=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A88,H$7)/$D88)","v":1.8683224847623262E-2},{"$f":"IF(OR($A88=0,$D88=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A88,I$7)/$D88)","v":1.8613049050169691E-2},{"$f":"IF(OR($A88=0,$D88=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A88,J$7)/$D88)","v":1.8491478541125251E-2},null,null,null,{"$f":"IF($D88=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A88,N$7)/$D88)","v":0},{"$f":"IF($D88=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A88,O$7)/$D88)","v":-1.0336325411996786E-3},{"$f":"IF($D88=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A88,P$7)/$D88)","v":-9.0688355709155107E-5},{"$f":"IF($D88=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A88,Q$7)/$D88)","v":-2.1830888748097027E-3},{"$f":"IF($D88=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A88,R$7)/$D88)","v":-3.2348359592042353E-3},null,null,null,{"$f":"IF($D88=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A88,V$7)/$D88)","v":0},{"$f":"IF($D88=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A88,W$7)/$D88)","v":-1.0336325411996786E-3},{"$f":"IF($D88=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A88,X$7)/$D88)","v":-9.0688355709155107E-5},{"$f":"IF($D88=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A88,Y$7)/$D88)","v":-1.9821990264024692E-3},{"$f":"IF($D88=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A88,Z$7)/$D88)","v":-3.0324522803521913E-3},null,null,null,1.8736560674811786E-2,1.7688394386645125E-2,1.8592536491914106E-2,1.6429960175359987E-2,1.5256642581921016E-2,null,null,null,null,-1.0336325411996786E-3,-1.1295427926875886E-3,-3.1194358859234043E-3,-6.1750845016502985E-3,null,null,"£",11.643499076679575,12.689973095265531,11.693449960258205,14.224675349149361,16.206440750492824]
[81,"CN618","CN618: EBD Resilience",12.437620330444437,null,{"$f":"INDEX(ModelStartValues_NonAdmin!87:87,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.36723429400565472},{"$f":"IF(OR($A89=0,$D89=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A89,G$7)/$D89)","v":0.36744252534631894},{"$f":"IF(OR($A89=0,$D89=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A89,H$7)/$D89)","v":0.36758549166234045},{"$f":"IF(OR($A89=0,$D89=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A89,I$7)/$D89)","v":0.36746309057778337},{"$f":"IF(OR($A89=0,$D89=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A89,J$7)/$D89)","v":0.36653570417546977},null,null,null,{"$f":"IF($D89=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A89,N$7)/$D89)","v":0},{"$f":"IF($D89=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A89,O$7)/$D89)","v":8.2954305168199145E-3},{"$f":"IF($D89=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A89,P$7)/$D89)","v":-9.0260007190045462E-3},{"$f":"IF($D89=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A89,Q$7)/$D89)","v":-5.1293861317284105E-2},{"$f":"IF($D89=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A89,R$7)/$D89)","v":-6.9186984595425577E-2},null,null,null,{"$f":"IF($D89=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A89,V$7)/$D89)","v":0},{"$f":"IF($D89=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A89,W$7)/$D89)","v":8.2954305168199145E-3},{"$f":"IF($D89=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A89,X$7)/$D89)","v":-9.0260007190045462E-3},{"$f":"IF($D89=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A89,Y$7)/$D89)","v":-4.2983055017149087E-2},{"$f":"IF($D89=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A89,Z$7)/$D89)","v":-6.0793538661704984E-2},null,null,null,0.36723429400565472,0.37573795586313885,0.35855949094333589,0.31616922926049928,0.29734871958004416,null,null,null,null,8.2954305168199145E-3,-6.7452959094157876E-4,-4.36637286784365E-2,-0.10489144356909622,null,null,"£",232.51702643925685,225.55119557259886,241.45483828420655,301.38161540895857,341.12889062268954]
[82,"CO447","CO447: Backhaul extension services fibre etc",19.437711834483522,null,{"$f":"INDEX(ModelStartValues_NonAdmin!88:88,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.935225125181109},{"$f":"IF(OR($A90=0,$D90=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A90,G$7)/$D90)","v":2.9373819310403597},{"$f":"IF(OR($A90=0,$D90=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A90,H$7)/$D90)","v":2.9400823611055613},{"$f":"IF(OR($A90=0,$D90=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A90,I$7)/$D90)","v":2.9421694293146001},{"$f":"IF(OR($A90=0,$D90=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A90,J$7)/$D90)","v":2.9404907753510248},null,null,null,{"$f":"IF($D90=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A90,N$7)/$D90)","v":0},{"$f":"IF($D90=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A90,O$7)/$D90)","v":-2.2681521304374699E-2},{"$f":"IF($D90=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A90,P$7)/$D90)","v":-0.11830800200994508},{"$f":"IF($D90=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A90,Q$7)/$D90)","v":-0.14293333658559873},{"$f":"IF($D90=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A90,R$7)/$D90)","v":-0.14459758214406868},null,null,null,{"$f":"IF($D90=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A90,V$7)/$D90)","v":0},{"$f":"IF($D90=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A90,W$7)/$D90)","v":-2.2681521304374699E-2},{"$f":"IF($D90=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A90,X$7)/$D90)","v":-0.11830800200994508},{"$f":"IF($D90=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A90,Y$7)/$D90)","v":-0.14293333658559873},{"$f":"IF($D90=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A90,Z$7)/$D90)","v":-0.14459758214406868},null,null,null,2.935225125181109,2.914700409735985,2.8217743590956164,2.7992360927290014,2.7958931932069562,null,null,null,null,-2.2681521304374699E-2,-0.14110250402311167,-0.28498351266493516,-0.43167055036965163,null,null,"£",323.50151957910214,348.54697644053874,523.78819789483146,600.56595310808393,602.27030581377255]
[83,"CO450","CO450: Wholesale   LAN extension services fibre etc",21.202839892416591,null,{"$f":"INDEX(ModelStartValues_NonAdmin!89:89,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":14.810338135894511},{"$f":"IF(OR($A91=0,$D91=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A91,G$7)/$D91)","v":14.826904176674324},{"$f":"IF(OR($A91=0,$D91=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A91,H$7)/$D91)","v":14.851141747743027},{"$f":"IF(OR($A91=0,$D91=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A91,I$7)/$D91)","v":14.876679097825079},{"$f":"IF(OR($A91=0,$D91=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A91,J$7)/$D91)","v":14.886304510840024},null,null,null,{"$f":"IF($D91=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A91,N$7)/$D91)","v":0},{"$f":"IF($D91=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A91,O$7)/$D91)","v":-0.40055678985899817},{"$f":"IF($D91=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A91,P$7)/$D91)","v":-0.83800551208915419},{"$f":"IF($D91=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A91,Q$7)/$D91)","v":-1.1872946373509383},{"$f":"IF($D91=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A91,R$7)/$D91)","v":-1.4639923868304248},null,null,null,{"$f":"IF($D91=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A91,V$7)/$D91)","v":0},{"$f":"IF($D91=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A91,W$7)/$D91)","v":-0.40055678985899817},{"$f":"IF($D91=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A91,X$7)/$D91)","v":-0.83800551208915419},{"$f":"IF($D91=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A91,Y$7)/$D91)","v":-1.1872946373509383},{"$f":"IF($D91=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A91,Z$7)/$D91)","v":-1.4639923868304248},null,null,null,14.810338135894511,14.426347386815326,14.013136235653873,13.689384460474141,13.422312124009599,null,null,null,null,-0.40055678985899817,-1.2407089508516371,-2.4369687488438565,-3.9201844456939172,null,null,"£",298.5055286988254,397.12792065615452,633.10826466058757,1220.7597424505873,4620.8287841899955]
[84,"CO484","CO484: Ethernet main links",49.639645244738425,null,{"$f":"INDEX(ModelStartValues_NonAdmin!90:90,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":37.278754856372593},{"$f":"IF(OR($A92=0,$D92=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A92,G$7)/$D92)","v":37.601200202548114},{"$f":"IF(OR($A92=0,$D92=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A92,H$7)/$D92)","v":38.174124834319692},{"$f":"IF(OR($A92=0,$D92=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A92,I$7)/$D92)","v":38.950234867151373},{"$f":"IF(OR($A92=0,$D92=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A92,J$7)/$D92)","v":39.794215601650642},null,null,null,{"$f":"IF($D92=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A92,N$7)/$D92)","v":0},{"$f":"IF($D92=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A92,O$7)/$D92)","v":-2.4283931125183398},{"$f":"IF($D92=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A92,P$7)/$D92)","v":-8.8598302892726549E-2},{"$f":"IF($D92=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A92,Q$7)/$D92)","v":2.6089260565614358},{"$f":"IF($D92=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A92,R$7)/$D92)","v":0.17505771511294235},null,null,null,{"$f":"IF($D92=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A92,V$7)/$D92)","v":0},{"$f":"IF($D92=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A92,W$7)/$D92)","v":-1.3851072784001888},{"$f":"IF($D92=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A92,X$7)/$D92)","v":0.9722607965485891},{"$f":"IF($D92=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A92,Y$7)/$D92)","v":3.6938785565573529},{"$f":"IF($D92=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A92,Z$7)/$D92)","v":2.2891371051504241},null,null,null,37.278754856372593,35.172807090029771,38.085526531426964,41.55916092371281,39.969273316763584,null,null,null,null,-1.3851072784001888,-0.43617743958951205,3.2477949967578668,5.6174549362010326,null,null,"£",63.198888403466938,75.176520237564773,65.171418017358349,58.138702753931582,67.070826493314954]
[85,"CO485","CO485: Ethernet Electronics",5.3290985542486231,null,{"$f":"INDEX(ModelStartValues_NonAdmin!91:91,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":66.998711988744688},{"$f":"IF(OR($A93=0,$D93=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A93,G$7)/$D93)","v":66.495822880382889},{"$f":"IF(OR($A93=0,$D93=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A93,H$7)/$D93)","v":65.510160109308728},{"$f":"IF(OR($A93=0,$D93=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A93,I$7)/$D93)","v":64.061034516605275},{"$f":"IF(OR($A93=0,$D93=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A93,J$7)/$D93)","v":62.166984378054231},null,null,null,{"$f":"IF($D93=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A93,N$7)/$D93)","v":0},{"$f":"IF($D93=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A93,O$7)/$D93)","v":7.8453529906368047},{"$f":"IF($D93=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A93,P$7)/$D93)","v":26.239061620346941},{"$f":"IF($D93=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A93,Q$7)/$D93)","v":38.914731846732728},{"$f":"IF($D93=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A93,R$7)/$D93)","v":36.080198831649291},null,null,null,{"$f":"IF($D93=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A93,V$7)/$D93)","v":0},{"$f":"IF($D93=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A93,W$7)/$D93)","v":7.8453529906368047},{"$f":"IF($D93=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A93,X$7)/$D93)","v":26.239061620346941},{"$f":"IF($D93=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A93,Y$7)/$D93)","v":38.914731846732728},{"$f":"IF($D93=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A93,Z$7)/$D93)","v":36.080198831649291},null,null,null,66.998711988744688,74.341175871019686,91.749221729655673,102.97576636333801,98.247183209703522,null,null,null,null,7.8453529906368047,34.084414723660338,72.999147230430083,109.07934760527255,null,null,"£",179.60857127457132,176.95165209398496,172.53147918899404,168.75497855861991,165.86404710819519]
[86,"CW609","CW609: Ethernet Access Direct Fibre",20.483583533751172,null,{"$f":"INDEX(ModelStartValues_NonAdmin!92:92,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":51.59168346968066},{"$f":"IF(OR($A94=0,$D94=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A94,G$7)/$D94)","v":51.639599811478753},{"$f":"IF(OR($A94=0,$D94=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A94,H$7)/$D94)","v":51.705932526726322},{"$f":"IF(OR($A94=0,$D94=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A94,I$7)/$D94)","v":51.769539271296466},{"$f":"IF(OR($A94=0,$D94=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A94,J$7)/$D94)","v":51.773082120400218},null,null,null,{"$f":"IF($D94=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A94,N$7)/$D94)","v":0},{"$f":"IF($D94=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A94,O$7)/$D94)","v":5.7497398860393369},{"$f":"IF($D94=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A94,P$7)/$D94)","v":3.9220697706378123},{"$f":"IF($D94=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A94,Q$7)/$D94)","v":5.7975862356862313},{"$f":"IF($D94=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A94,R$7)/$D94)","v":15.678018634537294},null,null,null,{"$f":"IF($D94=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A94,V$7)/$D94)","v":0},{"$f":"IF($D94=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A94,W$7)/$D94)","v":5.7497398860393369},{"$f":"IF($D94=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A94,X$7)/$D94)","v":3.9220697706378123},{"$f":"IF($D94=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A94,Y$7)/$D94)","v":5.7975862356862313},{"$f":"IF($D94=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A94,Z$7)/$D94)","v":15.678018634537294},null,null,null,51.59168346968066,57.389339697518089,55.628002297364134,57.567125506982698,67.451100754937514,null,null,null,null,5.7497398860393369,9.7013586308997883,15.566167885160603,31.361935515038411,null,null,"£",226.37887411703528,197.33732486483271,205.73170134758874,198.10722189739775,169.46248367836785]
[87,"CE104","CE104: AISBO Excess Construction",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!93:93,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A95=0,$D95=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A95,G$7)/$D95)","v":0},{"$f":"IF(OR($A95=0,$D95=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A95,H$7)/$D95)","v":0},{"$f":"IF(OR($A95=0,$D95=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A95,I$7)/$D95)","v":0},{"$f":"IF(OR($A95=0,$D95=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A95,J$7)/$D95)","v":0},null,null,null,{"$f":"IF($D95=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A95,N$7)/$D95)","v":0},{"$f":"IF($D95=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A95,O$7)/$D95)","v":0},{"$f":"IF($D95=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A95,P$7)/$D95)","v":0},{"$f":"IF($D95=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A95,Q$7)/$D95)","v":0},{"$f":"IF($D95=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A95,R$7)/$D95)","v":0},null,null,null,{"$f":"IF($D95=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A95,V$7)/$D95)","v":0},{"$f":"IF($D95=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A95,W$7)/$D95)","v":0},{"$f":"IF($D95=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A95,X$7)/$D95)","v":0},{"$f":"IF($D95=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A95,Y$7)/$D95)","v":0},{"$f":"IF($D95=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A95,Z$7)/$D95)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[88,"CL578","CL578: OR Service Centre   Assurance Ethernet",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!94:94,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A96=0,$D96=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A96,G$7)/$D96)","v":0},{"$f":"IF(OR($A96=0,$D96=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A96,H$7)/$D96)","v":0},{"$f":"IF(OR($A96=0,$D96=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A96,I$7)/$D96)","v":0},{"$f":"IF(OR($A96=0,$D96=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A96,J$7)/$D96)","v":0},null,null,null,{"$f":"IF($D96=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A96,N$7)/$D96)","v":0},{"$f":"IF($D96=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A96,O$7)/$D96)","v":0},{"$f":"IF($D96=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A96,P$7)/$D96)","v":0},{"$f":"IF($D96=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A96,Q$7)/$D96)","v":0},{"$f":"IF($D96=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A96,R$7)/$D96)","v":0},null,null,null,{"$f":"IF($D96=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A96,V$7)/$D96)","v":0},{"$f":"IF($D96=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A96,W$7)/$D96)","v":0},{"$f":"IF($D96=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A96,X$7)/$D96)","v":0},{"$f":"IF($D96=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A96,Y$7)/$D96)","v":0},{"$f":"IF($D96=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A96,Z$7)/$D96)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[89,"CO772","CO772: Openreach Systems Development Ethernet Specific",6.6254134517204504,null,{"$f":"INDEX(ModelStartValues_NonAdmin!95:95,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":16.154265436291581},{"$f":"IF(OR($A97=0,$D97=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A97,G$7)/$D97)","v":16.056736352183691},{"$f":"IF(OR($A97=0,$D97=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A97,H$7)/$D97)","v":15.865579343740555},{"$f":"IF(OR($A97=0,$D97=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A97,I$7)/$D97)","v":15.584539524848326},{"$f":"IF(OR($A97=0,$D97=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A97,J$7)/$D97)","v":15.217212200698436},null,null,null,{"$f":"IF($D97=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A97,N$7)/$D97)","v":0},{"$f":"IF($D97=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A97,O$7)/$D97)","v":1.5918283177859076},{"$f":"IF($D97=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A97,P$7)/$D97)","v":2.5517426136105734},{"$f":"IF($D97=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A97,Q$7)/$D97)","v":-0.47285764524393425},{"$f":"IF($D97=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A97,R$7)/$D97)","v":4.3830001275142241},null,null,null,{"$f":"IF($D97=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A97,V$7)/$D97)","v":0},{"$f":"IF($D97=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A97,W$7)/$D97)","v":1.5918283177859076},{"$f":"IF($D97=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A97,X$7)/$D97)","v":2.5517426136105734},{"$f":"IF($D97=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A97,Y$7)/$D97)","v":6.4995379430369565E-2},{"$f":"IF($D97=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A97,Z$7)/$D97)","v":4.9208531536677329},null,null,null,16.154265436291581,17.648564669969598,18.417321957351128,15.111681879604392,19.60021232821266,null,null,null,null,1.5918283177859076,4.1435709343707456,4.2085663242398867,9.1294194894820286,null,null,"£",50.715178030128293,49.672429495197072,48.763581334013352,49.343043658251823,46.446668407856308]
[90,"CP502","CP502: Openreach sales product management",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!96:96,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A98=0,$D98=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A98,G$7)/$D98)","v":0},{"$f":"IF(OR($A98=0,$D98=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A98,H$7)/$D98)","v":0},{"$f":"IF(OR($A98=0,$D98=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A98,I$7)/$D98)","v":0},{"$f":"IF(OR($A98=0,$D98=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A98,J$7)/$D98)","v":0},null,null,null,{"$f":"IF($D98=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A98,N$7)/$D98)","v":0},{"$f":"IF($D98=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A98,O$7)/$D98)","v":0},{"$f":"IF($D98=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A98,P$7)/$D98)","v":0},{"$f":"IF($D98=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A98,Q$7)/$D98)","v":0},{"$f":"IF($D98=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A98,R$7)/$D98)","v":0},null,null,null,{"$f":"IF($D98=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A98,V$7)/$D98)","v":0},{"$f":"IF($D98=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A98,W$7)/$D98)","v":0},{"$f":"IF($D98=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A98,X$7)/$D98)","v":0},{"$f":"IF($D98=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A98,Y$7)/$D98)","v":0},{"$f":"IF($D98=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A98,Z$7)/$D98)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[91,"CL160","CL160: Routeing   records",18.475531099636317,null,{"$f":"INDEX(ModelStartValues_NonAdmin!97:97,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.3020002920236871E-3},{"$f":"IF(OR($A99=0,$D99=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A99,G$7)/$D99)","v":2.2970165182000768E-3},{"$f":"IF(OR($A99=0,$D99=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A99,H$7)/$D99)","v":2.2872482992518425E-3},{"$f":"IF(OR($A99=0,$D99=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A99,I$7)/$D99)","v":2.272886995788332E-3},{"$f":"IF(OR($A99=0,$D99=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A99,J$7)/$D99)","v":2.2541162854425221E-3},null,null,null,{"$f":"IF($D99=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A99,N$7)/$D99)","v":0},{"$f":"IF($D99=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A99,O$7)/$D99)","v":-4.1713588903557752E-6},{"$f":"IF($D99=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A99,P$7)/$D99)","v":5.2124518255155649E-4},{"$f":"IF($D99=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A99,Q$7)/$D99)","v":-1.0716353857640514E-4},{"$f":"IF($D99=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A99,R$7)/$D99)","v":-2.476109162712146E-4},null,null,null,{"$f":"IF($D99=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A99,V$7)/$D99)","v":0},{"$f":"IF($D99=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A99,W$7)/$D99)","v":-4.1713588903557752E-6},{"$f":"IF($D99=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A99,X$7)/$D99)","v":5.2124518255155649E-4},{"$f":"IF($D99=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A99,Y$7)/$D99)","v":1.5664585397311389E-4},{"$f":"IF($D99=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A99,Z$7)/$D99)","v":3.4949004109975029E-5},null,null,null,2.3020002920236871E-3,2.2928451593097212E-3,2.8084934818033988E-3,2.1657234572119268E-3,2.0065053691713077E-3,null,null,null,null,-4.1713588903557752E-6,5.1707382328619177E-4,6.7371973993625835E-4,7.0866883319690988E-4,null,null,"£",4.3110236576882087E-2,4.3037481212805914E-2,4.0861616640612865E-2,4.3300945617535315E-2,4.3746481368728184E-2]
[92,"CL573","CL573: OR Service Centre   Provision Ethernet",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!98:98,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A100=0,$D100=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A100,G$7)/$D100)","v":0},{"$f":"IF(OR($A100=0,$D100=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A100,H$7)/$D100)","v":0},{"$f":"IF(OR($A100=0,$D100=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A100,I$7)/$D100)","v":0},{"$f":"IF(OR($A100=0,$D100=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A100,J$7)/$D100)","v":0},null,null,null,{"$f":"IF($D100=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A100,N$7)/$D100)","v":0},{"$f":"IF($D100=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A100,O$7)/$D100)","v":0},{"$f":"IF($D100=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A100,P$7)/$D100)","v":0},{"$f":"IF($D100=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A100,Q$7)/$D100)","v":0},{"$f":"IF($D100=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A100,R$7)/$D100)","v":0},null,null,null,{"$f":"IF($D100=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A100,V$7)/$D100)","v":0},{"$f":"IF($D100=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A100,W$7)/$D100)","v":0},{"$f":"IF($D100=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A100,X$7)/$D100)","v":0},{"$f":"IF($D100=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A100,Y$7)/$D100)","v":0},{"$f":"IF($D100=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A100,Z$7)/$D100)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[93,"CW617","CW617: Other Ethernet Rentals   Internal",16.317594259275651,null,{"$f":"INDEX(ModelStartValues_NonAdmin!99:99,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.262659210866325E-2},{"$f":"IF(OR($A101=0,$D101=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A101,G$7)/$D101)","v":4.2522104278424941E-2},{"$f":"IF(OR($A101=0,$D101=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A101,H$7)/$D101)","v":4.2317307258104404E-2},{"$f":"IF(OR($A101=0,$D101=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A101,I$7)/$D101)","v":4.2016212734540689E-2},{"$f":"IF(OR($A101=0,$D101=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A101,J$7)/$D101)","v":4.1622670816216158E-2},null,null,null,{"$f":"IF($D101=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A101,N$7)/$D101)","v":0},{"$f":"IF($D101=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A101,O$7)/$D101)","v":1.1108536343046876E-2},{"$f":"IF($D101=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A101,P$7)/$D101)","v":1.6450301425136312E-2},{"$f":"IF($D101=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A101,Q$7)/$D101)","v":2.1207292713788036E-3},{"$f":"IF($D101=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A101,R$7)/$D101)","v":4.4565605423098646E-3},null,null,null,{"$f":"IF($D101=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A101,V$7)/$D101)","v":0},{"$f":"IF($D101=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A101,W$7)/$D101)","v":1.1108536343046876E-2},{"$f":"IF($D101=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A101,X$7)/$D101)","v":1.6450301425136312E-2},{"$f":"IF($D101=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A101,Y$7)/$D101)","v":8.1042199491588376E-3},{"$f":"IF($D101=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A101,Z$7)/$D101)","v":1.0440052884457044E-2},null,null,null,4.262659210866325E-2,5.3630640621471819E-2,5.8767608683240713E-2,4.4136942005919493E-2,4.607923135852602E-2,null,null,null,null,1.1108536343046876E-2,2.7558839867461729E-2,3.5663066838694496E-2,4.6103129643186511E-2,null,null,"£",7.6077705722489455,7.1828760434559324,7.0185002135877141,7.4528588811318821,7.2935082099357844]
[94,"CW619","CW619: Other Ethernet Connection   Internal",11.556479239557225,null,{"$f":"INDEX(ModelStartValues_NonAdmin!100:100,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.8907355894231854E-2},{"$f":"IF(OR($A102=0,$D102=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A102,G$7)/$D102)","v":2.8807305846760365E-2},{"$f":"IF(OR($A102=0,$D102=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A102,H$7)/$D102)","v":2.8611206584259211E-2},{"$f":"IF(OR($A102=0,$D102=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A102,I$7)/$D102)","v":2.8322899135360784E-2},{"$f":"IF(OR($A102=0,$D102=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A102,J$7)/$D102)","v":2.794606944172744E-2},null,null,null,{"$f":"IF($D102=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A102,N$7)/$D102)","v":0},{"$f":"IF($D102=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A102,O$7)/$D102)","v":1.8338689236942738E-3},{"$f":"IF($D102=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A102,P$7)/$D102)","v":-1.7146549909516244E-2},{"$f":"IF($D102=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A102,Q$7)/$D102)","v":-1.434675610430425E-2},{"$f":"IF($D102=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A102,R$7)/$D102)","v":-1.6340757556671085E-2},null,null,null,{"$f":"IF($D102=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A102,V$7)/$D102)","v":0},{"$f":"IF($D102=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A102,W$7)/$D102)","v":1.8338689236942738E-3},{"$f":"IF($D102=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A102,X$7)/$D102)","v":-6.7941397233718098E-3},{"$f":"IF($D102=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A102,Y$7)/$D102)","v":-3.9943408477232673E-3},{"$f":"IF($D102=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A102,Z$7)/$D102)","v":-5.9883367648608295E-3},null,null,null,2.8907355894231854E-2,3.0641174770454638E-2,1.1464656674742967E-2,1.3976143031056534E-2,1.1605311885056355E-2,null,null,null,null,1.8338689236942738E-3,-4.9602701335138832E-3,-8.9546134106941108E-3,-1.4942954963407539E-2,null,null,"£",41.141647658414598,40.279915340977809,73.565752922739804,59.425076492149181,65.821585644275416]
[95,"CW901","CW901: Openreach non copper",0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!101:101,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A103=0,$D103=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A103,G$7)/$D103)","v":0},{"$f":"IF(OR($A103=0,$D103=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A103,H$7)/$D103)","v":0},{"$f":"IF(OR($A103=0,$D103=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A103,I$7)/$D103)","v":0},{"$f":"IF(OR($A103=0,$D103=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A103,J$7)/$D103)","v":0},null,null,null,{"$f":"IF($D103=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A103,N$7)/$D103)","v":0},{"$f":"IF($D103=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A103,O$7)/$D103)","v":0},{"$f":"IF($D103=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A103,P$7)/$D103)","v":0},{"$f":"IF($D103=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A103,Q$7)/$D103)","v":0},{"$f":"IF($D103=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A103,R$7)/$D103)","v":0},null,null,null,{"$f":"IF($D103=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A103,V$7)/$D103)","v":0},{"$f":"IF($D103=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A103,W$7)/$D103)","v":0},{"$f":"IF($D103=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A103,X$7)/$D103)","v":0},{"$f":"IF($D103=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A103,Y$7)/$D103)","v":0},{"$f":"IF($D103=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A103,Z$7)/$D103)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!102:102,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A104=0,$D104=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A104,G$7)/$D104)","v":0},{"$f":"IF(OR($A104=0,$D104=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A104,H$7)/$D104)","v":0},{"$f":"IF(OR($A104=0,$D104=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A104,I$7)/$D104)","v":0},{"$f":"IF(OR($A104=0,$D104=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A104,J$7)/$D104)","v":0},null,null,null,{"$f":"IF($D104=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A104,N$7)/$D104)","v":0},{"$f":"IF($D104=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A104,O$7)/$D104)","v":0},{"$f":"IF($D104=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A104,P$7)/$D104)","v":0},{"$f":"IF($D104=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A104,Q$7)/$D104)","v":0},{"$f":"IF($D104=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A104,R$7)/$D104)","v":0},null,null,null,{"$f":"IF($D104=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A104,V$7)/$D104)","v":0},{"$f":"IF($D104=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A104,W$7)/$D104)","v":0},{"$f":"IF($D104=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A104,X$7)/$D104)","v":0},{"$f":"IF($D104=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A104,Y$7)/$D104)","v":0},{"$f":"IF($D104=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A104,Z$7)/$D104)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!103:103,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A105=0,$D105=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A105,G$7)/$D105)","v":0},{"$f":"IF(OR($A105=0,$D105=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A105,H$7)/$D105)","v":0},{"$f":"IF(OR($A105=0,$D105=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A105,I$7)/$D105)","v":0},{"$f":"IF(OR($A105=0,$D105=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A105,J$7)/$D105)","v":0},null,null,null,{"$f":"IF($D105=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A105,N$7)/$D105)","v":0},{"$f":"IF($D105=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A105,O$7)/$D105)","v":0},{"$f":"IF($D105=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A105,P$7)/$D105)","v":0},{"$f":"IF($D105=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A105,Q$7)/$D105)","v":0},{"$f":"IF($D105=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A105,R$7)/$D105)","v":0},null,null,null,{"$f":"IF($D105=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A105,V$7)/$D105)","v":0},{"$f":"IF($D105=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A105,W$7)/$D105)","v":0},{"$f":"IF($D105=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A105,X$7)/$D105)","v":0},{"$f":"IF($D105=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A105,Y$7)/$D105)","v":0},{"$f":"IF($D105=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A105,Z$7)/$D105)","v":0},null,null,null,{"$f":"F105+N105","v":0},{"$f":"G105+O105","v":0},{"$f":"H105+P105","v":0},{"$f":"I105+Q105","v":0},{"$f":"J105+R105","v":0},null,null,null,null,{"$f":"IF($A105=0,0,AL105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,AM$7))+W105)","v":0},{"$f":"IF($A105=0,0,AM105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,AN$7))+X105)","v":0},{"$f":"IF($A105=0,0,AN105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,AO$7))+Y105)","v":0},{"$f":"IF($A105=0,0,AO105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,AP$7))+Z105)","v":0},null,null,"£",{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,AT$7)=0,0,AD105*million/INDEX(FC.CompVolumes,$A105,AT$7)))","v":0},{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,AU$7)=0,0,AE105*million/INDEX(FC.CompVolumes,$A105,AU$7)))","v":0},{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,AV$7)=0,0,AF105*million/INDEX(FC.CompVolumes,$A105,AV$7)))","v":0},{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,AW$7)=0,0,AG105*million/INDEX(FC.CompVolumes,$A105,AW$7)))","v":0},{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,AX$7)=0,0,AH105*million/INDEX(FC.CompVolumes,$A105,AX$7)))","v":0}]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!104:104,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A106=0,$D106=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A106,G$7)/$D106)","v":0},{"$f":"IF(OR($A106=0,$D106=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A106,H$7)/$D106)","v":0},{"$f":"IF(OR($A106=0,$D106=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A106,I$7)/$D106)","v":0},{"$f":"IF(OR($A106=0,$D106=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A106,J$7)/$D106)","v":0},null,null,null,{"$f":"IF($D106=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A106,N$7)/$D106)","v":0},{"$f":"IF($D106=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A106,O$7)/$D106)","v":0},{"$f":"IF($D106=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A106,P$7)/$D106)","v":0},{"$f":"IF($D106=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A106,Q$7)/$D106)","v":0},{"$f":"IF($D106=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A106,R$7)/$D106)","v":0},null,null,null,{"$f":"IF($D106=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A106,V$7)/$D106)","v":0},{"$f":"IF($D106=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A106,W$7)/$D106)","v":0},{"$f":"IF($D106=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A106,X$7)/$D106)","v":0},{"$f":"IF($D106=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A106,Y$7)/$D106)","v":0},{"$f":"IF($D106=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A106,Z$7)/$D106)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!105:105,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A107=0,$D107=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A107,G$7)/$D107)","v":0},{"$f":"IF(OR($A107=0,$D107=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A107,H$7)/$D107)","v":0},{"$f":"IF(OR($A107=0,$D107=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A107,I$7)/$D107)","v":0},{"$f":"IF(OR($A107=0,$D107=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A107,J$7)/$D107)","v":0},null,null,null,{"$f":"IF($D107=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A107,N$7)/$D107)","v":0},{"$f":"IF($D107=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A107,O$7)/$D107)","v":0},{"$f":"IF($D107=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A107,P$7)/$D107)","v":0},{"$f":"IF($D107=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A107,Q$7)/$D107)","v":0},{"$f":"IF($D107=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A107,R$7)/$D107)","v":0},null,null,null,{"$f":"IF($D107=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A107,V$7)/$D107)","v":0},{"$f":"IF($D107=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A107,W$7)/$D107)","v":0},{"$f":"IF($D107=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A107,X$7)/$D107)","v":0},{"$f":"IF($D107=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A107,Y$7)/$D107)","v":0},{"$f":"IF($D107=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A107,Z$7)/$D107)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!106:106,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A108=0,$D108=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A108,G$7)/$D108)","v":0},{"$f":"IF(OR($A108=0,$D108=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A108,H$7)/$D108)","v":0},{"$f":"IF(OR($A108=0,$D108=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A108,I$7)/$D108)","v":0},{"$f":"IF(OR($A108=0,$D108=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A108,J$7)/$D108)","v":0},null,null,null,{"$f":"IF($D108=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A108,N$7)/$D108)","v":0},{"$f":"IF($D108=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A108,O$7)/$D108)","v":0},{"$f":"IF($D108=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A108,P$7)/$D108)","v":0},{"$f":"IF($D108=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A108,Q$7)/$D108)","v":0},{"$f":"IF($D108=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A108,R$7)/$D108)","v":0},null,null,null,{"$f":"IF($D108=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A108,V$7)/$D108)","v":0},{"$f":"IF($D108=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A108,W$7)/$D108)","v":0},{"$f":"IF($D108=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A108,X$7)/$D108)","v":0},{"$f":"IF($D108=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A108,Y$7)/$D108)","v":0},{"$f":"IF($D108=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A108,Z$7)/$D108)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!107:107,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A109=0,$D109=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A109,G$7)/$D109)","v":0},{"$f":"IF(OR($A109=0,$D109=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A109,H$7)/$D109)","v":0},{"$f":"IF(OR($A109=0,$D109=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A109,I$7)/$D109)","v":0},{"$f":"IF(OR($A109=0,$D109=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A109,J$7)/$D109)","v":0},null,null,null,{"$f":"IF($D109=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A109,N$7)/$D109)","v":0},{"$f":"IF($D109=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A109,O$7)/$D109)","v":0},{"$f":"IF($D109=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A109,P$7)/$D109)","v":0},{"$f":"IF($D109=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A109,Q$7)/$D109)","v":0},{"$f":"IF($D109=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A109,R$7)/$D109)","v":0},null,null,null,{"$f":"IF($D109=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A109,V$7)/$D109)","v":0},{"$f":"IF($D109=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A109,W$7)/$D109)","v":0},{"$f":"IF($D109=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A109,X$7)/$D109)","v":0},{"$f":"IF($D109=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A109,Y$7)/$D109)","v":0},{"$f":"IF($D109=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A109,Z$7)/$D109)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!108:108,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A110=0,$D110=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A110,G$7)/$D110)","v":0},{"$f":"IF(OR($A110=0,$D110=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A110,H$7)/$D110)","v":0},{"$f":"IF(OR($A110=0,$D110=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A110,I$7)/$D110)","v":0},{"$f":"IF(OR($A110=0,$D110=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A110,J$7)/$D110)","v":0},null,null,null,{"$f":"IF($D110=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A110,N$7)/$D110)","v":0},{"$f":"IF($D110=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A110,O$7)/$D110)","v":0},{"$f":"IF($D110=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A110,P$7)/$D110)","v":0},{"$f":"IF($D110=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A110,Q$7)/$D110)","v":0},{"$f":"IF($D110=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A110,R$7)/$D110)","v":0},null,null,null,{"$f":"IF($D110=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A110,V$7)/$D110)","v":0},{"$f":"IF($D110=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A110,W$7)/$D110)","v":0},{"$f":"IF($D110=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A110,X$7)/$D110)","v":0},{"$f":"IF($D110=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A110,Y$7)/$D110)","v":0},{"$f":"IF($D110=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A110,Z$7)/$D110)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!109:109,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A111=0,$D111=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A111,G$7)/$D111)","v":0},{"$f":"IF(OR($A111=0,$D111=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A111,H$7)/$D111)","v":0},{"$f":"IF(OR($A111=0,$D111=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A111,I$7)/$D111)","v":0},{"$f":"IF(OR($A111=0,$D111=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A111,J$7)/$D111)","v":0},null,null,null,{"$f":"IF($D111=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A111,N$7)/$D111)","v":0},{"$f":"IF($D111=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A111,O$7)/$D111)","v":0},{"$f":"IF($D111=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A111,P$7)/$D111)","v":0},{"$f":"IF($D111=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A111,Q$7)/$D111)","v":0},{"$f":"IF($D111=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A111,R$7)/$D111)","v":0},null,null,null,{"$f":"IF($D111=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A111,V$7)/$D111)","v":0},{"$f":"IF($D111=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A111,W$7)/$D111)","v":0},{"$f":"IF($D111=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A111,X$7)/$D111)","v":0},{"$f":"IF($D111=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A111,Y$7)/$D111)","v":0},{"$f":"IF($D111=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A111,Z$7)/$D111)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!110:110,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A112=0,$D112=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A112,G$7)/$D112)","v":0},{"$f":"IF(OR($A112=0,$D112=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A112,H$7)/$D112)","v":0},{"$f":"IF(OR($A112=0,$D112=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A112,I$7)/$D112)","v":0},{"$f":"IF(OR($A112=0,$D112=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A112,J$7)/$D112)","v":0},null,null,null,{"$f":"IF($D112=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A112,N$7)/$D112)","v":0},{"$f":"IF($D112=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A112,O$7)/$D112)","v":0},{"$f":"IF($D112=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A112,P$7)/$D112)","v":0},{"$f":"IF($D112=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A112,Q$7)/$D112)","v":0},{"$f":"IF($D112=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A112,R$7)/$D112)","v":0},null,null,null,{"$f":"IF($D112=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A112,V$7)/$D112)","v":0},{"$f":"IF($D112=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A112,W$7)/$D112)","v":0},{"$f":"IF($D112=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A112,X$7)/$D112)","v":0},{"$f":"IF($D112=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A112,Y$7)/$D112)","v":0},{"$f":"IF($D112=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A112,Z$7)/$D112)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!111:111,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A113=0,$D113=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A113,G$7)/$D113)","v":0},{"$f":"IF(OR($A113=0,$D113=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A113,H$7)/$D113)","v":0},{"$f":"IF(OR($A113=0,$D113=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A113,I$7)/$D113)","v":0},{"$f":"IF(OR($A113=0,$D113=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A113,J$7)/$D113)","v":0},null,null,null,{"$f":"IF($D113=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A113,N$7)/$D113)","v":0},{"$f":"IF($D113=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A113,O$7)/$D113)","v":0},{"$f":"IF($D113=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A113,P$7)/$D113)","v":0},{"$f":"IF($D113=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A113,Q$7)/$D113)","v":0},{"$f":"IF($D113=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A113,R$7)/$D113)","v":0},null,null,null,{"$f":"IF($D113=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A113,V$7)/$D113)","v":0},{"$f":"IF($D113=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A113,W$7)/$D113)","v":0},{"$f":"IF($D113=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A113,X$7)/$D113)","v":0},{"$f":"IF($D113=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A113,Y$7)/$D113)","v":0},{"$f":"IF($D113=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A113,Z$7)/$D113)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!112:112,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A114=0,$D114=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A114,G$7)/$D114)","v":0},{"$f":"IF(OR($A114=0,$D114=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A114,H$7)/$D114)","v":0},{"$f":"IF(OR($A114=0,$D114=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A114,I$7)/$D114)","v":0},{"$f":"IF(OR($A114=0,$D114=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A114,J$7)/$D114)","v":0},null,null,null,{"$f":"IF($D114=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A114,N$7)/$D114)","v":0},{"$f":"IF($D114=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A114,O$7)/$D114)","v":0},{"$f":"IF($D114=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A114,P$7)/$D114)","v":0},{"$f":"IF($D114=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A114,Q$7)/$D114)","v":0},{"$f":"IF($D114=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A114,R$7)/$D114)","v":0},null,null,null,{"$f":"IF($D114=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A114,V$7)/$D114)","v":0},{"$f":"IF($D114=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A114,W$7)/$D114)","v":0},{"$f":"IF($D114=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A114,X$7)/$D114)","v":0},{"$f":"IF($D114=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A114,Y$7)/$D114)","v":0},{"$f":"IF($D114=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A114,Z$7)/$D114)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!113:113,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A115=0,$D115=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A115,G$7)/$D115)","v":0},{"$f":"IF(OR($A115=0,$D115=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A115,H$7)/$D115)","v":0},{"$f":"IF(OR($A115=0,$D115=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A115,I$7)/$D115)","v":0},{"$f":"IF(OR($A115=0,$D115=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A115,J$7)/$D115)","v":0},null,null,null,{"$f":"IF($D115=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A115,N$7)/$D115)","v":0},{"$f":"IF($D115=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A115,O$7)/$D115)","v":0},{"$f":"IF($D115=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A115,P$7)/$D115)","v":0},{"$f":"IF($D115=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A115,Q$7)/$D115)","v":0},{"$f":"IF($D115=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A115,R$7)/$D115)","v":0},null,null,null,{"$f":"IF($D115=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A115,V$7)/$D115)","v":0},{"$f":"IF($D115=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A115,W$7)/$D115)","v":0},{"$f":"IF($D115=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A115,X$7)/$D115)","v":0},{"$f":"IF($D115=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A115,Y$7)/$D115)","v":0},{"$f":"IF($D115=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A115,Z$7)/$D115)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!114:114,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A116=0,$D116=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A116,G$7)/$D116)","v":0},{"$f":"IF(OR($A116=0,$D116=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A116,H$7)/$D116)","v":0},{"$f":"IF(OR($A116=0,$D116=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A116,I$7)/$D116)","v":0},{"$f":"IF(OR($A116=0,$D116=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A116,J$7)/$D116)","v":0},null,null,null,{"$f":"IF($D116=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A116,N$7)/$D116)","v":0},{"$f":"IF($D116=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A116,O$7)/$D116)","v":0},{"$f":"IF($D116=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A116,P$7)/$D116)","v":0},{"$f":"IF($D116=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A116,Q$7)/$D116)","v":0},{"$f":"IF($D116=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A116,R$7)/$D116)","v":0},null,null,null,{"$f":"IF($D116=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A116,V$7)/$D116)","v":0},{"$f":"IF($D116=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A116,W$7)/$D116)","v":0},{"$f":"IF($D116=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A116,X$7)/$D116)","v":0},{"$f":"IF($D116=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A116,Y$7)/$D116)","v":0},{"$f":"IF($D116=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A116,Z$7)/$D116)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!115:115,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A117=0,$D117=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A117,G$7)/$D117)","v":0},{"$f":"IF(OR($A117=0,$D117=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A117,H$7)/$D117)","v":0},{"$f":"IF(OR($A117=0,$D117=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A117,I$7)/$D117)","v":0},{"$f":"IF(OR($A117=0,$D117=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A117,J$7)/$D117)","v":0},null,null,null,{"$f":"IF($D117=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A117,N$7)/$D117)","v":0},{"$f":"IF($D117=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A117,O$7)/$D117)","v":0},{"$f":"IF($D117=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A117,P$7)/$D117)","v":0},{"$f":"IF($D117=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A117,Q$7)/$D117)","v":0},{"$f":"IF($D117=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A117,R$7)/$D117)","v":0},null,null,null,{"$f":"IF($D117=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A117,V$7)/$D117)","v":0},{"$f":"IF($D117=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A117,W$7)/$D117)","v":0},{"$f":"IF($D117=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A117,X$7)/$D117)","v":0},{"$f":"IF($D117=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A117,Y$7)/$D117)","v":0},{"$f":"IF($D117=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A117,Z$7)/$D117)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!116:116,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A118=0,$D118=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A118,G$7)/$D118)","v":0},{"$f":"IF(OR($A118=0,$D118=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A118,H$7)/$D118)","v":0},{"$f":"IF(OR($A118=0,$D118=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A118,I$7)/$D118)","v":0},{"$f":"IF(OR($A118=0,$D118=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A118,J$7)/$D118)","v":0},null,null,null,{"$f":"IF($D118=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A118,N$7)/$D118)","v":0},{"$f":"IF($D118=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A118,O$7)/$D118)","v":0},{"$f":"IF($D118=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A118,P$7)/$D118)","v":0},{"$f":"IF($D118=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A118,Q$7)/$D118)","v":0},{"$f":"IF($D118=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A118,R$7)/$D118)","v":0},null,null,null,{"$f":"IF($D118=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A118,V$7)/$D118)","v":0},{"$f":"IF($D118=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A118,W$7)/$D118)","v":0},{"$f":"IF($D118=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A118,X$7)/$D118)","v":0},{"$f":"IF($D118=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A118,Y$7)/$D118)","v":0},{"$f":"IF($D118=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A118,Z$7)/$D118)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!117:117,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A119=0,$D119=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A119,G$7)/$D119)","v":0},{"$f":"IF(OR($A119=0,$D119=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A119,H$7)/$D119)","v":0},{"$f":"IF(OR($A119=0,$D119=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A119,I$7)/$D119)","v":0},{"$f":"IF(OR($A119=0,$D119=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A119,J$7)/$D119)","v":0},null,null,null,{"$f":"IF($D119=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A119,N$7)/$D119)","v":0},{"$f":"IF($D119=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A119,O$7)/$D119)","v":0},{"$f":"IF($D119=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A119,P$7)/$D119)","v":0},{"$f":"IF($D119=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A119,Q$7)/$D119)","v":0},{"$f":"IF($D119=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A119,R$7)/$D119)","v":0},null,null,null,{"$f":"IF($D119=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A119,V$7)/$D119)","v":0},{"$f":"IF($D119=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A119,W$7)/$D119)","v":0},{"$f":"IF($D119=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A119,X$7)/$D119)","v":0},{"$f":"IF($D119=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A119,Y$7)/$D119)","v":0},{"$f":"IF($D119=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A119,Z$7)/$D119)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!118:118,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A120=0,$D120=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A120,G$7)/$D120)","v":0},{"$f":"IF(OR($A120=0,$D120=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A120,H$7)/$D120)","v":0},{"$f":"IF(OR($A120=0,$D120=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A120,I$7)/$D120)","v":0},{"$f":"IF(OR($A120=0,$D120=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A120,J$7)/$D120)","v":0},null,null,null,{"$f":"IF($D120=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A120,N$7)/$D120)","v":0},{"$f":"IF($D120=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A120,O$7)/$D120)","v":0},{"$f":"IF($D120=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A120,P$7)/$D120)","v":0},{"$f":"IF($D120=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A120,Q$7)/$D120)","v":0},{"$f":"IF($D120=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A120,R$7)/$D120)","v":0},null,null,null,{"$f":"IF($D120=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A120,V$7)/$D120)","v":0},{"$f":"IF($D120=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A120,W$7)/$D120)","v":0},{"$f":"IF($D120=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A120,X$7)/$D120)","v":0},{"$f":"IF($D120=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A120,Y$7)/$D120)","v":0},{"$f":"IF($D120=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A120,Z$7)/$D120)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!119:119,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A121=0,$D121=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A121,G$7)/$D121)","v":0},{"$f":"IF(OR($A121=0,$D121=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A121,H$7)/$D121)","v":0},{"$f":"IF(OR($A121=0,$D121=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A121,I$7)/$D121)","v":0},{"$f":"IF(OR($A121=0,$D121=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A121,J$7)/$D121)","v":0},null,null,null,{"$f":"IF($D121=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A121,N$7)/$D121)","v":0},{"$f":"IF($D121=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A121,O$7)/$D121)","v":0},{"$f":"IF($D121=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A121,P$7)/$D121)","v":0},{"$f":"IF($D121=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A121,Q$7)/$D121)","v":0},{"$f":"IF($D121=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A121,R$7)/$D121)","v":0},null,null,null,{"$f":"IF($D121=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A121,V$7)/$D121)","v":0},{"$f":"IF($D121=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A121,W$7)/$D121)","v":0},{"$f":"IF($D121=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A121,X$7)/$D121)","v":0},{"$f":"IF($D121=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A121,Y$7)/$D121)","v":0},{"$f":"IF($D121=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A121,Z$7)/$D121)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!120:120,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A122=0,$D122=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A122,G$7)/$D122)","v":0},{"$f":"IF(OR($A122=0,$D122=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A122,H$7)/$D122)","v":0},{"$f":"IF(OR($A122=0,$D122=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A122,I$7)/$D122)","v":0},{"$f":"IF(OR($A122=0,$D122=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A122,J$7)/$D122)","v":0},null,null,null,{"$f":"IF($D122=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A122,N$7)/$D122)","v":0},{"$f":"IF($D122=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A122,O$7)/$D122)","v":0},{"$f":"IF($D122=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A122,P$7)/$D122)","v":0},{"$f":"IF($D122=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A122,Q$7)/$D122)","v":0},{"$f":"IF($D122=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A122,R$7)/$D122)","v":0},null,null,null,{"$f":"IF($D122=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A122,V$7)/$D122)","v":0},{"$f":"IF($D122=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A122,W$7)/$D122)","v":0},{"$f":"IF($D122=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A122,X$7)/$D122)","v":0},{"$f":"IF($D122=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A122,Y$7)/$D122)","v":0},{"$f":"IF($D122=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A122,Z$7)/$D122)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!121:121,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A123=0,$D123=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A123,G$7)/$D123)","v":0},{"$f":"IF(OR($A123=0,$D123=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A123,H$7)/$D123)","v":0},{"$f":"IF(OR($A123=0,$D123=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A123,I$7)/$D123)","v":0},{"$f":"IF(OR($A123=0,$D123=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A123,J$7)/$D123)","v":0},null,null,null,{"$f":"IF($D123=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A123,N$7)/$D123)","v":0},{"$f":"IF($D123=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A123,O$7)/$D123)","v":0},{"$f":"IF($D123=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A123,P$7)/$D123)","v":0},{"$f":"IF($D123=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A123,Q$7)/$D123)","v":0},{"$f":"IF($D123=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A123,R$7)/$D123)","v":0},null,null,null,{"$f":"IF($D123=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A123,V$7)/$D123)","v":0},{"$f":"IF($D123=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A123,W$7)/$D123)","v":0},{"$f":"IF($D123=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A123,X$7)/$D123)","v":0},{"$f":"IF($D123=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A123,Y$7)/$D123)","v":0},{"$f":"IF($D123=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A123,Z$7)/$D123)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!122:122,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A124=0,$D124=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A124,G$7)/$D124)","v":0},{"$f":"IF(OR($A124=0,$D124=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A124,H$7)/$D124)","v":0},{"$f":"IF(OR($A124=0,$D124=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A124,I$7)/$D124)","v":0},{"$f":"IF(OR($A124=0,$D124=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A124,J$7)/$D124)","v":0},null,null,null,{"$f":"IF($D124=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A124,N$7)/$D124)","v":0},{"$f":"IF($D124=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A124,O$7)/$D124)","v":0},{"$f":"IF($D124=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A124,P$7)/$D124)","v":0},{"$f":"IF($D124=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A124,Q$7)/$D124)","v":0},{"$f":"IF($D124=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A124,R$7)/$D124)","v":0},null,null,null,{"$f":"IF($D124=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A124,V$7)/$D124)","v":0},{"$f":"IF($D124=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A124,W$7)/$D124)","v":0},{"$f":"IF($D124=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A124,X$7)/$D124)","v":0},{"$f":"IF($D124=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A124,Y$7)/$D124)","v":0},{"$f":"IF($D124=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A124,Z$7)/$D124)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!123:123,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A125=0,$D125=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A125,G$7)/$D125)","v":0},{"$f":"IF(OR($A125=0,$D125=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A125,H$7)/$D125)","v":0},{"$f":"IF(OR($A125=0,$D125=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A125,I$7)/$D125)","v":0},{"$f":"IF(OR($A125=0,$D125=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A125,J$7)/$D125)","v":0},null,null,null,{"$f":"IF($D125=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A125,N$7)/$D125)","v":0},{"$f":"IF($D125=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A125,O$7)/$D125)","v":0},{"$f":"IF($D125=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A125,P$7)/$D125)","v":0},{"$f":"IF($D125=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A125,Q$7)/$D125)","v":0},{"$f":"IF($D125=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A125,R$7)/$D125)","v":0},null,null,null,{"$f":"IF($D125=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A125,V$7)/$D125)","v":0},{"$f":"IF($D125=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A125,W$7)/$D125)","v":0},{"$f":"IF($D125=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A125,X$7)/$D125)","v":0},{"$f":"IF($D125=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A125,Y$7)/$D125)","v":0},{"$f":"IF($D125=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A125,Z$7)/$D125)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!124:124,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A126=0,$D126=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A126,G$7)/$D126)","v":0},{"$f":"IF(OR($A126=0,$D126=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A126,H$7)/$D126)","v":0},{"$f":"IF(OR($A126=0,$D126=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A126,I$7)/$D126)","v":0},{"$f":"IF(OR($A126=0,$D126=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A126,J$7)/$D126)","v":0},null,null,null,{"$f":"IF($D126=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A126,N$7)/$D126)","v":0},{"$f":"IF($D126=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A126,O$7)/$D126)","v":0},{"$f":"IF($D126=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A126,P$7)/$D126)","v":0},{"$f":"IF($D126=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A126,Q$7)/$D126)","v":0},{"$f":"IF($D126=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A126,R$7)/$D126)","v":0},null,null,null,{"$f":"IF($D126=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A126,V$7)/$D126)","v":0},{"$f":"IF($D126=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A126,W$7)/$D126)","v":0},{"$f":"IF($D126=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A126,X$7)/$D126)","v":0},{"$f":"IF($D126=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A126,Y$7)/$D126)","v":0},{"$f":"IF($D126=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A126,Z$7)/$D126)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!125:125,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A127=0,$D127=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A127,G$7)/$D127)","v":0},{"$f":"IF(OR($A127=0,$D127=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A127,H$7)/$D127)","v":0},{"$f":"IF(OR($A127=0,$D127=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A127,I$7)/$D127)","v":0},{"$f":"IF(OR($A127=0,$D127=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A127,J$7)/$D127)","v":0},null,null,null,{"$f":"IF($D127=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A127,N$7)/$D127)","v":0},{"$f":"IF($D127=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A127,O$7)/$D127)","v":0},{"$f":"IF($D127=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A127,P$7)/$D127)","v":0},{"$f":"IF($D127=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A127,Q$7)/$D127)","v":0},{"$f":"IF($D127=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A127,R$7)/$D127)","v":0},null,null,null,{"$f":"IF($D127=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A127,V$7)/$D127)","v":0},{"$f":"IF($D127=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A127,W$7)/$D127)","v":0},{"$f":"IF($D127=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A127,X$7)/$D127)","v":0},{"$f":"IF($D127=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A127,Y$7)/$D127)","v":0},{"$f":"IF($D127=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A127,Z$7)/$D127)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!126:126,,MATCH(\"OCM\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF(OR($A128=0,$D128=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A128,G$7)/$D128)","v":0},{"$f":"IF(OR($A128=0,$D128=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A128,H$7)/$D128)","v":0},{"$f":"IF(OR($A128=0,$D128=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A128,I$7)/$D128)","v":0},{"$f":"IF(OR($A128=0,$D128=0),0,INDEX(FC.Comp.GRC!$P$9:$T$128,$A128,J$7)/$D128)","v":0},null,null,null,{"$f":"IF($D128=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A128,N$7)/$D128)","v":0},{"$f":"IF($D128=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A128,O$7)/$D128)","v":0},{"$f":"IF($D128=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A128,P$7)/$D128)","v":0},{"$f":"IF($D128=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A128,Q$7)/$D128)","v":0},{"$f":"IF($D128=0,0, INDEX(FC.Comp.GRC!$X$9:$AB$129,$A128,R$7)/$D128)","v":0},null,null,null,{"$f":"IF($D128=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A128,V$7)/$D128)","v":0},{"$f":"IF($D128=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A128,W$7)/$D128)","v":0},{"$f":"IF($D128=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A128,X$7)/$D128)","v":0},{"$f":"IF($D128=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A128,Y$7)/$D128)","v":0},{"$f":"IF($D128=0,0,INDEX(FC.Comp.GRC!$AF$9:$AJ$129,$A128,Z$7)/$D128)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,"£",0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F9:F128)","v":292.3372082975086},{"$f":"SUM(G9:G128)","v":292.37841492275533},{"$f":"SUM(H9:H128)","v":292.29421891815599},{"$f":"SUM(I9:I128)","v":291.99269895400255},{"$f":"SUM(J9:J128)","v":291.16102387373286},null,null,null,{"$f":"SUM(N9:N128)","v":0},{"$f":"SUM(O9:O128)","v":-0.50370333760967811},{"$f":"SUM(P9:P128)","v":8.8032923635167748},{"$f":"SUM(Q9:Q128)","v":16.082504784969412},{"$f":"SUM(R9:R128)","v":25.086269487517637},null,null,null,{"$f":"SUM(V9:V128)","v":0},{"$f":"SUM(W9:W128)","v":8.8419907938704725},{"$f":"SUM(X9:X128)","v":23.754489679686454},{"$f":"SUM(Y9:Y128)","v":35.52451871215856},{"$f":"SUM(Z9:Z128)","v":48.331431651990975},null,null,null,{"$f":"SUM(AD9:AD128)","v":292.3372082975086},{"$f":"SUM(AE9:AE128)","v":291.87471158514558},{"$f":"SUM(AF9:AF128)","v":301.09751128167267},{"$f":"SUM(AG9:AG128)","v":308.07520373897205},{"$f":"SUM(AH9:AH128)","v":316.24729336125051},null,null,null,null,{"$f":"SUM(AM9:AM128)","v":8.8419907938704725},{"$f":"SUM(AN9:AN128)","v":32.568159260385833},{"$f":"SUM(AO9:AO128)","v":68.020002630936659},{"$f":"SUM(AP9:AP128)","v":116.29481408687202}]
[null,null,null,null,null,{"$f":"F129=ModelStartValues_NonAdmin!J127","v":true}]

{"sheet":"FC.Comp.NCA","index":39,"n_rows":130,"n_cols":18,"rows_kept":130,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Net Current Assets (NCA) forecasts - non-admin costs"]
[]
["Units: £m",null,null,{"$f":"MAX(C4:$C4)+1","v":1},"Total NCA by cost components",null,null,null,null,null,null,{"$f":"MAX($C4:K4)+1","v":2},"Unit costs by component"]
[null,null,null,null,"Base year NCA from our base year estimation.",null,null,null,null,null,null,null,"Unit costs by component = Total component costs / Component volumes"]
[null,null,null,null,"Subsequent years: NCA(t) = NCA(t-1) * [1+CPI(t)] * [1+change in component volumes (t)]",null,null,null,null,null,null,null,"This is used to forecast costs by service"]
[null,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5]
[null,"Component code","Component name",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,"Unit",{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(B9=0,0,A8+1)","v":1},{"$f":"List_CompCode","v":"CF371"},{"$f":"List_CompName","v":"CF371: OR PC Rental 2Mbit link per km distribution"},null,{"$f":"INDEX(ModelStartValues_NonAdmin!7:7,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-9.8117773953713847},{"$f":"IF($A9=0,0,E9*(1+INDEX(CPI_forecast,,F$7))*(1+INDEX(FC.CompVolumesPercentages,$A9,F$7)))","v":-6.1488735295801176},{"$f":"IF($A9=0,0,F9*(1+INDEX(CPI_forecast,,G$7))*(1+INDEX(FC.CompVolumesPercentages,$A9,G$7)))","v":-5.7708086600551152},{"$f":"IF($A9=0,0,G9*(1+INDEX(CPI_forecast,,H$7))*(1+INDEX(FC.CompVolumesPercentages,$A9,H$7)))","v":-4.6368118291420553},{"$f":"IF($A9=0,0,H9*(1+INDEX(CPI_forecast,,I$7))*(1+INDEX(FC.CompVolumesPercentages,$A9,I$7)))","v":-3.9800211761009954},"FC.Comp.NCA",null,"£",{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,M$7)=0,0,E9*million/INDEX(FC.CompVolumes,$A9,M$7)))","v":-6.541513122460632},{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,N$7)=0,0,F9*million/INDEX(FC.CompVolumes,$A9,N$7)))","v":-6.5578669052667822},{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,O$7)=0,0,G9*million/INDEX(FC.CompVolumes,$A9,O$7)))","v":-6.6365613081299841},{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,P$7)=0,0,H9*million/INDEX(FC.CompVolumes,$A9,P$7)))","v":-6.7593376923303889},{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,Q$7)=0,0,I9*million/INDEX(FC.CompVolumes,$A9,Q$7)))","v":-6.8962142806000788},"FC.UnitCostComp.NCA"]
[{"$f":"IF(B10=0,0,A9+1)","v":2},"CF373","CF373: OR PC Rental 34Mbit link per km distribution",null,{"$f":"INDEX(ModelStartValues_NonAdmin!8:8,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.94309906242731811},-0.64477363216577721,-0.39376609452974376,-0.31742579033977442,-0.25498386689752917,null,null,"£",-42.866814226983806,-42.973981262551263,-43.489669037701873,-44.294227914899352,-45.191186030176077]
[3,"CF375","CF375: OR PC Rental 140Mbit link per km distribution",null,{"$f":"INDEX(ModelStartValues_NonAdmin!9:9,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.72861617219165653},-0.3494447700899504,-0.20994038024426029,-0.28747683646309607,-0.21743636593649593,null,null,"£",-93.789976915669101,-94.024451857958283,-95.152745280253782,-96.913071067938475,-98.875560757064235]
[4,"CF381","CF381: OR PC Rental 64Kb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!10:10,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-2.2656235747740041},-1.4929794031282095,-1.0223469918924022,-0.91710198836612178,-0.7180462561843548,null,null,"£",-18.966584507234362,-19.014000968502447,-19.242168980124475,-19.598149106256773,-19.995011625658474]
[5,"CF383","CF383: OR PC Rental 2Mb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!11:11,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-1.917772038078658},-1.4169480473450806,-1.1199011901904328,-0.76154117282614664,-0.6958990457992269,null,null,"£",-20.172073754360909,-20.222503938746815,-20.465173986011777,-20.84377970475299,-21.265866243774241]
[6,"CF385","CF385: OR PC Rental 34Mb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!12:12,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.16455063837943365},-0.13535427220379173,-0.11931041011309407,-7.6723035027417702E-2,-5.1275943854849897E-2,null,null,"£",-190.75238613956421,-191.22926710491313,-193.52401831017207,-197.10421264891022,-201.09557295505064]
[7,"CF388","CF388: OR PC rental 140Mb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!13:13,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.20799884763535686},-9.6923551409273251E-2,-8.3874868887043375E-2,-6.4491705420286261E-2,-8.2962456870139284E-2,null,null,"£",-449.22620496444256,-450.34927047685363,-455.75346172257593,-464.18490076444363,-473.58464500492357]
[8,"CF391","CF391: OR PC rental 64Kbit link per km transmission",null,{"$f":"INDEX(ModelStartValues_NonAdmin!14:14,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-2.3634663487636365},-1.5426025531838348,-1.6821643793562615,-1.2659196831271218,-0.89753443553364431,null,null,"£",-0.7432580649740631,-0.7451162101364982,-0.75405760465813632,-0.76800767034431172,-0.78355982566878413]
[9,"CG101","CG101: PC rental 2Mbit s regional trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!15:15,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.87794192134094717},-0.69885347695846267,-0.62888364433348476,-0.57239060067781555,-0.41547262985264827,null,null,"£",-1.9513232794411532,-1.956201587639756,-1.9796760066914336,-2.0163000128152246,-2.0571300880747332]
[10,"CG103","CG103: PC rental 140Mbit s regional trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!16:16,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.6069063916660089},-0.27467220549344945,-0.21179516485770553,-0.21380378085926696,-0.17914119821936281,null,null,"£",-156.95728696189235,-157.34968017929708,-159.23787634144864,-162.18377705376545,-165.46799853910423]
[11,"CG201","CG201: PC rental 2Mbit link per km national trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!17:17,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.84365059577862678},-0.65597359498589158,-0.63503408480858192,-0.37475442746274062,-0.31937987887196145,null,null,"£",-1.3373547245529314,-1.3406981113643137,-1.3567864887006855,-1.3818870387416484,-1.4098702512761667]
[12,"CG203","CG203: PC rental 140Mbit link per km national trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!18:18,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.77339433748716602},-0.40026006173069251,-0.37303237228606229,-0.32101431950569731,-0.35913405203409121,null,null,"£",-52.471440726056102,-52.602619327871231,-53.233850759805684,-54.21867699886208,-55.316605208089037]
[13,"CL171","CL171: E side copper capital",null,{"$f":"INDEX(ModelStartValues_NonAdmin!19:19,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-4.3270328749414909E-2},-3.4890983300478157E-2,-2.2058437763207102E-2,-1.8380426802726745E-2,-1.2108993976526594E-2,null,null,"£",-0.7574437747950975,-0.75933738423208508,-0.76844943284287015,-0.78266574735046335,-0.79851472873431018]
[14,"CL173","CL173: D side copper capital",null,{"$f":"INDEX(ModelStartValues_NonAdmin!20:20,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.21201758961557451},-0.18941161083024735,-0.17769052794614004,-0.10284905195301157,-0.10383544108362076,null,null,"£",-4.977577426508109,-4.9900213700743787,-5.0499016265152719,-5.1433248066058042,-5.2474771339395732]
[15,"CO379","CO379: Point of Handover electronics",null,{"$f":"INDEX(ModelStartValues_NonAdmin!21:21,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-1.1192140579779239},-0.95759410799524469,-0.76204394423981225,-0.57474716633027856,-0.7818477285979557,null,null,"£",-1177.7362755061338,-1180.6806161948991,-1194.8487835892381,-1216.9534860856388,-1241.5967941788733]
[16,"CO432","CO432: PC rental 64Kbit link local end",null,{"$f":"INDEX(ModelStartValues_NonAdmin!22:22,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-4.4046801434127136},-3.6050300187742494,-2.6325743366983576,-1.6251830920838848,-1.2414905122089155,null,null,"£",-182.47189999664252,-182.92807974663415,-185.12321670359376,-188.5479962126102,-192.36609313591558]
[17,"CO434","CO434: PC rental 34Mbit link local end",null,{"$f":"INDEX(ModelStartValues_NonAdmin!23:23,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.38236032282434962},{"$f":"IF($A25=0,0,E25*(1+INDEX(CPI_forecast,,F$7))*(1+INDEX(FC.CompVolumesPercentages,$A25,F$7)))","v":-0.21687208752977599},-0.17648867141452243,-0.14693350106339487,-9.8408937184893866E-2,null,null,"£",-220.32166776398105,-220.87247193339101,-223.52294159659175,-227.65811601612867,-232.26819286545532]
[18,"CO436","CO436: PC rental 140Mbit link local end",null,{"$f":"INDEX(ModelStartValues_NonAdmin!24:24,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.24759489811933816},-0.14436739042212304,-0.14437384913586052,-0.13426732034803468,-0.12723396726889988,null,null,"£",-445.48795271997619,-446.60167260177616,-451.96089267299743,-460.32216918744791,-469.64369311349373]
[19,"CO438","CO438: PC rental 2Mbit local end copper",null,{"$f":"INDEX(ModelStartValues_NonAdmin!25:25,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.94790223701719534},-0.77425356333190387,-0.54501019553640639,-0.56276055195142638,-0.53524533599924884,null,null,"£",-50.252636873574282,-50.378268465758218,-50.982807687347318,-51.92598962956324,-52.977490919561887]
[20,"CO439","CO439: PC rental 2Mbit local end fibre",null,{"$f":"INDEX(ModelStartValues_NonAdmin!26:26,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-8.9247904075190334},-9.6941683769747335,-7.909768515900776,-6.7270867103937579,-4.7811488753131002,null,null,"£",-94.862217324528189,-95.09937286783952,-96.240565342253589,-98.021015801085269,-100.00594137105726]
[21,"CP371","CP371: Prot Path PC rental 2Mbit link per km dist",null,{"$f":"INDEX(ModelStartValues_NonAdmin!27:27,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[22,"CP373","CP373: Protected Path PC rental 34Mbit link per km distr",null,{"$f":"INDEX(ModelStartValues_NonAdmin!28:28,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[23,"CP375","CP375: Protected Path PC rental 140Mbit link per km distr",null,{"$f":"INDEX(ModelStartValues_NonAdmin!29:29,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[24,"CP383","CP383: Protected Path PC rental 2Mbit link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!30:30,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[25,"CP385","CP385: Protected Path PC rental 34Mb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!31:31,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[26,"CP388","CP388: Protected Path PC rental 140Mbit link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!32:32,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[27,"CP434","CP434: Protected Path PC rental 34Mbit link local end",null,{"$f":"INDEX(ModelStartValues_NonAdmin!33:33,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[28,"CP436","CP436: Protected Path PC rental 140Mbit link local end",null,{"$f":"INDEX(ModelStartValues_NonAdmin!34:34,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[29,"CP439","CP439: Protected Path PC rental 2Mbit local end fibre",null,{"$f":"INDEX(ModelStartValues_NonAdmin!35:35,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[30,"CR371","CR371: PC rental 2Mbit link per km distribution",null,{"$f":"INDEX(ModelStartValues_NonAdmin!36:36,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.76257512093866786},-0.9152500896249901,-0.63597241723578479,-0.49551535348611692,-0.49910829909285859,null,null,"£",-0.69906226662855731,-0.70080992229512873,-0.70921964136267024,-0.72234020472787963,-0.73696759387361932]
[31,"CR373","CR373: PC rental 34Mbit link per km distribution",null,{"$f":"INDEX(ModelStartValues_NonAdmin!37:37,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-5.2395824191461019E-3},-2.7693466665645911E-3,-1.8777036078414116E-3,-1.7713976838973152E-3,-1.3660223308861778E-3,null,null,"£",-0.22964992334805875,-0.23022404815642888,-0.23298673673430603,-0.23729699136389068,-0.24210225543900946]
[32,"CR375","CR375: PC rental 140Mbit link per km distribution",null,{"$f":"INDEX(ModelStartValues_NonAdmin!38:38,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-8.9732497091549429E-2},-3.9638201386977434E-2,-3.6197198731125875E-2,-3.2403770844441016E-2,-2.3988900672321425E-2,null,null,"£",-11.550675310275714,-11.579551998551404,-11.718506622534024,-11.935298995050903,-12.176988799700686]
[33,"CR383","CR383: PC rental 2Mb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!39:39,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.40469977364402737},-0.35585616179452007,-0.26198633869207871,-0.22378135220888237,-0.19287332456407044,null,null,"£",{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,M$7)=0,0,E41*million/INDEX(FC.CompVolumes,$A41,M$7)))","v":-4.8712203038674824},{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,N$7)=0,0,F41*million/INDEX(FC.CompVolumes,$A41,N$7)))","v":-4.8833983546271504},{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,O$7)=0,0,G41*million/INDEX(FC.CompVolumes,$A41,O$7)))","v":-4.9419991348826766},{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,P$7)=0,0,H41*million/INDEX(FC.CompVolumes,$A41,P$7)))","v":-5.0334261188780056},{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,Q$7)=0,0,I41*million/INDEX(FC.CompVolumes,$A41,Q$7)))","v":-5.1353529977852856}]
[34,"CR385","CR385: PC rental 34Mb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!40:40,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-2.8576153292349131E-2},-1.7878169519659676E-2,-1.3444560890014846E-2,-8.9084380197909964E-3,-6.2820865418117397E-3,null,null,"£",-22.826591440353017,-22.883657918953897,-23.158261813981341,-23.586689657539996,-24.064320123105187]
[35,"CR388","CR388: PC rental 140Mb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!41:41,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-2.905683058578273E-2},-1.4844199394081256E-2,-1.1515809685486706E-2,-9.8192213683012761E-3,-1.2590604723483823E-2,null,null,"£",-67.582939606255138,-67.75189695527078,-68.564919718734018,-69.8333707335306,-71.2474964908846]
[36,"CR391","CR391: PC rental 64Kbit link per km transmission",null,{"$f":"INDEX(ModelStartValues_NonAdmin!42:42,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.38134136296243237},-0.29470839795592574,-0.23775514397670977,-0.23432034966153764,-0.13049890566055494,null,null,"£",-0.13410794646474311,-0.13444321633090495,-0.13605653492687583,-0.13857358082302304,-0.14137969583468926]
[37,"CE103","CE103: Tisbo  Excess Construction",null,{"$f":"INDEX(ModelStartValues_NonAdmin!43:43,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[38,"CL175","CL175: Local exchanges general frames capital",null,{"$f":"INDEX(ModelStartValues_NonAdmin!44:44,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-9.5376305552182638E-3},-8.2461325321294063E-3,-5.5342945755564822E-3,-4.059593488177784E-3,-3.1426888146414344E-3,null,null,"£",-0.19421352788051249,-0.19469906170021375,-0.19703545044061632,-0.20068060627376769,-0.20474438855081153]
[39,"CO417","CO417: 64Kbit PC link connection cct provision",null,{"$f":"INDEX(ModelStartValues_NonAdmin!45:45,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-3.5295637023173537E-2},-3.7338067993244288E-2,-2.6495886706155488E-2,-1.6305690470151988E-2,-6.9267839425400501E-3,null,null,"£",-254.7134085528869,-255.35019207426907,-258.41439437916029,-263.19506067517477,-268.52476065384707]
[40,"CO506","CO506: Customer Support   partial private circuits",null,{"$f":"INDEX(ModelStartValues_NonAdmin!46:46,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[41,"CO418","CO418: 64Kbit PC link connection cct rearrangements",null,{"$f":"INDEX(ModelStartValues_NonAdmin!47:47,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-2.1524689353488523E-2},0,0,0,0,null,null,"£",-61.852555613472767,0,0,0,0]
[42,"CL172","CL172: E side copper current",null,{"$f":"INDEX(ModelStartValues_NonAdmin!48:48,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-1.8134993752200918E-2},-1.4732557761990589E-2,-1.2198003059302784E-2,-7.8583404665411999E-3,-6.6683488686693285E-3,null,null,"£",-0.74949054331309162,-0.75136426967137426,-0.76038064090743074,-0.77444768276421805,-0.79013024834019363]
[43,"CL174","CL174: D side copper current",null,{"$f":"INDEX(ModelStartValues_NonAdmin!49:49,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-5.4955636223016448E-2},-5.2034999457044769E-2,-3.3103589667766033E-2,-2.3248153084758996E-2,-1.9867192893075057E-2,null,null,"£",-2.013667238172876,-2.018701406268308,-2.0429258231435283,-2.0807199508716834,-2.1228545298768351]
[44,"CO413","CO413: 2Mbit and above PC link connection cct provision",null,{"$f":"INDEX(ModelStartValues_NonAdmin!50:50,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-2.1197066965918809},-2.6445680759194525,-1.4386499086035329,-1.4952223373966012,-1.5361085650289832,null,null,"£",-1586.3693283878767,-1590.3352517088463,-1609.4192747293523,-1639.1935313118456,-1672.3872003209108]
[45,"CR187","CR187: Broadband line testing systems",null,{"$f":"INDEX(ModelStartValues_NonAdmin!51:51,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[46,"CO401","CO401: Netstream Equipment",null,{"$f":"INDEX(ModelStartValues_NonAdmin!52:52,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.31395993439165965},-0.14985981369169049,0,0,0,null,null,"£",-4976.2470282016384,-4988.6876457721419,0,0,0]
[47,"CPE432","CPE432: POH adjust credit PPC 64k LE",null,{"$f":"INDEX(ModelStartValues_NonAdmin!53:53,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-3.2744388006854703E-8},-2.8763573838040371E-8,-2.030431525969143E-8,-1.7625715797452387E-8,-1.7461420123444069E-8,null,null,"£",-5.4399900330367326E-6,-5.453590008119324E-6,-5.5190330882167572E-6,-5.6211352003487659E-6,-5.7349631881558287E-6]
[48,"CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE",null,{"$f":"INDEX(ModelStartValues_NonAdmin!54:54,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-8.3801864409039914E-10},-7.4378315054981109E-10,-5.3963279158251764E-10,-4.0974932242493572E-10,-4.3812606132933554E-10,null,null,"£",-1.5326275566889652E-7,-1.5364591255806874E-7,-1.5548966350876557E-7,-1.583662222836777E-7,-1.6157313828492223E-7]
[49,"CPE439","CPE439: POH adjust credit PPC 2Mb Fibre LE",null,{"$f":"INDEX(ModelStartValues_NonAdmin!55:55,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-7.302825373347367E-9},-6.3030484331890421E-9,-4.9658752034699899E-9,-4.3157991566964424E-9,-4.948444605550234E-9,null,null,"£",-3.0863091389076018E-7,-3.0940249117548711E-7,-3.1311532106959298E-7,-3.1890795450938039E-7,-3.253658405881953E-7]
[50,"CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation",null,{"$f":"INDEX(ModelStartValues_NonAdmin!56:56,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[51,"CPE434","CPE434: POH adjust credit PPC 34Mb LE",null,{"$f":"INDEX(ModelStartValues_NonAdmin!57:57,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-1.8165201952053436E-10},-1.5625206995334419E-10,-8.1812205659256434E-11,-6.5859934981194683E-11,-4.0862988319911198E-11,null,null,"£",-4.301696019715221E-7,-4.3124502597645096E-7,-4.3641996628816836E-7,-4.4449373566449944E-7,-4.5349473381170557E-7]
[52,"CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation",null,{"$f":"INDEX(ModelStartValues_NonAdmin!58:58,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[53,"CD102","CD102: High Tisbo 3rd Party Equipment Depreciation",null,{"$f":"INDEX(ModelStartValues_NonAdmin!59:59,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[54,"CPE105","CPE105: POH LE adjust CSH debit",null,{"$f":"INDEX(ModelStartValues_NonAdmin!60:60,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-3.1809562394452488E-8},-4.0833586116415296E-8,-3.3845987303655769E-8,-3.767884858679883E-8,-4.0077668473689236E-8,null,null,"£",-1.0657183863056988E-4,-1.0683826822714629E-4,-1.0812032744587203E-4,-1.1012055350362067E-4,-1.1235049471206901E-4]
[55,"CG102","CG102: PC rental 34Mbit s regional trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!61:61,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.18354351858494397},-0.11833882840880543,-9.7842315716717143E-2,-9.1538032374598927E-2,-6.2238869447148626E-2,null,null,"£",-24.347808365826161,-24.408677886740726,-24.701582021381618,-25.158561288777179,-25.668022154874919]
[56,"CG202","CG202: PC rental 34Mbit link per km national trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!62:62,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.26098874359516117},-0.20896045698389346,-0.15059251556881037,-0.11846213785908365,-0.10718019508366615,null,null,"£",-13.065638571586826,-13.098302668015792,-13.255482300031979,-13.500708722582569,-13.774098074214871]
[57,"CO411","CO411: OR Analogue PC link connection cct prov",null,{"$f":"INDEX(ModelStartValues_NonAdmin!63:63,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-6.670913412722039E-2},0,0,0,0,null,null,"£",-297.09242953246809,0,0,0,0]
[58,"CO421","CO421: OR Analogue PC installation",null,{"$f":"INDEX(ModelStartValues_NonAdmin!64:64,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.1499247464468991},0,0,0,0,null,null,"£",-575.28393293546389,0,0,0,0]
[59,"CO461","CO461: Private Circuit test systems",null,{"$f":"INDEX(ModelStartValues_NonAdmin!65:65,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-8.6674296836985992E-2},0,0,0,0,null,null,"£",-352.94251065254275,0,0,0,0]
[60,"CX902","CX902: Wholesale",null,{"$f":"INDEX(ModelStartValues_NonAdmin!66:66,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[61,"CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!67:67,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-2.1386217233007616E-3},-7.1541566638173241E-4,-6.7390902827903416E-4,-4.8442177737729417E-4,-5.1464187135609539E-4,null,null,"£",-2.7569506049873169,-2.7638429814997854,-2.7970090972777828,-2.8487537655774218,-2.9064410293303649]
[62,"CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!68:68,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-3.669227432519144E-2},-2.409027696583619E-2,-1.9090053695409205E-2,-1.6115670690221223E-2,-1.8086356720997634E-2,null,null,"£",-179.70552612984349,-180.15478994516806,-182.31664742451008,-185.68950540186353,-189.44971788625131]
[63,"CG107","CG107: ProtPath PC rent 2Mbit link perkm regional trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!69:69,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-8.9283948495320307E-3},-7.5072631627885337E-3,-6.552299912848147E-3,-7.2951174136057558E-3,-6.8562504093021299E-3,null,null,"£",-1.2893510278440183,-1.2925744054136283,-1.308085298278592,-1.3322848762967461,-1.3592636450417552]
[64,"CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!70:70,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-8.4374432732725775E-3},-5.0202777461447867E-3,-3.4536877731038149E-3,-2.4848240768699154E-3,-1.5885427230417832E-3,null,null,"£",-13.777217062265404,-13.811660104921065,-13.977400026180119,-14.235981926664451,-14.524260560679405]
[65,"CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!71:71,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-2.6769468643378324E-2},-1.2880067545318149E-2,{"$f":"IF($A73=0,0,F73*(1+INDEX(CPI_forecast,,G$7))*(1+INDEX(FC.CompVolumesPercentages,$A73,G$7)))","v":-1.4499884342434009E-2},{"$f":"IF($A73=0,0,G73*(1+INDEX(CPI_forecast,,H$7))*(1+INDEX(FC.CompVolumesPercentages,$A73,H$7)))","v":-1.2895367528442895E-2},{"$f":"IF($A73=0,0,H73*(1+INDEX(CPI_forecast,,I$7))*(1+INDEX(FC.CompVolumesPercentages,$A73,I$7)))","v":-8.450312086941289E-3},null,null,"£",{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,M$7)=0,0,E73*million/INDEX(FC.CompVolumes,$A73,M$7)))","v":-41.1996439297858},{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,N$7)=0,0,F73*million/INDEX(FC.CompVolumes,$A73,N$7)))","v":-41.30264303961026},{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,O$7)=0,0,G73*million/INDEX(FC.CompVolumes,$A73,O$7)))","v":-41.79827475608559},{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,P$7)=0,0,H73*million/INDEX(FC.CompVolumes,$A73,P$7)))","v":-42.571542839073167},{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,Q$7)=0,0,I73*million/INDEX(FC.CompVolumes,$A73,Q$7)))","v":-43.433616581564401}]
[{"$f":"IF(B74=0,0,A73+1)","v":66},"CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!72:72,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-4.3265818192076569E-3},-3.4722294390478791E-3,-3.3583068873395609E-3,-2.7872782069022499E-3,-2.7829815469498824E-3,null,null,"£",-0.76388739547090467,-0.76579711395958205,-0.77498667932709708,-0.78932393289464831,-0.80530774253576498]
[67,"CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!73:73,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-1.6270108259705471E-2},-1.2557959715806782E-2,-9.0890995439857486E-3,-8.0635615981256483E-3,-7.6778861687958862E-3,null,null,"£",-9.9887700815951668,-10.013742006799156,-10.133906910880746,-10.32138418873204,-10.530392218553866]
[68,"CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!74:74,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-9.3474116895899441E-3},-3.5344278485082651E-3,-3.8651460154618626E-3,-3.101603873819035E-3,-4.0737249592362476E-3,null,null,"£",-30.075327186582818,-30.150515504549272,-30.512321690603866,-31.076799641880037,-31.706104834628107]
[69,"CF550","CF550: OR PPCs 34 45Mb Link CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!75:75,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-2.6701157269535165E-2},-6.5776337548919591E-3,-5.7501574170506081E-3,-4.6196547137278164E-3,-4.3078525286177251E-3,null,null,"£",-65.089847568463654,-65.252572187384828,-66.035603053633437,-67.257261710125675,-68.619221259755719]
[70,"CF551","CF551: OR PPCs 34 45Mb Distribution CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!76:76,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-9.0664675216560492E-2},-2.6097472217093878E-2,-2.034391607049562E-2,-1.9938493328911795E-2,-1.187130286904581E-2,null,null,"£",-68.685880360124301,-68.857595061024597,-69.683886201756906,-70.97303809648939,-72.410242117943298]
[71,"CF553","CF553: OR PPCs 140 155Mb Link CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!77:77,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.24749561798831488},-6.4380757594583296E-2,-6.6158679403898524E-2,-7.139599691345834E-2,-5.6032127577658374E-2,null,null,"£",-793.63674198593833,-795.62083384090306,-805.16828384699386,-820.06389709816301,-836.67019101440098]
[72,"CF554","CF554: OR PPCs 140 155Mb Distribution CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!78:78,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-9.0696735659516997E-2},-1.4069743427517248E-2,-1.7878484674363E-2,-1.5727743951221309E-2,-1.4282908704010078E-2,null,null,"£",-62.097658867903874,-62.252903015073606,-62.999937851254479,-64.165436701502685,-65.464786794708132]
[73,"CG205","CG205: PPCs 34 45Mbit national Trunk WECLA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!79:79,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-7.4905216159182305E-3},-1.3361672881898781E-3,-1.6696261178532996E-3,-1.5064347930160685E-3,-1.2149145533209089E-3,null,null,"£",-4.1226480064715174,-4.132954626487698,-4.1825500820055508,-4.2599272585226542,-4.346190785507738]
[74,"CG206","CG206: PPCs 140 155Mbit national Trunk WECLA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!80:80,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-4.4355127171833222E-2},-2.7952567088146769E-2,-2.1089892187717205E-2,-1.5026324954519723E-2,-1.2747837332876516E-2,null,null,"£",-7.5033709961554056,-7.5221294236457945,-7.6123949767295445,-7.7532242837990415,-7.910227075545972]
[75,"CR550","CR550: PPCs 34 45Mb Link CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!81:81,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-2.7567534563660277E-3},-7.5888043637909993E-4,-5.6429758135819949E-4,-5.4554270109098354E-4,-4.8994776361227412E-4,null,null,"£",-6.8494172539406373,-6.8665407970754879,-6.9489392866403934,-7.0774946634432405,-7.2208139303779673]
[76,"CR551","CR551: PPCs 34 45Mb Distribution CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!82:82,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-2.3684807666009096E-3},-8.2718312029353034E-4,-8.2506958355795695E-4,-6.697494186347758E-4,-5.6122657263130919E-4,null,null,"£",-2.2480525893874255,-2.2536727208608935,-2.2807167935112242,-2.3229100541911816,-2.3699489827885531]
[77,"CR553","CR553: PPCs 140 155Mb Link CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!83:83,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-5.3444502939119801E-2},-1.5239233490729483E-2,-1.4024249699504545E-2,-1.4758477288916385E-2,-1.4116252925640884E-2,null,null,"£",-171.37887747032164,-171.80732466399738,-173.86901255996537,-177.08558929232473,-180.67157247549432]
[78,"CR554","CR554: PPCs 140 155Mb Distribution CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!84:84,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-5.5506348721484538E-3},-1.4369452846863062E-3,-1.1808680322084944E-3,-1.1744483313927811E-3,-1.5368613846979478E-3,null,null,"£",-4.5866571408549657,-4.5981237837071021,-4.6533012691115889,-4.7393873425901525,-4.8353599362776034]
[79,"CN616","CN616: EBD",null,{"$f":"INDEX(ModelStartValues_NonAdmin!85:85,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-9.9178360749052956},-8.7713502004305095,-7.2316429973328802,-7.1856610963207794,-10.866085259838488,null,null,"£",-901.09719055634059,-903.34993353273126,-914.19013273512428,-931.10265019072403,-949.95747885708613]
[80,"CN617","CN617: EBD Extended Reach",null,{"$f":"INDEX(ModelStartValues_NonAdmin!86:86,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-1.3429966412955989E-2},-1.1662204661736696E-2,-1.3462615449960927E-2,-9.9606720280830778E-3,-8.2827093686891756E-3,null,null,"£",-8.345811392125281,-8.3666759206055943,-8.4670760316528604,-8.623716938238438,-8.7983472062377661]
[81,"CN618","CN618: EBD Resilience",null,{"$f":"INDEX(ModelStartValues_NonAdmin!87:87,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.17096226521773425},{"$f":"IF($A89=0,0,E89*(1+INDEX(CPI_forecast,,F$7))*(1+INDEX(FC.CompVolumesPercentages,$A89,F$7)))","v":-0.1807740588394291},-0.16308048605646694,-0.11733850870185217,-9.9469948802799454E-2,null,null,"£",-108.24598407776986,-108.5165990379643,-109.81879822641987,-111.85044599360864,-114.11541752497922]
[82,"CO447","CO447: Backhaul extension services fibre etc",null,{"$f":"INDEX(ModelStartValues_NonAdmin!88:88,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-1.3545633257810077},-1.2515586480145959,-0.81595402643167902,-0.7190166881745208,-0.73062727001084671,null,null,"£",-149.29120444526052,-149.66443245637365,-151.46040564585013,-154.26242315029839,-157.38623721909192]
[83,"CO450","CO450: Wholesale   LAN extension services fibre etc",null,{"$f":"INDEX(ModelStartValues_NonAdmin!89:89,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-8.4137115028767617},-6.1756882822575143,-3.8080029554346906,-1.9649643274585882,-0.51929603790501366,null,null,"£",-169.58015255564084,-170.0041029370299,-172.04415217227427,-175.22696898746133,-178.77531510945738]
[84,"CO484","CO484: Ethernet main links",null,{"$f":"INDEX(ModelStartValues_NonAdmin!90:90,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-9.2691665751329033},-7.3705164618685206,-9.3165778147467755,-11.606895889709104,-9.8721979133785513,null,null,"£",-15.714071626907645,-15.753356805974914,-15.94239708764661,-16.237331433768073,-16.56613739530188]
[85,"CO485","CO485: Ethernet Electronics",null,{"$f":"INDEX(ModelStartValues_NonAdmin!91:91,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-24.40778919299391},-27.558034144117901,-35.301079421075393,-41.256598052529711,-40.859159489878564,null,null,"£",-65.431827191857266,-65.595406759836905,-66.382551640954972,-67.610628846312622,-68.979744080450473]
[86,"CW609","CW609: Ethernet Access Direct Fibre",null,{"$f":"INDEX(ModelStartValues_NonAdmin!92:92,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-21.129247603696577},-27.030034583176715,-25.432986971010305,-27.838151397368154,-38.903460456606858,null,null,"£",-92.712913434505211,-92.944695718091467,-94.060032066708558,-95.800142659942665,-97.740095548806522]
[87,"CE104","CE104: AISBO Excess Construction",null,{"$f":"INDEX(ModelStartValues_NonAdmin!93:93,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[88,"CL578","CL578: OR Service Centre   Assurance Ethernet",null,{"$f":"INDEX(ModelStartValues_NonAdmin!94:94,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[89,"CO772","CO772: Openreach Systems Development Ethernet Specific",null,{"$f":"INDEX(ModelStartValues_NonAdmin!95:95,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.32677487564956392},0.36540776144192,0.39309288018841998,0.3246475969972642,0.45639211929614204,null,null,"£",1.0258866959750221,1.0284514127149598,1.0407928296675395,1.0600474970163887,1.0815134588309707]
[90,"CP502","CP502: Openreach sales product management",null,{"$f":"INDEX(ModelStartValues_NonAdmin!96:96,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[91,"CL160","CL160: Routeing   records",null,{"$f":"INDEX(ModelStartValues_NonAdmin!97:97,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-1.7491419419458847E-2},-1.7494935573312682E-2,-2.2841407114061754E-2,-1.692901275981154E-2,-1.5839074982063776E-2,null,null,"£",-0.32756695637751093,-0.32838587376845468,-0.3323265042536761,-0.33847454458236909,-0.34532865411016211]
[92,"CL573","CL573: OR Service Centre   Provision Ethernet",null,{"$f":"INDEX(ModelStartValues_NonAdmin!98:98,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[93,"CW617","CW617: Other Ethernet Rentals   Internal",null,{"$f":"INDEX(ModelStartValues_NonAdmin!99:99,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.28756920755712823},-0.38416533036915246,-0.43599124656904586,-0.31406854585267308,-0.34183809138615029,null,null,"£",-51.323843791243114,-51.452153400721222,-52.069579241529887,-53.03286645749818,-54.106782003262524]
[94,"CW619","CW619: Other Ethernet Connection   Internal",null,{"$f":"INDEX(ModelStartValues_NonAdmin!100:100,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.14911111030590005},-0.1618395116926992,-3.355317164532523E-2,-5.1573526599500326E-2,-3.9446122754727933E-2,null,null,"£",-212.21853650698094,-212.74908284824841,-215.30207184242738,-219.2851601715123,-223.72568466498544]
[95,"CW901","CW901: Openreach non copper",null,{"$f":"INDEX(ModelStartValues_NonAdmin!101:101,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!102:102,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!103:103,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,M$7)=0,0,E105*million/INDEX(FC.CompVolumes,$A105,M$7)))","v":0},{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,N$7)=0,0,F105*million/INDEX(FC.CompVolumes,$A105,N$7)))","v":0},{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,O$7)=0,0,G105*million/INDEX(FC.CompVolumes,$A105,O$7)))","v":0},{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,P$7)=0,0,H105*million/INDEX(FC.CompVolumes,$A105,P$7)))","v":0},{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,Q$7)=0,0,I105*million/INDEX(FC.CompVolumes,$A105,Q$7)))","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!104:104,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!105:105,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!106:106,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!107:107,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!108:108,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!109:109,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!110:110,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!111:111,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!112:112,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!113:113,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!114:114,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!115:115,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!116:116,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!117:117,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!118:118,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!119:119,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!120:120,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!121:121,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!122:122,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!123:123,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!124:124,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!125:125,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!126:126,,MATCH(\"NCA\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E9:E128)","v":-118.29734224061113},{"$f":"SUM(F9:F128)","v":-113.12543591467703},{"$f":"SUM(G9:G128)","v":-109.9761803272888},{"$f":"SUM(H9:H128)","v":-113.41997805071867},{"$f":"SUM(I9:I128)","v":-120.42795013273506}]
[null,null,null,null,{"$f":"E129=ModelStartValues_NonAdmin!I127","v":true}]

{"sheet":"FC.Comp.NRC","index":40,"n_rows":130,"n_cols":42,"rows_kept":130,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Net Replacement Costs (NRC) depreciation forecasts - non-admin costs"]
[]
["Units: £m",null,null,{"$f":"MAX(C4:$C4)+1","v":1},"NRC in steady state (SS)",null,null,null,null,null,null,{"$f":"MAX($C4:K4)+1","v":2},"Additional NRC",null,null,null,null,null,null,{"$f":"MAX($C4:S4)+1","v":3},"Total NRC by cost component",null,null,null,null,null,null,{"$f":"MAX($C4:AA4)+1","v":4},"Unit costs by component",null,null,null,null,null,null,{"$f":"MAX($C4:AI4)+1","v":5},"NRC/GRC ratios"]
[null,null,null,null,"Base year NRC from our base year estimation.",null,null,null,null,null,null,null,"Add NRC(t) = Add GRC(t) - Add cum OCM dep(t)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit costs by component = Total component costs / Component volumes"]
[null,null,null,null,"Subsequent years: SS NRC(t) = SS NRC(t-1) * [1+IPCs(t)] + SS Capex(t) - SS OCM dep (t)",null,null,null,null,null,null,null,"Where component has disposals, assume assets depreciated in line with NRC/GRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This is used to forecast costs by service"]
[null,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5]
[null,"Component code","Component name",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(B9=0,0,A8+1)","v":1},{"$f":"List_CompCode","v":"CF371"},{"$f":"List_CompName","v":"CF371: OR PC Rental 2Mbit link per km distribution"},null,{"$f":"INDEX(ModelStartValues_NonAdmin!7:7,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":154.02444165008257},{"$f":"IF($A9=0,0,E9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A9,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A9,F$7))","v":154.65216722366264},{"$f":"IF($A9=0,0,F9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A9,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A9,G$7))","v":155.77407250322622},{"$f":"IF($A9=0,0,G9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A9,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A9,H$7))","v":157.29772734081064},{"$f":"IF($A9=0,0,H9*(1+INDEX(InputPriceChanges.NonAdmin,$A9,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A9,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A9,I$7))","v":158.97731980845614},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A9,M$7)-INDEX(FC.Comp.CumOCMdep,$A9,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A9,N$7)-INDEX(FC.Comp.CumOCMdep,$A9,N$7)","v":-42.292892305810632},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A9,O$7)-INDEX(FC.Comp.CumOCMdep,$A9,O$7)","v":-54.702616046571258},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A9,P$7)-INDEX(FC.Comp.CumOCMdep,$A9,P$7)","v":-73.438919407974211},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A9,Q$7)-INDEX(FC.Comp.CumOCMdep,$A9,Q$7)","v":-88.071596620688197},null,null,null,{"$f":"E9+M9","v":154.02444165008257},{"$f":"F9+N9","v":112.35927491785202},{"$f":"G9+O9","v":101.07145645665497},{"$f":"H9+P9","v":83.858807932836427},{"$f":"I9+Q9","v":70.905723187767947},"FC.Comp.NRC",null,"£",{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,AC$7)=0,0,U9*million/INDEX(FC.CompVolumes,$A9,AC$7)))","v":102.68811303332164},{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,AD$7)=0,0,V9*million/INDEX(FC.CompVolumes,$A9,AD$7)))","v":119.83287132820075},{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,AE$7)=0,0,W9*million/INDEX(FC.CompVolumes,$A9,AE$7)))","v":116.2344754071563},{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,AF$7)=0,0,X9*million/INDEX(FC.CompVolumes,$A9,AF$7)))","v":122.24563389263002},{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,AG$7)=0,0,Y9*million/INDEX(FC.CompVolumes,$A9,AG$7)))","v":122.85890933444455},"FC.UnitCostComp.NRC",null,null,{"$f":"IF(FC.Comp.GRC!AN9=0,0,U9/FC.Comp.GRC!AN9)","v":0.29780979493401299},{"$f":"IF(FC.Comp.GRC!AO9=0,0,V9/FC.Comp.GRC!AO9)","v":0.27603207816906361},{"$f":"IF(FC.Comp.GRC!AP9=0,0,W9/FC.Comp.GRC!AP9)","v":0.25502848512345899},{"$f":"IF(FC.Comp.GRC!AQ9=0,0,X9/FC.Comp.GRC!AQ9)","v":0.23106654813073144},{"$f":"IF(FC.Comp.GRC!AR9=0,0,Y9/FC.Comp.GRC!AR9)","v":0.20584721565235947},"NRC.GRC_NonAdmin"]
[{"$f":"IF(B10=0,0,A9+1)","v":2},"CF373","CF373: OR PC Rental 34Mbit link per km distribution",null,{"$f":"INDEX(ModelStartValues_NonAdmin!8:8,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":24.267559050507586},{"$f":"IF($A10=0,0,E10*(1+INDEX(InputPriceChanges.NonAdmin,$A10,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A10,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A10,F$7))","v":24.377584173813709},{"$f":"IF($A10=0,0,F10*(1+INDEX(InputPriceChanges.NonAdmin,$A10,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A10,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A10,G$7))","v":24.574316821061153},{"$f":"IF($A10=0,0,G10*(1+INDEX(InputPriceChanges.NonAdmin,$A10,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A10,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A10,H$7))","v":24.841715011322339},{"$f":"IF($A10=0,0,H10*(1+INDEX(InputPriceChanges.NonAdmin,$A10,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A10,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A10,I$7))","v":25.136801031680104},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A10,M$7)-INDEX(FC.Comp.CumOCMdep,$A10,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A10,N$7)-INDEX(FC.Comp.CumOCMdep,$A10,N$7)","v":-5.3574824764172355},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A10,O$7)-INDEX(FC.Comp.CumOCMdep,$A10,O$7)","v":-9.8992289653693888},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A10,P$7)-INDEX(FC.Comp.CumOCMdep,$A10,P$7)","v":-12.082661636103182},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A10,Q$7)-INDEX(FC.Comp.CumOCMdep,$A10,Q$7)","v":-14.053347035799254},null,null,null,24.267559050507586,19.020101697396473,14.675087855691764,12.759053375219157,11.08345399588085,null,null,"£",1103.0367720682991,1267.6844293557933,1620.7965155187437,1780.4237569208879,1964.3377343008026,null,null,null,{"$f":"IF(FC.Comp.GRC!AN10=0,0,U10/FC.Comp.GRC!AN10)","v":0.26878470572185309},{"$f":"IF(FC.Comp.GRC!AO10=0,0,V10/FC.Comp.GRC!AO10)","v":0.25416494344827156},{"$f":"IF(FC.Comp.GRC!AP10=0,0,W10/FC.Comp.GRC!AP10)","v":0.23730312870909059},{"$f":"IF(FC.Comp.GRC!AQ10=0,0,X10/FC.Comp.GRC!AQ10)","v":0.21940656227132824},{"$f":"IF(FC.Comp.GRC!AR10=0,0,Y10/FC.Comp.GRC!AR10)","v":0.20049333365572239}]
[3,"CF375","CF375: OR PC Rental 140Mbit link per km distribution",null,{"$f":"INDEX(ModelStartValues_NonAdmin!9:9,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":15.480433033857956},{"$f":"IF($A11=0,0,E11*(1+INDEX(InputPriceChanges.NonAdmin,$A11,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A11,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A11,F$7))","v":15.526488512161977},{"$f":"IF($A11=0,0,F11*(1+INDEX(InputPriceChanges.NonAdmin,$A11,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A11,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A11,G$7))","v":15.608711156630452},{"$f":"IF($A11=0,0,G11*(1+INDEX(InputPriceChanges.NonAdmin,$A11,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A11,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A11,H$7))","v":15.72016023402341},{"$f":"IF($A11=0,0,H11*(1+INDEX(InputPriceChanges.NonAdmin,$A11,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A11,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A11,I$7))","v":15.842694189124469},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A11,M$7)-INDEX(FC.Comp.CumOCMdep,$A11,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A11,N$7)-INDEX(FC.Comp.CumOCMdep,$A11,N$7)","v":-6.8645831114423155},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A11,O$7)-INDEX(FC.Comp.CumOCMdep,$A11,O$7)","v":-10.146891232239103},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A11,P$7)-INDEX(FC.Comp.CumOCMdep,$A11,P$7)","v":-3.6134816294925312},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A11,Q$7)-INDEX(FC.Comp.CumOCMdep,$A11,Q$7)","v":-6.4853162028731521},null,null,null,15.480433033857956,8.661905400719661,5.4618199243913494,12.106678604530879,9.3573779862513167,null,null,"£",1992.6945246394916,2330.6427139788425,2475.4988031724006,4081.3563222447988,4255.1115661886315,null,null,null,{"$f":"IF(FC.Comp.GRC!AN11=0,0,U11/FC.Comp.GRC!AN11)","v":0.15359314511949046},{"$f":"IF(FC.Comp.GRC!AO11=0,0,V11/FC.Comp.GRC!AO11)","v":0.12979976407225488},{"$f":"IF(FC.Comp.GRC!AP11=0,0,W11/FC.Comp.GRC!AP11)","v":0.10074502244938975},{"$f":"IF(FC.Comp.GRC!AQ11=0,0,X11/FC.Comp.GRC!AQ11)","v":0.1980631724750995},{"$f":"IF(FC.Comp.GRC!AR11=0,0,Y11/FC.Comp.GRC!AR11)","v":0.17024501208101281}]
[4,"CF381","CF381: OR PC Rental 64Kb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!10:10,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":16.624518716556057},{"$f":"IF($A12=0,0,E12*(1+INDEX(InputPriceChanges.NonAdmin,$A12,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A12,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A12,F$7))","v":16.624531060367527},{"$f":"IF($A12=0,0,F12*(1+INDEX(InputPriceChanges.NonAdmin,$A12,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A12,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A12,G$7))","v":16.624553032368254},{"$f":"IF($A12=0,0,G12*(1+INDEX(InputPriceChanges.NonAdmin,$A12,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A12,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A12,H$7))","v":16.62458265757693},{"$f":"IF($A12=0,0,H12*(1+INDEX(InputPriceChanges.NonAdmin,$A12,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A12,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A12,I$7))","v":16.624614998487367},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A12,M$7)-INDEX(FC.Comp.CumOCMdep,$A12,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A12,N$7)-INDEX(FC.Comp.CumOCMdep,$A12,N$7)","v":-6.8896041594049455},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A12,O$7)-INDEX(FC.Comp.CumOCMdep,$A12,O$7)","v":-11.369717674295181},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A12,P$7)-INDEX(FC.Comp.CumOCMdep,$A12,P$7)","v":-13.819233629405431},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A12,Q$7)-INDEX(FC.Comp.CumOCMdep,$A12,Q$7)","v":-16.298272311556499},null,null,null,16.624518716556057,9.7349269009625807,5.2548353580730733,2.8053490281714986,0.3263426869308681,null,null,"£",139.1715475776297,123.98021642855012,98.90421816139785,59.949328696961466,9.087472795702471,null,null,null,{"$f":"IF(FC.Comp.GRC!AN12=0,0,U12/FC.Comp.GRC!AN12)","v":0.13901605745582263},{"$f":"IF(FC.Comp.GRC!AO12=0,0,V12/FC.Comp.GRC!AO12)","v":0.11519444498701915},{"$f":"IF(FC.Comp.GRC!AP12=0,0,W12/FC.Comp.GRC!AP12)","v":8.374122124427115E-2},{"$f":"IF(FC.Comp.GRC!AQ12=0,0,X12/FC.Comp.GRC!AQ12)","v":4.89402435371789E-2},{"$f":"IF(FC.Comp.GRC!AR12=0,0,Y12/FC.Comp.GRC!AR12)","v":6.7995517273546141E-3}]
[5,"CF383","CF383: OR PC Rental 2Mb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!11:11,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":13.150152564456862},{"$f":"IF($A13=0,0,E13*(1+INDEX(InputPriceChanges.NonAdmin,$A13,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A13,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A13,F$7))","v":13.150223557920116},{"$f":"IF($A13=0,0,F13*(1+INDEX(InputPriceChanges.NonAdmin,$A13,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A13,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A13,G$7))","v":13.15034992696693},{"$f":"IF($A13=0,0,G13*(1+INDEX(InputPriceChanges.NonAdmin,$A13,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A13,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A13,H$7))","v":13.15052031383593},{"$f":"IF($A13=0,0,H13*(1+INDEX(InputPriceChanges.NonAdmin,$A13,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A13,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A13,I$7))","v":13.150706321911304},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A13,M$7)-INDEX(FC.Comp.CumOCMdep,$A13,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A13,N$7)-INDEX(FC.Comp.CumOCMdep,$A13,N$7)","v":-5.0584983943589137},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A13,O$7)-INDEX(FC.Comp.CumOCMdep,$A13,O$7)","v":-8.6027698588159645},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A13,P$7)-INDEX(FC.Comp.CumOCMdep,$A13,P$7)","v":-11.859952015991327},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A13,Q$7)-INDEX(FC.Comp.CumOCMdep,$A13,Q$7)","v":-13.793673444709091},null,null,null,13.150152564456862,8.0917251635612022,4.5475800681509657,1.2905682978446027,-0.64296712279778667,null,null,"£",138.31980138634293,115.48408164856436,83.102882758972044,35.323528463184033,-19.648328180790401,null,null,null,{"$f":"IF(FC.Comp.GRC!AN13=0,0,U13/FC.Comp.GRC!AN13)","v":0.17195629083236807},{"$f":"IF(FC.Comp.GRC!AO13=0,0,V13/FC.Comp.GRC!AO13)","v":0.13500977284430107},{"$f":"IF(FC.Comp.GRC!AP13=0,0,W13/FC.Comp.GRC!AP13)","v":9.134730043995587E-2},{"$f":"IF(FC.Comp.GRC!AQ13=0,0,X13/FC.Comp.GRC!AQ13)","v":3.4184577878056968E-2},{"$f":"IF(FC.Comp.GRC!AR13=0,0,Y13/FC.Comp.GRC!AR13)","v":-1.8249661426733132E-2}]
[6,"CF385","CF385: OR PC Rental 34Mb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!12:12,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.1374753963767557},{"$f":"IF($A14=0,0,E14*(1+INDEX(InputPriceChanges.NonAdmin,$A14,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A14,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A14,F$7))","v":1.1374753966068494},{"$f":"IF($A14=0,0,F14*(1+INDEX(InputPriceChanges.NonAdmin,$A14,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A14,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A14,G$7))","v":1.137475397016416},{"$f":"IF($A14=0,0,G14*(1+INDEX(InputPriceChanges.NonAdmin,$A14,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A14,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A14,H$7))","v":1.1374753975686409},{"$f":"IF($A14=0,0,H14*(1+INDEX(InputPriceChanges.NonAdmin,$A14,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A14,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A14,I$7))","v":1.1374753981714865},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A14,M$7)-INDEX(FC.Comp.CumOCMdep,$A14,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A14,N$7)-INDEX(FC.Comp.CumOCMdep,$A14,N$7)","v":-0.29740430950552865},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A14,O$7)-INDEX(FC.Comp.CumOCMdep,$A14,O$7)","v":-0.51581474620016432},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A14,P$7)-INDEX(FC.Comp.CumOCMdep,$A14,P$7)","v":-0.81406731897949658},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A14,Q$7)-INDEX(FC.Comp.CumOCMdep,$A14,Q$7)","v":-1.0179909463988661},null,null,null,1.1374753963767557,0.84007108710132072,0.62166065081625166,0.32340807858914433,0.11948445177262035,null,null,"£",1318.5980204682783,1186.857094990999,1008.3467742440893,830.84688544750952,468.59779619956339,null,null,null,{"$f":"IF(FC.Comp.GRC!AN14=0,0,U14/FC.Comp.GRC!AN14)","v":0.12317607104176977},{"$f":"IF(FC.Comp.GRC!AO14=0,0,V14/FC.Comp.GRC!AO14)","v":0.10557334843167386},{"$f":"IF(FC.Comp.GRC!AP14=0,0,W14/FC.Comp.GRC!AP14)","v":8.6293375458910498E-2},{"$f":"IF(FC.Comp.GRC!AQ14=0,0,X14/FC.Comp.GRC!AQ14)","v":6.0686821592765082E-2},{"$f":"IF(FC.Comp.GRC!AR14=0,0,Y14/FC.Comp.GRC!AR14)","v":2.8304250164853717E-2}]
[7,"CF388","CF388: OR PC rental 140Mb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!13:13,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.3636737323820887},{"$f":"IF($A15=0,0,E15*(1+INDEX(InputPriceChanges.NonAdmin,$A15,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A15,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A15,F$7))","v":2.3636738770043402},{"$f":"IF($A15=0,0,F15*(1+INDEX(InputPriceChanges.NonAdmin,$A15,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A15,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A15,G$7))","v":2.3636741344319634},{"$f":"IF($A15=0,0,G15*(1+INDEX(InputPriceChanges.NonAdmin,$A15,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A15,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A15,H$7))","v":2.3636744815254254},{"$f":"IF($A15=0,0,H15*(1+INDEX(InputPriceChanges.NonAdmin,$A15,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A15,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A15,I$7))","v":2.363674860435844},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A15,M$7)-INDEX(FC.Comp.CumOCMdep,$A15,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A15,N$7)-INDEX(FC.Comp.CumOCMdep,$A15,N$7)","v":-1.3719745107838377},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A15,O$7)-INDEX(FC.Comp.CumOCMdep,$A15,O$7)","v":-1.815866550938759},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A15,P$7)-INDEX(FC.Comp.CumOCMdep,$A15,P$7)","v":-2.254052601685395},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A15,Q$7)-INDEX(FC.Comp.CumOCMdep,$A15,Q$7)","v":-1.3017884408044336},null,null,null,2.3636737323820887,0.99169936622050248,0.54780758349320435,0.10962187984003036,1.0618864196314104,null,null,"£",5104.9522275894087,4607.8696004842377,2976.6389604869369,789.01342557999897,6061.6949165797587,null,null,null,{"$f":"IF(FC.Comp.GRC!AN15=0,0,U15/FC.Comp.GRC!AN15)","v":0.16678338733467901},{"$f":"IF(FC.Comp.GRC!AO15=0,0,V15/FC.Comp.GRC!AO15)","v":0.12377688582801656},{"$f":"IF(FC.Comp.GRC!AP15=0,0,W15/FC.Comp.GRC!AP15)","v":7.5697521653760286E-2},{"$f":"IF(FC.Comp.GRC!AQ15=0,0,X15/FC.Comp.GRC!AQ15)","v":1.7924882538427792E-2},{"$f":"IF(FC.Comp.GRC!AR15=0,0,Y15/FC.Comp.GRC!AR15)","v":0.15133815551683549}]
[8,"CF391","CF391: OR PC rental 64Kbit link per km transmission",null,{"$f":"INDEX(ModelStartValues_NonAdmin!14:14,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":23.358502640088528},{"$f":"IF($A16=0,0,E16*(1+INDEX(InputPriceChanges.NonAdmin,$A16,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A16,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A16,F$7))","v":23.443151572624139},{"$f":"IF($A16=0,0,F16*(1+INDEX(InputPriceChanges.NonAdmin,$A16,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A16,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A16,G$7))","v":23.594372704385709},{"$f":"IF($A16=0,0,G16*(1+INDEX(InputPriceChanges.NonAdmin,$A16,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A16,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A16,H$7))","v":23.79958159066209},{"$f":"IF($A16=0,0,H16*(1+INDEX(InputPriceChanges.NonAdmin,$A16,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A16,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A16,I$7))","v":24.02554967276097},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A16,M$7)-INDEX(FC.Comp.CumOCMdep,$A16,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A16,N$7)-INDEX(FC.Comp.CumOCMdep,$A16,N$7)","v":-6.6240701177529351},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A16,O$7)-INDEX(FC.Comp.CumOCMdep,$A16,O$7)","v":-3.7210680234027205},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A16,P$7)-INDEX(FC.Comp.CumOCMdep,$A16,P$7)","v":-8.150971409699709},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A16,Q$7)-INDEX(FC.Comp.CumOCMdep,$A16,Q$7)","v":-12.027048525056527},null,null,null,23.358502640088528,16.819081454871203,19.87330468098299,15.648610180962381,11.998501147704443,null,null,"£",7.3457341510471448,8.124043491154012,8.908532785671115,9.493692853814597,10.474855443281296,null,null,null,{"$f":"IF(FC.Comp.GRC!AN16=0,0,U16/FC.Comp.GRC!AN16)","v":0.24703776792305016},{"$f":"IF(FC.Comp.GRC!AO16=0,0,V16/FC.Comp.GRC!AO16)","v":0.22293153034490212},{"$f":"IF(FC.Comp.GRC!AP16=0,0,W16/FC.Comp.GRC!AP16)","v":0.25231415252237277},{"$f":"IF(FC.Comp.GRC!AQ16=0,0,X16/FC.Comp.GRC!AQ16)","v":0.22652155541901914},{"$f":"IF(FC.Comp.GRC!AR16=0,0,Y16/FC.Comp.GRC!AR16)","v":0.19765717455093054}]
[9,"CG101","CG101: PC rental 2Mbit s regional trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!15:15,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":28.623993103568246},{"$f":"IF($A17=0,0,E17*(1+INDEX(InputPriceChanges.NonAdmin,$A17,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A17,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A17,F$7))","v":28.749689400761792},{"$f":"IF($A17=0,0,F17*(1+INDEX(InputPriceChanges.NonAdmin,$A17,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A17,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A17,G$7))","v":28.974411314728005},{"$f":"IF($A17=0,0,G17*(1+INDEX(InputPriceChanges.NonAdmin,$A17,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A17,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A17,H$7))","v":29.279775520409281},{"$f":"IF($A17=0,0,H17*(1+INDEX(InputPriceChanges.NonAdmin,$A17,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A17,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A17,I$7))","v":29.616644716223913},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A17,M$7)-INDEX(FC.Comp.CumOCMdep,$A17,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A17,N$7)-INDEX(FC.Comp.CumOCMdep,$A17,N$7)","v":-4.8723041177507049},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A17,O$7)-INDEX(FC.Comp.CumOCMdep,$A17,O$7)","v":-8.0469171897250966},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A17,P$7)-INDEX(FC.Comp.CumOCMdep,$A17,P$7)","v":-11.027956955609513},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A17,Q$7)-INDEX(FC.Comp.CumOCMdep,$A17,Q$7)","v":-15.110517824040862},null,null,null,28.623993103568246,23.877385283011087,20.927494125002909,18.25181856479977,14.506126892183051,null,null,"£",63.619998926859182,66.836583832419919,65.878097439396683,64.293756680364126,71.824201998392041,null,null,null,{"$f":"IF(FC.Comp.GRC!AN17=0,0,U17/FC.Comp.GRC!AN17)","v":0.24614604100087956},{"$f":"IF(FC.Comp.GRC!AO17=0,0,V17/FC.Comp.GRC!AO17)","v":0.22702233433960708},{"$f":"IF(FC.Comp.GRC!AP17=0,0,W17/FC.Comp.GRC!AP17)","v":0.20721221723366029},{"$f":"IF(FC.Comp.GRC!AQ17=0,0,X17/FC.Comp.GRC!AQ17)","v":0.18673093352697109},{"$f":"IF(FC.Comp.GRC!AR17=0,0,Y17/FC.Comp.GRC!AR17)","v":0.16431048418942584}]
[10,"CG103","CG103: PC rental 140Mbit s regional trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!16:16,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":18.261183014293938},{"$f":"IF($A18=0,0,E18*(1+INDEX(InputPriceChanges.NonAdmin,$A18,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A18,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A18,F$7))","v":18.333405687832801},{"$f":"IF($A18=0,0,F18*(1+INDEX(InputPriceChanges.NonAdmin,$A18,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A18,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A18,G$7))","v":18.46247048498228},{"$f":"IF($A18=0,0,G18*(1+INDEX(InputPriceChanges.NonAdmin,$A18,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A18,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A18,H$7))","v":18.637715514071235},{"$f":"IF($A18=0,0,H18*(1+INDEX(InputPriceChanges.NonAdmin,$A18,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A18,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A18,I$7))","v":18.830840569666858},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A18,M$7)-INDEX(FC.Comp.CumOCMdep,$A18,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A18,N$7)-INDEX(FC.Comp.CumOCMdep,$A18,N$7)","v":-6.845579056914918},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A18,O$7)-INDEX(FC.Comp.CumOCMdep,$A18,O$7)","v":-9.0836666641982209},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A18,P$7)-INDEX(FC.Comp.CumOCMdep,$A18,P$7)","v":-8.955894611761698},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A18,Q$7)-INDEX(FC.Comp.CumOCMdep,$A18,Q$7)","v":-10.761810244158598},null,null,null,18.261183014293938,11.487826630917883,9.3788038207840589,9.6818209023095374,8.06903032550826,null,null,"£",4722.6817545456042,6580.9565372032139,7051.4395550441341,7344.2774322510168,7453.1504276210353,null,null,null,{"$f":"IF(FC.Comp.GRC!AN18=0,0,U18/FC.Comp.GRC!AN18)","v":0.29575058662764431},{"$f":"IF(FC.Comp.GRC!AO18=0,0,V18/FC.Comp.GRC!AO18)","v":0.26783825950572149},{"$f":"IF(FC.Comp.GRC!AP18=0,0,W18/FC.Comp.GRC!AP18)","v":0.23789130812085504},{"$f":"IF(FC.Comp.GRC!AQ18=0,0,X18/FC.Comp.GRC!AQ18)","v":0.24392874491534933},{"$f":"IF(FC.Comp.GRC!AR18=0,0,Y18/FC.Comp.GRC!AR18)","v":0.21277351615008988}]
[11,"CG201","CG201: PC rental 2Mbit link per km national trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!17:17,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":14.49085659892266},{"$f":"IF($A19=0,0,E19*(1+INDEX(InputPriceChanges.NonAdmin,$A19,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A19,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A19,F$7))","v":14.557344215525998},{"$f":"IF($A19=0,0,F19*(1+INDEX(InputPriceChanges.NonAdmin,$A19,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A19,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A19,G$7))","v":14.676235182637308},{"$f":"IF($A19=0,0,G19*(1+INDEX(InputPriceChanges.NonAdmin,$A19,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A19,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A19,H$7))","v":14.837846812648387},{"$f":"IF($A19=0,0,H19*(1+INDEX(InputPriceChanges.NonAdmin,$A19,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A19,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A19,I$7))","v":15.01621560858624},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A19,M$7)-INDEX(FC.Comp.CumOCMdep,$A19,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A19,N$7)-INDEX(FC.Comp.CumOCMdep,$A19,N$7)","v":-2.4486944342240466},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A19,O$7)-INDEX(FC.Comp.CumOCMdep,$A19,O$7)","v":-3.2573978535085337},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A19,P$7)-INDEX(FC.Comp.CumOCMdep,$A19,P$7)","v":-6.1239725045134508},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A19,Q$7)-INDEX(FC.Comp.CumOCMdep,$A19,Q$7)","v":-7.4361668918835964},null,null,null,14.49085659892266,12.108649781301951,11.418837329128774,8.7138743081349368,7.5800487167026436,null,null,"£",22.970902447478846,24.748014275349895,24.396996280133482,32.131948500682448,33.461360266804675,null,null,null,{"$f":"IF(FC.Comp.GRC!AN19=0,0,U19/FC.Comp.GRC!AN19)","v":0.27788306964363529},{"$f":"IF(FC.Comp.GRC!AO19=0,0,V19/FC.Comp.GRC!AO19)","v":0.25967023824427554},{"$f":"IF(FC.Comp.GRC!AP19=0,0,W19/FC.Comp.GRC!AP19)","v":0.24747566699076204},{"$f":"IF(FC.Comp.GRC!AQ19=0,0,X19/FC.Comp.GRC!AQ19)","v":0.22638648917995174},{"$f":"IF(FC.Comp.GRC!AR19=0,0,Y19/FC.Comp.GRC!AR19)","v":0.20441983579663014}]
[12,"CG203","CG203: PC rental 140Mbit link per km national trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!18:18,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":42.220870393306036},{"$f":"IF($A20=0,0,E20*(1+INDEX(InputPriceChanges.NonAdmin,$A20,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A20,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A20,F$7))","v":42.427993742446013},{"$f":"IF($A20=0,0,F20*(1+INDEX(InputPriceChanges.NonAdmin,$A20,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A20,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A20,G$7))","v":42.798481938953245},{"$f":"IF($A20=0,0,G20*(1+INDEX(InputPriceChanges.NonAdmin,$A20,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A20,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A20,H$7))","v":43.302378604354537},{"$f":"IF($A20=0,0,H20*(1+INDEX(InputPriceChanges.NonAdmin,$A20,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A20,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A20,I$7))","v":43.858942361298077},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A20,M$7)-INDEX(FC.Comp.CumOCMdep,$A20,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A20,N$7)-INDEX(FC.Comp.CumOCMdep,$A20,N$7)","v":-11.61297365100649},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A20,O$7)-INDEX(FC.Comp.CumOCMdep,$A20,O$7)","v":-13.88435894648542},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A20,P$7)-INDEX(FC.Comp.CumOCMdep,$A20,P$7)","v":-17.412694440635061},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A20,Q$7)-INDEX(FC.Comp.CumOCMdep,$A20,Q$7)","v":-14.72917945243541},null,null,null,42.220870393306036,30.815020091439521,28.914122992467824,25.889684163719476,29.129762908862666,null,null,"£",2864.502351339775,4049.7439700624523,4126.210545210658,4372.7159132237657,4486.7914515714911,null,null,null,{"$f":"IF(FC.Comp.GRC!AN20=0,0,U20/FC.Comp.GRC!AN20)","v":0.31968450603728377},{"$f":"IF(FC.Comp.GRC!AO20=0,0,V20/FC.Comp.GRC!AO20)","v":0.29984254844252684},{"$f":"IF(FC.Comp.GRC!AP20=0,0,W20/FC.Comp.GRC!AP20)","v":0.28594208525487042},{"$f":"IF(FC.Comp.GRC!AQ20=0,0,X20/FC.Comp.GRC!AQ20)","v":0.26512447531240368},{"$f":"IF(FC.Comp.GRC!AR20=0,0,Y20/FC.Comp.GRC!AR20)","v":0.2873099753173507}]
[13,"CL171","CL171: E side copper capital",null,{"$f":"INDEX(ModelStartValues_NonAdmin!19:19,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.3570436532494166},{"$f":"IF($A21=0,0,E21*(1+INDEX(InputPriceChanges.NonAdmin,$A21,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A21,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A21,F$7))","v":1.3618131135904279},{"$f":"IF($A21=0,0,F21*(1+INDEX(InputPriceChanges.NonAdmin,$A21,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A21,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A21,G$7))","v":1.3703325906510393},{"$f":"IF($A21=0,0,G21*(1+INDEX(InputPriceChanges.NonAdmin,$A21,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A21,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A21,H$7))","v":1.3818913880638517},{"$f":"IF($A21=0,0,H21*(1+INDEX(InputPriceChanges.NonAdmin,$A21,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A21,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A21,I$7))","v":1.3946161781076762},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A21,M$7)-INDEX(FC.Comp.CumOCMdep,$A21,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A21,N$7)-INDEX(FC.Comp.CumOCMdep,$A21,N$7)","v":-0.14114399564166985},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A21,O$7)-INDEX(FC.Comp.CumOCMdep,$A21,O$7)","v":-0.3100598094927724},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A21,P$7)-INDEX(FC.Comp.CumOCMdep,$A21,P$7)","v":-0.37103758233410994},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A21,Q$7)-INDEX(FC.Comp.CumOCMdep,$A21,Q$7)","v":-0.47354160065875517},null,null,null,1.3570436532494166,1.2206691179487581,1.0602727811582668,1.0108538057297418,0.92107457744892107,null,null,"£",23.754944715849106,26.565593954567458,36.936705404351493,43.043649519942562,60.739283360901197,null,null,null,{"$f":"IF(FC.Comp.GRC!AN21=0,0,U21/FC.Comp.GRC!AN21)","v":0.41646960961866925},{"$f":"IF(FC.Comp.GRC!AO21=0,0,V21/FC.Comp.GRC!AO21)","v":0.39247328347337401},{"$f":"IF(FC.Comp.GRC!AP21=0,0,W21/FC.Comp.GRC!AP21)","v":0.36792875314362011},{"$f":"IF(FC.Comp.GRC!AQ21=0,0,X21/FC.Comp.GRC!AQ21)","v":0.3571480618871038},{"$f":"IF(FC.Comp.GRC!AR21=0,0,Y21/FC.Comp.GRC!AR21)","v":0.33681317150526296}]
[14,"CL173","CL173: D side copper capital",null,{"$f":"INDEX(ModelStartValues_NonAdmin!20:20,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":9.4621447007091373},{"$f":"IF($A22=0,0,E22*(1+INDEX(InputPriceChanges.NonAdmin,$A22,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A22,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A22,F$7))","v":9.5075333276682876},{"$f":"IF($A22=0,0,F22*(1+INDEX(InputPriceChanges.NonAdmin,$A22,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A22,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A22,G$7))","v":9.5887126307698765},{"$f":"IF($A22=0,0,G22*(1+INDEX(InputPriceChanges.NonAdmin,$A22,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A22,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A22,H$7))","v":9.6991024456076591},{"$f":"IF($A22=0,0,H22*(1+INDEX(InputPriceChanges.NonAdmin,$A22,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A22,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A22,I$7))","v":9.8209986822925899},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A22,M$7)-INDEX(FC.Comp.CumOCMdep,$A22,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A22,N$7)-INDEX(FC.Comp.CumOCMdep,$A22,N$7)","v":-0.57293309097163381},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A22,O$7)-INDEX(FC.Comp.CumOCMdep,$A22,O$7)","v":-0.89191388713802411},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A22,P$7)-INDEX(FC.Comp.CumOCMdep,$A22,P$7)","v":-2.2720405491603186},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A22,Q$7)-INDEX(FC.Comp.CumOCMdep,$A22,Q$7)","v":-2.1982627837322424},null,null,null,9.4621447007091373,8.934600236696653,8.6967987436318523,7.4270618964473405,7.6227358985603475,null,null,"£",222.14457750416449,235.38074523923672,247.15992815472129,371.41607984531174,385.22619934308204,null,null,null,{"$f":"IF(FC.Comp.GRC!AN22=0,0,U22/FC.Comp.GRC!AN22)","v":0.44861534231015732},{"$f":"IF(FC.Comp.GRC!AO22=0,0,V22/FC.Comp.GRC!AO22)","v":0.43394753163937483},{"$f":"IF(FC.Comp.GRC!AP22=0,0,W22/FC.Comp.GRC!AP22)","v":0.42629534106593547},{"$f":"IF(FC.Comp.GRC!AQ22=0,0,X22/FC.Comp.GRC!AQ22)","v":0.3989353716208332},{"$f":"IF(FC.Comp.GRC!AR22=0,0,Y22/FC.Comp.GRC!AR22)","v":0.40496768661212851}]
[15,"CO379","CO379: Point of Handover electronics",null,{"$f":"INDEX(ModelStartValues_NonAdmin!21:21,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":13.338288403443467},{"$f":"IF($A23=0,0,E23*(1+INDEX(InputPriceChanges.NonAdmin,$A23,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A23,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A23,F$7))","v":13.359475630756144},{"$f":"IF($A23=0,0,F23*(1+INDEX(InputPriceChanges.NonAdmin,$A23,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A23,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A23,G$7))","v":13.397248801073196},{"$f":"IF($A23=0,0,G23*(1+INDEX(InputPriceChanges.NonAdmin,$A23,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A23,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A23,H$7))","v":13.448322920413339},{"$f":"IF($A23=0,0,H23*(1+INDEX(InputPriceChanges.NonAdmin,$A23,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A23,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A23,I$7))","v":13.504291391412407},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A23,M$7)-INDEX(FC.Comp.CumOCMdep,$A23,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A23,N$7)-INDEX(FC.Comp.CumOCMdep,$A23,N$7)","v":-4.0317919754877121},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A23,O$7)-INDEX(FC.Comp.CumOCMdep,$A23,O$7)","v":-8.0143771805295501},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A23,P$7)-INDEX(FC.Comp.CumOCMdep,$A23,P$7)","v":-11.527892934219935},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A23,Q$7)-INDEX(FC.Comp.CumOCMdep,$A23,Q$7)","v":2.8103810730995642},null,null,null,13.338288403443467,9.3276836552684319,5.3828716205436464,1.9204299861934047,16.314672464511972,null,null,"£",14035.729799784216,11500.713291594431,8440.0875522207025,4066.2644435526618,25908.171487996529,null,null,null,{"$f":"IF(FC.Comp.GRC!AN23=0,0,U23/FC.Comp.GRC!AN23)","v":0.11240115340380177},{"$f":"IF(FC.Comp.GRC!AO23=0,0,V23/FC.Comp.GRC!AO23)","v":8.7818223280762941E-2},{"$f":"IF(FC.Comp.GRC!AP23=0,0,W23/FC.Comp.GRC!AP23)","v":5.9319156865055067E-2},{"$f":"IF(FC.Comp.GRC!AQ23=0,0,X23/FC.Comp.GRC!AQ23)","v":2.527889993536513E-2},{"$f":"IF(FC.Comp.GRC!AR23=0,0,Y23/FC.Comp.GRC!AR23)","v":0.17981658971970957}]
[16,"CO432","CO432: PC rental 64Kbit link local end",null,{"$f":"INDEX(ModelStartValues_NonAdmin!22:22,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":34.979912838298617},{"$f":"IF($A24=0,0,E24*(1+INDEX(InputPriceChanges.NonAdmin,$A24,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A24,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A24,F$7))","v":34.979945386038388},{"$f":"IF($A24=0,0,F24*(1+INDEX(InputPriceChanges.NonAdmin,$A24,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A24,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A24,G$7))","v":34.980003321069091},{"$f":"IF($A24=0,0,G24*(1+INDEX(InputPriceChanges.NonAdmin,$A24,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A24,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A24,H$7))","v":34.980081435846607},{"$f":"IF($A24=0,0,H24*(1+INDEX(InputPriceChanges.NonAdmin,$A24,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A24,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A24,I$7))","v":34.980166711335819},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A24,M$7)-INDEX(FC.Comp.CumOCMdep,$A24,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A24,N$7)-INDEX(FC.Comp.CumOCMdep,$A24,N$7)","v":-13.079726928561104},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A24,O$7)-INDEX(FC.Comp.CumOCMdep,$A24,O$7)","v":-25.665552710532232},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A24,P$7)-INDEX(FC.Comp.CumOCMdep,$A24,P$7)","v":-35.992023545138679},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A24,Q$7)-INDEX(FC.Comp.CumOCMdep,$A24,Q$7)","v":-43.240637904972189},null,null,null,34.979912838298617,21.900218457477283,9.3144506105368592,-1.0119421092920717,-8.2604711936363699,null,null,"£",1449.106620571979,1111.2708875085191,654.99425213264544,-117.40194561434318,-1279.9409704342565,null,null,null,{"$f":"IF(FC.Comp.GRC!AN24=0,0,U24/FC.Comp.GRC!AN24)","v":7.5954181297625753E-2},{"$f":"IF(FC.Comp.GRC!AO24=0,0,V24/FC.Comp.GRC!AO24)","v":5.6877574334619464E-2},{"$f":"IF(FC.Comp.GRC!AP24=0,0,W24/FC.Comp.GRC!AP24)","v":3.1946104790902194E-2},{"$f":"IF(FC.Comp.GRC!AQ24=0,0,X24/FC.Comp.GRC!AQ24)","v":-5.1592004385573598E-3},{"$f":"IF(FC.Comp.GRC!AR24=0,0,Y24/FC.Comp.GRC!AR24)","v":-5.1871766536432412E-2}]
[17,"CO434","CO434: PC rental 34Mbit link local end",null,{"$f":"INDEX(ModelStartValues_NonAdmin!23:23,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.681504857541519},{"$f":"IF($A25=0,0,E25*(1+INDEX(InputPriceChanges.NonAdmin,$A25,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A25,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A25,F$7))","v":4.6880003676499316},{"$f":"IF($A25=0,0,F25*(1+INDEX(InputPriceChanges.NonAdmin,$A25,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A25,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A25,G$7))","v":4.6995784177366504},{"$f":"IF($A25=0,0,G25*(1+INDEX(InputPriceChanges.NonAdmin,$A25,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A25,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A25,H$7))","v":4.7152278262306782},{"$f":"IF($A25=0,0,H25*(1+INDEX(InputPriceChanges.NonAdmin,$A25,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A25,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A25,I$7))","v":4.7323686526667865},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A25,M$7)-INDEX(FC.Comp.CumOCMdep,$A25,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A25,N$7)-INDEX(FC.Comp.CumOCMdep,$A25,N$7)","v":-1.255693272291476},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A25,O$7)-INDEX(FC.Comp.CumOCMdep,$A25,O$7)","v":-1.9144318560996771},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A25,P$7)-INDEX(FC.Comp.CumOCMdep,$A25,P$7)","v":-2.446321284821102},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A25,Q$7)-INDEX(FC.Comp.CumOCMdep,$A25,Q$7)","v":-3.0786141504488023},null,null,null,4.681504857541519,3.4323070953584556,2.7851465616369735,2.2689065414095761,1.6537545022179843,null,null,"£",2697.5522727878651,3495.6188286897632,3527.3887397143344,3515.4337499323192,3903.2488375684325,null,null,null,{"$f":"IF(FC.Comp.GRC!AN25=0,0,U25/FC.Comp.GRC!AN25)","v":0.23830859010819597},{"$f":"IF(FC.Comp.GRC!AO25=0,0,V25/FC.Comp.GRC!AO25)","v":0.20867289588510982},{"$f":"IF(FC.Comp.GRC!AP25=0,0,W25/FC.Comp.GRC!AP25)","v":0.17780361772407144},{"$f":"IF(FC.Comp.GRC!AQ25=0,0,X25/FC.Comp.GRC!AQ25)","v":0.15029819573806913},{"$f":"IF(FC.Comp.GRC!AR25=0,0,Y25/FC.Comp.GRC!AR25)","v":0.11651562382811677}]
[18,"CO436","CO436: PC rental 140Mbit link local end",null,{"$f":"INDEX(ModelStartValues_NonAdmin!24:24,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.2542002121481337},{"$f":"IF($A26=0,0,E26*(1+INDEX(InputPriceChanges.NonAdmin,$A26,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A26,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A26,F$7))","v":4.2569201925368443},{"$f":"IF($A26=0,0,F26*(1+INDEX(InputPriceChanges.NonAdmin,$A26,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A26,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A26,G$7))","v":4.2617648531488097},{"$f":"IF($A26=0,0,G26*(1+INDEX(InputPriceChanges.NonAdmin,$A26,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A26,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A26,H$7))","v":4.2683044138147661},{"$f":"IF($A26=0,0,H26*(1+INDEX(InputPriceChanges.NonAdmin,$A26,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A26,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A26,I$7))","v":4.2754543888383987},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A26,M$7)-INDEX(FC.Comp.CumOCMdep,$A26,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A26,N$7)-INDEX(FC.Comp.CumOCMdep,$A26,N$7)","v":-1.4312449760854462},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A26,O$7)-INDEX(FC.Comp.CumOCMdep,$A26,O$7)","v":-1.4771454436099014},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A26,P$7)-INDEX(FC.Comp.CumOCMdep,$A26,P$7)","v":-1.9302016515044254},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A26,Q$7)-INDEX(FC.Comp.CumOCMdep,$A26,Q$7)","v":-2.3207872214157423},null,null,null,4.2542002121481337,2.8256752164513981,2.7846194095389083,2.3381027623103408,1.9546671674226563,null,null,"£",7654.4183962033676,8741.2487972990129,8717.2232479957893,8015.9530445683304,7215.0317012118858,null,null,null,{"$f":"IF(FC.Comp.GRC!AN26=0,0,U26/FC.Comp.GRC!AN26)","v":0.21887314056316273},{"$f":"IF(FC.Comp.GRC!AO26=0,0,V26/FC.Comp.GRC!AO26)","v":0.19560256944394427},{"$f":"IF(FC.Comp.GRC!AP26=0,0,W26/FC.Comp.GRC!AP26)","v":0.19364286968836028},{"$f":"IF(FC.Comp.GRC!AQ26=0,0,X26/FC.Comp.GRC!AQ26)","v":0.1693861341899717},{"$f":"IF(FC.Comp.GRC!AR26=0,0,Y26/FC.Comp.GRC!AR26)","v":0.14611317426740569}]
[19,"CO438","CO438: PC rental 2Mbit local end copper",null,{"$f":"INDEX(ModelStartValues_NonAdmin!25:25,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":8.2057146877178084},{"$f":"IF($A27=0,0,E27*(1+INDEX(InputPriceChanges.NonAdmin,$A27,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A27,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A27,F$7))","v":8.2057146925919948},{"$f":"IF($A27=0,0,F27*(1+INDEX(InputPriceChanges.NonAdmin,$A27,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A27,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A27,G$7))","v":8.2057147012680467},{"$f":"IF($A27=0,0,G27*(1+INDEX(InputPriceChanges.NonAdmin,$A27,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A27,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A27,H$7))","v":8.2057147129660919},{"$f":"IF($A27=0,0,H27*(1+INDEX(InputPriceChanges.NonAdmin,$A27,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A27,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A27,I$7))","v":8.2057147257364598},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A27,M$7)-INDEX(FC.Comp.CumOCMdep,$A27,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A27,N$7)-INDEX(FC.Comp.CumOCMdep,$A27,N$7)","v":-3.7172586674155137},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A27,O$7)-INDEX(FC.Comp.CumOCMdep,$A27,O$7)","v":-7.2497026929437736},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A27,P$7)-INDEX(FC.Comp.CumOCMdep,$A27,P$7)","v":-6.3064985384326278},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A27,Q$7)-INDEX(FC.Comp.CumOCMdep,$A27,Q$7)","v":-8.7017111625995724},null,null,null,8.2057146877178084,4.4884560251764807,0.95601200832427313,1.8992161745334641,-0.49599643686311268,null,null,"£",435.02249956453858,292.04985723282783,89.429843269666478,175.24092447694434,-49.092714990210546,null,null,null,{"$f":"IF(FC.Comp.GRC!AN27=0,0,U27/FC.Comp.GRC!AN27)","v":7.7315831606644667E-2},{"$f":"IF(FC.Comp.GRC!AO27=0,0,V27/FC.Comp.GRC!AO27)","v":5.1177637613248519E-2},{"$f":"IF(FC.Comp.GRC!AP27=0,0,W27/FC.Comp.GRC!AP27)","v":1.5168699974629754E-2},{"$f":"IF(FC.Comp.GRC!AQ27=0,0,X27/FC.Comp.GRC!AQ27)","v":2.976632957259702E-2},{"$f":"IF(FC.Comp.GRC!AR27=0,0,Y27/FC.Comp.GRC!AR27)","v":-8.2762483376108351E-3}]
[20,"CO439","CO439: PC rental 2Mbit local end fibre",null,{"$f":"INDEX(ModelStartValues_NonAdmin!26:26,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":89.152663829946846},{"$f":"IF($A28=0,0,E28*(1+INDEX(InputPriceChanges.NonAdmin,$A28,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A28,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A28,F$7))","v":89.190552767111285},{"$f":"IF($A28=0,0,F28*(1+INDEX(InputPriceChanges.NonAdmin,$A28,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A28,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A28,G$7))","v":89.258023737530081},{"$f":"IF($A28=0,0,G28*(1+INDEX(InputPriceChanges.NonAdmin,$A28,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A28,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A28,H$7))","v":89.349064651150243},{"$f":"IF($A28=0,0,H28*(1+INDEX(InputPriceChanges.NonAdmin,$A28,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A28,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A28,I$7))","v":89.448552353381345},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A28,M$7)-INDEX(FC.Comp.CumOCMdep,$A28,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A28,N$7)-INDEX(FC.Comp.CumOCMdep,$A28,N$7)","v":21.684705809961308},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A28,O$7)-INDEX(FC.Comp.CumOCMdep,$A28,O$7)","v":-3.576285133929491},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A28,P$7)-INDEX(FC.Comp.CumOCMdep,$A28,P$7)","v":-22.661618946517429},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A28,Q$7)-INDEX(FC.Comp.CumOCMdep,$A28,Q$7)","v":-44.597247494322218},null,null,null,89.152663829946846,110.8752585770726,85.681738603600593,66.687445704632808,44.851304859059127,null,null,"£",947.60985806141866,1087.6814954321719,1042.5158392614023,971.70906969998168,938.1420828182745,null,null,null,{"$f":"IF(FC.Comp.GRC!AN28=0,0,U28/FC.Comp.GRC!AN28)","v":0.23041712118145866},{"$f":"IF(FC.Comp.GRC!AO28=0,0,V28/FC.Comp.GRC!AO28)","v":0.27071217589388413},{"$f":"IF(FC.Comp.GRC!AP28=0,0,W28/FC.Comp.GRC!AP28)","v":0.24251523126402103},{"$f":"IF(FC.Comp.GRC!AQ28=0,0,X28/FC.Comp.GRC!AQ28)","v":0.21184970358025854},{"$f":"IF(FC.Comp.GRC!AR28=0,0,Y28/FC.Comp.GRC!AR28)","v":0.17563334513588733}]
[21,"CP371","CP371: Prot Path PC rental 2Mbit link per km dist",null,{"$f":"INDEX(ModelStartValues_NonAdmin!27:27,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A29=0,0,E29*(1+INDEX(InputPriceChanges.NonAdmin,$A29,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A29,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A29,F$7))","v":0},{"$f":"IF($A29=0,0,F29*(1+INDEX(InputPriceChanges.NonAdmin,$A29,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A29,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A29,G$7))","v":0},{"$f":"IF($A29=0,0,G29*(1+INDEX(InputPriceChanges.NonAdmin,$A29,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A29,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A29,H$7))","v":0},{"$f":"IF($A29=0,0,H29*(1+INDEX(InputPriceChanges.NonAdmin,$A29,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A29,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A29,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A29,M$7)-INDEX(FC.Comp.CumOCMdep,$A29,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A29,N$7)-INDEX(FC.Comp.CumOCMdep,$A29,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A29,O$7)-INDEX(FC.Comp.CumOCMdep,$A29,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A29,P$7)-INDEX(FC.Comp.CumOCMdep,$A29,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A29,Q$7)-INDEX(FC.Comp.CumOCMdep,$A29,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN29=0,0,U29/FC.Comp.GRC!AN29)","v":0},{"$f":"IF(FC.Comp.GRC!AO29=0,0,V29/FC.Comp.GRC!AO29)","v":0},{"$f":"IF(FC.Comp.GRC!AP29=0,0,W29/FC.Comp.GRC!AP29)","v":0},{"$f":"IF(FC.Comp.GRC!AQ29=0,0,X29/FC.Comp.GRC!AQ29)","v":0},{"$f":"IF(FC.Comp.GRC!AR29=0,0,Y29/FC.Comp.GRC!AR29)","v":0}]
[22,"CP373","CP373: Protected Path PC rental 34Mbit link per km distr",null,{"$f":"INDEX(ModelStartValues_NonAdmin!28:28,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A30=0,0,E30*(1+INDEX(InputPriceChanges.NonAdmin,$A30,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A30,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A30,F$7))","v":0},{"$f":"IF($A30=0,0,F30*(1+INDEX(InputPriceChanges.NonAdmin,$A30,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A30,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A30,G$7))","v":0},{"$f":"IF($A30=0,0,G30*(1+INDEX(InputPriceChanges.NonAdmin,$A30,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A30,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A30,H$7))","v":0},{"$f":"IF($A30=0,0,H30*(1+INDEX(InputPriceChanges.NonAdmin,$A30,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A30,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A30,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A30,M$7)-INDEX(FC.Comp.CumOCMdep,$A30,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A30,N$7)-INDEX(FC.Comp.CumOCMdep,$A30,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A30,O$7)-INDEX(FC.Comp.CumOCMdep,$A30,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A30,P$7)-INDEX(FC.Comp.CumOCMdep,$A30,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A30,Q$7)-INDEX(FC.Comp.CumOCMdep,$A30,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN30=0,0,U30/FC.Comp.GRC!AN30)","v":0},{"$f":"IF(FC.Comp.GRC!AO30=0,0,V30/FC.Comp.GRC!AO30)","v":0},{"$f":"IF(FC.Comp.GRC!AP30=0,0,W30/FC.Comp.GRC!AP30)","v":0},{"$f":"IF(FC.Comp.GRC!AQ30=0,0,X30/FC.Comp.GRC!AQ30)","v":0},{"$f":"IF(FC.Comp.GRC!AR30=0,0,Y30/FC.Comp.GRC!AR30)","v":0}]
[23,"CP375","CP375: Protected Path PC rental 140Mbit link per km distr",null,{"$f":"INDEX(ModelStartValues_NonAdmin!29:29,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A31=0,0,E31*(1+INDEX(InputPriceChanges.NonAdmin,$A31,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A31,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A31,F$7))","v":0},{"$f":"IF($A31=0,0,F31*(1+INDEX(InputPriceChanges.NonAdmin,$A31,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A31,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A31,G$7))","v":0},{"$f":"IF($A31=0,0,G31*(1+INDEX(InputPriceChanges.NonAdmin,$A31,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A31,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A31,H$7))","v":0},{"$f":"IF($A31=0,0,H31*(1+INDEX(InputPriceChanges.NonAdmin,$A31,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A31,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A31,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A31,M$7)-INDEX(FC.Comp.CumOCMdep,$A31,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A31,N$7)-INDEX(FC.Comp.CumOCMdep,$A31,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A31,O$7)-INDEX(FC.Comp.CumOCMdep,$A31,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A31,P$7)-INDEX(FC.Comp.CumOCMdep,$A31,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A31,Q$7)-INDEX(FC.Comp.CumOCMdep,$A31,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN31=0,0,U31/FC.Comp.GRC!AN31)","v":0},{"$f":"IF(FC.Comp.GRC!AO31=0,0,V31/FC.Comp.GRC!AO31)","v":0},{"$f":"IF(FC.Comp.GRC!AP31=0,0,W31/FC.Comp.GRC!AP31)","v":0},{"$f":"IF(FC.Comp.GRC!AQ31=0,0,X31/FC.Comp.GRC!AQ31)","v":0},{"$f":"IF(FC.Comp.GRC!AR31=0,0,Y31/FC.Comp.GRC!AR31)","v":0}]
[24,"CP383","CP383: Protected Path PC rental 2Mbit link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!30:30,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A32=0,0,E32*(1+INDEX(InputPriceChanges.NonAdmin,$A32,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A32,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A32,F$7))","v":0},{"$f":"IF($A32=0,0,F32*(1+INDEX(InputPriceChanges.NonAdmin,$A32,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A32,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A32,G$7))","v":0},{"$f":"IF($A32=0,0,G32*(1+INDEX(InputPriceChanges.NonAdmin,$A32,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A32,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A32,H$7))","v":0},{"$f":"IF($A32=0,0,H32*(1+INDEX(InputPriceChanges.NonAdmin,$A32,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A32,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A32,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A32,M$7)-INDEX(FC.Comp.CumOCMdep,$A32,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A32,N$7)-INDEX(FC.Comp.CumOCMdep,$A32,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A32,O$7)-INDEX(FC.Comp.CumOCMdep,$A32,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A32,P$7)-INDEX(FC.Comp.CumOCMdep,$A32,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A32,Q$7)-INDEX(FC.Comp.CumOCMdep,$A32,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN32=0,0,U32/FC.Comp.GRC!AN32)","v":0},{"$f":"IF(FC.Comp.GRC!AO32=0,0,V32/FC.Comp.GRC!AO32)","v":0},{"$f":"IF(FC.Comp.GRC!AP32=0,0,W32/FC.Comp.GRC!AP32)","v":0},{"$f":"IF(FC.Comp.GRC!AQ32=0,0,X32/FC.Comp.GRC!AQ32)","v":0},{"$f":"IF(FC.Comp.GRC!AR32=0,0,Y32/FC.Comp.GRC!AR32)","v":0}]
[25,"CP385","CP385: Protected Path PC rental 34Mb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!31:31,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A33=0,0,E33*(1+INDEX(InputPriceChanges.NonAdmin,$A33,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A33,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A33,F$7))","v":0},{"$f":"IF($A33=0,0,F33*(1+INDEX(InputPriceChanges.NonAdmin,$A33,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A33,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A33,G$7))","v":0},{"$f":"IF($A33=0,0,G33*(1+INDEX(InputPriceChanges.NonAdmin,$A33,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A33,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A33,H$7))","v":0},{"$f":"IF($A33=0,0,H33*(1+INDEX(InputPriceChanges.NonAdmin,$A33,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A33,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A33,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A33,M$7)-INDEX(FC.Comp.CumOCMdep,$A33,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A33,N$7)-INDEX(FC.Comp.CumOCMdep,$A33,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A33,O$7)-INDEX(FC.Comp.CumOCMdep,$A33,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A33,P$7)-INDEX(FC.Comp.CumOCMdep,$A33,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A33,Q$7)-INDEX(FC.Comp.CumOCMdep,$A33,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN33=0,0,U33/FC.Comp.GRC!AN33)","v":0},{"$f":"IF(FC.Comp.GRC!AO33=0,0,V33/FC.Comp.GRC!AO33)","v":0},{"$f":"IF(FC.Comp.GRC!AP33=0,0,W33/FC.Comp.GRC!AP33)","v":0},{"$f":"IF(FC.Comp.GRC!AQ33=0,0,X33/FC.Comp.GRC!AQ33)","v":0},{"$f":"IF(FC.Comp.GRC!AR33=0,0,Y33/FC.Comp.GRC!AR33)","v":0}]
[26,"CP388","CP388: Protected Path PC rental 140Mbit link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!32:32,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A34=0,0,E34*(1+INDEX(InputPriceChanges.NonAdmin,$A34,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A34,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A34,F$7))","v":0},{"$f":"IF($A34=0,0,F34*(1+INDEX(InputPriceChanges.NonAdmin,$A34,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A34,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A34,G$7))","v":0},{"$f":"IF($A34=0,0,G34*(1+INDEX(InputPriceChanges.NonAdmin,$A34,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A34,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A34,H$7))","v":0},{"$f":"IF($A34=0,0,H34*(1+INDEX(InputPriceChanges.NonAdmin,$A34,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A34,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A34,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A34,M$7)-INDEX(FC.Comp.CumOCMdep,$A34,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A34,N$7)-INDEX(FC.Comp.CumOCMdep,$A34,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A34,O$7)-INDEX(FC.Comp.CumOCMdep,$A34,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A34,P$7)-INDEX(FC.Comp.CumOCMdep,$A34,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A34,Q$7)-INDEX(FC.Comp.CumOCMdep,$A34,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN34=0,0,U34/FC.Comp.GRC!AN34)","v":0},{"$f":"IF(FC.Comp.GRC!AO34=0,0,V34/FC.Comp.GRC!AO34)","v":0},{"$f":"IF(FC.Comp.GRC!AP34=0,0,W34/FC.Comp.GRC!AP34)","v":0},{"$f":"IF(FC.Comp.GRC!AQ34=0,0,X34/FC.Comp.GRC!AQ34)","v":0},{"$f":"IF(FC.Comp.GRC!AR34=0,0,Y34/FC.Comp.GRC!AR34)","v":0}]
[27,"CP434","CP434: Protected Path PC rental 34Mbit link local end",null,{"$f":"INDEX(ModelStartValues_NonAdmin!33:33,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A35=0,0,E35*(1+INDEX(InputPriceChanges.NonAdmin,$A35,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A35,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A35,F$7))","v":0},{"$f":"IF($A35=0,0,F35*(1+INDEX(InputPriceChanges.NonAdmin,$A35,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A35,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A35,G$7))","v":0},{"$f":"IF($A35=0,0,G35*(1+INDEX(InputPriceChanges.NonAdmin,$A35,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A35,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A35,H$7))","v":0},{"$f":"IF($A35=0,0,H35*(1+INDEX(InputPriceChanges.NonAdmin,$A35,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A35,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A35,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A35,M$7)-INDEX(FC.Comp.CumOCMdep,$A35,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A35,N$7)-INDEX(FC.Comp.CumOCMdep,$A35,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A35,O$7)-INDEX(FC.Comp.CumOCMdep,$A35,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A35,P$7)-INDEX(FC.Comp.CumOCMdep,$A35,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A35,Q$7)-INDEX(FC.Comp.CumOCMdep,$A35,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN35=0,0,U35/FC.Comp.GRC!AN35)","v":0},{"$f":"IF(FC.Comp.GRC!AO35=0,0,V35/FC.Comp.GRC!AO35)","v":0},{"$f":"IF(FC.Comp.GRC!AP35=0,0,W35/FC.Comp.GRC!AP35)","v":0},{"$f":"IF(FC.Comp.GRC!AQ35=0,0,X35/FC.Comp.GRC!AQ35)","v":0},{"$f":"IF(FC.Comp.GRC!AR35=0,0,Y35/FC.Comp.GRC!AR35)","v":0}]
[28,"CP436","CP436: Protected Path PC rental 140Mbit link local end",null,{"$f":"INDEX(ModelStartValues_NonAdmin!34:34,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A36=0,0,E36*(1+INDEX(InputPriceChanges.NonAdmin,$A36,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A36,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A36,F$7))","v":0},{"$f":"IF($A36=0,0,F36*(1+INDEX(InputPriceChanges.NonAdmin,$A36,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A36,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A36,G$7))","v":0},{"$f":"IF($A36=0,0,G36*(1+INDEX(InputPriceChanges.NonAdmin,$A36,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A36,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A36,H$7))","v":0},{"$f":"IF($A36=0,0,H36*(1+INDEX(InputPriceChanges.NonAdmin,$A36,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A36,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A36,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A36,M$7)-INDEX(FC.Comp.CumOCMdep,$A36,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A36,N$7)-INDEX(FC.Comp.CumOCMdep,$A36,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A36,O$7)-INDEX(FC.Comp.CumOCMdep,$A36,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A36,P$7)-INDEX(FC.Comp.CumOCMdep,$A36,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A36,Q$7)-INDEX(FC.Comp.CumOCMdep,$A36,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN36=0,0,U36/FC.Comp.GRC!AN36)","v":0},{"$f":"IF(FC.Comp.GRC!AO36=0,0,V36/FC.Comp.GRC!AO36)","v":0},{"$f":"IF(FC.Comp.GRC!AP36=0,0,W36/FC.Comp.GRC!AP36)","v":0},{"$f":"IF(FC.Comp.GRC!AQ36=0,0,X36/FC.Comp.GRC!AQ36)","v":0},{"$f":"IF(FC.Comp.GRC!AR36=0,0,Y36/FC.Comp.GRC!AR36)","v":0}]
[29,"CP439","CP439: Protected Path PC rental 2Mbit local end fibre",null,{"$f":"INDEX(ModelStartValues_NonAdmin!35:35,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A37=0,0,E37*(1+INDEX(InputPriceChanges.NonAdmin,$A37,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A37,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A37,F$7))","v":0},{"$f":"IF($A37=0,0,F37*(1+INDEX(InputPriceChanges.NonAdmin,$A37,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A37,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A37,G$7))","v":0},{"$f":"IF($A37=0,0,G37*(1+INDEX(InputPriceChanges.NonAdmin,$A37,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A37,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A37,H$7))","v":0},{"$f":"IF($A37=0,0,H37*(1+INDEX(InputPriceChanges.NonAdmin,$A37,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A37,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A37,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A37,M$7)-INDEX(FC.Comp.CumOCMdep,$A37,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A37,N$7)-INDEX(FC.Comp.CumOCMdep,$A37,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A37,O$7)-INDEX(FC.Comp.CumOCMdep,$A37,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A37,P$7)-INDEX(FC.Comp.CumOCMdep,$A37,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A37,Q$7)-INDEX(FC.Comp.CumOCMdep,$A37,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN37=0,0,U37/FC.Comp.GRC!AN37)","v":0},{"$f":"IF(FC.Comp.GRC!AO37=0,0,V37/FC.Comp.GRC!AO37)","v":0},{"$f":"IF(FC.Comp.GRC!AP37=0,0,W37/FC.Comp.GRC!AP37)","v":0},{"$f":"IF(FC.Comp.GRC!AQ37=0,0,X37/FC.Comp.GRC!AQ37)","v":0},{"$f":"IF(FC.Comp.GRC!AR37=0,0,Y37/FC.Comp.GRC!AR37)","v":0}]
[30,"CR371","CR371: PC rental 2Mbit link per km distribution",null,{"$f":"INDEX(ModelStartValues_NonAdmin!36:36,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":7.9045009166625126},{"$f":"IF($A38=0,0,E38*(1+INDEX(InputPriceChanges.NonAdmin,$A38,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A38,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A38,F$7))","v":7.9330459593398199},{"$f":"IF($A38=0,0,F38*(1+INDEX(InputPriceChanges.NonAdmin,$A38,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A38,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A38,G$7))","v":7.984039622998913},{"$f":"IF($A38=0,0,G38*(1+INDEX(InputPriceChanges.NonAdmin,$A38,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A38,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A38,H$7))","v":8.0532370853091439},{"$f":"IF($A38=0,0,H38*(1+INDEX(InputPriceChanges.NonAdmin,$A38,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A38,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A38,I$7))","v":8.1294323564124475},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A38,M$7)-INDEX(FC.Comp.CumOCMdep,$A38,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A38,N$7)-INDEX(FC.Comp.CumOCMdep,$A38,N$7)","v":3.4967905510618937},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A38,O$7)-INDEX(FC.Comp.CumOCMdep,$A38,O$7)","v":0.75567548027438747},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A38,P$7)-INDEX(FC.Comp.CumOCMdep,$A38,P$7)","v":-0.84135794568970335},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A38,Q$7)-INDEX(FC.Comp.CumOCMdep,$A38,Q$7)","v":-0.97683087996458939},null,null,null,7.9045009166625126,11.429836510401714,8.7397151032733014,7.211879139619441,7.1526014764478578,null,null,"£",7.2461560515741334,8.7518623898553081,9.7462994355891599,10.513156085952414,10.561306052444476,null,null,null,{"$f":"IF(FC.Comp.GRC!AN38=0,0,U38/FC.Comp.GRC!AN38)","v":0.25183634354151013},{"$f":"IF(FC.Comp.GRC!AO38=0,0,V38/FC.Comp.GRC!AO38)","v":0.32579564144590528},{"$f":"IF(FC.Comp.GRC!AP38=0,0,W38/FC.Comp.GRC!AP38)","v":0.30719398978884055},{"$f":"IF(FC.Comp.GRC!AQ38=0,0,X38/FC.Comp.GRC!AQ38)","v":0.2869283238725962},{"$f":"IF(FC.Comp.GRC!AR38=0,0,Y38/FC.Comp.GRC!AR38)","v":0.28356941921531847}]
[31,"CR373","CR373: PC rental 34Mbit link per km distribution",null,{"$f":"INDEX(ModelStartValues_NonAdmin!37:37,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.9610718637914166E-2},{"$f":"IF($A39=0,0,E39*(1+INDEX(InputPriceChanges.NonAdmin,$A39,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A39,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A39,F$7))","v":5.9906172165247636E-2},{"$f":"IF($A39=0,0,F39*(1+INDEX(InputPriceChanges.NonAdmin,$A39,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A39,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A39,G$7))","v":6.0434686041574925E-2},{"$f":"IF($A39=0,0,G39*(1+INDEX(InputPriceChanges.NonAdmin,$A39,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A39,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A39,H$7))","v":6.1153575861618209E-2},{"$f":"IF($A39=0,0,H39*(1+INDEX(InputPriceChanges.NonAdmin,$A39,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A39,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A39,I$7))","v":6.1947699218772363E-2},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A39,M$7)-INDEX(FC.Comp.CumOCMdep,$A39,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A39,N$7)-INDEX(FC.Comp.CumOCMdep,$A39,N$7)","v":-1.8275566113639997E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A39,O$7)-INDEX(FC.Comp.CumOCMdep,$A39,O$7)","v":-2.6478196424380908E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A39,P$7)-INDEX(FC.Comp.CumOCMdep,$A39,P$7)","v":-2.8983971827478625E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A39,Q$7)-INDEX(FC.Comp.CumOCMdep,$A39,Q$7)","v":-3.4258950795222259E-2},null,null,null,5.9610718637914166E-2,4.1630606051607635E-2,3.3956489617194018E-2,3.2169604034139584E-2,2.7688748423550104E-2,null,null,"£",2.6127267157581402,3.4608764471860654,4.2133442540259347,4.3094502832778456,4.9073198088028622,null,null,null,{"$f":"IF(FC.Comp.GRC!AN39=0,0,U39/FC.Comp.GRC!AN39)","v":0.30325548976646999},{"$f":"IF(FC.Comp.GRC!AO39=0,0,V39/FC.Comp.GRC!AO39)","v":0.28478152448005267},{"$f":"IF(FC.Comp.GRC!AP39=0,0,W39/FC.Comp.GRC!AP39)","v":0.26444573957523138},{"$f":"IF(FC.Comp.GRC!AQ39=0,0,X39/FC.Comp.GRC!AQ39)","v":0.25321481113594757},{"$f":"IF(FC.Comp.GRC!AR39=0,0,Y39/FC.Comp.GRC!AR39)","v":0.23127762221013556}]
[32,"CR375","CR375: PC rental 140Mbit link per km distribution",null,{"$f":"INDEX(ModelStartValues_NonAdmin!38:38,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.55932587550179991},{"$f":"IF($A40=0,0,E40*(1+INDEX(InputPriceChanges.NonAdmin,$A40,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A40,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A40,F$7))","v":0.56111814938904969},{"$f":"IF($A40=0,0,F40*(1+INDEX(InputPriceChanges.NonAdmin,$A40,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A40,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A40,G$7))","v":0.5643186195666885},{"$f":"IF($A40=0,0,G40*(1+INDEX(InputPriceChanges.NonAdmin,$A40,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A40,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A40,H$7))","v":0.56865847325229535},{"$f":"IF($A40=0,0,H40*(1+INDEX(InputPriceChanges.NonAdmin,$A40,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A40,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A40,I$7))","v":0.57343258161340538},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A40,M$7)-INDEX(FC.Comp.CumOCMdep,$A40,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A40,N$7)-INDEX(FC.Comp.CumOCMdep,$A40,N$7)","v":-0.22356042231362797},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A40,O$7)-INDEX(FC.Comp.CumOCMdep,$A40,O$7)","v":-0.25878579210018293},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A40,P$7)-INDEX(FC.Comp.CumOCMdep,$A40,P$7)","v":-0.29560003894237624},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A40,Q$7)-INDEX(FC.Comp.CumOCMdep,$A40,Q$7)","v":-0.34657273970431646},null,null,null,0.55932587550179991,0.33755772707542175,0.30553282746650556,0.27305843430991911,0.22685984190908892,null,null,"£",71.998348312602729,98.611115449522885,98.913412848962381,100.5757654642978,115.15616291730294,null,null,null,{"$f":"IF(FC.Comp.GRC!AN40=0,0,U40/FC.Comp.GRC!AN40)","v":0.32276396646351518},{"$f":"IF(FC.Comp.GRC!AO40=0,0,V40/FC.Comp.GRC!AO40)","v":0.30552020867344698},{"$f":"IF(FC.Comp.GRC!AP40=0,0,W40/FC.Comp.GRC!AP40)","v":0.28765453092283111},{"$f":"IF(FC.Comp.GRC!AQ40=0,0,X40/FC.Comp.GRC!AQ40)","v":0.26900629251945801},{"$f":"IF(FC.Comp.GRC!AR40=0,0,Y40/FC.Comp.GRC!AR40)","v":0.24859112578392412}]
[33,"CR383","CR383: PC rental 2Mb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!39:39,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.8147074222135011},{"$f":"IF($A41=0,0,E41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A41,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A41,F$7))","v":1.8147078900348066},{"$f":"IF($A41=0,0,F41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A41,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A41,G$7))","v":1.8147087227569447},{"$f":"IF($A41=0,0,G41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A41,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A41,H$7))","v":1.8147098455288824},{"$f":"IF($A41=0,0,H41*(1+INDEX(InputPriceChanges.NonAdmin,$A41,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A41,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A41,I$7))","v":1.8147110712223391},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A41,M$7)-INDEX(FC.Comp.CumOCMdep,$A41,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A41,N$7)-INDEX(FC.Comp.CumOCMdep,$A41,N$7)","v":-0.3501878026734771},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A41,O$7)-INDEX(FC.Comp.CumOCMdep,$A41,O$7)","v":-0.82964086403363102},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A41,P$7)-INDEX(FC.Comp.CumOCMdep,$A41,P$7)","v":-1.1057185603047963},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A41,Q$7)-INDEX(FC.Comp.CumOCMdep,$A41,Q$7)","v":-1.3410933633131616},null,null,null,{"$f":"E41+M41","v":1.8147074222135011},{"$f":"F41+N41","v":1.4645200873613295},{"$f":"G41+O41","v":0.98506785872331371},{"$f":"H41+P41","v":0.70899128522408605},{"$f":"I41+Q41","v":0.47361770790917745},null,null,"£",{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,AC$7)=0,0,U41*million/INDEX(FC.CompVolumes,$A41,AC$7)))","v":21.842956720902251},{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,AD$7)=0,0,V41*million/INDEX(FC.CompVolumes,$A41,AD$7)))","v":20.097544324856653},{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,AE$7)=0,0,W41*million/INDEX(FC.CompVolumes,$A41,AE$7)))","v":18.581902132435655},{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,AF$7)=0,0,X41*million/INDEX(FC.CompVolumes,$A41,AF$7)))","v":15.947062692572972},{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,AG$7)=0,0,Y41*million/INDEX(FC.CompVolumes,$A41,AG$7)))","v":12.610318827721775},null,null,null,{"$f":"IF(FC.Comp.GRC!AN41=0,0,U41/FC.Comp.GRC!AN41)","v":0.19975132209774879},{"$f":"IF(FC.Comp.GRC!AO41=0,0,V41/FC.Comp.GRC!AO41)","v":0.17932732835359591},{"$f":"IF(FC.Comp.GRC!AP41=0,0,W41/FC.Comp.GRC!AP41)","v":0.15437727402841686},{"$f":"IF(FC.Comp.GRC!AQ41=0,0,X41/FC.Comp.GRC!AQ41)","v":0.12634066288093562},{"$f":"IF(FC.Comp.GRC!AR41=0,0,Y41/FC.Comp.GRC!AR41)","v":9.4891689691484385E-2}]
[34,"CR385","CR385: PC rental 34Mb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!40:40,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.855775128246821E-2},{"$f":"IF($A42=0,0,E42*(1+INDEX(InputPriceChanges.NonAdmin,$A42,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A42,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A42,F$7))","v":3.8557751405547298E-2},{"$f":"IF($A42=0,0,F42*(1+INDEX(InputPriceChanges.NonAdmin,$A42,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A42,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A42,G$7))","v":3.8557751624628087E-2},{"$f":"IF($A42=0,0,G42*(1+INDEX(InputPriceChanges.NonAdmin,$A42,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A42,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A42,H$7))","v":3.855775192001791E-2},{"$f":"IF($A42=0,0,H42*(1+INDEX(InputPriceChanges.NonAdmin,$A42,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A42,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A42,I$7))","v":3.8557752242485144E-2},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A42,M$7)-INDEX(FC.Comp.CumOCMdep,$A42,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A42,N$7)-INDEX(FC.Comp.CumOCMdep,$A42,N$7)","v":-1.3639191822087561E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A42,O$7)-INDEX(FC.Comp.CumOCMdep,$A42,O$7)","v":-2.0396059766429636E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A42,P$7)-INDEX(FC.Comp.CumOCMdep,$A42,P$7)","v":-2.6651369231163746E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A42,Q$7)-INDEX(FC.Comp.CumOCMdep,$A42,Q$7)","v":-3.0898696093093658E-2},null,null,null,3.855775128246821E-2,2.4918559583459739E-2,1.816169185819845E-2,1.1906382688854165E-2,7.6590561493914862E-3,null,null,"£",30.799878009448364,31.89520004908297,31.283521899877282,31.524286614781708,29.338974844278329,null,null,null,{"$f":"IF(FC.Comp.GRC!AN42=0,0,U42/FC.Comp.GRC!AN42)","v":0.15968896300046817},{"$f":"IF(FC.Comp.GRC!AO42=0,0,V42/FC.Comp.GRC!AO42)","v":0.14529547876084756},{"$f":"IF(FC.Comp.GRC!AP42=0,0,W42/FC.Comp.GRC!AP42)","v":0.12819836457165737},{"$f":"IF(FC.Comp.GRC!AQ42=0,0,X42/FC.Comp.GRC!AQ42)","v":0.10676921947658771},{"$f":"IF(FC.Comp.GRC!AR42=0,0,Y42/FC.Comp.GRC!AR42)","v":8.1324977017223868E-2}]
[35,"CR388","CR388: PC rental 140Mb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!41:41,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.8137073958195546E-2},{"$f":"IF($A43=0,0,E43*(1+INDEX(InputPriceChanges.NonAdmin,$A43,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A43,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A43,F$7))","v":4.8137074054584561E-2},{"$f":"IF($A43=0,0,F43*(1+INDEX(InputPriceChanges.NonAdmin,$A43,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A43,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A43,G$7))","v":4.8137074226157012E-2},{"$f":"IF($A43=0,0,G43*(1+INDEX(InputPriceChanges.NonAdmin,$A43,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A43,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A43,H$7))","v":4.8137074457490645E-2},{"$f":"IF($A43=0,0,H43*(1+INDEX(InputPriceChanges.NonAdmin,$A43,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A43,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A43,I$7))","v":4.8137074710029856E-2},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A43,M$7)-INDEX(FC.Comp.CumOCMdep,$A43,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A43,N$7)-INDEX(FC.Comp.CumOCMdep,$A43,N$7)","v":-2.1872546879965111E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A43,O$7)-INDEX(FC.Comp.CumOCMdep,$A43,O$7)","v":-2.8730375259434757E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A43,P$7)-INDEX(FC.Comp.CumOCMdep,$A43,P$7)","v":-3.3354132741828066E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A43,Q$7)-INDEX(FC.Comp.CumOCMdep,$A43,Q$7)","v":-1.8850864284912706E-2},null,null,null,4.8137073958195546E-2,2.626452717461945E-2,1.9406698966722254E-2,1.4782941715662579E-2,2.928621042511715E-2,null,null,"£",111.96145266202409,119.87655861206261,115.54712981545009,105.13487889117984,165.72430159792103,null,null,null,{"$f":"IF(FC.Comp.GRC!AN43=0,0,U43/FC.Comp.GRC!AN43)","v":0.23308068562743248},{"$f":"IF(FC.Comp.GRC!AO43=0,0,V43/FC.Comp.GRC!AO43)","v":0.21135675204527424},{"$f":"IF(FC.Comp.GRC!AP43=0,0,W43/FC.Comp.GRC!AP43)","v":0.18604095648074642},{"$f":"IF(FC.Comp.GRC!AQ43=0,0,X43/FC.Comp.GRC!AQ43)","v":0.15786045079390429},{"$f":"IF(FC.Comp.GRC!AR43=0,0,Y43/FC.Comp.GRC!AR43)","v":0.27184230782176649}]
[36,"CR391","CR391: PC rental 64Kbit link per km transmission",null,{"$f":"INDEX(ModelStartValues_NonAdmin!42:42,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":7.3514488261093467},{"$f":"IF($A44=0,0,E44*(1+INDEX(InputPriceChanges.NonAdmin,$A44,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A44,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A44,F$7))","v":7.3785700777467209},{"$f":"IF($A44=0,0,F44*(1+INDEX(InputPriceChanges.NonAdmin,$A44,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A44,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A44,G$7))","v":7.4270240067278328},{"$f":"IF($A44=0,0,G44*(1+INDEX(InputPriceChanges.NonAdmin,$A44,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A44,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A44,H$7))","v":7.4927841664246442},{"$f":"IF($A44=0,0,H44*(1+INDEX(InputPriceChanges.NonAdmin,$A44,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A44,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A44,I$7))","v":7.5652079657164881},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A44,M$7)-INDEX(FC.Comp.CumOCMdep,$A44,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A44,N$7)-INDEX(FC.Comp.CumOCMdep,$A44,N$7)","v":-1.5504823632490501},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A44,O$7)-INDEX(FC.Comp.CumOCMdep,$A44,O$7)","v":-2.727137023549643},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A44,P$7)-INDEX(FC.Comp.CumOCMdep,$A44,P$7)","v":-2.9957254088306544},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A44,Q$7)-INDEX(FC.Comp.CumOCMdep,$A44,Q$7)","v":-4.4952549678054812},null,null,null,7.3514488261093467,5.8280877144976708,4.6998869831781898,4.4970587575939902,3.069952997911007,null,null,"£",2.5853154191073027,2.6587191367138474,2.6895331338942232,2.6594938771279275,3.3259207720899822,null,null,null,{"$f":"IF(FC.Comp.GRC!AN44=0,0,U44/FC.Comp.GRC!AN44)","v":0.25981869773291011},{"$f":"IF(FC.Comp.GRC!AO44=0,0,V44/FC.Comp.GRC!AO44)","v":0.23713731686527384},{"$f":"IF(FC.Comp.GRC!AP44=0,0,W44/FC.Comp.GRC!AP44)","v":0.2125417190340273},{"$f":"IF(FC.Comp.GRC!AQ44=0,0,X44/FC.Comp.GRC!AQ44)","v":0.20467417985661723},{"$f":"IF(FC.Comp.GRC!AR44=0,0,Y44/FC.Comp.GRC!AR44)","v":0.17477616174556251}]
[37,"CE103","CE103: Tisbo  Excess Construction",null,{"$f":"INDEX(ModelStartValues_NonAdmin!43:43,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A45=0,0,E45*(1+INDEX(InputPriceChanges.NonAdmin,$A45,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A45,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A45,F$7))","v":0},{"$f":"IF($A45=0,0,F45*(1+INDEX(InputPriceChanges.NonAdmin,$A45,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A45,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A45,G$7))","v":0},{"$f":"IF($A45=0,0,G45*(1+INDEX(InputPriceChanges.NonAdmin,$A45,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A45,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A45,H$7))","v":0},{"$f":"IF($A45=0,0,H45*(1+INDEX(InputPriceChanges.NonAdmin,$A45,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A45,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A45,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A45,M$7)-INDEX(FC.Comp.CumOCMdep,$A45,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A45,N$7)-INDEX(FC.Comp.CumOCMdep,$A45,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A45,O$7)-INDEX(FC.Comp.CumOCMdep,$A45,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A45,P$7)-INDEX(FC.Comp.CumOCMdep,$A45,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A45,Q$7)-INDEX(FC.Comp.CumOCMdep,$A45,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN45=0,0,U45/FC.Comp.GRC!AN45)","v":0},{"$f":"IF(FC.Comp.GRC!AO45=0,0,V45/FC.Comp.GRC!AO45)","v":0},{"$f":"IF(FC.Comp.GRC!AP45=0,0,W45/FC.Comp.GRC!AP45)","v":0},{"$f":"IF(FC.Comp.GRC!AQ45=0,0,X45/FC.Comp.GRC!AQ45)","v":0},{"$f":"IF(FC.Comp.GRC!AR45=0,0,Y45/FC.Comp.GRC!AR45)","v":0}]
[38,"CL175","CL175: Local exchanges general frames capital",null,{"$f":"INDEX(ModelStartValues_NonAdmin!44:44,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.5251621729988409E-2},{"$f":"IF($A46=0,0,E46*(1+INDEX(InputPriceChanges.NonAdmin,$A46,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A46,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A46,F$7))","v":4.5251621727075093E-2},{"$f":"IF($A46=0,0,F46*(1+INDEX(InputPriceChanges.NonAdmin,$A46,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A46,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A46,G$7))","v":4.5251621721889387E-2},{"$f":"IF($A46=0,0,G46*(1+INDEX(InputPriceChanges.NonAdmin,$A46,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A46,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A46,H$7))","v":4.5251621714897418E-2},{"$f":"IF($A46=0,0,H46*(1+INDEX(InputPriceChanges.NonAdmin,$A46,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A46,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A46,I$7))","v":4.5251621707264517E-2},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A46,M$7)-INDEX(FC.Comp.CumOCMdep,$A46,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A46,N$7)-INDEX(FC.Comp.CumOCMdep,$A46,N$7)","v":-4.8832528641535424E-3},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A46,O$7)-INDEX(FC.Comp.CumOCMdep,$A46,O$7)","v":-1.2895903652459765E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A46,P$7)-INDEX(FC.Comp.CumOCMdep,$A46,P$7)","v":-1.7918657220688083E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A46,Q$7)-INDEX(FC.Comp.CumOCMdep,$A46,Q$7)","v":-2.0503866351005144E-2},null,null,null,4.5251621729988409E-2,4.0368368862921548E-2,3.235571806942962E-2,2.7332964494209334E-2,2.4747755356259372E-2,null,null,"£",0.92145287528327713,0.95313572870133545,1.1519487076631831,1.3511687566578043,1.6123021836638676,null,null,null,{"$f":"IF(FC.Comp.GRC!AN46=0,0,U46/FC.Comp.GRC!AN46)","v":0.27123117739538832},{"$f":"IF(FC.Comp.GRC!AO46=0,0,V46/FC.Comp.GRC!AO46)","v":0.24963409586231891},{"$f":"IF(FC.Comp.GRC!AP46=0,0,W46/FC.Comp.GRC!AP46)","v":0.21444298471766884},{"$f":"IF(FC.Comp.GRC!AQ46=0,0,X46/FC.Comp.GRC!AQ46)","v":0.18861010087793473},{"$f":"IF(FC.Comp.GRC!AR46=0,0,Y46/FC.Comp.GRC!AR46)","v":0.17524998994509605}]
[39,"CO417","CO417: 64Kbit PC link connection cct provision",null,{"$f":"INDEX(ModelStartValues_NonAdmin!45:45,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.3873017004090629E-2},{"$f":"IF($A47=0,0,E47*(1+INDEX(InputPriceChanges.NonAdmin,$A47,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A47,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A47,F$7))","v":3.387301760134652E-2},{"$f":"IF($A47=0,0,F47*(1+INDEX(InputPriceChanges.NonAdmin,$A47,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A47,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A47,G$7))","v":3.3873018664462011E-2},{"$f":"IF($A47=0,0,G47*(1+INDEX(InputPriceChanges.NonAdmin,$A47,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A47,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A47,H$7))","v":3.3873020097876204E-2},{"$f":"IF($A47=0,0,H47*(1+INDEX(InputPriceChanges.NonAdmin,$A47,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A47,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A47,I$7))","v":3.387302166268677E-2},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A47,M$7)-INDEX(FC.Comp.CumOCMdep,$A47,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A47,N$7)-INDEX(FC.Comp.CumOCMdep,$A47,N$7)","v":3.9660566830633497E-3},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A47,O$7)-INDEX(FC.Comp.CumOCMdep,$A47,O$7)","v":-8.0962898299548058E-3},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A47,P$7)-INDEX(FC.Comp.CumOCMdep,$A47,P$7)","v":-1.8192237262456404E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A47,Q$7)-INDEX(FC.Comp.CumOCMdep,$A47,Q$7)","v":-2.6218897821733242E-2},null,null,null,3.3873017004090629E-2,3.7839074284409871E-2,2.5776728834507205E-2,1.56807828354198E-2,7.6541238409535278E-3,null,null,"£",244.44697267872289,258.77650895554683,251.40044734934366,253.10823833908358,296.7209298653633,null,null,null,{"$f":"IF(FC.Comp.GRC!AN47=0,0,U47/FC.Comp.GRC!AN47)","v":0.34641271645620347},{"$f":"IF(FC.Comp.GRC!AO47=0,0,V47/FC.Comp.GRC!AO47)","v":0.37098253563647665},{"$f":"IF(FC.Comp.GRC!AP47=0,0,W47/FC.Comp.GRC!AP47)","v":0.33074354730963829},{"$f":"IF(FC.Comp.GRC!AQ47=0,0,X47/FC.Comp.GRC!AQ47)","v":0.28209118599374716},{"$f":"IF(FC.Comp.GRC!AR47=0,0,Y47/FC.Comp.GRC!AR47)","v":0.21455063097386928}]
[40,"CO506","CO506: Customer Support   partial private circuits",null,{"$f":"INDEX(ModelStartValues_NonAdmin!46:46,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A48=0,0,E48*(1+INDEX(InputPriceChanges.NonAdmin,$A48,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A48,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A48,F$7))","v":0},{"$f":"IF($A48=0,0,F48*(1+INDEX(InputPriceChanges.NonAdmin,$A48,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A48,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A48,G$7))","v":0},{"$f":"IF($A48=0,0,G48*(1+INDEX(InputPriceChanges.NonAdmin,$A48,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A48,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A48,H$7))","v":0},{"$f":"IF($A48=0,0,H48*(1+INDEX(InputPriceChanges.NonAdmin,$A48,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A48,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A48,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A48,M$7)-INDEX(FC.Comp.CumOCMdep,$A48,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A48,N$7)-INDEX(FC.Comp.CumOCMdep,$A48,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A48,O$7)-INDEX(FC.Comp.CumOCMdep,$A48,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A48,P$7)-INDEX(FC.Comp.CumOCMdep,$A48,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A48,Q$7)-INDEX(FC.Comp.CumOCMdep,$A48,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN48=0,0,U48/FC.Comp.GRC!AN48)","v":0},{"$f":"IF(FC.Comp.GRC!AO48=0,0,V48/FC.Comp.GRC!AO48)","v":0},{"$f":"IF(FC.Comp.GRC!AP48=0,0,W48/FC.Comp.GRC!AP48)","v":0},{"$f":"IF(FC.Comp.GRC!AQ48=0,0,X48/FC.Comp.GRC!AQ48)","v":0},{"$f":"IF(FC.Comp.GRC!AR48=0,0,Y48/FC.Comp.GRC!AR48)","v":0}]
[41,"CO418","CO418: 64Kbit PC link connection cct rearrangements",null,{"$f":"INDEX(ModelStartValues_NonAdmin!47:47,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.0352655492252923E-2},{"$f":"IF($A49=0,0,E49*(1+INDEX(InputPriceChanges.NonAdmin,$A49,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A49,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A49,F$7))","v":2.0352655998610109E-2},{"$f":"IF($A49=0,0,F49*(1+INDEX(InputPriceChanges.NonAdmin,$A49,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A49,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A49,G$7))","v":2.0352656899925919E-2},{"$f":"IF($A49=0,0,G49*(1+INDEX(InputPriceChanges.NonAdmin,$A49,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A49,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A49,H$7))","v":2.0352658115183244E-2},{"$f":"IF($A49=0,0,H49*(1+INDEX(InputPriceChanges.NonAdmin,$A49,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A49,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A49,I$7))","v":2.0352659441839237E-2},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A49,M$7)-INDEX(FC.Comp.CumOCMdep,$A49,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A49,N$7)-INDEX(FC.Comp.CumOCMdep,$A49,N$7)","v":-1.6572770487462252E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A49,O$7)-INDEX(FC.Comp.CumOCMdep,$A49,O$7)","v":-1.5775488731273764E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A49,P$7)-INDEX(FC.Comp.CumOCMdep,$A49,P$7)","v":-1.4978207135510234E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A49,Q$7)-INDEX(FC.Comp.CumOCMdep,$A49,Q$7)","v":-1.4180925522153389E-2},null,null,null,2.0352655492252923E-2,3.7798855111478569E-3,4.5771681686521543E-3,5.3744509796730105E-3,6.1717339196858487E-3,null,null,"£",58.484642219117603,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN49=0,0,U49/FC.Comp.GRC!AN49)","v":0.38599802109115311},{"$f":"IF(FC.Comp.GRC!AO49=0,0,V49/FC.Comp.GRC!AO49)","v":0.32650707573872495},{"$f":"IF(FC.Comp.GRC!AP49=0,0,W49/FC.Comp.GRC!AP49)","v":0.39537645341917343},{"$f":"IF(FC.Comp.GRC!AQ49=0,0,X49/FC.Comp.GRC!AQ49)","v":0.46424583109962181},{"$f":"IF(FC.Comp.GRC!AR49=0,0,Y49/FC.Comp.GRC!AR49)","v":0.53311520878007002}]
[42,"CL172","CL172: E side copper current",null,{"$f":"INDEX(ModelStartValues_NonAdmin!48:48,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.0843640278536513E-2},{"$f":"IF($A50=0,0,E50*(1+INDEX(InputPriceChanges.NonAdmin,$A50,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A50,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A50,F$7))","v":1.0843641492402974E-2},{"$f":"IF($A50=0,0,F50*(1+INDEX(InputPriceChanges.NonAdmin,$A50,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A50,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A50,G$7))","v":1.084364365308552E-2},{"$f":"IF($A50=0,0,G50*(1+INDEX(InputPriceChanges.NonAdmin,$A50,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A50,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A50,H$7))","v":1.0843646566365937E-2},{"$f":"IF($A50=0,0,H50*(1+INDEX(InputPriceChanges.NonAdmin,$A50,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A50,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A50,I$7))","v":1.0843649746697912E-2},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A50,M$7)-INDEX(FC.Comp.CumOCMdep,$A50,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A50,N$7)-INDEX(FC.Comp.CumOCMdep,$A50,N$7)","v":-2.5909376396002714E-3},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A50,O$7)-INDEX(FC.Comp.CumOCMdep,$A50,O$7)","v":-4.5907338492990873E-3},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A50,P$7)-INDEX(FC.Comp.CumOCMdep,$A50,P$7)","v":-6.9872522472717354E-3},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A50,Q$7)-INDEX(FC.Comp.CumOCMdep,$A50,Q$7)","v":-7.8074652195936605E-3},null,null,null,1.0843640278536513E-2,8.2527038528027018E-3,6.2529098037864324E-3,3.8563943190942016E-3,3.0361845271042517E-3,null,null,"£",0.44815046285117766,0.42089003846793133,0.38978442135357594,0.38005169882415668,0.35975640771870016,null,null,null,{"$f":"IF(FC.Comp.GRC!AN50=0,0,U50/FC.Comp.GRC!AN50)","v":0.40692417017604704},{"$f":"IF(FC.Comp.GRC!AO50=0,0,V50/FC.Comp.GRC!AO50)","v":0.36551148078991885},{"$f":"IF(FC.Comp.GRC!AP50=0,0,W50/FC.Comp.GRC!AP50)","v":0.32204381324791076},{"$f":"IF(FC.Comp.GRC!AQ50=0,0,X50/FC.Comp.GRC!AQ50)","v":0.27179497830339466},{"$f":"IF(FC.Comp.GRC!AR50=0,0,Y50/FC.Comp.GRC!AR50)","v":0.23955233467759918}]
[43,"CL174","CL174: D side copper current",null,{"$f":"INDEX(ModelStartValues_NonAdmin!49:49,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.3737643835508854E-2},{"$f":"IF($A51=0,0,E51*(1+INDEX(InputPriceChanges.NonAdmin,$A51,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A51,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A51,F$7))","v":3.3737646072553903E-2},{"$f":"IF($A51=0,0,F51*(1+INDEX(InputPriceChanges.NonAdmin,$A51,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A51,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A51,G$7))","v":3.3737650054494375E-2},{"$f":"IF($A51=0,0,G51*(1+INDEX(InputPriceChanges.NonAdmin,$A51,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A51,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A51,H$7))","v":3.3737655423403505E-2},{"$f":"IF($A51=0,0,H51*(1+INDEX(InputPriceChanges.NonAdmin,$A51,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A51,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A51,I$7))","v":3.3737661284463573E-2},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A51,M$7)-INDEX(FC.Comp.CumOCMdep,$A51,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A51,N$7)-INDEX(FC.Comp.CumOCMdep,$A51,N$7)","v":-4.5869766978469074E-3},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A51,O$7)-INDEX(FC.Comp.CumOCMdep,$A51,O$7)","v":-1.6911360524927151E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A51,P$7)-INDEX(FC.Comp.CumOCMdep,$A51,P$7)","v":-2.4141803721391922E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A51,Q$7)-INDEX(FC.Comp.CumOCMdep,$A51,Q$7)","v":-2.7961888844106837E-2},null,null,null,3.3737643835508854E-2,2.9150669374706995E-2,1.6826289529567225E-2,9.5958517020115833E-3,5.7757724403567356E-3,null,null,"£",1.236204195853823,1.1309022364641645,1.0384028358445456,0.85883295800692994,0.61715435867252477,null,null,null,{"$f":"IF(FC.Comp.GRC!AN51=0,0,U51/FC.Comp.GRC!AN51)","v":0.30696969838380206},{"$f":"IF(FC.Comp.GRC!AO51=0,0,V51/FC.Comp.GRC!AO51)","v":0.27757736982082998},{"$f":"IF(FC.Comp.GRC!AP51=0,0,W51/FC.Comp.GRC!AP51)","v":0.22696823111312558},{"$f":"IF(FC.Comp.GRC!AQ51=0,0,X51/FC.Comp.GRC!AQ51)","v":0.16571969392075991},{"$f":"IF(FC.Comp.GRC!AR51=0,0,Y51/FC.Comp.GRC!AR51)","v":0.11096507568254664}]
[44,"CO413","CO413: 2Mbit and above PC link connection cct provision",null,{"$f":"INDEX(ModelStartValues_NonAdmin!50:50,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.2578198347526539},{"$f":"IF($A52=0,0,E52*(1+INDEX(InputPriceChanges.NonAdmin,$A52,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A52,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A52,F$7))","v":1.257819912579651},{"$f":"IF($A52=0,0,F52*(1+INDEX(InputPriceChanges.NonAdmin,$A52,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A52,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A52,G$7))","v":1.2578200511117144},{"$f":"IF($A52=0,0,G52*(1+INDEX(InputPriceChanges.NonAdmin,$A52,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A52,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A52,H$7))","v":1.2578202378965395},{"$f":"IF($A52=0,0,H52*(1+INDEX(InputPriceChanges.NonAdmin,$A52,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A52,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A52,I$7))","v":1.2578204418033372},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A52,M$7)-INDEX(FC.Comp.CumOCMdep,$A52,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A52,N$7)-INDEX(FC.Comp.CumOCMdep,$A52,N$7)","v":0.93412358967100861},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A52,O$7)-INDEX(FC.Comp.CumOCMdep,$A52,O$7)","v":-6.7438377045169695E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A52,P$7)-INDEX(FC.Comp.CumOCMdep,$A52,P$7)","v":-1.4206697465113841E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A52,Q$7)-INDEX(FC.Comp.CumOCMdep,$A52,Q$7)","v":2.1811280966181415E-3},null,null,null,1.2578198347526539,2.1919435022506595,1.1903816740665447,1.2436135404314257,1.2600015698999554,null,null,"£",941.34099292969165,1318.1453157228332,1331.6813208481972,1363.3579568349546,1371.784876315158,null,null,null,{"$f":"IF(FC.Comp.GRC!AN52=0,0,U52/FC.Comp.GRC!AN52)","v":0.25046416547191069},{"$f":"IF(FC.Comp.GRC!AO52=0,0,V52/FC.Comp.GRC!AO52)","v":0.36503232680711772},{"$f":"IF(FC.Comp.GRC!AP52=0,0,W52/FC.Comp.GRC!AP52)","v":0.32248038790536526},{"$f":"IF(FC.Comp.GRC!AQ52=0,0,X52/FC.Comp.GRC!AQ52)","v":0.33195681065655019},{"$f":"IF(FC.Comp.GRC!AR52=0,0,Y52/FC.Comp.GRC!AR52)","v":0.33462674587000446}]
[45,"CR187","CR187: Broadband line testing systems",null,{"$f":"INDEX(ModelStartValues_NonAdmin!51:51,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A53=0,0,E53*(1+INDEX(InputPriceChanges.NonAdmin,$A53,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A53,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A53,F$7))","v":0},{"$f":"IF($A53=0,0,F53*(1+INDEX(InputPriceChanges.NonAdmin,$A53,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A53,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A53,G$7))","v":0},{"$f":"IF($A53=0,0,G53*(1+INDEX(InputPriceChanges.NonAdmin,$A53,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A53,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A53,H$7))","v":0},{"$f":"IF($A53=0,0,H53*(1+INDEX(InputPriceChanges.NonAdmin,$A53,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A53,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A53,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A53,M$7)-INDEX(FC.Comp.CumOCMdep,$A53,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A53,N$7)-INDEX(FC.Comp.CumOCMdep,$A53,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A53,O$7)-INDEX(FC.Comp.CumOCMdep,$A53,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A53,P$7)-INDEX(FC.Comp.CumOCMdep,$A53,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A53,Q$7)-INDEX(FC.Comp.CumOCMdep,$A53,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN53=0,0,U53/FC.Comp.GRC!AN53)","v":0},{"$f":"IF(FC.Comp.GRC!AO53=0,0,V53/FC.Comp.GRC!AO53)","v":0},{"$f":"IF(FC.Comp.GRC!AP53=0,0,W53/FC.Comp.GRC!AP53)","v":0},{"$f":"IF(FC.Comp.GRC!AQ53=0,0,X53/FC.Comp.GRC!AQ53)","v":0},{"$f":"IF(FC.Comp.GRC!AR53=0,0,Y53/FC.Comp.GRC!AR53)","v":0}]
[46,"CO401","CO401: Netstream Equipment",null,{"$f":"INDEX(ModelStartValues_NonAdmin!52:52,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.4316121726916125},{"$f":"IF($A54=0,0,E54*(1+INDEX(InputPriceChanges.NonAdmin,$A54,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A54,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A54,F$7))","v":5.4316121728625513},{"$f":"IF($A54=0,0,F54*(1+INDEX(InputPriceChanges.NonAdmin,$A54,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A54,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A54,G$7))","v":5.4316121731668225},{"$f":"IF($A54=0,0,G54*(1+INDEX(InputPriceChanges.NonAdmin,$A54,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A54,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A54,H$7))","v":5.4316121735770757},{"$f":"IF($A54=0,0,H54*(1+INDEX(InputPriceChanges.NonAdmin,$A54,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A54,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A54,I$7))","v":5.4316121740249352},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A54,M$7)-INDEX(FC.Comp.CumOCMdep,$A54,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A54,N$7)-INDEX(FC.Comp.CumOCMdep,$A54,N$7)","v":-3.3051103416892094},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A54,O$7)-INDEX(FC.Comp.CumOCMdep,$A54,O$7)","v":-5.7236222414159794},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A54,P$7)-INDEX(FC.Comp.CumOCMdep,$A54,P$7)","v":-5.5862099588670171},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A54,Q$7)-INDEX(FC.Comp.CumOCMdep,$A54,Q$7)","v":-5.4487976763350225},null,null,null,5.4316121726916125,2.1265018311733419,-0.29201006824915687,-0.15459778528994139,-1.7185502310087308E-2,null,null,"£",86090.742709170692,70789.18058520522,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN54=0,0,U54/FC.Comp.GRC!AN54)","v":0.11742539350141351},{"$f":"IF(FC.Comp.GRC!AO54=0,0,V54/FC.Comp.GRC!AO54)","v":8.3437144210586137E-2},{"$f":"IF(FC.Comp.GRC!AP54=0,0,W54/FC.Comp.GRC!AP54)","v":-4.4181526580119958E-2},{"$f":"IF(FC.Comp.GRC!AQ54=0,0,X54/FC.Comp.GRC!AQ54)","v":-2.3390858405852394E-2},{"$f":"IF(FC.Comp.GRC!AR54=0,0,Y54/FC.Comp.GRC!AR54)","v":-2.600190231584839E-3}]
[47,"CPE432","CPE432: POH adjust credit PPC 64k LE",null,{"$f":"INDEX(ModelStartValues_NonAdmin!53:53,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A55=0,0,E55*(1+INDEX(InputPriceChanges.NonAdmin,$A55,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A55,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A55,F$7))","v":-2.3865191801360004E-2},{"$f":"IF($A55=0,0,F55*(1+INDEX(InputPriceChanges.NonAdmin,$A55,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A55,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A55,G$7))","v":-4.7730383602720007E-2},{"$f":"IF($A55=0,0,G55*(1+INDEX(InputPriceChanges.NonAdmin,$A55,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A55,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A55,H$7))","v":-7.1595575404080014E-2},{"$f":"IF($A55=0,0,H55*(1+INDEX(InputPriceChanges.NonAdmin,$A55,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A55,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A55,I$7))","v":-9.5460767205440014E-2},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A55,M$7)-INDEX(FC.Comp.CumOCMdep,$A55,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A55,N$7)-INDEX(FC.Comp.CumOCMdep,$A55,N$7)","v":2.3865191801360004E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A55,O$7)-INDEX(FC.Comp.CumOCMdep,$A55,O$7)","v":4.7730383602720007E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A55,P$7)-INDEX(FC.Comp.CumOCMdep,$A55,P$7)","v":7.1595575404080014E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A55,Q$7)-INDEX(FC.Comp.CumOCMdep,$A55,Q$7)","v":9.5460767205440014E-2},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN55=0,0,U55/FC.Comp.GRC!AN55)","v":0},{"$f":"IF(FC.Comp.GRC!AO55=0,0,V55/FC.Comp.GRC!AO55)","v":0},{"$f":"IF(FC.Comp.GRC!AP55=0,0,W55/FC.Comp.GRC!AP55)","v":0},{"$f":"IF(FC.Comp.GRC!AQ55=0,0,X55/FC.Comp.GRC!AQ55)","v":0},{"$f":"IF(FC.Comp.GRC!AR55=0,0,Y55/FC.Comp.GRC!AR55)","v":0}]
[48,"CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE",null,{"$f":"INDEX(ModelStartValues_NonAdmin!54:54,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A56=0,0,E56*(1+INDEX(InputPriceChanges.NonAdmin,$A56,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A56,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A56,F$7))","v":-5.7375897369001073E-4},{"$f":"IF($A56=0,0,F56*(1+INDEX(InputPriceChanges.NonAdmin,$A56,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A56,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A56,G$7))","v":-1.1475179473800215E-3},{"$f":"IF($A56=0,0,G56*(1+INDEX(InputPriceChanges.NonAdmin,$A56,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A56,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A56,H$7))","v":-1.7212769210700322E-3},{"$f":"IF($A56=0,0,H56*(1+INDEX(InputPriceChanges.NonAdmin,$A56,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A56,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A56,I$7))","v":-2.2950358947600429E-3},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A56,M$7)-INDEX(FC.Comp.CumOCMdep,$A56,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A56,N$7)-INDEX(FC.Comp.CumOCMdep,$A56,N$7)","v":5.7375897369001073E-4},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A56,O$7)-INDEX(FC.Comp.CumOCMdep,$A56,O$7)","v":1.1475179473800215E-3},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A56,P$7)-INDEX(FC.Comp.CumOCMdep,$A56,P$7)","v":1.7212769210700322E-3},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A56,Q$7)-INDEX(FC.Comp.CumOCMdep,$A56,Q$7)","v":2.2950358947600429E-3},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN56=0,0,U56/FC.Comp.GRC!AN56)","v":0},{"$f":"IF(FC.Comp.GRC!AO56=0,0,V56/FC.Comp.GRC!AO56)","v":0},{"$f":"IF(FC.Comp.GRC!AP56=0,0,W56/FC.Comp.GRC!AP56)","v":0},{"$f":"IF(FC.Comp.GRC!AQ56=0,0,X56/FC.Comp.GRC!AQ56)","v":0},{"$f":"IF(FC.Comp.GRC!AR56=0,0,Y56/FC.Comp.GRC!AR56)","v":0}]
[49,"CPE439","CPE439: POH adjust credit PPC 2Mb Fibre LE",null,{"$f":"INDEX(ModelStartValues_NonAdmin!55:55,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A57=0,0,E57*(1+INDEX(InputPriceChanges.NonAdmin,$A57,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A57,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A57,F$7))","v":-4.8178167418499946E-3},{"$f":"IF($A57=0,0,F57*(1+INDEX(InputPriceChanges.NonAdmin,$A57,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A57,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A57,G$7))","v":-9.6356334836999891E-3},{"$f":"IF($A57=0,0,G57*(1+INDEX(InputPriceChanges.NonAdmin,$A57,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A57,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A57,H$7))","v":-1.4453450225549985E-2},{"$f":"IF($A57=0,0,H57*(1+INDEX(InputPriceChanges.NonAdmin,$A57,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A57,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A57,I$7))","v":-1.9271266967399978E-2},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A57,M$7)-INDEX(FC.Comp.CumOCMdep,$A57,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A57,N$7)-INDEX(FC.Comp.CumOCMdep,$A57,N$7)","v":4.8178167418499946E-3},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A57,O$7)-INDEX(FC.Comp.CumOCMdep,$A57,O$7)","v":9.6356334836999891E-3},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A57,P$7)-INDEX(FC.Comp.CumOCMdep,$A57,P$7)","v":1.4453450225549985E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A57,Q$7)-INDEX(FC.Comp.CumOCMdep,$A57,Q$7)","v":1.9271266967399978E-2},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN57=0,0,U57/FC.Comp.GRC!AN57)","v":0},{"$f":"IF(FC.Comp.GRC!AO57=0,0,V57/FC.Comp.GRC!AO57)","v":0},{"$f":"IF(FC.Comp.GRC!AP57=0,0,W57/FC.Comp.GRC!AP57)","v":0},{"$f":"IF(FC.Comp.GRC!AQ57=0,0,X57/FC.Comp.GRC!AQ57)","v":0},{"$f":"IF(FC.Comp.GRC!AR57=0,0,Y57/FC.Comp.GRC!AR57)","v":0}]
[50,"CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation",null,{"$f":"INDEX(ModelStartValues_NonAdmin!56:56,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A58=0,0,E58*(1+INDEX(InputPriceChanges.NonAdmin,$A58,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A58,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A58,F$7))","v":0},{"$f":"IF($A58=0,0,F58*(1+INDEX(InputPriceChanges.NonAdmin,$A58,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A58,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A58,G$7))","v":0},{"$f":"IF($A58=0,0,G58*(1+INDEX(InputPriceChanges.NonAdmin,$A58,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A58,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A58,H$7))","v":0},{"$f":"IF($A58=0,0,H58*(1+INDEX(InputPriceChanges.NonAdmin,$A58,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A58,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A58,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A58,M$7)-INDEX(FC.Comp.CumOCMdep,$A58,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A58,N$7)-INDEX(FC.Comp.CumOCMdep,$A58,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A58,O$7)-INDEX(FC.Comp.CumOCMdep,$A58,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A58,P$7)-INDEX(FC.Comp.CumOCMdep,$A58,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A58,Q$7)-INDEX(FC.Comp.CumOCMdep,$A58,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN58=0,0,U58/FC.Comp.GRC!AN58)","v":0},{"$f":"IF(FC.Comp.GRC!AO58=0,0,V58/FC.Comp.GRC!AO58)","v":0},{"$f":"IF(FC.Comp.GRC!AP58=0,0,W58/FC.Comp.GRC!AP58)","v":0},{"$f":"IF(FC.Comp.GRC!AQ58=0,0,X58/FC.Comp.GRC!AQ58)","v":0},{"$f":"IF(FC.Comp.GRC!AR58=0,0,Y58/FC.Comp.GRC!AR58)","v":0}]
[51,"CPE434","CPE434: POH adjust credit PPC 34Mb LE",null,{"$f":"INDEX(ModelStartValues_NonAdmin!57:57,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A59=0,0,E59*(1+INDEX(InputPriceChanges.NonAdmin,$A59,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A59,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A59,F$7))","v":-1.3239397709998769E-4},{"$f":"IF($A59=0,0,F59*(1+INDEX(InputPriceChanges.NonAdmin,$A59,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A59,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A59,G$7))","v":-2.6478795419997538E-4},{"$f":"IF($A59=0,0,G59*(1+INDEX(InputPriceChanges.NonAdmin,$A59,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A59,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A59,H$7))","v":-3.9718193129996307E-4},{"$f":"IF($A59=0,0,H59*(1+INDEX(InputPriceChanges.NonAdmin,$A59,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A59,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A59,I$7))","v":-5.2957590839995076E-4},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A59,M$7)-INDEX(FC.Comp.CumOCMdep,$A59,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A59,N$7)-INDEX(FC.Comp.CumOCMdep,$A59,N$7)","v":1.3239397709998769E-4},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A59,O$7)-INDEX(FC.Comp.CumOCMdep,$A59,O$7)","v":2.6478795419997538E-4},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A59,P$7)-INDEX(FC.Comp.CumOCMdep,$A59,P$7)","v":3.9718193129996307E-4},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A59,Q$7)-INDEX(FC.Comp.CumOCMdep,$A59,Q$7)","v":5.2957590839995076E-4},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN59=0,0,U59/FC.Comp.GRC!AN59)","v":0},{"$f":"IF(FC.Comp.GRC!AO59=0,0,V59/FC.Comp.GRC!AO59)","v":0},{"$f":"IF(FC.Comp.GRC!AP59=0,0,W59/FC.Comp.GRC!AP59)","v":0},{"$f":"IF(FC.Comp.GRC!AQ59=0,0,X59/FC.Comp.GRC!AQ59)","v":0},{"$f":"IF(FC.Comp.GRC!AR59=0,0,Y59/FC.Comp.GRC!AR59)","v":0}]
[52,"CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation",null,{"$f":"INDEX(ModelStartValues_NonAdmin!58:58,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A60=0,0,E60*(1+INDEX(InputPriceChanges.NonAdmin,$A60,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A60,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A60,F$7))","v":0},{"$f":"IF($A60=0,0,F60*(1+INDEX(InputPriceChanges.NonAdmin,$A60,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A60,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A60,G$7))","v":0},{"$f":"IF($A60=0,0,G60*(1+INDEX(InputPriceChanges.NonAdmin,$A60,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A60,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A60,H$7))","v":0},{"$f":"IF($A60=0,0,H60*(1+INDEX(InputPriceChanges.NonAdmin,$A60,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A60,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A60,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A60,M$7)-INDEX(FC.Comp.CumOCMdep,$A60,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A60,N$7)-INDEX(FC.Comp.CumOCMdep,$A60,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A60,O$7)-INDEX(FC.Comp.CumOCMdep,$A60,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A60,P$7)-INDEX(FC.Comp.CumOCMdep,$A60,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A60,Q$7)-INDEX(FC.Comp.CumOCMdep,$A60,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN60=0,0,U60/FC.Comp.GRC!AN60)","v":0},{"$f":"IF(FC.Comp.GRC!AO60=0,0,V60/FC.Comp.GRC!AO60)","v":0},{"$f":"IF(FC.Comp.GRC!AP60=0,0,W60/FC.Comp.GRC!AP60)","v":0},{"$f":"IF(FC.Comp.GRC!AQ60=0,0,X60/FC.Comp.GRC!AQ60)","v":0},{"$f":"IF(FC.Comp.GRC!AR60=0,0,Y60/FC.Comp.GRC!AR60)","v":0}]
[53,"CD102","CD102: High Tisbo 3rd Party Equipment Depreciation",null,{"$f":"INDEX(ModelStartValues_NonAdmin!59:59,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A61=0,0,E61*(1+INDEX(InputPriceChanges.NonAdmin,$A61,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A61,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A61,F$7))","v":0},{"$f":"IF($A61=0,0,F61*(1+INDEX(InputPriceChanges.NonAdmin,$A61,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A61,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A61,G$7))","v":0},{"$f":"IF($A61=0,0,G61*(1+INDEX(InputPriceChanges.NonAdmin,$A61,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A61,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A61,H$7))","v":0},{"$f":"IF($A61=0,0,H61*(1+INDEX(InputPriceChanges.NonAdmin,$A61,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A61,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A61,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A61,M$7)-INDEX(FC.Comp.CumOCMdep,$A61,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A61,N$7)-INDEX(FC.Comp.CumOCMdep,$A61,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A61,O$7)-INDEX(FC.Comp.CumOCMdep,$A61,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A61,P$7)-INDEX(FC.Comp.CumOCMdep,$A61,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A61,Q$7)-INDEX(FC.Comp.CumOCMdep,$A61,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN61=0,0,U61/FC.Comp.GRC!AN61)","v":0},{"$f":"IF(FC.Comp.GRC!AO61=0,0,V61/FC.Comp.GRC!AO61)","v":0},{"$f":"IF(FC.Comp.GRC!AP61=0,0,W61/FC.Comp.GRC!AP61)","v":0},{"$f":"IF(FC.Comp.GRC!AQ61=0,0,X61/FC.Comp.GRC!AQ61)","v":0},{"$f":"IF(FC.Comp.GRC!AR61=0,0,Y61/FC.Comp.GRC!AR61)","v":0}]
[54,"CPE105","CPE105: POH LE adjust CSH debit",null,{"$f":"INDEX(ModelStartValues_NonAdmin!60:60,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A62=0,0,E62*(1+INDEX(InputPriceChanges.NonAdmin,$A62,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A62,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A62,F$7))","v":2.26184E-2},{"$f":"IF($A62=0,0,F62*(1+INDEX(InputPriceChanges.NonAdmin,$A62,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A62,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A62,G$7))","v":4.5236800000000001E-2},{"$f":"IF($A62=0,0,G62*(1+INDEX(InputPriceChanges.NonAdmin,$A62,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A62,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A62,H$7))","v":6.7855200000000004E-2},{"$f":"IF($A62=0,0,H62*(1+INDEX(InputPriceChanges.NonAdmin,$A62,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A62,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A62,I$7))","v":9.0473600000000001E-2},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A62,M$7)-INDEX(FC.Comp.CumOCMdep,$A62,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A62,N$7)-INDEX(FC.Comp.CumOCMdep,$A62,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A62,O$7)-INDEX(FC.Comp.CumOCMdep,$A62,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A62,P$7)-INDEX(FC.Comp.CumOCMdep,$A62,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A62,Q$7)-INDEX(FC.Comp.CumOCMdep,$A62,Q$7)","v":0},null,null,null,0,2.26184E-2,4.5236800000000001E-2,6.7855200000000004E-2,9.0473600000000001E-2,null,null,"£",0,59.179487179487204,144.5080500894455,198.31423895253695,253.62637362637375,null,null,null,{"$f":"IF(FC.Comp.GRC!AN62=0,0,U62/FC.Comp.GRC!AN62)","v":0},{"$f":"IF(FC.Comp.GRC!AO62=0,0,V62/FC.Comp.GRC!AO62)","v":0},{"$f":"IF(FC.Comp.GRC!AP62=0,0,W62/FC.Comp.GRC!AP62)","v":0},{"$f":"IF(FC.Comp.GRC!AQ62=0,0,X62/FC.Comp.GRC!AQ62)","v":0},{"$f":"IF(FC.Comp.GRC!AR62=0,0,Y62/FC.Comp.GRC!AR62)","v":0}]
[55,"CG102","CG102: PC rental 34Mbit s regional trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!61:61,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":7.0282687358511584},{"$f":"IF($A63=0,0,E63*(1+INDEX(InputPriceChanges.NonAdmin,$A63,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A63,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A63,F$7))","v":7.0607875425169109},{"$f":"IF($A63=0,0,F63*(1+INDEX(InputPriceChanges.NonAdmin,$A63,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A63,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A63,G$7))","v":7.1189388370484696},{"$f":"IF($A63=0,0,G63*(1+INDEX(InputPriceChanges.NonAdmin,$A63,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A63,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A63,H$7))","v":7.1979908156478931},{"$f":"IF($A63=0,0,H63*(1+INDEX(InputPriceChanges.NonAdmin,$A63,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A63,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A63,I$7))","v":7.2852475229458697},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A63,M$7)-INDEX(FC.Comp.CumOCMdep,$A63,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A63,N$7)-INDEX(FC.Comp.CumOCMdep,$A63,N$7)","v":-1.66391701375041},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A63,O$7)-INDEX(FC.Comp.CumOCMdep,$A63,O$7)","v":-2.5064070184971179},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A63,P$7)-INDEX(FC.Comp.CumOCMdep,$A63,P$7)","v":-3.1224160882984999},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A63,Q$7)-INDEX(FC.Comp.CumOCMdep,$A63,Q$7)","v":-4.0446328563431049},null,null,null,7.0282687358511584,5.3968705287665006,4.6125318185513517,4.0755747273493927,3.2406146666027649,null,null,"£",932.32897376779658,1113.1635837904219,1164.4944440201111,1120.1420208095258,1336.4665810391441,null,null,null,{"$f":"IF(FC.Comp.GRC!AN63=0,0,U63/FC.Comp.GRC!AN63)","v":0.21443974566546187},{"$f":"IF(FC.Comp.GRC!AO63=0,0,V63/FC.Comp.GRC!AO63)","v":0.19748405984050232},{"$f":"IF(FC.Comp.GRC!AP63=0,0,W63/FC.Comp.GRC!AP63)","v":0.17953517052458218},{"$f":"IF(FC.Comp.GRC!AQ63=0,0,X63/FC.Comp.GRC!AQ63)","v":0.16113734839508281},{"$f":"IF(FC.Comp.GRC!AR63=0,0,Y63/FC.Comp.GRC!AR63)","v":0.14093882057533541}]
[56,"CG202","CG202: PC rental 34Mbit link per km national trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!62:62,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":12.156497922267127},{"$f":"IF($A64=0,0,E64*(1+INDEX(InputPriceChanges.NonAdmin,$A64,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A64,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A64,F$7))","v":12.220768129927521},{"$f":"IF($A64=0,0,F64*(1+INDEX(InputPriceChanges.NonAdmin,$A64,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A64,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A64,G$7))","v":12.335773926226265},{"$f":"IF($A64=0,0,G64*(1+INDEX(InputPriceChanges.NonAdmin,$A64,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A64,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A64,H$7))","v":12.492297179609237},{"$f":"IF($A64=0,0,H64*(1+INDEX(InputPriceChanges.NonAdmin,$A64,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A64,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A64,I$7))","v":12.66533650822506},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A64,M$7)-INDEX(FC.Comp.CumOCMdep,$A64,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A64,N$7)-INDEX(FC.Comp.CumOCMdep,$A64,N$7)","v":-1.8554674383524201},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A64,O$7)-INDEX(FC.Comp.CumOCMdep,$A64,O$7)","v":-3.7881276795455099},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A64,P$7)-INDEX(FC.Comp.CumOCMdep,$A64,P$7)","v":-5.1747033757523431},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A64,Q$7)-INDEX(FC.Comp.CumOCMdep,$A64,Q$7)","v":-6.0446298940193239},null,null,null,12.156497922267127,10.365300691575101,8.5476462466807561,7.3175938038568935,6.6207066142057363,null,null,"£",608.57953473642942,649.729846799239,752.38250122755824,833.96015200709576,850.84993690751867,null,null,null,{"$f":"IF(FC.Comp.GRC!AN64=0,0,U64/FC.Comp.GRC!AN64)","v":0.29397751193509514},{"$f":"IF(FC.Comp.GRC!AO64=0,0,V64/FC.Comp.GRC!AO64)","v":0.27446066636980082},{"$f":"IF(FC.Comp.GRC!AP64=0,0,W64/FC.Comp.GRC!AP64)","v":0.25336424799183277},{"$f":"IF(FC.Comp.GRC!AQ64=0,0,X64/FC.Comp.GRC!AQ64)","v":0.23110155718486006},{"$f":"IF(FC.Comp.GRC!AR64=0,0,Y64/FC.Comp.GRC!AR64)","v":0.21268676055371374}]
[57,"CO411","CO411: OR Analogue PC link connection cct prov",null,{"$f":"INDEX(ModelStartValues_NonAdmin!63:63,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.9606932730277121E-2},{"$f":"IF($A65=0,0,E65*(1+INDEX(InputPriceChanges.NonAdmin,$A65,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A65,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A65,F$7))","v":3.9606940148282727E-2},{"$f":"IF($A65=0,0,F65*(1+INDEX(InputPriceChanges.NonAdmin,$A65,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A65,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A65,G$7))","v":3.9606953352335175E-2},{"$f":"IF($A65=0,0,G65*(1+INDEX(InputPriceChanges.NonAdmin,$A65,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A65,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A65,H$7))","v":3.9606971155557891E-2},{"$f":"IF($A65=0,0,H65*(1+INDEX(InputPriceChanges.NonAdmin,$A65,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A65,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A65,I$7))","v":3.9606990590751429E-2},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A65,M$7)-INDEX(FC.Comp.CumOCMdep,$A65,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A65,N$7)-INDEX(FC.Comp.CumOCMdep,$A65,N$7)","v":-3.4046054598957945E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A65,O$7)-INDEX(FC.Comp.CumOCMdep,$A65,O$7)","v":-3.0686084330757202E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A65,P$7)-INDEX(FC.Comp.CumOCMdep,$A65,P$7)","v":-2.7326114995388933E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A65,Q$7)-INDEX(FC.Comp.CumOCMdep,$A65,Q$7)","v":-2.3966143626918263E-2},null,null,null,3.9606932730277121E-2,5.5608855493247816E-3,8.9208690215779735E-3,1.2280856160168958E-2,1.5640846963833166E-2,null,null,"£",176.39143462312779,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN65=0,0,U65/FC.Comp.GRC!AN65)","v":0.41229227754094816},{"$f":"IF(FC.Comp.GRC!AO65=0,0,V65/FC.Comp.GRC!AO65)","v":0.31526863280256334},{"$f":"IF(FC.Comp.GRC!AP65=0,0,W65/FC.Comp.GRC!AP65)","v":0.5057592387550377},{"$f":"IF(FC.Comp.GRC!AQ65=0,0,X65/FC.Comp.GRC!AQ65)","v":0.69624984470751161},{"$f":"IF(FC.Comp.GRC!AR65=0,0,Y65/FC.Comp.GRC!AR65)","v":0.88674045065998564}]
[58,"CO421","CO421: OR Analogue PC installation",null,{"$f":"INDEX(ModelStartValues_NonAdmin!64:64,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.10138491719294755},{"$f":"IF($A66=0,0,E66*(1+INDEX(InputPriceChanges.NonAdmin,$A66,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A66,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A66,F$7))","v":0.10138492389574841},{"$f":"IF($A66=0,0,F66*(1+INDEX(InputPriceChanges.NonAdmin,$A66,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A66,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A66,G$7))","v":0.10138493582673473},{"$f":"IF($A66=0,0,G66*(1+INDEX(InputPriceChanges.NonAdmin,$A66,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A66,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A66,H$7))","v":0.10138495191345973},{"$f":"IF($A66=0,0,H66*(1+INDEX(InputPriceChanges.NonAdmin,$A66,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A66,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A66,I$7))","v":0.10138496947480398},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A66,M$7)-INDEX(FC.Comp.CumOCMdep,$A66,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A66,N$7)-INDEX(FC.Comp.CumOCMdep,$A66,N$7)","v":-8.6524251143113629E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A66,O$7)-INDEX(FC.Comp.CumOCMdep,$A66,O$7)","v":-8.0244633000078405E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A66,P$7)-INDEX(FC.Comp.CumOCMdep,$A66,P$7)","v":-7.3965016410872747E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A66,Q$7)-INDEX(FC.Comp.CumOCMdep,$A66,Q$7)","v":-6.7685398813359998E-2},null,null,null,0.10138491719294755,1.4860672752634779E-2,2.1140302826656326E-2,2.7419935502586978E-2,3.3699570661443981E-2,null,null,"£",389.02926491693614,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN66=0,0,U66/FC.Comp.GRC!AN66)","v":0.374535634545554},{"$f":"IF(FC.Comp.GRC!AO66=0,0,V66/FC.Comp.GRC!AO66)","v":0.2777716357291426},{"$f":"IF(FC.Comp.GRC!AP66=0,0,W66/FC.Comp.GRC!AP66)","v":0.39514871921868233},{"$f":"IF(FC.Comp.GRC!AQ66=0,0,X66/FC.Comp.GRC!AQ66)","v":0.51252580270822223},{"$f":"IF(FC.Comp.GRC!AR66=0,0,Y66/FC.Comp.GRC!AR66)","v":0.62990288619776236}]
[59,"CO461","CO461: Private Circuit test systems",null,{"$f":"INDEX(ModelStartValues_NonAdmin!65:65,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":7.8012258652220515E-2},{"$f":"IF($A67=0,0,E67*(1+INDEX(InputPriceChanges.NonAdmin,$A67,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A67,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A67,F$7))","v":7.8012258652247368E-2},{"$f":"IF($A67=0,0,F67*(1+INDEX(InputPriceChanges.NonAdmin,$A67,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A67,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A67,G$7))","v":7.8012258652295163E-2},{"$f":"IF($A67=0,0,G67*(1+INDEX(InputPriceChanges.NonAdmin,$A67,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A67,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A67,H$7))","v":7.8012258652359612E-2},{"$f":"IF($A67=0,0,H67*(1+INDEX(InputPriceChanges.NonAdmin,$A67,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A67,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A67,I$7))","v":7.8012258652429958E-2},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A67,M$7)-INDEX(FC.Comp.CumOCMdep,$A67,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A67,N$7)-INDEX(FC.Comp.CumOCMdep,$A67,N$7)","v":-7.4983038441783112E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A67,O$7)-INDEX(FC.Comp.CumOCMdep,$A67,O$7)","v":-7.4973297772093023E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A67,P$7)-INDEX(FC.Comp.CumOCMdep,$A67,P$7)","v":-7.4963557102418935E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A67,Q$7)-INDEX(FC.Comp.CumOCMdep,$A67,Q$7)","v":-7.4953816432750509E-2},null,null,null,7.8012258652220515E-2,3.0292202104642563E-3,3.0389608802021406E-3,3.0487015499406772E-3,3.0584422196794497E-3,null,null,"£",317.67021406790246,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN67=0,0,U67/FC.Comp.GRC!AN67)","v":6.1124116586845168E-4},{"$f":"IF(FC.Comp.GRC!AO67=0,0,V67/FC.Comp.GRC!AO67)","v":9.453190670720291E-5},{"$f":"IF(FC.Comp.GRC!AP67=0,0,W67/FC.Comp.GRC!AP67)","v":9.4835880673694529E-5},{"$f":"IF(FC.Comp.GRC!AQ67=0,0,X67/FC.Comp.GRC!AQ67)","v":9.5139854640185849E-5},{"$f":"IF(FC.Comp.GRC!AR67=0,0,Y67/FC.Comp.GRC!AR67)","v":9.5443828606676777E-5}]
[60,"CX902","CX902: Wholesale",null,{"$f":"INDEX(ModelStartValues_NonAdmin!66:66,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A68=0,0,E68*(1+INDEX(InputPriceChanges.NonAdmin,$A68,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A68,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A68,F$7))","v":0},{"$f":"IF($A68=0,0,F68*(1+INDEX(InputPriceChanges.NonAdmin,$A68,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A68,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A68,G$7))","v":0},{"$f":"IF($A68=0,0,G68*(1+INDEX(InputPriceChanges.NonAdmin,$A68,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A68,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A68,H$7))","v":0},{"$f":"IF($A68=0,0,H68*(1+INDEX(InputPriceChanges.NonAdmin,$A68,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A68,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A68,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A68,M$7)-INDEX(FC.Comp.CumOCMdep,$A68,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A68,N$7)-INDEX(FC.Comp.CumOCMdep,$A68,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A68,O$7)-INDEX(FC.Comp.CumOCMdep,$A68,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A68,P$7)-INDEX(FC.Comp.CumOCMdep,$A68,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A68,Q$7)-INDEX(FC.Comp.CumOCMdep,$A68,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN68=0,0,U68/FC.Comp.GRC!AN68)","v":0},{"$f":"IF(FC.Comp.GRC!AO68=0,0,V68/FC.Comp.GRC!AO68)","v":0},{"$f":"IF(FC.Comp.GRC!AP68=0,0,W68/FC.Comp.GRC!AP68)","v":0},{"$f":"IF(FC.Comp.GRC!AQ68=0,0,X68/FC.Comp.GRC!AQ68)","v":0},{"$f":"IF(FC.Comp.GRC!AR68=0,0,Y68/FC.Comp.GRC!AR68)","v":0}]
[61,"CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!67:67,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.8854265698853921E-2},{"$f":"IF($A69=0,0,E69*(1+INDEX(InputPriceChanges.NonAdmin,$A69,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A69,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A69,F$7))","v":1.8854265700079045E-2},{"$f":"IF($A69=0,0,F69*(1+INDEX(InputPriceChanges.NonAdmin,$A69,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A69,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A69,G$7))","v":1.8854265702259766E-2},{"$f":"IF($A69=0,0,G69*(1+INDEX(InputPriceChanges.NonAdmin,$A69,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A69,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A69,H$7))","v":1.8854265705200067E-2},{"$f":"IF($A69=0,0,H69*(1+INDEX(InputPriceChanges.NonAdmin,$A69,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A69,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A69,I$7))","v":1.8854265708409892E-2},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A69,M$7)-INDEX(FC.Comp.CumOCMdep,$A69,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A69,N$7)-INDEX(FC.Comp.CumOCMdep,$A69,N$7)","v":-8.0145657958254051E-3},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A69,O$7)-INDEX(FC.Comp.CumOCMdep,$A69,O$7)","v":-9.257343269084185E-3},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A69,P$7)-INDEX(FC.Comp.CumOCMdep,$A69,P$7)","v":-1.1913025403491494E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A69,Q$7)-INDEX(FC.Comp.CumOCMdep,$A69,Q$7)","v":-1.1116553467096345E-2},null,null,null,1.8854265698853921E-2,1.083969990425364E-2,9.5969224331755813E-3,6.9412403017085726E-3,7.7377122413135463E-3,null,null,"£",24.305504175287371,41.876673813220123,39.831309902479951,40.819561321804642,43.69874583279794,null,null,null,{"$f":"IF(FC.Comp.GRC!AN69=0,0,U69/FC.Comp.GRC!AN69)","v":0.14485275060360303},{"$f":"IF(FC.Comp.GRC!AO69=0,0,V69/FC.Comp.GRC!AO69)","v":0.12201500574018435},{"$f":"IF(FC.Comp.GRC!AP69=0,0,W69/FC.Comp.GRC!AP69)","v":0.10979543942698969},{"$f":"IF(FC.Comp.GRC!AQ69=0,0,X69/FC.Comp.GRC!AQ69)","v":8.4918890540920652E-2},{"$f":"IF(FC.Comp.GRC!AR69=0,0,Y69/FC.Comp.GRC!AR69)","v":9.4017139745052616E-2}]
[62,"CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!68:68,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.49332220516550485},{"$f":"IF($A70=0,0,E70*(1+INDEX(InputPriceChanges.NonAdmin,$A70,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A70,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A70,F$7))","v":0.49332220517975217},{"$f":"IF($A70=0,0,F70*(1+INDEX(InputPriceChanges.NonAdmin,$A70,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A70,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A70,G$7))","v":0.4933222052051125},{"$f":"IF($A70=0,0,G70*(1+INDEX(InputPriceChanges.NonAdmin,$A70,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A70,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A70,H$7))","v":0.49332220523930631},{"$f":"IF($A70=0,0,H70*(1+INDEX(InputPriceChanges.NonAdmin,$A70,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A70,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A70,I$7))","v":0.49332220527663445},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A70,M$7)-INDEX(FC.Comp.CumOCMdep,$A70,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A70,N$7)-INDEX(FC.Comp.CumOCMdep,$A70,N$7)","v":-0.15640250359057437},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A70,O$7)-INDEX(FC.Comp.CumOCMdep,$A70,O$7)","v":-0.24958219858531774},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A70,P$7)-INDEX(FC.Comp.CumOCMdep,$A70,P$7)","v":-0.32572900209020506},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A70,Q$7)-INDEX(FC.Comp.CumOCMdep,$A70,Q$7)","v":-0.2585471333567505},null,null,null,0.49332220516550485,0.33691970158917783,0.24374000661979475,0.16759320314910126,0.23477507191988395,null,null,"£",2416.114238248138,2519.5932016168158,2327.8017735924614,1931.0582599800848,2459.2056779632612,null,null,null,{"$f":"IF(FC.Comp.GRC!AN70=0,0,U70/FC.Comp.GRC!AN70)","v":0.20775404454708873},{"$f":"IF(FC.Comp.GRC!AO70=0,0,V70/FC.Comp.GRC!AO70)","v":0.17599986406476709},{"$f":"IF(FC.Comp.GRC!AP70=0,0,W70/FC.Comp.GRC!AP70)","v":0.14131332180496153},{"$f":"IF(FC.Comp.GRC!AQ70=0,0,X70/FC.Comp.GRC!AQ70)","v":0.10423952808120573},{"$f":"IF(FC.Comp.GRC!AR70=0,0,Y70/FC.Comp.GRC!AR70)","v":0.14105150621317353}]
[63,"CG107","CG107: ProtPath PC rent 2Mbit link perkm regional trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!69:69,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.27843771541002987},{"$f":"IF($A71=0,0,E71*(1+INDEX(InputPriceChanges.NonAdmin,$A71,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A71,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A71,F$7))","v":0.27938392110953725},{"$f":"IF($A71=0,0,F71*(1+INDEX(InputPriceChanges.NonAdmin,$A71,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A71,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A71,G$7))","v":0.2810738907727533},{"$f":"IF($A71=0,0,G71*(1+INDEX(InputPriceChanges.NonAdmin,$A71,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A71,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A71,H$7))","v":0.2833662846781429},{"$f":"IF($A71=0,0,H71*(1+INDEX(InputPriceChanges.NonAdmin,$A71,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A71,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A71,I$7))","v":0.28588922492790592},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A71,M$7)-INDEX(FC.Comp.CumOCMdep,$A71,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A71,N$7)-INDEX(FC.Comp.CumOCMdep,$A71,N$7)","v":-4.0383931073540894E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A71,O$7)-INDEX(FC.Comp.CumOCMdep,$A71,O$7)","v":-7.3627152130484791E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A71,P$7)-INDEX(FC.Comp.CumOCMdep,$A71,P$7)","v":-3.026190301741763E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A71,Q$7)-INDEX(FC.Comp.CumOCMdep,$A71,Q$7)","v":-5.7798562879975188E-2},null,null,null,0.27843771541002987,0.23899999003599637,0.20744673864226851,0.25310438166072524,0.22809066204793071,null,null,"£",40.209238122267742,41.150185269366851,41.414164889140316,46.223675465745849,45.219373008112562,null,null,null,{"$f":"IF(FC.Comp.GRC!AN71=0,0,U71/FC.Comp.GRC!AN71)","v":0.21280975171755037},{"$f":"IF(FC.Comp.GRC!AO71=0,0,V71/FC.Comp.GRC!AO71)","v":0.19743146345243318},{"$f":"IF(FC.Comp.GRC!AP71=0,0,W71/FC.Comp.GRC!AP71)","v":0.18129509482058029},{"$f":"IF(FC.Comp.GRC!AQ71=0,0,X71/FC.Comp.GRC!AQ71)","v":0.21146199318054237},{"$f":"IF(FC.Comp.GRC!AR71=0,0,Y71/FC.Comp.GRC!AR71)","v":0.19542798191378422}]
[64,"CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!70:70,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.49953464032885803},{"$f":"IF($A72=0,0,E72*(1+INDEX(InputPriceChanges.NonAdmin,$A72,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A72,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A72,F$7))","v":0.5023420678820596},{"$f":"IF($A72=0,0,F72*(1+INDEX(InputPriceChanges.NonAdmin,$A72,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A72,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A72,G$7))","v":0.50736737373793583},{"$f":"IF($A72=0,0,G72*(1+INDEX(InputPriceChanges.NonAdmin,$A72,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A72,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A72,H$7))","v":0.51421084938730255},{"$f":"IF($A72=0,0,H72*(1+INDEX(InputPriceChanges.NonAdmin,$A72,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A72,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A72,I$7))","v":0.52178241124961844},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A72,M$7)-INDEX(FC.Comp.CumOCMdep,$A72,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A72,N$7)-INDEX(FC.Comp.CumOCMdep,$A72,N$7)","v":-0.13410758918193652},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A72,O$7)-INDEX(FC.Comp.CumOCMdep,$A72,O$7)","v":-0.21352970300464572},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A72,P$7)-INDEX(FC.Comp.CumOCMdep,$A72,P$7)","v":-0.27633553522963306},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A72,Q$7)-INDEX(FC.Comp.CumOCMdep,$A72,Q$7)","v":-0.3357663814530083},null,null,null,0.49953464032885803,0.36823447870012305,0.29383767073329015,0.23787531415766949,0.18601602979661014,null,null,"£",815.67329664096223,1013.0773068530967,1189.1887560261919,1362.8283405133368,1700.7696714984772,null,null,null,{"$f":"IF(FC.Comp.GRC!AN72=0,0,U72/FC.Comp.GRC!AN72)","v":0.2273721986514913},{"$f":"IF(FC.Comp.GRC!AO72=0,0,V72/FC.Comp.GRC!AO72)","v":0.20670508199774915},{"$f":"IF(FC.Comp.GRC!AP72=0,0,W72/FC.Comp.GRC!AP72)","v":0.18396927265674676},{"$f":"IF(FC.Comp.GRC!AQ72=0,0,X72/FC.Comp.GRC!AQ72)","v":0.15952872171085267},{"$f":"IF(FC.Comp.GRC!AR72=0,0,Y72/FC.Comp.GRC!AR72)","v":0.1331816063080235}]
[65,"CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!71:71,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.96179859679769686},{"$f":"IF($A73=0,0,E73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A73,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A73,F$7))","v":0.96595883562511953},{"$f":"IF($A73=0,0,F73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A73,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A73,G$7))","v":0.9733960918774478},{"$f":"IF($A73=0,0,G73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A73,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A73,H$7))","v":0.98350106037136675},{"$f":"IF($A73=0,0,H73*(1+INDEX(InputPriceChanges.NonAdmin,$A73,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A73,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A73,I$7))","v":0.99464683475375137},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A73,M$7)-INDEX(FC.Comp.CumOCMdep,$A73,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A73,N$7)-INDEX(FC.Comp.CumOCMdep,$A73,N$7)","v":-0.35380744188347718},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A73,O$7)-INDEX(FC.Comp.CumOCMdep,$A73,O$7)","v":-0.20757040178163702},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A73,P$7)-INDEX(FC.Comp.CumOCMdep,$A73,P$7)","v":-0.32174580898301453},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A73,Q$7)-INDEX(FC.Comp.CumOCMdep,$A73,Q$7)","v":-0.48646777577421774},null,null,null,{"$f":"E73+M73","v":0.96179859679769686},{"$f":"F73+N73","v":0.61215139374164229},{"$f":"G73+O73","v":0.76582569009581081},{"$f":"H73+P73","v":0.66175525138835223},{"$f":"I73+Q73","v":0.50817905897953364},null,null,"£",{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,AC$7)=0,0,U73*million/INDEX(FC.CompVolumes,$A73,AC$7)))","v":1480.2594794885676},{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,AD$7)=0,0,V73*million/INDEX(FC.CompVolumes,$A73,AD$7)))","v":1962.9920738343797},{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,AE$7)=0,0,W73*million/INDEX(FC.CompVolumes,$A73,AE$7)))","v":2207.6170991388885},{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,AF$7)=0,0,X73*million/INDEX(FC.CompVolumes,$A73,AF$7)))","v":2184.6559992433663},{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,AG$7)=0,0,Y73*million/INDEX(FC.CompVolumes,$A73,AG$7)))","v":2611.9809748336243},null,null,null,{"$f":"IF(FC.Comp.GRC!AN73=0,0,U73/FC.Comp.GRC!AN73)","v":0.20437177113357571},{"$f":"IF(FC.Comp.GRC!AO73=0,0,V73/FC.Comp.GRC!AO73)","v":0.18295362710703361},{"$f":"IF(FC.Comp.GRC!AP73=0,0,W73/FC.Comp.GRC!AP73)","v":0.21781012743883638},{"$f":"IF(FC.Comp.GRC!AQ73=0,0,X73/FC.Comp.GRC!AQ73)","v":0.1963938820816078},{"$f":"IF(FC.Comp.GRC!AR73=0,0,Y73/FC.Comp.GRC!AR73)","v":0.17215438184157639}]
[{"$f":"IF(B74=0,0,A73+1)","v":66},"CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!72:72,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.13818858261576233},{"$f":"IF($A74=0,0,E74*(1+INDEX(InputPriceChanges.NonAdmin,$A74,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A74,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A74,F$7))","v":0.13879144265318827},{"$f":"IF($A74=0,0,F74*(1+INDEX(InputPriceChanges.NonAdmin,$A74,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A74,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A74,G$7))","v":0.13986921497458193},{"$f":"IF($A74=0,0,G74*(1+INDEX(InputPriceChanges.NonAdmin,$A74,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A74,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A74,H$7))","v":0.14133367564555538},{"$f":"IF($A74=0,0,H74*(1+INDEX(InputPriceChanges.NonAdmin,$A74,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A74,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A74,I$7))","v":0.14294911730684282},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A74,M$7)-INDEX(FC.Comp.CumOCMdep,$A74,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A74,N$7)-INDEX(FC.Comp.CumOCMdep,$A74,N$7)","v":-2.6342210027252372E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A74,O$7)-INDEX(FC.Comp.CumOCMdep,$A74,O$7)","v":-3.7646499783651338E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A74,P$7)-INDEX(FC.Comp.CumOCMdep,$A74,P$7)","v":-5.8912644991552195E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A74,Q$7)-INDEX(FC.Comp.CumOCMdep,$A74,Q$7)","v":-6.2569962791378705E-2},null,null,null,0.13818858261576233,0.1124492326259359,0.1022227151909306,8.2421030654003191E-2,8.037915451546411E-2,null,null,"£",24.398132490997785,24.800578223173101,23.589637652316434,23.340652507505403,23.259211165350759,null,null,null,{"$f":"IF(FC.Comp.GRC!AN74=0,0,U74/FC.Comp.GRC!AN74)","v":0.20130492315732473},{"$f":"IF(FC.Comp.GRC!AO74=0,0,V74/FC.Comp.GRC!AO74)","v":0.18075059839071606},{"$f":"IF(FC.Comp.GRC!AP74=0,0,W74/FC.Comp.GRC!AP74)","v":0.16624388413347788},{"$f":"IF(FC.Comp.GRC!AQ74=0,0,X74/FC.Comp.GRC!AQ74)","v":0.14392930897781661},{"$f":"IF(FC.Comp.GRC!AR74=0,0,Y74/FC.Comp.GRC!AR74)","v":0.1398957208450203}]
[67,"CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!73:73,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.95686819122396205},{"$f":"IF($A75=0,0,E75*(1+INDEX(InputPriceChanges.NonAdmin,$A75,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A75,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A75,F$7))","v":0.96248700618721927},{"$f":"IF($A75=0,0,F75*(1+INDEX(InputPriceChanges.NonAdmin,$A75,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A75,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A75,G$7))","v":0.97254722646268965},{"$f":"IF($A75=0,0,G75*(1+INDEX(InputPriceChanges.NonAdmin,$A75,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A75,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A75,H$7))","v":0.98625334722283275},{"$f":"IF($A75=0,0,H75*(1+INDEX(InputPriceChanges.NonAdmin,$A75,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A75,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A75,I$7))","v":1.0014267293075345},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A75,M$7)-INDEX(FC.Comp.CumOCMdep,$A75,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A75,N$7)-INDEX(FC.Comp.CumOCMdep,$A75,N$7)","v":-0.14899846959300611},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A75,O$7)-INDEX(FC.Comp.CumOCMdep,$A75,O$7)","v":-0.28879521834603683},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A75,P$7)-INDEX(FC.Comp.CumOCMdep,$A75,P$7)","v":-0.36782439262349603},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A75,Q$7)-INDEX(FC.Comp.CumOCMdep,$A75,Q$7)","v":-0.41161794552537029},null,null,null,0.95686819122396205,0.81348853659421316,0.68375200811665282,0.61842895459933667,0.58980878378216417,null,null,"£",587.45376539375388,648.67737397576957,762.35045802385389,791.5910055600491,808.93590900273432,null,null,null,{"$f":"IF(FC.Comp.GRC!AN75=0,0,U75/FC.Comp.GRC!AN75)","v":0.30102709794186072},{"$f":"IF(FC.Comp.GRC!AO75=0,0,V75/FC.Comp.GRC!AO75)","v":0.28414078887182098},{"$f":"IF(FC.Comp.GRC!AP75=0,0,W75/FC.Comp.GRC!AP75)","v":0.26595798785284863},{"$f":"IF(FC.Comp.GRC!AQ75=0,0,X75/FC.Comp.GRC!AQ75)","v":0.24723293328352583},{"$f":"IF(FC.Comp.GRC!AR75=0,0,Y75/FC.Comp.GRC!AR75)","v":0.23672908713765567}]
[68,"CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!74:74,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.47100303655054687},{"$f":"IF($A76=0,0,E76*(1+INDEX(InputPriceChanges.NonAdmin,$A76,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A76,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A76,F$7))","v":0.47357368179323811},{"$f":"IF($A76=0,0,F76*(1+INDEX(InputPriceChanges.NonAdmin,$A76,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A76,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A76,G$7))","v":0.47817440389287602},{"$f":"IF($A76=0,0,G76*(1+INDEX(InputPriceChanges.NonAdmin,$A76,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A76,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A76,H$7))","v":0.48443788838612051},{"$f":"IF($A76=0,0,H76*(1+INDEX(InputPriceChanges.NonAdmin,$A76,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A76,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A76,I$7))","v":0.49136509008989737},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A76,M$7)-INDEX(FC.Comp.CumOCMdep,$A76,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A76,N$7)-INDEX(FC.Comp.CumOCMdep,$A76,N$7)","v":-0.16026689596509047},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A76,O$7)-INDEX(FC.Comp.CumOCMdep,$A76,O$7)","v":-0.13513939937011071},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A76,P$7)-INDEX(FC.Comp.CumOCMdep,$A76,P$7)","v":-0.17906274428907448},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A76,Q$7)-INDEX(FC.Comp.CumOCMdep,$A76,Q$7)","v":-0.10571967217761513},null,null,null,0.47100303655054687,0.31330678582814764,0.34303500452276531,0.30537514409704603,0.38564541791228224,null,null,"£",1515.4537855551696,2672.6705166096344,2707.9945666388089,3059.7337876770562,3001.5070167165131,null,null,null,{"$f":"IF(FC.Comp.GRC!AN76=0,0,U76/FC.Comp.GRC!AN76)","v":0.28898773269959488},{"$f":"IF(FC.Comp.GRC!AO76=0,0,V76/FC.Comp.GRC!AO76)","v":0.2694761855196825},{"$f":"IF(FC.Comp.GRC!AP76=0,0,W76/FC.Comp.GRC!AP76)","v":0.28648068000668836},{"$f":"IF(FC.Comp.GRC!AQ76=0,0,X76/FC.Comp.GRC!AQ76)","v":0.26658837573568755},{"$f":"IF(FC.Comp.GRC!AR76=0,0,Y76/FC.Comp.GRC!AR76)","v":0.31224881529082787}]
[69,"CF550","CF550: OR PPCs 34 45Mb Link CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!75:75,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.20237439070750873},{"$f":"IF($A77=0,0,E77*(1+INDEX(InputPriceChanges.NonAdmin,$A77,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A77,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A77,F$7))","v":0.20237439072072763},{"$f":"IF($A77=0,0,F77*(1+INDEX(InputPriceChanges.NonAdmin,$A77,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A77,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A77,G$7))","v":0.20237439074425734},{"$f":"IF($A77=0,0,G77*(1+INDEX(InputPriceChanges.NonAdmin,$A77,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A77,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A77,H$7))","v":0.20237439077598282},{"$f":"IF($A77=0,0,H77*(1+INDEX(InputPriceChanges.NonAdmin,$A77,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A77,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A77,I$7))","v":0.20237439081061642},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A77,M$7)-INDEX(FC.Comp.CumOCMdep,$A77,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A77,N$7)-INDEX(FC.Comp.CumOCMdep,$A77,N$7)","v":-0.14700067723088125},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A77,O$7)-INDEX(FC.Comp.CumOCMdep,$A77,O$7)","v":-0.1749495103529512},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A77,P$7)-INDEX(FC.Comp.CumOCMdep,$A77,P$7)","v":-0.20262557635633219},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A77,Q$7)-INDEX(FC.Comp.CumOCMdep,$A77,Q$7)","v":-0.21196022352554139},null,null,null,0.20237439070750873,5.5373713489846377E-2,2.7424880391306139E-2,-2.5118558034936678E-4,-9.5858327149249689E-3,null,null,"£",493.33136050779751,549.32782386864824,314.95111941519366,-3.6569950271747809,-152.69147949117536,null,null,null,{"$f":"IF(FC.Comp.GRC!AN77=0,0,U77/FC.Comp.GRC!AN77)","v":0.15636399390339908},{"$f":"IF(FC.Comp.GRC!AO77=0,0,V77/FC.Comp.GRC!AO77)","v":0.10990420004120233},{"$f":"IF(FC.Comp.GRC!AP77=0,0,W77/FC.Comp.GRC!AP77)","v":5.8503591662176738E-2},{"$f":"IF(FC.Comp.GRC!AQ77=0,0,X77/FC.Comp.GRC!AQ77)","v":-5.9551712101381144E-4},{"$f":"IF(FC.Comp.GRC!AR77=0,0,Y77/FC.Comp.GRC!AR77)","v":-2.3569565563616564E-2}]
[70,"CF551","CF551: OR PPCs 34 45Mb Distribution CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!76:76,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.82503943106546984},{"$f":"IF($A78=0,0,E78*(1+INDEX(InputPriceChanges.NonAdmin,$A78,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A78,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A78,F$7))","v":0.82503943113079758},{"$f":"IF($A78=0,0,F78*(1+INDEX(InputPriceChanges.NonAdmin,$A78,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A78,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A78,G$7))","v":0.82503943124708101},{"$f":"IF($A78=0,0,G78*(1+INDEX(InputPriceChanges.NonAdmin,$A78,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A78,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A78,H$7))","v":0.8250394314038676},{"$f":"IF($A78=0,0,H78*(1+INDEX(InputPriceChanges.NonAdmin,$A78,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A78,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A78,I$7))","v":0.82503943157502613},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A78,M$7)-INDEX(FC.Comp.CumOCMdep,$A78,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A78,N$7)-INDEX(FC.Comp.CumOCMdep,$A78,N$7)","v":-0.56496468286566826},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A78,O$7)-INDEX(FC.Comp.CumOCMdep,$A78,O$7)","v":-0.70545553600377064},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A78,P$7)-INDEX(FC.Comp.CumOCMdep,$A78,P$7)","v":-0.71474825182668789},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A78,Q$7)-INDEX(FC.Comp.CumOCMdep,$A78,Q$7)","v":-0.84806608124843441},null,null,null,0.82503943106546984,0.26007474826512933,0.11958389524331037,0.11029117957717971,-2.3026649673408284E-2,null,null,"£",625.03460712995548,686.20138964678517,409.60995507560841,392.59235694040024,-140.45343602210474,null,null,null,{"$f":"IF(FC.Comp.GRC!AN78=0,0,U78/FC.Comp.GRC!AN78)","v":0.16416366513891639},{"$f":"IF(FC.Comp.GRC!AO78=0,0,V78/FC.Comp.GRC!AO78)","v":0.11590944025396534},{"$f":"IF(FC.Comp.GRC!AP78=0,0,W78/FC.Comp.GRC!AP78)","v":6.0201681628786231E-2},{"$f":"IF(FC.Comp.GRC!AQ78=0,0,X78/FC.Comp.GRC!AQ78)","v":5.6448929691899394E-2},{"$f":"IF(FC.Comp.GRC!AR78=0,0,Y78/FC.Comp.GRC!AR78)","v":-1.4320368813351185E-2}]
[71,"CF553","CF553: OR PPCs 140 155Mb Link CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!77:77,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.0760308929788849},{"$f":"IF($A79=0,0,E79*(1+INDEX(InputPriceChanges.NonAdmin,$A79,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A79,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A79,F$7))","v":5.0760308932116303},{"$f":"IF($A79=0,0,F79*(1+INDEX(InputPriceChanges.NonAdmin,$A79,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A79,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A79,G$7))","v":5.0760308936259158},{"$f":"IF($A79=0,0,G79*(1+INDEX(InputPriceChanges.NonAdmin,$A79,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A79,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A79,H$7))","v":5.0760308941845036},{"$f":"IF($A79=0,0,H79*(1+INDEX(InputPriceChanges.NonAdmin,$A79,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A79,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A79,I$7))","v":5.0760308947942949},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A79,M$7)-INDEX(FC.Comp.CumOCMdep,$A79,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A79,N$7)-INDEX(FC.Comp.CumOCMdep,$A79,N$7)","v":-3.2628759793378848},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A79,O$7)-INDEX(FC.Comp.CumOCMdep,$A79,O$7)","v":-2.9277157354057333},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A79,P$7)-INDEX(FC.Comp.CumOCMdep,$A79,P$7)","v":-2.505624429870736},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A79,Q$7)-INDEX(FC.Comp.CumOCMdep,$A79,Q$7)","v":-2.7102687107068602},null,null,null,5.0760308929788849,1.8131549138737455,2.1483151582201825,2.5704064643137676,2.3657621840874348,null,null,"£",16277.155340640964,22407.065066602023,26145.552551714001,29524.029824900652,35325.495997127007,null,null,null,{"$f":"IF(FC.Comp.GRC!AN79=0,0,U79/FC.Comp.GRC!AN79)","v":0.5054084861868815},{"$f":"IF(FC.Comp.GRC!AO79=0,0,V79/FC.Comp.GRC!AO79)","v":0.47416444272550556},{"$f":"IF(FC.Comp.GRC!AP79=0,0,W79/FC.Comp.GRC!AP79)","v":0.55691568433175576},{"$f":"IF(FC.Comp.GRC!AQ79=0,0,X79/FC.Comp.GRC!AQ79)","v":0.64432034725511222},{"$f":"IF(FC.Comp.GRC!AR79=0,0,Y79/FC.Comp.GRC!AR79)","v":0.68608053907363542}]
[72,"CF554","CF554: OR PPCs 140 155Mb Distribution CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!78:78,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.043804803084019},{"$f":"IF($A80=0,0,E80*(1+INDEX(InputPriceChanges.NonAdmin,$A80,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A80,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A80,F$7))","v":1.043804803124242},{"$f":"IF($A80=0,0,F80*(1+INDEX(InputPriceChanges.NonAdmin,$A80,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A80,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A80,G$7))","v":1.0438048031958389},{"$f":"IF($A80=0,0,G80*(1+INDEX(InputPriceChanges.NonAdmin,$A80,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A80,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A80,H$7))","v":1.0438048032923739},{"$f":"IF($A80=0,0,H80*(1+INDEX(InputPriceChanges.NonAdmin,$A80,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A80,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A80,I$7))","v":1.0438048033977581},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A80,M$7)-INDEX(FC.Comp.CumOCMdep,$A80,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A80,N$7)-INDEX(FC.Comp.CumOCMdep,$A80,N$7)","v":-0.81054253000109122},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A80,O$7)-INDEX(FC.Comp.CumOCMdep,$A80,O$7)","v":-0.65638340257413885},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A80,P$7)-INDEX(FC.Comp.CumOCMdep,$A80,P$7)","v":-0.68435042625236675},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A80,Q$7)-INDEX(FC.Comp.CumOCMdep,$A80,Q$7)","v":-0.68667631098784399},null,null,null,1.043804803084019,0.23326227312315073,0.38742140062170005,0.35945437704000716,0.35712849240991407,null,null,"£",714.66557330048204,1032.0908650978533,1365.1897577434197,1466.4879558423652,1636.8753100946847,null,null,null,{"$f":"IF(FC.Comp.GRC!AN80=0,0,U80/FC.Comp.GRC!AN80)","v":0.30303447051638022},{"$f":"IF(FC.Comp.GRC!AO80=0,0,V80/FC.Comp.GRC!AO80)","v":0.22027958664024211},{"$f":"IF(FC.Comp.GRC!AP80=0,0,W80/FC.Comp.GRC!AP80)","v":0.33096485631590195},{"$f":"IF(FC.Comp.GRC!AQ80=0,0,X80/FC.Comp.GRC!AQ80)","v":0.32801390851769324},{"$f":"IF(FC.Comp.GRC!AR80=0,0,Y80/FC.Comp.GRC!AR80)","v":0.34214192291556328}]
[73,"CG205","CG205: PPCs 34 45Mbit national Trunk WECLA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!79:79,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":9.4086246252312516E-2},{"$f":"IF($A81=0,0,E81*(1+INDEX(InputPriceChanges.NonAdmin,$A81,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A81,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A81,F$7))","v":9.4086246255251693E-2},{"$f":"IF($A81=0,0,F81*(1+INDEX(InputPriceChanges.NonAdmin,$A81,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A81,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A81,G$7))","v":9.4086246260483453E-2},{"$f":"IF($A81=0,0,G81*(1+INDEX(InputPriceChanges.NonAdmin,$A81,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A81,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A81,H$7))","v":9.4086246267537518E-2},{"$f":"IF($A81=0,0,H81*(1+INDEX(InputPriceChanges.NonAdmin,$A81,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A81,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A81,I$7))","v":9.4086246275238192E-2},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A81,M$7)-INDEX(FC.Comp.CumOCMdep,$A81,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A81,N$7)-INDEX(FC.Comp.CumOCMdep,$A81,N$7)","v":-4.6061007398345365E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A81,O$7)-INDEX(FC.Comp.CumOCMdep,$A81,O$7)","v":-3.3538974876589162E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A81,P$7)-INDEX(FC.Comp.CumOCMdep,$A81,P$7)","v":-3.9594394788342688E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A81,Q$7)-INDEX(FC.Comp.CumOCMdep,$A81,Q$7)","v":-4.9790164268904306E-2},null,null,null,9.4086246252312516E-2,4.8025238856906328E-2,6.0547271383894291E-2,5.4491851479194831E-2,4.4296082006333885E-2,null,null,"£",51.783373099703077,148.54886425989318,151.67587053413018,154.09317718879456,158.46317991975783,null,null,null,{"$f":"IF(FC.Comp.GRC!AN81=0,0,U81/FC.Comp.GRC!AN81)","v":0.15254789178831593},{"$f":"IF(FC.Comp.GRC!AO81=0,0,V81/FC.Comp.GRC!AO81)","v":0.12431595858742833},{"$f":"IF(FC.Comp.GRC!AP81=0,0,W81/FC.Comp.GRC!AP81)","v":0.15211913756159781},{"$f":"IF(FC.Comp.GRC!AQ81=0,0,X81/FC.Comp.GRC!AQ81)","v":0.13936675695396691},{"$f":"IF(FC.Comp.GRC!AR81=0,0,Y81/FC.Comp.GRC!AR81)","v":0.11670246947319825}]
[74,"CG206","CG206: PPCs 140 155Mbit national Trunk WECLA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!80:80,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.45639667894375557},{"$f":"IF($A82=0,0,E82*(1+INDEX(InputPriceChanges.NonAdmin,$A82,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A82,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A82,F$7))","v":0.45639667896420455},{"$f":"IF($A82=0,0,F82*(1+INDEX(InputPriceChanges.NonAdmin,$A82,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A82,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A82,G$7))","v":0.45639667900060371},{"$f":"IF($A82=0,0,G82*(1+INDEX(InputPriceChanges.NonAdmin,$A82,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A82,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A82,H$7))","v":0.45639667904968129},{"$f":"IF($A82=0,0,H82*(1+INDEX(InputPriceChanges.NonAdmin,$A82,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A82,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A82,I$7))","v":0.45639667910325754},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A82,M$7)-INDEX(FC.Comp.CumOCMdep,$A82,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A82,N$7)-INDEX(FC.Comp.CumOCMdep,$A82,N$7)","v":-0.157944526924752},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A82,O$7)-INDEX(FC.Comp.CumOCMdep,$A82,O$7)","v":-0.26350630442289347},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A82,P$7)-INDEX(FC.Comp.CumOCMdep,$A82,P$7)","v":-0.35902239273207626},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A82,Q$7)-INDEX(FC.Comp.CumOCMdep,$A82,Q$7)","v":-0.4417612235554339},null,null,null,0.45639667894375557,0.29845215203945252,0.19289037457771024,9.737428631760503E-2,1.4635455547823639E-2,null,null,"£",77.206713673969361,80.314473705649732,69.623765992981973,50.242802786463926,9.0815229057540012,null,null,null,{"$f":"IF(FC.Comp.GRC!AN82=0,0,U82/FC.Comp.GRC!AN82)","v":8.8127636890518279E-2},{"$f":"IF(FC.Comp.GRC!AO82=0,0,V82/FC.Comp.GRC!AO82)","v":6.9704113068845594E-2},{"$f":"IF(FC.Comp.GRC!AP82=0,0,W82/FC.Comp.GRC!AP82)","v":4.9518854288021039E-2},{"$f":"IF(FC.Comp.GRC!AQ82=0,0,X82/FC.Comp.GRC!AQ82)","v":2.7389758690104488E-2},{"$f":"IF(FC.Comp.GRC!AR82=0,0,Y82/FC.Comp.GRC!AR82)","v":4.2772384333922267E-3}]
[75,"CR550","CR550: PPCs 34 45Mb Link CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!81:81,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.6879850773220833E-2},{"$f":"IF($A83=0,0,E83*(1+INDEX(InputPriceChanges.NonAdmin,$A83,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A83,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A83,F$7))","v":1.6879850773985086E-2},{"$f":"IF($A83=0,0,F83*(1+INDEX(InputPriceChanges.NonAdmin,$A83,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A83,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A83,G$7))","v":1.6879850775345456E-2},{"$f":"IF($A83=0,0,G83*(1+INDEX(InputPriceChanges.NonAdmin,$A83,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A83,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A83,H$7))","v":1.6879850777179659E-2},{"$f":"IF($A83=0,0,H83*(1+INDEX(InputPriceChanges.NonAdmin,$A83,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A83,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A83,I$7))","v":1.6879850779181995E-2},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A83,M$7)-INDEX(FC.Comp.CumOCMdep,$A83,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A83,N$7)-INDEX(FC.Comp.CumOCMdep,$A83,N$7)","v":-1.2720968895517756E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A83,O$7)-INDEX(FC.Comp.CumOCMdep,$A83,O$7)","v":-1.6200537953040633E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A83,P$7)-INDEX(FC.Comp.CumOCMdep,$A83,P$7)","v":-1.6796579293338821E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A83,Q$7)-INDEX(FC.Comp.CumOCMdep,$A83,Q$7)","v":-1.8679985023829605E-2},null,null,null,1.6879850773220833E-2,4.1588818784673298E-3,6.7931282230482282E-4,8.3271483840838267E-5,-1.8001342446476096E-3,null,null,"£",41.939601404345147,37.630607826669682,8.3652734209330433,1.0803067868416827,-26.53024545814305,null,null,null,{"$f":"IF(FC.Comp.GRC!AN83=0,0,U83/FC.Comp.GRC!AN83)","v":0.12793574173972078},{"$f":"IF(FC.Comp.GRC!AO83=0,0,V83/FC.Comp.GRC!AO83)","v":7.6385024873410493E-2},{"$f":"IF(FC.Comp.GRC!AP83=0,0,W83/FC.Comp.GRC!AP83)","v":1.4556883565383285E-2},{"$f":"IF(FC.Comp.GRC!AQ83=0,0,X83/FC.Comp.GRC!AQ83)","v":1.8272822048253621E-3},{"$f":"IF(FC.Comp.GRC!AR83=0,0,Y83/FC.Comp.GRC!AR83)","v":-4.1745563106187468E-2}]
[76,"CR551","CR551: PPCs 34 45Mb Distribution CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!82:82,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.9355638127016821E-2},{"$f":"IF($A84=0,0,E84*(1+INDEX(InputPriceChanges.NonAdmin,$A84,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A84,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A84,F$7))","v":2.9355638128103302E-2},{"$f":"IF($A84=0,0,F84*(1+INDEX(InputPriceChanges.NonAdmin,$A84,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A84,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A84,G$7))","v":2.9355638130037238E-2},{"$f":"IF($A84=0,0,G84*(1+INDEX(InputPriceChanges.NonAdmin,$A84,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A84,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A84,H$7))","v":2.9355638132644794E-2},{"$f":"IF($A84=0,0,H84*(1+INDEX(InputPriceChanges.NonAdmin,$A84,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A84,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A84,I$7))","v":2.9355638135491371E-2},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A84,M$7)-INDEX(FC.Comp.CumOCMdep,$A84,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A84,N$7)-INDEX(FC.Comp.CumOCMdep,$A84,N$7)","v":-1.8738845451451436E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A84,O$7)-INDEX(FC.Comp.CumOCMdep,$A84,O$7)","v":-1.8927484826061346E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A84,P$7)-INDEX(FC.Comp.CumOCMdep,$A84,P$7)","v":-2.4007084808599075E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A84,Q$7)-INDEX(FC.Comp.CumOCMdep,$A84,Q$7)","v":-2.8501488760947786E-2},null,null,null,2.9355638127016821E-2,1.0616792676651866E-2,1.0428153303975892E-2,5.3485533240457198E-3,8.5414937454358561E-4,null,null,"£",27.863016341597447,28.925609639997823,28.826252766614921,18.550532402296223,3.6069041276113669,null,null,null,{"$f":"IF(FC.Comp.GRC!AN84=0,0,U84/FC.Comp.GRC!AN84)","v":0.15457823283608596},{"$f":"IF(FC.Comp.GRC!AO84=0,0,V84/FC.Comp.GRC!AO84)","v":0.11316395719921636},{"$f":"IF(FC.Comp.GRC!AP84=0,0,W84/FC.Comp.GRC!AP84)","v":0.11203559475683178},{"$f":"IF(FC.Comp.GRC!AQ84=0,0,X84/FC.Comp.GRC!AQ84)","v":6.4595610555472263E-2},{"$f":"IF(FC.Comp.GRC!AR84=0,0,Y84/FC.Comp.GRC!AR84)","v":1.1299699353432963E-2}]
[77,"CR553","CR553: PPCs 140 155Mb Link CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!83:83,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.75442610346542394},{"$f":"IF($A85=0,0,E85*(1+INDEX(InputPriceChanges.NonAdmin,$A85,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A85,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A85,F$7))","v":0.75442610348669115},{"$f":"IF($A85=0,0,F85*(1+INDEX(InputPriceChanges.NonAdmin,$A85,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A85,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A85,G$7))","v":0.75442610352454686},{"$f":"IF($A85=0,0,G85*(1+INDEX(InputPriceChanges.NonAdmin,$A85,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A85,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A85,H$7))","v":0.75442610357558826},{"$f":"IF($A85=0,0,H85*(1+INDEX(InputPriceChanges.NonAdmin,$A85,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A85,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A85,I$7))","v":0.75442610363130846},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A85,M$7)-INDEX(FC.Comp.CumOCMdep,$A85,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A85,N$7)-INDEX(FC.Comp.CumOCMdep,$A85,N$7)","v":-0.5412621872661828},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A85,O$7)-INDEX(FC.Comp.CumOCMdep,$A85,O$7)","v":-0.63733414206242534},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A85,P$7)-INDEX(FC.Comp.CumOCMdep,$A85,P$7)","v":-0.58553359466844679},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A85,Q$7)-INDEX(FC.Comp.CumOCMdep,$A85,Q$7)","v":-0.64151568063990871},null,null,null,0.75442610346542394,0.21316391622050834,0.11709196146212153,0.16889250890714147,0.11291042299139975,null,null,"£",2419.19545764125,2403.2128770141258,1451.67578689417,2026.5254254476224,1445.1217173698553,null,null,null,{"$f":"IF(FC.Comp.GRC!AN85=0,0,U85/FC.Comp.GRC!AN85)","v":0.14582009341649699},{"$f":"IF(FC.Comp.GRC!AO85=0,0,V85/FC.Comp.GRC!AO85)","v":0.10259348199092999},{"$f":"IF(FC.Comp.GRC!AP85=0,0,W85/FC.Comp.GRC!AP85)","v":5.9552036022257435E-2},{"$f":"IF(FC.Comp.GRC!AQ85=0,0,X85/FC.Comp.GRC!AQ85)","v":8.4302562531011774E-2},{"$f":"IF(FC.Comp.GRC!AR85=0,0,Y85/FC.Comp.GRC!AR85)","v":5.8468169035146851E-2}]
[78,"CR554","CR554: PPCs 140 155Mb Distribution CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!84:84,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":6.8823594779427885E-2},{"$f":"IF($A86=0,0,E86*(1+INDEX(InputPriceChanges.NonAdmin,$A86,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A86,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A86,F$7))","v":6.882359478236999E-2},{"$f":"IF($A86=0,0,F86*(1+INDEX(InputPriceChanges.NonAdmin,$A86,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A86,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A86,G$7))","v":6.8823594787606926E-2},{"$f":"IF($A86=0,0,G86*(1+INDEX(InputPriceChanges.NonAdmin,$A86,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A86,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A86,H$7))","v":6.8823594794667972E-2},{"$f":"IF($A86=0,0,H86*(1+INDEX(InputPriceChanges.NonAdmin,$A86,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A86,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A86,I$7))","v":6.8823594802376292E-2},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A86,M$7)-INDEX(FC.Comp.CumOCMdep,$A86,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A86,N$7)-INDEX(FC.Comp.CumOCMdep,$A86,N$7)","v":-5.1928457175982178E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A86,O$7)-INDEX(FC.Comp.CumOCMdep,$A86,O$7)","v":-6.4005432366636639E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A86,P$7)-INDEX(FC.Comp.CumOCMdep,$A86,P$7)","v":-6.4888068642972016E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A86,Q$7)-INDEX(FC.Comp.CumOCMdep,$A86,Q$7)","v":-3.6100192553013145E-2},null,null,null,6.8823594779427885E-2,1.6895137606387813E-2,4.8181624209702872E-3,3.9355261516959561E-3,3.2723402249363147E-2,null,null,"£",56.871013807504639,54.063251318504719,18.986339452644486,15.881484379700993,102.95621309163488,null,null,null,{"$f":"IF(FC.Comp.GRC!AN86=0,0,U86/FC.Comp.GRC!AN86)","v":0.11697186218096949},{"$f":"IF(FC.Comp.GRC!AO86=0,0,V86/FC.Comp.GRC!AO86)","v":7.321011058598452E-2},{"$f":"IF(FC.Comp.GRC!AP86=0,0,W86/FC.Comp.GRC!AP86)","v":2.3233828307893441E-2},{"$f":"IF(FC.Comp.GRC!AQ86=0,0,X86/FC.Comp.GRC!AQ86)","v":1.9197580249211383E-2},{"$f":"IF(FC.Comp.GRC!AR86=0,0,Y86/FC.Comp.GRC!AR86)","v":0.14050421345315089}]
[79,"CN616","CN616: EBD",null,{"$f":"INDEX(ModelStartValues_NonAdmin!85:85,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":204.54295644333081},{"$f":"IF($A87=0,0,E87*(1+INDEX(InputPriceChanges.NonAdmin,$A87,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A87,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A87,F$7))","v":204.50584851294502},{"$f":"IF($A87=0,0,F87*(1+INDEX(InputPriceChanges.NonAdmin,$A87,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A87,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A87,G$7))","v":204.28506245258208},{"$f":"IF($A87=0,0,G87*(1+INDEX(InputPriceChanges.NonAdmin,$A87,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A87,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A87,H$7))","v":203.78447613186506},{"$f":"IF($A87=0,0,H87*(1+INDEX(InputPriceChanges.NonAdmin,$A87,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A87,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A87,I$7))","v":202.64822410396238},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A87,M$7)-INDEX(FC.Comp.CumOCMdep,$A87,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A87,N$7)-INDEX(FC.Comp.CumOCMdep,$A87,N$7)","v":-26.354563583046478},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A87,O$7)-INDEX(FC.Comp.CumOCMdep,$A87,O$7)","v":-54.755180223131369},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A87,P$7)-INDEX(FC.Comp.CumOCMdep,$A87,P$7)","v":-56.170939413237967},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A87,Q$7)-INDEX(FC.Comp.CumOCMdep,$A87,Q$7)","v":24.843869105072066},null,null,null,204.54295644333081,178.15128492989854,149.52988222945072,147.6135367186271,227.49209320903444,null,null,"£",18584.0017930457,18347.568814695795,18902.86106955574,19127.447481918338,19888.286365975728,null,null,null,{"$f":"IF(FC.Comp.GRC!AN87=0,0,U87/FC.Comp.GRC!AN87)","v":0.38547627092196479},{"$f":"IF(FC.Comp.GRC!AO87=0,0,V87/FC.Comp.GRC!AO87)","v":0.35323443691106537},{"$f":"IF(FC.Comp.GRC!AP87=0,0,W87/FC.Comp.GRC!AP87)","v":0.31981445740824538},{"$f":"IF(FC.Comp.GRC!AQ87=0,0,X87/FC.Comp.GRC!AQ87)","v":0.31697152499280284},{"$f":"IF(FC.Comp.GRC!AR87=0,0,Y87/FC.Comp.GRC!AR87)","v":0.41344269987779186}]
[80,"CN617","CN617: EBD Extended Reach",null,{"$f":"INDEX(ModelStartValues_NonAdmin!86:86,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.13520844174774338},{"$f":"IF($A88=0,0,E88*(1+INDEX(InputPriceChanges.NonAdmin,$A88,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A88,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A88,F$7))","v":0.13490831167639949},{"$f":"IF($A88=0,0,F88*(1+INDEX(InputPriceChanges.NonAdmin,$A88,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A88,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A88,G$7))","v":0.13431074802097392},{"$f":"IF($A88=0,0,G88*(1+INDEX(InputPriceChanges.NonAdmin,$A88,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A88,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A88,H$7))","v":0.13343432986847972},{"$f":"IF($A88=0,0,H88*(1+INDEX(InputPriceChanges.NonAdmin,$A88,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A88,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A88,I$7))","v":0.1322040432243011},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A88,M$7)-INDEX(FC.Comp.CumOCMdep,$A88,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A88,N$7)-INDEX(FC.Comp.CumOCMdep,$A88,N$7)","v":-1.0439525233449667E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A88,O$7)-INDEX(FC.Comp.CumOCMdep,$A88,O$7)","v":1.2291638349285665E-4},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A88,P$7)-INDEX(FC.Comp.CumOCMdep,$A88,P$7)","v":-1.8882659892017574E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A88,Q$7)-INDEX(FC.Comp.CumOCMdep,$A88,Q$7)","v":-2.7484656334483801E-2},null,null,null,0.13520844174774338,0.12446878644294983,0.13443366440446677,0.11455166997646216,0.1047193868898173,null,null,"£",84.022857448193236,89.296151851630086,84.549697044910289,99.176157381183174,111.23866407336834,null,null,null,{"$f":"IF(FC.Comp.GRC!AN88=0,0,U88/FC.Comp.GRC!AN88)","v":0.65012541118355482},{"$f":"IF(FC.Comp.GRC!AO88=0,0,V88/FC.Comp.GRC!AO88)","v":0.63395035589261106},{"$f":"IF(FC.Comp.GRC!AP88=0,0,W88/FC.Comp.GRC!AP88)","v":0.65140727104161955},{"$f":"IF(FC.Comp.GRC!AQ88=0,0,X88/FC.Comp.GRC!AQ88)","v":0.62812795428352175},{"$f":"IF(FC.Comp.GRC!AR88=0,0,Y88/FC.Comp.GRC!AR88)","v":0.61837414990076467}]
[81,"CN618","CN618: EBD Resilience",null,{"$f":"INDEX(ModelStartValues_NonAdmin!87:87,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.2030513077622702},{"$f":"IF($A89=0,0,E89*(1+INDEX(InputPriceChanges.NonAdmin,$A89,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A89,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A89,F$7))","v":2.1978529103643791},{"$f":"IF($A89=0,0,F89*(1+INDEX(InputPriceChanges.NonAdmin,$A89,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A89,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A89,G$7))","v":2.1871379100416579},{"$f":"IF($A89=0,0,G89*(1+INDEX(InputPriceChanges.NonAdmin,$A89,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A89,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A89,H$7))","v":2.1709292735091488},{"$f":"IF($A89=0,0,H89*(1+INDEX(InputPriceChanges.NonAdmin,$A89,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A89,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A89,I$7))","v":2.1472225902136839},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A89,M$7)-INDEX(FC.Comp.CumOCMdep,$A89,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A89,N$7)-INDEX(FC.Comp.CumOCMdep,$A89,N$7)","v":9.487998472896865E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A89,O$7)-INDEX(FC.Comp.CumOCMdep,$A89,O$7)","v":-0.11158744045435548},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A89,P$7)-INDEX(FC.Comp.CumOCMdep,$A89,P$7)","v":-0.4909431902674688},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A89,Q$7)-INDEX(FC.Comp.CumOCMdep,$A89,Q$7)","v":-0.65123550884938564},null,null,null,2.2030513077622702,2.2927328950933479,2.0755504695873026,1.67998608324168,1.4959870813642984,null,null,"£",1394.8777321055738,1376.301322630532,1397.6807632854138,1601.4111202921019,1716.2489018699227,null,null,null,{"$f":"IF(FC.Comp.GRC!AN89=0,0,U89/FC.Comp.GRC!AN89)","v":0.482329789453526},{"$f":"IF(FC.Comp.GRC!AO89=0,0,V89/FC.Comp.GRC!AO89)","v":0.49060401526379077},{"$f":"IF(FC.Comp.GRC!AP89=0,0,W89/FC.Comp.GRC!AP89)","v":0.46540900305026267},{"$f":"IF(FC.Comp.GRC!AQ89=0,0,X89/FC.Comp.GRC!AQ89)","v":0.42721725785878167},{"$f":"IF(FC.Comp.GRC!AR89=0,0,Y89/FC.Comp.GRC!AR89)","v":0.4045055409768315}]
[82,"CO447","CO447: Backhaul extension services fibre etc",null,{"$f":"INDEX(ModelStartValues_NonAdmin!88:88,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":31.904278108018179},{"$f":"IF($A90=0,0,E90*(1+INDEX(InputPriceChanges.NonAdmin,$A90,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A90,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A90,F$7))","v":31.881879124739992},{"$f":"IF($A90=0,0,F90*(1+INDEX(InputPriceChanges.NonAdmin,$A90,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A90,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A90,G$7))","v":31.826791886495805},{"$f":"IF($A90=0,0,G90*(1+INDEX(InputPriceChanges.NonAdmin,$A90,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A90,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A90,H$7))","v":31.733092996524352},{"$f":"IF($A90=0,0,H90*(1+INDEX(InputPriceChanges.NonAdmin,$A90,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A90,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A90,I$7))","v":31.573135995818049},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A90,M$7)-INDEX(FC.Comp.CumOCMdep,$A90,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A90,N$7)-INDEX(FC.Comp.CumOCMdep,$A90,N$7)","v":-0.41819535377775957},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A90,O$7)-INDEX(FC.Comp.CumOCMdep,$A90,O$7)","v":-2.1585343467596982},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A90,P$7)-INDEX(FC.Comp.CumOCMdep,$A90,P$7)","v":-2.4933134954271736},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A90,Q$7)-INDEX(FC.Comp.CumOCMdep,$A90,Q$7)","v":-2.3789755833098152},null,null,null,31.904278108018179,31.463683770962234,29.668257539736107,29.239779501097178,29.194160412508232,null,null,"£",3516.2830818236916,3762.5039641873495,5507.1317454308009,6273.2886627032694,6288.7866969802953,null,null,null,{"$f":"IF(FC.Comp.GRC!AN90=0,0,U90/FC.Comp.GRC!AN90)","v":0.55919382464073064},{"$f":"IF(FC.Comp.GRC!AO90=0,0,V90/FC.Comp.GRC!AO90)","v":0.55535477086436336},{"$f":"IF(FC.Comp.GRC!AP90=0,0,W90/FC.Comp.GRC!AP90)","v":0.54090951133002063},{"$f":"IF(FC.Comp.GRC!AQ90=0,0,X90/FC.Comp.GRC!AQ90)","v":0.53738980701699479},{"$f":"IF(FC.Comp.GRC!AR90=0,0,Y90/FC.Comp.GRC!AR90)","v":0.53719291213852871}]
[83,"CO450","CO450: Wholesale   LAN extension services fibre etc",null,{"$f":"INDEX(ModelStartValues_NonAdmin!89:89,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":167.33084803244986},{"$f":"IF($A91=0,0,E91*(1+INDEX(InputPriceChanges.NonAdmin,$A91,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A91,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A91,F$7))","v":167.26846923222305},{"$f":"IF($A91=0,0,F91*(1+INDEX(InputPriceChanges.NonAdmin,$A91,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A91,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A91,G$7))","v":167.07741712386584},{"$f":"IF($A91=0,0,G91*(1+INDEX(InputPriceChanges.NonAdmin,$A91,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A91,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A91,H$7))","v":166.71661199985337},{"$f":"IF($A91=0,0,H91*(1+INDEX(InputPriceChanges.NonAdmin,$A91,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A91,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A91,I$7))","v":166.02243989614212},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A91,M$7)-INDEX(FC.Comp.CumOCMdep,$A91,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A91,N$7)-INDEX(FC.Comp.CumOCMdep,$A91,N$7)","v":-8.0923846933416979},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A91,O$7)-INDEX(FC.Comp.CumOCMdep,$A91,O$7)","v":-16.527387750937276},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A91,P$7)-INDEX(FC.Comp.CumOCMdep,$A91,P$7)","v":-22.737049352032908},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A91,Q$7)-INDEX(FC.Comp.CumOCMdep,$A91,Q$7)","v":-27.120611735988398},null,null,null,167.33084803244986,159.17608453888136,150.55002937292858,143.97956264782047,138.90182816015371,null,null,"£",3372.58898488562,4381.7929636774679,6801.7941335919495,12839.470928995575,47819.001659999827,null,null,null,{"$f":"IF(FC.Comp.GRC!AN91=0,0,U91/FC.Comp.GRC!AN91)","v":0.53286476511817371},{"$f":"IF(FC.Comp.GRC!AO91=0,0,V91/FC.Comp.GRC!AO91)","v":0.52038814928989452},{"$f":"IF(FC.Comp.GRC!AP91=0,0,W91/FC.Comp.GRC!AP91)","v":0.50670065587537394},{"$f":"IF(FC.Comp.GRC!AQ91=0,0,X91/FC.Comp.GRC!AQ91)","v":0.49604707770831036},{"$f":"IF(FC.Comp.GRC!AR91=0,0,Y91/FC.Comp.GRC!AR91)","v":0.48807503502828919}]
[84,"CO484","CO484: Ethernet main links",null,{"$f":"INDEX(ModelStartValues_NonAdmin!90:90,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":715.27015173966015},{"$f":"IF($A92=0,0,E92*(1+INDEX(InputPriceChanges.NonAdmin,$A92,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A92,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A92,F$7))","v":720.56382087358566},{"$f":"IF($A92=0,0,F92*(1+INDEX(InputPriceChanges.NonAdmin,$A92,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A92,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A92,G$7))","v":729.79237077872301},{"$f":"IF($A92=0,0,G92*(1+INDEX(InputPriceChanges.NonAdmin,$A92,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A92,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A92,H$7))","v":742.04026400574435},{"$f":"IF($A92=0,0,H92*(1+INDEX(InputPriceChanges.NonAdmin,$A92,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A92,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A92,I$7))","v":754.70630979500595},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A92,M$7)-INDEX(FC.Comp.CumOCMdep,$A92,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A92,N$7)-INDEX(FC.Comp.CumOCMdep,$A92,N$7)","v":-67.371126647290325},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A92,O$7)-INDEX(FC.Comp.CumOCMdep,$A92,O$7)","v":48.698858465628277},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A92,P$7)-INDEX(FC.Comp.CumOCMdep,$A92,P$7)","v":180.11502612789556},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A92,Q$7)-INDEX(FC.Comp.CumOCMdep,$A92,Q$7)","v":108.0144988800335},null,null,null,715.27015173966015,653.19269422629532,778.4912292443513,922.15529013363994,862.72080867503951,null,null,"£",1212.6016191336987,1396.0999379674756,1332.1432561019089,1290.038372152379,1447.6970149604235,null,null,null,{"$f":"IF(FC.Comp.GRC!AN92=0,0,U92/FC.Comp.GRC!AN92)","v":0.38652717718252155},{"$f":"IF(FC.Comp.GRC!AO92=0,0,V92/FC.Comp.GRC!AO92)","v":0.37411542899576683},{"$f":"IF(FC.Comp.GRC!AP92=0,0,W92/FC.Comp.GRC!AP92)","v":0.41177984977227722},{"$f":"IF(FC.Comp.GRC!AQ92=0,0,X92/FC.Comp.GRC!AQ92)","v":0.4470011313397092},{"$f":"IF(FC.Comp.GRC!AR92=0,0,Y92/FC.Comp.GRC!AR92)","v":0.43482584716800421}]
[85,"CO485","CO485: Ethernet Electronics",null,{"$f":"INDEX(ModelStartValues_NonAdmin!91:91,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":228.48302573881963},{"$f":"IF($A93=0,0,E93*(1+INDEX(InputPriceChanges.NonAdmin,$A93,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A93,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A93,F$7))","v":226.30596873014861},{"$f":"IF($A93=0,0,F93*(1+INDEX(InputPriceChanges.NonAdmin,$A93,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A93,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A93,G$7))","v":222.54182622493681},{"$f":"IF($A93=0,0,G93*(1+INDEX(InputPriceChanges.NonAdmin,$A93,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A93,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A93,H$7))","v":217.75697094536343},{"$f":"IF($A93=0,0,H93*(1+INDEX(InputPriceChanges.NonAdmin,$A93,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A93,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A93,I$7))","v":212.49512030409005},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A93,M$7)-INDEX(FC.Comp.CumOCMdep,$A93,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A93,N$7)-INDEX(FC.Comp.CumOCMdep,$A93,N$7)","v":33.963306289335904},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A93,O$7)-INDEX(FC.Comp.CumOCMdep,$A93,O$7)","v":105.74613062217108},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A93,P$7)-INDEX(FC.Comp.CumOCMdep,$A93,P$7)","v":134.38129399296616},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A93,Q$7)-INDEX(FC.Comp.CumOCMdep,$A93,Q$7)","v":83.195587825472558},null,null,null,228.48302573881963,260.2692750194845,328.28795684710792,352.1382649383296,295.69070812956261,null,null,"£",612.51192142819866,619.50968173957938,617.33501088060666,577.07835006211974,499.19454116027447,null,null,null,{"$f":"IF(FC.Comp.GRC!AN93=0,0,U93/FC.Comp.GRC!AN93)","v":0.6399318643294406},{"$f":"IF(FC.Comp.GRC!AO93=0,0,V93/FC.Comp.GRC!AO93)","v":0.65696120491166554},{"$f":"IF(FC.Comp.GRC!AP93=0,0,W93/FC.Comp.GRC!AP93)","v":0.67142701325723597},{"$f":"IF(FC.Comp.GRC!AQ93=0,0,X93/FC.Comp.GRC!AQ93)","v":0.64168876470516856},{"$f":"IF(FC.Comp.GRC!AR93=0,0,Y93/FC.Comp.GRC!AR93)","v":0.5647598543454585}]
[86,"CW609","CW609: Ethernet Access Direct Fibre",null,{"$f":"INDEX(ModelStartValues_NonAdmin!92:92,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":467.60765901624313},{"$f":"IF($A94=0,0,E94*(1+INDEX(InputPriceChanges.NonAdmin,$A94,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A94,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A94,F$7))","v":466.98914031151207},{"$f":"IF($A94=0,0,F94*(1+INDEX(InputPriceChanges.NonAdmin,$A94,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A94,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A94,G$7))","v":465.61238094649673},{"$f":"IF($A94=0,0,G94*(1+INDEX(InputPriceChanges.NonAdmin,$A94,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A94,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A94,H$7))","v":463.40006957875141},{"$f":"IF($A94=0,0,H94*(1+INDEX(InputPriceChanges.NonAdmin,$A94,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A94,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A94,I$7))","v":459.94644022167807},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A94,M$7)-INDEX(FC.Comp.CumOCMdep,$A94,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A94,N$7)-INDEX(FC.Comp.CumOCMdep,$A94,N$7)","v":112.02553736698837},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A94,O$7)-INDEX(FC.Comp.CumOCMdep,$A94,O$7)","v":70.636685141160143},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A94,P$7)-INDEX(FC.Comp.CumOCMdep,$A94,P$7)","v":103.18917406764433},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A94,Q$7)-INDEX(FC.Comp.CumOCMdep,$A94,Q$7)","v":289.78006882921375},null,null,null,467.60765901624313,579.01467767850045,536.24906608765684,566.58924364639574,749.72650905089176,null,null,"£",2051.8131655620286,1990.9831364637582,1983.2355676288009,1949.8180606936905,1883.5944095986627,null,null,null,{"$f":"IF(FC.Comp.GRC!AN94=0,0,U94/FC.Comp.GRC!AN94)","v":0.44248237773915311},{"$f":"IF(FC.Comp.GRC!AO94=0,0,V94/FC.Comp.GRC!AO94)","v":0.49255236393081786},{"$f":"IF(FC.Comp.GRC!AP94=0,0,W94/FC.Comp.GRC!AP94)","v":0.47061649780961251},{"$f":"IF(FC.Comp.GRC!AQ94=0,0,X94/FC.Comp.GRC!AQ94)","v":0.48049386146552492},{"$f":"IF(FC.Comp.GRC!AR94=0,0,Y94/FC.Comp.GRC!AR94)","v":0.54263510735459675}]
[87,"CE104","CE104: AISBO Excess Construction",null,{"$f":"INDEX(ModelStartValues_NonAdmin!93:93,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A95=0,0,E95*(1+INDEX(InputPriceChanges.NonAdmin,$A95,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A95,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A95,F$7))","v":0},{"$f":"IF($A95=0,0,F95*(1+INDEX(InputPriceChanges.NonAdmin,$A95,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A95,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A95,G$7))","v":0},{"$f":"IF($A95=0,0,G95*(1+INDEX(InputPriceChanges.NonAdmin,$A95,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A95,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A95,H$7))","v":0},{"$f":"IF($A95=0,0,H95*(1+INDEX(InputPriceChanges.NonAdmin,$A95,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A95,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A95,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A95,M$7)-INDEX(FC.Comp.CumOCMdep,$A95,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A95,N$7)-INDEX(FC.Comp.CumOCMdep,$A95,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A95,O$7)-INDEX(FC.Comp.CumOCMdep,$A95,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A95,P$7)-INDEX(FC.Comp.CumOCMdep,$A95,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A95,Q$7)-INDEX(FC.Comp.CumOCMdep,$A95,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN95=0,0,U95/FC.Comp.GRC!AN95)","v":0},{"$f":"IF(FC.Comp.GRC!AO95=0,0,V95/FC.Comp.GRC!AO95)","v":0},{"$f":"IF(FC.Comp.GRC!AP95=0,0,W95/FC.Comp.GRC!AP95)","v":0},{"$f":"IF(FC.Comp.GRC!AQ95=0,0,X95/FC.Comp.GRC!AQ95)","v":0},{"$f":"IF(FC.Comp.GRC!AR95=0,0,Y95/FC.Comp.GRC!AR95)","v":0}]
[88,"CL578","CL578: OR Service Centre   Assurance Ethernet",null,{"$f":"INDEX(ModelStartValues_NonAdmin!94:94,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A96=0,0,E96*(1+INDEX(InputPriceChanges.NonAdmin,$A96,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A96,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A96,F$7))","v":0},{"$f":"IF($A96=0,0,F96*(1+INDEX(InputPriceChanges.NonAdmin,$A96,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A96,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A96,G$7))","v":0},{"$f":"IF($A96=0,0,G96*(1+INDEX(InputPriceChanges.NonAdmin,$A96,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A96,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A96,H$7))","v":0},{"$f":"IF($A96=0,0,H96*(1+INDEX(InputPriceChanges.NonAdmin,$A96,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A96,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A96,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A96,M$7)-INDEX(FC.Comp.CumOCMdep,$A96,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A96,N$7)-INDEX(FC.Comp.CumOCMdep,$A96,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A96,O$7)-INDEX(FC.Comp.CumOCMdep,$A96,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A96,P$7)-INDEX(FC.Comp.CumOCMdep,$A96,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A96,Q$7)-INDEX(FC.Comp.CumOCMdep,$A96,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN96=0,0,U96/FC.Comp.GRC!AN96)","v":0},{"$f":"IF(FC.Comp.GRC!AO96=0,0,V96/FC.Comp.GRC!AO96)","v":0},{"$f":"IF(FC.Comp.GRC!AP96=0,0,W96/FC.Comp.GRC!AP96)","v":0},{"$f":"IF(FC.Comp.GRC!AQ96=0,0,X96/FC.Comp.GRC!AQ96)","v":0},{"$f":"IF(FC.Comp.GRC!AR96=0,0,Y96/FC.Comp.GRC!AR96)","v":0}]
[89,"CO772","CO772: Openreach Systems Development Ethernet Specific",null,{"$f":"INDEX(ModelStartValues_NonAdmin!95:95,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":35.124122906828774},{"$f":"IF($A97=0,0,E97*(1+INDEX(InputPriceChanges.NonAdmin,$A97,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A97,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A97,F$7))","v":34.575481426633417},{"$f":"IF($A97=0,0,F97*(1+INDEX(InputPriceChanges.NonAdmin,$A97,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A97,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A97,G$7))","v":33.597673217026831},{"$f":"IF($A97=0,0,G97*(1+INDEX(InputPriceChanges.NonAdmin,$A97,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A97,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A97,H$7))","v":32.305394039576036},{"$f":"IF($A97=0,0,H97*(1+INDEX(InputPriceChanges.NonAdmin,$A97,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A97,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A97,I$7))","v":30.808751817704028},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A97,M$7)-INDEX(FC.Comp.CumOCMdep,$A97,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A97,N$7)-INDEX(FC.Comp.CumOCMdep,$A97,N$7)","v":8.9546924317023802},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A97,O$7)-INDEX(FC.Comp.CumOCMdep,$A97,O$7)","v":12.762778903173047},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A97,P$7)-INDEX(FC.Comp.CumOCMdep,$A97,P$7)","v":-3.7779450630622415},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A97,Q$7)-INDEX(FC.Comp.CumOCMdep,$A97,Q$7)","v":23.473267188769167},null,null,null,35.124122906828774,43.5301738583358,46.360452120199881,28.527448976513796,54.282019006473192,null,null,"£",110.26970885163658,122.51701667111155,122.74866470163745,93.148543724076987,128.63222576796051,null,null,null,{"$f":"IF(FC.Comp.GRC!AN97=0,0,U97/FC.Comp.GRC!AN97)","v":0.3281748447009995},{"$f":"IF(FC.Comp.GRC!AO97=0,0,V97/FC.Comp.GRC!AO97)","v":0.37227856047796937},{"$f":"IF(FC.Comp.GRC!AP97=0,0,W97/FC.Comp.GRC!AP97)","v":0.37993403272557214},{"$f":"IF(FC.Comp.GRC!AQ97=0,0,X97/FC.Comp.GRC!AQ97)","v":0.28492932523157172},{"$f":"IF(FC.Comp.GRC!AR97=0,0,Y97/FC.Comp.GRC!AR97)","v":0.41800572659343499}]
[90,"CP502","CP502: Openreach sales product management",null,{"$f":"INDEX(ModelStartValues_NonAdmin!96:96,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A98=0,0,E98*(1+INDEX(InputPriceChanges.NonAdmin,$A98,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A98,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A98,F$7))","v":0},{"$f":"IF($A98=0,0,F98*(1+INDEX(InputPriceChanges.NonAdmin,$A98,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A98,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A98,G$7))","v":0},{"$f":"IF($A98=0,0,G98*(1+INDEX(InputPriceChanges.NonAdmin,$A98,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A98,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A98,H$7))","v":0},{"$f":"IF($A98=0,0,H98*(1+INDEX(InputPriceChanges.NonAdmin,$A98,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A98,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A98,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A98,M$7)-INDEX(FC.Comp.CumOCMdep,$A98,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A98,N$7)-INDEX(FC.Comp.CumOCMdep,$A98,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A98,O$7)-INDEX(FC.Comp.CumOCMdep,$A98,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A98,P$7)-INDEX(FC.Comp.CumOCMdep,$A98,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A98,Q$7)-INDEX(FC.Comp.CumOCMdep,$A98,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN98=0,0,U98/FC.Comp.GRC!AN98)","v":0},{"$f":"IF(FC.Comp.GRC!AO98=0,0,V98/FC.Comp.GRC!AO98)","v":0},{"$f":"IF(FC.Comp.GRC!AP98=0,0,W98/FC.Comp.GRC!AP98)","v":0},{"$f":"IF(FC.Comp.GRC!AQ98=0,0,X98/FC.Comp.GRC!AQ98)","v":0},{"$f":"IF(FC.Comp.GRC!AR98=0,0,Y98/FC.Comp.GRC!AR98)","v":0}]
[91,"CL160","CL160: Routeing   records",null,{"$f":"INDEX(ModelStartValues_NonAdmin!97:97,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.6610881943959894E-2},{"$f":"IF($A99=0,0,E99*(1+INDEX(InputPriceChanges.NonAdmin,$A99,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A99,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A99,F$7))","v":1.6523786656668416E-2},{"$f":"IF($A99=0,0,F99*(1+INDEX(InputPriceChanges.NonAdmin,$A99,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A99,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A99,G$7))","v":1.6358063609925873E-2},{"$f":"IF($A99=0,0,G99*(1+INDEX(InputPriceChanges.NonAdmin,$A99,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A99,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A99,H$7))","v":1.6121841660174573E-2},{"$f":"IF($A99=0,0,H99*(1+INDEX(InputPriceChanges.NonAdmin,$A99,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A99,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A99,I$7))","v":1.5822924307466388E-2},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A99,M$7)-INDEX(FC.Comp.CumOCMdep,$A99,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A99,N$7)-INDEX(FC.Comp.CumOCMdep,$A99,N$7)","v":-7.2896712016156783E-5},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A99,O$7)-INDEX(FC.Comp.CumOCMdep,$A99,O$7)","v":9.1132077574806996E-3},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A99,P$7)-INDEX(FC.Comp.CumOCMdep,$A99,P$7)","v":2.2203956067730966E-3},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A99,Q$7)-INDEX(FC.Comp.CumOCMdep,$A99,Q$7)","v":-6.2967420861748807E-5},null,null,null,1.6610881943959894E-2,1.6450889944652259E-2,2.5471271367406574E-2,1.834223726694767E-2,1.5759956886604639E-2,null,null,"£",0.31107687207339485,0.30878878325131198,0.37058919050638722,0.36673021006223072,0.34360369571129085,null,null,null,{"$f":"IF(FC.Comp.GRC!AN99=0,0,U99/FC.Comp.GRC!AN99)","v":0.39056235946136919},{"$f":"IF(FC.Comp.GRC!AO99=0,0,V99/FC.Comp.GRC!AO99)","v":0.38834501845246461},{"$f":"IF(FC.Comp.GRC!AP99=0,0,W99/FC.Comp.GRC!AP99)","v":0.49088557583778969},{"$f":"IF(FC.Comp.GRC!AQ99=0,0,X99/FC.Comp.GRC!AQ99)","v":0.45840819717570169},{"$f":"IF(FC.Comp.GRC!AR99=0,0,Y99/FC.Comp.GRC!AR99)","v":0.42512609873367774}]
[92,"CL573","CL573: OR Service Centre   Provision Ethernet",null,{"$f":"INDEX(ModelStartValues_NonAdmin!98:98,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A100=0,0,E100*(1+INDEX(InputPriceChanges.NonAdmin,$A100,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A100,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A100,F$7))","v":0},{"$f":"IF($A100=0,0,F100*(1+INDEX(InputPriceChanges.NonAdmin,$A100,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A100,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A100,G$7))","v":0},{"$f":"IF($A100=0,0,G100*(1+INDEX(InputPriceChanges.NonAdmin,$A100,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A100,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A100,H$7))","v":0},{"$f":"IF($A100=0,0,H100*(1+INDEX(InputPriceChanges.NonAdmin,$A100,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A100,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A100,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A100,M$7)-INDEX(FC.Comp.CumOCMdep,$A100,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A100,N$7)-INDEX(FC.Comp.CumOCMdep,$A100,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A100,O$7)-INDEX(FC.Comp.CumOCMdep,$A100,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A100,P$7)-INDEX(FC.Comp.CumOCMdep,$A100,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A100,Q$7)-INDEX(FC.Comp.CumOCMdep,$A100,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN100=0,0,U100/FC.Comp.GRC!AN100)","v":0},{"$f":"IF(FC.Comp.GRC!AO100=0,0,V100/FC.Comp.GRC!AO100)","v":0},{"$f":"IF(FC.Comp.GRC!AP100=0,0,W100/FC.Comp.GRC!AP100)","v":0},{"$f":"IF(FC.Comp.GRC!AQ100=0,0,X100/FC.Comp.GRC!AQ100)","v":0},{"$f":"IF(FC.Comp.GRC!AR100=0,0,Y100/FC.Comp.GRC!AR100)","v":0}]
[93,"CW617","CW617: Other Ethernet Rentals   Internal",null,{"$f":"INDEX(ModelStartValues_NonAdmin!99:99,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.24528583454409914},{"$f":"IF($A101=0,0,E101*(1+INDEX(InputPriceChanges.NonAdmin,$A101,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A101,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A101,F$7))","v":0.24368528907602544},{"$f":"IF($A101=0,0,F101*(1+INDEX(InputPriceChanges.NonAdmin,$A101,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A101,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A101,G$7))","v":0.24065270675137646},{"$f":"IF($A101=0,0,G101*(1+INDEX(InputPriceChanges.NonAdmin,$A101,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A101,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A101,H$7))","v":0.23634985667211927},{"$f":"IF($A101=0,0,H101*(1+INDEX(InputPriceChanges.NonAdmin,$A101,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A101,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A101,I$7))","v":0.23093203095248108},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A101,M$7)-INDEX(FC.Comp.CumOCMdep,$A101,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A101,N$7)-INDEX(FC.Comp.CumOCMdep,$A101,N$7)","v":0.17015605251720978},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A101,O$7)-INDEX(FC.Comp.CumOCMdep,$A101,O$7)","v":0.24087050423069661},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A101,P$7)-INDEX(FC.Comp.CumOCMdep,$A101,P$7)","v":9.6578306079606963E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A101,Q$7)-INDEX(FC.Comp.CumOCMdep,$A101,Q$7)","v":0.12425341737076397},null,null,null,0.24528583454409914,0.41384134159323521,0.48152321098207307,0.33292816275172621,0.35518544832324506,null,null,"£",43.777329162911599,55.42673038911267,57.507372425873506,56.217456438426225,56.219426996062118,null,null,null,{"$f":"IF(FC.Comp.GRC!AN101=0,0,U101/FC.Comp.GRC!AN101)","v":0.35264337127676848},{"$f":"IF(FC.Comp.GRC!AO101=0,0,V101/FC.Comp.GRC!AO101)","v":0.47289503959884455},{"$f":"IF(FC.Comp.GRC!AP101=0,0,W101/FC.Comp.GRC!AP101)","v":0.50213798686706501},{"$f":"IF(FC.Comp.GRC!AQ101=0,0,X101/FC.Comp.GRC!AQ101)","v":0.46226622566027531},{"$f":"IF(FC.Comp.GRC!AR101=0,0,Y101/FC.Comp.GRC!AR101)","v":0.47238250906756984}]
[94,"CW619","CW619: Other Ethernet Connection   Internal",null,{"$f":"INDEX(ModelStartValues_NonAdmin!100:100,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.11596289138251537},{"$f":"IF($A102=0,0,E102*(1+INDEX(InputPriceChanges.NonAdmin,$A102,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A102,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A102,F$7))","v":0.1149066765228339},{"$f":"IF($A102=0,0,F102*(1+INDEX(InputPriceChanges.NonAdmin,$A102,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A102,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A102,G$7))","v":0.11293654598553361},{"$f":"IF($A102=0,0,G102*(1+INDEX(InputPriceChanges.NonAdmin,$A102,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A102,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A102,H$7))","v":0.1101891076251697},{"$f":"IF($A102=0,0,H102*(1+INDEX(InputPriceChanges.NonAdmin,$A102,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A102,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A102,I$7))","v":0.10679549946917578},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A102,M$7)-INDEX(FC.Comp.CumOCMdep,$A102,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A102,N$7)-INDEX(FC.Comp.CumOCMdep,$A102,N$7)","v":1.9359199221047757E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A102,O$7)-INDEX(FC.Comp.CumOCMdep,$A102,O$7)","v":-7.3556064530283502E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A102,P$7)-INDEX(FC.Comp.CumOCMdep,$A102,P$7)","v":-3.7205903671735235E-2},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A102,Q$7)-INDEX(FC.Comp.CumOCMdep,$A102,Q$7)","v":-5.4261134539183908E-2},null,null,null,0.11596289138251537,0.13426587574388166,3.938048145525011E-2,7.2983203953434467E-2,5.2534364929991875E-2,null,null,"£",165.04119007516809,176.50165663232355,252.69441998187159,310.31683547725595,297.9579725866443,null,null,null,{"$f":"IF(FC.Comp.GRC!AN102=0,0,U102/FC.Comp.GRC!AN102)","v":0.34712438443011195},{"$f":"IF(FC.Comp.GRC!AO102=0,0,V102/FC.Comp.GRC!AO102)","v":0.37917063287891845},{"$f":"IF(FC.Comp.GRC!AP102=0,0,W102/FC.Comp.GRC!AP102)","v":0.29723122012248715},{"$f":"IF(FC.Comp.GRC!AQ102=0,0,X102/FC.Comp.GRC!AQ102)","v":0.45186639560658193},{"$f":"IF(FC.Comp.GRC!AR102=0,0,Y102/FC.Comp.GRC!AR102)","v":0.39170681432254439}]
[95,"CW901","CW901: Openreach non copper",null,{"$f":"INDEX(ModelStartValues_NonAdmin!101:101,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A103=0,0,E103*(1+INDEX(InputPriceChanges.NonAdmin,$A103,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A103,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A103,F$7))","v":0},{"$f":"IF($A103=0,0,F103*(1+INDEX(InputPriceChanges.NonAdmin,$A103,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A103,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A103,G$7))","v":0},{"$f":"IF($A103=0,0,G103*(1+INDEX(InputPriceChanges.NonAdmin,$A103,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A103,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A103,H$7))","v":0},{"$f":"IF($A103=0,0,H103*(1+INDEX(InputPriceChanges.NonAdmin,$A103,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A103,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A103,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A103,M$7)-INDEX(FC.Comp.CumOCMdep,$A103,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A103,N$7)-INDEX(FC.Comp.CumOCMdep,$A103,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A103,O$7)-INDEX(FC.Comp.CumOCMdep,$A103,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A103,P$7)-INDEX(FC.Comp.CumOCMdep,$A103,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A103,Q$7)-INDEX(FC.Comp.CumOCMdep,$A103,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN103=0,0,U103/FC.Comp.GRC!AN103)","v":0},{"$f":"IF(FC.Comp.GRC!AO103=0,0,V103/FC.Comp.GRC!AO103)","v":0},{"$f":"IF(FC.Comp.GRC!AP103=0,0,W103/FC.Comp.GRC!AP103)","v":0},{"$f":"IF(FC.Comp.GRC!AQ103=0,0,X103/FC.Comp.GRC!AQ103)","v":0},{"$f":"IF(FC.Comp.GRC!AR103=0,0,Y103/FC.Comp.GRC!AR103)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!102:102,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A104=0,0,E104*(1+INDEX(InputPriceChanges.NonAdmin,$A104,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A104,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A104,F$7))","v":0},{"$f":"IF($A104=0,0,F104*(1+INDEX(InputPriceChanges.NonAdmin,$A104,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A104,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A104,G$7))","v":0},{"$f":"IF($A104=0,0,G104*(1+INDEX(InputPriceChanges.NonAdmin,$A104,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A104,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A104,H$7))","v":0},{"$f":"IF($A104=0,0,H104*(1+INDEX(InputPriceChanges.NonAdmin,$A104,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A104,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A104,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A104,M$7)-INDEX(FC.Comp.CumOCMdep,$A104,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A104,N$7)-INDEX(FC.Comp.CumOCMdep,$A104,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A104,O$7)-INDEX(FC.Comp.CumOCMdep,$A104,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A104,P$7)-INDEX(FC.Comp.CumOCMdep,$A104,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A104,Q$7)-INDEX(FC.Comp.CumOCMdep,$A104,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN104=0,0,U104/FC.Comp.GRC!AN104)","v":0},{"$f":"IF(FC.Comp.GRC!AO104=0,0,V104/FC.Comp.GRC!AO104)","v":0},{"$f":"IF(FC.Comp.GRC!AP104=0,0,W104/FC.Comp.GRC!AP104)","v":0},{"$f":"IF(FC.Comp.GRC!AQ104=0,0,X104/FC.Comp.GRC!AQ104)","v":0},{"$f":"IF(FC.Comp.GRC!AR104=0,0,Y104/FC.Comp.GRC!AR104)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!103:103,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A105=0,0,E105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A105,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A105,F$7))","v":0},{"$f":"IF($A105=0,0,F105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A105,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A105,G$7))","v":0},{"$f":"IF($A105=0,0,G105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A105,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A105,H$7))","v":0},{"$f":"IF($A105=0,0,H105*(1+INDEX(InputPriceChanges.NonAdmin,$A105,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A105,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A105,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A105,M$7)-INDEX(FC.Comp.CumOCMdep,$A105,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A105,N$7)-INDEX(FC.Comp.CumOCMdep,$A105,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A105,O$7)-INDEX(FC.Comp.CumOCMdep,$A105,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A105,P$7)-INDEX(FC.Comp.CumOCMdep,$A105,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A105,Q$7)-INDEX(FC.Comp.CumOCMdep,$A105,Q$7)","v":0},null,null,null,{"$f":"E105+M105","v":0},{"$f":"F105+N105","v":0},{"$f":"G105+O105","v":0},{"$f":"H105+P105","v":0},{"$f":"I105+Q105","v":0},null,null,"£",{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,AC$7)=0,0,U105*million/INDEX(FC.CompVolumes,$A105,AC$7)))","v":0},{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,AD$7)=0,0,V105*million/INDEX(FC.CompVolumes,$A105,AD$7)))","v":0},{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,AE$7)=0,0,W105*million/INDEX(FC.CompVolumes,$A105,AE$7)))","v":0},{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,AF$7)=0,0,X105*million/INDEX(FC.CompVolumes,$A105,AF$7)))","v":0},{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,AG$7)=0,0,Y105*million/INDEX(FC.CompVolumes,$A105,AG$7)))","v":0},null,null,null,{"$f":"IF(FC.Comp.GRC!AN105=0,0,U105/FC.Comp.GRC!AN105)","v":0},{"$f":"IF(FC.Comp.GRC!AO105=0,0,V105/FC.Comp.GRC!AO105)","v":0},{"$f":"IF(FC.Comp.GRC!AP105=0,0,W105/FC.Comp.GRC!AP105)","v":0},{"$f":"IF(FC.Comp.GRC!AQ105=0,0,X105/FC.Comp.GRC!AQ105)","v":0},{"$f":"IF(FC.Comp.GRC!AR105=0,0,Y105/FC.Comp.GRC!AR105)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!104:104,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A106=0,0,E106*(1+INDEX(InputPriceChanges.NonAdmin,$A106,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A106,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A106,F$7))","v":0},{"$f":"IF($A106=0,0,F106*(1+INDEX(InputPriceChanges.NonAdmin,$A106,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A106,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A106,G$7))","v":0},{"$f":"IF($A106=0,0,G106*(1+INDEX(InputPriceChanges.NonAdmin,$A106,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A106,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A106,H$7))","v":0},{"$f":"IF($A106=0,0,H106*(1+INDEX(InputPriceChanges.NonAdmin,$A106,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A106,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A106,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A106,M$7)-INDEX(FC.Comp.CumOCMdep,$A106,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A106,N$7)-INDEX(FC.Comp.CumOCMdep,$A106,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A106,O$7)-INDEX(FC.Comp.CumOCMdep,$A106,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A106,P$7)-INDEX(FC.Comp.CumOCMdep,$A106,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A106,Q$7)-INDEX(FC.Comp.CumOCMdep,$A106,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN106=0,0,U106/FC.Comp.GRC!AN106)","v":0},{"$f":"IF(FC.Comp.GRC!AO106=0,0,V106/FC.Comp.GRC!AO106)","v":0},{"$f":"IF(FC.Comp.GRC!AP106=0,0,W106/FC.Comp.GRC!AP106)","v":0},{"$f":"IF(FC.Comp.GRC!AQ106=0,0,X106/FC.Comp.GRC!AQ106)","v":0},{"$f":"IF(FC.Comp.GRC!AR106=0,0,Y106/FC.Comp.GRC!AR106)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!105:105,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A107=0,0,E107*(1+INDEX(InputPriceChanges.NonAdmin,$A107,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A107,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A107,F$7))","v":0},{"$f":"IF($A107=0,0,F107*(1+INDEX(InputPriceChanges.NonAdmin,$A107,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A107,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A107,G$7))","v":0},{"$f":"IF($A107=0,0,G107*(1+INDEX(InputPriceChanges.NonAdmin,$A107,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A107,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A107,H$7))","v":0},{"$f":"IF($A107=0,0,H107*(1+INDEX(InputPriceChanges.NonAdmin,$A107,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A107,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A107,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A107,M$7)-INDEX(FC.Comp.CumOCMdep,$A107,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A107,N$7)-INDEX(FC.Comp.CumOCMdep,$A107,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A107,O$7)-INDEX(FC.Comp.CumOCMdep,$A107,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A107,P$7)-INDEX(FC.Comp.CumOCMdep,$A107,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A107,Q$7)-INDEX(FC.Comp.CumOCMdep,$A107,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN107=0,0,U107/FC.Comp.GRC!AN107)","v":0},{"$f":"IF(FC.Comp.GRC!AO107=0,0,V107/FC.Comp.GRC!AO107)","v":0},{"$f":"IF(FC.Comp.GRC!AP107=0,0,W107/FC.Comp.GRC!AP107)","v":0},{"$f":"IF(FC.Comp.GRC!AQ107=0,0,X107/FC.Comp.GRC!AQ107)","v":0},{"$f":"IF(FC.Comp.GRC!AR107=0,0,Y107/FC.Comp.GRC!AR107)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!106:106,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A108=0,0,E108*(1+INDEX(InputPriceChanges.NonAdmin,$A108,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A108,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A108,F$7))","v":0},{"$f":"IF($A108=0,0,F108*(1+INDEX(InputPriceChanges.NonAdmin,$A108,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A108,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A108,G$7))","v":0},{"$f":"IF($A108=0,0,G108*(1+INDEX(InputPriceChanges.NonAdmin,$A108,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A108,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A108,H$7))","v":0},{"$f":"IF($A108=0,0,H108*(1+INDEX(InputPriceChanges.NonAdmin,$A108,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A108,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A108,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A108,M$7)-INDEX(FC.Comp.CumOCMdep,$A108,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A108,N$7)-INDEX(FC.Comp.CumOCMdep,$A108,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A108,O$7)-INDEX(FC.Comp.CumOCMdep,$A108,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A108,P$7)-INDEX(FC.Comp.CumOCMdep,$A108,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A108,Q$7)-INDEX(FC.Comp.CumOCMdep,$A108,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN108=0,0,U108/FC.Comp.GRC!AN108)","v":0},{"$f":"IF(FC.Comp.GRC!AO108=0,0,V108/FC.Comp.GRC!AO108)","v":0},{"$f":"IF(FC.Comp.GRC!AP108=0,0,W108/FC.Comp.GRC!AP108)","v":0},{"$f":"IF(FC.Comp.GRC!AQ108=0,0,X108/FC.Comp.GRC!AQ108)","v":0},{"$f":"IF(FC.Comp.GRC!AR108=0,0,Y108/FC.Comp.GRC!AR108)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!107:107,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A109=0,0,E109*(1+INDEX(InputPriceChanges.NonAdmin,$A109,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A109,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A109,F$7))","v":0},{"$f":"IF($A109=0,0,F109*(1+INDEX(InputPriceChanges.NonAdmin,$A109,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A109,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A109,G$7))","v":0},{"$f":"IF($A109=0,0,G109*(1+INDEX(InputPriceChanges.NonAdmin,$A109,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A109,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A109,H$7))","v":0},{"$f":"IF($A109=0,0,H109*(1+INDEX(InputPriceChanges.NonAdmin,$A109,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A109,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A109,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A109,M$7)-INDEX(FC.Comp.CumOCMdep,$A109,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A109,N$7)-INDEX(FC.Comp.CumOCMdep,$A109,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A109,O$7)-INDEX(FC.Comp.CumOCMdep,$A109,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A109,P$7)-INDEX(FC.Comp.CumOCMdep,$A109,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A109,Q$7)-INDEX(FC.Comp.CumOCMdep,$A109,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN109=0,0,U109/FC.Comp.GRC!AN109)","v":0},{"$f":"IF(FC.Comp.GRC!AO109=0,0,V109/FC.Comp.GRC!AO109)","v":0},{"$f":"IF(FC.Comp.GRC!AP109=0,0,W109/FC.Comp.GRC!AP109)","v":0},{"$f":"IF(FC.Comp.GRC!AQ109=0,0,X109/FC.Comp.GRC!AQ109)","v":0},{"$f":"IF(FC.Comp.GRC!AR109=0,0,Y109/FC.Comp.GRC!AR109)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!108:108,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A110=0,0,E110*(1+INDEX(InputPriceChanges.NonAdmin,$A110,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A110,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A110,F$7))","v":0},{"$f":"IF($A110=0,0,F110*(1+INDEX(InputPriceChanges.NonAdmin,$A110,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A110,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A110,G$7))","v":0},{"$f":"IF($A110=0,0,G110*(1+INDEX(InputPriceChanges.NonAdmin,$A110,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A110,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A110,H$7))","v":0},{"$f":"IF($A110=0,0,H110*(1+INDEX(InputPriceChanges.NonAdmin,$A110,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A110,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A110,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A110,M$7)-INDEX(FC.Comp.CumOCMdep,$A110,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A110,N$7)-INDEX(FC.Comp.CumOCMdep,$A110,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A110,O$7)-INDEX(FC.Comp.CumOCMdep,$A110,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A110,P$7)-INDEX(FC.Comp.CumOCMdep,$A110,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A110,Q$7)-INDEX(FC.Comp.CumOCMdep,$A110,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN110=0,0,U110/FC.Comp.GRC!AN110)","v":0},{"$f":"IF(FC.Comp.GRC!AO110=0,0,V110/FC.Comp.GRC!AO110)","v":0},{"$f":"IF(FC.Comp.GRC!AP110=0,0,W110/FC.Comp.GRC!AP110)","v":0},{"$f":"IF(FC.Comp.GRC!AQ110=0,0,X110/FC.Comp.GRC!AQ110)","v":0},{"$f":"IF(FC.Comp.GRC!AR110=0,0,Y110/FC.Comp.GRC!AR110)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!109:109,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A111=0,0,E111*(1+INDEX(InputPriceChanges.NonAdmin,$A111,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A111,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A111,F$7))","v":0},{"$f":"IF($A111=0,0,F111*(1+INDEX(InputPriceChanges.NonAdmin,$A111,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A111,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A111,G$7))","v":0},{"$f":"IF($A111=0,0,G111*(1+INDEX(InputPriceChanges.NonAdmin,$A111,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A111,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A111,H$7))","v":0},{"$f":"IF($A111=0,0,H111*(1+INDEX(InputPriceChanges.NonAdmin,$A111,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A111,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A111,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A111,M$7)-INDEX(FC.Comp.CumOCMdep,$A111,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A111,N$7)-INDEX(FC.Comp.CumOCMdep,$A111,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A111,O$7)-INDEX(FC.Comp.CumOCMdep,$A111,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A111,P$7)-INDEX(FC.Comp.CumOCMdep,$A111,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A111,Q$7)-INDEX(FC.Comp.CumOCMdep,$A111,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN111=0,0,U111/FC.Comp.GRC!AN111)","v":0},{"$f":"IF(FC.Comp.GRC!AO111=0,0,V111/FC.Comp.GRC!AO111)","v":0},{"$f":"IF(FC.Comp.GRC!AP111=0,0,W111/FC.Comp.GRC!AP111)","v":0},{"$f":"IF(FC.Comp.GRC!AQ111=0,0,X111/FC.Comp.GRC!AQ111)","v":0},{"$f":"IF(FC.Comp.GRC!AR111=0,0,Y111/FC.Comp.GRC!AR111)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!110:110,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A112=0,0,E112*(1+INDEX(InputPriceChanges.NonAdmin,$A112,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A112,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A112,F$7))","v":0},{"$f":"IF($A112=0,0,F112*(1+INDEX(InputPriceChanges.NonAdmin,$A112,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A112,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A112,G$7))","v":0},{"$f":"IF($A112=0,0,G112*(1+INDEX(InputPriceChanges.NonAdmin,$A112,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A112,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A112,H$7))","v":0},{"$f":"IF($A112=0,0,H112*(1+INDEX(InputPriceChanges.NonAdmin,$A112,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A112,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A112,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A112,M$7)-INDEX(FC.Comp.CumOCMdep,$A112,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A112,N$7)-INDEX(FC.Comp.CumOCMdep,$A112,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A112,O$7)-INDEX(FC.Comp.CumOCMdep,$A112,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A112,P$7)-INDEX(FC.Comp.CumOCMdep,$A112,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A112,Q$7)-INDEX(FC.Comp.CumOCMdep,$A112,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN112=0,0,U112/FC.Comp.GRC!AN112)","v":0},{"$f":"IF(FC.Comp.GRC!AO112=0,0,V112/FC.Comp.GRC!AO112)","v":0},{"$f":"IF(FC.Comp.GRC!AP112=0,0,W112/FC.Comp.GRC!AP112)","v":0},{"$f":"IF(FC.Comp.GRC!AQ112=0,0,X112/FC.Comp.GRC!AQ112)","v":0},{"$f":"IF(FC.Comp.GRC!AR112=0,0,Y112/FC.Comp.GRC!AR112)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!111:111,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A113=0,0,E113*(1+INDEX(InputPriceChanges.NonAdmin,$A113,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A113,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A113,F$7))","v":0},{"$f":"IF($A113=0,0,F113*(1+INDEX(InputPriceChanges.NonAdmin,$A113,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A113,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A113,G$7))","v":0},{"$f":"IF($A113=0,0,G113*(1+INDEX(InputPriceChanges.NonAdmin,$A113,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A113,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A113,H$7))","v":0},{"$f":"IF($A113=0,0,H113*(1+INDEX(InputPriceChanges.NonAdmin,$A113,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A113,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A113,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A113,M$7)-INDEX(FC.Comp.CumOCMdep,$A113,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A113,N$7)-INDEX(FC.Comp.CumOCMdep,$A113,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A113,O$7)-INDEX(FC.Comp.CumOCMdep,$A113,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A113,P$7)-INDEX(FC.Comp.CumOCMdep,$A113,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A113,Q$7)-INDEX(FC.Comp.CumOCMdep,$A113,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN113=0,0,U113/FC.Comp.GRC!AN113)","v":0},{"$f":"IF(FC.Comp.GRC!AO113=0,0,V113/FC.Comp.GRC!AO113)","v":0},{"$f":"IF(FC.Comp.GRC!AP113=0,0,W113/FC.Comp.GRC!AP113)","v":0},{"$f":"IF(FC.Comp.GRC!AQ113=0,0,X113/FC.Comp.GRC!AQ113)","v":0},{"$f":"IF(FC.Comp.GRC!AR113=0,0,Y113/FC.Comp.GRC!AR113)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!112:112,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A114=0,0,E114*(1+INDEX(InputPriceChanges.NonAdmin,$A114,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A114,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A114,F$7))","v":0},{"$f":"IF($A114=0,0,F114*(1+INDEX(InputPriceChanges.NonAdmin,$A114,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A114,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A114,G$7))","v":0},{"$f":"IF($A114=0,0,G114*(1+INDEX(InputPriceChanges.NonAdmin,$A114,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A114,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A114,H$7))","v":0},{"$f":"IF($A114=0,0,H114*(1+INDEX(InputPriceChanges.NonAdmin,$A114,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A114,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A114,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A114,M$7)-INDEX(FC.Comp.CumOCMdep,$A114,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A114,N$7)-INDEX(FC.Comp.CumOCMdep,$A114,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A114,O$7)-INDEX(FC.Comp.CumOCMdep,$A114,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A114,P$7)-INDEX(FC.Comp.CumOCMdep,$A114,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A114,Q$7)-INDEX(FC.Comp.CumOCMdep,$A114,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN114=0,0,U114/FC.Comp.GRC!AN114)","v":0},{"$f":"IF(FC.Comp.GRC!AO114=0,0,V114/FC.Comp.GRC!AO114)","v":0},{"$f":"IF(FC.Comp.GRC!AP114=0,0,W114/FC.Comp.GRC!AP114)","v":0},{"$f":"IF(FC.Comp.GRC!AQ114=0,0,X114/FC.Comp.GRC!AQ114)","v":0},{"$f":"IF(FC.Comp.GRC!AR114=0,0,Y114/FC.Comp.GRC!AR114)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!113:113,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A115=0,0,E115*(1+INDEX(InputPriceChanges.NonAdmin,$A115,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A115,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A115,F$7))","v":0},{"$f":"IF($A115=0,0,F115*(1+INDEX(InputPriceChanges.NonAdmin,$A115,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A115,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A115,G$7))","v":0},{"$f":"IF($A115=0,0,G115*(1+INDEX(InputPriceChanges.NonAdmin,$A115,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A115,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A115,H$7))","v":0},{"$f":"IF($A115=0,0,H115*(1+INDEX(InputPriceChanges.NonAdmin,$A115,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A115,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A115,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A115,M$7)-INDEX(FC.Comp.CumOCMdep,$A115,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A115,N$7)-INDEX(FC.Comp.CumOCMdep,$A115,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A115,O$7)-INDEX(FC.Comp.CumOCMdep,$A115,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A115,P$7)-INDEX(FC.Comp.CumOCMdep,$A115,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A115,Q$7)-INDEX(FC.Comp.CumOCMdep,$A115,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN115=0,0,U115/FC.Comp.GRC!AN115)","v":0},{"$f":"IF(FC.Comp.GRC!AO115=0,0,V115/FC.Comp.GRC!AO115)","v":0},{"$f":"IF(FC.Comp.GRC!AP115=0,0,W115/FC.Comp.GRC!AP115)","v":0},{"$f":"IF(FC.Comp.GRC!AQ115=0,0,X115/FC.Comp.GRC!AQ115)","v":0},{"$f":"IF(FC.Comp.GRC!AR115=0,0,Y115/FC.Comp.GRC!AR115)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!114:114,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A116=0,0,E116*(1+INDEX(InputPriceChanges.NonAdmin,$A116,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A116,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A116,F$7))","v":0},{"$f":"IF($A116=0,0,F116*(1+INDEX(InputPriceChanges.NonAdmin,$A116,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A116,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A116,G$7))","v":0},{"$f":"IF($A116=0,0,G116*(1+INDEX(InputPriceChanges.NonAdmin,$A116,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A116,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A116,H$7))","v":0},{"$f":"IF($A116=0,0,H116*(1+INDEX(InputPriceChanges.NonAdmin,$A116,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A116,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A116,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A116,M$7)-INDEX(FC.Comp.CumOCMdep,$A116,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A116,N$7)-INDEX(FC.Comp.CumOCMdep,$A116,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A116,O$7)-INDEX(FC.Comp.CumOCMdep,$A116,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A116,P$7)-INDEX(FC.Comp.CumOCMdep,$A116,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A116,Q$7)-INDEX(FC.Comp.CumOCMdep,$A116,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN116=0,0,U116/FC.Comp.GRC!AN116)","v":0},{"$f":"IF(FC.Comp.GRC!AO116=0,0,V116/FC.Comp.GRC!AO116)","v":0},{"$f":"IF(FC.Comp.GRC!AP116=0,0,W116/FC.Comp.GRC!AP116)","v":0},{"$f":"IF(FC.Comp.GRC!AQ116=0,0,X116/FC.Comp.GRC!AQ116)","v":0},{"$f":"IF(FC.Comp.GRC!AR116=0,0,Y116/FC.Comp.GRC!AR116)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!115:115,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A117=0,0,E117*(1+INDEX(InputPriceChanges.NonAdmin,$A117,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A117,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A117,F$7))","v":0},{"$f":"IF($A117=0,0,F117*(1+INDEX(InputPriceChanges.NonAdmin,$A117,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A117,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A117,G$7))","v":0},{"$f":"IF($A117=0,0,G117*(1+INDEX(InputPriceChanges.NonAdmin,$A117,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A117,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A117,H$7))","v":0},{"$f":"IF($A117=0,0,H117*(1+INDEX(InputPriceChanges.NonAdmin,$A117,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A117,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A117,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A117,M$7)-INDEX(FC.Comp.CumOCMdep,$A117,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A117,N$7)-INDEX(FC.Comp.CumOCMdep,$A117,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A117,O$7)-INDEX(FC.Comp.CumOCMdep,$A117,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A117,P$7)-INDEX(FC.Comp.CumOCMdep,$A117,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A117,Q$7)-INDEX(FC.Comp.CumOCMdep,$A117,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN117=0,0,U117/FC.Comp.GRC!AN117)","v":0},{"$f":"IF(FC.Comp.GRC!AO117=0,0,V117/FC.Comp.GRC!AO117)","v":0},{"$f":"IF(FC.Comp.GRC!AP117=0,0,W117/FC.Comp.GRC!AP117)","v":0},{"$f":"IF(FC.Comp.GRC!AQ117=0,0,X117/FC.Comp.GRC!AQ117)","v":0},{"$f":"IF(FC.Comp.GRC!AR117=0,0,Y117/FC.Comp.GRC!AR117)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!116:116,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A118=0,0,E118*(1+INDEX(InputPriceChanges.NonAdmin,$A118,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A118,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A118,F$7))","v":0},{"$f":"IF($A118=0,0,F118*(1+INDEX(InputPriceChanges.NonAdmin,$A118,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A118,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A118,G$7))","v":0},{"$f":"IF($A118=0,0,G118*(1+INDEX(InputPriceChanges.NonAdmin,$A118,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A118,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A118,H$7))","v":0},{"$f":"IF($A118=0,0,H118*(1+INDEX(InputPriceChanges.NonAdmin,$A118,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A118,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A118,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A118,M$7)-INDEX(FC.Comp.CumOCMdep,$A118,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A118,N$7)-INDEX(FC.Comp.CumOCMdep,$A118,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A118,O$7)-INDEX(FC.Comp.CumOCMdep,$A118,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A118,P$7)-INDEX(FC.Comp.CumOCMdep,$A118,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A118,Q$7)-INDEX(FC.Comp.CumOCMdep,$A118,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN118=0,0,U118/FC.Comp.GRC!AN118)","v":0},{"$f":"IF(FC.Comp.GRC!AO118=0,0,V118/FC.Comp.GRC!AO118)","v":0},{"$f":"IF(FC.Comp.GRC!AP118=0,0,W118/FC.Comp.GRC!AP118)","v":0},{"$f":"IF(FC.Comp.GRC!AQ118=0,0,X118/FC.Comp.GRC!AQ118)","v":0},{"$f":"IF(FC.Comp.GRC!AR118=0,0,Y118/FC.Comp.GRC!AR118)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!117:117,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A119=0,0,E119*(1+INDEX(InputPriceChanges.NonAdmin,$A119,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A119,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A119,F$7))","v":0},{"$f":"IF($A119=0,0,F119*(1+INDEX(InputPriceChanges.NonAdmin,$A119,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A119,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A119,G$7))","v":0},{"$f":"IF($A119=0,0,G119*(1+INDEX(InputPriceChanges.NonAdmin,$A119,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A119,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A119,H$7))","v":0},{"$f":"IF($A119=0,0,H119*(1+INDEX(InputPriceChanges.NonAdmin,$A119,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A119,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A119,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A119,M$7)-INDEX(FC.Comp.CumOCMdep,$A119,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A119,N$7)-INDEX(FC.Comp.CumOCMdep,$A119,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A119,O$7)-INDEX(FC.Comp.CumOCMdep,$A119,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A119,P$7)-INDEX(FC.Comp.CumOCMdep,$A119,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A119,Q$7)-INDEX(FC.Comp.CumOCMdep,$A119,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN119=0,0,U119/FC.Comp.GRC!AN119)","v":0},{"$f":"IF(FC.Comp.GRC!AO119=0,0,V119/FC.Comp.GRC!AO119)","v":0},{"$f":"IF(FC.Comp.GRC!AP119=0,0,W119/FC.Comp.GRC!AP119)","v":0},{"$f":"IF(FC.Comp.GRC!AQ119=0,0,X119/FC.Comp.GRC!AQ119)","v":0},{"$f":"IF(FC.Comp.GRC!AR119=0,0,Y119/FC.Comp.GRC!AR119)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!118:118,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A120=0,0,E120*(1+INDEX(InputPriceChanges.NonAdmin,$A120,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A120,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A120,F$7))","v":0},{"$f":"IF($A120=0,0,F120*(1+INDEX(InputPriceChanges.NonAdmin,$A120,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A120,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A120,G$7))","v":0},{"$f":"IF($A120=0,0,G120*(1+INDEX(InputPriceChanges.NonAdmin,$A120,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A120,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A120,H$7))","v":0},{"$f":"IF($A120=0,0,H120*(1+INDEX(InputPriceChanges.NonAdmin,$A120,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A120,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A120,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A120,M$7)-INDEX(FC.Comp.CumOCMdep,$A120,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A120,N$7)-INDEX(FC.Comp.CumOCMdep,$A120,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A120,O$7)-INDEX(FC.Comp.CumOCMdep,$A120,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A120,P$7)-INDEX(FC.Comp.CumOCMdep,$A120,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A120,Q$7)-INDEX(FC.Comp.CumOCMdep,$A120,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN120=0,0,U120/FC.Comp.GRC!AN120)","v":0},{"$f":"IF(FC.Comp.GRC!AO120=0,0,V120/FC.Comp.GRC!AO120)","v":0},{"$f":"IF(FC.Comp.GRC!AP120=0,0,W120/FC.Comp.GRC!AP120)","v":0},{"$f":"IF(FC.Comp.GRC!AQ120=0,0,X120/FC.Comp.GRC!AQ120)","v":0},{"$f":"IF(FC.Comp.GRC!AR120=0,0,Y120/FC.Comp.GRC!AR120)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!119:119,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A121=0,0,E121*(1+INDEX(InputPriceChanges.NonAdmin,$A121,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A121,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A121,F$7))","v":0},{"$f":"IF($A121=0,0,F121*(1+INDEX(InputPriceChanges.NonAdmin,$A121,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A121,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A121,G$7))","v":0},{"$f":"IF($A121=0,0,G121*(1+INDEX(InputPriceChanges.NonAdmin,$A121,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A121,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A121,H$7))","v":0},{"$f":"IF($A121=0,0,H121*(1+INDEX(InputPriceChanges.NonAdmin,$A121,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A121,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A121,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A121,M$7)-INDEX(FC.Comp.CumOCMdep,$A121,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A121,N$7)-INDEX(FC.Comp.CumOCMdep,$A121,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A121,O$7)-INDEX(FC.Comp.CumOCMdep,$A121,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A121,P$7)-INDEX(FC.Comp.CumOCMdep,$A121,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A121,Q$7)-INDEX(FC.Comp.CumOCMdep,$A121,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN121=0,0,U121/FC.Comp.GRC!AN121)","v":0},{"$f":"IF(FC.Comp.GRC!AO121=0,0,V121/FC.Comp.GRC!AO121)","v":0},{"$f":"IF(FC.Comp.GRC!AP121=0,0,W121/FC.Comp.GRC!AP121)","v":0},{"$f":"IF(FC.Comp.GRC!AQ121=0,0,X121/FC.Comp.GRC!AQ121)","v":0},{"$f":"IF(FC.Comp.GRC!AR121=0,0,Y121/FC.Comp.GRC!AR121)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!120:120,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A122=0,0,E122*(1+INDEX(InputPriceChanges.NonAdmin,$A122,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A122,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A122,F$7))","v":0},{"$f":"IF($A122=0,0,F122*(1+INDEX(InputPriceChanges.NonAdmin,$A122,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A122,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A122,G$7))","v":0},{"$f":"IF($A122=0,0,G122*(1+INDEX(InputPriceChanges.NonAdmin,$A122,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A122,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A122,H$7))","v":0},{"$f":"IF($A122=0,0,H122*(1+INDEX(InputPriceChanges.NonAdmin,$A122,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A122,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A122,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A122,M$7)-INDEX(FC.Comp.CumOCMdep,$A122,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A122,N$7)-INDEX(FC.Comp.CumOCMdep,$A122,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A122,O$7)-INDEX(FC.Comp.CumOCMdep,$A122,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A122,P$7)-INDEX(FC.Comp.CumOCMdep,$A122,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A122,Q$7)-INDEX(FC.Comp.CumOCMdep,$A122,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN122=0,0,U122/FC.Comp.GRC!AN122)","v":0},{"$f":"IF(FC.Comp.GRC!AO122=0,0,V122/FC.Comp.GRC!AO122)","v":0},{"$f":"IF(FC.Comp.GRC!AP122=0,0,W122/FC.Comp.GRC!AP122)","v":0},{"$f":"IF(FC.Comp.GRC!AQ122=0,0,X122/FC.Comp.GRC!AQ122)","v":0},{"$f":"IF(FC.Comp.GRC!AR122=0,0,Y122/FC.Comp.GRC!AR122)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!121:121,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A123=0,0,E123*(1+INDEX(InputPriceChanges.NonAdmin,$A123,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A123,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A123,F$7))","v":0},{"$f":"IF($A123=0,0,F123*(1+INDEX(InputPriceChanges.NonAdmin,$A123,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A123,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A123,G$7))","v":0},{"$f":"IF($A123=0,0,G123*(1+INDEX(InputPriceChanges.NonAdmin,$A123,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A123,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A123,H$7))","v":0},{"$f":"IF($A123=0,0,H123*(1+INDEX(InputPriceChanges.NonAdmin,$A123,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A123,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A123,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A123,M$7)-INDEX(FC.Comp.CumOCMdep,$A123,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A123,N$7)-INDEX(FC.Comp.CumOCMdep,$A123,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A123,O$7)-INDEX(FC.Comp.CumOCMdep,$A123,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A123,P$7)-INDEX(FC.Comp.CumOCMdep,$A123,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A123,Q$7)-INDEX(FC.Comp.CumOCMdep,$A123,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN123=0,0,U123/FC.Comp.GRC!AN123)","v":0},{"$f":"IF(FC.Comp.GRC!AO123=0,0,V123/FC.Comp.GRC!AO123)","v":0},{"$f":"IF(FC.Comp.GRC!AP123=0,0,W123/FC.Comp.GRC!AP123)","v":0},{"$f":"IF(FC.Comp.GRC!AQ123=0,0,X123/FC.Comp.GRC!AQ123)","v":0},{"$f":"IF(FC.Comp.GRC!AR123=0,0,Y123/FC.Comp.GRC!AR123)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!122:122,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A124=0,0,E124*(1+INDEX(InputPriceChanges.NonAdmin,$A124,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A124,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A124,F$7))","v":0},{"$f":"IF($A124=0,0,F124*(1+INDEX(InputPriceChanges.NonAdmin,$A124,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A124,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A124,G$7))","v":0},{"$f":"IF($A124=0,0,G124*(1+INDEX(InputPriceChanges.NonAdmin,$A124,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A124,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A124,H$7))","v":0},{"$f":"IF($A124=0,0,H124*(1+INDEX(InputPriceChanges.NonAdmin,$A124,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A124,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A124,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A124,M$7)-INDEX(FC.Comp.CumOCMdep,$A124,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A124,N$7)-INDEX(FC.Comp.CumOCMdep,$A124,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A124,O$7)-INDEX(FC.Comp.CumOCMdep,$A124,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A124,P$7)-INDEX(FC.Comp.CumOCMdep,$A124,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A124,Q$7)-INDEX(FC.Comp.CumOCMdep,$A124,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN124=0,0,U124/FC.Comp.GRC!AN124)","v":0},{"$f":"IF(FC.Comp.GRC!AO124=0,0,V124/FC.Comp.GRC!AO124)","v":0},{"$f":"IF(FC.Comp.GRC!AP124=0,0,W124/FC.Comp.GRC!AP124)","v":0},{"$f":"IF(FC.Comp.GRC!AQ124=0,0,X124/FC.Comp.GRC!AQ124)","v":0},{"$f":"IF(FC.Comp.GRC!AR124=0,0,Y124/FC.Comp.GRC!AR124)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!123:123,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A125=0,0,E125*(1+INDEX(InputPriceChanges.NonAdmin,$A125,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A125,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A125,F$7))","v":0},{"$f":"IF($A125=0,0,F125*(1+INDEX(InputPriceChanges.NonAdmin,$A125,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A125,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A125,G$7))","v":0},{"$f":"IF($A125=0,0,G125*(1+INDEX(InputPriceChanges.NonAdmin,$A125,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A125,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A125,H$7))","v":0},{"$f":"IF($A125=0,0,H125*(1+INDEX(InputPriceChanges.NonAdmin,$A125,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A125,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A125,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A125,M$7)-INDEX(FC.Comp.CumOCMdep,$A125,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A125,N$7)-INDEX(FC.Comp.CumOCMdep,$A125,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A125,O$7)-INDEX(FC.Comp.CumOCMdep,$A125,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A125,P$7)-INDEX(FC.Comp.CumOCMdep,$A125,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A125,Q$7)-INDEX(FC.Comp.CumOCMdep,$A125,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN125=0,0,U125/FC.Comp.GRC!AN125)","v":0},{"$f":"IF(FC.Comp.GRC!AO125=0,0,V125/FC.Comp.GRC!AO125)","v":0},{"$f":"IF(FC.Comp.GRC!AP125=0,0,W125/FC.Comp.GRC!AP125)","v":0},{"$f":"IF(FC.Comp.GRC!AQ125=0,0,X125/FC.Comp.GRC!AQ125)","v":0},{"$f":"IF(FC.Comp.GRC!AR125=0,0,Y125/FC.Comp.GRC!AR125)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!124:124,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A126=0,0,E126*(1+INDEX(InputPriceChanges.NonAdmin,$A126,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A126,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A126,F$7))","v":0},{"$f":"IF($A126=0,0,F126*(1+INDEX(InputPriceChanges.NonAdmin,$A126,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A126,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A126,G$7))","v":0},{"$f":"IF($A126=0,0,G126*(1+INDEX(InputPriceChanges.NonAdmin,$A126,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A126,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A126,H$7))","v":0},{"$f":"IF($A126=0,0,H126*(1+INDEX(InputPriceChanges.NonAdmin,$A126,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A126,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A126,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A126,M$7)-INDEX(FC.Comp.CumOCMdep,$A126,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A126,N$7)-INDEX(FC.Comp.CumOCMdep,$A126,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A126,O$7)-INDEX(FC.Comp.CumOCMdep,$A126,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A126,P$7)-INDEX(FC.Comp.CumOCMdep,$A126,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A126,Q$7)-INDEX(FC.Comp.CumOCMdep,$A126,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN126=0,0,U126/FC.Comp.GRC!AN126)","v":0},{"$f":"IF(FC.Comp.GRC!AO126=0,0,V126/FC.Comp.GRC!AO126)","v":0},{"$f":"IF(FC.Comp.GRC!AP126=0,0,W126/FC.Comp.GRC!AP126)","v":0},{"$f":"IF(FC.Comp.GRC!AQ126=0,0,X126/FC.Comp.GRC!AQ126)","v":0},{"$f":"IF(FC.Comp.GRC!AR126=0,0,Y126/FC.Comp.GRC!AR126)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!125:125,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A127=0,0,E127*(1+INDEX(InputPriceChanges.NonAdmin,$A127,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A127,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A127,F$7))","v":0},{"$f":"IF($A127=0,0,F127*(1+INDEX(InputPriceChanges.NonAdmin,$A127,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A127,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A127,G$7))","v":0},{"$f":"IF($A127=0,0,G127*(1+INDEX(InputPriceChanges.NonAdmin,$A127,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A127,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A127,H$7))","v":0},{"$f":"IF($A127=0,0,H127*(1+INDEX(InputPriceChanges.NonAdmin,$A127,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A127,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A127,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A127,M$7)-INDEX(FC.Comp.CumOCMdep,$A127,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A127,N$7)-INDEX(FC.Comp.CumOCMdep,$A127,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A127,O$7)-INDEX(FC.Comp.CumOCMdep,$A127,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A127,P$7)-INDEX(FC.Comp.CumOCMdep,$A127,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A127,Q$7)-INDEX(FC.Comp.CumOCMdep,$A127,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN127=0,0,U127/FC.Comp.GRC!AN127)","v":0},{"$f":"IF(FC.Comp.GRC!AO127=0,0,V127/FC.Comp.GRC!AO127)","v":0},{"$f":"IF(FC.Comp.GRC!AP127=0,0,W127/FC.Comp.GRC!AP127)","v":0},{"$f":"IF(FC.Comp.GRC!AQ127=0,0,X127/FC.Comp.GRC!AQ127)","v":0},{"$f":"IF(FC.Comp.GRC!AR127=0,0,Y127/FC.Comp.GRC!AR127)","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!126:126,,MATCH(\"NRC\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A128=0,0,E128*(1+INDEX(InputPriceChanges.NonAdmin,$A128,F$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A128,F$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A128,F$7))","v":0},{"$f":"IF($A128=0,0,F128*(1+INDEX(InputPriceChanges.NonAdmin,$A128,G$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A128,G$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A128,G$7))","v":0},{"$f":"IF($A128=0,0,G128*(1+INDEX(InputPriceChanges.NonAdmin,$A128,H$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A128,H$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A128,H$7))","v":0},{"$f":"IF($A128=0,0,H128*(1+INDEX(InputPriceChanges.NonAdmin,$A128,I$7))+INDEX(FC.Comp.Capex!$P$9:$T$128,$A128,I$7)-INDEX(FC.Comp.OCMdep!$F$9:$J$128,$A128,I$7))","v":0},null,null,null,{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A128,M$7)-INDEX(FC.Comp.CumOCMdep,$A128,M$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A128,N$7)-INDEX(FC.Comp.CumOCMdep,$A128,N$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A128,O$7)-INDEX(FC.Comp.CumOCMdep,$A128,O$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A128,P$7)-INDEX(FC.Comp.CumOCMdep,$A128,P$7)","v":0},{"$f":"INDEX(FC.Comp.GRC!$AF$9:$AJ$128,$A128,Q$7)-INDEX(FC.Comp.CumOCMdep,$A128,Q$7)","v":0},null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Comp.GRC!AN128=0,0,U128/FC.Comp.GRC!AN128)","v":0},{"$f":"IF(FC.Comp.GRC!AO128=0,0,V128/FC.Comp.GRC!AO128)","v":0},{"$f":"IF(FC.Comp.GRC!AP128=0,0,W128/FC.Comp.GRC!AP128)","v":0},{"$f":"IF(FC.Comp.GRC!AQ128=0,0,X128/FC.Comp.GRC!AQ128)","v":0},{"$f":"IF(FC.Comp.GRC!AR128=0,0,Y128/FC.Comp.GRC!AR128)","v":0}]
[null,null,null,null,{"$f":"SUM(E9:E128)","v":2428.8130692209979},{"$f":"SUM(F9:F128)","v":2432.2554229175798},{"$f":"SUM(G9:G128)","v":2437.7881312464224},{"$f":"SUM(H9:H128)","v":2444.7169734674467},{"$f":"SUM(I9:I128)","v":2449.5019182897868},null,null,null,{"$f":"SUM(M9:M128)","v":0},{"$f":"SUM(N9:N128)","v":-61.504793196238886},{"$f":"SUM(O9:O128)","v":-41.797117124515204},{"$f":"SUM(P9:P128)","v":52.832311853188536},{"$f":"SUM(Q9:Q128)","v":165.98349890812193},null,null,null,{"$f":"SUM(U9:U128)","v":2428.8130692209979},{"$f":"SUM(V9:V128)","v":2370.7506297213413},{"$f":"SUM(W9:W128)","v":2395.991014121907},{"$f":"SUM(X9:X128)","v":2497.5492853206356},{"$f":"SUM(Y9:Y128)","v":2615.4854171979086}]
[null,null,null,null,{"$f":"E129=ModelStartValues_NonAdmin!H127","v":true}]

{"sheet":"FC.Comp.HGL","index":41,"n_rows":130,"n_cols":42,"rows_kept":130,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Holding Gains and Losses (HGL) forecasts - non-admin costs"]
[]
["Units: £m",null,null,{"$f":"MAX(C4:$C4)+1","v":1},"HGL ",null,null,null,null,null,null,{"$f":"MAX($C4:K4)+1","v":2},"Additional HGL",null,null,null,null,null,null,{"$f":"MAX($C4:S4)+1","v":3},"HGL excluding RAV adjustment",null,null,null,null,null,null,{"$f":"MAX($C4:AA4)+1","v":4},"Total HGL by cost component",null,null,null,null,null,null,{"$f":"MAX($C4:AI4)+1","v":5},"Unit costs by component"]
[null,null,null,null,"HGL(t) = -SS NRC(t-1) * [IPCs(t)] ",null,null,null,null,null,null,null,"Add HGL(t) = -Add NRC(t-1) * [IPCs(t)] ",null,null,null,null,null,null,null,"HGL(t) = HGL(t) + Add HGL(t)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit costs by component = Total component costs / Component volumes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This is used to forecast costs by service"]
[null,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5]
[null,"Component code","Component name",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(B9=0,0,A8+1)","v":1},{"$f":"List_CompCode","v":"CF371"},{"$f":"List_CompName","v":"CF371: OR PC Rental 2Mbit link per km distribution"},null,{"$f":"INDEX(ModelStartValues_NonAdmin!7:7,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.34551847050867784},{"$f":"IF($A9=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A9,E$7)*INDEX(InputPriceChanges.NonAdmin,$A9,F$7))","v":-0.62772557358009395},{"$f":"IF($A9=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A9,F$7)*INDEX(InputPriceChanges.NonAdmin,$A9,G$7))","v":-1.1219052795635998},{"$f":"IF($A9=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A9,G$7)*INDEX(InputPriceChanges.NonAdmin,$A9,H$7))","v":-1.5236548375844203},{"$f":"IF($A9=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A9,H$7)*INDEX(InputPriceChanges.NonAdmin,$A9,I$7))","v":-1.6795924676454941},null,null,null,null,{"$f":"IF($A9=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A9,M$7)*INDEX(InputPriceChanges.NonAdmin,$A9,N$7))","v":0},{"$f":"IF($A9=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A9,N$7)*INDEX(InputPriceChanges.NonAdmin,$A9,O$7))","v":0.30680862750071952},{"$f":"IF($A9=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A9,O$7)*INDEX(InputPriceChanges.NonAdmin,$A9,P$7))","v":0.53505634300056726},{"$f":"IF($A9=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A9,P$7)*INDEX(InputPriceChanges.NonAdmin,$A9,Q$7))","v":0.78416553090055785},null,null,null,{"$f":"E9+M9","v":0.34551847050867784},{"$f":"F9+N9","v":-0.62772557358009395},{"$f":"G9+O9","v":-0.81509665206288018},{"$f":"H9+P9","v":-0.98859849458385307},{"$f":"I9+Q9","v":-0.89542693674493623},null,null,null,{"$f":"E9+M9","v":0.34551847050867784},{"$f":"F9+N9","v":-0.62772557358009395},{"$f":"G9+O9","v":-0.81509665206288018},{"$f":"H9+P9","v":-0.98859849458385307},{"$f":"I9+Q9","v":-0.89542693674493623},"FC.Comp.HGL",null,"£",{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,AK$7)=0,0,AC9*million/INDEX(FC.CompVolumes,$A9,AK$7)))","v":0.23035720418517419},{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,AL$7)=0,0,AD9*million/INDEX(FC.CompVolumes,$A9,AL$7)))","v":-0.66947884759171639},{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,AM$7)=0,0,AE9*million/INDEX(FC.CompVolumes,$A9,AM$7)))","v":-0.93737970224352152},{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,AN$7)=0,0,AF9*million/INDEX(FC.CompVolumes,$A9,AN$7)))","v":-1.4411348386026981},{"$f":"IF($A9=0,0, IF(INDEX(FC.CompVolumes,$A9,AO$7)=0,0,AG9*million/INDEX(FC.CompVolumes,$A9,AO$7)))","v":-1.5515133601534681},"FC.UnitCostComp.HGL"]
[{"$f":"IF(B10=0,0,A9+1)","v":2},"CF373","CF373: OR PC Rental 34Mbit link per km distribution",null,{"$f":"INDEX(ModelStartValues_NonAdmin!8:8,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.3550379737879655E-2},{"$f":"IF($A10=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A10,E$7)*INDEX(InputPriceChanges.NonAdmin,$A10,F$7))","v":-0.11002512330612026},{"$f":"IF($A10=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A10,F$7)*INDEX(InputPriceChanges.NonAdmin,$A10,G$7))","v":-0.19673264724744041},{"$f":"IF($A10=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A10,G$7)*INDEX(InputPriceChanges.NonAdmin,$A10,H$7))","v":-0.2673981902611865},{"$f":"IF($A10=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A10,H$7)*INDEX(InputPriceChanges.NonAdmin,$A10,I$7))","v":-0.29508602035776499},null,null,null,null,{"$f":"IF($A10=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A10,M$7)*INDEX(InputPriceChanges.NonAdmin,$A10,N$7))","v":0},{"$f":"IF($A10=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A10,N$7)*INDEX(InputPriceChanges.NonAdmin,$A10,O$7))","v":4.3236101766783303E-2},{"$f":"IF($A10=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A10,O$7)*INDEX(InputPriceChanges.NonAdmin,$A10,P$7))","v":0.10771554422429674},{"$f":"IF($A10=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A10,P$7)*INDEX(InputPriceChanges.NonAdmin,$A10,Q$7))","v":0.14352570005340143},null,null,null,5.3550379737879655E-2,-0.11002512330612026,-0.15349654548065711,-0.15968264603688975,-0.15156032030436356,null,null,null,5.3550379737879655E-2,-0.11002512330612026,-0.15349654548065711,-0.15968264603688975,-0.15156032030436356,null,null,"£",2.4340329361583213,-7.3331435274193026,-16.952993297598621,-22.282434927676146,-26.861270530578558]
[3,"CF375","CF375: OR PC Rental 140Mbit link per km distribution",null,{"$f":"INDEX(ModelStartValues_NonAdmin!9:9,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.731178773621667E-2},{"$f":"IF($A11=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A11,E$7)*INDEX(InputPriceChanges.NonAdmin,$A11,F$7))","v":-4.6055478304020021E-2},{"$f":"IF($A11=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A11,F$7)*INDEX(InputPriceChanges.NonAdmin,$A11,G$7))","v":-8.2222644468472258E-2},{"$f":"IF($A11=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A11,G$7)*INDEX(InputPriceChanges.NonAdmin,$A11,H$7))","v":-0.11144907739296077},{"$f":"IF($A11=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A11,H$7)*INDEX(InputPriceChanges.NonAdmin,$A11,I$7))","v":-0.12253395510105973},null,null,null,null,{"$f":"IF($A11=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A11,M$7)*INDEX(InputPriceChanges.NonAdmin,$A11,N$7))","v":0},{"$f":"IF($A11=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A11,N$7)*INDEX(InputPriceChanges.NonAdmin,$A11,O$7))","v":3.6352339175357275E-2},{"$f":"IF($A11=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A11,O$7)*INDEX(InputPriceChanges.NonAdmin,$A11,P$7))","v":7.2450675452430946E-2},{"$f":"IF($A11=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A11,P$7)*INDEX(InputPriceChanges.NonAdmin,$A11,Q$7))","v":2.8166010343103134E-2},null,null,null,1.731178773621667E-2,-4.6055478304020021E-2,-4.5870305293114984E-2,-3.8998401940529823E-2,-9.4367944757956596E-2,null,null,null,1.731178773621667E-2,-4.6055478304020021E-2,-4.5870305293114984E-2,-3.8998401940529823E-2,-9.4367944757956596E-2,null,null,"£",2.2284327937228809,-12.392061559475913,-20.79011893950581,-13.146989320246579,-42.912248902098192]
[4,"CF381","CF381: OR PC Rental 64Kb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!10:10,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.17997538370677271},{"$f":"IF($A12=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A12,E$7)*INDEX(InputPriceChanges.NonAdmin,$A12,F$7))","v":-1.2343811468626106E-5},{"$f":"IF($A12=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A12,F$7)*INDEX(InputPriceChanges.NonAdmin,$A12,G$7))","v":-2.197200072849342E-5},{"$f":"IF($A12=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A12,G$7)*INDEX(InputPriceChanges.NonAdmin,$A12,H$7))","v":-2.962520867600671E-5},{"$f":"IF($A12=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A12,H$7)*INDEX(InputPriceChanges.NonAdmin,$A12,I$7))","v":-3.2340910436536754E-5},null,null,null,null,{"$f":"IF($A12=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A12,M$7)*INDEX(InputPriceChanges.NonAdmin,$A12,N$7))","v":0},{"$f":"IF($A12=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A12,N$7)*INDEX(InputPriceChanges.NonAdmin,$A12,O$7))","v":9.1057237680742227E-6},{"$f":"IF($A12=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A12,O$7)*INDEX(InputPriceChanges.NonAdmin,$A12,P$7))","v":2.0261011410800813E-5},{"$f":"IF($A12=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A12,P$7)*INDEX(InputPriceChanges.NonAdmin,$A12,Q$7))","v":2.688347769779854E-5},null,null,null,-0.17997538370677271,-1.2343811468626106E-5,-1.2866276960419197E-5,-9.3641972652058965E-6,-5.4574327387382134E-6,null,null,null,-0.17997538370677271,-1.2343811468626106E-5,-1.2866276960419197E-5,-9.3641972652058965E-6,-5.4574327387382134E-6,null,null,"£",-1.5066573116131761,-1.5720594854001015E-4,-2.4216345074698939E-4,-2.0010962422059716E-4,-1.519699185358657E-4]
[5,"CF383","CF383: OR PC Rental 2Mb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!11:11,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":-9.4263715545716095E-2},{"$f":"IF($A13=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A13,E$7)*INDEX(InputPriceChanges.NonAdmin,$A13,F$7))","v":-7.0993463254687245E-5},{"$f":"IF($A13=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A13,F$7)*INDEX(InputPriceChanges.NonAdmin,$A13,G$7))","v":-1.263690468156829E-4},{"$f":"IF($A13=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A13,G$7)*INDEX(InputPriceChanges.NonAdmin,$A13,H$7))","v":-1.7038686900404929E-4},{"$f":"IF($A13=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A13,H$7)*INDEX(InputPriceChanges.NonAdmin,$A13,I$7))","v":-1.8600807537349595E-4},null,null,null,null,{"$f":"IF($A13=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A13,M$7)*INDEX(InputPriceChanges.NonAdmin,$A13,N$7))","v":0},{"$f":"IF($A13=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A13,N$7)*INDEX(InputPriceChanges.NonAdmin,$A13,O$7))","v":4.8610399480912126E-5},{"$f":"IF($A13=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A13,O$7)*INDEX(InputPriceChanges.NonAdmin,$A13,P$7))","v":1.1146464003974527E-4},{"$f":"IF($A13=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A13,P$7)*INDEX(InputPriceChanges.NonAdmin,$A13,Q$7))","v":1.6775357901204358E-4},null,null,null,-9.4263715545716095E-2,-7.0993463254687245E-5,-7.7758647334770785E-5,-5.8922228964304022E-5,-1.8254496361452366E-5,null,null,null,-9.4263715545716095E-2,-7.0993463254687245E-5,-7.7758647334770785E-5,-5.8922228964304022E-5,-1.8254496361452366E-5,null,null,"£",-0.99151233024198038,-1.0132097595131875E-3,-1.4209684395035029E-3,-1.6127321858214853E-3,-5.5783619810007338E-4]
[6,"CF385","CF385: OR PC Rental 34Mb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!12:12,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":-1.3649519822463083E-3},{"$f":"IF($A14=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A14,E$7)*INDEX(InputPriceChanges.NonAdmin,$A14,F$7))","v":-2.300937192612816E-10},{"$f":"IF($A14=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A14,F$7)*INDEX(InputPriceChanges.NonAdmin,$A14,G$7))","v":-4.0956682036793031E-10},{"$f":"IF($A14=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A14,G$7)*INDEX(InputPriceChanges.NonAdmin,$A14,H$7))","v":-5.5222492653761998E-10},{"$f":"IF($A14=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A14,H$7)*INDEX(InputPriceChanges.NonAdmin,$A14,I$7))","v":-6.0284554509623972E-10},null,null,null,null,{"$f":"IF($A14=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A14,M$7)*INDEX(InputPriceChanges.NonAdmin,$A14,N$7))","v":0},{"$f":"IF($A14=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A14,N$7)*INDEX(InputPriceChanges.NonAdmin,$A14,O$7))","v":1.0708533808402E-10},{"$f":"IF($A14=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A14,O$7)*INDEX(InputPriceChanges.NonAdmin,$A14,P$7))","v":2.5041927155044739E-10},{"$f":"IF($A14=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A14,P$7)*INDEX(InputPriceChanges.NonAdmin,$A14,Q$7))","v":4.3144393074718293E-10},null,null,null,-1.3649519822463083E-3,-2.300937192612816E-10,-3.0248148228391029E-10,-3.018056549871726E-10,-1.7140161434905679E-10,null,null,null,-1.3649519822463083E-3,-2.300937192612816E-10,-3.0248148228391029E-10,-3.018056549871726E-10,-1.7140161434905679E-10,null,null,"£",-1.5822961864118383,-3.2507768379508824E-7,-4.9063138631836013E-7,-7.7534948895044367E-7,-6.7220812044952866E-7]
[7,"CF388","CF388: OR PC rental 140Mb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!13:13,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":-5.3415023375150902E-3},{"$f":"IF($A15=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A15,E$7)*INDEX(InputPriceChanges.NonAdmin,$A15,F$7))","v":-1.4462225137584434E-7},{"$f":"IF($A15=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A15,F$7)*INDEX(InputPriceChanges.NonAdmin,$A15,G$7))","v":-2.5742762319980639E-7},{"$f":"IF($A15=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A15,G$7)*INDEX(InputPriceChanges.NonAdmin,$A15,H$7))","v":-3.4709346234099511E-7},{"$f":"IF($A15=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A15,H$7)*INDEX(InputPriceChanges.NonAdmin,$A15,I$7))","v":-3.7891041869663592E-7},null,null,null,null,{"$f":"IF($A15=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A15,M$7)*INDEX(InputPriceChanges.NonAdmin,$A15,N$7))","v":0},{"$f":"IF($A15=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A15,N$7)*INDEX(InputPriceChanges.NonAdmin,$A15,O$7))","v":1.4942168665392071E-7},{"$f":"IF($A15=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A15,O$7)*INDEX(InputPriceChanges.NonAdmin,$A15,P$7))","v":2.6665071937507247E-7},{"$f":"IF($A15=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A15,P$7)*INDEX(InputPriceChanges.NonAdmin,$A15,Q$7))","v":3.6133740992865537E-7},null,null,null,-5.3415023375150902E-3,-1.4462225137584434E-7,-1.0800593654588568E-7,-8.0442742965922642E-8,-1.7573008767980551E-8,null,null,null,-5.3415023375150902E-3,-1.4462225137584434E-7,-1.0800593654588568E-7,-8.0442742965922642E-8,-1.7573008767980551E-8,null,null,"£",-11.536327490127473,-6.7197832162390432E-4,-5.8687518824819529E-4,-5.7899394065505394E-4,-1.0031413524890354E-4]
[8,"CF391","CF391: OR PC rental 64Kbit link per km transmission",null,{"$f":"INDEX(ModelStartValues_NonAdmin!14:14,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":7.4760223725028899E-2},{"$f":"IF($A16=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A16,E$7)*INDEX(InputPriceChanges.NonAdmin,$A16,F$7))","v":-8.464893253560915E-2},{"$f":"IF($A16=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A16,F$7)*INDEX(InputPriceChanges.NonAdmin,$A16,G$7))","v":-0.15122113176156771},{"$f":"IF($A16=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A16,G$7)*INDEX(InputPriceChanges.NonAdmin,$A16,H$7))","v":-0.20520888627638448},{"$f":"IF($A16=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A16,H$7)*INDEX(InputPriceChanges.NonAdmin,$A16,I$7))","v":-0.22596808209888061},null,null,null,null,{"$f":"IF($A16=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A16,M$7)*INDEX(InputPriceChanges.NonAdmin,$A16,N$7))","v":0},{"$f":"IF($A16=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A16,N$7)*INDEX(InputPriceChanges.NonAdmin,$A16,O$7))","v":4.2728870176496216E-2},{"$f":"IF($A16=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A16,O$7)*INDEX(InputPriceChanges.NonAdmin,$A16,P$7))","v":3.2363489142442969E-2},{"$f":"IF($A16=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A16,P$7)*INDEX(InputPriceChanges.NonAdmin,$A16,Q$7))","v":7.7390409981632505E-2},null,null,null,7.4760223725028899E-2,-8.464893253560915E-2,-0.1084922615850715,-0.17284539713394151,-0.14857767211724809,null,null,null,7.4760223725028899E-2,-8.464893253560915E-2,-0.1084922615850715,-0.17284539713394151,-0.14857767211724809,null,null,"£",2.3510442300970557E-2,-4.0887584214646805E-2,-4.8633424829795852E-2,-0.10486177958356745,-0.12971033784708827]
[9,"CG101","CG101: PC rental 2Mbit s regional trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!15:15,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.15755471045123787},{"$f":"IF($A17=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A17,E$7)*INDEX(InputPriceChanges.NonAdmin,$A17,F$7))","v":-0.12569629719354189},{"$f":"IF($A17=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A17,F$7)*INDEX(InputPriceChanges.NonAdmin,$A17,G$7))","v":-0.22472191396621216},{"$f":"IF($A17=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A17,G$7)*INDEX(InputPriceChanges.NonAdmin,$A17,H$7))","v":-0.30536420568127948},{"$f":"IF($A17=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A17,H$7)*INDEX(InputPriceChanges.NonAdmin,$A17,I$7))","v":-0.33686919581463598},null,null,null,null,{"$f":"IF($A17=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A17,M$7)*INDEX(InputPriceChanges.NonAdmin,$A17,N$7))","v":0},{"$f":"IF($A17=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A17,N$7)*INDEX(InputPriceChanges.NonAdmin,$A17,O$7))","v":3.8084359503980689E-2},{"$f":"IF($A17=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A17,O$7)*INDEX(InputPriceChanges.NonAdmin,$A17,P$7))","v":8.4807261453294688E-2},{"$f":"IF($A17=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A17,P$7)*INDEX(InputPriceChanges.NonAdmin,$A17,Q$7))","v":0.12687867051866894},null,null,null,0.15755471045123787,-0.12569629719354189,-0.18663755446223146,-0.22055694422798477,-0.20999052529596704,null,null,null,0.15755471045123787,-0.12569629719354189,-0.18663755446223146,-0.22055694422798477,-0.20999052529596704,null,null,"£",0.35018281598802592,-0.351843847440799,-0.58752026999849316,-0.77693269062551951,-1.039726318314055]
[10,"CG103","CG103: PC rental 140Mbit s regional trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!16:16,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":6.4012340640875215E-2},{"$f":"IF($A18=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A18,E$7)*INDEX(InputPriceChanges.NonAdmin,$A18,F$7))","v":-7.2222673538863413E-2},{"$f":"IF($A18=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A18,F$7)*INDEX(InputPriceChanges.NonAdmin,$A18,G$7))","v":-0.12906479714947275},{"$f":"IF($A18=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A18,G$7)*INDEX(InputPriceChanges.NonAdmin,$A18,H$7))","v":-0.17524502908895453},{"$f":"IF($A18=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A18,H$7)*INDEX(InputPriceChanges.NonAdmin,$A18,I$7))","v":-0.19312505559562496},null,null,null,null,{"$f":"IF($A18=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A18,M$7)*INDEX(InputPriceChanges.NonAdmin,$A18,N$7))","v":0},{"$f":"IF($A18=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A18,N$7)*INDEX(InputPriceChanges.NonAdmin,$A18,O$7))","v":4.8191988296956985E-2},{"$f":"IF($A18=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A18,O$7)*INDEX(InputPriceChanges.NonAdmin,$A18,P$7))","v":8.6221799520093415E-2},{"$f":"IF($A18=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A18,P$7)*INDEX(InputPriceChanges.NonAdmin,$A18,Q$7))","v":9.2801483287970804E-2},null,null,null,6.4012340640875215E-2,-7.2222673538863413E-2,-8.0872808852515771E-2,-8.902322956886112E-2,-0.10032357230765415,null,null,null,6.4012340640875215E-2,-7.2222673538863413E-2,-8.0872808852515771E-2,-8.902322956886112E-2,-0.10032357230765415,null,null,"£",16.554782511833235,-41.373733329217252,-60.804099772979271,-67.529786231919005,-92.666236918395001]
[11,"CG201","CG201: PC rental 2Mbit link per km national trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!17:17,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":9.6472067854915924E-2},{"$f":"IF($A19=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A19,E$7)*INDEX(InputPriceChanges.NonAdmin,$A19,F$7))","v":-6.6487616603339114E-2},{"$f":"IF($A19=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A19,F$7)*INDEX(InputPriceChanges.NonAdmin,$A19,G$7))","v":-0.1188909671113096},{"$f":"IF($A19=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A19,G$7)*INDEX(InputPriceChanges.NonAdmin,$A19,H$7))","v":-0.16161163001107975},{"$f":"IF($A19=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A19,H$7)*INDEX(InputPriceChanges.NonAdmin,$A19,I$7))","v":-0.17836879593785265},null,null,null,null,{"$f":"IF($A19=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A19,M$7)*INDEX(InputPriceChanges.NonAdmin,$A19,N$7))","v":0},{"$f":"IF($A19=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A19,N$7)*INDEX(InputPriceChanges.NonAdmin,$A19,O$7))","v":1.999867868305804E-2},{"$f":"IF($A19=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A19,O$7)*INDEX(InputPriceChanges.NonAdmin,$A19,P$7))","v":3.5869783370799518E-2},{"$f":"IF($A19=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A19,P$7)*INDEX(InputPriceChanges.NonAdmin,$A19,Q$7))","v":7.3617527918905135E-2},null,null,null,9.6472067854915924E-2,-6.6487616603339114E-2,-9.8892288428251568E-2,-0.12574184664028024,-0.10475126801894752,null,null,null,9.6472067854915924E-2,-6.6487616603339114E-2,-9.8892288428251568E-2,-0.12574184664028024,-0.10475126801894752,null,null,"£",0.15292749910771927,-0.13588934477023962,-0.21128900634772607,-0.46366637820955231,-0.46241390373429703]
[12,"CG203","CG203: PC rental 140Mbit link per km national trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!18:18,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.30346224492503371},{"$f":"IF($A20=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A20,E$7)*INDEX(InputPriceChanges.NonAdmin,$A20,F$7))","v":-0.20712334913997832},{"$f":"IF($A20=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A20,F$7)*INDEX(InputPriceChanges.NonAdmin,$A20,G$7))","v":-0.37048819650722681},{"$f":"IF($A20=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A20,G$7)*INDEX(InputPriceChanges.NonAdmin,$A20,H$7))","v":-0.50389666540128819},{"$f":"IF($A20=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A20,H$7)*INDEX(InputPriceChanges.NonAdmin,$A20,I$7))","v":-0.5565637569435351},null,null,null,null,{"$f":"IF($A20=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A20,M$7)*INDEX(InputPriceChanges.NonAdmin,$A20,N$7))","v":0},{"$f":"IF($A20=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A20,N$7)*INDEX(InputPriceChanges.NonAdmin,$A20,O$7))","v":0.10140638961542607},{"$f":"IF($A20=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A20,O$7)*INDEX(InputPriceChanges.NonAdmin,$A20,P$7))","v":0.16347033486720111},{"$f":"IF($A20=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A20,P$7)*INDEX(InputPriceChanges.NonAdmin,$A20,Q$7))","v":0.22380467190814066},null,null,null,0.30346224492503371,-0.20712334913997832,-0.26908180689180072,-0.34042633053408711,-0.33275908503539442,null,null,null,0.30346224492503371,-0.20712334913997832,-0.26908180689180072,-0.34042633053408711,-0.33275908503539442,null,null,"£",20.588592940718367,-27.220379274449563,-38.399511180419267,-57.497326865532386,-51.254128735641387]
[13,"CL171","CL171: E side copper capital",null,{"$f":"INDEX(ModelStartValues_NonAdmin!19:19,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":-1.3721568645073219E-2},{"$f":"IF($A21=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A21,E$7)*INDEX(InputPriceChanges.NonAdmin,$A21,F$7))","v":-4.7694603410113091E-3},{"$f":"IF($A21=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A21,F$7)*INDEX(InputPriceChanges.NonAdmin,$A21,G$7))","v":-8.5194770606115099E-3},{"$f":"IF($A21=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A21,G$7)*INDEX(InputPriceChanges.NonAdmin,$A21,H$7))","v":-1.1558797412812518E-2},{"$f":"IF($A21=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A21,H$7)*INDEX(InputPriceChanges.NonAdmin,$A21,I$7))","v":-1.2724790043824718E-2},null,null,null,null,{"$f":"IF($A21=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A21,M$7)*INDEX(InputPriceChanges.NonAdmin,$A21,N$7))","v":0},{"$f":"IF($A21=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A21,N$7)*INDEX(InputPriceChanges.NonAdmin,$A21,O$7))","v":8.829941649937048E-4},{"$f":"IF($A21=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A21,O$7)*INDEX(InputPriceChanges.NonAdmin,$A21,P$7))","v":2.615363998662175E-3},{"$f":"IF($A21=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A21,P$7)*INDEX(InputPriceChanges.NonAdmin,$A21,Q$7))","v":3.4166037753407866E-3},null,null,null,-1.3721568645073219E-2,-4.7694603410113091E-3,-7.6364828956178047E-3,-8.9434334141503431E-3,-9.3081862684839308E-3,null,null,null,-1.3721568645073219E-2,-4.7694603410113091E-3,-7.6364828956178047E-3,-8.9434334141503431E-3,-9.3081862684839308E-3,null,null,"£",-0.24019500315848297,-0.10379843721665949,-0.26603202878854232,-0.38082461697389269,-0.61381844334841418]
[14,"CL173","CL173: D side copper capital",null,{"$f":"INDEX(ModelStartValues_NonAdmin!20:20,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.10493262218070401},{"$f":"IF($A22=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A22,E$7)*INDEX(InputPriceChanges.NonAdmin,$A22,F$7))","v":-4.5388626959148713E-2},{"$f":"IF($A22=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A22,F$7)*INDEX(InputPriceChanges.NonAdmin,$A22,G$7))","v":-8.1179303101588163E-2},{"$f":"IF($A22=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A22,G$7)*INDEX(InputPriceChanges.NonAdmin,$A22,H$7))","v":-0.11038981483778174},{"$f":"IF($A22=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A22,H$7)*INDEX(InputPriceChanges.NonAdmin,$A22,I$7))","v":-0.12189623668493062},null,null,null,null,{"$f":"IF($A22=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A22,M$7)*INDEX(InputPriceChanges.NonAdmin,$A22,N$7))","v":0},{"$f":"IF($A22=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A22,N$7)*INDEX(InputPriceChanges.NonAdmin,$A22,O$7))","v":4.8919427832626542E-3},{"$f":"IF($A22=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A22,O$7)*INDEX(InputPriceChanges.NonAdmin,$A22,P$7))","v":1.0268136364464961E-2},{"$f":"IF($A22=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A22,P$7)*INDEX(InputPriceChanges.NonAdmin,$A22,Q$7))","v":2.8554517708350127E-2},null,null,null,-0.10493262218070401,-4.5388626959148713E-2,-7.6287360318325503E-2,-0.10012167847331678,-9.3341718976580487E-2,null,null,null,-0.10493262218070401,-4.5388626959148713E-2,-7.6287360318325503E-2,-0.10012167847331678,-9.3341718976580487E-2,null,null,"£",-2.4635232030418677,-1.1957567832917542,-2.1680596563416152,-5.0069330031947059,-4.7171614129107136]
[15,"CO379","CO379: Point of Handover electronics",null,{"$f":"INDEX(ModelStartValues_NonAdmin!21:21,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":-6.4217802328147472E-2},{"$f":"IF($A23=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A23,E$7)*INDEX(InputPriceChanges.NonAdmin,$A23,F$7))","v":-2.1187227312675052E-2},{"$f":"IF($A23=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A23,F$7)*INDEX(InputPriceChanges.NonAdmin,$A23,G$7))","v":-3.7773170317050721E-2},{"$f":"IF($A23=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A23,G$7)*INDEX(InputPriceChanges.NonAdmin,$A23,H$7))","v":-5.1074119340143422E-2},{"$f":"IF($A23=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A23,H$7)*INDEX(InputPriceChanges.NonAdmin,$A23,I$7))","v":-5.5968470999067592E-2},null,null,null,null,{"$f":"IF($A23=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A23,M$7)*INDEX(InputPriceChanges.NonAdmin,$A23,N$7))","v":0},{"$f":"IF($A23=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A23,N$7)*INDEX(InputPriceChanges.NonAdmin,$A23,O$7))","v":1.1399666362832831E-2},{"$f":"IF($A23=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A23,O$7)*INDEX(InputPriceChanges.NonAdmin,$A23,P$7))","v":3.0553083146630741E-2},{"$f":"IF($A23=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A23,P$7)*INDEX(InputPriceChanges.NonAdmin,$A23,Q$7))","v":4.7976133915545074E-2},null,null,null,-6.4217802328147472E-2,-2.1187227312675052E-2,-2.6373503954217892E-2,-2.0521036193512681E-2,-7.9923370835225174E-3,null,null,null,-6.4217802328147472E-2,-2.1187227312675052E-2,-2.6373503954217892E-2,-2.0521036193512681E-2,-7.9923370835225174E-3,null,null,"£",-67.575665973839421,-26.123122928733395,-41.352404092809635,-43.450664912776631,-12.692062326117284]
[16,"CO432","CO432: PC rental 64Kbit link local end",null,{"$f":"INDEX(ModelStartValues_NonAdmin!22:22,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.44475672164054225},{"$f":"IF($A24=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A24,E$7)*INDEX(InputPriceChanges.NonAdmin,$A24,F$7))","v":-3.2547739771781172E-5},{"$f":"IF($A24=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A24,F$7)*INDEX(InputPriceChanges.NonAdmin,$A24,G$7))","v":-5.7935030700495687E-5},{"$f":"IF($A24=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A24,G$7)*INDEX(InputPriceChanges.NonAdmin,$A24,H$7))","v":-7.8114777511760627E-5},{"$f":"IF($A24=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A24,H$7)*INDEX(InputPriceChanges.NonAdmin,$A24,I$7))","v":-8.5275489214214019E-5},null,null,null,null,{"$f":"IF($A24=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A24,M$7)*INDEX(InputPriceChanges.NonAdmin,$A24,N$7))","v":0},{"$f":"IF($A24=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A24,N$7)*INDEX(InputPriceChanges.NonAdmin,$A24,O$7))","v":2.1663109327287277E-5},{"$f":"IF($A24=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A24,O$7)*INDEX(InputPriceChanges.NonAdmin,$A24,P$7))","v":5.7314429655643489E-5},{"$f":"IF($A24=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A24,P$7)*INDEX(InputPriceChanges.NonAdmin,$A24,Q$7))","v":8.7742431968038299E-5},null,null,null,-0.44475672164054225,-3.2547739771781172E-5,-3.6271921373208407E-5,-2.0800347856117138E-5,2.4669427538242795E-6,null,null,null,-0.44475672164054225,-3.2547739771781172E-5,-3.6271921373208407E-5,-2.0800347856117138E-5,2.4669427538242795E-6,null,null,"£",-18.424857513296946,-1.6515522771068279E-3,-2.550649631056385E-3,-2.4131828148466362E-3,3.8224709321280418E-4]
[17,"CO434","CO434: PC rental 34Mbit link local end",null,{"$f":"INDEX(ModelStartValues_NonAdmin!23:23,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":9.041202324747237E-2},{"$f":"IF($A25=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A25,E$7)*INDEX(InputPriceChanges.NonAdmin,$A25,F$7))","v":-6.4955101084120444E-3},{"$f":"IF($A25=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A25,F$7)*INDEX(InputPriceChanges.NonAdmin,$A25,G$7))","v":-1.1578050086718345E-2},{"$f":"IF($A25=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A25,G$7)*INDEX(InputPriceChanges.NonAdmin,$A25,H$7))","v":-1.5649408494027319E-2},{"$f":"IF($A25=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A25,H$7)*INDEX(InputPriceChanges.NonAdmin,$A25,I$7))","v":-1.714082643610838E-2},null,null,null,null,{"$f":"IF($A25=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A25,M$7)*INDEX(InputPriceChanges.NonAdmin,$A25,N$7))","v":0},{"$f":"IF($A25=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A25,N$7)*INDEX(InputPriceChanges.NonAdmin,$A25,O$7))","v":3.1012112755942523E-3},{"$f":"IF($A25=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A25,O$7)*INDEX(InputPriceChanges.NonAdmin,$A25,P$7))","v":6.374981644526231E-3},{"$f":"IF($A25=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A25,P$7)*INDEX(InputPriceChanges.NonAdmin,$A25,Q$7))","v":8.8928828246240439E-3},null,null,null,9.041202324747237E-2,-6.4955101084120444E-3,-8.4768388111240937E-3,-9.2744268495010881E-3,-8.247943611484336E-3,null,null,null,9.041202324747237E-2,-6.4955101084120444E-3,-8.4768388111240937E-3,-9.2744268495010881E-3,-8.247943611484336E-3,null,null,"£",52.096743722412207,-6.6153251460555937,-10.735918239490477,-14.369755899138676,-19.467083095271111]
[18,"CO436","CO436: PC rental 140Mbit link local end",null,{"$f":"INDEX(ModelStartValues_NonAdmin!24:24,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.3064717620321064E-2},{"$f":"IF($A26=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A26,E$7)*INDEX(InputPriceChanges.NonAdmin,$A26,F$7))","v":-2.7199803887106764E-3},{"$f":"IF($A26=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A26,F$7)*INDEX(InputPriceChanges.NonAdmin,$A26,G$7))","v":-4.8446606119661052E-3},{"$f":"IF($A26=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A26,G$7)*INDEX(InputPriceChanges.NonAdmin,$A26,H$7))","v":-6.5395606659562977E-3},{"$f":"IF($A26=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A26,H$7)*INDEX(InputPriceChanges.NonAdmin,$A26,I$7))","v":-7.1499750236329752E-3},null,null,null,null,{"$f":"IF($A26=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A26,M$7)*INDEX(InputPriceChanges.NonAdmin,$A26,N$7))","v":0},{"$f":"IF($A26=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A26,N$7)*INDEX(InputPriceChanges.NonAdmin,$A26,O$7))","v":1.6288527498993083E-3},{"$f":"IF($A26=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A26,O$7)*INDEX(InputPriceChanges.NonAdmin,$A26,P$7))","v":2.2666389568140209E-3},{"$f":"IF($A26=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A26,P$7)*INDEX(InputPriceChanges.NonAdmin,$A26,Q$7))","v":3.2333433281290526E-3},null,null,null,2.3064717620321064E-2,-2.7199803887106764E-3,-3.2158078620667966E-3,-4.2729217091422769E-3,-3.9166316955039221E-3,null,null,null,2.3064717620321064E-2,-2.7199803887106764E-3,-3.2158078620667966E-3,-4.2729217091422769E-3,-3.9166316955039221E-3,null,null,"£",41.499457019460571,-8.414281005498232,-10.0670543918022,-14.64928759151557,-14.456999286631858]
[19,"CO438","CO438: PC rental 2Mbit local end copper",null,{"$f":"INDEX(ModelStartValues_NonAdmin!25:25,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":-2.9779518405896269E-2},{"$f":"IF($A27=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A27,E$7)*INDEX(InputPriceChanges.NonAdmin,$A27,F$7))","v":-4.8741864122510703E-9},{"$f":"IF($A27=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A27,F$7)*INDEX(InputPriceChanges.NonAdmin,$A27,G$7))","v":-8.6760518189604746E-9},{"$f":"IF($A27=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A27,G$7)*INDEX(InputPriceChanges.NonAdmin,$A27,H$7))","v":-1.1698047408719756E-8},{"$f":"IF($A27=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A27,H$7)*INDEX(InputPriceChanges.NonAdmin,$A27,I$7))","v":-1.2770368439391136E-8},null,null,null,null,{"$f":"IF($A27=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A27,M$7)*INDEX(InputPriceChanges.NonAdmin,$A27,N$7))","v":0},{"$f":"IF($A27=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A27,N$7)*INDEX(InputPriceChanges.NonAdmin,$A27,O$7))","v":3.9303253928744104E-9},{"$f":"IF($A27=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A27,O$7)*INDEX(InputPriceChanges.NonAdmin,$A27,P$7))","v":1.0335158957948426E-8},{"$f":"IF($A27=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A27,P$7)*INDEX(InputPriceChanges.NonAdmin,$A27,Q$7))","v":9.8146612105595826E-9},null,null,null,-2.9779518405896269E-2,-4.8741864122510703E-9,-4.7457264260860642E-9,-1.3628884507713297E-9,-2.9557072288315534E-9,null,null,null,-2.9779518405896269E-2,-4.8741864122510703E-9,-4.7457264260860642E-9,-1.3628884507713297E-9,-2.9557072288315534E-9,null,null,"£",-1.5787485948240036,-3.1714813241779371E-7,-4.4393748905885517E-7,-1.2575389535674473E-7,-2.9254986890072928E-7]
[20,"CO439","CO439: PC rental 2Mbit local end fibre",null,{"$f":"INDEX(ModelStartValues_NonAdmin!26:26,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.5583335025359233},{"$f":"IF($A28=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A28,E$7)*INDEX(InputPriceChanges.NonAdmin,$A28,F$7))","v":-3.7888937164430689E-2},{"$f":"IF($A28=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A28,F$7)*INDEX(InputPriceChanges.NonAdmin,$A28,G$7))","v":-6.7470970418804621E-2},{"$f":"IF($A28=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A28,G$7)*INDEX(InputPriceChanges.NonAdmin,$A28,H$7))","v":-9.1040913620168321E-2},{"$f":"IF($A28=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A28,H$7)*INDEX(InputPriceChanges.NonAdmin,$A28,I$7))","v":-9.9487702231091879E-2},null,null,null,null,{"$f":"IF($A28=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A28,M$7)*INDEX(InputPriceChanges.NonAdmin,$A28,N$7))","v":0},{"$f":"IF($A28=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A28,N$7)*INDEX(InputPriceChanges.NonAdmin,$A28,O$7))","v":-1.6404070821992807E-2},{"$f":"IF($A28=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A28,O$7)*INDEX(InputPriceChanges.NonAdmin,$A28,P$7))","v":3.6477198612035557E-3},{"$f":"IF($A28=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A28,P$7)*INDEX(InputPriceChanges.NonAdmin,$A28,Q$7))","v":2.5233083375054356E-2},null,null,null,1.5583335025359233,-3.7888937164430689E-2,-8.3875041240797421E-2,-8.739319375896476E-2,-7.4254618856037527E-2,null,null,null,1.5583335025359233,-3.7888937164430689E-2,-8.3875041240797421E-2,-8.739319375896476E-2,-7.4254618856037527E-2,null,null,"£",16.563635069470479,-0.37168883630333577,-1.0205332015585422,-1.2734144801670579,-1.5531629015339534]
[21,"CP371","CP371: Prot Path PC rental 2Mbit link per km dist",null,{"$f":"INDEX(ModelStartValues_NonAdmin!27:27,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A29=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A29,E$7)*INDEX(InputPriceChanges.NonAdmin,$A29,F$7))","v":0},{"$f":"IF($A29=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A29,F$7)*INDEX(InputPriceChanges.NonAdmin,$A29,G$7))","v":0},{"$f":"IF($A29=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A29,G$7)*INDEX(InputPriceChanges.NonAdmin,$A29,H$7))","v":0},{"$f":"IF($A29=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A29,H$7)*INDEX(InputPriceChanges.NonAdmin,$A29,I$7))","v":0},null,null,null,null,{"$f":"IF($A29=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A29,M$7)*INDEX(InputPriceChanges.NonAdmin,$A29,N$7))","v":0},{"$f":"IF($A29=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A29,N$7)*INDEX(InputPriceChanges.NonAdmin,$A29,O$7))","v":0},{"$f":"IF($A29=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A29,O$7)*INDEX(InputPriceChanges.NonAdmin,$A29,P$7))","v":0},{"$f":"IF($A29=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A29,P$7)*INDEX(InputPriceChanges.NonAdmin,$A29,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[22,"CP373","CP373: Protected Path PC rental 34Mbit link per km distr",null,{"$f":"INDEX(ModelStartValues_NonAdmin!28:28,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A30=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A30,E$7)*INDEX(InputPriceChanges.NonAdmin,$A30,F$7))","v":0},{"$f":"IF($A30=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A30,F$7)*INDEX(InputPriceChanges.NonAdmin,$A30,G$7))","v":0},{"$f":"IF($A30=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A30,G$7)*INDEX(InputPriceChanges.NonAdmin,$A30,H$7))","v":0},{"$f":"IF($A30=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A30,H$7)*INDEX(InputPriceChanges.NonAdmin,$A30,I$7))","v":0},null,null,null,null,{"$f":"IF($A30=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A30,M$7)*INDEX(InputPriceChanges.NonAdmin,$A30,N$7))","v":0},{"$f":"IF($A30=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A30,N$7)*INDEX(InputPriceChanges.NonAdmin,$A30,O$7))","v":0},{"$f":"IF($A30=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A30,O$7)*INDEX(InputPriceChanges.NonAdmin,$A30,P$7))","v":0},{"$f":"IF($A30=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A30,P$7)*INDEX(InputPriceChanges.NonAdmin,$A30,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[23,"CP375","CP375: Protected Path PC rental 140Mbit link per km distr",null,{"$f":"INDEX(ModelStartValues_NonAdmin!29:29,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A31=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A31,E$7)*INDEX(InputPriceChanges.NonAdmin,$A31,F$7))","v":0},{"$f":"IF($A31=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A31,F$7)*INDEX(InputPriceChanges.NonAdmin,$A31,G$7))","v":0},{"$f":"IF($A31=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A31,G$7)*INDEX(InputPriceChanges.NonAdmin,$A31,H$7))","v":0},{"$f":"IF($A31=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A31,H$7)*INDEX(InputPriceChanges.NonAdmin,$A31,I$7))","v":0},null,null,null,null,{"$f":"IF($A31=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A31,M$7)*INDEX(InputPriceChanges.NonAdmin,$A31,N$7))","v":0},{"$f":"IF($A31=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A31,N$7)*INDEX(InputPriceChanges.NonAdmin,$A31,O$7))","v":0},{"$f":"IF($A31=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A31,O$7)*INDEX(InputPriceChanges.NonAdmin,$A31,P$7))","v":0},{"$f":"IF($A31=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A31,P$7)*INDEX(InputPriceChanges.NonAdmin,$A31,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[24,"CP383","CP383: Protected Path PC rental 2Mbit link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!30:30,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A32=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A32,E$7)*INDEX(InputPriceChanges.NonAdmin,$A32,F$7))","v":0},{"$f":"IF($A32=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A32,F$7)*INDEX(InputPriceChanges.NonAdmin,$A32,G$7))","v":0},{"$f":"IF($A32=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A32,G$7)*INDEX(InputPriceChanges.NonAdmin,$A32,H$7))","v":0},{"$f":"IF($A32=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A32,H$7)*INDEX(InputPriceChanges.NonAdmin,$A32,I$7))","v":0},null,null,null,null,{"$f":"IF($A32=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A32,M$7)*INDEX(InputPriceChanges.NonAdmin,$A32,N$7))","v":0},{"$f":"IF($A32=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A32,N$7)*INDEX(InputPriceChanges.NonAdmin,$A32,O$7))","v":0},{"$f":"IF($A32=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A32,O$7)*INDEX(InputPriceChanges.NonAdmin,$A32,P$7))","v":0},{"$f":"IF($A32=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A32,P$7)*INDEX(InputPriceChanges.NonAdmin,$A32,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[25,"CP385","CP385: Protected Path PC rental 34Mb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!31:31,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A33=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A33,E$7)*INDEX(InputPriceChanges.NonAdmin,$A33,F$7))","v":0},{"$f":"IF($A33=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A33,F$7)*INDEX(InputPriceChanges.NonAdmin,$A33,G$7))","v":0},{"$f":"IF($A33=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A33,G$7)*INDEX(InputPriceChanges.NonAdmin,$A33,H$7))","v":0},{"$f":"IF($A33=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A33,H$7)*INDEX(InputPriceChanges.NonAdmin,$A33,I$7))","v":0},null,null,null,null,{"$f":"IF($A33=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A33,M$7)*INDEX(InputPriceChanges.NonAdmin,$A33,N$7))","v":0},{"$f":"IF($A33=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A33,N$7)*INDEX(InputPriceChanges.NonAdmin,$A33,O$7))","v":0},{"$f":"IF($A33=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A33,O$7)*INDEX(InputPriceChanges.NonAdmin,$A33,P$7))","v":0},{"$f":"IF($A33=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A33,P$7)*INDEX(InputPriceChanges.NonAdmin,$A33,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[26,"CP388","CP388: Protected Path PC rental 140Mbit link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!32:32,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A34=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A34,E$7)*INDEX(InputPriceChanges.NonAdmin,$A34,F$7))","v":0},{"$f":"IF($A34=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A34,F$7)*INDEX(InputPriceChanges.NonAdmin,$A34,G$7))","v":0},{"$f":"IF($A34=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A34,G$7)*INDEX(InputPriceChanges.NonAdmin,$A34,H$7))","v":0},{"$f":"IF($A34=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A34,H$7)*INDEX(InputPriceChanges.NonAdmin,$A34,I$7))","v":0},null,null,null,null,{"$f":"IF($A34=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A34,M$7)*INDEX(InputPriceChanges.NonAdmin,$A34,N$7))","v":0},{"$f":"IF($A34=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A34,N$7)*INDEX(InputPriceChanges.NonAdmin,$A34,O$7))","v":0},{"$f":"IF($A34=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A34,O$7)*INDEX(InputPriceChanges.NonAdmin,$A34,P$7))","v":0},{"$f":"IF($A34=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A34,P$7)*INDEX(InputPriceChanges.NonAdmin,$A34,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[27,"CP434","CP434: Protected Path PC rental 34Mbit link local end",null,{"$f":"INDEX(ModelStartValues_NonAdmin!33:33,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A35=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A35,E$7)*INDEX(InputPriceChanges.NonAdmin,$A35,F$7))","v":0},{"$f":"IF($A35=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A35,F$7)*INDEX(InputPriceChanges.NonAdmin,$A35,G$7))","v":0},{"$f":"IF($A35=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A35,G$7)*INDEX(InputPriceChanges.NonAdmin,$A35,H$7))","v":0},{"$f":"IF($A35=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A35,H$7)*INDEX(InputPriceChanges.NonAdmin,$A35,I$7))","v":0},null,null,null,null,{"$f":"IF($A35=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A35,M$7)*INDEX(InputPriceChanges.NonAdmin,$A35,N$7))","v":0},{"$f":"IF($A35=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A35,N$7)*INDEX(InputPriceChanges.NonAdmin,$A35,O$7))","v":0},{"$f":"IF($A35=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A35,O$7)*INDEX(InputPriceChanges.NonAdmin,$A35,P$7))","v":0},{"$f":"IF($A35=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A35,P$7)*INDEX(InputPriceChanges.NonAdmin,$A35,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[28,"CP436","CP436: Protected Path PC rental 140Mbit link local end",null,{"$f":"INDEX(ModelStartValues_NonAdmin!34:34,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A36=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A36,E$7)*INDEX(InputPriceChanges.NonAdmin,$A36,F$7))","v":0},{"$f":"IF($A36=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A36,F$7)*INDEX(InputPriceChanges.NonAdmin,$A36,G$7))","v":0},{"$f":"IF($A36=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A36,G$7)*INDEX(InputPriceChanges.NonAdmin,$A36,H$7))","v":0},{"$f":"IF($A36=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A36,H$7)*INDEX(InputPriceChanges.NonAdmin,$A36,I$7))","v":0},null,null,null,null,{"$f":"IF($A36=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A36,M$7)*INDEX(InputPriceChanges.NonAdmin,$A36,N$7))","v":0},{"$f":"IF($A36=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A36,N$7)*INDEX(InputPriceChanges.NonAdmin,$A36,O$7))","v":0},{"$f":"IF($A36=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A36,O$7)*INDEX(InputPriceChanges.NonAdmin,$A36,P$7))","v":0},{"$f":"IF($A36=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A36,P$7)*INDEX(InputPriceChanges.NonAdmin,$A36,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[29,"CP439","CP439: Protected Path PC rental 2Mbit local end fibre",null,{"$f":"INDEX(ModelStartValues_NonAdmin!35:35,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A37=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A37,E$7)*INDEX(InputPriceChanges.NonAdmin,$A37,F$7))","v":0},{"$f":"IF($A37=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A37,F$7)*INDEX(InputPriceChanges.NonAdmin,$A37,G$7))","v":0},{"$f":"IF($A37=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A37,G$7)*INDEX(InputPriceChanges.NonAdmin,$A37,H$7))","v":0},{"$f":"IF($A37=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A37,H$7)*INDEX(InputPriceChanges.NonAdmin,$A37,I$7))","v":0},null,null,null,null,{"$f":"IF($A37=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A37,M$7)*INDEX(InputPriceChanges.NonAdmin,$A37,N$7))","v":0},{"$f":"IF($A37=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A37,N$7)*INDEX(InputPriceChanges.NonAdmin,$A37,O$7))","v":0},{"$f":"IF($A37=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A37,O$7)*INDEX(InputPriceChanges.NonAdmin,$A37,P$7))","v":0},{"$f":"IF($A37=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A37,P$7)*INDEX(InputPriceChanges.NonAdmin,$A37,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[30,"CR371","CR371: PC rental 2Mbit link per km distribution",null,{"$f":"INDEX(ModelStartValues_NonAdmin!36:36,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.7783336309274587E-2},{"$f":"IF($A38=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A38,E$7)*INDEX(InputPriceChanges.NonAdmin,$A38,F$7))","v":-2.8545042677306256E-2},{"$f":"IF($A38=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A38,F$7)*INDEX(InputPriceChanges.NonAdmin,$A38,G$7))","v":-5.0993663659094093E-2},{"$f":"IF($A38=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A38,G$7)*INDEX(InputPriceChanges.NonAdmin,$A38,H$7))","v":-6.9197462310230856E-2},{"$f":"IF($A38=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A38,H$7)*INDEX(InputPriceChanges.NonAdmin,$A38,I$7))","v":-7.61952711033035E-2},null,null,null,null,{"$f":"IF($A38=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A38,M$7)*INDEX(InputPriceChanges.NonAdmin,$A38,N$7))","v":0},{"$f":"IF($A38=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A38,N$7)*INDEX(InputPriceChanges.NonAdmin,$A38,O$7))","v":-2.2477389159357347E-2},{"$f":"IF($A38=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A38,O$7)*INDEX(InputPriceChanges.NonAdmin,$A38,P$7))","v":-6.5494195963686098E-3},{"$f":"IF($A38=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A38,P$7)*INDEX(InputPriceChanges.NonAdmin,$A38,Q$7))","v":7.9604631141049435E-3},null,null,null,2.7783336309274587E-2,-2.8545042677306256E-2,-7.3471052818451441E-2,-7.5746881906599464E-2,-6.8234807989198551E-2,null,null,null,2.7783336309274587E-2,-2.8545042677306256E-2,-7.3471052818451441E-2,-7.5746881906599464E-2,-6.8234807989198551E-2,null,null,"£",2.5469336097613229E-2,-2.18570305180639E-2,-8.1932977466098789E-2,-0.11042042955676963,-0.10075336826421365]
[31,"CR373","CR373: PC rental 34Mbit link per km distribution",null,{"$f":"INDEX(ModelStartValues_NonAdmin!37:37,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.1501659528400058E-4},{"$f":"IF($A39=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A39,E$7)*INDEX(InputPriceChanges.NonAdmin,$A39,F$7))","v":-2.9545352733348487E-4},{"$f":"IF($A39=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A39,F$7)*INDEX(InputPriceChanges.NonAdmin,$A39,G$7))","v":-5.2851387632729273E-4},{"$f":"IF($A39=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A39,G$7)*INDEX(InputPriceChanges.NonAdmin,$A39,H$7))","v":-7.1888982004326941E-4},{"$f":"IF($A39=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A39,H$7)*INDEX(InputPriceChanges.NonAdmin,$A39,I$7))","v":-7.9412335715415075E-4},null,null,null,null,{"$f":"IF($A39=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A39,M$7)*INDEX(InputPriceChanges.NonAdmin,$A39,N$7))","v":0},{"$f":"IF($A39=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A39,N$7)*INDEX(InputPriceChanges.NonAdmin,$A39,O$7))","v":1.6123364153783874E-4},{"$f":"IF($A39=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A39,O$7)*INDEX(InputPriceChanges.NonAdmin,$A39,P$7))","v":3.1496657150661489E-4},{"$f":"IF($A39=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A39,P$7)*INDEX(InputPriceChanges.NonAdmin,$A39,Q$7))","v":3.7637781089665934E-4},null,null,null,3.1501659528400058E-4,-2.9545352733348487E-4,-3.6728023478945399E-4,-4.0392324853665452E-4,-4.1774554625749141E-4,null,null,null,3.1501659528400058E-4,-2.9545352733348487E-4,-3.6728023478945399E-4,-4.0392324853665452E-4,-4.1774554625749141E-4,null,null,"£",1.3807118807022614E-2,-2.4561932937486403E-2,-4.5572380546776835E-2,-5.4109685527416226E-2,-7.4037690791576724E-2]
[32,"CR375","CR375: PC rental 140Mbit link per km distribution",null,{"$f":"INDEX(ModelStartValues_NonAdmin!38:38,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.0091852824319469E-3},{"$f":"IF($A40=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A40,E$7)*INDEX(InputPriceChanges.NonAdmin,$A40,F$7))","v":-1.7922738872497854E-3},{"$f":"IF($A40=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A40,F$7)*INDEX(InputPriceChanges.NonAdmin,$A40,G$7))","v":-3.2004701776387843E-3},{"$f":"IF($A40=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A40,G$7)*INDEX(InputPriceChanges.NonAdmin,$A40,H$7))","v":-4.3398536856067921E-3},{"$f":"IF($A40=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A40,H$7)*INDEX(InputPriceChanges.NonAdmin,$A40,I$7))","v":-4.7741083611100819E-3},null,null,null,null,{"$f":"IF($A40=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A40,M$7)*INDEX(InputPriceChanges.NonAdmin,$A40,N$7))","v":0},{"$f":"IF($A40=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A40,N$7)*INDEX(InputPriceChanges.NonAdmin,$A40,O$7))","v":1.2751297837971191E-3},{"$f":"IF($A40=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A40,O$7)*INDEX(InputPriceChanges.NonAdmin,$A40,P$7))","v":1.9901744062441485E-3},{"$f":"IF($A40=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A40,P$7)*INDEX(InputPriceChanges.NonAdmin,$A40,Q$7))","v":2.4816769358735088E-3},null,null,null,4.0091852824319469E-3,-1.7922738872497854E-3,-1.9253403938416652E-3,-2.3496792793626436E-3,-2.2924314252365731E-3,null,null,null,4.0091852824319469E-3,-1.7922738872497854E-3,-1.9253403938416652E-3,-2.3496792793626436E-3,-2.2924314252365731E-3,null,null,"£",0.51607610349749866,-0.5235789704593683,-0.62331105573826395,-0.86545867998816439,-1.1636594844629984]
[33,"CR383","CR383: PC rental 2Mb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!39:39,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":-1.8358814818667711E-2},{"$f":"IF($A41=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A41,E$7)*INDEX(InputPriceChanges.NonAdmin,$A41,F$7))","v":-4.6782130525058002E-7},{"$f":"IF($A41=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A41,F$7)*INDEX(InputPriceChanges.NonAdmin,$A41,G$7))","v":-8.327221380170327E-7},{"$f":"IF($A41=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A41,G$7)*INDEX(InputPriceChanges.NonAdmin,$A41,H$7))","v":-1.1227719372559704E-6},{"$f":"IF($A41=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A41,H$7)*INDEX(InputPriceChanges.NonAdmin,$A41,I$7))","v":-1.2256934565150421E-6},null,null,null,null,{"$f":"IF($A41=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A41,M$7)*INDEX(InputPriceChanges.NonAdmin,$A41,N$7))","v":0},{"$f":"IF($A41=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A41,N$7)*INDEX(InputPriceChanges.NonAdmin,$A41,O$7))","v":1.6069205261688229E-7},{"$f":"IF($A41=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A41,O$7)*INDEX(InputPriceChanges.NonAdmin,$A41,P$7))","v":5.1330412889767002E-7},{"$f":"IF($A41=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A41,P$7)*INDEX(InputPriceChanges.NonAdmin,$A41,Q$7))","v":7.4682572944207448E-7},null,null,null,{"$f":"E41+M41","v":-1.8358814818667711E-2},{"$f":"F41+N41","v":-4.6782130525058002E-7},{"$f":"G41+O41","v":-6.7203008540015039E-7},{"$f":"H41+P41","v":-6.094678083583004E-7},{"$f":"I41+Q41","v":-4.7886772707296767E-7},null,null,null,{"$f":"E41+M41","v":-1.8358814818667711E-2},{"$f":"F41+N41","v":-4.6782130525058002E-7},{"$f":"G41+O41","v":-6.7203008540015039E-7},{"$f":"H41+P41","v":-6.094678083583004E-7},{"$f":"I41+Q41","v":-4.7886772707296767E-7},null,null,"£",{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,AK$7)=0,0,AC41*million/INDEX(FC.CompVolumes,$A41,AK$7)))","v":-0.22097820983290087},{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,AL$7)=0,0,AD41*million/INDEX(FC.CompVolumes,$A41,AL$7)))","v":-6.4198910616008028E-6},{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,AM$7)=0,0,AE41*million/INDEX(FC.CompVolumes,$A41,AM$7)))","v":-1.26768903952895E-5},{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,AN$7)=0,0,AF41*million/INDEX(FC.CompVolumes,$A41,AN$7)))","v":-1.3708520191363111E-5},{"$f":"IF($A41=0,0, IF(INDEX(FC.CompVolumes,$A41,AO$7)=0,0,AG41*million/INDEX(FC.CompVolumes,$A41,AO$7)))","v":-1.2750103329866571E-5}]
[34,"CR385","CR385: PC rental 34Mb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!40:40,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.0470928650162049E-4},{"$f":"IF($A42=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A42,E$7)*INDEX(InputPriceChanges.NonAdmin,$A42,F$7))","v":-1.2307909363968337E-10},{"$f":"IF($A42=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A42,F$7)*INDEX(InputPriceChanges.NonAdmin,$A42,G$7))","v":-2.190807873779579E-10},{"$f":"IF($A42=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A42,G$7)*INDEX(InputPriceChanges.NonAdmin,$A42,H$7))","v":-2.953898273565171E-10},{"$f":"IF($A42=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A42,H$7)*INDEX(InputPriceChanges.NonAdmin,$A42,I$7))","v":-3.2246723066794327E-10},null,null,null,null,{"$f":"IF($A42=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A42,M$7)*INDEX(InputPriceChanges.NonAdmin,$A42,N$7))","v":0},{"$f":"IF($A42=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A42,N$7)*INDEX(InputPriceChanges.NonAdmin,$A42,O$7))","v":7.7496347028993283E-11},{"$f":"IF($A42=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A42,O$7)*INDEX(InputPriceChanges.NonAdmin,$A42,P$7))","v":1.5625362785185397E-10},{"$f":"IF($A42=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A42,P$7)*INDEX(InputPriceChanges.NonAdmin,$A42,Q$7))","v":2.2289144987782298E-10},null,null,null,5.0470928650162049E-4,-1.2307909363968337E-10,-1.4158444034896462E-10,-1.3913619950466313E-10,-9.9575780790120285E-11,null,null,null,5.0470928650162049E-4,-1.2307909363968337E-10,-1.4158444034896462E-10,-1.3913619950466313E-10,-9.9575780790120285E-11,null,null,"£",0.40316107494457981,-1.5753849255810292E-7,-2.4387925832687615E-7,-3.6838807774778164E-7,-3.8143751275838632E-7]
[35,"CR388","CR388: PC rental 140Mb link",null,{"$f":"INDEX(ModelStartValues_NonAdmin!41:41,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.2892248598111855E-4},{"$f":"IF($A43=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A43,E$7)*INDEX(InputPriceChanges.NonAdmin,$A43,F$7))","v":-9.6389013548831346E-11},{"$f":"IF($A43=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A43,F$7)*INDEX(InputPriceChanges.NonAdmin,$A43,G$7))","v":-1.7157244446047413E-10},{"$f":"IF($A43=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A43,G$7)*INDEX(InputPriceChanges.NonAdmin,$A43,H$7))","v":-2.3133363380494487E-10},{"$f":"IF($A43=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A43,H$7)*INDEX(InputPriceChanges.NonAdmin,$A43,I$7))","v":-2.5253921811736601E-10},null,null,null,null,{"$f":"IF($A43=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A43,M$7)*INDEX(InputPriceChanges.NonAdmin,$A43,N$7))","v":0},{"$f":"IF($A43=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A43,N$7)*INDEX(InputPriceChanges.NonAdmin,$A43,O$7))","v":7.7959169901281558E-11},{"$f":"IF($A43=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A43,O$7)*INDEX(InputPriceChanges.NonAdmin,$A43,P$7))","v":1.3807033801263353E-10},{"$f":"IF($A43=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A43,P$7)*INDEX(InputPriceChanges.NonAdmin,$A43,Q$7))","v":1.7498418212021925E-10},null,null,null,5.2892248598111855E-4,-9.6389013548831346E-11,-9.3613274559192567E-11,-9.3263295792311349E-11,-7.7555035997146762E-11,null,null,null,5.2892248598111855E-4,-9.6389013548831346E-11,-9.3613274559192567E-11,-9.3263295792311349E-11,-7.7555035997146762E-11,null,null,"£",1.2302145728151976,-4.3993874915103235E-7,-5.5737172027496634E-7,-6.6327971094739984E-7,-4.388670978408897E-7]
[36,"CR391","CR391: PC rental 64Kbit link per km transmission",null,{"$f":"INDEX(ModelStartValues_NonAdmin!42:42,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.9427390948942959E-2},{"$f":"IF($A44=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A44,E$7)*INDEX(InputPriceChanges.NonAdmin,$A44,F$7))","v":-2.7121251637374468E-2},{"$f":"IF($A44=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A44,F$7)*INDEX(InputPriceChanges.NonAdmin,$A44,G$7))","v":-4.8453928981111193E-2},{"$f":"IF($A44=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A44,G$7)*INDEX(InputPriceChanges.NonAdmin,$A44,H$7))","v":-6.576015969681151E-2},{"$f":"IF($A44=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A44,H$7)*INDEX(InputPriceChanges.NonAdmin,$A44,I$7))","v":-7.2423799291843408E-2},null,null,null,null,{"$f":"IF($A44=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A44,M$7)*INDEX(InputPriceChanges.NonAdmin,$A44,N$7))","v":0},{"$f":"IF($A44=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A44,N$7)*INDEX(InputPriceChanges.NonAdmin,$A44,O$7))","v":1.0181777976455475E-2},{"$f":"IF($A44=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A44,O$7)*INDEX(InputPriceChanges.NonAdmin,$A44,P$7))","v":2.4146544567683881E-2},{"$f":"IF($A44=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A44,P$7)*INDEX(InputPriceChanges.NonAdmin,$A44,Q$7))","v":2.8956101086541133E-2},null,null,null,3.9427390948942959E-2,-2.7121251637374468E-2,-3.8272151004655718E-2,-4.1613615129127632E-2,-4.3467698205302274E-2,null,null,null,3.9427390948942959E-2,-2.7121251637374468E-2,-3.8272151004655718E-2,-4.1613615129127632E-2,-4.3467698205302274E-2,null,null,"£",1.3865599035859735E-2,-1.2372461478324596E-2,-2.1901424140803007E-2,-2.460967503575251E-2,-4.7091965406091896E-2]
[37,"CE103","CE103: Tisbo  Excess Construction",null,{"$f":"INDEX(ModelStartValues_NonAdmin!43:43,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A45=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A45,E$7)*INDEX(InputPriceChanges.NonAdmin,$A45,F$7))","v":0},{"$f":"IF($A45=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A45,F$7)*INDEX(InputPriceChanges.NonAdmin,$A45,G$7))","v":0},{"$f":"IF($A45=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A45,G$7)*INDEX(InputPriceChanges.NonAdmin,$A45,H$7))","v":0},{"$f":"IF($A45=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A45,H$7)*INDEX(InputPriceChanges.NonAdmin,$A45,I$7))","v":0},null,null,null,null,{"$f":"IF($A45=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A45,M$7)*INDEX(InputPriceChanges.NonAdmin,$A45,N$7))","v":0},{"$f":"IF($A45=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A45,N$7)*INDEX(InputPriceChanges.NonAdmin,$A45,O$7))","v":0},{"$f":"IF($A45=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A45,O$7)*INDEX(InputPriceChanges.NonAdmin,$A45,P$7))","v":0},{"$f":"IF($A45=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A45,P$7)*INDEX(InputPriceChanges.NonAdmin,$A45,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[38,"CL175","CL175: Local exchanges general frames capital",null,{"$f":"INDEX(ModelStartValues_NonAdmin!44:44,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A46=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A46,E$7)*INDEX(InputPriceChanges.NonAdmin,$A46,F$7))","v":2.913318766110292E-12},{"$f":"IF($A46=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A46,F$7)*INDEX(InputPriceChanges.NonAdmin,$A46,G$7))","v":5.1857074033424622E-12},{"$f":"IF($A46=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A46,G$7)*INDEX(InputPriceChanges.NonAdmin,$A46,H$7))","v":6.9919650374132976E-12},{"$f":"IF($A46=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A46,H$7)*INDEX(InputPriceChanges.NonAdmin,$A46,I$7))","v":7.6328951646634658E-12},null,null,null,null,{"$f":"IF($A46=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A46,M$7)*INDEX(InputPriceChanges.NonAdmin,$A46,N$7))","v":0},{"$f":"IF($A46=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A46,N$7)*INDEX(InputPriceChanges.NonAdmin,$A46,O$7))","v":-5.5960691713470449E-13},{"$f":"IF($A46=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A46,O$7)*INDEX(InputPriceChanges.NonAdmin,$A46,P$7))","v":-1.9925851059661065E-12},{"$f":"IF($A46=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A46,P$7)*INDEX(InputPriceChanges.NonAdmin,$A46,Q$7))","v":-3.0224603422781933E-12},null,null,null,0,2.913318766110292E-12,4.6261004862077574E-12,4.9993799314471915E-12,4.6104348223852729E-12,null,null,null,0,2.913318766110292E-12,4.6261004862077574E-12,4.9993799314471915E-12,4.6104348223852729E-12,null,null,"£",0,6.878623742527026E-11,1.6470135093809067E-10,2.4713769951534426E-10,3.0036720602588312E-10]
[39,"CO417","CO417: 64Kbit PC link connection cct provision",null,{"$f":"INDEX(ModelStartValues_NonAdmin!45:45,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A47=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A47,E$7)*INDEX(InputPriceChanges.NonAdmin,$A47,F$7))","v":-5.9725588523779688E-10},{"$f":"IF($A47=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A47,F$7)*INDEX(InputPriceChanges.NonAdmin,$A47,G$7))","v":-1.0631154944683456E-9},{"$f":"IF($A47=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A47,G$7)*INDEX(InputPriceChanges.NonAdmin,$A47,H$7))","v":-1.433414194833122E-9},{"$f":"IF($A47=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A47,H$7)*INDEX(InputPriceChanges.NonAdmin,$A47,I$7))","v":-1.5648105622446902E-9},null,null,null,null,{"$f":"IF($A47=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A47,M$7)*INDEX(InputPriceChanges.NonAdmin,$A47,N$7))","v":0},{"$f":"IF($A47=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A47,N$7)*INDEX(InputPriceChanges.NonAdmin,$A47,O$7))","v":-1.2447595786496362E-10},{"$f":"IF($A47=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A47,O$7)*INDEX(InputPriceChanges.NonAdmin,$A47,P$7))","v":3.4261300661449579E-10},{"$f":"IF($A47=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A47,P$7)*INDEX(InputPriceChanges.NonAdmin,$A47,Q$7))","v":8.4041531982966223E-10},null,null,null,0,-5.9725588523779688E-10,-1.1875914523333093E-9,-1.0908011882186261E-9,-7.2439524241502793E-10,null,null,null,0,-5.9725588523779688E-10,-1.1875914523333093E-9,-1.0908011882186261E-9,-7.2439524241502793E-10,null,null,"£",0,-4.0845553401572119E-6,-1.1582579942617399E-5,-1.7606950496410228E-5,-2.8082016228869292E-5]
[40,"CO506","CO506: Customer Support   partial private circuits",null,{"$f":"INDEX(ModelStartValues_NonAdmin!46:46,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A48=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A48,E$7)*INDEX(InputPriceChanges.NonAdmin,$A48,F$7))","v":0},{"$f":"IF($A48=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A48,F$7)*INDEX(InputPriceChanges.NonAdmin,$A48,G$7))","v":0},{"$f":"IF($A48=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A48,G$7)*INDEX(InputPriceChanges.NonAdmin,$A48,H$7))","v":0},{"$f":"IF($A48=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A48,H$7)*INDEX(InputPriceChanges.NonAdmin,$A48,I$7))","v":0},null,null,null,null,{"$f":"IF($A48=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A48,M$7)*INDEX(InputPriceChanges.NonAdmin,$A48,N$7))","v":0},{"$f":"IF($A48=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A48,N$7)*INDEX(InputPriceChanges.NonAdmin,$A48,O$7))","v":0},{"$f":"IF($A48=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A48,O$7)*INDEX(InputPriceChanges.NonAdmin,$A48,P$7))","v":0},{"$f":"IF($A48=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A48,P$7)*INDEX(InputPriceChanges.NonAdmin,$A48,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[41,"CO418","CO418: 64Kbit PC link connection cct rearrangements",null,{"$f":"INDEX(ModelStartValues_NonAdmin!47:47,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A49=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A49,E$7)*INDEX(InputPriceChanges.NonAdmin,$A49,F$7))","v":-5.0635718356367714E-10},{"$f":"IF($A49=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A49,F$7)*INDEX(InputPriceChanges.NonAdmin,$A49,G$7))","v":-9.0131580916733466E-10},{"$f":"IF($A49=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A49,G$7)*INDEX(InputPriceChanges.NonAdmin,$A49,H$7))","v":-1.2152573246049923E-9},{"$f":"IF($A49=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A49,H$7)*INDEX(InputPriceChanges.NonAdmin,$A49,I$7))","v":-1.3266559919084198E-9},null,null,null,null,{"$f":"IF($A49=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A49,M$7)*INDEX(InputPriceChanges.NonAdmin,$A49,N$7))","v":0},{"$f":"IF($A49=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A49,N$7)*INDEX(InputPriceChanges.NonAdmin,$A49,O$7))","v":7.3392386935010535E-10},{"$f":"IF($A49=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A49,O$7)*INDEX(InputPriceChanges.NonAdmin,$A49,P$7))","v":9.4195457252432437E-10},{"$f":"IF($A49=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A49,P$7)*INDEX(InputPriceChanges.NonAdmin,$A49,Q$7))","v":9.7633086213668712E-10},null,null,null,0,-5.0635718356367714E-10,-1.6739193981722931E-10,-2.7330275208066791E-10,-3.5032512977173267E-10,null,null,null,0,-5.0635718356367714E-10,-1.6739193981722931E-10,-2.7330275208066791E-10,-3.5032512977173267E-10,null,null,"£",0,0,0,0,0]
[42,"CL172","CL172: E side copper current",null,{"$f":"INDEX(ModelStartValues_NonAdmin!48:48,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A50=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A50,E$7)*INDEX(InputPriceChanges.NonAdmin,$A50,F$7))","v":-1.2138664627017673E-9},{"$f":"IF($A50=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A50,F$7)*INDEX(InputPriceChanges.NonAdmin,$A50,G$7))","v":-2.1606825454817753E-9},{"$f":"IF($A50=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A50,G$7)*INDEX(InputPriceChanges.NonAdmin,$A50,H$7))","v":-2.9132804170990155E-9},{"$f":"IF($A50=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A50,H$7)*INDEX(InputPriceChanges.NonAdmin,$A50,I$7))","v":-3.1803319764354699E-9},null,null,null,null,{"$f":"IF($A50=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A50,M$7)*INDEX(InputPriceChanges.NonAdmin,$A50,N$7))","v":0},{"$f":"IF($A50=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A50,N$7)*INDEX(InputPriceChanges.NonAdmin,$A50,O$7))","v":5.1626510690510534E-10},{"$f":"IF($A50=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A50,O$7)*INDEX(InputPriceChanges.NonAdmin,$A50,P$7))","v":1.2333580345450639E-9},{"$f":"IF($A50=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A50,P$7)*INDEX(InputPriceChanges.NonAdmin,$A50,Q$7))","v":2.0492904866841439E-9},null,null,null,0,-1.2138664627017673E-9,-1.6444174385766701E-9,-1.6799223825539516E-9,-1.131041489751326E-9,null,null,null,0,-1.2138664627017673E-9,-1.6444174385766701E-9,-1.6799223825539516E-9,-1.131041489751326E-9,null,null,"£",0,-6.1907504654728438E-8,-1.025072038255214E-7,-1.6555811012923503E-7,-1.340166975035021E-7]
[43,"CL174","CL174: D side copper current",null,{"$f":"INDEX(ModelStartValues_NonAdmin!49:49,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A51=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A51,E$7)*INDEX(InputPriceChanges.NonAdmin,$A51,F$7))","v":-2.2370450586763073E-9},{"$f":"IF($A51=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A51,F$7)*INDEX(InputPriceChanges.NonAdmin,$A51,G$7))","v":-3.9819404684747032E-9},{"$f":"IF($A51=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A51,G$7)*INDEX(InputPriceChanges.NonAdmin,$A51,H$7))","v":-5.3689091304939686E-9},{"$f":"IF($A51=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A51,H$7)*INDEX(InputPriceChanges.NonAdmin,$A51,I$7))","v":-5.8610600668340739E-9},null,null,null,null,{"$f":"IF($A51=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A51,M$7)*INDEX(InputPriceChanges.NonAdmin,$A51,N$7))","v":0},{"$f":"IF($A51=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A51,N$7)*INDEX(InputPriceChanges.NonAdmin,$A51,O$7))","v":5.4138537412561147E-10},{"$f":"IF($A51=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A51,O$7)*INDEX(InputPriceChanges.NonAdmin,$A51,P$7))","v":2.6912235376411847E-9},{"$f":"IF($A51=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A51,P$7)*INDEX(InputPriceChanges.NonAdmin,$A51,Q$7))","v":4.19402474644523E-9},null,null,null,0,-2.2370450586763073E-9,-3.4405550943490917E-9,-2.6776855928527839E-9,-1.6670353203888439E-9,null,null,null,0,-2.2370450586763073E-9,-3.4405550943490917E-9,-2.6776855928527839E-9,-1.6670353203888439E-9,null,null,"£",0,-8.6786317919794698E-8,-2.1232739164350899E-7,-2.3965404111447576E-7,-1.7812649730630309E-7]
[44,"CO413","CO413: 2Mbit and above PC link connection cct provision",null,{"$f":"INDEX(ModelStartValues_NonAdmin!50:50,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A52=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A52,E$7)*INDEX(InputPriceChanges.NonAdmin,$A52,F$7))","v":-7.7826997032593022E-8},{"$f":"IF($A52=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A52,F$7)*INDEX(InputPriceChanges.NonAdmin,$A52,G$7))","v":-1.3853206328961984E-7},{"$f":"IF($A52=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A52,G$7)*INDEX(InputPriceChanges.NonAdmin,$A52,H$7))","v":-1.8678482500729384E-7},{"$f":"IF($A52=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A52,H$7)*INDEX(InputPriceChanges.NonAdmin,$A52,I$7))","v":-2.0390679757954863E-7},null,null,null,null,{"$f":"IF($A52=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A52,M$7)*INDEX(InputPriceChanges.NonAdmin,$A52,N$7))","v":0},{"$f":"IF($A52=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A52,N$7)*INDEX(InputPriceChanges.NonAdmin,$A52,O$7))","v":-1.0288123677358021E-7},{"$f":"IF($A52=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A52,O$7)*INDEX(InputPriceChanges.NonAdmin,$A52,P$7))","v":1.0014521110571132E-8},{"$f":"IF($A52=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A52,P$7)*INDEX(InputPriceChanges.NonAdmin,$A52,Q$7))","v":2.3030653324017599E-9},null,null,null,0,-7.7826997032593022E-8,-2.4141330006320004E-7,-1.7677030389672271E-7,-2.0160373224714687E-7,null,null,null,0,-7.7826997032593022E-8,-2.4141330006320004E-7,-1.7677030389672271E-7,-2.0160373224714687E-7,null,null,"£",0,-4.6801978002604548E-5,-2.7006933095688153E-4,-1.9379107135334298E-4,-2.1948937010236055E-4]
[45,"CR187","CR187: Broadband line testing systems",null,{"$f":"INDEX(ModelStartValues_NonAdmin!51:51,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A53=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A53,E$7)*INDEX(InputPriceChanges.NonAdmin,$A53,F$7))","v":0},{"$f":"IF($A53=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A53,F$7)*INDEX(InputPriceChanges.NonAdmin,$A53,G$7))","v":0},{"$f":"IF($A53=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A53,G$7)*INDEX(InputPriceChanges.NonAdmin,$A53,H$7))","v":0},{"$f":"IF($A53=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A53,H$7)*INDEX(InputPriceChanges.NonAdmin,$A53,I$7))","v":0},null,null,null,null,{"$f":"IF($A53=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A53,M$7)*INDEX(InputPriceChanges.NonAdmin,$A53,N$7))","v":0},{"$f":"IF($A53=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A53,N$7)*INDEX(InputPriceChanges.NonAdmin,$A53,O$7))","v":0},{"$f":"IF($A53=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A53,O$7)*INDEX(InputPriceChanges.NonAdmin,$A53,P$7))","v":0},{"$f":"IF($A53=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A53,P$7)*INDEX(InputPriceChanges.NonAdmin,$A53,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[46,"CO401","CO401: Netstream Equipment",null,{"$f":"INDEX(ModelStartValues_NonAdmin!52:52,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":-3.4555397407971443E-2},{"$f":"IF($A54=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A54,E$7)*INDEX(InputPriceChanges.NonAdmin,$A54,F$7))","v":-1.7093896380800029E-10},{"$f":"IF($A54=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A54,F$7)*INDEX(InputPriceChanges.NonAdmin,$A54,G$7))","v":-3.0427135558781637E-10},{"$f":"IF($A54=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A54,G$7)*INDEX(InputPriceChanges.NonAdmin,$A54,H$7))","v":-4.1025351317509378E-10},{"$f":"IF($A54=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A54,H$7)*INDEX(InputPriceChanges.NonAdmin,$A54,I$7))","v":-4.4786008524997115E-10},null,null,null,null,{"$f":"IF($A54=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A54,M$7)*INDEX(InputPriceChanges.NonAdmin,$A54,N$7))","v":0},{"$f":"IF($A54=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A54,N$7)*INDEX(InputPriceChanges.NonAdmin,$A54,O$7))","v":1.8514768212972244E-10},{"$f":"IF($A54=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A54,O$7)*INDEX(InputPriceChanges.NonAdmin,$A54,P$7))","v":4.3230924038138083E-10},{"$f":"IF($A54=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A54,P$7)*INDEX(InputPriceChanges.NonAdmin,$A54,Q$7))","v":4.6060734611594935E-10},null,null,null,-3.4555397407971443E-2,-1.7093896380800029E-10,-1.1912367345809393E-10,2.2055727206287052E-11,1.2747260865978204E-11,null,null,null,-3.4555397407971443E-2,-1.7093896380800029E-10,-1.1912367345809393E-10,2.2055727206287052E-11,1.2747260865978204E-11,null,null,"£",-547.70107527552261,-5.6903920799238702E-6,0,0,0]
[47,"CPE432","CPE432: POH adjust credit PPC 64k LE",null,{"$f":"INDEX(ModelStartValues_NonAdmin!53:53,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A55=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A55,E$7)*INDEX(InputPriceChanges.NonAdmin,$A55,F$7))","v":0},{"$f":"IF($A55=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A55,F$7)*INDEX(InputPriceChanges.NonAdmin,$A55,G$7))","v":0},{"$f":"IF($A55=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A55,G$7)*INDEX(InputPriceChanges.NonAdmin,$A55,H$7))","v":0},{"$f":"IF($A55=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A55,H$7)*INDEX(InputPriceChanges.NonAdmin,$A55,I$7))","v":0},null,null,null,null,{"$f":"IF($A55=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A55,M$7)*INDEX(InputPriceChanges.NonAdmin,$A55,N$7))","v":0},{"$f":"IF($A55=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A55,N$7)*INDEX(InputPriceChanges.NonAdmin,$A55,O$7))","v":0},{"$f":"IF($A55=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A55,O$7)*INDEX(InputPriceChanges.NonAdmin,$A55,P$7))","v":0},{"$f":"IF($A55=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A55,P$7)*INDEX(InputPriceChanges.NonAdmin,$A55,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[48,"CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE",null,{"$f":"INDEX(ModelStartValues_NonAdmin!54:54,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A56=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A56,E$7)*INDEX(InputPriceChanges.NonAdmin,$A56,F$7))","v":0},{"$f":"IF($A56=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A56,F$7)*INDEX(InputPriceChanges.NonAdmin,$A56,G$7))","v":0},{"$f":"IF($A56=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A56,G$7)*INDEX(InputPriceChanges.NonAdmin,$A56,H$7))","v":0},{"$f":"IF($A56=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A56,H$7)*INDEX(InputPriceChanges.NonAdmin,$A56,I$7))","v":0},null,null,null,null,{"$f":"IF($A56=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A56,M$7)*INDEX(InputPriceChanges.NonAdmin,$A56,N$7))","v":0},{"$f":"IF($A56=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A56,N$7)*INDEX(InputPriceChanges.NonAdmin,$A56,O$7))","v":0},{"$f":"IF($A56=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A56,O$7)*INDEX(InputPriceChanges.NonAdmin,$A56,P$7))","v":0},{"$f":"IF($A56=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A56,P$7)*INDEX(InputPriceChanges.NonAdmin,$A56,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[49,"CPE439","CPE439: POH adjust credit PPC 2Mb Fibre LE",null,{"$f":"INDEX(ModelStartValues_NonAdmin!55:55,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A57=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A57,E$7)*INDEX(InputPriceChanges.NonAdmin,$A57,F$7))","v":0},{"$f":"IF($A57=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A57,F$7)*INDEX(InputPriceChanges.NonAdmin,$A57,G$7))","v":0},{"$f":"IF($A57=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A57,G$7)*INDEX(InputPriceChanges.NonAdmin,$A57,H$7))","v":0},{"$f":"IF($A57=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A57,H$7)*INDEX(InputPriceChanges.NonAdmin,$A57,I$7))","v":0},null,null,null,null,{"$f":"IF($A57=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A57,M$7)*INDEX(InputPriceChanges.NonAdmin,$A57,N$7))","v":0},{"$f":"IF($A57=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A57,N$7)*INDEX(InputPriceChanges.NonAdmin,$A57,O$7))","v":0},{"$f":"IF($A57=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A57,O$7)*INDEX(InputPriceChanges.NonAdmin,$A57,P$7))","v":0},{"$f":"IF($A57=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A57,P$7)*INDEX(InputPriceChanges.NonAdmin,$A57,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[50,"CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation",null,{"$f":"INDEX(ModelStartValues_NonAdmin!56:56,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A58=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A58,E$7)*INDEX(InputPriceChanges.NonAdmin,$A58,F$7))","v":0},{"$f":"IF($A58=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A58,F$7)*INDEX(InputPriceChanges.NonAdmin,$A58,G$7))","v":0},{"$f":"IF($A58=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A58,G$7)*INDEX(InputPriceChanges.NonAdmin,$A58,H$7))","v":0},{"$f":"IF($A58=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A58,H$7)*INDEX(InputPriceChanges.NonAdmin,$A58,I$7))","v":0},null,null,null,null,{"$f":"IF($A58=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A58,M$7)*INDEX(InputPriceChanges.NonAdmin,$A58,N$7))","v":0},{"$f":"IF($A58=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A58,N$7)*INDEX(InputPriceChanges.NonAdmin,$A58,O$7))","v":0},{"$f":"IF($A58=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A58,O$7)*INDEX(InputPriceChanges.NonAdmin,$A58,P$7))","v":0},{"$f":"IF($A58=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A58,P$7)*INDEX(InputPriceChanges.NonAdmin,$A58,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[51,"CPE434","CPE434: POH adjust credit PPC 34Mb LE",null,{"$f":"INDEX(ModelStartValues_NonAdmin!57:57,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A59=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A59,E$7)*INDEX(InputPriceChanges.NonAdmin,$A59,F$7))","v":0},{"$f":"IF($A59=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A59,F$7)*INDEX(InputPriceChanges.NonAdmin,$A59,G$7))","v":0},{"$f":"IF($A59=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A59,G$7)*INDEX(InputPriceChanges.NonAdmin,$A59,H$7))","v":0},{"$f":"IF($A59=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A59,H$7)*INDEX(InputPriceChanges.NonAdmin,$A59,I$7))","v":0},null,null,null,null,{"$f":"IF($A59=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A59,M$7)*INDEX(InputPriceChanges.NonAdmin,$A59,N$7))","v":0},{"$f":"IF($A59=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A59,N$7)*INDEX(InputPriceChanges.NonAdmin,$A59,O$7))","v":0},{"$f":"IF($A59=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A59,O$7)*INDEX(InputPriceChanges.NonAdmin,$A59,P$7))","v":0},{"$f":"IF($A59=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A59,P$7)*INDEX(InputPriceChanges.NonAdmin,$A59,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[52,"CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation",null,{"$f":"INDEX(ModelStartValues_NonAdmin!58:58,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A60=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A60,E$7)*INDEX(InputPriceChanges.NonAdmin,$A60,F$7))","v":0},{"$f":"IF($A60=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A60,F$7)*INDEX(InputPriceChanges.NonAdmin,$A60,G$7))","v":0},{"$f":"IF($A60=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A60,G$7)*INDEX(InputPriceChanges.NonAdmin,$A60,H$7))","v":0},{"$f":"IF($A60=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A60,H$7)*INDEX(InputPriceChanges.NonAdmin,$A60,I$7))","v":0},null,null,null,null,{"$f":"IF($A60=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A60,M$7)*INDEX(InputPriceChanges.NonAdmin,$A60,N$7))","v":0},{"$f":"IF($A60=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A60,N$7)*INDEX(InputPriceChanges.NonAdmin,$A60,O$7))","v":0},{"$f":"IF($A60=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A60,O$7)*INDEX(InputPriceChanges.NonAdmin,$A60,P$7))","v":0},{"$f":"IF($A60=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A60,P$7)*INDEX(InputPriceChanges.NonAdmin,$A60,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[53,"CD102","CD102: High Tisbo 3rd Party Equipment Depreciation",null,{"$f":"INDEX(ModelStartValues_NonAdmin!59:59,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A61=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A61,E$7)*INDEX(InputPriceChanges.NonAdmin,$A61,F$7))","v":0},{"$f":"IF($A61=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A61,F$7)*INDEX(InputPriceChanges.NonAdmin,$A61,G$7))","v":0},{"$f":"IF($A61=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A61,G$7)*INDEX(InputPriceChanges.NonAdmin,$A61,H$7))","v":0},{"$f":"IF($A61=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A61,H$7)*INDEX(InputPriceChanges.NonAdmin,$A61,I$7))","v":0},null,null,null,null,{"$f":"IF($A61=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A61,M$7)*INDEX(InputPriceChanges.NonAdmin,$A61,N$7))","v":0},{"$f":"IF($A61=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A61,N$7)*INDEX(InputPriceChanges.NonAdmin,$A61,O$7))","v":0},{"$f":"IF($A61=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A61,O$7)*INDEX(InputPriceChanges.NonAdmin,$A61,P$7))","v":0},{"$f":"IF($A61=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A61,P$7)*INDEX(InputPriceChanges.NonAdmin,$A61,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[54,"CPE105","CPE105: POH LE adjust CSH debit",null,{"$f":"INDEX(ModelStartValues_NonAdmin!60:60,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A62=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A62,E$7)*INDEX(InputPriceChanges.NonAdmin,$A62,F$7))","v":0},{"$f":"IF($A62=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A62,F$7)*INDEX(InputPriceChanges.NonAdmin,$A62,G$7))","v":0},{"$f":"IF($A62=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A62,G$7)*INDEX(InputPriceChanges.NonAdmin,$A62,H$7))","v":0},{"$f":"IF($A62=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A62,H$7)*INDEX(InputPriceChanges.NonAdmin,$A62,I$7))","v":0},null,null,null,null,{"$f":"IF($A62=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A62,M$7)*INDEX(InputPriceChanges.NonAdmin,$A62,N$7))","v":0},{"$f":"IF($A62=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A62,N$7)*INDEX(InputPriceChanges.NonAdmin,$A62,O$7))","v":0},{"$f":"IF($A62=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A62,O$7)*INDEX(InputPriceChanges.NonAdmin,$A62,P$7))","v":0},{"$f":"IF($A62=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A62,P$7)*INDEX(InputPriceChanges.NonAdmin,$A62,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[55,"CG102","CG102: PC rental 34Mbit s regional trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!61:61,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.813675829108722E-2},{"$f":"IF($A63=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A63,E$7)*INDEX(InputPriceChanges.NonAdmin,$A63,F$7))","v":-3.2518806665751424E-2},{"$f":"IF($A63=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A63,F$7)*INDEX(InputPriceChanges.NonAdmin,$A63,G$7))","v":-5.8151294531559955E-2},{"$f":"IF($A63=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A63,G$7)*INDEX(InputPriceChanges.NonAdmin,$A63,H$7))","v":-7.9051978599421965E-2},{"$f":"IF($A63=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A63,H$7)*INDEX(InputPriceChanges.NonAdmin,$A63,I$7))","v":-8.7256707297975897E-2},null,null,null,null,{"$f":"IF($A63=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A63,M$7)*INDEX(InputPriceChanges.NonAdmin,$A63,N$7))","v":0},{"$f":"IF($A63=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A63,N$7)*INDEX(InputPriceChanges.NonAdmin,$A63,O$7))","v":1.3703701996418205E-2},{"$f":"IF($A63=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A63,O$7)*INDEX(InputPriceChanges.NonAdmin,$A63,P$7))","v":2.783229895957683E-2},{"$f":"IF($A63=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A63,P$7)*INDEX(InputPriceChanges.NonAdmin,$A63,Q$7))","v":3.7851082844793764E-2},null,null,null,5.813675829108722E-2,-3.2518806665751424E-2,-4.4447592535141751E-2,-5.1219679639845139E-2,-4.9405624453182133E-2,null,null,null,5.813675829108722E-2,-3.2518806665751424E-2,-4.4447592535141751E-2,-5.1219679639845139E-2,-4.9405624453182133E-2,null,null,"£",7.7120819127516738,-6.7073596032531162,-11.221380489793169,-14.077355782973509,-20.375445028232388]
[56,"CG202","CG202: PC rental 34Mbit link per km national trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!62:62,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":8.1116136369429839E-2},{"$f":"IF($A64=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A64,E$7)*INDEX(InputPriceChanges.NonAdmin,$A64,F$7))","v":-6.427020766039393E-2},{"$f":"IF($A64=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A64,F$7)*INDEX(InputPriceChanges.NonAdmin,$A64,G$7))","v":-0.11500579629874245},{"$f":"IF($A64=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A64,G$7)*INDEX(InputPriceChanges.NonAdmin,$A64,H$7))","v":-0.15652325338296985},{"$f":"IF($A64=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A64,H$7)*INDEX(InputPriceChanges.NonAdmin,$A64,I$7))","v":-0.17303932861582361},null,null,null,null,{"$f":"IF($A64=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A64,M$7)*INDEX(InputPriceChanges.NonAdmin,$A64,N$7))","v":0},{"$f":"IF($A64=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A64,N$7)*INDEX(InputPriceChanges.NonAdmin,$A64,O$7))","v":1.746121913004281E-2},{"$f":"IF($A64=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A64,O$7)*INDEX(InputPriceChanges.NonAdmin,$A64,P$7))","v":4.8065899405950886E-2},{"$f":"IF($A64=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A64,P$7)*INDEX(InputPriceChanges.NonAdmin,$A64,Q$7))","v":7.1678345868027987E-2},null,null,null,8.1116136369429839E-2,-6.427020766039393E-2,-9.7544577168699645E-2,-0.10845735397701897,-0.10136098274779562,null,null,null,8.1116136369429839E-2,-6.427020766039393E-2,-9.7544577168699645E-2,-0.10845735397701897,-0.10136098274779562,null,null,"£",4.0608422628774594,-4.0286599896599311,-8.5860868399730652,-12.360499070239319,-13.026250942882516]
[57,"CO411","CO411: OR Analogue PC link connection cct prov",null,{"$f":"INDEX(ModelStartValues_NonAdmin!63:63,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A65=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A65,E$7)*INDEX(InputPriceChanges.NonAdmin,$A65,F$7))","v":-7.4180056027609684E-9},{"$f":"IF($A65=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A65,F$7)*INDEX(InputPriceChanges.NonAdmin,$A65,G$7))","v":-1.3204052445908773E-8},{"$f":"IF($A65=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A65,G$7)*INDEX(InputPriceChanges.NonAdmin,$A65,H$7))","v":-1.7803222716187889E-8},{"$f":"IF($A65=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A65,H$7)*INDEX(InputPriceChanges.NonAdmin,$A65,I$7))","v":-1.9435193534570219E-8},null,null,null,null,{"$f":"IF($A65=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A65,M$7)*INDEX(InputPriceChanges.NonAdmin,$A65,N$7))","v":0},{"$f":"IF($A65=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A65,N$7)*INDEX(InputPriceChanges.NonAdmin,$A65,O$7))","v":1.1350179761877052E-8},{"$f":"IF($A65=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A65,O$7)*INDEX(InputPriceChanges.NonAdmin,$A65,P$7))","v":1.379331524867171E-8},{"$f":"IF($A65=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A65,P$7)*INDEX(InputPriceChanges.NonAdmin,$A65,Q$7))","v":1.3408961048736488E-8},null,null,null,0,-7.4180056027609684E-9,-1.8538726840317204E-9,-4.0099074675161784E-9,-6.0262324858337315E-9,null,null,null,0,-7.4180056027609684E-9,-1.8538726840317204E-9,-4.0099074675161784E-9,-6.0262324858337315E-9,null,null,"£",0,0,0,0,0]
[58,"CO421","CO421: OR Analogue PC installation",null,{"$f":"INDEX(ModelStartValues_NonAdmin!64:64,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A66=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A66,E$7)*INDEX(InputPriceChanges.NonAdmin,$A66,F$7))","v":-6.702800858654545E-9},{"$f":"IF($A66=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A66,F$7)*INDEX(InputPriceChanges.NonAdmin,$A66,G$7))","v":-1.1930986317191257E-8},{"$f":"IF($A66=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A66,G$7)*INDEX(InputPriceChanges.NonAdmin,$A66,H$7))","v":-1.6086725017389737E-8},{"$f":"IF($A66=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A66,H$7)*INDEX(InputPriceChanges.NonAdmin,$A66,I$7))","v":-1.7561344263771236E-8},null,null,null,null,{"$f":"IF($A66=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A66,M$7)*INDEX(InputPriceChanges.NonAdmin,$A66,N$7))","v":0},{"$f":"IF($A66=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A66,N$7)*INDEX(InputPriceChanges.NonAdmin,$A66,O$7))","v":1.0182181105695924E-8},{"$f":"IF($A66=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A66,O$7)*INDEX(InputPriceChanges.NonAdmin,$A66,P$7))","v":1.2732397911655257E-8},{"$f":"IF($A66=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A66,P$7)*INDEX(InputPriceChanges.NonAdmin,$A66,Q$7))","v":1.2811813707576282E-8},null,null,null,0,-6.702800858654545E-9,-1.7488052114953327E-9,-3.3543271057344807E-9,-4.7495305561949537E-9,null,null,null,0,-6.702800858654545E-9,-1.7488052114953327E-9,-3.3543271057344807E-9,-4.7495305561949537E-9,null,null,"£",0,0,0,0,0]
[59,"CO461","CO461: Private Circuit test systems",null,{"$f":"INDEX(ModelStartValues_NonAdmin!65:65,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A67=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A67,E$7)*INDEX(InputPriceChanges.NonAdmin,$A67,F$7))","v":-2.6851263215721067E-14},{"$f":"IF($A67=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A67,F$7)*INDEX(InputPriceChanges.NonAdmin,$A67,G$7))","v":-4.7795248523999934E-14},{"$f":"IF($A67=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A67,G$7)*INDEX(InputPriceChanges.NonAdmin,$A67,H$7))","v":-6.4443031717792178E-14},{"$f":"IF($A67=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A67,H$7)*INDEX(InputPriceChanges.NonAdmin,$A67,I$7))","v":-7.0350309625314539E-14},null,null,null,null,{"$f":"IF($A67=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A67,M$7)*INDEX(InputPriceChanges.NonAdmin,$A67,N$7))","v":0},{"$f":"IF($A67=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A67,N$7)*INDEX(InputPriceChanges.NonAdmin,$A67,O$7))","v":4.5939356446340012E-14},{"$f":"IF($A67=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A67,O$7)*INDEX(InputPriceChanges.NonAdmin,$A67,P$7))","v":6.1932658915168109E-14},{"$f":"IF($A67=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A67,P$7)*INDEX(InputPriceChanges.NonAdmin,$A67,Q$7))","v":6.7601035322807001E-14},null,null,null,0,-2.6851263215721067E-14,-1.8558920776599221E-15,-2.5103728026240694E-15,-2.7492743025075386E-15,null,null,null,0,-2.6851263215721067E-14,-1.8558920776599221E-15,-2.5103728026240694E-15,-2.7492743025075386E-15,null,null,"£",0,0,0,0,0]
[60,"CX902","CX902: Wholesale",null,{"$f":"INDEX(ModelStartValues_NonAdmin!66:66,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A68=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A68,E$7)*INDEX(InputPriceChanges.NonAdmin,$A68,F$7))","v":0},{"$f":"IF($A68=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A68,F$7)*INDEX(InputPriceChanges.NonAdmin,$A68,G$7))","v":0},{"$f":"IF($A68=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A68,G$7)*INDEX(InputPriceChanges.NonAdmin,$A68,H$7))","v":0},{"$f":"IF($A68=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A68,H$7)*INDEX(InputPriceChanges.NonAdmin,$A68,I$7))","v":0},null,null,null,null,{"$f":"IF($A68=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A68,M$7)*INDEX(InputPriceChanges.NonAdmin,$A68,N$7))","v":0},{"$f":"IF($A68=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A68,N$7)*INDEX(InputPriceChanges.NonAdmin,$A68,O$7))","v":0},{"$f":"IF($A68=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A68,O$7)*INDEX(InputPriceChanges.NonAdmin,$A68,P$7))","v":0},{"$f":"IF($A68=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A68,P$7)*INDEX(InputPriceChanges.NonAdmin,$A68,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[61,"CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!67:67,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.6956532429152363E-4},{"$f":"IF($A69=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A69,E$7)*INDEX(InputPriceChanges.NonAdmin,$A69,F$7))","v":-1.2251247599722993E-12},{"$f":"IF($A69=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A69,F$7)*INDEX(InputPriceChanges.NonAdmin,$A69,G$7))","v":-2.1807220728923931E-12},{"$f":"IF($A69=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A69,G$7)*INDEX(InputPriceChanges.NonAdmin,$A69,H$7))","v":-2.9402994244646558E-12},{"$f":"IF($A69=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A69,H$7)*INDEX(InputPriceChanges.NonAdmin,$A69,I$7))","v":-3.2098268722078176E-12},null,null,null,null,{"$f":"IF($A69=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A69,M$7)*INDEX(InputPriceChanges.NonAdmin,$A69,N$7))","v":0},{"$f":"IF($A69=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A69,N$7)*INDEX(InputPriceChanges.NonAdmin,$A69,O$7))","v":9.269807063094257E-13},{"$f":"IF($A69=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A69,O$7)*INDEX(InputPriceChanges.NonAdmin,$A69,P$7))","v":1.4436712368436404E-12},{"$f":"IF($A69=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A69,P$7)*INDEX(InputPriceChanges.NonAdmin,$A69,Q$7))","v":2.0281218938627245E-12},null,null,null,2.6956532429152363E-4,-1.2251247599722993E-12,-1.2537413665829674E-12,-1.4966281876210154E-12,-1.1817049783450931E-12,null,null,null,2.6956532429152363E-4,-1.2251247599722993E-12,-1.2537413665829674E-12,-1.4966281876210154E-12,-1.1817049783450931E-12,null,null,"£",0.34750338303965811,-4.7329861903028474E-9,-5.2035599180518298E-9,-8.8012665496539245E-9,-6.673681301088037E-9]
[62,"CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!68:68,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":-1.8843457268793426E-2},{"$f":"IF($A70=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A70,E$7)*INDEX(InputPriceChanges.NonAdmin,$A70,F$7))","v":-1.4247391725842618E-11},{"$f":"IF($A70=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A70,F$7)*INDEX(InputPriceChanges.NonAdmin,$A70,G$7))","v":-2.5360357272732278E-11},{"$f":"IF($A70=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A70,G$7)*INDEX(InputPriceChanges.NonAdmin,$A70,H$7))","v":-3.4193740144767613E-11},{"$f":"IF($A70=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A70,H$7)*INDEX(InputPriceChanges.NonAdmin,$A70,I$7))","v":-3.7328166327291984E-11},null,null,null,null,{"$f":"IF($A70=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A70,M$7)*INDEX(InputPriceChanges.NonAdmin,$A70,N$7))","v":0},{"$f":"IF($A70=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A70,N$7)*INDEX(InputPriceChanges.NonAdmin,$A70,O$7))","v":8.0402287344059653E-12},{"$f":"IF($A70=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A70,O$7)*INDEX(InputPriceChanges.NonAdmin,$A70,P$7))","v":1.7299340579323469E-11},{"$f":"IF($A70=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A70,P$7)*INDEX(InputPriceChanges.NonAdmin,$A70,Q$7))","v":2.4646906704205323E-11},null,null,null,-1.8843457268793426E-2,-1.4247391725842618E-11,-1.7320128538326313E-11,-1.6894399565444145E-11,-1.2681259623086661E-11,null,null,null,-1.8843457268793426E-2,-1.4247391725842618E-11,-1.7320128538326313E-11,-1.6894399565444145E-11,-1.2681259623086661E-11,null,null,"£",-92.288457580533972,-1.065465485214528E-7,-1.6541324704752461E-7,-1.9466224891728149E-7,-1.3283278081355673E-7]
[63,"CG107","CG107: ProtPath PC rent 2Mbit link perkm regional trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!69:69,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.136033168205089E-3},{"$f":"IF($A71=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A71,E$7)*INDEX(InputPriceChanges.NonAdmin,$A71,F$7))","v":-9.462056995073985E-4},{"$f":"IF($A71=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A71,F$7)*INDEX(InputPriceChanges.NonAdmin,$A71,G$7))","v":-1.6899696632160478E-3},{"$f":"IF($A71=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A71,G$7)*INDEX(InputPriceChanges.NonAdmin,$A71,H$7))","v":-2.2923939053896064E-3},{"$f":"IF($A71=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A71,H$7)*INDEX(InputPriceChanges.NonAdmin,$A71,I$7))","v":-2.5229402497630024E-3},null,null,null,null,{"$f":"IF($A71=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A71,M$7)*INDEX(InputPriceChanges.NonAdmin,$A71,N$7))","v":0},{"$f":"IF($A71=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A71,N$7)*INDEX(InputPriceChanges.NonAdmin,$A71,O$7))","v":2.4427897684539386E-4},{"$f":"IF($A71=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A71,O$7)*INDEX(InputPriceChanges.NonAdmin,$A71,P$7))","v":6.0049133112679036E-4},{"$f":"IF($A71=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A71,P$7)*INDEX(InputPriceChanges.NonAdmin,$A71,Q$7))","v":2.6943562902618129E-4},null,null,null,1.136033168205089E-3,-9.462056995073985E-4,-1.4456906863706538E-3,-1.691902574262816E-3,-2.2535046207368212E-3,null,null,null,1.136033168205089E-3,-9.462056995073985E-4,-1.4456906863706538E-3,-1.691902574262816E-3,-2.2535046207368212E-3,null,null,"£",0.16405474419255781,-0.16291439941815888,-0.28861419010927469,-0.30898696814034554,-0.44676123566685061]
[64,"CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!70:70,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.3670433841448238E-3},{"$f":"IF($A72=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A72,E$7)*INDEX(InputPriceChanges.NonAdmin,$A72,F$7))","v":-2.8074275532015067E-3},{"$f":"IF($A72=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A72,F$7)*INDEX(InputPriceChanges.NonAdmin,$A72,G$7))","v":-5.0253058558763211E-3},{"$f":"IF($A72=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A72,G$7)*INDEX(InputPriceChanges.NonAdmin,$A72,H$7))","v":-6.8434756493666793E-3},{"$f":"IF($A72=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A72,H$7)*INDEX(InputPriceChanges.NonAdmin,$A72,I$7))","v":-7.5715618623158872E-3},null,null,null,null,{"$f":"IF($A72=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A72,M$7)*INDEX(InputPriceChanges.NonAdmin,$A72,N$7))","v":0},{"$f":"IF($A72=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A72,N$7)*INDEX(InputPriceChanges.NonAdmin,$A72,O$7))","v":1.3415791675079618E-3},{"$f":"IF($A72=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A72,O$7)*INDEX(InputPriceChanges.NonAdmin,$A72,P$7))","v":2.8801326190193133E-3},{"$f":"IF($A72=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A72,P$7)*INDEX(InputPriceChanges.NonAdmin,$A72,Q$7))","v":4.0689370950464489E-3},null,null,null,5.3670433841448238E-3,-2.8074275532015067E-3,-3.6837266883683593E-3,-3.9633430303473664E-3,-3.5026247672694383E-3,null,null,null,5.3670433841448238E-3,-2.8074275532015067E-3,-3.6837266883683593E-3,-3.9633430303473664E-3,-3.5026247672694383E-3,null,null,"£",8.7636644527363963,-7.7237230875893292,-14.908389203974691,-22.706669769664504,-32.024971080851614]
[65,"CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!71:71,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.1125957218936841E-2},{"$f":"IF($A73=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A73,E$7)*INDEX(InputPriceChanges.NonAdmin,$A73,F$7))","v":-4.160238827422719E-3},{"$f":"IF($A73=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A73,F$7)*INDEX(InputPriceChanges.NonAdmin,$A73,G$7))","v":-7.4372562523282396E-3},{"$f":"IF($A73=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A73,G$7)*INDEX(InputPriceChanges.NonAdmin,$A73,H$7))","v":-1.0104968493918986E-2},{"$f":"IF($A73=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A73,H$7)*INDEX(InputPriceChanges.NonAdmin,$A73,I$7))","v":-1.1145774382384515E-2},null,null,null,null,{"$f":"IF($A73=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A73,M$7)*INDEX(InputPriceChanges.NonAdmin,$A73,N$7))","v":0},{"$f":"IF($A73=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A73,N$7)*INDEX(InputPriceChanges.NonAdmin,$A73,O$7))","v":2.7240877273670473E-3},{"$f":"IF($A73=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A73,O$7)*INDEX(InputPriceChanges.NonAdmin,$A73,P$7))","v":2.1548189763408517E-3},{"$f":"IF($A73=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A73,P$7)*INDEX(InputPriceChanges.NonAdmin,$A73,Q$7))","v":3.6462657132757571E-3},null,null,null,{"$f":"E73+M73","v":1.1125957218936841E-2},{"$f":"F73+N73","v":-4.160238827422719E-3},{"$f":"G73+O73","v":-4.7131685249611928E-3},{"$f":"H73+P73","v":-7.950149517578135E-3},{"$f":"I73+Q73","v":-7.4995086691087582E-3},null,null,null,{"$f":"E73+M73","v":1.1125957218936841E-2},{"$f":"F73+N73","v":-4.160238827422719E-3},{"$f":"G73+O73","v":-4.7131685249611928E-3},{"$f":"H73+P73","v":-7.950149517578135E-3},{"$f":"I73+Q73","v":-7.4995086691087582E-3},null,null,"£",{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,AK$7)=0,0,AC73*million/INDEX(FC.CompVolumes,$A73,AK$7)))","v":17.123443199594984},{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,AL$7)=0,0,AD73*million/INDEX(FC.CompVolumes,$A73,AL$7)))","v":-13.34067998044206},{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,AM$7)=0,0,AE73*million/INDEX(FC.CompVolumes,$A73,AM$7)))","v":-13.586474783218373},{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,AN$7)=0,0,AF73*million/INDEX(FC.CompVolumes,$A73,AN$7)))","v":-26.245869302918738},{"$f":"IF($A73=0,0, IF(INDEX(FC.CompVolumes,$A73,AO$7)=0,0,AG73*million/INDEX(FC.CompVolumes,$A73,AO$7)))","v":-38.546598129500687}]
[{"$f":"IF(B74=0,0,A73+1)","v":66},"CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!72:72,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.4954804512428603E-3},{"$f":"IF($A74=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A74,E$7)*INDEX(InputPriceChanges.NonAdmin,$A74,F$7))","v":-6.0286003742592172E-4},{"$f":"IF($A74=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A74,F$7)*INDEX(InputPriceChanges.NonAdmin,$A74,G$7))","v":-1.0777723213936748E-3},{"$f":"IF($A74=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A74,G$7)*INDEX(InputPriceChanges.NonAdmin,$A74,H$7))","v":-1.4644606709734245E-3},{"$f":"IF($A74=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A74,H$7)*INDEX(InputPriceChanges.NonAdmin,$A74,I$7))","v":-1.6154416612874358E-3},null,null,null,null,{"$f":"IF($A74=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A74,M$7)*INDEX(InputPriceChanges.NonAdmin,$A74,N$7))","v":0},{"$f":"IF($A74=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A74,N$7)*INDEX(InputPriceChanges.NonAdmin,$A74,O$7))","v":2.0455803548821559E-4},{"$f":"IF($A74=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A74,O$7)*INDEX(InputPriceChanges.NonAdmin,$A74,P$7))","v":3.9416692474456141E-4},{"$f":"IF($A74=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A74,P$7)*INDEX(InputPriceChanges.NonAdmin,$A74,Q$7))","v":6.733705938184372E-4},null,null,null,1.4954804512428603E-3,-6.0286003742592172E-4,-8.7321428590545922E-4,-1.0702937462288631E-3,-9.4207106746899865E-4,null,null,null,1.4954804512428603E-3,-6.0286003742592172E-4,-8.7321428590545922E-4,-1.0702937462288631E-3,-9.4207106746899865E-4,null,null,"£",0.2640372272184997,-0.13296024496265163,-0.2015091123226552,-0.30309441914835755,-0.27260587677384984]
[67,"CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!73:73,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":8.392835640766573E-3},{"$f":"IF($A75=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A75,E$7)*INDEX(InputPriceChanges.NonAdmin,$A75,F$7))","v":-5.6188149632574449E-3},{"$f":"IF($A75=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A75,F$7)*INDEX(InputPriceChanges.NonAdmin,$A75,G$7))","v":-1.0060220275470393E-2},{"$f":"IF($A75=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A75,G$7)*INDEX(InputPriceChanges.NonAdmin,$A75,H$7))","v":-1.370612076014319E-2},{"$f":"IF($A75=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A75,H$7)*INDEX(InputPriceChanges.NonAdmin,$A75,I$7))","v":-1.5173382084701703E-2},null,null,null,null,{"$f":"IF($A75=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A75,M$7)*INDEX(InputPriceChanges.NonAdmin,$A75,N$7))","v":0},{"$f":"IF($A75=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A75,N$7)*INDEX(InputPriceChanges.NonAdmin,$A75,O$7))","v":1.5573793881660438E-3},{"$f":"IF($A75=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A75,O$7)*INDEX(InputPriceChanges.NonAdmin,$A75,P$7))","v":4.0699947826693577E-3},{"$f":"IF($A75=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A75,P$7)*INDEX(InputPriceChanges.NonAdmin,$A75,Q$7))","v":5.6589314145958939E-3},null,null,null,8.392835640766573E-3,-5.6188149632574449E-3,-8.5028408873043491E-3,-9.6361259774738334E-3,-9.5144506701058083E-3,null,null,null,8.392835640766573E-3,-5.6188149632574449E-3,-8.5028408873043491E-3,-9.6361259774738334E-3,-9.5144506701058083E-3,null,null,"£",5.1526458343155701,-4.4804542058835537,-9.4802568299507275,-12.334271536742184,-13.049281416477376]
[68,"CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk",null,{"$f":"INDEX(ModelStartValues_NonAdmin!74:74,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.2662573405395227E-3},{"$f":"IF($A76=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A76,E$7)*INDEX(InputPriceChanges.NonAdmin,$A76,F$7))","v":-2.5706452426912173E-3},{"$f":"IF($A76=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A76,F$7)*INDEX(InputPriceChanges.NonAdmin,$A76,G$7))","v":-4.6007220996379505E-3},{"$f":"IF($A76=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A76,G$7)*INDEX(InputPriceChanges.NonAdmin,$A76,H$7))","v":-6.2634844932445213E-3},{"$f":"IF($A76=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A76,H$7)*INDEX(InputPriceChanges.NonAdmin,$A76,I$7))","v":-6.9272017037768068E-3},null,null,null,null,{"$f":"IF($A76=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A76,M$7)*INDEX(InputPriceChanges.NonAdmin,$A76,N$7))","v":0},{"$f":"IF($A76=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A76,N$7)*INDEX(InputPriceChanges.NonAdmin,$A76,O$7))","v":1.5569772528636666E-3},{"$f":"IF($A76=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A76,O$7)*INDEX(InputPriceChanges.NonAdmin,$A76,P$7))","v":1.7701565066847308E-3},{"$f":"IF($A76=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A76,P$7)*INDEX(InputPriceChanges.NonAdmin,$A76,Q$7))","v":2.5605011025346671E-3},null,null,null,4.2662573405395227E-3,-2.5706452426912173E-3,-3.0437448467742836E-3,-4.4933279865597905E-3,-4.3667006012421397E-3,null,null,null,4.2662573405395227E-3,-2.5706452426912173E-3,-3.0437448467742836E-3,-4.4933279865597905E-3,-4.3667006012421397E-3,null,null,"£",13.726696719882627,-21.928946513696566,-24.027998305206868,-45.021304861743324,-33.986356081922139]
[69,"CF550","CF550: OR PPCs 34 45Mb Link CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!75:75,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":8.2709361071250747E-4},{"$f":"IF($A77=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A77,E$7)*INDEX(InputPriceChanges.NonAdmin,$A77,F$7))","v":-1.3218931896991153E-11},{"$f":"IF($A77=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A77,F$7)*INDEX(InputPriceChanges.NonAdmin,$A77,G$7))","v":-2.3529698778181191E-11},{"$f":"IF($A77=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A77,G$7)*INDEX(InputPriceChanges.NonAdmin,$A77,H$7))","v":-3.1725436558539697E-11},{"$f":"IF($A77=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A77,H$7)*INDEX(InputPriceChanges.NonAdmin,$A77,I$7))","v":-3.4633601581835223E-11},null,null,null,null,{"$f":"IF($A77=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A77,M$7)*INDEX(InputPriceChanges.NonAdmin,$A77,N$7))","v":0},{"$f":"IF($A77=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A77,N$7)*INDEX(InputPriceChanges.NonAdmin,$A77,O$7))","v":1.7091498796428536E-11},{"$f":"IF($A77=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A77,O$7)*INDEX(InputPriceChanges.NonAdmin,$A77,P$7))","v":2.7426146021925143E-11},{"$f":"IF($A77=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A77,P$7)*INDEX(InputPriceChanges.NonAdmin,$A77,Q$7))","v":3.4676588549106942E-11},null,null,null,8.2709361071250747E-4,-1.3218931896991153E-11,-6.4381999817526548E-12,-4.2992905366145535E-12,4.2986967271719666E-14,null,null,null,8.2709361071250747E-4,-1.3218931896991153E-11,-6.4381999817526548E-12,-4.2992905366145535E-12,4.2986967271719666E-14,null,null,"£",2.0162196156026218,-1.3113671876410321E-7,-7.3937179026482746E-8,-6.2593099854343025E-8,6.847337969228254E-10]
[70,"CF551","CF551: OR PPCs 34 45Mb Distribution CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!76:76,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.1052255369782498E-4},{"$f":"IF($A78=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A78,E$7)*INDEX(InputPriceChanges.NonAdmin,$A78,F$7))","v":-6.5327764560166463E-11},{"$f":"IF($A78=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A78,F$7)*INDEX(InputPriceChanges.NonAdmin,$A78,G$7))","v":-1.1628342092630378E-10},{"$f":"IF($A78=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A78,G$7)*INDEX(InputPriceChanges.NonAdmin,$A78,H$7))","v":-1.5678663497891205E-10},{"$f":"IF($A78=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A78,H$7)*INDEX(InputPriceChanges.NonAdmin,$A78,I$7))","v":-1.7115874321783852E-10},null,null,null,null,{"$f":"IF($A78=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A78,M$7)*INDEX(InputPriceChanges.NonAdmin,$A78,N$7))","v":0},{"$f":"IF($A78=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A78,N$7)*INDEX(InputPriceChanges.NonAdmin,$A78,O$7))","v":7.9627740865817005E-11},{"$f":"IF($A78=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A78,O$7)*INDEX(InputPriceChanges.NonAdmin,$A78,P$7))","v":1.3406147079551144E-10},{"$f":"IF($A78=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A78,P$7)*INDEX(InputPriceChanges.NonAdmin,$A78,Q$7))","v":1.4827826143005069E-10},null,null,null,3.1052255369782498E-4,-6.5327764560166463E-11,-3.6655680060486774E-11,-2.2725164183400607E-11,-2.2880481787787831E-11,null,null,null,3.1052255369782498E-4,-6.5327764560166463E-11,-3.6655680060486774E-11,-2.2725164183400607E-11,-2.2880481787787831E-11,null,null,"£",0.23524614102972372,-1.7236584144649441E-7,-1.2555646755186115E-7,-8.0892468489518258E-8,-1.3956186985582972E-7]
[71,"CF553","CF553: OR PPCs 140 155Mb Link CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!77:77,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.18013784540123159},{"$f":"IF($A79=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A79,E$7)*INDEX(InputPriceChanges.NonAdmin,$A79,F$7))","v":-2.3274471878789676E-10},{"$f":"IF($A79=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A79,F$7)*INDEX(InputPriceChanges.NonAdmin,$A79,G$7))","v":-4.1428559946145203E-10},{"$f":"IF($A79=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A79,G$7)*INDEX(InputPriceChanges.NonAdmin,$A79,H$7))","v":-5.5858732516215419E-10},{"$f":"IF($A79=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A79,H$7)*INDEX(InputPriceChanges.NonAdmin,$A79,I$7))","v":-6.0979116336912227E-10},null,null,null,null,{"$f":"IF($A79=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A79,M$7)*INDEX(InputPriceChanges.NonAdmin,$A79,N$7))","v":0},{"$f":"IF($A79=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A79,N$7)*INDEX(InputPriceChanges.NonAdmin,$A79,O$7))","v":2.6630305439553799E-10},{"$f":"IF($A79=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A79,O$7)*INDEX(InputPriceChanges.NonAdmin,$A79,P$7))","v":3.2217788578257604E-10},{"$f":"IF($A79=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A79,P$7)*INDEX(InputPriceChanges.NonAdmin,$A79,Q$7))","v":3.010044004671957E-10},null,null,null,-0.18013784540123159,-2.3274471878789676E-10,-1.4798254506591405E-10,-2.3640943937957815E-10,-3.0878676290192657E-10,null,null,null,-0.18013784540123159,-2.3274471878789676E-10,-1.4798254506591405E-10,-2.3640943937957815E-10,-3.0878676290192657E-10,null,null,"£",-577.64260189588458,-2.8762716400478149E-6,-1.8009859465697142E-6,-2.7154301998669004E-6,-4.6107954680429827E-6]
[72,"CF554","CF554: OR PPCs 140 155Mb Distribution CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!78:78,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":-2.9836935463585647E-2},{"$f":"IF($A80=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A80,E$7)*INDEX(InputPriceChanges.NonAdmin,$A80,F$7))","v":-4.0222956658008954E-11},{"$f":"IF($A80=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A80,F$7)*INDEX(InputPriceChanges.NonAdmin,$A80,G$7))","v":-7.1596862854014935E-11},{"$f":"IF($A80=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A80,G$7)*INDEX(InputPriceChanges.NonAdmin,$A80,H$7))","v":-9.6535095989563032E-11},{"$f":"IF($A80=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A80,H$7)*INDEX(InputPriceChanges.NonAdmin,$A80,I$7))","v":-1.053841464650193E-10},null,null,null,null,{"$f":"IF($A80=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A80,M$7)*INDEX(InputPriceChanges.NonAdmin,$A80,N$7))","v":0},{"$f":"IF($A80=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A80,N$7)*INDEX(InputPriceChanges.NonAdmin,$A80,O$7))","v":5.559689147255911E-11},{"$f":"IF($A80=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A80,O$7)*INDEX(InputPriceChanges.NonAdmin,$A80,P$7))","v":6.0704869894684813E-11},{"$f":"IF($A80=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A80,P$7)*INDEX(InputPriceChanges.NonAdmin,$A80,Q$7))","v":6.9093076910642253E-11},null,null,null,-2.9836935463585647E-2,-4.0222956658008954E-11,-1.5999971381455825E-11,-3.5830226094878219E-11,-3.6291069554377042E-11,null,null,null,-2.9836935463585647E-2,-4.0222956658008954E-11,-1.5999971381455825E-11,-3.5830226094878219E-11,-3.6291069554377042E-11,null,null,"£",-20.428561475872545,-1.7797025458995145E-7,-5.638046070531879E-8,-1.4617875975231074E-7,-1.6633776635862617E-7]
[73,"CG205","CG205: PPCs 34 45Mbit national Trunk WECLA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!79:79,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":7.7169694867322146E-4},{"$f":"IF($A81=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A81,E$7)*INDEX(InputPriceChanges.NonAdmin,$A81,F$7))","v":-2.9391909781502623E-12},{"$f":"IF($A81=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A81,F$7)*INDEX(InputPriceChanges.NonAdmin,$A81,G$7))","v":-5.2317599412709034E-12},{"$f":"IF($A81=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A81,G$7)*INDEX(InputPriceChanges.NonAdmin,$A81,H$7))","v":-7.0540583481732405E-12},{"$f":"IF($A81=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A81,H$7)*INDEX(InputPriceChanges.NonAdmin,$A81,I$7))","v":-7.7006803639998074E-12},null,null,null,null,{"$f":"IF($A81=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A81,M$7)*INDEX(InputPriceChanges.NonAdmin,$A81,N$7))","v":0},{"$f":"IF($A81=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A81,N$7)*INDEX(InputPriceChanges.NonAdmin,$A81,O$7))","v":2.56126844201519E-12},{"$f":"IF($A81=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A81,O$7)*INDEX(InputPriceChanges.NonAdmin,$A81,P$7))","v":2.5145639784838909E-12},{"$f":"IF($A81=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A81,P$7)*INDEX(InputPriceChanges.NonAdmin,$A81,Q$7))","v":3.2406838466489816E-12},null,null,null,7.7169694867322146E-4,-2.9391909781502623E-12,-2.6704914992557135E-12,-4.5394943696893496E-12,-4.4599965173508254E-12,null,null,null,7.7169694867322146E-4,-2.9391909781502623E-12,-2.6704914992557135E-12,-4.5394943696893496E-12,-4.4599965173508254E-12,null,null,"£",0.42472808305991533,-9.0913338910829441E-9,-6.6897997819823922E-9,-1.2836875445921479E-8,-1.5955028042195696E-8]
[74,"CG206","CG206: PPCs 140 155Mbit national Trunk WECLA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!80:80,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.1295876880761476E-2},{"$f":"IF($A82=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A82,E$7)*INDEX(InputPriceChanges.NonAdmin,$A82,F$7))","v":-2.0448966867277894E-11},{"$f":"IF($A82=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A82,F$7)*INDEX(InputPriceChanges.NonAdmin,$A82,G$7))","v":-3.6399161025385525E-11},{"$f":"IF($A82=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A82,G$7)*INDEX(InputPriceChanges.NonAdmin,$A82,H$7))","v":-4.9077520487579967E-11},{"$f":"IF($A82=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A82,H$7)*INDEX(InputPriceChanges.NonAdmin,$A82,I$7))","v":-5.3576293204702674E-11},null,null,null,null,{"$f":"IF($A82=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A82,M$7)*INDEX(InputPriceChanges.NonAdmin,$A82,N$7))","v":0},{"$f":"IF($A82=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A82,N$7)*INDEX(InputPriceChanges.NonAdmin,$A82,O$7))","v":1.2596604080599123E-11},{"$f":"IF($A82=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A82,O$7)*INDEX(InputPriceChanges.NonAdmin,$A82,P$7))","v":2.8335517432421835E-11},{"$f":"IF($A82=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A82,P$7)*INDEX(InputPriceChanges.NonAdmin,$A82,Q$7))","v":4.2145549832043769E-11},null,null,null,1.1295876880761476E-2,-2.0448966867277894E-11,-2.3802556944786402E-11,-2.0742003055158132E-11,-1.1430743372658904E-11,null,null,null,1.1295876880761476E-2,-2.0448966867277894E-11,-2.3802556944786402E-11,-2.0742003055158132E-11,-1.1430743372658904E-11,null,null,"£",1.9108761572229529,-5.5028854727527331E-9,-8.5915311139114751E-9,-1.0702377478766965E-8,-7.0929502282581425E-9]
[75,"CR550","CR550: PPCs 34 45Mb Link CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!81:81,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.632159717547225E-4},{"$f":"IF($A83=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A83,E$7)*INDEX(InputPriceChanges.NonAdmin,$A83,F$7))","v":-7.6425111990970928E-13},{"$f":"IF($A83=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A83,F$7)*INDEX(InputPriceChanges.NonAdmin,$A83,G$7))","v":-1.3603669935008747E-12},{"$f":"IF($A83=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A83,G$7)*INDEX(InputPriceChanges.NonAdmin,$A83,H$7))","v":-1.8342026880141686E-12},{"$f":"IF($A83=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A83,H$7)*INDEX(InputPriceChanges.NonAdmin,$A83,I$7))","v":-2.0023379346330459E-12},null,null,null,null,{"$f":"IF($A83=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A83,M$7)*INDEX(InputPriceChanges.NonAdmin,$A83,N$7))","v":0},{"$f":"IF($A83=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A83,N$7)*INDEX(InputPriceChanges.NonAdmin,$A83,O$7))","v":1.0251978197274153E-12},{"$f":"IF($A83=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A83,O$7)*INDEX(InputPriceChanges.NonAdmin,$A83,P$7))","v":1.7603870233346037E-12},{"$f":"IF($A83=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A83,P$7)*INDEX(InputPriceChanges.NonAdmin,$A83,Q$7))","v":1.9924600243855742E-12},null,null,null,2.632159717547225E-4,-7.6425111990970928E-13,-3.3516917377345938E-13,-7.3815664679564876E-14,-9.877910247471638E-15,null,null,null,2.632159717547225E-4,-7.6425111990970928E-13,-3.3516917377345938E-13,-7.3815664679564876E-14,-9.877910247471638E-15,null,null,"£",0.65398522101650391,-6.9151360906201066E-9,-4.1273794470275559E-9,-9.5763351210340413E-10,-1.4557991119725077E-10]
[76,"CR551","CR551: PPCs 34 45Mb Distribution CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!82:82,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.1022983824567944E-4},{"$f":"IF($A84=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A84,E$7)*INDEX(InputPriceChanges.NonAdmin,$A84,F$7))","v":-1.0864807544702349E-12},{"$f":"IF($A84=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A84,F$7)*INDEX(InputPriceChanges.NonAdmin,$A84,G$7))","v":-1.933935743028595E-12},{"$f":"IF($A84=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A84,G$7)*INDEX(InputPriceChanges.NonAdmin,$A84,H$7))","v":-2.6075538109968564E-12},{"$f":"IF($A84=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A84,H$7)*INDEX(InputPriceChanges.NonAdmin,$A84,I$7))","v":-2.8465795772577531E-12},null,null,null,null,{"$f":"IF($A84=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A84,M$7)*INDEX(InputPriceChanges.NonAdmin,$A84,N$7))","v":0},{"$f":"IF($A84=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A84,N$7)*INDEX(InputPriceChanges.NonAdmin,$A84,O$7))","v":1.2345063951090552E-12},{"$f":"IF($A84=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A84,O$7)*INDEX(InputPriceChanges.NonAdmin,$A84,P$7))","v":1.6812591493380297E-12},{"$f":"IF($A84=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A84,P$7)*INDEX(InputPriceChanges.NonAdmin,$A84,Q$7))","v":2.3279370394492618E-12},null,null,null,1.1022983824567944E-4,-1.0864807544702349E-12,-6.9942934791953979E-13,-9.2629466165882674E-13,-5.1864253780849126E-13,null,null,null,1.1022983824567944E-4,-1.0864807544702349E-12,-6.9942934791953979E-13,-9.2629466165882674E-13,-5.1864253780849126E-13,null,null,"£",0.10462507308074399,-2.960132983880331E-9,-1.9334130011140381E-9,-3.2126928711591172E-9,-2.1901250134098458E-9]
[77,"CR553","CR553: PPCs 140 155Mb Link CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!83:83,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":-6.6701035701961543E-3},{"$f":"IF($A85=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A85,E$7)*INDEX(InputPriceChanges.NonAdmin,$A85,F$7))","v":-2.1267248948415068E-11},{"$f":"IF($A85=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A85,F$7)*INDEX(InputPriceChanges.NonAdmin,$A85,G$7))","v":-3.7855703129245969E-11},{"$f":"IF($A85=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A85,G$7)*INDEX(InputPriceChanges.NonAdmin,$A85,H$7))","v":-5.1041397480196186E-11},{"$f":"IF($A85=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A85,H$7)*INDEX(InputPriceChanges.NonAdmin,$A85,I$7))","v":-5.5720192252983966E-11},null,null,null,null,{"$f":"IF($A85=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A85,M$7)*INDEX(InputPriceChanges.NonAdmin,$A85,N$7))","v":0},{"$f":"IF($A85=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A85,N$7)*INDEX(InputPriceChanges.NonAdmin,$A85,O$7))","v":2.7159533029859454E-11},{"$f":"IF($A85=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A85,O$7)*INDEX(InputPriceChanges.NonAdmin,$A85,P$7))","v":4.3119432268755832E-11},{"$f":"IF($A85=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A85,P$7)*INDEX(InputPriceChanges.NonAdmin,$A85,Q$7))","v":4.3246176545159453E-11},null,null,null,-6.6701035701961543E-3,-2.1267248948415068E-11,-1.0696170099386515E-11,-7.9219652114403543E-12,-1.2474015707824513E-11,null,null,null,-6.6701035701961543E-3,-2.1267248948415068E-11,-1.0696170099386515E-11,-7.9219652114403543E-12,-1.2474015707824513E-11,null,null,"£",-21.388820170582505,-2.3976725253361145E-7,-1.3260834434654007E-7,-9.505491998654651E-8,-1.5965285156679437E-7]
[78,"CR554","CR554: PPCs 140 155Mb Distribution CELA",null,{"$f":"INDEX(ModelStartValues_NonAdmin!84:84,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.1626936030206959E-4},{"$f":"IF($A86=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A86,E$7)*INDEX(InputPriceChanges.NonAdmin,$A86,F$7))","v":-2.9421058032936016E-12},{"$f":"IF($A86=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A86,F$7)*INDEX(InputPriceChanges.NonAdmin,$A86,G$7))","v":-5.2369483300864835E-12},{"$f":"IF($A86=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A86,G$7)*INDEX(InputPriceChanges.NonAdmin,$A86,H$7))","v":-7.0610539287437859E-12},{"$f":"IF($A86=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A86,H$7)*INDEX(InputPriceChanges.NonAdmin,$A86,I$7))","v":-7.7083172063361417E-12},null,null,null,null,{"$f":"IF($A86=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A86,M$7)*INDEX(InputPriceChanges.NonAdmin,$A86,N$7))","v":0},{"$f":"IF($A86=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A86,N$7)*INDEX(InputPriceChanges.NonAdmin,$A86,O$7))","v":3.9513577858241981E-12},{"$f":"IF($A86=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A86,O$7)*INDEX(InputPriceChanges.NonAdmin,$A86,P$7))","v":6.5667277489371458E-12},{"$f":"IF($A86=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A86,P$7)*INDEX(InputPriceChanges.NonAdmin,$A86,Q$7))","v":7.2675340121189449E-12},null,null,null,2.1626936030206959E-4,-2.9421058032936016E-12,-1.2855905442622854E-12,-4.943261798066401E-13,-4.4078319421719679E-13,null,null,null,2.1626936030206959E-4,-2.9421058032936016E-12,-1.2855905442622854E-12,-4.943261798066401E-13,-4.4078319421719679E-13,null,null,"£",0.17870990051155589,-9.414531515206774E-9,-5.0659683791976206E-9,-1.9948116720538897E-9,-1.3868169368580982E-9]
[79,"CN616","CN616: EBD",null,{"$f":"INDEX(ModelStartValues_NonAdmin!85:85,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":-1.6927300770073208},{"$f":"IF($A87=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A87,E$7)*INDEX(InputPriceChanges.NonAdmin,$A87,F$7))","v":-1.0680393088545905},{"$f":"IF($A87=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A87,F$7)*INDEX(InputPriceChanges.NonAdmin,$A87,G$7))","v":-1.9007650727398302},{"$f":"IF($A87=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A87,G$7)*INDEX(InputPriceChanges.NonAdmin,$A87,H$7))","v":-2.5600624616565129},{"$f":"IF($A87=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A87,H$7)*INDEX(InputPriceChanges.NonAdmin,$A87,I$7))","v":-2.7878865508189614},null,null,null,null,{"$f":"IF($A87=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A87,M$7)*INDEX(InputPriceChanges.NonAdmin,$A87,N$7))","v":0},{"$f":"IF($A87=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A87,N$7)*INDEX(InputPriceChanges.NonAdmin,$A87,O$7))","v":0.24495061794178921},{"$f":"IF($A87=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A87,O$7)*INDEX(InputPriceChanges.NonAdmin,$A87,P$7))","v":0.68618174910861629},{"$f":"IF($A87=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A87,P$7)*INDEX(InputPriceChanges.NonAdmin,$A87,Q$7))","v":0.7684501268668823},null,null,null,-1.6927300770073208,-1.0680393088545905,-1.6558144547980409,-1.8738807125478965,-2.019436423952079,null,null,null,-1.6927300770073208,-1.0680393088545905,-1.6558144547980409,-1.8738807125478965,-2.019436423952079,null,null,"£",-153.79507235665619,-109.99597742851317,-209.32023839877613,-242.81346896362717,-176.5473662442256]
[80,"CN617","CN617: EBD Extended Reach",null,{"$f":"INDEX(ModelStartValues_NonAdmin!86:86,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":-1.1605530553186385E-3},{"$f":"IF($A88=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A88,E$7)*INDEX(InputPriceChanges.NonAdmin,$A88,F$7))","v":-3.8374774066938914E-4},{"$f":"IF($A88=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A88,F$7)*INDEX(InputPriceChanges.NonAdmin,$A88,G$7))","v":-6.8155472586446978E-4},{"$f":"IF($A88=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A88,G$7)*INDEX(InputPriceChanges.NonAdmin,$A88,H$7))","v":-9.1487978888462446E-4},{"$f":"IF($A88=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A88,H$7)*INDEX(InputPriceChanges.NonAdmin,$A88,I$7))","v":-9.9222666511440921E-4},null,null,null,null,{"$f":"IF($A88=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A88,M$7)*INDEX(InputPriceChanges.NonAdmin,$A88,N$7))","v":0},{"$f":"IF($A88=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A88,N$7)*INDEX(InputPriceChanges.NonAdmin,$A88,O$7))","v":5.2740321706091745E-5},{"$f":"IF($A88=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A88,O$7)*INDEX(InputPriceChanges.NonAdmin,$A88,P$7))","v":-8.3726519759122696E-7},{"$f":"IF($A88=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A88,P$7)*INDEX(InputPriceChanges.NonAdmin,$A88,Q$7))","v":1.4041273090375866E-4},null,null,null,-1.1605530553186385E-3,-3.8374774066938914E-4,-6.2881440415837799E-4,-9.1571705408221573E-4,-8.5181393421065055E-4,null,null,null,-1.1605530553186385E-3,-3.8374774066938914E-4,-6.2881440415837799E-4,-9.1571705408221573E-4,-8.5181393421065055E-4,null,null,"£",-0.72120484984237743,-0.27530754900739773,-0.39548179843634546,-0.79280641383012762,-0.90484338091447125]
[81,"CN618","CN618: EBD Resilience",null,{"$f":"INDEX(ModelStartValues_NonAdmin!87:87,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":-2.2706773785867107E-2},{"$f":"IF($A89=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A89,E$7)*INDEX(InputPriceChanges.NonAdmin,$A89,F$7))","v":-8.361198673462843E-3},{"$f":"IF($A89=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A89,F$7)*INDEX(InputPriceChanges.NonAdmin,$A89,G$7))","v":-1.4847815344774003E-2},{"$f":"IF($A89=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A89,G$7)*INDEX(InputPriceChanges.NonAdmin,$A89,H$7))","v":-1.9921926859556141E-2},{"$f":"IF($A89=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A89,H$7)*INDEX(InputPriceChanges.NonAdmin,$A89,I$7))","v":-2.1586930704915422E-2},null,null,null,null,{"$f":"IF($A89=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A89,M$7)*INDEX(InputPriceChanges.NonAdmin,$A89,N$7))","v":0},{"$f":"IF($A89=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A89,N$7)*INDEX(InputPriceChanges.NonAdmin,$A89,O$7))","v":-6.4097123448408899E-4},{"$f":"IF($A89=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A89,O$7)*INDEX(InputPriceChanges.NonAdmin,$A89,P$7))","v":1.016413650447129E-3},{"$f":"IF($A89=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A89,P$7)*INDEX(InputPriceChanges.NonAdmin,$A89,Q$7))","v":4.8817604321227531E-3},null,null,null,-2.2706773785867107E-2,-8.361198673462843E-3,-1.5488786579258092E-2,-1.8905513209109014E-2,-1.6705170272792669E-2,null,null,null,-2.2706773785867107E-2,-8.361198673462843E-3,-1.5488786579258092E-2,-1.8905513209109014E-2,-1.6705170272792669E-2,null,null,"£",-14.376956637490366,-5.0191318917658023,-10.430186770050856,-18.021279693863402,-19.164757833392546]
[82,"CO447","CO447: Backhaul extension services fibre etc",null,{"$f":"INDEX(ModelStartValues_NonAdmin!88:88,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.55772623008982047},{"$f":"IF($A90=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A90,E$7)*INDEX(InputPriceChanges.NonAdmin,$A90,F$7))","v":-8.9281408830867437E-2},{"$f":"IF($A90=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A90,F$7)*INDEX(InputPriceChanges.NonAdmin,$A90,G$7))","v":-0.15880933438252504},{"$f":"IF($A90=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A90,G$7)*INDEX(InputPriceChanges.NonAdmin,$A90,H$7))","v":-0.21375496855231069},{"$f":"IF($A90=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A90,H$7)*INDEX(InputPriceChanges.NonAdmin,$A90,I$7))","v":-0.23266218806172939},null,null,null,null,{"$f":"IF($A90=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A90,M$7)*INDEX(InputPriceChanges.NonAdmin,$A90,N$7))","v":0},{"$f":"IF($A90=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A90,N$7)*INDEX(InputPriceChanges.NonAdmin,$A90,O$7))","v":2.0831057515607529E-3},{"$f":"IF($A90=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A90,O$7)*INDEX(InputPriceChanges.NonAdmin,$A90,P$7))","v":1.4497139487265569E-2},{"$f":"IF($A90=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A90,P$7)*INDEX(InputPriceChanges.NonAdmin,$A90,Q$7))","v":1.8280593493784605E-2},null,null,null,0.55772623008982047,-8.9281408830867437E-2,-0.15672622863096428,-0.19925782906504511,-0.21438159456794478,null,null,null,0.55772623008982047,-8.9281408830867437E-2,-0.15672622863096428,-0.19925782906504511,-0.21438159456794478,null,null,"£",61.468976057517317,-10.676488395309628,-29.092102489646454,-42.750044677378945,-46.180472428269532]
[83,"CO450","CO450: Wholesale   LAN extension services fibre etc",null,{"$f":"INDEX(ModelStartValues_NonAdmin!89:89,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.5579555517639609},{"$f":"IF($A91=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A91,E$7)*INDEX(InputPriceChanges.NonAdmin,$A91,F$7))","v":-0.50379393028445207},{"$f":"IF($A91=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A91,F$7)*INDEX(InputPriceChanges.NonAdmin,$A91,G$7))","v":-0.89641889778306816},{"$f":"IF($A91=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A91,G$7)*INDEX(InputPriceChanges.NonAdmin,$A91,H$7))","v":-1.2072741822469062},{"$f":"IF($A91=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A91,H$7)*INDEX(InputPriceChanges.NonAdmin,$A91,I$7))","v":-1.315094877362269},null,null,null,null,{"$f":"IF($A91=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A91,M$7)*INDEX(InputPriceChanges.NonAdmin,$A91,N$7))","v":0},{"$f":"IF($A91=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A91,N$7)*INDEX(InputPriceChanges.NonAdmin,$A91,O$7))","v":4.336840410233439E-2},{"$f":"IF($A91=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A91,O$7)*INDEX(InputPriceChanges.NonAdmin,$A91,P$7))","v":0.11942420989724634},{"$f":"IF($A91=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A91,P$7)*INDEX(InputPriceChanges.NonAdmin,$A91,Q$7))","v":0.17935451524901355},null,null,null,2.5579555517639609,-0.50379393028445207,-0.85305049368073371,-1.0878499723496597,-1.1357403621132556,null,null,null,2.5579555517639609,-0.50379393028445207,-0.85305049368073371,-1.0878499723496597,-1.1357403621132556,null,null,"£",51.556140539209856,-13.868419400180722,-38.540502899554248,-97.009727201748319,-390.99535967664309]
[84,"CO484","CO484: Ethernet main links",null,{"$f":"INDEX(ModelStartValues_NonAdmin!90:90,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.9327399953466301},{"$f":"IF($A92=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A92,E$7)*INDEX(InputPriceChanges.NonAdmin,$A92,F$7))","v":-6.7686063272090413},{"$f":"IF($A92=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A92,F$7)*INDEX(InputPriceChanges.NonAdmin,$A92,G$7))","v":-12.13728663074219},{"$f":"IF($A92=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A92,G$7)*INDEX(InputPriceChanges.NonAdmin,$A92,H$7))","v":-16.574472444195038},{"$f":"IF($A92=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A92,H$7)*INDEX(InputPriceChanges.NonAdmin,$A92,I$7))","v":-18.397462055555813},null,null,null,null,{"$f":"IF($A92=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A92,M$7)*INDEX(InputPriceChanges.NonAdmin,$A92,N$7))","v":0},{"$f":"IF($A92=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A92,N$7)*INDEX(InputPriceChanges.NonAdmin,$A92,O$7))","v":1.1348095075920444},{"$f":"IF($A92=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A92,O$7)*INDEX(InputPriceChanges.NonAdmin,$A92,P$7))","v":-1.1060103120028981},{"$f":"IF($A92=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A92,P$7)*INDEX(InputPriceChanges.NonAdmin,$A92,Q$7))","v":-4.4656058701388082},null,null,null,0.9327399953466301,-6.7686063272090413,-11.002477123150147,-17.680482756197936,-22.863067925694622,null,null,null,0.9327399953466301,-6.7686063272090413,-11.002477123150147,-17.680482756197936,-22.863067925694622,null,null,"£",1.581279500951065,-14.466865531519588,-18.827284302543543,-24.733904839789354,-38.365592734106414]
[85,"CO485","CO485: Ethernet Electronics",null,{"$f":"INDEX(ModelStartValues_NonAdmin!91:91,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":-2.5174690261858174E-2},{"$f":"IF($A93=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A93,E$7)*INDEX(InputPriceChanges.NonAdmin,$A93,F$7))","v":-1.8435509935567148E-6},{"$f":"IF($A93=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A93,F$7)*INDEX(InputPriceChanges.NonAdmin,$A93,G$7))","v":-3.2502534226739513E-6},{"$f":"IF($A93=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A93,G$7)*INDEX(InputPriceChanges.NonAdmin,$A93,H$7))","v":-4.309472392725265E-6},{"$f":"IF($A93=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A93,H$7)*INDEX(InputPriceChanges.NonAdmin,$A93,I$7))","v":-4.6033560986263229E-6},null,null,null,null,{"$f":"IF($A93=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A93,M$7)*INDEX(InputPriceChanges.NonAdmin,$A93,N$7))","v":0},{"$f":"IF($A93=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A93,N$7)*INDEX(InputPriceChanges.NonAdmin,$A93,O$7))","v":-4.8778807351682377E-7},{"$f":"IF($A93=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A93,O$7)*INDEX(InputPriceChanges.NonAdmin,$A93,P$7))","v":-2.0477500265192921E-6},{"$f":"IF($A93=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A93,P$7)*INDEX(InputPriceChanges.NonAdmin,$A93,Q$7))","v":-2.8408043451294584E-6},null,null,null,-2.5174690261858174E-2,-1.8435509935567148E-6,-3.7380414961907749E-6,-6.357222419244557E-6,-7.4441604437557817E-6,null,null,null,-2.5174690261858174E-2,-1.8435509935567148E-6,-3.7380414961907749E-6,-6.357222419244557E-6,-7.4441604437557817E-6,null,null,"£",-6.7487717539582034E-2,-4.3881387428596983E-6,-7.0292675670640285E-6,-1.041811069671186E-5,-1.2567470518606416E-5]
[86,"CW609","CW609: Ethernet Access Direct Fibre",null,{"$f":"INDEX(ModelStartValues_NonAdmin!92:92,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":6.5864510851015901},{"$f":"IF($A94=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A94,E$7)*INDEX(InputPriceChanges.NonAdmin,$A94,F$7))","v":-1.3500685635731908},{"$f":"IF($A94=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A94,F$7)*INDEX(InputPriceChanges.NonAdmin,$A94,G$7))","v":-2.3999433614069203},{"$f":"IF($A94=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A94,G$7)*INDEX(InputPriceChanges.NonAdmin,$A94,H$7))","v":-3.2263387968390544},{"$f":"IF($A94=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A94,H$7)*INDEX(InputPriceChanges.NonAdmin,$A94,I$7))","v":-3.5053516726900411},null,null,null,null,{"$f":"IF($A94=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A94,M$7)*INDEX(InputPriceChanges.NonAdmin,$A94,N$7))","v":0},{"$f":"IF($A94=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A94,N$7)*INDEX(InputPriceChanges.NonAdmin,$A94,O$7))","v":-0.57571990760342506},{"$f":"IF($A94=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A94,O$7)*INDEX(InputPriceChanges.NonAdmin,$A94,P$7))","v":-0.48945837154879551},{"$f":"IF($A94=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A94,P$7)*INDEX(InputPriceChanges.NonAdmin,$A94,Q$7))","v":-0.78056601124452396},null,null,null,6.5864510851015901,-1.3500685635731908,-2.9756632690103455,-3.7157971683878501,-4.2859176839345654,null,null,null,6.5864510851015901,-1.3500685635731908,-2.9756632690103455,-3.7157971683878501,-4.2859176839345654,null,null,"£",28.900653764253924,-4.642306744141937,-11.005037781125457,-12.78726786652296,-10.767833992796968]
[87,"CE104","CE104: AISBO Excess Construction",null,{"$f":"INDEX(ModelStartValues_NonAdmin!93:93,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A95=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A95,E$7)*INDEX(InputPriceChanges.NonAdmin,$A95,F$7))","v":0},{"$f":"IF($A95=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A95,F$7)*INDEX(InputPriceChanges.NonAdmin,$A95,G$7))","v":0},{"$f":"IF($A95=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A95,G$7)*INDEX(InputPriceChanges.NonAdmin,$A95,H$7))","v":0},{"$f":"IF($A95=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A95,H$7)*INDEX(InputPriceChanges.NonAdmin,$A95,I$7))","v":0},null,null,null,null,{"$f":"IF($A95=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A95,M$7)*INDEX(InputPriceChanges.NonAdmin,$A95,N$7))","v":0},{"$f":"IF($A95=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A95,N$7)*INDEX(InputPriceChanges.NonAdmin,$A95,O$7))","v":0},{"$f":"IF($A95=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A95,O$7)*INDEX(InputPriceChanges.NonAdmin,$A95,P$7))","v":0},{"$f":"IF($A95=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A95,P$7)*INDEX(InputPriceChanges.NonAdmin,$A95,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[88,"CL578","CL578: OR Service Centre   Assurance Ethernet",null,{"$f":"INDEX(ModelStartValues_NonAdmin!94:94,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A96=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A96,E$7)*INDEX(InputPriceChanges.NonAdmin,$A96,F$7))","v":0},{"$f":"IF($A96=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A96,F$7)*INDEX(InputPriceChanges.NonAdmin,$A96,G$7))","v":0},{"$f":"IF($A96=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A96,G$7)*INDEX(InputPriceChanges.NonAdmin,$A96,H$7))","v":0},{"$f":"IF($A96=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A96,H$7)*INDEX(InputPriceChanges.NonAdmin,$A96,I$7))","v":0},null,null,null,null,{"$f":"IF($A96=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A96,M$7)*INDEX(InputPriceChanges.NonAdmin,$A96,N$7))","v":0},{"$f":"IF($A96=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A96,N$7)*INDEX(InputPriceChanges.NonAdmin,$A96,O$7))","v":0},{"$f":"IF($A96=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A96,O$7)*INDEX(InputPriceChanges.NonAdmin,$A96,P$7))","v":0},{"$f":"IF($A96=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A96,P$7)*INDEX(InputPriceChanges.NonAdmin,$A96,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[89,"CO772","CO772: Openreach Systems Development Ethernet Specific",null,{"$f":"INDEX(ModelStartValues_NonAdmin!95:95,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A97=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A97,E$7)*INDEX(InputPriceChanges.NonAdmin,$A97,F$7))","v":-3.6869637516122459E-8},{"$f":"IF($A97=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A97,F$7)*INDEX(InputPriceChanges.NonAdmin,$A97,G$7))","v":-6.4602841116856803E-8},{"$f":"IF($A97=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A97,G$7)*INDEX(InputPriceChanges.NonAdmin,$A97,H$7))","v":-8.4641591957719689E-8},{"$f":"IF($A97=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A97,H$7)*INDEX(InputPriceChanges.NonAdmin,$A97,I$7))","v":-8.8846375141698617E-8},null,null,null,null,{"$f":"IF($A97=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A97,M$7)*INDEX(InputPriceChanges.NonAdmin,$A97,N$7))","v":0},{"$f":"IF($A97=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A97,N$7)*INDEX(InputPriceChanges.NonAdmin,$A97,O$7))","v":-1.6731468328015031E-8},{"$f":"IF($A97=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A97,O$7)*INDEX(InputPriceChanges.NonAdmin,$A97,P$7))","v":-3.2152879075611244E-8},{"$f":"IF($A97=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A97,P$7)*INDEX(InputPriceChanges.NonAdmin,$A97,Q$7))","v":1.0390113921110408E-8},null,null,null,0,-3.6869637516122459E-8,-8.133430944487183E-8,-1.1679447103333093E-7,-7.8456261220588203E-8,null,null,null,0,-3.6869637516122459E-8,-8.133430944487183E-8,-1.1679447103333093E-7,-7.8456261220588203E-8,null,null,"£",0,-1.0377073174394417E-7,-2.1534901887718588E-7,-3.8136024362835154E-7,-1.8591798335712797E-7]
[90,"CP502","CP502: Openreach sales product management",null,{"$f":"INDEX(ModelStartValues_NonAdmin!96:96,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A98=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A98,E$7)*INDEX(InputPriceChanges.NonAdmin,$A98,F$7))","v":0},{"$f":"IF($A98=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A98,F$7)*INDEX(InputPriceChanges.NonAdmin,$A98,G$7))","v":0},{"$f":"IF($A98=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A98,G$7)*INDEX(InputPriceChanges.NonAdmin,$A98,H$7))","v":0},{"$f":"IF($A98=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A98,H$7)*INDEX(InputPriceChanges.NonAdmin,$A98,I$7))","v":0},null,null,null,null,{"$f":"IF($A98=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A98,M$7)*INDEX(InputPriceChanges.NonAdmin,$A98,N$7))","v":0},{"$f":"IF($A98=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A98,N$7)*INDEX(InputPriceChanges.NonAdmin,$A98,O$7))","v":0},{"$f":"IF($A98=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A98,O$7)*INDEX(InputPriceChanges.NonAdmin,$A98,P$7))","v":0},{"$f":"IF($A98=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A98,P$7)*INDEX(InputPriceChanges.NonAdmin,$A98,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[91,"CL160","CL160: Routeing   records",null,{"$f":"INDEX(ModelStartValues_NonAdmin!97:97,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A99=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A99,E$7)*INDEX(InputPriceChanges.NonAdmin,$A99,F$7))","v":-8.3895133853063116E-10},{"$f":"IF($A99=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A99,F$7)*INDEX(InputPriceChanges.NonAdmin,$A99,G$7))","v":-1.4855034371055936E-9},{"$f":"IF($A99=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A99,G$7)*INDEX(InputPriceChanges.NonAdmin,$A99,H$7))","v":-1.9828379118145623E-9},{"$f":"IF($A99=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A99,H$7)*INDEX(InputPriceChanges.NonAdmin,$A99,I$7))","v":-2.1333397346001464E-9},null,null,null,null,{"$f":"IF($A99=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A99,M$7)*INDEX(InputPriceChanges.NonAdmin,$A99,N$7))","v":0},{"$f":"IF($A99=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A99,N$7)*INDEX(InputPriceChanges.NonAdmin,$A99,O$7))","v":6.5534806581393494E-12},{"$f":"IF($A99=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A99,O$7)*INDEX(InputPriceChanges.NonAdmin,$A99,P$7))","v":-1.1046548216630382E-9},{"$f":"IF($A99=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A99,P$7)*INDEX(InputPriceChanges.NonAdmin,$A99,Q$7))","v":-2.9381619509153253E-10},null,null,null,0,-8.3895133853063116E-10,-1.4789499564474542E-9,-3.0874927334776005E-9,-2.4271559296916788E-9,null,null,null,0,-8.3895133853063116E-10,-1.4789499564474542E-9,-3.0874927334776005E-9,-2.4271559296916788E-9,null,null,"£",0,-1.5747401137781371E-8,-2.1517687878770505E-8,-6.1730575296514715E-8,-5.2917641432032456E-8]
[92,"CL573","CL573: OR Service Centre   Provision Ethernet",null,{"$f":"INDEX(ModelStartValues_NonAdmin!98:98,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A100=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A100,E$7)*INDEX(InputPriceChanges.NonAdmin,$A100,F$7))","v":0},{"$f":"IF($A100=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A100,F$7)*INDEX(InputPriceChanges.NonAdmin,$A100,G$7))","v":0},{"$f":"IF($A100=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A100,G$7)*INDEX(InputPriceChanges.NonAdmin,$A100,H$7))","v":0},{"$f":"IF($A100=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A100,H$7)*INDEX(InputPriceChanges.NonAdmin,$A100,I$7))","v":0},null,null,null,null,{"$f":"IF($A100=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A100,M$7)*INDEX(InputPriceChanges.NonAdmin,$A100,N$7))","v":0},{"$f":"IF($A100=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A100,N$7)*INDEX(InputPriceChanges.NonAdmin,$A100,O$7))","v":0},{"$f":"IF($A100=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A100,O$7)*INDEX(InputPriceChanges.NonAdmin,$A100,P$7))","v":0},{"$f":"IF($A100=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A100,P$7)*INDEX(InputPriceChanges.NonAdmin,$A100,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[93,"CW617","CW617: Other Ethernet Rentals   Internal",null,{"$f":"INDEX(ModelStartValues_NonAdmin!99:99,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A101=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A101,E$7)*INDEX(InputPriceChanges.NonAdmin,$A101,F$7))","v":-2.6041481777772343E-8},{"$f":"IF($A101=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A101,F$7)*INDEX(InputPriceChanges.NonAdmin,$A101,G$7))","v":-4.6051368305337628E-8},{"$f":"IF($A101=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A101,G$7)*INDEX(InputPriceChanges.NonAdmin,$A101,H$7))","v":-6.1319021598966542E-8},{"$f":"IF($A101=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A101,H$7)*INDEX(InputPriceChanges.NonAdmin,$A101,I$7))","v":-6.5743051581116755E-8},null,null,null,null,{"$f":"IF($A101=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A101,M$7)*INDEX(InputPriceChanges.NonAdmin,$A101,N$7))","v":0},{"$f":"IF($A101=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A101,N$7)*INDEX(InputPriceChanges.NonAdmin,$A101,O$7))","v":-3.2155896950380675E-8},{"$f":"IF($A101=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A101,O$7)*INDEX(InputPriceChanges.NonAdmin,$A101,P$7))","v":-6.1374517041003806E-8},{"$f":"IF($A101=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A101,P$7)*INDEX(InputPriceChanges.NonAdmin,$A101,Q$7))","v":-2.6864211587048856E-8},null,null,null,0,-2.6041481777772343E-8,-7.8207265255718309E-8,-1.2269353863997036E-7,-9.2607263168165611E-8,null,null,null,0,-2.6041481777772343E-8,-7.8207265255718309E-8,-1.2269353863997036E-7,-9.2607263168165611E-8,null,null,"£",0,-3.4877960328291482E-6,-9.3401402609377236E-6,-2.0717738645956996E-5,-1.4658053407215197E-5]
[94,"CW619","CW619: Other Ethernet Connection   Internal",null,{"$f":"INDEX(ModelStartValues_NonAdmin!100:100,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A102=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A102,E$7)*INDEX(InputPriceChanges.NonAdmin,$A102,F$7))","v":-2.3665281486448164E-8},{"$f":"IF($A102=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A102,F$7)*INDEX(InputPriceChanges.NonAdmin,$A102,G$7))","v":-4.1740524797670862E-8},{"$f":"IF($A102=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A102,G$7)*INDEX(InputPriceChanges.NonAdmin,$A102,H$7))","v":-5.5314422446513726E-8},{"$f":"IF($A102=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A102,H$7)*INDEX(InputPriceChanges.NonAdmin,$A102,I$7))","v":-5.8915910858345298E-8},null,null,null,null,{"$f":"IF($A102=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A102,M$7)*INDEX(InputPriceChanges.NonAdmin,$A102,N$7))","v":0},{"$f":"IF($A102=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A102,N$7)*INDEX(InputPriceChanges.NonAdmin,$A102,O$7))","v":-7.0323427637263399E-9},{"$f":"IF($A102=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A102,O$7)*INDEX(InputPriceChanges.NonAdmin,$A102,P$7))","v":3.602652437637237E-8},{"$f":"IF($A102=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A102,P$7)*INDEX(InputPriceChanges.NonAdmin,$A102,Q$7))","v":1.9893252167761707E-8},null,null,null,0,-2.3665281486448164E-8,-4.8772867561397202E-8,-1.9287898070141357E-8,-3.9022658690583588E-8,null,null,null,0,-2.3665281486448164E-8,-4.8772867561397202E-8,-1.9287898070141357E-8,-3.9022658690583588E-8,null,null,"£",0,-3.1109627549714142E-5,-3.129629456989997E-4,-8.2010095034372322E-5,-2.213239330842079E-4]
[95,"CW901","CW901: Openreach non copper",null,{"$f":"INDEX(ModelStartValues_NonAdmin!101:101,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A103=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A103,E$7)*INDEX(InputPriceChanges.NonAdmin,$A103,F$7))","v":0},{"$f":"IF($A103=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A103,F$7)*INDEX(InputPriceChanges.NonAdmin,$A103,G$7))","v":0},{"$f":"IF($A103=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A103,G$7)*INDEX(InputPriceChanges.NonAdmin,$A103,H$7))","v":0},{"$f":"IF($A103=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A103,H$7)*INDEX(InputPriceChanges.NonAdmin,$A103,I$7))","v":0},null,null,null,null,{"$f":"IF($A103=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A103,M$7)*INDEX(InputPriceChanges.NonAdmin,$A103,N$7))","v":0},{"$f":"IF($A103=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A103,N$7)*INDEX(InputPriceChanges.NonAdmin,$A103,O$7))","v":0},{"$f":"IF($A103=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A103,O$7)*INDEX(InputPriceChanges.NonAdmin,$A103,P$7))","v":0},{"$f":"IF($A103=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A103,P$7)*INDEX(InputPriceChanges.NonAdmin,$A103,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!102:102,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A104=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A104,E$7)*INDEX(InputPriceChanges.NonAdmin,$A104,F$7))","v":0},{"$f":"IF($A104=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A104,F$7)*INDEX(InputPriceChanges.NonAdmin,$A104,G$7))","v":0},{"$f":"IF($A104=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A104,G$7)*INDEX(InputPriceChanges.NonAdmin,$A104,H$7))","v":0},{"$f":"IF($A104=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A104,H$7)*INDEX(InputPriceChanges.NonAdmin,$A104,I$7))","v":0},null,null,null,null,{"$f":"IF($A104=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A104,M$7)*INDEX(InputPriceChanges.NonAdmin,$A104,N$7))","v":0},{"$f":"IF($A104=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A104,N$7)*INDEX(InputPriceChanges.NonAdmin,$A104,O$7))","v":0},{"$f":"IF($A104=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A104,O$7)*INDEX(InputPriceChanges.NonAdmin,$A104,P$7))","v":0},{"$f":"IF($A104=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A104,P$7)*INDEX(InputPriceChanges.NonAdmin,$A104,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!103:103,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A105=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A105,E$7)*INDEX(InputPriceChanges.NonAdmin,$A105,F$7))","v":0},{"$f":"IF($A105=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A105,F$7)*INDEX(InputPriceChanges.NonAdmin,$A105,G$7))","v":0},{"$f":"IF($A105=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A105,G$7)*INDEX(InputPriceChanges.NonAdmin,$A105,H$7))","v":0},{"$f":"IF($A105=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A105,H$7)*INDEX(InputPriceChanges.NonAdmin,$A105,I$7))","v":0},null,null,null,null,{"$f":"IF($A105=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A105,M$7)*INDEX(InputPriceChanges.NonAdmin,$A105,N$7))","v":0},{"$f":"IF($A105=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A105,N$7)*INDEX(InputPriceChanges.NonAdmin,$A105,O$7))","v":0},{"$f":"IF($A105=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A105,O$7)*INDEX(InputPriceChanges.NonAdmin,$A105,P$7))","v":0},{"$f":"IF($A105=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A105,P$7)*INDEX(InputPriceChanges.NonAdmin,$A105,Q$7))","v":0},null,null,null,{"$f":"E105+M105","v":0},{"$f":"F105+N105","v":0},{"$f":"G105+O105","v":0},{"$f":"H105+P105","v":0},{"$f":"I105+Q105","v":0},null,null,null,{"$f":"E105+M105","v":0},{"$f":"F105+N105","v":0},{"$f":"G105+O105","v":0},{"$f":"H105+P105","v":0},{"$f":"I105+Q105","v":0},null,null,"£",{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,AK$7)=0,0,AC105*million/INDEX(FC.CompVolumes,$A105,AK$7)))","v":0},{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,AL$7)=0,0,AD105*million/INDEX(FC.CompVolumes,$A105,AL$7)))","v":0},{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,AM$7)=0,0,AE105*million/INDEX(FC.CompVolumes,$A105,AM$7)))","v":0},{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,AN$7)=0,0,AF105*million/INDEX(FC.CompVolumes,$A105,AN$7)))","v":0},{"$f":"IF($A105=0,0, IF(INDEX(FC.CompVolumes,$A105,AO$7)=0,0,AG105*million/INDEX(FC.CompVolumes,$A105,AO$7)))","v":0}]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!104:104,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A106=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A106,E$7)*INDEX(InputPriceChanges.NonAdmin,$A106,F$7))","v":0},{"$f":"IF($A106=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A106,F$7)*INDEX(InputPriceChanges.NonAdmin,$A106,G$7))","v":0},{"$f":"IF($A106=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A106,G$7)*INDEX(InputPriceChanges.NonAdmin,$A106,H$7))","v":0},{"$f":"IF($A106=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A106,H$7)*INDEX(InputPriceChanges.NonAdmin,$A106,I$7))","v":0},null,null,null,null,{"$f":"IF($A106=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A106,M$7)*INDEX(InputPriceChanges.NonAdmin,$A106,N$7))","v":0},{"$f":"IF($A106=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A106,N$7)*INDEX(InputPriceChanges.NonAdmin,$A106,O$7))","v":0},{"$f":"IF($A106=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A106,O$7)*INDEX(InputPriceChanges.NonAdmin,$A106,P$7))","v":0},{"$f":"IF($A106=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A106,P$7)*INDEX(InputPriceChanges.NonAdmin,$A106,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!105:105,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A107=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A107,E$7)*INDEX(InputPriceChanges.NonAdmin,$A107,F$7))","v":0},{"$f":"IF($A107=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A107,F$7)*INDEX(InputPriceChanges.NonAdmin,$A107,G$7))","v":0},{"$f":"IF($A107=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A107,G$7)*INDEX(InputPriceChanges.NonAdmin,$A107,H$7))","v":0},{"$f":"IF($A107=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A107,H$7)*INDEX(InputPriceChanges.NonAdmin,$A107,I$7))","v":0},null,null,null,null,{"$f":"IF($A107=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A107,M$7)*INDEX(InputPriceChanges.NonAdmin,$A107,N$7))","v":0},{"$f":"IF($A107=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A107,N$7)*INDEX(InputPriceChanges.NonAdmin,$A107,O$7))","v":0},{"$f":"IF($A107=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A107,O$7)*INDEX(InputPriceChanges.NonAdmin,$A107,P$7))","v":0},{"$f":"IF($A107=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A107,P$7)*INDEX(InputPriceChanges.NonAdmin,$A107,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!106:106,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A108=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A108,E$7)*INDEX(InputPriceChanges.NonAdmin,$A108,F$7))","v":0},{"$f":"IF($A108=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A108,F$7)*INDEX(InputPriceChanges.NonAdmin,$A108,G$7))","v":0},{"$f":"IF($A108=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A108,G$7)*INDEX(InputPriceChanges.NonAdmin,$A108,H$7))","v":0},{"$f":"IF($A108=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A108,H$7)*INDEX(InputPriceChanges.NonAdmin,$A108,I$7))","v":0},null,null,null,null,{"$f":"IF($A108=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A108,M$7)*INDEX(InputPriceChanges.NonAdmin,$A108,N$7))","v":0},{"$f":"IF($A108=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A108,N$7)*INDEX(InputPriceChanges.NonAdmin,$A108,O$7))","v":0},{"$f":"IF($A108=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A108,O$7)*INDEX(InputPriceChanges.NonAdmin,$A108,P$7))","v":0},{"$f":"IF($A108=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A108,P$7)*INDEX(InputPriceChanges.NonAdmin,$A108,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!107:107,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A109=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A109,E$7)*INDEX(InputPriceChanges.NonAdmin,$A109,F$7))","v":0},{"$f":"IF($A109=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A109,F$7)*INDEX(InputPriceChanges.NonAdmin,$A109,G$7))","v":0},{"$f":"IF($A109=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A109,G$7)*INDEX(InputPriceChanges.NonAdmin,$A109,H$7))","v":0},{"$f":"IF($A109=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A109,H$7)*INDEX(InputPriceChanges.NonAdmin,$A109,I$7))","v":0},null,null,null,null,{"$f":"IF($A109=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A109,M$7)*INDEX(InputPriceChanges.NonAdmin,$A109,N$7))","v":0},{"$f":"IF($A109=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A109,N$7)*INDEX(InputPriceChanges.NonAdmin,$A109,O$7))","v":0},{"$f":"IF($A109=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A109,O$7)*INDEX(InputPriceChanges.NonAdmin,$A109,P$7))","v":0},{"$f":"IF($A109=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A109,P$7)*INDEX(InputPriceChanges.NonAdmin,$A109,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!108:108,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A110=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A110,E$7)*INDEX(InputPriceChanges.NonAdmin,$A110,F$7))","v":0},{"$f":"IF($A110=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A110,F$7)*INDEX(InputPriceChanges.NonAdmin,$A110,G$7))","v":0},{"$f":"IF($A110=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A110,G$7)*INDEX(InputPriceChanges.NonAdmin,$A110,H$7))","v":0},{"$f":"IF($A110=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A110,H$7)*INDEX(InputPriceChanges.NonAdmin,$A110,I$7))","v":0},null,null,null,null,{"$f":"IF($A110=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A110,M$7)*INDEX(InputPriceChanges.NonAdmin,$A110,N$7))","v":0},{"$f":"IF($A110=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A110,N$7)*INDEX(InputPriceChanges.NonAdmin,$A110,O$7))","v":0},{"$f":"IF($A110=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A110,O$7)*INDEX(InputPriceChanges.NonAdmin,$A110,P$7))","v":0},{"$f":"IF($A110=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A110,P$7)*INDEX(InputPriceChanges.NonAdmin,$A110,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!109:109,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A111=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A111,E$7)*INDEX(InputPriceChanges.NonAdmin,$A111,F$7))","v":0},{"$f":"IF($A111=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A111,F$7)*INDEX(InputPriceChanges.NonAdmin,$A111,G$7))","v":0},{"$f":"IF($A111=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A111,G$7)*INDEX(InputPriceChanges.NonAdmin,$A111,H$7))","v":0},{"$f":"IF($A111=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A111,H$7)*INDEX(InputPriceChanges.NonAdmin,$A111,I$7))","v":0},null,null,null,null,{"$f":"IF($A111=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A111,M$7)*INDEX(InputPriceChanges.NonAdmin,$A111,N$7))","v":0},{"$f":"IF($A111=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A111,N$7)*INDEX(InputPriceChanges.NonAdmin,$A111,O$7))","v":0},{"$f":"IF($A111=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A111,O$7)*INDEX(InputPriceChanges.NonAdmin,$A111,P$7))","v":0},{"$f":"IF($A111=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A111,P$7)*INDEX(InputPriceChanges.NonAdmin,$A111,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!110:110,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A112=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A112,E$7)*INDEX(InputPriceChanges.NonAdmin,$A112,F$7))","v":0},{"$f":"IF($A112=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A112,F$7)*INDEX(InputPriceChanges.NonAdmin,$A112,G$7))","v":0},{"$f":"IF($A112=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A112,G$7)*INDEX(InputPriceChanges.NonAdmin,$A112,H$7))","v":0},{"$f":"IF($A112=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A112,H$7)*INDEX(InputPriceChanges.NonAdmin,$A112,I$7))","v":0},null,null,null,null,{"$f":"IF($A112=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A112,M$7)*INDEX(InputPriceChanges.NonAdmin,$A112,N$7))","v":0},{"$f":"IF($A112=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A112,N$7)*INDEX(InputPriceChanges.NonAdmin,$A112,O$7))","v":0},{"$f":"IF($A112=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A112,O$7)*INDEX(InputPriceChanges.NonAdmin,$A112,P$7))","v":0},{"$f":"IF($A112=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A112,P$7)*INDEX(InputPriceChanges.NonAdmin,$A112,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!111:111,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A113=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A113,E$7)*INDEX(InputPriceChanges.NonAdmin,$A113,F$7))","v":0},{"$f":"IF($A113=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A113,F$7)*INDEX(InputPriceChanges.NonAdmin,$A113,G$7))","v":0},{"$f":"IF($A113=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A113,G$7)*INDEX(InputPriceChanges.NonAdmin,$A113,H$7))","v":0},{"$f":"IF($A113=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A113,H$7)*INDEX(InputPriceChanges.NonAdmin,$A113,I$7))","v":0},null,null,null,null,{"$f":"IF($A113=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A113,M$7)*INDEX(InputPriceChanges.NonAdmin,$A113,N$7))","v":0},{"$f":"IF($A113=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A113,N$7)*INDEX(InputPriceChanges.NonAdmin,$A113,O$7))","v":0},{"$f":"IF($A113=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A113,O$7)*INDEX(InputPriceChanges.NonAdmin,$A113,P$7))","v":0},{"$f":"IF($A113=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A113,P$7)*INDEX(InputPriceChanges.NonAdmin,$A113,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!112:112,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A114=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A114,E$7)*INDEX(InputPriceChanges.NonAdmin,$A114,F$7))","v":0},{"$f":"IF($A114=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A114,F$7)*INDEX(InputPriceChanges.NonAdmin,$A114,G$7))","v":0},{"$f":"IF($A114=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A114,G$7)*INDEX(InputPriceChanges.NonAdmin,$A114,H$7))","v":0},{"$f":"IF($A114=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A114,H$7)*INDEX(InputPriceChanges.NonAdmin,$A114,I$7))","v":0},null,null,null,null,{"$f":"IF($A114=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A114,M$7)*INDEX(InputPriceChanges.NonAdmin,$A114,N$7))","v":0},{"$f":"IF($A114=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A114,N$7)*INDEX(InputPriceChanges.NonAdmin,$A114,O$7))","v":0},{"$f":"IF($A114=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A114,O$7)*INDEX(InputPriceChanges.NonAdmin,$A114,P$7))","v":0},{"$f":"IF($A114=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A114,P$7)*INDEX(InputPriceChanges.NonAdmin,$A114,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!113:113,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A115=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A115,E$7)*INDEX(InputPriceChanges.NonAdmin,$A115,F$7))","v":0},{"$f":"IF($A115=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A115,F$7)*INDEX(InputPriceChanges.NonAdmin,$A115,G$7))","v":0},{"$f":"IF($A115=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A115,G$7)*INDEX(InputPriceChanges.NonAdmin,$A115,H$7))","v":0},{"$f":"IF($A115=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A115,H$7)*INDEX(InputPriceChanges.NonAdmin,$A115,I$7))","v":0},null,null,null,null,{"$f":"IF($A115=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A115,M$7)*INDEX(InputPriceChanges.NonAdmin,$A115,N$7))","v":0},{"$f":"IF($A115=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A115,N$7)*INDEX(InputPriceChanges.NonAdmin,$A115,O$7))","v":0},{"$f":"IF($A115=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A115,O$7)*INDEX(InputPriceChanges.NonAdmin,$A115,P$7))","v":0},{"$f":"IF($A115=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A115,P$7)*INDEX(InputPriceChanges.NonAdmin,$A115,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!114:114,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A116=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A116,E$7)*INDEX(InputPriceChanges.NonAdmin,$A116,F$7))","v":0},{"$f":"IF($A116=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A116,F$7)*INDEX(InputPriceChanges.NonAdmin,$A116,G$7))","v":0},{"$f":"IF($A116=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A116,G$7)*INDEX(InputPriceChanges.NonAdmin,$A116,H$7))","v":0},{"$f":"IF($A116=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A116,H$7)*INDEX(InputPriceChanges.NonAdmin,$A116,I$7))","v":0},null,null,null,null,{"$f":"IF($A116=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A116,M$7)*INDEX(InputPriceChanges.NonAdmin,$A116,N$7))","v":0},{"$f":"IF($A116=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A116,N$7)*INDEX(InputPriceChanges.NonAdmin,$A116,O$7))","v":0},{"$f":"IF($A116=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A116,O$7)*INDEX(InputPriceChanges.NonAdmin,$A116,P$7))","v":0},{"$f":"IF($A116=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A116,P$7)*INDEX(InputPriceChanges.NonAdmin,$A116,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!115:115,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A117=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A117,E$7)*INDEX(InputPriceChanges.NonAdmin,$A117,F$7))","v":0},{"$f":"IF($A117=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A117,F$7)*INDEX(InputPriceChanges.NonAdmin,$A117,G$7))","v":0},{"$f":"IF($A117=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A117,G$7)*INDEX(InputPriceChanges.NonAdmin,$A117,H$7))","v":0},{"$f":"IF($A117=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A117,H$7)*INDEX(InputPriceChanges.NonAdmin,$A117,I$7))","v":0},null,null,null,null,{"$f":"IF($A117=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A117,M$7)*INDEX(InputPriceChanges.NonAdmin,$A117,N$7))","v":0},{"$f":"IF($A117=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A117,N$7)*INDEX(InputPriceChanges.NonAdmin,$A117,O$7))","v":0},{"$f":"IF($A117=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A117,O$7)*INDEX(InputPriceChanges.NonAdmin,$A117,P$7))","v":0},{"$f":"IF($A117=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A117,P$7)*INDEX(InputPriceChanges.NonAdmin,$A117,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!116:116,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A118=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A118,E$7)*INDEX(InputPriceChanges.NonAdmin,$A118,F$7))","v":0},{"$f":"IF($A118=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A118,F$7)*INDEX(InputPriceChanges.NonAdmin,$A118,G$7))","v":0},{"$f":"IF($A118=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A118,G$7)*INDEX(InputPriceChanges.NonAdmin,$A118,H$7))","v":0},{"$f":"IF($A118=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A118,H$7)*INDEX(InputPriceChanges.NonAdmin,$A118,I$7))","v":0},null,null,null,null,{"$f":"IF($A118=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A118,M$7)*INDEX(InputPriceChanges.NonAdmin,$A118,N$7))","v":0},{"$f":"IF($A118=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A118,N$7)*INDEX(InputPriceChanges.NonAdmin,$A118,O$7))","v":0},{"$f":"IF($A118=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A118,O$7)*INDEX(InputPriceChanges.NonAdmin,$A118,P$7))","v":0},{"$f":"IF($A118=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A118,P$7)*INDEX(InputPriceChanges.NonAdmin,$A118,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!117:117,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A119=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A119,E$7)*INDEX(InputPriceChanges.NonAdmin,$A119,F$7))","v":0},{"$f":"IF($A119=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A119,F$7)*INDEX(InputPriceChanges.NonAdmin,$A119,G$7))","v":0},{"$f":"IF($A119=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A119,G$7)*INDEX(InputPriceChanges.NonAdmin,$A119,H$7))","v":0},{"$f":"IF($A119=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A119,H$7)*INDEX(InputPriceChanges.NonAdmin,$A119,I$7))","v":0},null,null,null,null,{"$f":"IF($A119=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A119,M$7)*INDEX(InputPriceChanges.NonAdmin,$A119,N$7))","v":0},{"$f":"IF($A119=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A119,N$7)*INDEX(InputPriceChanges.NonAdmin,$A119,O$7))","v":0},{"$f":"IF($A119=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A119,O$7)*INDEX(InputPriceChanges.NonAdmin,$A119,P$7))","v":0},{"$f":"IF($A119=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A119,P$7)*INDEX(InputPriceChanges.NonAdmin,$A119,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!118:118,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A120=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A120,E$7)*INDEX(InputPriceChanges.NonAdmin,$A120,F$7))","v":0},{"$f":"IF($A120=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A120,F$7)*INDEX(InputPriceChanges.NonAdmin,$A120,G$7))","v":0},{"$f":"IF($A120=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A120,G$7)*INDEX(InputPriceChanges.NonAdmin,$A120,H$7))","v":0},{"$f":"IF($A120=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A120,H$7)*INDEX(InputPriceChanges.NonAdmin,$A120,I$7))","v":0},null,null,null,null,{"$f":"IF($A120=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A120,M$7)*INDEX(InputPriceChanges.NonAdmin,$A120,N$7))","v":0},{"$f":"IF($A120=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A120,N$7)*INDEX(InputPriceChanges.NonAdmin,$A120,O$7))","v":0},{"$f":"IF($A120=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A120,O$7)*INDEX(InputPriceChanges.NonAdmin,$A120,P$7))","v":0},{"$f":"IF($A120=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A120,P$7)*INDEX(InputPriceChanges.NonAdmin,$A120,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!119:119,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A121=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A121,E$7)*INDEX(InputPriceChanges.NonAdmin,$A121,F$7))","v":0},{"$f":"IF($A121=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A121,F$7)*INDEX(InputPriceChanges.NonAdmin,$A121,G$7))","v":0},{"$f":"IF($A121=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A121,G$7)*INDEX(InputPriceChanges.NonAdmin,$A121,H$7))","v":0},{"$f":"IF($A121=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A121,H$7)*INDEX(InputPriceChanges.NonAdmin,$A121,I$7))","v":0},null,null,null,null,{"$f":"IF($A121=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A121,M$7)*INDEX(InputPriceChanges.NonAdmin,$A121,N$7))","v":0},{"$f":"IF($A121=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A121,N$7)*INDEX(InputPriceChanges.NonAdmin,$A121,O$7))","v":0},{"$f":"IF($A121=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A121,O$7)*INDEX(InputPriceChanges.NonAdmin,$A121,P$7))","v":0},{"$f":"IF($A121=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A121,P$7)*INDEX(InputPriceChanges.NonAdmin,$A121,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!120:120,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A122=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A122,E$7)*INDEX(InputPriceChanges.NonAdmin,$A122,F$7))","v":0},{"$f":"IF($A122=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A122,F$7)*INDEX(InputPriceChanges.NonAdmin,$A122,G$7))","v":0},{"$f":"IF($A122=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A122,G$7)*INDEX(InputPriceChanges.NonAdmin,$A122,H$7))","v":0},{"$f":"IF($A122=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A122,H$7)*INDEX(InputPriceChanges.NonAdmin,$A122,I$7))","v":0},null,null,null,null,{"$f":"IF($A122=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A122,M$7)*INDEX(InputPriceChanges.NonAdmin,$A122,N$7))","v":0},{"$f":"IF($A122=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A122,N$7)*INDEX(InputPriceChanges.NonAdmin,$A122,O$7))","v":0},{"$f":"IF($A122=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A122,O$7)*INDEX(InputPriceChanges.NonAdmin,$A122,P$7))","v":0},{"$f":"IF($A122=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A122,P$7)*INDEX(InputPriceChanges.NonAdmin,$A122,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!121:121,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A123=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A123,E$7)*INDEX(InputPriceChanges.NonAdmin,$A123,F$7))","v":0},{"$f":"IF($A123=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A123,F$7)*INDEX(InputPriceChanges.NonAdmin,$A123,G$7))","v":0},{"$f":"IF($A123=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A123,G$7)*INDEX(InputPriceChanges.NonAdmin,$A123,H$7))","v":0},{"$f":"IF($A123=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A123,H$7)*INDEX(InputPriceChanges.NonAdmin,$A123,I$7))","v":0},null,null,null,null,{"$f":"IF($A123=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A123,M$7)*INDEX(InputPriceChanges.NonAdmin,$A123,N$7))","v":0},{"$f":"IF($A123=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A123,N$7)*INDEX(InputPriceChanges.NonAdmin,$A123,O$7))","v":0},{"$f":"IF($A123=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A123,O$7)*INDEX(InputPriceChanges.NonAdmin,$A123,P$7))","v":0},{"$f":"IF($A123=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A123,P$7)*INDEX(InputPriceChanges.NonAdmin,$A123,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!122:122,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A124=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A124,E$7)*INDEX(InputPriceChanges.NonAdmin,$A124,F$7))","v":0},{"$f":"IF($A124=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A124,F$7)*INDEX(InputPriceChanges.NonAdmin,$A124,G$7))","v":0},{"$f":"IF($A124=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A124,G$7)*INDEX(InputPriceChanges.NonAdmin,$A124,H$7))","v":0},{"$f":"IF($A124=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A124,H$7)*INDEX(InputPriceChanges.NonAdmin,$A124,I$7))","v":0},null,null,null,null,{"$f":"IF($A124=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A124,M$7)*INDEX(InputPriceChanges.NonAdmin,$A124,N$7))","v":0},{"$f":"IF($A124=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A124,N$7)*INDEX(InputPriceChanges.NonAdmin,$A124,O$7))","v":0},{"$f":"IF($A124=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A124,O$7)*INDEX(InputPriceChanges.NonAdmin,$A124,P$7))","v":0},{"$f":"IF($A124=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A124,P$7)*INDEX(InputPriceChanges.NonAdmin,$A124,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!123:123,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A125=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A125,E$7)*INDEX(InputPriceChanges.NonAdmin,$A125,F$7))","v":0},{"$f":"IF($A125=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A125,F$7)*INDEX(InputPriceChanges.NonAdmin,$A125,G$7))","v":0},{"$f":"IF($A125=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A125,G$7)*INDEX(InputPriceChanges.NonAdmin,$A125,H$7))","v":0},{"$f":"IF($A125=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A125,H$7)*INDEX(InputPriceChanges.NonAdmin,$A125,I$7))","v":0},null,null,null,null,{"$f":"IF($A125=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A125,M$7)*INDEX(InputPriceChanges.NonAdmin,$A125,N$7))","v":0},{"$f":"IF($A125=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A125,N$7)*INDEX(InputPriceChanges.NonAdmin,$A125,O$7))","v":0},{"$f":"IF($A125=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A125,O$7)*INDEX(InputPriceChanges.NonAdmin,$A125,P$7))","v":0},{"$f":"IF($A125=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A125,P$7)*INDEX(InputPriceChanges.NonAdmin,$A125,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!124:124,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A126=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A126,E$7)*INDEX(InputPriceChanges.NonAdmin,$A126,F$7))","v":0},{"$f":"IF($A126=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A126,F$7)*INDEX(InputPriceChanges.NonAdmin,$A126,G$7))","v":0},{"$f":"IF($A126=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A126,G$7)*INDEX(InputPriceChanges.NonAdmin,$A126,H$7))","v":0},{"$f":"IF($A126=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A126,H$7)*INDEX(InputPriceChanges.NonAdmin,$A126,I$7))","v":0},null,null,null,null,{"$f":"IF($A126=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A126,M$7)*INDEX(InputPriceChanges.NonAdmin,$A126,N$7))","v":0},{"$f":"IF($A126=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A126,N$7)*INDEX(InputPriceChanges.NonAdmin,$A126,O$7))","v":0},{"$f":"IF($A126=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A126,O$7)*INDEX(InputPriceChanges.NonAdmin,$A126,P$7))","v":0},{"$f":"IF($A126=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A126,P$7)*INDEX(InputPriceChanges.NonAdmin,$A126,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!125:125,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A127=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A127,E$7)*INDEX(InputPriceChanges.NonAdmin,$A127,F$7))","v":0},{"$f":"IF($A127=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A127,F$7)*INDEX(InputPriceChanges.NonAdmin,$A127,G$7))","v":0},{"$f":"IF($A127=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A127,G$7)*INDEX(InputPriceChanges.NonAdmin,$A127,H$7))","v":0},{"$f":"IF($A127=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A127,H$7)*INDEX(InputPriceChanges.NonAdmin,$A127,I$7))","v":0},null,null,null,null,{"$f":"IF($A127=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A127,M$7)*INDEX(InputPriceChanges.NonAdmin,$A127,N$7))","v":0},{"$f":"IF($A127=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A127,N$7)*INDEX(InputPriceChanges.NonAdmin,$A127,O$7))","v":0},{"$f":"IF($A127=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A127,O$7)*INDEX(InputPriceChanges.NonAdmin,$A127,P$7))","v":0},{"$f":"IF($A127=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A127,P$7)*INDEX(InputPriceChanges.NonAdmin,$A127,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,null,{"$f":"INDEX(ModelStartValues_NonAdmin!126:126,,MATCH(\"HGL\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},{"$f":"IF($A128=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A128,E$7)*INDEX(InputPriceChanges.NonAdmin,$A128,F$7))","v":0},{"$f":"IF($A128=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A128,F$7)*INDEX(InputPriceChanges.NonAdmin,$A128,G$7))","v":0},{"$f":"IF($A128=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A128,G$7)*INDEX(InputPriceChanges.NonAdmin,$A128,H$7))","v":0},{"$f":"IF($A128=0,0,-INDEX(FC.Comp.NRC!$E$9:$I$128,$A128,H$7)*INDEX(InputPriceChanges.NonAdmin,$A128,I$7))","v":0},null,null,null,null,{"$f":"IF($A128=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A128,M$7)*INDEX(InputPriceChanges.NonAdmin,$A128,N$7))","v":0},{"$f":"IF($A128=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A128,N$7)*INDEX(InputPriceChanges.NonAdmin,$A128,O$7))","v":0},{"$f":"IF($A128=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A128,O$7)*INDEX(InputPriceChanges.NonAdmin,$A128,P$7))","v":0},{"$f":"IF($A128=0,0,-INDEX(FC.Comp.NRC!$M$9:$Q$128,$A128,P$7)*INDEX(InputPriceChanges.NonAdmin,$A128,Q$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E9:E128)","v":10.708466429733368},{"$f":"SUM(F9:F128)","v":-11.418337030856106},{"$f":"SUM(G9:G128)","v":-20.42180174314209},{"$f":"SUM(H9:H128)","v":-27.759371652911085},{"$f":"SUM(I9:I128)","v":-30.623261789133235},null,null,null,{"$f":"SUM(M9:M128)","v":0},{"$f":"SUM(N9:N128)","v":0},{"$f":"SUM(O9:O128)","v":1.5192250528389517},{"$f":"SUM(P9:P128)","v":0.50718913917244879},{"$f":"SUM(Q9:Q128)","v":-2.4409457152243728},null,null,null,{"$f":"SUM(U9:U128)","v":10.708466429733368},{"$f":"SUM(V9:V128)","v":-11.418337030856106},{"$f":"SUM(W9:W128)","v":-18.902576690303139},{"$f":"SUM(X9:X128)","v":-27.252182513738635},{"$f":"SUM(Y9:Y128)","v":-33.064207504357611},null,null,null,{"$f":"SUM(AC9:AC128)","v":10.708466429733368},{"$f":"SUM(AD9:AD128)","v":-11.418337030856106},{"$f":"SUM(AE9:AE128)","v":-18.902576690303139},{"$f":"SUM(AF9:AF128)","v":-27.252182513738635},{"$f":"SUM(AG9:AG128)","v":-33.064207504357611}]
[null,null,null,null,{"$f":"E129=ModelStartValues_NonAdmin!K127","v":true}]

{"sheet":"FC.Comp.Pay","index":42,"n_rows":132,"n_cols":44,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Pay Operating cost forecasts - non-admin costs"]
[]
["Units: £m"]
[null,"Efficiency",null,null,null,null,{"$f":"MAX($C5:F5)+1","v":1},"Year on year changes in component volumes",null,null,null,null,null,null,{"$f":"MAX($C5:N5)+1","v":2},"Total Pay Operating costs",null,null,null,null,null,null,{"$f":"MAX($C5:V5)+1","v":3},"Unit costs by component",null,null,null,null,null,null,{"$f":"MAX($C5:AD5)+1","v":4},"Fixed and common costs",null,null,null,null,null,null,{"$f":"MAX($C5:AL5)+1","v":5},"Dynamic CVE"]
["BTW",{"$f":"BTW_Pay_Efficiency","v":4.4999999999999998E-2},"BTW_Pay_Efficiency",null,null,null,null,null,null,null,null,null,null,null,null,"Pay Opex(t) = Pay Opex(t-1) * (1-efficiency) * (1 + price trend) * (1 + % volume change(t) * CVE)",null,null,null,null,null,null,null,"Unit costs by component = Total component costs / Component volumes",null,null,null,null,null,null,null,"Base year = Total costs * (1 - Base year elasticity)",null,null,null,null,null,null,null,"Based on LRIC:FAC ratio = (Total cost - FCC) / Total Cost"]
["OR",{"$f":"OR_Pay_Efficiency","v":0.05},"OR_Pay_Efficiency",null,null,null,null,null,null,null,null,null,null,null,"TI Pay inflation",{"$f":"TI.PriceTrend_Pay","v":0.03},0.03,0.03,0.03,0.03,"BTW",null,null,"This is used to forecast costs by service",null,null,null,null,null,null,"TI Pay inflation",{"$f":"TI.PriceTrend_Pay","v":0.03},0.03,0.03,0.03,0.03,"BTW"]
[null,null,null,null,"Use dynamic elasticities?",{"$f":"'Control panel'!$H$72","v":true},null,null,null,null,null,null,null,null,"Ethernet Pay inflation",{"$f":"CI.PriceTrend_Pay","v":0.03},0.03,0.03,0.03,0.03,"OR",null,null,null,null,null,null,null,null,null,"Ethernet Pay inflation",{"$f":"CI.PriceTrend_Pay","v":0.03},0.03,0.03,0.03,0.03,"OR"]
[null,null,null,null,null,null,null,{"$f":"G9+1","v":1},{"$f":"H9+1","v":2},{"$f":"I9+1","v":3},{"$f":"J9+1","v":4},{"$f":"K9+1","v":5},null,null,null,{"$f":"O9+1","v":1},{"$f":"P9+1","v":2},{"$f":"Q9+1","v":3},{"$f":"R9+1","v":4},{"$f":"S9+1","v":5},null,null,null,{"$f":"W9+1","v":1},{"$f":"X9+1","v":2},{"$f":"Y9+1","v":3},{"$f":"Z9+1","v":4},{"$f":"AA9+1","v":5},null,null,null,{"$f":"AE9+1","v":1},{"$f":"AF9+1","v":2},{"$f":"AG9+1","v":3},{"$f":"AH9+1","v":4},{"$f":"AI9+1","v":5},null,null,null,{"$f":"AM9+1","v":1},{"$f":"AN9+1","v":2},{"$f":"AO9+1","v":3},{"$f":"AP9+1","v":4},{"$f":"AQ9+1","v":5}]
[null,"Component code","Component name","Source","Efficiency","Pay CVE",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,"Unit",{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(B11=0,0,A10+1)","v":1},{"$f":"List_CompCode","v":"CF371"},{"$f":"List_CompName","v":"CF371: OR PC Rental 2Mbit link per km distribution"},{"$f":"List_CompSource","v":"BTW"},{"$f":"IF(A11=0,0,INDEX($B$6:$B$8,MATCH(D11,$A$6:$A$8,0)))","v":4.4999999999999998E-2},{"$f":"CVEs_Pay","v":0.70522824138828033},null,{"$f":"FC.CompVolumesPercentages","v":0},-0.37487985782549338,-7.2613858223542938E-2,-0.21110034970002578,-0.15868369145366779,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!7:7,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.817662095710916},{"$f":"IF($A11=0,0,IF($F$8,P11*(1-$E11)*(1+INDEX(Q$7:Q$8,MATCH($D11,$U$7:$U$8,0)))*(1+I11*AN11),P11*(1-$E11)*(1+INDEX(Q$7:Q$8,MATCH($D11,$U$7:$U$8,0)))*(1+I11*$F11)))","v":3.4860443098224327},{"$f":"IF($A11=0,0,IF($F$8,Q11*(1-$E11)*(1+INDEX(R$7:R$8,MATCH($D11,$U$7:$U$8,0)))*(1+J11*AO11),Q11*(1-$E11)*(1+INDEX(R$7:R$8,MATCH($D11,$U$7:$U$8,0)))*(1+J11*$F11)))","v":3.2798263879103171},2.8304695019795858,2.5533537153876371,"FC.Comp.Pay",null,"£",{"$f":"IF($A11=0,0, IF(INDEX(FC.CompVolumes,$A11,X$9)=0,0,P11*million/INDEX(FC.CompVolumes,$A11,X$9)))","v":3.2119358755062013},{"$f":"IF($A11=0,0, IF(INDEX(FC.CompVolumes,$A11,Y$9)=0,0,Q11*million/INDEX(FC.CompVolumes,$A11,Y$9)))","v":3.717919144002821},{"$f":"IF($A11=0,0, IF(INDEX(FC.CompVolumes,$A11,Z$9)=0,0,R11*million/INDEX(FC.CompVolumes,$A11,Z$9)))","v":3.7718749980494848},{"$f":"IF($A11=0,0, IF(INDEX(FC.CompVolumes,$A11,AA$9)=0,0,S11*million/INDEX(FC.CompVolumes,$A11,AA$9)))","v":4.1261323290020657},{"$f":"IF($A11=0,0, IF(INDEX(FC.CompVolumes,$A11,AB$9)=0,0,T11*million/INDEX(FC.CompVolumes,$A11,AB$9)))","v":4.4242162481983414},"FC.UnitCostComp.Pay",null,null,{"$f":"P11*(1-F11)","v":1.4201107283497296},{"$f":"IF(A11=0,0,AF11*(1-$E11)*(1+INDEX(AG$7:AG$8,MATCH($D11,$AK$7:$AK$8,0))))","v":1.3968919179412116},{"$f":"IF(B11=0,0,AG11*(1-$E11)*(1+INDEX(AH$7:AH$8,MATCH($D11,$AK$7:$AK$8,0))))","v":1.3740527350828726},1.3515869728642675,1.3294885258579368,null,null,null,{"$f":"F11","v":0.70522824138828033},{"$f":"IF(Q11=0,0,(Q11-AG11)/Q11)","v":0.59929025744014008},{"$f":"IF(R11=0,0,(R11-AH11)/R11)","v":0.5810593084598219},0.52248665038821696,0.47931674415266018]
[{"$f":"IF(B12=0,0,A11+1)","v":2},"CF373","CF373: OR PC Rental 34Mbit link per km distribution","BTW",{"$f":"IF(A12=0,0,INDEX($B$6:$B$8,MATCH(D12,$A$6:$A$8,0)))","v":4.4999999999999998E-2},0.67597039583750596,null,0,-0.31802952256601735,-0.39653715359523056,-0.20851469131011302,-0.21265714627081922,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!8:8,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.46332531417445594},{"$f":"IF($A12=0,0,IF($F$8,P12*(1-$E12)*(1+INDEX(Q$7:Q$8,MATCH($D12,$U$7:$U$8,0)))*(1+I12*AN12),P12*(1-$E12)*(1+INDEX(Q$7:Q$8,MATCH($D12,$U$7:$U$8,0)))*(1+I12*$F12)))","v":0.35777348641606205},0.26997475806009286,0.23998139376606675,0.21574745862968536,null,null,"£",21.059590620583361,23.845502257648846,29.817480579654607,33.487482348019611,38.237256564902715,null,null,null,{"$f":"P12*(1-F12)","v":0.15013111815041214},{"$f":"IF(A12=0,0,AF12*(1-$E12)*(1+INDEX(AG$7:AG$8,MATCH($D12,$AK$7:$AK$8,0))))","v":0.14767647436865289},0.1452619640127254,0.14288693090111734,0.14055072958088408,null,null,null,{"$f":"F12","v":0.67597039583750596},{"$f":"IF(Q12=0,0,(Q12-AG12)/Q12)","v":0.58723471700494623},0.46194242359357174,0.40459162829763728,0.34854050901183936]
[3,"CF375","CF375: OR PC Rental 140Mbit link per km distribution","BTW",4.4999999999999998E-2,0.67610424762603893,null,0,-0.52159538855748755,-0.40634118356554394,0.34445368001076182,-0.25865097534794046,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!9:9,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.56000129183179082},0.35658811181854094,0.279543124822903,0.31022490551790122,0.27014553262695895,null,null,"£",72.085290223057143,95.946497479908544,126.69928348311208,104.58181147878445,122.84417516574696,null,null,null,0.18138203974824801,0.17841644339836416,0.1754993345488009,0.172629920428928,0.16980742122991502,null,null,null,0.67610424762603893,0.49965678191437868,0.37219227029824553,0.44353300667226231,0.37142243449792578]
[4,"CF381","CF381: OR PC Rental 64Kb link","BTW",4.4999999999999998E-2,0.84051751056669777,null,0,-0.34267268444159671,-0.32335014255907857,-0.11923858963210399,-0.23258871082648114,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!10:10,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.7050316508775161},1.1940963666897146,0.87984913718732327,0.79312610221227098,0.65791262474032142,null,null,"£",14.273609814950614,15.207543670831026,16.560136537827297,16.948827729522925,18.320505771111122,null,null,null,0.27192269224451932,0.26747675622632144,0.26310351126202108,0.25880176885288708,0.25457035993214239,null,null,null,0.84051751056669777,0.77600069501272917,0.70096747255659875,0.67369404672093136,0.61306357355185048]
[5,"CF383","CF383: OR PC Rental 2Mb link","BTW",4.4999999999999998E-2,0.87495014872268284,null,0,-0.26299138635713049,-0.21901037126191669,-0.33234416488308205,-0.10433366878359329,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!11:11,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.305727328306697},0.98883756033347037,0.79424566798816654,0.57325968170465702,0.52100309728908401,null,null,"£",13.734285121851904,14.112565027413755,14.514116000046403,15.69041694059071,15.921249276634756,null,null,null,0.16328100821348113,0.16061136372919069,0.15798536793221843,0.15540230716652664,0.15286147944435391,null,null,null,0.87495014872268284,0.83757558352149675,0.80108752958968332,0.72891464003814277,0.70660159173768378]
[6,"CF385","CF385: OR PC Rental 34Mb link","BTW",4.4999999999999998E-2,0.76164207084708835,null,0,-0.17948218428350893,-0.12898455107805351,-0.36862642321842609,-0.34493969140926428,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!12:12,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":9.8592350638249948E-2},8.3723035032384471E-2,7.4664611188656943E-2,5.4615321033160233E-2,4.2780278212856238E-2,null,null,"£",114.29142010369326,118.28436863031905,121.10758456951891,140.30870711725066,167.77701026320739,null,null,null,2.3500268528451006E-2,2.3116039138010833E-2,2.2738091898104357E-2,2.236632409557035E-2,2.2000634696607776E-2,null,null,null,0.76164207084708835,0.72389869611070079,0.69546360000922725,0.5904752792354655,0.48572950865017533]
[7,"CF388","CF388: OR PC rental 140Mb link","BTW",4.4999999999999998E-2,0.72807487740938803,null,0,-0.53518085368537405,-0.14488992593371375,-0.24506254285539453,0.26087240449946392,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!13:13,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.13732762329276593},8.2447257676489694E-2,7.4583901154300594E-2,6.4095330079768531E-2,7.037462939535348E-2,null,null,"£",296.59379246536366,383.08606945939721,405.26884382525503,461.33195328996385,401.72802417990374,null,null,null,3.7342830798962758E-2,3.6732275515399718E-2,3.6131702810722928E-2,3.5540949469767609E-2,3.4959854945936911E-2,null,null,null,0.72807487740938803,0.5544754725556611,0.51555627619996747,0.44549861237104404,0.50323212716989241]
[8,"CF391","CF391: OR PC rental 64Kbit link per km transmission","BTW",4.4999999999999998E-2,0.64380183700819316,null,0,-0.34894115804579962,7.7541173993003421E-2,-0.26111527772457155,-0.30507431461537338,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!14:14,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.1058062499851116},0.84336973330881726,0.86435547154938619,0.72610392491005993,0.60883468063702373,null,null,"£",0.34775168854428867,0.40736899996042375,0.3874614303146211,0.44051245211742035,0.53152099499938743,null,null,null,0.39388615486955547,0.38744611623743824,0.38111137223695613,0.3748802013008819,0.36875091000961252,null,null,null,0.64380183700819316,0.54059755652202568,0.55908028029972301,0.48370999186195413,0.39433327020105285]
[9,"CG101","CG101: PC rental 2Mbit s regional trunk","BTW",4.4999999999999998E-2,0.63498146734777483,null,0,-0.20597173541594549,-0.11079139403327987,-0.10636296240378007,-0.28855173923287525,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!15:15,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.5271115403034935},0.45068044752963288,0.41482219567889905,0.38411686560058189,0.320787239652086,null,null,"£",1.1715638522936522,1.2615259650887651,1.3058274853036276,1.3530879789358057,1.5883142116793278,null,null,null,0.19240548098563545,0.18925965137152032,0.18616525607159595,0.18312145413482536,0.18012741835972096,null,null,null,0.63498146734777483,0.58005799362068788,0.55121674295437006,0.52326630113336015,0.43848321848749189]
[10,"CG103","CG103: PC rental 140Mbit s regional trunk","BTW",4.4999999999999998E-2,0.64952495462264126,null,0,-0.54855107614234933,-0.2380599290531169,-8.8524624154533438E-3,-0.17875357809034553,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!16:16,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.48368402866271798},0.30625801486210635,0.26858185714575433,0.26328005855157177,0.24105111904200702,null,null,"£",125.08969081261091,175.44403739113713,201.93286558012872,199.71468300149888,222.65255904256355,null,null,null,0.16951918189386977,0.16674754326990501,0.16402122093744206,0.16133947397511486,0.15870157357562173,null,null,null,0.64952495462264126,0.45553247530523039,0.38930640110798392,0.38719447700399462,0.34162689554672659]
[11,"CG201","CG201: PC rental 2Mbit link per km national trunk","BTW",4.4999999999999998E-2,0.62285173690278139,null,0,-0.22439721623682007,-4.3400464334829469E-2,-0.420586375826694,-0.16467750697874883,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!17:17,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.36119365968696843},0.30563087111034976,0.29330657802708143,0.22169642479476756,0.20316161782801284,null,null,"£",0.57256410376278721,0.62465735633930342,0.62666620837231546,0.817493786620336,0.89683646380141147,null,null,null,0.136223561392668,0.13399630616389788,0.13180546655811815,0.12965044717989291,0.12753066236850166,null,null,null,0.62285173690278139,0.56157470062794224,0.55062219386723621,0.41518927380125753,0.37226990151031786]
[12,"CG203","CG203: PC rental 140Mbit link per km national trunk","BTW",4.4999999999999998E-2,0.66183386469802186,null,0,-0.48375377525968788,-7.907608385922682E-2,-0.15507754946068886,9.6542772468467764E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!18:18,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.57463267340551161},0.38426839645176114,0.36296378877730984,0.33034288971743647,0.33874940719746771,null,null,"£",38.986326638773463,50.500977016996977,51.797006368572681,55.7942538639387,52.176804500392365,null,null,null,0.19432131038378567,0.19114415695901077,0.18801894999273094,0.18494484016034979,0.18192099202372808,null,null,null,0.66183386469802186,0.50257643167122668,0.48198978574117013,0.44014281548924811,0.46296292138548129]
[13,"CL171","CL171: E side copper capital","BTW",4.4999999999999998E-2,0.47212675185698044,null,0,-0.19566191492059981,-0.37528630040680577,-0.18187473031447232,-0.35427757659224857,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!19:19,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.1814399489666583E-2},1.9475528144814246E-2,1.6149057712486131E-2,1.4989211074291813E-2,1.3339877905170022E-2,null,null,"£",0.38185938429147542,0.4238486622937605,0.5625844574000548,0.63826276797413983,0.87968406024850954,null,null,null,1.1515237914899727E-2,1.1326963774991117E-2,1.1141767917270014E-2,1.0959600011822649E-2,1.0780410551629349E-2,null,null,null,0.47212675185698044,0.41840017427167175,0.3100669948900226,0.26883409957315241,0.19186587551515166]
[14,"CL173","CL173: D side copper capital","BTW",4.4999999999999998E-2,0.49255572407231141,null,0,-0.10885100139029102,-7.3005478023002168E-2,-0.43170349948368503,-1.0447783640446406E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!20:20,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.15576237967189846},0.14500097873600049,0.13780068228019787,0.1095069328022079,0.10736419905103728,null,null,"£",3.6568631232900004,3.8200297194177986,3.9162463954894342,5.4762753110668667,5.4258081214326879,null,null,null,7.9040727969380234E-2,7.7748412067080858E-2,7.6477225529784087E-2,7.5226822892372119E-2,7.3996864338081836E-2,null,null,null,0.49255572407231141,0.46380767395621947,0.44501562500047243,0.31304054485529903,0.31078641677468066]
[15,"CO379","CO379: Point of Handover electronics","BTW",4.4999999999999998E-2,0.8354601139504676,null,0,-0.14653851427750975,-0.21364611190456539,-0.25948171066375625,0.33333333333333326,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!21:21,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.4900240399344837},1.2862254043494188,1.0455719665197916,0.82215298148077864,1.0017732607324508,null,null,"£",1567.9354192329629,1585.8717073271159,1639.4072832603345,1740.8036011677964,1590.844896678235,null,null,null,0.24516838574188388,0.24115988263500407,0.23721691855392177,0.23333842193556514,0.22952333873691866,null,null,null,0.8354601139504676,0.81250573824812278,0.7731223424595981,0.71618612692336203,0.77088294553889203]
[16,"CO432","CO432: PC rental 64Kbit link local end","BTW",4.4999999999999998E-2,0.88712303062224773,null,0,-0.18358659382912146,-0.27840877144755116,-0.39387720285497163,-0.25125401591026519,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!22:22,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.264503385227588},4.3350496752938836,3.2370650662869673,2.1527434619571029,1.7252819259796099,null,null,"£",218.09164433378132,219.97107058137885,227.63114013389338,249.75368503948147,267.32845752336794,null,null,null,0.59424118740340759,0.58452534398936185,0.57496835461513585,0.56556762201717836,0.55632059139719747,null,null,null,0.88712303062224773,0.86516294211790423,0.8223797350868064,0.73728052969999069,0.67754800938906234]
[17,"CO434","CO434: PC rental 34Mbit link local end","BTW",4.4999999999999998E-2,0.43861608852128997,null,0,-0.43422147522168009,-0.19585815603800416,-0.18258432850775541,-0.34354174930816705,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!23:23,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.45155189435814375},0.35957413264882954,{"$f":"IF($A27=0,0,IF($F$8,Q27*(1-$E27)*(1+INDEX(R$7:R$8,MATCH($D27,$U$7:$U$8,0)))*(1+J27*AO27),Q27*(1-$E27)*(1+INDEX(R$7:R$8,MATCH($D27,$U$7:$U$8,0)))*(1+J27*$F27)))","v":0.33245964212853241},{"$f":"IF($A27=0,0,IF($F$8,R27*(1-$E27)*(1+INDEX(S$7:S$8,MATCH($D27,$U$7:$U$8,0)))*(1+K27*AP27),R27*(1-$E27)*(1+INDEX(S$7:S$8,MATCH($D27,$U$7:$U$8,0)))*(1+K27*$F27)))","v":0.31136519343232882},{"$f":"IF($A27=0,0,IF($F$8,S27*(1-$E27)*(1+INDEX(T$7:T$8,MATCH($D27,$U$7:$U$8,0)))*(1+L27*AQ27),S27*(1-$E27)*(1+INDEX(T$7:T$8,MATCH($D27,$U$7:$U$8,0)))*(1+L27*$F27)))","v":0.28258485507375092},null,null,"£",260.19087365577377,366.20677389176626,421.06021069296196,482.42785216979217,666.96659365204493,null,null,null,0.25349396869039598,0.24934934230230801,{"$f":"IF(B27=0,0,AG27*(1-$E27)*(1+INDEX(AH$7:AH$8,MATCH($D27,$AK$7:$AK$8,0))))","v":0.24527248055566528},{"$f":"IF(C27=0,0,AH27*(1-$E27)*(1+INDEX(AI$7:AI$8,MATCH($D27,$AK$7:$AK$8,0))))","v":0.24126227549858015},{"$f":"IF(D27=0,0,AI27*(1-$E27)*(1+INDEX(AJ$7:AJ$8,MATCH($D27,$AK$7:$AK$8,0))))","v":0.23731763729417837},null,null,null,0.43861608852128997,0.30654260231274821,{"$f":"IF(R27=0,0,(R27-AH27)/R27)","v":0.26224885828145017},{"$f":"IF(S27=0,0,(S27-AI27)/S27)","v":0.22514693168163843},{"$f":"IF(T27=0,0,(T27-AJ27)/T27)","v":0.16018982251458025}]
[18,"CO436","CO436: PC rental 140Mbit link local end","BTW",4.4999999999999998E-2,0.31578786805871734,null,0,-0.41837504291896743,-1.18134999628694E-2,-8.6894932756507615E-2,-7.1191579335783017E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!24:24,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.24672387336316581},0.2106262863538918,0.20666457082417761,0.19958216941322632,0.1935937886998958,null,null,"£",443.92075146363771,651.57409512289644,646.96137474093882,684.24764058216954,714.58985238351704,null,null,null,0.16881146739462272,0.16605139990272064,0.16333645951431117,0.16066590840125217,0.15803902079889168,null,null,null,0.31578786805871734,0.21163021588044792,0.20965427763972352,0.19498866620394181,0.18365655292856645]
[19,"CO438","CO438: PC rental 2Mbit local end copper","BTW",4.4999999999999998E-2,0.94667036002101579,null,0,-0.18522952443798102,-0.30442990571427309,1.381330587453844E-2,-6.7770930583774591E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!25:25,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.4712024338392635},1.1933889420509161,0.83962427175632837,0.83627329544330742,0.77182975280593669,null,null,"£",77.995175861054591,77.650102439290762,78.542388981276389,77.163046194499316,76.394133625447594,null,null,null,7.8458696132853264E-2,7.7175896451081111E-2,7.5914070544105927E-2,7.4672875490709792E-2,7.3451973976436685E-2,null,null,null,0.94667036002101579,0.93533047464102581,0.90958566456718948,0.91070756904759731,0.90483396926665915]
[20,"CO439","CO439: PC rental 2Mbit local end fibre","BTW",4.4999999999999998E-2,0.6072902859997551,null,0,8.3498093730486778E-2,-0.19374447704739639,-0.16496973095040579,-0.30337567082825556,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!26:26,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":11.955895284658579},12.35675866639763,10.67998005121837,9.5094861941723696,7.8497400775652224,null,null,"£",127.08004166092965,121.2192685496119,129.94657377229117,138.56362146469368,164.19079732664002,null,null,null,4.6951962178551474,4.6184297596932158,4.5429184331222316,4.4686417167406836,4.3955794246719737,null,null,null,0.6072902859997551,0.62624261876600784,0.57463231098414114,0.53008589260278127,0.44003503539758432]
[21,"CP371","CP371: Prot Path PC rental 2Mbit link per km dist","BTW",4.4999999999999998E-2,0,null,0,-0.21558132976891176,-1.9678394787199238E-3,5.0974773351360136E-2,-0.34911580738963766,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!27:27,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[22,"CP373","CP373: Protected Path PC rental 34Mbit link per km distr","BTW",4.4999999999999998E-2,0,null,0,-0.39443772976512537,-3.2767418030558382E-2,-0.37381153696762504,-0.25112608755549093,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!28:28,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[23,"CP375","CP375: Protected Path PC rental 140Mbit link per km distr","BTW",4.4999999999999998E-2,0,null,0,-0.50532856363515932,-0.19441502234428898,-0.23969094534925495,0.2550832161452905,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!29:29,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[24,"CP383","CP383: Protected Path PC rental 2Mbit link","BTW",4.4999999999999998E-2,0,null,0,-0.28958887129502431,-0.22793704654104485,-0.1248331586606396,-9.7272642849699831E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!30:30,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[25,"CP385","CP385: Protected Path PC rental 34Mb link","BTW",4.4999999999999998E-2,0,null,0,-0.30671458446333411,-0.3269568241763976,-0.14993698173108427,-0.12484225673481852,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!31:31,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[26,"CP388","CP388: Protected Path PC rental 140Mbit link","BTW",4.4999999999999998E-2,0,null,0,-0.54106649067610102,-2.7550340397717865E-2,-6.8234159047276588E-2,-0.16407567015488989,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!32:32,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[27,"CP434","CP434: Protected Path PC rental 34Mbit link local end","BTW",4.4999999999999998E-2,0,null,0,-0.51593889159164208,-0.36032482194052917,-0.33320579931685568,-0.1796972889848053,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!33:33,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[28,"CP436","CP436: Protected Path PC rental 140Mbit link local end","BTW",4.4999999999999998E-2,0,null,0,-0.67537067711585808,-2.8652855955280443E-2,-0.14655901229107415,4.8192771084337505E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!34:34,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[29,"CP439","CP439: Protected Path PC rental 2Mbit local end fibre","BTW",4.4999999999999998E-2,0,null,0,-0.17512985397704661,0.10921131601286715,-0.15992080422071131,-0.29241768729477491,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!35:35,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[30,"CR371","CR371: PC rental 2Mbit link per km distribution","BTW",4.4999999999999998E-2,0.70522824138828033,null,0,0.1972167008609973,-0.31337756810781547,-0.23500639970911597,-1.2741066501753107E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!36:36,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.33366015520515735},0.37385245162066788,0.28232068369420016,0.23444077982608294,0.22884264845885322,null,null,"£",0.30587048800417554,0.28626001848027566,0.31483656934233178,0.34175732336996323,0.33790184678738527,null,null,null,9.8353590728483556E-2,9.6745509520072853E-2,9.5163720439419661E-2,9.3607793610235149E-2,9.2077306184707802E-2,null,null,null,0.70522824138828033,0.7412200746559866,0.66292331403356308,0.60071880975793979,0.59763922151397553]
[31,"CR373","CR373: PC rental 34Mbit link per km distribution","BTW",4.4999999999999998E-2,0.67597039583750596,null,0,-0.47277467092465186,-0.33000863702951522,-7.3750474655610576E-2,-0.24415086041998646,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!37:37,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.1931972188118371E-3},7.9859911776512186E-4,6.4975987428586373E-4,6.1913805057594066E-4,5.4869615882810528E-4,null,null,"£",5.2297612274970588E-2,6.638992653603587E-2,8.0622645735227302E-2,8.2939928157370085E-2,9.724627086939916E-2,null,null,null,3.866312224993884E-4,3.8030980201152339E-4,3.7409173674863498E-4,3.6797533685279478E-4,3.6195894009525154E-4,null,null,null,0.67597039583750596,0.52377883527367319,0.42426155945719074,0.40566512345591882,0.34032900673422517]
[32,"CR375","CR375: PC rental 140Mbit link per km distribution","BTW",4.4999999999999998E-2,0.67610424762603893,null,0,-0.55936417367137004,-9.7638599019626793E-2,-0.12105933752323084,-0.27438176097906053,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!38:38,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.5775285708266375E-2},1.5765321742376232E-2,1.4782121754056165E-2,1.3742076306931318E-2,1.1952968717217535E-2,null,null,"£",3.3178833298489909,4.605541031175914,4.7855745124568498,5.0616266336227245,6.067437944777045,null,null,null,8.3485055571327436E-3,8.2120074912736228E-3,8.077741168791298E-3,7.9456701006815605E-3,7.8157583945354173E-3,null,null,null,0.67610424762603893,0.47910942602584233,0.4535465677263284,0.42179988502364291,0.34612408185446969]
[33,"CR383","CR383: PC rental 2Mb link","BTW",4.4999999999999998E-2,0.87495014872268284,null,0,-0.12288376949553759,-0.27251567034613622,-0.16134331166036586,-0.15522380123907109,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!39:39,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.15303617544559697},0.13434904029452591,0.10118485597304791,8.6410570464802328E-2,7.4585063351804551E-2,null,null,"£",{"$f":"IF($A43=0,0, IF(INDEX(FC.CompVolumes,$A43,X$9)=0,0,P43*million/INDEX(FC.CompVolumes,$A43,X$9)))","v":1.8420393921755289},{"$f":"IF($A43=0,0, IF(INDEX(FC.CompVolumes,$A43,Y$9)=0,0,Q43*million/INDEX(FC.CompVolumes,$A43,Y$9)))","v":1.8436659323574141},{"$f":"IF($A43=0,0, IF(INDEX(FC.CompVolumes,$A43,Z$9)=0,0,R43*million/INDEX(FC.CompVolumes,$A43,Z$9)))","v":1.9087081913449042},{"$f":"IF($A43=0,0, IF(INDEX(FC.CompVolumes,$A43,AA$9)=0,0,S43*million/INDEX(FC.CompVolumes,$A43,AA$9)))","v":1.9435990444757916},{"$f":"IF($A43=0,0, IF(INDEX(FC.CompVolumes,$A43,AB$9)=0,0,T43*million/INDEX(FC.CompVolumes,$A43,AB$9)))","v":1.9858662650182068},null,null,null,1.9137150979521317E-2,1.8824258561006144E-2,1.8516481933533693E-2,1.8213737453920416E-2,1.7915942846548818E-2,null,null,null,0.87495014872268284,0.8598854259045039,0.81700342649629465,0.78921864123858065,0.75979181297946363]
[34,"CR385","CR385: PC rental 34Mb link","BTW",4.4999999999999998E-2,0.76164207084708835,null,0,-0.37592770540795817,-0.25690719037129084,-0.34943018812307824,-0.30881270160117458,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!40:40,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.2690648952783119E-3},2.9969220399088544E-3,2.4435212509775405E-3,1.9021009514616895E-3,1.5873971186123623E-3,null,null,"£",3.4101230910936451,3.8359933155143953,4.2089663873062806,5.0361538958645626,6.0807236848039299,null,null,null,1.0175654678579301E-3,1.000928272458453E-3,9.8456309520375735E-4,9.6846548859717591E-4,9.5263107785861214E-4,null,null,null,0.76164207084708835,0.66601457791378049,0.59707201449143166,0.49084432776664749,0.39987853909463855]
[35,"CR388","CR388: PC rental 140Mb link","BTW",4.4999999999999998E-2,0.72807487740938803,null,0,-0.49040617500364647,-0.23342052471796271,-0.16281480656048097,0.25679063293101323,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!41:41,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":7.2148798744938181E-3},4.5629453762535245E-3,3.8837671155646115E-3,3.5022857837866597E-3,3.8580229778146704E-3,null,null,"£",16.781004018479614,20.826195925913186,23.123878195082579,24.907924200944997,21.831713774709389,null,null,null,1.9619070943482707E-3,1.9298299133556766E-3,1.8982771942723112E-3,1.8672403621459589E-3,1.8367109822248725E-3,null,null,null,0.72807487740938803,0.5770648661719916,0.51122785229197631,0.46685094323539045,0.52392430195808348]
[36,"CR391","CR391: PC rental 64Kbit link per km transmission","BTW",4.4999999999999998E-2,0.64380183700819316,null,0,-0.22910679814151602,-0.20281907590702808,-3.2348327761085871E-2,-0.45412870205734002,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!42:42,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.18129487298274494},0.15202703430084219,0.13188418798751192,0.12751955914619884,9.5925971538892832E-2,null,null,"£",6.3756742597832358E-2,6.9353311959948732E-2,7.5471366587901531E-2,7.5413176710373522E-2,0.10392412572479541,null,null,null,6.4576900716286703E-2,6.3521068389575414E-2,6.2482498921405852E-2,6.146091006404087E-2,6.0456024184493806E-2,null,null,null,0.64380183700819316,0.58217254791752837,0.5262320686440265,0.51802758356796808,0.36976375412593937]
[37,"CE103","CE103: Tisbo  Excess Construction","BTW",4.4999999999999998E-2,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!43:43,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[38,"CL175","CL175: Local exchanges general frames capital","BTW",4.4999999999999998E-2,0.71487983958961532,null,0,-0.13756686600714518,-0.33681995676173904,-0.27978984256059147,-0.24122637013916726,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!44:44,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.9862971980645809E-3},1.7616750745514114E-3,1.3337716929691379E-3,1.0956987016749636E-3,9.4569079455828506E-4,null,null,"£",4.0446710954246144E-2,4.1594830388596925E-2,4.7485782103077245E-2,5.4164408428049544E-2,6.1611217307895899E-2,null,null,null,5.6633337573487098E-4,5.5707382504160583E-4,5.4796566800217558E-4,5.3900642933034002E-4,5.3019367421078896E-4,null,null,null,0.71487983958961532,0.68378174097544198,0.58916082048319873,0.50807057769952979,0.43935832170341388]
[39,"CO417","CO417: 64Kbit PC link connection cct provision","BTW",4.4999999999999998E-2,0.98675467542894857,null,0,5.5228315606836498E-2,-0.29879322529178287,-0.39577359194186434,-0.58362385096717817,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!45:45,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.20405745379334791},0.21165977257960147,0.14677203264456226,8.8251646374921555E-2,3.7621847435407564E-2,null,null,"£",1472.5947448462721,1447.5136633308487,1431.4676971664253,1424.4964029490154,1458.4542641651706,null,null,null,2.702807206635223E-3,2.6586163088067371E-3,2.6151479321577468E-3,2.5723902634669673E-3,2.5303316826592822E-3,null,null,null,0.98675467542894857,0.98743919887844123,0.98218224626969053,0.9708516456164612,0.93274302419615163]
[40,"CO506","CO506: Customer Support   partial private circuits","BTW",4.4999999999999998E-2,0,null,0,-6.4384601571099376E-2,-0.42226739553317394,-0.17579732965269235,0.10499569585028623,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!46:46,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[41,"CO418","CO418: 64Kbit PC link connection cct rearrangements","BTW",4.4999999999999998E-2,0.98675467542894857,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!47:47,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.10511687105501927},1.3695428543405621E-3,1.3471508286720939E-3,1.3251249126233051E-3,1.3034591203019141E-3,null,null,"£",302.05997429603235,0,0,0,0,null,null,null,1.3923070750170917E-3,1.3695428543405621E-3,1.3471508286720939E-3,1.3251249126233051E-3,1.3034591203019141E-3,null,null,null,0.98675467542894857,0,0,0,0]
[42,"CL172","CL172: E side copper current","BTW",4.4999999999999998E-2,0.4231256604102816,null,0,-0.18964305048817909,-0.18185539119906746,-0.36747008546180682,-0.1682728690179609,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!48:48,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":6.0695692293113418E-2},5.4912553894004096E-2,5.0352795805149425E-2,4.3574586822345232E-2,4.1165496391422453E-2,null,null,"£",2.5084567447402013,2.8005545010524777,3.1388163258903909,4.2943211656018638,4.877684795350631,null,null,null,3.5013787407530569E-2,3.444131198341744E-2,3.387819653248856E-2,3.3324288019182371E-2,3.2779435910068738E-2,null,null,null,0.4231256604102816,0.37279711940008514,0.32718340678465485,0.23523570848654529,0.20371576238544026]
[43,"CL174","CL174: D side copper current","BTW",4.4999999999999998E-2,0.50877377687387393,null,0,-5.5506587977766531E-2,-0.37136432544864884,-0.31047132237645492,-0.16239078181158162,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!49:49,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.14587879639438797},0.13944137407204235,0.11197330387043855,9.7121126956107556E-2,9.0913739436907295E-2,null,null,"£",5.3452452420238199,5.4096377605151957,6.9102220114321904,8.6923836819190292,9.7143388414450929,null,null,null,7.1659490187000338E-2,7.0487857522442882E-2,6.9335381051950945E-2,6.8201747571751542E-2,6.7086648998953405E-2,null,null,null,0.50877377687387393,0.49449825784113871,0.38078650307418682,0.29776610188456415,0.26208459343474172]
[44,"CO413","CO413: 2Mbit and above PC link connection cct provision","BTW",4.4999999999999998E-2,0.97844361349343079,null,0,0.24449913155588909,-0.46244877122932759,2.0445043644631289E-2,6.9537667645123147E-3,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!50:50,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":8.1469131255086644},9.9308200925780739,5.3296232710227729,5.3462494765806357,5.2942637553871039,null,null,"£",6097.0761304510279,5971.9896853532346,5962.2555620611301,5861.0263768857994,5763.9538905020381,null,null,null,0.1756180081689066,0.17274665373534498,0.16992224594677208,0.16714401722554234,0.16441121254390473,null,null,null,0.97844361349343079,0.98260499615087682,0.96811740017898806,0.96873621069167826,0.96894540579384425]
[45,"CR187","CR187: Broadband line testing systems","BTW",4.4999999999999998E-2,0,null,0,-0.40081494499208803,-0.26982479237128243,3.3182120132712489E-2,-1,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!51:51,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[46,"CO401","CO401: Netstream Equipment","BTW",4.4999999999999998E-2,0.83792748943774376,null,0,-0.52386886965298185,-1,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!52:52,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.32289604653379189},0.1781943604984304,5.0635287452347036E-2,4.980740050250116E-2,4.8993049504285263E-2,null,null,"£",5117.8838952659844,5931.9171889113222,0,0,0,null,null,null,5.2332572912358773E-2,5.1476935345241712E-2,5.0635287452347015E-2,4.980740050250114E-2,4.8993049504285242E-2,null,null,null,0.83792748943774376,0.71111916672752862,4.1111017156389807E-16,4.1794354858323396E-16,4.248905083955004E-16]
[47,"CPE432","CPE432: POH adjust credit PPC 64k LE","BTW",4.4999999999999998E-2,0.88712303062224773,null,0,-0.12376300264138862,-0.30246662876018704,-0.14769039670833017,-2.8984427154450598E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!53:53,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.1089403027063836E-5},3.5980022283881051E-5,2.6044282136466438E-5,2.2486800266959136E-5,2.1603883074280407E-5,null,null,"£",6.826389391790243E-3,6.8218327501354953E-3,7.0792466050487888E-3,7.1714162407001949E-3,7.0954981482791064E-3,null,null,null,4.6380472872360058E-6,4.562215214089697E-6,4.4876229953393304E-6,4.4142503593655331E-6,4.3420773659899065E-6,null,null,null,0.88712303062224773,0.87320143444898435,0.82769258250908395,0.80369593241544501,0.79901403136368643]
[48,"CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE","BTW",4.4999999999999998E-2,0.94667036002101579,null,0,-0.11466369518449071,-0.28307869923778184,-0.2544807215457795,4.8031267573828806E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!54:54,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.5362714499867276E-6},1.3471196407868263E-6,9.7242839306739203E-7,7.3295422279550526E-7,7.5191551543013689E-7,null,null,"£",2.8096414983223009E-4,2.7827926241753213E-4,2.8019528461382866E-4,2.832834248121489E-4,2.7729313610004493E-4,null,null,null,8.1928803337784238E-8,8.0589267403211463E-8,7.9271632881168956E-8,7.7975541683561834E-8,7.6700641577035585E-8,null,null,null,0.94667036002101579,0.94017660721200613,0.91848075041174249,0.89361471800222225,0.89799300585896458]
[49,"CPE439","CPE439: POH adjust credit PPC 2Mb Fibre LE","BTW",4.4999999999999998E-2,0.6072902859997551,null,0,-0.13905512093090822,-0.2214891953013336,-0.14669480176926508,0.12383067946427961,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!55:55,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.0777957540315675E-5},1.8712293649536714E-5,1.6078212037169426E-5,1.4634535039412068E-5,1.5231891892649979E-5,null,null,"£",8.7811493450947267E-4,9.1854446814787201E-4,1.0137859527209769E-3,1.081391757392899E-3,1.0015141533244486E-3,null,null,null,8.1597057631666002E-6,8.026294573938827E-6,7.8950646576549268E-6,7.7659803505022676E-6,7.639006571771555E-6,null,null,null,0.6072902859997551,0.57106837225496698,0.5089587922212242,0.46933877095597426,0.49848603012619247]
[50,"CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation","BTW",4.4999999999999998E-2,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!56:56,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[51,"CPE434","CPE434: POH adjust credit PPC 34Mb LE","BTW",4.4999999999999998E-2,0.43861608852128997,null,0,-0.14197257850508638,-0.4826174112256586,-0.20960867880666401,-0.3918618866671707,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!57:57,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.8814299948674171E-7},4.5026148270773529E-7,3.5711359866370058E-7,3.3231316212422884E-7,2.9931965407785929E-7,null,null,"£",1.1559699713146294E-3,1.2426908959636271E-3,1.9049908682204715E-3,2.2428069339160083E-3,3.321829666199645E-3,null,null,null,2.7403562641281702E-7,2.6955514392096743E-7,2.6514791731785957E-7,2.6081274886971255E-7,2.5654846042569274E-7,null,null,null,0.43861608852128997,0.40133643610831427,0.25752500518034466,0.21515973907704336,0.14289470493989301]
[52,"CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation","BTW",4.4999999999999998E-2,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!58:58,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[53,"CD102","CD102: High Tisbo 3rd Party Equipment Depreciation","BTW",4.4999999999999998E-2,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!59:59,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[54,"CPE105","CPE105: POH LE adjust CSH debit","BTW",4.4999999999999998E-2,0.8354601139504676,null,0,0.28048780487804859,-0.18095238095238098,9.3023255813953432E-2,4.2553191489361764E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!60:60,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":-2.9007987481052381E-5},-3.5220192277716506E-5,-2.921103492699371E-5,-3.0983738772947038E-5,-3.1583910540131391E-5,null,null,"£",-9.7185699145846904E-2,-9.2151209517834953E-2,-9.3314065061952833E-2,-9.0553363259723671E-2,-8.8539780612613264E-2,null,null,null,-4.7729709546586217E-6,-4.6949328795499532E-6,-4.6181707269693106E-6,-4.5426636355833627E-6,-4.468391085141574E-6,null,null,null,0.8354601139504676,0.86669769311508282,0.84190321436705784,0.85338555592426713,0.85852318447191922]
[55,"CG102","CG102: PC rental 34Mbit s regional trunk","BTW",4.4999999999999998E-2,0.64844331079593043,null,0,-0.35686250312131174,-0.18300585315187345,-8.1426702220291913E-2,-0.33357156554948086,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!61:61,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.15543426637482755},0.11751271511347068,0.10411331441463666,9.8306845871336729E-2,8.150781467204668E-2,null,null,"£",20.618999572167507,24.238282982592096,26.284778285267365,27.018920363495887,33.61475572068543,null,null,null,5.4643956075597806E-2,5.3750527393761779E-2,5.2871706270873772E-2,5.200725387334499E-2,5.1156935272515795E-2,null,null,null,0.64844331079593043,0.54259820018744287,0.49217151938598874,0.47097017087282306,0.37236772353240133]
[56,"CG202","CG202: PC rental 34Mbit link per km national trunk","BTW",4.4999999999999998E-2,0.64099590327166744,null,0,-0.20134732358131679,-0.28787084545145258,-0.22764823270105417,-0.11319450859069646,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!62:62,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.18598636046401945},0.15933402537919361,0.13020893499338704,0.11338943225274944,0.10598598820429966,null,null,"£",9.3108634939334483,9.9875608995765752,11.461274994919664,12.922590497939387,13.620626412174548,null,null,null,6.6769865342175369E-2,6.567817804383079E-2,6.4604339832814162E-2,6.3548058876547645E-2,6.2509048113916083E-2,null,null,null,0.64099590327166744,0.58779565201139217,0.50384096271046808,0.43955924627176407,0.41021403703456527]
[57,"CO411","CO411: OR Analogue PC link connection cct prov","BTW",4.4999999999999998E-2,0.98001568195693389,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!63:63,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.28719858633848933},5.6456275908910161E-3,5.553321579779948E-3,5.4625247719505459E-3,5.3732124919291541E-3,null,null,"£",1279.0531145385646,0,0,0,0,null,null,null,5.7394678909073512E-3,5.6456275908910161E-3,5.553321579779948E-3,5.4625247719505459E-3,5.3732124919291541E-3,null,null,null,0.98001568195693389,0,0,0,0]
[58,"CO421","CO421: OR Analogue PC installation","BTW",4.4999999999999998E-2,0.97429422472361582,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!64:64,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.50255514459036055},1.2707350997693486E-2,1.2499585808881199E-2,1.2295217580905991E-2,1.2094190773458177E-2,null,null,"£",1928.3801170161857,0,0,0,0,null,null,null,1.2918569610830566E-2,1.2707350997693486E-2,1.2499585808881199E-2,1.2295217580905991E-2,1.2094190773458177E-2,null,null,null,0.97429422472361582,0,0,0,0]
[59,"CO461","CO461: Private Circuit test systems","BTW",4.4999999999999998E-2,0.98550598347247864,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!65:65,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.74003687149949327},1.0550734802818764E-2,1.0378230288792676E-2,1.0208546223570916E-2,1.0041636492815531E-2,null,null,"£",3013.4709012260269,0,0,0,0,null,null,null,1.0726106646488855E-2,1.0550734802818762E-2,1.0378230288792674E-2,1.0208546223570914E-2,1.0041636492815529E-2,null,null,null,0.98550598347247864,1.6441731390247376E-16,1.67150219999465E-16,1.6992855182175063E-16,1.7275306442510104E-16]
[60,"CX902","CX902: Wholesale","BTW",4.4999999999999998E-2,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!66:66,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[61,"CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA","BTW",4.4999999999999998E-2,0.64844331079593043,null,0,-0.66631238257891812,-6.918726633236516E-2,-0.29423299521778534,4.1297571052882009E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!67:67,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":7.9397119882527729E-4},4.4355079430998808E-4,4.2479804031959835E-4,3.7307174245989727E-4,3.7133544346267932E-4,null,null,"£",1.0235280756268721,1.7135559191657337,1.7630925442769523,2.1939342548082927,2.0971176824004343,null,null,null,2.7912588598240053E-4,2.7456217774658829E-4,2.7007308614043155E-4,2.6565739118203548E-4,2.613138928362092E-4,null,null,null,0.64844331079593043,0.38099044964238593,0.36423179839238173,0.28791875409703033,0.29628615464369945]
[62,"CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA","BTW",4.4999999999999998E-2,0.64952495462264126,null,0,-0.34508825347785621,-0.21695838328912542,-0.17114187114154988,0.10000866056543201,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!68:68,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.6952037508656034E-2},2.8200734981109876E-2,2.4439951572933268E-2,2.2035517433016953E-2,2.2630409755859587E-2,null,null,"£",180.97775251570198,210.8941086076407,233.41003147969732,253.89972357116284,237.04745018771149,null,null,null,1.2950767022632086E-2,1.2739021981812051E-2,1.2530738972409425E-2,1.2325861390210531E-2,1.2124333556480588E-2,null,null,null,0.64952495462264126,0.54827340527311708,0.48728462349790602,0.44063662549888405,0.46424595545198688]
[63,"CG107","CG107: ProtPath PC rent 2Mbit link perkm regional trunk","BTW",4.4999999999999998E-2,0.63498146734777483,null,0,-0.16126672996990432,-0.13755458992600256,9.3144276010451499E-2,-7.8813040833060843E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!69:69,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":6.3355057763994508E-3},5.5937629924888077E-3,5.0532262322344887E-3,5.228579894033243E-3,4.9083803494101731E-3,null,null,"£",0.91491147315695809,0.96311461544066901,1.008813856383507,0.95487947929910977,0.97309499605480276,null,null,null,2.3125770221110241E-3,2.2747663877995088E-3,2.2375739573589869E-3,2.2009896231561673E-3,2.1650034428175638E-3,null,null,null,0.63498146734777483,0.59333879700408843,0.55719893499215989,0.57904638204574532,0.55891693619918303]
[64,"CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk","BTW",4.4999999999999998E-2,0.64844331079593043,null,0,-0.40648390891915454,-0.32020993135675968,-0.2935986181823943,-0.37339096955742679,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!70:70,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":6.7196417048880248E-3},4.8675592096751623E-3,3.9867272424746573E-3,3.4302957481208503E-3,2.9400970239960435E-3,null,null,"£",10.972276713510377,13.391504762109758,16.134661012874151,19.652750763296332,26.881703986171871,null,null,null,2.3623349904080236E-3,2.3237108133148522E-3,2.2857181415171543E-3,2.248346649903349E-3,2.2115861821774292E-3,null,null,null,0.64844331079593043,0.52261272781314039,0.42666804060105346,0.34456186434215902,0.24778462611021462]
[65,"CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk","BTW",4.4999999999999998E-2,0.64952495462264126,null,0,-0.52005219650462176,0.11241256340945727,-0.12681120730859907,-0.35770813601636053,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!71:71,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.3949693842328888E-2},9.0866343823667959E-3,9.4110563973027698E-3,8.67333757117956E-3,7.116973732908578E-3,null,null,"£",{"$f":"IF($A75=0,0, IF(INDEX(FC.CompVolumes,$A75,X$9)=0,0,P75*million/INDEX(FC.CompVolumes,$A75,X$9)))","v":21.469324882383823},{"$f":"IF($A75=0,0, IF(INDEX(FC.CompVolumes,$A75,Y$9)=0,0,Q75*million/INDEX(FC.CompVolumes,$A75,Y$9)))","v":29.138202498228821},{"$f":"IF($A75=0,0, IF(INDEX(FC.CompVolumes,$A75,Z$9)=0,0,R75*million/INDEX(FC.CompVolumes,$A75,Z$9)))","v":27.128900600144107},{"$f":"IF($A75=0,0, IF(INDEX(FC.CompVolumes,$A75,AA$9)=0,0,S75*million/INDEX(FC.CompVolumes,$A75,AA$9)))","v":28.633333726611401},{"$f":"IF($A75=0,0, IF(INDEX(FC.CompVolumes,$A75,AB$9)=0,0,T75*million/INDEX(FC.CompVolumes,$A75,AB$9)))","v":36.580413262358604},null,null,null,4.8890195823904792E-3,4.8090841122183951E-3,4.7304555869836246E-3,4.653112638136443E-3,4.5770342465029125E-3,null,null,null,0.64952495462264126,0.47075188569810456,0.49735126565181526,0.46351533075362278,0.35688476334556296]
[{"$f":"IF(B76=0,0,A75+1)","v":66},"CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk","BTW",{"$f":"IF(A76=0,0,INDEX($B$6:$B$8,MATCH(D76,$A$6:$A$8,0)))","v":4.4999999999999998E-2},0.62285173690278139,null,0,-0.19946723360468877,-4.4278287251941939E-2,-0.1851101550858717,-2.1359005467373682E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!72:72,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.1073761346873283E-3},{"$f":"IF($A76=0,0,IF($F$8,P76*(1-$E76)*(1+INDEX(Q$7:Q$8,MATCH($D76,$U$7:$U$8,0)))*(1+I76*AN76),P76*(1-$E76)*(1+INDEX(Q$7:Q$8,MATCH($D76,$U$7:$U$8,0)))*(1+I76*$F76)))","v":1.8153839702590071E-3},1.7406853069330656E-3,1.5353000484013713E-3,1.4938342637619839E-3,null,null,"£",0.37207156459106422,0.40038131971314855,0.40169286817090283,0.43477865588607667,0.43226887364424338,null,null,null,{"$f":"P76*(1-F76)","v":7.9479324888985612E-4},{"$f":"IF(A76=0,0,AF76*(1-$E76)*(1+INDEX(AG$7:AG$8,MATCH($D76,$AK$7:$AK$8,0))))","v":7.8179837927050693E-4},7.6901597576943417E-4,7.5644256456560387E-4,7.4407472863495625E-4,null,null,null,{"$f":"F76","v":0.62285173690278139},{"$f":"IF(Q76=0,0,(Q76-AG76)/Q76)","v":0.56934819736291653},0.55821079622693393,0.50729984972432685,0.50190275676156848]
[67,"CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk","BTW",4.4999999999999998E-2,0.64099590327166744,null,0,-0.23008237510870422,-0.28481028261620234,-0.12894612979816322,-6.6728168991937564E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!73:73,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":7.3569244128090282E-3},6.1693657642486422E-3,5.0679607554365213E-3,4.6664252007493912E-3,4.448831908580436E-3,null,null,"£",4.516664873657958,4.9194645075190282,5.6505314167864169,5.9730389231615817,6.1016722417905651,null,null,null,2.6411660035191237E-3,2.5979829393615859E-3,2.5555059183030239E-3,2.5137233965387695E-3,2.4726240190053607E-3,null,null,null,0.64099590327166744,0.57888978565400551,0.49575262287465971,0.46131711355084287,0.44420826189534712]
[68,"CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk","BTW",4.4999999999999998E-2,0.66183386469802186,null,0,-0.62282459240564436,8.0603256942847423E-2,-0.21212124136786248,0.28735632183908066,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!74:74,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.3694428980754468E-3},2.5263383360420574E-3,2.5700979586476148E-3,2.2901241537956352E-3,2.5025006372151751E-3,null,null,"£",14.058696583254326,21.550985459420716,20.288924500372239,22.94610542735267,19.477148886149571,null,null,null,1.477597618264849E-3,1.4534388972062186E-3,1.4296751712368969E-3,1.4062999821871736E-3,1.3833069774784133E-3,null,null,null,0.66183386469802186,0.4246855710216233,0.44372736205386049,0.38592849655928824,0.4472301197821949]
[69,"CF550","CF550: OR PPCs 34 45Mb Link CELA","BTW",4.4999999999999998E-2,0.68715786012125457,null,0,-0.75427167399659711,-0.1361675119053849,-0.21119664545645922,-8.6003131416024781E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!75:75,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.3670383765440653E-2},6.4773088391536929E-3,6.0672833270772998E-3,5.5672804090788341E-3,5.3496164015969308E-3,null,null,"£",33.324517979232247,64.25731172589505,69.677520864517703,81.053684461390702,85.213342164659991,null,null,null,4.2766721101441156E-3,4.2067485211432594E-3,4.1379681828225675E-3,4.0703124030334178E-3,4.0037627952438214E-3,null,null,null,0.68715786012125457,0.35054069126447562,0.3179866573305572,0.26888676266498773,0.25157946015556448]
[70,"CF551","CF551: OR PPCs 34 45Mb Distribution CELA","BTW",4.4999999999999998E-2,0.70347707898040623,null,0,-0.71287173116965619,-0.22970762467336503,-3.7730438237902897E-2,-0.41642128368618447,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!76:76,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.768687567962854E-2},2.8287360630722579E-2,2.5235102241916437E-2,2.4500199522812797E-2,2.0732563445328849E-2,null,null,"£",43.702509624791503,74.635566519720385,86.43763505619718,87.210882257726098,126.46041932906645,null,null,null,1.7105480881017619E-2,1.6825806268612981E-2,1.6550704336121158E-2,1.6280100320225577E-2,1.6013920679989888E-2,null,null,null,0.70347707898040623,0.40518288403554109,0.34413959660405785,0.335511520832035,0.22759572292070304]
[71,"CF553","CF553: OR PPCs 140 155Mb Link CELA","BTW",4.4999999999999998E-2,0.78590337352660866,null,0,-0.74051982172903308,1.5430566163256332E-2,5.956108919494385E-2,-0.23076923076923073,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!77:77,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.36694535794450978},0.15088363730812687,0.14953390749881415,0.15139637045898813,0.13152736846523758,null,null,"£",1176.6726244813524,1864.6280319345051,1819.8664296594245,1738.9588062704327,1963.9630557471453,null,null,null,7.8561763235990595E-2,7.7277278407082151E-2,7.6013794905126358E-2,7.4770969358427544E-2,7.3548464009417253E-2,null,null,null,0.78590337352660866,0.48783526308243463,0.49166181652994539,0.50612442602326246,0.44081247220531167]
[72,"CF554","CF554: OR PPCs 140 155Mb Distribution CELA","BTW",4.4999999999999998E-2,0.70951965766392167,null,0,-0.84525731071247567,0.25563674443578255,-0.13627659075241216,-0.10989010989010983,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!78:78,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":9.0516589761734115E-2},3.5638993104758349E-2,3.7514439035970737E-2,3.5282588699661159E-2,3.3596894788287791E-2,null,null,"£",61.974317730809702,157.68807673964091,132.1928211947324,143.94453005432234,153.98919084751918,null,null,null,2.6293289981082889E-2,2.5863394689892186E-2,2.5440528186712448E-2,2.5024575550859698E-2,2.4615423740603142E-2,null,null,null,0.70951965766392167,0.27429502248089527,0.32184703169041695,0.29073867669182601,0.2673303918198916]
[73,"CG205","CG205: PPCs 34 45Mbit national Trunk WECLA","BTW",4.4999999999999998E-2,0.64099590327166744,null,0,-0.8220637669135118,0.23474672241974903,-0.11412983666914056,-0.20952380952380956,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!79:79,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.6604383966812866E-3},1.7032969894217275E-3,1.770275403988913E-3,1.6853360960608185E-3,1.5682038594485813E-3,null,null,"£",2.014639277833524,5.2685387787406421,4.4346847817918524,4.7658280389339467,5.6100349980191453,null,null,null,1.3141123802302712E-3,1.2926266428135063E-3,1.2714921972035054E-3,1.2507032997792281E-3,1.2302543008278378E-3,null,null,null,0.64099590327166744,0.24110319524937607,0.28175458217490518,0.25789087250754872,0.21550103743500215]
[74,"CG206","CG206: PPCs 140 155Mbit national Trunk WECLA","BTW",4.4999999999999998E-2,0.66183386469802186,null,0,-0.37137233695031691,-0.25445794123225973,-0.30045221861051541,-0.16847151111692449,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!80:80,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.9772910169015112E-2},1.4669162681640844E-2,1.2403924375705571E-2,1.0447310705449332E-2,9.5998045310077551E-3,null,null,"£",3.3449003560965851,3.9475208083699873,4.4771955574218962,5.3905624500367004,5.9568248117888052,null,null,null,6.6865286155290242E-3,6.5772038726651244E-3,6.4696665893470492E-3,6.3638875406112254E-3,6.2598379793222317E-3,null,null,null,0.66183386469802186,0.55163058618902572,0.47841776575012085,0.39085878461604356,0.34792026659473085]
[75,"CR550","CR550: PPCs 34 45Mb Link CELA","BTW",4.4999999999999998E-2,0.68715786012125457,null,0,-0.72540599714679976,-0.26522508822276802,-5.0796070416079031E-2,-0.11973298885251715,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!81:81,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":8.9090258169884692E-4},4.3951033028619385E-4,3.8918498816982027E-4,3.7685030574676251E-4,3.5754661027846647E-4,null,null,"£",2.2135325524221003,3.9767998606550821,4.7925473073173652,4.8889958980403385,5.2694955176921523,null,null,null,2.787118700821661E-4,2.7415493100632269E-4,2.696724978843693E-4,2.6526335254395986E-4,2.6092629672986613E-4,null,null,null,0.68715786012125457,0.37622642264676115,0.30708401895836196,0.29610418646651526,0.27023137898958116]
[76,"CR551","CR551: PPCs 34 45Mb Distribution CELA","BTW",4.4999999999999998E-2,0.70347707898040623,null,0,-0.65162464853833169,-1.4382511249119379E-2,-0.20299557072889995,-0.17866699185462998,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!82:82,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.2944939571434191E-3},6.8963115055929735E-4,6.7394085807046477E-4,6.025111857314012E-4,5.5097575752841997E-4,null,null,"£",1.2286738965075117,1.8789103323577045,1.8629558808923203,2.0897058693250368,2.3266618149840355,null,null,null,3.8384712941437943E-4,3.7757122884845434E-4,3.7139793925678209E-4,3.6532558294993366E-4,3.5935250966870227E-4,null,null,null,0.70347707898040623,0.45250264791223466,0.44891612548893706,0.3936617417210983,0.34778889132855095]
[77,"CR553","CR553: PPCs 140 155Mb Link CELA","BTW",4.4999999999999998E-2,0.78590337352660866,null,0,-0.715569804587594,-9.0639679682543162E-2,3.3239218539170334E-2,-6.25E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!83:83,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.5542940180634097E-2},2.3909903006507218E-2,2.2430113011387386E-2,2.2420556698679286E-2,2.1371401470683088E-2,null,null,"£",178.10787295377295,269.5605701574583,278.08272702361631,269.02216383998763,273.52901156225954,null,null,null,1.1891556117087138E-2,1.1697129174572763E-2,1.1505881112568499E-2,1.1317759956378003E-2,1.1132714581091224E-2,null,null,null,0.78590337352660866,0.51078307714634719,0.48703418896163569,0.49520611336806408,0.47908355021251714]
[78,"CR554","CR554: PPCs 140 155Mb Distribution CELA","BTW",4.4999999999999998E-2,0.70951965766392167,null,0,-0.74176613792801382,-0.18795401821473634,-2.3501644844509118E-2,0.28260869565217361,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!84:84,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.095530928950466E-3},1.4423852660075784E-3,1.3156578849717524E-3,1.2838450708254645E-3,1.3818448476384331E-3,null,null,"£",2.5579306452403099,4.6155313410879142,5.1844510469183351,5.1808486724155642,4.3476381675994302,null,null,null,8.9919088395344995E-4,8.844891130008111E-4,8.7002771600324779E-4,8.5580276284659461E-4,8.4181038767405271E-4,null,null,null,0.70951965766392167,0.38678719628839864,0.33871280221003075,0.33340651275286248,0.3908068701687436]
[79,"CN616","CN616: EBD","OR",0.05,0.63748752036151246,null,0,-0.11780387948777782,-0.18531444685632392,-2.4406903017194503E-2,0.4821759927311553,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!85:85,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":6.1868316749945},5.5991823653717567,4.8614433822417773,4.6921051427399281,5.8136232695006189,null,null,"£",562.1121985357837,576.65249956021182,614.56069838278927,607.99298419676563,508.25065072255717,null,null,null,2.2428036916081933,2.1945834122386172,2.1473998688754867,2.1012307716946634,2.056054310103228,null,null,null,0.63748752036151246,0.60805287825396481,0.55827936272596324,0.55217738994065646,0.6463385715256641]
[80,"CN617","CN617: EBD Extended Reach","OR",0.05,0.62816830785107436,null,0,-0.13379367457900693,0.14069166847019177,-0.27356264834076138,-0.18496327386121758,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!86:86,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.9221427162214606E-3},4.411529574459839E-3,4.6774609908769825E-3,3.7939003190347498E-3,3.3360205308822885E-3,null,null,"£",3.0587771772145356,3.1649108667053771,2.9418071096252465,3.2846701860079861,3.5437035891656778,null,null,null,1.8302086551711348E-3,1.7908591690849554E-3,1.7523556969496288E-3,1.7146800494652116E-3,1.6778144284017094E-3,null,null,null,0.62816830785107436,0.5940502859930995,0.62536177204524845,0.54804293595635023,0.4970611203169148]
[81,"CN618","CN618: EBD Resilience","OR",0.05,0.62577026688180226,null,0,5.475468801838379E-2,-0.10857383859828496,-0.29355633691853855,-0.16910771465462704,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!87:87,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":6.0287034521478641E-2},6.1012117708309097E-2,{"$f":"IF($A91=0,0,IF($F$8,Q91*(1-$E91)*(1+INDEX(R$7:R$8,MATCH($D91,$U$7:$U$8,0)))*(1+J91*AO91),Q91*(1-$E91)*(1+INDEX(R$7:R$8,MATCH($D91,$U$7:$U$8,0)))*(1+J91*$F91)))","v":5.5563817803315804E-2},{"$f":"IF($A91=0,0,IF($F$8,R91*(1-$E91)*(1+INDEX(S$7:S$8,MATCH($D91,$U$7:$U$8,0)))*(1+K91*AP91),R91*(1-$E91)*(1+INDEX(S$7:S$8,MATCH($D91,$U$7:$U$8,0)))*(1+K91*$F91)))","v":4.4613693425038264E-2},{"$f":"IF($A91=0,0,IF($F$8,S91*(1-$E91)*(1+INDEX(T$7:T$8,MATCH($D91,$U$7:$U$8,0)))*(1+L91*AQ91),S91*(1-$E91)*(1+INDEX(T$7:T$8,MATCH($D91,$U$7:$U$8,0)))*(1+L91*$F91)))","v":3.9769776884130324E-2},null,null,"£",38.171168184960401,36.624876137181545,37.416810825049183,42.527057504131108,45.625284305766868,null,null,null,2.2561200839460525E-2,2.2076135021412126E-2,{"$f":"IF(B91=0,0,AG91*(1-$E91)*(1+INDEX(AH$7:AH$8,MATCH($D91,$AK$7:$AK$8,0))))","v":2.1601498118451766E-2},{"$f":"IF(C91=0,0,AH91*(1-$E91)*(1+INDEX(AI$7:AI$8,MATCH($D91,$AK$7:$AK$8,0))))","v":2.1137065908905052E-2},{"$f":"IF(D91=0,0,AI91*(1-$E91)*(1+INDEX(AJ$7:AJ$8,MATCH($D91,$AK$7:$AK$8,0))))","v":2.0682618991863591E-2},null,null,null,0.62577026688180226,0.63816802545757845,{"$f":"IF(R91=0,0,(R91-AH91)/R91)","v":0.61123085179430048},{"$f":"IF(S91=0,0,(S91-AI91)/S91)","v":0.52622021881195724},{"$f":"IF(T91=0,0,(T91-AJ91)/T91)","v":0.47994128676852715}]
[82,"CO447","CO447: Backhaul extension services fibre etc","OR",0.05,0.20582315384618904,null,0,-7.834685144051512E-2,-0.35578034355499166,-0.13480849388007732,-4.0207190239153201E-3,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!88:88,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.5154343298860391},1.4589406114981101,1.3296463835936314,1.2776688593636873,1.2496083806794367,null,null,"£",167.02136552821409,174.46367292000278,246.81388178858583,274.11922069502884,269.18124891459286,null,null,null,1.2035228566621086,1.1776471152438732,1.1523277022661298,1.1275526566674081,1.1033102745490588,null,null,null,0.20582315384618904,0.19280668043464169,0.13335777355198977,0.11749226068720267,0.11707516402125336]
[83,"CO450","CO450: Wholesale   LAN extension services fibre etc","OR",0.05,0.20585258506872592,null,0,-0.2678275739258642,-0.39069969237228441,-0.49336363348760193,-0.74096781130788281,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!89:89,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":9.4950341905668356},8.7786562788660625,8.0545736133549504,7.4783611174281255,7.0174966326539963,null,null,"£",191.37444230252143,241.65850306414794,363.90262944547504,666.88770543506564,2415.8766487868902,null,null,null,7.5404568571227149,7.3783370346945762,7.2197027884486422,7.0644791784969962,6.9125928761593105,null,null,null,0.20585258506872592,0.15951407592328756,0.10365177164959345,5.5343935981720403E-2,1.4948885904204769E-2]
[84,"CO484","CO484: Ethernet main links","OR",0.05,0.77664529520514414,null,0,-0.20681799577442661,0.24904470502906828,0.22320328846461801,-0.16633578293528328,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!90:90,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":6.9690092809161737},5.7238507995126149,6.6244712249956583,7.6033601983306758,6.4397216008863012,null,null,"£",11.814601681956578,12.233859650864652,11.335702106990887,10.636631940506696,10.80623724968115,null,null,null,1.5565610106516428,1.5230949489226324,1.4903484075207958,1.4583059167590986,1.4269523395487778,null,null,null,0.77664529520514414,0.7339037996845893,0.77502379331087323,0.8082024422466173,0.77841397066724349]
[85,"CO485","CO485: Ethernet Electronics","OR",0.05,0.91620485484637193,null,0,0.12625156869353593,0.26578294242960876,0.14747807282531156,-2.9290206682237474E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!91:91,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":25.149035872225589},27.454833920578444,33.468418720992332,37.287412310450513,35.47364389060818,null,null,"£",67.418943855252053,65.349762944847242,62.936291765655476,61.105993062041087,59.887743843123772,null,null,null,2.1073671113869428,2.0620587184921235,2.0177244560445429,1.9743433802395853,1.9318949975644344,null,null,null,0.91620485484637193,0.92489269013765429,0.93971258478432473,0.94705067319229763,0.94553999009738288]
[86,"CW609","CW609: Ethernet Access Direct Fibre","OR",0.05,0.21862126238619448,null,0,0.27608083916943293,-7.024129129131651E-2,7.4686987251879389E-2,0.36974977450649127,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!92:92,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":27.697077817696712},28.737365188192779,27.599852561224175,27.509148019097776,29.534727229516307,null,null,"£",121.53186077726771,98.815473392647931,102.07385471098083,94.667934916547551,74.20232101565189,null,null,null,21.641907700783193,21.176606685216353,20.721309641484201,20.275801484192289,19.839871752282153,null,null,null,0.21862126238619448,0.2630985288130343,0.24922390090604457,0.26294331361639606,0.32825275147777033]
[87,"CE104","CE104: AISBO Excess Construction","OR",0.05,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!93:93,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[88,"CL578","CL578: OR Service Centre   Assurance Ethernet","OR",0.05,0,null,0,0.14558274703837215,2.6160164090385241E-3,0.35094751265425361,3.2872256655278376E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!94:94,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[89,"CO772","CO772: Openreach Systems Development Ethernet Specific","OR",0.05,0.87224414787632643,null,0,0.11543618344898454,6.3008892471673406E-2,-0.18912113409394682,0.37790520477531819,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!95:95,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":6.3794346599754812},6.8708025252436427,7.0975256645315872,5.7759021437023668,7.5051838362817538,null,null,"£",20.027785589395325,19.338085583317564,18.792133341323812,18.85962091533634,17.785051465081217,null,null,null,0.81501011105246535,0.79748739366483734,0.78034141470104335,0.76356407428497086,0.74714744668784394,null,null,null,0.87224414787632643,0.88393096865543264,0.89005444269111456,0.86780176407290643,0.90044914781754382]
[90,"CP502","CP502: Openreach sales product management","OR",0.05,0,null,0,-1.1717792712996444E-2,0.13532106524689635,-9.7568713317475408E-2,9.792141487106476E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!96:96,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[91,"CL160","CL160: Routeing   records","OR",0.05,0.98477040611442379,null,0,-2.2932452448179985E-3,0.29011966319092464,-0.27230775870453283,-8.2953032692615669E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!97:97,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":7.4354510868033366E-2},7.2591582801670412E-2,9.1323760583892216E-2,6.5315690546220023E-2,5.8695871978565024E-2,null,null,"£",1.3924587955900594,1.3625686271703092,1.3286968687432898,1.3059059571505034,1.2797064535102802,null,null,null,1.1323890040808107E-3,1.1080426404930731E-3,1.0842197237224719E-3,1.0609089996624387E-3,1.0380994561696962E-3,null,null,null,0.98477040611442379,0.98473593497030654,0.98812773678185895,0.983757210697915,0.9823139273482675]
[92,"CL573","CL573: OR Service Centre   Provision Ethernet","OR",0.05,0,null,0,0.10456996825183262,5.1561599562596871E-2,-2.9547879811367417E-2,-4.5417185374939328E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!98:98,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[93,"CW617","CW617: Other Ethernet Rentals   Internal","OR",0.05,0.98857467471313365,null,0,0.33257421872194892,0.12144786588726331,-0.29272934331414213,6.6815722996132587E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!99:99,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.2375420822296184},1.6090593923339116,1.7640358379255807,1.2247040212200302,1.2775769703712332,null,null,"£",220.87001961371251,215.50505509094606,210.67533940321513,206.80060345103831,202.21730804768225,null,null,null,1.4139320845659295E-2,1.383532544747762E-2,1.353786595035685E-2,1.3246801832424177E-2,1.2961995593027057E-2,null,null,null,0.98857467471313365,0.9914016067316137,0.99232562873196684,0.98918367082748049,0.9898542350921834]
[94,"CW619","CW619: Other Ethernet Connection   Internal","OR",0.05,0.98024622460300259,null,0,8.2655219700228599E-2,-0.79513465158692886,0.50914933822809916,-0.25032869295896432,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!100:100,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.81126239712235881},0.8581375310897984,0.18422327981382267,0.26439867653992238,0.19762814902252798,null,null,"£",1154.6082534511174,1128.0803481641422,1182.1134003303489,1124.1951046790443,1120.883115029078,null,null,null,1.6025495180784794E-2,1.5680947034397919E-2,1.5343806673158362E-2,1.5013914829685457E-2,1.4691115660847218E-2,null,null,null,0.98024622460300259,0.98172676702010253,0.91671081587156134,0.94321486390867604,0.92566283834813157]
[95,"CW901","CW901: Openreach non copper","OR",0.05,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!101:101,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!102:102,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!103:103,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",{"$f":"IF($A107=0,0, IF(INDEX(FC.CompVolumes,$A107,X$9)=0,0,P107*million/INDEX(FC.CompVolumes,$A107,X$9)))","v":0},{"$f":"IF($A107=0,0, IF(INDEX(FC.CompVolumes,$A107,Y$9)=0,0,Q107*million/INDEX(FC.CompVolumes,$A107,Y$9)))","v":0},{"$f":"IF($A107=0,0, IF(INDEX(FC.CompVolumes,$A107,Z$9)=0,0,R107*million/INDEX(FC.CompVolumes,$A107,Z$9)))","v":0},{"$f":"IF($A107=0,0, IF(INDEX(FC.CompVolumes,$A107,AA$9)=0,0,S107*million/INDEX(FC.CompVolumes,$A107,AA$9)))","v":0},{"$f":"IF($A107=0,0, IF(INDEX(FC.CompVolumes,$A107,AB$9)=0,0,T107*million/INDEX(FC.CompVolumes,$A107,AB$9)))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!104:104,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!105:105,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!106:106,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!107:107,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!108:108,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!109:109,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!110:110,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!111:111,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!112:112,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!113:113,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!114:114,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!115:115,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!116:116,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!117:117,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!118:118,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!119:119,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!120:120,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!121:121,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!122:122,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!123:123,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!124:124,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!125:125,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!126:126,,MATCH(\"Pay\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P11:P130)","v":131.03469453514163},{"$f":"SUM(Q11:Q130)","v":127.80578897696864},{"$f":"SUM(R11:R130)","v":122.28977096745426},{"$f":"SUM(S11:S130)","v":120.61122245469663},{"$f":"SUM(T11:T130)","v":119.02038630278389},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF11:AF130)","v":47.482542657444888},{"$f":"SUM(AG11:AG130)","v":46.514811997533648},{"$f":"SUM(AH11:AH130)","v":45.567018642292354},{"$f":"SUM(AI11:AI130)","v":44.638748146259545},{"$f":"SUM(AJ11:AJ130)","v":43.729594742273314}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P131=ModelStartValues_NonAdmin!M127","v":true}]

{"sheet":"FC.Comp.NonPay","index":43,"n_rows":132,"n_cols":44,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Non-Pay Operating cost forecasts - non-admin costs"]
[]
["Units: £m"]
[null,"Efficiency",null,null,null,null,{"$f":"MAX($C5:F5)+1","v":1},"Year on year changes in component volumes",null,null,null,null,null,null,{"$f":"MAX($C5:N5)+1","v":2},"Total Non Pay Operating costs",null,null,null,null,null,null,{"$f":"MAX($C5:V5)+1","v":3},"Unit costs by component",null,null,null,null,null,null,{"$f":"MAX($C5:AD5)+1","v":4},"Fixed and common costs",null,null,null,null,null,null,{"$f":"MAX($C5:AL5)+1","v":5},"Dynamic CVE"]
["BTW",{"$f":"BTW_NonPay_Efficiency","v":4.4999999999999998E-2},"BTW_NonPay_Efficiency",null,null,null,null,null,null,null,null,null,null,null,null,"Non Pay Opex(t) = Non Pay Opex(t-1) * (1-efficiency) * (1 + price trend) * (1 + % volume change(t) * CVE)",null,null,null,null,null,null,null,"Unit costs by component = Total component costs / Component volumes",null,null,null,null,null,null,null,"Base year = Total costs * (1 - Base year elasticity)",null,null,null,null,null,null,null,"Based on LRIC:FAC ratio = (Total cost - FCC) / Total Cost"]
["OR",{"$f":"OR_NonPay_Efficiency","v":0.05},"OR_NonPay_Efficiency",null,null,null,null,null,null,null,null,null,null,null,"TI Non-pay inflation",{"$f":"TI.PriceTrend_NonPay","v":3.2000000000000001E-2},3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,"BTW",null,null,"This is used to forecast costs by service",null,null,null,null,null,null,"TI Non-pay inflation",{"$f":"TI.PriceTrend_NonPay","v":3.2000000000000001E-2},3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,"BTW"]
[null,null,null,null,"Use dynamic elasticities?",{"$f":"'Control panel'!$H$72","v":true},null,null,null,null,null,null,null,null,"Ethernet Non-pay inflation",{"$f":"CI.PriceTrend_NonPay","v":2.1000000000000001E-2},2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,"OR",null,null,null,null,null,null,null,null,null,"Ethernet Non-pay inflation",{"$f":"CI.PriceTrend_NonPay","v":2.1000000000000001E-2},2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,"OR"]
[null,null,null,null,null,null,null,{"$f":"G8+1","v":1},{"$f":"H9+1","v":2},{"$f":"I9+1","v":3},{"$f":"J9+1","v":4},{"$f":"K9+1","v":5},null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5]
[null,"Component code","Component name","Source","Efficiency","Non Pay CVE",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,"Unit",{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(B11=0,0,A10+1)","v":1},{"$f":"List_CompCode","v":"CF371"},{"$f":"List_CompName","v":"CF371: OR PC Rental 2Mbit link per km distribution"},{"$f":"List_CompSource","v":"BTW"},{"$f":"IF(A11=0,0,INDEX($B$6:$B$7,MATCH(D11,$A$6:$A$7,0)))","v":4.4999999999999998E-2},{"$f":"CVEs_NonPay","v":0.41766415251168221},null,{"$f":"FC.CompVolumesPercentages","v":0},-0.37487985782549338,-7.2613858223542938E-2,-0.21110034970002578,-0.15868369145366779,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!7:7,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!7:7,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":20.067531163143713},{"$f":"IF($A11=0,0,IF($F$8,P11*(1-$E11)*(1+INDEX(Q$7:Q$8,MATCH($D11,$U$7:$U$8,0)))*(1+I11*AN11),P11*(1-$E11)*(1+INDEX(Q$7:Q$8,MATCH($D11,$U$7:$U$8,0)))*(1+I11*$F11)))","v":16.681076053808813},{"$f":"IF($A11=0,0,IF($F$8,Q11*(1-$E11)*(1+INDEX(R$7:R$8,MATCH($D11,$U$7:$U$8,0)))*(1+J11*AO11),Q11*(1-$E11)*(1+INDEX(R$7:R$8,MATCH($D11,$U$7:$U$8,0)))*(1+J11*$F11)))","v":16.070653796179489},14.856657059341442,14.068233073812729,"FC.Comp.NonPay",null,"£",{"$f":"IF($A11=0,0, IF(INDEX(FC.CompVolumes,$A11,X$9)=0,0,P11*million/INDEX(FC.CompVolumes,$A11,X$9)))","v":13.379025343666951},{"$f":"IF($A11=0,0, IF(INDEX(FC.CompVolumes,$A11,Y$9)=0,0,Q11*million/INDEX(FC.CompVolumes,$A11,Y$9)))","v":17.790620683815074},{"$f":"IF($A11=0,0, IF(INDEX(FC.CompVolumes,$A11,Z$9)=0,0,R11*million/INDEX(FC.CompVolumes,$A11,Z$9)))","v":18.481617648896098},{"$f":"IF($A11=0,0, IF(INDEX(FC.CompVolumes,$A11,AA$9)=0,0,S11*million/INDEX(FC.CompVolumes,$A11,AA$9)))","v":21.657372725822647},{"$f":"IF($A11=0,0, IF(INDEX(FC.CompVolumes,$A11,AB$9)=0,0,T11*million/INDEX(FC.CompVolumes,$A11,AB$9)))","v":24.37613910423471},"FC.UnitCostsComp.NonPay",null,null,{"$f":"P11*(1-F11)","v":11.686042766887521},{"$f":"IF(A11=0,0,AF11*(1-$E11)*(1+INDEX(AG$7:AG$8,MATCH($D11,$AK$7:$AK$8,0))))","v":11.517296309333664},{"$f":"IF(B11=0,0,AG11*(1-$E11)*(1+INDEX(AH$7:AH$8,MATCH($D11,$AK$7:$AK$8,0))))","v":11.350986550626885},11.187078304835833,11.025536894114003,null,null,null,{"$f":"F11","v":0.41766415251168221},{"$f":"IF(Q11=0,0,(Q11-AG11)/Q11)","v":0.30955915120931876},{"$f":"IF(R11=0,0,(R11-AH11)/R11)","v":0.29368234207587873},0.24699895406135683,0.21628133140348266]
[{"$f":"IF(B12=0,0,A11+1)","v":2},"CF373","CF373: OR PC Rental 34Mbit link per km distribution","BTW",4.4999999999999998E-2,0.44039253020965852,null,0,-0.31802952256601735,-0.39653715359523056,-0.20851469131011302,-0.21265714627081922,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!8:8,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!8:8,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.98288971737855},{"$f":"IF($A12=0,0,IF($F$8,P12*(1-$E12)*(1+INDEX(Q$7:Q$8,MATCH($D12,$U$7:$U$8,0)))*(1+I12*AN12),P12*(1-$E12)*(1+INDEX(Q$7:Q$8,MATCH($D12,$U$7:$U$8,0)))*(1+I12*$F12)))","v":1.6805478321833749},1.426901485602224,1.3345604788774352,1.2582191813277501,null,null,"£",90.128564997925068,112.00804041642495,157.59476049443964,186.22723110916442,222.99613611620691,null,null,null,{"$f":"P12*(1-F12)","v":1.1096398976154958},{"$f":"IF(A12=0,0,AF12*(1-$E12)*(1+INDEX(AG$7:AG$8,MATCH($D12,$AK$7:$AK$8,0))))","v":1.0936166974939281},1.0778248723821156,1.0622610812249178,1.04692203121203,null,null,null,{"$f":"F12","v":0.44039253020965852},{"$f":"IF(Q12=0,0,(Q12-AG12)/Q12)","v":0.34924988354952285},0.24463960318380396,0.20403676113769076,0.1679334993866064]
[3,"CF375","CF375: OR PC Rental 140Mbit link per km distribution","BTW",4.4999999999999998E-2,0.4613059181548802,null,0,-0.52159538855748755,-0.40634118356554394,0.34445368001076182,-0.25865097534794046,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!9:9,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!9:9,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.9530234923229191},1.4616807514550398,1.2704566448530121,1.3364852838693431,1.2332363759797837,null,null,"£",251.39989373244873,393.29171076594429,575.81794115384116,450.55071180843004,560.79367264914413,null,null,null,1.0520821970188443,1.0368901300938922,1.0219174366153363,1.0071609488306108,0.99261754472949681,null,null,null,0.4613059181548802,0.29061792114200519,0.19562982274490054,0.24641074541822455,0.19511168818639466]
[4,"CF381","CF381: OR PC Rental 64Kb link","BTW",4.4999999999999998E-2,0.40048425579415908,null,0,-0.34267268444159671,-0.32335014255907857,-0.11923858963210399,-0.23258871082648114,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!10:10,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!10:10,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.3072423204658579},4.5127834839338261,4.0088101806652379,3.8430118723775286,3.6048016679635762,null,null,"£",44.429384074328034,57.4730430670188,75.452075975514106,82.123821175167407,100.38079112360009,null,null,null,3.181775329434823,3.1358304936777839,3.0905491013490769,3.0459215723255961,3.0019384648212144,null,null,null,0.40048425579415908,0.30512276849935249,0.22906075317434488,0.2074129163589605,0.16723893813634721]
[5,"CF383","CF383: OR PC Rental 2Mb link","BTW",4.4999999999999998E-2,0.42286148213795066,null,0,-0.26299138635713049,-0.21901037126191669,-0.33234416488308205,-0.10433366878359329,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!11:11,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!11:11,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.3402693623320392},3.8018890237771252,3.4592378504472787,3.0731853775769551,2.9593793993295296,null,null,"£",45.653097423649015,54.26008095502678,63.214420243952816,84.114689117020092,90.435195809823952,null,null,null,2.5049366268983753,2.468765342005963,2.4331163704673968,2.3979821700778476,2.3633553075419234,null,null,null,0.42286148213795066,0.35064771050227078,0.2966322422285026,0.21970793315158543,0.20140171683382002]
[6,"CF385","CF385: OR PC Rental 34Mb link","BTW",4.4999999999999998E-2,0.42033514796888299,null,0,-0.17948218428350893,-0.12898455107805351,-0.36862642321842609,-0.34493969140926428,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!12:12,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!12:12,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.39011323763276745},0.35547380434469861,0.33348384191655461,0.287312581903651,0.25908347587041586,null,null,"£",452.23179731147115,502.21536397081474,540.91787186073066,738.11626742877434,1016.0815405140403,null,null,null,0.22613493216777811,0.22286954374727538,0.21965130753556472,0.21647954265475117,0.21335357805881655,null,null,null,0.42033514796888299,0.37303525316548641,0.34134347777327523,0.24653650313390513,0.17650642387734422]
[7,"CF388","CF388: OR PC rental 140Mb link","BTW",4.4999999999999998E-2,0.46603603526061033,null,0,-0.53518085368537405,-0.14488992593371375,-0.24506254285539453,0.26087240449946392,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!13:13,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!13:13,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.41911505383809916},0.3100395097089082,0.29278518022370575,0.27034421773458728,0.28086592418566581,null,null,"£",905.18513549280271,1440.5793533794238,1590.915863102292,1945.8270340901383,1603.3009871881461,null,null,null,0.22379233582935418,0.2205607744999783,0.21737587691619861,0.2142369692535287,0.21114338741750774,null,null,null,0.46603603526061033,0.28860429850679437,0.25755847085528655,0.20754003526031523,0.24824135206258818]
[8,"CF391","CF391: OR PC rental 64Kbit link per km transmission","BTW",4.4999999999999998E-2,0.39915168112083976,null,0,-0.34894115804579962,7.7541173993003421E-2,-0.26111527772457155,-0.30507431461537338,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!14:14,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!14:14,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.0917588730856247},4.3192920034204727,4.3565822667693208,3.9372701814729076,3.5771843608541012,null,null,"£",1.6012459197076616,2.0863277332317538,1.9529090194106655,2.3886615714193637,3.1229308238289559,null,null,null,3.0593747590315452,3.0151973875111295,2.9716579372354688,2.9287471966217882,2.8864560871025695,null,null,null,0.39915168112083976,0.30192323530722698,0.31789238552836058,0.25614777202661704,0.19309272435335453]
[9,"CG101","CG101: PC rental 2Mbit s regional trunk","BTW",4.4999999999999998E-2,0.41517746903694169,null,0,-0.20597173541594549,-0.11079139403327987,-0.10636296240378007,-0.28855173923287525,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!15:15,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!15:15,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.5152263294716981},2.2669232120138072,2.14495718041815,2.0389099049918618,1.830090697924464,null,null,"£",5.5903694429639019,6.3454771745557181,6.752155670950442,7.1822529278012892,9.0613300807355355,null,null,null,1.4709610279465617,1.4497203507030132,1.4287863888388617,1.4081547133840286,1.3878209593227631,null,null,null,0.41517746903694169,0.36048987322549708,0.333885822112157,0.30935903056018099,0.24166547543424285]
[10,"CG103","CG103: PC rental 140Mbit s regional trunk","BTW",4.4999999999999998E-2,0.43792163230191478,null,0,-0.54855107614234933,-0.2380599290531169,-8.8524624154533438E-3,-0.17875357809034553,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!16:16,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!16:16,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.1028252683116944},1.574609079009107,1.4557413468973419,1.4320360721967087,1.3584088876401326,null,null,"£",543.82974640140424,902.03606347570292,1094.496943488364,1086.2905142869197,1254.7264508095079,null,null,null,1.1819525943669251,1.1648851989042666,1.1480642566320889,1.1314862087663216,1.1151475479117359,null,null,null,0.43792163230191478,0.26020673039855546,0.2113542291843348,0.20987590275526435,0.17907814203939534]
[11,"CG201","CG201: PC rental 2Mbit link per km national trunk","BTW",4.4999999999999998E-2,0.39093604724249464,null,0,-0.22439721623682007,-4.3400464334829469E-2,-0.420586375826694,-0.16467750697874883,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!17:17,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!17:17,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.7526148701531672},2.474880950618267,2.4039591973703787,2.0477873879999042,1.9463426528248038,null,null,"£",4.3634444400249581,5.0582344193546263,5.1361957356399772,7.5511071843361535,8.5919332636096524,null,null,null,1.6765184932345754,1.6523095661922682,1.6284502160564518,1.6049353949365965,1.5817601278337121,null,null,null,0.39093604724249464,0.33236806167201965,0.3225965657662716,0.21625877552446787,0.18731672167896987]
[12,"CG203","CG203: PC rental 140Mbit link per km national trunk","BTW",4.4999999999999998E-2,0.44408570781461493,null,0,-0.48375377525968788,-7.907608385922682E-2,-0.15507754946068886,9.6542772468467764E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!18:18,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!18:18,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.3954407940534201},1.8536734849877912,1.7847250954698937,1.6838724981085849,1.6984799726762598,null,null,"£",162.52023520929458,243.61181644594782,254.69046773953156,284.40269961413992,261.61302602811895,null,null,null,1.3316597734982036,1.3124306063688895,1.2934791084129227,1.2748012700874403,1.2563931397473775,null,null,null,0.44408570781461493,0.29198393514403992,0.27525022666173282,0.24293479968384493,0.26028380672178031]
[13,"CL171","CL171: E side copper capital","BTW",4.4999999999999998E-2,0.42937207603934219,null,0,-0.19566191492059981,-0.37528630040680577,-0.18187473031447232,-0.35427757659224857,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!19:19,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!19:19,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.6469358027929413E-2},5.0978354860504706E-2,4.3133135505837188E-2,4.0389062450261769E-2,3.6474173777006812E-2,null,null,"£",0.98849176655513737,1.1094491175231556,1.5026283308005295,1.7198259913490768,2.4052505960292088,null,null,null,3.2222992538868463E-2,3.1757692526607199E-2,3.129911144652299E-2,3.0847152277235199E-2,3.0401719398351922E-2,null,null,null,0.42937207603934219,0.37703575147711649,0.27436039417335439,0.23624985563300013,0.16648641353139967]
[14,"CL173","CL173: D side copper capital","BTW",4.4999999999999998E-2,0.64988354586302732,null,0,-0.10885100139029102,-7.3005478023002168E-2,-0.43170349948368503,-1.0447783640446406E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!20:20,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!20:20,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.1984927976072603E-2},2.0134698811693649E-2,1.8941068634606102E-2,1.3789772338829262E-2,1.3524530056835004E-2,null,null,"£",0.5161443511150402,0.53044571507502292,0.53829843611488104,0.68960556077999202,0.68348207008979578,null,null,null,7.6972850274392712E-3,7.5861362316430479E-3,7.4765924244581221E-3,7.3686304298489465E-3,7.2622274064419283E-3,null,null,null,0.64988354586302732,0.62323070721886131,0.60527082348468531,0.46564524425828657,0.46303292048423106]
[15,"CO379","CO379: Point of Handover electronics","BTW",4.4999999999999998E-2,0.46485301161264903,null,0,-0.14653851427750975,-0.21364611190456539,-0.25948171066375625,0.33333333333333326,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!21:21,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!21:21,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.9180518331221976},2.6800110743427163,2.4010670729923449,2.1402612942655486,2.3213664487715335,null,null,"£",3070.6328902660825,3304.3615246218974,3764.7593595707917,4531.7290728387652,3686.3970252591562,null,null,null,1.561586650453533,1.5390373392209837,1.5168136400426326,1.494910851080417,1.4733243383908157,null,null,null,0.46485301161264903,0.42573470910061856,0.36827519018354865,0.30152881095137024,0.3653202237111256]
[16,"CO432","CO432: PC rental 64Kbit link local end","BTW",4.4999999999999998E-2,0.43379848589430137,null,0,-0.18358659382912146,-0.27840877144755116,-0.39387720285497163,-0.25125401591026519,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!22:22,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!22:22,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":8.5375461360175038},7.7441554671146253,6.8146556999937857,5.8935690773295608,5.4949725595990397,null,null,"£",353.68340356743533,392.95747371899688,479.20811440124567,683.75104656437964,851.43333177664408,null,null,null,4.8339715489603678,4.7641689997933803,4.6953743994363641,4.6275731931085033,4.560751036200017,null,null,null,0.43379848589430137,0.3848045768161148,0.31098875627118683,0.21480971336891391,0.17001386508601446]
[17,"CO434","CO434: PC rental 34Mbit link local end","BTW",4.4999999999999998E-2,0.46826542014296196,null,0,-0.43422147522168009,-0.19585815603800416,-0.18258432850775541,-0.34354174930816705,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!23:23,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!23:23,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.37325216965135322},0.29306461319864435,{"$f":"IF($A27=0,0,IF($F$8,Q27*(1-$E27)*(1+INDEX(R$7:R$8,MATCH($D27,$U$7:$U$8,0)))*(1+J27*AO27),Q27*(1-$E27)*(1+INDEX(R$7:R$8,MATCH($D27,$U$7:$U$8,0)))*(1+J27*$F27)))","v":0.27002016602082402},{"$f":"IF($A27=0,0,IF($F$8,R27*(1-$E27)*(1+INDEX(S$7:S$8,MATCH($D27,$U$7:$U$8,0)))*(1+K27*AP27),R27*(1-$E27)*(1+INDEX(S$7:S$8,MATCH($D27,$U$7:$U$8,0)))*(1+K27*$F27)))","v":0.25222198843341015},{"$f":"IF($A27=0,0,IF($F$8,S27*(1-$E27)*(1+INDEX(T$7:T$8,MATCH($D27,$U$7:$U$8,0)))*(1+L27*AQ27),S27*(1-$E27)*(1+INDEX(T$7:T$8,MATCH($D27,$U$7:$U$8,0)))*(1+L27*$F27)))","v":0.22751166049377688},null,null,"£",215.07341532371356,298.47043153720932,341.98060031635697,390.79163219433377,536.98092622852016,null,null,null,0.1984710856102902,0.19560516313407761,{"$f":"IF(B27=0,0,AG27*(1-$E27)*(1+INDEX(AH$7:AH$8,MATCH($D27,$AK$7:$AK$8,0))))","v":0.19278062457842152},{"$f":"IF(C27=0,0,AH27*(1-$E27)*(1+INDEX(AI$7:AI$8,MATCH($D27,$AK$7:$AK$8,0))))","v":0.18999687235950913},{"$f":"IF(D27=0,0,AI27*(1-$E27)*(1+INDEX(AJ$7:AJ$8,MATCH($D27,$AK$7:$AK$8,0))))","v":0.18725331752263782},null,null,null,0.46826542014296196,0.33255277394581589,{"$f":"IF(R27=0,0,(R27-AH27)/R27)","v":0.28605101085837331},{"$f":"IF(S27=0,0,(S27-AI27)/S27)","v":0.24670773734039153},{"$f":"IF(T27=0,0,(T27-AJ27)/T27)","v":0.17695067973116149}]
[18,"CO436","CO436: PC rental 140Mbit link local end","BTW",4.4999999999999998E-2,0.45256992818390657,null,0,-0.41837504291896743,-1.18134999628694E-2,-8.6894932756507615E-2,-7.1191579335783017E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!24:24,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!24:24,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.52127454990209854},0.41647238697681555,0.40888403547715924,0.39170056232363371,0.37772838053728336,null,null,"£",937.90919685665165,1288.3606475981401,1280.0073890119254,1342.906464904343,1394.2640902990272,null,null,null,0.28536136428880754,0.28124074618847716,0.27717962981351552,0.27317715595900838,0.2692324778269603,null,null,null,0.45256992818390657,0.3247073395909596,0.32210698935689036,0.30258676592528877,0.28723259437376075]
[19,"CO438","CO438: PC rental 2Mbit local end copper","BTW",4.4999999999999998E-2,0.49970181930130464,null,0,-0.18522952443798102,-0.30442990571427309,1.381330587453844E-2,-6.7770930583774591E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!25:25,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!25:25,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.6880982920707732},1.5097288116434311,1.2846938454156966,1.2724645342477499,1.2231003617951541,null,null,"£",89.493818207746912,98.233352722535514,120.17628256198739,117.41046876903114,121.05997745827453,null,null,null,0.84455250436358276,0.83235716620057254,0.82033792872063627,0.80849224902991024,0.79681762095391828,null,null,null,0.49970181930130464,0.44867107272431173,0.36145258915349265,0.36462492488415699,0.34852637948334614]
[20,"CO439","CO439: PC rental 2Mbit local end fibre","BTW",4.4999999999999998E-2,0.6881763385399533,null,0,8.3498093730486778E-2,-0.19374447704739639,-0.16496973095040579,-0.30337567082825556,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!26:26,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!26:26,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":8.2773161247999827},8.6265499121042382,7.3404994214766583,6.4486454665712101,5.1661888040494457,null,null,"£",87.980168187823395,84.626081862036486,89.314094691549514,93.963822139788434,108.05971286885472,null,null,null,2.5810630210974153,2.5437924710727686,2.5070601077904779,2.4708581598339836,2.4351789680059808,null,null,null,0.6881763385399533,0.70512052941309977,0.6584619160304841,0.61684075010131445,0.52863144178989363]
[21,"CP371","CP371: Prot Path PC rental 2Mbit link per km dist","BTW",4.4999999999999998E-2,0,null,0,-0.21558132976891176,-1.9678394787199238E-3,5.0974773351360136E-2,-0.34911580738963766,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!27:27,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!27:27,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[22,"CP373","CP373: Protected Path PC rental 34Mbit link per km distr","BTW",4.4999999999999998E-2,0,null,0,-0.39443772976512537,-3.2767418030558382E-2,-0.37381153696762504,-0.25112608755549093,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!28:28,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!28:28,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[23,"CP375","CP375: Protected Path PC rental 140Mbit link per km distr","BTW",4.4999999999999998E-2,0,null,0,-0.50532856363515932,-0.19441502234428898,-0.23969094534925495,0.2550832161452905,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!29:29,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!29:29,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[24,"CP383","CP383: Protected Path PC rental 2Mbit link","BTW",4.4999999999999998E-2,0,null,0,-0.28958887129502431,-0.22793704654104485,-0.1248331586606396,-9.7272642849699831E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!30:30,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!30:30,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[25,"CP385","CP385: Protected Path PC rental 34Mb link","BTW",4.4999999999999998E-2,0,null,0,-0.30671458446333411,-0.3269568241763976,-0.14993698173108427,-0.12484225673481852,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!31:31,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!31:31,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[26,"CP388","CP388: Protected Path PC rental 140Mbit link","BTW",4.4999999999999998E-2,0,null,0,-0.54106649067610102,-2.7550340397717865E-2,-6.8234159047276588E-2,-0.16407567015488989,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!32:32,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!32:32,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[27,"CP434","CP434: Protected Path PC rental 34Mbit link local end","BTW",4.4999999999999998E-2,0,null,0,-0.51593889159164208,-0.36032482194052917,-0.33320579931685568,-0.1796972889848053,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!33:33,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!33:33,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[28,"CP436","CP436: Protected Path PC rental 140Mbit link local end","BTW",4.4999999999999998E-2,0,null,0,-0.67537067711585808,-2.8652855955280443E-2,-0.14655901229107415,4.8192771084337505E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!34:34,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!34:34,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[29,"CP439","CP439: Protected Path PC rental 2Mbit local end fibre","BTW",4.4999999999999998E-2,0,null,0,-0.17512985397704661,0.10921131601286715,-0.15992080422071131,-0.29241768729477491,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!35:35,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!35:35,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[30,"CR371","CR371: PC rental 2Mbit link per km distribution","BTW",4.4999999999999998E-2,0.41766415251168221,null,0,0.1972167008609973,-0.31337756810781547,-0.23500639970911597,-1.2741066501753107E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!36:36,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!36:36,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.5192702536125662},2.687408664103863,2.2651524574674404,2.0378531663948642,2.0004725119418687,null,null,"£",2.3094469323527069,2.0577574134273648,2.5260381896739208,2.9706915498437052,2.9538347016382218,null,null,null,1.4670613781895829,1.4458770118885251,1.4249985478368548,1.4044215688060906,1.3841417213525307,null,null,null,0.41766415251168221,0.46198096657150434,0.37090391282974478,0.31083279602002339,0.30809260657676452]
[31,"CR373","CR373: PC rental 34Mbit link per km distribution","BTW",4.4999999999999998E-2,0.44039253020965852,null,0,-0.47277467092465186,-0.33000863702951522,-7.3750474655610576E-2,-0.24415086041998646,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!37:37,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!37:37,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.182318232223949E-2},9.2263393533081953E-3,8.2131528153570089E-3,7.9647013384685633E-3,7.45726454430667E-3,null,null,"£",0.51820788315319966,0.76701310862557504,1.0190935698046677,1.0669538985578255,1.3216625561390158,null,null,null,6.6163411442183347E-3,6.5208011780958216E-3,6.4266408090841182E-3,6.3338401158009438E-3,6.2423794645287776E-3,null,null,null,0.44039253020965852,0.29324069618599885,0.21751841788849446,0.20476112704826147,0.16291296527832175]
[32,"CR375","CR375: PC rental 140Mbit link per km distribution","BTW",4.4999999999999998E-2,0.4613059181548802,null,0,-0.55936417367137004,-9.7638599019626793E-2,-0.12105933752323084,-0.27438176097906053,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!38:38,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!38:38,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.24495110891888555},0.17912002443007941,0.1718114232502469,0.16412360210343935,0.1515307170436474,null,null,"£",31.530948293207402,52.326532594673381,55.622351225033334,60.451737936708803,76.91839944879591,null,null,null,0.13195371271600298,0.1300483011043839,0.12817040363643659,0.12631962300792646,0.12449556765169201,null,null,null,0.4613059181548802,0.2739600079992785,0.25400534369735278,0.23033846814845577,0.17841365710800472]
[33,"CR383","CR383: PC rental 2Mb link","BTW",{"$f":"IF(A43=0,0,INDEX($B$6:$B$7,MATCH(D43,$A$6:$A$7,0)))","v":4.4999999999999998E-2},0.42286148213795066,null,0,-0.12288376949553759,-0.27251567034613622,-0.16134331166036586,-0.15522380123907109,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!39:39,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!39:39,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.3103775910916693},1.2243480657593784,1.0780186099566285,1.0078415971612491,0.94986232925903713,null,null,"£",{"$f":"IF($A43=0,0, IF(INDEX(FC.CompVolumes,$A43,X$9)=0,0,P43*million/INDEX(FC.CompVolumes,$A43,X$9)))","v":15.772526557114631},{"$f":"IF($A43=0,0, IF(INDEX(FC.CompVolumes,$A43,Y$9)=0,0,Q43*million/INDEX(FC.CompVolumes,$A43,Y$9)))","v":16.801674304779048},{"$f":"IF($A43=0,0, IF(INDEX(FC.CompVolumes,$A43,Z$9)=0,0,R43*million/INDEX(FC.CompVolumes,$A43,Z$9)))","v":20.335285665619192},{"$f":"IF($A43=0,0, IF(INDEX(FC.CompVolumes,$A43,AA$9)=0,0,S43*million/INDEX(FC.CompVolumes,$A43,AA$9)))","v":22.66898545732267},{"$f":"IF($A43=0,0, IF(INDEX(FC.CompVolumes,$A43,AB$9)=0,0,T43*million/INDEX(FC.CompVolumes,$A43,AB$9)))","v":25.290580597750477},null,null,null,0.75626938076228867,0.74534885090408121,0.73458601349702624,0.72397859146212917,0.71352434060141601,null,null,null,0.42286148213795066,0.39122797532105963,0.31857761386273231,0.28165438546956839,0.24881288727597212]
[34,"CR385","CR385: PC rental 34Mb link","BTW",4.4999999999999998E-2,0.42033514796888299,null,0,-0.37592770540795817,-0.25690719037129084,-0.34943018812307824,-0.30881270160117458,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!40:40,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!40:40,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.9883577526479936E-2},4.9692956669877629E-2,4.5055438416528655E-2,4.0500107654391077E-2,3.7702686938229903E-2,null,null,"£",47.834918304054654,63.605875319864666,77.608011710416775,107.23130903743933,144.42486933984844,null,null,null,3.4712405105980913E-2,3.4211157976250552E-2,3.3717148855073494E-2,3.3230273225606233E-2,3.2750428080228475E-2,null,null,null,0.42033514796888299,0.31154915567766323,0.25165196389023914,0.17950160752218738,0.13135028986435232]
[35,"CR388","CR388: PC rental 140Mb link","BTW",4.4999999999999998E-2,0.46603603526061033,null,0,-0.49040617500364647,-0.23342052471796271,-0.16281480656048097,0.25679063293101323,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!41:41,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!41:41,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.9156282223915495E-2},4.4977306289043048E-2,4.1142538643188391E-2,3.8869849659796833E-2,4.0492981801908738E-2,null,null,"£",137.59089922304301,205.28542766920313,244.96192071064951,276.43868284831058,229.14098585398688,null,null,null,3.1587322995524199E-2,3.1131202051468829E-2,3.068166749384562E-2,3.0238624215234489E-2,2.9801978481566502E-2,null,null,null,0.46603603526061033,0.30784645368918584,0.25425925317991249,0.22205451063243084,0.26402114254372566]
[36,"CR391","CR391: PC rental 64Kbit link per km transmission","BTW",4.4999999999999998E-2,0.39915168112083976,null,0,-0.22910679814151602,-0.20281907590702808,-3.2348327761085871E-2,-0.45412870205734002,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!42:42,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!42:42,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.3025105384421092},1.1663098127941507,1.0705117130693667,1.0451595362879902,0.89760259831648248,null,null,"£",0.45805944627193856,0.5320596343976306,0.6126055228193914,0.61809185452291238,0.97244326830220418,null,null,null,0.78261126734533115,0.77131036064486458,0.76017263903715271,0.74919574612945627,0.738377359555347,null,null,null,0.39915168112083976,0.33867455097799304,0.28989787803667377,0.28317570656216268,0.17738945838589787]
[37,"CE103","CE103: Tisbo  Excess Construction","BTW",4.4999999999999998E-2,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!43:43,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!43:43,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[38,"CL175","CL175: Local exchanges general frames capital","BTW",4.4999999999999998E-2,0.35511478566249077,null,0,-0.13756686600714518,-0.33681995676173904,-0.27978984256059147,-0.24122637013916726,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!44:44,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!44:44,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.0484544940419429E-2},4.732488867519636E-2,4.1583077458180261E-2,3.8236208692653754E-2,3.6003338432652063E-2,null,null,"£",1.0280102085687002,1.1173858028872155,1.4804669837900222,1.8901561361741996,2.3455970183361377,null,null,null,3.2556736584634004E-2,3.208661730835189E-2,3.1623286554419289E-2,3.1166646296573473E-2,3.0716599924050951E-2,null,null,null,0.35511478566249077,0.32199275673797967,0.2395154835227731,0.18489182473362067,0.14684023034393043]
[39,"CO417","CO417: 64Kbit PC link connection cct provision","BTW",4.4999999999999998E-2,0.70137089434032351,null,0,5.5228315606836498E-2,-0.29879322529178287,-0.39577359194186434,-0.58362385096717817,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!45:45,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!45:45,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.6563309076236108E-2},2.7193820880942875E-2,2.1095385585199414E-2,1.5567786882267105E-2,1.0756423969487176E-2,null,null,"£",191.69595927138707,185.97500509234774,205.74330463632774,251.28433662817395,416.9851688543767,null,null,null,7.9325772327979559E-3,7.8180308175563526E-3,7.7051384525508391E-3,7.5938762532960042E-3,7.4842206801984095E-3,null,null,null,0.70137089434032351,0.7125070856432999,0.63474768349544708,0.51220579323667348,0.30420921475120805]
[40,"CO506","CO506: Customer Support   partial private circuits","BTW",4.4999999999999998E-2,0,null,0,-6.4384601571099376E-2,-0.42226739553317394,-0.17579732965269235,0.10499569585028623,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!46:46,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!46:46,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[41,"CO418","CO418: 64Kbit PC link connection cct rearrangements","BTW",4.4999999999999998E-2,0.70137089434032351,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!47:47,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!47:47,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.5170109995713532E-2},4.4648197674404038E-3,4.4003477699985647E-3,4.3368067481997855E-3,4.2741832587557807E-3,null,null,"£",43.592270102625093,0,0,0,0,null,null,null,4.5302363807788503E-3,4.464819767440403E-3,4.4003477699985638E-3,4.3368067481997846E-3,4.2741832587557798E-3,null,null,null,0.70137089434032351,1.9426578969964682E-16,1.9711208825403509E-16,2.0000008954709514E-16,2.0293040458936556E-16]
[42,"CL172","CL172: E side copper current","BTW",4.4999999999999998E-2,0.73832470961764185,null,0,-0.18964305048817909,-0.18185539119906746,-0.36747008546180682,-0.1682728690179609,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!48:48,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!48:48,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.7870065152770908E-2},1.5146018752883668E-2,1.3038700531659217E-2,9.7732539614868406E-3,8.7536976519053487E-3,null,null,"£",0.73854146427622258,0.77245088752000546,0.81278676670784344,0.96316441311826884,1.0372224722812298,null,null,null,4.6761544880029871E-3,4.6086308171962237E-3,4.5420821881959105E-3,4.4764945213983613E-3,4.4118539405093686E-3,null,null,null,0.73832470961764185,0.69571998474392605,0.65164609945850827,0.54196478071287779,0.49600110536727587]
[43,"CL174","CL174: D side copper current","BTW",4.4999999999999998E-2,0.69456802764048464,null,0,-5.5506587977766531E-2,-0.37136432544864884,-0.31047132237645492,-0.16239078181158162,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!49:49,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!49:49,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":6.9723411048605854E-2},6.606736675752245E-2,4.8614314337477621E-2,3.9366339782823417E-2,3.5760242503237213E-2,null,null,"£",2.5547834255340001,2.5630880671374405,3.0001410460677662,3.5233047666316786,3.8210628545289804,null,null,null,2.1295758956208912E-2,2.0988248196881255E-2,2.068517789291829E-2,2.0386483924144549E-2,2.0092103096279901E-2,null,null,null,0.69456802764048464,0.68232049759283731,0.57450437849800695,0.48213412685525525,0.43814410390362835]
[44,"CO413","CO413: 2Mbit and above PC link connection cct provision","BTW",4.4999999999999998E-2,0.77828969114010771,null,0,0.24449913155588909,-0.46244877122932759,2.0445043644631289E-2,6.9537667645123147E-3,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!50:50,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!50:50,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.704652917501714},1.9997340469577638,1.2292034326898775,1.2288249002865412,1.2170226833604689,null,null,"£",1275.746832436547,1202.5583980528199,1375.1112659888677,1347.1453557681455,1324.9930405237042,null,null,null,0.37793912483822151,0.37248168387555758,0.36710304836039448,0.3618020803420704,0.35657765830193089,null,null,null,0.77828969114010771,0.81373438910928098,0.70134882591642345,0.70557067955108632,0.70700820685006371]
[45,"CR187","CR187: Broadband line testing systems","BTW",4.4999999999999998E-2,0,null,0,-0.40081494499208803,-0.26982479237128243,3.3182120132712489E-2,-1,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!51:51,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!51:51,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[46,"CO401","CO401: Netstream Equipment","BTW",4.4999999999999998E-2,0.82219204770410048,null,0,-0.52386886965298185,-1,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!52:52,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!52:52,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.64886914618387193},0.36405373799585955,0.11206614741843501,0.11044791224971282,0.10885304439682696,null,null,"£",10284.538906678419,12118.995349036762,0,0,0,null,null,null,0.11537409419094295,0.11370809227082573,0.112066147418435,0.1104479122497128,0.10885304439682694,null,null,null,0.82219204770410048,0.68766124227484526,1.2383568211725233E-16,1.2565006911527693E-16,1.2749103972896316E-16]
[47,"CPE432","CPE432: POH adjust credit PPC 64k LE","BTW",4.4999999999999998E-2,0.43379848589430137,null,0,-0.12376300264138862,-0.30246662876018704,-0.14769039670833017,-2.8984427154450598E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!53:53,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!53:53,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.5654771212596349E-6},5.1906258440188042E-6,4.494152469580234E-6,4.2206260837898198E-6,4.1252871378927028E-6,null,null,"£",9.2462073386158198E-4,9.8414562106290213E-4,1.2215815143662868E-3,1.3460281624721464E-3,1.3548938006836652E-3,null,null,null,3.15118157277783E-6,3.1056785108669183E-6,3.06083251317E-6,3.016634091679825E-6,2.9730738953959682E-6,null,null,null,0.43379848589430137,0.40167551963977249,0.31892997981532878,0.28526383721461918,0.27930498023110051]
[48,"CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE","BTW",4.4999999999999998E-2,0.49970181930130464,null,0,-0.11466369518449071,-0.28307869923778184,-0.2544807215457795,4.8031267573828806E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!54:54,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!54:54,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.4651531105713269E-7},1.3612586948356681E-7,1.1633742788787995E-7,1.0333669780987587E-7,1.0341447702970388E-7,null,null,"£",2.67957526704852E-5,2.8120001675357253E-5,3.3521438648517757E-5,3.9939156844897623E-5,3.813742909309211E-5,null,null,null,7.3301343566386926E-8,7.2242872165288308E-8,7.1199685091221542E-8,7.0171561638504298E-8,6.9158284288444299E-8,null,null,null,0.49970181930130464,0.46929358512557007,0.38798986376215788,0.32094248097989814,0.33125142364178017]
[49,"CPE439","CPE439: POH adjust credit PPC 2Mb Fibre LE","BTW",4.4999999999999998E-2,0.6881763385399533,null,0,-0.13905512093090822,-0.2214891953013336,-0.14669480176926508,0.12383067946427961,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!55:55,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!55:55,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.7966355278185109E-6},1.6012467137988306E-6,1.3491150786938502E-6,1.2132577989015358E-6,1.2783544456904127E-6,null,null,"£",7.5929142014397174E-5,7.8601604840478214E-5,8.5066294201246713E-5,8.9651429293204337E-5,8.4053253485994839E-5,null,null,null,5.6023346859357169E-7,5.5214369730708056E-7,5.441707423179664E-7,5.3631291679889491E-7,5.2856855828031887E-7,null,null,null,0.6881763385399533,0.6551788724692128,0.59664616391004466,0.55795634094875468,0.58652425384663176]
[50,"CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation","BTW",4.4999999999999998E-2,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!56:56,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!56:56,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[51,"CPE434","CPE434: POH adjust credit PPC 34Mb LE","BTW",4.4999999999999998E-2,0.46826542014296196,null,0,-0.14197257850508638,-0.4826174112256586,-0.20960867880666401,-0.3918618866671707,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!57:57,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!57:57,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.3800589317532195E-8},3.1097864935845789E-8,2.4282518346927518E-8,2.2521980425219898E-8,2.0143536812371081E-8,null,null,"£",8.0043074068230071E-5,8.5827980237800072E-5,1.2953294380664242E-4,1.5200256751888959E-4,2.2355163536342089E-4,null,null,null,1.797294215967827E-8,1.7713412874892516E-8,1.7457631192979068E-8,1.7205542998552449E-8,1.695709495765335E-8,null,null,null,0.46826542014296196,0.43039778095908199,0.28106175218074148,0.23605550339232839,0.15818681120391873]
[52,"CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation","BTW",4.4999999999999998E-2,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!58:58,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!58:58,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[53,"CD102","CD102: High Tisbo 3rd Party Equipment Depreciation","BTW",4.4999999999999998E-2,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!59:59,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!59:59,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[54,"CPE105","CPE105: POH LE adjust CSH debit","BTW",4.4999999999999998E-2,0.46485301161264903,null,0,0.28048780487804859,-0.18095238095238098,9.3023255813953432E-2,4.2553191489361764E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!60:60,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!60:60,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":6.463902284867135E-6},7.2011932900489405E-6,6.4209439828547658E-6,6.6088566350380003E-6,6.6517141304544853E-6,null,null,"£",2.1656065012286035E-2,1.8841426713890483E-2,2.0511576740527625E-2,1.9315105900859258E-2,1.8646877468194909E-2,null,null,null,3.4591378409767642E-6,3.4091878905530598E-6,3.3599592174134738E-6,3.3114414063140233E-6,3.2636241924068486E-6,null,null,null,0.46485301161264903,0.52658014397918063,0.47671880857623855,0.49893883478152001,0.50935591512200806]
[55,"CG102","CG102: PC rental 34Mbit s regional trunk","BTW",4.4999999999999998E-2,0.42889652406017476,null,0,-0.35686250312131174,-0.18300585315187345,-8.1426702220291913E-2,-0.33357156554948086,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!61:61,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!61:61,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.72776783181196003},0.60747731181076126,0.56302078068588424,0.54210624697033694,0.48686459543044774,null,null,"£",96.541418843781173,125.29884085271813,142.14201587502359,148.9939524111598,200.78853187628826,null,null,null,0.41563073842500048,0.4096290305621435,0.40371398736082614,0.39788435738333577,0.39213890726272038,null,null,null,0.42889652406017476,0.32568834654725443,0.28295011266011721,0.26603989604069755,0.1945626957819315]
[56,"CG202","CG202: PC rental 34Mbit link per km national trunk","BTW",4.4999999999999998E-2,0.41694048424649072,null,0,-0.20134732358131679,-0.28787084545145258,-0.22764823270105417,-0.11319450859069646,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!62:62,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!62:62,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.91005538091388172},0.82161836970342239,0.72501903909408794,0.66752007638619892,0.64008061996936505,null,null,"£",45.559262531232811,51.501639302055295,63.817760156257911,76.074890092616215,82.258977304342466,null,null,null,0.53061644970452326,0.52295434817079001,0.51540288738320383,0.50796046968939035,0.50062552050707554,null,null,null,0.41694048424649072,0.36350699125731623,0.28911813401865932,0.23903341987948559,0.21787114796408613]
[57,"CO411","CO411: OR Analogue PC link connection cct prov","BTW",4.4999999999999998E-2,0.64391530235235539,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!63:63,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!63:63,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.2297106197074165E-2},1.8353294690890334E-2,1.8088273115553877E-2,1.7827078451765278E-2,1.7569655438921788E-2,null,null,"£",232.90775005377287,0,0,0,0,null,null,null,1.8622199248031917E-2,1.8353294690890334E-2,1.8088273115553877E-2,1.7827078451765278E-2,1.7569655438921788E-2,null,null,null,0.64391530235235539,0,0,0,0]
[58,"CO421","CO421: OR Analogue PC installation","BTW",4.4999999999999998E-2,0.77984165216255996,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!64:64,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!64:64,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.14001443006356473},3.0380227605786143E-2,2.9941537119158593E-2,2.9509181323157944E-2,2.9083068744851542E-2,null,null,"£",537.2565497265241,0,0,0,0,null,null,null,3.0825345596195205E-2,3.0380227605786146E-2,2.9941537119158597E-2,2.9509181323157947E-2,2.9083068744851545E-2,null,null,null,0.77984165216255996,-1.1420082156635429E-16,-1.1587404274357146E-16,-1.1757177923573546E-16,-1.1929439023066629E-16]
[59,"CO461","CO461: Private Circuit test systems","BTW",4.4999999999999998E-2,0.71572232822752191,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!65:65,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!65:65,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":8.5275874528939227E-2},2.3891972198565974E-2,2.3546972120018682E-2,2.3206953842605609E-2,2.2871845429118385E-2,null,null,"£",347.24805799049437,0,0,0,0,null,null,null,2.4242027069448811E-2,2.3891972198565967E-2,2.3546972120018675E-2,2.3206953842605602E-2,2.2871845429118378E-2,null,null,null,0.71572232822752191,2.9042784104376742E-16,2.9468306449507629E-16,2.990006336449088E-16,3.0338146195554688E-16]
[60,"CX902","CX902: Wholesale","BTW",4.4999999999999998E-2,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!66:66,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!66:66,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[61,"CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA","BTW",4.4999999999999998E-2,0.42889652406017476,null,0,-0.66631238257891812,-6.918726633236516E-2,-0.29423299521778534,4.1297571052882009E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!67:67,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!67:67,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.7560500001681836E-3},3.3478196691381175E-3,3.2537334479853753E-3,3.0282891113107111E-3,3.0019834778942135E-3,null,null,"£",6.1311426805653895,12.933527081775106,13.504377701204975,17.808551167559152,16.953707879486682,null,null,null,2.716196686839656E-3,2.6769748066816914E-3,2.6383192904732081E-3,2.6002219599187749E-3,2.5626747548175479E-3,null,null,null,0.42889652406017476,0.20038261577844552,0.18914092606240232,0.14135610427455494,0.14633948731284335]
[62,"CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA","BTW",4.4999999999999998E-2,0.43792163230191478,null,0,-0.34508825347785621,-0.21695838328912542,-0.17114187114154988,0.10000866056543201,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!68:68,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!68:68,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.13479692241656252},0.11277388006343746,0.10299834995264341,9.6551421446367539E-2,9.7524741269631496E-2,null,null,"£",660.18670984701009,843.35911550301034,983.67003850482729,1112.4939221488125,1021.5454115759699,null,null,null,7.5766434122626888E-2,7.4672366813896149E-2,7.3594097837103481E-2,7.2531399064335714E-2,7.1484045661846712E-2,null,null,null,0.43792163230191478,0.3378576069929356,0.2854827492776284,0.2487795831713828,0.26701630036411766]
[63,"CG107","CG107: ProtPath PC rent 2Mbit link perkm regional trunk","BTW",4.4999999999999998E-2,0.41517746903694169,null,0,-0.16126672996990432,-0.13755458992600256,9.3144276010451499E-2,-7.8813040833060843E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!69:69,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!69:69,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.3042783704594463E-2},2.1189510390735272E-2,1.9811437516420706E-2,2.014242346924025E-2,1.9289054538707662E-2,null,null,"£",3.3276123373355833,3.6483360447613555,3.9551074428353106,3.678548903131289,3.8240888264700508,null,null,null,1.3475939086555252E-2,1.3281346526145394E-2,1.3089563882307854E-2,1.2900550579847328E-2,1.2714266629474334E-2,null,null,null,0.41517746903694169,0.37321125966400709,0.3392925742284692,0.35953334515343088,0.34085589296456148]
[64,"CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk","BTW",4.4999999999999998E-2,0.42889652406017476,null,0,-0.40648390891915454,-0.32020993135675968,-0.2935986181823943,-0.37339096955742679,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!70:70,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!70:70,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.6179246428618195E-2},2.9440424999106974E-2,2.615082735911442E-2,2.4013574498005189E-2,2.2108820171019505E-2,null,null,"£",59.075873466931512,80.995746449355806,105.8348637825549,137.57787351241484,202.14392738409575,null,null,null,2.066209339226736E-2,2.0363732763683019E-2,2.0069680462575436E-2,1.9779874276695846E-2,1.9494252892140358E-2,null,null,null,0.42889652406017476,0.30830710615418361,0.23254128112392228,0.1763044573668546,0.11825901421489474]
[65,"CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk","BTW",{"$f":"IF(A75=0,0,INDEX($B$6:$B$7,MATCH(D75,$A$6:$A$7,0)))","v":4.4999999999999998E-2},0.43792163230191478,null,0,-0.52005219650462176,0.11241256340945727,-0.12681120730859907,-0.35770813601636053,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!71:71,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!71:71,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":6.6829986182983789E-2},5.086473616011207E-2,5.1663957669664431E-2,4.9021073487728918E-2,4.3708556161105555E-2,null,null,"£",{"$f":"IF($A75=0,0, IF(INDEX(FC.CompVolumes,$A75,X$9)=0,0,P75*million/INDEX(FC.CompVolumes,$A75,X$9)))","v":102.85492294418437},{"$f":"IF($A75=0,0, IF(INDEX(FC.CompVolumes,$A75,Y$9)=0,0,Q75*million/INDEX(FC.CompVolumes,$A75,Y$9)))","v":163.10846457390784},{"$f":"IF($A75=0,0, IF(INDEX(FC.CompVolumes,$A75,Z$9)=0,0,R75*million/INDEX(FC.CompVolumes,$A75,Z$9)))","v":148.92976017358444},{"$f":"IF($A75=0,0, IF(INDEX(FC.CompVolumes,$A75,AA$9)=0,0,S75*million/INDEX(FC.CompVolumes,$A75,AA$9)))","v":161.83352086686881},{"$f":"IF($A75=0,0, IF(INDEX(FC.CompVolumes,$A75,AB$9)=0,0,T75*million/INDEX(FC.CompVolumes,$A75,AB$9)))","v":224.65687066977824},null,null,null,3.7563689547017116E-2,3.7021269869958184E-2,3.6486682733035986E-2,3.5959815034370943E-2,3.5440555305274631E-2,null,null,null,0.43792163230191478,0.27216235323776,0.29376911141168921,0.26644170606805467,0.18916206761339507]
[{"$f":"IF(B76=0,0,A75+1)","v":66},"CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk","BTW",4.4999999999999998E-2,0.39093604724249464,null,0,-0.19946723360468877,-4.4278287251941939E-2,-0.1851101550858717,-2.1359005467373682E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!72:72,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!72:72,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.0087821538306421E-2},{"$f":"IF($A76=0,0,IF($F$8,P76*(1-$E76)*(1+INDEX(Q$7:Q$8,MATCH($D76,$U$7:$U$8,0)))*(1+I76*AN76),P76*(1-$E76)*(1+INDEX(Q$7:Q$8,MATCH($D76,$U$7:$U$8,0)))*(1+I76*$F76)))","v":9.1668748931419009E-3},8.8987241668407012E-3,8.235547592815879E-3,8.0670783137976963E-3,null,null,"£",1.7810733837649713,2.0217461030229518,2.053532605464464,2.3322088191286379,2.33435993597001,null,null,null,{"$f":"P76*(1-F76)","v":6.1441284608332071E-3},{"$f":"IF(A76=0,0,AF76*(1-$E76)*(1+INDEX(AG$7:AG$8,MATCH($D76,$AK$7:$AK$8,0))))","v":6.0554072458587757E-3},5.967967165228575E-3,5.8817897193626737E-3,5.7968566758150762E-3,null,null,null,{"$f":"F76","v":0.39093604724249464},{"$f":"IF(Q76=0,0,(Q76-AG76)/Q76)","v":0.33942512399846719},0.32934575189250165,0.28580465924408727,0.28141807351735992]
[67,"CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk","BTW",4.4999999999999998E-2,0.41694048424649072,null,0,-0.23008237510870422,-0.28481028261620234,-0.12894612979816322,-6.6728168991937564E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!73:73,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!73:73,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":5.2030341015618785E-2},4.6359792540482454E-2,4.1069773849359156E-2,3.9002195745932111E-2,3.7783941506007897E-2,null,null,"£",31.943187185738797,36.967390602853094,45.790813823326161,49.922933135584763,51.821518953772014,null,null,null,3.0336785437056639E-2,2.9898722255345539E-2,2.946698470597835E-2,2.9041481446824023E-2,2.8622122454731884E-2,null,null,null,0.41694048424649072,0.35507213003083921,0.28251407436376358,0.25538855207009675,0.24247917729332771]
[68,"CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk","BTW",4.4999999999999998E-2,0.44408570781461493,null,0,-0.62282459240564436,8.0603256942847423E-2,-0.21212124136786248,0.28735632183908066,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!74:74,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!74:74,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.9287952251149123E-2},1.3751662333847531E-2,1.3806026874389055E-2,1.2897749973428447E-2,1.3457225075885083E-2,null,null,"£",62.059048427120707,117.30886190957044,108.98784459250078,129.23016866811071,104.738585277292,null,null,null,1.0722448323403069E-2,1.0567616169613129E-2,1.0415019792123914E-2,1.0264626906325645E-2,1.0116405693798304E-2,null,null,null,0.44408570781461493,0.23153900139020853,0.24561788218416747,0.2041536758370632,0.24825470059748206]
[69,"CF550","CF550: OR PPCs 34 45Mb Link CELA","BTW",4.4999999999999998E-2,0.44344255951275124,null,0,-0.75427167399659711,-0.1361675119053849,-0.21119664545645922,-8.6003131416024781E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!75:75,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!75:75,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":4.2164964747561352E-2},2.76565769454362E-2,2.6649523335462028E-2,2.5462268795881548E-2,2.484056120700948E-2,null,null,"£",102.78622384954744,274.36352506642123,306.04681175002753,370.70356601527408,395.6820606919033,null,null,null,2.346722485813782E-2,2.312835813118631E-2,2.2794384639771979E-2,2.2465233725573672E-2,2.2140835750576387E-2,null,null,null,0.44344255951275124,0.16373027013370584,0.14466069982422863,0.11770494979585788,0.1086821442532984]
[70,"CF551","CF551: OR PPCs 34 45Mb Distribution CELA","BTW",4.4999999999999998E-2,0.43632694874957584,null,0,-0.71287173116965619,-0.22970762467336503,-3.7730438237902897E-2,-0.41642128368618447,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!76:76,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!76:76,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.21885335809070902},0.14860281868412809,0.14033937037561445,0.13755002213505721,0.12757909719537422,null,null,"£",165.79925460852658,392.08520383733929,480.70355191168875,489.62290179712306,778.18192484951771,null,null,null,0.12336174013139167,0.12158039660389437,0.11982477567693413,0.11809450591615919,0.11638922125072985,null,null,null,0.43632694874957584,0.18184326730486111,0.14617847182706872,0.14144320674696143,8.7709320653901676E-2]
[71,"CF553","CF553: OR PPCs 140 155Mb Link CELA","BTW",4.4999999999999998E-2,0.525143849192789,null,0,-0.74051982172903308,1.5430566163256332E-2,5.956108919494385E-2,-0.23076923076923073,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!77:77,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!77:77,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.0107980850312501},0.60879963268415693,0.60207297088259026,0.60135363796953711,0.56040497085533425,null,null,"£",3241.295767295976,7523.5783096618516,7327.3841782221298,6907.2277047299922,8367.951642762644,null,null,null,0.47998368790123941,0.47305272344794552,0.4662218421213572,0.45948959872112477,0.45285456891559173,null,null,null,0.525143849192789,0.22297468978046578,0.22563897622257698,0.23590784239272994,0.19191550313265535]
[72,"CF554","CF554: OR PPCs 140 155Mb Distribution CELA","BTW",4.4999999999999998E-2,0.4714015662994937,null,0,-0.84525731071247567,0.25563674443578255,-0.13627659075241216,-0.10989010989010983,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!78:78,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!78:78,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.31485808870180643},0.18666616161266658,0.18967372929700121,0.18317256597000864,0.17794502274528035,null,null,"£",215.57501537215873,825.92198748573401,668.36946057636135,747.30029454019245,815.59948443335281,null,null,null,0.16643349252570996,0.16403019289363871,0.16166159690825457,0.15932720344889936,0.15702651863109726,null,null,null,0.4714015662994937,0.12126444623636524,0.14768588403132915,0.13017977007000897,0.11755599449458559]
[73,"CG205","CG205: PPCs 34 45Mbit national Trunk WECLA","BTW",4.4999999999999998E-2,0.41694048424649072,null,0,-0.8220637669135118,0.23474672241974903,-0.11412983666914056,-0.20952380952380956,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!79:79,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!79:79,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.806508241963049E-2},1.1701795678162282E-2,1.1838415226473229E-2,1.1486665902689772E-2,1.1031002691751706E-2,null,null,"£",9.9426955615164605,36.195311031594322,29.656199101607456,32.48222984178576,39.461904644036835,null,null,null,1.0533018207636986E-2,1.0380921424718706E-2,1.0231020919345768E-2,1.0083284977270415E-2,9.9376823421986303E-3,null,null,null,0.41694048424649072,0.11287791120029317,0.13577782806037947,0.12217478398938497,9.9113415172184874E-2]
[74,"CG206","CG206: PPCs 140 155Mbit national Trunk WECLA","BTW",4.4999999999999998E-2,0.44408570781461493,null,0,-0.37137233695031691,-0.25445794123225973,-0.30045221861051541,-0.16847151111692449,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!80:80,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!80:80,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.14093932073057755},0.11599592403744222,0.10459627887609327,9.4648885680577055E-2,9.0020480373681891E-2,null,null,"£",23.842114290210294,31.214891658198503,37.75401888325915,48.836561242637146,55.859078101749965,null,null,null,7.8350182725027986E-2,7.7218806086478575E-2,7.6103766526589831E-2,7.5004828137945873E-2,7.3921758419633929E-2,null,null,null,0.44408570781461493,0.33429724598294341,0.27240464628054512,0.20754663302562631,0.17883399296716634]
[75,"CR550","CR550: PPCs 34 45Mb Link CELA","BTW",4.4999999999999998E-2,0.44344255951275124,null,0,-0.72540599714679976,-0.26522508822276802,-5.0796070416079031E-2,-0.11973298885251715,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!81:81,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!81:81,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":6.3753362315625249E-3},4.2620978429433491E-3,4.0005613199228761E-3,3.9150558523098162E-3,3.7973590681707864E-3,null,null,"£",15.840131761982022,38.564531798100184,49.264180182582805,50.791233841810282,55.965197301714525,null,null,null,3.5482408152840606E-3,3.4970042179113584E-3,3.4465074770047184E-3,3.3967399090367701E-3,3.3476909847502791E-3,null,null,null,0.44344255951275124,0.1795110420326782,0.13849402586556001,0.13239043396207198,0.11841600316114312]
[76,"CR551","CR551: PPCs 34 45Mb Distribution CELA","BTW",4.4999999999999998E-2,0.43632694874957584,null,0,-0.65162464853833169,-1.4382511249119379E-2,-0.20299557072889995,-0.17866699185462998,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!82:82,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!82:82,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":7.7197449582756183E-3},5.4450773805233953E-3,5.3500572808075882E-3,5.0480488939549208E-3,4.8197704063321495E-3,null,null,"£",7.327225488838538,14.835194353467571,14.789013835616371,17.50828474583717,20.352938596984771,null,null,null,4.3514121955062967E-3,4.288577803403186E-3,4.226650739922044E-3,4.1656179032375689E-3,4.1054663807148176E-3,null,null,null,0.43632694874957584,0.21239359816206019,0.20998028281221814,0.17480634780975876,0.14820291536685831]
[77,"CR553","CR553: PPCs 140 155Mb Link CELA","BTW",4.4999999999999998E-2,0.525143849192789,null,0,-0.715569804587594,-9.0639679682543162E-2,3.3239218539170334E-2,-6.25E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!83:83,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!83:83,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.16651126006924352},0.102439249025972,9.877033901817707E-2,9.8063765658214369E-2,9.5269732663309847E-2,null,null,"£",533.94664123534881,1154.9014802120973,1224.5290609671733,1176.6579566342491,1219.3414569906975,null,null,null,7.9068896022539428E-2,7.7927141163973951E-2,7.6801873245566171E-2,7.5692854195900203E-2,7.4599849381311409E-2,null,null,null,0.525143849192789,0.23928433774229793,0.22241966556951839,0.22812617190619025,0.21696170131018744]
[78,"CR554","CR554: PPCs 140 155Mb Distribution CELA","BTW",4.4999999999999998E-2,0.4714015662994937,null,0,-0.74176613792801382,-0.18795401821473634,-2.3501644844509118E-2,0.28260869565217361,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!84:84,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!84:84,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":2.0361010129554012E-2},1.3050175886057192E-2,1.2409228532386483E-2,1.2184756644848239E-2,1.2532859652104204E-2,null,null,"£",16.82491726745334,41.759644408687578,48.899519085511564,49.170559377994245,39.431589635967804,null,null,null,1.0762798063042393E-2,1.0607383259012062E-2,1.0454212644751926E-2,1.0303253814161709E-2,1.0154474829085214E-2,null,null,null,0.4714015662994937,0.1871846516379147,0.15754532060814402,0.15441447749241974,0.18977191870330021]
[79,"CN616","CN616: EBD","OR",0.05,0.76621107536549249,null,0,-0.11780387948777782,-0.18531444685632392,-2.4406903017194503E-2,0.4821759927311553,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!85:85,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!85:85,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":16.357827861345058},14.434143298210957,12.072662991371706,11.509252211618715,14.914000562900384,null,null,"£",1486.2105622776203,1486.5536195785241,1526.1690028972666,1491.3443721188887,1303.8427396451882,null,null,null,3.8242789850602468,3.709359401559186,3.597893151542332,3.4897764623384844,3.3849086796452128,null,null,null,0.76621107536549249,0.74301492475698627,0.70198015515601364,0.69678512572558648,0.77303818211825681]
[80,"CN617","CN617: EBD Extended Reach","OR",0.05,0.76860918361931185,null,0,-0.13379367457900693,0.14069166847019177,-0.27356264834076138,-0.18496327386121758,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!86:86,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!86:86,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":3.813970425197352E-3},3.3189366913488221E-3,3.5553048133376828E-3,2.7254028833330435E-3,2.2990328091441721E-3,null,null,"£",2.3701234124557207,2.3810650304080156,2.2360466494880766,2.3595900901323219,2.442158476530468,null,null,null,8.8251773033821556E-4,8.5599807254155215E-4,8.3027533046167842E-4,8.0532555678130494E-4,7.811255238000266E-4,null,null,null,0.76860918361931185,0.74208665239900273,0.76646859438130011,0.70451137271990094,0.66023733080572922]
[81,"CN618","CN618: EBD Resilience","OR",0.05,0.76693663940168755,null,0,5.475468801838379E-2,-0.10857383859828496,-0.29355633691853855,-0.16910771465462704,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!87:87,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!87:87,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":7.5389422952882298E-2},7.61946932240124E-2,{"$f":"IF($A91=0,0,IF($F$8,Q91*(1-$E91)*(1+INDEX(R$7:R$8,MATCH($D91,$U$7:$U$8,0)))*(1+J91*AO91),Q91*(1-$E91)*(1+INDEX(R$7:R$8,MATCH($D91,$U$7:$U$8,0)))*(1+J91*$F91)))","v":6.7675656487140287E-2},{"$f":"IF($A91=0,0,IF($F$8,R91*(1-$E91)*(1+INDEX(S$7:S$8,MATCH($D91,$U$7:$U$8,0)))*(1+K91*AP91),R91*(1-$E91)*(1+INDEX(S$7:S$8,MATCH($D91,$U$7:$U$8,0)))*(1+K91*$F91)))","v":5.1079157340528578E-2},{"$f":"IF($A91=0,0,IF($F$8,S91*(1-$E91)*(1+INDEX(T$7:T$8,MATCH($D91,$U$7:$U$8,0)))*(1+L91*AQ91),S91*(1-$E91)*(1+INDEX(T$7:T$8,MATCH($D91,$U$7:$U$8,0)))*(1+L91*$F91)))","v":4.3795853702933443E-2},null,null,"£",47.73335370935083,45.738802494638733,45.572952621863024,48.690123921999763,50.244140982532613,null,null,null,1.75705122669663E-2,1.7042518373343959E-2,{"$f":"IF(B91=0,0,AG91*(1-$E91)*(1+INDEX(AH$7:AH$8,MATCH($D91,$AK$7:$AK$8,0))))","v":1.6530390696224969E-2},{"$f":"IF(C91=0,0,AH91*(1-$E91)*(1+INDEX(AI$7:AI$8,MATCH($D91,$AK$7:$AK$8,0))))","v":1.6033652455803408E-2},{"$f":"IF(D91=0,0,AI91*(1-$E91)*(1+INDEX(AJ$7:AJ$8,MATCH($D91,$AK$7:$AK$8,0))))","v":1.5551841199506512E-2},null,null,null,0.76693663940168755,0.77632932620072426,{"$f":"IF(R91=0,0,(R91-AH91)/R91)","v":0.75574096278820624},{"$f":"IF(S91=0,0,(S91-AI91)/S91)","v":0.68610186051206523},{"$f":"IF(T91=0,0,(T91-AJ91)/T91)","v":0.64490151727616962}]
[82,"CO447","CO447: Backhaul extension services fibre etc","OR",0.05,0.70636675398105886,null,0,-7.834685144051512E-2,-0.35578034355499166,-0.13480849388007732,-4.0207190239153201E-3,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!88:88,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!88:88,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.7161868433960703},1.5724929290019178,1.1512641687398355,1.0281241783122104,0.99501284311764504,null,null,"£",189.14700850621639,188.04253570863267,213.70191500301183,220.58031427408977,214.33819101856398,null,null,null,0.50392951360138838,0.48878643171766661,0.47409839944455068,0.45985174254124184,0.44603319767787747,null,null,null,0.70636675398105886,0.68916462344418561,0.58819321202057828,0.55272743094502086,0.55173121556870108]
[83,"CO450","CO450: Wholesale   LAN extension services fibre etc","OR",0.05,0.72422382819180431,null,0,-0.2678275739258642,-0.39069969237228441,-0.49336363348760193,-0.74096781130788281,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!89:89,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!89:89,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":9.5120638565618503},7.4366418705928323,5.3592007921855727,3.8145665058343292,2.6787984610890003,null,null,"£",191.71767885828149,204.71558347694685,242.12669144509562,340.16644347072895,922.21585384696004,null,null,null,2.6232005563577294,2.5443733796391794,2.4679149595810217,2.3937541150456116,2.3218218038884908,null,null,null,0.72422382819180431,0.65785990183276799,0.53949944118914717,0.37247021086553445,0.13325999039710862]
[84,"CO484","CO484: Ethernet main links","OR",0.05,0.62849903733339307,null,0,-0.20681799577442661,0.24904470502906828,0.22320328846461801,-0.16633578293528328,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!90:90,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!90:90,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":8.5702428272105671},7.232180544699423,8.0158823914578115,8.8619241993490583,7.6346080919239547,null,null,"£",14.529182160570608,15.457684844108876,13.716665350040675,12.397285349422289,12.811328107462142,null,null,null,3.1838534605953086,3.0881786641044191,2.9953788952480807,2.9053677594458756,2.8180614582745265,null,null,null,0.62849903733339307,0.57299480495301069,0.62631950558055471,0.67215158987037094,0.63088328512166469]
[85,"CO485","CO485: Ethernet Electronics","OR",0.05,0.89926956098527766,null,0,0.12625156869353593,0.26578294242960876,0.14747807282531156,-2.9290206682237474E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!91:91,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!91:91,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":38.712918723397792},41.812758530833314,50.360369009359033,55.526109271005609,52.381147506640346,null,null,"£",103.78068197708282,99.525419311024038,94.70106442199787,90.99526723996496,88.431533951241235,null,null,null,3.8995692985491237,3.7823872411277222,3.6687265045318336,3.5584812730706514,3.451548910814878,null,null,null,0.89926956098527766,0.9095398779217464,0.92715052378091134,0.93591336904765254,0.9341070389804399]
[86,"CW609","CW609: Ethernet Access Direct Fibre","OR",0.05,0.76435214481071634,null,0,0.27608083916943293,-7.024129129131651E-2,7.4686987251879389E-2,0.36974977450649127,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!92:92,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!92:92,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":28.323375105880682},33.26953541060869,30.44417647725707,31.27990073480245,39.373817957756962,null,null,"£",124.27998732454273,114.39966293442599,112.59315388158598,107.64432271412329,98.921810146041054,null,null,null,6.674342595422333,6.473778600429891,6.2792415534869717,6.0905503448046874,5.9075293069433057,null,null,null,0.76435214481071634,0.8054142169245444,0.7937457247964057,0.8052886933228578,0.84996300553628501]
[87,"CE104","CE104: AISBO Excess Construction","OR",0.05,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!93:93,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!93:93,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[88,"CL578","CL578: OR Service Centre   Assurance Ethernet","OR",0.05,0,null,0,0.14558274703837215,2.6160164090385241E-3,0.35094751265425361,3.2872256655278376E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!94:94,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!94:94,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[89,"CO772","CO772: Openreach Systems Development Ethernet Specific","OR",0.05,0.83353651817369101,null,0,0.11543618344898454,6.3008892471673406E-2,-0.18912113409394682,0.37790520477531819,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!95:95,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!95:95,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":-0.84065561143628931},-0.89385133612601875,-0.91332384697837898,-0.7424905735977898,-0.94553031741702143,null,null,"£",-2.6391790554733481,-2.5157721493610761,-2.4182094334647597,-2.4243988909218155,-2.2406253762582717,null,null,null,-0.13993846009650943,-0.13573330937060929,-0.13165452342402248,-0.1276983049951306,-0.1238609709300269,null,null,null,0.83353651817369101,0.84814778041404304,0.85585121437528922,0.82801356739606868,0.86900370231555601]
[90,"CP502","CP502: Openreach sales product management","OR",0.05,0,null,0,-1.1717792712996444E-2,0.13532106524689635,-9.7568713317475408E-2,9.792141487106476E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!96:96,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!96:96,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[91,"CL160","CL160: Routeing   records","OR",0.05,0.77993753617268646,null,0,-2.2932452448179985E-3,0.29011966319092464,-0.27230775870453283,-8.2953032692615669E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!97:97,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!97:97,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":1.0171887809646042E-2},9.8485759731978661E-3,1.1713056047624168E-2,8.8236003458926505E-3,8.0128545083219503E-3,null,null,"£",0.19049193496055022,0.18486111096442318,0.17041677647074382,0.17641690930393608,0.17469885495666898,null,null,null,2.2384506931657235E-3,2.1711852498360932E-3,2.1059411330785183E-3,2.0426576020295085E-3,1.9812757410885215E-3,null,null,null,0.77993753617268646,0.77954322982888025,0.82020566413103779,0.76850066617303703,0.75273783655614634]
[92,"CL573","CL573: OR Service Centre   Provision Ethernet","OR",0.05,0,null,0,0.10456996825183262,5.1561599562596871E-2,-2.9547879811367417E-2,-4.5417185374939328E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!98:98,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!98:98,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[93,"CW617","CW617: Other Ethernet Rentals   Internal","OR",0.05,0.79929233651024456,null,0,0.33257421872194892,0.12144786588726331,-0.29272934331414213,6.6815722996132587E-2,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!99:99,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!99:99,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.30659149278345743},0.37642874636458273,0.4024288227902641,0.29251068155345894,0.2990385903086375,null,null,"£",54.718841481719558,50.415974767375573,48.061284813053717,49.392656848525135,47.332395727996747,null,null,null,6.1535262162403959E-2,5.9686127534423705E-2,5.7892559402014265E-2,5.6152887991983723E-2,5.4465493707824601E-2,null,null,null,0.79929233651024456,0.84144110110917014,0.85614211477047597,0.8080313248946388,0.81786466538779889]
[94,"CW619","CW619: Other Ethernet Connection   Internal","OR",0.05,0.82878421966930105,null,0,8.2655219700228599E-2,-0.79513465158692886,0.50914933822809916,-0.25032869295896432,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!100:100,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!100:100,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0.21109229764468432},0.2187749630484486,7.0509402165010754E-2,8.6419350869956071E-2,7.0847287642268025E-2,null,null,"£",300.43166053923727,287.59461921199397,452.44069714085606,367.44590581517537,401.82296326002745,null,null,null,3.614233246303479E-2,3.5056255372520585E-2,3.4002814898576338E-2,3.298103031087412E-2,3.1989950350032346E-2,null,null,null,0.82878421966930105,0.83976111853001556,0.51775488297290184,0.61836058731216337,0.54846612460930821]
[95,"CW901","CW901: Openreach non copper","OR",0.05,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!101:101,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!101:101,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!102:102,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!102:102,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,{"$f":"IF(A107=0,0,INDEX($B$6:$B$7,MATCH(D107,$A$6:$A$7,0)))","v":0},0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!103:103,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!103:103,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",{"$f":"IF($A107=0,0, IF(INDEX(FC.CompVolumes,$A107,X$9)=0,0,P107*million/INDEX(FC.CompVolumes,$A107,X$9)))","v":0},{"$f":"IF($A107=0,0, IF(INDEX(FC.CompVolumes,$A107,Y$9)=0,0,Q107*million/INDEX(FC.CompVolumes,$A107,Y$9)))","v":0},{"$f":"IF($A107=0,0, IF(INDEX(FC.CompVolumes,$A107,Z$9)=0,0,R107*million/INDEX(FC.CompVolumes,$A107,Z$9)))","v":0},{"$f":"IF($A107=0,0, IF(INDEX(FC.CompVolumes,$A107,AA$9)=0,0,S107*million/INDEX(FC.CompVolumes,$A107,AA$9)))","v":0},{"$f":"IF($A107=0,0, IF(INDEX(FC.CompVolumes,$A107,AB$9)=0,0,T107*million/INDEX(FC.CompVolumes,$A107,AB$9)))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!104:104,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!104:104,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!105:105,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!105:105,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!106:106,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!106:106,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!107:107,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!107:107,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!108:108,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!108:108,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!109:109,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!109:109,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!110:110,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!110:110,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!111:111,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!111:111,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!112:112,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!112:112,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!113:113,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!113:113,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!114:114,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!114:114,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!115:115,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!115:115,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!116:116,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!116:116,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!117:117,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!117:117,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!118:118,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!118:118,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!119:119,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!119:119,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!120:120,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!120:120,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!121:121,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!121:121,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!122:122,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!122:122,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!123:123,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!123:123,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!124:124,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!124:124,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!125:125,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!125:125,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_NonAdmin!126:126,,MATCH(\"Non Pay\",ModelStartValues_NonAdmin!$5:$5,0))+INDEX(ModelStartValues_NonAdmin!126:126,,MATCH(\"Cumulo\",ModelStartValues_NonAdmin!$5:$5,0))","v":0},0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P11:P130)","v":186.92145057426066},{"$f":"SUM(Q11:Q130)","v":179.08074908775038},{"$f":"SUM(R11:R130)","v":173.60919178938221},{"$f":"SUM(S11:S130)","v":172.80824481833392},{"$f":"SUM(T11:T130)","v":174.44725023916951},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF11:AF130)","v":65.709711132378843},{"$f":"SUM(AG11:AG130)","v":64.43792938919006},{"$f":"SUM(AH11:AH130)","v":63.194216326481779},{"$f":"SUM(AI11:AI130)","v":61.977875022736988},{"$f":"SUM(AJ11:AJ130)","v":60.788227382858949}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P131=ModelStartValues_NonAdmin!N127+ModelStartValues_NonAdmin!O127","v":true}]

{"sheet":"FC.Comp.Total","index":44,"n_rows":129,"n_cols":50,"rows_kept":129,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Total non-admin cost forecasts by component"]
[]
["Units: £m",null,null,null,{"$f":"MAX(B4:$D4)+1","v":1},"Total operating costs, including admin related costs (£m)",null,null,null,null,null,null,{"$f":"MAX($D4:J4)+1","v":2},"Total OCM depreciation, including admin related costs (£m)",null,null,null,null,null,null,{"$f":"MAX($D4:R4)+1","v":3},"Total HGL, including admin related costs (£m)",null,null,null,null,null,null,{"$f":"MAX($D4:Z4)+1","v":4},"Total return on capital, including admin related costs (£m)",null,null,null,null,null,null,{"$f":"MAX($D4:AH4)+1","v":5},"Total costs, including admin related costs (£m)",null,null,null,null,null,null,{"$f":"MAX($D4:AP4)+1","v":6},"Unit costs, including admin related costs (£)"]
[null,null,null,null,null,"Total operating costs = Total Pay + Total Non-Pay ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total costs = Operating costs + OCM dep + HGL + Return on capital"]
[]
[null,null,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5]
[null,"Component code","Component name","Source",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(B9=0,0,A8+1)","v":1},{"$f":"List_CompCode","v":"CF371"},{"$f":"List_CompName","v":"CF371: OR PC Rental 2Mbit link per km distribution"},{"$f":"List_CompSource","v":"BTW"},null,{"$f":"FC.Comp.Pay!P11+FC.Comp.NonPay!P11","v":24.885193258854628},{"$f":"FC.Comp.Pay!Q11+FC.Comp.NonPay!Q11","v":20.167120363631245},{"$f":"FC.Comp.Pay!R11+FC.Comp.NonPay!R11","v":19.350480184089804},{"$f":"FC.Comp.Pay!S11+FC.Comp.NonPay!S11","v":17.68712656132103},{"$f":"FC.Comp.Pay!T11+FC.Comp.NonPay!T11","v":16.621586789200368},null,null,null,{"$f":"FC.Comp.OCMdep!AD9","v":14.275804119500647},{"$f":"FC.Comp.OCMdep!AE9","v":11.235678081735058},{"$f":"FC.Comp.OCMdep!AF9","v":10.939305414129333},{"$f":"FC.Comp.OCMdep!AG9","v":10.017550091549934},{"$f":"FC.Comp.OCMdep!AH9","v":9.5079351000719825},null,null,null,{"$f":"FC.Comp.HGL!AC9","v":0.34551847050867784},{"$f":"FC.Comp.HGL!AD9","v":-0.62772557358009395},{"$f":"FC.Comp.HGL!AE9","v":-0.81509665206288018},{"$f":"FC.Comp.HGL!AF9","v":-0.98859849458385307},{"$f":"FC.Comp.HGL!AG9","v":-0.89542693674493623},null,null,null,{"$f":"(FC.Comp.NRC!U9+FC.Comp.NCA!E9)*WACC","v":14.132841096961695},{"$f":"(FC.Comp.NRC!V9+FC.Comp.NCA!F9)*WACC","v":10.408619336050647},{"$f":"(FC.Comp.NRC!W9+FC.Comp.NCA!G9)*WACC","v":9.3394634840667869},{"$f":"(FC.Comp.NRC!X9+FC.Comp.NCA!H9)*WACC","v":7.7637556181620484},{"$f":"(FC.Comp.NRC!Y9+FC.Comp.NCA!I9)*WACC","v":6.5587187971433618},null,null,null,{"$f":"F9+N9+V9+AD9","v":53.639356945825654},{"$f":"G9+O9+W9+AE9","v":41.183692207836856},{"$f":"H9+P9+X9+AF9","v":38.814152430223047},{"$f":"I9+Q9+Y9+AG9","v":34.479833776449162},{"$f":"J9+R9+Z9+AH9","v":31.792813749670778},null,null,null,{"$f":"IF(OR($A9=0,INDEX(FC.CompVolumes,$A9,AT$7)=0),0,AL9/INDEX(FC.CompVolumes,$A9,AT$7)*million)","v":35.761365469521756},{"$f":"IF(OR($A9=0,INDEX(FC.CompVolumes,$A9,AU$7)=0),0,AM9/INDEX(FC.CompVolumes,$A9,AU$7)*million)","v":43.923032546891449},{"$f":"IF(OR($A9=0,INDEX(FC.CompVolumes,$A9,AV$7)=0),0,AN9/INDEX(FC.CompVolumes,$A9,AV$7)*million)","v":44.637158741599571},{"$f":"IF(OR($A9=0,INDEX(FC.CompVolumes,$A9,AW$7)=0),0,AO9/INDEX(FC.CompVolumes,$A9,AW$7)*million)","v":50.263165437438573},{"$f":"IF(OR($A9=0,INDEX(FC.CompVolumes,$A9,AX$7)=0),0,AP9/INDEX(FC.CompVolumes,$A9,AX$7)*million)","v":55.087660718359601}]
[{"$f":"IF(B10=0,0,A9+1)","v":2},"CF373","CF373: OR PC Rental 34Mbit link per km distribution","BTW",null,{"$f":"FC.Comp.Pay!P12+FC.Comp.NonPay!P12","v":2.446215031553006},{"$f":"FC.Comp.Pay!Q12+FC.Comp.NonPay!Q12","v":2.0383213185994369},{"$f":"FC.Comp.Pay!R12+FC.Comp.NonPay!R12","v":1.6968762436623168},{"$f":"FC.Comp.Pay!S12+FC.Comp.NonPay!S12","v":1.5745418726435019},{"$f":"FC.Comp.Pay!T12+FC.Comp.NonPay!T12","v":1.4739666399574354},null,null,null,{"$f":"FC.Comp.OCMdep!AD10","v":1.6229668760883078},{"$f":"FC.Comp.OCMdep!AE10","v":1.3451951723365598},{"$f":"FC.Comp.OCMdep!AF10","v":1.1116430571209837},{"$f":"FC.Comp.OCMdep!AG10","v":1.045338523418573},{"$f":"FC.Comp.OCMdep!AH10","v":0.99371832835704177},null,null,null,{"$f":"FC.Comp.HGL!AC10","v":5.3550379737879655E-2},{"$f":"FC.Comp.HGL!AD10","v":-0.11002512330612026},{"$f":"FC.Comp.HGL!AE10","v":-0.15349654548065711},{"$f":"FC.Comp.HGL!AF10","v":-0.15968264603688975},{"$f":"FC.Comp.HGL!AG10","v":-0.15156032030436356},null,null,null,{"$f":"(FC.Comp.NRC!U10+FC.Comp.NCA!E10)*WACC","v":2.2857970788318664},{"$f":"(FC.Comp.NRC!V10+FC.Comp.NCA!F10)*WACC","v":1.8007821503926085},{"$f":"(FC.Comp.NRC!W10+FC.Comp.NCA!G10)*WACC","v":1.3995695325938782},{"$f":"(FC.Comp.NRC!X10+FC.Comp.NCA!H10)*WACC","v":1.2192795033181796},{"$f":"(FC.Comp.NRC!Y10+FC.Comp.NCA!I10)*WACC","v":1.0611900726403656},null,null,null,6.4085293662110594,5.0742735180224852,4.0545922878965213,3.6794772533433644,3.3773147206504794,null,null,null,291.28778593257391,338.19890300429142,447.81122380286234,513.44159494042549,598.56672377120856]
[3,"CF375","CF375: OR PC Rental 140Mbit link per km distribution","BTW",null,{"$f":"FC.Comp.Pay!P13+FC.Comp.NonPay!P13","v":2.5130247841547098},{"$f":"FC.Comp.Pay!Q13+FC.Comp.NonPay!Q13","v":1.8182688632735808},{"$f":"FC.Comp.Pay!R13+FC.Comp.NonPay!R13","v":1.5499997696759151},{"$f":"FC.Comp.Pay!S13+FC.Comp.NonPay!S13","v":1.6467101893872442},{"$f":"FC.Comp.Pay!T13+FC.Comp.NonPay!T13","v":1.5033819086067428},null,null,null,{"$f":"FC.Comp.OCMdep!AD11","v":2.0371783642536014},{"$f":"FC.Comp.OCMdep!AE11","v":1.3488303110253903},{"$f":"FC.Comp.OCMdep!AF11","v":1.095800673519127},{"$f":"FC.Comp.OCMdep!AG11","v":1.2354895201073135},{"$f":"FC.Comp.OCMdep!AH11","v":1.1109577934914299},null,null,null,{"$f":"FC.Comp.HGL!AC11","v":1.731178773621667E-2},{"$f":"FC.Comp.HGL!AD11","v":-4.6055478304020021E-2},{"$f":"FC.Comp.HGL!AE11","v":-4.5870305293114984E-2},{"$f":"FC.Comp.HGL!AF11","v":-3.8998401940529823E-2},{"$f":"FC.Comp.HGL!AG11","v":-9.4367944757956596E-2},null,null,null,{"$f":"(FC.Comp.NRC!U11+FC.Comp.NCA!E11)*WACC","v":1.4456780524432973},{"$f":"(FC.Comp.NRC!V11+FC.Comp.NCA!F11)*WACC","v":0.81462114180171163},{"$f":"(FC.Comp.NRC!W11+FC.Comp.NCA!G11)*WACC","v":0.51468419532641474},{"$f":"(FC.Comp.NRC!X11+FC.Comp.NCA!H11)*WACC","v":1.1582817732706427},{"$f":"(FC.Comp.NRC!Y11+FC.Comp.NCA!I11)*WACC","v":0.89571427879085241},null,null,null,6.013192988587825,3.9356648377966628,3.1146143332283414,4.0014830808246709,3.4156860361310688,null,null,null,774.03886039571159,1058.9619898309465,1411.6584144083752,1348.9643860015722,1553.2262542097931]
[4,"CF381","CF381: OR PC Rental 64Kb link","BTW",null,{"$f":"FC.Comp.Pay!P14+FC.Comp.NonPay!P14","v":7.0122739713433742},{"$f":"FC.Comp.Pay!Q14+FC.Comp.NonPay!Q14","v":5.7068798506235403},{"$f":"FC.Comp.Pay!R14+FC.Comp.NonPay!R14","v":4.8886593178525608},{"$f":"FC.Comp.Pay!S14+FC.Comp.NonPay!S14","v":4.6361379745897997},{"$f":"FC.Comp.Pay!T14+FC.Comp.NonPay!T14","v":4.2627142927038975},null,null,null,{"$f":"FC.Comp.OCMdep!AD12","v":2.5097082503603541},{"$f":"FC.Comp.OCMdep!AE12","v":1.773537120855851},{"$f":"FC.Comp.OCMdep!AF12","v":1.3169186497813581},{"$f":"FC.Comp.OCMdep!AG12","v":1.2029841363509579},{"$f":"FC.Comp.OCMdep!AH12","v":1.0072394511067446},null,null,null,{"$f":"FC.Comp.HGL!AC12","v":-0.17997538370677271},{"$f":"FC.Comp.HGL!AD12","v":-1.2343811468626106E-5},{"$f":"FC.Comp.HGL!AE12","v":-1.2866276960419197E-5},{"$f":"FC.Comp.HGL!AF12","v":-9.3641972652058965E-6},{"$f":"FC.Comp.HGL!AG12","v":-5.4574327387382134E-6},null,null,null,{"$f":"(FC.Comp.NRC!U12+FC.Comp.NCA!E12)*WACC","v":1.4071717238946413},{"$f":"(FC.Comp.NRC!V12+FC.Comp.NCA!F12)*WACC","v":0.80771085478776838},{"$f":"(FC.Comp.NRC!W12+FC.Comp.NCA!G12)*WACC","v":0.41478385988570582},{"$f":"(FC.Comp.NRC!X12+FC.Comp.NCA!H12)*WACC","v":0.18504820990092694},{"$f":"(FC.Comp.NRC!Y12+FC.Comp.NCA!I12)*WACC","v":-3.83869497868417E-2},null,null,null,10.749178561891599,8.2881154824556909,6.620348961242664,6.024160956644419,5.2315613365910618,null,null,null,89.986353358723974,105.55419283097744,124.60531935817555,128.73421513210738,145.68021049416464]
[5,"CF383","CF383: OR PC Rental 2Mb link","BTW",null,{"$f":"FC.Comp.Pay!P15+FC.Comp.NonPay!P15","v":5.6459966906387358},{"$f":"FC.Comp.Pay!Q15+FC.Comp.NonPay!Q15","v":4.7907265841105957},{"$f":"FC.Comp.Pay!R15+FC.Comp.NonPay!R15","v":4.2534835184354449},{"$f":"FC.Comp.Pay!S15+FC.Comp.NonPay!S15","v":3.646445059281612},{"$f":"FC.Comp.Pay!T15+FC.Comp.NonPay!T15","v":3.4803824966186134},null,null,null,{"$f":"FC.Comp.OCMdep!AD13","v":2.916407251184133},{"$f":"FC.Comp.OCMdep!AE13","v":2.2856586078710506},{"$f":"FC.Comp.OCMdep!AF13","v":1.8985414511844489},{"$f":"FC.Comp.OCMdep!AG13","v":1.4397471178058028},{"$f":"FC.Comp.OCMdep!AH13","v":1.3435981628606579},null,null,null,{"$f":"FC.Comp.HGL!AC13","v":-9.4263715545716095E-2},{"$f":"FC.Comp.HGL!AD13","v":-7.0993463254687245E-5},{"$f":"FC.Comp.HGL!AE13","v":-7.7758647334770785E-5},{"$f":"FC.Comp.HGL!AF13","v":-5.8922228964304022E-5},{"$f":"FC.Comp.HGL!AG13","v":-1.8254496361452366E-5},null,null,null,{"$f":"(FC.Comp.NRC!U13+FC.Comp.NCA!E13)*WACC","v":1.1007732915850641},{"$f":"(FC.Comp.NRC!V13+FC.Comp.NCA!F13)*WACC","v":0.65412815738917995},{"$f":"(FC.Comp.NRC!W13+FC.Comp.NCA!G13)*WACC","v":0.33591253004013222},{"$f":"(FC.Comp.NRC!X13+FC.Comp.NCA!H13)*WACC","v":5.1844658251808694E-2},{"$f":"(FC.Comp.NRC!Y13+FC.Comp.NCA!I13)*WACC","v":-0.13120888452250734},null,null,null,9.5689135178622156,7.7304423559075719,6.4878597410126915,5.1379779131102588,4.6927535204604025,null,null,null,100.65055981565038,110.32789895402851,118.55972612555968,140.62913939546851,143.40509486760166]
[6,"CF385","CF385: OR PC Rental 34Mb link","BTW",null,{"$f":"FC.Comp.Pay!P16+FC.Comp.NonPay!P16","v":0.4887055882710174},{"$f":"FC.Comp.Pay!Q16+FC.Comp.NonPay!Q16","v":0.43919683937708309},{"$f":"FC.Comp.Pay!R16+FC.Comp.NonPay!R16","v":0.40814845310521153},{"$f":"FC.Comp.Pay!S16+FC.Comp.NonPay!S16","v":0.34192790293681125},{"$f":"FC.Comp.Pay!T16+FC.Comp.NonPay!T16","v":0.3018637540832721},null,null,null,{"$f":"FC.Comp.OCMdep!AD14","v":0.16595266770682823},{"$f":"FC.Comp.OCMdep!AE14","v":0.14299811590201467},{"$f":"FC.Comp.OCMdep!AF14","v":0.1294626508439361},{"$f":"FC.Comp.OCMdep!AG14","v":9.5769020491494605E-2},{"$f":"FC.Comp.OCMdep!AH14","v":7.5862703404747767E-2},null,null,null,{"$f":"FC.Comp.HGL!AC14","v":-1.3649519822463083E-3},{"$f":"FC.Comp.HGL!AD14","v":-2.300937192612816E-10},{"$f":"FC.Comp.HGL!AE14","v":-3.0248148228391029E-10},{"$f":"FC.Comp.HGL!AF14","v":-3.018056549871726E-10},{"$f":"FC.Comp.HGL!AG14","v":-1.7140161434905679E-10},null,null,null,{"$f":"(FC.Comp.NRC!U14+FC.Comp.NCA!E14)*WACC","v":9.5346626283737565E-2},{"$f":"(FC.Comp.NRC!V14+FC.Comp.NCA!F14)*WACC","v":6.9062247859957848E-2},{"$f":"(FC.Comp.NRC!W14+FC.Comp.NCA!G14)*WACC","v":4.9230323588909448E-2},{"$f":"(FC.Comp.NRC!X14+FC.Comp.NCA!H14)*WACC","v":2.4175134269049211E-2},{"$f":"(FC.Comp.NRC!Y14+FC.Comp.NCA!I14)*WACC","v":6.6844337759415038E-3},null,null,null,0.74863993027933695,0.65125720290896183,0.58684142723557553,0.46187205739554943,0.38441089109255977,null,null,null,867.84745696853486,920.09979132071817,951.86925434129557,1186.5657841214068,1507.5944503966105]
[7,"CF388","CF388: OR PC rental 140Mb link","BTW",null,{"$f":"FC.Comp.Pay!P17+FC.Comp.NonPay!P17","v":0.55644267713086504},{"$f":"FC.Comp.Pay!Q17+FC.Comp.NonPay!Q17","v":0.39248676738539789},{"$f":"FC.Comp.Pay!R17+FC.Comp.NonPay!R17","v":0.36736908137800633},{"$f":"FC.Comp.Pay!S17+FC.Comp.NonPay!S17","v":0.33443954781435581},{"$f":"FC.Comp.Pay!T17+FC.Comp.NonPay!T17","v":0.3512405535810193},null,null,null,{"$f":"FC.Comp.OCMdep!AD15","v":0.47002242338997169},{"$f":"FC.Comp.OCMdep!AE15","v":0.26572004805948457},{"$f":"FC.Comp.OCMdep!AF15","v":0.24001048671740927},{"$f":"FC.Comp.OCMdep!AG15","v":0.20282653214383256},{"$f":"FC.Comp.OCMdep!AH15","v":0.23270915468700321},null,null,null,{"$f":"FC.Comp.HGL!AC15","v":-5.3415023375150902E-3},{"$f":"FC.Comp.HGL!AD15","v":-1.4462225137584434E-7},{"$f":"FC.Comp.HGL!AE15","v":-1.0800593654588568E-7},{"$f":"FC.Comp.HGL!AF15","v":-8.0442742965922642E-8},{"$f":"FC.Comp.HGL!AG15","v":-1.7573008767980551E-8},null,null,null,{"$f":"(FC.Comp.NRC!U15+FC.Comp.NCA!E15)*WACC","v":0.21125613870517973},{"$f":"(FC.Comp.NRC!V15+FC.Comp.NCA!F15)*WACC","v":8.7688029851500468E-2},{"$f":"(FC.Comp.NRC!W15+FC.Comp.NCA!G15)*WACC","v":4.5465406031403775E-2},{"$f":"(FC.Comp.NRC!X15+FC.Comp.NCA!H15)*WACC","v":4.4227570931349219E-3},{"$f":"(FC.Comp.NRC!Y15+FC.Comp.NCA!I15)*WACC","v":9.5934548350604582E-2},null,null,null,1.2323797368885012,0.74589470067413155,0.65284486612088288,0.54168875660858029,0.67988423904561834,null,null,null,2661.6362473702115,3465.7534666956853,3547.3832823882499,3898.8539703351607,3881.0655824339883]
[8,"CF391","CF391: OR PC rental 64Kbit link per km transmission","BTW",null,{"$f":"FC.Comp.Pay!P18+FC.Comp.NonPay!P18","v":6.1975651230707367},{"$f":"FC.Comp.Pay!Q18+FC.Comp.NonPay!Q18","v":5.16266173672929},{"$f":"FC.Comp.Pay!R18+FC.Comp.NonPay!R18","v":5.2209377383187068},{"$f":"FC.Comp.Pay!S18+FC.Comp.NonPay!S18","v":4.6633741063829675},{"$f":"FC.Comp.Pay!T18+FC.Comp.NonPay!T18","v":4.1860190414911251},null,null,null,{"$f":"FC.Comp.OCMdep!AD16","v":2.6604413499762365},{"$f":"FC.Comp.OCMdep!AE16","v":2.1227694112596862},{"$f":"FC.Comp.OCMdep!AF16","v":2.2161569999395025},{"$f":"FC.Comp.OCMdep!AG16","v":1.9437404891588008},{"$f":"FC.Comp.OCMdep!AH16","v":1.7079944642052607},null,null,null,{"$f":"FC.Comp.HGL!AC16","v":7.4760223725028899E-2},{"$f":"FC.Comp.HGL!AD16","v":-8.464893253560915E-2},{"$f":"FC.Comp.HGL!AE16","v":-0.1084922615850715},{"$f":"FC.Comp.HGL!AF16","v":-0.17284539713394151},{"$f":"FC.Comp.HGL!AG16","v":-0.14857767211724809},null,null,null,{"$f":"(FC.Comp.NRC!U16+FC.Comp.NCA!E16)*WACC","v":2.0575135565498393},{"$f":"(FC.Comp.NRC!V16+FC.Comp.NCA!F16)*WACC","v":1.4970949323653622},{"$f":"(FC.Comp.NRC!W16+FC.Comp.NCA!G16)*WACC","v":1.7827317495594195},{"$f":"(FC.Comp.NRC!X16+FC.Comp.NCA!H16)*WACC","v":1.4095036687878555},{"$f":"(FC.Comp.NRC!Y16+FC.Comp.NCA!I16)*WACC","v":1.0878947377927384},null,null,null,10.990280253321842,8.6978771478187298,9.1113342262325574,7.8437728671956819,6.8333305713718753,null,null,null,3.4562008631431413,4.2012955594033699,4.0843040942894291,4.7586571302564611,5.9655909559144833]
[9,"CG101","CG101: PC rental 2Mbit s regional trunk","BTW",null,{"$f":"FC.Comp.Pay!P19+FC.Comp.NonPay!P19","v":3.0423378697751917},{"$f":"FC.Comp.Pay!Q19+FC.Comp.NonPay!Q19","v":2.7176036595434399},{"$f":"FC.Comp.Pay!R19+FC.Comp.NonPay!R19","v":2.5597793760970489},{"$f":"FC.Comp.Pay!S19+FC.Comp.NonPay!S19","v":2.4230267705924438},{"$f":"FC.Comp.Pay!T19+FC.Comp.NonPay!T19","v":2.1508779375765501},null,null,null,{"$f":"FC.Comp.OCMdep!AD17","v":2.8161416746625996},{"$f":"FC.Comp.OCMdep!AE17","v":2.5470373772652151},{"$f":"FC.Comp.OCMdep!AF17","v":2.445789109140871},{"$f":"FC.Comp.OCMdep!AG17","v":2.3670477039307323},{"$f":"FC.Comp.OCMdep!AH17","v":2.1379784956587309},null,null,null,{"$f":"FC.Comp.HGL!AC17","v":0.15755471045123787},{"$f":"FC.Comp.HGL!AD17","v":-0.12569629719354189},{"$f":"FC.Comp.HGL!AE17","v":-0.18663755446223146},{"$f":"FC.Comp.HGL!AF17","v":-0.22055694422798477},{"$f":"FC.Comp.HGL!AG17","v":-0.20999052529596704},null,null,null,{"$f":"(FC.Comp.NRC!U17+FC.Comp.NCA!E17)*WACC","v":2.7191130158582753},{"$f":"(FC.Comp.NRC!V17+FC.Comp.NCA!F17)*WACC","v":2.2714961169931573},{"$f":"(FC.Comp.NRC!W17+FC.Comp.NCA!G17)*WACC","v":1.9892638271056036},{"$f":"(FC.Comp.NRC!X17+FC.Comp.NCA!H17)*WACC","v":1.7325839404839514},{"$f":"(FC.Comp.NRC!Y17+FC.Comp.NCA!I17)*WACC","v":1.3808841177083795},null,null,null,8.735147270747305,7.41044085660827,6.8081947578812914,6.3021014707791423,5.4597500256476934,null,null,null,19.414833492313253,20.74299784827317,21.431658992093062,22.19974832089747,27.032866292804911]
[10,"CG103","CG103: PC rental 140Mbit s regional trunk","BTW",null,{"$f":"FC.Comp.Pay!P20+FC.Comp.NonPay!P20","v":2.5865092969744126},{"$f":"FC.Comp.Pay!Q20+FC.Comp.NonPay!Q20","v":1.8808670938712133},{"$f":"FC.Comp.Pay!R20+FC.Comp.NonPay!R20","v":1.7243232040430962},{"$f":"FC.Comp.Pay!S20+FC.Comp.NonPay!S20","v":1.6953161307482805},{"$f":"FC.Comp.Pay!T20+FC.Comp.NonPay!T20","v":1.5994600066821396},null,null,null,{"$f":"FC.Comp.OCMdep!AD18","v":2.0208549505186992},{"$f":"FC.Comp.OCMdep!AE18","v":1.403773717395425},{"$f":"FC.Comp.OCMdep!AF18","v":1.2903297946598942},{"$f":"FC.Comp.OCMdep!AG18","v":1.2990501330900011},{"$f":"FC.Comp.OCMdep!AH18","v":1.2411824480850657},null,null,null,{"$f":"FC.Comp.HGL!AC18","v":6.4012340640875215E-2},{"$f":"FC.Comp.HGL!AD18","v":-7.2222673538863413E-2},{"$f":"FC.Comp.HGL!AE18","v":-8.0872808852515771E-2},{"$f":"FC.Comp.HGL!AF18","v":-8.902322956886112E-2},{"$f":"FC.Comp.HGL!AG18","v":-0.10032357230765415},null,null,null,{"$f":"(FC.Comp.NRC!U18+FC.Comp.NCA!E18)*WACC","v":1.7301191090175372},{"$f":"(FC.Comp.NRC!V18+FC.Comp.NCA!F18)*WACC","v":1.0988891336915947},{"$f":"(FC.Comp.NRC!W18+FC.Comp.NCA!G18)*WACC","v":0.89836684828078273},{"$f":"(FC.Comp.NRC!X18+FC.Comp.NCA!H18)*WACC","v":0.92786567790212648},{"$f":"(FC.Comp.NRC!Y18+FC.Comp.NCA!I18)*WACC","v":0.77320913447431194},null,null,null,6.4014956971515247,4.3113072714193699,3.8321470381312572,3.8332087121715466,3.5135280169338632,null,null,null,1655.5459143624719,2469.7905603291715,2881.1939903829807,2907.7328037739221,3245.3531323442667]
[11,"CG201","CG201: PC rental 2Mbit link per km national trunk","BTW",null,{"$f":"FC.Comp.Pay!P21+FC.Comp.NonPay!P21","v":3.1138085298401355},{"$f":"FC.Comp.Pay!Q21+FC.Comp.NonPay!Q21","v":2.7805118217286169},{"$f":"FC.Comp.Pay!R21+FC.Comp.NonPay!R21","v":2.6972657753974603},{"$f":"FC.Comp.Pay!S21+FC.Comp.NonPay!S21","v":2.2694838127946717},{"$f":"FC.Comp.Pay!T21+FC.Comp.NonPay!T21","v":2.1495042706528165},null,null,null,{"$f":"FC.Comp.OCMdep!AD19","v":1.2538906401274394},{"$f":"FC.Comp.OCMdep!AE19","v":1.1212468381388874},{"$f":"FC.Comp.OCMdep!AF19","v":1.1094738543408351},{"$f":"FC.Comp.OCMdep!AG19","v":0.92552568622019082},{"$f":"FC.Comp.OCMdep!AH19","v":0.89161353220503048},null,null,null,{"$f":"FC.Comp.HGL!AC19","v":9.6472067854915924E-2},{"$f":"FC.Comp.HGL!AD19","v":-6.6487616603339114E-2},{"$f":"FC.Comp.HGL!AE19","v":-9.8892288428251568E-2},{"$f":"FC.Comp.HGL!AF19","v":-0.12574184664028024},{"$f":"FC.Comp.HGL!AG19","v":-0.10475126801894752},null,null,null,{"$f":"(FC.Comp.NRC!U19+FC.Comp.NCA!E19)*WACC","v":1.3374261883081153},{"$f":"(FC.Comp.NRC!V19+FC.Comp.NCA!F19)*WACC","v":1.1223622662589738},{"$f":"(FC.Comp.NRC!W19+FC.Comp.NCA!G19)*WACC","v":1.0568127179433788},{"$f":"(FC.Comp.NRC!X19+FC.Comp.NCA!H19)*WACC","v":0.81723374830587525},{"$f":"(FC.Comp.NRC!Y19+FC.Comp.NCA!I19)*WACC","v":0.71154554610740683},null,null,null,5.8015974261306065,4.9576333095231391,4.7646600592534227,3.8865014006804577,3.6479120809463059,null,null,null,9.1966908654039461,10.132556654292525,10.179967573859411,14.331267406268497,16.103339823292316]
[12,"CG203","CG203: PC rental 140Mbit link per km national trunk","BTW",null,{"$f":"FC.Comp.Pay!P22+FC.Comp.NonPay!P22","v":2.9700734674589317},{"$f":"FC.Comp.Pay!Q22+FC.Comp.NonPay!Q22","v":2.2379418814395522},{"$f":"FC.Comp.Pay!R22+FC.Comp.NonPay!R22","v":2.1476888842472035},{"$f":"FC.Comp.Pay!S22+FC.Comp.NonPay!S22","v":2.0142153878260212},{"$f":"FC.Comp.Pay!T22+FC.Comp.NonPay!T22","v":2.0372293798737275},null,null,null,{"$f":"FC.Comp.OCMdep!AD20","v":3.4365721635852351},{"$f":"FC.Comp.OCMdep!AE20","v":2.6741703468292721},{"$f":"FC.Comp.OCMdep!AF20","v":2.631187625432291},{"$f":"FC.Comp.OCMdep!AG20","v":2.540954007781115},{"$f":"FC.Comp.OCMdep!AH20","v":2.6381902983145622},null,null,null,{"$f":"FC.Comp.HGL!AC20","v":0.30346224492503371},{"$f":"FC.Comp.HGL!AD20","v":-0.20712334913997832},{"$f":"FC.Comp.HGL!AE20","v":-0.26908180689180072},{"$f":"FC.Comp.HGL!AF20","v":-0.34042633053408711},{"$f":"FC.Comp.HGL!AG20","v":-0.33275908503539442},null,null,null,{"$f":"(FC.Comp.NRC!U20+FC.Comp.NCA!E20)*WACC","v":4.0618526534702495},{"$f":"(FC.Comp.NRC!V20+FC.Comp.NCA!F20)*WACC","v":2.9806464829114656},{"$f":"(FC.Comp.NRC!W20+FC.Comp.NCA!G20)*WACC","v":2.7970268807778127},{"$f":"(FC.Comp.NRC!X20+FC.Comp.NCA!H20)*WACC","v":2.5057296447329507},{"$f":"(FC.Comp.NRC!Y20+FC.Comp.NCA!I20)*WACC","v":2.8195216279692006},null,null,null,10.77196052943945,7.6856353620403119,7.3068215835655064,6.7204727098059998,7.1621822211220962,null,null,null,730.83065265302309,1010.0546866808002,1042.7251858178379,1135.0744094335394,1103.1747173798956]
[13,"CL171","CL171: E side copper capital","BTW",null,{"$f":"FC.Comp.Pay!P23+FC.Comp.NonPay!P23","v":7.8283757517596003E-2},{"$f":"FC.Comp.Pay!Q23+FC.Comp.NonPay!Q23","v":7.0453883005318949E-2},{"$f":"FC.Comp.Pay!R23+FC.Comp.NonPay!R23","v":5.9282193218323315E-2},{"$f":"FC.Comp.Pay!S23+FC.Comp.NonPay!S23","v":5.537827352455358E-2},{"$f":"FC.Comp.Pay!T23+FC.Comp.NonPay!T23","v":4.9814051682176834E-2},null,null,null,{"$f":"FC.Comp.OCMdep!AD21","v":0.1381209182209468},{"$f":"FC.Comp.OCMdep!AE21","v":0.13183684857550321},{"$f":"FC.Comp.OCMdep!AF21","v":0.12215263459080315},{"$f":"FC.Comp.OCMdep!AG21","v":0.11997451617684435},{"$f":"FC.Comp.OCMdep!AH21","v":0.11591901527262335},null,null,null,{"$f":"FC.Comp.HGL!AC21","v":-1.3721568645073219E-2},{"$f":"FC.Comp.HGL!AD21","v":-4.7694603410113091E-3},{"$f":"FC.Comp.HGL!AE21","v":-7.6364828956178047E-3},{"$f":"FC.Comp.HGL!AF21","v":-8.9434334141503431E-3},{"$f":"FC.Comp.HGL!AG21","v":-9.3081862684839308E-3},null,null,null,{"$f":"(FC.Comp.NRC!U21+FC.Comp.NCA!E21)*WACC","v":0.12874978580100016},{"$f":"(FC.Comp.NRC!V21+FC.Comp.NCA!F21)*WACC","v":0.11620625719553143},{"$f":"(FC.Comp.NRC!W21+FC.Comp.NCA!G21)*WACC","v":0.10174500565271585},{"$f":"(FC.Comp.NRC!X21+FC.Comp.NCA!H21)*WACC","v":9.7262391134847484E-2},{"$f":"(FC.Comp.NRC!Y21+FC.Comp.NCA!I21)*WACC","v":8.9078627180294662E-2},null,null,null,0.33143289289446975,0.3137275284353423,0.27554335056622448,0.26367174742209504,0.24550350786661093,null,null,null,5.8017072839697557,6.8276963922775202,9.5990991628345519,11.227532824248783,16.18946771031932]
[14,"CL173","CL173: D side copper capital","BTW",null,{"$f":"FC.Comp.Pay!P24+FC.Comp.NonPay!P24","v":0.17774730764797106},{"$f":"FC.Comp.Pay!Q24+FC.Comp.NonPay!Q24","v":0.16513567754769415},{"$f":"FC.Comp.Pay!R24+FC.Comp.NonPay!R24","v":0.15674175091480397},{"$f":"FC.Comp.Pay!S24+FC.Comp.NonPay!S24","v":0.12329670514103716},{"$f":"FC.Comp.Pay!T24+FC.Comp.NonPay!T24","v":0.12088872910787228},null,null,null,{"$f":"FC.Comp.OCMdep!AD22","v":1.0828016023703644},{"$f":"FC.Comp.OCMdep!AE22","v":1.0569910980881791},{"$f":"FC.Comp.OCMdep!AF22","v":1.0473269047593257},{"$f":"FC.Comp.OCMdep!AG22","v":0.95575796311008898},{"$f":"FC.Comp.OCMdep!AH22","v":0.96632658701390872},null,null,null,{"$f":"FC.Comp.HGL!AC22","v":-0.10493262218070401},{"$f":"FC.Comp.HGL!AD22","v":-4.5388626959148713E-2},{"$f":"FC.Comp.HGL!AE22","v":-7.6287360318325503E-2},{"$f":"FC.Comp.HGL!AF22","v":-0.10012167847331678},{"$f":"FC.Comp.HGL!AG22","v":-9.3341718976580487E-2},null,null,null,{"$f":"(FC.Comp.NRC!U22+FC.Comp.NCA!E22)*WACC","v":0.90651245688716908},{"$f":"(FC.Comp.NRC!V22+FC.Comp.NCA!F22)*WACC","v":0.85702848533490783},{"$f":"(FC.Comp.NRC!W22+FC.Comp.NCA!G22)*WACC","v":0.83487260513719985},{"$f":"(FC.Comp.NRC!X22+FC.Comp.NCA!H22)*WACC","v":0.71777285876044428},{"$f":"(FC.Comp.NRC!Y22+FC.Comp.NCA!I22)*WACC","v":0.73685224483271927},null,null,null,2.0621287447248005,2.0337666340116325,1.9626539004930037,1.6967058485382536,1.7307258419779199,null,null,null,48.412990209476753,53.579286512469977,55.777926032108809,84.849681300775657,87.46478260330764]
[15,"CO379","CO379: Point of Handover electronics","BTW",null,{"$f":"FC.Comp.Pay!P25+FC.Comp.NonPay!P25","v":4.4080758730566814},{"$f":"FC.Comp.Pay!Q25+FC.Comp.NonPay!Q25","v":3.9662364786921351},{"$f":"FC.Comp.Pay!R25+FC.Comp.NonPay!R25","v":3.4466390395121365},{"$f":"FC.Comp.Pay!S25+FC.Comp.NonPay!S25","v":2.962414275746327},{"$f":"FC.Comp.Pay!T25+FC.Comp.NonPay!T25","v":3.3231397095039843},null,null,null,{"$f":"FC.Comp.OCMdep!AD23","v":3.0570073423882529},{"$f":"FC.Comp.OCMdep!AE23","v":2.736253363507728},{"$f":"FC.Comp.OCMdep!AF23","v":2.3376861221948912},{"$f":"FC.Comp.OCMdep!AG23","v":1.9570749303689134},{"$f":"FC.Comp.OCMdep!AH23","v":2.3373069388869983},null,null,null,{"$f":"FC.Comp.HGL!AC23","v":-6.4217802328147472E-2},{"$f":"FC.Comp.HGL!AD23","v":-2.1187227312675052E-2},{"$f":"FC.Comp.HGL!AE23","v":-2.6373503954217892E-2},{"$f":"FC.Comp.HGL!AF23","v":-2.0521036193512681E-2},{"$f":"FC.Comp.HGL!AG23","v":-7.9923370835225174E-3},null,null,null,{"$f":"(FC.Comp.NRC!U23+FC.Comp.NCA!E23)*WACC","v":1.1974692858556233},{"$f":"(FC.Comp.NRC!V23+FC.Comp.NCA!F23)*WACC","v":0.82026877563277234},{"$f":"(FC.Comp.NRC!W23+FC.Comp.NCA!G23)*WACC","v":0.45284111227777579},{"$f":"(FC.Comp.NRC!X23+FC.Comp.NCA!H23)*WACC","v":0.13187691634658635},{"$f":"(FC.Comp.NRC!Y23+FC.Comp.NCA!I23)*WACC","v":1.5222168241195735},null,null,null,8.5983346989724101,7.5015713905199615,6.2107927700305847,5.0308450862683145,7.1746711354270332,null,null,null,9047.9302075766664,9249.179644945265,9738.2286710496228,10652.16990069134,11393.585163965639]
[16,"CO432","CO432: PC rental 64Kbit link local end","BTW",null,{"$f":"FC.Comp.Pay!P26+FC.Comp.NonPay!P26","v":13.802049521245092},{"$f":"FC.Comp.Pay!Q26+FC.Comp.NonPay!Q26","v":12.079205142408508},{"$f":"FC.Comp.Pay!R26+FC.Comp.NonPay!R26","v":10.051720766280752},{"$f":"FC.Comp.Pay!S26+FC.Comp.NonPay!S26","v":8.0463125392866637},{"$f":"FC.Comp.Pay!T26+FC.Comp.NonPay!T26","v":7.2202544855786499},null,null,null,{"$f":"FC.Comp.OCMdep!AD24","v":8.2058224371397017},{"$f":"FC.Comp.OCMdep!AE24","v":6.8606056933321398},{"$f":"FC.Comp.OCMdep!AF24","v":5.1951059777459365},{"$f":"FC.Comp.OCMdep!AG24","v":3.4948484397082202},{"$f":"FC.Comp.OCMdep!AH24","v":2.8374542092323356},null,null,null,{"$f":"FC.Comp.HGL!AC24","v":-0.44475672164054225},{"$f":"FC.Comp.HGL!AD24","v":-3.2547739771781172E-5},{"$f":"FC.Comp.HGL!AE24","v":-3.6271921373208407E-5},{"$f":"FC.Comp.HGL!AF24","v":-2.0800347856117138E-5},{"$f":"FC.Comp.HGL!AG24","v":2.4669427538242795E-6},null,null,null,{"$f":"(FC.Comp.NRC!U24+FC.Comp.NCA!E24)*WACC","v":2.9963728040988187},{"$f":"(FC.Comp.NRC!V24+FC.Comp.NCA!F24)*WACC","v":1.7929284669928973},{"$f":"(FC.Comp.NRC!W24+FC.Comp.NCA!G24)*WACC","v":0.6548238748361731},{"$f":"(FC.Comp.NRC!X24+FC.Comp.NCA!H24)*WACC","v":-0.25843826973484374},{"$f":"(FC.Comp.NRC!Y24+FC.Comp.NCA!I24)*WACC","v":-0.93119224717283811},null,null,null,24.559488040843071,20.732706754993774,15.901614346941487,11.282701908912184,9.1265189145809007,null,null,null,1017.4215379655891,1052.0284754606857,1118.2050807263197,1308.9791834234643,1414.1330684881868]
[17,"CO434","CO434: PC rental 34Mbit link local end","BTW",null,{"$f":"FC.Comp.Pay!P27+FC.Comp.NonPay!P27","v":0.82480406400949691},{"$f":"FC.Comp.Pay!Q27+FC.Comp.NonPay!Q27","v":0.65263874584747383},{"$f":"FC.Comp.Pay!R27+FC.Comp.NonPay!R27","v":0.60247980814935642},{"$f":"FC.Comp.Pay!S27+FC.Comp.NonPay!S27","v":0.56358718186573897},{"$f":"FC.Comp.Pay!T27+FC.Comp.NonPay!T27","v":0.51009651556752778},null,null,null,{"$f":"FC.Comp.OCMdep!AD25","v":0.69989822234327648},{"$f":"FC.Comp.OCMdep!AE25","v":0.58601563662400424},{"$f":"FC.Comp.OCMdep!AF25","v":0.55808014274493412},{"$f":"FC.Comp.OCMdep!AG25","v":0.53783857736346796},{"$f":"FC.Comp.OCMdep!AH25","v":0.50568024086101704},null,null,null,{"$f":"FC.Comp.HGL!AC25","v":9.041202324747237E-2},{"$f":"FC.Comp.HGL!AD25","v":-6.4955101084120444E-3},{"$f":"FC.Comp.HGL!AE25","v":-8.4768388111240937E-3},{"$f":"FC.Comp.HGL!AF25","v":-9.2744268495010881E-3},{"$f":"FC.Comp.HGL!AG25","v":-8.247943611484336E-3},null,null,null,{"$f":"(FC.Comp.NRC!U25+FC.Comp.NCA!E25)*WACC","v":0.42131616440228259},{"$f":"(FC.Comp.NRC!V25+FC.Comp.NCA!F25)*WACC","v":0.31511263076721063},{"$f":"(FC.Comp.NRC!W25+FC.Comp.NCA!G25)*WACC","v":0.25564847324180018},{"$f":"(FC.Comp.NRC!X25+FC.Comp.NCA!H25)*WACC","v":0.20795335795392575},{"$f":"(FC.Comp.NRC!Y25+FC.Comp.NCA!I25)*WACC","v":0.15242386537324285},null,null,null,2.0364304740025285,1.5472715031302764,1.4077315853249668,1.3001046903336315,1.1599526781903033,null,null,null,1173.4213293980911,1575.8122012891879,1782.8923658857468,2014.3764511361219,2737.7606148363502]
[18,"CO436","CO436: PC rental 140Mbit link local end","BTW",null,{"$f":"FC.Comp.Pay!P28+FC.Comp.NonPay!P28","v":0.76799842326526435},{"$f":"FC.Comp.Pay!Q28+FC.Comp.NonPay!Q28","v":0.62709867333070735},{"$f":"FC.Comp.Pay!R28+FC.Comp.NonPay!R28","v":0.6155486063013369},{"$f":"FC.Comp.Pay!S28+FC.Comp.NonPay!S28","v":0.59128273173686008},{"$f":"FC.Comp.Pay!T28+FC.Comp.NonPay!T28","v":0.57132216923717916},null,null,null,{"$f":"FC.Comp.OCMdep!AD26","v":0.47606126236834057},{"$f":"FC.Comp.OCMdep!AE26","v":0.35382219764353334},{"$f":"FC.Comp.OCMdep!AF26","v":0.35221003413858187},{"$f":"FC.Comp.OCMdep!AG26","v":0.33808283932364036},{"$f":"FC.Comp.OCMdep!AH26","v":0.32765804141904281},null,null,null,{"$f":"FC.Comp.HGL!AC26","v":2.3064717620321064E-2},{"$f":"FC.Comp.HGL!AD26","v":-2.7199803887106764E-3},{"$f":"FC.Comp.HGL!AE26","v":-3.2158078620667966E-3},{"$f":"FC.Comp.HGL!AF26","v":-4.2729217091422769E-3},{"$f":"FC.Comp.HGL!AG26","v":-3.9166316955039221E-3},null,null,null,{"$f":"(FC.Comp.NRC!U26+FC.Comp.NCA!E26)*WACC","v":0.39264732077482195},{"$f":"(FC.Comp.NRC!V26+FC.Comp.NCA!F26)*WACC","v":0.26276816695086896},{"$f":"(FC.Comp.NRC!W26+FC.Comp.NCA!G26)*WACC","v":0.2587440649194987},{"$f":"(FC.Comp.NRC!X26+FC.Comp.NCA!H26)*WACC","v":0.215975873312306},{"$f":"(FC.Comp.NRC!Y26+FC.Comp.NCA!I26)*WACC","v":0.17908845361506814},null,null,null,1.6597717240287482,1.240969057536399,1.2232868974973508,1.1410685226636641,1.0741520325757861,null,null,null,2986.3632608604289,3838.9476676297691,3829.4874140801498,3912.0400718695273,3964.8903384274695]
[19,"CO438","CO438: PC rental 2Mbit local end copper","BTW",null,{"$f":"FC.Comp.Pay!P29+FC.Comp.NonPay!P29","v":3.159300725910037},{"$f":"FC.Comp.Pay!Q29+FC.Comp.NonPay!Q29","v":2.7031177536943471},{"$f":"FC.Comp.Pay!R29+FC.Comp.NonPay!R29","v":2.1243181171720251},{"$f":"FC.Comp.Pay!S29+FC.Comp.NonPay!S29","v":2.1087378296910573},{"$f":"FC.Comp.Pay!T29+FC.Comp.NonPay!T29","v":1.9949301146010909},null,null,null,{"$f":"FC.Comp.OCMdep!AD27","v":2.5850798310263157},{"$f":"FC.Comp.OCMdep!AE27","v":2.1362039715709367},{"$f":"FC.Comp.OCMdep!AF27","v":1.5351151731695485},{"$f":"FC.Comp.OCMdep!AG27","v":1.5540861591925257},{"$f":"FC.Comp.OCMdep!AH27","v":1.4597249167006205},null,null,null,{"$f":"FC.Comp.HGL!AC27","v":-2.9779518405896269E-2},{"$f":"FC.Comp.HGL!AD27","v":-4.8741864122510703E-9},{"$f":"FC.Comp.HGL!AE27","v":-4.7457264260860642E-9},{"$f":"FC.Comp.HGL!AF27","v":-1.3628884507713297E-9},{"$f":"FC.Comp.HGL!AG27","v":-2.9557072288315534E-9},null,null,null,{"$f":"(FC.Comp.NRC!U27+FC.Comp.NCA!E27)*WACC","v":0.71126562016866013},{"$f":"(FC.Comp.NRC!V27+FC.Comp.NCA!F27)*WACC","v":0.36399184126076856},{"$f":"(FC.Comp.NRC!W27+FC.Comp.NCA!G27)*WACC","v":4.0278177653210942E-2},{"$f":"(FC.Comp.NRC!X27+FC.Comp.NCA!H27)*WACC","v":0.1309726510130397},{"$f":"(FC.Comp.NRC!Y27+FC.Comp.NCA!I27)*WACC","v":-0.10106169374051144},null,null,null,6.4258666586991167,5.203313561651866,3.6997114632490584,3.7937966385337343,3.3535933346054927,null,null,null,340.66460779093717,338.56341118064415,346.08834765716097,350.05411133753017,331.93182356326986]
[20,"CO439","CO439: PC rental 2Mbit local end fibre","BTW",null,{"$f":"FC.Comp.Pay!P30+FC.Comp.NonPay!P30","v":20.233211409458562},{"$f":"FC.Comp.Pay!Q30+FC.Comp.NonPay!Q30","v":20.98330857850187},{"$f":"FC.Comp.Pay!R30+FC.Comp.NonPay!R30","v":18.02047947269503},{"$f":"FC.Comp.Pay!S30+FC.Comp.NonPay!S30","v":15.958131660743579},{"$f":"FC.Comp.Pay!T30+FC.Comp.NonPay!T30","v":13.015928881614668},null,null,null,{"$f":"FC.Comp.OCMdep!AD28","v":13.784308483491127},{"$f":"FC.Comp.OCMdep!AE28","v":14.591242051561164},{"$f":"FC.Comp.OCMdep!AF28","v":12.586780435235969},{"$f":"FC.Comp.OCMdep!AG28","v":11.214544236204812},{"$f":"FC.Comp.OCMdep!AH28","v":9.0977398773525522},null,null,null,{"$f":"FC.Comp.HGL!AC28","v":1.5583335025359233},{"$f":"FC.Comp.HGL!AD28","v":-3.7888937164430689E-2},{"$f":"FC.Comp.HGL!AE28","v":-8.3875041240797421E-2},{"$f":"FC.Comp.HGL!AF28","v":-8.739319375896476E-2},{"$f":"FC.Comp.HGL!AG28","v":-7.4254618856037527E-2},null,null,null,{"$f":"(FC.Comp.NRC!U28+FC.Comp.NCA!E28)*WACC","v":7.8623315953979267},{"$f":"(FC.Comp.NRC!V28+FC.Comp.NCA!F28)*WACC","v":9.9157468396095911},{"$f":"(FC.Comp.NRC!W28+FC.Comp.NCA!G28)*WACC","v":7.6216530685945818},{"$f":"(FC.Comp.NRC!X28+FC.Comp.NCA!H28)*WACC","v":5.8761151814354271},{"$f":"(FC.Comp.NRC!Y28+FC.Comp.NCA!I28)*WACC","v":3.9268752864071108},null,null,null,43.438184990883542,45.452408532508187,38.145037935284783,32.961397884624859,25.966289426518294,null,null,null,461.70748629756719,445.88616358686465,464.12230756356678,480.28364163683517,543.12954600106207]
[21,"CP371","CP371: Prot Path PC rental 2Mbit link per km dist","BTW",null,{"$f":"FC.Comp.Pay!P31+FC.Comp.NonPay!P31","v":0},{"$f":"FC.Comp.Pay!Q31+FC.Comp.NonPay!Q31","v":0},{"$f":"FC.Comp.Pay!R31+FC.Comp.NonPay!R31","v":0},{"$f":"FC.Comp.Pay!S31+FC.Comp.NonPay!S31","v":0},{"$f":"FC.Comp.Pay!T31+FC.Comp.NonPay!T31","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD29","v":0},{"$f":"FC.Comp.OCMdep!AE29","v":0},{"$f":"FC.Comp.OCMdep!AF29","v":0},{"$f":"FC.Comp.OCMdep!AG29","v":0},{"$f":"FC.Comp.OCMdep!AH29","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC29","v":0},{"$f":"FC.Comp.HGL!AD29","v":0},{"$f":"FC.Comp.HGL!AE29","v":0},{"$f":"FC.Comp.HGL!AF29","v":0},{"$f":"FC.Comp.HGL!AG29","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U29+FC.Comp.NCA!E29)*WACC","v":0},{"$f":"(FC.Comp.NRC!V29+FC.Comp.NCA!F29)*WACC","v":0},{"$f":"(FC.Comp.NRC!W29+FC.Comp.NCA!G29)*WACC","v":0},{"$f":"(FC.Comp.NRC!X29+FC.Comp.NCA!H29)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y29+FC.Comp.NCA!I29)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[22,"CP373","CP373: Protected Path PC rental 34Mbit link per km distr","BTW",null,{"$f":"FC.Comp.Pay!P32+FC.Comp.NonPay!P32","v":0},{"$f":"FC.Comp.Pay!Q32+FC.Comp.NonPay!Q32","v":0},{"$f":"FC.Comp.Pay!R32+FC.Comp.NonPay!R32","v":0},{"$f":"FC.Comp.Pay!S32+FC.Comp.NonPay!S32","v":0},{"$f":"FC.Comp.Pay!T32+FC.Comp.NonPay!T32","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD30","v":0},{"$f":"FC.Comp.OCMdep!AE30","v":0},{"$f":"FC.Comp.OCMdep!AF30","v":0},{"$f":"FC.Comp.OCMdep!AG30","v":0},{"$f":"FC.Comp.OCMdep!AH30","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC30","v":0},{"$f":"FC.Comp.HGL!AD30","v":0},{"$f":"FC.Comp.HGL!AE30","v":0},{"$f":"FC.Comp.HGL!AF30","v":0},{"$f":"FC.Comp.HGL!AG30","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U30+FC.Comp.NCA!E30)*WACC","v":0},{"$f":"(FC.Comp.NRC!V30+FC.Comp.NCA!F30)*WACC","v":0},{"$f":"(FC.Comp.NRC!W30+FC.Comp.NCA!G30)*WACC","v":0},{"$f":"(FC.Comp.NRC!X30+FC.Comp.NCA!H30)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y30+FC.Comp.NCA!I30)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[23,"CP375","CP375: Protected Path PC rental 140Mbit link per km distr","BTW",null,{"$f":"FC.Comp.Pay!P33+FC.Comp.NonPay!P33","v":0},{"$f":"FC.Comp.Pay!Q33+FC.Comp.NonPay!Q33","v":0},{"$f":"FC.Comp.Pay!R33+FC.Comp.NonPay!R33","v":0},{"$f":"FC.Comp.Pay!S33+FC.Comp.NonPay!S33","v":0},{"$f":"FC.Comp.Pay!T33+FC.Comp.NonPay!T33","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD31","v":0},{"$f":"FC.Comp.OCMdep!AE31","v":0},{"$f":"FC.Comp.OCMdep!AF31","v":0},{"$f":"FC.Comp.OCMdep!AG31","v":0},{"$f":"FC.Comp.OCMdep!AH31","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC31","v":0},{"$f":"FC.Comp.HGL!AD31","v":0},{"$f":"FC.Comp.HGL!AE31","v":0},{"$f":"FC.Comp.HGL!AF31","v":0},{"$f":"FC.Comp.HGL!AG31","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U31+FC.Comp.NCA!E31)*WACC","v":0},{"$f":"(FC.Comp.NRC!V31+FC.Comp.NCA!F31)*WACC","v":0},{"$f":"(FC.Comp.NRC!W31+FC.Comp.NCA!G31)*WACC","v":0},{"$f":"(FC.Comp.NRC!X31+FC.Comp.NCA!H31)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y31+FC.Comp.NCA!I31)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[24,"CP383","CP383: Protected Path PC rental 2Mbit link","BTW",null,{"$f":"FC.Comp.Pay!P34+FC.Comp.NonPay!P34","v":0},{"$f":"FC.Comp.Pay!Q34+FC.Comp.NonPay!Q34","v":0},{"$f":"FC.Comp.Pay!R34+FC.Comp.NonPay!R34","v":0},{"$f":"FC.Comp.Pay!S34+FC.Comp.NonPay!S34","v":0},{"$f":"FC.Comp.Pay!T34+FC.Comp.NonPay!T34","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD32","v":0},{"$f":"FC.Comp.OCMdep!AE32","v":0},{"$f":"FC.Comp.OCMdep!AF32","v":0},{"$f":"FC.Comp.OCMdep!AG32","v":0},{"$f":"FC.Comp.OCMdep!AH32","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC32","v":0},{"$f":"FC.Comp.HGL!AD32","v":0},{"$f":"FC.Comp.HGL!AE32","v":0},{"$f":"FC.Comp.HGL!AF32","v":0},{"$f":"FC.Comp.HGL!AG32","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U32+FC.Comp.NCA!E32)*WACC","v":0},{"$f":"(FC.Comp.NRC!V32+FC.Comp.NCA!F32)*WACC","v":0},{"$f":"(FC.Comp.NRC!W32+FC.Comp.NCA!G32)*WACC","v":0},{"$f":"(FC.Comp.NRC!X32+FC.Comp.NCA!H32)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y32+FC.Comp.NCA!I32)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[25,"CP385","CP385: Protected Path PC rental 34Mb link","BTW",null,{"$f":"FC.Comp.Pay!P35+FC.Comp.NonPay!P35","v":0},{"$f":"FC.Comp.Pay!Q35+FC.Comp.NonPay!Q35","v":0},{"$f":"FC.Comp.Pay!R35+FC.Comp.NonPay!R35","v":0},{"$f":"FC.Comp.Pay!S35+FC.Comp.NonPay!S35","v":0},{"$f":"FC.Comp.Pay!T35+FC.Comp.NonPay!T35","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD33","v":0},{"$f":"FC.Comp.OCMdep!AE33","v":0},{"$f":"FC.Comp.OCMdep!AF33","v":0},{"$f":"FC.Comp.OCMdep!AG33","v":0},{"$f":"FC.Comp.OCMdep!AH33","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC33","v":0},{"$f":"FC.Comp.HGL!AD33","v":0},{"$f":"FC.Comp.HGL!AE33","v":0},{"$f":"FC.Comp.HGL!AF33","v":0},{"$f":"FC.Comp.HGL!AG33","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U33+FC.Comp.NCA!E33)*WACC","v":0},{"$f":"(FC.Comp.NRC!V33+FC.Comp.NCA!F33)*WACC","v":0},{"$f":"(FC.Comp.NRC!W33+FC.Comp.NCA!G33)*WACC","v":0},{"$f":"(FC.Comp.NRC!X33+FC.Comp.NCA!H33)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y33+FC.Comp.NCA!I33)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[26,"CP388","CP388: Protected Path PC rental 140Mbit link","BTW",null,{"$f":"FC.Comp.Pay!P36+FC.Comp.NonPay!P36","v":0},{"$f":"FC.Comp.Pay!Q36+FC.Comp.NonPay!Q36","v":0},{"$f":"FC.Comp.Pay!R36+FC.Comp.NonPay!R36","v":0},{"$f":"FC.Comp.Pay!S36+FC.Comp.NonPay!S36","v":0},{"$f":"FC.Comp.Pay!T36+FC.Comp.NonPay!T36","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD34","v":0},{"$f":"FC.Comp.OCMdep!AE34","v":0},{"$f":"FC.Comp.OCMdep!AF34","v":0},{"$f":"FC.Comp.OCMdep!AG34","v":0},{"$f":"FC.Comp.OCMdep!AH34","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC34","v":0},{"$f":"FC.Comp.HGL!AD34","v":0},{"$f":"FC.Comp.HGL!AE34","v":0},{"$f":"FC.Comp.HGL!AF34","v":0},{"$f":"FC.Comp.HGL!AG34","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U34+FC.Comp.NCA!E34)*WACC","v":0},{"$f":"(FC.Comp.NRC!V34+FC.Comp.NCA!F34)*WACC","v":0},{"$f":"(FC.Comp.NRC!W34+FC.Comp.NCA!G34)*WACC","v":0},{"$f":"(FC.Comp.NRC!X34+FC.Comp.NCA!H34)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y34+FC.Comp.NCA!I34)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[27,"CP434","CP434: Protected Path PC rental 34Mbit link local end","BTW",null,{"$f":"FC.Comp.Pay!P37+FC.Comp.NonPay!P37","v":0},{"$f":"FC.Comp.Pay!Q37+FC.Comp.NonPay!Q37","v":0},{"$f":"FC.Comp.Pay!R37+FC.Comp.NonPay!R37","v":0},{"$f":"FC.Comp.Pay!S37+FC.Comp.NonPay!S37","v":0},{"$f":"FC.Comp.Pay!T37+FC.Comp.NonPay!T37","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD35","v":0},{"$f":"FC.Comp.OCMdep!AE35","v":0},{"$f":"FC.Comp.OCMdep!AF35","v":0},{"$f":"FC.Comp.OCMdep!AG35","v":0},{"$f":"FC.Comp.OCMdep!AH35","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC35","v":0},{"$f":"FC.Comp.HGL!AD35","v":0},{"$f":"FC.Comp.HGL!AE35","v":0},{"$f":"FC.Comp.HGL!AF35","v":0},{"$f":"FC.Comp.HGL!AG35","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U35+FC.Comp.NCA!E35)*WACC","v":0},{"$f":"(FC.Comp.NRC!V35+FC.Comp.NCA!F35)*WACC","v":0},{"$f":"(FC.Comp.NRC!W35+FC.Comp.NCA!G35)*WACC","v":0},{"$f":"(FC.Comp.NRC!X35+FC.Comp.NCA!H35)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y35+FC.Comp.NCA!I35)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[28,"CP436","CP436: Protected Path PC rental 140Mbit link local end","BTW",null,{"$f":"FC.Comp.Pay!P38+FC.Comp.NonPay!P38","v":0},{"$f":"FC.Comp.Pay!Q38+FC.Comp.NonPay!Q38","v":0},{"$f":"FC.Comp.Pay!R38+FC.Comp.NonPay!R38","v":0},{"$f":"FC.Comp.Pay!S38+FC.Comp.NonPay!S38","v":0},{"$f":"FC.Comp.Pay!T38+FC.Comp.NonPay!T38","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD36","v":0},{"$f":"FC.Comp.OCMdep!AE36","v":0},{"$f":"FC.Comp.OCMdep!AF36","v":0},{"$f":"FC.Comp.OCMdep!AG36","v":0},{"$f":"FC.Comp.OCMdep!AH36","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC36","v":0},{"$f":"FC.Comp.HGL!AD36","v":0},{"$f":"FC.Comp.HGL!AE36","v":0},{"$f":"FC.Comp.HGL!AF36","v":0},{"$f":"FC.Comp.HGL!AG36","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U36+FC.Comp.NCA!E36)*WACC","v":0},{"$f":"(FC.Comp.NRC!V36+FC.Comp.NCA!F36)*WACC","v":0},{"$f":"(FC.Comp.NRC!W36+FC.Comp.NCA!G36)*WACC","v":0},{"$f":"(FC.Comp.NRC!X36+FC.Comp.NCA!H36)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y36+FC.Comp.NCA!I36)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[29,"CP439","CP439: Protected Path PC rental 2Mbit local end fibre","BTW",null,{"$f":"FC.Comp.Pay!P39+FC.Comp.NonPay!P39","v":0},{"$f":"FC.Comp.Pay!Q39+FC.Comp.NonPay!Q39","v":0},{"$f":"FC.Comp.Pay!R39+FC.Comp.NonPay!R39","v":0},{"$f":"FC.Comp.Pay!S39+FC.Comp.NonPay!S39","v":0},{"$f":"FC.Comp.Pay!T39+FC.Comp.NonPay!T39","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD37","v":0},{"$f":"FC.Comp.OCMdep!AE37","v":0},{"$f":"FC.Comp.OCMdep!AF37","v":0},{"$f":"FC.Comp.OCMdep!AG37","v":0},{"$f":"FC.Comp.OCMdep!AH37","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC37","v":0},{"$f":"FC.Comp.HGL!AD37","v":0},{"$f":"FC.Comp.HGL!AE37","v":0},{"$f":"FC.Comp.HGL!AF37","v":0},{"$f":"FC.Comp.HGL!AG37","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U37+FC.Comp.NCA!E37)*WACC","v":0},{"$f":"(FC.Comp.NRC!V37+FC.Comp.NCA!F37)*WACC","v":0},{"$f":"(FC.Comp.NRC!W37+FC.Comp.NCA!G37)*WACC","v":0},{"$f":"(FC.Comp.NRC!X37+FC.Comp.NCA!H37)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y37+FC.Comp.NCA!I37)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[30,"CR371","CR371: PC rental 2Mbit link per km distribution","BTW",null,{"$f":"FC.Comp.Pay!P40+FC.Comp.NonPay!P40","v":2.8529304088177234},{"$f":"FC.Comp.Pay!Q40+FC.Comp.NonPay!Q40","v":3.0612611157245309},{"$f":"FC.Comp.Pay!R40+FC.Comp.NonPay!R40","v":2.5474731411616407},{"$f":"FC.Comp.Pay!S40+FC.Comp.NonPay!S40","v":2.2722939462209473},{"$f":"FC.Comp.Pay!T40+FC.Comp.NonPay!T40","v":2.2293151604007218},null,null,null,{"$f":"FC.Comp.OCMdep!AD38","v":0.74700930666757381},{"$f":"FC.Comp.OCMdep!AE38","v":0.83495815722504696},{"$f":"FC.Comp.OCMdep!AF38","v":0.677102667495316},{"$f":"FC.Comp.OCMdep!AG38","v":0.5981980350448044},{"$f":"FC.Comp.OCMdep!AH38","v":0.60030864521736049},null,null,null,{"$f":"FC.Comp.HGL!AC38","v":2.7783336309274587E-2},{"$f":"FC.Comp.HGL!AD38","v":-2.8545042677306256E-2},{"$f":"FC.Comp.HGL!AE38","v":-7.3471052818451441E-2},{"$f":"FC.Comp.HGL!AF38","v":-7.5746881906599464E-2},{"$f":"FC.Comp.HGL!AG38","v":-6.8234807989198551E-2},null,null,null,{"$f":"(FC.Comp.NRC!U38+FC.Comp.NCA!E38)*WACC","v":0.69990872798093684},{"$f":"(FC.Comp.NRC!V38+FC.Comp.NCA!F38)*WACC","v":1.0304294692361189},{"$f":"(FC.Comp.NRC!W38+FC.Comp.NCA!G38)*WACC","v":0.79416678323167667},{"$f":"(FC.Comp.NRC!X38+FC.Comp.NCA!H38)*WACC","v":0.65820365104106582},{"$f":"(FC.Comp.NRC!Y38+FC.Comp.NCA!I38)*WACC","v":0.65204233138078993},null,null,null,4.3276317797755084,4.8981036995083906,3.9452715390701818,3.4529487504002181,3.4134313290096738,null,null,null,3.9671948350213238,3.7504936759442766,4.3996626114373303,5.0335548429153789,5.0401651865241117]
[31,"CR373","CR373: PC rental 34Mbit link per km distribution","BTW",null,{"$f":"FC.Comp.Pay!P41+FC.Comp.NonPay!P41","v":1.3016379541051327E-2},{"$f":"FC.Comp.Pay!Q41+FC.Comp.NonPay!Q41","v":1.0024938471073316E-2},{"$f":"FC.Comp.Pay!R41+FC.Comp.NonPay!R41","v":8.8629126896428729E-3},{"$f":"FC.Comp.Pay!S41+FC.Comp.NonPay!S41","v":8.5838393890445043E-3},{"$f":"FC.Comp.Pay!T41+FC.Comp.NonPay!T41","v":8.0059607031347756E-3},null,null,null,{"$f":"FC.Comp.OCMdep!AD39","v":4.4633293702828992E-3},{"$f":"FC.Comp.OCMdep!AE39","v":3.319282173315315E-3},{"$f":"FC.Comp.OCMdep!AF39","v":2.9156102151378922E-3},{"$f":"FC.Comp.OCMdep!AG39","v":2.8846947294377534E-3},{"$f":"FC.Comp.OCMdep!AH39","v":2.7183975019430106E-3},null,null,null,{"$f":"FC.Comp.HGL!AC39","v":3.1501659528400058E-4},{"$f":"FC.Comp.HGL!AD39","v":-2.9545352733348487E-4},{"$f":"FC.Comp.HGL!AE39","v":-3.6728023478945399E-4},{"$f":"FC.Comp.HGL!AF39","v":-4.0392324853665452E-4},{"$f":"FC.Comp.HGL!AG39","v":-4.1774554625749141E-4},null,null,null,{"$f":"(FC.Comp.NRC!U39+FC.Comp.NCA!E39)*WACC","v":5.3283713494392711E-3},{"$f":"(FC.Comp.NRC!V39+FC.Comp.NCA!F39)*WACC","v":3.808403419734218E-3},{"$f":"(FC.Comp.NRC!W39+FC.Comp.NCA!G39)*WACC","v":3.1437210289165557E-3},{"$f":"(FC.Comp.NRC!X39+FC.Comp.NCA!H39)*WACC","v":2.9790242223237426E-3},{"$f":"(FC.Comp.NRC!Y39+FC.Comp.NCA!I39)*WACC","v":2.5796271570810649E-3},null,null,null,2.3123096856057498E-2,1.6857170536789364E-2,1.4554963698907866E-2,1.4043635092269345E-2,1.2886239815901359E-2,null,null,null,1.0134810364198361,1.4013868643817229,1.8059897639506679,1.8812897778413551,2.2838482600308518]
[32,"CR375","CR375: PC rental 140Mbit link per km distribution","BTW",null,{"$f":"FC.Comp.Pay!P42+FC.Comp.NonPay!P42","v":0.27072639462715192},{"$f":"FC.Comp.Pay!Q42+FC.Comp.NonPay!Q42","v":0.19488534617245565},{"$f":"FC.Comp.Pay!R42+FC.Comp.NonPay!R42","v":0.18659354500430306},{"$f":"FC.Comp.Pay!S42+FC.Comp.NonPay!S42","v":0.17786567841037065},{"$f":"FC.Comp.Pay!T42+FC.Comp.NonPay!T42","v":0.16348368576086494},null,null,null,{"$f":"FC.Comp.OCMdep!AD40","v":3.4781851412983421E-2},{"$f":"FC.Comp.OCMdep!AE40","v":2.2175883949542268E-2},{"$f":"FC.Comp.OCMdep!AF40","v":2.1318639627376172E-2},{"$f":"FC.Comp.OCMdep!AG40","v":2.03735160112593E-2},{"$f":"FC.Comp.OCMdep!AH40","v":1.8316598772469512E-2},null,null,null,{"$f":"FC.Comp.HGL!AC40","v":4.0091852824319469E-3},{"$f":"FC.Comp.HGL!AD40","v":-1.7922738872497854E-3},{"$f":"FC.Comp.HGL!AE40","v":-1.9253403938416652E-3},{"$f":"FC.Comp.HGL!AF40","v":-2.3496792793626436E-3},{"$f":"FC.Comp.HGL!AG40","v":-2.2924314252365731E-3},null,null,null,{"$f":"(FC.Comp.NRC!U40+FC.Comp.NCA!E40)*WACC","v":4.6020151084204548E-2},{"$f":"(FC.Comp.NRC!V40+FC.Comp.NCA!F40)*WACC","v":2.9196113517467544E-2},{"$f":"(FC.Comp.NRC!W40+FC.Comp.NCA!G40)*WACC","v":2.6394891616067211E-2},{"$f":"(FC.Comp.NRC!X40+FC.Comp.NCA!H40)*WACC","v":2.3584157019616855E-2},{"$f":"(FC.Comp.NRC!Y40+FC.Comp.NCA!I40)*WACC","v":1.9881352241203215E-2},null,null,null,0.3555375824067718,0.24446506975221566,0.23238173585390479,0.21947367216188418,0.1993892053493011,null,null,null,45.766019091067569,71.415853595095129,75.231426906477466,80.838860124307089,101.21181264137952]
[33,"CR383","CR383: PC rental 2Mb link","BTW",null,{"$f":"FC.Comp.Pay!P43+FC.Comp.NonPay!P43","v":1.4634137665372662},{"$f":"FC.Comp.Pay!Q43+FC.Comp.NonPay!Q43","v":1.3586971060539044},{"$f":"FC.Comp.Pay!R43+FC.Comp.NonPay!R43","v":1.1792034659296764},{"$f":"FC.Comp.Pay!S43+FC.Comp.NonPay!S43","v":1.0942521676260515},{"$f":"FC.Comp.Pay!T43+FC.Comp.NonPay!T43","v":1.0244473926108417},null,null,null,{"$f":"FC.Comp.OCMdep!AD41","v":0.21925425698972961},{"$f":"FC.Comp.OCMdep!AE41","v":0.19709696449860886},{"$f":"FC.Comp.OCMdep!AF41","v":0.15399756796510411},{"$f":"FC.Comp.OCMdep!AG41","v":0.13543434976441127},{"$f":"FC.Comp.OCMdep!AH41","v":0.12045666443254859},null,null,null,{"$f":"FC.Comp.HGL!AC41","v":-1.8358814818667711E-2},{"$f":"FC.Comp.HGL!AD41","v":-4.6782130525058002E-7},{"$f":"FC.Comp.HGL!AE41","v":-6.7203008540015039E-7},{"$f":"FC.Comp.HGL!AF41","v":-6.094678083583004E-7},{"$f":"FC.Comp.HGL!AG41","v":-4.7886772707296767E-7},null,null,null,{"$f":"(FC.Comp.NRC!U41+FC.Comp.NCA!E41)*WACC","v":0.13818074955980841},{"$f":"(FC.Comp.NRC!V41+FC.Comp.NCA!F41)*WACC","v":0.10864906470554732},{"$f":"(FC.Comp.NRC!W41+FC.Comp.NCA!G41)*WACC","v":7.0861988963061034E-2},{"$f":"(FC.Comp.NRC!X41+FC.Comp.NCA!H41)*WACC","v":4.7550573435489962E-2},{"$f":"(FC.Comp.NRC!Y41+FC.Comp.NCA!I41)*WACC","v":2.7512949567820487E-2},null,null,null,{"$f":"F41+N41+V41+AD41","v":1.8024899582681364},{"$f":"G41+O41+W41+AE41","v":1.6644426674367554},{"$f":"H41+P41+X41+AF41","v":1.4040623508277563},{"$f":"I41+Q41+Y41+AG41","v":1.2772364813581443},{"$f":"J41+R41+Z41+AH41","v":1.1724165277434839},null,null,null,{"$f":"IF(OR($A41=0,INDEX(FC.CompVolumes,$A41,AT$7)=0),0,AL41/INDEX(FC.CompVolumes,$A41,AT$7)*million)","v":21.695899662044646},{"$f":"IF(OR($A41=0,INDEX(FC.CompVolumes,$A41,AU$7)=0),0,AM41/INDEX(FC.CompVolumes,$A41,AU$7)*million)","v":22.841073040700245},{"$f":"IF(OR($A41=0,INDEX(FC.CompVolumes,$A41,AV$7)=0),0,AN41/INDEX(FC.CompVolumes,$A41,AV$7)*million)","v":26.485636456287136},{"$f":"IF(OR($A41=0,INDEX(FC.CompVolumes,$A41,AW$7)=0),0,AO41/INDEX(FC.CompVolumes,$A41,AW$7)*million)","v":28.728378847452277},{"$f":"IF(OR($A41=0,INDEX(FC.CompVolumes,$A41,AX$7)=0),0,AP41/INDEX(FC.CompVolumes,$A41,AX$7)*million)","v":31.216202364990501}]
[34,"CR385","CR385: PC rental 34Mb link","BTW",null,{"$f":"FC.Comp.Pay!P44+FC.Comp.NonPay!P44","v":6.4152642421758249E-2},{"$f":"FC.Comp.Pay!Q44+FC.Comp.NonPay!Q44","v":5.2689878709786482E-2},{"$f":"FC.Comp.Pay!R44+FC.Comp.NonPay!R44","v":4.7498959667506196E-2},{"$f":"FC.Comp.Pay!S44+FC.Comp.NonPay!S44","v":4.2402208605852768E-2},{"$f":"FC.Comp.Pay!T44+FC.Comp.NonPay!T44","v":3.9290084056842263E-2},null,null,null,{"$f":"FC.Comp.OCMdep!AD42","v":3.1523370668963507E-3},{"$f":"FC.Comp.OCMdep!AE42","v":2.2390649197686031E-3},{"$f":"FC.Comp.OCMdep!AF42","v":1.8495653034040277E-3},{"$f":"FC.Comp.OCMdep!AG42","v":1.4558935472758969E-3},{"$f":"FC.Comp.OCMdep!AH42","v":1.2295527229580869E-3},null,null,null,{"$f":"FC.Comp.HGL!AC42","v":5.0470928650162049E-4},{"$f":"FC.Comp.HGL!AD42","v":-1.2307909363968337E-10},{"$f":"FC.Comp.HGL!AE42","v":-1.4158444034896462E-10},{"$f":"FC.Comp.HGL!AF42","v":-1.3913619950466313E-10},{"$f":"FC.Comp.HGL!AG42","v":-9.9575780790120285E-11},null,null,null,{"$f":"(FC.Comp.NRC!U42+FC.Comp.NCA!E42)*WACC","v":9.7819660303166971E-4},{"$f":"(FC.Comp.NRC!V42+FC.Comp.NCA!F42)*WACC","v":6.899582262524062E-4},{"$f":"(FC.Comp.NRC!W42+FC.Comp.NCA!G42)*WACC","v":4.6227883488199323E-4},{"$f":"(FC.Comp.NRC!X42+FC.Comp.NCA!H42)*WACC","v":2.9379857756819049E-4},{"$f":"(FC.Comp.NRC!Y42+FC.Comp.NCA!I42)*WACC","v":1.3494302154281517E-4},null,null,null,6.8787885378187891E-2,5.561890173272839E-2,4.981080366420778E-2,4.4151900591560655E-2,4.0654579701767384E-2,null,null,null,54.947667011365226,71.190952724778541,85.799130358899447,116.9000867189207,155.73246466793782]
[35,"CR388","CR388: PC rental 140Mb link","BTW",null,{"$f":"FC.Comp.Pay!P45+FC.Comp.NonPay!P45","v":6.637116209840932E-2},{"$f":"FC.Comp.Pay!Q45+FC.Comp.NonPay!Q45","v":4.9540251665296575E-2},{"$f":"FC.Comp.Pay!R45+FC.Comp.NonPay!R45","v":4.5026305758753001E-2},{"$f":"FC.Comp.Pay!S45+FC.Comp.NonPay!S45","v":4.2372135443583495E-2},{"$f":"FC.Comp.Pay!T45+FC.Comp.NonPay!T45","v":4.435100477972341E-2},null,null,null,{"$f":"FC.Comp.OCMdep!AD43","v":4.0972575293908315E-3},{"$f":"FC.Comp.OCMdep!AE43","v":2.4653201277308355E-3},{"$f":"FC.Comp.OCMdep!AF43","v":2.0694882579534021E-3},{"$f":"FC.Comp.OCMdep!AG43","v":1.857836055159053E-3},{"$f":"FC.Comp.OCMdep!AH43","v":2.1373024867033133E-3},null,null,null,{"$f":"FC.Comp.HGL!AC43","v":5.2892248598111855E-4},{"$f":"FC.Comp.HGL!AD43","v":-9.6389013548831346E-11},{"$f":"FC.Comp.HGL!AE43","v":-9.3613274559192567E-11},{"$f":"FC.Comp.HGL!AF43","v":-9.3263295792311349E-11},{"$f":"FC.Comp.HGL!AG43","v":-7.7555035997146762E-11},null,null,null,{"$f":"(FC.Comp.NRC!U43+FC.Comp.NCA!E43)*WACC","v":1.8698638504964561E-3},{"$f":"(FC.Comp.NRC!V43+FC.Comp.NCA!F43)*WACC","v":1.1191921224927431E-3},{"$f":"(FC.Comp.NRC!W43+FC.Comp.NCA!G43)*WACC","v":7.7330714956108377E-4},{"$f":"(FC.Comp.NRC!X43+FC.Comp.NCA!H43)*WACC","v":4.8644459404140764E-4},{"$f":"(FC.Comp.NRC!Y43+FC.Comp.NCA!I43)*WACC","v":1.6361693587600662E-3},null,null,null,7.2867205964277718E-2,5.3124763819131136E-2,4.7869101072654213E-2,4.4716415999520663E-2,4.8124476547631745E-2,null,null,null,169.48097506442744,242.47205447011174,285.01175008049671,318.01890794010399,272.32595647751504]
[36,"CR391","CR391: PC rental 64Kbit link per km transmission","BTW",null,{"$f":"FC.Comp.Pay!P46+FC.Comp.NonPay!P46","v":1.483805411424854},{"$f":"FC.Comp.Pay!Q46+FC.Comp.NonPay!Q46","v":1.3183368470949928},{"$f":"FC.Comp.Pay!R46+FC.Comp.NonPay!R46","v":1.2023959010568785},{"$f":"FC.Comp.Pay!S46+FC.Comp.NonPay!S46","v":1.172679095434189},{"$f":"FC.Comp.Pay!T46+FC.Comp.NonPay!T46","v":0.9935285698553753},null,null,null,{"$f":"FC.Comp.OCMdep!AD44","v":0.81200424088378231},{"$f":"FC.Comp.OCMdep!AE44","v":0.70531308090424794},{"$f":"FC.Comp.OCMdep!AF44","v":0.63459842014188639},{"$f":"FC.Comp.OCMdep!AG44","v":0.63055251736971007},{"$f":"FC.Comp.OCMdep!AH44","v":0.50408675851405671},null,null,null,{"$f":"FC.Comp.HGL!AC44","v":3.9427390948942959E-2},{"$f":"FC.Comp.HGL!AD44","v":-2.7121251637374468E-2},{"$f":"FC.Comp.HGL!AE44","v":-3.8272151004655718E-2},{"$f":"FC.Comp.HGL!AF44","v":-4.1613615129127632E-2},{"$f":"FC.Comp.HGL!AG44","v":-4.3467698205302274E-2},null,null,null,{"$f":"(FC.Comp.NRC!U44+FC.Comp.NCA!E44)*WACC","v":0.68307053138839757},{"$f":"(FC.Comp.NRC!V44+FC.Comp.NCA!F44)*WACC","v":0.54227117302109107},{"$f":"(FC.Comp.NRC!W44+FC.Comp.NCA!G44)*WACC","v":0.43728892024174509},{"$f":"(FC.Comp.NRC!X44+FC.Comp.NCA!H44)*WACC","v":0.41774836397738041},{"$f":"(FC.Comp.NRC!Y44+FC.Comp.NCA!I44)*WACC","v":0.28806650104054432},null,null,null,3.0183075746459767,2.5387998493829573,2.2360110904358543,2.1793663616521517,1.7422141312046739,null,null,null,1.061461121055016,1.158176759599866,1.2795681974921602,1.28884495561571,1.8874771608377237]
[37,"CE103","CE103: Tisbo  Excess Construction","BTW",null,{"$f":"FC.Comp.Pay!P47+FC.Comp.NonPay!P47","v":0},{"$f":"FC.Comp.Pay!Q47+FC.Comp.NonPay!Q47","v":0},{"$f":"FC.Comp.Pay!R47+FC.Comp.NonPay!R47","v":0},{"$f":"FC.Comp.Pay!S47+FC.Comp.NonPay!S47","v":0},{"$f":"FC.Comp.Pay!T47+FC.Comp.NonPay!T47","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD45","v":0},{"$f":"FC.Comp.OCMdep!AE45","v":0},{"$f":"FC.Comp.OCMdep!AF45","v":0},{"$f":"FC.Comp.OCMdep!AG45","v":0},{"$f":"FC.Comp.OCMdep!AH45","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC45","v":0},{"$f":"FC.Comp.HGL!AD45","v":0},{"$f":"FC.Comp.HGL!AE45","v":0},{"$f":"FC.Comp.HGL!AF45","v":0},{"$f":"FC.Comp.HGL!AG45","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U45+FC.Comp.NCA!E45)*WACC","v":0},{"$f":"(FC.Comp.NRC!V45+FC.Comp.NCA!F45)*WACC","v":0},{"$f":"(FC.Comp.NRC!W45+FC.Comp.NCA!G45)*WACC","v":0},{"$f":"(FC.Comp.NRC!X45+FC.Comp.NCA!H45)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y45+FC.Comp.NCA!I45)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[38,"CL175","CL175: Local exchanges general frames capital","BTW",null,{"$f":"FC.Comp.Pay!P48+FC.Comp.NonPay!P48","v":5.2470842138484013E-2},{"$f":"FC.Comp.Pay!Q48+FC.Comp.NonPay!Q48","v":4.9086563749747771E-2},{"$f":"FC.Comp.Pay!R48+FC.Comp.NonPay!R48","v":4.2916849151149399E-2},{"$f":"FC.Comp.Pay!S48+FC.Comp.NonPay!S48","v":3.9331907394328715E-2},{"$f":"FC.Comp.Pay!T48+FC.Comp.NonPay!T48","v":3.6949029227210349E-2},null,null,null,{"$f":"FC.Comp.OCMdep!AD46","v":7.952709814634534E-3},{"$f":"FC.Comp.OCMdep!AE46","v":7.7082873513046159E-3},{"$f":"FC.Comp.OCMdep!AF46","v":7.1921675490936058E-3},{"$f":"FC.Comp.OCMdep!AG46","v":6.9078418603107164E-3},{"$f":"FC.Comp.OCMdep!AH46","v":6.7312916736539923E-3},null,null,null,{"$f":"FC.Comp.HGL!AC46","v":0},{"$f":"FC.Comp.HGL!AD46","v":2.913318766110292E-12},{"$f":"FC.Comp.HGL!AE46","v":4.6261004862077574E-12},{"$f":"FC.Comp.HGL!AF46","v":4.9993799314471915E-12},{"$f":"FC.Comp.HGL!AG46","v":4.6104348223852729E-12},null,null,null,{"$f":"(FC.Comp.NRC!U46+FC.Comp.NCA!E46)*WACC","v":3.499971135127474E-3},{"$f":"(FC.Comp.NRC!V46+FC.Comp.NCA!F46)*WACC","v":3.1479791604176301E-3},{"$f":"(FC.Comp.NRC!W46+FC.Comp.NCA!G46)*WACC","v":2.6284995023995675E-3},{"$f":"(FC.Comp.NRC!X46+FC.Comp.NCA!H46)*WACC","v":2.2807903585910921E-3},{"$f":"(FC.Comp.NRC!Y46+FC.Comp.NCA!I46)*WACC","v":2.1172965210785578E-3},null,null,null,6.3923523088246018E-2,5.9942830264383337E-2,5.2737516207268666E-2,4.8520539618229906E-2,4.579761742655334E-2,null,null,null,1.3016663689837737,1.4153074502086431,1.8775943562732451,2.398548360980699,2.9836887232990335]
[39,"CO417","CO417: 64Kbit PC link connection cct provision","BTW",null,{"$f":"FC.Comp.Pay!P49+FC.Comp.NonPay!P49","v":0.23062076286958402},{"$f":"FC.Comp.Pay!Q49+FC.Comp.NonPay!Q49","v":0.23885359346054436},{"$f":"FC.Comp.Pay!R49+FC.Comp.NonPay!R49","v":0.16786741822976167},{"$f":"FC.Comp.Pay!S49+FC.Comp.NonPay!S49","v":0.10381943325718866},{"$f":"FC.Comp.Pay!T49+FC.Comp.NonPay!T49","v":4.8378271404894743E-2},null,null,null,{"$f":"FC.Comp.OCMdep!AD47","v":5.7676664824022209E-3},{"$f":"FC.Comp.OCMdep!AE47","v":6.0162672925229673E-3},{"$f":"FC.Comp.OCMdep!AF47","v":4.5970212157169267E-3},{"$f":"FC.Comp.OCMdep!AG47","v":3.2788255356715847E-3},{"$f":"FC.Comp.OCMdep!AH47","v":2.1042908839699493E-3},null,null,null,{"$f":"FC.Comp.HGL!AC47","v":0},{"$f":"FC.Comp.HGL!AD47","v":-5.9725588523779688E-10},{"$f":"FC.Comp.HGL!AE47","v":-1.1875914523333093E-9},{"$f":"FC.Comp.HGL!AF47","v":-1.0908011882186261E-9},{"$f":"FC.Comp.HGL!AG47","v":-7.2439524241502793E-10},null,null,null,{"$f":"(FC.Comp.NRC!U47+FC.Comp.NCA!E47)*WACC","v":-1.3941676187012502E-4},{"$f":"(FC.Comp.NRC!V47+FC.Comp.NCA!F47)*WACC","v":4.9098616534227137E-5},{"$f":"(FC.Comp.NRC!W47+FC.Comp.NCA!G47)*WACC","v":-7.0477471421531718E-5},{"$f":"(FC.Comp.NRC!X47+FC.Comp.NCA!H47)*WACC","v":-6.1240948203754409E-5},{"$f":"(FC.Comp.NRC!Y47+FC.Comp.NCA!I47)*WACC","v":7.1279310044520825E-5},null,null,null,0.23624901259011613,0.24491895877234568,0.17239396078646563,0.10703701675385531,5.0553840874513964E-2,null,null,null,1704.9073579426724,1674.9689131334826,1681.3583732945856,1727.7167238388067,1959.7778902258642]
[40,"CO506","CO506: Customer Support   partial private circuits","BTW",null,{"$f":"FC.Comp.Pay!P50+FC.Comp.NonPay!P50","v":0},{"$f":"FC.Comp.Pay!Q50+FC.Comp.NonPay!Q50","v":0},{"$f":"FC.Comp.Pay!R50+FC.Comp.NonPay!R50","v":0},{"$f":"FC.Comp.Pay!S50+FC.Comp.NonPay!S50","v":0},{"$f":"FC.Comp.Pay!T50+FC.Comp.NonPay!T50","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD48","v":0},{"$f":"FC.Comp.OCMdep!AE48","v":0},{"$f":"FC.Comp.OCMdep!AF48","v":0},{"$f":"FC.Comp.OCMdep!AG48","v":0},{"$f":"FC.Comp.OCMdep!AH48","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC48","v":0},{"$f":"FC.Comp.HGL!AD48","v":0},{"$f":"FC.Comp.HGL!AE48","v":0},{"$f":"FC.Comp.HGL!AF48","v":0},{"$f":"FC.Comp.HGL!AG48","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U48+FC.Comp.NCA!E48)*WACC","v":0},{"$f":"(FC.Comp.NRC!V48+FC.Comp.NCA!F48)*WACC","v":0},{"$f":"(FC.Comp.NRC!W48+FC.Comp.NCA!G48)*WACC","v":0},{"$f":"(FC.Comp.NRC!X48+FC.Comp.NCA!H48)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y48+FC.Comp.NCA!I48)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[41,"CO418","CO418: 64Kbit PC link connection cct rearrangements","BTW",null,{"$f":"FC.Comp.Pay!P51+FC.Comp.NonPay!P51","v":0.12028698105073279},{"$f":"FC.Comp.Pay!Q51+FC.Comp.NonPay!Q51","v":5.8343626217809662E-3},{"$f":"FC.Comp.Pay!R51+FC.Comp.NonPay!R51","v":5.7474985986706584E-3},{"$f":"FC.Comp.Pay!S51+FC.Comp.NonPay!S51","v":5.6619316608230909E-3},{"$f":"FC.Comp.Pay!T51+FC.Comp.NonPay!T51","v":5.5776423790576948E-3},null,null,null,{"$f":"FC.Comp.OCMdep!AD49","v":2.4201766587573395E-3},{"$f":"FC.Comp.OCMdep!AE49","v":5.3137010010588016E-4},{"$f":"FC.Comp.OCMdep!AF49","v":5.3137012363756414E-4},{"$f":"FC.Comp.OCMdep!AG49","v":5.3137015536567885E-4},{"$f":"FC.Comp.OCMdep!AH49","v":5.3137019000220644E-4},null,null,null,{"$f":"FC.Comp.HGL!AC49","v":0},{"$f":"FC.Comp.HGL!AD49","v":-5.0635718356367714E-10},{"$f":"FC.Comp.HGL!AE49","v":-1.6739193981722931E-10},{"$f":"FC.Comp.HGL!AF49","v":-2.7330275208066791E-10},{"$f":"FC.Comp.HGL!AG49","v":-3.5032512977173267E-10},null,null,null,{"$f":"(FC.Comp.NRC!U49+FC.Comp.NCA!E49)*WACC","v":-1.1485931840108877E-4},{"$f":"(FC.Comp.NRC!V49+FC.Comp.NCA!F49)*WACC","v":3.7042878009248997E-4},{"$f":"(FC.Comp.NRC!W49+FC.Comp.NCA!G49)*WACC","v":4.4856248052791114E-4},{"$f":"(FC.Comp.NRC!X49+FC.Comp.NCA!H49)*WACC","v":5.2669619600795509E-4},{"$f":"(FC.Comp.NRC!Y49+FC.Comp.NCA!I49)*WACC","v":6.0482992412921324E-4},null,null,null,0.12259229839108904,6.7361609956221521E-3,6.7274310354441943E-3,6.7199977388939722E-3,6.7138421428639848E-3,null,null,null,352.27671951462366,0,0,0,0]
[42,"CL172","CL172: E side copper current","BTW",null,{"$f":"FC.Comp.Pay!P52+FC.Comp.NonPay!P52","v":7.8565757445884329E-2},{"$f":"FC.Comp.Pay!Q52+FC.Comp.NonPay!Q52","v":7.0058572646887765E-2},{"$f":"FC.Comp.Pay!R52+FC.Comp.NonPay!R52","v":6.3391496336808642E-2},{"$f":"FC.Comp.Pay!S52+FC.Comp.NonPay!S52","v":5.3347840783832076E-2},{"$f":"FC.Comp.Pay!T52+FC.Comp.NonPay!T52","v":4.99191940433278E-2},null,null,null,{"$f":"FC.Comp.OCMdep!AD50","v":1.9148046847746851E-3},{"$f":"FC.Comp.OCMdep!AE50","v":1.6224006206663573E-3},{"$f":"FC.Comp.OCMdep!AF50","v":1.3951794461193505E-3},{"$f":"FC.Comp.OCMdep!AG50","v":1.0195367192775413E-3},{"$f":"FC.Comp.OCMdep!AH50","v":9.1073205071145634E-4},null,null,null,{"$f":"FC.Comp.HGL!AC50","v":0},{"$f":"FC.Comp.HGL!AD50","v":-1.2138664627017673E-9},{"$f":"FC.Comp.HGL!AE50","v":-1.6444174385766701E-9},{"$f":"FC.Comp.HGL!AF50","v":-1.6799223825539516E-9},{"$f":"FC.Comp.HGL!AG50","v":-1.131041489751326E-9},null,null,null,{"$f":"(FC.Comp.NRC!U50+FC.Comp.NCA!E50)*WACC","v":-7.1455264041911176E-4},{"$f":"(FC.Comp.NRC!V50+FC.Comp.NCA!F50)*WACC","v":-6.3502568310041293E-4},{"$f":"(FC.Comp.NRC!W50+FC.Comp.NCA!G50)*WACC","v":-5.8261913904060242E-4},{"$f":"(FC.Comp.NRC!X50+FC.Comp.NCA!H50)*WACC","v":-3.9219072244980587E-4},{"$f":"(FC.Comp.NRC!Y50+FC.Comp.NCA!I50)*WACC","v":-3.5595210547337752E-4},null,null,null,7.9766009490239903E-2,7.1045946370587254E-2,6.4204054999469948E-2,5.3975185100737427E-2,5.0473972857524384E-2,null,null,null,3.2966027233123021,3.6233617047522979,4.0022551438959324,5.3193110181486301,5.9806428088982404]
[43,"CL174","CL174: D side copper current","BTW",null,{"$f":"FC.Comp.Pay!P53+FC.Comp.NonPay!P53","v":0.21560220744299383},{"$f":"FC.Comp.Pay!Q53+FC.Comp.NonPay!Q53","v":0.2055087408295648},{"$f":"FC.Comp.Pay!R53+FC.Comp.NonPay!R53","v":0.16058761820791617},{"$f":"FC.Comp.Pay!S53+FC.Comp.NonPay!S53","v":0.13648746673893097},{"$f":"FC.Comp.Pay!T53+FC.Comp.NonPay!T53","v":0.12667398194014451},null,null,null,{"$f":"FC.Comp.OCMdep!AD51","v":6.7533123409459538E-3},{"$f":"FC.Comp.OCMdep!AE51","v":6.4530060179085148E-3},{"$f":"FC.Comp.OCMdep!AF51","v":4.5553408600898394E-3},{"$f":"FC.Comp.OCMdep!AG51","v":3.5580086516506355E-3},{"$f":"FC.Comp.OCMdep!AH51","v":3.1983158853172143E-3},null,null,null,{"$f":"FC.Comp.HGL!AC51","v":0},{"$f":"FC.Comp.HGL!AD51","v":-2.2370450586763073E-9},{"$f":"FC.Comp.HGL!AE51","v":-3.4405550943490917E-9},{"$f":"FC.Comp.HGL!AF51","v":-2.6776855928527839E-9},{"$f":"FC.Comp.HGL!AG51","v":-1.6670353203888439E-9},null,null,null,{"$f":"(FC.Comp.NRC!U51+FC.Comp.NCA!E51)*WACC","v":-2.0793632539757444E-3},{"$f":"(FC.Comp.NRC!V51+FC.Comp.NCA!F51)*WACC","v":-2.2426643480691019E-3},{"$f":"(FC.Comp.NRC!W51+FC.Comp.NCA!G51)*WACC","v":-1.5951754135434832E-3},{"$f":"(FC.Comp.NRC!X51+FC.Comp.NCA!H51)*WACC","v":-1.3379255355092465E-3},{"$f":"(FC.Comp.NRC!Y51+FC.Comp.NCA!I51)*WACC","v":-1.3809592043663955E-3},null,null,null,0.22027615652996402,0.20971908026235916,0.16354778021390745,0.13870754717738676,0.12849133695406001,null,null,null,8.0712900484856256,8.1360662374255863,10.093043892521798,12.414386626594936,13.72959019278127]
[44,"CO413","CO413: 2Mbit and above PC link connection cct provision","BTW",null,{"$f":"FC.Comp.Pay!P54+FC.Comp.NonPay!P54","v":9.8515660430103793},{"$f":"FC.Comp.Pay!Q54+FC.Comp.NonPay!Q54","v":11.930554139535838},{"$f":"FC.Comp.Pay!R54+FC.Comp.NonPay!R54","v":6.5588267037126506},{"$f":"FC.Comp.Pay!S54+FC.Comp.NonPay!S54","v":6.5750743768671764},{"$f":"FC.Comp.Pay!T54+FC.Comp.NonPay!T54","v":6.5112864387475726},null,null,null,{"$f":"FC.Comp.OCMdep!AD52","v":0.24890986207881979},{"$f":"FC.Comp.OCMdep!AE52","v":0.29762355065715218},{"$f":"FC.Comp.OCMdep!AF52","v":0.18295833066729311},{"$f":"FC.Comp.OCMdep!AG52","v":0.1856834184600612},{"$f":"FC.Comp.OCMdep!AH52","v":0.1866292455728209},null,null,null,{"$f":"FC.Comp.HGL!AC52","v":0},{"$f":"FC.Comp.HGL!AD52","v":-7.7826997032593022E-8},{"$f":"FC.Comp.HGL!AE52","v":-2.4141330006320004E-7},{"$f":"FC.Comp.HGL!AF52","v":-1.7677030389672271E-7},{"$f":"FC.Comp.HGL!AG52","v":-2.0160373224714687E-7},null,null,null,{"$f":"(FC.Comp.NRC!U52+FC.Comp.NCA!E52)*WACC","v":-8.4464912460244249E-2},{"$f":"(FC.Comp.NRC!V52+FC.Comp.NCA!F52)*WACC","v":-4.435720821954172E-2},{"$f":"(FC.Comp.NRC!W52+FC.Comp.NCA!G52)*WACC","v":-2.4330286984624847E-2},{"$f":"(FC.Comp.NRC!X52+FC.Comp.NCA!H52)*WACC","v":-2.4657662102587196E-2},{"$f":"(FC.Comp.NRC!Y52+FC.Comp.NCA!I52)*WACC","v":-2.7058485522644726E-2},null,null,null,10.016010992628955,12.183820404146452,6.717454505982019,6.7360999564543462,6.6708569971940168,null,null,null,7495.8920765072253,7326.8520729862221,7514.8239292902081,7384.7020598390027,7262.6740786826895]
[45,"CR187","CR187: Broadband line testing systems","BTW",null,{"$f":"FC.Comp.Pay!P55+FC.Comp.NonPay!P55","v":0},{"$f":"FC.Comp.Pay!Q55+FC.Comp.NonPay!Q55","v":0},{"$f":"FC.Comp.Pay!R55+FC.Comp.NonPay!R55","v":0},{"$f":"FC.Comp.Pay!S55+FC.Comp.NonPay!S55","v":0},{"$f":"FC.Comp.Pay!T55+FC.Comp.NonPay!T55","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD53","v":0},{"$f":"FC.Comp.OCMdep!AE53","v":0},{"$f":"FC.Comp.OCMdep!AF53","v":0},{"$f":"FC.Comp.OCMdep!AG53","v":0},{"$f":"FC.Comp.OCMdep!AH53","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC53","v":0},{"$f":"FC.Comp.HGL!AD53","v":0},{"$f":"FC.Comp.HGL!AE53","v":0},{"$f":"FC.Comp.HGL!AF53","v":0},{"$f":"FC.Comp.HGL!AG53","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U53+FC.Comp.NCA!E53)*WACC","v":0},{"$f":"(FC.Comp.NRC!V53+FC.Comp.NCA!F53)*WACC","v":0},{"$f":"(FC.Comp.NRC!W53+FC.Comp.NCA!G53)*WACC","v":0},{"$f":"(FC.Comp.NRC!X53+FC.Comp.NCA!H53)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y53+FC.Comp.NCA!I53)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[46,"CO401","CO401: Netstream Equipment","BTW",null,{"$f":"FC.Comp.Pay!P56+FC.Comp.NonPay!P56","v":0.97176519271766382},{"$f":"FC.Comp.Pay!Q56+FC.Comp.NonPay!Q56","v":0.5422480984942899},{"$f":"FC.Comp.Pay!R56+FC.Comp.NonPay!R56","v":0.16270143487078204},{"$f":"FC.Comp.Pay!S56+FC.Comp.NonPay!S56","v":0.16025531275221397},{"$f":"FC.Comp.Pay!T56+FC.Comp.NonPay!T56","v":0.15784609390111221},null,null,null,{"$f":"FC.Comp.OCMdep!AD54","v":1.070178164278307},{"$f":"FC.Comp.OCMdep!AE54","v":0.5896518787378846},{"$f":"FC.Comp.OCMdep!AF54","v":0.15291372390360369},{"$f":"FC.Comp.OCMdep!AG54","v":0.15291372391515312},{"$f":"FC.Comp.OCMdep!AH54","v":0.15291372392776181},null,null,null,{"$f":"FC.Comp.HGL!AC54","v":-3.4555397407971443E-2},{"$f":"FC.Comp.HGL!AD54","v":-1.7093896380800029E-10},{"$f":"FC.Comp.HGL!AE54","v":-1.1912367345809393E-10},{"$f":"FC.Comp.HGL!AF54","v":2.2055727206287052E-11},{"$f":"FC.Comp.HGL!AG54","v":1.2747260865978204E-11},null,null,null,{"$f":"(FC.Comp.NRC!U54+FC.Comp.NCA!E54)*WACC","v":0.50152991935339541},{"$f":"(FC.Comp.NRC!V54+FC.Comp.NCA!F54)*WACC","v":0.19371091771320184},{"$f":"(FC.Comp.NRC!W54+FC.Comp.NCA!G54)*WACC","v":-2.8616986688417376E-2},{"$f":"(FC.Comp.NRC!X54+FC.Comp.NCA!H54)*WACC","v":-1.5150582958414257E-2},{"$f":"(FC.Comp.NRC!Y54+FC.Comp.NCA!I54)*WACC","v":-1.6841792263885562E-3},null,null,null,2.5089178789413946,1.3256108947744374,0.28699817196684468,0.29801845373100855,0.30907563861523268,null,null,null,39766.205083701083,44128.299181442766,0,0,0]
[47,"CPE432","CPE432: POH adjust credit PPC 64k LE","BTW",null,{"$f":"FC.Comp.Pay!P57+FC.Comp.NonPay!P57","v":4.665488014832347E-5},{"$f":"FC.Comp.Pay!Q57+FC.Comp.NonPay!Q57","v":4.1170648127899854E-5},{"$f":"FC.Comp.Pay!R57+FC.Comp.NonPay!R57","v":3.0538434606046672E-5},{"$f":"FC.Comp.Pay!S57+FC.Comp.NonPay!S57","v":2.6707426350748956E-5},{"$f":"FC.Comp.Pay!T57+FC.Comp.NonPay!T57","v":2.5729170212173109E-5},null,null,null,{"$f":"FC.Comp.OCMdep!AD55","v":-2.3865191801360004E-2},{"$f":"FC.Comp.OCMdep!AE55","v":0},{"$f":"FC.Comp.OCMdep!AF55","v":0},{"$f":"FC.Comp.OCMdep!AG55","v":0},{"$f":"FC.Comp.OCMdep!AH55","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC55","v":0},{"$f":"FC.Comp.HGL!AD55","v":0},{"$f":"FC.Comp.HGL!AE55","v":0},{"$f":"FC.Comp.HGL!AF55","v":0},{"$f":"FC.Comp.HGL!AG55","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U55+FC.Comp.NCA!E55)*WACC","v":-3.2089500246717609E-9},{"$f":"(FC.Comp.NRC!V55+FC.Comp.NCA!F55)*WACC","v":-2.8188302361279565E-9},{"$f":"(FC.Comp.NRC!W55+FC.Comp.NCA!G55)*WACC","v":-1.9898228954497603E-9},{"$f":"(FC.Comp.NRC!X55+FC.Comp.NCA!H55)*WACC","v":-1.727320148150334E-9},{"$f":"(FC.Comp.NRC!Y55+FC.Comp.NCA!I55)*WACC","v":-1.7112191720975187E-9},null,null,null,-2.3818540130161707E-2,4.1167829297663724E-5,3.0536444783151222E-5,2.6705699030600805E-5,2.5727458993001013E-5,null,null,null,-3.9570939875999644,7.8054439193776014E-3,8.3002872541724313E-3,8.5168935319227066E-3,8.4498299225703333E-3]
[48,"CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE","BTW",null,{"$f":"FC.Comp.Pay!P58+FC.Comp.NonPay!P58","v":1.6827867610438604E-6},{"$f":"FC.Comp.Pay!Q58+FC.Comp.NonPay!Q58","v":1.4832455102703932E-6},{"$f":"FC.Comp.Pay!R58+FC.Comp.NonPay!R58","v":1.0887658209552721E-6},{"$f":"FC.Comp.Pay!S58+FC.Comp.NonPay!S58","v":8.3629092060538115E-7},{"$f":"FC.Comp.Pay!T58+FC.Comp.NonPay!T58","v":8.5532999245984079E-7},null,null,null,{"$f":"FC.Comp.OCMdep!AD56","v":-5.7375897369001073E-4},{"$f":"FC.Comp.OCMdep!AE56","v":0},{"$f":"FC.Comp.OCMdep!AF56","v":0},{"$f":"FC.Comp.OCMdep!AG56","v":0},{"$f":"FC.Comp.OCMdep!AH56","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC56","v":0},{"$f":"FC.Comp.HGL!AD56","v":0},{"$f":"FC.Comp.HGL!AE56","v":0},{"$f":"FC.Comp.HGL!AF56","v":0},{"$f":"FC.Comp.HGL!AG56","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U56+FC.Comp.NCA!E56)*WACC","v":-8.212582712085912E-11},{"$f":"(FC.Comp.NRC!V56+FC.Comp.NCA!F56)*WACC","v":-7.2890748753881488E-11},{"$f":"(FC.Comp.NRC!W56+FC.Comp.NCA!G56)*WACC","v":-5.2884013575086728E-11},{"$f":"(FC.Comp.NRC!X56+FC.Comp.NCA!H56)*WACC","v":-4.0155433597643706E-11},{"$f":"(FC.Comp.NRC!Y56+FC.Comp.NCA!I56)*WACC","v":-4.2936354010274887E-11},null,null,null,-5.7207626905479399E-4,1.4831726195216392E-6,1.0887129369416969E-6,8.3625076517178353E-7,8.5528705610583057E-7,null,null,null,-0.1046253398613656,3.063842067934587E-4,3.1370148527532253E-4,3.2320706176726274E-4,3.1541473102558514E-4]
[49,"CPE439","CPE439: POH adjust credit PPC 2Mb Fibre LE","BTW",null,{"$f":"FC.Comp.Pay!P59+FC.Comp.NonPay!P59","v":2.2574593068134185E-5},{"$f":"FC.Comp.Pay!Q59+FC.Comp.NonPay!Q59","v":2.0313540363335546E-5},{"$f":"FC.Comp.Pay!R59+FC.Comp.NonPay!R59","v":1.7427327115863278E-5},{"$f":"FC.Comp.Pay!S59+FC.Comp.NonPay!S59","v":1.5847792838313603E-5},{"$f":"FC.Comp.Pay!T59+FC.Comp.NonPay!T59","v":1.6510246338340391E-5},null,null,null,{"$f":"FC.Comp.OCMdep!AD57","v":-4.8178167418499946E-3},{"$f":"FC.Comp.OCMdep!AE57","v":0},{"$f":"FC.Comp.OCMdep!AF57","v":0},{"$f":"FC.Comp.OCMdep!AG57","v":0},{"$f":"FC.Comp.OCMdep!AH57","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC57","v":0},{"$f":"FC.Comp.HGL!AD57","v":0},{"$f":"FC.Comp.HGL!AE57","v":0},{"$f":"FC.Comp.HGL!AF57","v":0},{"$f":"FC.Comp.HGL!AG57","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U57+FC.Comp.NCA!E57)*WACC","v":-7.1567688658804195E-10},{"$f":"(FC.Comp.NRC!V57+FC.Comp.NCA!F57)*WACC","v":-6.176987464525262E-10},{"$f":"(FC.Comp.NRC!W57+FC.Comp.NCA!G57)*WACC","v":-4.8665576994005901E-10},{"$f":"(FC.Comp.NRC!X57+FC.Comp.NCA!H57)*WACC","v":-4.2294831735625139E-10},{"$f":"(FC.Comp.NRC!Y57+FC.Comp.NCA!I57)*WACC","v":-4.8494757134392292E-10},null,null,null,-4.7952428644587467E-3,2.0312922664589094E-5,1.7426840460093338E-5,1.5847369889996246E-5,1.6509761390769047E-5,null,null,null,-0.2026558368747747,9.9711575154421512E-4,1.0988215616207588E-3,1.1710119337065613E-3,1.0855355209580659E-3]
[50,"CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation","BTW",null,{"$f":"FC.Comp.Pay!P60+FC.Comp.NonPay!P60","v":0},{"$f":"FC.Comp.Pay!Q60+FC.Comp.NonPay!Q60","v":0},{"$f":"FC.Comp.Pay!R60+FC.Comp.NonPay!R60","v":0},{"$f":"FC.Comp.Pay!S60+FC.Comp.NonPay!S60","v":0},{"$f":"FC.Comp.Pay!T60+FC.Comp.NonPay!T60","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD58","v":0},{"$f":"FC.Comp.OCMdep!AE58","v":0},{"$f":"FC.Comp.OCMdep!AF58","v":0},{"$f":"FC.Comp.OCMdep!AG58","v":0},{"$f":"FC.Comp.OCMdep!AH58","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC58","v":0},{"$f":"FC.Comp.HGL!AD58","v":0},{"$f":"FC.Comp.HGL!AE58","v":0},{"$f":"FC.Comp.HGL!AF58","v":0},{"$f":"FC.Comp.HGL!AG58","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U58+FC.Comp.NCA!E58)*WACC","v":0},{"$f":"(FC.Comp.NRC!V58+FC.Comp.NCA!F58)*WACC","v":0},{"$f":"(FC.Comp.NRC!W58+FC.Comp.NCA!G58)*WACC","v":0},{"$f":"(FC.Comp.NRC!X58+FC.Comp.NCA!H58)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y58+FC.Comp.NCA!I58)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[51,"CPE434","CPE434: POH adjust credit PPC 34Mb LE","BTW",null,{"$f":"FC.Comp.Pay!P61+FC.Comp.NonPay!P61","v":5.2194358880427395E-7},{"$f":"FC.Comp.Pay!Q61+FC.Comp.NonPay!Q61","v":4.8135934764358112E-7},{"$f":"FC.Comp.Pay!R61+FC.Comp.NonPay!R61","v":3.813961170106281E-7},{"$f":"FC.Comp.Pay!S61+FC.Comp.NonPay!S61","v":3.5483514254944875E-7},{"$f":"FC.Comp.Pay!T61+FC.Comp.NonPay!T61","v":3.1946319089023036E-7},null,null,null,{"$f":"FC.Comp.OCMdep!AD59","v":-1.3239397709998769E-4},{"$f":"FC.Comp.OCMdep!AE59","v":0},{"$f":"FC.Comp.OCMdep!AF59","v":0},{"$f":"FC.Comp.OCMdep!AG59","v":0},{"$f":"FC.Comp.OCMdep!AH59","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC59","v":0},{"$f":"FC.Comp.HGL!AD59","v":0},{"$f":"FC.Comp.HGL!AE59","v":0},{"$f":"FC.Comp.HGL!AF59","v":0},{"$f":"FC.Comp.HGL!AG59","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U59+FC.Comp.NCA!E59)*WACC","v":-1.7801897913012368E-11},{"$f":"(FC.Comp.NRC!V59+FC.Comp.NCA!F59)*WACC","v":-1.5312702855427731E-11},{"$f":"(FC.Comp.NRC!W59+FC.Comp.NCA!G59)*WACC","v":-8.0175961546071313E-12},{"$f":"(FC.Comp.NRC!X59+FC.Comp.NCA!H59)*WACC","v":-6.4542736281570788E-12},{"$f":"(FC.Comp.NRC!Y59+FC.Comp.NCA!I59)*WACC","v":-4.0045728553512978E-12},null,null,null,-1.3187205131308133E-4,4.8134403494072571E-7,3.8138809941447349E-7,3.5482868827582057E-7,3.1945918631737503E-7,null,null,null,-0.31228580873610245,1.3284766141888817E-3,2.0344810428704176E-3,2.3947659410488028E-3,3.5453368590791521E-3]
[52,"CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation","BTW",null,{"$f":"FC.Comp.Pay!P62+FC.Comp.NonPay!P62","v":0},{"$f":"FC.Comp.Pay!Q62+FC.Comp.NonPay!Q62","v":0},{"$f":"FC.Comp.Pay!R62+FC.Comp.NonPay!R62","v":0},{"$f":"FC.Comp.Pay!S62+FC.Comp.NonPay!S62","v":0},{"$f":"FC.Comp.Pay!T62+FC.Comp.NonPay!T62","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD60","v":0},{"$f":"FC.Comp.OCMdep!AE60","v":0},{"$f":"FC.Comp.OCMdep!AF60","v":0},{"$f":"FC.Comp.OCMdep!AG60","v":0},{"$f":"FC.Comp.OCMdep!AH60","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC60","v":0},{"$f":"FC.Comp.HGL!AD60","v":0},{"$f":"FC.Comp.HGL!AE60","v":0},{"$f":"FC.Comp.HGL!AF60","v":0},{"$f":"FC.Comp.HGL!AG60","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U60+FC.Comp.NCA!E60)*WACC","v":0},{"$f":"(FC.Comp.NRC!V60+FC.Comp.NCA!F60)*WACC","v":0},{"$f":"(FC.Comp.NRC!W60+FC.Comp.NCA!G60)*WACC","v":0},{"$f":"(FC.Comp.NRC!X60+FC.Comp.NCA!H60)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y60+FC.Comp.NCA!I60)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[53,"CD102","CD102: High Tisbo 3rd Party Equipment Depreciation","BTW",null,{"$f":"FC.Comp.Pay!P63+FC.Comp.NonPay!P63","v":0},{"$f":"FC.Comp.Pay!Q63+FC.Comp.NonPay!Q63","v":0},{"$f":"FC.Comp.Pay!R63+FC.Comp.NonPay!R63","v":0},{"$f":"FC.Comp.Pay!S63+FC.Comp.NonPay!S63","v":0},{"$f":"FC.Comp.Pay!T63+FC.Comp.NonPay!T63","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD61","v":0},{"$f":"FC.Comp.OCMdep!AE61","v":0},{"$f":"FC.Comp.OCMdep!AF61","v":0},{"$f":"FC.Comp.OCMdep!AG61","v":0},{"$f":"FC.Comp.OCMdep!AH61","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC61","v":0},{"$f":"FC.Comp.HGL!AD61","v":0},{"$f":"FC.Comp.HGL!AE61","v":0},{"$f":"FC.Comp.HGL!AF61","v":0},{"$f":"FC.Comp.HGL!AG61","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U61+FC.Comp.NCA!E61)*WACC","v":0},{"$f":"(FC.Comp.NRC!V61+FC.Comp.NCA!F61)*WACC","v":0},{"$f":"(FC.Comp.NRC!W61+FC.Comp.NCA!G61)*WACC","v":0},{"$f":"(FC.Comp.NRC!X61+FC.Comp.NCA!H61)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y61+FC.Comp.NCA!I61)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[54,"CPE105","CPE105: POH LE adjust CSH debit","BTW",null,{"$f":"FC.Comp.Pay!P64+FC.Comp.NonPay!P64","v":-2.2544085196185247E-5},{"$f":"FC.Comp.Pay!Q64+FC.Comp.NonPay!Q64","v":-2.8018998987667567E-5},{"$f":"FC.Comp.Pay!R64+FC.Comp.NonPay!R64","v":-2.2790090944138942E-5},{"$f":"FC.Comp.Pay!S64+FC.Comp.NonPay!S64","v":-2.4374882137909039E-5},{"$f":"FC.Comp.Pay!T64+FC.Comp.NonPay!T64","v":-2.4932196409676905E-5},null,null,null,{"$f":"FC.Comp.OCMdep!AD62","v":2.26184E-2},{"$f":"FC.Comp.OCMdep!AE62","v":0},{"$f":"FC.Comp.OCMdep!AF62","v":0},{"$f":"FC.Comp.OCMdep!AG62","v":0},{"$f":"FC.Comp.OCMdep!AH62","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC62","v":0},{"$f":"FC.Comp.HGL!AD62","v":0},{"$f":"FC.Comp.HGL!AE62","v":0},{"$f":"FC.Comp.HGL!AF62","v":0},{"$f":"FC.Comp.HGL!AG62","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U62+FC.Comp.NCA!E62)*WACC","v":-3.1173371146563441E-9},{"$f":"(FC.Comp.NRC!V62+FC.Comp.NCA!F62)*WACC","v":2.2165991983085606E-3},{"$f":"(FC.Comp.NRC!W62+FC.Comp.NCA!G62)*WACC","v":4.4332030830932442E-3},{"$f":"(FC.Comp.NRC!X62+FC.Comp.NCA!H62)*WACC","v":6.6498059074728399E-3},{"$f":"(FC.Comp.NRC!Y62+FC.Comp.NCA!I62)*WACC","v":8.8664088723884905E-3},null,null,null,2.25958527974667E-2,2.188580199320893E-3,4.4104129921491049E-3,6.6254310253349305E-3,8.8414766759788137E-3,null,null,null,75.703071554096439,5.7262694906355147,14.088975824652142,19.363546368175513,24.785480701891728]
[55,"CG102","CG102: PC rental 34Mbit s regional trunk","BTW",null,{"$f":"FC.Comp.Pay!P65+FC.Comp.NonPay!P65","v":0.88320209818678763},{"$f":"FC.Comp.Pay!Q65+FC.Comp.NonPay!Q65","v":0.72499002692423198},{"$f":"FC.Comp.Pay!R65+FC.Comp.NonPay!R65","v":0.66713409510052091},{"$f":"FC.Comp.Pay!S65+FC.Comp.NonPay!S65","v":0.64041309284167369},{"$f":"FC.Comp.Pay!T65+FC.Comp.NonPay!T65","v":0.5683724101024944},null,null,null,{"$f":"FC.Comp.OCMdep!AD63","v":0.62835011494249859},{"$f":"FC.Comp.OCMdep!AE63","v":0.52392434120341469},{"$f":"FC.Comp.OCMdep!AF63","v":0.49254788647011383},{"$f":"FC.Comp.OCMdep!AG63","v":0.48489898051082825},{"$f":"FC.Comp.OCMdep!AH63","v":0.44081400475873156},null,null,null,{"$f":"FC.Comp.HGL!AC63","v":5.813675829108722E-2},{"$f":"FC.Comp.HGL!AD63","v":-3.2518806665751424E-2},{"$f":"FC.Comp.HGL!AE63","v":-4.4447592535141751E-2},{"$f":"FC.Comp.HGL!AF63","v":-5.1219679639845139E-2},{"$f":"FC.Comp.HGL!AG63","v":-4.9405624453182133E-2},null,null,null,{"$f":"(FC.Comp.NRC!U63+FC.Comp.NCA!E63)*WACC","v":0.67078307129208903},{"$f":"(FC.Comp.NRC!V63+FC.Comp.NCA!F63)*WACC","v":0.51729610663505421},{"$f":"(FC.Comp.NRC!W63+FC.Comp.NCA!G63)*WACC","v":0.44243957127779426},{"$f":"(FC.Comp.NRC!X63+FC.Comp.NCA!H63)*WACC","v":0.39043559610752981},{"$f":"(FC.Comp.NRC!Y63+FC.Comp.NCA!I63)*WACC","v":0.31148082812125039},null,null,null,2.2404720427124625,1.7336916680969496,1.5576739603132872,1.4645279898201866,1.2712616185292942,null,null,null,297.20790124064291,357.59287167622409,393.2553191468964,402.51484803867282,524.28284252112155]
[56,"CG202","CG202: PC rental 34Mbit link per km national trunk","BTW",null,{"$f":"FC.Comp.Pay!P66+FC.Comp.NonPay!P66","v":1.0960417413779011},{"$f":"FC.Comp.Pay!Q66+FC.Comp.NonPay!Q66","v":0.980952395082616},{"$f":"FC.Comp.Pay!R66+FC.Comp.NonPay!R66","v":0.85522797408747497},{"$f":"FC.Comp.Pay!S66+FC.Comp.NonPay!S66","v":0.78090950863894837},{"$f":"FC.Comp.Pay!T66+FC.Comp.NonPay!T66","v":0.74606660817366466},null,null,null,{"$f":"FC.Comp.OCMdep!AD64","v":1.1106433981883037},{"$f":"FC.Comp.OCMdep!AE64","v":1.014336517626699},{"$f":"FC.Comp.OCMdep!AF64","v":0.90611115584647495},{"$f":"FC.Comp.OCMdep!AG64","v":0.85044394957509717},{"$f":"FC.Comp.OCMdep!AH64","v":0.83607291779488602},null,null,null,{"$f":"FC.Comp.HGL!AC64","v":8.1116136369429839E-2},{"$f":"FC.Comp.HGL!AD64","v":-6.427020766039393E-2},{"$f":"FC.Comp.HGL!AE64","v":-9.7544577168699645E-2},{"$f":"FC.Comp.HGL!AF64","v":-0.10845735397701897},{"$f":"FC.Comp.HGL!AG64","v":-0.10136098274779562},null,null,null,{"$f":"(FC.Comp.NRC!U64+FC.Comp.NCA!E64)*WACC","v":1.1657598995098526},{"$f":"(FC.Comp.NRC!V64+FC.Comp.NCA!F64)*WACC","v":0.99532134298993835},{"$f":"(FC.Comp.NRC!W64+FC.Comp.NCA!G64)*WACC","v":0.82291126564897077},{"$f":"(FC.Comp.NRC!X64+FC.Comp.NCA!H64)*WACC","v":0.70551490326778543},{"$f":"(FC.Comp.NRC!Y64+FC.Comp.NCA!I64)*WACC","v":0.63832558907396286},null,null,null,3.4535611754454871,2.9263400480388593,2.486705818414221,2.2284110075048122,2.1191041322947179,null,null,null,172.89244540457602,183.43225417861385,218.88528016729134,253.96408059347138,272.33341126983731]
[57,"CO411","CO411: OR Analogue PC link connection cct prov","BTW",null,{"$f":"FC.Comp.Pay!P67+FC.Comp.NonPay!P67","v":0.3394956925355635},{"$f":"FC.Comp.Pay!Q67+FC.Comp.NonPay!Q67","v":2.3998922281781351E-2},{"$f":"FC.Comp.Pay!R67+FC.Comp.NonPay!R67","v":2.3641594695333827E-2},{"$f":"FC.Comp.Pay!S67+FC.Comp.NonPay!S67","v":2.3289603223715823E-2},{"$f":"FC.Comp.Pay!T67+FC.Comp.NonPay!T67","v":2.2942867930850944E-2},null,null,null,{"$f":"FC.Comp.OCMdep!AD65","v":8.6290123413946766E-3},{"$f":"FC.Comp.OCMdep!AE65","v":1.584376065504399E-3},{"$f":"FC.Comp.OCMdep!AF65","v":1.5843765936993225E-3},{"$f":"FC.Comp.OCMdep!AG65","v":1.5843773058724885E-3},{"$f":"FC.Comp.OCMdep!AH65","v":1.5843780833285446E-3},null,null,null,{"$f":"FC.Comp.HGL!AC65","v":0},{"$f":"FC.Comp.HGL!AD65","v":-7.4180056027609684E-9},{"$f":"FC.Comp.HGL!AE65","v":-1.8538726840317204E-9},{"$f":"FC.Comp.HGL!AF65","v":-4.0099074675161784E-9},{"$f":"FC.Comp.HGL!AG65","v":-6.0262324858337315E-9},null,null,null,{"$f":"(FC.Comp.NRC!U65+FC.Comp.NCA!E65)*WACC","v":-2.6560157369004407E-3},{"$f":"(FC.Comp.NRC!V65+FC.Comp.NCA!F65)*WACC","v":5.449667838338286E-4},{"$f":"(FC.Comp.NRC!W65+FC.Comp.NCA!G65)*WACC","v":8.7424516411464142E-4},{"$f":"(FC.Comp.NRC!X65+FC.Comp.NCA!H65)*WACC","v":1.2035239036965579E-3},{"$f":"(FC.Comp.NRC!Y65+FC.Comp.NCA!I65)*WACC","v":1.5328030024556504E-3},null,null,null,0.34546868914005774,2.6128257713113976E-2,2.6100214599275109E-2,2.6077500423377399E-2,2.6060042990402651E-2,null,null,null,1538.5619005079618,0,0,0,0]
[58,"CO421","CO421: OR Analogue PC installation","BTW",null,{"$f":"FC.Comp.Pay!P68+FC.Comp.NonPay!P68","v":0.64256957465392528},{"$f":"FC.Comp.Pay!Q68+FC.Comp.NonPay!Q68","v":4.3087578603479629E-2},{"$f":"FC.Comp.Pay!R68+FC.Comp.NonPay!R68","v":4.2441122928039796E-2},{"$f":"FC.Comp.Pay!S68+FC.Comp.NonPay!S68","v":4.1804398904063934E-2},{"$f":"FC.Comp.Pay!T68+FC.Comp.NonPay!T68","v":4.1177259518309722E-2},null,null,null,{"$f":"FC.Comp.OCMdep!AD66","v":1.8316730996779097E-2},{"$f":"FC.Comp.OCMdep!AE66","v":3.6200813923599143E-3},{"$f":"FC.Comp.OCMdep!AF66","v":3.6200818183713991E-3},{"$f":"FC.Comp.OCMdep!AG66","v":3.6200823927689668E-3},{"$f":"FC.Comp.OCMdep!AH66","v":3.6200830198197444E-3},null,null,null,{"$f":"FC.Comp.HGL!AC66","v":0},{"$f":"FC.Comp.HGL!AD66","v":-6.702800858654545E-9},{"$f":"FC.Comp.HGL!AE66","v":-1.7488052114953327E-9},{"$f":"FC.Comp.HGL!AF66","v":-3.3543271057344807E-9},{"$f":"FC.Comp.HGL!AG66","v":-4.7495305561949537E-9},null,null,null,{"$f":"(FC.Comp.NRC!U66+FC.Comp.NCA!E66)*WACC","v":-4.7569032668872517E-3},{"$f":"(FC.Comp.NRC!V66+FC.Comp.NCA!F66)*WACC","v":1.4563459297582085E-3},{"$f":"(FC.Comp.NRC!W66+FC.Comp.NCA!G66)*WACC","v":2.0717496770123202E-3},{"$f":"(FC.Comp.NRC!X66+FC.Comp.NCA!H66)*WACC","v":2.6871536792535239E-3},{"$f":"(FC.Comp.NRC!Y66+FC.Comp.NCA!I66)*WACC","v":3.3025579248215104E-3},null,null,null,0.65612940238381712,4.8163999222796891E-2,4.8132952674618298E-2,4.811163162175932E-2,4.8099895713420424E-2,null,null,null,2517.6677770914107,0,0,0,0]
[59,"CO461","CO461: Private Circuit test systems","BTW",null,{"$f":"FC.Comp.Pay!P69+FC.Comp.NonPay!P69","v":0.82531274602843252},{"$f":"FC.Comp.Pay!Q69+FC.Comp.NonPay!Q69","v":3.4442707001384736E-2},{"$f":"FC.Comp.Pay!R69+FC.Comp.NonPay!R69","v":3.3925202408811361E-2},{"$f":"FC.Comp.Pay!S69+FC.Comp.NonPay!S69","v":3.3415500066176523E-2},{"$f":"FC.Comp.Pay!T69+FC.Comp.NonPay!T69","v":3.2913481921933913E-2},null,null,null,{"$f":"FC.Comp.OCMdep!AD67","v":1.6577522536330311E-2},{"$f":"FC.Comp.OCMdep!AE67","v":4.1621890123691579E-3},{"$f":"FC.Comp.OCMdep!AF67","v":4.162189012371708E-3},{"$f":"FC.Comp.OCMdep!AG67","v":4.1621890123751427E-3},{"$f":"FC.Comp.OCMdep!AH67","v":4.1621890123788967E-3},null,null,null,{"$f":"FC.Comp.HGL!AC67","v":0},{"$f":"FC.Comp.HGL!AD67","v":-2.6851263215721067E-14},{"$f":"FC.Comp.HGL!AE67","v":-1.8558920776599221E-15},{"$f":"FC.Comp.HGL!AF67","v":-2.5103728026240694E-15},{"$f":"FC.Comp.HGL!AG67","v":-2.7492743025075386E-15},null,null,null,{"$f":"(FC.Comp.NRC!U67+FC.Comp.NCA!E67)*WACC","v":-8.4887974210701687E-4},{"$f":"(FC.Comp.NRC!V67+FC.Comp.NCA!F67)*WACC","v":2.9686358062549714E-4},{"$f":"(FC.Comp.NRC!W67+FC.Comp.NCA!G67)*WACC","v":2.9781816625980978E-4},{"$f":"(FC.Comp.NRC!X67+FC.Comp.NCA!H67)*WACC","v":2.9877275189418639E-4},{"$f":"(FC.Comp.NRC!Y67+FC.Comp.NCA!I67)*WACC","v":2.9972733752858609E-4},null,null,null,0.84104138882265578,3.890175959435254E-2,3.838520958744103E-2,3.7876461830443339E-2,3.7375398271838653E-2,null,null,null,3424.7668589922864,0,0,0,0]
[60,"CX902","CX902: Wholesale","BTW",null,{"$f":"FC.Comp.Pay!P70+FC.Comp.NonPay!P70","v":0},{"$f":"FC.Comp.Pay!Q70+FC.Comp.NonPay!Q70","v":0},{"$f":"FC.Comp.Pay!R70+FC.Comp.NonPay!R70","v":0},{"$f":"FC.Comp.Pay!S70+FC.Comp.NonPay!S70","v":0},{"$f":"FC.Comp.Pay!T70+FC.Comp.NonPay!T70","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD68","v":0},{"$f":"FC.Comp.OCMdep!AE68","v":0},{"$f":"FC.Comp.OCMdep!AF68","v":0},{"$f":"FC.Comp.OCMdep!AG68","v":0},{"$f":"FC.Comp.OCMdep!AH68","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC68","v":0},{"$f":"FC.Comp.HGL!AD68","v":0},{"$f":"FC.Comp.HGL!AE68","v":0},{"$f":"FC.Comp.HGL!AF68","v":0},{"$f":"FC.Comp.HGL!AG68","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U68+FC.Comp.NCA!E68)*WACC","v":0},{"$f":"(FC.Comp.NRC!V68+FC.Comp.NCA!F68)*WACC","v":0},{"$f":"(FC.Comp.NRC!W68+FC.Comp.NCA!G68)*WACC","v":0},{"$f":"(FC.Comp.NRC!X68+FC.Comp.NCA!H68)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y68+FC.Comp.NCA!I68)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[61,"CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA","BTW",null,{"$f":"FC.Comp.Pay!P71+FC.Comp.NonPay!P71","v":5.5500211989934611E-3},{"$f":"FC.Comp.Pay!Q71+FC.Comp.NonPay!Q71","v":3.7913704634481055E-3},{"$f":"FC.Comp.Pay!R71+FC.Comp.NonPay!R71","v":3.6785314883049738E-3},{"$f":"FC.Comp.Pay!S71+FC.Comp.NonPay!S71","v":3.4013608537706084E-3},{"$f":"FC.Comp.Pay!T71+FC.Comp.NonPay!T71","v":3.3733189213568928E-3},null,null,null,{"$f":"FC.Comp.OCMdep!AD69","v":2.5606306426582577E-3},{"$f":"FC.Comp.OCMdep!AE69","v":1.7477047881377748E-3},{"$f":"FC.Comp.OCMdep!AF69","v":1.7195378712987043E-3},{"$f":"FC.Comp.OCMdep!AG69","v":1.6080399345528948E-3},{"$f":"FC.Comp.OCMdep!AH69","v":1.6190848228987312E-3},null,null,null,{"$f":"FC.Comp.HGL!AC69","v":2.6956532429152363E-4},{"$f":"FC.Comp.HGL!AD69","v":-1.2251247599722993E-12},{"$f":"FC.Comp.HGL!AE69","v":-1.2537413665829674E-12},{"$f":"FC.Comp.HGL!AF69","v":-1.4966281876210154E-12},{"$f":"FC.Comp.HGL!AG69","v":-1.1817049783450931E-12},null,null,null,{"$f":"(FC.Comp.NRC!U69+FC.Comp.NCA!E69)*WACC","v":1.6381331096042098E-3},{"$f":"(FC.Comp.NRC!V69+FC.Comp.NCA!F69)*WACC","v":9.9217985531144682E-4},{"$f":"(FC.Comp.NRC!W69+FC.Comp.NCA!G69)*WACC","v":8.7445531367986171E-4},{"$f":"(FC.Comp.NRC!X69+FC.Comp.NCA!H69)*WACC","v":6.3276821538446528E-4},{"$f":"(FC.Comp.NRC!Y69+FC.Comp.NCA!I69)*WACC","v":7.0786089625583023E-4},null,null,null,1.0018350275547452E-2,6.5312551056722016E-3,6.2725246720297997E-3,5.6421690022113403E-3,5.7002646393297489E-3,null,null,null,12.914905217794374,25.231993696046462,26.033645246406188,33.180073526205476,32.19225630074223]
[62,"CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA","BTW",null,{"$f":"FC.Comp.Pay!P72+FC.Comp.NonPay!P72","v":0.17174895992521855},{"$f":"FC.Comp.Pay!Q72+FC.Comp.NonPay!Q72","v":0.14097461504454734},{"$f":"FC.Comp.Pay!R72+FC.Comp.NonPay!R72","v":0.12743830152557667},{"$f":"FC.Comp.Pay!S72+FC.Comp.NonPay!S72","v":0.11858693887938448},{"$f":"FC.Comp.Pay!T72+FC.Comp.NonPay!T72","v":0.12015515102549108},null,null,null,{"$f":"FC.Comp.OCMdep!AD70","v":8.3964790000657638E-2},{"$f":"FC.Comp.OCMdep!AE70","v":6.7690871311266124E-2},{"$f":"FC.Comp.OCMdep!AF70","v":6.0990155778678612E-2},{"$f":"FC.Comp.OCMdep!AG70","v":5.6851246899456767E-2},{"$f":"FC.Comp.OCMdep!AH70","v":5.8855937723507279E-2},null,null,null,{"$f":"FC.Comp.HGL!AC70","v":-1.8843457268793426E-2},{"$f":"FC.Comp.HGL!AD70","v":-1.4247391725842618E-11},{"$f":"FC.Comp.HGL!AE70","v":-1.7320128538326313E-11},{"$f":"FC.Comp.HGL!AF70","v":-1.6894399565444145E-11},{"$f":"FC.Comp.HGL!AG70","v":-1.2681259623086661E-11},null,null,null,{"$f":"(FC.Comp.NRC!U70+FC.Comp.NCA!E70)*WACC","v":4.4749733222350714E-2},{"$f":"(FC.Comp.NRC!V70+FC.Comp.NCA!F70)*WACC","v":3.0657283613087481E-2},{"$f":"(FC.Comp.NRC!W70+FC.Comp.NCA!G70)*WACC","v":2.2015695386589786E-2},{"$f":"(FC.Comp.NRC!X70+FC.Comp.NCA!H70)*WACC","v":1.4844798180970245E-2},{"$f":"(FC.Comp.NRC!Y70+FC.Comp.NCA!I70)*WACC","v":2.123549408949086E-2},null,null,null,0.28162002587943347,0.23932276995465354,0.21044415267352495,0.19028298394291709,0.20024658282580793,null,null,null,1379.2733170703962,1789.7321567294748,2009.8147966317908,2192.4965987416799,2097.5290496173848]
[63,"CG107","CG107: ProtPath PC rent 2Mbit link perkm regional trunk","BTW",null,{"$f":"FC.Comp.Pay!P73+FC.Comp.NonPay!P73","v":2.9378289480993913E-2},{"$f":"FC.Comp.Pay!Q73+FC.Comp.NonPay!Q73","v":2.6783273383224081E-2},{"$f":"FC.Comp.Pay!R73+FC.Comp.NonPay!R73","v":2.4864663748655196E-2},{"$f":"FC.Comp.Pay!S73+FC.Comp.NonPay!S73","v":2.5371003363273494E-2},{"$f":"FC.Comp.Pay!T73+FC.Comp.NonPay!T73","v":2.4197434888117833E-2},null,null,null,{"$f":"FC.Comp.OCMdep!AD71","v":2.454627432912438E-2},{"$f":"FC.Comp.OCMdep!AE71","v":2.2710702331068214E-2},{"$f":"FC.Comp.OCMdep!AF71","v":2.1466913413019352E-2},{"$f":"FC.Comp.OCMdep!AG71","v":2.2455172160055995E-2},{"$f":"FC.Comp.OCMdep!AH71","v":2.1896253146157452E-2},null,null,null,{"$f":"FC.Comp.HGL!AC71","v":1.136033168205089E-3},{"$f":"FC.Comp.HGL!AD71","v":-9.462056995073985E-4},{"$f":"FC.Comp.HGL!AE71","v":-1.4456906863706538E-3},{"$f":"FC.Comp.HGL!AF71","v":-1.691902574262816E-3},{"$f":"FC.Comp.HGL!AG71","v":-2.2535046207368212E-3},null,null,null,{"$f":"(FC.Comp.NRC!U71+FC.Comp.NCA!E71)*WACC","v":2.6411913414928791E-2},{"$f":"(FC.Comp.NRC!V71+FC.Comp.NCA!F71)*WACC","v":2.2686287233574368E-2},{"$f":"(FC.Comp.NRC!W71+FC.Comp.NCA!G71)*WACC","v":1.9687654995483198E-2},{"$f":"(FC.Comp.NRC!X71+FC.Comp.NCA!H71)*WACC","v":2.4089307896217712E-2},{"$f":"(FC.Comp.NRC!Y71+FC.Comp.NCA!I71)*WACC","v":2.1680972340585601E-2},null,null,null,8.1472510393252179E-2,7.1234057248359267E-2,6.4573541470787088E-2,7.0223580845284392E-2,6.5521155754124066E-2,null,null,null,11.765459165605565,12.264831696508352,12.891305553656078,12.824716781814132,12.989683818558833]
[64,"CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk","BTW",null,{"$f":"FC.Comp.Pay!P74+FC.Comp.NonPay!P74","v":4.2898888133506216E-2},{"$f":"FC.Comp.Pay!Q74+FC.Comp.NonPay!Q74","v":3.4307984208782137E-2},{"$f":"FC.Comp.Pay!R74+FC.Comp.NonPay!R74","v":3.0137554601589078E-2},{"$f":"FC.Comp.Pay!S74+FC.Comp.NonPay!S74","v":2.7443870246126038E-2},{"$f":"FC.Comp.Pay!T74+FC.Comp.NonPay!T74","v":2.5048917195015549E-2},null,null,null,{"$f":"FC.Comp.OCMdep!AD72","v":5.1531621706353191E-2},{"$f":"FC.Comp.OCMdep!AE72","v":4.1784850957148539E-2},{"$f":"FC.Comp.OCMdep!AF72","v":3.7463447747750046E-2},{"$f":"FC.Comp.OCMdep!AG72","v":3.49748653447335E-2},{"$f":"FC.Comp.OCMdep!AH72","v":3.2760587672634893E-2},null,null,null,{"$f":"FC.Comp.HGL!AC72","v":5.3670433841448238E-3},{"$f":"FC.Comp.HGL!AD72","v":-2.8074275532015067E-3},{"$f":"FC.Comp.HGL!AE72","v":-3.6837266883683593E-3},{"$f":"FC.Comp.HGL!AF72","v":-3.9633430303473664E-3},{"$f":"FC.Comp.HGL!AG72","v":-3.5026247672694383E-3},null,null,null,{"$f":"(FC.Comp.NRC!U72+FC.Comp.NCA!E72)*WACC","v":4.8127525311447379E-2},{"$f":"(FC.Comp.NRC!V72+FC.Comp.NCA!F72)*WACC","v":3.5594991693489869E-2},{"$f":"(FC.Comp.NRC!W72+FC.Comp.NCA!G72)*WACC","v":2.8457630330098259E-2},{"$f":"(FC.Comp.NRC!X72+FC.Comp.NCA!H72)*WACC","v":2.3068268027918358E-2},{"$f":"(FC.Comp.NRC!Y72+FC.Comp.NCA!I72)*WACC","v":1.8073893733209698E-2},null,null,null,0.14792507853545162,0.10888039930621904,9.2374905991069012E-2,8.1523660588430524E-2,7.2380773833590706E-2,null,null,null,241.54188063004412,299.54897783502236,373.84995351145852,467.06298829588388,661.78718613854107]
[65,"CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk","BTW",null,{"$f":"FC.Comp.Pay!P75+FC.Comp.NonPay!P75","v":8.0779680025312675E-2},{"$f":"FC.Comp.Pay!Q75+FC.Comp.NonPay!Q75","v":5.9951370542478864E-2},{"$f":"FC.Comp.Pay!R75+FC.Comp.NonPay!R75","v":6.10750140669672E-2},{"$f":"FC.Comp.Pay!S75+FC.Comp.NonPay!S75","v":5.7694411058908476E-2},{"$f":"FC.Comp.Pay!T75+FC.Comp.NonPay!T75","v":5.0825529894014135E-2},null,null,null,{"$f":"FC.Comp.OCMdep!AD73","v":9.9220156833604384E-2},{"$f":"FC.Comp.OCMdep!AE73","v":7.0543092963541165E-2},{"$f":"FC.Comp.OCMdep!AF73","v":7.4129068099544337E-2},{"$f":"FC.Comp.OCMdep!AG73","v":7.1040518116603155E-2},{"$f":"FC.Comp.OCMdep!AH73","v":6.2235095758573354E-2},null,null,null,{"$f":"FC.Comp.HGL!AC73","v":1.1125957218936841E-2},{"$f":"FC.Comp.HGL!AD73","v":-4.160238827422719E-3},{"$f":"FC.Comp.HGL!AE73","v":-4.7131685249611928E-3},{"$f":"FC.Comp.HGL!AF73","v":-7.950149517578135E-3},{"$f":"FC.Comp.HGL!AG73","v":-7.4995086691087582E-3},null,null,null,{"$f":"(FC.Comp.NRC!U73+FC.Comp.NCA!E73)*WACC","v":9.163285455912322E-2},{"$f":"(FC.Comp.NRC!V73+FC.Comp.NCA!F73)*WACC","v":5.8728589967239772E-2},{"$f":"(FC.Comp.NRC!W73+FC.Comp.NCA!G73)*WACC","v":7.3629928963830929E-2},{"$f":"(FC.Comp.NRC!X73+FC.Comp.NCA!H73)*WACC","v":6.3588268618271118E-2},{"$f":"(FC.Comp.NRC!Y73+FC.Comp.NCA!I73)*WACC","v":4.8973417195474052E-2},null,null,null,{"$f":"F73+N73+V73+AD73","v":0.28275864863697714},{"$f":"G73+O73+W73+AE73","v":0.18506281464583707},{"$f":"H73+P73+X73+AF73","v":0.20412084260538127},{"$f":"I73+Q73+Y73+AG73","v":0.1843730482762046},{"$f":"J73+R73+Z73+AH73","v":0.15453453417895277},null,null,null,{"$f":"IF(OR($A73=0,INDEX(FC.CompVolumes,$A73,AT$7)=0),0,AL73/INDEX(FC.CompVolumes,$A73,AT$7)*million)","v":435.18068278103448},{"$f":"IF(OR($A73=0,INDEX(FC.CompVolumes,$A73,AU$7)=0),0,AM73/INDEX(FC.CompVolumes,$A73,AU$7)*million)","v":593.44280193631266},{"$f":"IF(OR($A73=0,INDEX(FC.CompVolumes,$A73,AV$7)=0),0,AN73/INDEX(FC.CompVolumes,$A73,AV$7)*million)","v":588.41152530401689},{"$f":"IF(OR($A73=0,INDEX(FC.CompVolumes,$A73,AW$7)=0),0,AO73/INDEX(FC.CompVolumes,$A73,AW$7)*million)","v":608.67168816620108},{"$f":"IF(OR($A73=0,INDEX(FC.CompVolumes,$A73,AX$7)=0),0,AP73/INDEX(FC.CompVolumes,$A73,AX$7)*million)","v":794.28944600894556}]
[{"$f":"IF(B74=0,0,A73+1)","v":66},"CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk","BTW",null,{"$f":"FC.Comp.Pay!P76+FC.Comp.NonPay!P76","v":1.2195197672993749E-2},{"$f":"FC.Comp.Pay!Q76+FC.Comp.NonPay!Q76","v":1.0982258863400908E-2},{"$f":"FC.Comp.Pay!R76+FC.Comp.NonPay!R76","v":1.0639409473773767E-2},{"$f":"FC.Comp.Pay!S76+FC.Comp.NonPay!S76","v":9.7708476412172503E-3},{"$f":"FC.Comp.Pay!T76+FC.Comp.NonPay!T76","v":9.5609125775596802E-3},null,null,null,{"$f":"FC.Comp.OCMdep!AD74","v":1.6762683883261416E-2},{"$f":"FC.Comp.OCMdep!AE74","v":1.5191565875817676E-2},{"$f":"FC.Comp.OCMdep!AF74","v":1.5015075626748052E-2},{"$f":"FC.Comp.OCMdep!AG74","v":1.3983458232622039E-2},{"$f":"FC.Comp.OCMdep!AH74","v":1.4030230050970994E-2},null,null,null,{"$f":"FC.Comp.HGL!AC74","v":1.4954804512428603E-3},{"$f":"FC.Comp.HGL!AD74","v":-6.0286003742592172E-4},{"$f":"FC.Comp.HGL!AE74","v":-8.7321428590545922E-4},{"$f":"FC.Comp.HGL!AF74","v":-1.0702937462288631E-3},{"$f":"FC.Comp.HGL!AG74","v":-9.4207106746899865E-4},null,null,null,{"$f":"(FC.Comp.NRC!U74+FC.Comp.NCA!E74)*WACC","v":1.3118476078062357E-2},{"$f":"(FC.Comp.NRC!V74+FC.Comp.NCA!F74)*WACC","v":1.0679746312315027E-2},{"$f":"(FC.Comp.NRC!W74+FC.Comp.NCA!G74)*WACC","v":9.6887120137519218E-3},{"$f":"(FC.Comp.NRC!X74+FC.Comp.NCA!H74)*WACC","v":7.8041077398158928E-3},{"$f":"(FC.Comp.NRC!Y74+FC.Comp.NCA!I74)*WACC","v":7.6044249509143952E-3},null,null,null,4.357183808556038E-2,3.6250711014107692E-2,3.446998282836828E-2,3.0488119867426319E-2,3.025349651197607E-2,null,null,null,7.6929038446230305,7.9950620662898269,7.954537338242412,8.6338717895928951,8.7544148492738234]
[67,"CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk","BTW",null,{"$f":"FC.Comp.Pay!P77+FC.Comp.NonPay!P77","v":5.9387265428427816E-2},{"$f":"FC.Comp.Pay!Q77+FC.Comp.NonPay!Q77","v":5.2529158304731094E-2},{"$f":"FC.Comp.Pay!R77+FC.Comp.NonPay!R77","v":4.6137734604795679E-2},{"$f":"FC.Comp.Pay!S77+FC.Comp.NonPay!S77","v":4.3668620946681502E-2},{"$f":"FC.Comp.Pay!T77+FC.Comp.NonPay!T77","v":4.223277341458833E-2},null,null,null,{"$f":"FC.Comp.OCMdep!AD75","v":7.379932570702398E-2},{"$f":"FC.Comp.OCMdep!AE75","v":6.6469700712177032E-2},{"$f":"FC.Comp.OCMdep!AF75","v":5.9688607072463373E-2},{"$f":"FC.Comp.OCMdep!AG75","v":5.8075019076907569E-2},{"$f":"FC.Comp.OCMdep!AH75","v":5.7844954052575587E-2},null,null,null,{"$f":"FC.Comp.HGL!AC75","v":8.392835640766573E-3},{"$f":"FC.Comp.HGL!AD75","v":-5.6188149632574449E-3},{"$f":"FC.Comp.HGL!AE75","v":-8.5028408873043491E-3},{"$f":"FC.Comp.HGL!AF75","v":-9.6361259774738334E-3},{"$f":"FC.Comp.HGL!AG75","v":-9.5144506701058083E-3},null,null,null,{"$f":"(FC.Comp.NRC!U75+FC.Comp.NCA!E75)*WACC","v":9.2178612130497148E-2},{"$f":"(FC.Comp.NRC!V75+FC.Comp.NCA!F75)*WACC","v":7.8491196534083832E-2},{"$f":"(FC.Comp.NRC!W75+FC.Comp.NCA!G75)*WACC","v":6.6116965040121378E-2},{"$f":"(FC.Comp.NRC!X75+FC.Comp.NCA!H75)*WACC","v":5.981580851411869E-2},{"$f":"(FC.Comp.NRC!Y75+FC.Comp.NCA!I75)*WACC","v":5.7048827966110098E-2},null,null,null,0.23375803890671548,0.19187124058773453,0.16344046583007607,0.15192332256023394,0.14761210476316822,null,null,null,143.51197103872417,152.99850813756396,182.22822383862467,194.46233035998969,202.45329576254991]
[68,"CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk","BTW",null,{"$f":"FC.Comp.Pay!P78+FC.Comp.NonPay!P78","v":2.3657395149224568E-2},{"$f":"FC.Comp.Pay!Q78+FC.Comp.NonPay!Q78","v":1.6278000669889589E-2},{"$f":"FC.Comp.Pay!R78+FC.Comp.NonPay!R78","v":1.637612483303667E-2},{"$f":"FC.Comp.Pay!S78+FC.Comp.NonPay!S78","v":1.5187874127224082E-2},{"$f":"FC.Comp.Pay!T78+FC.Comp.NonPay!T78","v":1.5959725713100257E-2},null,null,null,{"$f":"FC.Comp.OCMdep!AD76","v":3.692960865885473E-2},{"$f":"FC.Comp.OCMdep!AE76","v":2.6343884655142293E-2},{"$f":"FC.Comp.OCMdep!AF76","v":2.7131481357275909E-2},{"$f":"FC.Comp.OCMdep!AG76","v":2.5955110517113519E-2},{"$f":"FC.Comp.OCMdep!AH76","v":2.7984514866284518E-2},null,null,null,{"$f":"FC.Comp.HGL!AC76","v":4.2662573405395227E-3},{"$f":"FC.Comp.HGL!AD76","v":-2.5706452426912173E-3},{"$f":"FC.Comp.HGL!AE76","v":-3.0437448467742836E-3},{"$f":"FC.Comp.HGL!AF76","v":-4.4933279865597905E-3},{"$f":"FC.Comp.HGL!AG76","v":-4.3667006012421397E-3},null,null,null,{"$f":"(FC.Comp.NRC!U76+FC.Comp.NCA!E76)*WACC","v":4.5242251236373779E-2},{"$f":"(FC.Comp.NRC!V76+FC.Comp.NCA!F76)*WACC","v":3.0357691082004659E-2},{"$f":"(FC.Comp.NRC!W76+FC.Comp.NCA!G76)*WACC","v":3.3238646133715744E-2},{"$f":"(FC.Comp.NRC!X76+FC.Comp.NCA!H76)*WACC","v":2.9622806941876249E-2},{"$f":"(FC.Comp.NRC!Y76+FC.Comp.NCA!I76)*WACC","v":3.7394025909398512E-2},null,null,null,0.1100955123849926,7.0408931164345323E-2,7.3702507477254042E-2,6.6272463599654066E-2,7.6971565887541143E-2,null,null,null,354.23266533137888,600.62495592470771,581.82397470988928,664.0229238959231,599.07543138931237]
[69,"CF550","CF550: OR PPCs 34 45Mb Link CELA","BTW",null,{"$f":"FC.Comp.Pay!P79+FC.Comp.NonPay!P79","v":5.5835348513002009E-2},{"$f":"FC.Comp.Pay!Q79+FC.Comp.NonPay!Q79","v":3.4133885784589896E-2},{"$f":"FC.Comp.Pay!R79+FC.Comp.NonPay!R79","v":3.271680666253933E-2},{"$f":"FC.Comp.Pay!S79+FC.Comp.NonPay!S79","v":3.1029549204960382E-2},{"$f":"FC.Comp.Pay!T79+FC.Comp.NonPay!T79","v":3.019017760860641E-2},null,null,null,{"$f":"FC.Comp.OCMdep!AD77","v":3.2191193518779075E-2},{"$f":"FC.Comp.OCMdep!AE77","v":1.2531632178107124E-2},{"$f":"FC.Comp.OCMdep!AF77","v":1.1659515186041174E-2},{"$f":"FC.Comp.OCMdep!AG77","v":1.049104456951324E-2},{"$f":"FC.Comp.OCMdep!AH77","v":1.0115714126147403E-2},null,null,null,{"$f":"FC.Comp.HGL!AC77","v":8.2709361071250747E-4},{"$f":"FC.Comp.HGL!AD77","v":-1.3218931896991153E-11},{"$f":"FC.Comp.HGL!AE77","v":-6.4381999817526548E-12},{"$f":"FC.Comp.HGL!AF77","v":-4.2992905366145535E-12},{"$f":"FC.Comp.HGL!AG77","v":4.2986967271719666E-14},null,null,null,{"$f":"(FC.Comp.NRC!U77+FC.Comp.NCA!E77)*WACC","v":1.7215976876921408E-2},{"$f":"(FC.Comp.NRC!V77+FC.Comp.NCA!F77)*WACC","v":4.7820158140255333E-3},{"$f":"(FC.Comp.NRC!W77+FC.Comp.NCA!G77)*WACC","v":2.1241228514770421E-3},{"$f":"(FC.Comp.NRC!X77+FC.Comp.NCA!H77)*WACC","v":-4.7734234881956396E-4},{"$f":"(FC.Comp.NRC!Y77+FC.Comp.NCA!I77)*WACC","v":-1.3615811538671841E-3},null,null,null,0.106069612519415,5.1447533763503625E-2,4.6500444693619351E-2,4.1043251421354766E-2,3.8944310580929613E-2,null,null,null,258.56762839309391,510.37866136423099,534.01753811121057,597.54610968597751,620.33884558692944]
[70,"CF551","CF551: OR PPCs 34 45Mb Distribution CELA","BTW",null,{"$f":"FC.Comp.Pay!P80+FC.Comp.NonPay!P80","v":0.27654023377033754},{"$f":"FC.Comp.Pay!Q80+FC.Comp.NonPay!Q80","v":0.17689017931485065},{"$f":"FC.Comp.Pay!R80+FC.Comp.NonPay!R80","v":0.16557447261753089},{"$f":"FC.Comp.Pay!S80+FC.Comp.NonPay!S80","v":0.16205022165787},{"$f":"FC.Comp.Pay!T80+FC.Comp.NonPay!T80","v":0.14831166064070306},null,null,null,{"$f":"FC.Comp.OCMdep!AD78","v":0.1503869112493236},{"$f":"FC.Comp.OCMdep!AE78","v":6.7141610179115824E-2},{"$f":"FC.Comp.OCMdep!AF78","v":5.9439677855271017E-2},{"$f":"FC.Comp.OCMdep!AG78","v":5.8465200545053178E-2},{"$f":"FC.Comp.OCMdep!AH78","v":4.8115934445368144E-2},null,null,null,{"$f":"FC.Comp.HGL!AC78","v":3.1052255369782498E-4},{"$f":"FC.Comp.HGL!AD78","v":-6.5327764560166463E-11},{"$f":"FC.Comp.HGL!AE78","v":-3.6655680060486774E-11},{"$f":"FC.Comp.HGL!AF78","v":-2.2725164183400607E-11},{"$f":"FC.Comp.HGL!AG78","v":-2.2880481787787831E-11},null,null,null,{"$f":"(FC.Comp.NRC!U78+FC.Comp.NCA!E78)*WACC","v":7.1968726073193115E-2},{"$f":"(FC.Comp.NRC!V78+FC.Comp.NCA!F78)*WACC","v":2.2929773052707474E-2},{"$f":"(FC.Comp.NRC!W78+FC.Comp.NCA!G78)*WACC","v":9.7255179589358452E-3},{"$f":"(FC.Comp.NRC!X78+FC.Comp.NCA!H78)*WACC","v":8.8545632523302567E-3},{"$f":"(FC.Comp.NRC!Y78+FC.Comp.NCA!I78)*WACC","v":-3.4199993491605012E-3},null,null,null,0.49920639364655206,0.26696156248134617,0.23473966839508206,0.22936998543252829,0.19300759571403023,null,null,null,378.1895269256222,704.37209448041881,804.05229174161377,816.46513835067844,1177.2698321678306]
[71,"CF553","CF553: OR PPCs 140 155Mb Link CELA","BTW",null,{"$f":"FC.Comp.Pay!P81+FC.Comp.NonPay!P81","v":1.3777434429757598},{"$f":"FC.Comp.Pay!Q81+FC.Comp.NonPay!Q81","v":0.75968326999228375},{"$f":"FC.Comp.Pay!R81+FC.Comp.NonPay!R81","v":0.75160687838140439},{"$f":"FC.Comp.Pay!S81+FC.Comp.NonPay!S81","v":0.75275000842852524},{"$f":"FC.Comp.Pay!T81+FC.Comp.NonPay!T81","v":0.69193233932057185},null,null,null,{"$f":"FC.Comp.OCMdep!AD79","v":0.85702097597098337},{"$f":"FC.Comp.OCMdep!AE79","v":0.32629893229277107},{"$f":"FC.Comp.OCMdep!AF79","v":0.32916850009959464},{"$f":"FC.Comp.OCMdep!AG79","v":0.34041577968885028},{"$f":"FC.Comp.OCMdep!AH79","v":0.29424270857178592},null,null,null,{"$f":"FC.Comp.HGL!AC79","v":-0.18013784540123159},{"$f":"FC.Comp.HGL!AD79","v":-2.3274471878789676E-10},{"$f":"FC.Comp.HGL!AE79","v":-1.4798254506591405E-10},{"$f":"FC.Comp.HGL!AF79","v":-2.3640943937957815E-10},{"$f":"FC.Comp.HGL!AG79","v":-3.0878676290192657E-10},null,null,null,{"$f":"(FC.Comp.NRC!U79+FC.Comp.NCA!E79)*WACC","v":0.47319645694907592},{"$f":"(FC.Comp.NRC!V79+FC.Comp.NCA!F79)*WACC","v":0.1713798673153579},{"$f":"(FC.Comp.NRC!W79+FC.Comp.NCA!G79)*WACC","v":0.20405133492399583},{"$f":"(FC.Comp.NRC!X79+FC.Comp.NCA!H79)*WACC","v":0.24490302580523032},{"$f":"(FC.Comp.NRC!Y79+FC.Comp.NCA!I79)*WACC","v":0.22635354553795811},null,null,null,2.5278230304945879,1.2573620693676681,1.2848267132570124,1.3380688136861965,1.2125285931215291,null,null,null,8105.8939570132688,15538.547470500645,15636.674266701921,15369.235998862756,18105.443670889945]
[72,"CF554","CF554: OR PPCs 140 155Mb Distribution CELA","BTW",null,{"$f":"FC.Comp.Pay!P82+FC.Comp.NonPay!P82","v":0.40537467846354053},{"$f":"FC.Comp.Pay!Q82+FC.Comp.NonPay!Q82","v":0.22230515471742493},{"$f":"FC.Comp.Pay!R82+FC.Comp.NonPay!R82","v":0.22718816833297195},{"$f":"FC.Comp.Pay!S82+FC.Comp.NonPay!S82","v":0.2184551546696698},{"$f":"FC.Comp.Pay!T82+FC.Comp.NonPay!T82","v":0.21154191753356813},null,null,null,{"$f":"FC.Comp.OCMdep!AD80","v":0.19584131698115706},{"$f":"FC.Comp.OCMdep!AE80","v":6.0207045167510409E-2},{"$f":"FC.Comp.OCMdep!AF80","v":6.6554709062991574E-2},{"$f":"FC.Comp.OCMdep!AG80","v":6.230581482843961E-2},{"$f":"FC.Comp.OCMdep!AH80","v":5.9346521888207715E-2},null,null,null,{"$f":"FC.Comp.HGL!AC80","v":-2.9836935463585647E-2},{"$f":"FC.Comp.HGL!AD80","v":-4.0222956658008954E-11},{"$f":"FC.Comp.HGL!AE80","v":-1.5999971381455825E-11},{"$f":"FC.Comp.HGL!AF80","v":-3.5830226094878219E-11},{"$f":"FC.Comp.HGL!AG80","v":-3.6291069554377042E-11},null,null,null,{"$f":"(FC.Comp.NRC!U80+FC.Comp.NCA!E80)*WACC","v":9.3404590607601201E-2},{"$f":"(FC.Comp.NRC!V80+FC.Comp.NCA!F80)*WACC","v":2.1480867910172084E-2},{"$f":"(FC.Comp.NRC!W80+FC.Comp.NCA!G80)*WACC","v":3.6215205762839035E-2},{"$f":"(FC.Comp.NRC!X80+FC.Comp.NCA!H80)*WACC","v":3.3685210042701016E-2},{"$f":"(FC.Comp.NRC!Y80+FC.Comp.NCA!I80)*WACC","v":3.3598867203178596E-2},null,null,null,0.66478365058871314,0.30399306775488449,0.32995808314280256,0.31444617950498022,0.30448730658866341,null,null,null,455.15980321708474,1345.045917979397,1162.7013759909862,1282.8652659677475,1395.5978449911481]
[73,"CG205","CG205: PPCs 34 45Mbit national Trunk WECLA","BTW",null,{"$f":"FC.Comp.Pay!P83+FC.Comp.NonPay!P83","v":2.1725520816311777E-2},{"$f":"FC.Comp.Pay!Q83+FC.Comp.NonPay!Q83","v":1.3405092667584009E-2},{"$f":"FC.Comp.Pay!R83+FC.Comp.NonPay!R83","v":1.3608690630462142E-2},{"$f":"FC.Comp.Pay!S83+FC.Comp.NonPay!S83","v":1.317200199875059E-2},{"$f":"FC.Comp.Pay!T83+FC.Comp.NonPay!T83","v":1.2599206551200287E-2},null,null,null,{"$f":"FC.Comp.OCMdep!AD81","v":1.4145523793552665E-2},{"$f":"FC.Comp.OCMdep!AE81","v":8.8601638261424955E-3},{"$f":"FC.Comp.OCMdep!AF81","v":9.128718672818923E-3},{"$f":"FC.Comp.OCMdep!AG81","v":8.9675017852421726E-3},{"$f":"FC.Comp.OCMdep!AH81","v":8.7053125880508456E-3},null,null,null,{"$f":"FC.Comp.HGL!AC81","v":7.7169694867322146E-4},{"$f":"FC.Comp.HGL!AD81","v":-2.9391909781502623E-12},{"$f":"FC.Comp.HGL!AE81","v":-2.6704914992557135E-12},{"$f":"FC.Comp.HGL!AF81","v":-4.5394943696893496E-12},{"$f":"FC.Comp.HGL!AG81","v":-4.4599965173508254E-12},null,null,null,{"$f":"(FC.Comp.NRC!U81+FC.Comp.NCA!E81)*WACC","v":8.4863810143666393E-3},{"$f":"(FC.Comp.NRC!V81+FC.Comp.NCA!F81)*WACC","v":4.5755290137342117E-3},{"$f":"(FC.Comp.NRC!W81+FC.Comp.NCA!G81)*WACC","v":5.7700092360720174E-3},{"$f":"(FC.Comp.NRC!X81+FC.Comp.NCA!H81)*WACC","v":5.1925708352455191E-3},{"$f":"(FC.Comp.NRC!Y81+FC.Comp.NCA!I81)*WACC","v":4.2219544103952716E-3},null,null,null,4.5129122572904301E-2,2.6840785504521528E-2,2.8507418536682594E-2,2.733207461469879E-2,2.5526473545186411E-2,null,null,null,24.838255164181305,83.022350277529071,71.413416730490269,77.290202153402149,91.317470685768967]
[74,"CG206","CG206: PPCs 140 155Mbit national Trunk WECLA","BTW",null,{"$f":"FC.Comp.Pay!P84+FC.Comp.NonPay!P84","v":0.16071223089959266},{"$f":"FC.Comp.Pay!Q84+FC.Comp.NonPay!Q84","v":0.13066508671908306},{"$f":"FC.Comp.Pay!R84+FC.Comp.NonPay!R84","v":0.11700020325179884},{"$f":"FC.Comp.Pay!S84+FC.Comp.NonPay!S84","v":0.10509619638602638},{"$f":"FC.Comp.Pay!T84+FC.Comp.NonPay!T84","v":9.9620284904689646E-2},null,null,null,{"$f":"FC.Comp.OCMdep!AD82","v":8.9555697653911776E-2},{"$f":"FC.Comp.OCMdep!AE82","v":7.4042177099953185E-2},{"$f":"FC.Comp.OCMdep!AF82","v":6.7360118005368633E-2},{"$f":"FC.Comp.OCMdep!AG82","v":6.1477889832546651E-2},{"$f":"FC.Comp.OCMdep!AH82","v":5.9170556682795056E-2},null,null,null,{"$f":"FC.Comp.HGL!AC82","v":1.1295876880761476E-2},{"$f":"FC.Comp.HGL!AD82","v":-2.0448966867277894E-11},{"$f":"FC.Comp.HGL!AE82","v":-2.3802556944786402E-11},{"$f":"FC.Comp.HGL!AF82","v":-2.0742003055158132E-11},{"$f":"FC.Comp.HGL!AG82","v":-1.1430743372658904E-11},null,null,null,{"$f":"(FC.Comp.NRC!U82+FC.Comp.NCA!E82)*WACC","v":4.0380072073648396E-2},{"$f":"(FC.Comp.NRC!V82+FC.Comp.NCA!F82)*WACC","v":2.6508959325227968E-2},{"$f":"(FC.Comp.NRC!W82+FC.Comp.NCA!G82)*WACC","v":1.6836447274219318E-2},{"$f":"(FC.Comp.NRC!X82+FC.Comp.NCA!H82)*WACC","v":8.0701002135823603E-3},{"$f":"(FC.Comp.NRC!Y82+FC.Comp.NCA!I82)*WACC","v":1.8498658506481809E-4},null,null,null,0.30194387750791435,0.23121622312381523,0.20119676850758425,0.17464418641141341,0.15897582816111877,null,null,null,51.078580480281069,62.221060044299911,72.621958248480368,90.112223128917137,98.646920841565702]
[75,"CR550","CR550: PPCs 34 45Mb Link CELA","BTW",null,{"$f":"FC.Comp.Pay!P85+FC.Comp.NonPay!P85","v":7.2662388132613718E-3},{"$f":"FC.Comp.Pay!Q85+FC.Comp.NonPay!Q85","v":4.701608173229543E-3},{"$f":"FC.Comp.Pay!R85+FC.Comp.NonPay!R85","v":4.3897463080926962E-3},{"$f":"FC.Comp.Pay!S85+FC.Comp.NonPay!S85","v":4.291906158056579E-3},{"$f":"FC.Comp.Pay!T85+FC.Comp.NonPay!T85","v":4.1549056784492529E-3},null,null,null,{"$f":"FC.Comp.OCMdep!AD83","v":3.6313496641149903E-3},{"$f":"FC.Comp.OCMdep!AE83","v":1.4985102538275629E-3},{"$f":"FC.Comp.OCMdep!AF83","v":1.2843777152670736E-3},{"$f":"FC.Comp.OCMdep!AG83","v":1.2542440127035963E-3},{"$f":"FC.Comp.OCMdep!AH83","v":1.1868229283670878E-3},null,null,null,{"$f":"FC.Comp.HGL!AC83","v":2.632159717547225E-4},{"$f":"FC.Comp.HGL!AD83","v":-7.6425111990970928E-13},{"$f":"FC.Comp.HGL!AE83","v":-3.3516917377345938E-13},{"$f":"FC.Comp.HGL!AF83","v":-7.3815664679564876E-14},{"$f":"FC.Comp.HGL!AG83","v":-9.877910247471638E-15},null,null,null,{"$f":"(FC.Comp.NRC!U83+FC.Comp.NCA!E83)*WACC","v":1.3840635370517709E-3},{"$f":"(FC.Comp.NRC!V83+FC.Comp.NCA!F83)*WACC","v":3.3320014132464656E-4},{"$f":"(FC.Comp.NRC!W83+FC.Comp.NCA!G83)*WACC","v":1.1271493612769087E-5},{"$f":"(FC.Comp.NRC!X83+FC.Comp.NCA!H83)*WACC","v":-4.530257929051424E-5},{"$f":"(FC.Comp.NRC!Y83+FC.Comp.NCA!I83)*WACC","v":-2.2442803680946863E-4},null,null,null,1.2544867986182855E-2,6.5333185676175014E-3,5.6853955166373694E-3,5.5008475913958443E-3,5.1173005699969949E-3,null,null,null,31.168922645057776,59.115107379610755,70.011762535931183,71.364201912447044,75.4183976049477]
[76,"CR551","CR551: PPCs 34 45Mb Distribution CELA","BTW",null,{"$f":"FC.Comp.Pay!P86+FC.Comp.NonPay!P86","v":9.0142389154190365E-3},{"$f":"FC.Comp.Pay!Q86+FC.Comp.NonPay!Q86","v":6.1347085310826926E-3},{"$f":"FC.Comp.Pay!R86+FC.Comp.NonPay!R86","v":6.0239981388780532E-3},{"$f":"FC.Comp.Pay!S86+FC.Comp.NonPay!S86","v":5.6505600796863224E-3},{"$f":"FC.Comp.Pay!T86+FC.Comp.NonPay!T86","v":5.3707461638605692E-3},null,null,null,{"$f":"FC.Comp.OCMdep!AD84","v":5.2226001222009889E-3},{"$f":"FC.Comp.OCMdep!AE84","v":2.5800540135266104E-3},{"$f":"FC.Comp.OCMdep!AF84","v":2.559734785278012E-3},{"$f":"FC.Comp.OCMdep!AG84","v":2.2770727689002414E-3},{"$f":"FC.Comp.OCMdep!AH84","v":2.0787895543388692E-3},null,null,null,{"$f":"FC.Comp.HGL!AC84","v":1.1022983824567944E-4},{"$f":"FC.Comp.HGL!AD84","v":-1.0864807544702349E-12},{"$f":"FC.Comp.HGL!AE84","v":-6.9942934791953979E-13},{"$f":"FC.Comp.HGL!AF84","v":-9.2629466165882674E-13},{"$f":"FC.Comp.HGL!AG84","v":-5.1864253780849126E-13},null,null,null,{"$f":"(FC.Comp.NRC!U84+FC.Comp.NCA!E84)*WACC","v":2.6447414213207595E-3},{"$f":"(FC.Comp.NRC!V84+FC.Comp.NCA!F84)*WACC","v":9.5938173652311695E-4},{"$f":"(FC.Comp.NRC!W84+FC.Comp.NCA!G84)*WACC","v":9.4110220460095768E-4},{"$f":"(FC.Comp.NRC!X84+FC.Comp.NCA!H84)*WACC","v":4.5852278273027252E-4},{"$f":"(FC.Comp.NRC!Y84+FC.Comp.NCA!I84)*WACC","v":2.8706434587403091E-5},null,null,null,1.6991810297186466E-2,9.6741442800459387E-3,9.5248351280575912E-3,8.3861556303905412E-3,7.4782421522681993E-3,null,null,null,16.127841811352322,26.357350055541872,26.329235575875064,29.085930779238289,31.579139773656866]
[77,"CR553","CR553: PPCs 140 155Mb Link CELA","BTW",null,{"$f":"FC.Comp.Pay!P87+FC.Comp.NonPay!P87","v":0.22205420024987763},{"$f":"FC.Comp.Pay!Q87+FC.Comp.NonPay!Q87","v":0.12634915203247921},{"$f":"FC.Comp.Pay!R87+FC.Comp.NonPay!R87","v":0.12120045202956445},{"$f":"FC.Comp.Pay!S87+FC.Comp.NonPay!S87","v":0.12048432235689366},{"$f":"FC.Comp.Pay!T87+FC.Comp.NonPay!T87","v":0.11664113413399294},null,null,null,{"$f":"FC.Comp.OCMdep!AD85","v":0.12022154980557753},{"$f":"FC.Comp.OCMdep!AE85","v":4.8281072430370511E-2},{"$f":"FC.Comp.OCMdep!AF85","v":4.5689189564714391E-2},{"$f":"FC.Comp.OCMdep!AG85","v":4.6553527979806122E-2},{"$f":"FC.Comp.OCMdep!AH85","v":4.4874283583322697E-2},null,null,null,{"$f":"FC.Comp.HGL!AC85","v":-6.6701035701961543E-3},{"$f":"FC.Comp.HGL!AD85","v":-2.1267248948415068E-11},{"$f":"FC.Comp.HGL!AE85","v":-1.0696170099386515E-11},{"$f":"FC.Comp.HGL!AF85","v":-7.9219652114403543E-12},{"$f":"FC.Comp.HGL!AG85","v":-1.2474015707824513E-11},null,null,null,{"$f":"(FC.Comp.NRC!U85+FC.Comp.NCA!E85)*WACC","v":6.8696196851577809E-2},{"$f":"(FC.Comp.NRC!V85+FC.Comp.NCA!F85)*WACC","v":1.9396618907518329E-2},{"$f":"(FC.Comp.NRC!W85+FC.Comp.NCA!G85)*WACC","v":1.0100635752736465E-2},{"$f":"(FC.Comp.NRC!X85+FC.Comp.NCA!H85)*WACC","v":1.510513509858606E-2},{"$f":"(FC.Comp.NRC!Y85+FC.Comp.NCA!I85)*WACC","v":9.6818286664443701E-3},null,null,null,0.40430184333683683,0.19402684334910081,0.17699027733631911,0.18214298542736385,0.171197246371286,null,null,null,1296.4625407626643,2187.4612584083329,2194.2795809081599,2185.5166544919553,2191.1250718094225]
[78,"CR554","CR554: PPCs 140 155Mb Distribution CELA","BTW",null,{"$f":"FC.Comp.Pay!P88+FC.Comp.NonPay!P88","v":2.3456541058504476E-2},{"$f":"FC.Comp.Pay!Q88+FC.Comp.NonPay!Q88","v":1.449256115206477E-2},{"$f":"FC.Comp.Pay!R88+FC.Comp.NonPay!R88","v":1.3724886417358235E-2},{"$f":"FC.Comp.Pay!S88+FC.Comp.NonPay!S88","v":1.3468601715673703E-2},{"$f":"FC.Comp.Pay!T88+FC.Comp.NonPay!T88","v":1.3914704499742638E-2},null,null,null,{"$f":"FC.Comp.OCMdep!AD86","v":1.2738310949752413E-2},{"$f":"FC.Comp.OCMdep!AE86","v":4.9962776828787496E-3},{"$f":"FC.Comp.OCMdep!AF86","v":4.4896920899437469E-3},{"$f":"FC.Comp.OCMdep!AG86","v":4.4382545610147893E-3},{"$f":"FC.Comp.OCMdep!AH86","v":5.0422572594375223E-3},null,null,null,{"$f":"FC.Comp.HGL!AC86","v":2.1626936030206959E-4},{"$f":"FC.Comp.HGL!AD86","v":-2.9421058032936016E-12},{"$f":"FC.Comp.HGL!AE86","v":-1.2855905442622854E-12},{"$f":"FC.Comp.HGL!AF86","v":-4.943261798066401E-13},{"$f":"FC.Comp.HGL!AG86","v":-4.4078319421719679E-13},null,null,null,{"$f":"(FC.Comp.NRC!U86+FC.Comp.NCA!E86)*WACC","v":6.2007500709133851E-3},{"$f":"(FC.Comp.NRC!V86+FC.Comp.NCA!F86)*WACC","v":1.5149028475267476E-3},{"$f":"(FC.Comp.NRC!W86+FC.Comp.NCA!G86)*WACC","v":3.5645485009865572E-4},{"$f":"(FC.Comp.NRC!X86+FC.Comp.NCA!H86)*WACC","v":2.7058562638971115E-4},{"$f":"(FC.Comp.NRC!Y86+FC.Comp.NCA!I86)*WACC","v":3.0562810047371895E-3},null,null,null,4.2611871439472343E-2,2.1003741679528162E-2,1.8571033356115048E-2,1.8177441902583875E-2,2.2013242763476569E-2,null,null,null,35.211475610428572,67.210495203066912,73.18058472893442,73.353536099462517,69.259305481858661]
[79,"CN616","CN616: EBD","OR",null,{"$f":"FC.Comp.Pay!P89+FC.Comp.NonPay!P89","v":22.544659536339559},{"$f":"FC.Comp.Pay!Q89+FC.Comp.NonPay!Q89","v":20.033325663582715},{"$f":"FC.Comp.Pay!R89+FC.Comp.NonPay!R89","v":16.934106373613481},{"$f":"FC.Comp.Pay!S89+FC.Comp.NonPay!S89","v":16.201357354358642},{"$f":"FC.Comp.Pay!T89+FC.Comp.NonPay!T89","v":20.727623832401001},null,null,null,{"$f":"FC.Comp.OCMdep!AD87","v":29.078705836424135},{"$f":"FC.Comp.OCMdep!AE87","v":27.638477571084419},{"$f":"FC.Comp.OCMdep!AF87","v":25.622298890943551},{"$f":"FC.Comp.OCMdep!AG87","v":25.520790983233017},{"$f":"FC.Comp.OCMdep!AH87","v":30.153600242231768},null,null,null,{"$f":"FC.Comp.HGL!AC87","v":-1.6927300770073208},{"$f":"FC.Comp.HGL!AD87","v":-1.0680393088545905},{"$f":"FC.Comp.HGL!AE87","v":-1.6558144547980409},{"$f":"FC.Comp.HGL!AF87","v":-1.8738807125478965},{"$f":"FC.Comp.HGL!AG87","v":-2.019436423952079},null,null,null,{"$f":"(FC.Comp.NRC!U87+FC.Comp.NCA!E87)*WACC","v":19.073261796105701},{"$f":"(FC.Comp.NRC!V87+FC.Comp.NCA!F87)*WACC","v":16.599233603487868},{"$f":"(FC.Comp.NRC!W87+FC.Comp.NCA!G87)*WACC","v":13.94522744474755},{"$f":"(FC.Comp.NRC!X87+FC.Comp.NCA!H87)*WACC","v":13.76193181098602},{"$f":"(FC.Comp.NRC!Y87+FC.Comp.NCA!I87)*WACC","v":21.229348779021205},null,null,null,69.003897091862072,63.202997529300411,54.84581825450654,53.610199436029788,70.091136429701891,null,null,null,6269.4339105125309,6509.1944013774119,6933.3491557237976,6946.6953844649061,6127.6529367097346]
[80,"CN617","CN617: EBD Extended Reach","OR",null,{"$f":"FC.Comp.Pay!P90+FC.Comp.NonPay!P90","v":8.7361131414188126E-3},{"$f":"FC.Comp.Pay!Q90+FC.Comp.NonPay!Q90","v":7.7304662658086616E-3},{"$f":"FC.Comp.Pay!R90+FC.Comp.NonPay!R90","v":8.2327658042146649E-3},{"$f":"FC.Comp.Pay!S90+FC.Comp.NonPay!S90","v":6.5193032023677933E-3},{"$f":"FC.Comp.Pay!T90+FC.Comp.NonPay!T90","v":5.6350533400264611E-3},null,null,null,{"$f":"FC.Comp.OCMdep!AD88","v":1.8736560674811786E-2},{"$f":"FC.Comp.OCMdep!AE88","v":1.7688394386645125E-2},{"$f":"FC.Comp.OCMdep!AF88","v":1.8592536491914106E-2},{"$f":"FC.Comp.OCMdep!AG88","v":1.6429960175359987E-2},{"$f":"FC.Comp.OCMdep!AH88","v":1.5256642581921016E-2},null,null,null,{"$f":"FC.Comp.HGL!AC88","v":-1.1605530553186385E-3},{"$f":"FC.Comp.HGL!AD88","v":-3.8374774066938914E-4},{"$f":"FC.Comp.HGL!AE88","v":-6.2881440415837799E-4},{"$f":"FC.Comp.HGL!AF88","v":-9.1571705408221573E-4},{"$f":"FC.Comp.HGL!AG88","v":-8.5181393421065055E-4},null,null,null,{"$f":"(FC.Comp.NRC!U88+FC.Comp.NCA!E88)*WACC","v":1.1934290582809164E-2},{"$f":"(FC.Comp.NRC!V88+FC.Comp.NCA!F88)*WACC","v":1.1055045014558888E-2},{"$f":"(FC.Comp.NRC!W88+FC.Comp.NCA!G88)*WACC","v":1.1855162797541573E-2},{"$f":"(FC.Comp.NRC!X88+FC.Comp.NCA!H88)*WACC","v":1.024991779894115E-2},{"$f":"(FC.Comp.NRC!Y88+FC.Comp.NCA!I88)*WACC","v":9.4507943970705572E-3},null,null,null,3.8246411343721122E-2,3.6090157926343285E-2,3.8051650689511968E-2,3.2283464122586716E-2,2.9490676384807388E-2,null,null,null,23.767545330002115,25.891730084611929,23.931918780234412,27.950268374868127,31.326610488253298]
[81,"CN618","CN618: EBD Resilience","OR",null,{"$f":"FC.Comp.Pay!P91+FC.Comp.NonPay!P91","v":0.13567645747436094},{"$f":"FC.Comp.Pay!Q91+FC.Comp.NonPay!Q91","v":0.13720681093232151},{"$f":"FC.Comp.Pay!R91+FC.Comp.NonPay!R91","v":0.12323947429045609},{"$f":"FC.Comp.Pay!S91+FC.Comp.NonPay!S91","v":9.5692850765566842E-2},{"$f":"FC.Comp.Pay!T91+FC.Comp.NonPay!T91","v":8.3565630587063761E-2},null,null,null,{"$f":"FC.Comp.OCMdep!AD89","v":0.36723429400565472},{"$f":"FC.Comp.OCMdep!AE89","v":0.37573795586313885},{"$f":"FC.Comp.OCMdep!AF89","v":0.35855949094333589},{"$f":"FC.Comp.OCMdep!AG89","v":0.31616922926049928},{"$f":"FC.Comp.OCMdep!AH89","v":0.29734871958004416},null,null,null,{"$f":"FC.Comp.HGL!AC89","v":-2.2706773785867107E-2},{"$f":"FC.Comp.HGL!AD89","v":-8.361198673462843E-3},{"$f":"FC.Comp.HGL!AE89","v":-1.5488786579258092E-2},{"$f":"FC.Comp.HGL!AF89","v":-1.8905513209109014E-2},{"$f":"FC.Comp.HGL!AG89","v":-1.6705170272792669E-2},null,null,null,{"$f":"(FC.Comp.NRC!U89+FC.Comp.NCA!E89)*WACC","v":0.19914472616936452},{"$f":"(FC.Comp.NRC!V89+FC.Comp.NCA!F89)*WACC","v":0.20697196595288406},{"$f":"(FC.Comp.NRC!W89+FC.Comp.NCA!G89)*WACC","v":0.18742205838602191},{"$f":"(FC.Comp.NRC!X89+FC.Comp.NCA!H89)*WACC","v":0.15313946230490313},{"$f":"(FC.Comp.NRC!Y89+FC.Comp.NCA!I89)*WACC","v":0.13685867899102691},null,null,null,0.67934870386351309,0.71155553407488148,0.65373223704055572,0.54609602912186028,0.50106785888534222,null,null,null,430.13450300280255,427.138645224725,440.22488753684928,520.55446322247838,574.84263954340099]
[82,"CO447","CO447: Backhaul extension services fibre etc","OR",null,{"$f":"FC.Comp.Pay!P92+FC.Comp.NonPay!P92","v":3.2316211732821092},{"$f":"FC.Comp.Pay!Q92+FC.Comp.NonPay!Q92","v":3.0314335405000277},{"$f":"FC.Comp.Pay!R92+FC.Comp.NonPay!R92","v":2.4809105523334667},{"$f":"FC.Comp.Pay!S92+FC.Comp.NonPay!S92","v":2.3057930376758975},{"$f":"FC.Comp.Pay!T92+FC.Comp.NonPay!T92","v":2.2446212237970817},null,null,null,{"$f":"FC.Comp.OCMdep!AD90","v":2.935225125181109},{"$f":"FC.Comp.OCMdep!AE90","v":2.914700409735985},{"$f":"FC.Comp.OCMdep!AF90","v":2.8217743590956164},{"$f":"FC.Comp.OCMdep!AG90","v":2.7992360927290014},{"$f":"FC.Comp.OCMdep!AH90","v":2.7958931932069562},null,null,null,{"$f":"FC.Comp.HGL!AC90","v":0.55772623008982047},{"$f":"FC.Comp.HGL!AD90","v":-8.9281408830867437E-2},{"$f":"FC.Comp.HGL!AE90","v":-0.15672622863096428},{"$f":"FC.Comp.HGL!AF90","v":-0.19925782906504511},{"$f":"FC.Comp.HGL!AG90","v":-0.21438159456794478},null,null,null,{"$f":"(FC.Comp.NRC!U90+FC.Comp.NCA!E90)*WACC","v":2.9938720486592429},{"$f":"(FC.Comp.NRC!V90+FC.Comp.NCA!F90)*WACC","v":2.9607882620488688},{"$f":"(FC.Comp.NRC!W90+FC.Comp.NCA!G90)*WACC","v":2.8275257443038342},{"$f":"(FC.Comp.NRC!X90+FC.Comp.NCA!H90)*WACC","v":2.7950347556664208},{"$f":"(FC.Comp.NRC!Y90+FC.Comp.NCA!I90)*WACC","v":2.789426247964744},null,null,null,9.7184445772122814,8.8176408034540135,7.9734844271019529,7.7008060570062753,7.6155590704008382,null,null,null,1071.1040736541363,1054.4349707835001,1480.0676834957078,1652.1800148760149,1640.4865183752581]
[83,"CO450","CO450: Wholesale   LAN extension services fibre etc","OR",null,{"$f":"FC.Comp.Pay!P93+FC.Comp.NonPay!P93","v":19.007098047128686},{"$f":"FC.Comp.Pay!Q93+FC.Comp.NonPay!Q93","v":16.215298149458896},{"$f":"FC.Comp.Pay!R93+FC.Comp.NonPay!R93","v":13.413774405540522},{"$f":"FC.Comp.Pay!S93+FC.Comp.NonPay!S93","v":11.292927623262454},{"$f":"FC.Comp.Pay!T93+FC.Comp.NonPay!T93","v":9.6962950937429966},null,null,null,{"$f":"FC.Comp.OCMdep!AD91","v":14.810338135894511},{"$f":"FC.Comp.OCMdep!AE91","v":14.426347386815326},{"$f":"FC.Comp.OCMdep!AF91","v":14.013136235653873},{"$f":"FC.Comp.OCMdep!AG91","v":13.689384460474141},{"$f":"FC.Comp.OCMdep!AH91","v":13.422312124009599},null,null,null,{"$f":"FC.Comp.HGL!AC91","v":2.5579555517639609},{"$f":"FC.Comp.HGL!AD91","v":-0.50379393028445207},{"$f":"FC.Comp.HGL!AE91","v":-0.85305049368073371},{"$f":"FC.Comp.HGL!AF91","v":-1.0878499723496597},{"$f":"FC.Comp.HGL!AG91","v":-1.1357403621132556},null,null,null,{"$f":"(FC.Comp.NRC!U91+FC.Comp.NCA!E91)*WACC","v":15.573879379898164},{"$f":"(FC.Comp.NRC!V91+FC.Comp.NCA!F91)*WACC","v":14.994038833149137},{"$f":"(FC.Comp.NRC!W91+FC.Comp.NCA!G91)*WACC","v":14.380718588914402},{"$f":"(FC.Comp.NRC!X91+FC.Comp.NCA!H91)*WACC","v":13.917430635395467},{"$f":"(FC.Comp.NRC!Y91+FC.Comp.NCA!I91)*WACC","v":13.561488147980373},null,null,null,51.949271114685324,45.131890439138907,40.954578736428061,37.811892746782405,35.544355003619714,null,null,null,1047.048655967176,1242.3888961496314,1850.312580830732,3371.9000722354285,12236.66810894646]
[84,"CO484","CO484: Ethernet main links","OR",null,{"$f":"FC.Comp.Pay!P94+FC.Comp.NonPay!P94","v":15.539252108126741},{"$f":"FC.Comp.Pay!Q94+FC.Comp.NonPay!Q94","v":12.956031344212038},{"$f":"FC.Comp.Pay!R94+FC.Comp.NonPay!R94","v":14.640353616453471},{"$f":"FC.Comp.Pay!S94+FC.Comp.NonPay!S94","v":16.465284397679735},{"$f":"FC.Comp.Pay!T94+FC.Comp.NonPay!T94","v":14.074329692810256},null,null,null,{"$f":"FC.Comp.OCMdep!AD92","v":37.278754856372593},{"$f":"FC.Comp.OCMdep!AE92","v":35.172807090029771},{"$f":"FC.Comp.OCMdep!AF92","v":38.085526531426964},{"$f":"FC.Comp.OCMdep!AG92","v":41.55916092371281},{"$f":"FC.Comp.OCMdep!AH92","v":39.969273316763584},null,null,null,{"$f":"FC.Comp.HGL!AC92","v":0.9327399953466301},{"$f":"FC.Comp.HGL!AD92","v":-6.7686063272090413},{"$f":"FC.Comp.HGL!AE92","v":-11.002477123150147},{"$f":"FC.Comp.HGL!AF92","v":-17.680482756197936},{"$f":"FC.Comp.HGL!AG92","v":-22.863067925694622},null,null,null,{"$f":"(FC.Comp.NRC!U92+FC.Comp.NCA!E92)*WACC","v":69.188096546123674},{"$f":"(FC.Comp.NRC!V92+FC.Comp.NCA!F92)*WACC","v":63.29057342091383},{"$f":"(FC.Comp.NRC!W92+FC.Comp.NCA!G92)*WACC","v":75.37911584010125},{"$f":"(FC.Comp.NRC!X92+FC.Comp.NCA!H92)*WACC","v":89.23374263590523},{"$f":"(FC.Comp.NRC!Y92+FC.Comp.NCA!I92)*WACC","v":83.579163854642786},null,null,null,122.93884350596963,104.6508055279466,117.10251886483154,129.57770520109983,114.75969893852201,null,null,null,208.4189314026107,223.67516415484582,200.38418535524409,181.27121719449508,192.57362511773377]
[85,"CO485","CO485: Ethernet Electronics","OR",null,{"$f":"FC.Comp.Pay!P95+FC.Comp.NonPay!P95","v":63.861954595623381},{"$f":"FC.Comp.Pay!Q95+FC.Comp.NonPay!Q95","v":69.267592451411758},{"$f":"FC.Comp.Pay!R95+FC.Comp.NonPay!R95","v":83.828787730351365},{"$f":"FC.Comp.Pay!S95+FC.Comp.NonPay!S95","v":92.813521581456115},{"$f":"FC.Comp.Pay!T95+FC.Comp.NonPay!T95","v":87.854791397248533},null,null,null,{"$f":"FC.Comp.OCMdep!AD93","v":66.998711988744688},{"$f":"FC.Comp.OCMdep!AE93","v":74.341175871019686},{"$f":"FC.Comp.OCMdep!AF93","v":91.749221729655673},{"$f":"FC.Comp.OCMdep!AG93","v":102.97576636333801},{"$f":"FC.Comp.OCMdep!AH93","v":98.247183209703522},null,null,null,{"$f":"FC.Comp.HGL!AC93","v":-2.5174690261858174E-2},{"$f":"FC.Comp.HGL!AD93","v":-1.8435509935567148E-6},{"$f":"FC.Comp.HGL!AE93","v":-3.7380414961907749E-6},{"$f":"FC.Comp.HGL!AF93","v":-6.357222419244557E-6},{"$f":"FC.Comp.HGL!AG93","v":-7.4441604437557817E-6},null,null,null,{"$f":"(FC.Comp.NRC!U93+FC.Comp.NCA!E93)*WACC","v":19.999373181490924},{"$f":"(FC.Comp.NRC!V93+FC.Comp.NCA!F93)*WACC","v":22.805701605785927},{"$f":"(FC.Comp.NRC!W93+FC.Comp.NCA!G93)*WACC","v":28.71271398775119},{"$f":"(FC.Comp.NRC!X93+FC.Comp.NCA!H93)*WACC","v":30.466403354808389},{"$f":"(FC.Comp.NRC!Y93+FC.Comp.NCA!I93)*WACC","v":24.97349176668904},null,null,null,150.83486507559712,166.4144680846664,204.29071970971671,226.2556849423801,211.07545892948067,null,null,null,404.35455862452801,396.11042890973232,384.16216935286565,370.78406512166436,356.34436244891248]
[86,"CW609","CW609: Ethernet Access Direct Fibre","OR",null,{"$f":"FC.Comp.Pay!P96+FC.Comp.NonPay!P96","v":56.020452923577395},{"$f":"FC.Comp.Pay!Q96+FC.Comp.NonPay!Q96","v":62.006900598801465},{"$f":"FC.Comp.Pay!R96+FC.Comp.NonPay!R96","v":58.044029038481241},{"$f":"FC.Comp.Pay!S96+FC.Comp.NonPay!S96","v":58.789048753900225},{"$f":"FC.Comp.Pay!T96+FC.Comp.NonPay!T96","v":68.908545187273262},null,null,null,{"$f":"FC.Comp.OCMdep!AD94","v":51.59168346968066},{"$f":"FC.Comp.OCMdep!AE94","v":57.389339697518089},{"$f":"FC.Comp.OCMdep!AF94","v":55.628002297364134},{"$f":"FC.Comp.OCMdep!AG94","v":57.567125506982698},{"$f":"FC.Comp.OCMdep!AH94","v":67.451100754937514},null,null,null,{"$f":"FC.Comp.HGL!AC94","v":6.5864510851015901},{"$f":"FC.Comp.HGL!AD94","v":-1.3500685635731908},{"$f":"FC.Comp.HGL!AE94","v":-2.9756632690103455},{"$f":"FC.Comp.HGL!AF94","v":-3.7157971683878501},{"$f":"FC.Comp.HGL!AG94","v":-4.2859176839345654},null,null,null,{"$f":"(FC.Comp.NRC!U94+FC.Comp.NCA!E94)*WACC","v":43.754884318429568},{"$f":"(FC.Comp.NRC!V94+FC.Comp.NCA!F94)*WACC","v":54.094495023341722},{"$f":"(FC.Comp.NRC!W94+FC.Comp.NCA!G94)*WACC","v":50.059975753431367},{"$f":"(FC.Comp.NRC!X94+FC.Comp.NCA!H94)*WACC","v":52.797607040404706},{"$f":"(FC.Comp.NRC!Y94+FC.Comp.NCA!I94)*WACC","v":69.660658762239933},null,null,null,157.95347179678922,172.14066675608808,160.75634382026641,165.43798413289977,201.73438702051612,null,null,null,693.08320069159697,591.91792164083995,594.53287464411517,569.32596762885294,506.83250362414969]
[87,"CE104","CE104: AISBO Excess Construction","OR",null,{"$f":"FC.Comp.Pay!P97+FC.Comp.NonPay!P97","v":0},{"$f":"FC.Comp.Pay!Q97+FC.Comp.NonPay!Q97","v":0},{"$f":"FC.Comp.Pay!R97+FC.Comp.NonPay!R97","v":0},{"$f":"FC.Comp.Pay!S97+FC.Comp.NonPay!S97","v":0},{"$f":"FC.Comp.Pay!T97+FC.Comp.NonPay!T97","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD95","v":0},{"$f":"FC.Comp.OCMdep!AE95","v":0},{"$f":"FC.Comp.OCMdep!AF95","v":0},{"$f":"FC.Comp.OCMdep!AG95","v":0},{"$f":"FC.Comp.OCMdep!AH95","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC95","v":0},{"$f":"FC.Comp.HGL!AD95","v":0},{"$f":"FC.Comp.HGL!AE95","v":0},{"$f":"FC.Comp.HGL!AF95","v":0},{"$f":"FC.Comp.HGL!AG95","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U95+FC.Comp.NCA!E95)*WACC","v":0},{"$f":"(FC.Comp.NRC!V95+FC.Comp.NCA!F95)*WACC","v":0},{"$f":"(FC.Comp.NRC!W95+FC.Comp.NCA!G95)*WACC","v":0},{"$f":"(FC.Comp.NRC!X95+FC.Comp.NCA!H95)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y95+FC.Comp.NCA!I95)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[88,"CL578","CL578: OR Service Centre   Assurance Ethernet","OR",null,{"$f":"FC.Comp.Pay!P98+FC.Comp.NonPay!P98","v":0},{"$f":"FC.Comp.Pay!Q98+FC.Comp.NonPay!Q98","v":0},{"$f":"FC.Comp.Pay!R98+FC.Comp.NonPay!R98","v":0},{"$f":"FC.Comp.Pay!S98+FC.Comp.NonPay!S98","v":0},{"$f":"FC.Comp.Pay!T98+FC.Comp.NonPay!T98","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD96","v":0},{"$f":"FC.Comp.OCMdep!AE96","v":0},{"$f":"FC.Comp.OCMdep!AF96","v":0},{"$f":"FC.Comp.OCMdep!AG96","v":0},{"$f":"FC.Comp.OCMdep!AH96","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC96","v":0},{"$f":"FC.Comp.HGL!AD96","v":0},{"$f":"FC.Comp.HGL!AE96","v":0},{"$f":"FC.Comp.HGL!AF96","v":0},{"$f":"FC.Comp.HGL!AG96","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U96+FC.Comp.NCA!E96)*WACC","v":0},{"$f":"(FC.Comp.NRC!V96+FC.Comp.NCA!F96)*WACC","v":0},{"$f":"(FC.Comp.NRC!W96+FC.Comp.NCA!G96)*WACC","v":0},{"$f":"(FC.Comp.NRC!X96+FC.Comp.NCA!H96)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y96+FC.Comp.NCA!I96)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[89,"CO772","CO772: Openreach Systems Development Ethernet Specific","OR",null,{"$f":"FC.Comp.Pay!P99+FC.Comp.NonPay!P99","v":5.5387790485391921},{"$f":"FC.Comp.Pay!Q99+FC.Comp.NonPay!Q99","v":5.9769511891176244},{"$f":"FC.Comp.Pay!R99+FC.Comp.NonPay!R99","v":6.1842018175532081},{"$f":"FC.Comp.Pay!S99+FC.Comp.NonPay!S99","v":5.033411570104577},{"$f":"FC.Comp.Pay!T99+FC.Comp.NonPay!T99","v":6.5596535188647325},null,null,null,{"$f":"FC.Comp.OCMdep!AD97","v":16.154265436291581},{"$f":"FC.Comp.OCMdep!AE97","v":17.648564669969598},{"$f":"FC.Comp.OCMdep!AF97","v":18.417321957351128},{"$f":"FC.Comp.OCMdep!AG97","v":15.111681879604392},{"$f":"FC.Comp.OCMdep!AH97","v":19.60021232821266},null,null,null,{"$f":"FC.Comp.HGL!AC97","v":0},{"$f":"FC.Comp.HGL!AD97","v":-3.6869637516122459E-8},{"$f":"FC.Comp.HGL!AE97","v":-8.133430944487183E-8},{"$f":"FC.Comp.HGL!AF97","v":-1.1679447103333093E-7},{"$f":"FC.Comp.HGL!AG97","v":-7.8456261220588203E-8},null,null,null,{"$f":"(FC.Comp.NRC!U97+FC.Comp.NCA!E97)*WACC","v":3.474187982682877},{"$f":"(FC.Comp.NRC!V97+FC.Comp.NCA!F97)*WACC","v":4.3017669987382172},{"$f":"(FC.Comp.NRC!W97+FC.Comp.NCA!G97)*WACC","v":4.581847410038054},{"$f":"(FC.Comp.NRC!X97+FC.Comp.NCA!H97)*WACC","v":2.827505464204084},{"$f":"(FC.Comp.NRC!Y97+FC.Comp.NCA!I97)*WACC","v":5.364364290325395},null,null,null,25.167232467513649,27.927282820955803,29.183371103608081,22.972598797118582,31.524230058946525,null,null,null,79.010752927716212,78.602198697597828,77.26887186459129,75.010707240973261,74.70304075498683]
[90,"CP502","CP502: Openreach sales product management","OR",null,{"$f":"FC.Comp.Pay!P100+FC.Comp.NonPay!P100","v":0},{"$f":"FC.Comp.Pay!Q100+FC.Comp.NonPay!Q100","v":0},{"$f":"FC.Comp.Pay!R100+FC.Comp.NonPay!R100","v":0},{"$f":"FC.Comp.Pay!S100+FC.Comp.NonPay!S100","v":0},{"$f":"FC.Comp.Pay!T100+FC.Comp.NonPay!T100","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD98","v":0},{"$f":"FC.Comp.OCMdep!AE98","v":0},{"$f":"FC.Comp.OCMdep!AF98","v":0},{"$f":"FC.Comp.OCMdep!AG98","v":0},{"$f":"FC.Comp.OCMdep!AH98","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC98","v":0},{"$f":"FC.Comp.HGL!AD98","v":0},{"$f":"FC.Comp.HGL!AE98","v":0},{"$f":"FC.Comp.HGL!AF98","v":0},{"$f":"FC.Comp.HGL!AG98","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U98+FC.Comp.NCA!E98)*WACC","v":0},{"$f":"(FC.Comp.NRC!V98+FC.Comp.NCA!F98)*WACC","v":0},{"$f":"(FC.Comp.NRC!W98+FC.Comp.NCA!G98)*WACC","v":0},{"$f":"(FC.Comp.NRC!X98+FC.Comp.NCA!H98)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y98+FC.Comp.NCA!I98)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[91,"CL160","CL160: Routeing   records","OR",null,{"$f":"FC.Comp.Pay!P101+FC.Comp.NonPay!P101","v":8.4526398677679415E-2},{"$f":"FC.Comp.Pay!Q101+FC.Comp.NonPay!Q101","v":8.244015877486828E-2},{"$f":"FC.Comp.Pay!R101+FC.Comp.NonPay!R101","v":0.10303681663151638},{"$f":"FC.Comp.Pay!S101+FC.Comp.NonPay!S101","v":7.4139290892112672E-2},{"$f":"FC.Comp.Pay!T101+FC.Comp.NonPay!T101","v":6.6708726486886971E-2},null,null,null,{"$f":"FC.Comp.OCMdep!AD99","v":2.3020002920236871E-3},{"$f":"FC.Comp.OCMdep!AE99","v":2.2928451593097212E-3},{"$f":"FC.Comp.OCMdep!AF99","v":2.8084934818033988E-3},{"$f":"FC.Comp.OCMdep!AG99","v":2.1657234572119268E-3},{"$f":"FC.Comp.OCMdep!AH99","v":2.0065053691713077E-3},null,null,null,{"$f":"FC.Comp.HGL!AC99","v":0},{"$f":"FC.Comp.HGL!AD99","v":-8.3895133853063116E-10},{"$f":"FC.Comp.HGL!AE99","v":-1.4789499564474542E-9},{"$f":"FC.Comp.HGL!AF99","v":-3.0874927334776005E-9},{"$f":"FC.Comp.HGL!AG99","v":-2.4271559296916788E-9},null,null,null,{"$f":"(FC.Comp.NRC!U99+FC.Comp.NCA!E99)*WACC","v":-8.6292672598897442E-5},{"$f":"(FC.Comp.NRC!V99+FC.Comp.NCA!F99)*WACC","v":-1.0231647160872144E-4},{"$f":"(FC.Comp.NRC!W99+FC.Comp.NCA!G99)*WACC","v":2.5772669682779236E-4},{"$f":"(FC.Comp.NRC!X99+FC.Comp.NCA!H99)*WACC","v":1.3849600169934067E-4},{"$f":"(FC.Comp.NRC!Y99+FC.Comp.NCA!I99)*WACC","v":-7.7535733549953936E-6},null,null,null,8.6742106297104202E-2,8.4630686623617946E-2,0.10610303533119761,7.6443507263531205E-2,6.8707475855547345E-2,null,null,null,1.6244449388656885,1.588546688729457,1.543724983589724,1.5283928055584259,1.4979826909949463]
[92,"CL573","CL573: OR Service Centre   Provision Ethernet","OR",null,{"$f":"FC.Comp.Pay!P102+FC.Comp.NonPay!P102","v":0},{"$f":"FC.Comp.Pay!Q102+FC.Comp.NonPay!Q102","v":0},{"$f":"FC.Comp.Pay!R102+FC.Comp.NonPay!R102","v":0},{"$f":"FC.Comp.Pay!S102+FC.Comp.NonPay!S102","v":0},{"$f":"FC.Comp.Pay!T102+FC.Comp.NonPay!T102","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD100","v":0},{"$f":"FC.Comp.OCMdep!AE100","v":0},{"$f":"FC.Comp.OCMdep!AF100","v":0},{"$f":"FC.Comp.OCMdep!AG100","v":0},{"$f":"FC.Comp.OCMdep!AH100","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC100","v":0},{"$f":"FC.Comp.HGL!AD100","v":0},{"$f":"FC.Comp.HGL!AE100","v":0},{"$f":"FC.Comp.HGL!AF100","v":0},{"$f":"FC.Comp.HGL!AG100","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U100+FC.Comp.NCA!E100)*WACC","v":0},{"$f":"(FC.Comp.NRC!V100+FC.Comp.NCA!F100)*WACC","v":0},{"$f":"(FC.Comp.NRC!W100+FC.Comp.NCA!G100)*WACC","v":0},{"$f":"(FC.Comp.NRC!X100+FC.Comp.NCA!H100)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y100+FC.Comp.NCA!I100)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[93,"CW617","CW617: Other Ethernet Rentals   Internal","OR",null,{"$f":"FC.Comp.Pay!P103+FC.Comp.NonPay!P103","v":1.5441335750130758},{"$f":"FC.Comp.Pay!Q103+FC.Comp.NonPay!Q103","v":1.9854881386984944},{"$f":"FC.Comp.Pay!R103+FC.Comp.NonPay!R103","v":2.1664646607158446},{"$f":"FC.Comp.Pay!S103+FC.Comp.NonPay!S103","v":1.5172147027734892},{"$f":"FC.Comp.Pay!T103+FC.Comp.NonPay!T103","v":1.5766155606798706},null,null,null,{"$f":"FC.Comp.OCMdep!AD101","v":4.262659210866325E-2},{"$f":"FC.Comp.OCMdep!AE101","v":5.3630640621471819E-2},{"$f":"FC.Comp.OCMdep!AF101","v":5.8767608683240713E-2},{"$f":"FC.Comp.OCMdep!AG101","v":4.4136942005919493E-2},{"$f":"FC.Comp.OCMdep!AH101","v":4.607923135852602E-2},null,null,null,{"$f":"FC.Comp.HGL!AC101","v":0},{"$f":"FC.Comp.HGL!AD101","v":-2.6041481777772343E-8},{"$f":"FC.Comp.HGL!AE101","v":-7.8207265255718309E-8},{"$f":"FC.Comp.HGL!AF101","v":-1.2269353863997036E-7},{"$f":"FC.Comp.HGL!AG101","v":-9.2607263168165611E-8},null,null,null,{"$f":"(FC.Comp.NRC!U101+FC.Comp.NCA!E101)*WACC","v":-4.1437705552768512E-3},{"$f":"(FC.Comp.NRC!V101+FC.Comp.NCA!F101)*WACC","v":2.90824909996011E-3},{"$f":"(FC.Comp.NRC!W101+FC.Comp.NCA!G101)*WACC","v":4.4621325124766659E-3},{"$f":"(FC.Comp.NRC!X101+FC.Comp.NCA!H101)*WACC","v":1.8482424561072071E-3},{"$f":"(FC.Comp.NRC!Y101+FC.Comp.NCA!I101)*WACC","v":1.3080409798352872E-3},null,null,null,1.5826163965664621,2.0420270023784441,2.229694323704297,1.5631997645419773,1.6240027404109689,null,null,null,282.45707323410448,273.49341095884387,266.28801882178198,263.95818828108764,257.05023653685572]
[94,"CW619","CW619: Other Ethernet Connection   Internal","OR",null,{"$f":"FC.Comp.Pay!P104+FC.Comp.NonPay!P104","v":1.0223546947670432},{"$f":"FC.Comp.Pay!Q104+FC.Comp.NonPay!Q104","v":1.0769124941382471},{"$f":"FC.Comp.Pay!R104+FC.Comp.NonPay!R104","v":0.25473268197883342},{"$f":"FC.Comp.Pay!S104+FC.Comp.NonPay!S104","v":0.35081802740987844},{"$f":"FC.Comp.Pay!T104+FC.Comp.NonPay!T104","v":0.26847543666479601},null,null,null,{"$f":"FC.Comp.OCMdep!AD102","v":2.8907355894231854E-2},{"$f":"FC.Comp.OCMdep!AE102","v":3.0641174770454638E-2},{"$f":"FC.Comp.OCMdep!AF102","v":1.1464656674742967E-2},{"$f":"FC.Comp.OCMdep!AG102","v":1.3976143031056534E-2},{"$f":"FC.Comp.OCMdep!AH102","v":1.1605311885056355E-2},null,null,null,{"$f":"FC.Comp.HGL!AC102","v":0},{"$f":"FC.Comp.HGL!AD102","v":-2.3665281486448164E-8},{"$f":"FC.Comp.HGL!AE102","v":-4.8772867561397202E-8},{"$f":"FC.Comp.HGL!AF102","v":-1.9287898070141357E-8},{"$f":"FC.Comp.HGL!AG102","v":-3.9022658690583588E-8},null,null,null,{"$f":"(FC.Comp.NRC!U102+FC.Comp.NCA!E102)*WACC","v":-3.248525454491699E-3},{"$f":"(FC.Comp.NRC!V102+FC.Comp.NCA!F102)*WACC","v":-2.702216322984119E-3},{"$f":"(FC.Comp.NRC!W102+FC.Comp.NCA!G102)*WACC","v":5.710763613726382E-4},{"$f":"(FC.Comp.NRC!X102+FC.Comp.NCA!H102)*WACC","v":2.0981483806855458E-3},{"$f":"(FC.Comp.NRC!Y102+FC.Comp.NCA!I102)*WACC","v":1.2826477331758664E-3},null,null,null,1.0480135252067835,1.1048514289204361,0.26676836624208144,0.36689229953372249,0.28136335726036954,null,null,null,1491.5581816984518,1452.4026038383258,1711.7839875486643,1559.9871091562368,1595.8022068257703]
[95,"CW901","CW901: Openreach non copper","OR",null,{"$f":"FC.Comp.Pay!P105+FC.Comp.NonPay!P105","v":0},{"$f":"FC.Comp.Pay!Q105+FC.Comp.NonPay!Q105","v":0},{"$f":"FC.Comp.Pay!R105+FC.Comp.NonPay!R105","v":0},{"$f":"FC.Comp.Pay!S105+FC.Comp.NonPay!S105","v":0},{"$f":"FC.Comp.Pay!T105+FC.Comp.NonPay!T105","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD103","v":0},{"$f":"FC.Comp.OCMdep!AE103","v":0},{"$f":"FC.Comp.OCMdep!AF103","v":0},{"$f":"FC.Comp.OCMdep!AG103","v":0},{"$f":"FC.Comp.OCMdep!AH103","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC103","v":0},{"$f":"FC.Comp.HGL!AD103","v":0},{"$f":"FC.Comp.HGL!AE103","v":0},{"$f":"FC.Comp.HGL!AF103","v":0},{"$f":"FC.Comp.HGL!AG103","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U103+FC.Comp.NCA!E103)*WACC","v":0},{"$f":"(FC.Comp.NRC!V103+FC.Comp.NCA!F103)*WACC","v":0},{"$f":"(FC.Comp.NRC!W103+FC.Comp.NCA!G103)*WACC","v":0},{"$f":"(FC.Comp.NRC!X103+FC.Comp.NCA!H103)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y103+FC.Comp.NCA!I103)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P106+FC.Comp.NonPay!P106","v":0},{"$f":"FC.Comp.Pay!Q106+FC.Comp.NonPay!Q106","v":0},{"$f":"FC.Comp.Pay!R106+FC.Comp.NonPay!R106","v":0},{"$f":"FC.Comp.Pay!S106+FC.Comp.NonPay!S106","v":0},{"$f":"FC.Comp.Pay!T106+FC.Comp.NonPay!T106","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD104","v":0},{"$f":"FC.Comp.OCMdep!AE104","v":0},{"$f":"FC.Comp.OCMdep!AF104","v":0},{"$f":"FC.Comp.OCMdep!AG104","v":0},{"$f":"FC.Comp.OCMdep!AH104","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC104","v":0},{"$f":"FC.Comp.HGL!AD104","v":0},{"$f":"FC.Comp.HGL!AE104","v":0},{"$f":"FC.Comp.HGL!AF104","v":0},{"$f":"FC.Comp.HGL!AG104","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U104+FC.Comp.NCA!E104)*WACC","v":0},{"$f":"(FC.Comp.NRC!V104+FC.Comp.NCA!F104)*WACC","v":0},{"$f":"(FC.Comp.NRC!W104+FC.Comp.NCA!G104)*WACC","v":0},{"$f":"(FC.Comp.NRC!X104+FC.Comp.NCA!H104)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y104+FC.Comp.NCA!I104)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P107+FC.Comp.NonPay!P107","v":0},{"$f":"FC.Comp.Pay!Q107+FC.Comp.NonPay!Q107","v":0},{"$f":"FC.Comp.Pay!R107+FC.Comp.NonPay!R107","v":0},{"$f":"FC.Comp.Pay!S107+FC.Comp.NonPay!S107","v":0},{"$f":"FC.Comp.Pay!T107+FC.Comp.NonPay!T107","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD105","v":0},{"$f":"FC.Comp.OCMdep!AE105","v":0},{"$f":"FC.Comp.OCMdep!AF105","v":0},{"$f":"FC.Comp.OCMdep!AG105","v":0},{"$f":"FC.Comp.OCMdep!AH105","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC105","v":0},{"$f":"FC.Comp.HGL!AD105","v":0},{"$f":"FC.Comp.HGL!AE105","v":0},{"$f":"FC.Comp.HGL!AF105","v":0},{"$f":"FC.Comp.HGL!AG105","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U105+FC.Comp.NCA!E105)*WACC","v":0},{"$f":"(FC.Comp.NRC!V105+FC.Comp.NCA!F105)*WACC","v":0},{"$f":"(FC.Comp.NRC!W105+FC.Comp.NCA!G105)*WACC","v":0},{"$f":"(FC.Comp.NRC!X105+FC.Comp.NCA!H105)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y105+FC.Comp.NCA!I105)*WACC","v":0},null,null,null,{"$f":"F105+N105+V105+AD105","v":0},{"$f":"G105+O105+W105+AE105","v":0},{"$f":"H105+P105+X105+AF105","v":0},{"$f":"I105+Q105+Y105+AG105","v":0},{"$f":"J105+R105+Z105+AH105","v":0},null,null,null,{"$f":"IF(OR($A105=0,INDEX(FC.CompVolumes,$A105,AT$7)=0),0,AL105/INDEX(FC.CompVolumes,$A105,AT$7)*million)","v":0},{"$f":"IF(OR($A105=0,INDEX(FC.CompVolumes,$A105,AU$7)=0),0,AM105/INDEX(FC.CompVolumes,$A105,AU$7)*million)","v":0},{"$f":"IF(OR($A105=0,INDEX(FC.CompVolumes,$A105,AV$7)=0),0,AN105/INDEX(FC.CompVolumes,$A105,AV$7)*million)","v":0},{"$f":"IF(OR($A105=0,INDEX(FC.CompVolumes,$A105,AW$7)=0),0,AO105/INDEX(FC.CompVolumes,$A105,AW$7)*million)","v":0},{"$f":"IF(OR($A105=0,INDEX(FC.CompVolumes,$A105,AX$7)=0),0,AP105/INDEX(FC.CompVolumes,$A105,AX$7)*million)","v":0}]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P108+FC.Comp.NonPay!P108","v":0},{"$f":"FC.Comp.Pay!Q108+FC.Comp.NonPay!Q108","v":0},{"$f":"FC.Comp.Pay!R108+FC.Comp.NonPay!R108","v":0},{"$f":"FC.Comp.Pay!S108+FC.Comp.NonPay!S108","v":0},{"$f":"FC.Comp.Pay!T108+FC.Comp.NonPay!T108","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD106","v":0},{"$f":"FC.Comp.OCMdep!AE106","v":0},{"$f":"FC.Comp.OCMdep!AF106","v":0},{"$f":"FC.Comp.OCMdep!AG106","v":0},{"$f":"FC.Comp.OCMdep!AH106","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC106","v":0},{"$f":"FC.Comp.HGL!AD106","v":0},{"$f":"FC.Comp.HGL!AE106","v":0},{"$f":"FC.Comp.HGL!AF106","v":0},{"$f":"FC.Comp.HGL!AG106","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U106+FC.Comp.NCA!E106)*WACC","v":0},{"$f":"(FC.Comp.NRC!V106+FC.Comp.NCA!F106)*WACC","v":0},{"$f":"(FC.Comp.NRC!W106+FC.Comp.NCA!G106)*WACC","v":0},{"$f":"(FC.Comp.NRC!X106+FC.Comp.NCA!H106)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y106+FC.Comp.NCA!I106)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P109+FC.Comp.NonPay!P109","v":0},{"$f":"FC.Comp.Pay!Q109+FC.Comp.NonPay!Q109","v":0},{"$f":"FC.Comp.Pay!R109+FC.Comp.NonPay!R109","v":0},{"$f":"FC.Comp.Pay!S109+FC.Comp.NonPay!S109","v":0},{"$f":"FC.Comp.Pay!T109+FC.Comp.NonPay!T109","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD107","v":0},{"$f":"FC.Comp.OCMdep!AE107","v":0},{"$f":"FC.Comp.OCMdep!AF107","v":0},{"$f":"FC.Comp.OCMdep!AG107","v":0},{"$f":"FC.Comp.OCMdep!AH107","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC107","v":0},{"$f":"FC.Comp.HGL!AD107","v":0},{"$f":"FC.Comp.HGL!AE107","v":0},{"$f":"FC.Comp.HGL!AF107","v":0},{"$f":"FC.Comp.HGL!AG107","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U107+FC.Comp.NCA!E107)*WACC","v":0},{"$f":"(FC.Comp.NRC!V107+FC.Comp.NCA!F107)*WACC","v":0},{"$f":"(FC.Comp.NRC!W107+FC.Comp.NCA!G107)*WACC","v":0},{"$f":"(FC.Comp.NRC!X107+FC.Comp.NCA!H107)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y107+FC.Comp.NCA!I107)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P110+FC.Comp.NonPay!P110","v":0},{"$f":"FC.Comp.Pay!Q110+FC.Comp.NonPay!Q110","v":0},{"$f":"FC.Comp.Pay!R110+FC.Comp.NonPay!R110","v":0},{"$f":"FC.Comp.Pay!S110+FC.Comp.NonPay!S110","v":0},{"$f":"FC.Comp.Pay!T110+FC.Comp.NonPay!T110","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD108","v":0},{"$f":"FC.Comp.OCMdep!AE108","v":0},{"$f":"FC.Comp.OCMdep!AF108","v":0},{"$f":"FC.Comp.OCMdep!AG108","v":0},{"$f":"FC.Comp.OCMdep!AH108","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC108","v":0},{"$f":"FC.Comp.HGL!AD108","v":0},{"$f":"FC.Comp.HGL!AE108","v":0},{"$f":"FC.Comp.HGL!AF108","v":0},{"$f":"FC.Comp.HGL!AG108","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U108+FC.Comp.NCA!E108)*WACC","v":0},{"$f":"(FC.Comp.NRC!V108+FC.Comp.NCA!F108)*WACC","v":0},{"$f":"(FC.Comp.NRC!W108+FC.Comp.NCA!G108)*WACC","v":0},{"$f":"(FC.Comp.NRC!X108+FC.Comp.NCA!H108)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y108+FC.Comp.NCA!I108)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P111+FC.Comp.NonPay!P111","v":0},{"$f":"FC.Comp.Pay!Q111+FC.Comp.NonPay!Q111","v":0},{"$f":"FC.Comp.Pay!R111+FC.Comp.NonPay!R111","v":0},{"$f":"FC.Comp.Pay!S111+FC.Comp.NonPay!S111","v":0},{"$f":"FC.Comp.Pay!T111+FC.Comp.NonPay!T111","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD109","v":0},{"$f":"FC.Comp.OCMdep!AE109","v":0},{"$f":"FC.Comp.OCMdep!AF109","v":0},{"$f":"FC.Comp.OCMdep!AG109","v":0},{"$f":"FC.Comp.OCMdep!AH109","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC109","v":0},{"$f":"FC.Comp.HGL!AD109","v":0},{"$f":"FC.Comp.HGL!AE109","v":0},{"$f":"FC.Comp.HGL!AF109","v":0},{"$f":"FC.Comp.HGL!AG109","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U109+FC.Comp.NCA!E109)*WACC","v":0},{"$f":"(FC.Comp.NRC!V109+FC.Comp.NCA!F109)*WACC","v":0},{"$f":"(FC.Comp.NRC!W109+FC.Comp.NCA!G109)*WACC","v":0},{"$f":"(FC.Comp.NRC!X109+FC.Comp.NCA!H109)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y109+FC.Comp.NCA!I109)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P112+FC.Comp.NonPay!P112","v":0},{"$f":"FC.Comp.Pay!Q112+FC.Comp.NonPay!Q112","v":0},{"$f":"FC.Comp.Pay!R112+FC.Comp.NonPay!R112","v":0},{"$f":"FC.Comp.Pay!S112+FC.Comp.NonPay!S112","v":0},{"$f":"FC.Comp.Pay!T112+FC.Comp.NonPay!T112","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD110","v":0},{"$f":"FC.Comp.OCMdep!AE110","v":0},{"$f":"FC.Comp.OCMdep!AF110","v":0},{"$f":"FC.Comp.OCMdep!AG110","v":0},{"$f":"FC.Comp.OCMdep!AH110","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC110","v":0},{"$f":"FC.Comp.HGL!AD110","v":0},{"$f":"FC.Comp.HGL!AE110","v":0},{"$f":"FC.Comp.HGL!AF110","v":0},{"$f":"FC.Comp.HGL!AG110","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U110+FC.Comp.NCA!E110)*WACC","v":0},{"$f":"(FC.Comp.NRC!V110+FC.Comp.NCA!F110)*WACC","v":0},{"$f":"(FC.Comp.NRC!W110+FC.Comp.NCA!G110)*WACC","v":0},{"$f":"(FC.Comp.NRC!X110+FC.Comp.NCA!H110)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y110+FC.Comp.NCA!I110)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P113+FC.Comp.NonPay!P113","v":0},{"$f":"FC.Comp.Pay!Q113+FC.Comp.NonPay!Q113","v":0},{"$f":"FC.Comp.Pay!R113+FC.Comp.NonPay!R113","v":0},{"$f":"FC.Comp.Pay!S113+FC.Comp.NonPay!S113","v":0},{"$f":"FC.Comp.Pay!T113+FC.Comp.NonPay!T113","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD111","v":0},{"$f":"FC.Comp.OCMdep!AE111","v":0},{"$f":"FC.Comp.OCMdep!AF111","v":0},{"$f":"FC.Comp.OCMdep!AG111","v":0},{"$f":"FC.Comp.OCMdep!AH111","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC111","v":0},{"$f":"FC.Comp.HGL!AD111","v":0},{"$f":"FC.Comp.HGL!AE111","v":0},{"$f":"FC.Comp.HGL!AF111","v":0},{"$f":"FC.Comp.HGL!AG111","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U111+FC.Comp.NCA!E111)*WACC","v":0},{"$f":"(FC.Comp.NRC!V111+FC.Comp.NCA!F111)*WACC","v":0},{"$f":"(FC.Comp.NRC!W111+FC.Comp.NCA!G111)*WACC","v":0},{"$f":"(FC.Comp.NRC!X111+FC.Comp.NCA!H111)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y111+FC.Comp.NCA!I111)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P114+FC.Comp.NonPay!P114","v":0},{"$f":"FC.Comp.Pay!Q114+FC.Comp.NonPay!Q114","v":0},{"$f":"FC.Comp.Pay!R114+FC.Comp.NonPay!R114","v":0},{"$f":"FC.Comp.Pay!S114+FC.Comp.NonPay!S114","v":0},{"$f":"FC.Comp.Pay!T114+FC.Comp.NonPay!T114","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD112","v":0},{"$f":"FC.Comp.OCMdep!AE112","v":0},{"$f":"FC.Comp.OCMdep!AF112","v":0},{"$f":"FC.Comp.OCMdep!AG112","v":0},{"$f":"FC.Comp.OCMdep!AH112","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC112","v":0},{"$f":"FC.Comp.HGL!AD112","v":0},{"$f":"FC.Comp.HGL!AE112","v":0},{"$f":"FC.Comp.HGL!AF112","v":0},{"$f":"FC.Comp.HGL!AG112","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U112+FC.Comp.NCA!E112)*WACC","v":0},{"$f":"(FC.Comp.NRC!V112+FC.Comp.NCA!F112)*WACC","v":0},{"$f":"(FC.Comp.NRC!W112+FC.Comp.NCA!G112)*WACC","v":0},{"$f":"(FC.Comp.NRC!X112+FC.Comp.NCA!H112)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y112+FC.Comp.NCA!I112)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P115+FC.Comp.NonPay!P115","v":0},{"$f":"FC.Comp.Pay!Q115+FC.Comp.NonPay!Q115","v":0},{"$f":"FC.Comp.Pay!R115+FC.Comp.NonPay!R115","v":0},{"$f":"FC.Comp.Pay!S115+FC.Comp.NonPay!S115","v":0},{"$f":"FC.Comp.Pay!T115+FC.Comp.NonPay!T115","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD113","v":0},{"$f":"FC.Comp.OCMdep!AE113","v":0},{"$f":"FC.Comp.OCMdep!AF113","v":0},{"$f":"FC.Comp.OCMdep!AG113","v":0},{"$f":"FC.Comp.OCMdep!AH113","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC113","v":0},{"$f":"FC.Comp.HGL!AD113","v":0},{"$f":"FC.Comp.HGL!AE113","v":0},{"$f":"FC.Comp.HGL!AF113","v":0},{"$f":"FC.Comp.HGL!AG113","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U113+FC.Comp.NCA!E113)*WACC","v":0},{"$f":"(FC.Comp.NRC!V113+FC.Comp.NCA!F113)*WACC","v":0},{"$f":"(FC.Comp.NRC!W113+FC.Comp.NCA!G113)*WACC","v":0},{"$f":"(FC.Comp.NRC!X113+FC.Comp.NCA!H113)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y113+FC.Comp.NCA!I113)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P116+FC.Comp.NonPay!P116","v":0},{"$f":"FC.Comp.Pay!Q116+FC.Comp.NonPay!Q116","v":0},{"$f":"FC.Comp.Pay!R116+FC.Comp.NonPay!R116","v":0},{"$f":"FC.Comp.Pay!S116+FC.Comp.NonPay!S116","v":0},{"$f":"FC.Comp.Pay!T116+FC.Comp.NonPay!T116","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD114","v":0},{"$f":"FC.Comp.OCMdep!AE114","v":0},{"$f":"FC.Comp.OCMdep!AF114","v":0},{"$f":"FC.Comp.OCMdep!AG114","v":0},{"$f":"FC.Comp.OCMdep!AH114","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC114","v":0},{"$f":"FC.Comp.HGL!AD114","v":0},{"$f":"FC.Comp.HGL!AE114","v":0},{"$f":"FC.Comp.HGL!AF114","v":0},{"$f":"FC.Comp.HGL!AG114","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U114+FC.Comp.NCA!E114)*WACC","v":0},{"$f":"(FC.Comp.NRC!V114+FC.Comp.NCA!F114)*WACC","v":0},{"$f":"(FC.Comp.NRC!W114+FC.Comp.NCA!G114)*WACC","v":0},{"$f":"(FC.Comp.NRC!X114+FC.Comp.NCA!H114)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y114+FC.Comp.NCA!I114)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P117+FC.Comp.NonPay!P117","v":0},{"$f":"FC.Comp.Pay!Q117+FC.Comp.NonPay!Q117","v":0},{"$f":"FC.Comp.Pay!R117+FC.Comp.NonPay!R117","v":0},{"$f":"FC.Comp.Pay!S117+FC.Comp.NonPay!S117","v":0},{"$f":"FC.Comp.Pay!T117+FC.Comp.NonPay!T117","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD115","v":0},{"$f":"FC.Comp.OCMdep!AE115","v":0},{"$f":"FC.Comp.OCMdep!AF115","v":0},{"$f":"FC.Comp.OCMdep!AG115","v":0},{"$f":"FC.Comp.OCMdep!AH115","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC115","v":0},{"$f":"FC.Comp.HGL!AD115","v":0},{"$f":"FC.Comp.HGL!AE115","v":0},{"$f":"FC.Comp.HGL!AF115","v":0},{"$f":"FC.Comp.HGL!AG115","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U115+FC.Comp.NCA!E115)*WACC","v":0},{"$f":"(FC.Comp.NRC!V115+FC.Comp.NCA!F115)*WACC","v":0},{"$f":"(FC.Comp.NRC!W115+FC.Comp.NCA!G115)*WACC","v":0},{"$f":"(FC.Comp.NRC!X115+FC.Comp.NCA!H115)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y115+FC.Comp.NCA!I115)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P118+FC.Comp.NonPay!P118","v":0},{"$f":"FC.Comp.Pay!Q118+FC.Comp.NonPay!Q118","v":0},{"$f":"FC.Comp.Pay!R118+FC.Comp.NonPay!R118","v":0},{"$f":"FC.Comp.Pay!S118+FC.Comp.NonPay!S118","v":0},{"$f":"FC.Comp.Pay!T118+FC.Comp.NonPay!T118","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD116","v":0},{"$f":"FC.Comp.OCMdep!AE116","v":0},{"$f":"FC.Comp.OCMdep!AF116","v":0},{"$f":"FC.Comp.OCMdep!AG116","v":0},{"$f":"FC.Comp.OCMdep!AH116","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC116","v":0},{"$f":"FC.Comp.HGL!AD116","v":0},{"$f":"FC.Comp.HGL!AE116","v":0},{"$f":"FC.Comp.HGL!AF116","v":0},{"$f":"FC.Comp.HGL!AG116","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U116+FC.Comp.NCA!E116)*WACC","v":0},{"$f":"(FC.Comp.NRC!V116+FC.Comp.NCA!F116)*WACC","v":0},{"$f":"(FC.Comp.NRC!W116+FC.Comp.NCA!G116)*WACC","v":0},{"$f":"(FC.Comp.NRC!X116+FC.Comp.NCA!H116)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y116+FC.Comp.NCA!I116)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P119+FC.Comp.NonPay!P119","v":0},{"$f":"FC.Comp.Pay!Q119+FC.Comp.NonPay!Q119","v":0},{"$f":"FC.Comp.Pay!R119+FC.Comp.NonPay!R119","v":0},{"$f":"FC.Comp.Pay!S119+FC.Comp.NonPay!S119","v":0},{"$f":"FC.Comp.Pay!T119+FC.Comp.NonPay!T119","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD117","v":0},{"$f":"FC.Comp.OCMdep!AE117","v":0},{"$f":"FC.Comp.OCMdep!AF117","v":0},{"$f":"FC.Comp.OCMdep!AG117","v":0},{"$f":"FC.Comp.OCMdep!AH117","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC117","v":0},{"$f":"FC.Comp.HGL!AD117","v":0},{"$f":"FC.Comp.HGL!AE117","v":0},{"$f":"FC.Comp.HGL!AF117","v":0},{"$f":"FC.Comp.HGL!AG117","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U117+FC.Comp.NCA!E117)*WACC","v":0},{"$f":"(FC.Comp.NRC!V117+FC.Comp.NCA!F117)*WACC","v":0},{"$f":"(FC.Comp.NRC!W117+FC.Comp.NCA!G117)*WACC","v":0},{"$f":"(FC.Comp.NRC!X117+FC.Comp.NCA!H117)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y117+FC.Comp.NCA!I117)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P120+FC.Comp.NonPay!P120","v":0},{"$f":"FC.Comp.Pay!Q120+FC.Comp.NonPay!Q120","v":0},{"$f":"FC.Comp.Pay!R120+FC.Comp.NonPay!R120","v":0},{"$f":"FC.Comp.Pay!S120+FC.Comp.NonPay!S120","v":0},{"$f":"FC.Comp.Pay!T120+FC.Comp.NonPay!T120","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD118","v":0},{"$f":"FC.Comp.OCMdep!AE118","v":0},{"$f":"FC.Comp.OCMdep!AF118","v":0},{"$f":"FC.Comp.OCMdep!AG118","v":0},{"$f":"FC.Comp.OCMdep!AH118","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC118","v":0},{"$f":"FC.Comp.HGL!AD118","v":0},{"$f":"FC.Comp.HGL!AE118","v":0},{"$f":"FC.Comp.HGL!AF118","v":0},{"$f":"FC.Comp.HGL!AG118","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U118+FC.Comp.NCA!E118)*WACC","v":0},{"$f":"(FC.Comp.NRC!V118+FC.Comp.NCA!F118)*WACC","v":0},{"$f":"(FC.Comp.NRC!W118+FC.Comp.NCA!G118)*WACC","v":0},{"$f":"(FC.Comp.NRC!X118+FC.Comp.NCA!H118)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y118+FC.Comp.NCA!I118)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P121+FC.Comp.NonPay!P121","v":0},{"$f":"FC.Comp.Pay!Q121+FC.Comp.NonPay!Q121","v":0},{"$f":"FC.Comp.Pay!R121+FC.Comp.NonPay!R121","v":0},{"$f":"FC.Comp.Pay!S121+FC.Comp.NonPay!S121","v":0},{"$f":"FC.Comp.Pay!T121+FC.Comp.NonPay!T121","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD119","v":0},{"$f":"FC.Comp.OCMdep!AE119","v":0},{"$f":"FC.Comp.OCMdep!AF119","v":0},{"$f":"FC.Comp.OCMdep!AG119","v":0},{"$f":"FC.Comp.OCMdep!AH119","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC119","v":0},{"$f":"FC.Comp.HGL!AD119","v":0},{"$f":"FC.Comp.HGL!AE119","v":0},{"$f":"FC.Comp.HGL!AF119","v":0},{"$f":"FC.Comp.HGL!AG119","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U119+FC.Comp.NCA!E119)*WACC","v":0},{"$f":"(FC.Comp.NRC!V119+FC.Comp.NCA!F119)*WACC","v":0},{"$f":"(FC.Comp.NRC!W119+FC.Comp.NCA!G119)*WACC","v":0},{"$f":"(FC.Comp.NRC!X119+FC.Comp.NCA!H119)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y119+FC.Comp.NCA!I119)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P122+FC.Comp.NonPay!P122","v":0},{"$f":"FC.Comp.Pay!Q122+FC.Comp.NonPay!Q122","v":0},{"$f":"FC.Comp.Pay!R122+FC.Comp.NonPay!R122","v":0},{"$f":"FC.Comp.Pay!S122+FC.Comp.NonPay!S122","v":0},{"$f":"FC.Comp.Pay!T122+FC.Comp.NonPay!T122","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD120","v":0},{"$f":"FC.Comp.OCMdep!AE120","v":0},{"$f":"FC.Comp.OCMdep!AF120","v":0},{"$f":"FC.Comp.OCMdep!AG120","v":0},{"$f":"FC.Comp.OCMdep!AH120","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC120","v":0},{"$f":"FC.Comp.HGL!AD120","v":0},{"$f":"FC.Comp.HGL!AE120","v":0},{"$f":"FC.Comp.HGL!AF120","v":0},{"$f":"FC.Comp.HGL!AG120","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U120+FC.Comp.NCA!E120)*WACC","v":0},{"$f":"(FC.Comp.NRC!V120+FC.Comp.NCA!F120)*WACC","v":0},{"$f":"(FC.Comp.NRC!W120+FC.Comp.NCA!G120)*WACC","v":0},{"$f":"(FC.Comp.NRC!X120+FC.Comp.NCA!H120)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y120+FC.Comp.NCA!I120)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P123+FC.Comp.NonPay!P123","v":0},{"$f":"FC.Comp.Pay!Q123+FC.Comp.NonPay!Q123","v":0},{"$f":"FC.Comp.Pay!R123+FC.Comp.NonPay!R123","v":0},{"$f":"FC.Comp.Pay!S123+FC.Comp.NonPay!S123","v":0},{"$f":"FC.Comp.Pay!T123+FC.Comp.NonPay!T123","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD121","v":0},{"$f":"FC.Comp.OCMdep!AE121","v":0},{"$f":"FC.Comp.OCMdep!AF121","v":0},{"$f":"FC.Comp.OCMdep!AG121","v":0},{"$f":"FC.Comp.OCMdep!AH121","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC121","v":0},{"$f":"FC.Comp.HGL!AD121","v":0},{"$f":"FC.Comp.HGL!AE121","v":0},{"$f":"FC.Comp.HGL!AF121","v":0},{"$f":"FC.Comp.HGL!AG121","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U121+FC.Comp.NCA!E121)*WACC","v":0},{"$f":"(FC.Comp.NRC!V121+FC.Comp.NCA!F121)*WACC","v":0},{"$f":"(FC.Comp.NRC!W121+FC.Comp.NCA!G121)*WACC","v":0},{"$f":"(FC.Comp.NRC!X121+FC.Comp.NCA!H121)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y121+FC.Comp.NCA!I121)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P124+FC.Comp.NonPay!P124","v":0},{"$f":"FC.Comp.Pay!Q124+FC.Comp.NonPay!Q124","v":0},{"$f":"FC.Comp.Pay!R124+FC.Comp.NonPay!R124","v":0},{"$f":"FC.Comp.Pay!S124+FC.Comp.NonPay!S124","v":0},{"$f":"FC.Comp.Pay!T124+FC.Comp.NonPay!T124","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD122","v":0},{"$f":"FC.Comp.OCMdep!AE122","v":0},{"$f":"FC.Comp.OCMdep!AF122","v":0},{"$f":"FC.Comp.OCMdep!AG122","v":0},{"$f":"FC.Comp.OCMdep!AH122","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC122","v":0},{"$f":"FC.Comp.HGL!AD122","v":0},{"$f":"FC.Comp.HGL!AE122","v":0},{"$f":"FC.Comp.HGL!AF122","v":0},{"$f":"FC.Comp.HGL!AG122","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U122+FC.Comp.NCA!E122)*WACC","v":0},{"$f":"(FC.Comp.NRC!V122+FC.Comp.NCA!F122)*WACC","v":0},{"$f":"(FC.Comp.NRC!W122+FC.Comp.NCA!G122)*WACC","v":0},{"$f":"(FC.Comp.NRC!X122+FC.Comp.NCA!H122)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y122+FC.Comp.NCA!I122)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P125+FC.Comp.NonPay!P125","v":0},{"$f":"FC.Comp.Pay!Q125+FC.Comp.NonPay!Q125","v":0},{"$f":"FC.Comp.Pay!R125+FC.Comp.NonPay!R125","v":0},{"$f":"FC.Comp.Pay!S125+FC.Comp.NonPay!S125","v":0},{"$f":"FC.Comp.Pay!T125+FC.Comp.NonPay!T125","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD123","v":0},{"$f":"FC.Comp.OCMdep!AE123","v":0},{"$f":"FC.Comp.OCMdep!AF123","v":0},{"$f":"FC.Comp.OCMdep!AG123","v":0},{"$f":"FC.Comp.OCMdep!AH123","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC123","v":0},{"$f":"FC.Comp.HGL!AD123","v":0},{"$f":"FC.Comp.HGL!AE123","v":0},{"$f":"FC.Comp.HGL!AF123","v":0},{"$f":"FC.Comp.HGL!AG123","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U123+FC.Comp.NCA!E123)*WACC","v":0},{"$f":"(FC.Comp.NRC!V123+FC.Comp.NCA!F123)*WACC","v":0},{"$f":"(FC.Comp.NRC!W123+FC.Comp.NCA!G123)*WACC","v":0},{"$f":"(FC.Comp.NRC!X123+FC.Comp.NCA!H123)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y123+FC.Comp.NCA!I123)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P126+FC.Comp.NonPay!P126","v":0},{"$f":"FC.Comp.Pay!Q126+FC.Comp.NonPay!Q126","v":0},{"$f":"FC.Comp.Pay!R126+FC.Comp.NonPay!R126","v":0},{"$f":"FC.Comp.Pay!S126+FC.Comp.NonPay!S126","v":0},{"$f":"FC.Comp.Pay!T126+FC.Comp.NonPay!T126","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD124","v":0},{"$f":"FC.Comp.OCMdep!AE124","v":0},{"$f":"FC.Comp.OCMdep!AF124","v":0},{"$f":"FC.Comp.OCMdep!AG124","v":0},{"$f":"FC.Comp.OCMdep!AH124","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC124","v":0},{"$f":"FC.Comp.HGL!AD124","v":0},{"$f":"FC.Comp.HGL!AE124","v":0},{"$f":"FC.Comp.HGL!AF124","v":0},{"$f":"FC.Comp.HGL!AG124","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U124+FC.Comp.NCA!E124)*WACC","v":0},{"$f":"(FC.Comp.NRC!V124+FC.Comp.NCA!F124)*WACC","v":0},{"$f":"(FC.Comp.NRC!W124+FC.Comp.NCA!G124)*WACC","v":0},{"$f":"(FC.Comp.NRC!X124+FC.Comp.NCA!H124)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y124+FC.Comp.NCA!I124)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P127+FC.Comp.NonPay!P127","v":0},{"$f":"FC.Comp.Pay!Q127+FC.Comp.NonPay!Q127","v":0},{"$f":"FC.Comp.Pay!R127+FC.Comp.NonPay!R127","v":0},{"$f":"FC.Comp.Pay!S127+FC.Comp.NonPay!S127","v":0},{"$f":"FC.Comp.Pay!T127+FC.Comp.NonPay!T127","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD125","v":0},{"$f":"FC.Comp.OCMdep!AE125","v":0},{"$f":"FC.Comp.OCMdep!AF125","v":0},{"$f":"FC.Comp.OCMdep!AG125","v":0},{"$f":"FC.Comp.OCMdep!AH125","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC125","v":0},{"$f":"FC.Comp.HGL!AD125","v":0},{"$f":"FC.Comp.HGL!AE125","v":0},{"$f":"FC.Comp.HGL!AF125","v":0},{"$f":"FC.Comp.HGL!AG125","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U125+FC.Comp.NCA!E125)*WACC","v":0},{"$f":"(FC.Comp.NRC!V125+FC.Comp.NCA!F125)*WACC","v":0},{"$f":"(FC.Comp.NRC!W125+FC.Comp.NCA!G125)*WACC","v":0},{"$f":"(FC.Comp.NRC!X125+FC.Comp.NCA!H125)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y125+FC.Comp.NCA!I125)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P128+FC.Comp.NonPay!P128","v":0},{"$f":"FC.Comp.Pay!Q128+FC.Comp.NonPay!Q128","v":0},{"$f":"FC.Comp.Pay!R128+FC.Comp.NonPay!R128","v":0},{"$f":"FC.Comp.Pay!S128+FC.Comp.NonPay!S128","v":0},{"$f":"FC.Comp.Pay!T128+FC.Comp.NonPay!T128","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD126","v":0},{"$f":"FC.Comp.OCMdep!AE126","v":0},{"$f":"FC.Comp.OCMdep!AF126","v":0},{"$f":"FC.Comp.OCMdep!AG126","v":0},{"$f":"FC.Comp.OCMdep!AH126","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC126","v":0},{"$f":"FC.Comp.HGL!AD126","v":0},{"$f":"FC.Comp.HGL!AE126","v":0},{"$f":"FC.Comp.HGL!AF126","v":0},{"$f":"FC.Comp.HGL!AG126","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U126+FC.Comp.NCA!E126)*WACC","v":0},{"$f":"(FC.Comp.NRC!V126+FC.Comp.NCA!F126)*WACC","v":0},{"$f":"(FC.Comp.NRC!W126+FC.Comp.NCA!G126)*WACC","v":0},{"$f":"(FC.Comp.NRC!X126+FC.Comp.NCA!H126)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y126+FC.Comp.NCA!I126)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P129+FC.Comp.NonPay!P129","v":0},{"$f":"FC.Comp.Pay!Q129+FC.Comp.NonPay!Q129","v":0},{"$f":"FC.Comp.Pay!R129+FC.Comp.NonPay!R129","v":0},{"$f":"FC.Comp.Pay!S129+FC.Comp.NonPay!S129","v":0},{"$f":"FC.Comp.Pay!T129+FC.Comp.NonPay!T129","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD127","v":0},{"$f":"FC.Comp.OCMdep!AE127","v":0},{"$f":"FC.Comp.OCMdep!AF127","v":0},{"$f":"FC.Comp.OCMdep!AG127","v":0},{"$f":"FC.Comp.OCMdep!AH127","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC127","v":0},{"$f":"FC.Comp.HGL!AD127","v":0},{"$f":"FC.Comp.HGL!AE127","v":0},{"$f":"FC.Comp.HGL!AF127","v":0},{"$f":"FC.Comp.HGL!AG127","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U127+FC.Comp.NCA!E127)*WACC","v":0},{"$f":"(FC.Comp.NRC!V127+FC.Comp.NCA!F127)*WACC","v":0},{"$f":"(FC.Comp.NRC!W127+FC.Comp.NCA!G127)*WACC","v":0},{"$f":"(FC.Comp.NRC!X127+FC.Comp.NCA!H127)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y127+FC.Comp.NCA!I127)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,null,{"$f":"FC.Comp.Pay!P130+FC.Comp.NonPay!P130","v":0},{"$f":"FC.Comp.Pay!Q130+FC.Comp.NonPay!Q130","v":0},{"$f":"FC.Comp.Pay!R130+FC.Comp.NonPay!R130","v":0},{"$f":"FC.Comp.Pay!S130+FC.Comp.NonPay!S130","v":0},{"$f":"FC.Comp.Pay!T130+FC.Comp.NonPay!T130","v":0},null,null,null,{"$f":"FC.Comp.OCMdep!AD128","v":0},{"$f":"FC.Comp.OCMdep!AE128","v":0},{"$f":"FC.Comp.OCMdep!AF128","v":0},{"$f":"FC.Comp.OCMdep!AG128","v":0},{"$f":"FC.Comp.OCMdep!AH128","v":0},null,null,null,{"$f":"FC.Comp.HGL!AC128","v":0},{"$f":"FC.Comp.HGL!AD128","v":0},{"$f":"FC.Comp.HGL!AE128","v":0},{"$f":"FC.Comp.HGL!AF128","v":0},{"$f":"FC.Comp.HGL!AG128","v":0},null,null,null,{"$f":"(FC.Comp.NRC!U128+FC.Comp.NCA!E128)*WACC","v":0},{"$f":"(FC.Comp.NRC!V128+FC.Comp.NCA!F128)*WACC","v":0},{"$f":"(FC.Comp.NRC!W128+FC.Comp.NCA!G128)*WACC","v":0},{"$f":"(FC.Comp.NRC!X128+FC.Comp.NCA!H128)*WACC","v":0},{"$f":"(FC.Comp.NRC!Y128+FC.Comp.NCA!I128)*WACC","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F9:F128)","v":317.95614510940237},{"$f":"SUM(G9:G128)","v":306.88653806471905},{"$f":"SUM(H9:H128)","v":295.89896275683657},{"$f":"SUM(I9:I128)","v":293.41946727303053},{"$f":"SUM(J9:J128)","v":293.46763654195342},null,null,null,{"$f":"SUM(N9:N128)","v":292.3372082975086},{"$f":"SUM(O9:O128)","v":291.87471158514558},{"$f":"SUM(P9:P128)","v":301.09751128167267},{"$f":"SUM(Q9:Q128)","v":308.07520373897205},{"$f":"SUM(R9:R128)","v":316.24729336125051},null,null,null,{"$f":"SUM(V9:V128)","v":10.708466429733368},{"$f":"SUM(W9:W128)","v":-11.418337030856106},{"$f":"SUM(X9:X128)","v":-18.902576690303139},{"$f":"SUM(Y9:Y128)","v":-27.252182513738635},{"$f":"SUM(Z9:Z128)","v":-33.064207504357611},null,null,null,{"$f":"SUM(AD9:AD128)","v":226.43054124407789},{"$f":"SUM(AE9:AE128)","v":221.24726899305313},{"$f":"SUM(AF9:AF128)","v":224.02945371187261},{"$f":"SUM(AG9:AG128)","v":233.6446721124519},{"$f":"SUM(AH9:AH128)","v":244.51563177238711},null,null,null,{"$f":"SUM(AL9:AL128)","v":847.43236108072199},{"$f":"SUM(AM9:AM128)","v":808.59018161206177},{"$f":"SUM(AN9:AN128)","v":802.1233510600789},{"$f":"SUM(AO9:AO128)","v":807.88716061071591},{"$f":"SUM(AP9:AP128)","v":821.16635417123348}]

{"sheet":"Usage factors>>","index":45,"n_rows":4,"n_cols":9,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Usage factors",null,null,null,null,null,null,null," "]
["This section of the model contains the usage factors used by the charge control model. These are calculated in the base year modules. "]
["The usage factors are used to convert component costs into the service costs of all services in business connectivity markets provided by BT."]

{"sheet":"Cost_UFs","index":46,"n_rows":125,"n_cols":403,"rows_kept":125,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400]
["Cost usage factors",null,null,{"$f":"TRANSPOSE(List_ServCode)","v":"SE371"},"SE745","SH371","SO371","ST371","SY371","SZ371","SE373","SO373","SE375","SE753","SO375","ST375","SE381","SH381","SO381","SE383","SE744","SH383","SO383","ST383","SY383","SZ383","SE385","SO385","SE388","SE752","SO388","ST388","SE391","SH391","SO391","SE746","SH372","ST372","SE754","ST376","SE432","SE438","SE743","SH432","SH438","SH440","SO432","SO438","ST438","SO400","SO402","SO403","SO404","SO409","SE760","SE765","SE434","SE761","SE766","SO434","SE436","SE751","SE762","SE767","SO436","ST436","SE763","SE768","SE439","SE764","SE769","SH439","SH441","SO439","ST439","SY439","SY764","SY765","SZ439","SPE371","SPO371","SPE373","SPO373","SPE375","SPO375","SPE383","SPO383","SPE385","SPO385","SPE388","SPO388","SPE434","SPO434","SPE436","SPO436","SPE439","SPO439","SQ103","SO417","SO418","SE417","SE418","SO413","SE413","SL136","SL137","SH417","SH418","ST413","SH413","SE740","SO473","SPO438","SE473","SO474","SE474","SO475","SE476","SO410","SE410","SO416","SE416","SQ100","SQ101","SQ102","SP371","SP373","SP383","SP385","SP372","SP374","SP439","SO411","SO421","SO461","SPE413","SG110","SG120","SG111","SG118","SG119","SG101","SG102","SG103","SG104","SG105","SG106","SG107","SG108","SG112","SG113","SG114","SG115","SG116","SG117","SG218","SG219","SG201","SG202","SG203","SG204","SG205","SG206","SG207","SG208","SG212","SG213","SG214","SG215","SG217","SE770","SE771","SE773","SE774","SG210","SG221","SG211","SO770","SO771","SO773","SO774","SO772","SO775","SG109","SO431","SD143","SD319","SD111","SD112","SD151","SD160","SD103","SD104","SD105","SD106","SD116","SD117","SD118","SD119","SD114","SD115","SD124","SD125","SD126","SD127","SD128","SD129","SD131","SD144","SD145","SD146","SD147","SD148","SD149","SD158","SD155","SD136","SD156","SD137","SD157","SD138","SD152","SD133","SD153","SD134","SD154","SD135","SD141","SD327","SD120","SD121","SD123","SD159","SD107","SD108","SD109","SD110","SD113","SD140","SD101","SD102","SD043","SD219","SD011","SD012","SD051","SD003","SD004","SD005","SD006","SD016","SD017","SD018","SD019","SD014","SD015","SD024","SD025","SD026","SD027","SD028","SD029","SD031","SD044","SD045","SD046","SD047","SD048","SD049","SD058","SD055","SD056","SD057","SD036","SD037","SD038","SD052","SD053","SD054","SD033","SD034","SD035","SD041","SD227","SD040","SD059","SD001","SD002","SD314","SD328","SD305","SD306","SD301","SD302","SD321","SD322","SD323","SD324","SD325","SD326","SD309","SD310","SD311","SD312","SD303","SD304","SD308","SD329","SD320","SD316","SD315","SD317","SD214","SD333","SD205","SD206","SD201","SD202","SD221","SD222","SD223","SD224","SD225","SD226","SD209","SD210","SD211","SD212","SD203","SD215","SD216","SD217","SD220","SD332","Z1","Z2","Z3","Z4","Z5","Z6","Z7","Z8","Z9","Z10","Z11","Z12","Z13","Z14","Z15","Z16","P1","P2","P3","P4","P5","P6","P7","P8","P9","P10","P11","P12","P13","P14","P15","P16","P17","P18","P19","P20","P21","P22","P23","P24","P25","P26","P27","P28","P29","P30","P31","P32","P33","P34","P35","P36","P37","P38",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UF_Cost",null,"Services",{"$f":"TRANSPOSE(List_ServNames)","v":"SE371: PPC rental 2Mbit link per km distribution"},"SE745: Netstream 16 LL 2mbit rentals Per km","SH371: PPC RBS rental 2Mbit link per km distribution","SO371: PC rental 2Mbit link per km distribution","ST371: Siteconnect rental 2Mbit link per km distribution","SY371: PPC rental 2Mbit CLZ link per km dist  ext","SZ371: PC rental 2Mbit CLZ link per km dist  int","SE373: PPC rental 34Mbit link per km distribution","SO373: PC rental 34Mbit link per km distribution","SE375: PPC rental 140Mbit link per km distribution","SE753: Netstream 16 LL 155mbit rentals Per km","SO375: PC rental 140Mbit link per km distribution","ST375: Site Connect PPC rental 140Mbit link km dist","SE381: PPC rental 64Kbit link","SH381: RBS PPC rental 64Kbit link","SO381: PC rental 64Kbit link","SE383: PPC rental 2Mbit link","SE744: Netstream 16 LL 2mbit rentals Links","SH383: PPC RBS rental 2Mbit link","SO383: PC rental 2Mbit link","ST383: Siteconnect PPC rental 2Mbit link","SY383: PPC rental 2Mbit CLZ link  et","SZ383: PC rental 2Mbit CLZ link  int","SE385: PPC rental 34Mbit link","SO385: PC rental 34Mbit link","SE388: PPC rental 140Mbit link","SE752: Netstream 16 LL 155mbit rentals Links","SO388: PC rental 140Mbit link","ST388: Site Connect PPC rental 140Mbit link","SE391: PPC rental 64Kbit Distribution","SH391: RBS PPC rental 64Kbit link per km transmission","SO391: PC rental 64Kbit link per km Distribution","SE746: Netstream 16 LL 2mbit rentals Trunk","SH372: PPC RBS rental 2Mbit link per km trunk","ST372: Siteconnect rental 2Mbit link per km trunk","SE754: Netstream 16 LL 155mbit rentals Trunk","ST376: Site Con PPC rental 140Mbit link per km trunk","SE432: PPC rental 64kbit link local end","SE438: PPC rental 2Mbit local end copper","SE743: Netstream 16 LL 2mbit rentals Local Ends","SH432: RBS rental 64kbit link local end","SH438: RBS rental 2Mbit local end copper","SH440: RBS rental 2Mb le copper   256k","SO432: PC rental 64kbit link local end","SO438: PC rental 2Mbit local end copper","ST438: Siteconnect PPC rental 2Mbit local end copper","SO400: External Customer Sited Handover connections","SO402: External Customer Sited Handover rentals","SO403: External In Span Handover rentals","SO404: 2 Meg bearer connection","SO409: 2 Meg bearer rentals","SE760: External 3rd Party POH Rental 64kbit","SE765: Extl 3rd Party POH Rental 64kbit eff","SE434: PPC rental 34Mbit link local end","SE761: External 3rd Party POH Rental 34 45mbit","SE766: Extl 3rd Party POH Rental 34 45mbit eff","SO434: PC rental 34Mbit link local end","SE436: PPC rental 140Mbit link local end","SE751: Netstream 16 LL 155mbit rentals LE","SE762: External 3rd Party POH Rental 155mbit","SE767: Extl 3rd Party POH Rental 155mbit eff","SO436: PC rental 140Mbit link local end","ST436: Site Connect 140Mbits rentals","SE763: External 3rd Party PoH Rental 2mbit Copper","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff","SE439: PPC rental 2Mbit local end fibre","SE764: External 3rd Party PoH Rental 2mbit Fibre","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff","SH439: RBS rental 2Mbit local end fibre","SH441: RBS rental 2Mb le fibre   256k","SO439: PC rental 2Mbit local end fibre","ST439: Siteconnect PPC rental 2Mbit local end fibre","SY439: PPC rental 2Mbit CLZ local end fibre  ext","SY764: External 3rd Party PoH Rental 2mbit CLZ","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff","SZ439: PC rental 2Mbit CLZ local end fibre  int","SPE371: Prot Path PPC rental 2Mbit link per km dist","SPO371: Prot Path PC rental 2Mbit link per km dist","SPE373: Prot Path PPC rental 34Mbit link per km dist","SPO373: Prot Path PC rental 34Mbit link per km dist","SPE375: Prot Path PPC rental 140Mbit link per km dist","SPO375: Prot Path PC rental 140Mbit link per km dist","SPE383: Prot Path PPC rental 2Mbit link","SPO383: Prot Path PC rental 2Mbit link","SPE385: Prot Path PPC rental 34Mbit link","SPO385: Prot Path PC rental 34Mbit link","SPE388: Prot Path PPC rental 140Mbit link","SPO388: Prot Path PC rental 140Mbit link","SPE434: Prot Path PPC rental 34Mbit local end","SPO434: Prot Path PC rental 34Mbit local end","SPE436: Prot Path PPC rental 140Mbit local end","SPO436: Prot Path PC rental 140Mbit local end","SPE439: Prot Path PPC rental 2Mbit local end fibre","SPO439: Prot Path PC rental 2Mbit local end fibre","SQ103: WS Low Tisbo Excess Construction","SO417: 64Kbit PC link connection cct prov  internal","SO418: 64kbit PC Re arranges","SE417: 64Kbit PPC new connection provision  external","SE418: 64kbit PPC Re arranges","SO413: 2Mbit PC link connection cct provision","SE413: 2Mbit PPC link connection cct provision","SL136: WH SDSL conns  MPF  TISBO","SL137: WH SDSL rentals  MPF   TISBO","SH417: 64Kbit RBS new connection cct provision  external","SH418: RBS 64Kbit PPC Re arranges","ST413: 2Mbit Siteconnect PPC link conn cct provision","SH413: RBS 2Mbit PPC link connection cct provision","SE740: Netstream 16 LL 2mbit connections","SO473: Separation   Diversity","SPO438: Prot Path PC rental 2Mbit local end copper","SE473: Separation   Diversity","SO474: Third Party Equipment PPC","SE474: Third Party Equipment PPC","SO475: Other Single Payment","SE476: Other single Payment  external","SO410: 34 45Mbit PPC link conn cct prov","SE410: 34 45Mbit PPC link conn cct provision","SO416: 140 155Mbit PPC link conn cct prov","SE416: 140 155Mbit PPC link conn cct prov","SQ100: WS Low Tisbo 3rd Pty Equipment Depn","SQ101: WS High Tisbo 3rd Pty Equipment Depn","SQ102: WS Very High Tisbo 3rd Pty Equipment Depn","SP371: PC rental 2Mb link km dist   Non SMP","SP373: PC rental 34Mb link km dist Non SMP","SP383: PC rental 2Mb link   Non SMP","SP385: PC rental 34Mbit link Non SMP","SP372: PC rnt 2Mb link per km trunk   Non SMP","SP374: PC rental 34Mb link km trunk Non SMP","SP439: PC rental 2Mb LE fibre   Non SMP","SO411: Analogue PC link connection cct prov","SO421: Analogue PC installation","SO461: Private circuit test systems","SPE413: 2Mbit PPC lnk Prot Path conn cct provision","SG110: PCs 34 45Mbit regional Trunk WECLA","SG120: PPCs 34 45Mbit regional Trunk WECLA","SG111: PCs 140 155Mbit regional Trunk WECLA","SG118: PPC rental 64kbit link per km regional trunk  ext","SG119: PC rental 64kbit link per km regional trunk  int","SG101: PPC rental 2Mbit link per km regional trunk","SG102: PC rental 2Mbit link per km regional trunk","SG103: PPC rent 2Mb CLZ link per km regional trunk  ext","SG104: PC rent 2Mbit CLZ link per km regional trunk  int","SG105: PPC Rental 34Mbit link per km regional trunk","SG106: PC rental 34Mbit link per km regional trunk","SG107: PPC rental 140Mbit link per km regional trunk","SG108: PC rental 140Mbit link per km regional trunk","SG112: Prot Path PPC rent 2Mb link per km regional trunk","SG113: Prot Path PC rent 2Mbit link per km regional trunk","SG114: Prot Path PPC rent 34Mb link per km regional trunk","SG115: Prot Path PC rent 34Mb link per km regional trunk","SG116: Prot Path PPC rent 140Mb link km regional trunk","SG117: Prot Path PC rent 140Mb link per km regional trunk","SG218: PPC rental 64kbit link per km national trunk  ext","SG219: PC rental 64kbit link per km national trunk  int","SG201: PPC rental 2Mbit link per km national trunk","SG202: PC rental 2Mbit link per km national trunk","SG203: PPC rent 2Mb CLZ link per km national trunk  ext","SG204: PC rent 2Mbit CLZ link per km national trunk  int","SG205: PPC Rental 34Mbit link per km national trunk","SG206: PC rental 34Mbit link per km national trunk","SG207: PPC rental 140Mbit link per km national trunk","SG208: PC rental 140Mbit link per km national trunk","SG212: Prot Path PPC rent 2Mb link per km national trunk","SG213: Prot Path PC rent 2Mbit link per km national trunk","SG214: Prot Path PPC rent 34Mb link per km national trunk","SG215: Prot Path PC rent 34Mb link per km national trunk","SG217: Prot Path PC rent 140Mb link per km national trunk","SE770: PPCs 34 45Mb Link WECLA","SE771: PPCs 34 45Mb Dist WECLA","SE773: PPCs 140 155Mb Link WECLA","SE774: PPCs 140 155Mb Dist WECLA","SG210: PPCs 34 45Mbit national Trunk WECLA","SG221: PPCs 34 45Mbit national Trunk WECLA","SG211: PCs 140 155Mbit national Trunk WECLA","SO770: PCs 34 45Mb Link WECLA","SO771: PPCs 34 45Mb Dist WECLA","SO773: PCs 140 155Mb Link WECLA","SO774: PCs 140 155Mb Dist WECLA","SO772: PPCs 34 45Mb Local Ends WECLA","SO775: PPCs 140 155Mb Local Ends WECLA","SG109: PC Rental 622Mbit link per km regional trunk","SO431: PC rental analogue link local end","SD143: EBD Rentals AISBO   External   Non WECLA","SD319: EBD ONBS Rentals AISBO   Internal   Non WECLA","SD111: BES 1Gb Rentals   External   Non WECLA","SD112: BES Other Bandwidth Rentals   External   Non WECLA","SD151: Other Ethernet Rentals   Internal   Non WECLA","SD160: BES 1Gb Rentals   Internal   Non WECLA","SD103: WES 10Mb Rentals   External   Non WECLA","SD104: WES 100Mb Rentals   External   Non WECLA","SD105: WES 1Gb Rentals   External   Non WECLA","SD106: WES Other Bandwidth Rentals   External   Non WECLA","SD116: WES 10Mb Rentals   Internal   Non WECLA","SD117: WES 100Mb Rentals   Internal   Non WECLA","SD118: WES 1Gb Rentals   Internal   Non WECLA","SD119: WES Other Bandwidth Rentals   Internal   Non WECLA","SD114: Ethernet Main Link Rentals   Internal   Non WECLA","SD115: Ethernet Main Link Rentals   External   Non WECLA","SD124: EAD Other 10Mb Rental   External   Non WECLA","SD125: EAD Other 100Mb Rental   External   Non WECLA","SD126: EAD Other 1Gb Rental   External   Non WECLA","SD127: EAD LA 10Mb Rentals   External   Non WECLA","SD128: EAD LA 100Mb Rentals   External   Non WECLA","SD129: EAD LA 1Gb Rentals   External   Non WECLA","SD131: Other Ethernet Rentals   External   Non WECLA","SD144: EAD Other 10Mb Rental   Internal   Non WECLA","SD145: EAD Other 100Mb Rental   Internal   Non WECLA","SD146: EAD Other 1Gb Rental   Internal   Non WECLA","SD147: EAD LA 10Mb Rentals   Internal   Non WECLA","SD148: EAD LA 100Mb Rentals   Internal   Non WECLA","SD149: EAD LA 1Gb Rentals   Internal   Non WECLA","SD158: AISBO Equipment Depreciation   Non WECLA","SD155: EAD LA 10Mb Connection   Internal   Non WECLA","SD136: EAD LA 10Mb Connection   External   Non WECLA","SD156: EAD LA 100Mb Connection   Internal   Non WECLA","SD137: EAD LA 100Mb Connection   External   Non WECLA","SD157: EAD LA 1Gb Connection   Internal   Non WECLA","SD138: EAD LA 1Gb Connection   External   Non WECLA","SD152: EAD Other 10Mb Connection   Internal   Non WECLA","SD133: EAD Other 10Mb Connection   External   Non WECLA","SD153: EAD Other 100Mb Connection   Internal   Non WECLA","SD134: EAD Other 100Mb Connection   External   Non WECLA","SD154: EAD Other 1Gb Connection   Internal   Non WECLA","SD135: EAD Other 1Gb Connection   External   Non WECLA","SD141: EBD Connection AISBO   External   Non WECLA","SD327: EBD ONBS Connection AISBO   Internal   Non WECLA","SD120: WES 10Mb Connection   Internal   Non WECLA","SD121: WES 100Mb Connection   Internal   Non WECLA","SD123: WES Other Bandwidth Connection   Internal   Non WECLA","SD159: Other Ethernet Connection   Internal   Non WECLA","SD107: WES 10Mb Connection   External   Non WECLA","SD108: WES 100Mb Connection   External   Non WECLA","SD109: WES 1Gb Connection   External   Non WECLA","SD110: WES Other Bandwidth Connection   External   Non WECLA","SD113: BES Other Bandwidth Connection   External   Non WECLA","SD140: Other Ethernet Connection   External   Non WECLA","SD101: Excess Construction Charges   Internal   Non WECLA","SD102: Excess Construction Charges   External   Non WECLA","SD043: EBD Rentals AISBO   External   WECLA","SD219: EBD ONBS Rentals AISBO   Internal   WECLA","SD011: BES 1Gb Rentals   WECLA","SD012: BES Other Bandwidth Rentals   WECLA","SD051: Other Ethernet Rentals   Internal   WECLA","SD003: WES 10Mb Rentals   External   WECLA","SD004: WES 100Mb Rentals   External   WECLA","SD005: WES 1Gb Rentals   External   WECLA","SD006: WES Other Bandwidth Rentals   External   WECLA","SD016: WES 10Mb Rentals   Internal   WECLA","SD017: WES 100Mb Rentals   Internal   WECLA","SD018: WES 1Gb Rentals   Internal   WECLA","SD019: WES Other Rentals   Internal   WECLA","SD014: Ethernet Main Links   Internal   WECLA","SD015: Ethernet Main Links   External   WECLA","SD024: EAD Other 10Mb Rental   External   WECLA","SD025: EAD Other 100Mb Rental   External   WECLA","SD026: EAD Other 1Gb Rental   External   WECLA","SD027: EAD LA 10Mb Rentals   External   WECLA","SD028: EAD LA 100Mb Rentals   External   WECLA","SD029: EAD LA 1Gb Rentals   External   WECLA","SD031: Other Ethernet Rentals   External   WECLA","SD044: EAD Other 10Mb Rental   Internal   WECLA","SD045: EAD Other 100Mb Rental   Internal   WECLA","SD046: EAD Other 1Gb Rental   Internal   WECLA","SD047: EAD LA 10Mb Rentals   Internal   WECLA","SD048: EAD LA 100Mb Rentals   Internal   WECLA","SD049: EAD LA 1Gb Rentals   Internal   WECLA","SD058: AISBO Equipment Depreciation   WECLA","SD055: EAD LA 10Mb Connection   Internal   WECLA","SD056: EAD LA 100Mb Connection   Internal   WECLA","SD057: EAD LA 1Gb Connection   Internal   WECLA","SD036: EAD LA 10Mb Connection   External   WECLA","SD037: EAD LA 100Mb Connection   External   WECLA","SD038: EAD LA 1Gb Connection   External   WECLA","SD052: EAD  10Mb Connection   Internal   WECLA","SD053: EAD  100Mb Connection   Internal   WECLA","SD054: EAD  1Gb Connection   Internal   WECLA","SD033: EAD  10Mb Connection   External   WECLA","SD034: EAD  100Mb Connection   External   WECLA","SD035: EAD  1Gb Connection   External   WECLA","SD041: EBD Connections AISBO   External   WECLA","SD227: EBD ONBS Connections AISBO   Internal   WECLA","SD040: Other Ethernet Connections   External   WECLA","SD059: Other Ethernet Connections   Internal   WECLA","SD001: Excess Construction Charge   Internal   WECLA","SD002: Excess Construction Charge   External   WECLA","SD314: EBD MISBO Rentals   External   Non WECLA","SD328: EBD ONBS Rentals MISBO   Internal   Non WECLA","SD305: BES MISBO Rentals   Internal   Non WECLA","SD306: BES MISBO Rentals   External   Non WECLA","SD301: WES MISBO Rentals   Internal   Non WECLA","SD302: WES MISBO Rentals   External   Non WECLA","SD321: WES BES EBD MBO Main Link   Internal    Non WECLA","SD322: WES BES Main Link MISBO   External   Non WECLA","SD323: Other Ethernet main links  1Gb Internal non WECLA","SD324: Other Ethernet main links  1Gb External non WECLA","SD325: Optical Services Main Link   Intenal   Non WECLA","SD326: Optical Services Main Link   External   Non WECLA","SD309: Optical Services Rentals   Internal   Non WECLA","SD310: Optical Services Rentals   External   Non WECLA","SD311: oth ether services   1Gb rental Internal non WECLA","SD312: oth ether services   1Gb rental External non WECLA","SD303: WES MISBO Connections   Internal   Non WECLA","SD304: WES MISBO Connections    External   Non WECLA","SD308: BES MISBO Connections   External   Non WECLA","SD329: EBD ONBS Connections MISBO   Internal    Non WECLA","SD320: EBD MISBO Connections    External   Non WECLA","SD316: Optical Services Connections   External   Non WECLA","SD315: Optical Services Connections   Internal   Non WECLA","SD317: oth ether services   1Gb conn Internal non WECLA","SD214: EBD MISBO rent External WECLA","SD333: EBD ONBS rentals MISBO WECLA internal Costs","SD205: BES MISBO rent Internal WECLA","SD206: BES MISBO rent External WECLA","SD201: WES MISBO rent Internal WECLA","SD202: WES MISBO rent External WECLA","SD221: WES BES EBD MBO Main link Internal WECLA","SD222: WES BES EBD MBO Main link External WECLA","SD223: Other Ethernet main links  1Gb Internal WECLA","SD224: Other Ethernet main links  1Gb External WECLA","SD225: Optical Services Main link Intenal WECLA","SD226: Optical Services Main link External WECLA","SD209: Optical Services rent Internal WECLA","SD210: Optical Services rent External WECLA","SD211: oth ether services   1Gb rental Internal WECLA","SD212: oth ether services   1Gb rental External WECLA","SD203: WES MISBO conns Internal WECLA","SD215: Optical Services conns Internal WECLA","SD216: Optical Services conns External WECLA","SD217: oth ether services   1Gb conn Internal WECLA","SD220: EBD MISBO conns External WECLA","SD332: EBD ONBS connection MISBO WECLA internal Costs","Z1: EAD Other 10Gb Rental Internal Non WECLA","Z2: EAD Other 10Gb Rental External Non WECLA","Z3: EAD LA 10Gb Rental Internal Non WECLA","Z4: EAD LA 10Gb Rental External Non WECLA","Z5: EAD Other 10Gb Rental Internal WECLA","Z6: EAD Other 10Gb Rental External WECLA","Z7: EAD LA 10Gb Rental Internal WECLA","Z8: EAD LA 10Gb Rental External WECLA","Z9: EAD Other 10Gb Connection Internal Non WECLA","Z10: EAD Other 10Gb Connection External Non WECLA","Z11: EAD LA 10Gb Connection Internal Non WECLA","Z12: EAD LA 10Gb Connection External Non WECLA","Z13: EAD Other 10Gb Connection Internal WECLA","Z14: EAD Other 10Gb Connection External WECLA","Z15: EAD LA 10Gb Connection Internal WECLA","Z16: EAD LA 10Gb Connection External WECLA","Passive 1 - EAD 1000Mbit/s Rental Internal","Passive 2 - EAD 1000Mbit/s Rental External","Passive 3 - EAD LA 1000Mbit/s Rental Internal","Passive 4 - EAD LA 1000Mbit/s Rental External","Passive 5 - EAD 1000Mbit/s Connection Internal","Passive 6 - EAD 1000Mbit/s Connection External","Passive 7 - EAD LA 1000Mbit/s Connection Internal","Passive 8 - EAD LA 1000Mbit/s Connection External","Passive 9 - WES MISBO Rental Internal","Passive 10 - WES MISBO Rental External","Passive 11 - WES MISBO Connection Internal","Passive 12 - WES MISBO Connection External","Passive 13 - OSA Rental Internal","Passive 14 - OSA Rental External","Passive 15 - OSA Connection Internal","Passive 16 - OSA Connection External","Passive 17 - EBD 1000Mbit/s Rental Internal","Passive 18 - EBD 1000Mbit/s Rental External","Passive 19 - EBD 1000Mbit/s Connection Internal","Passive 20 - EBD 1000Mbit/s Connection External","Passive 21 - EBD MISBO Rental Internal","Passive 22 - EBD MISBO Rental External","Passive 23 - EBD MISBO Connection Internal","Passive 24 - EBD MISBO Connection External","Passive 25 - EAD 10Gbit/s Rental Internal","Passive 26 - EAD 10Gbit/s Rental External","Passive 27 - EAD LA 10Gbit/s Rental Internal","Passive 28 - EAD LA 10Gbit/s Rental External","Passive 29 - EAD 10Gbit/s Connection Internal","Passive 30 - EAD 10Gbit/s Connection External","Passive 31 - EAD LA 10Gbit/s Connection Internal","Passive 32 - EAD LA 10Gbit/s Connection External","Passive 33 - WES 1000Mbit/s Rental Internal","Passive 34 - WES 1000Mbit/s Rental External","Passive 35 - BES 1000Mbit/s Rental Internal","Passive 36 - BES 1000Mbit/s Rental External","Passive 37 - BES MISBO Rental Internal","Passive 38 - BES MISBO Rental External",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Components",null,{"$f":"TRANSPOSE(List_ServSource)","v":"BTW"},"BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","BTW","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR","OR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"List_CompCode","v":"CF371"},{"$f":"List_CompName","v":"CF371: OR PC Rental 2Mbit link per km distribution"},0.99860206027392173,1.0126022719960486,1.0003137314570361,1.0012274711394407,0.99856716273940693,1.0037748163118274,1.0034227720809366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0026076111506914,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"CF373","CF373: OR PC Rental 34Mbit link per km distribution",0,0,0,0,0,0,0,0.99922908542924682,1.0004107180650847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0001160417589696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"CF375","CF375: OR PC Rental 140Mbit link per km distribution",0,0,0,0,0,0,0,0,0,0.9973021454384392,1.0027698549883433,1.000241223541755,0.99601696445691512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"CF381","CF381: OR PC Rental 64Kb link",0,0,0,0,0,0,0,0,0,0,0,0,0,1.0000998492938238,0.99923007358655103,1.0005676301356305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"CF383","CF383: OR PC Rental 2Mb link",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9988378551988476,1.0186030200960592,1.0002159639302979,1.0007438978697749,0.99876335138723582,1.0014522884400885,1.0009972047803231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99676912495575454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"CF385","CF385: OR PC Rental 34Mb link",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99972757801312673,1.0002871016242822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.98785168143595536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"CF388","CF388: OR PC rental 140Mb link",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99798469135173429,1.00515263717383,1.0001075209720329,0.99315708603256236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"CF391","CF391: OR PC rental 64Kbit link per km transmission",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0009104671095823,1.0002334251803526,1.0011218753295161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99788022848425251,0.99799283790763249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.997687273851809,0.99791721945772538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"CG101","CG101: PC rental 2Mbit s regional trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0131468402667407,1.0007007955842229,0.99990452578396238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0038129646714942,0,0,0,0,0,0,0,0,0,0,0,0.99901699747000594,0.9990334290537769,0.99474192104867287,0.99719614396561063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"CG103","CG103: PC rental 140Mbit s regional trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0021653805093058,1.000076375394205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99914694955382133,0.99916689002796755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"CG201","CG201: PC rental 2Mbit link per km national trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0075121221312489,1.0011937647850737,1.0002567698225973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0033516541505307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99881339620550458,0.99896464291563525,0.98626732147521989,0.99693625471907188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"CG203","CG203: PC rental 140Mbit link per km national trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0048858339027111,0.99638526722572751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9992009924833789,0.99967969744013474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"CL171","CL171: E side copper capital",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9992139211991351,1.6421125158045724,1.6369158464834557,0.98005991089176814,1.6405285253338122,1.6397973850466045,1.0038009058833866,1.6438852434315612,1.516303295739442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"CL173","CL173: D side copper capital",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99987600235148033,1.6426585708601067,1.6753870466795,0.99453658820927826,1.6446124599573806,1.6435843164845187,1.001924894058513,1.6431969506797188,1.6242171760261721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"CO379","CO379: Point of Handover electronics",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59.309103660870406,2.7986787780570569E-2,2.7990973145058301E-2,59.576039069400338,2.8021014374450929E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"CO432","CO432: PC rental 64Kbit link local end",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99930622833555238,0,0,0.99863007750472277,0,0,1.0002857993768051,0,0,0,0,0,0,0,0.16978272199818664,0.16993281105377828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"CO434","CO434: PC rental 34Mbit link local end",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0027369344412942,0.16432946812031576,0.17050114328867746,0.99878616298478984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"CO436","CO436: PC rental 140Mbit link local end",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99698297577684469,1.0189235503434635,0.16446567981120572,0.16891448402856687,1.0000125100604809,0.98082871738040933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"CO438","CO438: PC rental 2Mbit local end copper",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99874131796918642,1.057894135201493,0,1.002214609906845,1.0002580178236256,0,0.99938934244025324,0.99022352139157266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16919703423781121,0.16967339527774603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"CO439","CO439: PC rental 2Mbit local end fibre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99934258736064152,0.16966644829877167,0.16980098450741304,1.0040185530241308,1.0016644319641252,0.99874708790810474,0.99519530888986296,0.99560124286023099,0.1685001414011334,0.16917735828082067,0.99545081472617991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99437229324608034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,"CP371","CP371: Prot Path PC rental 2Mbit link per km dist",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,"CP373","CP373: Protected Path PC rental 34Mbit link per km distr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,"CP375","CP375: Protected Path PC rental 140Mbit link per km distr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,"CP383","CP383: Protected Path PC rental 2Mbit link",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,"CP385","CP385: Protected Path PC rental 34Mb link",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,"CP388","CP388: Protected Path PC rental 140Mbit link",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,"CP434","CP434: Protected Path PC rental 34Mbit link local end",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"CP436","CP436: Protected Path PC rental 140Mbit link local end",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"CP439","CP439: Protected Path PC rental 2Mbit local end fibre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"CR371","CR371: PC rental 2Mbit link per km distribution",0.99947952608813717,1.0002431001062582,1.000196595519536,1.0005979672926617,0.99915098615127473,1.0008185274534456,0.99935696069641589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99054131667255851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"CR373","CR373: PC rental 34Mbit link per km distribution",0,0,0,0,0,0,0,0.99834595086256916,1.0020892334961293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.89193894316377675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"CR375","CR375: PC rental 140Mbit link per km distribution",0,0,0,0,0,0,0,0,0,0.99688976470731716,1.001605809254835,1.0009386768493198,0.97208680943061287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,"CR383","CR383: PC rental 2Mb link",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99952864174149669,0.98817106251892894,1.0002056561599728,1.0004775375644033,0.99717447258123038,1.0014458311933792,1.0007564906382809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.98285120248741698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,"CR385","CR385: PC rental 34Mb link",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99938552935649405,1.000930083752223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.94851515674162346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,"CR388","CR388: PC rental 140Mb link",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99329679713410068,1.0051833731767363,1.0021956509171497,0.92849996334067952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,"CR391","CR391: PC rental 64Kbit link per km transmission",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0006798567719102,1.000316254008595,1.000956526273447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99793212044211144,0.9983280492467862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99715542506777577,0.99805842281053891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"CE103","CE103: Tisbo  Excess Construction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,"CL175","CL175: Local exchanges general frames capital",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99866140078294996,1.6429276228800858,1.5660930625347182,0.96845955030515485,1.6314123291079521,1.6367090925060594,1.0051515614203785,1.6458468983626016,1.5092596072738176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,"CO417","CO417: 64Kbit PC link connection cct provision",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99736832758791394,0,1.0565561243691703,0,0,0,0,0,0.98732754318573601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"CO506","CO506: Customer Support   partial private circuits",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"CO418","CO418: 64Kbit PC link connection cct rearrangements",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3543640933251853,0,0.99817793195103499,0,0,0,0,0,0.99993521330639934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,"CL172","CL172: E side copper current",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.82976057838016604,0.50610541582627988,0.45629598202412969,0.7928087588283893,0.5015752829419643,0.50208560010505243,0.83604526374129273,0.50812477381960397,0.30656846783117669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,"CL174","CL174: D side copper current",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.82896452994756897,0.5069140381929198,0.50259138768466094,0.80944967597711437,0.50480497151243076,0.50493206110369937,0.834441424730613,0.50811507279409096,0.38550351641225972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,"CO413","CO413: 2Mbit and above PC link connection cct provision",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0377993270774826,0.98919302619149685,0,0,0,0,1.0224196984086422,0.99789979445526089,0.9596703013765514,0,0,0,0,0,0,0,0.98163013961361834,0.99671999563316704,0.96739138130205637,0.97548401465150081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"CR187","CR187: Broadband line testing systems",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"CO401","CO401: Netstream Equipment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2600052472812665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92730798404287595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"CPE432","CPE432: POH adjust credit PPC 64k LE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,"CPE438","CPE438: POH  adjust credit PPC 2Mb Copper LE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,"CPE439","CPE439: POH adjust credit PPC 2Mb Fibre LE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"CD100","CD100: Low Tisbo 3rd Party Equipment Depreciation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,"CPE434","CPE434: POH adjust credit PPC 34Mb LE",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"CD101","CD101: Medium Tisbo 3rd Party Equipment Depreciation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,"CD102","CD102: High Tisbo 3rd Party Equipment Depreciation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,"CPE105","CPE105: POH LE adjust CSH debit",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,"CG102","CG102: PC rental 34Mbit s regional trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0049528617526848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9991781512389587,0.99926769537877391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,"CG202","CG202: PC rental 34Mbit link per km national trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0059040320943156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99865901204379914,0.99969997213020889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,"CO411","CO411: OR Analogue PC link connection cct prov",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"CO421","CO421: OR Analogue PC installation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"CO461","CO461: Private Circuit test systems",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0000493980018816,9.5910025525839378E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"CX902","CX902: Wholesale",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"CG105","CG105: PPCs 34 45Mbit regional Trunk WECLA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.80570898028016402,1.989833978842948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"CG106","CG106: PPCs 140 155Mbit regional Trunk WECLA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"CG107","CG107: ProtPath PC rent 2Mbit link perkm regional trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0007268186394198,0.99574047524482923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"CG108","CG108: ProtPath PC rent 34Mbit link perkm regional trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0002317876783402,0.99929196107632012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,"CG109","CG109: ProtPath PC rent 140Mbit link perkm regional trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99987722214709451,1.0000709916635515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,"CG207","CG207: ProtPath PC rent 2Mbit link perkm national trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99773740736355132,1.0007838340343977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,"CG208","CG208: ProtPath PC rent 34Mbit link perkm national trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.98565514692005074,1.0002230566966854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,"CG209","CG209: ProtPath PC rent 140Mbit link perkm national trunk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"CF550","CF550: OR PPCs 34 45Mb Link CELA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8806827590975985,0,0,0,0,0,0,0.9545299662422434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"CF551","CF551: OR PPCs 34 45Mb Distribution CELA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.823621312703275,0,0,0,0,0,0,0.92180810322437245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,"CF553","CF553: OR PPCs 140 155Mb Link CELA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9859322840899922,0,0,0,0,0,0,0.99743246801018226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,"CF554","CF554: OR PPCs 140 155Mb Distribution CELA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.920746707851992,0,0,0,0,0,0,0.99933759229650931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,"CG205","CG205: PPCs 34 45Mbit national Trunk WECLA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.94233457931596731,1.8639870788693853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,"CG206","CG206: PPCs 140 155Mbit national Trunk WECLA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"CR550","CR550: PPCs 34 45Mb Link CELA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8530202848166444,0,0,0,0,0,0,0.95595819181653197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"CR551","CR551: PPCs 34 45Mb Distribution CELA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8050791600256946,0,0,0,0,0,0,0.92356843417477585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"CR553","CR553: PPCs 140 155Mb Link CELA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9422862132953373,0,0,0,0,0,0,0.9975461296528767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"CR554","CR554: PPCs 140 155Mb Distribution CELA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5228376128186785,0,0,0,0,0,0,0.99962385783250451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"CN616","CN616: EBD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99995816664026127,0.99670867771067417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8898794305944602,1.8791081654720769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0965972223503462,2.164302273925772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6137021093122379,2.6102202354434518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99670867771067417,0.99995816664026127,0,0,2.164302273925772,2.0965972223503462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"CN617","CN617: EBD Extended Reach",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99801890684247174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8943546325756864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99801890684247174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"CN618","CN618: EBD Resilience",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99801126505883964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9263505110721124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99801126505883964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,"CO447","CO447: Backhaul extension services fibre etc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0173524744599587,1.0943537475595169,0.46541397962261294,0.90574383149912929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0018795341598528,0.75223257082962391,0.28656316345621147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.76519495178285712,0.88508882130369537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.86207806712261392,0.84796910028351935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.90574383149912929,1.0173524744599587,0.76519495178285712,0.88508882130369537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,"CO450","CO450: Wholesale   LAN extension services fibre etc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96478259937461841,0.94267124341271769,0.98201289856872565,0.38560689775386164,0.97978134495908209,0.95568316083118821,0.93538049207629392,0.69210705946972884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.69494034093414392,0.68312868092577561,0.64897065313757041,0.85486860732391334,0.71033345203677789,0.68522284935129729,0.64901887570720485,0.81699514557219666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.68609199269707999,0.86457734798481822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.55510409261368721,0.55332812621388339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.68609199269707999,0.86457734798481822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.93538049207629392,0.98201289856872565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,"CO484","CO484: Ethernet main links",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0000110974851089,1.0000806560673339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.36709262333413839,0.36722499276337833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99991641017538124,0.99999777355754904,0.9991923296103441,0.99566340011080157,0.99971694550913826,0.99952310086479379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.36637593165069315,0.36532862496930624,0.36619363526288062,0.35534056633760636,0.36799096810559995,0.36647650894250555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,"CO485","CO485: Ethernet Electronics",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3616597189716151,0.86904835299374172,0.48540964416251231,2.335629908338448,0.98683203058952718,0.97476775904116642,2.4227434490881308,0.929257753548548,0.98456815506411965,0.97756479454111167,2.3713971876573408,0.48954569102485085,0,0,1.469229817229363,1.4451609043746436,1.7944108099057028,1.4839325743922367,1.4437975113782182,1.7800210815492841,6.8174153495303988E-3,1.477957796182056,1.4701239918361584,1.8008055505043519,1.4832568408256093,1.4512326188957649,1.7929457208641222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0379437841491201,1.5075483072385381,0.96813160398491227,1.396603669052336,1.4552399322313052,3.5721872879184957,6.552797602348571,1.3995683190872985,1.4559149583413491,3.5725208656850538,4.5108110402394042,0,0,2.2334499217443717,2.0766857038703113,2.5285194179494428,2.8014497062503922,2.1113153260060513,3.1738503065173647,8.4093557851380077E-2,2.233136230885906,2.0769678363741026,2.5325070590766292,2.8041766338371894,2.1126931471954635,3.1780464372412305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.1481395808443935,6.4179376497434193,5.9091927068465111,6.3161191864969917,0,0,0,0,0,0,19.913307121570604,20.468083120106733,20.565986783535187,25.317330095583525,0,0,0,0,0,0,0,0,0,0,14.078566991318501,13.825256575192714,9.1233412447898132,9.1354980080418056,0,0,0,0,0,0,24.963646848217326,24.924517007931122,16.831237011258274,16.872861384057884,0,0,0,0,0,0,1.8008055505043519,1.7944108099057028,1.7929457208641222,1.7800210815492841,2.5325070590766292,2.5285194179494428,3.1780464372412305,3.1738503065173647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,"CW609","CW609: Ethernet Access Direct Fibre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1211343259827551,2.1586128758270307,2.6108191122420332,1.0373291743083179,1.0033929658165501,0.99522288820370164,9.2916189253587338E-3,2.1444946261504776,2.2504662317197464,2.6359018675818806,1.0279019805902541,1.0283793377142365,1.0734753904657277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5814263543373401,1.47382102751155,1.6909350705336612,0.89714649847802164,0.66909831802438313,0.93064304526685648,4.6072047270915545E-2,1.5819293317251171,1.4775675058027755,1.7253114944762107,0.90077149435490156,0.67429990424084252,0.94618593544802865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7855976834173783,1.8670484631080144,1.8904999495653532,2.2813062668169528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2324716945762586,1.2287796607211969,0.83118121828495861,0.80825574144503076,0,0,0,0,0,0,2.6359018675818806,2.6108191122420332,1.0734753904657277,0.99522288820370164,1.7253114944762107,1.6909350705336612,0.94618593544802865,0.93064304526685648,0,0,0,0,0,0,0,0,2.6359018675818806,2.6108191122420332,1.0734753904657277,0.99522288820370164,0,0,0,0,0,0,0,0,1.7855976834173783,1.8670484631080144,0,0,0,0,0,0,0,0,0,0,2.6359018675818806,2.6108191122420332,1.0734753904657277,0.99522288820370164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,"CE104","CE104: AISBO Excess Construction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"CL578","CL578: OR Service Centre   Assurance Ethernet",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"CO772","CO772: Openreach Systems Development Ethernet Specific",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0027690897142176,0.99014443085253379,0.50108661809232669,0.4993941724527084,0.98790382520999553,0.48955595870054097,0.49434252840235049,0.48984447926680169,0.49276627522048344,0.49938050626722358,0.49459136796746267,0.49129906060065448,0.48292485204660207,0.50376610501523211,0.14270993669306378,0.14278754271054778,0.98244826747625003,0.96569196045595707,0.98402252283553593,0.99070902816160666,0.9635412679704014,0.98329521843277989,0.99430643543283037,0.98822361385101187,0.98255197979952513,0.98768007428307858,0.99054747361011952,0.96868938011853445,0.98540577921692241,0,1.0166951181843114,1.0157288429930098,0.96990839638907567,0.96750095896454702,0.99323325540494067,0.98292794211418621,1.0060473853624707,1.000794114969886,0.98545550074075794,0.97125004234934786,0.99874870456481046,0.98187803928524409,0.98487524689225159,0.97627775582627896,0.42829532539857867,0.42825599867109249,0.39315727432164199,1.0074020323207413,0.44993439030143395,0.46601089221235803,0.40844509169367843,0.39315727432164188,0.40844003294182513,0.98352361402999,0,0,1.9739312973126721,1.9365935438515747,1.0513745436235666,0.772392601622094,0.99220933156340874,0.78103928065636918,0.76625038833961179,0.72759579764544635,0.90264938117873916,0.78330686698234486,0.76667483343699672,0.73273286897208523,0.86670219647191593,0.14240308930794968,0.14275326098331745,1.4900353785327562,1.3876573985594705,1.3850295985940948,1.863090692120726,1.4090580795932912,1.8142071889708353,0.99270879974608972,1.4872696325026626,1.3871740214231416,1.3888383317781106,1.8719006107461746,1.4103635511923727,1.8210921455356879,0,1.9138999363307569,1.4114227621629405,1.8225305435144381,1.8559076157932253,1.4073925423395841,1.8113917966323099,1.4558785344831597,1.389440713482109,1.3919927631991034,1.4907590438958223,1.3867818922148802,1.3820568850722157,1.8823516399667359,1.7552849036282261,0.97590590624779694,0.97236049327468121,0,0,0.9299599429209563,0.98070985495234353,0.52285736952371864,0.49875858555711172,0.45589562682516649,0.49151835576022485,0.14182568702972301,0.14237025538040965,0.14141383431856136,0.14078603172740278,0.14216086939909864,0.1420488569654047,0.97681294130374596,0.99294451927692173,0.98283253280408811,1.1767708353023207,0.38362035592713761,0.43664210338885973,0.39568195624421243,0.97613889409467713,0.95757829885705026,0.98909673231620265,0.96314619432010962,0.96976551646974463,1.1889124783858918,1.2370466950817849,1.0309025988574796,1.0213584688071333,0.6977399933285976,0.73699606935837569,0.14128597122885811,0.14002171339035971,0.14086868810498376,0.12946562982981485,0.14652523846314006,0.14244492692865793,1.4667455329789441,1.4511596356802434,0.98508487290076241,0.90620343183758012,0.67230429360468014,1.4584993312657275,1.4439549602565258,0.94070371182706625,1.1418896676469894,1.2011325428379986,0.98768007428307858,0.98402252283553593,0.98540577921692241,0.98329521843277989,1.3888383317781106,1.3850295985940948,1.8210921455356879,1.8142071889708353,0.99874870456481046,0.98187803928524409,0.99323325540494067,0.98292794211418621,1.3919927631991034,1.3820568850722157,1.8225305435144381,1.8113917966323099,0.98768007428307858,0.98402252283553593,0.98540577921692241,0.98329521843277989,0.99874870456481046,0.98187803928524409,0.99323325540494067,0.98292794211418621,0.45589562682516649,0.49151835576022485,0.38362035592713761,0.43664210338885973,0.97681294130374596,0.99294451927692173,0.96314619432010962,0.98909673231620265,0.99014443085253379,1.0027690897142176,0.97627775582627896,0.98487524689225159,0.98070985495234353,0.9299599429209563,0.97613889409467713,0.95757829885705026,0.98768007428307858,0.98402252283553593,0.98540577921692241,0.98329521843277989,0.99874870456481046,0.98187803928524409,0.99323325540494067,0.98292794211418621,0.48292485204660207,0.49276627522048344,0.48955595870054097,0.50108661809232669,0.52285736952371864,0.49875858555711172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,"CP502","CP502: Openreach sales product management",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"CL160","CL160: Routeing   records",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.98574209922422229,0.89634378094230138,0.99025113827571654,0.9850469211366939,1.0071283051091746,0.94204573533929836,0.94529859139358452,0.93735931872610145,0.99621607933793765,0.98090422172628755,1.0054332991111528,0.97956554643099758,0.88269805610855312,0.83485656980800371,0.54103808279245347,0.5410810739537355,0.49181585979911457,0.97037515391329077,0.73365169726941715,0.62916714348789748,0.39979051074509042,2.1286724185791925,3.5106532078924269,0.99426545810531042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5570373207909685,1.413987905926942,1.6760749832940409,0.99664391995360568,1.3939406014748437,1.6203343429399539,0.8843435889323934,1.1702492311945931,1.1874140696165989,0.89587631875744356,1.3170373206854202,1.2357238940482649,1.2443839800798047,0.99616462985129028,0.79547972699179448,0.78628187094565993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5660571420800653,0.51037824046831026,7.4938308409066225,0.90524527410991484,0.69357067491430691,0.96570845505001857,0.89427691294060185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0783599991647548,1.2605632463590364,1.0692789083540699,0.65234604659432771,0.42825685934036933,0.79491596073164317,0,0,0,0,0,0,0,0,1.0054332991111528,0.97956554643099758,1.0071283051091746,0.94204573533929836,1.1874140696165989,1.2357238940482649,1.6760749832940409,1.6203343429399539,0,0,0,0,1.0054332991111528,0.97956554643099758,1.0071283051091746,0.94204573533929836,0,0,0.5660571420800653,0.51037824046831026,0,0,0.89427691294060185,0.96570845505001857,0,0,0.83485656980800371,0.88269805610855312,0,0,0.90524527410991484,0.69357067491430691,0,0,0,0,1.0054332991111528,0.97956554643099758,1.0071283051091746,0.94204573533929836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,"CL573","CL573: OR Service Centre   Provision Ethernet",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"CW617","CW617: Other Ethernet Rentals   Internal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99934196514694518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0040228284695101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,"CW619","CW619: Other Ethernet Connection   Internal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.000655226747724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9971989056534809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,"CW901","CW901: Openreach non copper",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Forecasts, by service>>","index":47,"n_rows":3,"n_cols":9,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Forecasts, by service",null,null,null,null,null,null,null," "]
["This section of the model derives the cost forecasts for each of the business connectivity services provided by BT using the cost forecasts by components and the usage factors  "]

{"sheet":"FC.Serv.GRC","index":48,"n_rows":410,"n_cols":101,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Gross Replacement Cost (GRC) forecasts - admin costs"]
["Units: £m"]
[null,"Efficiency",null,null,null,null,{"$f":"MAX(C4:$D4)+1","v":1},"Unit costs by service, non-admin related costs",null,null,null,null,null,null,{"$f":"MAX($E4:N4)+1","v":2},"Total costs by service, non-admin related costs",null,null,null,null,null,null,{"$f":"MAX(E4:$V4)+1","v":3},"Disposals",null,null,null,null,null,null,{"$f":"MAX($C4:AD4)+1","v":4},"Gross replacement cost (GRC) in steady state (SS)",null,null,null,null,null,null,{"$f":"MAX($C4:AL4)+1","v":5},"Additional GRC (i) - for OCM dep calculations",null,null,null,null,null,null,{"$f":"MAX($C4:AT4)+1","v":6},"Additional GRC (ii) - for NRC calculations",null,null,null,null,null,null,{"$f":"MAX($C4:BB4)+1","v":7},"Total GRC by service - admin",null,null,null,null,null,null,{"$f":"MAX($H4:BJ4)+1","v":8},"Total costs by service, admin and non-admin",null,null,null,null,null,null,{"$f":"MAX($C4:BQ4)+1","v":9},"Fixed & common Disposals",null,null,null,null,null,null,{"$f":"MAX($C4:BY4)+1","v":10},"Fixed & common SS Capex",null,null,null,null,null,null,{"$f":"MAX($C4:CG4)+1","v":11},"Fixed & common GRC",null,null,null,null,null,null,{"$f":"MAX($C4:CO4)+1","v":12},"Dynamic AVE"]
["BTW",{"$f":"BTW_Capital_Efficiency","v":0},"BTW_Capital_Efficiency",null,null,null,null,"Unit costs by service = Unit cost by component * Usage factor",null,null,null,null,null,null,null,"Total costs by service = Unit costs by service * volumes",null,null,null,null,null,null,null,"Base year disposals assumed to be equal to OCM depreciation.",null,null,null,null,null,null,null,"Base year GRC from our base year estimation.",null,null,null,null,null,null,null,"Add GRC(t) = Add GRC(t-1) * [1+IPCs(t)] + Add Capex(t)",null,null,null,null,null,null,null,"Add GRC(t) = Add GRC(t-1) * [1+IPCs(t)] + Add Capex(t)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base year = Total costs * (1 - Base year elasticity)",null,null,null,null,null,null,null,"Base year = Total costs * (1 - Base year elasticity)",null,null,null,null,null,null,null,"Base year = Total costs * (1 - Base year elasticity)",null,null,null,null,null,null,null,"Based on LRIC:FAC ratio = (Total cost - FCC) / Total Cost"]
["OR",{"$f":"OR_Capital_Efficiency","v":0.04},"OR_Capital_Efficiency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsequent years: Disp(t) = Disp(t-1) * [1+IPCs(t)] ",null,null,null,null,null,null,null,"Subsequent years: SS GRC(t) = SS GRC(t-1) * [1+IPCs(t)] + [Capex(t) - disposals(t)]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Where SS Capex(t) + Add Capex <0, assume assets depreciated in line with NRC/GRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsequent years rolled forward by applying price inflation",null,null,null,null,null,null,null,"Subsequent years rolled forward by applying price inflation and efficiency assumptions",null,null,null,null,null,null,null,"Subsequent years rolled forward by applying price inflation"]
["Ofcom",{"$f":"B6","v":0.04},null,null,null,null,null,{"$f":"G7+1","v":1},{"$f":"H7+1","v":2},{"$f":"I7+1","v":3},{"$f":"J7+1","v":4},{"$f":"K7+1","v":5},null,null,null,{"$f":"O7+1","v":1},{"$f":"P7+1","v":2},{"$f":"Q7+1","v":3},{"$f":"R7+1","v":4},{"$f":"S7+1","v":5},null,null,null,{"$f":"W7+1","v":1},{"$f":"X7+1","v":2},{"$f":"Y7+1","v":3},{"$f":"Z7+1","v":4},{"$f":"AA7+1","v":5},null,null,null,{"$f":"AE7+1","v":1},{"$f":"AF7+1","v":2},{"$f":"AG7+1","v":3},{"$f":"AH7+1","v":4},{"$f":"AI7+1","v":5},null,null,null,{"$f":"AM7+1","v":1},{"$f":"AN7+1","v":2},{"$f":"AO7+1","v":3},{"$f":"AP7+1","v":4},{"$f":"AQ7+1","v":5},null,null,null,{"$f":"AU7+1","v":1},{"$f":"AV7+1","v":2},{"$f":"AW7+1","v":3},{"$f":"AX7+1","v":4},{"$f":"AY7+1","v":5},null,null,null,{"$f":"BC7+1","v":1},{"$f":"BD7+1","v":2},{"$f":"BE7+1","v":3},{"$f":"BF7+1","v":4},{"$f":"BG7+1","v":5},null,null,null,{"$f":"BK7+1","v":1},{"$f":"BL7+1","v":2},{"$f":"BM7+1","v":3},{"$f":"BN7+1","v":4},{"$f":"BO7+1","v":5},null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5]
[null,"Service code","Service name","Source","Efficiency","AVE","Unit",{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(B9=0,0,A8+1)","v":1},{"$f":"List_ServCode","v":"SE371"},{"$f":"List_ServNames","v":"SE371: PPC rental 2Mbit link per km distribution"},{"$f":"List_ServSource","v":"BTW"},{"$f":"IF(A9=0,0,INDEX($B$5:$B$7,MATCH(D9,$A$5:$A$7,0)))","v":0},{"$f":"AVE_Service","v":0.77713478113171441},"£",{"$f":"IF($A9=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A9)))","v":373.08733951228095},460.36879240092566,486.84376280119011,564.93117288953454,633.23556178193542,null,null,null,{"$f":"IF($A9=0,0,H9*INDEX(MEAServVolFC,$A9,P$7)/million)","v":140.63724626118031},{"$f":"IF($A9=0,0,I9*INDEX(MEAServVolFC,$A9,Q$7)/million)","v":152.83300917747559},{"$f":"IF($A9=0,0,J9*INDEX(MEAServVolFC,$A9,R$7)/million)","v":161.39086841497578},{"$f":"IF($A9=0,0,K9*INDEX(MEAServVolFC,$A9,S$7)/million)","v":163.16890839007232},{"$f":"IF($A9=0,0,L9*INDEX(MEAServVolFC,$A9,T$7)/million)","v":157.52087773821876},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!7:7,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.2826718724539792E-2},{"$f":"IF($A9=0,0,X9*(1+INDEX(InputPriceChanges.Admin,$A9,Y$7)))","v":9.2826718958853069E-2},9.2826719375930691E-2,9.2826719938282551E-2,9.2826720552183342E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!7:7,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.85094194123370803},{"$f":"IF($A9=0,0,AF9*(1+INDEX(InputPriceChanges.Admin,$A9,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A9,AG$7)-FC.Serv.GRC!Y9)","v":0.85094194338165641},{"$f":"IF($A9=0,0,AG9*(1+INDEX(InputPriceChanges.Admin,$A9,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A9,AH$7)-FC.Serv.GRC!Z9)","v":0.85094194720500427},{"$f":"IF($A9=0,0,AH9*(1+INDEX(InputPriceChanges.Admin,$A9,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A9,AI$7)-FC.Serv.GRC!AA9)","v":0.85094195236008019},{"$f":"IF($A9=0,0,AI9*(1+INDEX(InputPriceChanges.Admin,$A9,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A9,AJ$7)-FC.Serv.GRC!AB9)","v":0.85094195798770489},null,null,null,null,{"$f":"IF($A9=0,0,AN9*(1+INDEX(InputPriceChanges.Admin,$A9,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A9,AO$7))","v":-7.8901466397641618E-2},{"$f":"IF($A9=0,0,AO9*(1+INDEX(InputPriceChanges.Admin,$A9,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A9,AP$7))","v":-7.9734900586253571E-2},{"$f":"IF($A9=0,0,AP9*(1+INDEX(InputPriceChanges.Admin,$A9,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A9,AQ$7))","v":-0.15459961721562404},{"$f":"IF($A9=0,0,AQ9*(1+INDEX(InputPriceChanges.Admin,$A9,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A9,AR$7))","v":-0.22490209154265944},null,null,null,null,{"$f":"IF($A9=0,0,AV9*(1+INDEX(InputPriceChanges.Admin,$A9,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A9,AW$7))","v":-7.8901466397641618E-2},{"$f":"IF($A9=0,0,AW9*(1+INDEX(InputPriceChanges.Admin,$A9,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A9,AX$7))","v":-7.9734900586253571E-2},{"$f":"IF($A9=0,0,AX9*(1+INDEX(InputPriceChanges.Admin,$A9,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A9,AY$7))","v":-0.15459961721562404},{"$f":"IF($A9=0,0,AY9*(1+INDEX(InputPriceChanges.Admin,$A9,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A9,AZ$7))","v":-0.22490209154265944},null,null,null,{"$f":"AF9+AN9","v":0.85094194123370803},{"$f":"AG9+AO9","v":0.77204047698401479},{"$f":"AH9+AP9","v":0.77120704661875072},{"$f":"AI9+AQ9","v":0.6963423351444562},{"$f":"AJ9+AR9","v":0.6260398664450455},"FC.Serv.GRC",null,null,{"$f":"P9+BD9","v":141.48818820241402},{"$f":"Q9+BE9","v":153.60504965445961},{"$f":"R9+BF9","v":162.16207546159453},{"$f":"S9+BG9","v":163.86525072521678},{"$f":"T9+BH9","v":158.1469176046638},null,null,null,{"$f":"X9*(1-$F9)","v":2.0687846985369344E-2},{"$f":"IF($A9=0,0,BT9*(1+INDEX(InputPriceChanges.Admin,$A9,BU$7)))","v":2.0687847037589625E-2},2.0687847130541719E-2,2.068784725587039E-2,2.0687847392687524E-2,null,null,null,{"$f":"X9*(1-$F9)","v":2.0687846985369344E-2},{"$f":"IF($A9=0,0,CB9*(1+INDEX(InputPriceChanges.Admin,$A9,CC$7))*(1-$E9))","v":2.0687847037589625E-2},2.0687847130541719E-2,2.068784725587039E-2,2.0687847392687524E-2,null,null,null,{"$f":"BD9*(1-$F9)","v":0.18964536197725415},{"$f":"IF($A9=0,0,CJ9*(1+INDEX(InputPriceChanges.Admin,$A9,CK$7))-BU9+CC9)","v":0.18964536245595714},{"$f":"IF($A9=0,0,CK9*(1+INDEX(InputPriceChanges.Admin,$A9,CL$7))-BV9+CD9)","v":0.1896453633080484},{"$f":"IF($A9=0,0,CL9*(1+INDEX(InputPriceChanges.Admin,$A9,CM$7))-BW9+CE9)","v":0.18964536445693553},{"$f":"IF($A9=0,0,CM9*(1+INDEX(InputPriceChanges.Admin,$A9,CN$7))-BX9+CF9)","v":0.18964536571113733},null,null,null,{"$f":"F9","v":0.77713478113171441},{"$f":"IF(BE9=0,0,IF((BE9-CK9)/BE9<=0,0,(BE9-CK9)/BE9))","v":0.75435826474175427},{"$f":"IF(BF9=0,0,IF((BF9-CL9)/BF9<=0,0,(BF9-CL9)/BF9))","v":0.75409280278295965},0.7276549839274189,0.69707142328165994,"Dynamic_AVEs.Admin"]
[{"$f":"IF(B10=0,0,A9+1)","v":2},"SE745","SE745: Netstream 16 LL 2mbit rentals Per km","BTW",{"$f":"IF(A10=0,0,INDEX($B$5:$B$7,MATCH(D10,$A$5:$A$7,0)))","v":0},0,"£",377.93673797297629,466.46716882674508,493.24887293667939,572.36595504888805,641.61995872157331,null,null,null,1.953810957326565,1.5165792941618712,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!8:8,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!8:8,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A10=0,0,AF10*(1+INDEX(InputPriceChanges.Admin,$A10,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A10,AG$7)-FC.Serv.GRC!Y10)","v":0},{"$f":"IF($A10=0,0,AG10*(1+INDEX(InputPriceChanges.Admin,$A10,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A10,AH$7)-FC.Serv.GRC!Z10)","v":0},{"$f":"IF($A10=0,0,AH10*(1+INDEX(InputPriceChanges.Admin,$A10,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A10,AI$7)-FC.Serv.GRC!AA10)","v":0},{"$f":"IF($A10=0,0,AI10*(1+INDEX(InputPriceChanges.Admin,$A10,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A10,AJ$7)-FC.Serv.GRC!AB10)","v":0},null,null,null,null,{"$f":"IF($A10=0,0,AN10*(1+INDEX(InputPriceChanges.Admin,$A10,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A10,AO$7))","v":0},{"$f":"IF($A10=0,0,AO10*(1+INDEX(InputPriceChanges.Admin,$A10,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A10,AP$7))","v":0},{"$f":"IF($A10=0,0,AP10*(1+INDEX(InputPriceChanges.Admin,$A10,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A10,AQ$7))","v":0},{"$f":"IF($A10=0,0,AQ10*(1+INDEX(InputPriceChanges.Admin,$A10,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A10,AR$7))","v":0},null,null,null,null,{"$f":"IF($A10=0,0,AV10*(1+INDEX(InputPriceChanges.Admin,$A10,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A10,AW$7))","v":0},{"$f":"IF($A10=0,0,AW10*(1+INDEX(InputPriceChanges.Admin,$A10,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A10,AX$7))","v":0},{"$f":"IF($A10=0,0,AX10*(1+INDEX(InputPriceChanges.Admin,$A10,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A10,AY$7))","v":0},{"$f":"IF($A10=0,0,AY10*(1+INDEX(InputPriceChanges.Admin,$A10,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A10,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,1.953810957326565,1.5165792941618712,0,0,0,null,null,null,{"$f":"X10*(1-$F10)","v":0},0,0,0,0,null,null,null,{"$f":"X10*(1-$F10)","v":0},0,0,0,0,null,null,null,{"$f":"BD10*(1-$F10)","v":0},0,0,0,0,null,null,null,{"$f":"F10","v":0},{"$f":"IF(BE10=0,0,IF((BE10-CK10)/BE10<=0,0,(BE10-CK10)/BE10))","v":0},0,0,0]
[3,"SH371","SH371: PPC RBS rental 2Mbit link per km distribution","BTW",0,0,"£",373.69817511363232,461.13113708228309,487.64664249285335,565.86300529450637,634.28387105303648,null,null,null,198.54237208083353,191.51418258538314,102.2554975210202,84.911842530114711,64.861579850077959,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!9:9,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!9:9,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A11=0,0,AF11*(1+INDEX(InputPriceChanges.Admin,$A11,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A11,AG$7)-FC.Serv.GRC!Y11)","v":0},{"$f":"IF($A11=0,0,AG11*(1+INDEX(InputPriceChanges.Admin,$A11,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A11,AH$7)-FC.Serv.GRC!Z11)","v":0},{"$f":"IF($A11=0,0,AH11*(1+INDEX(InputPriceChanges.Admin,$A11,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A11,AI$7)-FC.Serv.GRC!AA11)","v":0},{"$f":"IF($A11=0,0,AI11*(1+INDEX(InputPriceChanges.Admin,$A11,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A11,AJ$7)-FC.Serv.GRC!AB11)","v":0},null,null,null,null,{"$f":"IF($A11=0,0,AN11*(1+INDEX(InputPriceChanges.Admin,$A11,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A11,AO$7))","v":0},{"$f":"IF($A11=0,0,AO11*(1+INDEX(InputPriceChanges.Admin,$A11,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A11,AP$7))","v":0},{"$f":"IF($A11=0,0,AP11*(1+INDEX(InputPriceChanges.Admin,$A11,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A11,AQ$7))","v":0},{"$f":"IF($A11=0,0,AQ11*(1+INDEX(InputPriceChanges.Admin,$A11,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A11,AR$7))","v":0},null,null,null,null,{"$f":"IF($A11=0,0,AV11*(1+INDEX(InputPriceChanges.Admin,$A11,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A11,AW$7))","v":0},{"$f":"IF($A11=0,0,AW11*(1+INDEX(InputPriceChanges.Admin,$A11,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A11,AX$7))","v":0},{"$f":"IF($A11=0,0,AX11*(1+INDEX(InputPriceChanges.Admin,$A11,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A11,AY$7))","v":0},{"$f":"IF($A11=0,0,AY11*(1+INDEX(InputPriceChanges.Admin,$A11,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A11,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,198.54237208083353,191.51418258538314,102.2554975210202,84.911842530114711,64.861579850077959,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[4,"SO371","SO371: PC rental 2Mbit link per km distribution","BTW",0,0.77713472697962427,"£",374.02479144801299,461.5385978635565,488.07583240372662,566.36112519038954,634.84418089394615,null,null,null,122.36330267460851,122.53813787274305,145.30255114455451,110.85627065921297,125.18462131938649,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!10:10,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.8935085059383922E-2},6.8935085278497024E-2,6.8935085668518331E-2,6.8935086194389761E-2,6.8935086768466075E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!10:10,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.66627085686680543},{"$f":"IF($A12=0,0,AF12*(1+INDEX(InputPriceChanges.Admin,$A12,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A12,AG$7)-FC.Serv.GRC!Y12)","v":0.66627085898457572},{"$f":"IF($A12=0,0,AG12*(1+INDEX(InputPriceChanges.Admin,$A12,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A12,AH$7)-FC.Serv.GRC!Z12)","v":0.66627086275420666},{"$f":"IF($A12=0,0,AH12*(1+INDEX(InputPriceChanges.Admin,$A12,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A12,AI$7)-FC.Serv.GRC!AA12)","v":0.66627086783685519},{"$f":"IF($A12=0,0,AI12*(1+INDEX(InputPriceChanges.Admin,$A12,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A12,AJ$7)-FC.Serv.GRC!AB12)","v":0.66627087338541313},null,null,null,null,{"$f":"IF($A12=0,0,AN12*(1+INDEX(InputPriceChanges.Admin,$A12,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A12,AO$7))","v":-9.7578800852565442E-2},{"$f":"IF($A12=0,0,AO12*(1+INDEX(InputPriceChanges.Admin,$A12,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A12,AP$7))","v":-4.6607189106828067E-2},{"$f":"IF($A12=0,0,AP12*(1+INDEX(InputPriceChanges.Admin,$A12,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A12,AQ$7))","v":-0.20799524375560069},{"$f":"IF($A12=0,0,AQ12*(1+INDEX(InputPriceChanges.Admin,$A12,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A12,AR$7))","v":-0.20569199826890924},null,null,null,null,{"$f":"IF($A12=0,0,AV12*(1+INDEX(InputPriceChanges.Admin,$A12,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A12,AW$7))","v":-8.6184952837415063E-2},{"$f":"IF($A12=0,0,AW12*(1+INDEX(InputPriceChanges.Admin,$A12,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A12,AX$7))","v":-3.5213341027213518E-2},{"$f":"IF($A12=0,0,AX12*(1+INDEX(InputPriceChanges.Admin,$A12,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A12,AY$7))","v":-0.16063350532455803},{"$f":"IF($A12=0,0,AY12*(1+INDEX(InputPriceChanges.Admin,$A12,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A12,AZ$7))","v":-0.15833025944344839},null,null,null,0.66627085686680543,0.56869205813201029,0.61966367364737862,0.4582756240812545,0.46057887511650386,null,null,null,123.02957353147531,123.10682993087507,145.92221481820189,111.31454628329422,125.645200194503,null,null,null,1.5363236552442422E-2,1.5363236601275124E-2,1.536323668819733E-2,1.5363236805395808E-2,1.5363236933337481E-2,null,null,null,1.5363236552442422E-2,1.5363236601275124E-2,1.536323668819733E-2,1.5363236805395808E-2,1.5363236933337481E-2,null,null,null,0.14848863642114027,0.14848863689311773,0.14848863773323756,0.1484886388659834,0.1484886401025643,null,null,null,0.77713472697962427,0.73889447765305505,0.76037220826706808,0.67598399071809312,0.6776043189887857]
[5,"ST371","ST371: Siteconnect rental 2Mbit link per km distribution","BTW",0,0,"£",373.06585328664403,460.34481686992916,486.81743399313012,564.90067254711391,633.20249716281421,null,null,null,25.40484538979327,25.534634071623383,16.008939389972308,14.324201145823304,17.661745531211807,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!11:11,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!11:11,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A13=0,0,AF13*(1+INDEX(InputPriceChanges.Admin,$A13,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A13,AG$7)-FC.Serv.GRC!Y13)","v":0},{"$f":"IF($A13=0,0,AG13*(1+INDEX(InputPriceChanges.Admin,$A13,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A13,AH$7)-FC.Serv.GRC!Z13)","v":0},{"$f":"IF($A13=0,0,AH13*(1+INDEX(InputPriceChanges.Admin,$A13,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A13,AI$7)-FC.Serv.GRC!AA13)","v":0},{"$f":"IF($A13=0,0,AI13*(1+INDEX(InputPriceChanges.Admin,$A13,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A13,AJ$7)-FC.Serv.GRC!AB13)","v":0},null,null,null,null,{"$f":"IF($A13=0,0,AN13*(1+INDEX(InputPriceChanges.Admin,$A13,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A13,AO$7))","v":0},{"$f":"IF($A13=0,0,AO13*(1+INDEX(InputPriceChanges.Admin,$A13,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A13,AP$7))","v":0},{"$f":"IF($A13=0,0,AP13*(1+INDEX(InputPriceChanges.Admin,$A13,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A13,AQ$7))","v":0},{"$f":"IF($A13=0,0,AQ13*(1+INDEX(InputPriceChanges.Admin,$A13,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A13,AR$7))","v":0},null,null,null,null,{"$f":"IF($A13=0,0,AV13*(1+INDEX(InputPriceChanges.Admin,$A13,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A13,AW$7))","v":0},{"$f":"IF($A13=0,0,AW13*(1+INDEX(InputPriceChanges.Admin,$A13,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A13,AX$7))","v":0},{"$f":"IF($A13=0,0,AX13*(1+INDEX(InputPriceChanges.Admin,$A13,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A13,AY$7))","v":0},{"$f":"IF($A13=0,0,AY13*(1+INDEX(InputPriceChanges.Admin,$A13,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A13,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,25.40484538979327,25.534634071623383,16.008939389972308,14.324201145823304,17.661745531211807,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[6,"SY371","SY371: PPC rental 2Mbit CLZ link per km dist  ext","BTW",0,0.77710576157004807,"£",374.90949049177004,462.65039311392837,489.24383501915435,567.71687819641591,636.37276604760018,null,null,null,3.6174079463824662,4.17696939466299,3.3540220328890018,3.9003148740704567,3.4671448179411493,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!12:12,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.0986927067356323E-3},2.0986927080754434E-3,2.098692710460307E-3,2.0986927136758533E-3,2.0986927171861582E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!12:12,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.1217814106834855E-2},{"$f":"IF($A14=0,0,AF14*(1+INDEX(InputPriceChanges.Admin,$A14,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A14,AG$7)-FC.Serv.GRC!Y14)","v":2.1217814120380363E-2},{"$f":"IF($A14=0,0,AG14*(1+INDEX(InputPriceChanges.Admin,$A14,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A14,AH$7)-FC.Serv.GRC!Z14)","v":2.1217814144491372E-2},{"$f":"IF($A14=0,0,AH14*(1+INDEX(InputPriceChanges.Admin,$A14,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A14,AI$7)-FC.Serv.GRC!AA14)","v":2.1217814177000593E-2},{"$f":"IF($A14=0,0,AI14*(1+INDEX(InputPriceChanges.Admin,$A14,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A14,AJ$7)-FC.Serv.GRC!AB14)","v":2.1217814212489826E-2},null,null,null,null,{"$f":"IF($A14=0,0,AN14*(1+INDEX(InputPriceChanges.Admin,$A14,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A14,AO$7))","v":-1.0601856735106764E-3},{"$f":"IF($A14=0,0,AO14*(1+INDEX(InputPriceChanges.Admin,$A14,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A14,AP$7))","v":-4.7732705652863191E-3},{"$f":"IF($A14=0,0,AP14*(1+INDEX(InputPriceChanges.Admin,$A14,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A14,AQ$7))","v":-4.7482292974806526E-3},{"$f":"IF($A14=0,0,AQ14*(1+INDEX(InputPriceChanges.Admin,$A14,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A14,AR$7))","v":-7.1780476441482208E-3},null,null,null,null,{"$f":"IF($A14=0,0,AV14*(1+INDEX(InputPriceChanges.Admin,$A14,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A14,AW$7))","v":-1.0601856735106764E-3},{"$f":"IF($A14=0,0,AW14*(1+INDEX(InputPriceChanges.Admin,$A14,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A14,AX$7))","v":-4.0114622199426851E-3},{"$f":"IF($A14=0,0,AX14*(1+INDEX(InputPriceChanges.Admin,$A14,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A14,AY$7))","v":-3.9864209509698012E-3},{"$f":"IF($A14=0,0,AY14*(1+INDEX(InputPriceChanges.Admin,$A14,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A14,AZ$7))","v":-6.2562173470249553E-3},null,null,null,2.1217814106834855E-2,2.0157628446869687E-2,1.6444543579205051E-2,1.6469584879519938E-2,1.4039766568341605E-2,null,null,null,3.6386257604893011,4.1971270231098599,3.3704665764682069,3.9167844589499765,3.4811845845094909,null,null,null,4.6778651256633322E-4,4.6778651286496939E-4,4.6778651339654179E-4,4.6778651411326854E-4,4.6778651489569524E-4,null,null,null,4.6778651256633322E-4,4.6778651286496939E-4,4.6778651339654179E-4,4.6778651411326854E-4,4.6778651489569524E-4,null,null,null,4.7293285164912461E-3,4.7293285195104621E-3,4.7293285248846666E-3,4.7293285321307853E-3,4.7293285400411304E-3,null,null,null,0.77710576157004807,0.76538269211699417,0.71240743155285013,0.71284470332875582,0.66314763731860493]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int","BTW",0,0.77708590884105078,"£",374.74604768463217,462.45829921321928,489.03701270516552,567.47707705699088,636.10821532838474,null,null,null,2.4131621842232818,2.3872925516623655,3.2151429686937543,3.0592907072806494,3.0585958675944527,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!13:13,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.4230611536507577E-3},1.4230611546189129E-3,1.4230611563422293E-3,1.4230611586658018E-3,1.4230611612023685E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!13:13,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.9097647556193996E-2},{"$f":"IF($A15=0,0,AF15*(1+INDEX(InputPriceChanges.Admin,$A15,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A15,AG$7)-FC.Serv.GRC!Y15)","v":1.9097647569186756E-2},{"$f":"IF($A15=0,0,AG15*(1+INDEX(InputPriceChanges.Admin,$A15,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A15,AH$7)-FC.Serv.GRC!Z15)","v":1.9097647592313863E-2},{"$f":"IF($A15=0,0,AH15*(1+INDEX(InputPriceChanges.Admin,$A15,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A15,AI$7)-FC.Serv.GRC!AA15)","v":1.9097647623496479E-2},{"$f":"IF($A15=0,0,AI15*(1+INDEX(InputPriceChanges.Admin,$A15,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A15,AJ$7)-FC.Serv.GRC!AB15)","v":1.9097647657537499E-2},null,null,null,null,{"$f":"IF($A15=0,0,AN15*(1+INDEX(InputPriceChanges.Admin,$A15,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A15,AO$7))","v":-2.9436480784240555E-3},{"$f":"IF($A15=0,0,AO15*(1+INDEX(InputPriceChanges.Admin,$A15,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A15,AP$7))","v":3.1107049650896512E-4},{"$f":"IF($A15=0,0,AP15*(1+INDEX(InputPriceChanges.Admin,$A15,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A15,AQ$7))","v":-2.4162141548017633E-3},{"$f":"IF($A15=0,0,AQ15*(1+INDEX(InputPriceChanges.Admin,$A15,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A15,AR$7))","v":-3.7592169458093619E-3},null,null,null,null,{"$f":"IF($A15=0,0,AV15*(1+INDEX(InputPriceChanges.Admin,$A15,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A15,AW$7))","v":-2.0645837219893815E-3},{"$f":"IF($A15=0,0,AW15*(1+INDEX(InputPriceChanges.Admin,$A15,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A15,AX$7))","v":1.1901348540081791E-3},{"$f":"IF($A15=0,0,AX15*(1+INDEX(InputPriceChanges.Admin,$A15,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A15,AY$7))","v":-8.5870113557182928E-4},{"$f":"IF($A15=0,0,AY15*(1+INDEX(InputPriceChanges.Admin,$A15,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A15,AZ$7))","v":-2.2017039238032047E-3},null,null,null,1.9097647556193996E-2,1.61539994907627E-2,1.9408718088822829E-2,1.6681433468694717E-2,1.5338430711728137E-2,null,null,null,2.4322598317794757,2.4034465511531282,3.2345516867825772,3.0759721407493443,3.073934298306181,null,null,null,3.1722038372966442E-4,3.172203839454799E-4,3.1722038432963138E-4,3.1722038484758842E-4,3.1722038541302485E-4,null,null,null,3.1722038372966442E-4,3.172203839454799E-4,3.1722038432963138E-4,3.1722038484758842E-4,3.1722038541302485E-4,null,null,null,4.2571347482629127E-3,4.2571347511591818E-3,4.2571347563145397E-3,4.2571347632655845E-3,4.2571347708538071E-3,null,null,null,0.77708590884105078,0.73646558837682707,0.78065863305180594,0.74479802522638383,0.72245304289188472]
[8,"SE373","SE373: PPC rental 34Mbit link per km distribution","BTW",0,0.77702318891748534,"£",4109.2305903658398,4995.9322782019926,6840.7090252672533,8125.4593157616764,9811.1515959568642,null,null,null,33.866141725888262,29.772408727823471,29.173636586774339,19.480232757059124,18.562095525497295,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!14:14,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.058002736439125E-2},1.0580027371613098E-2,1.0580027384467987E-2,1.0580027401800423E-2,1.0580027420721665E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!14:14,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.14816065393645067},{"$f":"IF($A16=0,0,AF16*(1+INDEX(InputPriceChanges.Admin,$A16,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A16,AG$7)-FC.Serv.GRC!Y16)","v":0.14816065403758405},{"$f":"IF($A16=0,0,AG16*(1+INDEX(InputPriceChanges.Admin,$A16,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A16,AH$7)-FC.Serv.GRC!Z16)","v":0.14816065421760144},{"$f":"IF($A16=0,0,AH16*(1+INDEX(InputPriceChanges.Admin,$A16,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A16,AI$7)-FC.Serv.GRC!AA16)","v":0.14816065446032151},{"$f":"IF($A16=0,0,AI16*(1+INDEX(InputPriceChanges.Admin,$A16,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A16,AJ$7)-FC.Serv.GRC!AB16)","v":0.14816065472529091},null,null,null,null,{"$f":"IF($A16=0,0,AN16*(1+INDEX(InputPriceChanges.Admin,$A16,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A16,AO$7))","v":-3.1879085728815773E-2},{"$f":"IF($A16=0,0,AO16*(1+INDEX(InputPriceChanges.Admin,$A16,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A16,AP$7))","v":-5.5551039374937411E-2},{"$f":"IF($A16=0,0,AP16*(1+INDEX(InputPriceChanges.Admin,$A16,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A16,AQ$7))","v":-8.1634824622262722E-2},{"$f":"IF($A16=0,0,AQ16*(1+INDEX(InputPriceChanges.Admin,$A16,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A16,AR$7))","v":-8.8695997979827371E-2},null,null,null,null,{"$f":"IF($A16=0,0,AV16*(1+INDEX(InputPriceChanges.Admin,$A16,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A16,AW$7))","v":-1.9636739303111203E-2},{"$f":"IF($A16=0,0,AW16*(1+INDEX(InputPriceChanges.Admin,$A16,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A16,AX$7))","v":-3.5256872421994226E-2},{"$f":"IF($A16=0,0,AX16*(1+INDEX(InputPriceChanges.Admin,$A16,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A16,AY$7))","v":-5.1137662742619411E-2},{"$f":"IF($A16=0,0,AY16*(1+INDEX(InputPriceChanges.Admin,$A16,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A16,AZ$7))","v":-5.8198836045643174E-2},null,null,null,0.14816065393645067,0.11628156830876828,9.2609614842664029E-2,6.6525829838058784E-2,5.9464656745463543E-2,null,null,null,34.014302379824713,29.888690296132239,29.266246201617005,19.546758586897184,18.62156018224276,null,null,null,2.3591007628777031E-3,2.3591007644880079E-3,2.35910076735435E-3,2.3591007712190815E-3,2.3591007754380799E-3,null,null,null,2.3591007628777031E-3,2.3591007644880079E-3,2.35910076735435E-3,2.3591007712190815E-3,2.3591007754380799E-3,null,null,null,3.3036390142649794E-2,3.3036390165200193E-2,3.3036390205339897E-2,3.3036390259460847E-2,3.3036390318542878E-2,null,null,null,0.77702318891748534,0.71589314931256331,0.64327256666096766,0.50340506326820667,0.44443654219759421]
[9,"SO373","SO373: PC rental 34Mbit link per km distribution","BTW",0,0.77702764519489298,"£",4114.1120166196479,5001.871333086784,6848.8392973053324,8135.1116455367055,9822.808093159807,null,null,null,43.921437067028037,44.254207874278265,50.468111344780162,44.277111000036669,48.386017675677053,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!15:15,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.8838976448213736E-2},2.883897653055071E-2,2.8838976677110526E-2,2.8838976874719268E-2,2.8838977090442152E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!15:15,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.22728719341844458},{"$f":"IF($A17=0,0,AF17*(1+INDEX(InputPriceChanges.Admin,$A17,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A17,AG$7)-FC.Serv.GRC!Y17)","v":0.22728719406736289},{"$f":"IF($A17=0,0,AG17*(1+INDEX(InputPriceChanges.Admin,$A17,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A17,AH$7)-FC.Serv.GRC!Z17)","v":0.22728719522243754},{"$f":"IF($A17=0,0,AH17*(1+INDEX(InputPriceChanges.Admin,$A17,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A17,AI$7)-FC.Serv.GRC!AA17)","v":0.22728719677984155},{"$f":"IF($A17=0,0,AI17*(1+INDEX(InputPriceChanges.Admin,$A17,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A17,AJ$7)-FC.Serv.GRC!AB17)","v":0.22728719848000761},null,null,null,null,{"$f":"IF($A17=0,0,AN17*(1+INDEX(InputPriceChanges.Admin,$A17,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A17,AO$7))","v":-3.024483952716089E-2},{"$f":"IF($A17=0,0,AO17*(1+INDEX(InputPriceChanges.Admin,$A17,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A17,AP$7))","v":-5.4706362139729819E-2},{"$f":"IF($A17=0,0,AP17*(1+INDEX(InputPriceChanges.Admin,$A17,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A17,AQ$7))","v":-8.6570241899302208E-2},{"$f":"IF($A17=0,0,AQ17*(1+INDEX(InputPriceChanges.Admin,$A17,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A17,AR$7))","v":-9.5120140444229687E-2},null,null,null,null,{"$f":"IF($A17=0,0,AV17*(1+INDEX(InputPriceChanges.Admin,$A17,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A17,AW$7))","v":-2.9546296530447283E-2},{"$f":"IF($A17=0,0,AW17*(1+INDEX(InputPriceChanges.Admin,$A17,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A17,AX$7))","v":-5.4007819139466215E-2},{"$f":"IF($A17=0,0,AX17*(1+INDEX(InputPriceChanges.Admin,$A17,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A17,AY$7))","v":-8.4090314931816693E-2},{"$f":"IF($A17=0,0,AY17*(1+INDEX(InputPriceChanges.Admin,$A17,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A17,AZ$7))","v":-9.264021345819369E-2},null,null,null,0.22728719341844458,0.197042354540202,0.17258083308270772,0.14071695488053934,0.13216705803577794,null,null,null,44.148724260446485,44.451250228818466,50.640692177862867,44.417827954917207,48.518184733712829,null,null,null,6.4302944888272378E-3,6.4302945071861069E-3,6.4302945398648946E-3,6.4302945839261813E-3,6.4302946320264204E-3,null,null,null,6.4302944888272378E-3,6.4302945071861069E-3,6.4302945398648946E-3,6.4302945839261813E-3,6.4302946320264204E-3,null,null,null,5.0678760733554408E-2,5.0678760878245251E-2,5.0678761135794954E-2,5.0678761483052989E-2,5.0678761862143019E-2,null,null,null,0.77702764519489298,0.74280270352785804,0.70634768513657809,0.63985319660963125,0.61655527016100975]
[10,"SE375","SE375: PPC rental 140Mbit link per km distribution","BTW",0,0.77710060374940171,"£",13161.223398054135,18228.996526565501,24848.422564632867,20923.459315719505,25388.409572302851,null,null,null,20.264598890451907,16.346552241874562,23.621845508864617,16.399244452152839,17.29620713685917,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!16:16,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8890976906793763E-3},1.889097692097969E-3,1.8890976946230643E-3,1.889097698027687E-3,1.8890977017444002E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!16:16,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.8632961256536497E-2},{"$f":"IF($A18=0,0,AF18*(1+INDEX(InputPriceChanges.Admin,$A18,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A18,AG$7)-FC.Serv.GRC!Y18)","v":1.8632961270528669E-2},{"$f":"IF($A18=0,0,AG18*(1+INDEX(InputPriceChanges.Admin,$A18,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A18,AH$7)-FC.Serv.GRC!Z18)","v":1.8632961295434743E-2},{"$f":"IF($A18=0,0,AH18*(1+INDEX(InputPriceChanges.Admin,$A18,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A18,AI$7)-FC.Serv.GRC!AA18)","v":1.8632961329015964E-2},{"$f":"IF($A18=0,0,AI18*(1+INDEX(InputPriceChanges.Admin,$A18,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A18,AJ$7)-FC.Serv.GRC!AB18)","v":1.8632961365675462E-2},null,null,null,null,{"$f":"IF($A18=0,0,AN18*(1+INDEX(InputPriceChanges.Admin,$A18,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A18,AO$7))","v":-6.0467110673338995E-3},{"$f":"IF($A18=0,0,AO18*(1+INDEX(InputPriceChanges.Admin,$A18,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A18,AP$7))","v":-5.5397912937088338E-3},{"$f":"IF($A18=0,0,AP18*(1+INDEX(InputPriceChanges.Admin,$A18,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A18,AQ$7))","v":-7.1090025767519636E-3},{"$f":"IF($A18=0,0,AQ18*(1+INDEX(InputPriceChanges.Admin,$A18,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A18,AR$7))","v":-8.0730095361411392E-3},null,null,null,null,{"$f":"IF($A18=0,0,AV18*(1+INDEX(InputPriceChanges.Admin,$A18,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A18,AW$7))","v":-4.5299381559339774E-3},{"$f":"IF($A18=0,0,AW18*(1+INDEX(InputPriceChanges.Admin,$A18,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A18,AX$7))","v":-4.0230183802814909E-3},{"$f":"IF($A18=0,0,AX18*(1+INDEX(InputPriceChanges.Admin,$A18,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A18,AY$7))","v":-5.5922296605910192E-3},{"$f":"IF($A18=0,0,AY18*(1+INDEX(InputPriceChanges.Admin,$A18,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A18,AZ$7))","v":-6.5562366169960133E-3},null,null,null,1.8632961256536497E-2,1.258625020319477E-2,1.3093170001725909E-2,1.1523958752264E-2,1.0559951829534323E-2,null,null,null,20.283231851708443,16.359138492077758,23.634938678866341,16.410768410905103,17.306767088688705,null,null,null,4.2107873471083245E-4,4.210787350270359E-4,4.2107873558987815E-4,4.2107873634876649E-4,4.2107873717721963E-4,null,null,null,4.2107873471083245E-4,4.210787350270359E-4,4.2107873558987815E-4,4.2107873634876649E-4,4.2107873717721963E-4,null,null,null,4.1532758144427742E-3,4.1532758175616214E-3,4.1532758231131702E-3,4.153275830598404E-3,4.1532758387697842E-3,null,null,null,0.77710060374940171,0.67001483757987002,0.68279065936165995,0.63959643383985121,0.60669556965650129]
[11,"SE753","SE753: Netstream 16 LL 155mbit rentals Per km","BTW",0,0,"£",{"$f":"IF($A19=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A19)))","v":13233.212644265232},18328.695128706688,24984.396363264266,21037.892006337086,25527.254391088332,null,null,null,12.142795926480071,6.1435513757582463,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!17:17,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A19=0,0,X19*(1+INDEX(InputPriceChanges.Admin,$A19,Y$7)))","v":0},0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!17:17,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A19=0,0,AF19*(1+INDEX(InputPriceChanges.Admin,$A19,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A19,AG$7)-FC.Serv.GRC!Y19)","v":0},{"$f":"IF($A19=0,0,AG19*(1+INDEX(InputPriceChanges.Admin,$A19,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A19,AH$7)-FC.Serv.GRC!Z19)","v":0},{"$f":"IF($A19=0,0,AH19*(1+INDEX(InputPriceChanges.Admin,$A19,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A19,AI$7)-FC.Serv.GRC!AA19)","v":0},{"$f":"IF($A19=0,0,AI19*(1+INDEX(InputPriceChanges.Admin,$A19,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A19,AJ$7)-FC.Serv.GRC!AB19)","v":0},null,null,null,null,{"$f":"IF($A19=0,0,AN19*(1+INDEX(InputPriceChanges.Admin,$A19,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A19,AO$7))","v":0},{"$f":"IF($A19=0,0,AO19*(1+INDEX(InputPriceChanges.Admin,$A19,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A19,AP$7))","v":0},{"$f":"IF($A19=0,0,AP19*(1+INDEX(InputPriceChanges.Admin,$A19,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A19,AQ$7))","v":0},{"$f":"IF($A19=0,0,AQ19*(1+INDEX(InputPriceChanges.Admin,$A19,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A19,AR$7))","v":0},null,null,null,null,{"$f":"IF($A19=0,0,AV19*(1+INDEX(InputPriceChanges.Admin,$A19,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A19,AW$7))","v":0},{"$f":"IF($A19=0,0,AW19*(1+INDEX(InputPriceChanges.Admin,$A19,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A19,AX$7))","v":0},{"$f":"IF($A19=0,0,AX19*(1+INDEX(InputPriceChanges.Admin,$A19,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A19,AY$7))","v":0},{"$f":"IF($A19=0,0,AY19*(1+INDEX(InputPriceChanges.Admin,$A19,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A19,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,12.142795926480071,6.1435513757582463,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[12,"SO375","SO375: PC rental 140Mbit link per km distribution","BTW",0,0.77712282909440999,"£",13200.257741579326,18283.076510986124,24922.033627985013,20985.53674990316,25463.744622615031,null,null,null,46.360097203891087,35.084302475249132,39.394160258256832,34.485968694211827,46.494556404793045,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!18:18,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.1975738694852543E-3},8.1975738741750497E-3,8.197573882522886E-3,8.1975738937783947E-3,8.1975739060656597E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!18:18,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":7.3660182497330723E-2},{"$f":"IF($A20=0,0,AF20*(1+INDEX(InputPriceChanges.Admin,$A20,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A20,AG$7)-FC.Serv.GRC!Y20)","v":7.3660182539471375E-2},{"$f":"IF($A20=0,0,AG20*(1+INDEX(InputPriceChanges.Admin,$A20,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A20,AH$7)-FC.Serv.GRC!Z20)","v":7.3660182614481762E-2},{"$f":"IF($A20=0,0,AH20*(1+INDEX(InputPriceChanges.Admin,$A20,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A20,AI$7)-FC.Serv.GRC!AA20)","v":7.3660182715619346E-2},{"$f":"IF($A20=0,0,AI20*(1+INDEX(InputPriceChanges.Admin,$A20,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A20,AJ$7)-FC.Serv.GRC!AB20)","v":7.3660182826027903E-2},null,null,null,null,{"$f":"IF($A20=0,0,AN20*(1+INDEX(InputPriceChanges.Admin,$A20,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A20,AO$7))","v":-2.5966080678641458E-2},{"$f":"IF($A20=0,0,AO20*(1+INDEX(InputPriceChanges.Admin,$A20,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A20,AP$7))","v":-3.147926989158574E-2},{"$f":"IF($A20=0,0,AP20*(1+INDEX(InputPriceChanges.Admin,$A20,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A20,AQ$7))","v":-3.0458550502776852E-2},{"$f":"IF($A20=0,0,AQ20*(1+INDEX(InputPriceChanges.Admin,$A20,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A20,AR$7))","v":-2.7482499534992724E-2},null,null,null,null,{"$f":"IF($A20=0,0,AV20*(1+INDEX(InputPriceChanges.Admin,$A20,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A20,AW$7))","v":-1.4857384228536167E-2},{"$f":"IF($A20=0,0,AW20*(1+INDEX(InputPriceChanges.Admin,$A20,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A20,AX$7))","v":-2.037057343016813E-2},{"$f":"IF($A20=0,0,AX20*(1+INDEX(InputPriceChanges.Admin,$A20,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A20,AY$7))","v":-1.9349854026106676E-2},{"$f":"IF($A20=0,0,AY20*(1+INDEX(InputPriceChanges.Admin,$A20,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A20,AZ$7))","v":-1.6373803041671832E-2},null,null,null,7.3660182497330723E-2,4.7694101860829917E-2,4.2180912722896022E-2,4.3201632212842497E-2,4.6177683291035179E-2,null,null,null,46.433757386388415,35.131996577109959,39.43634117097973,34.529170326424669,46.540734088084079,null,null,null,1.8270520723204639E-3,1.8270520733657122E-3,1.8270520752262543E-3,1.8270520777348503E-3,1.827052080473401E-3,null,null,null,1.8270520723204639E-3,1.8270520733657122E-3,1.8270520752262543E-3,1.8270520777348503E-3,1.827052080473401E-3,null,null,null,1.6417173083394528E-2,1.6417173092786719E-2,1.6417173109504822E-2,1.6417173132046083E-2,1.6417173156653624E-2,null,null,null,0.77712282909440999,0.65578190064902397,0.61079142081737137,0.61998720207692126,0.6444781984149297]
[13,"ST375","ST375: Site Connect PPC rental 140Mbit link km dist","BTW",0,0,"£",13139.016903568105,18197.914714677976,24808.314408643644,20887.703143731451,25344.798098212665,null,null,null,0.58348220794099737,1.1235111081334874,1.1151319102497554,1.1198936321458499,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!19:19,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!19:19,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A21=0,0,AF21*(1+INDEX(InputPriceChanges.Admin,$A21,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A21,AG$7)-FC.Serv.GRC!Y21)","v":0},{"$f":"IF($A21=0,0,AG21*(1+INDEX(InputPriceChanges.Admin,$A21,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A21,AH$7)-FC.Serv.GRC!Z21)","v":0},{"$f":"IF($A21=0,0,AH21*(1+INDEX(InputPriceChanges.Admin,$A21,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A21,AI$7)-FC.Serv.GRC!AA21)","v":0},{"$f":"IF($A21=0,0,AI21*(1+INDEX(InputPriceChanges.Admin,$A21,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A21,AJ$7)-FC.Serv.GRC!AB21)","v":0},null,null,null,null,{"$f":"IF($A21=0,0,AN21*(1+INDEX(InputPriceChanges.Admin,$A21,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A21,AO$7))","v":0},{"$f":"IF($A21=0,0,AO21*(1+INDEX(InputPriceChanges.Admin,$A21,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A21,AP$7))","v":0},{"$f":"IF($A21=0,0,AP21*(1+INDEX(InputPriceChanges.Admin,$A21,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A21,AQ$7))","v":0},{"$f":"IF($A21=0,0,AQ21*(1+INDEX(InputPriceChanges.Admin,$A21,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A21,AR$7))","v":0},null,null,null,null,{"$f":"IF($A21=0,0,AV21*(1+INDEX(InputPriceChanges.Admin,$A21,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A21,AW$7))","v":0},{"$f":"IF($A21=0,0,AW21*(1+INDEX(InputPriceChanges.Admin,$A21,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A21,AX$7))","v":0},{"$f":"IF($A21=0,0,AX21*(1+INDEX(InputPriceChanges.Admin,$A21,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A21,AY$7))","v":0},{"$f":"IF($A21=0,0,AY21*(1+INDEX(InputPriceChanges.Admin,$A21,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A21,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0.58348220794099737,1.1235111081334874,1.1151319102497554,1.1198936321458499,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[14,"SE381","SE381: PPC rental 64Kbit link","BTW",0,0.77712953834460841,"£",1001.2184657344845,1076.3765195412063,1181.1876183320446,1225.0718480701928,1336.61460900153,null,null,null,14.660201213931987,12.379956156604045,14.340519384203406,13.709970563101278,12.346000399549697,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!20:20,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.1633834878287468E-3},9.1633834941570493E-3,9.1633835054214276E-3,9.1633835206093531E-3,9.1633835371895036E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!20:20,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.10780514627245072},{"$f":"IF($A22=0,0,AF22*(1+INDEX(InputPriceChanges.Admin,$A22,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A22,AG$7)-FC.Serv.GRC!Y22)","v":0.10780514634690178},{"$f":"IF($A22=0,0,AG22*(1+INDEX(InputPriceChanges.Admin,$A22,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A22,AH$7)-FC.Serv.GRC!Z22)","v":0.10780514647942466},{"$f":"IF($A22=0,0,AH22*(1+INDEX(InputPriceChanges.Admin,$A22,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A22,AI$7)-FC.Serv.GRC!AA22)","v":0.10780514665810718},{"$f":"IF($A22=0,0,AI22*(1+INDEX(InputPriceChanges.Admin,$A22,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A22,AJ$7)-FC.Serv.GRC!AB22)","v":0.10780514685316893},null,null,null,null,{"$f":"IF($A22=0,0,AN22*(1+INDEX(InputPriceChanges.Admin,$A22,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A22,AO$7))","v":-1.7970862285963996E-2},{"$f":"IF($A22=0,0,AO22*(1+INDEX(InputPriceChanges.Admin,$A22,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A22,AP$7))","v":-1.4313278162084629E-2},{"$f":"IF($A22=0,0,AP22*(1+INDEX(InputPriceChanges.Admin,$A22,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A22,AQ$7))","v":-1.9746604189595049E-2},{"$f":"IF($A22=0,0,AQ22*(1+INDEX(InputPriceChanges.Admin,$A22,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A22,AR$7))","v":-3.092893841502857E-2},null,null,null,null,{"$f":"IF($A22=0,0,AV22*(1+INDEX(InputPriceChanges.Admin,$A22,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A22,AW$7))","v":-1.2984620116418655E-2},{"$f":"IF($A22=0,0,AW22*(1+INDEX(InputPriceChanges.Admin,$A22,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A22,AX$7))","v":-9.3270359864097933E-3},{"$f":"IF($A22=0,0,AX22*(1+INDEX(InputPriceChanges.Admin,$A22,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A22,AY$7))","v":-1.4760362005655725E-2},{"$f":"IF($A22=0,0,AY22*(1+INDEX(InputPriceChanges.Admin,$A22,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A22,AZ$7))","v":-2.472994920593842E-2},null,null,null,0.10780514627245072,8.9834284060937783E-2,9.3491868317340021E-2,8.8058542468512135E-2,7.6876208438140359E-2,null,null,null,14.768006360204438,12.469790440664983,14.434011252520746,13.798029105569791,12.422876607987837,null,null,null,2.0422475082577853E-3,2.0422475096681771E-3,2.0422475121786741E-3,2.042247515563614E-3,2.04224751925884E-3,null,null,null,2.0422475082577853E-3,2.0422475096681771E-3,2.0422475121786741E-3,2.042247515563614E-3,2.04224751925884E-3,null,null,null,2.4026582718568109E-2,2.4026582735161048E-2,2.4026582764696484E-2,2.4026582804519539E-2,2.4026582847993038E-2,null,null,null,0.77712953834460841,0.73254550880749536,0.74300884989117011,0.72715216342456568,0.68746399782025658]
[15,"SH381","SH381: RBS PPC rental 64Kbit link","BTW",0,0,"£",1000.3477171789441,1075.4404068628205,1180.1603526076451,1224.0064167196456,1335.4521701533326,null,null,null,41.255760350218054,29.238011614958939,36.968701293308378,33.488916953640235,23.797524460870552,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!21:21,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!21:21,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A23=0,0,AF23*(1+INDEX(InputPriceChanges.Admin,$A23,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A23,AG$7)-FC.Serv.GRC!Y23)","v":0},{"$f":"IF($A23=0,0,AG23*(1+INDEX(InputPriceChanges.Admin,$A23,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A23,AH$7)-FC.Serv.GRC!Z23)","v":0},{"$f":"IF($A23=0,0,AH23*(1+INDEX(InputPriceChanges.Admin,$A23,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A23,AI$7)-FC.Serv.GRC!AA23)","v":0},{"$f":"IF($A23=0,0,AI23*(1+INDEX(InputPriceChanges.Admin,$A23,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A23,AJ$7)-FC.Serv.GRC!AB23)","v":0},null,null,null,null,{"$f":"IF($A23=0,0,AN23*(1+INDEX(InputPriceChanges.Admin,$A23,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A23,AO$7))","v":0},{"$f":"IF($A23=0,0,AO23*(1+INDEX(InputPriceChanges.Admin,$A23,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A23,AP$7))","v":0},{"$f":"IF($A23=0,0,AP23*(1+INDEX(InputPriceChanges.Admin,$A23,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A23,AQ$7))","v":0},{"$f":"IF($A23=0,0,AQ23*(1+INDEX(InputPriceChanges.Admin,$A23,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A23,AR$7))","v":0},null,null,null,null,{"$f":"IF($A23=0,0,AV23*(1+INDEX(InputPriceChanges.Admin,$A23,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A23,AW$7))","v":0},{"$f":"IF($A23=0,0,AW23*(1+INDEX(InputPriceChanges.Admin,$A23,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A23,AX$7))","v":0},{"$f":"IF($A23=0,0,AX23*(1+INDEX(InputPriceChanges.Admin,$A23,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A23,AY$7))","v":0},{"$f":"IF($A23=0,0,AY23*(1+INDEX(InputPriceChanges.Admin,$A23,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A23,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,41.255760350218054,29.238011614958939,36.968701293308378,33.488916953640235,23.797524460870552,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[16,"SO381","SO381: PC rental 64Kbit link","BTW",0,0.77751288275623354,"£",1001.6867697913889,1076.879977585688,1181.7401001055648,1225.6448559961202,1337.2397892846902,null,null,null,57.341258630677117,36.79588874975186,27.172335130131877,14.08286505409202,9.0520385959735297,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!22:22,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.7362717235141682E-2},2.7362717310198511E-2,2.7362717443799669E-2,2.7362717623936061E-2,2.7362717820584952E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!22:22,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.27011614157348918},{"$f":"IF($A24=0,0,AF24*(1+INDEX(InputPriceChanges.Admin,$A24,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A24,AG$7)-FC.Serv.GRC!Y24)","v":0.2701161423144266},{"$f":"IF($A24=0,0,AG24*(1+INDEX(InputPriceChanges.Admin,$A24,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A24,AH$7)-FC.Serv.GRC!Z24)","v":0.27011614363329522},{"$f":"IF($A24=0,0,AH24*(1+INDEX(InputPriceChanges.Admin,$A24,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A24,AI$7)-FC.Serv.GRC!AA24)","v":0.27011614541154505},{"$f":"IF($A24=0,0,AI24*(1+INDEX(InputPriceChanges.Admin,$A24,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A24,AJ$7)-FC.Serv.GRC!AB24)","v":0.27011614735280109},null,null,null,null,{"$f":"IF($A24=0,0,AN24*(1+INDEX(InputPriceChanges.Admin,$A24,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A24,AO$7))","v":-8.4659975480507355E-2},{"$f":"IF($A24=0,0,AO24*(1+INDEX(InputPriceChanges.Admin,$A24,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A24,AP$7))","v":-0.12566047740959108},{"$f":"IF($A24=0,0,AP24*(1+INDEX(InputPriceChanges.Admin,$A24,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A24,AQ$7))","v":-0.16786377019149548},{"$f":"IF($A24=0,0,AQ24*(1+INDEX(InputPriceChanges.Admin,$A24,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A24,AR$7))","v":-0.18518402464099273},null,null,null,null,{"$f":"IF($A24=0,0,AV24*(1+INDEX(InputPriceChanges.Admin,$A24,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A24,AW$7))","v":-6.6002636902676853E-2},{"$f":"IF($A24=0,0,AW24*(1+INDEX(InputPriceChanges.Admin,$A24,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A24,AX$7))","v":-0.10239881763214705},{"$f":"IF($A24=0,0,AX24*(1+INDEX(InputPriceChanges.Admin,$A24,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A24,AY$7))","v":-0.13970830413690896},{"$f":"IF($A24=0,0,AY24*(1+INDEX(InputPriceChanges.Admin,$A24,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A24,AZ$7))","v":-0.15702855838406005},null,null,null,0.27011614157348918,0.18545616683391924,0.14445566622370415,0.10225237522004957,8.4932122711808361E-2,null,null,null,57.611374772250606,36.981344916585776,27.31679079635558,14.185117429312069,9.1369707186853386,null,null,null,6.0878520776029964E-3,6.0878520943021741E-3,6.0878521240267103E-3,6.0878521641047371E-3,6.0878522078565821E-3,null,null,null,6.0878520776029964E-3,6.0878520943021741E-3,6.0878521240267103E-3,6.0878521641047371E-3,6.0878522078565821E-3,null,null,null,6.0097361659694711E-2,6.0097361824543741E-2,6.009736211797502E-2,6.0097362513612695E-2,6.0097362945517152E-2,null,null,null,0.77751288275623354,0.67594843110090563,0.58397365995385597,0.41226438618876354,0.29240714788867933]
[17,"SE383","SE383: PPC rental 2Mbit link","BTW",0,0.77666570391807932,"£",912.75369460969955,966.40066728505496,1028.9992858387825,1158.2800366169106,1208.2185531929883,null,null,null,24.981977346098017,18.793782338266869,17.470223095636893,22.691626647571574,19.015359233199725,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!23:23,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.851601916737226E-2},3.8516019255978293E-2,3.8516019413697034E-2,3.8516019626351518E-2,3.8516019858499326E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!23:23,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.40090516736316101},{"$f":"IF($A25=0,0,AF25*(1+INDEX(InputPriceChanges.Admin,$A25,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A25,AG$7)-FC.Serv.GRC!Y25)","v":0.40090516828544265},{"$f":"IF($A25=0,0,AG25*(1+INDEX(InputPriceChanges.Admin,$A25,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A25,AH$7)-FC.Serv.GRC!Z25)","v":0.40090516992710395},{"$f":"IF($A25=0,0,AH25*(1+INDEX(InputPriceChanges.Admin,$A25,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A25,AI$7)-FC.Serv.GRC!AA25)","v":0.40090517214057986},{"$f":"IF($A25=0,0,AI25*(1+INDEX(InputPriceChanges.Admin,$A25,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A25,AJ$7)-FC.Serv.GRC!AB25)","v":0.40090517455695773},null,null,null,null,{"$f":"IF($A25=0,0,AN25*(1+INDEX(InputPriceChanges.Admin,$A25,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A25,AO$7))","v":-9.0131386364549967E-2},{"$f":"IF($A25=0,0,AO25*(1+INDEX(InputPriceChanges.Admin,$A25,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A25,AP$7))","v":-0.11822319226098851},{"$f":"IF($A25=0,0,AP25*(1+INDEX(InputPriceChanges.Admin,$A25,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A25,AQ$7))","v":-8.8497747098138152E-2},{"$f":"IF($A25=0,0,AQ25*(1+INDEX(InputPriceChanges.Admin,$A25,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A25,AR$7))","v":-0.13232454049553916},null,null,null,null,{"$f":"IF($A25=0,0,AV25*(1+INDEX(InputPriceChanges.Admin,$A25,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A25,AW$7))","v":-6.3552148597819949E-2},{"$f":"IF($A25=0,0,AW25*(1+INDEX(InputPriceChanges.Admin,$A25,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A25,AX$7))","v":-9.1643954385419515E-2},{"$f":"IF($A25=0,0,AX25*(1+INDEX(InputPriceChanges.Admin,$A25,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A25,AY$7))","v":-6.1918509075819979E-2},{"$f":"IF($A25=0,0,AY25*(1+INDEX(InputPriceChanges.Admin,$A25,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A25,AZ$7))","v":-0.10304225511689086},null,null,null,0.40090516736316101,0.31077378192089267,0.28268197766611547,0.31240742504244168,0.26858063406141858,null,null,null,25.382882513461176,19.104556120187763,17.752905073303008,23.004034072614015,19.283939867261143,null,null,null,8.6019480286228488E-3,8.6019480484116149E-3,8.6019480836356191E-3,8.6019481311286582E-3,8.6019481829752251E-3,null,null,null,8.6019480286228488E-3,8.6019480484116149E-3,8.6019480836356191E-3,8.6019481311286582E-3,8.6019481829752251E-3,null,null,null,8.9535873348656161E-2,8.9535873554633286E-2,8.953587392127256E-2,8.9535874415617639E-2,8.9535874955277692E-2,null,null,null,0.77666570391807932,0.71189373504672093,{"$f":"IF(BF25=0,0,IF((BF25-CL25)/BF25<=0,0,(BF25-CL25)/BF25))","v":0.6832628855206816},{"$f":"IF(BG25=0,0,IF((BG25-CM25)/BG25<=0,0,(BG25-CM25)/BG25))","v":0.71340029961370521},{"$f":"IF(BH25=0,0,IF((BH25-CN25)/BH25<=0,0,(BH25-CN25)/BH25))","v":0.6666331685895015}]
[18,"SE744","SE744: Netstream 16 LL 2mbit rentals Links","BTW",0,0,"£",927.41062208075425,982.03444459506431,1045.6134988022584,1177.2701462196828,1227.9892059703184,null,null,null,0.12237281372995255,0.11413133298517605,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!24:24,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!24:24,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A26=0,0,AF26*(1+INDEX(InputPriceChanges.Admin,$A26,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A26,AG$7)-FC.Serv.GRC!Y26)","v":0},{"$f":"IF($A26=0,0,AG26*(1+INDEX(InputPriceChanges.Admin,$A26,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A26,AH$7)-FC.Serv.GRC!Z26)","v":0},{"$f":"IF($A26=0,0,AH26*(1+INDEX(InputPriceChanges.Admin,$A26,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A26,AI$7)-FC.Serv.GRC!AA26)","v":0},{"$f":"IF($A26=0,0,AI26*(1+INDEX(InputPriceChanges.Admin,$A26,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A26,AJ$7)-FC.Serv.GRC!AB26)","v":0},null,null,null,null,{"$f":"IF($A26=0,0,AN26*(1+INDEX(InputPriceChanges.Admin,$A26,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A26,AO$7))","v":0},{"$f":"IF($A26=0,0,AO26*(1+INDEX(InputPriceChanges.Admin,$A26,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A26,AP$7))","v":0},{"$f":"IF($A26=0,0,AP26*(1+INDEX(InputPriceChanges.Admin,$A26,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A26,AQ$7))","v":0},{"$f":"IF($A26=0,0,AQ26*(1+INDEX(InputPriceChanges.Admin,$A26,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A26,AR$7))","v":0},null,null,null,null,{"$f":"IF($A26=0,0,AV26*(1+INDEX(InputPriceChanges.Admin,$A26,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A26,AW$7))","v":0},{"$f":"IF($A26=0,0,AW26*(1+INDEX(InputPriceChanges.Admin,$A26,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A26,AX$7))","v":0},{"$f":"IF($A26=0,0,AX26*(1+INDEX(InputPriceChanges.Admin,$A26,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A26,AY$7))","v":0},{"$f":"IF($A26=0,0,AY26*(1+INDEX(InputPriceChanges.Admin,$A26,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A26,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0.12237281372995255,0.11413133298517605,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[19,"SH383","SH383: PPC RBS rental 2Mbit link","BTW",0,0,"£",913.93626256917889,967.65534228753438,1030.3345054471515,1159.7895153288146,1209.792250740016,null,null,null,22.623038253444683,18.561240325742997,16.130061082162879,8.558940920389615,6.1495796821819191,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!25:25,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!25:25,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A27=0,0,AF27*(1+INDEX(InputPriceChanges.Admin,$A27,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A27,AG$7)-FC.Serv.GRC!Y27)","v":0},{"$f":"IF($A27=0,0,AG27*(1+INDEX(InputPriceChanges.Admin,$A27,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A27,AH$7)-FC.Serv.GRC!Z27)","v":0},{"$f":"IF($A27=0,0,AH27*(1+INDEX(InputPriceChanges.Admin,$A27,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A27,AI$7)-FC.Serv.GRC!AA27)","v":0},{"$f":"IF($A27=0,0,AI27*(1+INDEX(InputPriceChanges.Admin,$A27,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A27,AJ$7)-FC.Serv.GRC!AB27)","v":0},null,null,null,null,{"$f":"IF($A27=0,0,AN27*(1+INDEX(InputPriceChanges.Admin,$A27,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A27,AO$7))","v":0},{"$f":"IF($A27=0,0,AO27*(1+INDEX(InputPriceChanges.Admin,$A27,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A27,AP$7))","v":0},{"$f":"IF($A27=0,0,AP27*(1+INDEX(InputPriceChanges.Admin,$A27,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A27,AQ$7))","v":0},{"$f":"IF($A27=0,0,AQ27*(1+INDEX(InputPriceChanges.Admin,$A27,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A27,AR$7))","v":0},null,null,null,null,{"$f":"IF($A27=0,0,AV27*(1+INDEX(InputPriceChanges.Admin,$A27,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A27,AW$7))","v":0},{"$f":"IF($A27=0,0,AW27*(1+INDEX(InputPriceChanges.Admin,$A27,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A27,AX$7))","v":0},{"$f":"IF($A27=0,0,AX27*(1+INDEX(InputPriceChanges.Admin,$A27,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A27,AY$7))","v":0},{"$f":"IF($A27=0,0,AY27*(1+INDEX(InputPriceChanges.Admin,$A27,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A27,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,22.623038253444683,18.561240325742997,16.130061082162879,8.558940920389615,6.1495796821819191,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[20,"SO383","SO383: PC rental 2Mbit link","BTW",0,0.77531662443961835,"£",914.39065741945092,968.13739441138489,1030.8475169782075,1160.3693564102446,1210.3967766885946,null,null,null,17.901217922338649,17.976034193157933,18.803322253345581,14.049500975780708,18.634963189111421,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!26:26,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.0932599333595762E-2},4.0932599452555653E-2,4.0932599664304264E-2,4.093259994980801E-2,4.0932600261482939E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!26:26,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.31585962242000648},{"$f":"IF($A28=0,0,AF28*(1+INDEX(InputPriceChanges.Admin,$A28,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A28,AG$7)-FC.Serv.GRC!Y28)","v":0.31585962333796985},{"$f":"IF($A28=0,0,AG28*(1+INDEX(InputPriceChanges.Admin,$A28,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A28,AH$7)-FC.Serv.GRC!Z28)","v":0.31585962497194464},{"$f":"IF($A28=0,0,AH28*(1+INDEX(InputPriceChanges.Admin,$A28,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A28,AI$7)-FC.Serv.GRC!AA28)","v":0.31585962717505672},{"$f":"IF($A28=0,0,AI28*(1+INDEX(InputPriceChanges.Admin,$A28,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A28,AJ$7)-FC.Serv.GRC!AB28)","v":0.31585962958012082},null,null,null,null,{"$f":"IF($A28=0,0,AN28*(1+INDEX(InputPriceChanges.Admin,$A28,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A28,AO$7))","v":-1.2628607842230874E-2},{"$f":"IF($A28=0,0,AO28*(1+INDEX(InputPriceChanges.Admin,$A28,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A28,AP$7))","v":-1.6719101062554233E-2},{"$f":"IF($A28=0,0,AP28*(1+INDEX(InputPriceChanges.Admin,$A28,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A28,AQ$7))","v":-9.3435017647763005E-2},{"$f":"IF($A28=0,0,AQ28*(1+INDEX(InputPriceChanges.Admin,$A28,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A28,AR$7))","v":-5.2305893044707737E-2},null,null,null,null,{"$f":"IF($A28=0,0,AV28*(1+INDEX(InputPriceChanges.Admin,$A28,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A28,AW$7))","v":-1.2628607842230874E-2},{"$f":"IF($A28=0,0,AW28*(1+INDEX(InputPriceChanges.Admin,$A28,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A28,AX$7))","v":-1.6719101062554233E-2},{"$f":"IF($A28=0,0,AX28*(1+INDEX(InputPriceChanges.Admin,$A28,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A28,AY$7))","v":-7.9080501766183253E-2},{"$f":"IF($A28=0,0,AY28*(1+INDEX(InputPriceChanges.Admin,$A28,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A28,AZ$7))","v":-3.7951377053827749E-2},null,null,null,0.31585962242000648,0.303231015495739,0.29914052390939039,0.2224246095272937,0.26355373653541309,null,null,null,18.217077544758656,18.279265208653673,19.102462777254971,14.271925585308001,18.898516925646835,null,null,null,9.1968745887329242E-3,9.1968746154612348E-3,9.1968746630376273E-3,9.1968747271855712E-3,9.1968747972137454E-3,null,null,null,9.1968745887329242E-3,9.1968746154612348E-3,9.1968746630376273E-3,9.1968747271855712E-3,9.1968747972137454E-3,null,null,null,7.0968406168554654E-2,7.0968406374805754E-2,7.0968406741932721E-2,7.0968407236935385E-2,7.0968407777313308E-2,null,null,null,0.77531662443961835,0.7659592761024705,0.76275896754319705,0.68093275565253109,0.73072509344682557]
[21,"ST383","ST383: Siteconnect PPC rental 2Mbit link","BTW",0,0,"£",{"$f":"IF($A29=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A29)))","v":912.43633437903873},966.07310245524741,1028.648142395909,1157.9059008661682,1207.8254897940494,null,null,null,1.7979172821532774,1.3801145454543926,1.4458608577061245,1.1681816071320328,0.96468082647434461,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!27:27,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A29=0,0,X29*(1+INDEX(InputPriceChanges.Admin,$A29,Y$7)))","v":0},0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!27:27,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A29=0,0,AF29*(1+INDEX(InputPriceChanges.Admin,$A29,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A29,AG$7)-FC.Serv.GRC!Y29)","v":0},{"$f":"IF($A29=0,0,AG29*(1+INDEX(InputPriceChanges.Admin,$A29,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A29,AH$7)-FC.Serv.GRC!Z29)","v":0},{"$f":"IF($A29=0,0,AH29*(1+INDEX(InputPriceChanges.Admin,$A29,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A29,AI$7)-FC.Serv.GRC!AA29)","v":0},{"$f":"IF($A29=0,0,AI29*(1+INDEX(InputPriceChanges.Admin,$A29,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A29,AJ$7)-FC.Serv.GRC!AB29)","v":0},null,null,null,null,{"$f":"IF($A29=0,0,AN29*(1+INDEX(InputPriceChanges.Admin,$A29,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A29,AO$7))","v":0},{"$f":"IF($A29=0,0,AO29*(1+INDEX(InputPriceChanges.Admin,$A29,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A29,AP$7))","v":0},{"$f":"IF($A29=0,0,AP29*(1+INDEX(InputPriceChanges.Admin,$A29,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A29,AQ$7))","v":0},{"$f":"IF($A29=0,0,AQ29*(1+INDEX(InputPriceChanges.Admin,$A29,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A29,AR$7))","v":0},null,null,null,null,{"$f":"IF($A29=0,0,AV29*(1+INDEX(InputPriceChanges.Admin,$A29,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A29,AW$7))","v":0},{"$f":"IF($A29=0,0,AW29*(1+INDEX(InputPriceChanges.Admin,$A29,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A29,AX$7))","v":0},{"$f":"IF($A29=0,0,AX29*(1+INDEX(InputPriceChanges.Admin,$A29,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A29,AY$7))","v":0},{"$f":"IF($A29=0,0,AY29*(1+INDEX(InputPriceChanges.Admin,$A29,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A29,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,1.7979172821532774,1.3801145454543926,1.4458608577061245,1.1681816071320328,0.96468082647434461,null,null,null,0,{"$f":"IF($A29=0,0,BT29*(1+INDEX(InputPriceChanges.Admin,$A29,BU$7)))","v":0},0,0,0,null,null,null,0,{"$f":"IF($A29=0,0,CB29*(1+INDEX(InputPriceChanges.Admin,$A29,CC$7))*(1-$E29))","v":0},0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[22,"SY383","SY383: PPC rental 2Mbit CLZ link  et","BTW",0,0.7770268804068815,"£",915.06636285219474,968.8518529577799,1031.6085232169498,1161.2235695659208,1211.2881370005966,null,null,null,2.8510814174022117,2.2676194147335447,1.8152587218338041,2.1490734457138609,1.6392699670610125,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!28:28,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.0229705157184721E-3},4.022970519253548E-3,4.0229705255459842E-3,4.022970534030168E-3,4.0229705432920683E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!28:28,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":4.7885738464367132E-2},{"$f":"IF($A30=0,0,AF30*(1+INDEX(InputPriceChanges.Admin,$A30,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A30,AG$7)-FC.Serv.GRC!Y30)","v":4.7885738506445424E-2},{"$f":"IF($A30=0,0,AG30*(1+INDEX(InputPriceChanges.Admin,$A30,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A30,AH$7)-FC.Serv.GRC!Z30)","v":4.7885738581344796E-2},{"$f":"IF($A30=0,0,AH30*(1+INDEX(InputPriceChanges.Admin,$A30,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A30,AI$7)-FC.Serv.GRC!AA30)","v":4.7885738682332708E-2},{"$f":"IF($A30=0,0,AI30*(1+INDEX(InputPriceChanges.Admin,$A30,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A30,AJ$7)-FC.Serv.GRC!AB30)","v":4.7885738792577848E-2},null,null,null,null,{"$f":"IF($A30=0,0,AN30*(1+INDEX(InputPriceChanges.Admin,$A30,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A30,AO$7))","v":-9.2574643881097405E-3},{"$f":"IF($A30=0,0,AO30*(1+INDEX(InputPriceChanges.Admin,$A30,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A30,AP$7))","v":-1.619450182489509E-2},{"$f":"IF($A30=0,0,AP30*(1+INDEX(InputPriceChanges.Admin,$A30,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A30,AQ$7))","v":-1.5107063542225935E-2},{"$f":"IF($A30=0,0,AQ30*(1+INDEX(InputPriceChanges.Admin,$A30,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A30,AR$7))","v":-2.1046762151678455E-2},null,null,null,null,{"$f":"IF($A30=0,0,AV30*(1+INDEX(InputPriceChanges.Admin,$A30,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A30,AW$7))","v":-6.2260444652957507E-3},{"$f":"IF($A30=0,0,AW30*(1+INDEX(InputPriceChanges.Admin,$A30,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A30,AX$7))","v":-1.1339178593054458E-2},{"$f":"IF($A30=0,0,AX30*(1+INDEX(InputPriceChanges.Admin,$A30,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A30,AY$7))","v":-1.0251740300145744E-2},{"$f":"IF($A30=0,0,AY30*(1+INDEX(InputPriceChanges.Admin,$A30,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A30,AZ$7))","v":-1.4990395233878835E-2},null,null,null,4.7885738464367132E-2,3.8628274118335686E-2,3.1691236756449706E-2,3.2778675140106774E-2,2.6838976640899393E-2,null,null,null,2.8989671558665786,2.3062476888518804,1.8469499585902538,2.1818521208539678,1.6661089437019119,null,null,null,8.9701428592088442E-4,8.9701428670911144E-4,8.9701428811215557E-4,8.9701429000390047E-4,8.9701429206905537E-4,null,null,null,8.9701428592088442E-4,8.9701428670911144E-4,8.9701428811215557E-4,8.9701429000390047E-4,8.9701429206905537E-4,null,null,null,1.0677232489420128E-2,1.0677232498802456E-2,1.0677232515503001E-2,1.0677232538020592E-2,1.0677232562602293E-2,null,null,null,0.7770268804068815,0.72359022652440241,0.66308564738073827,0.6742628403258335,0.60217437849953392]
[23,"SZ383","SZ383: PC rental 2Mbit CLZ link  int","BTW",0,0.77384601401450148,"£",914.62491851695972,968.38532977767784,1031.1115387376083,1160.6663131346018,1210.7065677678381,null,null,null,1.5335516008773866,1.9196099990571944,1.6203197475553424,1.2481617212442673,1.2449655247803646,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!29:29,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.9763670162925937E-3},2.9763670186645549E-3,2.976367022886645E-3,2.9763670285793513E-3,2.9763670347938893E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!29:29,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":3.1253372271911786E-2},{"$f":"IF($A31=0,0,AF31*(1+INDEX(InputPriceChanges.Admin,$A31,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A31,AG$7)-FC.Serv.GRC!Y31)","v":3.1253372296818585E-2},{"$f":"IF($A31=0,0,AG31*(1+INDEX(InputPriceChanges.Admin,$A31,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A31,AH$7)-FC.Serv.GRC!Z31)","v":3.1253372341152684E-2},{"$f":"IF($A31=0,0,AH31*(1+INDEX(InputPriceChanges.Admin,$A31,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A31,AI$7)-FC.Serv.GRC!AA31)","v":3.1253372400929E-2},{"$f":"IF($A31=0,0,AI31*(1+INDEX(InputPriceChanges.Admin,$A31,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A31,AJ$7)-FC.Serv.GRC!AB31)","v":3.1253372466184821E-2},null,null,null,null,{"$f":"IF($A31=0,0,AN31*(1+INDEX(InputPriceChanges.Admin,$A31,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A31,AO$7))","v":4.4077780425598014E-3},{"$f":"IF($A31=0,0,AO31*(1+INDEX(InputPriceChanges.Admin,$A31,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A31,AP$7))","v":-1.5184487047376349E-3},{"$f":"IF($A31=0,0,AP31*(1+INDEX(InputPriceChanges.Admin,$A31,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A31,AQ$7))","v":-8.6735921091791093E-3},{"$f":"IF($A31=0,0,AQ31*(1+INDEX(InputPriceChanges.Admin,$A31,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A31,AR$7))","v":-9.3527928159125341E-3},null,null,null,null,{"$f":"IF($A31=0,0,AV31*(1+INDEX(InputPriceChanges.Admin,$A31,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A31,AW$7))","v":4.4077780425598014E-3},{"$f":"IF($A31=0,0,AW31*(1+INDEX(InputPriceChanges.Admin,$A31,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A31,AX$7))","v":8.9713311244078199E-5},{"$f":"IF($A31=0,0,AX31*(1+INDEX(InputPriceChanges.Admin,$A31,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A31,AY$7))","v":-4.5580715769726419E-3},{"$f":"IF($A31=0,0,AY31*(1+INDEX(InputPriceChanges.Admin,$A31,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A31,AZ$7))","v":-5.2372722751130212E-3},null,null,null,3.1253372271911786E-2,3.5661150339378389E-2,2.9734923636415049E-2,2.2579780291749889E-2,2.1900579650272287E-2,null,null,null,1.5648049731492983,1.9552711493965729,1.6500546711917574,1.2707415015360171,1.2668661044306369,null,null,null,6.7311726449033533E-4,6.7311726502676376E-4,6.731172659816063E-4,6.7311726726903447E-4,6.7311726867447697E-4,null,null,null,6.7311726449033533E-4,6.7311726502676376E-4,6.731172659816063E-4,6.7311726726903447E-4,6.7311726867447697E-4,null,null,null,7.0680747147815063E-3,7.0680747204142783E-3,7.0680747304406122E-3,7.0680747439592654E-3,7.0680747587171296E-3,null,null,null,0.77384601401450148,0.80179902630315758,0.76229719582045097,0.68697327198786906,0.67726540248768008]
[24,"SE385","SE385: PPC rental 34Mbit link","BTW",0,0.77712262881277339,"£",10894.824616612043,11458.336424167603,11925.791730879568,13982.075177487779,16911.769972269609,null,null,null,4.1016835716621021,2.8739144657015796,2.0646516472864431,1.4740541430975362,1.4742144145274894,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!30:30,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.4629478285850236E-3},4.4629478325225232E-3,4.4629478395312719E-3,4.4629478489812708E-3,4.4629478592975187E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!30:30,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":3.7052922576996827E-2},{"$f":"IF($A32=0,0,AF32*(1+INDEX(InputPriceChanges.Admin,$A32,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A32,AG$7)-FC.Serv.GRC!Y32)","v":3.7052922609687296E-2},{"$f":"IF($A32=0,0,AG32*(1+INDEX(InputPriceChanges.Admin,$A32,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A32,AH$7)-FC.Serv.GRC!Z32)","v":3.7052922667876326E-2},{"$f":"IF($A32=0,0,AH32*(1+INDEX(InputPriceChanges.Admin,$A32,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A32,AI$7)-FC.Serv.GRC!AA32)","v":3.7052922746333455E-2},{"$f":"IF($A32=0,0,AI32*(1+INDEX(InputPriceChanges.Admin,$A32,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A32,AJ$7)-FC.Serv.GRC!AB32)","v":3.7052922831982485E-2},null,null,null,null,{"$f":"IF($A32=0,0,AN32*(1+INDEX(InputPriceChanges.Admin,$A32,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A32,AO$7))","v":-9.611405911461068E-3},{"$f":"IF($A32=0,0,AO32*(1+INDEX(InputPriceChanges.Admin,$A32,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A32,AP$7))","v":-1.5553393432806741E-2},{"$f":"IF($A32=0,0,AP32*(1+INDEX(InputPriceChanges.Admin,$A32,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A32,AQ$7))","v":-2.0731381421542298E-2},{"$f":"IF($A32=0,0,AQ32*(1+INDEX(InputPriceChanges.Admin,$A32,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A32,AR$7))","v":-2.2127492050663809E-2},null,null,null,null,{"$f":"IF($A32=0,0,AV32*(1+INDEX(InputPriceChanges.Admin,$A32,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A32,AW$7))","v":-7.1602670005465018E-3},{"$f":"IF($A32=0,0,AW32*(1+INDEX(InputPriceChanges.Admin,$A32,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A32,AX$7))","v":-1.2330058676461315E-2},{"$f":"IF($A32=0,0,AX32*(1+INDEX(InputPriceChanges.Admin,$A32,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A32,AY$7))","v":-1.7106627981566671E-2},{"$f":"IF($A32=0,0,AY32*(1+INDEX(InputPriceChanges.Admin,$A32,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A32,AZ$7))","v":-1.8502738602309447E-2},null,null,null,3.7052922576996827E-2,2.7441516698226226E-2,2.1499529235069585E-2,1.6321541324791158E-2,1.4925430781318676E-2,null,null,null,4.1387364942390992,2.9013559823998056,2.0861511765215126,1.4903756844223275,1.4891398453088081,null,null,null,9.946900797807713E-4,9.9469008065835077E-4,9.9469008222044216E-4,9.9469008432663303E-4,9.9469008662589125E-4,null,null,null,9.946900797807713E-4,9.9469008065835077E-4,9.9469008222044216E-4,9.9469008432663303E-4,9.9469008662589125E-4,null,null,null,8.2582579787648918E-3,8.258257986050857E-3,8.2582579990198753E-3,8.2582580165061932E-3,8.2582580355954234E-3,null,null,null,0.77712262881277339,0.69905971026067026,0.61588656622540472,0.49402707427131659,0.4466988486568963]
[25,"SO385","SO385: PC rental 34Mbit link","BTW",0,0.7771289534298389,"£",10901.112213266642,11464.965656523649,11932.706729443982,13990.191503587903,16921.590516282718,null,null,null,6.4680659206196305,3.9708656229755985,3.538861276882149,4.229292733855786,4.4246949873052213,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!31:31,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.9817218078094033E-3},6.9817218144899952E-3,6.98172182638145E-3,6.9817218424148711E-3,6.9817218599180228E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!31:31,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":9.0526998338409173E-2},{"$f":"IF($A33=0,0,AF33*(1+INDEX(InputPriceChanges.Admin,$A33,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A33,AG$7)-FC.Serv.GRC!Y33)","v":9.0526998425031632E-2},{"$f":"IF($A33=0,0,AG33*(1+INDEX(InputPriceChanges.Admin,$A33,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A33,AH$7)-FC.Serv.GRC!Z33)","v":9.0526998579219628E-2},{"$f":"IF($A33=0,0,AH33*(1+INDEX(InputPriceChanges.Admin,$A33,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A33,AI$7)-FC.Serv.GRC!AA33)","v":9.0526998787113538E-2},{"$f":"IF($A33=0,0,AI33*(1+INDEX(InputPriceChanges.Admin,$A33,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A33,AJ$7)-FC.Serv.GRC!AB33)","v":9.0526999014064399E-2},null,null,null,null,{"$f":"IF($A33=0,0,AN33*(1+INDEX(InputPriceChanges.Admin,$A33,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A33,AO$7))","v":-2.9285377269129408E-2},{"$f":"IF($A33=0,0,AO33*(1+INDEX(InputPriceChanges.Admin,$A33,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A33,AP$7))","v":-3.5187646841346273E-2},{"$f":"IF($A33=0,0,AP33*(1+INDEX(InputPriceChanges.Admin,$A33,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A33,AQ$7))","v":-3.4507547714326334E-2},{"$f":"IF($A33=0,0,AQ33*(1+INDEX(InputPriceChanges.Admin,$A33,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A33,AR$7))","v":-3.9347722050245018E-2},null,null,null,null,{"$f":"IF($A33=0,0,AV33*(1+INDEX(InputPriceChanges.Admin,$A33,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A33,AW$7))","v":-1.6973550897245462E-2},{"$f":"IF($A33=0,0,AW33*(1+INDEX(InputPriceChanges.Admin,$A33,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A33,AX$7))","v":-2.2875820448492498E-2},{"$f":"IF($A33=0,0,AX33*(1+INDEX(InputPriceChanges.Admin,$A33,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A33,AY$7))","v":-2.2195721293198637E-2},{"$f":"IF($A33=0,0,AY33*(1+INDEX(InputPriceChanges.Admin,$A33,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A33,AZ$7))","v":-2.7035895598251616E-2},null,null,null,9.0526998338409173E-2,6.1241621155902225E-2,5.5339351737873355E-2,5.6019451072787205E-2,5.1179276963819381E-2,null,null,null,6.5585929189580394,4.0321072441315007,3.5942006286200225,4.2853121849285731,4.4758742642690406,null,null,null,1.5560236461681989E-3,1.5560236476571095E-3,1.5560236503073704E-3,1.5560236538807557E-3,1.5560236577817014E-3,null,null,null,1.5560236461681989E-3,1.5560236476571095E-3,1.5560236503073704E-3,1.5560236538807557E-3,1.5560236577817014E-3,null,null,null,2.0175846862536487E-2,2.0175846881842124E-2,2.0175846916206164E-2,2.0175846962539698E-2,2.0175847013120474E-2,null,null,null,0.7771289534298389,0.67055335079258171,0.63541591502962724,0.63984211597638097,0.60578092911739323]
[26,"SE388","SE388: PPC rental 140Mbit link","BTW",0,0.77830157308446923,"£",31023.727524588929,37715.572090326255,39860.479546077768,44590.598959723146,40578.802777894125,null,null,null,1.5915172220114122,2.1258674371594783,2.0118629335714635,1.760886641566735,1.0754285373310246,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!32:32,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.6895824267906946E-3},1.6895824278666115E-3,1.6895824297817441E-3,1.6895824323639452E-3,1.6895824351828481E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!32:32,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.7895076652948635E-2},{"$f":"IF($A34=0,0,AF34*(1+INDEX(InputPriceChanges.Admin,$A34,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A34,AG$7)-FC.Serv.GRC!Y34)","v":1.7895076664344124E-2},{"$f":"IF($A34=0,0,AG34*(1+INDEX(InputPriceChanges.Admin,$A34,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A34,AH$7)-FC.Serv.GRC!Z34)","v":1.7895076684628097E-2},{"$f":"IF($A34=0,0,AH34*(1+INDEX(InputPriceChanges.Admin,$A34,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A34,AI$7)-FC.Serv.GRC!AA34)","v":1.7895076711977272E-2},{"$f":"IF($A34=0,0,AI34*(1+INDEX(InputPriceChanges.Admin,$A34,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A34,AJ$7)-FC.Serv.GRC!AB34)","v":1.7895076741833455E-2},null,null,null,null,{"$f":"IF($A34=0,0,AN34*(1+INDEX(InputPriceChanges.Admin,$A34,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A34,AO$7))","v":1.3753396786954316E-3},{"$f":"IF($A34=0,0,AO34*(1+INDEX(InputPriceChanges.Admin,$A34,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A34,AP$7))","v":-2.246300510243735E-4},{"$f":"IF($A34=0,0,AP34*(1+INDEX(InputPriceChanges.Admin,$A34,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A34,AQ$7))","v":-3.2063490457629878E-3},{"$f":"IF($A34=0,0,AQ34*(1+INDEX(InputPriceChanges.Admin,$A34,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A34,AR$7))","v":-6.732507313614325E-3},null,null,null,null,{"$f":"IF($A34=0,0,AV34*(1+INDEX(InputPriceChanges.Admin,$A34,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A34,AW$7))","v":1.3753396786954316E-3},{"$f":"IF($A34=0,0,AW34*(1+INDEX(InputPriceChanges.Admin,$A34,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A34,AX$7))","v":-2.246300510243735E-4},{"$f":"IF($A34=0,0,AX34*(1+INDEX(InputPriceChanges.Admin,$A34,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A34,AY$7))","v":-2.6569595055384509E-3},{"$f":"IF($A34=0,0,AY34*(1+INDEX(InputPriceChanges.Admin,$A34,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A34,AZ$7))","v":-5.3437891162907737E-3},null,null,null,1.7895076652948635E-2,1.9270416343039557E-2,1.7670446633603724E-2,1.4688727666214284E-2,1.1162569428219131E-2,null,null,null,1.6094122986643609,2.1451378535025181,2.0295333802050672,1.7755753692329492,1.0865911067592438,null,null,null,3.7457776616362193E-4,3.7457776640215101E-4,3.7457776682673288E-4,3.7457776739920279E-4,3.7457776802414912E-4,null,null,null,3.7457776616362193E-4,3.7457776640215101E-4,3.7457776682673288E-4,3.7457776739920279E-4,3.7457776802414912E-4,null,null,null,3.9673103434915537E-3,3.9673103460179156E-3,3.967310350514841E-3,3.9673103565781099E-3,3.9673103631971789E-3,null,null,null,0.77830157308446923,0.79412430559908986,0.77548330085951289,0.72990782818423638,0.64458806830193027]
[27,"SE752","SE752: Netstream 16 LL 155mbit rentals Links","BTW",0,0,"£",31248.835775730182,37989.156585573393,40149.725855795572,44914.032423765544,40873.15397140391,null,null,null,0.89996647034102883,0.37610514080892532,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!33:33,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!33:33,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A35=0,0,AF35*(1+INDEX(InputPriceChanges.Admin,$A35,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A35,AG$7)-FC.Serv.GRC!Y35)","v":0},{"$f":"IF($A35=0,0,AG35*(1+INDEX(InputPriceChanges.Admin,$A35,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A35,AH$7)-FC.Serv.GRC!Z35)","v":0},{"$f":"IF($A35=0,0,AH35*(1+INDEX(InputPriceChanges.Admin,$A35,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A35,AI$7)-FC.Serv.GRC!AA35)","v":0},{"$f":"IF($A35=0,0,AI35*(1+INDEX(InputPriceChanges.Admin,$A35,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A35,AJ$7)-FC.Serv.GRC!AB35)","v":0},null,null,null,null,{"$f":"IF($A35=0,0,AN35*(1+INDEX(InputPriceChanges.Admin,$A35,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A35,AO$7))","v":0},{"$f":"IF($A35=0,0,AO35*(1+INDEX(InputPriceChanges.Admin,$A35,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A35,AP$7))","v":0},{"$f":"IF($A35=0,0,AP35*(1+INDEX(InputPriceChanges.Admin,$A35,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A35,AQ$7))","v":0},{"$f":"IF($A35=0,0,AQ35*(1+INDEX(InputPriceChanges.Admin,$A35,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A35,AR$7))","v":0},null,null,null,null,{"$f":"IF($A35=0,0,AV35*(1+INDEX(InputPriceChanges.Admin,$A35,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A35,AW$7))","v":0},{"$f":"IF($A35=0,0,AW35*(1+INDEX(InputPriceChanges.Admin,$A35,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A35,AX$7))","v":0},{"$f":"IF($A35=0,0,AX35*(1+INDEX(InputPriceChanges.Admin,$A35,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A35,AY$7))","v":0},{"$f":"IF($A35=0,0,AY35*(1+INDEX(InputPriceChanges.Admin,$A35,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A35,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0.89996647034102883,0.37610514080892532,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[28,"SO388","SO388: PC rental 140Mbit link","BTW",0,0.77662188740602689,"£",31092.978291161064,37799.646359475388,39949.482102433511,44689.967820235077,40669.255588944223,null,null,null,10.440400250606064,5.3238592481688851,5.9825599188504706,6.041579555114752,4.6245066849247518,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!34:34,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.2143251533951389E-2},1.214325154232593E-2,1.2143251557232613E-2,1.2143251577331511E-2,1.2143251599272807E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!34:34,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":9.3901868859863805E-2},{"$f":"IF($A36=0,0,AF36*(1+INDEX(InputPriceChanges.Admin,$A36,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A36,AG$7)-FC.Serv.GRC!Y36)","v":9.3901868924622822E-2},{"$f":"IF($A36=0,0,AG36*(1+INDEX(InputPriceChanges.Admin,$A36,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A36,AH$7)-FC.Serv.GRC!Z36)","v":9.3901869039893879E-2},{"$f":"IF($A36=0,0,AH36*(1+INDEX(InputPriceChanges.Admin,$A36,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A36,AI$7)-FC.Serv.GRC!AA36)","v":9.3901869195315513E-2},{"$f":"IF($A36=0,0,AI36*(1+INDEX(InputPriceChanges.Admin,$A36,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A36,AJ$7)-FC.Serv.GRC!AB36)","v":9.3901869364984125E-2},null,null,null,null,{"$f":"IF($A36=0,0,AN36*(1+INDEX(InputPriceChanges.Admin,$A36,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A36,AO$7))","v":-4.2337064516593817E-2},{"$f":"IF($A36=0,0,AO36*(1+INDEX(InputPriceChanges.Admin,$A36,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A36,AP$7))","v":-4.0402172703490481E-2},{"$f":"IF($A36=0,0,AP36*(1+INDEX(InputPriceChanges.Admin,$A36,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A36,AQ$7))","v":-4.3565338001719328E-2},{"$f":"IF($A36=0,0,AQ36*(1+INDEX(InputPriceChanges.Admin,$A36,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A36,AR$7))","v":-4.8230155388144534E-2},null,null,null,null,{"$f":"IF($A36=0,0,AV36*(1+INDEX(InputPriceChanges.Admin,$A36,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A36,AW$7))","v":-2.8327876117099561E-2},{"$f":"IF($A36=0,0,AW36*(1+INDEX(InputPriceChanges.Admin,$A36,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A36,AX$7))","v":-2.6392984286798975E-2},{"$f":"IF($A36=0,0,AX36*(1+INDEX(InputPriceChanges.Admin,$A36,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A36,AY$7))","v":-2.9556149561840515E-2},{"$f":"IF($A36=0,0,AY36*(1+INDEX(InputPriceChanges.Admin,$A36,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A36,AZ$7))","v":-3.4220966922952921E-2},null,null,null,9.3901868859863805E-2,5.1564804408029005E-2,5.3499696336403398E-2,5.0336531193596185E-2,4.5671713976839591E-2,null,null,null,10.534302119465927,5.3754240525769141,6.0360596151868737,6.0919160863083484,4.6701783989015917,null,null,null,2.7125366084079301E-3,2.7125366102786191E-3,2.7125366136084459E-3,2.7125366180980998E-3,2.7125366229993051E-3,null,null,null,2.7125366084079301E-3,2.7125366102786191E-3,2.7125366136084459E-3,2.7125366180980998E-3,2.7125366229993051E-3,null,null,null,2.0975622234963156E-2,2.0975622249428907E-2,2.0975622275177939E-2,2.097562230989573E-2,2.0975622347795986E-2,null,null,null,0.77662188740602689,0.59321823305194477,0.60793006855058984,0.58329225688550723,0.54073056337599124]
[29,"ST388","ST388: Site Connect PPC rental 140Mbit link","BTW",0,0,"£",30844.837363062652,37499.102521679357,39630.400258008412,44334.943903750398,40345.935638006362,null,null,null,0.19367035506955832,0.20662074037804734,0.24883365728841417,0.22724311753715282,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!35:35,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!35:35,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A37=0,0,AF37*(1+INDEX(InputPriceChanges.Admin,$A37,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A37,AG$7)-FC.Serv.GRC!Y37)","v":0},{"$f":"IF($A37=0,0,AG37*(1+INDEX(InputPriceChanges.Admin,$A37,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A37,AH$7)-FC.Serv.GRC!Z37)","v":0},{"$f":"IF($A37=0,0,AH37*(1+INDEX(InputPriceChanges.Admin,$A37,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A37,AI$7)-FC.Serv.GRC!AA37)","v":0},{"$f":"IF($A37=0,0,AI37*(1+INDEX(InputPriceChanges.Admin,$A37,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A37,AJ$7)-FC.Serv.GRC!AB37)","v":0},null,null,null,null,{"$f":"IF($A37=0,0,AN37*(1+INDEX(InputPriceChanges.Admin,$A37,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A37,AO$7))","v":0},{"$f":"IF($A37=0,0,AO37*(1+INDEX(InputPriceChanges.Admin,$A37,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A37,AP$7))","v":0},{"$f":"IF($A37=0,0,AP37*(1+INDEX(InputPriceChanges.Admin,$A37,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A37,AQ$7))","v":0},{"$f":"IF($A37=0,0,AQ37*(1+INDEX(InputPriceChanges.Admin,$A37,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A37,AR$7))","v":0},null,null,null,null,{"$f":"IF($A37=0,0,AV37*(1+INDEX(InputPriceChanges.Admin,$A37,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A37,AW$7))","v":0},{"$f":"IF($A37=0,0,AW37*(1+INDEX(InputPriceChanges.Admin,$A37,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A37,AX$7))","v":0},{"$f":"IF($A37=0,0,AX37*(1+INDEX(InputPriceChanges.Admin,$A37,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A37,AY$7))","v":0},{"$f":"IF($A37=0,0,AY37*(1+INDEX(InputPriceChanges.Admin,$A37,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A37,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0.19367035506955832,0.20662074037804734,0.24883365728841417,0.22724311753715282,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[30,"SE391","SE391: PPC rental 64Kbit Distribution","BTW",0,0.77645999383596243,"£",39.719564990747145,47.694407046419045,48.002196519306793,54.951555256376196,72.085857715657895,null,null,null,15.708948935363026,12.161388917543414,10.314253685823758,9.5552878286235199,11.955006209611245,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!36:36,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.8953178503546128E-3},2.8953178518712911E-3,2.8953178545709792E-3,2.895317858211008E-3,2.8953178621847053E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!36:36,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":3.1708005458040721E-2},{"$f":"IF($A38=0,0,AF38*(1+INDEX(InputPriceChanges.Admin,$A38,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A38,AG$7)-FC.Serv.GRC!Y38)","v":3.1708005474650587E-2},{"$f":"IF($A38=0,0,AG38*(1+INDEX(InputPriceChanges.Admin,$A38,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A38,AH$7)-FC.Serv.GRC!Z38)","v":3.1708005504216159E-2},{"$f":"IF($A38=0,0,AH38*(1+INDEX(InputPriceChanges.Admin,$A38,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A38,AI$7)-FC.Serv.GRC!AA38)","v":3.1708005544079848E-2},{"$f":"IF($A38=0,0,AI38*(1+INDEX(InputPriceChanges.Admin,$A38,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A38,AJ$7)-FC.Serv.GRC!AB38)","v":3.1708005587597704E-2},null,null,null,null,{"$f":"IF($A38=0,0,AN38*(1+INDEX(InputPriceChanges.Admin,$A38,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A38,AO$7))","v":-8.7469220299096154E-3},{"$f":"IF($A38=0,0,AO38*(1+INDEX(InputPriceChanges.Admin,$A38,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A38,AP$7))","v":-1.1244127028187695E-2},{"$f":"IF($A38=0,0,AP38*(1+INDEX(InputPriceChanges.Admin,$A38,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A38,AQ$7))","v":-1.3795465251767315E-2},{"$f":"IF($A38=0,0,AQ38*(1+INDEX(InputPriceChanges.Admin,$A38,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A38,AR$7))","v":-1.4296066629096217E-2},null,null,null,null,{"$f":"IF($A38=0,0,AV38*(1+INDEX(InputPriceChanges.Admin,$A38,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A38,AW$7))","v":-5.703610100379829E-3},{"$f":"IF($A38=0,0,AW38*(1+INDEX(InputPriceChanges.Admin,$A38,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A38,AX$7))","v":-8.2008150958202235E-3},{"$f":"IF($A38=0,0,AX38*(1+INDEX(InputPriceChanges.Admin,$A38,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A38,AY$7))","v":-1.0752153315573755E-2},{"$f":"IF($A38=0,0,AY38*(1+INDEX(InputPriceChanges.Admin,$A38,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A38,AZ$7))","v":-1.1252754688725844E-2},null,null,null,3.1708005458040721E-2,2.2961083444740973E-2,2.0463878476028464E-2,1.7912540292312533E-2,1.7411938958501488E-2,null,null,null,15.740656940821067,12.184350000988156,10.334717564299787,9.5732003689158329,11.972418148569746,null,null,null,6.4721937011511812E-4,6.4721937045415638E-4,6.4721937105764466E-4,6.4721937187133666E-4,6.4721937275961699E-4,null,null,null,6.4721937011511812E-4,6.4721937045415638E-4,6.4721937105764466E-4,6.4721937187133666E-4,6.4721937275961699E-4,null,null,null,7.0880077355397596E-3,7.0880077392527297E-3,7.0880077458618171E-3,7.0880077547729459E-3,7.0880077645009273E-3,null,null,null,0.77645999383596243,0.69130342841569292,0.65363321746829373,0.60429913127314039,0.59292254691484758]
[31,"SH391","SH391: RBS PPC rental 64Kbit link per km transmission","BTW",0,0,"£",{"$f":"IF($A39=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A39)))","v":39.695814953208782},47.665657752112665,47.973690912220704,54.918455328711758,72.043058616631924,null,null,null,51.943294864794574,55.481372648125635,37.422480469200423,39.939986667079395,46.311979658307649,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!37:37,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A39=0,0,X39*(1+INDEX(InputPriceChanges.Admin,$A39,Y$7)))","v":0},0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!37:37,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A39=0,0,AF39*(1+INDEX(InputPriceChanges.Admin,$A39,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A39,AG$7)-FC.Serv.GRC!Y39)","v":0},{"$f":"IF($A39=0,0,AG39*(1+INDEX(InputPriceChanges.Admin,$A39,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A39,AH$7)-FC.Serv.GRC!Z39)","v":0},{"$f":"IF($A39=0,0,AH39*(1+INDEX(InputPriceChanges.Admin,$A39,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A39,AI$7)-FC.Serv.GRC!AA39)","v":0},{"$f":"IF($A39=0,0,AI39*(1+INDEX(InputPriceChanges.Admin,$A39,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A39,AJ$7)-FC.Serv.GRC!AB39)","v":0},null,null,null,null,{"$f":"IF($A39=0,0,AN39*(1+INDEX(InputPriceChanges.Admin,$A39,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A39,AO$7))","v":0},{"$f":"IF($A39=0,0,AO39*(1+INDEX(InputPriceChanges.Admin,$A39,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A39,AP$7))","v":0},{"$f":"IF($A39=0,0,AP39*(1+INDEX(InputPriceChanges.Admin,$A39,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A39,AQ$7))","v":0},{"$f":"IF($A39=0,0,AQ39*(1+INDEX(InputPriceChanges.Admin,$A39,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A39,AR$7))","v":0},null,null,null,null,{"$f":"IF($A39=0,0,AV39*(1+INDEX(InputPriceChanges.Admin,$A39,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A39,AW$7))","v":0},{"$f":"IF($A39=0,0,AW39*(1+INDEX(InputPriceChanges.Admin,$A39,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A39,AX$7))","v":0},{"$f":"IF($A39=0,0,AX39*(1+INDEX(InputPriceChanges.Admin,$A39,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A39,AY$7))","v":0},{"$f":"IF($A39=0,0,AY39*(1+INDEX(InputPriceChanges.Admin,$A39,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A39,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,51.943294864794574,55.481372648125635,37.422480469200423,39.939986667079395,46.311979658307649,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[32,"SO391","SO391: PC rental 64Kbit link per km Distribution","BTW",0,0.77648472827478632,"£",39.728604259411419,47.705213102090674,48.013161789058664,54.964010523866563,72.102326219149091,null,null,null,26.37180028573594,24.14629994145454,19.680367487656405,8.9462115351337328,5.2192254596315388,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!38:38,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.5319025738116415E-3},6.5319025786519146E-3,6.5319025872676E-3,6.5319025988842538E-3,6.5319026115657677E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!38:38,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":5.9865760226651472E-2},{"$f":"IF($A40=0,0,AF40*(1+INDEX(InputPriceChanges.Admin,$A40,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A40,AG$7)-FC.Serv.GRC!Y40)","v":5.9865760271013223E-2},{"$f":"IF($A40=0,0,AG40*(1+INDEX(InputPriceChanges.Admin,$A40,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A40,AH$7)-FC.Serv.GRC!Z40)","v":5.9865760349977135E-2},{"$f":"IF($A40=0,0,AH40*(1+INDEX(InputPriceChanges.Admin,$A40,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A40,AI$7)-FC.Serv.GRC!AA40)","v":5.9865760456445316E-2},{"$f":"IF($A40=0,0,AI40*(1+INDEX(InputPriceChanges.Admin,$A40,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A40,AJ$7)-FC.Serv.GRC!AB40)","v":5.9865760572673087E-2},null,null,null,null,{"$f":"IF($A40=0,0,AN40*(1+INDEX(InputPriceChanges.Admin,$A40,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A40,AO$7))","v":-1.1039463328141324E-2},{"$f":"IF($A40=0,0,AO40*(1+INDEX(InputPriceChanges.Admin,$A40,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A40,AP$7))","v":-1.7780489971863114E-2},{"$f":"IF($A40=0,0,AP40*(1+INDEX(InputPriceChanges.Admin,$A40,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A40,AQ$7))","v":-3.5086663767768089E-2},{"$f":"IF($A40=0,0,AQ40*(1+INDEX(InputPriceChanges.Admin,$A40,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A40,AR$7))","v":-4.1415738616422053E-2},null,null,null,null,{"$f":"IF($A40=0,0,AV40*(1+INDEX(InputPriceChanges.Admin,$A40,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A40,AW$7))","v":-8.4970216447205309E-3},{"$f":"IF($A40=0,0,AW40*(1+INDEX(InputPriceChanges.Admin,$A40,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A40,AX$7))","v":-1.5108285175182675E-2},{"$f":"IF($A40=0,0,AX40*(1+INDEX(InputPriceChanges.Admin,$A40,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A40,AY$7))","v":-2.5113324847164688E-2},{"$f":"IF($A40=0,0,AY40*(1+INDEX(InputPriceChanges.Admin,$A40,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A40,AZ$7))","v":-3.1442399676455686E-2},null,null,null,5.9865760226651472E-2,4.8826296942871897E-2,4.208527037811402E-2,2.4779096688677227E-2,1.8450021956251034E-2,null,null,null,26.43166604596259,24.19512623839741,19.722452758034517,8.97099063182241,5.2376754815877895,null,null,null,1.4599799786681317E-3,1.4599799797500065E-3,1.4599799816757439E-3,1.4599799842722435E-3,1.4599799871067554E-3,null,null,null,1.4599799786681317E-3,1.4599799797500065E-3,1.4599799816757439E-3,1.4599799842722435E-3,1.4599799871067554E-3,null,null,null,1.3380911664096494E-2,1.3380911674012022E-2,1.3380911691661663E-2,1.3380911715458927E-2,1.3380911741437608E-2,null,null,null,0.77648472827478632,0.72594866881533004,0.68205237672370389,0.459991948714849,0.27474819416656387]
[33,"SE746","SE746: Netstream 16 LL 2mbit rentals Trunk","BTW",0,0,"£",345.14732828531447,394.29731808908002,421.42944386052466,491.83917954302149,607.79075382868382,null,null,null,0.24815678144311498,0.17651497994313817,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!39:39,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!39:39,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A41=0,0,AF41*(1+INDEX(InputPriceChanges.Admin,$A41,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A41,AG$7)-FC.Serv.GRC!Y41)","v":0},{"$f":"IF($A41=0,0,AG41*(1+INDEX(InputPriceChanges.Admin,$A41,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A41,AH$7)-FC.Serv.GRC!Z41)","v":0},{"$f":"IF($A41=0,0,AH41*(1+INDEX(InputPriceChanges.Admin,$A41,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A41,AI$7)-FC.Serv.GRC!AA41)","v":0},{"$f":"IF($A41=0,0,AI41*(1+INDEX(InputPriceChanges.Admin,$A41,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A41,AJ$7)-FC.Serv.GRC!AB41)","v":0},null,null,null,null,{"$f":"IF($A41=0,0,AN41*(1+INDEX(InputPriceChanges.Admin,$A41,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A41,AO$7))","v":0},{"$f":"IF($A41=0,0,AO41*(1+INDEX(InputPriceChanges.Admin,$A41,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A41,AP$7))","v":0},{"$f":"IF($A41=0,0,AP41*(1+INDEX(InputPriceChanges.Admin,$A41,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A41,AQ$7))","v":0},{"$f":"IF($A41=0,0,AQ41*(1+INDEX(InputPriceChanges.Admin,$A41,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A41,AR$7))","v":0},null,null,null,null,{"$f":"IF($A41=0,0,AV41*(1+INDEX(InputPriceChanges.Admin,$A41,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A41,AW$7))","v":0},{"$f":"IF($A41=0,0,AW41*(1+INDEX(InputPriceChanges.Admin,$A41,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A41,AX$7))","v":0},{"$f":"IF($A41=0,0,AX41*(1+INDEX(InputPriceChanges.Admin,$A41,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A41,AY$7))","v":0},{"$f":"IF($A41=0,0,AY41*(1+INDEX(InputPriceChanges.Admin,$A41,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A41,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0.24815678144311498,0.17651497994313817,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[34,"SH372","SH372: PPC RBS rental 2Mbit link per km trunk","BTW",0,0,"£",341.40816814743636,390.03096176792224,416.84964065667333,486.65706333729923,601.31602981791252,null,null,null,92.010607539310968,79.702655889828648,68.586888770097175,42.465014530703968,37.552163489840616,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!40:40,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!40:40,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A42=0,0,AF42*(1+INDEX(InputPriceChanges.Admin,$A42,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A42,AG$7)-FC.Serv.GRC!Y42)","v":0},{"$f":"IF($A42=0,0,AG42*(1+INDEX(InputPriceChanges.Admin,$A42,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A42,AH$7)-FC.Serv.GRC!Z42)","v":0},{"$f":"IF($A42=0,0,AH42*(1+INDEX(InputPriceChanges.Admin,$A42,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A42,AI$7)-FC.Serv.GRC!AA42)","v":0},{"$f":"IF($A42=0,0,AI42*(1+INDEX(InputPriceChanges.Admin,$A42,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A42,AJ$7)-FC.Serv.GRC!AB42)","v":0},null,null,null,null,{"$f":"IF($A42=0,0,AN42*(1+INDEX(InputPriceChanges.Admin,$A42,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A42,AO$7))","v":0},{"$f":"IF($A42=0,0,AO42*(1+INDEX(InputPriceChanges.Admin,$A42,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A42,AP$7))","v":0},{"$f":"IF($A42=0,0,AP42*(1+INDEX(InputPriceChanges.Admin,$A42,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A42,AQ$7))","v":0},{"$f":"IF($A42=0,0,AQ42*(1+INDEX(InputPriceChanges.Admin,$A42,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A42,AR$7))","v":0},null,null,null,null,{"$f":"IF($A42=0,0,AV42*(1+INDEX(InputPriceChanges.Admin,$A42,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A42,AW$7))","v":0},{"$f":"IF($A42=0,0,AW42*(1+INDEX(InputPriceChanges.Admin,$A42,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A42,AX$7))","v":0},{"$f":"IF($A42=0,0,AX42*(1+INDEX(InputPriceChanges.Admin,$A42,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A42,AY$7))","v":0},{"$f":"IF($A42=0,0,AY42*(1+INDEX(InputPriceChanges.Admin,$A42,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A42,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,92.010607539310968,79.702655889828648,68.586888770097175,42.465014530703968,37.552163489840616,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[35,"ST372","ST372: Siteconnect rental 2Mbit link per km trunk","BTW",0,0,"£",341.12490504658433,389.70723488152584,416.50411382856726,486.24990637481022,600.81458432745876,null,null,null,7.9624677994797839,8.6416432805381547,7.7775631052395626,7.7724429615305333,6.6059079218866597,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!41:41,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!41:41,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A43=0,0,AF43*(1+INDEX(InputPriceChanges.Admin,$A43,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A43,AG$7)-FC.Serv.GRC!Y43)","v":0},{"$f":"IF($A43=0,0,AG43*(1+INDEX(InputPriceChanges.Admin,$A43,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A43,AH$7)-FC.Serv.GRC!Z43)","v":0},{"$f":"IF($A43=0,0,AH43*(1+INDEX(InputPriceChanges.Admin,$A43,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A43,AI$7)-FC.Serv.GRC!AA43)","v":0},{"$f":"IF($A43=0,0,AI43*(1+INDEX(InputPriceChanges.Admin,$A43,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A43,AJ$7)-FC.Serv.GRC!AB43)","v":0},null,null,null,null,{"$f":"IF($A43=0,0,AN43*(1+INDEX(InputPriceChanges.Admin,$A43,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A43,AO$7))","v":0},{"$f":"IF($A43=0,0,AO43*(1+INDEX(InputPriceChanges.Admin,$A43,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A43,AP$7))","v":0},{"$f":"IF($A43=0,0,AP43*(1+INDEX(InputPriceChanges.Admin,$A43,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A43,AQ$7))","v":0},{"$f":"IF($A43=0,0,AQ43*(1+INDEX(InputPriceChanges.Admin,$A43,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A43,AR$7))","v":0},null,null,null,null,{"$f":"IF($A43=0,0,AV43*(1+INDEX(InputPriceChanges.Admin,$A43,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A43,AW$7))","v":0},{"$f":"IF($A43=0,0,AW43*(1+INDEX(InputPriceChanges.Admin,$A43,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A43,AX$7))","v":0},{"$f":"IF($A43=0,0,AX43*(1+INDEX(InputPriceChanges.Admin,$A43,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A43,AY$7))","v":0},{"$f":"IF($A43=0,0,AY43*(1+INDEX(InputPriceChanges.Admin,$A43,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A43,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,7.9624677994797839,8.6416432805381547,7.7775631052395626,7.7724429615305333,6.6059079218866597,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[36,"SE754","SE754: Netstream 16 LL 155mbit rentals Trunk","BTW",0,0,"£",25007.222074253095,38196.065741105369,44206.354601105588,46747.136135475739,50797.265620317121,null,null,null,28.348186943373317,16.547309904988882,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!42:42,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!42:42,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A44=0,0,AF44*(1+INDEX(InputPriceChanges.Admin,$A44,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A44,AG$7)-FC.Serv.GRC!Y44)","v":0},{"$f":"IF($A44=0,0,AG44*(1+INDEX(InputPriceChanges.Admin,$A44,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A44,AH$7)-FC.Serv.GRC!Z44)","v":0},{"$f":"IF($A44=0,0,AH44*(1+INDEX(InputPriceChanges.Admin,$A44,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A44,AI$7)-FC.Serv.GRC!AA44)","v":0},{"$f":"IF($A44=0,0,AI44*(1+INDEX(InputPriceChanges.Admin,$A44,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A44,AJ$7)-FC.Serv.GRC!AB44)","v":0},null,null,null,null,{"$f":"IF($A44=0,0,AN44*(1+INDEX(InputPriceChanges.Admin,$A44,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A44,AO$7))","v":0},{"$f":"IF($A44=0,0,AO44*(1+INDEX(InputPriceChanges.Admin,$A44,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A44,AP$7))","v":0},{"$f":"IF($A44=0,0,AP44*(1+INDEX(InputPriceChanges.Admin,$A44,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A44,AQ$7))","v":0},{"$f":"IF($A44=0,0,AQ44*(1+INDEX(InputPriceChanges.Admin,$A44,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A44,AR$7))","v":0},null,null,null,null,{"$f":"IF($A44=0,0,AV44*(1+INDEX(InputPriceChanges.Admin,$A44,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A44,AW$7))","v":0},{"$f":"IF($A44=0,0,AW44*(1+INDEX(InputPriceChanges.Admin,$A44,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A44,AX$7))","v":0},{"$f":"IF($A44=0,0,AX44*(1+INDEX(InputPriceChanges.Admin,$A44,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A44,AY$7))","v":0},{"$f":"IF($A44=0,0,AY44*(1+INDEX(InputPriceChanges.Admin,$A44,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A44,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,28.348186943373317,16.547309904988882,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[37,"ST376","ST376: Site Con PPC rental 140Mbit link per km trunk","BTW",0,0,"£",24897.695364905456,38029.92690307564,44021.768346659279,46544.03934184122,50591.341224013922,null,null,null,0.88359672787339516,1.0751431370678315,1.350456497201372,1.3018470470754966,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!43:43,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!43:43,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A45=0,0,AF45*(1+INDEX(InputPriceChanges.Admin,$A45,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A45,AG$7)-FC.Serv.GRC!Y45)","v":0},{"$f":"IF($A45=0,0,AG45*(1+INDEX(InputPriceChanges.Admin,$A45,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A45,AH$7)-FC.Serv.GRC!Z45)","v":0},{"$f":"IF($A45=0,0,AH45*(1+INDEX(InputPriceChanges.Admin,$A45,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A45,AI$7)-FC.Serv.GRC!AA45)","v":0},{"$f":"IF($A45=0,0,AI45*(1+INDEX(InputPriceChanges.Admin,$A45,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A45,AJ$7)-FC.Serv.GRC!AB45)","v":0},null,null,null,null,{"$f":"IF($A45=0,0,AN45*(1+INDEX(InputPriceChanges.Admin,$A45,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A45,AO$7))","v":0},{"$f":"IF($A45=0,0,AO45*(1+INDEX(InputPriceChanges.Admin,$A45,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A45,AP$7))","v":0},{"$f":"IF($A45=0,0,AP45*(1+INDEX(InputPriceChanges.Admin,$A45,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A45,AQ$7))","v":0},{"$f":"IF($A45=0,0,AQ45*(1+INDEX(InputPriceChanges.Admin,$A45,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A45,AR$7))","v":0},null,null,null,null,{"$f":"IF($A45=0,0,AV45*(1+INDEX(InputPriceChanges.Admin,$A45,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A45,AW$7))","v":0},{"$f":"IF($A45=0,0,AW45*(1+INDEX(InputPriceChanges.Admin,$A45,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A45,AX$7))","v":0},{"$f":"IF($A45=0,0,AX45*(1+INDEX(InputPriceChanges.Admin,$A45,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A45,AY$7))","v":0},{"$f":"IF($A45=0,0,AY45*(1+INDEX(InputPriceChanges.Admin,$A45,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A45,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0.88359672787339516,1.0751431370678315,1.350456497201372,1.3018470470754966,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[38,"SE432","SE432: PPC rental 64kbit link local end","BTW",0,0.7771308675364399,"£",19625.214046271489,20142.520133135858,21179.065049983776,23803.992785936909,25804.351532192948,null,null,null,102.0197126981377,98.064554671653596,62.963219518441861,74.64015661169276,56.306571226212938,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!44:44,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.3401378722837729E-2},1.3401378734734614E-2,1.3401378755911067E-2,1.3401378784463592E-2,1.3401378815633429E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!44:44,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.13018305925044085},{"$f":"IF($A46=0,0,AF46*(1+INDEX(InputPriceChanges.Admin,$A46,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A46,AG$7)-FC.Serv.GRC!Y46)","v":0.13018305936600902},{"$f":"IF($A46=0,0,AG46*(1+INDEX(InputPriceChanges.Admin,$A46,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A46,AH$7)-FC.Serv.GRC!Z46)","v":0.13018305957172036},{"$f":"IF($A46=0,0,AH46*(1+INDEX(InputPriceChanges.Admin,$A46,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A46,AI$7)-FC.Serv.GRC!AA46)","v":0.13018305984908399},{"$f":"IF($A46=0,0,AI46*(1+INDEX(InputPriceChanges.Admin,$A46,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A46,AJ$7)-FC.Serv.GRC!AB46)","v":0.13018306015187259},null,null,null,null,{"$f":"IF($A46=0,0,AN46*(1+INDEX(InputPriceChanges.Admin,$A46,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A46,AO$7))","v":-6.4197158094711848E-3},{"$f":"IF($A46=0,0,AO46*(1+INDEX(InputPriceChanges.Admin,$A46,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A46,AP$7))","v":-4.3311851542248141E-2},{"$f":"IF($A46=0,0,AP46*(1+INDEX(InputPriceChanges.Admin,$A46,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A46,AQ$7))","v":-4.0145133565968862E-2},{"$f":"IF($A46=0,0,AQ46*(1+INDEX(InputPriceChanges.Admin,$A46,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A46,AR$7))","v":-5.8702910887883555E-2},null,null,null,null,{"$f":"IF($A46=0,0,AV46*(1+INDEX(InputPriceChanges.Admin,$A46,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A46,AW$7))","v":-6.4197158094711848E-3},{"$f":"IF($A46=0,0,AW46*(1+INDEX(InputPriceChanges.Admin,$A46,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A46,AX$7))","v":-3.039092865890089E-2},{"$f":"IF($A46=0,0,AX46*(1+INDEX(InputPriceChanges.Admin,$A46,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A46,AY$7))","v":-2.7224210655092729E-2},{"$f":"IF($A46=0,0,AY46*(1+INDEX(InputPriceChanges.Admin,$A46,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A46,AZ$7))","v":-4.2963017315693311E-2},null,null,null,0.13018305925044085,0.12376334355653783,8.6871208029472208E-2,9.0037926283115133E-2,7.1480149263989032E-2,null,null,null,102.14989575738814,98.188318015210129,63.050090726471332,74.730194537975876,56.378051375476929,null,null,null,2.9867536497744577E-3,2.9867536524259062E-3,2.9867536571454843E-3,2.9867536635089604E-3,2.9867536704557551E-3,null,null,null,2.9867536497744577E-3,2.9867536524259062E-3,2.9867536571454843E-3,2.9867536635089604E-3,2.9867536704557551E-3,null,null,null,2.9013785476597997E-2,2.9013785502354575E-2,2.9013785548201283E-2,2.9013785610017072E-2,2.9013785677499307E-2,null,null,null,0.7771308675364399,0.76557044542756358,0.66601378976613324,0.67776039711547598,0.59410009665276187]
[39,"SE438","SE438: PPC rental 2Mbit local end copper","BTW",0,0.77713322398160634,"£",6534.7356211866481,6710.4869222179932,7017.2623234187131,7622.1671665506774,7801.7001617587821,null,null,null,30.759723480719074,26.931790742539409,25.379093738539176,19.246026651376184,19.270173982223248,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!45:45,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.4696941113723898E-2},1.4696941140214114E-2,1.4696941187366704E-2,1.4696941250943226E-2,1.4696941320347595E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!45:45,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.13582752215597035},{"$f":"IF($A47=0,0,AF47*(1+INDEX(InputPriceChanges.Admin,$A47,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A47,AG$7)-FC.Serv.GRC!Y47)","v":0.13582752240079005},{"$f":"IF($A47=0,0,AG47*(1+INDEX(InputPriceChanges.Admin,$A47,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A47,AH$7)-FC.Serv.GRC!Z47)","v":0.13582752283656913},{"$f":"IF($A47=0,0,AH47*(1+INDEX(InputPriceChanges.Admin,$A47,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A47,AI$7)-FC.Serv.GRC!AA47)","v":0.1358275234241364},{"$f":"IF($A47=0,0,AI47*(1+INDEX(InputPriceChanges.Admin,$A47,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A47,AJ$7)-FC.Serv.GRC!AB47)","v":0.13582752406556398},null,null,null,null,{"$f":"IF($A47=0,0,AN47*(1+INDEX(InputPriceChanges.Admin,$A47,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A47,AO$7))","v":-1.5556590665953282E-2},{"$f":"IF($A47=0,0,AO47*(1+INDEX(InputPriceChanges.Admin,$A47,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A47,AP$7))","v":-2.4453019044202797E-2},{"$f":"IF($A47=0,0,AP47*(1+INDEX(InputPriceChanges.Admin,$A47,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A47,AQ$7))","v":-4.8933264835418974E-2},{"$f":"IF($A47=0,0,AQ47*(1+INDEX(InputPriceChanges.Admin,$A47,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A47,AR$7))","v":-5.0166863417440997E-2},null,null,null,null,{"$f":"IF($A47=0,0,AV47*(1+INDEX(InputPriceChanges.Admin,$A47,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A47,AW$7))","v":-1.5188647464380603E-2},{"$f":"IF($A47=0,0,AW47*(1+INDEX(InputPriceChanges.Admin,$A47,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A47,AX$7))","v":-2.4085075841449637E-2},{"$f":"IF($A47=0,0,AX47*(1+INDEX(InputPriceChanges.Admin,$A47,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A47,AY$7))","v":-4.3864150423746084E-2},{"$f":"IF($A47=0,0,AY47*(1+INDEX(InputPriceChanges.Admin,$A47,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A47,AZ$7))","v":-4.5097748981829881E-2},null,null,null,0.13582752215597035,0.12027093173483676,0.11137450379236633,8.6894258588717424E-2,8.5660660648122972E-2,null,null,null,30.895551002875045,27.052061674274245,25.490468242331541,19.332920909964901,19.355834642871372,null,null,null,3.2754598833478251E-3,3.2754598892516143E-3,3.2754598997603596E-3,3.2754599139294543E-3,3.2754599293973825E-3,null,null,null,3.2754598833478251E-3,3.2754598892516143E-3,3.2754598997603596E-3,3.2754599139294543E-3,3.2754599293973825E-3,null,null,null,3.0271441957468049E-2,3.0271442012030223E-2,3.0271442109150899E-2,3.0271442240100123E-2,3.0271442383053022E-2,null,null,null,0.77713322398160634,0.74830624843939719,0.72820132904398438,0.6516289714447181,0.64661208360974343]
[40,"SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends","BTW",0,0.77709720369630075,"£",197506.6850263651,227656.98305353409,7383.9695677403606,7999.6148238675805,8181.9706016210412,null,null,null,23.46379418113218,26.117467381153698,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!46:46,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.0490120326193935E-3},3.049012034630877E-3,3.0490120382113176E-3,3.0490120430388778E-3,3.0490120483089647E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!46:46,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.8437862139559993E-2},{"$f":"IF($A48=0,0,AF48*(1+INDEX(InputPriceChanges.Admin,$A48,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A48,AG$7)-FC.Serv.GRC!Y48)","v":2.843786215832092E-2},{"$f":"IF($A48=0,0,AG48*(1+INDEX(InputPriceChanges.Admin,$A48,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A48,AH$7)-FC.Serv.GRC!Z48)","v":2.8437862191715371E-2},{"$f":"IF($A48=0,0,AH48*(1+INDEX(InputPriceChanges.Admin,$A48,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A48,AI$7)-FC.Serv.GRC!AA48)","v":2.8437862236741589E-2},{"$f":"IF($A48=0,0,AI48*(1+INDEX(InputPriceChanges.Admin,$A48,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A48,AJ$7)-FC.Serv.GRC!AB48)","v":2.8437862285895212E-2},null,null,null,null,{"$f":"IF($A48=0,0,AN48*(1+INDEX(InputPriceChanges.Admin,$A48,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A48,AO$7))","v":-7.5841709282916336E-4},{"$f":"IF($A48=0,0,AO48*(1+INDEX(InputPriceChanges.Admin,$A48,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A48,AP$7))","v":-2.209898318828277E-2},{"$f":"IF($A48=0,0,AP48*(1+INDEX(InputPriceChanges.Admin,$A48,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A48,AQ$7))","v":-2.2098983223272521E-2},{"$f":"IF($A48=0,0,AQ48*(1+INDEX(InputPriceChanges.Admin,$A48,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A48,AR$7))","v":-2.2098983261469668E-2},null,null,null,null,{"$f":"IF($A48=0,0,AV48*(1+INDEX(InputPriceChanges.Admin,$A48,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A48,AW$7))","v":-7.5841709282916336E-4},{"$f":"IF($A48=0,0,AW48*(1+INDEX(InputPriceChanges.Admin,$A48,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A48,AX$7))","v":-1.1722753892222805E-2},{"$f":"IF($A48=0,0,AX48*(1+INDEX(InputPriceChanges.Admin,$A48,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A48,AY$7))","v":-1.172275391078367E-2},{"$f":"IF($A48=0,0,AY48*(1+INDEX(InputPriceChanges.Admin,$A48,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A48,AZ$7))","v":-1.1722753931045948E-2},null,null,null,2.8437862139559993E-2,2.7679445065491758E-2,6.3388790034326001E-3,6.3388790134690683E-3,6.3388790244255436E-3,null,null,null,23.492232043271738,26.14514682621919,6.3388790034326001E-3,6.3388790134690683E-3,6.3388790244255436E-3,null,null,null,6.7963330803448867E-4,6.7963330848285397E-4,6.7963330928094419E-4,6.7963331035702081E-4,6.7963331153173781E-4,null,null,null,6.7963330803448867E-4,6.7963330848285397E-4,6.7963330928094419E-4,6.7963331035702081E-4,6.7963331153173781E-4,null,null,null,6.338878991807022E-3,6.3388789959888852E-3,6.3388790034326009E-3,6.3388790134690717E-3,6.3388790244255522E-3,null,null,null,0.77709720369630075,0.77098966467750363,0,0,0]
[41,"SH432","SH432: RBS rental 64kbit link local end","BTW",0,0.77709549601122396,"£",{"$f":"IF($A49=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A49)))","v":19608.355597769707},20124.879481860189,21159.887010132094,23780.95769820163,25778.692286890873,null,null,null,7.6696122085116434,8.2251408813591063,8.1263804754711515,6.3675728652700201,5.4307610319552788,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!47:47,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.6450558809911224E-3},{"$f":"IF($A49=0,0,X49*(1+INDEX(InputPriceChanges.Admin,$A49,Y$7)))","v":2.6450558828686665E-3},2.645055886210695E-3,2.6450558907168014E-3,2.6450558956359672E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!47:47,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.1145369558473796E-2},{"$f":"IF($A49=0,0,AF49*(1+INDEX(InputPriceChanges.Admin,$A49,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A49,AG$7)-FC.Serv.GRC!Y49)","v":2.1145369573483445E-2},{"$f":"IF($A49=0,0,AG49*(1+INDEX(InputPriceChanges.Admin,$A49,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A49,AH$7)-FC.Serv.GRC!Z49)","v":2.1145369600200623E-2},{"$f":"IF($A49=0,0,AH49*(1+INDEX(InputPriceChanges.Admin,$A49,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A49,AI$7)-FC.Serv.GRC!AA49)","v":2.114536963622379E-2},{"$f":"IF($A49=0,0,AI49*(1+INDEX(InputPriceChanges.Admin,$A49,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A49,AJ$7)-FC.Serv.GRC!AB49)","v":2.1145369675549076E-2},null,null,null,null,{"$f":"IF($A49=0,0,AN49*(1+INDEX(InputPriceChanges.Admin,$A49,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A49,AO$7))","v":7.3791793739858762E-4},{"$f":"IF($A49=0,0,AO49*(1+INDEX(InputPriceChanges.Admin,$A49,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A49,AP$7))","v":-2.98001342082926E-4},{"$f":"IF($A49=0,0,AP49*(1+INDEX(InputPriceChanges.Admin,$A49,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A49,AQ$7))","v":-5.1832795270563723E-3},{"$f":"IF($A49=0,0,AQ49*(1+INDEX(InputPriceChanges.Admin,$A49,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A49,AR$7))","v":-7.5816865992352359E-3},null,null,null,null,{"$f":"IF($A49=0,0,AV49*(1+INDEX(InputPriceChanges.Admin,$A49,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A49,AW$7))","v":7.3791793739858762E-4},{"$f":"IF($A49=0,0,AW49*(1+INDEX(InputPriceChanges.Admin,$A49,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A49,AX$7))","v":-2.98001342082926E-4},{"$f":"IF($A49=0,0,AX49*(1+INDEX(InputPriceChanges.Admin,$A49,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A49,AY$7))","v":-4.1210045892742242E-3},{"$f":"IF($A49=0,0,AY49*(1+INDEX(InputPriceChanges.Admin,$A49,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A49,AZ$7))","v":-6.5194116594775127E-3},null,null,null,2.1145369558473796E-2,2.1883287510882032E-2,2.0847368258117695E-2,1.5962090109167416E-2,1.3563683076313841E-2,null,null,null,7.6907575780701176,8.2470241688699879,8.1472278437292687,6.3835349553791874,5.444324715031593,null,null,null,5.895948691749212E-4,{"$f":"IF($A49=0,0,BT49*(1+INDEX(InputPriceChanges.Admin,$A49,BU$7)))","v":5.8959486959343419E-4},5.8959487033838744E-4,5.895948713428189E-4,5.8959487243932318E-4,null,null,null,5.895948691749212E-4,{"$f":"IF($A49=0,0,CB49*(1+INDEX(InputPriceChanges.Admin,$A49,CC$7))*(1-$E49))","v":5.8959486959343419E-4},5.8959487033838744E-4,5.895948713428189E-4,5.8959487243932318E-4,null,null,null,4.713398113090966E-3,4.7133981164366847E-3,4.7133981223920641E-3,4.7133981304217903E-3,4.7133981391875735E-3,null,null,null,0.77709549601122396,0.78461197321961684,0.77390920215760428,0.70471297316416159,0.65249865300830079]
[42,"SH438","SH438: RBS rental 2Mbit local end copper","BTW",0,0.77713344524955963,"£",6555.1028927247808,6731.2024104436432,7038.6365792396055,7644.1436444594347,7823.7514112122635,null,null,null,14.282561156902414,7.9555194941876755,8.2146655290247743,4.5516901210494192,2.5603931557550843,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!48:48,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.7407492043230426E-2},1.7407492070387488E-2,1.7407492118727056E-2,1.7407492183904003E-2,1.7407492255055505E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!48:48,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.13724705988980462},{"$f":"IF($A50=0,0,AF50*(1+INDEX(InputPriceChanges.Admin,$A50,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A50,AG$7)-FC.Serv.GRC!Y50)","v":0.13724706010392088},{"$f":"IF($A50=0,0,AG50*(1+INDEX(InputPriceChanges.Admin,$A50,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A50,AH$7)-FC.Serv.GRC!Z50)","v":0.13724706048504778},{"$f":"IF($A50=0,0,AH50*(1+INDEX(InputPriceChanges.Admin,$A50,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A50,AI$7)-FC.Serv.GRC!AA50)","v":0.13724706099892678},{"$f":"IF($A50=0,0,AI50*(1+INDEX(InputPriceChanges.Admin,$A50,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A50,AJ$7)-FC.Serv.GRC!AB50)","v":0.13724706155991137},null,null,null,null,{"$f":"IF($A50=0,0,AN50*(1+INDEX(InputPriceChanges.Admin,$A50,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A50,AO$7))","v":-4.8803339195377674E-2},{"$f":"IF($A50=0,0,AO50*(1+INDEX(InputPriceChanges.Admin,$A50,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A50,AP$7))","v":-4.9528071869458436E-2},{"$f":"IF($A50=0,0,AP50*(1+INDEX(InputPriceChanges.Admin,$A50,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A50,AQ$7))","v":-7.7510800731727045E-2},{"$f":"IF($A50=0,0,AQ50*(1+INDEX(InputPriceChanges.Admin,$A50,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A50,AR$7))","v":-9.0639238324153271E-2},null,null,null,null,{"$f":"IF($A50=0,0,AV50*(1+INDEX(InputPriceChanges.Admin,$A50,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A50,AW$7))","v":-3.8264514110065116E-2},{"$f":"IF($A50=0,0,AW50*(1+INDEX(InputPriceChanges.Admin,$A50,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A50,AX$7))","v":-3.8989246754880191E-2},{"$f":"IF($A50=0,0,AX50*(1+INDEX(InputPriceChanges.Admin,$A50,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A50,AY$7))","v":-6.386961233529545E-2},{"$f":"IF($A50=0,0,AY50*(1+INDEX(InputPriceChanges.Admin,$A50,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A50,AZ$7))","v":-7.6998049871964583E-2},null,null,null,0.13724705988980462,8.8443720908543202E-2,8.7718988615589355E-2,5.9736260267199734E-2,4.66078232357581E-2,null,null,null,14.419808216792219,8.0439632150962179,8.3023845176403643,4.611426381316619,2.6070009789908424,null,null,null,3.8795477785204691E-3,3.8795477845728699E-3,3.8795477953461432E-3,3.8795478098719049E-3,3.8795478257291952E-3,null,null,null,3.8795477785204691E-3,3.8795477845728699E-3,3.8795477953461432E-3,3.8795478098719049E-3,3.8795478257291952E-3,null,null,null,3.0587779387268112E-2,3.0587779434987462E-2,3.0587779519927905E-2,3.0587779634454346E-2,3.0587779759479045E-2,null,null,null,0.77713344524955963,0.65415544347554877,0.65129808263097255,0.48795288661132297,0.34372005307444353]
[43,"SH440","SH440: RBS rental 2Mb le copper   256k","BTW",0,0.77713416164428584,"£",6543.5622522992462,6719.4510962056456,7026.461282647525,7631.6187364800207,7811.0857073986472,null,null,null,11.89398249961023,13.505602182906781,11.231575347046391,12.417885266894141,9.7239842080293819,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!49:49,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.3193907429835531E-2},2.3193907482131411E-2,2.3193907575218081E-2,2.3193907700728197E-2,2.3193907837743413E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!49:49,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.20502071452093995},{"$f":"IF($A51=0,0,AF51*(1+INDEX(InputPriceChanges.Admin,$A51,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A51,AG$7)-FC.Serv.GRC!Y51)","v":0.20502071498320526},{"$f":"IF($A51=0,0,AG51*(1+INDEX(InputPriceChanges.Admin,$A51,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A51,AH$7)-FC.Serv.GRC!Z51)","v":0.20502071580603756},{"$f":"IF($A51=0,0,AH51*(1+INDEX(InputPriceChanges.Admin,$A51,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A51,AI$7)-FC.Serv.GRC!AA51)","v":0.2050207169154743},{"$f":"IF($A51=0,0,AI51*(1+INDEX(InputPriceChanges.Admin,$A51,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A51,AJ$7)-FC.Serv.GRC!AB51)","v":0.20502071812660946},null,null,null,null,{"$f":"IF($A51=0,0,AN51*(1+INDEX(InputPriceChanges.Admin,$A51,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A51,AO$7))","v":1.6853117483215545E-2},{"$f":"IF($A51=0,0,AO51*(1+INDEX(InputPriceChanges.Admin,$A51,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A51,AP$7))","v":-1.9213577802720642E-2},{"$f":"IF($A51=0,0,AP51*(1+INDEX(InputPriceChanges.Admin,$A51,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A51,AQ$7))","v":-1.6698344639124906E-2},{"$f":"IF($A51=0,0,AQ51*(1+INDEX(InputPriceChanges.Admin,$A51,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A51,AR$7))","v":-5.020629773180639E-2},null,null,null,null,{"$f":"IF($A51=0,0,AV51*(1+INDEX(InputPriceChanges.Admin,$A51,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A51,AW$7))","v":1.6853117483215545E-2},{"$f":"IF($A51=0,0,AW51*(1+INDEX(InputPriceChanges.Admin,$A51,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A51,AX$7))","v":-1.2003784881105688E-2},{"$f":"IF($A51=0,0,AX51*(1+INDEX(InputPriceChanges.Admin,$A51,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A51,AY$7))","v":-9.4885516784953133E-3},{"$f":"IF($A51=0,0,AY51*(1+INDEX(InputPriceChanges.Admin,$A51,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A51,AZ$7))","v":-3.6718669079839186E-2},null,null,null,0.20502071452093995,0.22187383246642081,0.18580713800331691,0.1883223722763494,0.15481442039480309,null,null,null,12.099003214131169,13.727476015373203,11.417382485049709,12.60620763917049,9.8787986284241853,null,null,null,5.1691296240951234E-3,5.1691296357500886E-3,5.1691296564959277E-3,5.169129684467845E-3,5.1691297150038553E-3,null,null,null,5.1691296240951234E-3,5.1691296357500886E-3,5.1691296564959277E-3,5.169129684467845E-3,5.1691297150038553E-3,null,null,null,4.5692113421996826E-2,4.5692113525019971E-2,4.5692113708401177E-2,4.5692113955656734E-2,4.5692114225577389E-2,null,null,null,0.77713416164428584,0.79406263002224386,0.75408849089755903,0.75737288457365615,0.70485879733260803]
[44,"SO432","SO432: PC rental 64kbit link local end","BTW",0,0.76321407531269059,"£",19645.230212414499,20163.135105752131,21200.865232782675,23828.827795797311,25831.398359879895,null,null,null,394.7129476893428,329.74452664462308,199.1611924558878,91.536544618070721,60.693958800579672,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!50:50,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.1067451662199794E-2},3.1067451742372527E-2,3.1067451885079984E-2,3.1067452077494534E-2,3.1067452287547089E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!50:50,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.32850693481502796},{"$f":"IF($A52=0,0,AF52*(1+INDEX(InputPriceChanges.Admin,$A52,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A52,AG$7)-FC.Serv.GRC!Y52)","v":0.32850693566277367},{"$f":"IF($A52=0,0,AG52*(1+INDEX(InputPriceChanges.Admin,$A52,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A52,AH$7)-FC.Serv.GRC!Z52)","v":0.32850693717176094},{"$f":"IF($A52=0,0,AH52*(1+INDEX(InputPriceChanges.Admin,$A52,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A52,AI$7)-FC.Serv.GRC!AA52)","v":0.32850693920635055},{"$f":"IF($A52=0,0,AI52*(1+INDEX(InputPriceChanges.Admin,$A52,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A52,AJ$7)-FC.Serv.GRC!AB52)","v":0.32850694142744424},null,null,null,null,{"$f":"IF($A52=0,0,AN52*(1+INDEX(InputPriceChanges.Admin,$A52,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A52,AO$7))","v":-4.6647811526153132E-2},{"$f":"IF($A52=0,0,AO52*(1+INDEX(InputPriceChanges.Admin,$A52,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A52,AP$7))","v":-0.13349677768093637},{"$f":"IF($A52=0,0,AP52*(1+INDEX(InputPriceChanges.Admin,$A52,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A52,AQ$7))","v":-0.20278548269454683},{"$f":"IF($A52=0,0,AQ52*(1+INDEX(InputPriceChanges.Admin,$A52,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A52,AR$7))","v":-0.22140110437436938},null,null,null,null,{"$f":"IF($A52=0,0,AV52*(1+INDEX(InputPriceChanges.Admin,$A52,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A52,AW$7))","v":-3.8896749486933058E-2},{"$f":"IF($A52=0,0,AW52*(1+INDEX(InputPriceChanges.Admin,$A52,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A52,AX$7))","v":-9.5664236922454321E-2},{"$f":"IF($A52=0,0,AX52*(1+INDEX(InputPriceChanges.Admin,$A52,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A52,AY$7))","v":-0.14283075500636255},{"$f":"IF($A52=0,0,AY52*(1+INDEX(InputPriceChanges.Admin,$A52,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A52,AZ$7))","v":-0.16144637628082056},null,null,null,0.32850693481502796,0.28185912413662051,0.19501015949082456,0.12572145651180372,0.10710583705307486,null,null,null,395.04145462415784,330.02638576875972,199.35620261537863,91.662266074582519,60.801064637632749,null,null,null,7.3563352695122661E-3,7.3563352884960407E-3,7.3563353222871582E-3,7.3563353678482157E-3,7.3563354175857042E-3,null,null,null,7.3563352695122661E-3,7.3563352884960407E-3,7.3563353222871582E-3,7.3563353678482157E-3,7.3563354175857042E-3,null,null,null,7.7785818326370076E-2,7.7785818527104325E-2,7.7785818884411273E-2,7.7785819366173459E-2,7.778581989209718E-2,null,null,null,0.76321407531269059,0.72402589852155863,0.60111914636903219,0.38128445593636345,0.27374807916816463]
[45,"SO438","SO438: PC rental 2Mbit local end copper","BTW",0,0.77713398974811265,"£",6538.7664591864559,6714.6153161133789,7021.5966015864324,7626.7270815189886,7806.4124768788224,null,null,null,45.60493613757729,29.88803792848735,40.47966195930794,35.133671793568126,32.671095997837917,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!51:51,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8704150010523161E-2},1.8704150055878655E-2,1.8704150136611437E-2,1.8704150245464624E-2,1.870415036429602E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!51:51,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.2366827097232356},{"$f":"IF($A53=0,0,AF53*(1+INDEX(InputPriceChanges.Admin,$A53,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A53,AG$7)-FC.Serv.GRC!Y53)","v":0.23668271029716498},{"$f":"IF($A53=0,0,AG53*(1+INDEX(InputPriceChanges.Admin,$A53,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A53,AH$7)-FC.Serv.GRC!Z53)","v":0.23668271131875926},{"$f":"IF($A53=0,0,AH53*(1+INDEX(InputPriceChanges.Admin,$A53,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A53,AI$7)-FC.Serv.GRC!AA53)","v":0.23668271269618979},{"$f":"IF($A53=0,0,AI53*(1+INDEX(InputPriceChanges.Admin,$A53,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A53,AJ$7)-FC.Serv.GRC!AB53)","v":0.23668271419988485},null,null,null,null,{"$f":"IF($A53=0,0,AN53*(1+INDEX(InputPriceChanges.Admin,$A53,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A53,AO$7))","v":-6.6546455218133738E-2},{"$f":"IF($A53=0,0,AO53*(1+INDEX(InputPriceChanges.Admin,$A53,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A53,AP$7))","v":-3.1897836244059653E-2},{"$f":"IF($A53=0,0,AP53*(1+INDEX(InputPriceChanges.Admin,$A53,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A53,AQ$7))","v":-6.2446637197091218E-2},{"$f":"IF($A53=0,0,AQ53*(1+INDEX(InputPriceChanges.Admin,$A53,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A53,AR$7))","v":-7.3562254134709293E-2},null,null,null,null,{"$f":"IF($A53=0,0,AV53*(1+INDEX(InputPriceChanges.Admin,$A53,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A53,AW$7))","v":-4.0852170233147821E-2},{"$f":"IF($A53=0,0,AW53*(1+INDEX(InputPriceChanges.Admin,$A53,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A53,AX$7))","v":-6.2035511481694158E-3},{"$f":"IF($A53=0,0,AX53*(1+INDEX(InputPriceChanges.Admin,$A53,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A53,AY$7))","v":-3.1101413329508918E-2},{"$f":"IF($A53=0,0,AY53*(1+INDEX(InputPriceChanges.Admin,$A53,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A53,AZ$7))","v":-4.2217030067984204E-2},null,null,null,0.2366827097232356,0.17013625507903124,0.20478487507469961,0.17423607549909859,0.16312046006517555,null,null,null,45.841618847300523,30.058174183566383,40.684446834382641,35.307907869067222,32.834216457903089,null,null,null,4.168519287998094E-3,4.1685192981062921E-3,4.1685193160988848E-3,4.1685193403585607E-3,4.1685193668420401E-3,null,null,null,4.168519287998094E-3,4.1685192981062921E-3,4.1685193160988848E-3,4.1685193403585607E-3,4.1685193668420401E-3,null,null,null,5.2748531211623102E-2,5.2748531339532459E-2,5.2748531567211106E-2,5.2748531874193552E-2,5.2748532209316065E-2,null,null,null,0.77713398974811265,0.68996301631871559,0.74241978784824825,0.69725826455230022,0.67662835067875515]
[46,"ST438","ST438: Siteconnect PPC rental 2Mbit local end copper","BTW",0,0.77696937075075445,"£",6469.3391028944543,6642.1258930368367,6942.2069227388301,7537.8233771211799,7708.739738824589,null,null,null,0.28483299535378942,0.19377874036692141,0.19956946283701127,0.15790610882937392,0.11795539347522793,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!52:52,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.6291538052728741E-4},4.6291538087268885E-4,4.6291538148750347E-4,4.6291538231646705E-4,4.6291538322141889E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!52:52,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":3.8920556699476353E-3},{"$f":"IF($A54=0,0,AF54*(1+INDEX(InputPriceChanges.Admin,$A54,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A54,AG$7)-FC.Serv.GRC!Y54)","v":3.8920556728516686E-3},{"$f":"IF($A54=0,0,AG54*(1+INDEX(InputPriceChanges.Admin,$A54,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A54,AH$7)-FC.Serv.GRC!Z54)","v":3.892055678020848E-3},{"$f":"IF($A54=0,0,AH54*(1+INDEX(InputPriceChanges.Admin,$A54,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A54,AI$7)-FC.Serv.GRC!AA54)","v":3.8920556849905289E-3},{"$f":"IF($A54=0,0,AI54*(1+INDEX(InputPriceChanges.Admin,$A54,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A54,AJ$7)-FC.Serv.GRC!AB54)","v":3.8920556925990959E-3},null,null,null,null,{"$f":"IF($A54=0,0,AN54*(1+INDEX(InputPriceChanges.Admin,$A54,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A54,AO$7))","v":-1.0202208966857212E-3},{"$f":"IF($A54=0,0,AO54*(1+INDEX(InputPriceChanges.Admin,$A54,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A54,AP$7))","v":-1.0495446124754255E-3},{"$f":"IF($A54=0,0,AP54*(1+INDEX(InputPriceChanges.Admin,$A54,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A54,AQ$7))","v":-1.5851911323213287E-3},{"$f":"IF($A54=0,0,AQ54*(1+INDEX(InputPriceChanges.Admin,$A54,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A54,AR$7))","v":-1.9730461331293266E-3},null,null,null,null,{"$f":"IF($A54=0,0,AV54*(1+INDEX(InputPriceChanges.Admin,$A54,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A54,AW$7))","v":-7.0362268640213781E-4},{"$f":"IF($A54=0,0,AW54*(1+INDEX(InputPriceChanges.Admin,$A54,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A54,AX$7))","v":-7.329464017713568E-4},{"$f":"IF($A54=0,0,AX54*(1+INDEX(InputPriceChanges.Admin,$A54,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A54,AY$7))","v":-1.2244921574113394E-3},{"$f":"IF($A54=0,0,AY54*(1+INDEX(InputPriceChanges.Admin,$A54,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A54,AZ$7))","v":-1.6123471575142079E-3},null,null,null,3.8920556699476353E-3,2.8718347761659477E-3,2.8425110655454222E-3,2.3068645526692E-3,1.9190095594697693E-3,null,null,null,0.28872505102373708,0.19665057514308737,0.20241197390255669,0.16021297338204313,0.11987440303469771,null,null,null,1.0324430860815486E-4,1.0324430868518996E-4,1.0324430882231245E-4,1.0324430900719672E-4,1.0324430920902871E-4,null,null,null,1.0324430860815486E-4,1.0324430868518996E-4,1.0324430882231245E-4,1.0324430900719672E-4,1.0324430920902871E-4,null,null,null,8.680476251415151E-4,8.6804762578920349E-4,8.6804762694208878E-4,8.6804762849654099E-4,8.6804763019348457E-4,null,null,null,0.77696937075075445,0.69773761603789286,0.69461943791042813,0.62371105512365232,0.54765851691049949]
[47,"SO400","SO400: External Customer Sited Handover connections","BTW",0,0,"£",7406032.1308341129,7767146.3997215852,8438657.1555666849,9540229.2034783084,8545320.7117339112,null,null,null,7.6282130947591362,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!53:53,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.5442365029272382E-6},9.5442365103543026E-6,9.544236523574476E-6,9.5442365413994306E-6,9.5442365608583388E-6,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!53:53,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":7.9435309352839177E-5},{"$f":"IF($A55=0,0,AF55*(1+INDEX(InputPriceChanges.Admin,$A55,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A55,AG$7)-FC.Serv.GRC!Y55)","v":7.9435309414653568E-5},{"$f":"IF($A55=0,0,AG55*(1+INDEX(InputPriceChanges.Admin,$A55,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A55,AH$7)-FC.Serv.GRC!Z55)","v":7.9435309524683175E-5},{"$f":"IF($A55=0,0,AH55*(1+INDEX(InputPriceChanges.Admin,$A55,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A55,AI$7)-FC.Serv.GRC!AA55)","v":7.9435309673037716E-5},{"$f":"IF($A55=0,0,AI55*(1+INDEX(InputPriceChanges.Admin,$A55,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A55,AJ$7)-FC.Serv.GRC!AB55)","v":7.9435309834991418E-5},null,null,null,null,{"$f":"IF($A55=0,0,AN55*(1+INDEX(InputPriceChanges.Admin,$A55,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A55,AO$7))","v":0},{"$f":"IF($A55=0,0,AO55*(1+INDEX(InputPriceChanges.Admin,$A55,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A55,AP$7))","v":0},{"$f":"IF($A55=0,0,AP55*(1+INDEX(InputPriceChanges.Admin,$A55,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A55,AQ$7))","v":0},{"$f":"IF($A55=0,0,AQ55*(1+INDEX(InputPriceChanges.Admin,$A55,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A55,AR$7))","v":0},null,null,null,null,{"$f":"IF($A55=0,0,AV55*(1+INDEX(InputPriceChanges.Admin,$A55,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A55,AW$7))","v":0},{"$f":"IF($A55=0,0,AW55*(1+INDEX(InputPriceChanges.Admin,$A55,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A55,AX$7))","v":0},{"$f":"IF($A55=0,0,AX55*(1+INDEX(InputPriceChanges.Admin,$A55,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A55,AY$7))","v":0},{"$f":"IF($A55=0,0,AY55*(1+INDEX(InputPriceChanges.Admin,$A55,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A55,AZ$7))","v":0},null,null,null,7.9435309352839177E-5,7.9435309414653568E-5,7.9435309524683175E-5,7.9435309673037716E-5,7.9435309834991418E-5,null,null,null,7.6282925300684887,7.9435309414653568E-5,7.9435309524683175E-5,7.9435309673037716E-5,7.9435309834991418E-5,null,null,null,9.5442365029272382E-6,9.5442365103543026E-6,9.544236523574476E-6,9.5442365413994306E-6,9.5442365608583388E-6,null,null,null,9.5442365029272382E-6,9.5442365103543026E-6,9.544236523574476E-6,9.5442365413994306E-6,9.5442365608583388E-6,null,null,null,7.9435309352839177E-5,7.9435309414653568E-5,7.9435309524683175E-5,7.9435309673037716E-5,7.9435309834991418E-5,null,null,null,0,0,0,0,0]
[48,"SO402","SO402: External Customer Sited Handover rentals","BTW",0,0.77708176299042797,"£",3494.7594340140008,3665.1620835916806,3982.034669015804,4501.8446345515176,4032.3670821887008,null,null,null,1.0303948715246878,1.3341189984273714,1.1885577080078367,1.3928707299302392,1.45310380173752,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!54:54,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.4796583742829924E-3},1.4796583751605988E-3,1.4796583767227381E-3,1.4796583788289934E-3,1.4796583811283221E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!54:54,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.5588866701685598E-2},{"$f":"IF($A56=0,0,AF56*(1+INDEX(InputPriceChanges.Admin,$A56,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A56,AG$7)-FC.Serv.GRC!Y56)","v":1.5588866710931577E-2},{"$f":"IF($A56=0,0,AG56*(1+INDEX(InputPriceChanges.Admin,$A56,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A56,AH$7)-FC.Serv.GRC!Z56)","v":1.5588866727389419E-2},{"$f":"IF($A56=0,0,AH56*(1+INDEX(InputPriceChanges.Admin,$A56,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A56,AI$7)-FC.Serv.GRC!AA56)","v":1.5588866749579766E-2},{"$f":"IF($A56=0,0,AI56*(1+INDEX(InputPriceChanges.Admin,$A56,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A56,AJ$7)-FC.Serv.GRC!AB56)","v":1.5588866773804229E-2},null,null,null,null,{"$f":"IF($A56=0,0,AN56*(1+INDEX(InputPriceChanges.Admin,$A56,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A56,AO$7))","v":2.8415142778804481E-3},{"$f":"IF($A56=0,0,AO56*(1+INDEX(InputPriceChanges.Admin,$A56,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A56,AP$7))","v":1.4955338320422635E-4},{"$f":"IF($A56=0,0,AP56*(1+INDEX(InputPriceChanges.Admin,$A56,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A56,AQ$7))","v":5.9821353366845676E-4},{"$f":"IF($A56=0,0,AQ56*(1+INDEX(InputPriceChanges.Admin,$A56,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A56,AR$7))","v":2.6919609056912635E-3},null,null,null,null,{"$f":"IF($A56=0,0,AV56*(1+INDEX(InputPriceChanges.Admin,$A56,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A56,AW$7))","v":2.8415142778804481E-3},{"$f":"IF($A56=0,0,AW56*(1+INDEX(InputPriceChanges.Admin,$A56,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A56,AX$7))","v":6.1978632385254135E-4},{"$f":"IF($A56=0,0,AX56*(1+INDEX(InputPriceChanges.Admin,$A56,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A56,AY$7))","v":1.0684464749861362E-3},{"$f":"IF($A56=0,0,AY56*(1+INDEX(InputPriceChanges.Admin,$A56,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A56,AZ$7))","v":3.1621938477396656E-3},null,null,null,1.5588866701685598E-2,1.8430380988812025E-2,1.5738420110593645E-2,1.6187080283248223E-2,1.8280827679495494E-2,null,null,null,1.0459837382263735,1.3525493794161834,1.2042961281184303,1.4090578102134874,1.4713846294170154,null,null,null,3.2984283617161416E-4,3.2984283636724863E-4,3.2984283671547799E-4,3.2984283718500069E-4,3.2984283769756301E-4,null,null,null,3.2984283617161416E-4,3.2984283636724863E-4,3.2984283671547799E-4,3.2984283718500069E-4,3.2984283769756301E-4,null,null,null,3.4750426821169756E-3,3.4750426841780729E-3,3.4750426878468257E-3,3.4750426927934583E-3,3.4750426981935327E-3,null,null,null,0.77708176299042797,0.81145030662754269,0.77920003002666394,0.78531998161584882,0.8099078029113923]
[49,"SO403","SO403: External In Span Handover rentals","BTW",0,0.77700244506449578,"£",3495.2820678418975,3665.7102007727849,3982.6301738169727,4502.5178758255961,4032.9701140950283,null,null,null,1.8752887350385348,1.7546288447019014,1.6968394118564594,2.6525233310063752,2.4819704676163621,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!55:55,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.9590900502354593E-4},9.9590900572907445E-4,9.9590900698491515E-4,9.9590900867818351E-4,9.9590901052666798E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!55:55,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":9.6664652883320552E-3},{"$f":"IF($A57=0,0,AF57*(1+INDEX(InputPriceChanges.Admin,$A57,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A57,AG$7)-FC.Serv.GRC!Y57)","v":9.6664652951800375E-3},{"$f":"IF($A57=0,0,AG57*(1+INDEX(InputPriceChanges.Admin,$A57,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A57,AH$7)-FC.Serv.GRC!Z57)","v":9.666465307369445E-3},{"$f":"IF($A57=0,0,AH57*(1+INDEX(InputPriceChanges.Admin,$A57,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A57,AI$7)-FC.Serv.GRC!AA57)","v":9.6664653238046003E-3},{"$f":"IF($A57=0,0,AI57*(1+INDEX(InputPriceChanges.Admin,$A57,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A57,AJ$7)-FC.Serv.GRC!AB57)","v":9.6664653417463109E-3},null,null,null,null,{"$f":"IF($A57=0,0,AN57*(1+INDEX(InputPriceChanges.Admin,$A57,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A57,AO$7))","v":-8.0999547906221339E-4},{"$f":"IF($A57=0,0,AO57*(1+INDEX(InputPriceChanges.Admin,$A57,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A57,AP$7))","v":-1.5463550074323611E-3},{"$f":"IF($A57=0,0,AP57*(1+INDEX(InputPriceChanges.Admin,$A57,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A57,AQ$7))","v":7.3635952860071877E-4},{"$f":"IF($A57=0,0,AQ57*(1+INDEX(InputPriceChanges.Admin,$A57,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A57,AR$7))","v":1.1045392949511879E-3},null,null,null,null,{"$f":"IF($A57=0,0,AV57*(1+INDEX(InputPriceChanges.Admin,$A57,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A57,AW$7))","v":-8.0999547906221339E-4},{"$f":"IF($A57=0,0,AW57*(1+INDEX(InputPriceChanges.Admin,$A57,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A57,AX$7))","v":-1.5463550074323611E-3},{"$f":"IF($A57=0,0,AX57*(1+INDEX(InputPriceChanges.Admin,$A57,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A57,AY$7))","v":7.3635952860071877E-4},{"$f":"IF($A57=0,0,AY57*(1+INDEX(InputPriceChanges.Admin,$A57,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A57,AZ$7))","v":1.1045392949511879E-3},null,null,null,9.6664652883320552E-3,8.8564698161178249E-3,8.1201102999370837E-3,1.040282485240532E-2,1.0771004636697499E-2,null,null,null,1.8849552003268668,1.7634853145180192,1.7049595221563965,2.6629261558587807,2.4927414722530594,null,null,null,2.2208527305850152E-4,2.2208527321583265E-4,2.2208527349588207E-4,2.2208527387347678E-4,2.2208527428568432E-4,null,null,null,2.2208527305850152E-4,2.2208527321583265E-4,2.2208527349588207E-4,2.2208527387347678E-4,2.2208527428568432E-4,null,null,null,2.1555981241669722E-3,2.1555981256940553E-3,2.1555981284122634E-3,2.1555981320772631E-3,2.1555981360782206E-3,null,null,null,0.77700244506449578,0.75660752303687662,0.73453585619040607,0.79278723205852597,0.79987028055544962]
[50,"SO404","SO404: 2 Meg bearer connection","BTW",0,0.77601904605380723,"£",7439364.8249805979,7802104.3786716089,8476637.4361007735,9583167.3836683389,8583781.058196893,null,null,null,96.860530021247399,111.64624722610193,70.362722183739947,59.248838735180868,70.981176166043085,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!56:56,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.9115493412177425E-5},8.9115493496357402E-5,8.9115493646197747E-5,8.9115493848229688E-5,8.9115494068781211E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!56:56,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":6.9090458200474127E-4},{"$f":"IF($A58=0,0,AF58*(1+INDEX(InputPriceChanges.Admin,$A58,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A58,AG$7)-FC.Serv.GRC!Y58)","v":6.9090458265738132E-4},{"$f":"IF($A58=0,0,AG58*(1+INDEX(InputPriceChanges.Admin,$A58,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A58,AH$7)-FC.Serv.GRC!Z58)","v":6.9090458381908032E-4},{"$f":"IF($A58=0,0,AH58*(1+INDEX(InputPriceChanges.Admin,$A58,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A58,AI$7)-FC.Serv.GRC!AA58)","v":6.9090458538541614E-4},{"$f":"IF($A58=0,0,AI58*(1+INDEX(InputPriceChanges.Admin,$A58,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A58,AJ$7)-FC.Serv.GRC!AB58)","v":6.9090458709533274E-4},null,null,null,null,{"$f":"IF($A58=0,0,AN58*(1+INDEX(InputPriceChanges.Admin,$A58,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A58,AO$7))","v":5.3111508341145037E-5},{"$f":"IF($A58=0,0,AO58*(1+INDEX(InputPriceChanges.Admin,$A58,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A58,AP$7))","v":-1.9433430887467773E-4},{"$f":"IF($A58=0,0,AP58*(1+INDEX(InputPriceChanges.Admin,$A58,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A58,AQ$7))","v":-2.8155990047671329E-4},{"$f":"IF($A58=0,0,AQ58*(1+INDEX(InputPriceChanges.Admin,$A58,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A58,AR$7))","v":-1.9563401529484303E-4},null,null,null,null,{"$f":"IF($A58=0,0,AV58*(1+INDEX(InputPriceChanges.Admin,$A58,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A58,AW$7))","v":5.3111508341145037E-5},{"$f":"IF($A58=0,0,AW58*(1+INDEX(InputPriceChanges.Admin,$A58,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A58,AX$7))","v":-1.2183738369461744E-4},{"$f":"IF($A58=0,0,AX58*(1+INDEX(InputPriceChanges.Admin,$A58,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A58,AY$7))","v":-2.0906297513229665E-4},{"$f":"IF($A58=0,0,AY58*(1+INDEX(InputPriceChanges.Admin,$A58,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A58,AZ$7))","v":-1.2313708977100408E-4},null,null,null,6.9090458200474127E-4,7.4401609099852633E-4,4.9657027494440253E-4,4.0934468490870285E-4,4.9527057180048968E-4,null,null,null,96.8612209258294,111.64699124219294,70.363218754014895,59.249248079865779,70.981671436614889,null,null,null,1.9960173225845159E-5,1.9960173244699868E-5,1.9960173278261252E-5,1.9960173323512557E-5,1.9960173372911898E-5,null,null,null,1.9960173225845159E-5,1.9960173244699868E-5,1.9960173278261252E-5,1.9960173323512557E-5,1.9960173372911898E-5,null,null,null,1.5474946736321752E-4,1.5474946750939641E-4,1.5474946776959487E-4,1.5474946812042429E-4,1.5474946850341307E-4,null,null,null,0.77601904605380723,0.79200790227303974,0.68836340881072455,0.62195803725914156,0.6875456017084921]
[51,"SO409","SO409: 2 Meg bearer rentals","BTW",0,0.77711459840990915,"£",{"$f":"IF($A59=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A59)))","v":3499.03336901488},3669.644413436904,3986.9045199076786,4507.3501898595205,4037.2984873782034,null,null,null,10.374493977794357,10.903024505905581,7.0062611074520884,6.5504648639734118,4.6710907747846644,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!57:57,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.1722686879814719E-3},{"$f":"IF($A59=0,0,X59*(1+INDEX(InputPriceChanges.Admin,$A59,Y$7)))","v":3.1722686903996804E-3},3.1722686947040914E-3,3.1722687005077918E-3,3.172268706843498E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!57:57,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":3.1676702219203226E-2},{"$f":"IF($A59=0,0,AF59*(1+INDEX(InputPriceChanges.Admin,$A59,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A59,AG$7)-FC.Serv.GRC!Y59)","v":3.1676702243350258E-2},{"$f":"IF($A59=0,0,AG59*(1+INDEX(InputPriceChanges.Admin,$A59,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A59,AH$7)-FC.Serv.GRC!Z59)","v":3.1676702286331973E-2},{"$f":"IF($A59=0,0,AH59*(1+INDEX(InputPriceChanges.Admin,$A59,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A59,AI$7)-FC.Serv.GRC!AA59)","v":3.1676702344284845E-2},{"$f":"IF($A59=0,0,AI59*(1+INDEX(InputPriceChanges.Admin,$A59,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A59,AJ$7)-FC.Serv.GRC!AB59)","v":3.1676702407550064E-2},null,null,null,null,{"$f":"IF($A59=0,0,AN59*(1+INDEX(InputPriceChanges.Admin,$A59,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A59,AO$7))","v":5.1302804519710323E-5},{"$f":"IF($A59=0,0,AO59*(1+INDEX(InputPriceChanges.Admin,$A59,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A59,AP$7))","v":-1.0026381312579434E-2},{"$f":"IF($A59=0,0,AP59*(1+INDEX(InputPriceChanges.Admin,$A59,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A59,AQ$7))","v":-1.2550603079164883E-2},{"$f":"IF($A59=0,0,AQ59*(1+INDEX(InputPriceChanges.Admin,$A59,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A59,AR$7))","v":-1.5010625629371041E-2},null,null,null,null,{"$f":"IF($A59=0,0,AV59*(1+INDEX(InputPriceChanges.Admin,$A59,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A59,AW$7))","v":5.1302804519710323E-5},{"$f":"IF($A59=0,0,AW59*(1+INDEX(InputPriceChanges.Admin,$A59,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A59,AX$7))","v":-6.6879751996424272E-3},{"$f":"IF($A59=0,0,AX59*(1+INDEX(InputPriceChanges.Admin,$A59,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A59,AY$7))","v":-9.2121969601202253E-3},{"$f":"IF($A59=0,0,AY59*(1+INDEX(InputPriceChanges.Admin,$A59,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A59,AZ$7))","v":-1.1672219503658866E-2},null,null,null,3.1676702219203226E-2,3.1728005047869969E-2,2.1650320973752538E-2,1.9126099265119961E-2,1.6666076778179023E-2,null,null,null,10.40617068001356,10.934752510953452,7.027911428425841,6.5695909632385314,4.6877568515628436,null,null,null,7.0705238047242094E-4,7.0705238101140429E-4,7.0705238197079463E-4,7.0705238326435472E-4,7.0705238467649119E-4,null,null,null,7.0705238047242094E-4,7.0705238101140429E-4,7.0705238197079463E-4,7.0705238326435472E-4,7.0705238467649119E-4,null,null,null,7.0602744951768328E-3,7.0602745005588531E-3,7.0602745101388496E-3,7.0602745230556995E-3,7.0602745371565936E-3,null,null,null,0.77711459840990915,0.77747499441245715,0.67389515754993778,0.63085653665243502,0.57636853405111843]
[52,"SE760","SE760: External 3rd Party POH Rental 64kbit","BTW",0,0.77703556980029231,"£",3239.2326834809128,3317.2053900986625,3481.0725047116616,3863.5486509339735,4189.405460188028,null,null,null,7.9985724806657492,6.8946327401729466,6.7892753889447786,6.5829993452370426,4.7967195306235411,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!58:58,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.7338085473634159E-4},8.7338085534780169E-4,8.7338085643620081E-4,8.7338085790370531E-4,8.7338085950573101E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!58:58,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.2033772180560691E-2},{"$f":"IF($A60=0,0,AF60*(1+INDEX(InputPriceChanges.Admin,$A60,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A60,AG$7)-FC.Serv.GRC!Y60)","v":1.203377218898562E-2},{"$f":"IF($A60=0,0,AG60*(1+INDEX(InputPriceChanges.Admin,$A60,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A60,AH$7)-FC.Serv.GRC!Z60)","v":1.2033772203981996E-2},{"$f":"IF($A60=0,0,AH60*(1+INDEX(InputPriceChanges.Admin,$A60,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A60,AI$7)-FC.Serv.GRC!AA60)","v":1.2033772224201829E-2},{"$f":"IF($A60=0,0,AI60*(1+INDEX(InputPriceChanges.Admin,$A60,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A60,AJ$7)-FC.Serv.GRC!AB60)","v":1.2033772246275146E-2},null,null,null,null,{"$f":"IF($A60=0,0,AN60*(1+INDEX(InputPriceChanges.Admin,$A60,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A60,AO$7))","v":-1.4800095842264381E-3},{"$f":"IF($A60=0,0,AO60*(1+INDEX(InputPriceChanges.Admin,$A60,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A60,AP$7))","v":-1.9651214160160378E-3},{"$f":"IF($A60=0,0,AP60*(1+INDEX(InputPriceChanges.Admin,$A60,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A60,AQ$7))","v":-2.8984400362166316E-3},{"$f":"IF($A60=0,0,AQ60*(1+INDEX(InputPriceChanges.Admin,$A60,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A60,AR$7))","v":-5.0149186064550781E-3},null,null,null,null,{"$f":"IF($A60=0,0,AV60*(1+INDEX(InputPriceChanges.Admin,$A60,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A60,AW$7))","v":-1.1330629295157357E-3},{"$f":"IF($A60=0,0,AW60*(1+INDEX(InputPriceChanges.Admin,$A60,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A60,AX$7))","v":-1.6181747608729734E-3},{"$f":"IF($A60=0,0,AX60*(1+INDEX(InputPriceChanges.Admin,$A60,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A60,AY$7))","v":-2.5137769360574114E-3},{"$f":"IF($A60=0,0,AY60*(1+INDEX(InputPriceChanges.Admin,$A60,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A60,AZ$7))","v":-3.7980647334743736E-3},null,null,null,1.2033772180560691E-2,1.0553762604759181E-2,1.0068650787965958E-2,9.1353321879851963E-3,7.0188536398200678E-3,null,null,null,8.0106062528463102,6.9051865027777062,6.7993440397327447,6.5921346774250278,4.8037383842633608,null,null,null,1.9473286462362208E-4,1.9473286475995595E-4,1.9473286500263024E-4,1.9473286532983156E-4,1.947328656870263E-4,null,null,null,1.9473286462362208E-4,1.9473286475995595E-4,1.9473286500263024E-4,1.9473286532983156E-4,1.947328656870263E-4,null,null,null,2.6831031573918084E-3,2.683103159270268E-3,2.6831031626139263E-3,2.6831031671222297E-3,2.6831031720437942E-3,null,null,null,0.77703556980029231,0.74576809619913831,0.73351909614138477,0.70629385862387661,0.61772914642047205]
[53,"SE765","SE765: Extl 3rd Party POH Rental 64kbit eff","BTW",0,0.77644010220052473,"£",3242.0961867195424,3320.1378217285942,3484.1497959609073,3866.9640536406,4193.1089224815405,null,null,null,9.4909123770027879,8.0495335682659999,8.7218435336128906,7.6886124680553829,5.315827335309935,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!59:59,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.1596742781257287E-4},1.1596742787717149E-4,1.1596742799215702E-4,1.1596742814719372E-4,1.1596742831644211E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!59:59,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.1859723893735108E-3},{"$f":"IF($A61=0,0,AF61*(1+INDEX(InputPriceChanges.Admin,$A61,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A61,AG$7)-FC.Serv.GRC!Y61)","v":1.1859723900341462E-3},{"$f":"IF($A61=0,0,AG61*(1+INDEX(InputPriceChanges.Admin,$A61,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A61,AH$7)-FC.Serv.GRC!Z61)","v":1.1859723912100771E-3},{"$f":"IF($A61=0,0,AH61*(1+INDEX(InputPriceChanges.Admin,$A61,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A61,AI$7)-FC.Serv.GRC!AA61)","v":1.185972392795602E-3},{"$f":"IF($A61=0,0,AI61*(1+INDEX(InputPriceChanges.Admin,$A61,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A61,AJ$7)-FC.Serv.GRC!AB61)","v":1.1859723945264666E-3},null,null,null,null,{"$f":"IF($A61=0,0,AN61*(1+INDEX(InputPriceChanges.Admin,$A61,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A61,AO$7))","v":-1.5820443999128091E-4},{"$f":"IF($A61=0,0,AO61*(1+INDEX(InputPriceChanges.Admin,$A61,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A61,AP$7))","v":-1.334065526601479E-4},{"$f":"IF($A61=0,0,AP61*(1+INDEX(InputPriceChanges.Admin,$A61,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A61,AQ$7))","v":-2.9540710691702653E-4},{"$f":"IF($A61=0,0,AQ61*(1+INDEX(InputPriceChanges.Admin,$A61,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A61,AR$7))","v":-5.2205485343628289E-4},null,null,null,null,{"$f":"IF($A61=0,0,AV61*(1+INDEX(InputPriceChanges.Admin,$A61,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A61,AW$7))","v":-1.3313153638732161E-4},{"$f":"IF($A61=0,0,AW61*(1+INDEX(InputPriceChanges.Admin,$A61,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A61,AX$7))","v":-1.0833364903132797E-4},{"$f":"IF($A61=0,0,AX61*(1+INDEX(InputPriceChanges.Admin,$A61,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A61,AY$7))","v":-2.4167353381943722E-4},{"$f":"IF($A61=0,0,AY61*(1+INDEX(InputPriceChanges.Admin,$A61,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A61,AZ$7))","v":-3.9337419499962771E-4},null,null,null,1.1859723893735108E-3,1.0277679500428653E-3,1.0525658385499292E-3,8.9056528587857543E-4,6.6391754109018371E-4,null,null,null,9.4920983493921618,8.0505613362160435,8.7228960994514413,7.6895030333412615,5.3164912528510255,null,null,null,2.5925666309846816E-5,2.5925666324288477E-5,2.5925666349994632E-5,2.5925666384654621E-5,2.5925666422491776E-5,null,null,null,2.5925666309846816E-5,2.5925666324288477E-5,2.5925666349994632E-5,2.5925666384654621E-5,2.5925666422491776E-5,null,null,null,2.651358661613416E-4,2.6513586630903319E-4,2.6513586657192419E-4,2.6513586692638398E-4,2.651358673133359E-4,null,null,null,0.77644010220052473,0.74202750115142713,0.74810519507531292,0.70228362689343127,0.60064940161398606]
[54,"SE434","SE434: PPC rental 34Mbit link local end","BTW",0,0.77711781210417497,"£",11350.5572555415,16797.515045679484,19892.975276425095,23453.743036156309,33591.475933894719,null,null,null,4.7461220108321225,4.4125000752468058,4.1062870165856928,3.3728951301049208,3.0590227946355379,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!60:60,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.3870149727116984E-3},5.3870149777070905E-3,5.3870149865988884E-3,5.3870149985878286E-3,5.3870150116757561E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!60:60,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":4.4905592440476538E-2},{"$f":"IF($A62=0,0,AF62*(1+INDEX(InputPriceChanges.Admin,$A62,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A62,AG$7)-FC.Serv.GRC!Y62)","v":4.4905592482117604E-2},{"$f":"IF($A62=0,0,AG62*(1+INDEX(InputPriceChanges.Admin,$A62,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A62,AH$7)-FC.Serv.GRC!Z62)","v":4.4905592556238702E-2},{"$f":"IF($A62=0,0,AH62*(1+INDEX(InputPriceChanges.Admin,$A62,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A62,AI$7)-FC.Serv.GRC!AA62)","v":4.4905592656177253E-2},{"$f":"IF($A62=0,0,AI62*(1+INDEX(InputPriceChanges.Admin,$A62,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A62,AJ$7)-FC.Serv.GRC!AB62)","v":4.490559276527685E-2},null,null,null,null,{"$f":"IF($A62=0,0,AN62*(1+INDEX(InputPriceChanges.Admin,$A62,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A62,AO$7))","v":-1.2973669120080319E-2},{"$f":"IF($A62=0,0,AO62*(1+INDEX(InputPriceChanges.Admin,$A62,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A62,AP$7))","v":-1.7669718250714058E-2},{"$f":"IF($A62=0,0,AP62*(1+INDEX(InputPriceChanges.Admin,$A62,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A62,AQ$7))","v":-2.2894863115428921E-2},{"$f":"IF($A62=0,0,AQ62*(1+INDEX(InputPriceChanges.Admin,$A62,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A62,AR$7))","v":-2.7296837708332664E-2},null,null,null,null,{"$f":"IF($A62=0,0,AV62*(1+INDEX(InputPriceChanges.Admin,$A62,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A62,AW$7))","v":-9.4298926768262899E-3},{"$f":"IF($A62=0,0,AW62*(1+INDEX(InputPriceChanges.Admin,$A62,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A62,AX$7))","v":-1.4125941801610677E-2},{"$f":"IF($A62=0,0,AX62*(1+INDEX(InputPriceChanges.Admin,$A62,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A62,AY$7))","v":-1.9351086658438776E-2},{"$f":"IF($A62=0,0,AY62*(1+INDEX(InputPriceChanges.Admin,$A62,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A62,AZ$7))","v":-2.3753061242732798E-2},null,null,null,4.4905592440476538E-2,3.1931923362037283E-2,2.7235874305524644E-2,2.2010729540748331E-2,1.7608755056944186E-2,null,null,null,4.7910276032725987,4.4444319986088434,4.1335228908912178,3.3949058596456689,3.0766315496924821,null,null,null,1.2006696833455515E-3,1.2006696844589354E-3,1.2006696864407587E-3,1.2006696891128802E-3,1.2006696920299461E-3,null,null,null,1.2006696833455515E-3,1.2006696844589354E-3,1.2006696864407587E-3,1.2006696891128802E-3,1.2006696920299461E-3,null,null,null,1.0008656691891632E-2,1.0008656701172684E-2,1.0008656717692955E-2,1.0008656739967477E-2,1.0008656764283832E-2,null,null,null,0.77711781210417497,0.68656267310626151,0.63251935276912497,0.54528282574920961,0.43160906424575318]
[55,"SE761","SE761: External 3rd Party POH Rental 34 45mbit","BTW",0,0.77644397726745185,"£",1860.1399555623198,2752.7925005948969,3260.0794228517698,3843.6213788311084,5505.0025425352296,null,null,null,6.2612310904227683E-2,6.2800096944398587E-2,6.0341210398194282E-2,5.4565937188598819E-2,3.9870708110458883E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!61:61,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0144818183466138E-4},1.0144818189264325E-4,1.0144818199585095E-4,1.014481821350074E-4,1.0144818228691987E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!61:61,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.0629742537344887E-3},{"$f":"IF($A63=0,0,AF63*(1+INDEX(InputPriceChanges.Admin,$A63,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A63,AG$7)-FC.Serv.GRC!Y63)","v":1.0629742543420229E-3},{"$f":"IF($A63=0,0,AG63*(1+INDEX(InputPriceChanges.Admin,$A63,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A63,AH$7)-FC.Serv.GRC!Z63)","v":1.0629742554234334E-3},{"$f":"IF($A63=0,0,AH63*(1+INDEX(InputPriceChanges.Admin,$A63,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A63,AI$7)-FC.Serv.GRC!AA63)","v":1.0629742568815151E-3},{"$f":"IF($A63=0,0,AI63*(1+INDEX(InputPriceChanges.Admin,$A63,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A63,AJ$7)-FC.Serv.GRC!AB63)","v":1.0629742584732543E-3},null,null,null,null,{"$f":"IF($A63=0,0,AN63*(1+INDEX(InputPriceChanges.Admin,$A63,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A63,AO$7))","v":-2.6596168002096402E-4},{"$f":"IF($A63=0,0,AO63*(1+INDEX(InputPriceChanges.Admin,$A63,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A63,AP$7))","v":-3.7149804977480992E-4},{"$f":"IF($A63=0,0,AP63*(1+INDEX(InputPriceChanges.Admin,$A63,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A63,AQ$7))","v":-4.7724336144802231E-4},{"$f":"IF($A63=0,0,AQ63*(1+INDEX(InputPriceChanges.Admin,$A63,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A63,AR$7))","v":-6.4775131889579628E-4},null,null,null,null,{"$f":"IF($A63=0,0,AV63*(1+INDEX(InputPriceChanges.Admin,$A63,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A63,AW$7))","v":-2.001730121128211E-4},{"$f":"IF($A63=0,0,AW63*(1+INDEX(InputPriceChanges.Admin,$A63,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A63,AX$7))","v":-3.0396442109469941E-4},{"$f":"IF($A63=0,0,AX63*(1+INDEX(InputPriceChanges.Admin,$A63,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A63,AY$7))","v":-4.0778677691076439E-4},{"$f":"IF($A63=0,0,AY63*(1+INDEX(InputPriceChanges.Admin,$A63,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A63,AZ$7))","v":-5.4662668517023493E-4},null,null,null,1.0629742537344887E-3,7.9701257432105886E-4,6.9147620564862346E-4,5.8573089543349278E-4,4.1522293957745797E-4,null,null,null,6.3675285157962169E-2,6.3597109518719649E-2,6.1032686603842909E-2,5.515166808403231E-2,4.028593105003634E-2,null,null,null,2.2679352044405239E-5,2.2679352057367435E-5,2.2679352080440138E-5,2.2679352111549401E-5,2.267935214551035E-5,null,null,null,2.2679352044405239E-5,2.2679352057367435E-5,2.2679352080440138E-5,2.2679352111549401E-5,2.267935214551035E-5,null,null,null,2.3763429643198076E-4,2.3763429656779866E-4,2.376342968095545E-4,2.3763429713551744E-4,2.3763429749136032E-4,null,null,null,0.77644397726745185,0.70184372966734032,0.65633770928292889,0.59429441235185831,0.42769467955411283]
[56,"SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff","BTW",0,0.76093704667926654,"£",1930.0007036359159,2856.1783468092526,3382.5172999473739,3987.9751754547792,5711.7523597296567,null,null,null,0.7170338614148154,1.1910058162508441,1.0033140813469084,1.1722712162776274,1.1640809298530979,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!62:62,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.0125420003001938E-4},4.0125420030487748E-4,4.0125420079412485E-4,4.012542014537843E-4,4.0125420217391241E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!62:62,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":3.7501068805642166E-3},{"$f":"IF($A64=0,0,AF64*(1+INDEX(InputPriceChanges.Admin,$A64,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A64,AG$7)-FC.Serv.GRC!Y64)","v":3.7501068831330294E-3},{"$f":"IF($A64=0,0,AG64*(1+INDEX(InputPriceChanges.Admin,$A64,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A64,AH$7)-FC.Serv.GRC!Z64)","v":3.7501068877055167E-3},{"$f":"IF($A64=0,0,AH64*(1+INDEX(InputPriceChanges.Admin,$A64,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A64,AI$7)-FC.Serv.GRC!AA64)","v":3.7501068938706689E-3},{"$f":"IF($A64=0,0,AI64*(1+INDEX(InputPriceChanges.Admin,$A64,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A64,AJ$7)-FC.Serv.GRC!AB64)","v":3.7501069006009597E-3},null,null,null,null,{"$f":"IF($A64=0,0,AN64*(1+INDEX(InputPriceChanges.Admin,$A64,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A64,AO$7))","v":3.4927050086342652E-4},{"$f":"IF($A64=0,0,AO64*(1+INDEX(InputPriceChanges.Admin,$A64,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A64,AP$7))","v":-5.7531546854249307E-4},{"$f":"IF($A64=0,0,AP64*(1+INDEX(InputPriceChanges.Admin,$A64,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A64,AQ$7))","v":-5.957933712879282E-4},{"$f":"IF($A64=0,0,AQ64*(1+INDEX(InputPriceChanges.Admin,$A64,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A64,AR$7))","v":-1.2882001223681625E-3},null,null,null,null,{"$f":"IF($A64=0,0,AV64*(1+INDEX(InputPriceChanges.Admin,$A64,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A64,AW$7))","v":3.4927050086342652E-4},{"$f":"IF($A64=0,0,AW64*(1+INDEX(InputPriceChanges.Admin,$A64,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A64,AX$7))","v":-3.7861601092049391E-4},{"$f":"IF($A64=0,0,AX64*(1+INDEX(InputPriceChanges.Admin,$A64,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A64,AY$7))","v":-3.9909391334255631E-4},{"$f":"IF($A64=0,0,AY64*(1+INDEX(InputPriceChanges.Admin,$A64,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A64,AZ$7))","v":-9.7511777991836823E-4},null,null,null,3.7501068805642166E-3,4.0993773839964557E-3,3.1747914191630235E-3,3.1543135225827407E-3,2.4619067782327975E-3,null,null,null,0.72078396829537961,1.1951051936348405,1.0064888727660715,1.1754255298002101,1.1665428366313306,null,null,null,9.5925014091524768E-5,9.5925014157233153E-5,9.5925014274194078E-5,9.5925014431894211E-5,9.5925014604050175E-5,null,null,null,9.5925014091524768E-5,9.5925014157233153E-5,9.5925014274194078E-5,9.5925014431894211E-5,9.5925014604050175E-5,null,null,null,8.9651162613608472E-4,8.9651162675019288E-4,8.9651162784330535E-4,8.965116293171649E-4,8.9651163092612808E-4,null,null,null,0.76093704667926654,0.78130541719577185,0.71761558178847096,0.71578233333536734,0.63584663771482808]
[57,"SO434","SO434: PC rental 34Mbit link local end","BTW",0,0.77712990455252884,"£",11305.836196527554,16731.333038511624,19814.597193193487,23361.335570795454,33459.125922896637,null,null,null,10.989951133196575,10.98282988950305,9.1137755149004782,9.2780584488010813,8.9379426876858865,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!63:63,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0116233367583334E-2},1.011623337529223E-2,1.0116233389014065E-2,1.0116233407515414E-2,1.0116233427712722E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!63:63,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.11672781315452267},{"$f":"IF($A65=0,0,AF65*(1+INDEX(InputPriceChanges.Admin,$A65,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A65,AG$7)-FC.Serv.GRC!Y65)","v":0.11672781324347302},{"$f":"IF($A65=0,0,AG65*(1+INDEX(InputPriceChanges.Admin,$A65,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A65,AH$7)-FC.Serv.GRC!Z65)","v":0.11672781340180467},{"$f":"IF($A65=0,0,AH65*(1+INDEX(InputPriceChanges.Admin,$A65,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A65,AI$7)-FC.Serv.GRC!AA65)","v":0.11672781361528553},{"$f":"IF($A65=0,0,AI65*(1+INDEX(InputPriceChanges.Admin,$A65,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A65,AJ$7)-FC.Serv.GRC!AB65)","v":0.11672781384833547},null,null,null,null,{"$f":"IF($A65=0,0,AN65*(1+INDEX(InputPriceChanges.Admin,$A65,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A65,AO$7))","v":-2.94552670655342E-2},{"$f":"IF($A65=0,0,AO65*(1+INDEX(InputPriceChanges.Admin,$A65,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A65,AP$7))","v":-4.77898810739587E-2},{"$f":"IF($A65=0,0,AP65*(1+INDEX(InputPriceChanges.Admin,$A65,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A65,AQ$7))","v":-5.3650206618955025E-2},{"$f":"IF($A65=0,0,AQ65*(1+INDEX(InputPriceChanges.Admin,$A65,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A65,AR$7))","v":-6.5784075647877679E-2},null,null,null,null,{"$f":"IF($A65=0,0,AV65*(1+INDEX(InputPriceChanges.Admin,$A65,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A65,AW$7))","v":-1.9070473643400809E-2},{"$f":"IF($A65=0,0,AW65*(1+INDEX(InputPriceChanges.Admin,$A65,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A65,AX$7))","v":-3.2636015753440502E-2},{"$f":"IF($A65=0,0,AX65*(1+INDEX(InputPriceChanges.Admin,$A65,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A65,AY$7))","v":-3.8496341270722267E-2},{"$f":"IF($A65=0,0,AY65*(1+INDEX(InputPriceChanges.Admin,$A65,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A65,AZ$7))","v":-4.9360026855175737E-2},null,null,null,0.11672781315452267,8.7272546177938823E-2,6.893793232784598E-2,6.3077606996330499E-2,5.0943738200457792E-2,null,null,null,11.106678946351098,11.070102435680989,9.1827134472283234,9.3411360557974117,8.9888864258863439,null,null,null,2.2546058962021904E-3,2.2546058979202727E-3,2.2546059009784592E-3,2.2546059051018565E-3,2.2546059096032324E-3,null,null,null,2.2546058962021904E-3,2.2546058979202727E-3,2.2546059009784592E-3,2.2546059051018565E-3,2.2546059096032324E-3,null,null,null,2.6015138859123047E-2,2.6015138878947422E-2,2.601513891423481E-2,2.6015138961813306E-2,2.6015139013753168E-2,null,null,null,0.77712990455252884,0.70190924846050096,0.62262954463856823,0.58756934194845534,0.48933588439492665]
[58,"SE436","SE436: PPC rental 140Mbit link local end","BTW",0,0.77709367815998964,"£",34866.429068694233,44553.996722596436,44881.193861073712,47180.772843532643,49230.767943169238,null,null,null,2.6107982086638239,2.4879955803626808,2.0972412517113743,1.8717747400964011,1.4951594702478646,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!64:64,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.4729004909024208E-3},2.4729004926558984E-3,2.4729004957770883E-3,2.4729004999854338E-3,2.472900504579544E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!64:64,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.2069150460305626E-2},{"$f":"IF($A66=0,0,AF66*(1+INDEX(InputPriceChanges.Admin,$A66,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A66,AG$7)-FC.Serv.GRC!Y66)","v":2.2069150475954358E-2},{"$f":"IF($A66=0,0,AG66*(1+INDEX(InputPriceChanges.Admin,$A66,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A66,AH$7)-FC.Serv.GRC!Z66)","v":2.2069150503809101E-2},{"$f":"IF($A66=0,0,AH66*(1+INDEX(InputPriceChanges.Admin,$A66,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A66,AI$7)-FC.Serv.GRC!AA66)","v":2.2069150541366055E-2},{"$f":"IF($A66=0,0,AI66*(1+INDEX(InputPriceChanges.Admin,$A66,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A66,AJ$7)-FC.Serv.GRC!AB66)","v":2.2069150582365728E-2},null,null,null,null,{"$f":"IF($A66=0,0,AN66*(1+INDEX(InputPriceChanges.Admin,$A66,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A66,AO$7))","v":-4.3602229365571907E-3},{"$f":"IF($A66=0,0,AO66*(1+INDEX(InputPriceChanges.Admin,$A66,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A66,AP$7))","v":-6.4474966847686832E-3},{"$f":"IF($A66=0,0,AP66*(1+INDEX(InputPriceChanges.Admin,$A66,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A66,AQ$7))","v":-8.0636099871456649E-3},{"$f":"IF($A66=0,0,AQ66*(1+INDEX(InputPriceChanges.Admin,$A66,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A66,AR$7))","v":-1.0194045808673587E-2},null,null,null,null,{"$f":"IF($A66=0,0,AV66*(1+INDEX(InputPriceChanges.Admin,$A66,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A66,AW$7))","v":-3.374464977742922E-3},{"$f":"IF($A66=0,0,AW66*(1+INDEX(InputPriceChanges.Admin,$A66,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A66,AX$7))","v":-5.4617387247102326E-3},{"$f":"IF($A66=0,0,AX66*(1+INDEX(InputPriceChanges.Admin,$A66,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A66,AY$7))","v":-7.0778520254096656E-3},{"$f":"IF($A66=0,0,AY66*(1+INDEX(InputPriceChanges.Admin,$A66,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A66,AZ$7))","v":-9.2082878451062652E-3},null,null,null,2.2069150460305626E-2,1.7708927539397169E-2,1.5621653819040418E-2,1.400554055422039E-2,1.1875104773692141E-2,null,null,null,2.6328673591241296,2.5057045079020779,2.1128629055304149,1.8857802806506214,1.5070345750215568,null,null,null,5.5122515270341461E-4,5.5122515309427578E-4,5.5122515379000874E-4,5.5122515472807553E-4,5.5122515575213181E-4,null,null,null,5.5122515270341461E-4,5.5122515309427578E-4,5.5122515379000874E-4,5.5122515472807553E-4,5.5122515575213181E-4,null,null,null,4.9193531552404988E-3,4.9193531587286999E-3,4.9193531649376985E-3,4.9193531733093803E-3,4.9193531824484665E-3,null,null,null,0.77709367815998964,0.72221055466037776,0.6850939585575917,0.64875663639937153,0.585742334387929]
[59,"SE751","SE751: Netstream 16 LL 155mbit rentals LE","BTW",0,0.77712992562945471,"£",715492.07324792072,832274.89674868132,45868.892953709146,48219.07870214335,50314.187982701369,null,null,null,19.232426928904104,7.5935366837441372,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!65:65,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.752315370491399E-3},9.7523153782956336E-3,9.7523153921871726E-3,9.7523154109173359E-3,9.752315431364433E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!65:65,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.13809462504437256},{"$f":"IF($A67=0,0,AF67*(1+INDEX(InputPriceChanges.Admin,$A67,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A67,AG$7)-FC.Serv.GRC!Y67)","v":0.13809462515488199},{"$f":"IF($A67=0,0,AG67*(1+INDEX(InputPriceChanges.Admin,$A67,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A67,AH$7)-FC.Serv.GRC!Z67)","v":0.13809462535158881},{"$f":"IF($A67=0,0,AH67*(1+INDEX(InputPriceChanges.Admin,$A67,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A67,AI$7)-FC.Serv.GRC!AA67)","v":0.13809462561681146},{"$f":"IF($A67=0,0,AI67*(1+INDEX(InputPriceChanges.Admin,$A67,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A67,AJ$7)-FC.Serv.GRC!AB67)","v":0.13809462590634619},null,null,null,null,{"$f":"IF($A67=0,0,AN67*(1+INDEX(InputPriceChanges.Admin,$A67,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A67,AO$7))","v":-7.0890881948996315E-2},{"$f":"IF($A67=0,0,AO67*(1+INDEX(InputPriceChanges.Admin,$A67,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A67,AP$7))","v":-0.10731746592930763},{"$f":"IF($A67=0,0,AP67*(1+INDEX(InputPriceChanges.Admin,$A67,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A67,AQ$7))","v":-0.10731746613542009},{"$f":"IF($A67=0,0,AQ67*(1+INDEX(InputPriceChanges.Admin,$A67,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A67,AR$7))","v":-0.1073174663604262},null,null,null,null,{"$f":"IF($A67=0,0,AV67*(1+INDEX(InputPriceChanges.Admin,$A67,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A67,AW$7))","v":-3.6602497322110052E-2},{"$f":"IF($A67=0,0,AW67*(1+INDEX(InputPriceChanges.Admin,$A67,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A67,AX$7))","v":-5.6924423397156261E-2},{"$f":"IF($A67=0,0,AX67*(1+INDEX(InputPriceChanges.Admin,$A67,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A67,AY$7))","v":-5.692442350648453E-2},{"$f":"IF($A67=0,0,AY67*(1+INDEX(InputPriceChanges.Admin,$A67,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A67,AZ$7))","v":-5.6924423625834566E-2},null,null,null,0.13809462504437256,6.720374320588568E-2,3.0777159422281181E-2,3.077715948139137E-2,3.0777159545919988E-2,null,null,null,19.370521553948478,7.6607404269500226,3.0777159422281181E-2,3.077715948139137E-2,3.0777159545919988E-2,null,null,null,2.1734992519064299E-3,2.1734992536457604E-3,2.1734992567417686E-3,2.1734992609161617E-3,2.1734992654732074E-3,null,null,null,2.1734992519064299E-3,2.1734992536457604E-3,2.1734992567417686E-3,2.1734992609161617E-3,2.1734992654732074E-3,null,null,null,3.0777159353811877E-2,3.0777159378441124E-2,3.0777159422281188E-2,3.077715948139138E-2,3.0777159545920009E-2,null,null,null,0.77712992562945471,0.5420320668128249,0,0,0]
[60,"SE762","SE762: External 3rd Party POH Rental 155mbit","BTW",0,0.7759644416850402,"£",5751.6839291100387,7349.7778169967432,7403.7533623364379,7783.0996799954482,8121.2737971699808,null,null,null,5.5043615201583074E-2,6.4495853114107757E-2,5.8763903271513422E-2,4.8112710557042283E-2,3.3334973871349288E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!66:66,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.5457295050442376E-5},8.5457295111388674E-5,8.5457295219873089E-5,8.54572953661442E-5,8.545729552582349E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!66:66,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":7.7965898196357623E-4},{"$f":"IF($A68=0,0,AF68*(1+INDEX(InputPriceChanges.Admin,$A68,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A68,AG$7)-FC.Serv.GRC!Y68)","v":7.7965898251961213E-4},{"$f":"IF($A68=0,0,AG68*(1+INDEX(InputPriceChanges.Admin,$A68,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A68,AH$7)-FC.Serv.GRC!Z68)","v":7.7965898350935623E-4},{"$f":"IF($A68=0,0,AH68*(1+INDEX(InputPriceChanges.Admin,$A68,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A68,AI$7)-FC.Serv.GRC!AA68)","v":7.7965898484384246E-4},{"$f":"IF($A68=0,0,AI68*(1+INDEX(InputPriceChanges.Admin,$A68,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A68,AJ$7)-FC.Serv.GRC!AB68)","v":7.7965898630065662E-4},null,null,null,null,{"$f":"IF($A68=0,0,AN68*(1+INDEX(InputPriceChanges.Admin,$A68,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A68,AO$7))","v":-5.0244238780922934E-5},{"$f":"IF($A68=0,0,AO68*(1+INDEX(InputPriceChanges.Admin,$A68,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A68,AP$7))","v":-1.032308532988694E-4},{"$f":"IF($A68=0,0,AP68*(1+INDEX(InputPriceChanges.Admin,$A68,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A68,AQ$7))","v":-2.1419912386248059E-4},{"$f":"IF($A68=0,0,AQ68*(1+INDEX(InputPriceChanges.Admin,$A68,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A68,AR$7))","v":-3.4550367744109778E-4},null,null,null,null,{"$f":"IF($A68=0,0,AV68*(1+INDEX(InputPriceChanges.Admin,$A68,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A68,AW$7))","v":-5.0244238780922934E-5},{"$f":"IF($A68=0,0,AW68*(1+INDEX(InputPriceChanges.Admin,$A68,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A68,AX$7))","v":-1.032308532988694E-4},{"$f":"IF($A68=0,0,AX68*(1+INDEX(InputPriceChanges.Admin,$A68,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A68,AY$7))","v":-1.9904662398629783E-4},{"$f":"IF($A68=0,0,AY68*(1+INDEX(InputPriceChanges.Admin,$A68,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A68,AZ$7))","v":-3.0077321320432724E-4},null,null,null,7.7965898196357623E-4,7.2941474373868919E-4,6.7642813021048678E-4,5.6545986098136187E-4,4.3415530885955884E-4,null,null,null,5.5823274183546649E-2,6.522526785784645E-2,5.944033140172391E-2,4.8678170418023643E-2,3.376912918020885E-2,null,null,null,1.9145472808712108E-5,1.9145472822366245E-5,1.9145472846670612E-5,1.9145472879440541E-5,1.9145472915214382E-5,null,null,null,1.9145472808712108E-5,1.9145472822366245E-5,1.9145472846670612E-5,1.9145472879440541E-5,1.9145472915214382E-5,null,null,null,1.7467133531948298E-4,1.746713354440548E-4,1.7467133566579263E-4,1.7467133596476501E-4,1.7467133629114318E-4,null,null,null,0.7759644416850402,0.76053221168966334,0.7417739921439408,0.6910986119127519,0.59767545685443624]
[61,"SE767","SE767: Extl 3rd Party POH Rental 155mbit eff","BTW",0,0.76440630383523056,"£",{"$f":"IF($A69=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A69)))","v":5907.2672444261971},7548.5896456193295,7604.0252319476194,7993.6328849793299,8340.9546276062702,null,null,null,0.46307067929056961,0.52776878493619717,0.40362624068316272,0.40647661019135306,0.27635147041218544,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!67:67,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8120968605887835E-4},{"$f":"IF($A69=0,0,X69*(1+INDEX(InputPriceChanges.Admin,$A69,Y$7)))","v":1.8120968618623356E-4},1.8120968641292587E-4,1.8120968671857842E-4,1.8120968705224912E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!67:67,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.6757565318277412E-3},{"$f":"IF($A69=0,0,AF69*(1+INDEX(InputPriceChanges.Admin,$A69,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A69,AG$7)-FC.Serv.GRC!Y69)","v":1.6757565330054727E-3},{"$f":"IF($A69=0,0,AG69*(1+INDEX(InputPriceChanges.Admin,$A69,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A69,AH$7)-FC.Serv.GRC!Z69)","v":1.6757565351018348E-3},{"$f":"IF($A69=0,0,AH69*(1+INDEX(InputPriceChanges.Admin,$A69,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A69,AI$7)-FC.Serv.GRC!AA69)","v":1.6757565379283905E-3},{"$f":"IF($A69=0,0,AI69*(1+INDEX(InputPriceChanges.Admin,$A69,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A69,AJ$7)-FC.Serv.GRC!AB69)","v":1.675756541014047E-3},null,null,null,null,{"$f":"IF($A69=0,0,AN69*(1+INDEX(InputPriceChanges.Admin,$A69,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A69,AO$7))","v":-1.3846887775689456E-4},{"$f":"IF($A69=0,0,AO69*(1+INDEX(InputPriceChanges.Admin,$A69,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A69,AP$7))","v":-4.1357694802660462E-4},{"$f":"IF($A69=0,0,AP69*(1+INDEX(InputPriceChanges.Admin,$A69,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A69,AQ$7))","v":-4.5002610623633339E-4},{"$f":"IF($A69=0,0,AQ69*(1+INDEX(InputPriceChanges.Admin,$A69,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A69,AR$7))","v":-7.3955601108323778E-4},null,null,null,null,{"$f":"IF($A69=0,0,AV69*(1+INDEX(InputPriceChanges.Admin,$A69,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A69,AW$7))","v":-1.3846887775689456E-4},{"$f":"IF($A69=0,0,AW69*(1+INDEX(InputPriceChanges.Admin,$A69,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A69,AX$7))","v":-3.6039340943812086E-4},{"$f":"IF($A69=0,0,AX69*(1+INDEX(InputPriceChanges.Admin,$A69,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A69,AY$7))","v":-3.9684256755814318E-4},{"$f":"IF($A69=0,0,AY69*(1+INDEX(InputPriceChanges.Admin,$A69,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A69,AZ$7))","v":-6.2136221305878804E-4},null,null,null,1.6757565318277412E-3,1.5372876552485781E-3,1.2621795870752302E-3,1.2257304316920571E-3,9.3620052993080918E-4,null,null,null,0.46474643582239733,0.5293060725914458,0.40488842027023797,0.40770234062304511,0.27728767094211626,null,null,null,4.2691859719468645E-5,{"$f":"IF($A69=0,0,BT69*(1+INDEX(InputPriceChanges.Admin,$A69,BU$7)))","v":4.2691859749472734E-5},4.2691859802880011E-5,4.2691859874889826E-5,4.2691859953500535E-5,null,null,null,4.2691859719468645E-5,{"$f":"IF($A69=0,0,CB69*(1+INDEX(InputPriceChanges.Admin,$A69,CC$7))*(1-$E69))","v":4.2691859749472734E-5},4.2691859802880011E-5,4.2691859874889826E-5,4.2691859953500535E-5,null,null,null,3.9479767520555266E-4,3.9479767548301881E-4,3.9479767597690852E-4,3.9479767664282717E-4,3.9479767736978836E-4,null,null,null,0.76440630383523056,0.74318555532849817,0.68720958568839763,0.67790823623606256,0.5782979556751946]
[62,"SO436","SO436: PC rental 140Mbit link local end","BTW",0,0.77713403249368751,"£",34972.377760675925,44689.383046960647,45017.57444007678,47324.141158068363,49380.36558216338,null,null,null,19.003290627596083,8.0791076262012247,10.650128096107672,10.755499728236446,9.163590263222364,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!68:68,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.6258298633652949E-2},2.6258298692392955E-2,2.6258298796950168E-2,2.6258298937926184E-2,2.6258299091825005E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!68:68,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.23930065240015019},{"$f":"IF($A70=0,0,AF70*(1+INDEX(InputPriceChanges.Admin,$A70,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A70,AG$7)-FC.Serv.GRC!Y70)","v":0.23930065293546746},{"$f":"IF($A70=0,0,AG70*(1+INDEX(InputPriceChanges.Admin,$A70,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A70,AH$7)-FC.Serv.GRC!Z70)","v":0.2393006538883323},{"$f":"IF($A70=0,0,AH70*(1+INDEX(InputPriceChanges.Admin,$A70,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A70,AI$7)-FC.Serv.GRC!AA70)","v":0.23930065517309385},{"$f":"IF($A70=0,0,AI70*(1+INDEX(InputPriceChanges.Admin,$A70,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A70,AJ$7)-FC.Serv.GRC!AB70)","v":0.23930065657562524},null,null,null,null,{"$f":"IF($A70=0,0,AN70*(1+INDEX(InputPriceChanges.Admin,$A70,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A70,AO$7))","v":-0.1240965329328008},{"$f":"IF($A70=0,0,AO70*(1+INDEX(InputPriceChanges.Admin,$A70,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A70,AP$7))","v":-0.10500152255847668},{"$f":"IF($A70=0,0,AP70*(1+INDEX(InputPriceChanges.Admin,$A70,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A70,AQ$7))","v":-0.10818580321977826},{"$f":"IF($A70=0,0,AQ70*(1+INDEX(InputPriceChanges.Admin,$A70,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A70,AR$7))","v":-0.12245789199497964},null,null,null,null,{"$f":"IF($A70=0,0,AV70*(1+INDEX(InputPriceChanges.Admin,$A70,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A70,AW$7))","v":-7.2439430581132794E-2},{"$f":"IF($A70=0,0,AW70*(1+INDEX(InputPriceChanges.Admin,$A70,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A70,AX$7))","v":-5.3344420001116652E-2},{"$f":"IF($A70=0,0,AX70*(1+INDEX(InputPriceChanges.Admin,$A70,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A70,AY$7))","v":-5.652870038508067E-2},{"$f":"IF($A70=0,0,AY70*(1+INDEX(InputPriceChanges.Admin,$A70,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A70,AZ$7))","v":-7.0800788857521862E-2},null,null,null,0.23930065240015019,0.11520412000266665,0.1342991313298556,0.13111485195331557,0.1168427645806456,null,null,null,19.242591279996233,8.1943117462038906,10.784427227437527,10.886614580189761,9.28043302780301,null,null,null,5.8520811300587479E-3,5.8520811431498959E-3,5.8520811664521397E-3,5.8520811978708962E-3,5.8520812321697056E-3,null,null,null,5.8520811300587479E-3,5.8520811431498959E-3,5.8520811664521397E-3,5.8520811978708962E-3,5.8520812321697056E-3,null,null,null,5.3331971422051254E-2,5.3331971541355258E-2,5.3331971753716401E-2,5.3331972040046027E-2,5.3331972352622548E-2,null,null,null,0.77713403249368751,0.53706541449975254,0.60288669609689172,0.59324232727627779,0.54355776719222959]
[63,"ST436","ST436: Site Connect 140Mbits rentals","BTW",0,0.77707893114443571,"£",34301.483309116142,43832.081912476497,44153.977428709499,46416.296002527342,48433.074737034782,null,null,null,0.2329070716688986,0.3160293105889555,0.31835017726099551,0.33141235345804521,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!69:69,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.7028809163327201E-3},1.7028809175508076E-3,1.7028809197190034E-3,1.7028809226424129E-3,1.7028809258338017E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!69:69,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.319830752377019E-2},{"$f":"IF($A71=0,0,AF71*(1+INDEX(InputPriceChanges.Admin,$A71,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A71,AG$7)-FC.Serv.GRC!Y71)","v":1.3198307533211068E-2},{"$f":"IF($A71=0,0,AG71*(1+INDEX(InputPriceChanges.Admin,$A71,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A71,AH$7)-FC.Serv.GRC!Z71)","v":1.3198307550015833E-2},{"$f":"IF($A71=0,0,AH71*(1+INDEX(InputPriceChanges.Admin,$A71,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A71,AI$7)-FC.Serv.GRC!AA71)","v":1.3198307572673941E-2},{"$f":"IF($A71=0,0,AI71*(1+INDEX(InputPriceChanges.Admin,$A71,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A71,AJ$7)-FC.Serv.GRC!AB71)","v":1.3198307597409042E-2},null,null,null,null,{"$f":"IF($A71=0,0,AN71*(1+INDEX(InputPriceChanges.Admin,$A71,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A71,AO$7))","v":6.3439959036019867E-4},{"$f":"IF($A71=0,0,AO71*(1+INDEX(InputPriceChanges.Admin,$A71,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A71,AP$7))","v":6.3439959116794891E-4},{"$f":"IF($A71=0,0,AP71*(1+INDEX(InputPriceChanges.Admin,$A71,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A71,AQ$7))","v":5.2866632688087654E-4},{"$f":"IF($A71=0,0,AQ71*(1+INDEX(InputPriceChanges.Admin,$A71,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A71,AR$7))","v":-1.0256126760710103E-2},null,null,null,null,{"$f":"IF($A71=0,0,AV71*(1+INDEX(InputPriceChanges.Admin,$A71,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A71,AW$7))","v":6.3439959036019867E-4},{"$f":"IF($A71=0,0,AW71*(1+INDEX(InputPriceChanges.Admin,$A71,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A71,AX$7))","v":6.3439959116794891E-4},{"$f":"IF($A71=0,0,AX71*(1+INDEX(InputPriceChanges.Admin,$A71,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A71,AY$7))","v":5.2866632688087654E-4},{"$f":"IF($A71=0,0,AY71*(1+INDEX(InputPriceChanges.Admin,$A71,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A71,AZ$7))","v":-6.7055879913567873E-3},null,null,null,1.319830752377019E-2,1.3832707123571267E-2,1.3832707141183781E-2,1.3726973899554818E-2,2.9421808366989384E-3,null,null,null,0.24610537919266878,0.32986201771252677,0.3321828844021793,0.3451393273576,2.9421808366989384E-3,null,null,null,3.7960803400263272E-4,3.7960803427417007E-4,3.7960803475750658E-4,3.7960803540919617E-4,3.7960803612062394E-4,null,null,null,3.7960803400263272E-4,3.7960803427417007E-4,3.7960803475750658E-4,3.7960803540919617E-4,3.7960803612062394E-4,null,null,null,2.9421808202832866E-3,2.9421808223878574E-3,2.9421808261339936E-3,2.9421808311849633E-3,2.9421808366989384E-3,null,null,null,0.77707893114443571,0.78730260128371321,0.78730260128371321,0.78566428021835299,0]
[64,"SE763","SE763: External 3rd Party PoH Rental 2mbit Copper","BTW",0,0.77687241231513693,"£",951.99799605743021,965.53830926691114,997.53204156503068,996.10012804156236,1003.6361211248542,null,null,null,0.49376133362788505,0.58990208557169621,0.48199853254063779,0.32553675022870276,0.3229813026259179,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!70:70,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.8320300618849675E-4},3.8320300641384302E-4,3.8320300681495933E-4,3.8320300735579033E-4,3.832030079461975E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!70:70,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.9601132795999329E-3},{"$f":"IF($A72=0,0,AF72*(1+INDEX(InputPriceChanges.Admin,$A72,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A72,AG$7)-FC.Serv.GRC!Y72)","v":2.9601132813406568E-3},{"$f":"IF($A72=0,0,AG72*(1+INDEX(InputPriceChanges.Admin,$A72,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A72,AH$7)-FC.Serv.GRC!Z72)","v":2.9601132844391444E-3},{"$f":"IF($A72=0,0,AH72*(1+INDEX(InputPriceChanges.Admin,$A72,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A72,AI$7)-FC.Serv.GRC!AA72)","v":2.9601132886168803E-3},{"$f":"IF($A72=0,0,AI72*(1+INDEX(InputPriceChanges.Admin,$A72,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A72,AJ$7)-FC.Serv.GRC!AB72)","v":2.9601132931775754E-3},null,null,null,null,{"$f":"IF($A72=0,0,AN72*(1+INDEX(InputPriceChanges.Admin,$A72,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A72,AO$7))","v":4.0923495139124548E-4},{"$f":"IF($A72=0,0,AO72*(1+INDEX(InputPriceChanges.Admin,$A72,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A72,AP$7))","v":-1.5725358245526999E-4},{"$f":"IF($A72=0,0,AP72*(1+INDEX(InputPriceChanges.Admin,$A72,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A72,AQ$7))","v":-8.5061156337419379E-4},{"$f":"IF($A72=0,0,AQ72*(1+INDEX(InputPriceChanges.Admin,$A72,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A72,AR$7))","v":-8.7278111590189549E-4},null,null,null,null,{"$f":"IF($A72=0,0,AV72*(1+INDEX(InputPriceChanges.Admin,$A72,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A72,AW$7))","v":4.0923495139124548E-4},{"$f":"IF($A72=0,0,AW72*(1+INDEX(InputPriceChanges.Admin,$A72,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A72,AX$7))","v":-7.1167525653638257E-5},{"$f":"IF($A72=0,0,AX72*(1+INDEX(InputPriceChanges.Admin,$A72,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A72,AY$7))","v":-5.999541331720245E-4},{"$f":"IF($A72=0,0,AY72*(1+INDEX(InputPriceChanges.Admin,$A72,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A72,AZ$7))","v":-6.2212368531353425E-4},null,null,null,2.9601132795999329E-3,3.3693482327319022E-3,2.8028597019838742E-3,2.1095017252426864E-3,2.0873321772756801E-3,null,null,null,0.49672144690748499,0.59327143380442815,0.48480139224262164,0.32764625195394548,0.32506863480319359,null,null,null,8.5503162364426928E-5,8.5503162414707901E-5,8.5503162504208018E-5,8.5503162624882335E-5,8.5503162756618469E-5,null,null,null,8.5503162364426928E-5,8.5503162414707901E-5,8.5503162504208018E-5,8.5503162624882335E-5,8.5503162756618469E-5,null,null,null,6.6048293535106168E-4,6.6048293573946518E-4,6.6048293643082318E-4,6.6048293736299137E-4,6.6048293838060824E-4,null,null,null,0.77687241231513693,0.80397308615264773,0.76435390755972166,0.68690097312577136,0.68357554893699302]
[65,"SE768","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff","BTW",0,0.77111083030747218,"£",954.67827208863048,968.25670699280056,1000.340515146313,998.90457018211521,1006.4617802655647,null,null,null,{"$f":"IF($A73=0,0,H73*INDEX(MEAServVolFC,$A73,P$7)/million)","v":4.6834849944959744},{"$f":"IF($A73=0,0,I73*INDEX(MEAServVolFC,$A73,Q$7)/million)","v":3.9571483604393469},{"$f":"IF($A73=0,0,J73*INDEX(MEAServVolFC,$A73,R$7)/million)","v":3.5161158623331583},{"$f":"IF($A73=0,0,K73*INDEX(MEAServVolFC,$A73,S$7)/million)","v":2.7751401922795802},{"$f":"IF($A73=0,0,L73*INDEX(MEAServVolFC,$A73,T$7)/million)","v":2.2876317776328419},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!71:71,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.9482993352554304E-4},1.9482993370634538E-4,1.9482993402817356E-4,1.9482993446209919E-4,1.9482993493580132E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!71:71,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.8559558875852636E-3},{"$f":"IF($A73=0,0,AF73*(1+INDEX(InputPriceChanges.Admin,$A73,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A73,AG$7)-FC.Serv.GRC!Y73)","v":1.8559558893075918E-3},{"$f":"IF($A73=0,0,AG73*(1+INDEX(InputPriceChanges.Admin,$A73,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A73,AH$7)-FC.Serv.GRC!Z73)","v":1.855955892373337E-3},{"$f":"IF($A73=0,0,AH73*(1+INDEX(InputPriceChanges.Admin,$A73,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A73,AI$7)-FC.Serv.GRC!AA73)","v":1.8559558965069256E-3},{"$f":"IF($A73=0,0,AI73*(1+INDEX(InputPriceChanges.Admin,$A73,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A73,AJ$7)-FC.Serv.GRC!AB73)","v":1.8559559010194267E-3},null,null,null,null,{"$f":"IF($A73=0,0,AN73*(1+INDEX(InputPriceChanges.Admin,$A73,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A73,AO$7))","v":-2.389063448501583E-4},{"$f":"IF($A73=0,0,AO73*(1+INDEX(InputPriceChanges.Admin,$A73,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A73,AP$7))","v":-4.0576099473239624E-4},{"$f":"IF($A73=0,0,AP73*(1+INDEX(InputPriceChanges.Admin,$A73,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A73,AQ$7))","v":-6.2068451637312626E-4},{"$f":"IF($A73=0,0,AQ73*(1+INDEX(InputPriceChanges.Admin,$A73,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A73,AR$7))","v":-7.6807492458922646E-4},null,null,null,null,{"$f":"IF($A73=0,0,AV73*(1+INDEX(InputPriceChanges.Admin,$A73,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A73,AW$7))","v":-2.1357983163689047E-4},{"$f":"IF($A73=0,0,AW73*(1+INDEX(InputPriceChanges.Admin,$A73,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A73,AX$7))","v":-3.8043448147729306E-4},{"$f":"IF($A73=0,0,AX73*(1+INDEX(InputPriceChanges.Admin,$A73,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A73,AY$7))","v":-5.8179655103477378E-4},{"$f":"IF($A73=0,0,AY73*(1+INDEX(InputPriceChanges.Admin,$A73,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A73,AZ$7))","v":-7.291869591563231E-4},null,null,null,{"$f":"AF73+AN73","v":1.8559558875852636E-3},{"$f":"AG73+AO73","v":1.6170495444574335E-3},{"$f":"AH73+AP73","v":1.4501948976409407E-3},{"$f":"AI73+AQ73","v":1.2352713801337995E-3},{"$f":"AJ73+AR73","v":1.0878809764302002E-3},null,null,null,{"$f":"P73+BD73","v":4.6853409503835595},{"$f":"Q73+BE73","v":3.9587654099838043},{"$f":"R73+BF73","v":3.5175660572307992},{"$f":"S73+BG73","v":2.776375463659714},{"$f":"T73+BH73","v":2.288719658609272},null,null,null,4.4594461715911937E-5,4.4594461757295635E-5,4.4594461830958621E-5,4.4594461930279496E-5,4.4594462038704788E-5,null,null,null,4.4594461715911937E-5,4.4594461757295635E-5,4.4594461830958621E-5,4.4594461930279496E-5,4.4594462038704788E-5,null,null,null,4.248082020953495E-4,{"$f":"IF($A73=0,0,CJ73*(1+INDEX(InputPriceChanges.Admin,$A73,CK$7))-BU73+CC73)","v":4.2480820248957181E-4},{"$f":"IF($A73=0,0,CK73*(1+INDEX(InputPriceChanges.Admin,$A73,CL$7))-BV73+CD73)","v":4.2480820319128768E-4},{"$f":"IF($A73=0,0,CL73*(1+INDEX(InputPriceChanges.Admin,$A73,CM$7))-BW73+CE73)","v":4.2480820413742142E-4},{"$f":"IF($A73=0,0,CM73*(1+INDEX(InputPriceChanges.Admin,$A73,CN$7))-BX73+CF73)","v":4.2480820517028402E-4},null,null,null,0.77111083030747218,0.73729425672476401,0.70706819898323248,0.65610131427848029,0.6095085635523656]
[{"$f":"IF(B74=0,0,A73+1)","v":66},"SE439","SE439: PPC rental 2Mbit local end fibre","BTW",{"$f":"IF(A74=0,0,INDEX($B$5:$B$7,MATCH(D74,$A$5:$A$7,0)))","v":0},0.77713478589832119,"£",4109.8807350247853,4015.2107539320873,4295.9383241282785,4583.7697172320795,5337.9689126239291,null,null,null,123.11183880770024,82.676120402763274,89.734495049720508,67.327861314511011,77.390774306925181,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!72:72,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.6847717343968812E-2},9.6847717586848542E-2,9.6847718019174453E-2,9.6847718602085811E-2,9.6847719238430705E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!72:72,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.86294504795611071},{"$f":"IF($A74=0,0,AF74*(1+INDEX(InputPriceChanges.Admin,$A74,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A74,AG$7)-FC.Serv.GRC!Y74)","v":0.86294505012024914},{"$f":"IF($A74=0,0,AG74*(1+INDEX(InputPriceChanges.Admin,$A74,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A74,AH$7)-FC.Serv.GRC!Z74)","v":0.86294505397241539},{"$f":"IF($A74=0,0,AH74*(1+INDEX(InputPriceChanges.Admin,$A74,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A74,AI$7)-FC.Serv.GRC!AA74)","v":0.86294505916634756},{"$f":"IF($A74=0,0,AI74*(1+INDEX(InputPriceChanges.Admin,$A74,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A74,AJ$7)-FC.Serv.GRC!AB74)","v":0.86294506483639011},null,null,null,null,{"$f":"IF($A74=0,0,AN74*(1+INDEX(InputPriceChanges.Admin,$A74,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A74,AO$7))","v":-0.20964615375113368},{"$f":"IF($A74=0,0,AO74*(1+INDEX(InputPriceChanges.Admin,$A74,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A74,AP$7))","v":-0.20298609700151068},{"$f":"IF($A74=0,0,AP74*(1+INDEX(InputPriceChanges.Admin,$A74,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A74,AQ$7))","v":-0.3417874363518148},{"$f":"IF($A74=0,0,AQ74*(1+INDEX(InputPriceChanges.Admin,$A74,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A74,AR$7))","v":-0.34604440735767794},null,null,null,null,{"$f":"IF($A74=0,0,AV74*(1+INDEX(InputPriceChanges.Admin,$A74,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A74,AW$7))","v":-0.15583137769669353},{"$f":"IF($A74=0,0,AW74*(1+INDEX(InputPriceChanges.Admin,$A74,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A74,AX$7))","v":-0.14917132070684266},{"$f":"IF($A74=0,0,AX74*(1+INDEX(InputPriceChanges.Admin,$A74,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A74,AY$7))","v":-0.26739785398132243},{"$f":"IF($A74=0,0,AY74*(1+INDEX(InputPriceChanges.Admin,$A74,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A74,AZ$7))","v":-0.27165482449840345},null,null,null,0.86294504795611071,0.65329889636911542,0.65995895697090468,0.52115762281453271,0.51690065747871217,null,null,null,123.97478385565636,83.329419299132397,90.394454006691419,67.849018937325539,77.907674964403896,null,null,null,{"$f":"X74*(1-$F74)","v":2.158398726112248E-2},2.1583987315251924E-2,2.1583987411602331E-2,2.1583987541512997E-2,2.1583987683332136E-2,null,null,null,{"$f":"X74*(1-$F74)","v":2.158398726112248E-2},2.1583987315251924E-2,2.1583987411602331E-2,2.1583987541512997E-2,2.1583987683332136E-2,null,null,null,{"$f":"BD74*(1-$F74)","v":0.19232043287072209},0.19232043335303325,0.1923204342115471,0.19232043536909388,0.19232043663274911,null,null,null,{"$f":"F74","v":0.77713478589832119},{"$f":"IF(BE74=0,0,IF((BE74-CK74)/BE74<=0,0,(BE74-CK74)/BE74))","v":0.70561647291629315},0.70858728079960609,0.63097453255991987,0.62793539948114774]
[67,"SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre","BTW",0,0.77709290690281985,"£",697.76758847519875,681.69470250430061,729.3560854746064,778.22354173481472,906.2700198999122,null,null,null,2.2403298533874496,1.9046331763046331,2.0278882985136657,1.6270661077231321,1.8210278462923479,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!73:73,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8340998148688636E-3},1.8340998160180778E-3,1.8340998180636787E-3,1.8340998208217923E-3,1.8340998238327328E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!73:73,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.8734524412859496E-2},{"$f":"IF($A75=0,0,AF75*(1+INDEX(InputPriceChanges.Admin,$A75,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A75,AG$7)-FC.Serv.GRC!Y75)","v":1.8734524424598213E-2},{"$f":"IF($A75=0,0,AG75*(1+INDEX(InputPriceChanges.Admin,$A75,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A75,AH$7)-FC.Serv.GRC!Z75)","v":1.8734524445493127E-2},{"$f":"IF($A75=0,0,AH75*(1+INDEX(InputPriceChanges.Admin,$A75,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A75,AI$7)-FC.Serv.GRC!AA75)","v":1.8734524473666046E-2},{"$f":"IF($A75=0,0,AI75*(1+INDEX(InputPriceChanges.Admin,$A75,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A75,AJ$7)-FC.Serv.GRC!AB75)","v":1.8734524504421483E-2},null,null,null,null,{"$f":"IF($A75=0,0,AN75*(1+INDEX(InputPriceChanges.Admin,$A75,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A75,AO$7))","v":-1.8896546672738366E-3},{"$f":"IF($A75=0,0,AO75*(1+INDEX(InputPriceChanges.Admin,$A75,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A75,AP$7))","v":-1.9512596584902371E-3},{"$f":"IF($A75=0,0,AP75*(1+INDEX(InputPriceChanges.Admin,$A75,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A75,AQ$7))","v":-5.0783145392671522E-3},{"$f":"IF($A75=0,0,AQ75*(1+INDEX(InputPriceChanges.Admin,$A75,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A75,AR$7))","v":-5.4473114304100893E-3},null,null,null,null,{"$f":"IF($A75=0,0,AV75*(1+INDEX(InputPriceChanges.Admin,$A75,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A75,AW$7))","v":-1.8555789775308565E-3},{"$f":"IF($A75=0,0,AW75*(1+INDEX(InputPriceChanges.Admin,$A75,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A75,AX$7))","v":-1.9171839687092517E-3},{"$f":"IF($A75=0,0,AX75*(1+INDEX(InputPriceChanges.Admin,$A75,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A75,AY$7))","v":-4.1900551925405398E-3},{"$f":"IF($A75=0,0,AY75*(1+INDEX(InputPriceChanges.Admin,$A75,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A75,AZ$7))","v":-4.5590520822252709E-3},null,null,null,1.8734524412859496E-2,1.6844869757324375E-2,1.6783264787002889E-2,1.3656209934398894E-2,1.3287213074011393E-2,null,null,null,2.2590643778003092,1.9214780460619576,2.0446715633006685,1.640722317657531,1.8343150593663593,null,null,null,4.0883385818249468E-4,4.0883385843866265E-4,4.088338588946416E-4,4.0883385950944468E-4,4.0883386018060469E-4,null,null,null,4.0883385818249468E-4,4.0883385843866265E-4,4.088338588946416E-4,4.0883385950944468E-4,4.0883386018060469E-4,null,null,null,4.1760583774286663E-3,4.1760583800453102E-3,4.1760583847029352E-3,4.1760583909828787E-3,4.1760583978384834E-3,null,null,null,0.77709290690281985,0.7520872265438856,0.75117723293402883,0.69420077671303781,0.68570847968062743]
[68,"SE769","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff","BTW",0,0.77154531739596166,"£",698.32087998809095,682.23524909819366,729.93442493696421,778.84063041575473,906.98864243079686,null,null,null,15.399862968008959,11.100995046291247,12.636286000504967,11.578011447123941,13.550722627435174,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!74:74,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.7402162692337816E-4},9.740216277388618E-4,9.7402162919042257E-4,9.7402163114758335E-4,9.7402163328415042E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!74:74,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":8.0887583023487083E-3},{"$f":"IF($A76=0,0,AF76*(1+INDEX(InputPriceChanges.Admin,$A76,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A76,AG$7)-FC.Serv.GRC!Y76)","v":8.0887583091208883E-3},{"$f":"IF($A76=0,0,AG76*(1+INDEX(InputPriceChanges.Admin,$A76,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A76,AH$7)-FC.Serv.GRC!Z76)","v":8.0887583211753673E-3},{"$f":"IF($A76=0,0,AH76*(1+INDEX(InputPriceChanges.Admin,$A76,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A76,AI$7)-FC.Serv.GRC!AA76)","v":8.0887583374286004E-3},{"$f":"IF($A76=0,0,AI76*(1+INDEX(InputPriceChanges.Admin,$A76,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A76,AJ$7)-FC.Serv.GRC!AB76)","v":8.0887583551717129E-3},null,null,null,null,{"$f":"IF($A76=0,0,AN76*(1+INDEX(InputPriceChanges.Admin,$A76,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A76,AO$7))","v":-1.6360600063648431E-3},{"$f":"IF($A76=0,0,AO76*(1+INDEX(InputPriceChanges.Admin,$A76,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A76,AP$7))","v":-1.3417349526297861E-3},{"$f":"IF($A76=0,0,AP76*(1+INDEX(InputPriceChanges.Admin,$A76,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A76,AQ$7))","v":-2.0338984987143039E-3},{"$f":"IF($A76=0,0,AQ76*(1+INDEX(InputPriceChanges.Admin,$A76,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A76,AR$7))","v":-2.0127745017575927E-3},null,null,null,null,{"$f":"IF($A76=0,0,AV76*(1+INDEX(InputPriceChanges.Admin,$A76,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A76,AW$7))","v":-1.3742172598723262E-3},{"$f":"IF($A76=0,0,AW76*(1+INDEX(InputPriceChanges.Admin,$A76,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A76,AX$7))","v":-1.0798922057470512E-3},{"$f":"IF($A76=0,0,AX76*(1+INDEX(InputPriceChanges.Admin,$A76,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A76,AY$7))","v":-1.7720557513054326E-3},{"$f":"IF($A76=0,0,AY76*(1+INDEX(InputPriceChanges.Admin,$A76,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A76,AZ$7))","v":-1.7509317537743555E-3},null,null,null,8.0887583023487083E-3,6.4526983027560457E-3,6.7470233685455808E-3,6.0548598387142969E-3,6.0759838534141207E-3,null,null,null,15.407951726311307,11.107447744594003,12.643033023873512,11.584066306962656,13.556798611288588,null,null,null,2.2251980162824939E-4,2.2251980181455045E-4,2.2251980214616629E-4,2.2251980259328883E-4,2.2251980308139759E-4,null,null,null,2.2251980162824939E-4,2.2251980181455045E-4,2.2251980214616629E-4,2.2251980259328883E-4,2.2251980308139759E-4,null,null,null,1.8479147106238542E-3,1.8479147121709906E-3,1.8479147149248929E-3,1.8479147186380202E-3,1.8479147226915173E-3,null,null,null,0.77154531739596166,0.7136213990693292,0.72611407816670459,0.69480470764614588,0.69586576145142887]
[69,"SH439","SH439: RBS rental 2Mbit local end fibre","BTW",0,0.77713493078335516,"£",4129.1110384673393,4033.9980925830359,4316.0391987934372,4605.2173669952381,5362.9454918910296,null,null,null,141.67225630065818,107.25442327914828,69.151674794778842,47.106866047282018,27.113581978847783,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!75:75,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0.29988999889724421},0.29988999958728985,0.2998900008155711,0.29989000247168068,0.29989000427960028,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!75:75,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":3.256651316694863},{"$f":"IF($A77=0,0,AF77*(1+INDEX(InputPriceChanges.Admin,$A77,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A77,AG$7)-FC.Serv.GRC!Y77)","v":3.2566513241884043},{"$f":"IF($A77=0,0,AG77*(1+INDEX(InputPriceChanges.Admin,$A77,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A77,AH$7)-FC.Serv.GRC!Z77)","v":3.2566513375269075},{"$f":"IF($A77=0,0,AH77*(1+INDEX(InputPriceChanges.Admin,$A77,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A77,AI$7)-FC.Serv.GRC!AA77)","v":3.2566513555114067},{"$f":"IF($A77=0,0,AI77*(1+INDEX(InputPriceChanges.Admin,$A77,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A77,AJ$7)-FC.Serv.GRC!AB77)","v":3.256651375144485},null,null,null,null,{"$f":"IF($A77=0,0,AN77*(1+INDEX(InputPriceChanges.Admin,$A77,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A77,AO$7))","v":-0.56967067277779382},{"$f":"IF($A77=0,0,AO77*(1+INDEX(InputPriceChanges.Admin,$A77,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A77,AP$7))","v":-1.3490227261584757},{"$f":"IF($A77=0,0,AP77*(1+INDEX(InputPriceChanges.Admin,$A77,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A77,AQ$7))","v":-1.7763327116476391},{"$f":"IF($A77=0,0,AQ77*(1+INDEX(InputPriceChanges.Admin,$A77,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A77,AR$7))","v":-2.1579312821667851},null,null,null,null,{"$f":"IF($A77=0,0,AV77*(1+INDEX(InputPriceChanges.Admin,$A77,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A77,AW$7))","v":-0.385495553504005},{"$f":"IF($A77=0,0,AW77*(1+INDEX(InputPriceChanges.Admin,$A77,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A77,AX$7))","v":-0.80732868837550742},{"$f":"IF($A77=0,0,AX77*(1+INDEX(InputPriceChanges.Admin,$A77,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A77,AY$7))","v":-1.1296550230299029},{"$f":"IF($A77=0,0,AY77*(1+INDEX(InputPriceChanges.Admin,$A77,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A77,AZ$7))","v":-1.4360359835889476},null,null,null,3.256651316694863,2.6869806514106105,1.9076286113684318,1.4803186438637677,1.0987200929776999,null,null,null,144.92890761735305,109.94140393055889,71.059303406147279,48.587184691145787,28.212302071825484,null,null,null,6.6835005361613881E-2,6.6835005515400947E-2,6.6835005789141935E-2,6.6835006158230903E-2,6.6835006561153029E-2,null,null,null,6.6835005361613881E-2,6.6835005515400947E-2,6.6835005789141935E-2,6.6835006158230903E-2,6.6835006561153029E-2,null,null,null,0.72579382110967816,0.72579382277972671,0.72579382575241314,0.72579382976052975,0.72579383413605714,null,null,null,0.77713493078335516,0.72988498357861276,0.61953085552026455,0.50970432428916712,0.33941880304651156]
[70,"SH441","SH441: RBS rental 2Mb le fibre   256k","BTW",0,0.77713444138089149,"£",4119.4295169202733,4024.5395822425962,4305.9193870199542,4594.4195195282837,5350.3710002264133,null,null,null,11.321870014430777,7.7444730383747507,6.2140656139315666,7.1401607123303394,6.6815950680985976,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!76:76,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.461253969758357E-2},2.461253976288982E-2,2.4612539879134948E-2,2.4612540035869948E-2,2.4612540206972327E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!76:76,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.18094339520451228},{"$f":"IF($A78=0,0,AF78*(1+INDEX(InputPriceChanges.Admin,$A78,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A78,AG$7)-FC.Serv.GRC!Y78)","v":0.18094339568462262},{"$f":"IF($A78=0,0,AG78*(1+INDEX(InputPriceChanges.Admin,$A78,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A78,AH$7)-FC.Serv.GRC!Z78)","v":0.18094339653921904},{"$f":"IF($A78=0,0,AH78*(1+INDEX(InputPriceChanges.Admin,$A78,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A78,AI$7)-FC.Serv.GRC!AA78)","v":0.18094339769148388},{"$f":"IF($A78=0,0,AI78*(1+INDEX(InputPriceChanges.Admin,$A78,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A78,AJ$7)-FC.Serv.GRC!AB78)","v":0.18094339894937297},null,null,null,null,{"$f":"IF($A78=0,0,AN78*(1+INDEX(InputPriceChanges.Admin,$A78,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A78,AO$7))","v":-4.2163320113458212E-2},{"$f":"IF($A78=0,0,AO78*(1+INDEX(InputPriceChanges.Admin,$A78,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A78,AP$7))","v":-6.6781415853465032E-2},{"$f":"IF($A78=0,0,AP78*(1+INDEX(InputPriceChanges.Admin,$A78,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A78,AQ$7))","v":-6.1104893911236711E-2},{"$f":"IF($A78=0,0,AQ78*(1+INDEX(InputPriceChanges.Admin,$A78,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A78,AR$7))","v":-7.6724231463444079E-2},null,null,null,null,{"$f":"IF($A78=0,0,AV78*(1+INDEX(InputPriceChanges.Admin,$A78,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A78,AW$7))","v":-3.6331698750366993E-2},{"$f":"IF($A78=0,0,AW78*(1+INDEX(InputPriceChanges.Admin,$A78,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A78,AX$7))","v":-6.0947818928488037E-2},{"$f":"IF($A78=0,0,AX78*(1+INDEX(InputPriceChanges.Admin,$A78,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A78,AY$7))","v":-5.5271296949110808E-2},{"$f":"IF($A78=0,0,AY78*(1+INDEX(InputPriceChanges.Admin,$A78,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A78,AZ$7))","v":-7.0890634460763963E-2},null,null,null,0.18094339520451228,0.1387800755711644,0.11416198068575401,0.11983850378024716,0.1042191674859289,null,null,null,11.502813409635289,7.8832531139459148,6.3282275946173208,7.2599992161105869,6.7858142355845263,null,null,null,5.4852874087369463E-3,5.4852874232914602E-3,5.4852874491984954E-3,5.4852874841293288E-3,5.4852875222621564E-3,null,null,null,5.4852874087369463E-3,5.4852874232914602E-3,5.4852874491984954E-3,5.4852874841293288E-3,5.4852875222621564E-3,null,null,null,4.0326050850691748E-2,4.0326050957691803E-2,4.0326051148151909E-2,4.0326051404952046E-2,4.0326051685292207E-2,null,null,null,0.77713444138089149,0.70942478023790101,0.64676461545324171,0.66349670487459023,0.61306492214364694]
[71,"SO439","SO439: PC rental 2Mbit local end fibre","BTW",0,0.77713495659364973,"£",{"$f":"IF($A79=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A79)))","v":4107.4316932660804},4012.8181251819196,4293.3784122897305,4581.0382891996014,5334.7880639286668,null,null,null,196.56754240493743,104.77228344886211,102.89965198613176,109.38140550959561,106.57608162337681,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!77:77,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0.14150056184658552},{"$f":"IF($A79=0,0,X79*(1+INDEX(InputPriceChanges.Admin,$A79,Y$7)))","v":0.14150056223406962},0.14150056292379129,0.14150056385375309,0.1415005648689614,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!77:77,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.2705236131487025},{"$f":"IF($A79=0,0,AF79*(1+INDEX(InputPriceChanges.Admin,$A79,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A79,AG$7)-FC.Serv.GRC!Y79)","v":1.270523616627895},{"$f":"IF($A79=0,0,AG79*(1+INDEX(InputPriceChanges.Admin,$A79,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A79,AH$7)-FC.Serv.GRC!Z79)","v":1.2705236228208574},{"$f":"IF($A79=0,0,AH79*(1+INDEX(InputPriceChanges.Admin,$A79,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A79,AI$7)-FC.Serv.GRC!AA79)","v":1.2705236311709194},{"$f":"IF($A79=0,0,AI79*(1+INDEX(InputPriceChanges.Admin,$A79,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A79,AJ$7)-FC.Serv.GRC!AB79)","v":1.2705236402864035},null,null,null,null,{"$f":"IF($A79=0,0,AN79*(1+INDEX(InputPriceChanges.Admin,$A79,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A79,AO$7))","v":-0.44868358993086949},{"$f":"IF($A79=0,0,AO79*(1+INDEX(InputPriceChanges.Admin,$A79,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A79,AP$7))","v":-0.49288406457669082},{"$f":"IF($A79=0,0,AP79*(1+INDEX(InputPriceChanges.Admin,$A79,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A79,AQ$7))","v":-0.49474234732338646},{"$f":"IF($A79=0,0,AQ79*(1+INDEX(InputPriceChanges.Admin,$A79,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A79,AR$7))","v":-0.57519459796419026},null,null,null,null,{"$f":"IF($A79=0,0,AV79*(1+INDEX(InputPriceChanges.Admin,$A79,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A79,AW$7))","v":-0.26798351859208291},{"$f":"IF($A79=0,0,AW79*(1+INDEX(InputPriceChanges.Admin,$A79,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A79,AX$7))","v":-0.31218399235711092},{"$f":"IF($A79=0,0,AX79*(1+INDEX(InputPriceChanges.Admin,$A79,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A79,AY$7))","v":-0.31404227391621997},{"$f":"IF($A79=0,0,AY79*(1+INDEX(InputPriceChanges.Admin,$A79,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A79,AZ$7))","v":-0.3944945232605751},null,null,null,1.2705236131487025,0.82184002669702561,0.77763955824416664,0.77578128384753287,0.69532904232221326,null,null,null,197.83806601808612,105.59412347555914,103.67729154437592,110.15718679344315,107.27141066569902,null,null,null,3.1535528857962236E-2,3.1535528944318894E-2,3.153552909803374E-2,3.1535529305289724E-2,3.1535529531544169E-2,null,null,null,3.1535528857962236E-2,3.1535528944318894E-2,3.153552909803374E-2,3.1535529305289724E-2,3.1535529531544169E-2,null,null,null,0.28315530019317858,0.28315530096856895,0.28315530234876379,0.2831553042097007,0.28315530624122348,null,null,null,0.77713495659364973,0.6554617787277045,0.63587847435629363,0.63500627031709844,0.59277509063110556]
[72,"ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre","BTW",0,0.77713404298115574,"£",4092.824702283448,3998.5476022501393,4278.1101511385687,4564.7470420216787,5315.8163056711128,null,null,null,7.3454299140071422,6.966587268177018,5.8525060367288946,4.3358931656086259,4.9175864592133705,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!78:78,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.6386856412445489E-2},1.6386856461474648E-2,1.638685654874655E-2,1.6386856666416528E-2,1.6386856794872919E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!78:78,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.15431009081424638},{"$f":"IF($A80=0,0,AF80*(1+INDEX(InputPriceChanges.Admin,$A80,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A80,AG$7)-FC.Serv.GRC!Y80)","v":0.15431009127593917},{"$f":"IF($A80=0,0,AG80*(1+INDEX(InputPriceChanges.Admin,$A80,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A80,AH$7)-FC.Serv.GRC!Z80)","v":0.15431009209775237},{"$f":"IF($A80=0,0,AH80*(1+INDEX(InputPriceChanges.Admin,$A80,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A80,AI$7)-FC.Serv.GRC!AA80)","v":0.15431009320581512},{"$f":"IF($A80=0,0,AI80*(1+INDEX(InputPriceChanges.Admin,$A80,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A80,AJ$7)-FC.Serv.GRC!AB80)","v":0.15431009441545029},null,null,null,null,{"$f":"IF($A80=0,0,AN80*(1+INDEX(InputPriceChanges.Admin,$A80,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A80,AO$7))","v":-3.5032699469186323E-3},{"$f":"IF($A80=0,0,AO80*(1+INDEX(InputPriceChanges.Admin,$A80,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A80,AP$7))","v":-2.8511227873688642E-2},{"$f":"IF($A80=0,0,AP80*(1+INDEX(InputPriceChanges.Admin,$A80,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A80,AQ$7))","v":-5.6451153666045202E-2},{"$f":"IF($A80=0,0,AQ80*(1+INDEX(InputPriceChanges.Admin,$A80,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A80,AR$7))","v":-5.8106853415625645E-2},null,null,null,null,{"$f":"IF($A80=0,0,AV80*(1+INDEX(InputPriceChanges.Admin,$A80,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A80,AW$7))","v":-3.5032699469186323E-3},{"$f":"IF($A80=0,0,AW80*(1+INDEX(InputPriceChanges.Admin,$A80,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A80,AX$7))","v":-2.5093683592255826E-2},{"$f":"IF($A80=0,0,AX80*(1+INDEX(InputPriceChanges.Admin,$A80,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A80,AY$7))","v":-4.8101936525502501E-2},{"$f":"IF($A80=0,0,AY80*(1+INDEX(InputPriceChanges.Admin,$A80,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A80,AZ$7))","v":-4.975763620963352E-2},null,null,null,0.15431009081424638,0.15080682132902054,0.12579886422406372,9.7858939539769929E-2,9.6203240999824649E-2,null,null,null,7.4997400048213887,7.1173940895060381,5.9783049009529581,4.4337521051483959,5.013789700213195,null,null,null,3.652072436890049E-3,3.6520724478169789E-3,3.652072467266915E-3,3.6520724934915472E-3,3.6520725221201042E-3,null,null,null,3.652072436890049E-3,3.6520724478169789E-3,3.652072467266915E-3,3.6520724934915472E-3,3.6520725221201042E-3,null,null,null,3.439046606698179E-2,3.4390466169877398E-2,3.4390466353031585E-2,3.4390466599981045E-2,3.4390466869567544E-2,null,null,null,0.77713404298115574,0.77195682617799821,0.72662339548807209,0.64857102721816495,0.64252278289012921]
[73,"SY439","SY439: PPC rental 2Mbit CLZ local end fibre  ext","BTW",0,0.77712164556524876,"£",4094.4941399974095,4000.17858492197,4279.855165633523,4566.6089739198114,5317.9845940456989,null,null,null,10.611823297455485,11.821565347782339,11.755329703576461,10.167813328886835,10.734656863398014,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!79:79,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.9307882138663666E-3},4.9307882173407671E-3,4.9307882235251994E-3,4.9307882318637601E-3,4.9307882409666895E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!79:79,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":5.5210750187514999E-2},{"$f":"IF($A81=0,0,AF81*(1+INDEX(InputPriceChanges.Admin,$A81,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A81,AG$7)-FC.Serv.GRC!Y81)","v":5.5210750226418366E-2},{"$f":"IF($A81=0,0,AG81*(1+INDEX(InputPriceChanges.Admin,$A81,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A81,AH$7)-FC.Serv.GRC!Z81)","v":5.5210750295666355E-2},{"$f":"IF($A81=0,0,AH81*(1+INDEX(InputPriceChanges.Admin,$A81,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A81,AI$7)-FC.Serv.GRC!AA81)","v":5.5210750389034426E-2},{"$f":"IF($A81=0,0,AI81*(1+INDEX(InputPriceChanges.Admin,$A81,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A81,AJ$7)-FC.Serv.GRC!AB81)","v":5.5210750490961247E-2},null,null,null,null,{"$f":"IF($A81=0,0,AN81*(1+INDEX(InputPriceChanges.Admin,$A81,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A81,AO$7))","v":6.0181420306572959E-3},{"$f":"IF($A81=0,0,AO81*(1+INDEX(InputPriceChanges.Admin,$A81,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A81,AP$7))","v":2.5649168863995367E-3},{"$f":"IF($A81=0,0,AP81*(1+INDEX(InputPriceChanges.Admin,$A81,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A81,AQ$7))","v":-6.0453582231493417E-3},{"$f":"IF($A81=0,0,AQ81*(1+INDEX(InputPriceChanges.Admin,$A81,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A81,AR$7))","v":-9.4887359925955959E-3},null,null,null,null,{"$f":"IF($A81=0,0,AV81*(1+INDEX(InputPriceChanges.Admin,$A81,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A81,AW$7))","v":6.0181420306572959E-3},{"$f":"IF($A81=0,0,AW81*(1+INDEX(InputPriceChanges.Admin,$A81,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A81,AX$7))","v":2.5649168863995367E-3},{"$f":"IF($A81=0,0,AX81*(1+INDEX(InputPriceChanges.Admin,$A81,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A81,AY$7))","v":-3.8822805554507094E-3},{"$f":"IF($A81=0,0,AY81*(1+INDEX(InputPriceChanges.Admin,$A81,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A81,AZ$7))","v":-7.3256583209036167E-3},null,null,null,5.5210750187514999E-2,6.1228892257075659E-2,5.7775667182065893E-2,4.9165392165885086E-2,4.5722014498365653E-2,null,null,null,10.667034047643,11.882794240039415,11.813105370758526,10.216978721052721,10.780378877896378,null,null,null,1.0989659631728021E-3,1.0989659639471707E-3,1.0989659653255469E-3,1.0989659671840316E-3,1.0989659692128774E-3,null,null,null,1.0989659631728021E-3,1.0989659639471707E-3,1.0989659653255469E-3,1.0989659671840316E-3,1.0989659692128774E-3,null,null,null,1.2305281148901476E-2,1.2305281157572194E-2,1.2305281173006073E-2,1.2305281193815795E-2,1.2305281216533076E-2,null,null,null,0.77712164556524876,0.79902819234574374,0.78701619949746349,0.74971660650447947,0.73086747485780768]
[74,"SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ","BTW",0,0.77688753144907885,"£",692.97105292237109,677.00865383889698,724.34240691969535,772.87394260233634,900.04021438485381,null,null,null,0.32125445042428208,0.26770861820630887,0.2863557688632436,0.23534203704419557,0.18559178398866805,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!80:80,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.8527477683996239E-4},2.8527477701497913E-4,2.852747773265089E-4,2.8527477774654904E-4,2.8527477820509289E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!80:80,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.0508972253871515E-3},{"$f":"IF($A82=0,0,AF82*(1+INDEX(InputPriceChanges.Admin,$A82,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A82,AG$7)-FC.Serv.GRC!Y82)","v":2.050897226645382E-3},{"$f":"IF($A82=0,0,AG82*(1+INDEX(InputPriceChanges.Admin,$A82,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A82,AH$7)-FC.Serv.GRC!Z82)","v":2.0508972288850315E-3},{"$f":"IF($A82=0,0,AH82*(1+INDEX(InputPriceChanges.Admin,$A82,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A82,AI$7)-FC.Serv.GRC!AA82)","v":2.0508972319047839E-3},{"$f":"IF($A82=0,0,AI82*(1+INDEX(InputPriceChanges.Admin,$A82,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A82,AJ$7)-FC.Serv.GRC!AB82)","v":2.0508972352013474E-3},null,null,null,null,{"$f":"IF($A82=0,0,AN82*(1+INDEX(InputPriceChanges.Admin,$A82,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A82,AO$7))","v":-2.3426433287833208E-4},{"$f":"IF($A82=0,0,AO82*(1+INDEX(InputPriceChanges.Admin,$A82,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A82,AP$7))","v":-2.3459633831776711E-4},{"$f":"IF($A82=0,0,AP82*(1+INDEX(InputPriceChanges.Admin,$A82,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A82,AQ$7))","v":-5.4676925457279309E-4},{"$f":"IF($A82=0,0,AQ82*(1+INDEX(InputPriceChanges.Admin,$A82,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A82,AR$7))","v":-8.846125887842283E-4},null,null,null,null,{"$f":"IF($A82=0,0,AV82*(1+INDEX(InputPriceChanges.Admin,$A82,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A82,AW$7))","v":-2.3426433287833208E-4},{"$f":"IF($A82=0,0,AW82*(1+INDEX(InputPriceChanges.Admin,$A82,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A82,AX$7))","v":-2.3459633831776711E-4},{"$f":"IF($A82=0,0,AX82*(1+INDEX(InputPriceChanges.Admin,$A82,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A82,AY$7))","v":-5.3497825610780909E-4},{"$f":"IF($A82=0,0,AY82*(1+INDEX(InputPriceChanges.Admin,$A82,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A82,AZ$7))","v":-8.4800799482877601E-4},null,null,null,2.0508972253871515E-3,1.8166328937670498E-3,1.8163008905672643E-3,1.5041279773319908E-3,1.1662846464171191E-3,null,null,null,0.32330534764966923,0.26952525110007591,0.28817206975381088,0.23684616502152755,0.18675806863508518,null,null,null,6.3648359676077155E-5,6.3648359715125577E-5,6.3648359784631745E-5,6.3648359878347945E-5,6.3648359980654793E-5,null,null,null,6.3648359676077155E-5,6.3648359715125577E-5,6.3648359784631745E-5,6.3648359878347945E-5,6.3648359980654793E-5,null,null,null,4.5758074270036228E-4,4.5758074298108916E-4,4.5758074348078287E-4,4.575807441545273E-4,4.5758074489003162E-4,null,null,null,0.77688753144907885,0.74811600926578536,0.74806996689966276,0.69578337013172242,0.60765946263998161]
[75,"SY765","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff","BTW",0,0.77083799145838861,"£",695.75616449718268,679.72961112867506,727.25360272380772,775.98019091434651,903.65755512124963,null,null,null,1.4201774829716494,1.7874743183455708,1.1338928491750564,1.3305864119267408,1.3590820900732907,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!81:81,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.1241614437611408E-4},1.1241614448537012E-4,1.1241614467984591E-4,1.1241614494206043E-4,1.1241614522831129E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!81:81,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.2759415275192447E-3},{"$f":"IF($A83=0,0,AF83*(1+INDEX(InputPriceChanges.Admin,$A83,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A83,AG$7)-FC.Serv.GRC!Y83)","v":1.2759415287593185E-3},{"$f":"IF($A83=0,0,AG83*(1+INDEX(InputPriceChanges.Admin,$A83,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A83,AH$7)-FC.Serv.GRC!Z83)","v":1.2759415309666503E-3},{"$f":"IF($A83=0,0,AH83*(1+INDEX(InputPriceChanges.Admin,$A83,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A83,AI$7)-FC.Serv.GRC!AA83)","v":1.2759415339428277E-3},{"$f":"IF($A83=0,0,AI83*(1+INDEX(InputPriceChanges.Admin,$A83,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A83,AJ$7)-FC.Serv.GRC!AB83)","v":1.2759415371918215E-3},null,null,null,null,{"$f":"IF($A83=0,0,AN83*(1+INDEX(InputPriceChanges.Admin,$A83,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A83,AO$7))","v":2.8355887175924178E-4},{"$f":"IF($A83=0,0,AO83*(1+INDEX(InputPriceChanges.Admin,$A83,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A83,AP$7))","v":-2.3227695154540102E-4},{"$f":"IF($A83=0,0,AP83*(1+INDEX(InputPriceChanges.Admin,$A83,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A83,AQ$7))","v":-1.5731456038943603E-4},{"$f":"IF($A83=0,0,AQ83*(1+INDEX(InputPriceChanges.Admin,$A83,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A83,AR$7))","v":-2.588577757237478E-4},null,null,null,null,{"$f":"IF($A83=0,0,AV83*(1+INDEX(InputPriceChanges.Admin,$A83,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A83,AW$7))","v":2.8355887175924178E-4},{"$f":"IF($A83=0,0,AW83*(1+INDEX(InputPriceChanges.Admin,$A83,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A83,AX$7))","v":-4.5356750778039921E-5},{"$f":"IF($A83=0,0,AX83*(1+INDEX(InputPriceChanges.Admin,$A83,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A83,AY$7))","v":2.9605640813922873E-5},{"$f":"IF($A83=0,0,AY83*(1+INDEX(InputPriceChanges.Admin,$A83,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A83,AZ$7))","v":-7.1937574044424651E-5},null,null,null,1.2759415275192447E-3,1.5595004005185603E-3,1.0436645794212492E-3,1.1186269735533917E-3,1.0170837614680737E-3,null,null,null,1.4214534244991686,1.7890338187460895,1.1349365137544776,1.3317050389002942,1.3600991738347588,null,null,null,2.5761509437734076E-5,2.5761509462771411E-5,2.576150950733787E-5,2.5761509567427478E-5,2.5761509633025298E-5,null,null,null,2.5761509437734076E-5,2.5761509462771411E-5,2.576150950733787E-5,2.5761509567427478E-5,2.5761509633025298E-5,null,null,null,2.9239732322796182E-4,2.9239732351213962E-4,2.923973240179762E-4,2.9239732470000301E-4,2.9239732544454893E-4,null,null,null,0.77083799145838861,0.81250577209540142,0.7198359225910288,0.73861051841867909,0.71251401652259372]
[76,"SZ439","SZ439: PC rental 2Mbit CLZ local end fibre  int","BTW",0,0.77712810343695105,"£",4093.8754915999912,3999.5741869215499,4279.2085105281867,4565.9189923917502,5317.1810851056171,null,null,null,20.569759285053991,18.70710031557303,15.104981052668538,12.380165897069817,13.313987994460698,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!82:82,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.0666896465281992E-3},8.0666896516733543E-3,8.0666896608317298E-3,8.0666896731801021E-3,8.0666896866604075E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!82:82,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.10460017076905199},{"$f":"IF($A84=0,0,AF84*(1+INDEX(InputPriceChanges.Admin,$A84,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A84,AG$7)-FC.Serv.GRC!Y84)","v":0.10460017083576885},{"$f":"IF($A84=0,0,AG84*(1+INDEX(InputPriceChanges.Admin,$A84,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A84,AH$7)-FC.Serv.GRC!Z84)","v":0.10460017095452483},{"$f":"IF($A84=0,0,AH84*(1+INDEX(InputPriceChanges.Admin,$A84,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A84,AI$7)-FC.Serv.GRC!AA84)","v":0.10460017111464526},{"$f":"IF($A84=0,0,AI84*(1+INDEX(InputPriceChanges.Admin,$A84,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A84,AJ$7)-FC.Serv.GRC!AB84)","v":0.10460017128944339},null,null,null,null,{"$f":"IF($A84=0,0,AN84*(1+INDEX(InputPriceChanges.Admin,$A84,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A84,AO$7))","v":-5.6178345448657154E-3},{"$f":"IF($A84=0,0,AO84*(1+INDEX(InputPriceChanges.Admin,$A84,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A84,AP$7))","v":-2.4181019126146126E-2},{"$f":"IF($A84=0,0,AP84*(1+INDEX(InputPriceChanges.Admin,$A84,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A84,AQ$7))","v":-3.7421666088546433E-2},{"$f":"IF($A84=0,0,AQ84*(1+INDEX(InputPriceChanges.Admin,$A84,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A84,AR$7))","v":-4.0778208649129372E-2},null,null,null,null,{"$f":"IF($A84=0,0,AV84*(1+INDEX(InputPriceChanges.Admin,$A84,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A84,AW$7))","v":-5.6178345448657154E-3},{"$f":"IF($A84=0,0,AW84*(1+INDEX(InputPriceChanges.Admin,$A84,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A84,AX$7))","v":-1.7127968767749913E-2},{"$f":"IF($A84=0,0,AX84*(1+INDEX(InputPriceChanges.Admin,$A84,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A84,AY$7))","v":-2.6628260709014064E-2},{"$f":"IF($A84=0,0,AY84*(1+INDEX(InputPriceChanges.Admin,$A84,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A84,AZ$7))","v":-2.9984803251560065E-2},null,null,null,0.10460017076905199,9.8982336290903139E-2,8.0419151828378693E-2,6.7178505026098817E-2,6.382196264031402E-2,null,null,null,20.674359455823044,18.806082651863932,15.185400204496917,12.447344402095917,13.377809957101011,null,null,null,1.7978384205072507E-3,1.7978384216539613E-3,1.7978384236951056E-3,1.7978384264472106E-3,1.7978384294515919E-3,null,null,null,1.7978384205072507E-3,1.7978384216539613E-3,1.7978384236951056E-3,1.7978384264472106E-3,1.7978384294515919E-3,null,null,null,2.3312438440117413E-2,2.3312438454986723E-2,2.3312438481454093E-2,2.3312438517140436E-2,2.3312438556098027E-2,null,null,null,0.77712810343695105,0.76447880168767823,0.7101133504714795,0.65297771202137411,0.6347270188558507]
[77,"SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist","BTW",0,0.58010190060510614,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!83:83,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.6216893505565504E-4},2.6311561162083565E-4,2.6480678064684965E-4,2.6710166465500486E-4,2.696286241605518E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!83:83,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.9594981922319583},{"$f":"IF($A85=0,0,AF85*(1+INDEX(InputPriceChanges.Admin,$A85,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A85,AG$7)-FC.Serv.GRC!Y85)","v":1.9665738246584543},{"$f":"IF($A85=0,0,AG85*(1+INDEX(InputPriceChanges.Admin,$A85,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A85,AH$7)-FC.Serv.GRC!Z85)","v":1.9792139288284223},{"$f":"IF($A85=0,0,AH85*(1+INDEX(InputPriceChanges.Admin,$A85,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A85,AI$7)-FC.Serv.GRC!AA85)","v":1.9963663083214676},{"$f":"IF($A85=0,0,AI85*(1+INDEX(InputPriceChanges.Admin,$A85,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A85,AJ$7)-FC.Serv.GRC!AB85)","v":2.0152532621930672},null,null,null,null,{"$f":"IF($A85=0,0,AN85*(1+INDEX(InputPriceChanges.Admin,$A85,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A85,AO$7))","v":-7.3851445867589446E-2},{"$f":"IF($A85=0,0,AO85*(1+INDEX(InputPriceChanges.Admin,$A85,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A85,AP$7))","v":-0.28824461927958855},{"$f":"IF($A85=0,0,AP85*(1+INDEX(InputPriceChanges.Admin,$A85,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A85,AQ$7))","v":-0.52982497781858728},{"$f":"IF($A85=0,0,AQ85*(1+INDEX(InputPriceChanges.Admin,$A85,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A85,AR$7))","v":-0.50672256245540082},null,null,null,null,{"$f":"IF($A85=0,0,AV85*(1+INDEX(InputPriceChanges.Admin,$A85,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A85,AW$7))","v":-1.9091887699171958E-2},{"$f":"IF($A85=0,0,AW85*(1+INDEX(InputPriceChanges.Admin,$A85,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A85,AX$7))","v":-7.4124367765779547E-2},{"$f":"IF($A85=0,0,AX85*(1+INDEX(InputPriceChanges.Admin,$A85,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A85,AY$7))","v":-0.13608780563782685},{"$f":"IF($A85=0,0,AY85*(1+INDEX(InputPriceChanges.Admin,$A85,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A85,AZ$7))","v":-0.10926037459113855},null,null,null,1.9594981922319583,1.8927223787908649,1.6909693095488336,1.4665413305028803,1.5085306997376664,null,null,null,1.9594981922319583,1.8927223787908649,1.6909693095488336,1.4665413305028803,1.5085306997376664,null,null,null,1.1008423755025292E-4,1.1048174524071394E-4,1.1119186390049271E-4,1.1215548133384882E-4,1.1321654682747583E-4,null,null,null,1.1008423755025292E-4,1.1048174524071394E-4,1.1119186390049271E-4,1.1215548133384882E-4,1.1321654682747583E-4,null,null,null,0.82278956668592973,0.82576061129383227,0.83106816701095532,0.83827041856018503,0.8462010145942287,null,null,null,0.58010190060510614,0.56371804943662362,0.50852557623728134,0.42840314069243435,0.43905615262494618]
[78,"SPO371","SPO371: Prot Path PC rental 2Mbit link per km dist","BTW",0,0.58009749085372508,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!84:84,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":7.4012047517628269E-5},7.4255273232773415E-5,7.468963778183211E-5,7.5278723732221742E-5,7.5926881318942106E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!84:84,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.54499902875722883},{"$f":"IF($A86=0,0,AF86*(1+INDEX(InputPriceChanges.Admin,$A86,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A86,AG$7)-FC.Serv.GRC!Y86)","v":0.54679005850128926},{"$f":"IF($A86=0,0,AG86*(1+INDEX(InputPriceChanges.Admin,$A86,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A86,AH$7)-FC.Serv.GRC!Z86)","v":0.54998856827508213},{"$f":"IF($A86=0,0,AH86*(1+INDEX(InputPriceChanges.Admin,$A86,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A86,AI$7)-FC.Serv.GRC!AA86)","v":0.55432639274535378},{"$f":"IF($A86=0,0,AI86*(1+INDEX(InputPriceChanges.Admin,$A86,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A86,AJ$7)-FC.Serv.GRC!AB86)","v":0.55909920024213455},null,null,null,null,{"$f":"IF($A86=0,0,AN86*(1+INDEX(InputPriceChanges.Admin,$A86,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A86,AO$7))","v":-5.3002343084899303E-2},{"$f":"IF($A86=0,0,AO86*(1+INDEX(InputPriceChanges.Admin,$A86,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A86,AP$7))","v":-0.13835780906858783},{"$f":"IF($A86=0,0,AP86*(1+INDEX(InputPriceChanges.Admin,$A86,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A86,AQ$7))","v":-0.13141084999199254},{"$f":"IF($A86=0,0,AQ86*(1+INDEX(InputPriceChanges.Admin,$A86,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A86,AR$7))","v":-0.14520500923053095},null,null,null,null,{"$f":"IF($A86=0,0,AV86*(1+INDEX(InputPriceChanges.Admin,$A86,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A86,AW$7))","v":-8.8042839664722195E-3},{"$f":"IF($A86=0,0,AW86*(1+INDEX(InputPriceChanges.Admin,$A86,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A86,AX$7))","v":-2.2935195709861363E-2},{"$f":"IF($A86=0,0,AX86*(1+INDEX(InputPriceChanges.Admin,$A86,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A86,AY$7))","v":-1.5077884917737762E-2},{"$f":"IF($A86=0,0,AY86*(1+INDEX(InputPriceChanges.Admin,$A86,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A86,AZ$7))","v":-1.7556248133761231E-2},null,null,null,0.54499902875722883,0.49378771541638994,0.41163075920649428,0.42291554275336124,0.41389419101160363,null,null,null,0.54499902875722883,0.49378771541638994,0.41163075920649428,0.42291554275336124,0.41389419101160363,null,null,null,3.1077844459705437E-5,3.1179975547783784E-5,3.1362366311817721E-5,3.1609724980489143E-5,3.1881887977475216E-5,null,null,null,3.1077844459705437E-5,3.1179975547783784E-5,3.1362366311817721E-5,3.1609724980489143E-5,3.1881887977475216E-5,null,null,null,0.22884645965744321,0.2295985175409298,0.23094157982047434,0.23276304319977753,0.23476715704334791,null,null,null,0.58009749085372508,0.53502586157430176,0.43895937158422443,0.44962286870709345,0.43278460499880234]
[79,"SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist","BTW",0,0.57901923111187148,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!85:85,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.516553235865671E-4},1.5244803016954263E-4,1.5386642331598804E-4,1.5579665706620956E-4,1.5793026309982597E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!85:85,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.3949890218663636},{"$f":"IF($A87=0,0,AF87*(1+INDEX(InputPriceChanges.Admin,$A87,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A87,AG$7)-FC.Serv.GRC!Y87)","v":2.4075076959154411},{"$f":"IF($A87=0,0,AG87*(1+INDEX(InputPriceChanges.Admin,$A87,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A87,AH$7)-FC.Serv.GRC!Z87)","v":2.4299074108353609},{"$f":"IF($A87=0,0,AH87*(1+INDEX(InputPriceChanges.Admin,$A87,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A87,AI$7)-FC.Serv.GRC!AA87)","v":2.4603902750836291},{"$f":"IF($A87=0,0,AI87*(1+INDEX(InputPriceChanges.Admin,$A87,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A87,AJ$7)-FC.Serv.GRC!AB87)","v":2.4940848590036082},null,null,null,null,{"$f":"IF($A87=0,0,AN87*(1+INDEX(InputPriceChanges.Admin,$A87,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A87,AO$7))","v":-0.38673511007482014},{"$f":"IF($A87=0,0,AO87*(1+INDEX(InputPriceChanges.Admin,$A87,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A87,AP$7))","v":-0.77730369939627242},{"$f":"IF($A87=0,0,AP87*(1+INDEX(InputPriceChanges.Admin,$A87,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A87,AQ$7))","v":-0.88309361545783138},{"$f":"IF($A87=0,0,AQ87*(1+INDEX(InputPriceChanges.Admin,$A87,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A87,AR$7))","v":-1.1314204823986509},null,null,null,null,{"$f":"IF($A87=0,0,AV87*(1+INDEX(InputPriceChanges.Admin,$A87,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A87,AW$7))","v":-0.1131282736063943},{"$f":"IF($A87=0,0,AW87*(1+INDEX(InputPriceChanges.Admin,$A87,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A87,AX$7))","v":-0.22735957767805359},{"$f":"IF($A87=0,0,AX87*(1+INDEX(InputPriceChanges.Admin,$A87,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A87,AY$7))","v":-0.25837836490227262},{"$f":"IF($A87=0,0,AY87*(1+INDEX(InputPriceChanges.Admin,$A87,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A87,AZ$7))","v":-0.33102656436409061},null,null,null,2.3949890218663636,2.0207725858406209,1.6526037114390886,1.5772966596257976,1.3626643766049573,null,null,null,2.3949890218663636,2.0207725858406209,1.6526037114390886,1.5772966596257976,1.3626643766049573,null,null,null,6.3843974729450953E-5,6.4177688956254682E-5,6.4774805193630928E-5,6.5587396481932999E-5,6.6485603590469189E-5,null,null,null,6.3843974729450953E-5,6.4177688956254682E-5,6.4774805193630928E-5,6.5587396481932999E-5,6.6485603590469189E-5,null,null,null,1.0082443199039286,1.0135144409305692,1.0229442901404318,1.0357769897695801,1.0499617616155785,null,null,null,0.57901923111187148,0.49845200393543665,0.38101053322114892,0.34332138253858291,0.22947882131363057]
[80,"SPO373","SPO373: Prot Path PC rental 34Mbit link per km dist","BTW",0,0.57901867367380278,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!86:86,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.0376755463987408E-5},5.0650063898917568E-5,5.1139192256374713E-5,5.1805059955258521E-5,5.2541430340486015E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!86:86,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.1812532146666481},{"$f":"IF($A88=0,0,AF88*(1+INDEX(InputPriceChanges.Admin,$A88,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A88,AG$7)-FC.Serv.GRC!Y88)","v":1.1876618542144561},{"$f":"IF($A88=0,0,AG88*(1+INDEX(InputPriceChanges.Admin,$A88,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A88,AH$7)-FC.Serv.GRC!Z88)","v":1.1991311209290207},{"$f":"IF($A88=0,0,AH88*(1+INDEX(InputPriceChanges.Admin,$A88,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A88,AI$7)-FC.Serv.GRC!AA88)","v":1.2147446385643808},{"$f":"IF($A88=0,0,AI88*(1+INDEX(InputPriceChanges.Admin,$A88,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A88,AJ$7)-FC.Serv.GRC!AB88)","v":1.2320113298533248},null,null,null,null,{"$f":"IF($A88=0,0,AN88*(1+INDEX(InputPriceChanges.Admin,$A88,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A88,AO$7))","v":-0.24081958108113466},{"$f":"IF($A88=0,0,AO88*(1+INDEX(InputPriceChanges.Admin,$A88,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A88,AP$7))","v":-0.40948416519389436},{"$f":"IF($A88=0,0,AP88*(1+INDEX(InputPriceChanges.Admin,$A88,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A88,AQ$7))","v":-0.43437404792746215},{"$f":"IF($A88=0,0,AQ88*(1+INDEX(InputPriceChanges.Admin,$A88,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A88,AR$7))","v":-0.45967063825638643},null,null,null,null,{"$f":"IF($A88=0,0,AV88*(1+INDEX(InputPriceChanges.Admin,$A88,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A88,AW$7))","v":-6.7921170912025014E-2},{"$f":"IF($A88=0,0,AW88*(1+INDEX(InputPriceChanges.Admin,$A88,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A88,AX$7))","v":-0.11549734309594969},{"$f":"IF($A88=0,0,AX88*(1+INDEX(InputPriceChanges.Admin,$A88,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A88,AY$7))","v":-0.12255017568684159},{"$f":"IF($A88=0,0,AY88*(1+INDEX(InputPriceChanges.Admin,$A88,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A88,AZ$7))","v":-0.12971803668216064},null,null,null,1.1812532146666481,0.94684227313332148,0.78964695573512644,0.7803705906369186,0.77234069159693841,null,null,null,1.1812532146666481,0.94684227313332148,0.78964695573512644,0.7803705906369186,0.77234069159693841,null,null,null,2.1207673331239921E-5,2.1322731078672955E-5,2.1528644983339017E-5,2.1808962850372897E-5,2.21189610318133E-5,null,null,null,2.1207673331239921E-5,2.1322731078672955E-5,2.1528644983339017E-5,2.1808962850372897E-5,2.21189610318133E-5,null,null,null,0.49728554503744971,0.49998346261423238,0.50481180972771866,0.51138480909047002,0.51865376369055471,null,null,null,0.57901867367380278,0.47194640881456346,0.36071201685598703,0.34468979837760061,0.32846505521008512]
[81,"SPE375","SPE375: Prot Path PPC rental 140Mbit link per km dist","BTW",0,0.57864554340407515,"£",{"$f":"IF($A89=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A89)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!87:87,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.6134877798044696E-5},{"$f":"IF($A89=0,0,X89*(1+INDEX(InputPriceChanges.Admin,$A89,Y$7)))","v":5.6443201211961685E-5},5.6995031284234737E-5,5.7746346116417996E-5,5.8577343249368746E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!87:87,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.7091936418479174},{"$f":"IF($A89=0,0,AF89*(1+INDEX(InputPriceChanges.Admin,$A89,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A89,AG$7)-FC.Serv.GRC!Y89)","v":2.7240740132922432},{"$f":"IF($A89=0,0,AG89*(1+INDEX(InputPriceChanges.Admin,$A89,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A89,AH$7)-FC.Serv.GRC!Z89)","v":2.7507065558722985},{"$f":"IF($A89=0,0,AH89*(1+INDEX(InputPriceChanges.Admin,$A89,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A89,AI$7)-FC.Serv.GRC!AA89)","v":2.7869666751817204},{"$f":"IF($A89=0,0,AI89*(1+INDEX(InputPriceChanges.Admin,$A89,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A89,AJ$7)-FC.Serv.GRC!AB89)","v":2.8270724389652204},null,null,null,null,{"$f":"IF($A89=0,0,AN89*(1+INDEX(InputPriceChanges.Admin,$A89,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A89,AO$7))","v":-0.41650061489695345},{"$f":"IF($A89=0,0,AO89*(1+INDEX(InputPriceChanges.Admin,$A89,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A89,AP$7))","v":-0.62583822778431863},{"$f":"IF($A89=0,0,AP89*(1+INDEX(InputPriceChanges.Admin,$A89,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A89,AQ$7))","v":-0.74316071346013413},{"$f":"IF($A89=0,0,AQ89*(1+INDEX(InputPriceChanges.Admin,$A89,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A89,AR$7))","v":-0.97137038439696921},null,null,null,null,{"$f":"IF($A89=0,0,AV89*(1+INDEX(InputPriceChanges.Admin,$A89,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A89,AW$7))","v":-0.1422461196513323},{"$f":"IF($A89=0,0,AW89*(1+INDEX(InputPriceChanges.Admin,$A89,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A89,AX$7))","v":-0.21375669541089698},{"$f":"IF($A89=0,0,AX89*(1+INDEX(InputPriceChanges.Admin,$A89,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A89,AY$7))","v":-0.25385066083340951},{"$f":"IF($A89=0,0,AY89*(1+INDEX(InputPriceChanges.Admin,$A89,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A89,AZ$7))","v":-0.33180003758227861},null,null,null,2.7091936418479174,2.3075733983952897,2.1248683280879801,2.0438059617215862,1.8557020545682512,null,null,null,2.7091936418479174,2.3075733983952897,2.1248683280879801,2.0438059617215862,1.8557020545682512,null,null,null,2.3652680930673768E-5,{"$f":"IF($A89=0,0,BT89*(1+INDEX(InputPriceChanges.Admin,$A89,BU$7)))","v":2.3782594375200561E-5},2.4015110435436464E-5,2.4331680288283498E-5,2.4681824633670732E-5,null,null,null,2.3652680930673768E-5,{"$f":"IF($A89=0,0,CB89*(1+INDEX(InputPriceChanges.Admin,$A89,CC$7))*(1-$E89))","v":2.3782594375200561E-5},2.4015110435436464E-5,2.4331680288283498E-5,2.4681824633670732E-5,null,null,null,1.141530814773964,1.1478007255978335,1.1590224661044206,1.1743008289721455,1.1911995712775068,null,null,null,0.57864554340407515,0.50259405555809145,{"$f":"IF(BF89=0,0,IF((BF89-CL89)/BF89<=0,0,(BF89-CL89)/BF89))","v":0.45454386477333231},{"$f":"IF(BG89=0,0,IF((BG89-CM89)/BG89<=0,0,(BG89-CM89)/BG89))","v":0.42543428732198185},{"$f":"IF(BH89=0,0,IF((BH89-CN89)/BH89<=0,0,(BH89-CN89)/BH89))","v":0.35808683923958257}]
[82,"SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist","BTW",0,0.57864561772850276,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!88:88,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.541283558363814E-4},1.5473223524823889E-4,1.558113521119976E-4,1.5727648836932328E-4,1.5889096875408982E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!88:88,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":5.0717745675628727},{"$f":"IF($A90=0,0,AF90*(1+INDEX(InputPriceChanges.Admin,$A90,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A90,AG$7)-FC.Serv.GRC!Y90)","v":5.0916459288468729},{"$f":"IF($A90=0,0,AG90*(1+INDEX(InputPriceChanges.Admin,$A90,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A90,AH$7)-FC.Serv.GRC!Z90)","v":5.1271555366366917},{"$f":"IF($A90=0,0,AH90*(1+INDEX(InputPriceChanges.Admin,$A90,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A90,AI$7)-FC.Serv.GRC!AA90)","v":5.1753675659391192},{"$f":"IF($A90=0,0,AI90*(1+INDEX(InputPriceChanges.Admin,$A90,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A90,AJ$7)-FC.Serv.GRC!AB90)","v":5.2284939391548342},null,null,null,null,{"$f":"IF($A90=0,0,AN90*(1+INDEX(InputPriceChanges.Admin,$A90,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A90,AO$7))","v":-1.7223224804278034},{"$f":"IF($A90=0,0,AO90*(1+INDEX(InputPriceChanges.Admin,$A90,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A90,AP$7))","v":-1.6227743915614334},{"$f":"IF($A90=0,0,AP90*(1+INDEX(InputPriceChanges.Admin,$A90,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A90,AQ$7))","v":-1.7336370809475665},{"$f":"IF($A90=0,0,AQ90*(1+INDEX(InputPriceChanges.Admin,$A90,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A90,AR$7))","v":-2.1122153869150333},null,null,null,null,{"$f":"IF($A90=0,0,AV90*(1+INDEX(InputPriceChanges.Admin,$A90,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A90,AW$7))","v":-0.53916447714975646},{"$f":"IF($A90=0,0,AW90*(1+INDEX(InputPriceChanges.Admin,$A90,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A90,AX$7))","v":-0.43136493536680404},{"$f":"IF($A90=0,0,AX90*(1+INDEX(InputPriceChanges.Admin,$A90,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A90,AY$7))","v":-0.46753683106901589},{"$f":"IF($A90=0,0,AY90*(1+INDEX(InputPriceChanges.Admin,$A90,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A90,AZ$7))","v":-0.59323379726818704},null,null,null,5.0717745675628727,3.3693234484190695,3.504381145075258,3.4417304849915524,3.1162785522398009,null,null,null,5.0717745675628727,3.3693234484190695,3.504381145075258,3.4417304849915524,3.1162785522398009,null,null,null,6.4942658163959994E-5,6.5197105400509683E-5,6.5651796020037482E-5,6.6269137602686514E-5,6.6949405987899277E-5,null,null,null,6.4942658163959994E-5,6.5197105400509683E-5,6.5651796020037482E-5,6.6269137602686514E-5,6.6949405987899277E-5,null,null,null,2.1370144399357445,2.1453873250944584,2.1603494539494408,2.1806638037742205,2.2030488339428529,null,null,null,0.57864561772850276,0.3632587200551784,0.3835289700193138,0.36640483231226256,0.29305137618091659]
[83,"SPE383","SPE383: Prot Path PPC rental 2Mbit link","BTW",0,0.59631044166205682,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!89:89,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.8976993924972487E-5},8.8980240629121506E-5,8.8986019973383033E-5,8.8993812853789737E-5,8.900232082658081E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!89:89,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":9.056849127656931E-2},{"$f":"IF($A91=0,0,AF91*(1+INDEX(InputPriceChanges.Admin,$A91,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A91,AG$7)-FC.Serv.GRC!Y91)","v":9.0571796053269746E-2},{"$f":"IF($A91=0,0,AG91*(1+INDEX(InputPriceChanges.Admin,$A91,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A91,AH$7)-FC.Serv.GRC!Z91)","v":9.0577678770444661E-2},{"$f":"IF($A91=0,0,AH91*(1+INDEX(InputPriceChanges.Admin,$A91,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A91,AI$7)-FC.Serv.GRC!AA91)","v":9.0585611039113223E-2},{"$f":"IF($A91=0,0,AI91*(1+INDEX(InputPriceChanges.Admin,$A91,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A91,AJ$7)-FC.Serv.GRC!AB91)","v":9.0594271190749268E-2},null,null,null,null,{"$f":"IF($A91=0,0,AN91*(1+INDEX(InputPriceChanges.Admin,$A91,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A91,AO$7))","v":-1.4525374679459914E-4},{"$f":"IF($A91=0,0,AO91*(1+INDEX(InputPriceChanges.Admin,$A91,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A91,AP$7))","v":-1.7650640204877097E-2},{"$f":"IF($A91=0,0,AP91*(1+INDEX(InputPriceChanges.Admin,$A91,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A91,AQ$7))","v":-1.3752880050555961E-2},{"$f":"IF($A91=0,0,AQ91*(1+INDEX(InputPriceChanges.Admin,$A91,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A91,AR$7))","v":-2.5110727004862173E-2},null,null,null,null,{"$f":"IF($A91=0,0,AV91*(1+INDEX(InputPriceChanges.Admin,$A91,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A91,AW$7))","v":-9.718304912329321E-5},{"$f":"IF($A91=0,0,AW91*(1+INDEX(InputPriceChanges.Admin,$A91,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A91,AX$7))","v":-2.7102855198044397E-3},{"$f":"IF($A91=0,0,AX91*(1+INDEX(InputPriceChanges.Admin,$A91,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A91,AY$7))","v":1.1887830242764521E-3},{"$f":"IF($A91=0,0,AY91*(1+INDEX(InputPriceChanges.Admin,$A91,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A91,AZ$7))","v":-1.0110972065792726E-3},null,null,null,9.056849127656931E-2,9.0426542306475149E-2,7.2927038565567565E-2,7.6832730988557266E-2,6.5483544185887088E-2,null,null,null,9.056849127656931E-2,9.0426542306475149E-2,7.2927038565567565E-2,7.6832730988557266E-2,6.5483544185887088E-2,null,null,null,3.5919083379809994E-5,3.5920394040373967E-5,3.5922727101306389E-5,3.5925873005755955E-5,3.5929307585534335E-5,null,null,null,3.5919083379809994E-5,3.5920394040373967E-5,3.5922727101306389E-5,3.5925873005755955E-5,3.5929307585534335E-5,null,null,null,3.6561554242772125E-2,3.6562888346618728E-2,3.6565263138116894E-2,3.6568465312152326E-2,3.6571961324941421E-2,null,null,null,0.59631044166205682,0.59566198801786341,0.49860485414827815,0.52405095014000624,0.4415091336363044]
[84,"SPO383","SPO383: Prot Path PC rental 2Mbit link","BTW",0,0.59613711718876294,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!90:90,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.19661513743221E-5},2.1966933560877979E-5,2.1968325902525182E-5,2.1970203336096494E-5,2.1972253042900058E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!90:90,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.9266679327169214E-2},{"$f":"IF($A92=0,0,AF92*(1+INDEX(InputPriceChanges.Admin,$A92,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A92,AG$7)-FC.Serv.GRC!Y92)","v":1.9267365388978101E-2},{"$f":"IF($A92=0,0,AG92*(1+INDEX(InputPriceChanges.Admin,$A92,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A92,AH$7)-FC.Serv.GRC!Z92)","v":1.9268586622482934E-2},{"$f":"IF($A92=0,0,AH92*(1+INDEX(InputPriceChanges.Admin,$A92,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A92,AI$7)-FC.Serv.GRC!AA92)","v":1.9270233333823491E-2},{"$f":"IF($A92=0,0,AI92*(1+INDEX(InputPriceChanges.Admin,$A92,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A92,AJ$7)-FC.Serv.GRC!AB92)","v":1.9272031147333286E-2},null,null,null,null,{"$f":"IF($A92=0,0,AN92*(1+INDEX(InputPriceChanges.Admin,$A92,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A92,AO$7))","v":-3.2216614286213197E-3},{"$f":"IF($A92=0,0,AO92*(1+INDEX(InputPriceChanges.Admin,$A92,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A92,AP$7))","v":-4.177273107839696E-3},{"$f":"IF($A92=0,0,AP92*(1+INDEX(InputPriceChanges.Admin,$A92,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A92,AQ$7))","v":-4.8224482917951263E-3},{"$f":"IF($A92=0,0,AQ92*(1+INDEX(InputPriceChanges.Admin,$A92,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A92,AR$7))","v":-5.331420019626546E-3},null,null,null,null,{"$f":"IF($A92=0,0,AV92*(1+INDEX(InputPriceChanges.Admin,$A92,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A92,AW$7))","v":-5.3735254292872016E-4},{"$f":"IF($A92=0,0,AW92*(1+INDEX(InputPriceChanges.Admin,$A92,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A92,AX$7))","v":-7.0867070396789667E-4},{"$f":"IF($A92=0,0,AX92*(1+INDEX(InputPriceChanges.Admin,$A92,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A92,AY$7))","v":-8.2960584104323156E-4},{"$f":"IF($A92=0,0,AY92*(1+INDEX(InputPriceChanges.Admin,$A92,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A92,AZ$7))","v":-9.2832598695800363E-4},null,null,null,1.9266679327169214E-2,1.6045703960356782E-2,1.5091313514643238E-2,1.4447785042028365E-2,1.394061112770674E-2,null,null,null,1.9266679327169214E-2,1.6045703960356782E-2,1.5091313514643238E-2,1.4447785042028365E-2,1.394061112770674E-2,null,null,null,8.8713132183017406E-6,8.8716291144190935E-6,8.8721914295305904E-6,8.8729496552649862E-6,8.8737774557635923E-6,null,null,null,8.8713132183017406E-6,8.8716291144190935E-6,8.8721914295305904E-6,8.8729496552649862E-6,8.8737774557635923E-6,null,null,null,7.7810966552702239E-3,7.7813737301701477E-3,7.7818669410539944E-3,7.7825319866431496E-3,7.7832580567899733E-3,null,null,null,0.59613711718876294,0.51504940204585914,0.48434793740762339,0.46133390246298001,0.44168458717560283]
[85,"SPE385","SPE385: Prot Path PPC rental 34Mbit link","BTW",0,0.583475825021609,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!91:91,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.2365115746501724E-5},4.2365115749562358E-5,4.2365115755010298E-5,4.2365115762355836E-5,4.236511577037471E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!91:91,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.10549528978447084},{"$f":"IF($A93=0,0,AF93*(1+INDEX(InputPriceChanges.Admin,$A93,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A93,AG$7)-FC.Serv.GRC!Y93)","v":0.10549528979209226},{"$f":"IF($A93=0,0,AG93*(1+INDEX(InputPriceChanges.Admin,$A93,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A93,AH$7)-FC.Serv.GRC!Z93)","v":0.10549528980565842},{"$f":"IF($A93=0,0,AH93*(1+INDEX(InputPriceChanges.Admin,$A93,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A93,AI$7)-FC.Serv.GRC!AA93)","v":0.10549528982394987},{"$f":"IF($A93=0,0,AI93*(1+INDEX(InputPriceChanges.Admin,$A93,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A93,AJ$7)-FC.Serv.GRC!AB93)","v":0.10549528984391804},null,null,null,null,{"$f":"IF($A93=0,0,AN93*(1+INDEX(InputPriceChanges.Admin,$A93,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A93,AO$7))","v":-9.64673061136565E-3},{"$f":"IF($A93=0,0,AO93*(1+INDEX(InputPriceChanges.Admin,$A93,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A93,AP$7))","v":-2.306023393151737E-2},{"$f":"IF($A93=0,0,AP93*(1+INDEX(InputPriceChanges.Admin,$A93,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A93,AQ$7))","v":-3.8156250492326467E-2},{"$f":"IF($A93=0,0,AQ93*(1+INDEX(InputPriceChanges.Admin,$A93,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A93,AR$7))","v":-4.7153167878192653E-2},null,null,null,null,{"$f":"IF($A93=0,0,AV93*(1+INDEX(InputPriceChanges.Admin,$A93,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A93,AW$7))","v":-1.6949581112758905E-3},{"$f":"IF($A93=0,0,AW93*(1+INDEX(InputPriceChanges.Admin,$A93,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A93,AX$7))","v":-4.0332547962149655E-3},{"$f":"IF($A93=0,0,AX93*(1+INDEX(InputPriceChanges.Admin,$A93,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A93,AY$7))","v":-6.6543402714706349E-3},{"$f":"IF($A93=0,0,AY93*(1+INDEX(InputPriceChanges.Admin,$A93,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A93,AZ$7))","v":-8.2263247619107083E-3},null,null,null,0.10549528978447084,9.5848559180726614E-2,8.2435055874141044E-2,6.7339039331623413E-2,5.8342121965725385E-2,null,null,null,0.10549528978447084,9.5848559180726614E-2,8.2435055874141044E-2,6.7339039331623413E-2,5.8342121965725385E-2,null,null,null,1.7646094884175671E-5,1.76460948854505E-5,1.7646094887719698E-5,1.7646094890779293E-5,1.7646094894119347E-5,null,null,null,1.7646094884175671E-5,1.76460948854505E-5,1.7646094887719698E-5,1.7646094890779293E-5,1.7646094894119347E-5,null,null,null,4.3941338541582997E-2,4.3941338544757506E-2,4.3941338550408139E-2,4.3941338558026968E-2,4.394133856634419E-2,null,null,null,0.583475825021609,0.5415545218378901,0.46695810314611497,0.34746116080406475,0.24683338408296693]
[86,"SPO385","SPO385: Prot Path PC rental 34Mbit link","BTW",0,0.58347656797722114,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!92:92,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.7961573248089308E-5},3.7961573250490226E-5,3.7961573254763874E-5,3.796157326052609E-5,3.7961573266816515E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!92:92,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":8.8956508232054129E-2},{"$f":"IF($A94=0,0,AF94*(1+INDEX(InputPriceChanges.Admin,$A94,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A94,AG$7)-FC.Serv.GRC!Y94)","v":8.8956508237680282E-2},{"$f":"IF($A94=0,0,AG94*(1+INDEX(InputPriceChanges.Admin,$A94,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A94,AH$7)-FC.Serv.GRC!Z94)","v":8.895650824769484E-2},{"$f":"IF($A94=0,0,AH94*(1+INDEX(InputPriceChanges.Admin,$A94,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A94,AI$7)-FC.Serv.GRC!AA94)","v":8.8956508261197623E-2},{"$f":"IF($A94=0,0,AI94*(1+INDEX(InputPriceChanges.Admin,$A94,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A94,AJ$7)-FC.Serv.GRC!AB94)","v":8.8956508275938165E-2},null,null,null,null,{"$f":"IF($A94=0,0,AN94*(1+INDEX(InputPriceChanges.Admin,$A94,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A94,AO$7))","v":-2.2327692099936923E-2},{"$f":"IF($A94=0,0,AO94*(1+INDEX(InputPriceChanges.Admin,$A94,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A94,AP$7))","v":-2.5329656031320025E-2},{"$f":"IF($A94=0,0,AP94*(1+INDEX(InputPriceChanges.Admin,$A94,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A94,AQ$7))","v":-3.0835314757560742E-2},{"$f":"IF($A94=0,0,AQ94*(1+INDEX(InputPriceChanges.Admin,$A94,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A94,AR$7))","v":-2.9805901183880584E-2},null,null,null,null,{"$f":"IF($A94=0,0,AV94*(1+INDEX(InputPriceChanges.Admin,$A94,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A94,AW$7))","v":-2.934227340852157E-3},{"$f":"IF($A94=0,0,AW94*(1+INDEX(InputPriceChanges.Admin,$A94,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A94,AX$7))","v":-3.3559095605228679E-3},{"$f":"IF($A94=0,0,AX94*(1+INDEX(InputPriceChanges.Admin,$A94,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A94,AY$7))","v":-4.0990040771663443E-3},{"$f":"IF($A94=0,0,AY94*(1+INDEX(InputPriceChanges.Admin,$A94,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A94,AZ$7))","v":-3.0695904990558453E-3},null,null,null,8.8956508232054129E-2,6.6628816137743352E-2,6.3626852216374818E-2,5.8121193503636884E-2,5.9150607092057578E-2,null,null,null,8.8956508232054129E-2,6.6628816137743352E-2,6.3626852216374818E-2,5.8121193503636884E-2,5.9150607092057578E-2,null,null,null,1.5811884774278268E-5,1.5811884775278309E-5,1.5811884777058383E-5,1.5811884779458481E-5,1.5811884782078591E-5,null,null,null,1.5811884774278268E-5,1.5811884775278309E-5,1.5811884777058383E-5,1.5811884779458481E-5,1.5811884782078591E-5,null,null,null,3.7052470109577768E-2,3.7052470111921192E-2,3.7052470116092494E-2,3.7052470121716717E-2,3.70524701278565E-2,null,null,null,0.58347656797722114,0.44389721655384468,0.41765985860672861,0.36249639953800689,0.37359104243527358]
[87,"SPE388","SPE388: Prot Path PPC rental 140Mbit link","BTW",0,0.5938773307847901,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!93:93,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.0129315358599382E-5},6.0129315363492292E-5,6.0129315372201681E-5,6.0129315383944681E-5,6.0129315396764125E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!93:93,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":4.761974083557604E-2},{"$f":"IF($A95=0,0,AF95*(1+INDEX(InputPriceChanges.Admin,$A95,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A95,AG$7)-FC.Serv.GRC!Y95)","v":4.7619740839451009E-2},{"$f":"IF($A95=0,0,AG95*(1+INDEX(InputPriceChanges.Admin,$A95,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A95,AH$7)-FC.Serv.GRC!Z95)","v":4.7619740846348457E-2},{"$f":"IF($A95=0,0,AH95*(1+INDEX(InputPriceChanges.Admin,$A95,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A95,AI$7)-FC.Serv.GRC!AA95)","v":4.7619740855648393E-2},{"$f":"IF($A95=0,0,AI95*(1+INDEX(InputPriceChanges.Admin,$A95,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A95,AJ$7)-FC.Serv.GRC!AB95)","v":4.7619740865800821E-2},null,null,null,null,{"$f":"IF($A95=0,0,AN95*(1+INDEX(InputPriceChanges.Admin,$A95,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A95,AO$7))","v":-6.7713357450808797E-3},{"$f":"IF($A95=0,0,AO95*(1+INDEX(InputPriceChanges.Admin,$A95,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A95,AP$7))","v":-1.2097939837430228E-2},{"$f":"IF($A95=0,0,AP95*(1+INDEX(InputPriceChanges.Admin,$A95,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A95,AQ$7))","v":-1.8710625148429701E-2},{"$f":"IF($A95=0,0,AQ95*(1+INDEX(InputPriceChanges.Admin,$A95,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A95,AR$7))","v":-2.1834852194558631E-2},null,null,null,null,{"$f":"IF($A95=0,0,AV95*(1+INDEX(InputPriceChanges.Admin,$A95,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A95,AW$7))","v":-1.1002699693013055E-3},{"$f":"IF($A95=0,0,AW95*(1+INDEX(InputPriceChanges.Admin,$A95,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A95,AX$7))","v":-1.9702555782729727E-3},{"$f":"IF($A95=0,0,AX95*(1+INDEX(InputPriceChanges.Admin,$A95,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A95,AY$7))","v":-3.0290821074001194E-3},{"$f":"IF($A95=0,0,AY95*(1+INDEX(InputPriceChanges.Admin,$A95,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A95,AZ$7))","v":-3.551224516797756E-3},null,null,null,4.761974083557604E-2,4.0848405094370127E-2,3.5521801008918233E-2,2.8909115707218692E-2,2.5784888671242189E-2,null,null,null,4.761974083557604E-2,4.0848405094370127E-2,3.5521801008918233E-2,2.8909115707218692E-2,2.5784888671242189E-2,null,null,null,2.4419878051517495E-5,2.4419878053504618E-5,2.4419878057041699E-5,2.4419878061810799E-5,2.4419878067017067E-5,null,null,null,2.4419878051517495E-5,2.4419878053504618E-5,2.4419878057041699E-5,2.4419878061810799E-5,2.4419878067017067E-5,null,null,null,1.9339456255480669E-2,1.9339456257054383E-2,1.9339456259855593E-2,1.9339456263632506E-2,1.9339456267755639E-2,null,null,null,0.5938773307847901,0.52655541354979818,0.45556093129962194,0.33102567164296254,0.24996937103998912]
[88,"SPO388","SPO388: Prot Path PC rental 140Mbit link","BTW",0,0.59389253389995478,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!94:94,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8003144814574595E-4},1.8003144816831375E-4,1.8003144820848447E-4,1.8003144826264725E-4,1.8003144832177493E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!94:94,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.18999987563048854},{"$f":"IF($A96=0,0,AF96*(1+INDEX(InputPriceChanges.Admin,$A96,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A96,AG$7)-FC.Serv.GRC!Y96)","v":0.18999987565430593},{"$f":"IF($A96=0,0,AG96*(1+INDEX(InputPriceChanges.Admin,$A96,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A96,AH$7)-FC.Serv.GRC!Z96)","v":0.18999987569670093},{"$f":"IF($A96=0,0,AH96*(1+INDEX(InputPriceChanges.Admin,$A96,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A96,AI$7)-FC.Serv.GRC!AA96)","v":0.18999987575386273},{"$f":"IF($A96=0,0,AI96*(1+INDEX(InputPriceChanges.Admin,$A96,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A96,AJ$7)-FC.Serv.GRC!AB96)","v":0.18999987581626435},null,null,null,null,{"$f":"IF($A96=0,0,AN96*(1+INDEX(InputPriceChanges.Admin,$A96,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A96,AO$7))","v":-6.364230797478504E-2},{"$f":"IF($A96=0,0,AO96*(1+INDEX(InputPriceChanges.Admin,$A96,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A96,AP$7))","v":-6.0571864573849506E-2},{"$f":"IF($A96=0,0,AP96*(1+INDEX(InputPriceChanges.Admin,$A96,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A96,AQ$7))","v":-5.436625991332001E-2},{"$f":"IF($A96=0,0,AQ96*(1+INDEX(InputPriceChanges.Admin,$A96,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A96,AR$7))","v":-6.7633299338457908E-2},null,null,null,null,{"$f":"IF($A96=0,0,AV96*(1+INDEX(InputPriceChanges.Admin,$A96,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A96,AW$7))","v":-8.687810299442919E-3},{"$f":"IF($A96=0,0,AW96*(1+INDEX(InputPriceChanges.Admin,$A96,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A96,AX$7))","v":-5.6173668862452963E-3},{"$f":"IF($A96=0,0,AX96*(1+INDEX(InputPriceChanges.Admin,$A96,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A96,AY$7))","v":5.8823779081735878E-4},{"$f":"IF($A96=0,0,AY96*(1+INDEX(InputPriceChanges.Admin,$A96,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A96,AZ$7))","v":-2.1074943822063782E-3},null,null,null,0.18999987563048854,0.12635756767952089,0.12942801112285143,0.13563361584054273,0.12236657647780644,null,null,null,0.18999987563048854,0.12635756767952089,0.12942801112285143,0.13563361584054273,0.12236657647780644,null,null,null,7.3112115224790566E-5,7.3112115233955516E-5,7.3112115250269154E-5,7.3112115272265068E-5,7.311211529627726E-5,null,null,null,7.3112115224790566E-5,7.3112115233955516E-5,7.3112115250269154E-5,7.3112115272265068E-5,7.311211529627726E-5,null,null,null,7.7160368051621436E-2,7.7160368061293866E-2,7.7160368078510788E-2,7.7160368101724622E-2,7.7160368127066378E-2,null,null,null,0.59389253389995478,0.3893490553965494,0.40383563488995328,0.43111176662548034,0.36943264780263824]
[89,"SPE434","SPE434: Prot Path PPC rental 34Mbit local end","BTW",0,0.58518265391810476,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!95:95,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.9019042612454931E-5},5.9082743280066179E-5,5.9196252849924931E-5,5.9349593493610482E-5,5.9517423984057443E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!95:95,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.10792914559728577},{"$f":"IF($A97=0,0,AF97*(1+INDEX(InputPriceChanges.Admin,$A97,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A97,AG$7)-FC.Serv.GRC!Y97)","v":0.10804563611161695},{"$f":"IF($A97=0,0,AG97*(1+INDEX(InputPriceChanges.Admin,$A97,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A97,AH$7)-FC.Serv.GRC!Z97)","v":0.1082532130283151},{"$f":"IF($A97=0,0,AH97*(1+INDEX(InputPriceChanges.Admin,$A97,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A97,AI$7)-FC.Serv.GRC!AA97)","v":0.1085336297197039},{"$f":"IF($A97=0,0,AI97*(1+INDEX(InputPriceChanges.Admin,$A97,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A97,AJ$7)-FC.Serv.GRC!AB97)","v":0.10884054424486923},null,null,null,null,{"$f":"IF($A97=0,0,AN97*(1+INDEX(InputPriceChanges.Admin,$A97,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A97,AO$7))","v":-2.0661037667725389E-2},{"$f":"IF($A97=0,0,AO97*(1+INDEX(InputPriceChanges.Admin,$A97,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A97,AP$7))","v":-3.1944668779565914E-2},{"$f":"IF($A97=0,0,AP97*(1+INDEX(InputPriceChanges.Admin,$A97,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A97,AQ$7))","v":-4.1608024739034397E-2},{"$f":"IF($A97=0,0,AQ97*(1+INDEX(InputPriceChanges.Admin,$A97,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A97,AR$7))","v":-5.3355900319313816E-2},null,null,null,null,{"$f":"IF($A97=0,0,AV97*(1+INDEX(InputPriceChanges.Admin,$A97,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A97,AW$7))","v":-6.4030297865936238E-3},{"$f":"IF($A97=0,0,AW97*(1+INDEX(InputPriceChanges.Admin,$A97,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A97,AX$7))","v":-9.9138523118362624E-3},{"$f":"IF($A97=0,0,AX97*(1+INDEX(InputPriceChanges.Admin,$A97,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A97,AY$7))","v":-1.2922245229285232E-2},{"$f":"IF($A97=0,0,AY97*(1+INDEX(InputPriceChanges.Admin,$A97,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A97,AZ$7))","v":-1.656502909316767E-2},null,null,null,0.10792914559728577,8.738459844389157E-2,7.6308544248749194E-2,6.6925604980669504E-2,5.5484643925555417E-2,null,null,null,0.10792914559728577,8.738459844389157E-2,7.6308544248749194E-2,6.6925604980669504E-2,5.5484643925555417E-2,null,null,null,2.4482122624792841E-5,2.4508546766674982E-5,2.4555632505198686E-5,2.4619240864058817E-5,2.4688859862697651E-5,null,null,null,2.4482122624792841E-5,2.4508546766674982E-5,2.4555632505198686E-5,2.4619240864058817E-5,2.4688859862697651E-5,null,null,null,4.4770881741552547E-2,4.4819204027551122E-2,4.490531053324371E-2,4.5021632240962679E-2,4.5148945709765749E-2,null,null,null,0.58518265391810476,0.48710407983016701,0.41152971825982942,0.32728837858146326,0.18628033784730114]
[90,"SPO434","SPO434: Prot Path PC rental 34Mbit local end","BTW",0,0.58519119383981444,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!96:96,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0181776582559496E-4},1.0190685849445625E-4,1.0206558221016897E-4,1.0227992504224949E-4,1.0251440735992693E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!96:96,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.18066686375273178},{"$f":"IF($A98=0,0,AF98*(1+INDEX(InputPriceChanges.Admin,$A98,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A98,AG$7)-FC.Serv.GRC!Y98)","v":0.1808249510269517},{"$f":"IF($A98=0,0,AG98*(1+INDEX(InputPriceChanges.Admin,$A98,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A98,AH$7)-FC.Serv.GRC!Z98)","v":0.18110659260186229},{"$f":"IF($A98=0,0,AH98*(1+INDEX(InputPriceChanges.Admin,$A98,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A98,AI$7)-FC.Serv.GRC!AA98)","v":0.18148692551258633},{"$f":"IF($A98=0,0,AI98*(1+INDEX(InputPriceChanges.Admin,$A98,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A98,AJ$7)-FC.Serv.GRC!AB98)","v":0.18190299420744277},null,null,null,null,{"$f":"IF($A98=0,0,AN98*(1+INDEX(InputPriceChanges.Admin,$A98,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A98,AO$7))","v":-8.6067564055723564E-2},{"$f":"IF($A98=0,0,AO98*(1+INDEX(InputPriceChanges.Admin,$A98,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A98,AP$7))","v":-9.4512020722102505E-2},{"$f":"IF($A98=0,0,AP98*(1+INDEX(InputPriceChanges.Admin,$A98,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A98,AQ$7))","v":-9.6877411555027881E-2},{"$f":"IF($A98=0,0,AQ98*(1+INDEX(InputPriceChanges.Admin,$A98,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A98,AR$7))","v":-9.8315032069282979E-2},null,null,null,null,{"$f":"IF($A98=0,0,AV98*(1+INDEX(InputPriceChanges.Admin,$A98,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A98,AW$7))","v":-2.1570301157878342E-2},{"$f":"IF($A98=0,0,AW98*(1+INDEX(InputPriceChanges.Admin,$A98,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A98,AX$7))","v":-2.3750279587937843E-2},{"$f":"IF($A98=0,0,AX98*(1+INDEX(InputPriceChanges.Admin,$A98,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A98,AY$7))","v":-2.4415131822456658E-2},{"$f":"IF($A98=0,0,AY98*(1+INDEX(InputPriceChanges.Admin,$A98,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A98,AZ$7))","v":-2.4849174826902042E-2},null,null,null,0.18066686375273178,9.4757386971228139E-2,8.6594571879759788E-2,8.4609513957558447E-2,8.3587962138159791E-2,null,null,null,0.18066686375273178,9.4757386971228139E-2,8.6594571879759788E-2,8.4609513957558447E-2,8.3587962138159791E-2,null,null,null,4.2234905888012386E-5,4.2271862311620366E-5,4.2337702306644465E-5,4.2426613600928778E-5,4.2523878931190232E-5,null,null,null,4.2234905888012386E-5,4.2271862311620366E-5,4.2337702306644465E-5,4.2426613600928778E-5,4.2523878931190232E-5,null,null,null,7.494220606597557E-2,7.5007782059463859E-2,7.5124609464917599E-2,7.5282374905558461E-2,7.5454963864152499E-2,null,null,null,0.58519119383981444,0.20842285275089945,0.13245590532820828,0.11023747349120379,9.7298678732764488E-2]
[91,"SPE436","SPE436: Prot Path PPC rental 140Mbit local end","BTW",0,0.57624496004251846,"£",{"$f":"IF($A99=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A99)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!97:97,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.2648430706850934E-5},{"$f":"IF($A99=0,0,X99*(1+INDEX(InputPriceChanges.Admin,$A99,Y$7)))","v":8.2713922496206599E-5},8.2830590257249102E-5,8.2988116981653313E-5,8.3160410700993691E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!97:97,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.14931244706627306},{"$f":"IF($A99=0,0,AF99*(1+INDEX(InputPriceChanges.Admin,$A99,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A99,AG$7)-FC.Serv.GRC!Y99)","v":0.14943076436822073},{"$f":"IF($A99=0,0,AG99*(1+INDEX(InputPriceChanges.Admin,$A99,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A99,AH$7)-FC.Serv.GRC!Z99)","v":0.14964153605191777},{"$f":"IF($A99=0,0,AH99*(1+INDEX(InputPriceChanges.Admin,$A99,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A99,AI$7)-FC.Serv.GRC!AA99)","v":0.14992612343606973},{"$f":"IF($A99=0,0,AI99*(1+INDEX(InputPriceChanges.Admin,$A99,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A99,AJ$7)-FC.Serv.GRC!AB99)","v":0.15023738883613655},null,null,null,null,{"$f":"IF($A99=0,0,AN99*(1+INDEX(InputPriceChanges.Admin,$A99,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A99,AO$7))","v":-8.6108724842488341E-2},{"$f":"IF($A99=0,0,AO99*(1+INDEX(InputPriceChanges.Admin,$A99,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A99,AP$7))","v":-8.6230180962938427E-2},{"$f":"IF($A99=0,0,AP99*(1+INDEX(InputPriceChanges.Admin,$A99,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A99,AQ$7))","v":-8.6394173008747688E-2},{"$f":"IF($A99=0,0,AQ99*(1+INDEX(InputPriceChanges.Admin,$A99,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A99,AR$7))","v":-8.6573538126771807E-2},null,null,null,null,{"$f":"IF($A99=0,0,AV99*(1+INDEX(InputPriceChanges.Admin,$A99,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A99,AW$7))","v":-2.4973785314901256E-2},{"$f":"IF($A99=0,0,AW99*(1+INDEX(InputPriceChanges.Admin,$A99,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A99,AX$7))","v":-2.5009010770659076E-2},{"$f":"IF($A99=0,0,AX99*(1+INDEX(InputPriceChanges.Admin,$A99,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A99,AY$7))","v":-2.5056572758748941E-2},{"$f":"IF($A99=0,0,AY99*(1+INDEX(InputPriceChanges.Admin,$A99,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A99,AZ$7))","v":-2.5108593340388143E-2},null,null,null,0.14931244706627306,6.3322039525732385E-2,6.341135508897934E-2,6.3531950427322043E-2,6.3663850709364742E-2,null,null,null,0.14931244706627306,6.3322039525732385E-2,6.341135508897934E-2,6.3531950427322043E-2,6.3663850709364742E-2,null,null,null,3.5022689056604761E-5,3.505044153242006E-5,3.5099880084162377E-5,3.5166632827556655E-5,3.5239643159480161E-5,null,null,null,3.5022689056604761E-5,3.505044153242006E-5,3.5099880084162377E-5,3.5166632827556655E-5,3.5239643159480161E-5,null,null,null,6.3271901972717884E-2,6.3322039525732371E-2,6.3411355088979313E-2,6.3531950427322029E-2,6.3663850709364728E-2,null,null,null,0.57624496004251846,2.1916204708117296E-16,4.377067100471526E-16,2.184379310641514E-16,2.1798536615651307E-16]
[92,"SPO436","SPO436: Prot Path PC rental 140Mbit local end","BTW",0,0.58680598709484544,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!98:98,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.4955839639837844E-4},5.5001692375192962E-4,5.5083378342484955E-4,5.5193680297778089E-4,5.531433438712137E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!98:98,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.90411242314435114},{"$f":"IF($A100=0,0,AF100*(1+INDEX(InputPriceChanges.Admin,$A100,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A100,AG$7)-FC.Serv.GRC!Y100)","v":0.90486677478271027},{"$f":"IF($A100=0,0,AG100*(1+INDEX(InputPriceChanges.Admin,$A100,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A100,AH$7)-FC.Serv.GRC!Z100)","v":0.90621064102712146},{"$f":"IF($A100=0,0,AH100*(1+INDEX(InputPriceChanges.Admin,$A100,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A100,AI$7)-FC.Serv.GRC!AA100)","v":0.90802528654489001},{"$f":"IF($A100=0,0,AI100*(1+INDEX(InputPriceChanges.Admin,$A100,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A100,AJ$7)-FC.Serv.GRC!AB100)","v":0.91001024140670872},null,null,null,null,{"$f":"IF($A100=0,0,AN100*(1+INDEX(InputPriceChanges.Admin,$A100,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A100,AO$7))","v":-0.2771243982707069},{"$f":"IF($A100=0,0,AO100*(1+INDEX(InputPriceChanges.Admin,$A100,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A100,AP$7))","v":-0.28734038789530425},{"$f":"IF($A100=0,0,AP100*(1+INDEX(InputPriceChanges.Admin,$A100,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A100,AQ$7))","v":-0.31121904920377891},{"$f":"IF($A100=0,0,AQ100*(1+INDEX(InputPriceChanges.Admin,$A100,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A100,AR$7))","v":-0.32199483619611163},null,null,null,null,{"$f":"IF($A100=0,0,AV100*(1+INDEX(InputPriceChanges.Admin,$A100,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A100,AW$7))","v":-8.2142745464289665E-2},{"$f":"IF($A100=0,0,AW100*(1+INDEX(InputPriceChanges.Admin,$A100,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A100,AX$7))","v":-8.5540511027543065E-2},{"$f":"IF($A100=0,0,AX100*(1+INDEX(InputPriceChanges.Admin,$A100,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A100,AY$7))","v":-9.2951034602515997E-2},{"$f":"IF($A100=0,0,AY100*(1+INDEX(InputPriceChanges.Admin,$A100,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A100,AZ$7))","v":-9.6506812918449023E-2},null,null,null,0.90411242314435114,0.62774237651200337,0.61887025313181721,0.59680623734111116,0.58801540521059703,null,null,null,0.90411242314435114,0.62774237651200337,0.61887025313181721,0.59680623734111116,0.58801540521059703,null,null,null,2.2707423913356762E-4,2.2726369989080821E-4,2.2760122141704238E-4,2.2805698249243094E-4,2.2855551796592262E-4,null,null,null,2.2707423913356762E-4,2.2726369989080821E-4,2.2760122141704238E-4,2.2805698249243094E-4,2.2855551796592262E-4,null,null,null,0.3735738402364176,0.37388553381701278,0.37444081130334883,0.37519061196683595,0.37601078343162642,null,null,null,0.58680598709484544,0.40439653621207533,0.39496072172078656,0.371335973902713,0.36054263187720637]
[93,"SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre","BTW",0,0.60066728702564165,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!99:99,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.8169849819069626E-4},2.8178099926903945E-4,2.8192789419703246E-4,2.8212605802483282E-4,2.8234253892520323E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!99:99,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.12551062031045232},{"$f":"IF($A101=0,0,AF101*(1+INDEX(InputPriceChanges.Admin,$A101,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A101,AG$7)-FC.Serv.GRC!Y101)","v":0.12554737862327842},{"$f":"IF($A101=0,0,AG101*(1+INDEX(InputPriceChanges.Admin,$A101,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A101,AH$7)-FC.Serv.GRC!Z101)","v":0.12561282758254258},{"$f":"IF($A101=0,0,AH101*(1+INDEX(InputPriceChanges.Admin,$A101,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A101,AI$7)-FC.Serv.GRC!AA101)","v":0.12570111937362441},{"$f":"IF($A101=0,0,AI101*(1+INDEX(InputPriceChanges.Admin,$A101,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A101,AJ$7)-FC.Serv.GRC!AB101)","v":0.12579757232692507},null,null,null,null,{"$f":"IF($A101=0,0,AN101*(1+INDEX(InputPriceChanges.Admin,$A101,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A101,AO$7))","v":-1.1975789257728893E-2},{"$f":"IF($A101=0,0,AO101*(1+INDEX(InputPriceChanges.Admin,$A101,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A101,AP$7))","v":-1.1407710321176573E-2},{"$f":"IF($A101=0,0,AP101*(1+INDEX(InputPriceChanges.Admin,$A101,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A101,AQ$7))","v":-2.9481660476467081E-2},{"$f":"IF($A101=0,0,AQ101*(1+INDEX(InputPriceChanges.Admin,$A101,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A101,AR$7))","v":-3.3300224907266356E-2},null,null,null,null,{"$f":"IF($A101=0,0,AV101*(1+INDEX(InputPriceChanges.Admin,$A101,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A101,AW$7))","v":-4.8906100921619969E-3},{"$f":"IF($A101=0,0,AW101*(1+INDEX(InputPriceChanges.Admin,$A101,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A101,AX$7))","v":-4.3188375890241262E-3},{"$f":"IF($A101=0,0,AX101*(1+INDEX(InputPriceChanges.Admin,$A101,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A101,AY$7))","v":-1.1643738364256936E-2},{"$f":"IF($A101=0,0,AY101*(1+INDEX(InputPriceChanges.Admin,$A101,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A101,AZ$7))","v":-1.3320608010241481E-2},null,null,null,0.12551062031045232,0.11357158936554952,0.11420511726136601,9.6219458897157328E-2,9.2497347419658704E-2,null,null,null,0.12551062031045232,0.11357158936554952,0.11420511726136601,9.6219458897157328E-2,9.2497347419658704E-2,null,null,null,1.1249142552329312E-4,1.1252437090273121E-4,1.1258303085284883E-4,1.1266216415181772E-4,1.1274861205706977E-4,null,null,null,1.1249142552329312E-4,1.1252437090273121E-4,1.1258303085284883E-4,1.1266216415181772E-4,1.1274861205706977E-4,null,null,null,5.012049651566753E-2,5.0135175312452734E-2,5.0161311222917039E-2,5.0196569023383104E-2,5.0235085842899048E-2,null,null,null,0.60066728702564165,0.55855882978722671,0.56077877746826765,0.47831166794405977,0.45690241672570975]
[94,"SPO439","SPO439: Prot Path PC rental 2Mbit local end fibre","BTW",0,0.60064791981488175,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!100:100,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.4069004643220172E-5},9.409812234744357E-5,9.4149967904039912E-5,9.4219910540600465E-5,9.4296321307817585E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!100:100,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":5.0718562472651781E-2},{"$f":"IF($A102=0,0,AF102*(1+INDEX(InputPriceChanges.Admin,$A102,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A102,AG$7)-FC.Serv.GRC!Y102)","v":5.0734261672471276E-2},{"$f":"IF($A102=0,0,AG102*(1+INDEX(InputPriceChanges.Admin,$A102,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A102,AH$7)-FC.Serv.GRC!Z102)","v":5.0762214897990501E-2},{"$f":"IF($A102=0,0,AH102*(1+INDEX(InputPriceChanges.Admin,$A102,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A102,AI$7)-FC.Serv.GRC!AA102)","v":5.0799925406306734E-2},{"$f":"IF($A102=0,0,AI102*(1+INDEX(InputPriceChanges.Admin,$A102,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A102,AJ$7)-FC.Serv.GRC!AB102)","v":5.0841123293808396E-2},null,null,null,null,{"$f":"IF($A102=0,0,AN102*(1+INDEX(InputPriceChanges.Admin,$A102,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A102,AO$7))","v":-3.9396097155932194E-3},{"$f":"IF($A102=0,0,AO102*(1+INDEX(InputPriceChanges.Admin,$A102,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A102,AP$7))","v":-5.9286127795290591E-3},{"$f":"IF($A102=0,0,AP102*(1+INDEX(InputPriceChanges.Admin,$A102,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A102,AQ$7))","v":-7.9068807583090109E-3},{"$f":"IF($A102=0,0,AQ102*(1+INDEX(InputPriceChanges.Admin,$A102,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A102,AR$7))","v":-1.1244479603663917E-2},null,null,null,null,{"$f":"IF($A102=0,0,AV102*(1+INDEX(InputPriceChanges.Admin,$A102,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A102,AW$7))","v":-1.1778178871108115E-3},{"$f":"IF($A102=0,0,AW102*(1+INDEX(InputPriceChanges.Admin,$A102,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A102,AX$7))","v":-1.8033565760224859E-3},{"$f":"IF($A102=0,0,AX102*(1+INDEX(InputPriceChanges.Admin,$A102,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A102,AY$7))","v":-2.4232995516865214E-3},{"$f":"IF($A102=0,0,AY102*(1+INDEX(InputPriceChanges.Admin,$A102,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A102,AZ$7))","v":-3.4178019188090113E-3},null,null,null,5.0718562472651781E-2,4.6794651956878056E-2,4.4833602118461442E-2,4.2893044647997723E-2,3.9596643690144477E-2,null,null,null,5.0718562472651781E-2,4.6794651956878056E-2,4.4833602118461442E-2,4.2893044647997723E-2,3.9596643690144477E-2,null,null,null,3.7566652685213526E-5,3.7578280900965355E-5,3.7598985531840457E-5,3.7626917269244544E-5,3.7657432068081239E-5,null,null,null,3.7566652685213526E-5,3.7578280900965355E-5,3.7598985531840457E-5,3.7626917269244544E-5,3.7657432068081239E-5,null,null,null,2.0254563427452365E-2,2.0260832935557523E-2,2.0271996114316508E-2,2.0287055884257436E-2,2.0303508346330459E-2,null,null,null,0.60064791981488175,0.56702674155524924,0.54783922869385127,0.52703157235063636,0.48724168378483151]
[95,"SQ103","SQ103: WS Low Tisbo Excess Construction","BTW",0,1.767617726680535E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!101:101,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.910905760117684},2.9329876945453526,2.972591709298126,3.0267114209872865,3.0868677432561249,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!101:101,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":77.289187622590831},{"$f":"IF($A103=0,0,AF103*(1+INDEX(InputPriceChanges.Admin,$A103,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A103,AG$7)-FC.Serv.GRC!Y103)","v":77.875498178031421},{"$f":"IF($A103=0,0,AG103*(1+INDEX(InputPriceChanges.Admin,$A103,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A103,AH$7)-FC.Serv.GRC!Z103)","v":78.92704789454001},{"$f":"IF($A103=0,0,AH103*(1+INDEX(InputPriceChanges.Admin,$A103,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A103,AI$7)-FC.Serv.GRC!AA103)","v":80.36401250127291},{"$f":"IF($A103=0,0,AI103*(1+INDEX(InputPriceChanges.Admin,$A103,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A103,AJ$7)-FC.Serv.GRC!AB103)","v":81.961258740647324},null,null,null,null,{"$f":"IF($A103=0,0,AN103*(1+INDEX(InputPriceChanges.Admin,$A103,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A103,AO$7))","v":0},{"$f":"IF($A103=0,0,AO103*(1+INDEX(InputPriceChanges.Admin,$A103,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A103,AP$7))","v":0},{"$f":"IF($A103=0,0,AP103*(1+INDEX(InputPriceChanges.Admin,$A103,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A103,AQ$7))","v":0},{"$f":"IF($A103=0,0,AQ103*(1+INDEX(InputPriceChanges.Admin,$A103,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A103,AR$7))","v":0},null,null,null,null,{"$f":"IF($A103=0,0,AV103*(1+INDEX(InputPriceChanges.Admin,$A103,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A103,AW$7))","v":0},{"$f":"IF($A103=0,0,AW103*(1+INDEX(InputPriceChanges.Admin,$A103,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A103,AX$7))","v":0},{"$f":"IF($A103=0,0,AX103*(1+INDEX(InputPriceChanges.Admin,$A103,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A103,AY$7))","v":0},{"$f":"IF($A103=0,0,AY103*(1+INDEX(InputPriceChanges.Admin,$A103,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A103,AZ$7))","v":0},null,null,null,77.289187622590831,77.875498178031421,78.92704789454001,80.36401250127291,81.961258740647324,null,null,null,77.289187622590831,77.875498178031421,78.92704789454001,80.36401250127291,81.961258740647324,null,null,null,2.8594520738948788,2.88114368413521,2.920047651302736,2.9732107333744509,3.0323037218271462,null,null,null,2.8594520738948788,2.88114368413521,2.920047651302736,2.9732107333744509,3.0323037218271462,null,null,null,75.923010241366541,76.498957067495766,77.531919404810481,78.943483970428645,80.512497002137138,null,null,null,1.767617726680535E-2,1.7676177266805277E-2,1.7676177266805405E-2,1.7676177266805402E-2,1.7676177266805402E-2]
[96,"SO417","SO417: 64Kbit PC link connection cct prov  internal","BTW",0,0.78113333262486251,"£",703.79537685167554,695.70793545100628,758.10653228838214,894.89552635852499,1379.3483441966268,null,null,null,7.7150049210480673E-2,9.2002870134082163E-2,6.908818114740678E-2,4.6401565949889784E-2,1.8741406387588019E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!102:102,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.0396348655006877E-4},3.0396348676216007E-4,3.0396348713968252E-4,3.0396348764870151E-4,3.0396348820438065E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!102:102,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":3.0493682163210138E-3},{"$f":"IF($A104=0,0,AF104*(1+INDEX(InputPriceChanges.Admin,$A104,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A104,AG$7)-FC.Serv.GRC!Y104)","v":3.0493682184487181E-3},{"$f":"IF($A104=0,0,AG104*(1+INDEX(InputPriceChanges.Admin,$A104,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A104,AH$7)-FC.Serv.GRC!Z104)","v":3.049368222236031E-3},{"$f":"IF($A104=0,0,AH104*(1+INDEX(InputPriceChanges.Admin,$A104,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A104,AI$7)-FC.Serv.GRC!AA104)","v":3.0493682273425209E-3},{"$f":"IF($A104=0,0,AI104*(1+INDEX(InputPriceChanges.Admin,$A104,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A104,AJ$7)-FC.Serv.GRC!AB104)","v":3.049368232917106E-3},null,null,null,null,{"$f":"IF($A104=0,0,AN104*(1+INDEX(InputPriceChanges.Admin,$A104,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A104,AO$7))","v":4.91592814937996E-4},{"$f":"IF($A104=0,0,AO104*(1+INDEX(InputPriceChanges.Admin,$A104,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A104,AP$7))","v":-4.0171890016061599E-4},{"$f":"IF($A104=0,0,AP104*(1+INDEX(InputPriceChanges.Admin,$A104,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A104,AQ$7))","v":-1.255270301320199E-3},{"$f":"IF($A104=0,0,AQ104*(1+INDEX(InputPriceChanges.Admin,$A104,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A104,AR$7))","v":-2.0867243477055014E-3},null,null,null,null,{"$f":"IF($A104=0,0,AV104*(1+INDEX(InputPriceChanges.Admin,$A104,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A104,AW$7))","v":4.91592814937996E-4},{"$f":"IF($A104=0,0,AW104*(1+INDEX(InputPriceChanges.Admin,$A104,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A104,AX$7))","v":-1.0581459102807877E-4},{"$f":"IF($A104=0,0,AX104*(1+INDEX(InputPriceChanges.Admin,$A104,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A104,AY$7))","v":-6.5393484368763202E-4},{"$f":"IF($A104=0,0,AY104*(1+INDEX(InputPriceChanges.Admin,$A104,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A104,AZ$7))","v":-1.1617367142264638E-3},null,null,null,3.0493682163210138E-3,3.540961033386714E-3,2.6476493220754151E-3,1.7940979260223219E-3,9.6264388521160454E-4,null,null,null,8.0199417426801686E-2,9.5543831167468882E-2,7.173583046948219E-2,4.8195663875912106E-2,1.9704050272799624E-2,null,null,null,6.6527475304940976E-5,6.6527475351360686E-5,6.6527475433987774E-5,6.6527475545395063E-5,6.6527475667014696E-5,null,null,null,6.6527475304940976E-5,6.6527475351360686E-5,6.6527475433987774E-5,6.6527475545395063E-5,6.6527475667014696E-5,null,null,null,6.6740505910584764E-4,6.6740505957153134E-4,6.6740506040044803E-4,6.674050615180884E-4,6.6740506273817927E-4,null,null,null,0.78113333262486251,0.81151866589924071,0.74792543150038893,0.62799964715538903,0.30669578543941722]
[97,"SO418","SO418: 64kbit PC Re arranges","BTW",0,0,"£",205.2070091153079,0,0,0,0,null,null,null,1.9699872875069557E-4,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!103:103,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!103:103,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A105=0,0,AF105*(1+INDEX(InputPriceChanges.Admin,$A105,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A105,AG$7)-FC.Serv.GRC!Y105)","v":0},{"$f":"IF($A105=0,0,AG105*(1+INDEX(InputPriceChanges.Admin,$A105,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A105,AH$7)-FC.Serv.GRC!Z105)","v":0},{"$f":"IF($A105=0,0,AH105*(1+INDEX(InputPriceChanges.Admin,$A105,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A105,AI$7)-FC.Serv.GRC!AA105)","v":0},{"$f":"IF($A105=0,0,AI105*(1+INDEX(InputPriceChanges.Admin,$A105,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A105,AJ$7)-FC.Serv.GRC!AB105)","v":0},null,null,null,null,{"$f":"IF($A105=0,0,AN105*(1+INDEX(InputPriceChanges.Admin,$A105,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A105,AO$7))","v":0},{"$f":"IF($A105=0,0,AO105*(1+INDEX(InputPriceChanges.Admin,$A105,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A105,AP$7))","v":0},{"$f":"IF($A105=0,0,AP105*(1+INDEX(InputPriceChanges.Admin,$A105,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A105,AQ$7))","v":0},{"$f":"IF($A105=0,0,AQ105*(1+INDEX(InputPriceChanges.Admin,$A105,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A105,AR$7))","v":0},null,null,null,null,{"$f":"IF($A105=0,0,AV105*(1+INDEX(InputPriceChanges.Admin,$A105,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A105,AW$7))","v":0},{"$f":"IF($A105=0,0,AW105*(1+INDEX(InputPriceChanges.Admin,$A105,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A105,AX$7))","v":0},{"$f":"IF($A105=0,0,AX105*(1+INDEX(InputPriceChanges.Admin,$A105,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A105,AY$7))","v":0},{"$f":"IF($A105=0,0,AY105*(1+INDEX(InputPriceChanges.Admin,$A105,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A105,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,1.9699872875069557E-4,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[98,"SE417","SE417: 64Kbit PPC new connection provision  external","BTW",0,0.77892661339887392,"£",745.56138905443709,736.99400676847745,803.09558410652562,948.00218022897786,1461.204351880685,null,null,null,7.8507614267432201E-3,8.2248531155362063E-3,9.8298899494638717E-3,1.2399868517395028E-2,1.613169604476276E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!104:104,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.1114108506156803E-5},2.1114108524681945E-5,2.1114108557656701E-5,2.1114108602117047E-5,2.1114108650652922E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!104:104,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.2652371741894691E-4},{"$f":"IF($A106=0,0,AF106*(1+INDEX(InputPriceChanges.Admin,$A106,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A106,AG$7)-FC.Serv.GRC!Y106)","v":2.2652371761769477E-4},{"$f":"IF($A106=0,0,AG106*(1+INDEX(InputPriceChanges.Admin,$A106,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A106,AH$7)-FC.Serv.GRC!Z106)","v":2.2652371797146598E-4},{"$f":"IF($A106=0,0,AH106*(1+INDEX(InputPriceChanges.Admin,$A106,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A106,AI$7)-FC.Serv.GRC!AA106)","v":2.2652371844846092E-4},{"$f":"IF($A106=0,0,AI106*(1+INDEX(InputPriceChanges.Admin,$A106,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A106,AJ$7)-FC.Serv.GRC!AB106)","v":2.2652371896918035E-4},null,null,null,null,{"$f":"IF($A106=0,0,AN106*(1+INDEX(InputPriceChanges.Admin,$A106,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A106,AO$7))","v":1.0556559534438607E-5},{"$f":"IF($A106=0,0,AO106*(1+INDEX(InputPriceChanges.Admin,$A106,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A106,AP$7))","v":2.86535187810827E-5},{"$f":"IF($A106=0,0,AP106*(1+INDEX(InputPriceChanges.Admin,$A106,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A106,AQ$7))","v":4.2728931605624696E-5},{"$f":"IF($A106=0,0,AQ106*(1+INDEX(InputPriceChanges.Admin,$A106,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A106,AR$7))","v":8.54578634076949E-6},null,null,null,null,{"$f":"IF($A106=0,0,AV106*(1+INDEX(InputPriceChanges.Admin,$A106,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A106,AW$7))","v":1.0556559534438607E-5},{"$f":"IF($A106=0,0,AW106*(1+INDEX(InputPriceChanges.Admin,$A106,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A106,AX$7))","v":2.86535187810827E-5},{"$f":"IF($A106=0,0,AX106*(1+INDEX(InputPriceChanges.Admin,$A106,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A106,AY$7))","v":4.2728931605624696E-5},{"$f":"IF($A106=0,0,AY106*(1+INDEX(InputPriceChanges.Admin,$A106,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A106,AZ$7))","v":1.4539305522083297E-5},null,null,null,2.2652371741894691E-4,2.3708027715213338E-4,2.551772367525487E-4,2.6925265005408564E-4,2.3506950530994983E-4,null,null,null,8.0772851441621666E-3,8.4619333926883398E-3,1.008506718621642E-2,1.2669121167449114E-2,1.6366765550072711E-2,null,null,null,4.6677674725197277E-6,4.6677674766151439E-6,4.6677674839049847E-6,4.6677674937339838E-6,4.6677675044639745E-6,null,null,null,4.6677674725197277E-6,4.6677674766151439E-6,4.6677674839049847E-6,4.6677674937339838E-6,4.6677675044639745E-6,null,null,null,5.0078365355283086E-5,5.0078365399220949E-5,5.0078365477430347E-5,5.0078365582881232E-5,5.0078365697998445E-5,null,null,null,0.77892661339887392,0.78877042830903277,0.8037506553690269,0.81400975785077012,0.78696358069938577]
[99,"SE418","SE418: 64kbit PPC Re arranges","BTW",0,0,"£",151.23932256478867,0,0,0,0,null,null,null,2.8886710609874633E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!105:105,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!105:105,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A107=0,0,AF107*(1+INDEX(InputPriceChanges.Admin,$A107,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A107,AG$7)-FC.Serv.GRC!Y107)","v":0},{"$f":"IF($A107=0,0,AG107*(1+INDEX(InputPriceChanges.Admin,$A107,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A107,AH$7)-FC.Serv.GRC!Z107)","v":0},{"$f":"IF($A107=0,0,AH107*(1+INDEX(InputPriceChanges.Admin,$A107,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A107,AI$7)-FC.Serv.GRC!AA107)","v":0},{"$f":"IF($A107=0,0,AI107*(1+INDEX(InputPriceChanges.Admin,$A107,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A107,AJ$7)-FC.Serv.GRC!AB107)","v":0},null,null,null,null,{"$f":"IF($A107=0,0,AN107*(1+INDEX(InputPriceChanges.Admin,$A107,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A107,AO$7))","v":0},{"$f":"IF($A107=0,0,AO107*(1+INDEX(InputPriceChanges.Admin,$A107,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A107,AP$7))","v":0},{"$f":"IF($A107=0,0,AP107*(1+INDEX(InputPriceChanges.Admin,$A107,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A107,AQ$7))","v":0},{"$f":"IF($A107=0,0,AQ107*(1+INDEX(InputPriceChanges.Admin,$A107,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A107,AR$7))","v":0},null,null,null,null,{"$f":"IF($A107=0,0,AV107*(1+INDEX(InputPriceChanges.Admin,$A107,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A107,AW$7))","v":0},{"$f":"IF($A107=0,0,AW107*(1+INDEX(InputPriceChanges.Admin,$A107,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A107,AX$7))","v":0},{"$f":"IF($A107=0,0,AX107*(1+INDEX(InputPriceChanges.Admin,$A107,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A107,AY$7))","v":0},{"$f":"IF($A107=0,0,AY107*(1+INDEX(InputPriceChanges.Admin,$A107,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A107,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,2.8886710609874633E-2,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[100,"SO413","SO413: 2Mbit PC link connection cct provision","BTW",0,0.78136878702834367,"£",3900.4503784891504,3747.5319887773248,4285.5876837492451,4262.2772744763042,4254.4041655534384,null,null,null,0.86355971379749763,0.69207547823338267,0.83642196786385459,0.53782624264930134,0.59582540586384092,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!106:106,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.1071113140121835E-3},2.1071113155523638E-3,2.1071113182938848E-3,2.1071113219903177E-3,2.1071113260255903E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!106:106,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.2026397430708427E-2},{"$f":"IF($A108=0,0,AF108*(1+INDEX(InputPriceChanges.Admin,$A108,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A108,AG$7)-FC.Serv.GRC!Y108)","v":2.2026397446808489E-2},{"$f":"IF($A108=0,0,AG108*(1+INDEX(InputPriceChanges.Admin,$A108,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A108,AH$7)-FC.Serv.GRC!Z108)","v":2.2026397475466603E-2},{"$f":"IF($A108=0,0,AH108*(1+INDEX(InputPriceChanges.Admin,$A108,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A108,AI$7)-FC.Serv.GRC!AA108)","v":2.2026397514106757E-2},{"$f":"IF($A108=0,0,AI108*(1+INDEX(InputPriceChanges.Admin,$A108,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A108,AJ$7)-FC.Serv.GRC!AB108)","v":2.2026397556288921E-2},null,null,null,null,{"$f":"IF($A108=0,0,AN108*(1+INDEX(InputPriceChanges.Admin,$A108,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A108,AO$7))","v":-2.8548526143692969E-3},{"$f":"IF($A108=0,0,AO108*(1+INDEX(InputPriceChanges.Admin,$A108,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A108,AP$7))","v":-2.0389447021188977E-3},{"$f":"IF($A108=0,0,AP108*(1+INDEX(InputPriceChanges.Admin,$A108,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A108,AQ$7))","v":-7.401796624423803E-3},{"$f":"IF($A108=0,0,AQ108*(1+INDEX(InputPriceChanges.Admin,$A108,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A108,AR$7))","v":-6.323890825130349E-3},null,null,null,null,{"$f":"IF($A108=0,0,AV108*(1+INDEX(InputPriceChanges.Admin,$A108,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A108,AW$7))","v":-2.397189833443602E-3},{"$f":"IF($A108=0,0,AW108*(1+INDEX(InputPriceChanges.Admin,$A108,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A108,AX$7))","v":-1.5812819205977468E-3},{"$f":"IF($A108=0,0,AX108*(1+INDEX(InputPriceChanges.Admin,$A108,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A108,AY$7))","v":-4.8846881910269025E-3},{"$f":"IF($A108=0,0,AY108*(1+INDEX(InputPriceChanges.Admin,$A108,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A108,AZ$7))","v":-3.8067823869130015E-3},null,null,null,2.2026397430708427E-2,1.9171544832439193E-2,1.9987452773347705E-2,1.4624600889682954E-2,1.5702506731158573E-2,null,null,null,0.88558611122820607,0.71124702306582188,0.85640942063720227,0.55245084353898433,0.6115279125949995,null,null,null,4.6068030244878432E-4,4.6068030278551583E-4,4.6068030338489792E-4,4.6068030419305355E-4,4.6068030507529005E-4,null,null,null,4.6068030244878432E-4,4.6068030278551583E-4,4.6068030338489792E-4,4.6068030419305355E-4,4.6068030507529005E-4,null,null,null,4.8156579876715575E-3,4.8156579911915335E-3,4.8156579974570918E-3,4.8156580059050347E-3,4.815658015127372E-3,null,null,null,0.78136878702834367,0.74881220927782499,0.75906594741884581,0.67071525286530864,0.69331915613373785]
[101,"SE413","SE413: 2Mbit PPC link connection cct provision","BTW",0,0.78139599593841957,"£",{"$f":"IF($A109=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A109)))","v":3717.7691416246116},3572.0128275351171,4084.868181438334,4062.6495369578092,4055.145172445571,null,null,null,3.1859794436066271,3.7516512326386096,2.8646376323120357,2.894091515228522,2.2678003348104308,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!107:107,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.3681586379021422E-3},{"$f":"IF($A109=0,0,X109*(1+INDEX(InputPriceChanges.Admin,$A109,Y$7)))","v":6.3681586419172881E-3},6.3681586490642456E-3,6.3681586587005946E-3,6.3681586692202743E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!107:107,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":6.4058516055574097E-2},{"$f":"IF($A109=0,0,AF109*(1+INDEX(InputPriceChanges.Admin,$A109,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A109,AG$7)-FC.Serv.GRC!Y109)","v":6.4058516095963206E-2},{"$f":"IF($A109=0,0,AG109*(1+INDEX(InputPriceChanges.Admin,$A109,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A109,AH$7)-FC.Serv.GRC!Z109)","v":6.4058516167855808E-2},{"$f":"IF($A109=0,0,AH109*(1+INDEX(InputPriceChanges.Admin,$A109,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A109,AI$7)-FC.Serv.GRC!AA109)","v":6.4058516264789672E-2},{"$f":"IF($A109=0,0,AI109*(1+INDEX(InputPriceChanges.Admin,$A109,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A109,AJ$7)-FC.Serv.GRC!AB109)","v":6.4058516370609123E-2},null,null,null,null,{"$f":"IF($A109=0,0,AN109*(1+INDEX(InputPriceChanges.Admin,$A109,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A109,AO$7))","v":1.1292443798956256E-2},{"$f":"IF($A109=0,0,AO109*(1+INDEX(InputPriceChanges.Admin,$A109,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A109,AP$7))","v":-9.09325683887704E-3},{"$f":"IF($A109=0,0,AP109*(1+INDEX(InputPriceChanges.Admin,$A109,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A109,AQ$7))","v":-8.4457684623070479E-3},{"$f":"IF($A109=0,0,AQ109*(1+INDEX(InputPriceChanges.Admin,$A109,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A109,AR$7))","v":-1.738982355657925E-2},null,null,null,null,{"$f":"IF($A109=0,0,AV109*(1+INDEX(InputPriceChanges.Admin,$A109,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A109,AW$7))","v":1.1292443798956256E-2},{"$f":"IF($A109=0,0,AW109*(1+INDEX(InputPriceChanges.Admin,$A109,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A109,AX$7))","v":-2.4304457452853576E-3},{"$f":"IF($A109=0,0,AX109*(1+INDEX(InputPriceChanges.Admin,$A109,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A109,AY$7))","v":-1.7829573586331448E-3},{"$f":"IF($A109=0,0,AY109*(1+INDEX(InputPriceChanges.Admin,$A109,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A109,AZ$7))","v":-9.3960929964649938E-3},null,null,null,6.4058516055574097E-2,7.5350959894919467E-2,5.496525932897877E-2,5.5612747802482626E-2,4.6668692814029869E-2,null,null,null,3.2500379596622011,3.8270021925335289,2.9196028916410146,2.9497042630310046,2.3144690276244608,null,null,null,1.3921049767447484E-3,{"$f":"IF($A109=0,0,BT109*(1+INDEX(InputPriceChanges.Admin,$A109,BU$7)))","v":1.3921049776224753E-3},1.3921049791848288E-3,1.3921049812913732E-3,1.3921049835910174E-3,null,null,null,1.3921049767447484E-3,{"$f":"IF($A109=0,0,CB109*(1+INDEX(InputPriceChanges.Admin,$A109,CC$7))*(1-$E109))","v":1.3921049776224753E-3},1.3921049791848288E-3,1.3921049812913732E-3,1.3921049835910174E-3,null,null,null,1.4003448103991534E-2,1.4003448112820756E-2,1.4003448128536768E-2,1.4003448149726897E-2,1.4003448172859454E-2,null,null,null,0.78139599593841957,0.81415700433877369,0.74523092768974031,0.74819715437434708,0.699939138457085]
[102,"SL136","SL136: WH SDSL conns  MPF  TISBO","BTW",0,0.847138067350788,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!108:108,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.175977542401456E-5},1.1759775433394042E-5,1.1759775450089519E-5,1.1759775472600277E-5,1.175977549717452E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!108:108,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.401347489721579E-4},{"$f":"IF($A110=0,0,AF110*(1+INDEX(InputPriceChanges.Admin,$A110,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A110,AG$7)-FC.Serv.GRC!Y110)","v":1.4013474908392801E-4},{"$f":"IF($A110=0,0,AG110*(1+INDEX(InputPriceChanges.Admin,$A110,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A110,AH$7)-FC.Serv.GRC!Z110)","v":1.4013474928287878E-4},{"$f":"IF($A110=0,0,AH110*(1+INDEX(InputPriceChanges.Admin,$A110,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A110,AI$7)-FC.Serv.GRC!AA110)","v":1.4013474955112704E-4},{"$f":"IF($A110=0,0,AI110*(1+INDEX(InputPriceChanges.Admin,$A110,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A110,AJ$7)-FC.Serv.GRC!AB110)","v":1.4013474984396474E-4},null,null,null,null,{"$f":"IF($A110=0,0,AN110*(1+INDEX(InputPriceChanges.Admin,$A110,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A110,AO$7))","v":-1.1871348050764638E-4},{"$f":"IF($A110=0,0,AO110*(1+INDEX(InputPriceChanges.Admin,$A110,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A110,AP$7))","v":-1.1871348067618516E-4},{"$f":"IF($A110=0,0,AP110*(1+INDEX(InputPriceChanges.Admin,$A110,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A110,AQ$7))","v":-1.1871348090342848E-4},{"$f":"IF($A110=0,0,AQ110*(1+INDEX(InputPriceChanges.Admin,$A110,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A110,AR$7))","v":-1.1871348115150243E-4},null,null,null,null,{"$f":"IF($A110=0,0,AV110*(1+INDEX(InputPriceChanges.Admin,$A110,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A110,AW$7))","v":-6.8732566233601218E-5},{"$f":"IF($A110=0,0,AW110*(1+INDEX(InputPriceChanges.Admin,$A110,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A110,AX$7))","v":-6.8732566331181568E-5},{"$f":"IF($A110=0,0,AX110*(1+INDEX(InputPriceChanges.Admin,$A110,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A110,AY$7))","v":-6.8732566462750586E-5},{"$f":"IF($A110=0,0,AY110*(1+INDEX(InputPriceChanges.Admin,$A110,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A110,AZ$7))","v":-6.8732566606380093E-5},null,null,null,1.401347489721579E-4,2.1421268576281627E-5,2.142126860669362E-5,2.1421268647698566E-5,2.1421268692462306E-5,null,null,null,1.401347489721579E-4,2.1421268576281627E-5,2.142126860669362E-5,2.1421268647698566E-5,2.1421268692462306E-5,null,null,null,1.7976219988355721E-6,1.7976220002693378E-6,1.7976220028214406E-6,1.7976220062624785E-6,1.7976220100189449E-6,null,null,null,1.7976219988355721E-6,1.7976220002693378E-6,1.7976220028214406E-6,1.7976220062624785E-6,1.7976220100189449E-6,null,null,null,2.1421268559196231E-5,2.1421268576281624E-5,2.1421268606693627E-5,2.1421268647698573E-5,2.1421268692462306E-5,null,null,null,0.847138067350788,1.5816672000315886E-16,0,0,0]
[103,"SL137","SL137: WH SDSL rentals  MPF   TISBO","BTW",0,0.82826478118376567,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!109:109,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.9909236769675037E-3},2.9909236786632327E-3,2.9909236816816308E-3,2.9909236857513805E-3,2.9909236901941908E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!109:109,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":5.5753706005690691E-2},{"$f":"IF($A111=0,0,AF111*(1+INDEX(InputPriceChanges.Admin,$A111,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A111,AG$7)-FC.Serv.GRC!Y111)","v":5.5753706037300718E-2},{"$f":"IF($A111=0,0,AG111*(1+INDEX(InputPriceChanges.Admin,$A111,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A111,AH$7)-FC.Serv.GRC!Z111)","v":5.5753706093566571E-2},{"$f":"IF($A111=0,0,AH111*(1+INDEX(InputPriceChanges.Admin,$A111,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A111,AI$7)-FC.Serv.GRC!AA111)","v":5.5753706169430636E-2},{"$f":"IF($A111=0,0,AI111*(1+INDEX(InputPriceChanges.Admin,$A111,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A111,AJ$7)-FC.Serv.GRC!AB111)","v":5.5753706252248916E-2},null,null,null,null,{"$f":"IF($A111=0,0,AN111*(1+INDEX(InputPriceChanges.Admin,$A111,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A111,AO$7))","v":-1.6699000628790595E-2},{"$f":"IF($A111=0,0,AO111*(1+INDEX(InputPriceChanges.Admin,$A111,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A111,AP$7))","v":-1.4657366605082534E-2},{"$f":"IF($A111=0,0,AP111*(1+INDEX(InputPriceChanges.Admin,$A111,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A111,AQ$7))","v":-2.1806035909228447E-2},{"$f":"IF($A111=0,0,AQ111*(1+INDEX(InputPriceChanges.Admin,$A111,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A111,AR$7))","v":-4.6178831309202896E-2},null,null,null,null,{"$f":"IF($A111=0,0,AV111*(1+INDEX(InputPriceChanges.Admin,$A111,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A111,AW$7))","v":-7.1529272702631408E-3},{"$f":"IF($A111=0,0,AW111*(1+INDEX(InputPriceChanges.Admin,$A111,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A111,AX$7))","v":-5.1112932369213188E-3},{"$f":"IF($A111=0,0,AX111*(1+INDEX(InputPriceChanges.Admin,$A111,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A111,AY$7))","v":-9.3642598352838592E-3},{"$f":"IF($A111=0,0,AY111*(1+INDEX(InputPriceChanges.Admin,$A111,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A111,AZ$7))","v":-1.7849834196587214E-2},null,null,null,5.5753706005690691E-2,3.9054705408510124E-2,4.1096339488484041E-2,3.3947670260202192E-2,9.5748749430460203E-3,null,null,null,5.5753706005690691E-2,3.9054705408510124E-2,4.1096339488484041E-2,3.3947670260202192E-2,9.5748749430460203E-3,null,null,null,5.1364693212667043E-4,5.1364693241788681E-4,5.13646932936252E-4,5.1364693363517133E-4,5.1364693439815833E-4,null,null,null,5.1364693212667043E-4,5.1364693241788681E-4,5.13646932936252E-4,5.1364693363517133E-4,5.1364693439815833E-4,null,null,null,9.5748749007032886E-3,9.5748749061318437E-3,9.5748749157946716E-3,9.5748749288232064E-3,9.5748749430460221E-3,null,null,null,0.82826478118376567,0.75483428165750666,0.76701392301672677,0.71795192849955003,0]
[104,"SH417","SH417: 64Kbit RBS new connection cct provision  external","BTW",0,0,"£",696.71007301080897,688.70405013248819,750.47446293743371,885.88636415225119,1365.4620607078837,null,null,null,1.1217032175474024E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!110:110,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.3559458549834718E-6},3.3559458572323459E-6,3.3559458612353423E-6,3.3559458666326405E-6,3.3559458725246911E-6,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!110:110,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.1383726190790246E-5},{"$f":"IF($A112=0,0,AF112*(1+INDEX(InputPriceChanges.Admin,$A112,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A112,AG$7)-FC.Serv.GRC!Y112)","v":2.1383726205119831E-5},{"$f":"IF($A112=0,0,AG112*(1+INDEX(InputPriceChanges.Admin,$A112,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A112,AH$7)-FC.Serv.GRC!Z112)","v":2.1383726230626493E-5},{"$f":"IF($A112=0,0,AH112*(1+INDEX(InputPriceChanges.Admin,$A112,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A112,AI$7)-FC.Serv.GRC!AA112)","v":2.1383726265017498E-5},{"$f":"IF($A112=0,0,AI112*(1+INDEX(InputPriceChanges.Admin,$A112,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A112,AJ$7)-FC.Serv.GRC!AB112)","v":2.138372630256101E-5},null,null,null,null,{"$f":"IF($A112=0,0,AN112*(1+INDEX(InputPriceChanges.Admin,$A112,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A112,AO$7))","v":0},{"$f":"IF($A112=0,0,AO112*(1+INDEX(InputPriceChanges.Admin,$A112,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A112,AP$7))","v":0},{"$f":"IF($A112=0,0,AP112*(1+INDEX(InputPriceChanges.Admin,$A112,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A112,AQ$7))","v":0},{"$f":"IF($A112=0,0,AQ112*(1+INDEX(InputPriceChanges.Admin,$A112,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A112,AR$7))","v":0},null,null,null,null,{"$f":"IF($A112=0,0,AV112*(1+INDEX(InputPriceChanges.Admin,$A112,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A112,AW$7))","v":0},{"$f":"IF($A112=0,0,AW112*(1+INDEX(InputPriceChanges.Admin,$A112,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A112,AX$7))","v":0},{"$f":"IF($A112=0,0,AX112*(1+INDEX(InputPriceChanges.Admin,$A112,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A112,AY$7))","v":0},{"$f":"IF($A112=0,0,AY112*(1+INDEX(InputPriceChanges.Admin,$A112,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A112,AZ$7))","v":0},null,null,null,2.1383726190790246E-5,2.1383726205119831E-5,2.1383726230626493E-5,2.1383726265017498E-5,2.138372630256101E-5,null,null,null,1.1238415901664814E-2,2.1383726205119831E-5,2.1383726230626493E-5,2.1383726265017498E-5,2.138372630256101E-5,null,null,null,3.3559458549834718E-6,3.3559458572323459E-6,3.3559458612353423E-6,3.3559458666326405E-6,3.3559458725246911E-6,null,null,null,3.3559458549834718E-6,3.3559458572323459E-6,3.3559458612353423E-6,3.3559458666326405E-6,3.3559458725246911E-6,null,null,null,2.1383726190790246E-5,2.1383726205119831E-5,2.1383726230626493E-5,2.1383726265017498E-5,2.138372630256101E-5,null,null,null,0,0,0,0,0]
[105,"SH418","SH418: RBS 64Kbit PPC Re arranges","BTW",0,0,"£",151.5055777415802,0,0,0,0,null,null,null,1.3362791956807374E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!111:111,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!111:111,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A113=0,0,AF113*(1+INDEX(InputPriceChanges.Admin,$A113,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A113,AG$7)-FC.Serv.GRC!Y113)","v":0},{"$f":"IF($A113=0,0,AG113*(1+INDEX(InputPriceChanges.Admin,$A113,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A113,AH$7)-FC.Serv.GRC!Z113)","v":0},{"$f":"IF($A113=0,0,AH113*(1+INDEX(InputPriceChanges.Admin,$A113,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A113,AI$7)-FC.Serv.GRC!AA113)","v":0},{"$f":"IF($A113=0,0,AI113*(1+INDEX(InputPriceChanges.Admin,$A113,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A113,AJ$7)-FC.Serv.GRC!AB113)","v":0},null,null,null,null,{"$f":"IF($A113=0,0,AN113*(1+INDEX(InputPriceChanges.Admin,$A113,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A113,AO$7))","v":0},{"$f":"IF($A113=0,0,AO113*(1+INDEX(InputPriceChanges.Admin,$A113,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A113,AP$7))","v":0},{"$f":"IF($A113=0,0,AP113*(1+INDEX(InputPriceChanges.Admin,$A113,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A113,AQ$7))","v":0},{"$f":"IF($A113=0,0,AQ113*(1+INDEX(InputPriceChanges.Admin,$A113,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A113,AR$7))","v":0},null,null,null,null,{"$f":"IF($A113=0,0,AV113*(1+INDEX(InputPriceChanges.Admin,$A113,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A113,AW$7))","v":0},{"$f":"IF($A113=0,0,AW113*(1+INDEX(InputPriceChanges.Admin,$A113,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A113,AX$7))","v":0},{"$f":"IF($A113=0,0,AX113*(1+INDEX(InputPriceChanges.Admin,$A113,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A113,AY$7))","v":0},{"$f":"IF($A113=0,0,AY113*(1+INDEX(InputPriceChanges.Admin,$A113,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A113,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,1.3362791956807374E-2,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[106,"ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision","BTW",0,0.77468642505708174,"£",3842.6477986480841,3691.9955773457409,4222.0775758853015,4199.1126143587435,4191.3561806817979,null,null,null,0.23217277999431721,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!112:112,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.7360053347166873E-4},2.7360053365617663E-4,2.7360053398460066E-4,2.7360053442741956E-4,2.7360053491083018E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!112:112,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.877766046387586E-3},{"$f":"IF($A114=0,0,AF114*(1+INDEX(InputPriceChanges.Admin,$A114,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A114,AG$7)-FC.Serv.GRC!Y114)","v":2.8777660483282641E-3},{"$f":"IF($A114=0,0,AG114*(1+INDEX(InputPriceChanges.Admin,$A114,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A114,AH$7)-FC.Serv.GRC!Z114)","v":2.8777660517826705E-3},{"$f":"IF($A114=0,0,AH114*(1+INDEX(InputPriceChanges.Admin,$A114,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A114,AI$7)-FC.Serv.GRC!AA114)","v":2.8777660564402972E-3},{"$f":"IF($A114=0,0,AI114*(1+INDEX(InputPriceChanges.Admin,$A114,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A114,AJ$7)-FC.Serv.GRC!AB114)","v":2.8777660615248732E-3},null,null,null,null,{"$f":"IF($A114=0,0,AN114*(1+INDEX(InputPriceChanges.Admin,$A114,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A114,AO$7))","v":-2.229366292130068E-3},{"$f":"IF($A114=0,0,AO114*(1+INDEX(InputPriceChanges.Admin,$A114,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A114,AP$7))","v":-2.22936629480615E-3},{"$f":"IF($A114=0,0,AP114*(1+INDEX(InputPriceChanges.Admin,$A114,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A114,AQ$7))","v":-2.2293662984143501E-3},{"$f":"IF($A114=0,0,AQ114*(1+INDEX(InputPriceChanges.Admin,$A114,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A114,AR$7))","v":-2.2293663023533021E-3},null,null,null,null,{"$f":"IF($A114=0,0,AV114*(1+INDEX(InputPriceChanges.Admin,$A114,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A114,AW$7))","v":-1.5077212306018641E-3},{"$f":"IF($A114=0,0,AW114*(1+INDEX(InputPriceChanges.Admin,$A114,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A114,AX$7))","v":-1.5077212324116991E-3},{"$f":"IF($A114=0,0,AX114*(1+INDEX(InputPriceChanges.Admin,$A114,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A114,AY$7))","v":-1.5077212348519262E-3},{"$f":"IF($A114=0,0,AY114*(1+INDEX(InputPriceChanges.Admin,$A114,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A114,AZ$7))","v":-1.5077212375158408E-3},null,null,null,2.877766046387586E-3,6.483997561981961E-4,6.4839975697652055E-4,6.4839975802594716E-4,6.4839975917157112E-4,null,null,null,0.2350505460407048,6.483997561981961E-4,6.4839975697652055E-4,6.4839975802594716E-4,6.4839975917157112E-4,null,null,null,6.1645914302791243E-5,6.1645914344363376E-5,6.164591441836176E-5,6.1645914518134869E-5,6.1645914627053846E-5,null,null,null,6.1645914302791243E-5,6.1645914344363376E-5,6.164591441836176E-5,6.1645914518134869E-5,6.1645914627053846E-5,null,null,null,6.4839975576093498E-4,6.483997561981961E-4,6.4839975697652077E-4,6.4839975802594727E-4,6.4839975917157123E-4,null,null,null,0.77468642505708174,0,0,0,0]
[107,"SH413","SH413: RBS 2Mbit PPC link connection cct provision","BTW",0,0.77490619403333438,"£",3750.4925368742988,3603.4532917327692,4120.8227420772619,4098.4085315307575,4090.8381144271189,null,null,null,1.4541409663969032,1.2527879507299984,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!113:113,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.1764988466944548E-3},2.1764988479198223E-3,2.1764988501009764E-3,2.1764988530418583E-3,2.176498856252321E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!113:113,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.8014294770446897E-2},{"$f":"IF($A115=0,0,AF115*(1+INDEX(InputPriceChanges.Admin,$A115,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A115,AG$7)-FC.Serv.GRC!Y115)","v":1.8014294780588934E-2},{"$f":"IF($A115=0,0,AG115*(1+INDEX(InputPriceChanges.Admin,$A115,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A115,AH$7)-FC.Serv.GRC!Z115)","v":1.8014294798641757E-2},{"$f":"IF($A115=0,0,AH115*(1+INDEX(InputPriceChanges.Admin,$A115,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A115,AI$7)-FC.Serv.GRC!AA115)","v":1.8014294822982644E-2},{"$f":"IF($A115=0,0,AI115*(1+INDEX(InputPriceChanges.Admin,$A115,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A115,AJ$7)-FC.Serv.GRC!AB115)","v":1.8014294849554777E-2},null,null,null,null,{"$f":"IF($A115=0,0,AN115*(1+INDEX(InputPriceChanges.Admin,$A115,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A115,AO$7))","v":-1.4421980431791467E-3},{"$f":"IF($A115=0,0,AO115*(1+INDEX(InputPriceChanges.Admin,$A115,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A115,AP$7))","v":-1.3959388620609976E-2},{"$f":"IF($A115=0,0,AP115*(1+INDEX(InputPriceChanges.Admin,$A115,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A115,AQ$7))","v":-1.3959388639471881E-2},{"$f":"IF($A115=0,0,AQ115*(1+INDEX(InputPriceChanges.Admin,$A115,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A115,AR$7))","v":-1.3959388660062794E-2},null,null,null,null,{"$f":"IF($A115=0,0,AV115*(1+INDEX(InputPriceChanges.Admin,$A115,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A115,AW$7))","v":-1.4421980431791467E-3},{"$f":"IF($A115=0,0,AW115*(1+INDEX(InputPriceChanges.Admin,$A115,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A115,AX$7))","v":-1.0331243033688349E-2},{"$f":"IF($A115=0,0,AX115*(1+INDEX(InputPriceChanges.Admin,$A115,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A115,AY$7))","v":-1.0331243047647909E-2},{"$f":"IF($A115=0,0,AY115*(1+INDEX(InputPriceChanges.Admin,$A115,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A115,AZ$7))","v":-1.0331243062887095E-2},null,null,null,1.8014294770446897E-2,1.6572096737409787E-2,4.0549061780317808E-3,4.0549061835107626E-3,4.0549061894919834E-3,null,null,null,1.4721552611673501,1.2693600474674083,4.0549061780317808E-3,4.0549061835107626E-3,4.0549061894919834E-3,null,null,null,4.8991640908451308E-4,4.8991640936033574E-4,4.899164098513E-4,4.8991641051327427E-4,4.899164112359295E-4,null,null,null,4.8991640908451308E-4,4.8991640936033574E-4,4.899164098513E-4,4.8991641051327427E-4,4.899164112359295E-4,null,null,null,4.0549061716852932E-3,4.0549061739682032E-3,4.0549061780317816E-3,4.0549061835107644E-3,4.0549061894919877E-3,null,null,null,0.77490619403333438,0.75531725175036701,0,0,0]
[108,"SE740","SE740: Netstream 16 LL 2mbit connections","BTW",0,0,"£",3606.8113483653296,3465.4051696255283,3962.9542212376232,3941.3986980179566,3934.1183032290578,null,null,null,6.9250777888614327E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!114:114,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.7225196577648086E-7},6.7225196636046285E-7,6.7225196739995079E-7,6.7225196880150773E-7,6.7225197033154071E-7,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!114:114,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":3.885652413752017E-6},{"$f":"IF($A116=0,0,AF116*(1+INDEX(InputPriceChanges.Admin,$A116,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A116,AG$7)-FC.Serv.GRC!Y116)","v":3.8856524171274645E-6},{"$f":"IF($A116=0,0,AG116*(1+INDEX(InputPriceChanges.Admin,$A116,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A116,AH$7)-FC.Serv.GRC!Z116)","v":3.8856524231357606E-6},{"$f":"IF($A116=0,0,AH116*(1+INDEX(InputPriceChanges.Admin,$A116,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A116,AI$7)-FC.Serv.GRC!AA116)","v":3.8856524312368345E-6},{"$f":"IF($A116=0,0,AI116*(1+INDEX(InputPriceChanges.Admin,$A116,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A116,AJ$7)-FC.Serv.GRC!AB116)","v":3.8856524400805073E-6},null,null,null,null,{"$f":"IF($A116=0,0,AN116*(1+INDEX(InputPriceChanges.Admin,$A116,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A116,AO$7))","v":0},{"$f":"IF($A116=0,0,AO116*(1+INDEX(InputPriceChanges.Admin,$A116,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A116,AP$7))","v":0},{"$f":"IF($A116=0,0,AP116*(1+INDEX(InputPriceChanges.Admin,$A116,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A116,AQ$7))","v":0},{"$f":"IF($A116=0,0,AQ116*(1+INDEX(InputPriceChanges.Admin,$A116,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A116,AR$7))","v":0},null,null,null,null,{"$f":"IF($A116=0,0,AV116*(1+INDEX(InputPriceChanges.Admin,$A116,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A116,AW$7))","v":0},{"$f":"IF($A116=0,0,AW116*(1+INDEX(InputPriceChanges.Admin,$A116,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A116,AX$7))","v":0},{"$f":"IF($A116=0,0,AX116*(1+INDEX(InputPriceChanges.Admin,$A116,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A116,AY$7))","v":0},{"$f":"IF($A116=0,0,AY116*(1+INDEX(InputPriceChanges.Admin,$A116,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A116,AZ$7))","v":0},null,null,null,3.885652413752017E-6,3.8856524171274645E-6,3.8856524231357606E-6,3.8856524312368345E-6,3.8856524400805073E-6,null,null,null,6.9289634412751846E-3,3.8856524171274645E-6,3.8856524231357606E-6,3.8856524312368345E-6,3.8856524400805073E-6,null,null,null,6.7225196577648086E-7,6.7225196636046285E-7,6.7225196739995079E-7,6.7225196880150773E-7,6.7225197033154071E-7,null,null,null,6.7225196577648086E-7,6.7225196636046285E-7,6.7225196739995079E-7,6.7225196880150773E-7,6.7225197033154071E-7,null,null,null,3.885652413752017E-6,3.8856524171274645E-6,3.8856524231357606E-6,3.8856524312368345E-6,3.8856524400805073E-6,null,null,null,0,0,0,0,0]
[109,"SO473","SO473: Separation   Diversity","BTW",0,0.77710547016592868,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!115:115,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.98422315888862E-3},2.9842231609849123E-3,2.984223164716312E-3,2.984223169747413E-3,2.984223175239698E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!115:115,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":3.4373722967776778E-2},{"$f":"IF($A117=0,0,AF117*(1+INDEX(InputPriceChanges.Admin,$A117,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A117,AG$7)-FC.Serv.GRC!Y117)","v":3.4373722991922886E-2},{"$f":"IF($A117=0,0,AG117*(1+INDEX(InputPriceChanges.Admin,$A117,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A117,AH$7)-FC.Serv.GRC!Z117)","v":3.437372303490295E-2},{"$f":"IF($A117=0,0,AH117*(1+INDEX(InputPriceChanges.Admin,$A117,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A117,AI$7)-FC.Serv.GRC!AA117)","v":3.4373723092853595E-2},{"$f":"IF($A117=0,0,AI117*(1+INDEX(InputPriceChanges.Admin,$A117,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A117,AJ$7)-FC.Serv.GRC!AB117)","v":3.4373723156116386E-2},null,null,null,null,{"$f":"IF($A117=0,0,AN117*(1+INDEX(InputPriceChanges.Admin,$A117,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A117,AO$7))","v":-2.6712008166991628E-2},{"$f":"IF($A117=0,0,AO117*(1+INDEX(InputPriceChanges.Admin,$A117,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A117,AP$7))","v":-2.6712008200391671E-2},{"$f":"IF($A117=0,0,AP117*(1+INDEX(InputPriceChanges.Admin,$A117,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A117,AQ$7))","v":-2.6712008245425436E-2},{"$f":"IF($A117=0,0,AQ117*(1+INDEX(InputPriceChanges.Admin,$A117,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A117,AR$7))","v":-2.6712008294587298E-2},null,null,null,null,{"$f":"IF($A117=0,0,AV117*(1+INDEX(InputPriceChanges.Admin,$A117,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A117,AW$7))","v":-1.1261651583514066E-2},{"$f":"IF($A117=0,0,AW117*(1+INDEX(InputPriceChanges.Admin,$A117,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A117,AX$7))","v":-1.126165159759536E-2},{"$f":"IF($A117=0,0,AX117*(1+INDEX(InputPriceChanges.Admin,$A117,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A117,AY$7))","v":-1.1261651616581374E-2},{"$f":"IF($A117=0,0,AY117*(1+INDEX(InputPriceChanges.Admin,$A117,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A117,AZ$7))","v":-1.1261651637307774E-2},null,null,null,3.4373722967776778E-2,7.6617148249312587E-3,7.6617148345112795E-3,7.6617148474281589E-3,7.6617148615290877E-3,null,null,null,3.4373722967776778E-2,7.6617148249312587E-3,7.6617148345112795E-3,7.6617148474281589E-3,7.6617148615290877E-3,null,null,null,6.6516701792042603E-4,6.6516701838767814E-4,6.6516701921938675E-4,6.6516702034079159E-4,6.6516702156499191E-4,null,null,null,6.6516701792042603E-4,6.6516701838767814E-4,6.6516701921938675E-4,6.6516702034079159E-4,6.6516702156499191E-4,null,null,null,7.6617148195492236E-3,7.6617148249312587E-3,7.6617148345112795E-3,7.6617148474281615E-3,7.6617148615290911E-3,null,null,null,0.77710547016592868,0,0,0,0]
[110,"SPO438","SPO438: Prot Path PC rental 2Mbit local end copper","BTW",0,0.77637042261681766,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!116:116,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.9881322605216787E-5},1.9881322619697381E-5,1.9881322645472837E-5,1.9881322680226257E-5,1.9881322718165408E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!116:116,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.4265029982790168E-3},{"$f":"IF($A118=0,0,AF118*(1+INDEX(InputPriceChanges.Admin,$A118,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A118,AG$7)-FC.Serv.GRC!Y118)","v":1.4265029993180125E-3},{"$f":"IF($A118=0,0,AG118*(1+INDEX(InputPriceChanges.Admin,$A118,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A118,AH$7)-FC.Serv.GRC!Z118)","v":1.4265030011674249E-3},{"$f":"IF($A118=0,0,AH118*(1+INDEX(InputPriceChanges.Admin,$A118,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A118,AI$7)-FC.Serv.GRC!AA118)","v":1.4265030036610144E-3},{"$f":"IF($A118=0,0,AI118*(1+INDEX(InputPriceChanges.Admin,$A118,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A118,AJ$7)-FC.Serv.GRC!AB118)","v":1.426503006383183E-3},null,null,null,null,{"$f":"IF($A118=0,0,AN118*(1+INDEX(InputPriceChanges.Admin,$A118,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A118,AO$7))","v":-2.2420947866789531E-4},{"$f":"IF($A118=0,0,AO118*(1+INDEX(InputPriceChanges.Admin,$A118,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A118,AP$7))","v":-5.2495831002737927E-4},{"$f":"IF($A118=0,0,AP118*(1+INDEX(InputPriceChanges.Admin,$A118,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A118,AQ$7))","v":-4.6978758945726928E-4},{"$f":"IF($A118=0,0,AQ118*(1+INDEX(InputPriceChanges.Admin,$A118,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A118,AR$7))","v":-4.7880240719518313E-4},null,null,null,null,{"$f":"IF($A118=0,0,AV118*(1+INDEX(InputPriceChanges.Admin,$A118,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A118,AW$7))","v":-1.1132857708777369E-4},{"$f":"IF($A118=0,0,AW118*(1+INDEX(InputPriceChanges.Admin,$A118,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A118,AX$7))","v":-2.5470904668363573E-4},{"$f":"IF($A118=0,0,AX118*(1+INDEX(InputPriceChanges.Admin,$A118,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A118,AY$7))","v":-1.9953832564111821E-4},{"$f":"IF($A118=0,0,AY118*(1+INDEX(InputPriceChanges.Admin,$A118,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A118,AZ$7))","v":-2.0855314286332048E-4},null,null,null,1.4265029982790168E-3,1.2022935206501173E-3,9.0154469114004558E-4,9.5671541420374511E-4,9.4770059918799989E-4,null,null,null,1.4265029982790168E-3,1.2022935206501173E-3,9.0154469114004558E-4,9.5671541420374511E-4,9.4770059918799989E-4,null,null,null,4.4460517720233396E-6,4.4460517752616287E-6,4.4460517810257828E-6,4.446051788797676E-6,4.4460517972819926E-6,null,null,null,4.4460517720233396E-6,4.4460517752616287E-6,4.4460517810257828E-6,4.446051788797676E-6,4.4460517972819926E-6,null,null,null,3.1900826264097903E-4,3.1900826287332919E-4,3.1900826328691247E-4,3.1900826384455289E-4,3.1900826445331034E-4,null,null,null,0.77637042261681766,0.73466690338576257,0.64615368886093549,0.66655887518018408,0.66338708160927606]
[111,"SE473","SE473: Separation   Diversity","BTW",0,0.77711899430897713,"£",{"$f":"IF($A119=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A119)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!117:117,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.8828543017708252E-3},{"$f":"IF($A119=0,0,X119*(1+INDEX(InputPriceChanges.Admin,$A119,Y$7)))","v":4.8828543053478198E-3},4.8828543117148699E-3,4.8828543202996564E-3,4.882854329671382E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!117:117,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":6.9496322603661689E-2},{"$f":"IF($A119=0,0,AF119*(1+INDEX(InputPriceChanges.Admin,$A119,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A119,AG$7)-FC.Serv.GRC!Y119)","v":6.9496322654572076E-2},{"$f":"IF($A119=0,0,AG119*(1+INDEX(InputPriceChanges.Admin,$A119,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A119,AH$7)-FC.Serv.GRC!Z119)","v":6.9496322745192546E-2},{"$f":"IF($A119=0,0,AH119*(1+INDEX(InputPriceChanges.Admin,$A119,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A119,AI$7)-FC.Serv.GRC!AA119)","v":6.9496322867377447E-2},{"$f":"IF($A119=0,0,AI119*(1+INDEX(InputPriceChanges.Admin,$A119,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A119,AJ$7)-FC.Serv.GRC!AB119)","v":6.9496323000762639E-2},null,null,null,null,{"$f":"IF($A119=0,0,AN119*(1+INDEX(InputPriceChanges.Admin,$A119,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A119,AO$7))","v":-1.7325419639106963E-2},{"$f":"IF($A119=0,0,AO119*(1+INDEX(InputPriceChanges.Admin,$A119,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A119,AP$7))","v":-1.6658041259820382E-2},{"$f":"IF($A119=0,0,AP119*(1+INDEX(InputPriceChanges.Admin,$A119,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A119,AQ$7))","v":-3.0402900984669218E-2},{"$f":"IF($A119=0,0,AQ119*(1+INDEX(InputPriceChanges.Admin,$A119,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A119,AR$7))","v":-3.6378700484441938E-2},null,null,null,null,{"$f":"IF($A119=0,0,AV119*(1+INDEX(InputPriceChanges.Admin,$A119,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A119,AW$7))","v":-1.0303925899884412E-2},{"$f":"IF($A119=0,0,AW119*(1+INDEX(InputPriceChanges.Admin,$A119,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A119,AX$7))","v":-9.6365475114420767E-3},{"$f":"IF($A119=0,0,AX119*(1+INDEX(InputPriceChanges.Admin,$A119,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A119,AY$7))","v":-1.8216469204842517E-2},{"$f":"IF($A119=0,0,AY119*(1+INDEX(InputPriceChanges.Admin,$A119,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A119,AZ$7))","v":-2.3511501650464537E-2},null,null,null,6.9496322603661689E-2,5.2170903015465113E-2,5.283828148537216E-2,3.9093421882708229E-2,3.3117622516320701E-2,null,null,null,6.9496322603661689E-2,5.2170903015465113E-2,5.283828148537216E-2,3.9093421882708229E-2,3.3117622516320701E-2,null,null,null,1.0882954774214188E-3,1.088295478218663E-3,1.0882954796377577E-3,1.0882954815511436E-3,1.0882954836399232E-3,null,null,null,1.0882954774214188E-3,1.088295478218663E-3,1.0882954796377577E-3,1.0882954815511436E-3,1.0882954836399232E-3,null,null,null,1.5489410273731883E-2,1.5489410285078838E-2,1.5489410305276421E-2,1.5489410332509114E-2,1.5489410362238139E-2,null,null,null,0.77711899430897713,0.70310250753207615,0.70685249652631987,0.60378473956611156,0.53229099236804212]
[112,"SO474","SO474: Third Party Equipment PPC","BTW",0,0.77746374339435509,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!118:118,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.6818724616810165E-3},6.6818724663560442E-3,6.6818724746775934E-3,6.6818724858976591E-3,6.6818724981462302E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!118:118,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":9.1329219009593246E-2},{"$f":"IF($A120=0,0,AF120*(1+INDEX(InputPriceChanges.Admin,$A120,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A120,AG$7)-FC.Serv.GRC!Y120)","v":9.1329219073492493E-2},{"$f":"IF($A120=0,0,AG120*(1+INDEX(InputPriceChanges.Admin,$A120,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A120,AH$7)-FC.Serv.GRC!Z120)","v":9.1329219187233149E-2},{"$f":"IF($A120=0,0,AH120*(1+INDEX(InputPriceChanges.Admin,$A120,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A120,AI$7)-FC.Serv.GRC!AA120)","v":9.1329219340591336E-2},{"$f":"IF($A120=0,0,AI120*(1+INDEX(InputPriceChanges.Admin,$A120,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A120,AJ$7)-FC.Serv.GRC!AB120)","v":9.1329219508007348E-2},null,null,null,null,{"$f":"IF($A120=0,0,AN120*(1+INDEX(InputPriceChanges.Admin,$A120,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A120,AO$7))","v":-1.1752025964546572E-2},{"$f":"IF($A120=0,0,AO120*(1+INDEX(InputPriceChanges.Admin,$A120,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A120,AP$7))","v":-2.1465747310412446E-2},{"$f":"IF($A120=0,0,AP120*(1+INDEX(InputPriceChanges.Admin,$A120,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A120,AQ$7))","v":-2.2298699866564478E-2},{"$f":"IF($A120=0,0,AQ120*(1+INDEX(InputPriceChanges.Admin,$A120,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A120,AR$7))","v":-2.7461282426443648E-2},null,null,null,null,{"$f":"IF($A120=0,0,AV120*(1+INDEX(InputPriceChanges.Admin,$A120,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A120,AW$7))","v":-8.552263382548643E-3},{"$f":"IF($A120=0,0,AW120*(1+INDEX(InputPriceChanges.Admin,$A120,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A120,AX$7))","v":-1.6215768465889527E-2},{"$f":"IF($A120=0,0,AX120*(1+INDEX(InputPriceChanges.Admin,$A120,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A120,AY$7))","v":-1.7048721013225899E-2},{"$f":"IF($A120=0,0,AY120*(1+INDEX(InputPriceChanges.Admin,$A120,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A120,AZ$7))","v":-2.2211303563481308E-2},null,null,null,9.1329219009593246E-2,7.9577193108945926E-2,6.986347187682071E-2,6.9030519474026858E-2,6.38679370815637E-2,null,null,null,9.1329219009593246E-2,7.9577193108945926E-2,6.986347187682071E-2,6.9030519474026858E-2,6.38679370815637E-2,null,null,null,1.4869588847388389E-3,1.486958885779202E-3,1.4869588876310483E-3,1.4869588901279198E-3,1.4869588928536708E-3,null,null,null,1.4869588847388389E-3,1.486958885779202E-3,1.4869588876310483E-3,1.4869588901279198E-3,1.4869588928536708E-3,null,null,null,2.0324062517111986E-2,2.0324062531331885E-2,2.0324062556643305E-2,2.0324062590771061E-2,2.0324062628027193E-2,null,null,null,0.77746374339435509,0.74459940420985904,0.70908885558282109,0.70557859414026125,0.68177987959636177]
[113,"SE474","SE474: Third Party Equipment PPC","BTW",0,0.77746888100722999,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!119:119,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.4591483095153271E-3},9.4591483171419209E-3,9.459148330717258E-3,9.4591483490210817E-3,9.4591483690027577E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!119:119,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":9.6702714908372817E-2},{"$f":"IF($A121=0,0,AF121*(1+INDEX(InputPriceChanges.Admin,$A121,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A121,AG$7)-FC.Serv.GRC!Y121)","v":9.6702714986340962E-2},{"$f":"IF($A121=0,0,AG121*(1+INDEX(InputPriceChanges.Admin,$A121,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A121,AH$7)-FC.Serv.GRC!Z121)","v":9.6702715125124267E-2},{"$f":"IF($A121=0,0,AH121*(1+INDEX(InputPriceChanges.Admin,$A121,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A121,AI$7)-FC.Serv.GRC!AA121)","v":9.6702715312247819E-2},{"$f":"IF($A121=0,0,AI121*(1+INDEX(InputPriceChanges.Admin,$A121,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A121,AJ$7)-FC.Serv.GRC!AB121)","v":9.6702715516524373E-2},null,null,null,null,{"$f":"IF($A121=0,0,AN121*(1+INDEX(InputPriceChanges.Admin,$A121,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A121,AO$7))","v":-6.180324009292212E-3},{"$f":"IF($A121=0,0,AO121*(1+INDEX(InputPriceChanges.Admin,$A121,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A121,AP$7))","v":-2.9976817500735352E-2},{"$f":"IF($A121=0,0,AP121*(1+INDEX(InputPriceChanges.Admin,$A121,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A121,AQ$7))","v":-3.8335323273825342E-2},{"$f":"IF($A121=0,0,AQ121*(1+INDEX(InputPriceChanges.Admin,$A121,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A121,AR$7))","v":-3.5620205452939153E-2},null,null,null,null,{"$f":"IF($A121=0,0,AV121*(1+INDEX(InputPriceChanges.Admin,$A121,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A121,AW$7))","v":-6.180324009292212E-3},{"$f":"IF($A121=0,0,AW121*(1+INDEX(InputPriceChanges.Admin,$A121,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A121,AX$7))","v":-2.1284370378456784E-2},{"$f":"IF($A121=0,0,AX121*(1+INDEX(InputPriceChanges.Admin,$A121,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A121,AY$7))","v":-2.9642876134726544E-2},{"$f":"IF($A121=0,0,AY121*(1+INDEX(InputPriceChanges.Admin,$A121,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A121,AZ$7))","v":-2.692775829547827E-2},null,null,null,9.6702714908372817E-2,9.0522390977048756E-2,6.6725897624388908E-2,5.8367392038422478E-2,6.108251006358522E-2,null,null,null,9.6702714908372817E-2,9.0522390977048756E-2,6.6725897624388908E-2,5.8367392038422478E-2,6.108251006358522E-2,null,null,null,2.1049548580350146E-3,2.1049548597321687E-3,2.1049548627531034E-3,2.1049548668262735E-3,2.1049548712728182E-3,null,null,null,2.1049548580350146E-3,2.1049548597321687E-3,2.1049548627531034E-3,2.1049548668262735E-3,2.1049548712728182E-3,null,null,null,2.1519363358199026E-2,2.1519363375549366E-2,2.151936340643297E-2,2.1519363448073783E-2,2.1519363493531674E-2,null,null,null,0.77746888100722999,0.76227579559840131,0.67749608214236368,0.6313118901405107,0.64770007861283685]
[114,"SO475","SO475: Other Single Payment","BTW",0,0.76650600871287755,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!120:120,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.51637472382814E-3},1.5163747248589075E-3,1.5163747266936736E-3,1.5163747291675159E-3,1.5163747318681267E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!120:120,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.3768488929346534E-2},{"$f":"IF($A122=0,0,AF122*(1+INDEX(InputPriceChanges.Admin,$A122,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A122,AG$7)-FC.Serv.GRC!Y122)","v":1.3768488938705772E-2},{"$f":"IF($A122=0,0,AG122*(1+INDEX(InputPriceChanges.Admin,$A122,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A122,AH$7)-FC.Serv.GRC!Z122)","v":1.3768488955365213E-2},{"$f":"IF($A122=0,0,AH122*(1+INDEX(InputPriceChanges.Admin,$A122,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A122,AI$7)-FC.Serv.GRC!AA122)","v":1.3768488977827384E-2},{"$f":"IF($A122=0,0,AI122*(1+INDEX(InputPriceChanges.Admin,$A122,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A122,AJ$7)-FC.Serv.GRC!AB122)","v":1.3768489002348587E-2},null,null,null,null,{"$f":"IF($A122=0,0,AN122*(1+INDEX(InputPriceChanges.Admin,$A122,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A122,AO$7))","v":-1.0553629502414764E-2},{"$f":"IF($A122=0,0,AO122*(1+INDEX(InputPriceChanges.Admin,$A122,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A122,AP$7))","v":-1.0553629515184328E-2},{"$f":"IF($A122=0,0,AP122*(1+INDEX(InputPriceChanges.Admin,$A122,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A122,AQ$7))","v":-1.0553629532401717E-2},{"$f":"IF($A122=0,0,AQ122*(1+INDEX(InputPriceChanges.Admin,$A122,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A122,AR$7))","v":-1.0553629551197366E-2},null,null,null,null,{"$f":"IF($A122=0,0,AV122*(1+INDEX(InputPriceChanges.Admin,$A122,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A122,AW$7))","v":-5.4620054586420191E-3},{"$f":"IF($A122=0,0,AW122*(1+INDEX(InputPriceChanges.Admin,$A122,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A122,AX$7))","v":-5.462005465250875E-3},{"$f":"IF($A122=0,0,AX122*(1+INDEX(InputPriceChanges.Admin,$A122,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A122,AY$7))","v":-5.4620054741616932E-3},{"$f":"IF($A122=0,0,AY122*(1+INDEX(InputPriceChanges.Admin,$A122,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A122,AZ$7))","v":-5.4620054838893355E-3},null,null,null,1.3768488929346534E-2,3.2148594362910073E-3,3.2148594401808853E-3,3.2148594454256673E-3,3.214859451151221E-3,null,null,null,1.3768488929346534E-2,3.2148594362910073E-3,3.2148594401808853E-3,3.2148594454256673E-3,3.214859451151221E-3,null,null,null,3.5406438655354044E-4,3.5406438679421847E-4,3.5406438722262535E-4,3.5406438780025265E-4,3.5406438843082908E-4,null,null,null,3.5406438655354044E-4,3.5406438679421847E-4,3.5406438722262535E-4,3.5406438780025265E-4,3.5406438843082908E-4,null,null,null,3.2148594341056816E-3,3.2148594362910073E-3,3.214859440180887E-3,3.214859445425669E-3,3.2148594511512223E-3,null,null,null,0.76650600871287755,0,0,0,0]
[115,"SE476","SE476: Other single Payment  external","BTW",0,0.77000309595178518,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!121:121,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.4959738576849455E-3},1.4959738590037198E-3,1.495973861351138E-3,1.4959738645161963E-3,1.4959738679713847E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!121:121,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.5615917153724589E-2},{"$f":"IF($A123=0,0,AF123*(1+INDEX(InputPriceChanges.Admin,$A123,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A123,AG$7)-FC.Serv.GRC!Y123)","v":1.5615917167490785E-2},{"$f":"IF($A123=0,0,AG123*(1+INDEX(InputPriceChanges.Admin,$A123,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A123,AH$7)-FC.Serv.GRC!Z123)","v":1.5615917191994615E-2},{"$f":"IF($A123=0,0,AH123*(1+INDEX(InputPriceChanges.Admin,$A123,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A123,AI$7)-FC.Serv.GRC!AA123)","v":1.5615917225033485E-2},{"$f":"IF($A123=0,0,AI123*(1+INDEX(InputPriceChanges.Admin,$A123,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A123,AJ$7)-FC.Serv.GRC!AB123)","v":1.5615917261100917E-2},null,null,null,null,{"$f":"IF($A123=0,0,AN123*(1+INDEX(InputPriceChanges.Admin,$A123,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A123,AO$7))","v":-1.2024304565094537E-2},{"$f":"IF($A123=0,0,AO123*(1+INDEX(InputPriceChanges.Admin,$A123,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A123,AP$7))","v":-1.2024304583962562E-2},{"$f":"IF($A123=0,0,AP123*(1+INDEX(InputPriceChanges.Admin,$A123,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A123,AQ$7))","v":-1.2024304609402594E-2},{"$f":"IF($A123=0,0,AQ123*(1+INDEX(InputPriceChanges.Admin,$A123,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A123,AR$7))","v":-1.2024304637174629E-2},null,null,null,null,{"$f":"IF($A123=0,0,AV123*(1+INDEX(InputPriceChanges.Admin,$A123,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A123,AW$7))","v":-6.6423109060465306E-3},{"$f":"IF($A123=0,0,AW123*(1+INDEX(InputPriceChanges.Admin,$A123,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A123,AX$7))","v":-6.6423109164693607E-3},{"$f":"IF($A123=0,0,AX123*(1+INDEX(InputPriceChanges.Admin,$A123,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A123,AY$7))","v":-6.6423109305226149E-3},{"$f":"IF($A123=0,0,AY123*(1+INDEX(InputPriceChanges.Admin,$A123,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A123,AZ$7))","v":-6.6423109458640835E-3},null,null,null,1.5615917153724589E-2,3.5916126023962484E-3,3.5916126080320528E-3,3.591612615630891E-3,3.5916126239262883E-3,null,null,null,1.5615917153724589E-2,3.5916126023962484E-3,3.5916126080320528E-3,3.591612615630891E-3,3.5916126239262883E-3,null,null,null,3.4406935580460216E-4,3.4406935610791617E-4,3.4406935664781508E-4,3.440693573757687E-4,3.4406935817045132E-4,null,null,null,3.4406935580460216E-4,3.4406935610791617E-4,3.4406935664781508E-4,3.440693573757687E-4,3.4406935817045132E-4,null,null,null,3.5916125992300663E-3,3.5916126023962493E-3,3.5916126080320541E-3,3.5916126156308923E-3,3.5916126239262901E-3,null,null,null,0.77000309595178518,0,0,0,0]
[116,"SO410","SO410: 34 45Mbit PPC link conn cct prov","BTW",0,0.77741303646533111,"£",3689.3448951970995,3544.7029626714466,4053.6372751098229,4031.5885035294009,4024.1415137217373,null,null,null,8.7806408505690953E-3,9.4643569103327625E-3,1.1090751584700475E-2,1.0630089407255971E-2,6.2201261276057795E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!122:122,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.3402933287293383E-5},1.3402933295540812E-5,1.340293331022124E-5,1.3402933330015073E-5,1.3402933351623341E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!122:122,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.2693369795221612E-4},{"$f":"IF($A124=0,0,AF124*(1+INDEX(InputPriceChanges.Admin,$A124,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A124,AG$7)-FC.Serv.GRC!Y124)","v":1.2693369803032416E-4},{"$f":"IF($A124=0,0,AG124*(1+INDEX(InputPriceChanges.Admin,$A124,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A124,AH$7)-FC.Serv.GRC!Z124)","v":1.2693369816935647E-4},{"$f":"IF($A124=0,0,AH124*(1+INDEX(InputPriceChanges.Admin,$A124,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A124,AI$7)-FC.Serv.GRC!AA124)","v":1.2693369835681576E-4},{"$f":"IF($A124=0,0,AI124*(1+INDEX(InputPriceChanges.Admin,$A124,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A124,AJ$7)-FC.Serv.GRC!AB124)","v":1.2693369856145881E-4},null,null,null,null,{"$f":"IF($A124=0,0,AN124*(1+INDEX(InputPriceChanges.Admin,$A124,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A124,AO$7))","v":1.2024022843908843E-5},{"$f":"IF($A124=0,0,AO124*(1+INDEX(InputPriceChanges.Admin,$A124,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A124,AP$7))","v":1.4760524610758954E-5},{"$f":"IF($A124=0,0,AP124*(1+INDEX(InputPriceChanges.Admin,$A124,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A124,AQ$7))","v":1.0643333351622376E-5},{"$f":"IF($A124=0,0,AQ124*(1+INDEX(InputPriceChanges.Admin,$A124,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A124,AR$7))","v":-3.4591760891322423E-5},null,null,null,null,{"$f":"IF($A124=0,0,AV124*(1+INDEX(InputPriceChanges.Admin,$A124,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A124,AW$7))","v":1.2024022843908843E-5},{"$f":"IF($A124=0,0,AW124*(1+INDEX(InputPriceChanges.Admin,$A124,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A124,AX$7))","v":1.4760524610758954E-5},{"$f":"IF($A124=0,0,AX124*(1+INDEX(InputPriceChanges.Admin,$A124,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A124,AY$7))","v":1.0643333351622376E-5},{"$f":"IF($A124=0,0,AY124*(1+INDEX(InputPriceChanges.Admin,$A124,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A124,AZ$7))","v":-1.7208080690744226E-5},null,null,null,1.2693369795221612E-4,1.3895772087423299E-4,1.4169422278011542E-4,1.3757703170843815E-4,9.234193767013639E-5,null,null,null,8.9075745485213114E-3,9.6033146312069946E-3,1.123244580748059E-2,1.0767666438964409E-2,6.3124680652759156E-3,null,null,null,2.9833182228763722E-6,2.9833182247121424E-6,2.9833182279798143E-6,2.9833182323856634E-6,2.983318237195382E-6,null,null,null,2.9833182228763722E-6,2.9833182247121424E-6,2.9833182279798143E-6,2.9833182323856634E-6,2.983318237195382E-6,null,null,null,2.8253786397410605E-5,2.8253786414796434E-5,2.8253786445743217E-5,2.8253786487469212E-5,2.8253786533020089E-5,null,null,null,0.77741303646533111,0.79667350445126983,0.80060029342489047,0.79463296935097127,0.694030824499826]
[117,"SE410","SE410: 34 45Mbit PPC link conn cct provision","BTW",0,0.77955095285953402,"£",3746.0583975931181,3599.1929942833876,4115.9507681133691,4093.5630574813326,4086.0015907444858,null,null,null,2.8582425573635495E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!123:123,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.0490966882047239E-5},4.049096691046535E-5,4.0490966961049602E-5,4.0490967029253081E-5,4.0490967103708544E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!123:123,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":5.3224377896429894E-4},{"$f":"IF($A125=0,0,AF125*(1+INDEX(InputPriceChanges.Admin,$A125,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A125,AG$7)-FC.Serv.GRC!Y125)","v":5.3224377933784801E-4},{"$f":"IF($A125=0,0,AG125*(1+INDEX(InputPriceChanges.Admin,$A125,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A125,AH$7)-FC.Serv.GRC!Z125)","v":5.3224378000276545E-4},{"$f":"IF($A125=0,0,AH125*(1+INDEX(InputPriceChanges.Admin,$A125,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A125,AI$7)-FC.Serv.GRC!AA125)","v":5.3224378089928334E-4},{"$f":"IF($A125=0,0,AI125*(1+INDEX(InputPriceChanges.Admin,$A125,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A125,AJ$7)-FC.Serv.GRC!AB125)","v":5.3224378187798202E-4},null,null,null,null,{"$f":"IF($A125=0,0,AN125*(1+INDEX(InputPriceChanges.Admin,$A125,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A125,AO$7))","v":-4.1491114533637896E-4},{"$f":"IF($A125=0,0,AO125*(1+INDEX(InputPriceChanges.Admin,$A125,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A125,AP$7))","v":-4.1491114585471601E-4},{"$f":"IF($A125=0,0,AP125*(1+INDEX(InputPriceChanges.Admin,$A125,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A125,AQ$7))","v":-4.149111465535974E-4},{"$f":"IF($A125=0,0,AQ125*(1+INDEX(InputPriceChanges.Admin,$A125,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A125,AR$7))","v":-4.1491114731654293E-4},null,null,null,null,{"$f":"IF($A125=0,0,AV125*(1+INDEX(InputPriceChanges.Admin,$A125,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A125,AW$7))","v":-1.8691004356205033E-4},{"$f":"IF($A125=0,0,AW125*(1+INDEX(InputPriceChanges.Admin,$A125,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A125,AX$7))","v":-1.8691004379555189E-4},{"$f":"IF($A125=0,0,AX125*(1+INDEX(InputPriceChanges.Admin,$A125,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A125,AY$7))","v":-1.8691004411038544E-4},{"$f":"IF($A125=0,0,AY125*(1+INDEX(InputPriceChanges.Admin,$A125,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A125,AZ$7))","v":-1.8691004445407875E-4},null,null,null,5.3224377896429894E-4,1.1733263400146905E-4,1.1733263414804944E-4,1.1733263434568595E-4,1.1733263456143909E-4,null,null,null,2.9114669352599792E-2,1.1733263400146905E-4,1.1733263414804944E-4,1.1733263434568595E-4,1.1733263456143909E-4,null,null,null,8.9261950669434794E-6,8.9261950732082248E-6,8.9261950843594746E-6,8.9261950993948667E-6,8.9261951158085035E-6,null,null,null,8.9261950669434794E-6,8.9261950732082248E-6,8.9261950843594746E-6,8.9261950993948667E-6,8.9261951158085035E-6,null,null,null,1.1733263391912049E-4,1.1733263400146903E-4,1.1733263414804947E-4,1.1733263434568599E-4,1.1733263456143918E-4,null,null,null,0.77955095285953402,1.1550518124308981E-16,0,0,0]
[119,"SE416","SE416: 140 155Mbit PPC link conn cct prov","BTW",0,0.77862928081126781,"£",3666.245385678008,3522.5090767229749,4028.2568795427828,4006.3461584356764,3998.9457952831062,null,null,null,1.2318584495878106E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!125:125,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.0115248778642607E-5},2.0115248794231324E-5,2.0115248821979239E-5,2.0115248859392162E-5,2.0115248900234604E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!125:125,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.7586205026762457E-4},{"$f":"IF($A127=0,0,AF127*(1+INDEX(InputPriceChanges.Admin,$A127,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A127,AG$7)-FC.Serv.GRC!Y127)","v":2.758620504814094E-4},{"$f":"IF($A127=0,0,AG127*(1+INDEX(InputPriceChanges.Admin,$A127,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A127,AH$7)-FC.Serv.GRC!Z127)","v":2.7586205086194642E-4},{"$f":"IF($A127=0,0,AH127*(1+INDEX(InputPriceChanges.Admin,$A127,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A127,AI$7)-FC.Serv.GRC!AA127)","v":2.7586205137503008E-4},{"$f":"IF($A127=0,0,AI127*(1+INDEX(InputPriceChanges.Admin,$A127,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A127,AJ$7)-FC.Serv.GRC!AB127)","v":2.7586205193514643E-4},null,null,null,null,{"$f":"IF($A127=0,0,AN127*(1+INDEX(InputPriceChanges.Admin,$A127,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A127,AO$7))","v":-2.1479426996946145E-4},{"$f":"IF($A127=0,0,AO127*(1+INDEX(InputPriceChanges.Admin,$A127,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A127,AP$7))","v":-2.1479427026575872E-4},{"$f":"IF($A127=0,0,AP127*(1+INDEX(InputPriceChanges.Admin,$A127,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A127,AQ$7))","v":-2.1479427066526069E-4},{"$f":"IF($A127=0,0,AQ127*(1+INDEX(InputPriceChanges.Admin,$A127,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A127,AR$7))","v":-2.1479427110138367E-4},null,null,null,null,{"$f":"IF($A127=0,0,AV127*(1+INDEX(InputPriceChanges.Admin,$A127,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A127,AW$7))","v":-1.0068085671965796E-4},{"$f":"IF($A127=0,0,AW127*(1+INDEX(InputPriceChanges.Admin,$A127,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A127,AX$7))","v":-1.0068085685854185E-4},{"$f":"IF($A127=0,0,AX127*(1+INDEX(InputPriceChanges.Admin,$A127,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A127,AY$7))","v":-1.0068085704580103E-4},{"$f":"IF($A127=0,0,AY127*(1+INDEX(InputPriceChanges.Admin,$A127,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A127,AZ$7))","v":-1.0068085725022564E-4},null,null,null,2.7586205026762457E-4,6.106778051194795E-5,6.1067780596187694E-5,6.1067780709769392E-5,6.1067780833762764E-5,null,null,null,1.2594446546145732E-2,6.106778051194795E-5,6.1067780596187694E-5,6.1067780709769392E-5,6.1067780833762764E-5,null,null,null,4.4529270887883812E-6,4.4529270922392663E-6,4.4529270983818425E-6,4.452927106663968E-6,4.4529271157052883E-6,null,null,null,4.4529270887883812E-6,4.4529270922392663E-6,4.4529270983818425E-6,4.452927106663968E-6,4.4529271157052883E-6,null,null,null,6.1067780464622241E-5,6.106778051194795E-5,6.1067780596187708E-5,6.1067780709769405E-5,6.1067780833762764E-5,null,null,null,0.77862928081126781,0,0,0,0]
[120,"SQ100","SQ100: WS Low Tisbo 3rd Pty Equipment Depn","BTW",0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!126:126,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.9977695000022653},9.9977695000022653,9.9977695000022653,9.9977695000022653,9.9977695000022653,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!126:126,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A128=0,0,AF128*(1+INDEX(InputPriceChanges.Admin,$A128,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A128,AG$7)-FC.Serv.GRC!Y128)","v":0},{"$f":"IF($A128=0,0,AG128*(1+INDEX(InputPriceChanges.Admin,$A128,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A128,AH$7)-FC.Serv.GRC!Z128)","v":0},{"$f":"IF($A128=0,0,AH128*(1+INDEX(InputPriceChanges.Admin,$A128,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A128,AI$7)-FC.Serv.GRC!AA128)","v":0},{"$f":"IF($A128=0,0,AI128*(1+INDEX(InputPriceChanges.Admin,$A128,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A128,AJ$7)-FC.Serv.GRC!AB128)","v":0},null,null,null,null,{"$f":"IF($A128=0,0,AN128*(1+INDEX(InputPriceChanges.Admin,$A128,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A128,AO$7))","v":0},{"$f":"IF($A128=0,0,AO128*(1+INDEX(InputPriceChanges.Admin,$A128,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A128,AP$7))","v":0},{"$f":"IF($A128=0,0,AP128*(1+INDEX(InputPriceChanges.Admin,$A128,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A128,AQ$7))","v":0},{"$f":"IF($A128=0,0,AQ128*(1+INDEX(InputPriceChanges.Admin,$A128,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A128,AR$7))","v":0},null,null,null,null,{"$f":"IF($A128=0,0,AV128*(1+INDEX(InputPriceChanges.Admin,$A128,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A128,AW$7))","v":0},{"$f":"IF($A128=0,0,AW128*(1+INDEX(InputPriceChanges.Admin,$A128,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A128,AX$7))","v":0},{"$f":"IF($A128=0,0,AX128*(1+INDEX(InputPriceChanges.Admin,$A128,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A128,AY$7))","v":0},{"$f":"IF($A128=0,0,AY128*(1+INDEX(InputPriceChanges.Admin,$A128,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A128,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,9.9977695000022653,9.9977695000022653,9.9977695000022653,9.9977695000022653,9.9977695000022653,null,null,null,9.9977695000022653,9.9977695000022653,9.9977695000022653,9.9977695000022653,9.9977695000022653,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[123,"SP371","SP371: PC rental 2Mb link km dist   Non SMP","BTW",0,0.77699958178454742,"£",374.21131623609472,461.8676011328389,488.38579368446017,566.72280826206588,635.29335919762377,null,null,null,0.8349589993517863,1.0183605540469167,0.93387914237694603,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!129:129,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.5821060255722474E-4},3.5821060284506659E-4,3.5821060335742503E-4,3.5821060404824542E-4,3.5821060480239103E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!129:129,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":3.6540954881313782E-3},{"$f":"IF($A131=0,0,AF131*(1+INDEX(InputPriceChanges.Admin,$A131,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A131,AG$7)-FC.Serv.GRC!Y131)","v":3.6540954910676436E-3},{"$f":"IF($A131=0,0,AG131*(1+INDEX(InputPriceChanges.Admin,$A131,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A131,AH$7)-FC.Serv.GRC!Z131)","v":3.6540954962941963E-3},{"$f":"IF($A131=0,0,AH131*(1+INDEX(InputPriceChanges.Admin,$A131,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A131,AI$7)-FC.Serv.GRC!AA131)","v":3.6540955033412341E-3},{"$f":"IF($A131=0,0,AI131*(1+INDEX(InputPriceChanges.Admin,$A131,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A131,AJ$7)-FC.Serv.GRC!AB131)","v":3.6540955110342505E-3},null,null,null,null,{"$f":"IF($A131=0,0,AN131*(1+INDEX(InputPriceChanges.Admin,$A131,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A131,AO$7))","v":-3.3561148885193371E-5},{"$f":"IF($A131=0,0,AO131*(1+INDEX(InputPriceChanges.Admin,$A131,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A131,AP$7))","v":-4.0601784189861733E-4},{"$f":"IF($A131=0,0,AP131*(1+INDEX(InputPriceChanges.Admin,$A131,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A131,AQ$7))","v":-2.8392306778969338E-3},{"$f":"IF($A131=0,0,AQ131*(1+INDEX(InputPriceChanges.Admin,$A131,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A131,AR$7))","v":-2.8392306838744045E-3},null,null,null,null,{"$f":"IF($A131=0,0,AV131*(1+INDEX(InputPriceChanges.Admin,$A131,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A131,AW$7))","v":-3.3561148885193371E-5},{"$f":"IF($A131=0,0,AW131*(1+INDEX(InputPriceChanges.Admin,$A131,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A131,AX$7))","v":-4.0157974328937905E-4},{"$f":"IF($A131=0,0,AX131*(1+INDEX(InputPriceChanges.Admin,$A131,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A131,AY$7))","v":-2.1422236171874201E-3},{"$f":"IF($A131=0,0,AY131*(1+INDEX(InputPriceChanges.Admin,$A131,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A131,AZ$7))","v":-2.1422236216974721E-3},null,null,null,3.6540954881313782E-3,3.6205343421824502E-3,3.2480776543955788E-3,8.1486482544430036E-4,8.1486482715984604E-4,null,null,null,0.83861309483991764,1.0219810883890992,0.93712722003134163,8.1486482544430036E-4,8.1486482715984604E-4,null,null,null,7.9881114179470379E-5,7.9881114243659227E-5,7.9881114357915379E-5,7.9881114511968609E-5,7.9881114680143396E-5,null,null,null,7.9881114179470379E-5,7.9881114243659227E-5,7.9881114357915379E-5,7.9881114511968609E-5,7.9881114680143396E-5,null,null,null,8.1486482205249562E-4,8.1486482270728413E-4,8.1486482387280765E-4,8.1486482544430015E-4,8.1486482715984604E-4,null,null,null,0.77699958178454742,0.77493244209469769,0.74912397098324834,2.661060187238661E-16,0]
[124,"SP373","SP373: PC rental 34Mb link km dist Non SMP","BTW",0,0.77670613690802037,"£",4111.9537157054474,4999.0629642942831,6845.0716425469345,8130.8457862467185,9817.5837929534264,null,null,null,0.71930406348835385,0.42412570537634031,0.44064448923913807,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!130:130,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.9166447657519485E-4},2.9166447676288077E-4,2.9166447709696173E-4,2.9166447754740799E-4,2.9166447803914518E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!130:130,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.5788817974093585E-3},{"$f":"IF($A132=0,0,AF132*(1+INDEX(InputPriceChanges.Admin,$A132,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A132,AG$7)-FC.Serv.GRC!Y132)","v":2.5788817990688674E-3},{"$f":"IF($A132=0,0,AG132*(1+INDEX(InputPriceChanges.Admin,$A132,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A132,AH$7)-FC.Serv.GRC!Z132)","v":2.5788818020227935E-3},{"$f":"IF($A132=0,0,AH132*(1+INDEX(InputPriceChanges.Admin,$A132,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A132,AI$7)-FC.Serv.GRC!AA132)","v":2.5788818060056154E-3},{"$f":"IF($A132=0,0,AI132*(1+INDEX(InputPriceChanges.Admin,$A132,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A132,AJ$7)-FC.Serv.GRC!AB132)","v":2.5788818103535294E-3},null,null,null,null,{"$f":"IF($A132=0,0,AN132*(1+INDEX(InputPriceChanges.Admin,$A132,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A132,AO$7))","v":-1.0315622639328536E-3},{"$f":"IF($A132=0,0,AO132*(1+INDEX(InputPriceChanges.Admin,$A132,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A132,AP$7))","v":-1.2659200630161641E-3},{"$f":"IF($A132=0,0,AP132*(1+INDEX(InputPriceChanges.Admin,$A132,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A132,AQ$7))","v":-2.0030333250850001E-3},{"$f":"IF($A132=0,0,AQ132*(1+INDEX(InputPriceChanges.Admin,$A132,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A132,AR$7))","v":-2.0030333284620518E-3},null,null,null,null,{"$f":"IF($A132=0,0,AV132*(1+INDEX(InputPriceChanges.Admin,$A132,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A132,AW$7))","v":-7.3121588656017977E-4},{"$f":"IF($A132=0,0,AW132*(1+INDEX(InputPriceChanges.Admin,$A132,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A132,AX$7))","v":-9.655736852994647E-4},{"$f":"IF($A132=0,0,AX132*(1+INDEX(InputPriceChanges.Admin,$A132,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A132,AY$7))","v":-1.514529157348979E-3},{"$f":"IF($A132=0,0,AY132*(1+INDEX(InputPriceChanges.Admin,$A132,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A132,AZ$7))","v":-1.5145291599024278E-3},null,null,null,2.5788817974093585E-3,1.5473195351360138E-3,1.3129617390066294E-3,5.758484809206153E-4,5.7584848189147757E-4,null,null,null,0.72188294528576324,0.42567302491147635,0.44195745097814471,5.758484809206153E-4,5.7584848189147757E-4,null,null,null,6.5126887701175465E-5,6.5126887743084582E-5,6.5126887817682814E-5,6.5126887918264697E-5,6.5126888028066595E-5,null,null,null,6.5126887701175465E-5,6.5126887743084582E-5,6.5126887817682814E-5,6.5126887918264697E-5,6.5126888028066595E-5,null,null,null,5.758484790011236E-4,5.7584847937168179E-4,5.7584848003127537E-4,5.7584848092061508E-4,5.7584848189147757E-4,null,null,null,0.77670613690802037,0.62784126594700873,0.56141259648056829,3.7655814277817611E-16,0]
[127,"SP372","SP372: PC rnt 2Mb link per km trunk   Non SMP","BTW",0,0.77703904956858261,"£",342.39093277439451,391.15285974335984,418.0518114177795,488.03489937565297,603.02965999708852,null,null,null,1.9350737152144066,2.5017663800488279,2.5239773601395581,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!133:133,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.3282804132522161E-3},1.3282804143230293E-3,1.3282804162290764E-3,1.3282804187990276E-3,1.3282804216045577E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!133:133,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.2879508240393705E-2},{"$f":"IF($A135=0,0,AF135*(1+INDEX(InputPriceChanges.Admin,$A135,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A135,AG$7)-FC.Serv.GRC!Y135)","v":1.2879508250776713E-2},{"$f":"IF($A135=0,0,AG135*(1+INDEX(InputPriceChanges.Admin,$A135,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A135,AH$7)-FC.Serv.GRC!Z135)","v":1.2879508269258466E-2},{"$f":"IF($A135=0,0,AH135*(1+INDEX(InputPriceChanges.Admin,$A135,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A135,AI$7)-FC.Serv.GRC!AA135)","v":1.2879508294177682E-2},{"$f":"IF($A135=0,0,AI135*(1+INDEX(InputPriceChanges.Admin,$A135,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A135,AJ$7)-FC.Serv.GRC!AB135)","v":1.2879508321381161E-2},null,null,null,null,{"$f":"IF($A135=0,0,AN135*(1+INDEX(InputPriceChanges.Admin,$A135,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A135,AO$7))","v":1.3178727687932841E-3},{"$f":"IF($A135=0,0,AO135*(1+INDEX(InputPriceChanges.Admin,$A135,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A135,AP$7))","v":6.8321474870674257E-4},{"$f":"IF($A135=0,0,AP135*(1+INDEX(InputPriceChanges.Admin,$A135,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A135,AQ$7))","v":-1.0007880883818503E-2},{"$f":"IF($A135=0,0,AQ135*(1+INDEX(InputPriceChanges.Admin,$A135,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A135,AR$7))","v":-1.0007880904956669E-2},null,null,null,null,{"$f":"IF($A135=0,0,AV135*(1+INDEX(InputPriceChanges.Admin,$A135,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A135,AW$7))","v":1.3178727687932841E-3},{"$f":"IF($A135=0,0,AW135*(1+INDEX(InputPriceChanges.Admin,$A135,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A135,AX$7))","v":6.8321474870674257E-4},{"$f":"IF($A135=0,0,AX135*(1+INDEX(InputPriceChanges.Admin,$A135,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A135,AY$7))","v":-4.4328243021905783E-3},{"$f":"IF($A135=0,0,AY135*(1+INDEX(InputPriceChanges.Admin,$A135,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A135,AZ$7))","v":-4.432824311553377E-3},null,null,null,1.2879508240393705E-2,1.4197381019569997E-2,1.3562723017965208E-2,2.8716274103591788E-3,2.871627416424492E-3,null,null,null,1.9479532234548003,2.5159637610683978,2.5375400831575234,2.8716274103591788E-3,2.871627416424492E-3,null,null,null,2.9615466337814996E-4,2.9615466361689947E-4,2.9615466404187354E-4,2.9615466461487228E-4,2.9615466524039594E-4,null,null,null,2.9615466337814996E-4,2.9615466361689947E-4,2.9615466404187354E-4,2.9615466461487228E-4,2.9615466524039594E-4,null,null,null,2.8716273983674526E-3,2.871627400682458E-3,2.871627404803167E-3,2.8716274103591792E-3,2.8716274164244928E-3,null,null,null,0.77703904956858261,0.79773541354393884,0.78827058541272255,0,0]
[128,"SP374","SP374: PC rental 34Mb link km trunk Non SMP","BTW",0,0.77709081437022864,"£",6451.6561367817376,8045.9175325648612,9505.3893984207261,10615.839347336616,13553.669639796559,null,null,null,9.5968385034628358,7.9282696677764282,4.6007498129158995,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!134:134,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8289075331511138E-3},1.8289075343560289E-3,1.8289075365007772E-3,1.8289075393925728E-3,1.8289075425494499E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!134:134,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.7563267013138477E-2},{"$f":"IF($A136=0,0,AF136*(1+INDEX(InputPriceChanges.Admin,$A136,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A136,AG$7)-FC.Serv.GRC!Y136)","v":1.756326702470945E-2},{"$f":"IF($A136=0,0,AG136*(1+INDEX(InputPriceChanges.Admin,$A136,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A136,AH$7)-FC.Serv.GRC!Z136)","v":1.756326704530578E-2},{"$f":"IF($A136=0,0,AH136*(1+INDEX(InputPriceChanges.Admin,$A136,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A136,AI$7)-FC.Serv.GRC!AA136)","v":1.7563267073076119E-2},{"$f":"IF($A136=0,0,AI136*(1+INDEX(InputPriceChanges.Admin,$A136,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A136,AJ$7)-FC.Serv.GRC!AB136)","v":1.7563267103392073E-2},null,null,null,null,{"$f":"IF($A136=0,0,AN136*(1+INDEX(InputPriceChanges.Admin,$A136,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A136,AO$7))","v":-4.6071187290476845E-3},{"$f":"IF($A136=0,0,AO136*(1+INDEX(InputPriceChanges.Admin,$A136,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A136,AP$7))","v":-9.2072735666894195E-3},{"$f":"IF($A136=0,0,AP136*(1+INDEX(InputPriceChanges.Admin,$A136,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A136,AQ$7))","v":-1.3648253512818542E-2},{"$f":"IF($A136=0,0,AQ136*(1+INDEX(InputPriceChanges.Admin,$A136,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A136,AR$7))","v":-1.3648253536376791E-2},null,null,null,null,{"$f":"IF($A136=0,0,AV136*(1+INDEX(InputPriceChanges.Admin,$A136,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A136,AW$7))","v":-3.0926712480652844E-3},{"$f":"IF($A136=0,0,AW136*(1+INDEX(InputPriceChanges.Admin,$A136,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A136,AX$7))","v":-6.0378133276039921E-3},{"$f":"IF($A136=0,0,AX136*(1+INDEX(InputPriceChanges.Admin,$A136,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A136,AY$7))","v":-8.7739496168128712E-3},{"$f":"IF($A136=0,0,AY136*(1+INDEX(InputPriceChanges.Admin,$A136,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A136,AZ$7))","v":-8.7739496319575849E-3},null,null,null,1.7563267013138477E-2,1.2956148295661767E-2,8.3559934786163609E-3,3.9150135602575766E-3,3.9150135670152821E-3,null,null,null,9.6144017704759737,7.9412258160720901,4.6091058063945161,3.9150135602575766E-3,3.9150135670152821E-3,null,null,null,4.0768028880686883E-4,4.0768028907545547E-4,4.0768028955353957E-4,4.0768029019814736E-4,4.0768029090184428E-4,null,null,null,4.0768028880686883E-4,4.0768028907545547E-4,4.0768028955353957E-4,4.0768029019814736E-4,4.0768029090184428E-4,null,null,null,3.9150135468969246E-3,3.9150135494762008E-3,3.915013554067313E-3,3.9150135602575766E-3,3.9150135670152813E-3,null,null,null,0.77709081437022864,0.69782581519330844,0.53147240192490119,0,2.2154756890144331E-16]
[131,"SO421","SO421: Analogue PC installation","BTW",0,0,"£",{"$f":"IF($A139=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A139)))","v":520777.75328139024},0,0,0,0,null,null,null,124.31485805344842,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!137:137,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.7582335562887813E-4},{"$f":"IF($A139=0,0,X139*(1+INDEX(InputPriceChanges.Admin,$A139,Y$7)))","v":4.7582335596952756E-4},4.7582335657588362E-4,4.7582335739344226E-4,4.7582335828594383E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!137:137,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.7476143338761349E-3},{"$f":"IF($A139=0,0,AF139*(1+INDEX(InputPriceChanges.Admin,$A139,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A139,AG$7)-FC.Serv.GRC!Y139)","v":2.7476143358431955E-3},{"$f":"IF($A139=0,0,AG139*(1+INDEX(InputPriceChanges.Admin,$A139,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A139,AH$7)-FC.Serv.GRC!Z139)","v":2.7476143393445635E-3},{"$f":"IF($A139=0,0,AH139*(1+INDEX(InputPriceChanges.Admin,$A139,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A139,AI$7)-FC.Serv.GRC!AA139)","v":2.7476143440655085E-3},{"$f":"IF($A139=0,0,AI139*(1+INDEX(InputPriceChanges.Admin,$A139,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A139,AJ$7)-FC.Serv.GRC!AB139)","v":2.7476143492192072E-3},null,null,null,null,{"$f":"IF($A139=0,0,AN139*(1+INDEX(InputPriceChanges.Admin,$A139,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A139,AO$7))","v":0},{"$f":"IF($A139=0,0,AO139*(1+INDEX(InputPriceChanges.Admin,$A139,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A139,AP$7))","v":0},{"$f":"IF($A139=0,0,AP139*(1+INDEX(InputPriceChanges.Admin,$A139,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A139,AQ$7))","v":0},{"$f":"IF($A139=0,0,AQ139*(1+INDEX(InputPriceChanges.Admin,$A139,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A139,AR$7))","v":0},null,null,null,null,{"$f":"IF($A139=0,0,AV139*(1+INDEX(InputPriceChanges.Admin,$A139,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A139,AW$7))","v":0},{"$f":"IF($A139=0,0,AW139*(1+INDEX(InputPriceChanges.Admin,$A139,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A139,AX$7))","v":0},{"$f":"IF($A139=0,0,AX139*(1+INDEX(InputPriceChanges.Admin,$A139,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A139,AY$7))","v":0},{"$f":"IF($A139=0,0,AY139*(1+INDEX(InputPriceChanges.Admin,$A139,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A139,AZ$7))","v":0},null,null,null,2.7476143338761349E-3,2.7476143358431955E-3,2.7476143393445635E-3,2.7476143440655085E-3,2.7476143492192072E-3,null,null,null,124.31760566778229,2.7476143358431955E-3,2.7476143393445635E-3,2.7476143440655085E-3,2.7476143492192072E-3,null,null,null,4.7582335562887813E-4,4.7582335596952756E-4,4.7582335657588362E-4,4.7582335739344226E-4,4.7582335828594383E-4,null,null,null,4.7582335562887813E-4,4.7582335596952756E-4,4.7582335657588362E-4,4.7582335739344226E-4,4.7582335828594383E-4,null,null,null,2.7476143338761349E-3,2.7476143358431955E-3,2.7476143393445635E-3,2.7476143440655085E-3,2.7476143492192072E-3,null,null,null,0,0,0,0,0]
[132,"SO461","SO461: Private circuit test systems","BTW",0,0,"£",0.4984572381796763,0,0,0,0,null,null,null,0.11865971964165895,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!138:138,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!138:138,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A140=0,0,AF140*(1+INDEX(InputPriceChanges.Admin,$A140,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A140,AG$7)-FC.Serv.GRC!Y140)","v":0},{"$f":"IF($A140=0,0,AG140*(1+INDEX(InputPriceChanges.Admin,$A140,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A140,AH$7)-FC.Serv.GRC!Z140)","v":0},{"$f":"IF($A140=0,0,AH140*(1+INDEX(InputPriceChanges.Admin,$A140,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A140,AI$7)-FC.Serv.GRC!AA140)","v":0},{"$f":"IF($A140=0,0,AI140*(1+INDEX(InputPriceChanges.Admin,$A140,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A140,AJ$7)-FC.Serv.GRC!AB140)","v":0},null,null,null,null,{"$f":"IF($A140=0,0,AN140*(1+INDEX(InputPriceChanges.Admin,$A140,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A140,AO$7))","v":0},{"$f":"IF($A140=0,0,AO140*(1+INDEX(InputPriceChanges.Admin,$A140,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A140,AP$7))","v":0},{"$f":"IF($A140=0,0,AP140*(1+INDEX(InputPriceChanges.Admin,$A140,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A140,AQ$7))","v":0},{"$f":"IF($A140=0,0,AQ140*(1+INDEX(InputPriceChanges.Admin,$A140,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A140,AR$7))","v":0},null,null,null,null,{"$f":"IF($A140=0,0,AV140*(1+INDEX(InputPriceChanges.Admin,$A140,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A140,AW$7))","v":0},{"$f":"IF($A140=0,0,AW140*(1+INDEX(InputPriceChanges.Admin,$A140,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A140,AX$7))","v":0},{"$f":"IF($A140=0,0,AX140*(1+INDEX(InputPriceChanges.Admin,$A140,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A140,AY$7))","v":0},{"$f":"IF($A140=0,0,AY140*(1+INDEX(InputPriceChanges.Admin,$A140,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A140,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0.11865971964165895,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[135,"SG120","SG120: PPCs 34 45Mbit regional Trunk WECLA","BTW",0,0,"£",333.8833255106511,682.92934929580554,721.86690339248491,956.49094803529022,924.86592898608876,null,null,null,4.2496669670995676E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!141:141,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.1753600165020532E-5},2.1753600183148037E-5,2.1753600215414994E-5,2.1753600258921005E-5,2.1753600306415064E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!141:141,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.4849944721542232E-4},{"$f":"IF($A143=0,0,AF143*(1+INDEX(InputPriceChanges.Admin,$A143,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A143,AG$7)-FC.Serv.GRC!Y143)","v":1.4849944733916846E-4},{"$f":"IF($A143=0,0,AG143*(1+INDEX(InputPriceChanges.Admin,$A143,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A143,AH$7)-FC.Serv.GRC!Z143)","v":1.4849944755943663E-4},{"$f":"IF($A143=0,0,AH143*(1+INDEX(InputPriceChanges.Admin,$A143,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A143,AI$7)-FC.Serv.GRC!AA143)","v":1.4849944785642742E-4},{"$f":"IF($A143=0,0,AI143*(1+INDEX(InputPriceChanges.Admin,$A143,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A143,AJ$7)-FC.Serv.GRC!AB143)","v":1.4849944818064233E-4},null,null,null,null,{"$f":"IF($A143=0,0,AN143*(1+INDEX(InputPriceChanges.Admin,$A143,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A143,AO$7))","v":0},{"$f":"IF($A143=0,0,AO143*(1+INDEX(InputPriceChanges.Admin,$A143,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A143,AP$7))","v":0},{"$f":"IF($A143=0,0,AP143*(1+INDEX(InputPriceChanges.Admin,$A143,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A143,AQ$7))","v":0},{"$f":"IF($A143=0,0,AQ143*(1+INDEX(InputPriceChanges.Admin,$A143,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A143,AR$7))","v":0},null,null,null,null,{"$f":"IF($A143=0,0,AV143*(1+INDEX(InputPriceChanges.Admin,$A143,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A143,AW$7))","v":0},{"$f":"IF($A143=0,0,AW143*(1+INDEX(InputPriceChanges.Admin,$A143,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A143,AX$7))","v":0},{"$f":"IF($A143=0,0,AX143*(1+INDEX(InputPriceChanges.Admin,$A143,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A143,AY$7))","v":0},{"$f":"IF($A143=0,0,AY143*(1+INDEX(InputPriceChanges.Admin,$A143,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A143,AZ$7))","v":0},null,null,null,1.4849944721542232E-4,1.4849944733916846E-4,1.4849944755943663E-4,1.4849944785642742E-4,1.4849944818064233E-4,null,null,null,4.2645169118211097E-2,1.4849944733916846E-4,1.4849944755943663E-4,1.4849944785642742E-4,1.4849944818064233E-4,null,null,null,2.1753600165020532E-5,2.1753600183148037E-5,2.1753600215414994E-5,2.1753600258921005E-5,2.1753600306415064E-5,null,null,null,2.1753600165020532E-5,2.1753600183148037E-5,2.1753600215414994E-5,2.1753600258921005E-5,2.1753600306415064E-5,null,null,null,1.4849944721542232E-4,1.4849944733916846E-4,1.4849944755943663E-4,1.4849944785642742E-4,1.4849944818064233E-4,null,null,null,0,0,0,0,0]
[136,"SG111","SG111: PCs 140 155Mbit regional Trunk WECLA","BTW",0,0,"£",11629.685686819495,14315.881520735824,16472.627943777708,18525.201480917414,17434.806220690916,null,null,null,3.4749500832216658,1.7062399251864979,1.5680179431747929,1.8000035530740124,1.5385796286046447,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!142:142,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.3408432547712793E-5},2.3408432570384135E-5,2.3408432610739119E-5,2.3408432665150334E-5,2.3408432724549247E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!142:142,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.4179639304325915E-4},{"$f":"IF($A144=0,0,AF144*(1+INDEX(InputPriceChanges.Admin,$A144,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A144,AG$7)-FC.Serv.GRC!Y144)","v":1.4179639318059062E-4},{"$f":"IF($A144=0,0,AG144*(1+INDEX(InputPriceChanges.Admin,$A144,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A144,AH$7)-FC.Serv.GRC!Z144)","v":1.4179639342504062E-4},{"$f":"IF($A144=0,0,AH144*(1+INDEX(InputPriceChanges.Admin,$A144,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A144,AI$7)-FC.Serv.GRC!AA144)","v":1.4179639375463612E-4},{"$f":"IF($A144=0,0,AI144*(1+INDEX(InputPriceChanges.Admin,$A144,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A144,AJ$7)-FC.Serv.GRC!AB144)","v":1.4179639411444455E-4},null,null,null,null,{"$f":"IF($A144=0,0,AN144*(1+INDEX(InputPriceChanges.Admin,$A144,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A144,AO$7))","v":0},{"$f":"IF($A144=0,0,AO144*(1+INDEX(InputPriceChanges.Admin,$A144,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A144,AP$7))","v":0},{"$f":"IF($A144=0,0,AP144*(1+INDEX(InputPriceChanges.Admin,$A144,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A144,AQ$7))","v":0},{"$f":"IF($A144=0,0,AQ144*(1+INDEX(InputPriceChanges.Admin,$A144,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A144,AR$7))","v":0},null,null,null,null,{"$f":"IF($A144=0,0,AV144*(1+INDEX(InputPriceChanges.Admin,$A144,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A144,AW$7))","v":0},{"$f":"IF($A144=0,0,AW144*(1+INDEX(InputPriceChanges.Admin,$A144,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A144,AX$7))","v":0},{"$f":"IF($A144=0,0,AX144*(1+INDEX(InputPriceChanges.Admin,$A144,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A144,AY$7))","v":0},{"$f":"IF($A144=0,0,AY144*(1+INDEX(InputPriceChanges.Admin,$A144,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A144,AZ$7))","v":0},null,null,null,1.4179639304325915E-4,1.4179639318059062E-4,1.4179639342504062E-4,1.4179639375463612E-4,1.4179639411444455E-4,null,null,null,3.475091879614709,1.7063817215796786,1.5681597395682179,1.8001453494677671,1.5387214249987591,null,null,null,2.3408432547712793E-5,2.3408432570384135E-5,2.3408432610739119E-5,2.3408432665150334E-5,2.3408432724549247E-5,null,null,null,2.3408432547712793E-5,2.3408432570384135E-5,2.3408432610739119E-5,2.3408432665150334E-5,2.3408432724549247E-5,null,null,null,1.4179639304325915E-4,1.4179639318059062E-4,1.4179639342504062E-4,1.4179639375463612E-4,1.4179639411444455E-4,null,null,null,0,0,0,0,0]
[139,"SG101","SG101: PPC rental 2Mbit link per km regional trunk","BTW",0,0.77713158691980244,"£",258.21036994346275,294.1159225397297,317.61321789597457,343.97383733749263,436.69519312834268,null,null,null,22.723997264651899,19.520994110038426,16.348792002976701,20.781190440463721,21.197761064804418,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!145:145,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.1720691229663583E-2},1.1720691237544554E-2,1.1720691251572683E-2,1.1720691270487013E-2,1.1720691291135158E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!145:145,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.14830878408020109},{"$f":"IF($A147=0,0,AF147*(1+INDEX(InputPriceChanges.Admin,$A147,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A147,AG$7)-FC.Serv.GRC!Y147)","v":0.14830878417992366},{"$f":"IF($A147=0,0,AG147*(1+INDEX(InputPriceChanges.Admin,$A147,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A147,AH$7)-FC.Serv.GRC!Z147)","v":0.14830878435742981},{"$f":"IF($A147=0,0,AH147*(1+INDEX(InputPriceChanges.Admin,$A147,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A147,AI$7)-FC.Serv.GRC!AA147)","v":0.14830878459676394},{"$f":"IF($A147=0,0,AI147*(1+INDEX(InputPriceChanges.Admin,$A147,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A147,AJ$7)-FC.Serv.GRC!AB147)","v":0.14830878485803706},null,null,null,null,{"$f":"IF($A147=0,0,AN147*(1+INDEX(InputPriceChanges.Admin,$A147,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A147,AO$7))","v":-2.8332626002498727E-2},{"$f":"IF($A147=0,0,AO147*(1+INDEX(InputPriceChanges.Admin,$A147,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A147,AP$7))","v":-4.7843397985415224E-2},{"$f":"IF($A147=0,0,AP147*(1+INDEX(InputPriceChanges.Admin,$A147,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A147,AQ$7))","v":-3.6133779408546007E-2},{"$f":"IF($A147=0,0,AQ147*(1+INDEX(InputPriceChanges.Admin,$A147,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A147,AR$7))","v":-5.1684012794677339E-2},null,null,null,null,{"$f":"IF($A147=0,0,AV147*(1+INDEX(InputPriceChanges.Admin,$A147,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A147,AW$7))","v":-1.8279971557609104E-2},{"$f":"IF($A147=0,0,AW147*(1+INDEX(InputPriceChanges.Admin,$A147,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A147,AX$7))","v":-3.2709871625959244E-2},{"$f":"IF($A147=0,0,AX147*(1+INDEX(InputPriceChanges.Admin,$A147,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A147,AY$7))","v":-2.1000253024668219E-2},{"$f":"IF($A147=0,0,AY147*(1+INDEX(InputPriceChanges.Admin,$A147,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A147,AZ$7))","v":-3.4197431711329357E-2},null,null,null,0.14830878408020109,0.11997615817742494,0.10046538637201458,0.11217500518821794,9.6624772063359718E-2,null,null,null,22.872306048732099,19.640970268215852,16.449257389348716,20.893365445651938,21.294385836867779,null,null,null,2.6121718545581121E-3,2.6121718563145318E-3,2.6121718594409589E-3,2.612171863656366E-3,2.6121718682581853E-3,null,null,null,2.6121718545581121E-3,2.6121718563145318E-3,2.6121718594409589E-3,2.612171863656366E-3,2.6121718682581853E-3,null,null,null,3.3053343353808086E-2,3.3053343376033092E-2,3.3053343415593607E-2,3.3053343468933627E-2,3.3053343527163145E-2,null,null,null,0.77713158691980244,0.72450073516145885,0.67099769772247775,0.70534127978444416,0.65792060543760877]
[140,"SG102","SG102: PC rental 2Mbit link per km regional trunk","BTW",0,0.7771350843184931,"£",258.21461692357917,294.12076008546899,317.6184419193994,343.97949493384738,436.70237578255819,null,null,null,38.195867868455757,30.264039726655582,36.190766180139271,27.872479930658386,29.85112692765664,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!146:146,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.7440012923870542E-2},2.7440013008016455E-2,2.7440013157796185E-2,2.7440013359746381E-2,2.7440013580208675E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!146:146,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.23251526874224185},{"$f":"IF($A148=0,0,AF148*(1+INDEX(InputPriceChanges.Admin,$A148,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A148,AG$7)-FC.Serv.GRC!Y148)","v":0.23251526945525935},{"$f":"IF($A148=0,0,AG148*(1+INDEX(InputPriceChanges.Admin,$A148,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A148,AH$7)-FC.Serv.GRC!Z148)","v":0.23251527072443054},{"$f":"IF($A148=0,0,AH148*(1+INDEX(InputPriceChanges.Admin,$A148,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A148,AI$7)-FC.Serv.GRC!AA148)","v":0.2325152724356726},{"$f":"IF($A148=0,0,AI148*(1+INDEX(InputPriceChanges.Admin,$A148,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A148,AJ$7)-FC.Serv.GRC!AB148)","v":0.23251527430377852},null,null,null,null,{"$f":"IF($A148=0,0,AN148*(1+INDEX(InputPriceChanges.Admin,$A148,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A148,AO$7))","v":-5.5002032029320413E-2},{"$f":"IF($A148=0,0,AO148*(1+INDEX(InputPriceChanges.Admin,$A148,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A148,AP$7))","v":-4.1506906097082269E-2},{"$f":"IF($A148=0,0,AP148*(1+INDEX(InputPriceChanges.Admin,$A148,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A148,AQ$7))","v":-8.1713941548168717E-2},{"$f":"IF($A148=0,0,AQ148*(1+INDEX(InputPriceChanges.Admin,$A148,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A148,AR$7))","v":-9.7195557098215729E-2},null,null,null,null,{"$f":"IF($A148=0,0,AV148*(1+INDEX(InputPriceChanges.Admin,$A148,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A148,AW$7))","v":-4.1522799357119583E-2},{"$f":"IF($A148=0,0,AW148*(1+INDEX(InputPriceChanges.Admin,$A148,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A148,AX$7))","v":-2.8027673351305831E-2},{"$f":"IF($A148=0,0,AX148*(1+INDEX(InputPriceChanges.Admin,$A148,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A148,AY$7))","v":-6.2083768552587348E-2},{"$f":"IF($A148=0,0,AY148*(1+INDEX(InputPriceChanges.Admin,$A148,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A148,AZ$7))","v":-7.756538394491895E-2},null,null,null,0.23251526874224185,0.17751323742593894,0.19100836462734827,0.15080133088750389,0.1353197172055628,null,null,null,38.428383137197997,30.44155296408152,36.381774544766621,28.02328126154589,29.986446644862202,null,null,null,6.1154161665778681E-3,6.1154161853310398E-3,6.115416218711687E-3,6.115416263719301E-3,6.1154163128526121E-3,null,null,null,6.1154161665778681E-3,6.1154161853310398E-3,6.115416218711687E-3,6.115416263719301E-3,6.1154163128526121E-3,null,null,null,5.1819495762902644E-2,5.1819495921809233E-2,5.1819496204662967E-2,5.1819496586038787E-2,5.1819497002374051E-2,null,null,null,0.7771350843184931,0.70808094836629254,0.72870561817666313,0.65637241872423813,0.61705878439240613]
[143,"SG105","SG105: PPC Rental 34Mbit link per km regional trunk","BTW",0,0.77709967339550645,"£",4344.1701418967041,5632.0937121535444,6480.8327098491318,6945.7605243284916,9474.8075951263927,null,null,null,10.591086805944165,9.1640940147820462,7.7353854838925598,4.7084945028079463,4.9953176579750433,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!149:149,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.789943730918711E-3},2.7899437327473038E-3,2.7899437360021989E-3,2.7899437403908212E-3,2.7899437451817336E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!149:149,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.8794626334585939E-2},{"$f":"IF($A151=0,0,AF151*(1+INDEX(InputPriceChanges.Admin,$A151,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A151,AG$7)-FC.Serv.GRC!Y151)","v":2.8794626353458599E-2},{"$f":"IF($A151=0,0,AG151*(1+INDEX(InputPriceChanges.Admin,$A151,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A151,AH$7)-FC.Serv.GRC!Z151)","v":2.8794626387051922E-2},{"$f":"IF($A151=0,0,AH151*(1+INDEX(InputPriceChanges.Admin,$A151,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A151,AI$7)-FC.Serv.GRC!AA151)","v":2.8794626432346287E-2},{"$f":"IF($A151=0,0,AI151*(1+INDEX(InputPriceChanges.Admin,$A151,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A151,AJ$7)-FC.Serv.GRC!AB151)","v":2.8794626481792637E-2},null,null,null,null,{"$f":"IF($A151=0,0,AN151*(1+INDEX(InputPriceChanges.Admin,$A151,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A151,AO$7))","v":-7.4423638822218108E-3},{"$f":"IF($A151=0,0,AO151*(1+INDEX(InputPriceChanges.Admin,$A151,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A151,AP$7))","v":-1.1421465250362237E-2},{"$f":"IF($A151=0,0,AP151*(1+INDEX(InputPriceChanges.Admin,$A151,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A151,AQ$7))","v":-1.6154484922324366E-2},{"$f":"IF($A151=0,0,AQ151*(1+INDEX(InputPriceChanges.Admin,$A151,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A151,AR$7))","v":-1.7537388834083189E-2},null,null,null,null,{"$f":"IF($A151=0,0,AV151*(1+INDEX(InputPriceChanges.Admin,$A151,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A151,AW$7))","v":-4.7617675032624335E-3},{"$f":"IF($A151=0,0,AW151*(1+INDEX(InputPriceChanges.Admin,$A151,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A151,AX$7))","v":-7.9918791143929538E-3},{"$f":"IF($A151=0,0,AX151*(1+INDEX(InputPriceChanges.Admin,$A151,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A151,AY$7))","v":-1.1391123189140042E-2},{"$f":"IF($A151=0,0,AY151*(1+INDEX(InputPriceChanges.Admin,$A151,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A151,AZ$7))","v":-1.2774027092719187E-2},null,null,null,2.8794626334585939E-2,2.1352262471236789E-2,1.7373161136689685E-2,1.2640141510021921E-2,1.1257237647709448E-2,null,null,null,10.619881432278751,9.1854462772532823,7.7527586450292496,4.721134644317968,5.0065748956227525,null,null,null,6.2187936882993999E-4,6.2187936923753387E-4,6.2187936996305107E-4,6.2187937094127638E-4,6.2187937200917226E-4,null,null,null,6.2187936882993999E-4,6.2187936923753387E-4,6.2187936996305107E-4,6.2187937094127638E-4,6.2187937200917226E-4,null,null,null,6.4183316144335563E-3,6.4183316186402772E-3,6.4183316261282406E-3,6.4183316362243703E-3,6.4183316472459775E-3,null,null,null,0.77709967339550645,0.69940742217428786,0.63056051943398939,0.49222628313650585,0.42984843634779807]
[144,"SG106","SG106: PC rental 34Mbit link per km regional trunk","BTW",0,0.7771242751329096,"£",4344.559456833269,5632.5984479568524,6481.4135077674719,6946.3829880510439,9475.6567064635128,null,null,null,28.832625389679421,23.171750473242767,15.097555253880056,14.992163505293888,20.978092776227175,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!150:150,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":7.8584999098622859E-3},7.8584999145103213E-3,7.858499922783823E-3,7.858499933939108E-3,7.8584999461169588E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!150:150,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":7.5053355516058032E-2},{"$f":"IF($A152=0,0,AF152*(1+INDEX(InputPriceChanges.Admin,$A152,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A152,AG$7)-FC.Serv.GRC!Y152)","v":7.5053355560449536E-2},{"$f":"IF($A152=0,0,AG152*(1+INDEX(InputPriceChanges.Admin,$A152,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A152,AH$7)-FC.Serv.GRC!Z152)","v":7.5053355639466413E-2},{"$f":"IF($A152=0,0,AH152*(1+INDEX(InputPriceChanges.Admin,$A152,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A152,AI$7)-FC.Serv.GRC!AA152)","v":7.5053355746006023E-2},{"$f":"IF($A152=0,0,AI152*(1+INDEX(InputPriceChanges.Admin,$A152,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A152,AJ$7)-FC.Serv.GRC!AB152)","v":7.5053355862311752E-2},null,null,null,null,{"$f":"IF($A152=0,0,AN152*(1+INDEX(InputPriceChanges.Admin,$A152,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A152,AO$7))","v":-2.217046561047065E-2},{"$f":"IF($A152=0,0,AO152*(1+INDEX(InputPriceChanges.Admin,$A152,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A152,AP$7))","v":-3.7853842566726525E-2},{"$f":"IF($A152=0,0,AP152*(1+INDEX(InputPriceChanges.Admin,$A152,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A152,AQ$7))","v":-3.9357514303844071E-2},{"$f":"IF($A152=0,0,AQ152*(1+INDEX(InputPriceChanges.Admin,$A152,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A152,AR$7))","v":-3.8868652553777583E-2},null,null,null,null,{"$f":"IF($A152=0,0,AV152*(1+INDEX(InputPriceChanges.Admin,$A152,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A152,AW$7))","v":-1.4613495272133908E-2},{"$f":"IF($A152=0,0,AW152*(1+INDEX(InputPriceChanges.Admin,$A152,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A152,AX$7))","v":-2.5777629492148249E-2},{"$f":"IF($A152=0,0,AX152*(1+INDEX(InputPriceChanges.Admin,$A152,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A152,AY$7))","v":-2.7281301212123393E-2},{"$f":"IF($A152=0,0,AY152*(1+INDEX(InputPriceChanges.Admin,$A152,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A152,AZ$7))","v":-2.6792439443343117E-2},null,null,null,7.5053355516058032E-2,5.288288994997889E-2,3.7199513072739887E-2,3.5695841442161952E-2,3.6184703308534169E-2,null,null,null,28.907678745195479,23.224633363192744,15.134754766952796,15.027859346736051,21.014277479535711,null,null,null,1.7514688637785215E-3,1.7514688648144559E-3,1.7514688666584188E-3,1.7514688691446609E-3,1.7514688718588082E-3,null,null,null,1.7514688637785215E-3,1.7514688648144559E-3,1.7514688666584188E-3,1.7514688691446609E-3,1.7514688718588082E-3,null,null,null,1.6727571014348873E-2,1.6727571024242664E-2,1.6727571041853607E-2,1.67275710655987E-2,1.6727571091520423E-2,null,null,null,0.7771242751329096,0.68368651864402619,0.5503282258253076,0.53138599932705277,0.53771705825828275]
[147,"SG112","SG112: Prot Path PPC rent 2Mb link per km regional trunk","BTW",0,0.77703124005145874,"£",189.08185654677129,208.57918627016434,228.6011406824509,218.74981408674813,231.55455451226732,null,null,null,1.4489493932664319,0.93303036615058421,1.1883499551903374,0.97306942466913282,0.95303166656425919,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!153:153,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.098576832863951E-3},1.0985768334910511E-3,1.0985768346072895E-3,1.0985768361123302E-3,1.0985768377553327E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!153:153,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.0112432099193379E-2},{"$f":"IF($A155=0,0,AF155*(1+INDEX(InputPriceChanges.Admin,$A155,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A155,AG$7)-FC.Serv.GRC!Y155)","v":1.0112432104965855E-2},{"$f":"IF($A155=0,0,AG155*(1+INDEX(InputPriceChanges.Admin,$A155,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A155,AH$7)-FC.Serv.GRC!Z155)","v":1.0112432115240863E-2},{"$f":"IF($A155=0,0,AH155*(1+INDEX(InputPriceChanges.Admin,$A155,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A155,AI$7)-FC.Serv.GRC!AA155)","v":1.0112432129094807E-2},{"$f":"IF($A155=0,0,AI155*(1+INDEX(InputPriceChanges.Admin,$A155,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A155,AJ$7)-FC.Serv.GRC!AB155)","v":1.0112432144218694E-2},null,null,null,null,{"$f":"IF($A155=0,0,AN155*(1+INDEX(InputPriceChanges.Admin,$A155,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A155,AO$7))","v":-3.2708149849451935E-3},{"$f":"IF($A155=0,0,AO155*(1+INDEX(InputPriceChanges.Admin,$A155,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A155,AP$7))","v":-2.527313712543648E-3},{"$f":"IF($A155=0,0,AP155*(1+INDEX(InputPriceChanges.Admin,$A155,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A155,AQ$7))","v":-3.2963941939576952E-3},{"$f":"IF($A155=0,0,AQ155*(1+INDEX(InputPriceChanges.Admin,$A155,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A155,AR$7))","v":-3.6373618862317494E-3},null,null,null,null,{"$f":"IF($A155=0,0,AV155*(1+INDEX(InputPriceChanges.Admin,$A155,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A155,AW$7))","v":-2.1009611346657002E-3},{"$f":"IF($A155=0,0,AW155*(1+INDEX(InputPriceChanges.Admin,$A155,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A155,AX$7))","v":-1.3574598610754929E-3},{"$f":"IF($A155=0,0,AX155*(1+INDEX(InputPriceChanges.Admin,$A155,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A155,AY$7))","v":-2.1265403408868505E-3},{"$f":"IF($A155=0,0,AY155*(1+INDEX(InputPriceChanges.Admin,$A155,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A155,AZ$7))","v":-2.4675080314113021E-3},null,null,null,1.0112432099193379E-2,6.8416171200206613E-3,7.5851184026972151E-3,6.8160379351371123E-3,6.4750702579869437E-3,null,null,null,1.4590618253656253,0.93987198327060484,1.1959350735930345,0.9798854626042699,0.95950673682224619,null,null,null,2.44948314131871E-4,2.4494831427169475E-4,2.4494831452058106E-4,2.4494831485615811E-4,2.4494831522249637E-4,null,null,null,2.44948314131871E-4,2.4494831427169475E-4,2.4494831452058106E-4,2.4494831485615811E-4,2.4494831522249637E-4,null,null,null,2.2547564452209718E-3,2.2547564465080533E-3,2.2547564487990588E-3,2.2547564518880553E-3,2.2547564552602099E-3,null,null,null,0.77703124005145874,0.6704351607297715,0.70273945255788184,0.66919837105591196,0.65177884325208868]
[148,"SG113","SG113: Prot Path PC rent 2Mbit link per km regional trunk","BTW",0,0.77662424556913934,"£",188.13971424692687,207.53989419930593,227.4620847816731,217.65984460634351,230.40078257183964,null,null,null,0.24816569007740888,0.2216506650997595,0.17390574884495905,0.15766008100185719,0.13874749664487387,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!154:154,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.0031878260059875E-4},2.0031878275149437E-4,2.0031878302008863E-4,2.0031878338223815E-4,2.0031878377758472E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!154:154,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.088511079185605E-3},{"$f":"IF($A156=0,0,AF156*(1+INDEX(InputPriceChanges.Admin,$A156,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A156,AG$7)-FC.Serv.GRC!Y156)","v":2.0885110807588331E-3},{"$f":"IF($A156=0,0,AG156*(1+INDEX(InputPriceChanges.Admin,$A156,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A156,AH$7)-FC.Serv.GRC!Z156)","v":2.0885110835591799E-3},{"$f":"IF($A156=0,0,AH156*(1+INDEX(InputPriceChanges.Admin,$A156,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A156,AI$7)-FC.Serv.GRC!AA156)","v":2.0885110873349283E-3},{"$f":"IF($A156=0,0,AI156*(1+INDEX(InputPriceChanges.Admin,$A156,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A156,AJ$7)-FC.Serv.GRC!AB156)","v":2.0885110914567869E-3},null,null,null,null,{"$f":"IF($A156=0,0,AN156*(1+INDEX(InputPriceChanges.Admin,$A156,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A156,AO$7))","v":-3.087186611286092E-4},{"$f":"IF($A156=0,0,AO156*(1+INDEX(InputPriceChanges.Admin,$A156,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A156,AP$7))","v":-6.8185080503817318E-4},{"$f":"IF($A156=0,0,AP156*(1+INDEX(InputPriceChanges.Admin,$A156,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A156,AQ$7))","v":-7.3129152667634448E-4},{"$f":"IF($A156=0,0,AQ156*(1+INDEX(InputPriceChanges.Admin,$A156,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A156,AR$7))","v":-8.8148389052053802E-4},null,null,null,null,{"$f":"IF($A156=0,0,AV156*(1+INDEX(InputPriceChanges.Admin,$A156,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A156,AW$7))","v":-2.4151164273816548E-4},{"$f":"IF($A156=0,0,AW156*(1+INDEX(InputPriceChanges.Admin,$A156,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A156,AX$7))","v":-4.9769104661294352E-4},{"$f":"IF($A156=0,0,AX156*(1+INDEX(InputPriceChanges.Admin,$A156,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A156,AY$7))","v":-5.4713176791817866E-4},{"$f":"IF($A156=0,0,AY156*(1+INDEX(InputPriceChanges.Admin,$A156,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A156,AZ$7))","v":-6.9732413139891685E-4},null,null,null,2.088511079185605E-3,1.7797924196302239E-3,1.4066602785210067E-3,1.3572195606585838E-3,1.2070272009362488E-3,null,null,null,0.25025420115659447,0.22343045751938972,0.17531240912348006,0.15901730056251578,0.13995452384581011,null,null,null,4.4746359190080309E-5,4.4746359223786732E-5,4.4746359283784176E-5,4.4746359364679604E-5,4.4746359452990439E-5,null,null,null,4.4746359190080309E-5,4.4746359223786732E-5,4.4746359283784176E-5,4.4746359364679604E-5,4.4746359452990439E-5,null,null,null,4.6652273795029552E-4,4.6652273830171656E-4,4.6652273892724614E-4,4.6652273977065676E-4,4.6652274069138001E-4,null,null,null,0.77662424556913934,0.73787800579651697,0.66834725764933212,0.65626582957271928,0.61349442636461327]
[151,"SG116","SG116: Prot Path PPC rent 140Mb link km regional trunk","BTW",0,0.7764164151385915,"£",{"$f":"IF($A159=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A159)))","v":7242.0849914764722},10728.13418852862,10134.267302475489,11122.483799993121,15170.45487590936,null,null,null,1.6939961003562616,0.90613350086119038,0.66714488566408492,0.74060953421356435,1.3144128096595347,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!157:157,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0953453841357353E-4},{"$f":"IF($A159=0,0,X159*(1+INDEX(InputPriceChanges.Admin,$A159,Y$7)))","v":1.0953453848249816E-4},1.0953453860518402E-4,1.0953453877060315E-4,1.0953453895118569E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!157:157,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.1718313136710211E-3},{"$f":"IF($A159=0,0,AF159*(1+INDEX(InputPriceChanges.Admin,$A159,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A159,AG$7)-FC.Serv.GRC!Y159)","v":1.1718313144083962E-3},{"$f":"IF($A159=0,0,AG159*(1+INDEX(InputPriceChanges.Admin,$A159,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A159,AH$7)-FC.Serv.GRC!Z159)","v":1.1718313157209241E-3},{"$f":"IF($A159=0,0,AH159*(1+INDEX(InputPriceChanges.Admin,$A159,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A159,AI$7)-FC.Serv.GRC!AA159)","v":1.1718313174906246E-3},{"$f":"IF($A159=0,0,AI159*(1+INDEX(InputPriceChanges.Admin,$A159,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A159,AJ$7)-FC.Serv.GRC!AB159)","v":1.1718313194225476E-3},null,null,null,null,{"$f":"IF($A159=0,0,AN159*(1+INDEX(InputPriceChanges.Admin,$A159,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A159,AO$7))","v":-5.8129606095348556E-4},{"$f":"IF($A159=0,0,AO159*(1+INDEX(InputPriceChanges.Admin,$A159,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A159,AP$7))","v":-6.5377078831801516E-4},{"$f":"IF($A159=0,0,AP159*(1+INDEX(InputPriceChanges.Admin,$A159,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A159,AQ$7))","v":-6.5082980245200145E-4},{"$f":"IF($A159=0,0,AQ159*(1+INDEX(InputPriceChanges.Admin,$A159,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A159,AR$7))","v":-5.7281797561889902E-4},null,null,null,null,{"$f":"IF($A159=0,0,AV159*(1+INDEX(InputPriceChanges.Admin,$A159,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A159,AW$7))","v":-3.9741195258880305E-4},{"$f":"IF($A159=0,0,AW159*(1+INDEX(InputPriceChanges.Admin,$A159,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A159,AX$7))","v":-4.698866797473704E-4},{"$f":"IF($A159=0,0,AX159*(1+INDEX(InputPriceChanges.Admin,$A159,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A159,AY$7))","v":-4.6694569360365484E-4},{"$f":"IF($A159=0,0,AY159*(1+INDEX(InputPriceChanges.Admin,$A159,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A159,AZ$7))","v":-3.8893386646739458E-4},null,null,null,1.1718313136710211E-3,5.9053525345491059E-4,5.1806052740290898E-4,5.2100151503862318E-4,5.9901334380364855E-4,null,null,null,1.6951679316699326,0.90672403611464525,0.6676629461914878,0.74113053572860299,1.3150118230033383,null,null,null,2.4490124764646427E-5,2.4490124780056843E-5,2.4490124807487388E-5,2.4490124844472391E-5,2.4490124884847683E-5,null,null,null,2.4490124764646427E-5,2.4490124780056843E-5,2.4490124807487388E-5,2.4490124844472391E-5,2.4490124884847683E-5,null,null,null,2.6200224596342059E-4,2.6200224612828556E-4,2.6200224642174526E-4,2.6200224681742121E-4,2.6200224724936747E-4,null,null,null,0.7764164151385915,0.55633089710487482,0.49426325195013482,0.49711807114803053,0.56261033254169113]
[152,"SG117","SG117: Prot Path PC rent 140Mb link per km regional trunk","BTW",0,0.77676062504744281,"£",7243.4884590981528,10730.213229162962,10136.231255680294,11124.63926294396,15173.394808573717,null,null,null,2.385715358888568,3.0006330985464409,2.6904013290288149,2.0614269924355244,2.0635002750425255,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!158:158,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.0685599708584752E-4},2.0685599722686099E-4,2.0685599747786494E-4,2.0685599781629724E-4,2.0685599818575252E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!158:158,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.257922563345427E-3},{"$f":"IF($A160=0,0,AF160*(1+INDEX(InputPriceChanges.Admin,$A160,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A160,AG$7)-FC.Serv.GRC!Y160)","v":2.2579225648846498E-3},{"$f":"IF($A160=0,0,AG160*(1+INDEX(InputPriceChanges.Admin,$A160,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A160,AH$7)-FC.Serv.GRC!Z160)","v":2.2579225676244664E-3},{"$f":"IF($A160=0,0,AH160*(1+INDEX(InputPriceChanges.Admin,$A160,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A160,AI$7)-FC.Serv.GRC!AA160)","v":2.2579225713186012E-3},{"$f":"IF($A160=0,0,AI160*(1+INDEX(InputPriceChanges.Admin,$A160,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A160,AJ$7)-FC.Serv.GRC!AB160)","v":2.2579225753513654E-3},null,null,null,null,{"$f":"IF($A160=0,0,AN160*(1+INDEX(InputPriceChanges.Admin,$A160,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A160,AO$7))","v":-2.6474452357764963E-4},{"$f":"IF($A160=0,0,AO160*(1+INDEX(InputPriceChanges.Admin,$A160,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A160,AP$7))","v":-3.404625317482769E-4},{"$f":"IF($A160=0,0,AP160*(1+INDEX(InputPriceChanges.Admin,$A160,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A160,AQ$7))","v":-7.6711471198441777E-4},{"$f":"IF($A160=0,0,AQ160*(1+INDEX(InputPriceChanges.Admin,$A160,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A160,AR$7))","v":-1.0296842826210903E-3},null,null,null,null,{"$f":"IF($A160=0,0,AV160*(1+INDEX(InputPriceChanges.Admin,$A160,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A160,AW$7))","v":-2.3772516093904748E-4},{"$f":"IF($A160=0,0,AW160*(1+INDEX(InputPriceChanges.Admin,$A160,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A160,AX$7))","v":-3.1344316907688878E-4},{"$f":"IF($A160=0,0,AX160*(1+INDEX(InputPriceChanges.Admin,$A160,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A160,AY$7))","v":-6.2817550514022861E-4},{"$f":"IF($A160=0,0,AY160*(1+INDEX(InputPriceChanges.Admin,$A160,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A160,AZ$7))","v":-8.605901609346463E-4},null,null,null,2.257922563345427E-3,1.9931780413070003E-3,1.9174600358761896E-3,1.4908078593341835E-3,1.2282382927302751E-3,null,null,null,2.3879732814519135,3.0026262765877481,2.6923187890646911,2.0629178002948585,2.0647285133352558,null,null,null,4.6178403494632594E-5,4.617840352611235E-5,4.6178403582146317E-5,4.6178403657697732E-5,4.6178403740174699E-5,null,null,null,4.6178403494632594E-5,4.617840352611235E-5,4.6178403582146317E-5,4.6178403657697732E-5,4.6178403740174699E-5,null,null,null,5.040572217325089E-4,5.0405722207612401E-4,5.0405722268775889E-4,5.0405722351243526E-4,5.0405722441270698E-4,null,null,null,0.77676062504744281,0.74710878224125166,0.73712243631850805,0.66188988047221964,0.58960958358314308]
[155,"SG201","SG201: PPC rental 2Mbit link per km national trunk","BTW",0,0.77712178682381172,"£",82.565825679467352,95.19245776811492,98.466435137167693,141.76561827926065,163.49516552294415,null,null,null,3.2951195370418627,3.6858421846489984,3.2530707536852947,3.0524907835844104,3.1907646930288815,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!161:161,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.0797945596300128E-3},6.079794563995853E-3,6.079794571767049E-3,6.0797945822450659E-3,6.0797945936835679E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!161:161,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":6.9813992050469315E-2},{"$f":"IF($A163=0,0,AF163*(1+INDEX(InputPriceChanges.Admin,$A163,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A163,AG$7)-FC.Serv.GRC!Y163)","v":6.9813992100602046E-2},{"$f":"IF($A163=0,0,AG163*(1+INDEX(InputPriceChanges.Admin,$A163,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A163,AH$7)-FC.Serv.GRC!Z163)","v":6.9813992189838317E-2},{"$f":"IF($A163=0,0,AH163*(1+INDEX(InputPriceChanges.Admin,$A163,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A163,AI$7)-FC.Serv.GRC!AA163)","v":6.9813992310156892E-2},{"$f":"IF($A163=0,0,AI163*(1+INDEX(InputPriceChanges.Admin,$A163,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A163,AJ$7)-FC.Serv.GRC!AB163)","v":6.9813992441504671E-2},null,null,null,null,{"$f":"IF($A163=0,0,AN163*(1+INDEX(InputPriceChanges.Admin,$A163,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A163,AO$7))","v":-1.6165163124556325E-3},{"$f":"IF($A163=0,0,AO163*(1+INDEX(InputPriceChanges.Admin,$A163,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A163,AP$7))","v":-9.3416009464844414E-3},{"$f":"IF($A163=0,0,AP163*(1+INDEX(InputPriceChanges.Admin,$A163,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A163,AQ$7))","v":-2.4982529743697995E-2},{"$f":"IF($A163=0,0,AQ163*(1+INDEX(InputPriceChanges.Admin,$A163,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A163,AR$7))","v":-2.7723160483413941E-2},null,null,null,null,{"$f":"IF($A163=0,0,AV163*(1+INDEX(InputPriceChanges.Admin,$A163,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A163,AW$7))","v":-1.6165163124556325E-3},{"$f":"IF($A163=0,0,AW163*(1+INDEX(InputPriceChanges.Admin,$A163,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A163,AX$7))","v":-8.3098294388254945E-3},{"$f":"IF($A163=0,0,AX163*(1+INDEX(InputPriceChanges.Admin,$A163,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A163,AY$7))","v":-1.7466516810880996E-2},{"$f":"IF($A163=0,0,AY163*(1+INDEX(InputPriceChanges.Admin,$A163,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A163,AZ$7))","v":-2.0207147536456343E-2},null,null,null,6.9813992050469315E-2,6.8197475788146417E-2,6.0472391243353879E-2,4.4831462566458896E-2,4.2090831958090727E-2,null,null,null,3.3649335290923319,3.7540396604371447,3.3135431449286488,3.0973222461508692,3.2328555249869724,null,null,null,1.3550537479286478E-3,1.3550537489016984E-3,1.3550537506337287E-3,1.3550537529690506E-3,1.3550537555184435E-3,null,null,null,1.3550537479286478E-3,1.3550537489016984E-3,1.3550537506337287E-3,1.3550537529690506E-3,1.3550537555184435E-3,null,null,null,1.5560017802905213E-2,1.5560017814078708E-2,1.5560017833967529E-2,1.5560017860783917E-2,1.5560017890058475E-2,null,null,null,0.77712178682381172,0.77183880144749817,0.74269220194467456,0.6529219220158724,0.63032287160416844]
[156,"SG202","SG202: PC rental 2Mbit link per km national trunk","BTW",0,0.77713473594186799,"£",82.578328324656823,95.206872418660637,98.481345554298031,141.78708533552546,163.51992300617533,null,null,null,21.448379710277617,23.915538826147706,25.481203642928939,24.455129339439491,32.130784664345789,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!162:162,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.8267340928300387E-2},4.8267341062129786E-2,4.8267341300346107E-2,4.8267341621536661E-2,4.826734197216969E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!162:162,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.56526742387794848},{"$f":"IF($A164=0,0,AF164*(1+INDEX(InputPriceChanges.Admin,$A164,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A164,AG$7)-FC.Serv.GRC!Y164)","v":0.56526742544524844},{"$f":"IF($A164=0,0,AG164*(1+INDEX(InputPriceChanges.Admin,$A164,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A164,AH$7)-FC.Serv.GRC!Z164)","v":0.56526742823504228},{"$f":"IF($A164=0,0,AH164*(1+INDEX(InputPriceChanges.Admin,$A164,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A164,AI$7)-FC.Serv.GRC!AA164)","v":0.56526743199656204},{"$f":"IF($A164=0,0,AI164*(1+INDEX(InputPriceChanges.Admin,$A164,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A164,AJ$7)-FC.Serv.GRC!AB164)","v":0.56526743610288788},null,null,null,null,{"$f":"IF($A164=0,0,AN164*(1+INDEX(InputPriceChanges.Admin,$A164,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A164,AO$7))","v":-1.4440783917417094E-2},{"$f":"IF($A164=0,0,AO164*(1+INDEX(InputPriceChanges.Admin,$A164,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A164,AP$7))","v":-1.6783416595162418E-3},{"$f":"IF($A164=0,0,AP164*(1+INDEX(InputPriceChanges.Admin,$A164,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A164,AQ$7))","v":-0.1475763673120131},{"$f":"IF($A164=0,0,AQ164*(1+INDEX(InputPriceChanges.Admin,$A164,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A164,AR$7))","v":-0.10695666702270568},null,null,null,null,{"$f":"IF($A164=0,0,AV164*(1+INDEX(InputPriceChanges.Admin,$A164,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A164,AW$7))","v":-1.4440783917417094E-2},{"$f":"IF($A164=0,0,AW164*(1+INDEX(InputPriceChanges.Admin,$A164,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A164,AX$7))","v":-1.6783416595162418E-3},{"$f":"IF($A164=0,0,AX164*(1+INDEX(InputPriceChanges.Admin,$A164,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A164,AY$7))","v":-8.5608927962595269E-2},{"$f":"IF($A164=0,0,AY164*(1+INDEX(InputPriceChanges.Admin,$A164,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A164,AZ$7))","v":-4.4989227223131915E-2},null,null,null,0.56526742387794848,0.55082664152783134,0.56358908657552609,0.41769106468454897,0.4583107690801822,null,null,null,22.013647134155566,24.466365467675537,26.044792729504465,24.872820404124042,32.589095433425975,null,null,null,1.0757113681369548E-2,1.0757113711195473E-2,1.0757113764285616E-2,1.0757113835867834E-2,1.0757113914011756E-2,null,null,null,1.0757113681369548E-2,1.0757113711195473E-2,1.0757113764285616E-2,1.0757113835867834E-2,1.0757113914011756E-2,null,null,null,0.12597847368601903,0.12597847403531576,0.12597847465706388,0.125978475495376,0.12597847641053339,null,null,null,0.77713473594186799,0.77129197366727131,0.77647105372012626,0.69839317584991156,0.7251243372191124]
[159,"SG205","SG205: PPC Rental 34Mbit link per km national trunk","BTW",0,0.77701125601031884,"£",2067.3807085085496,2364.122245573953,2965.5863892019065,3603.7914743305068,3995.1191845577928,null,null,null,1.3307316144527832,0.87348451106731695,0.9711889607551405,0.70841688967681504,0.55132245362824917,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!165:165,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.3352106413702312E-4},6.3352106458925089E-4,6.3352106539421625E-4,6.3352106647956302E-4,6.3352106766439986E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!165:165,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":6.3115201672176461E-3},{"$f":"IF($A167=0,0,AF167*(1+INDEX(InputPriceChanges.Admin,$A167,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A167,AG$7)-FC.Serv.GRC!Y167)","v":6.3115201717230136E-3},{"$f":"IF($A167=0,0,AG167*(1+INDEX(InputPriceChanges.Admin,$A167,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A167,AH$7)-FC.Serv.GRC!Z167)","v":6.3115201797425673E-3},{"$f":"IF($A167=0,0,AH167*(1+INDEX(InputPriceChanges.Admin,$A167,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A167,AI$7)-FC.Serv.GRC!AA167)","v":6.3115201905554483E-3},{"$f":"IF($A167=0,0,AI167*(1+INDEX(InputPriceChanges.Admin,$A167,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A167,AJ$7)-FC.Serv.GRC!AB167)","v":6.3115202023595095E-3},null,null,null,null,{"$f":"IF($A167=0,0,AN167*(1+INDEX(InputPriceChanges.Admin,$A167,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A167,AO$7))","v":-2.089134213275523E-3},{"$f":"IF($A167=0,0,AO167*(1+INDEX(InputPriceChanges.Admin,$A167,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A167,AP$7))","v":-2.4090424951139448E-3},{"$f":"IF($A167=0,0,AP167*(1+INDEX(InputPriceChanges.Admin,$A167,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A167,AQ$7))","v":-3.4064370789533699E-3},{"$f":"IF($A167=0,0,AQ167*(1+INDEX(InputPriceChanges.Admin,$A167,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A167,AR$7))","v":-3.8527240814686193E-3},null,null,null,null,{"$f":"IF($A167=0,0,AV167*(1+INDEX(InputPriceChanges.Admin,$A167,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A167,AW$7))","v":-1.5929922910303991E-3},{"$f":"IF($A167=0,0,AW167*(1+INDEX(InputPriceChanges.Admin,$A167,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A167,AX$7))","v":-1.9129005722384126E-3},{"$f":"IF($A167=0,0,AX167*(1+INDEX(InputPriceChanges.Admin,$A167,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A167,AY$7))","v":-2.7887809462964473E-3},{"$f":"IF($A167=0,0,AY167*(1+INDEX(InputPriceChanges.Admin,$A167,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A167,AZ$7))","v":-3.2350679476565313E-3},null,null,null,6.3115201672176461E-3,4.2223859584474902E-3,3.9024776846286226E-3,2.9050831116020784E-3,2.4587961208908903E-3,null,null,null,1.3370431346200009,0.87770689702576443,0.97509143843976909,0.71132197278841713,0.55378124974914,null,null,null,1.4126806638292103E-4,1.4126806648376275E-4,1.4126806666326099E-4,1.412680669052811E-4,1.4126806716948637E-4,null,null,null,1.4126806638292103E-4,1.4126806648376275E-4,1.4126806666326099E-4,1.412680669052811E-4,1.4126806716948637E-4,null,null,null,1.4073979547534054E-3,1.4073979557580516E-3,1.4073979575463214E-3,1.4073979599574721E-3,1.407397962589645E-3,null,null,null,0.77701125601031884,0.66668183117122448,0.63935784614736224,0.51553951956254762,0.4276068883337486]
[160,"SG206","SG206: PC rental 34Mbit link per km national trunk","BTW",0,0.77713431276131872,"£",2069.5356590722727,2366.5865070159034,2968.6775915309595,3607.5479147563979,3999.2835285044453,null,null,null,46.754991000473971,34.845513480033311,34.227278071499789,28.77895570038859,31.936645525954152,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!166:166,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.4686312512127481E-2},2.4686312582727622E-2,2.4686312708395872E-2,2.4686312877836212E-2,2.4686313062808583E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!166:166,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.30557422401845702},{"$f":"IF($A168=0,0,AF168*(1+INDEX(InputPriceChanges.Admin,$A168,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A168,AG$7)-FC.Serv.GRC!Y168)","v":0.30557422489236574},{"$f":"IF($A168=0,0,AG168*(1+INDEX(InputPriceChanges.Admin,$A168,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A168,AH$7)-FC.Serv.GRC!Z168)","v":0.30557422644792326},{"$f":"IF($A168=0,0,AH168*(1+INDEX(InputPriceChanges.Admin,$A168,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A168,AI$7)-FC.Serv.GRC!AA168)","v":0.30557422854530414},{"$f":"IF($A168=0,0,AI168*(1+INDEX(InputPriceChanges.Admin,$A168,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A168,AJ$7)-FC.Serv.GRC!AB168)","v":0.30557423083494495},null,null,null,null,{"$f":"IF($A168=0,0,AN168*(1+INDEX(InputPriceChanges.Admin,$A168,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A168,AO$7))","v":-8.2703839699009837E-2},{"$f":"IF($A168=0,0,AO168*(1+INDEX(InputPriceChanges.Admin,$A168,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A168,AP$7))","v":-0.11628213683680121},{"$f":"IF($A168=0,0,AP168*(1+INDEX(InputPriceChanges.Admin,$A168,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A168,AQ$7))","v":-0.15361881984093306},{"$f":"IF($A168=0,0,AQ168*(1+INDEX(InputPriceChanges.Admin,$A168,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A168,AR$7))","v":-0.15353301486560084},null,null,null,null,{"$f":"IF($A168=0,0,AV168*(1+INDEX(InputPriceChanges.Admin,$A168,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A168,AW$7))","v":-4.654400293457666E-2},{"$f":"IF($A168=0,0,AW168*(1+INDEX(InputPriceChanges.Admin,$A168,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A168,AX$7))","v":-7.4116467061980371E-2},{"$f":"IF($A168=0,0,AX168*(1+INDEX(InputPriceChanges.Admin,$A168,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A168,AY$7))","v":-0.10219467804002638},{"$f":"IF($A168=0,0,AY168*(1+INDEX(InputPriceChanges.Admin,$A168,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A168,AZ$7))","v":-0.10210887267937759},null,null,null,0.30557422401845702,0.22287038519335589,0.18929208961112204,0.15195540870437108,0.15204121596934411,null,null,null,47.060565224492429,35.068383865226664,34.416570161110911,28.93091110909296,32.088686741923496,null,null,null,5.5017320034041473E-3,5.501732019138496E-3,5.5017320471456369E-3,5.5017320849080741E-3,5.5017321261320688E-3,null,null,null,5.5017320034041473E-3,5.501732019138496E-3,5.5017320471456369E-3,5.5017320849080741E-3,5.5017321261320688E-3,null,null,null,6.8102009438300165E-2,6.8102009633064425E-2,6.8102009979744804E-2,6.8102010447179034E-2,6.8102010957461406E-2,null,null,null,0.77713431276131872,0.694432216402457,0.64022791380425759,0.55182898043681128,0.55208191066300905]
[163,"SG212","SG212: Prot Path PPC rent 2Mb link per km national trunk","BTW",0,0.77688133610574073,"£",120.92565385028342,136.89838284251363,141.57672045830239,161.80055531706401,165.88488129059516,null,null,null,0.20219494877690491,0.20832854519354924,0.15614926327911569,0.17415777622369472,0.14737438225700636,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!169:169,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.826538831909099E-4},2.8265388335569193E-4,2.8265388364900391E-4,2.8265388404448075E-4,2.8265388447620962E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!169:169,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.6532176726154948E-3},{"$f":"IF($A171=0,0,AF171*(1+INDEX(InputPriceChanges.Admin,$A171,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A171,AG$7)-FC.Serv.GRC!Y171)","v":2.6532176741622723E-3},{"$f":"IF($A171=0,0,AG171*(1+INDEX(InputPriceChanges.Admin,$A171,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A171,AH$7)-FC.Serv.GRC!Z171)","v":2.653217676915536E-3},{"$f":"IF($A171=0,0,AH171*(1+INDEX(InputPriceChanges.Admin,$A171,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A171,AI$7)-FC.Serv.GRC!AA171)","v":2.6532176806278013E-3},{"$f":"IF($A171=0,0,AI171*(1+INDEX(InputPriceChanges.Admin,$A171,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A171,AJ$7)-FC.Serv.GRC!AB171)","v":2.6532176846803574E-3},null,null,null,null,{"$f":"IF($A171=0,0,AN171*(1+INDEX(InputPriceChanges.Admin,$A171,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A171,AO$7))","v":-1.8526405492018814E-4},{"$f":"IF($A171=0,0,AO171*(1+INDEX(InputPriceChanges.Admin,$A171,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A171,AP$7))","v":-7.0159569661905493E-4},{"$f":"IF($A171=0,0,AP171*(1+INDEX(InputPriceChanges.Admin,$A171,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A171,AQ$7))","v":-7.3433412976243973E-4},{"$f":"IF($A171=0,0,AQ171*(1+INDEX(InputPriceChanges.Admin,$A171,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A171,AR$7))","v":-9.6604167976066177E-4},null,null,null,null,{"$f":"IF($A171=0,0,AV171*(1+INDEX(InputPriceChanges.Admin,$A171,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A171,AW$7))","v":-1.8526405492018814E-4},{"$f":"IF($A171=0,0,AW171*(1+INDEX(InputPriceChanges.Admin,$A171,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A171,AX$7))","v":-5.67655323272972E-4},{"$f":"IF($A171=0,0,AX171*(1+INDEX(InputPriceChanges.Admin,$A171,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A171,AY$7))","v":-6.0039375622895333E-4},{"$f":"IF($A171=0,0,AY171*(1+INDEX(InputPriceChanges.Admin,$A171,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A171,AZ$7))","v":-8.3210130602259335E-4},null,null,null,2.6532176726154948E-3,2.467953619242084E-3,1.9516219802964811E-3,1.9188835508653617E-3,1.6871760049196956E-3,null,null,null,0.20484816644952042,0.21079649881279133,0.15810088525941215,0.17607665977456008,0.14906155826192605,null,null,null,6.3065356762079846E-5,6.3065356798845792E-5,6.3065356864289171E-5,6.3065356952527439E-5,6.3065357048854208E-5,null,null,null,6.3065356762079846E-5,6.3065356798845792E-5,6.3065356864289171E-5,6.3065356952527439E-5,6.3065357048854208E-5,null,null,null,5.9198238213460544E-4,5.9198238247972043E-4,5.9198238309402483E-4,5.9198238392230043E-4,5.919823848265013E-4,null,null,null,0.77688133610574073,0.76013229022451401,0.6966715946680957,0.69149645185330122,0.64912825745487179]
[164,"SG213","SG213: Prot Path PC rent 2Mbit link per km national trunk","BTW",0,0.77703741140355753,"£",121.29488039662741,137.31637948332238,142.00900163167728,162.29458663576355,166.39138342524922,null,null,null,0.53172279309230353,0.49838364180628791,0.37029046895818057,0.39111832704036159,0.51070407249031735,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!170:170,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.2299530520517892E-4},8.2299530585558541E-4,8.2299530701330885E-4,8.2299530857428416E-4,8.2299531027834889E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!170:170,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":6.4447360266099516E-3},{"$f":"IF($A172=0,0,AF172*(1+INDEX(InputPriceChanges.Admin,$A172,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A172,AG$7)-FC.Serv.GRC!Y172)","v":6.4447360317031735E-3},{"$f":"IF($A172=0,0,AG172*(1+INDEX(InputPriceChanges.Admin,$A172,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A172,AH$7)-FC.Serv.GRC!Z172)","v":6.444736040769109E-3},{"$f":"IF($A172=0,0,AH172*(1+INDEX(InputPriceChanges.Admin,$A172,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A172,AI$7)-FC.Serv.GRC!AA172)","v":6.4447360529928405E-3},{"$f":"IF($A172=0,0,AI172*(1+INDEX(InputPriceChanges.Admin,$A172,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A172,AJ$7)-FC.Serv.GRC!AB172)","v":6.4447360663370812E-3},null,null,null,null,{"$f":"IF($A172=0,0,AN172*(1+INDEX(InputPriceChanges.Admin,$A172,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A172,AO$7))","v":-8.616445010231242E-4},{"$f":"IF($A172=0,0,AO172*(1+INDEX(InputPriceChanges.Admin,$A172,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A172,AP$7))","v":-2.0290725414003146E-3},{"$f":"IF($A172=0,0,AP172*(1+INDEX(InputPriceChanges.Admin,$A172,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A172,AQ$7))","v":-2.2547872096438252E-3},{"$f":"IF($A172=0,0,AQ172*(1+INDEX(InputPriceChanges.Admin,$A172,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A172,AR$7))","v":-1.5015520941926927E-3},null,null,null,null,{"$f":"IF($A172=0,0,AV172*(1+INDEX(InputPriceChanges.Admin,$A172,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A172,AW$7))","v":-8.3958748135441318E-4},{"$f":"IF($A172=0,0,AW172*(1+INDEX(InputPriceChanges.Admin,$A172,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A172,AX$7))","v":-1.7880871347728828E-3},{"$f":"IF($A172=0,0,AX172*(1+INDEX(InputPriceChanges.Admin,$A172,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A172,AY$7))","v":-2.0138018025593163E-3},{"$f":"IF($A172=0,0,AY172*(1+INDEX(InputPriceChanges.Admin,$A172,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A172,AZ$7))","v":-1.2605666866092079E-3},null,null,null,6.4447360266099516E-3,5.5830915306800495E-3,4.4156634993687948E-3,4.1899488433490154E-3,4.9431839721443887E-3,null,null,null,0.53816752911891352,0.50396673333696795,0.37470613245754936,0.39530827588371059,0.51564725646246179,null,null,null,1.8349716365126593E-4,1.8349716379628225E-4,1.8349716405441127E-4,1.8349716440245036E-4,1.8349716478239305E-4,null,null,null,1.8349716365126593E-4,1.8349716379628225E-4,1.8349716405441127E-4,1.8349716440245036E-4,1.8349716478239305E-4,null,null,null,1.4369350273137058E-3,1.4369350284493038E-3,1.4369350304706682E-3,1.4369350331961031E-3,1.4369350361713696E-3,null,null,null,0.77703741140355753,0.74262735608880881,0.67458230667348784,0.6570518908656735,0.70930982049854463]
[167,"SG217","SG217: Prot Path PC rent 140Mb link per km national trunk","BTW",0,0.77666880860333254,"£",5244.0073196134463,9918.0211841555192,9452.6254495611593,11477.371356621594,9612.5489344800753,null,null,null,1.7384933065982506,1.1743950591633918,1.1314980951447724,1.0796601602188849,1.0586211993967318,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!173:173,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.9983712556587255E-4},1.9983712570621767E-4,1.9983712595603197E-4,1.9983712629286025E-4,1.9983712666056446E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!173:173,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.974126997799201E-3},{"$f":"IF($A175=0,0,AF175*(1+INDEX(InputPriceChanges.Admin,$A175,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A175,AG$7)-FC.Serv.GRC!Y175)","v":1.9741269991856254E-3},{"$f":"IF($A175=0,0,AG175*(1+INDEX(InputPriceChanges.Admin,$A175,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A175,AH$7)-FC.Serv.GRC!Z175)","v":1.9741270016534608E-3},{"$f":"IF($A175=0,0,AH175*(1+INDEX(InputPriceChanges.Admin,$A175,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A175,AI$7)-FC.Serv.GRC!AA175)","v":1.9741270049808794E-3},{"$f":"IF($A175=0,0,AI175*(1+INDEX(InputPriceChanges.Admin,$A175,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A175,AJ$7)-FC.Serv.GRC!AB175)","v":1.9741270086133115E-3},null,null,null,null,{"$f":"IF($A175=0,0,AN175*(1+INDEX(InputPriceChanges.Admin,$A175,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A175,AO$7))","v":-9.8560886604708757E-4},{"$f":"IF($A175=0,0,AO175*(1+INDEX(InputPriceChanges.Admin,$A175,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A175,AP$7))","v":-9.7963456163028466E-4},{"$f":"IF($A175=0,0,AP175*(1+INDEX(InputPriceChanges.Admin,$A175,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A175,AQ$7))","v":-1.0981861681641078E-3},{"$f":"IF($A175=0,0,AQ175*(1+INDEX(InputPriceChanges.Admin,$A175,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A175,AR$7))","v":-1.0239081967363529E-3},null,null,null,null,{"$f":"IF($A175=0,0,AV175*(1+INDEX(InputPriceChanges.Admin,$A175,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A175,AW$7))","v":-4.8540516671589809E-4},{"$f":"IF($A175=0,0,AW175*(1+INDEX(InputPriceChanges.Admin,$A175,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A175,AX$7))","v":-4.7943086167379577E-4},{"$f":"IF($A175=0,0,AX175*(1+INDEX(InputPriceChanges.Admin,$A175,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A175,AY$7))","v":-5.9798246736451855E-4},{"$f":"IF($A175=0,0,AY175*(1+INDEX(InputPriceChanges.Admin,$A175,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A175,AZ$7))","v":-5.2370449501637918E-4},null,null,null,1.974126997799201E-3,9.8851813313853782E-4,9.9449244002317613E-4,8.7594083681677166E-4,9.5021881187695853E-4,null,null,null,1.7404674335960499,1.1753835772965304,1.1324925875847955,1.0805361010557017,1.0595714182086089,null,null,null,4.4629863337911749E-5,4.4629863369255194E-5,4.4629863425046523E-5,4.4629863500270781E-5,4.4629863582390598E-5,null,null,null,4.4629863337911749E-5,4.4629863369255194E-5,4.4629863425046523E-5,4.4629863500270781E-5,4.4629863582390598E-5,null,null,null,4.4088413438682188E-4,4.408841346964537E-4,4.4088413524759839E-4,4.4088413599071473E-4,4.408841368019502E-4,null,null,null,0.77666880860333254,0.55399489405758306,0.55667422143769762,0.49667361371925811,0.53601830305687614]
[168,"SE770","SE770: PPCs 34 45Mb Link WECLA","BTW",0,0,"£",6541.0425629382516,10312.987086478412,11189.418787191615,12644.557419710973,13361.324113012377,null,null,null,0.11806581826103545,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!174:174,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.6498712010754066E-5},2.6498712027968503E-5,2.6498712058610211E-5,2.649871209992487E-5,2.6498712145026705E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!174:174,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.7946900493394862E-4},{"$f":"IF($A176=0,0,AF176*(1+INDEX(InputPriceChanges.Admin,$A176,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A176,AG$7)-FC.Serv.GRC!Y176)","v":1.7946900505053762E-4},{"$f":"IF($A176=0,0,AG176*(1+INDEX(InputPriceChanges.Admin,$A176,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A176,AH$7)-FC.Serv.GRC!Z176)","v":1.7946900525806604E-4},{"$f":"IF($A176=0,0,AH176*(1+INDEX(InputPriceChanges.Admin,$A176,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A176,AI$7)-FC.Serv.GRC!AA176)","v":1.7946900553787967E-4},{"$f":"IF($A176=0,0,AI176*(1+INDEX(InputPriceChanges.Admin,$A176,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A176,AJ$7)-FC.Serv.GRC!AB176)","v":1.7946900584334287E-4},null,null,null,null,{"$f":"IF($A176=0,0,AN176*(1+INDEX(InputPriceChanges.Admin,$A176,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A176,AO$7))","v":0},{"$f":"IF($A176=0,0,AO176*(1+INDEX(InputPriceChanges.Admin,$A176,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A176,AP$7))","v":0},{"$f":"IF($A176=0,0,AP176*(1+INDEX(InputPriceChanges.Admin,$A176,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A176,AQ$7))","v":0},{"$f":"IF($A176=0,0,AQ176*(1+INDEX(InputPriceChanges.Admin,$A176,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A176,AR$7))","v":0},null,null,null,null,{"$f":"IF($A176=0,0,AV176*(1+INDEX(InputPriceChanges.Admin,$A176,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A176,AW$7))","v":0},{"$f":"IF($A176=0,0,AW176*(1+INDEX(InputPriceChanges.Admin,$A176,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A176,AX$7))","v":0},{"$f":"IF($A176=0,0,AX176*(1+INDEX(InputPriceChanges.Admin,$A176,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A176,AY$7))","v":0},{"$f":"IF($A176=0,0,AY176*(1+INDEX(InputPriceChanges.Admin,$A176,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A176,AZ$7))","v":0},null,null,null,1.7946900493394862E-4,1.7946900505053762E-4,1.7946900525806604E-4,1.7946900553787967E-4,1.7946900584334287E-4,null,null,null,0.11824528726596939,1.7946900505053762E-4,1.7946900525806604E-4,1.7946900553787967E-4,1.7946900584334287E-4,null,null,null,2.6498712010754066E-5,2.6498712027968503E-5,2.6498712058610211E-5,2.649871209992487E-5,2.6498712145026705E-5,null,null,null,2.6498712010754066E-5,2.6498712027968503E-5,2.6498712058610211E-5,2.649871209992487E-5,2.6498712145026705E-5,null,null,null,1.7946900493394862E-4,1.7946900505053762E-4,1.7946900525806609E-4,1.7946900553787972E-4,1.7946900584334293E-4,null,null,null,0,0,0,0,0]
[171,"SE774","SE774: PPCs 140 155Mb Dist WECLA","BTW",0,0,"£",{"$f":"IF($A179=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A179)))","v":5270.2142697223753},10123.969963021753,9167.286719298856,9847.0842478543018,10305.114199892385,null,null,null,5.3756185551168227E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!177:177,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.1048879368519795E-7},{"$f":"IF($A179=0,0,X179*(1+INDEX(InputPriceChanges.Admin,$A179,Y$7)))","v":2.1048879381084271E-7},2.1048879403449035E-7,2.1048879433603774E-7,2.1048879466522698E-7,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!177:177,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.5468417791394788E-6},{"$f":"IF($A179=0,0,AF179*(1+INDEX(InputPriceChanges.Admin,$A179,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A179,AG$7)-FC.Serv.GRC!Y179)","v":1.546841780062818E-6},{"$f":"IF($A179=0,0,AG179*(1+INDEX(InputPriceChanges.Admin,$A179,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A179,AH$7)-FC.Serv.GRC!Z179)","v":1.5468417817063615E-6},{"$f":"IF($A179=0,0,AH179*(1+INDEX(InputPriceChanges.Admin,$A179,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A179,AI$7)-FC.Serv.GRC!AA179)","v":1.5468417839223753E-6},{"$f":"IF($A179=0,0,AI179*(1+INDEX(InputPriceChanges.Admin,$A179,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A179,AJ$7)-FC.Serv.GRC!AB179)","v":1.5468417863415238E-6},null,null,null,null,{"$f":"IF($A179=0,0,AN179*(1+INDEX(InputPriceChanges.Admin,$A179,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A179,AO$7))","v":0},{"$f":"IF($A179=0,0,AO179*(1+INDEX(InputPriceChanges.Admin,$A179,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A179,AP$7))","v":0},{"$f":"IF($A179=0,0,AP179*(1+INDEX(InputPriceChanges.Admin,$A179,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A179,AQ$7))","v":0},{"$f":"IF($A179=0,0,AQ179*(1+INDEX(InputPriceChanges.Admin,$A179,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A179,AR$7))","v":0},null,null,null,null,{"$f":"IF($A179=0,0,AV179*(1+INDEX(InputPriceChanges.Admin,$A179,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A179,AW$7))","v":0},{"$f":"IF($A179=0,0,AW179*(1+INDEX(InputPriceChanges.Admin,$A179,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A179,AX$7))","v":0},{"$f":"IF($A179=0,0,AX179*(1+INDEX(InputPriceChanges.Admin,$A179,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A179,AY$7))","v":0},{"$f":"IF($A179=0,0,AY179*(1+INDEX(InputPriceChanges.Admin,$A179,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A179,AZ$7))","v":0},null,null,null,1.5468417791394788E-6,1.546841780062818E-6,1.5468417817063615E-6,1.5468417839223753E-6,1.5468417863415238E-6,null,null,null,5.377165396895962E-3,1.546841780062818E-6,1.5468417817063615E-6,1.5468417839223753E-6,1.5468417863415238E-6,null,null,null,2.1048879368519795E-7,2.1048879381084271E-7,2.1048879403449035E-7,2.1048879433603774E-7,2.1048879466522698E-7,null,null,null,2.1048879368519795E-7,2.1048879381084271E-7,2.1048879403449035E-7,2.1048879433603774E-7,2.1048879466522698E-7,null,null,null,1.5468417791394788E-6,1.546841780062818E-6,1.5468417817063615E-6,1.5468417839223753E-6,1.5468417863415238E-6,null,null,null,0,0,0,0,0]
[172,"SG210","SG210: PPCs 34 45Mbit national Trunk WECLA","BTW",0,0.77703422606584516,"£",319.88159609038917,1126.0238275182089,939.5886667730158,1041.9079303798808,1279.538767781168,null,null,null,0.5837519247053512,0.39926845718843929,0.38148454589911229,0.29475927868081814,0.46541037417224113,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!178:178,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.2171207684577737E-3},1.2171207693039098E-3,1.217120770810032E-3,1.217120772840759E-3,1.2171207750576356E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!178:178,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.253285798807291E-2},{"$f":"IF($A180=0,0,AF180*(1+INDEX(InputPriceChanges.Admin,$A180,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A180,AG$7)-FC.Serv.GRC!Y180)","v":1.2532857996785687E-2},{"$f":"IF($A180=0,0,AG180*(1+INDEX(InputPriceChanges.Admin,$A180,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A180,AH$7)-FC.Serv.GRC!Z180)","v":1.2532858012294432E-2},{"$f":"IF($A180=0,0,AH180*(1+INDEX(InputPriceChanges.Admin,$A180,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A180,AI$7)-FC.Serv.GRC!AA180)","v":1.2532858033205103E-2},{"$f":"IF($A180=0,0,AI180*(1+INDEX(InputPriceChanges.Admin,$A180,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A180,AJ$7)-FC.Serv.GRC!AB180)","v":1.2532858056032582E-2},null,null,null,null,{"$f":"IF($A180=0,0,AN180*(1+INDEX(InputPriceChanges.Admin,$A180,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A180,AO$7))","v":-7.8462527332648999E-3},{"$f":"IF($A180=0,0,AO180*(1+INDEX(InputPriceChanges.Admin,$A180,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A180,AP$7))","v":-7.5718015679286932E-3},{"$f":"IF($A180=0,0,AP180*(1+INDEX(InputPriceChanges.Admin,$A180,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A180,AQ$7))","v":-8.2287642168588377E-3},{"$f":"IF($A180=0,0,AQ180*(1+INDEX(InputPriceChanges.Admin,$A180,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A180,AR$7))","v":-7.7974226809566323E-3},null,null,null,null,{"$f":"IF($A180=0,0,AV180*(1+INDEX(InputPriceChanges.Admin,$A180,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A180,AW$7))","v":-3.7909405681521118E-3},{"$f":"IF($A180=0,0,AW180*(1+INDEX(InputPriceChanges.Admin,$A180,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A180,AX$7))","v":-3.5164893977976722E-3},{"$f":"IF($A180=0,0,AX180*(1+INDEX(InputPriceChanges.Admin,$A180,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A180,AY$7))","v":-4.1734520399616575E-3},{"$f":"IF($A180=0,0,AY180*(1+INDEX(InputPriceChanges.Admin,$A180,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A180,AZ$7))","v":-3.7421104966730628E-3},null,null,null,1.253285798807291E-2,4.6866052635207867E-3,4.9610564443657388E-3,4.304093816346265E-3,4.73543537507595E-3,null,null,null,0.59628478269342411,0.40395506245196006,0.38644560234347802,0.29906337249716441,0.47014580954731705,null,null,null,2.7137627411052078E-4,2.7137627429918014E-4,2.7137627463499382E-4,2.7137627508777638E-4,2.7137627558206399E-4,null,null,null,2.7137627411052078E-4,2.7137627429918014E-4,2.7137627463499382E-4,2.7137627508777638E-4,2.7137627558206399E-4,null,null,null,2.794398380917531E-3,2.7943983828601824E-3,2.7943983863181017E-3,2.7943983909804659E-3,2.7943983960702127E-3,null,null,null,0.77703422606584516,0.40374786743594748,0.43673320034653224,0.3507580201045376,0.40989620283322009]
[175,"SO770","SO770: PCs 34 45Mb Link WECLA","BTW",0,0.77615893422184568,"£",3324.9401330667133,5241.91893626411,5688.0155764915989,6426.8189888102843,6791.2953355037371,null,null,null,1.040041273623268,0.63662583747756663,0.5231186575568868,0.4120056574158571,0.49956321784891083,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!181:181,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.6432854240513535E-3},1.6432854252822458E-3,1.6432854274732336E-3,1.6432854304273747E-3,1.6432854336523119E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!181:181,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.4946519847778948E-2},{"$f":"IF($A183=0,0,AF183*(1+INDEX(InputPriceChanges.Admin,$A183,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A183,AG$7)-FC.Serv.GRC!Y183)","v":2.4946519866464976E-2},{"$f":"IF($A183=0,0,AG183*(1+INDEX(InputPriceChanges.Admin,$A183,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A183,AH$7)-FC.Serv.GRC!Z183)","v":2.4946519899726103E-2},{"$f":"IF($A183=0,0,AH183*(1+INDEX(InputPriceChanges.Admin,$A183,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A183,AI$7)-FC.Serv.GRC!AA183)","v":2.4946519944572566E-2},{"$f":"IF($A183=0,0,AI183*(1+INDEX(InputPriceChanges.Admin,$A183,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A183,AJ$7)-FC.Serv.GRC!AB183)","v":2.4946519993529957E-2},null,null,null,null,{"$f":"IF($A183=0,0,AN183*(1+INDEX(InputPriceChanges.Admin,$A183,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A183,AO$7))","v":-1.1844714866083317E-2},{"$f":"IF($A183=0,0,AO183*(1+INDEX(InputPriceChanges.Admin,$A183,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A183,AP$7))","v":-1.3669567401374485E-2},{"$f":"IF($A183=0,0,AP183*(1+INDEX(InputPriceChanges.Admin,$A183,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A183,AQ$7))","v":-1.5394196306688049E-2},{"$f":"IF($A183=0,0,AQ183*(1+INDEX(InputPriceChanges.Admin,$A183,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A183,AR$7))","v":-1.4809107135143379E-2},null,null,null,null,{"$f":"IF($A183=0,0,AV183*(1+INDEX(InputPriceChanges.Admin,$A183,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A183,AW$7))","v":-6.2959643737665813E-3},{"$f":"IF($A183=0,0,AW183*(1+INDEX(InputPriceChanges.Admin,$A183,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A183,AX$7))","v":-8.0154198929886927E-3},{"$f":"IF($A183=0,0,AX183*(1+INDEX(InputPriceChanges.Admin,$A183,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A183,AY$7))","v":-9.6897579363872319E-3},{"$f":"IF($A183=0,0,AY183*(1+INDEX(InputPriceChanges.Admin,$A183,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A183,AZ$7))","v":-9.1046687536476371E-3},null,null,null,2.4946519847778948E-2,1.3101805000381659E-2,1.1276952498351618E-2,9.5523236378845175E-3,1.0137412858386577E-2,null,null,null,1.064987793471047,0.64972764247794823,0.53439561005523839,0.42155798105374159,0.50970063070729743,null,null,null,3.6783476069736121E-4,3.6783476097288544E-4,3.6783476146331849E-4,3.678347621245766E-4,3.6783476284645001E-4,null,null,null,3.6783476069736121E-4,3.6783476097288544E-4,3.6783476146331849E-4,3.678347621245766E-4,3.6783476284645001E-4,null,null,null,5.5840555901827196E-3,5.5840555943654198E-3,5.5840556018106257E-3,5.5840556118491053E-3,5.5840556228077794E-3,null,null,null,0.77615893422184568,0.57379493938409598,0.50482582926310438,0.41542436965779306,0.44916363762494416]
[176,"SO771","SO771: PPCs 34 45Mb Dist WECLA","BTW",0,0.77702674519628068,"£",3676.1551455358658,5693.3146269695771,6509.5773088132919,6676.2427721572994,9335.8524799106581,null,null,null,4.6757017296070673,2.7029320899002474,2.4581824616269143,1.5629670264582518,2.0974437666293286,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!182:182,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.7286476441901983E-4},8.7286476504178068E-4,8.72864766150295E-4,8.7286476764492104E-4,8.7286476927655446E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!182:182,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.2260934756654228E-2},{"$f":"IF($A184=0,0,AF184*(1+INDEX(InputPriceChanges.Admin,$A184,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A184,AG$7)-FC.Serv.GRC!Y184)","v":1.226093476540201E-2},{"$f":"IF($A184=0,0,AG184*(1+INDEX(InputPriceChanges.Admin,$A184,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A184,AH$7)-FC.Serv.GRC!Z184)","v":1.2260934780973062E-2},{"$f":"IF($A184=0,0,AH184*(1+INDEX(InputPriceChanges.Admin,$A184,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A184,AI$7)-FC.Serv.GRC!AA184)","v":1.2260934801967736E-2},{"$f":"IF($A184=0,0,AI184*(1+INDEX(InputPriceChanges.Admin,$A184,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A184,AJ$7)-FC.Serv.GRC!AB184)","v":1.2260934824886922E-2},null,null,null,null,{"$f":"IF($A184=0,0,AN184*(1+INDEX(InputPriceChanges.Admin,$A184,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A184,AO$7))","v":-5.9709532193492594E-3},{"$f":"IF($A184=0,0,AO184*(1+INDEX(InputPriceChanges.Admin,$A184,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A184,AP$7))","v":-6.698497874907834E-3},{"$f":"IF($A184=0,0,AP184*(1+INDEX(InputPriceChanges.Admin,$A184,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A184,AQ$7))","v":-7.7734995327971871E-3},{"$f":"IF($A184=0,0,AQ184*(1+INDEX(InputPriceChanges.Admin,$A184,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A184,AR$7))","v":-7.8442338807235348E-3},null,null,null,null,{"$f":"IF($A184=0,0,AV184*(1+INDEX(InputPriceChanges.Admin,$A184,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A184,AW$7))","v":-2.5169971338883561E-3},{"$f":"IF($A184=0,0,AW184*(1+INDEX(InputPriceChanges.Admin,$A184,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A184,AX$7))","v":-3.2445417850605019E-3},{"$f":"IF($A184=0,0,AX184*(1+INDEX(InputPriceChanges.Admin,$A184,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A184,AY$7))","v":-4.1580987632745172E-3},{"$f":"IF($A184=0,0,AY184*(1+INDEX(InputPriceChanges.Admin,$A184,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A184,AZ$7))","v":-4.2288331044426485E-3},null,null,null,1.2260934756654228E-2,6.2899815460527508E-3,5.5624369060652277E-3,4.4874352691705493E-3,4.4167009441633872E-3,null,null,null,4.6879626643637211,2.7092220714463,2.4637448985329797,1.5674544617274224,2.1018604675734922,null,null,null,1.9462549752599054E-4,1.9462549766484954E-4,1.9462549791201858E-4,1.9462549824528021E-4,1.9462549860909081E-4,null,null,null,1.9462549752599054E-4,1.9462549766484954E-4,1.9462549791201858E-4,1.9462549824528021E-4,1.9462549860909081E-4,null,null,null,2.7338605296272417E-3,2.733860531577763E-3,2.733860535049691E-3,2.7338605397309421E-3,2.7338605448413078E-3,null,null,null,0.77702674519628068,0.565362710278,0.5085138795788019,0.39077437873855619,0.38101751071598611]
[179,"SO772","SO772: PPCs 34 45Mb Local Ends WECLA","BTW",0,0.77708983034143131,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!185:185,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.1916845457234549E-3},2.191684547415976E-3,2.1916845504286638E-3,2.1916845544907148E-3,2.1916845589251203E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!185:185,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.9216397197202535E-2},{"$f":"IF($A187=0,0,AF187*(1+INDEX(InputPriceChanges.Admin,$A187,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A187,AG$7)-FC.Serv.GRC!Y187)","v":1.9216397212042335E-2},{"$f":"IF($A187=0,0,AG187*(1+INDEX(InputPriceChanges.Admin,$A187,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A187,AH$7)-FC.Serv.GRC!Z187)","v":1.9216397238457177E-2},{"$f":"IF($A187=0,0,AH187*(1+INDEX(InputPriceChanges.Admin,$A187,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A187,AI$7)-FC.Serv.GRC!AA187)","v":1.9216397274072691E-2},{"$f":"IF($A187=0,0,AI187*(1+INDEX(InputPriceChanges.Admin,$A187,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A187,AJ$7)-FC.Serv.GRC!AB187)","v":1.9216397312952969E-2},null,null,null,null,{"$f":"IF($A187=0,0,AN187*(1+INDEX(InputPriceChanges.Admin,$A187,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A187,AO$7))","v":-6.4262098018013089E-3},{"$f":"IF($A187=0,0,AO187*(1+INDEX(InputPriceChanges.Admin,$A187,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A187,AP$7))","v":-7.4531844571611092E-3},{"$f":"IF($A187=0,0,AP187*(1+INDEX(InputPriceChanges.Admin,$A187,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A187,AQ$7))","v":-6.8216518901239448E-3},{"$f":"IF($A187=0,0,AQ187*(1+INDEX(InputPriceChanges.Admin,$A187,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A187,AR$7))","v":-9.541996766188653E-3},null,null,null,null,{"$f":"IF($A187=0,0,AV187*(1+INDEX(InputPriceChanges.Admin,$A187,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A187,AW$7))","v":-3.9226887224945023E-3},{"$f":"IF($A187=0,0,AW187*(1+INDEX(InputPriceChanges.Admin,$A187,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A187,AX$7))","v":-4.9496633744129642E-3},{"$f":"IF($A187=0,0,AX187*(1+INDEX(InputPriceChanges.Admin,$A187,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A187,AY$7))","v":-4.3181308027357935E-3},{"$f":"IF($A187=0,0,AY187*(1+INDEX(InputPriceChanges.Admin,$A187,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A187,AZ$7))","v":-6.7248507273384465E-3},null,null,null,1.9216397197202535E-2,1.2790187410241027E-2,1.1763212781296068E-2,1.2394745383948746E-2,9.6744005467643158E-3,null,null,null,1.9216397197202535E-2,1.2790187410241027E-2,1.1763212781296068E-2,1.2394745383948746E-2,9.6744005467643158E-3,null,null,null,4.8854877392527835E-4,4.8854877430255848E-4,4.8854877497411721E-4,4.8854877587958963E-4,4.8854877686806369E-4,null,null,null,4.8854877392527835E-4,4.8854877430255848E-4,4.8854877497411721E-4,4.8854877587958963E-4,4.8854877686806369E-4,null,null,null,4.2835303594548606E-3,4.2835303627628031E-3,4.2835303686509403E-3,4.283530376590002E-3,4.2835303852568106E-3,null,null,null,0.77708983034143131,0.66509244740753326,0.63585370355096293,0.65440755385445881,0.5572304077600474]
[180,"SO775","SO775: PPCs 140 155Mb Local Ends WECLA","BTW",0,0.77713044729967062,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!186:186,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.4559201640185171E-2},1.455920164874373E-2,1.4559201663977965E-2,1.4559201684518509E-2,1.4559201706941935E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!186:186,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.15532172218772597},{"$f":"IF($A188=0,0,AF188*(1+INDEX(InputPriceChanges.Admin,$A188,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A188,AG$7)-FC.Serv.GRC!Y188)","v":0.15532172227903113},{"$f":"IF($A188=0,0,AG188*(1+INDEX(InputPriceChanges.Admin,$A188,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A188,AH$7)-FC.Serv.GRC!Z188)","v":0.15532172244155432},{"$f":"IF($A188=0,0,AH188*(1+INDEX(InputPriceChanges.Admin,$A188,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A188,AI$7)-FC.Serv.GRC!AA188)","v":0.1553217226606867},{"$f":"IF($A188=0,0,AI188*(1+INDEX(InputPriceChanges.Admin,$A188,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A188,AJ$7)-FC.Serv.GRC!AB188)","v":0.1553217228999062},null,null,null,null,{"$f":"IF($A188=0,0,AN188*(1+INDEX(InputPriceChanges.Admin,$A188,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A188,AO$7))","v":-7.1699421606239516E-2},{"$f":"IF($A188=0,0,AO188*(1+INDEX(InputPriceChanges.Admin,$A188,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A188,AP$7))","v":-7.0633472814286016E-2},{"$f":"IF($A188=0,0,AP188*(1+INDEX(InputPriceChanges.Admin,$A188,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A188,AQ$7))","v":-7.9163876374651318E-2},{"$f":"IF($A188=0,0,AQ188*(1+INDEX(InputPriceChanges.Admin,$A188,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A188,AR$7))","v":-8.6641321925853013E-2},null,null,null,null,{"$f":"IF($A188=0,0,AV188*(1+INDEX(InputPriceChanges.Admin,$A188,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A188,AW$7))","v":-3.9489893127760495E-2},{"$f":"IF($A188=0,0,AW188*(1+INDEX(InputPriceChanges.Admin,$A188,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A188,AX$7))","v":-3.8423944302104079E-2},{"$f":"IF($A188=0,0,AX188*(1+INDEX(InputPriceChanges.Admin,$A188,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A188,AY$7))","v":-4.6954347817027245E-2},{"$f":"IF($A188=0,0,AY188*(1+INDEX(InputPriceChanges.Admin,$A188,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A188,AZ$7))","v":-5.4431793318621274E-2},null,null,null,0.15532172218772597,8.3622300672791611E-2,8.46882496272683E-2,7.6157846286035377E-2,6.8680400974053188E-2,null,null,null,0.15532172218772597,8.3622300672791611E-2,8.46882496272683E-2,7.6157846286035377E-2,6.8680400974053188E-2,null,null,null,3.2448027572219711E-3,3.2448027591294132E-3,3.2448027625246604E-3,3.2448027671025223E-3,3.2448027721000213E-3,null,null,null,3.2448027572219711E-3,3.2448027591294132E-3,3.2448027625246604E-3,3.2448027671025223E-3,3.2448027721000213E-3,null,null,null,3.4616482748623313E-2,3.4616482768972452E-2,3.4616482805193922E-2,3.4616482854031863E-2,3.4616482907346612E-2,null,null,null,0.77713044729967062,0.58603766590416595,0.59124810162509311,0.54546399954617297,0.4959772742092115]
[184,"SD319","SD319: EBD ONBS Rentals AISBO   Internal   Non WECLA","OR",0.04,0.61561851053101213,"£",48384.516085327567,52096.520078527792,59231.070367002168,60469.454898443568,48250.463146954906,null,null,null,197.33268775362458,138.6792901688647,77.468728615962306,50.419754943104714,43.671849369044928,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!190:190,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.2211015619076036E-2},1.2211016265544146E-2,1.2211017416257441E-2,1.2211018967781132E-2,1.2211020661528044E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!190:190,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.13988644213192766},{"$f":"IF($A192=0,0,AF192*(1+INDEX(InputPriceChanges.Admin,$A192,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A192,AG$7)-FC.Serv.GRC!Y192)","v":0.13939800888708825},{"$f":"IF($A192=0,0,AG192*(1+INDEX(InputPriceChanges.Admin,$A192,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A192,AH$7)-FC.Serv.GRC!Z192)","v":0.13844067825791839},{"$f":"IF($A192=0,0,AH192*(1+INDEX(InputPriceChanges.Admin,$A192,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A192,AI$7)-FC.Serv.GRC!AA192)","v":0.13703320495779589},{"$f":"IF($A192=0,0,AI192*(1+INDEX(InputPriceChanges.Admin,$A192,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A192,AJ$7)-FC.Serv.GRC!AB192)","v":0.13519359169661296},null,null,null,null,{"$f":"IF($A192=0,0,AN192*(1+INDEX(InputPriceChanges.Admin,$A192,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A192,AO$7))","v":-2.8712408402334449E-2},{"$f":"IF($A192=0,0,AO192*(1+INDEX(InputPriceChanges.Admin,$A192,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A192,AP$7))","v":-5.6597378147880274E-2},{"$f":"IF($A192=0,0,AP192*(1+INDEX(InputPriceChanges.Admin,$A192,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A192,AQ$7))","v":-6.6560062940936707E-2},{"$f":"IF($A192=0,0,AQ192*(1+INDEX(InputPriceChanges.Admin,$A192,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A192,AR$7))","v":-6.509879971091681E-2},null,null,null,null,{"$f":"IF($A192=0,0,AV192*(1+INDEX(InputPriceChanges.Admin,$A192,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A192,AW$7))","v":-1.7597908428962722E-2},{"$f":"IF($A192=0,0,AW192*(1+INDEX(InputPriceChanges.Admin,$A192,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A192,AX$7))","v":-3.3639860489274628E-2},{"$f":"IF($A192=0,0,AX192*(1+INDEX(InputPriceChanges.Admin,$A192,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A192,AY$7))","v":-4.3602542365364247E-2},{"$f":"IF($A192=0,0,AY192*(1+INDEX(InputPriceChanges.Admin,$A192,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A192,AZ$7))","v":-4.2141275950988516E-2},null,null,null,0.13988644213192766,0.1106856004847538,8.1843300110038125E-2,7.0473142016859183E-2,7.0094791985696153E-2,null,null,null,197.47257419575652,138.78997576934944,77.550571916072343,50.490228085121572,43.741944161030624,null,null,null,4.6936883715895219E-3,4.6936886200798968E-3,4.6936890623927871E-3,4.693689658769774E-3,4.693690309814735E-3,null,null,null,4.6936883715895219E-3,4.505941075276701E-3,4.3257038399011931E-3,4.1526762139413361E-3,3.986569718346481E-3,null,null,null,5.3769758983187733E-2,5.3582014285030184E-2,5.3214034111875592E-2,5.2673027428386671E-2,5.1965914143006282E-2,null,null,null,0.61561851053101213,0.51590799480361726,0.34980586021910837,0.25258011888010073,0.25863373481997531]
[185,"SD111","SD111: BES 1Gb Rentals   External   Non WECLA","OR",0.04,0.63177664394110711,"£",8826.0803416801991,9284.4538274236293,12691.20226995546,14163.877250357576,14151.581270642395,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!191:191,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.8063362386440529E-3},5.806336517869509E-3,5.8063370148908463E-3,5.8063376850320319E-3,5.8063384166029113E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!191:191,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":8.2724286817525416E-2},{"$f":"IF($A193=0,0,AF193*(1+INDEX(InputPriceChanges.Admin,$A193,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A193,AG$7)-FC.Serv.GRC!Y193)","v":8.2492037335003737E-2},{"$f":"IF($A193=0,0,AG193*(1+INDEX(InputPriceChanges.Admin,$A193,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A193,AH$7)-FC.Serv.GRC!Z193)","v":8.2036827574339499E-2},{"$f":"IF($A193=0,0,AH193*(1+INDEX(InputPriceChanges.Admin,$A193,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A193,AI$7)-FC.Serv.GRC!AA193)","v":8.1367575335731981E-2},{"$f":"IF($A193=0,0,AI193*(1+INDEX(InputPriceChanges.Admin,$A193,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A193,AJ$7)-FC.Serv.GRC!AB193)","v":8.0492840731393345E-2},null,null,null,null,{"$f":"IF($A193=0,0,AN193*(1+INDEX(InputPriceChanges.Admin,$A193,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A193,AO$7))","v":-1.9272140912081546E-2},{"$f":"IF($A193=0,0,AO193*(1+INDEX(InputPriceChanges.Admin,$A193,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A193,AP$7))","v":-2.5980416912434863E-2},{"$f":"IF($A193=0,0,AP193*(1+INDEX(InputPriceChanges.Admin,$A193,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A193,AQ$7))","v":-3.1647198597708287E-2},{"$f":"IF($A193=0,0,AQ193*(1+INDEX(InputPriceChanges.Admin,$A193,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A193,AR$7))","v":-4.0111906820578525E-2},null,null,null,null,{"$f":"IF($A193=0,0,AV193*(1+INDEX(InputPriceChanges.Admin,$A193,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A193,AW$7))","v":-1.0644432772467655E-2},{"$f":"IF($A193=0,0,AW193*(1+INDEX(InputPriceChanges.Admin,$A193,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A193,AX$7))","v":-1.6435786383747961E-2},{"$f":"IF($A193=0,0,AX193*(1+INDEX(InputPriceChanges.Admin,$A193,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A193,AY$7))","v":-2.1718976626918546E-2},{"$f":"IF($A193=0,0,AY193*(1+INDEX(InputPriceChanges.Admin,$A193,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A193,AZ$7))","v":-2.7441446919861789E-2},null,null,null,8.2724286817525416E-2,6.3219896422922195E-2,5.6056410661904636E-2,4.9720376738023694E-2,4.038093391081482E-2,null,null,null,8.2724286817525416E-2,6.3219896422922195E-2,5.6056410661904636E-2,4.9720376738023694E-2,4.038093391081482E-2,null,null,null,2.1380286161998821E-3,2.1380287190172166E-3,2.1380289020320811E-3,2.1380291487937174E-3,2.138029418175202E-3,null,null,null,2.1380286161998821E-3,2.0525075702565281E-3,1.9704074361127665E-3,1.8915913569871588E-3,1.8159279315059095E-3,null,null,null,3.0461014519527641E-2,3.0375494835630564E-2,3.0207875969848016E-2,2.9961441664498028E-2,2.9639343952827607E-2,null,null,null,0.63177664394110711,0.51952634290275335,0.4611164786835526,0.39740115360821487,0.26600647676230194]
[188,"SD160","SD160: BES 1Gb Rentals   Internal   Non WECLA","OR",0.04,0.62691963283073215,"£",8095.481876894888,8499.9695486171622,11527.229347267181,12833.82097856604,12818.449834223613,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!194:194,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.8085746548601806E-4},5.8085749947178104E-4,5.8085755996644273E-4,5.8085764153228709E-4,5.8085773057501297E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!194:194,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":7.0149247604847061E-3},{"$f":"IF($A196=0,0,AF196*(1+INDEX(InputPriceChanges.Admin,$A196,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A196,AG$7)-FC.Serv.GRC!Y196)","v":6.9916908709465779E-3},{"$f":"IF($A196=0,0,AG196*(1+INDEX(InputPriceChanges.Admin,$A196,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A196,AH$7)-FC.Serv.GRC!Z196)","v":6.9461523664099889E-3},{"$f":"IF($A196=0,0,AH196*(1+INDEX(InputPriceChanges.Admin,$A196,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A196,AI$7)-FC.Serv.GRC!AA196)","v":6.8792013666169605E-3},{"$f":"IF($A196=0,0,AI196*(1+INDEX(InputPriceChanges.Admin,$A196,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A196,AJ$7)-FC.Serv.GRC!AB196)","v":6.7916942059042355E-3},null,null,null,null,{"$f":"IF($A196=0,0,AN196*(1+INDEX(InputPriceChanges.Admin,$A196,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A196,AO$7))","v":5.2888764029915313E-4},{"$f":"IF($A196=0,0,AO196*(1+INDEX(InputPriceChanges.Admin,$A196,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A196,AP$7))","v":1.2639789188616021E-3},{"$f":"IF($A196=0,0,AP196*(1+INDEX(InputPriceChanges.Admin,$A196,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A196,AQ$7))","v":-3.0665457968716888E-4},{"$f":"IF($A196=0,0,AQ196*(1+INDEX(InputPriceChanges.Admin,$A196,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A196,AR$7))","v":-1.9862851662719688E-3},null,null,null,null,{"$f":"IF($A196=0,0,AV196*(1+INDEX(InputPriceChanges.Admin,$A196,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A196,AW$7))","v":5.2888764029915313E-4},{"$f":"IF($A196=0,0,AW196*(1+INDEX(InputPriceChanges.Admin,$A196,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A196,AX$7))","v":1.2639789188616021E-3},{"$f":"IF($A196=0,0,AX196*(1+INDEX(InputPriceChanges.Admin,$A196,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A196,AY$7))","v":3.4247815298371208E-4},{"$f":"IF($A196=0,0,AY196*(1+INDEX(InputPriceChanges.Admin,$A196,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A196,AZ$7))","v":-5.4094591764956E-4},null,null,null,7.0149247604847061E-3,7.5205785112457315E-3,8.2101312852715901E-3,6.5725467869297916E-3,4.8054090396322663E-3,null,null,null,7.0149247604847061E-3,7.5205785112457315E-3,8.2101312852715901E-3,6.5725467869297916E-3,4.8054090396322663E-3,null,null,null,2.1670651649653393E-4,2.1670652917595487E-4,2.1670655174532545E-4,2.1670658217594062E-4,2.167066153960335E-4,null,null,null,2.1670651649653393E-4,2.0803826800891667E-4,1.9971675808849192E-4,1.91728114688013E-4,1.8405901831586408E-4,null,null,null,2.6171307053064223E-3,2.6084625972667675E-3,2.5914730752739181E-3,2.5664949716887853E-3,2.5338477680401416E-3,null,null,null,0.62691963283073215,0.65315665631756115,0.68435668258766558,0.60951286390345172,0.47270924344995113]
[189,"SD103","SD103: WES 10Mb Rentals   External   Non WECLA","OR",0.04,0.71887165286247834,"£",7216.9197770114361,9216.9645712536258,14017.987358791917,26021.100496870869,95548.668705748772,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!195:195,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0187964244190649E-2},1.018796477604013E-2,1.0187965722732256E-2,1.0187966999171197E-2,1.0187968392617215E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!195:195,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.12336286506893103},{"$f":"IF($A197=0,0,AF197*(1+INDEX(InputPriceChanges.Admin,$A197,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A197,AG$7)-FC.Serv.GRC!Y197)","v":0.12295535291788805},{"$f":"IF($A197=0,0,AG197*(1+INDEX(InputPriceChanges.Admin,$A197,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A197,AH$7)-FC.Serv.GRC!Z197)","v":0.12215662783055634},{"$f":"IF($A197=0,0,AH197*(1+INDEX(InputPriceChanges.Admin,$A197,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A197,AI$7)-FC.Serv.GRC!AA197)","v":0.12098233730723247},{"$f":"IF($A197=0,0,AI197*(1+INDEX(InputPriceChanges.Admin,$A197,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A197,AJ$7)-FC.Serv.GRC!AB197)","v":0.11944750136947624},null,null,null,null,{"$f":"IF($A197=0,0,AN197*(1+INDEX(InputPriceChanges.Admin,$A197,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A197,AO$7))","v":-2.981587981259582E-2},{"$f":"IF($A197=0,0,AO197*(1+INDEX(InputPriceChanges.Admin,$A197,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A197,AP$7))","v":-4.59840462515222E-2},{"$f":"IF($A197=0,0,AP197*(1+INDEX(InputPriceChanges.Admin,$A197,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A197,AQ$7))","v":-6.1917345005013544E-2},{"$f":"IF($A197=0,0,AQ197*(1+INDEX(InputPriceChanges.Admin,$A197,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A197,AR$7))","v":-8.1014622014866283E-2},null,null,null,null,{"$f":"IF($A197=0,0,AV197*(1+INDEX(InputPriceChanges.Admin,$A197,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A197,AW$7))","v":-1.7528762099790311E-2},{"$f":"IF($A197=0,0,AW197*(1+INDEX(InputPriceChanges.Admin,$A197,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A197,AX$7))","v":-2.919268217398565E-2},{"$f":"IF($A197=0,0,AX197*(1+INDEX(InputPriceChanges.Admin,$A197,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A197,AY$7))","v":-4.0141366315754851E-2},{"$f":"IF($A197=0,0,AY197*(1+INDEX(InputPriceChanges.Admin,$A197,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A197,AZ$7))","v":-5.103835018421049E-2},null,null,null,0.12336286506893103,9.313947310529222E-2,7.6172581579034143E-2,5.9064992302218927E-2,3.8432879354609956E-2,null,null,null,0.12336286506893103,9.313947310529222E-2,7.6172581579034143E-2,5.9064992302218927E-2,3.8432879354609956E-2,null,null,null,2.8641255486654875E-3,2.8641256981834532E-3,2.8641259643254462E-3,2.8641263231686158E-3,2.8641267149057915E-3,null,null,null,2.8641255486654875E-3,2.7495606702561152E-3,2.6395784887223309E-3,2.5339956666549082E-3,2.4326361727093344E-3,null,null,null,3.4680798354977685E-2,3.456623513751652E-2,3.4341690873897678E-2,3.4011564520016378E-2,3.3580078629707695E-2,null,null,null,0.71887165286247834,0.62887663001442884,0.54915941980690419,0.42416712177005317,0.1262669049624609]
[192,"SD106","SD106: WES Other Bandwidth Rentals   External   Non WECLA","OR",0.04,0.72214937502535503,"£",3497.8067212557517,4287.5321965984622,6192.0021775888026,10979.833504792434,38754.767303335742,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!198:198,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.9480170867581046E-3},1.9480172227562184E-3,1.9480174648328784E-3,1.9480177912284153E-3,1.9480181475436027E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!198:198,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.8480292506161396E-2},{"$f":"IF($A200=0,0,AF200*(1+INDEX(InputPriceChanges.Admin,$A200,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A200,AG$7)-FC.Serv.GRC!Y200)","v":1.8402373107427161E-2},{"$f":"IF($A200=0,0,AG200*(1+INDEX(InputPriceChanges.Admin,$A200,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A200,AH$7)-FC.Serv.GRC!Z200)","v":1.824965082501467E-2},{"$f":"IF($A200=0,0,AH200*(1+INDEX(InputPriceChanges.Admin,$A200,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A200,AI$7)-FC.Serv.GRC!AA200)","v":1.8025117560104331E-2},{"$f":"IF($A200=0,0,AI200*(1+INDEX(InputPriceChanges.Admin,$A200,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A200,AJ$7)-FC.Serv.GRC!AB200)","v":1.7731645221998816E-2},null,null,null,null,{"$f":"IF($A200=0,0,AN200*(1+INDEX(InputPriceChanges.Admin,$A200,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A200,AO$7))","v":-2.1824994323059533E-3},{"$f":"IF($A200=0,0,AO200*(1+INDEX(InputPriceChanges.Admin,$A200,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A200,AP$7))","v":-8.8204948711083676E-3},{"$f":"IF($A200=0,0,AP200*(1+INDEX(InputPriceChanges.Admin,$A200,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A200,AQ$7))","v":-1.0162245248810825E-2},{"$f":"IF($A200=0,0,AQ200*(1+INDEX(InputPriceChanges.Admin,$A200,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A200,AR$7))","v":-1.1397524786402278E-2},null,null,null,null,{"$f":"IF($A200=0,0,AV200*(1+INDEX(InputPriceChanges.Admin,$A200,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A200,AW$7))","v":-1.9667988628831929E-3},{"$f":"IF($A200=0,0,AW200*(1+INDEX(InputPriceChanges.Admin,$A200,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A200,AX$7))","v":-4.9238936048479516E-3},{"$f":"IF($A200=0,0,AX200*(1+INDEX(InputPriceChanges.Admin,$A200,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A200,AY$7))","v":-6.2656433296644437E-3},{"$f":"IF($A200=0,0,AY200*(1+INDEX(InputPriceChanges.Admin,$A200,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A200,AZ$7))","v":-7.5009221545219336E-3},null,null,null,1.8480292506161396E-2,1.6219873675121208E-2,9.4291559539063027E-3,7.8628723112935065E-3,6.3341204355965384E-3,null,null,null,1.8480292506161396E-2,1.6219873675121208E-2,9.4291559539063027E-3,7.8628723112935065E-3,6.3341204355965384E-3,null,null,null,5.4125776501702657E-4,5.4125780280418745E-4,5.4125787006533874E-4,5.4125796075454261E-4,5.4125805975694015E-4,null,null,null,5.4125776501702657E-4,5.1960749069201995E-4,4.9882325305221614E-4,4.7887040316613096E-4,4.5971567112683149E-4,null,null,null,5.1347608225511916E-3,5.1131108689152363E-3,5.0706768872993708E-3,5.0082901793164344E-3,4.9267487067610463E-3,null,null,null,0.72214937502535503,0.68476259610098189,0.46223427504147974,0.3630457190404851,0.22218897527213624]
[193,"SD116","SD116: WES 10Mb Rentals   Internal   Non WECLA","OR",0.04,0.716458852354666,"£",7309.7660514445333,9341.2046794418966,14217.324820763326,26407.367048529919,97016.241720161444,null,null,null,{"$f":"IF($A201=0,0,H201*INDEX(MEAServVolFC,$A201,P$7)/million)","v":0},{"$f":"IF($A201=0,0,I201*INDEX(MEAServVolFC,$A201,Q$7)/million)","v":0},{"$f":"IF($A201=0,0,J201*INDEX(MEAServVolFC,$A201,R$7)/million)","v":0},{"$f":"IF($A201=0,0,K201*INDEX(MEAServVolFC,$A201,S$7)/million)","v":0},{"$f":"IF($A201=0,0,L201*INDEX(MEAServVolFC,$A201,T$7)/million)","v":0},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!199:199,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0627297668660725E-2},1.0627298107989009E-2,1.0627298889993388E-2,1.0627299944381392E-2,1.0627301095421744E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!199:199,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.11060641492297048},{"$f":"IF($A201=0,0,AF201*(1+INDEX(InputPriceChanges.Admin,$A201,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A201,AG$7)-FC.Serv.GRC!Y201)","v":0.11018132757107638},{"$f":"IF($A201=0,0,AG201*(1+INDEX(InputPriceChanges.Admin,$A201,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A201,AH$7)-FC.Serv.GRC!Z201)","v":0.10934815544573839},{"$f":"IF($A201=0,0,AH201*(1+INDEX(InputPriceChanges.Admin,$A201,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A201,AI$7)-FC.Serv.GRC!AA201)","v":0.10812322119393206},{"$f":"IF($A201=0,0,AI201*(1+INDEX(InputPriceChanges.Admin,$A201,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A201,AJ$7)-FC.Serv.GRC!AB201)","v":0.10652219343679159},null,null,null,null,{"$f":"IF($A201=0,0,AN201*(1+INDEX(InputPriceChanges.Admin,$A201,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A201,AO$7))","v":-2.0366862003184921E-2},{"$f":"IF($A201=0,0,AO201*(1+INDEX(InputPriceChanges.Admin,$A201,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A201,AP$7))","v":-4.0375034562880989E-2},{"$f":"IF($A201=0,0,AP201*(1+INDEX(InputPriceChanges.Admin,$A201,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A201,AQ$7))","v":-5.8063759217308802E-2},{"$f":"IF($A201=0,0,AQ201*(1+INDEX(InputPriceChanges.Admin,$A201,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A201,AR$7))","v":-7.1128011999433569E-2},null,null,null,null,{"$f":"IF($A201=0,0,AV201*(1+INDEX(InputPriceChanges.Admin,$A201,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A201,AW$7))","v":-1.4669928491205568E-2},{"$f":"IF($A201=0,0,AW201*(1+INDEX(InputPriceChanges.Admin,$A201,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A201,AX$7))","v":-2.8441057251996235E-2},{"$f":"IF($A201=0,0,AX201*(1+INDEX(InputPriceChanges.Admin,$A201,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A201,AY$7))","v":-4.0633044559595086E-2},{"$f":"IF($A201=0,0,AY201*(1+INDEX(InputPriceChanges.Admin,$A201,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A201,AZ$7))","v":-5.078422975957466E-2},null,null,null,{"$f":"AF201+AN201","v":0.11060641492297048},{"$f":"AG201+AO201","v":8.9814465567891452E-2},{"$f":"AH201+AP201","v":6.8973120882857397E-2},{"$f":"AI201+AQ201","v":5.0059461976623254E-2},{"$f":"AJ201+AR201","v":3.5394181437358022E-2},null,null,null,{"$f":"P201+BD201","v":0.11060641492297048},{"$f":"Q201+BE201","v":8.9814465567891452E-2},{"$f":"R201+BF201","v":6.8973120882857397E-2},{"$f":"S201+BG201","v":5.0059461976623254E-2},{"$f":"T201+BH201","v":3.5394181437358022E-2},null,null,null,3.0132761773406444E-3,3.0132763019082901E-3,3.0132765236387097E-3,3.0132768226010945E-3,3.013277148968397E-3,null,null,null,3.0132761773406444E-3,2.8927452498319585E-3,2.7770356441854343E-3,2.6659544829208013E-3,2.5593165808029147E-3,null,null,null,3.1361469824195048E-2,{"$f":"IF($A201=0,0,CJ201*(1+INDEX(InputPriceChanges.Admin,$A201,CK$7))-BU201+CC201)","v":3.1240940068589483E-2},{"$f":"IF($A201=0,0,CK201*(1+INDEX(InputPriceChanges.Admin,$A201,CL$7))-BV201+CD201)","v":3.1004701487985051E-2},{"$f":"IF($A201=0,0,CL201*(1+INDEX(InputPriceChanges.Admin,$A201,CM$7))-BW201+CE201)","v":3.0657382224437809E-2},{"$f":"IF($A201=0,0,CM201*(1+INDEX(InputPriceChanges.Admin,$A201,CN$7))-BX201+CF201)","v":3.0203424976766167E-2},null,null,null,0.716458852354666,0.65216137655493578,0.55048138911036326,0.38758066879036412,0.14665564366218367]
[196,"SD119","SD119: WES Other Bandwidth Rentals   Internal   Non WECLA","OR",0.04,0.80222775370187871,"£",5018.2992149531274,6455.1350281177611,9903.4955471012909,18519.148363009986,68396.712022784559,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!202:202,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.991766402136953E-3},6.9917668557744851E-3,6.9917676632493455E-3,6.9917687519796198E-3,6.9917699405103546E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!202:202,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":7.4876174311351476E-2},{"$f":"IF($A204=0,0,AF204*(1+INDEX(InputPriceChanges.Admin,$A204,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A204,AG$7)-FC.Serv.GRC!Y204)","v":7.459650849521228E-2},{"$f":"IF($A204=0,0,AG204*(1+INDEX(InputPriceChanges.Admin,$A204,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A204,AH$7)-FC.Serv.GRC!Z204)","v":7.4048362525518482E-2},{"$f":"IF($A204=0,0,AH204*(1+INDEX(InputPriceChanges.Admin,$A204,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A204,AI$7)-FC.Serv.GRC!AA204)","v":7.324247482260704E-2},{"$f":"IF($A204=0,0,AI204*(1+INDEX(InputPriceChanges.Admin,$A204,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A204,AJ$7)-FC.Serv.GRC!AB204)","v":7.2189153079868493E-2},null,null,null,null,{"$f":"IF($A204=0,0,AN204*(1+INDEX(InputPriceChanges.Admin,$A204,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A204,AO$7))","v":-3.4419230561974171E-2},{"$f":"IF($A204=0,0,AO204*(1+INDEX(InputPriceChanges.Admin,$A204,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A204,AP$7))","v":-5.6971018822121383E-2},{"$f":"IF($A204=0,0,AP204*(1+INDEX(InputPriceChanges.Admin,$A204,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A204,AQ$7))","v":-5.870965589800891E-2},{"$f":"IF($A204=0,0,AQ204*(1+INDEX(InputPriceChanges.Admin,$A204,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A204,AR$7))","v":-5.8701459571681415E-2},null,null,null,null,{"$f":"IF($A204=0,0,AV204*(1+INDEX(InputPriceChanges.Admin,$A204,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A204,AW$7))","v":-1.6331233998976596E-2},{"$f":"IF($A204=0,0,AW204*(1+INDEX(InputPriceChanges.Admin,$A204,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A204,AX$7))","v":-2.7159024982893586E-2},{"$f":"IF($A204=0,0,AX204*(1+INDEX(InputPriceChanges.Admin,$A204,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A204,AY$7))","v":-2.8897657416575909E-2},{"$f":"IF($A204=0,0,AY204*(1+INDEX(InputPriceChanges.Admin,$A204,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A204,AZ$7))","v":-2.8889456022506945E-2},null,null,null,7.4876174311351476E-2,4.0177277933238109E-2,1.7077343703397099E-2,1.453281892459813E-2,1.3487693508187078E-2,null,null,null,7.4876174311351476E-2,4.0177277933238109E-2,1.7077343703397099E-2,1.453281892459813E-2,1.3487693508187078E-2,null,null,null,1.3827773469423589E-3,1.3827774366592725E-3,1.3827775963553895E-3,1.3827778116760215E-3,1.3827780467344148E-3,null,null,null,1.3827773469423589E-3,1.3274663391929016E-3,1.2743678328011269E-3,1.2233933099909963E-3,1.1744577772373941E-3,null,null,null,1.4808429187765666E-2,1.4753119051095019E-2,1.4644710991369414E-2,1.4485328770100584E-2,1.4277010962964529E-2,null,null,null,0.80222775370187871,0.63279943764209157,0.1424479564432363,3.2677868446543599E-3,0]
[197,"SD114","SD114: Ethernet Main Link Rentals   Internal   Non WECLA","OR",0.04,0.44936091901295044,"£",3185.1570412734104,3778.7431029694221,3281.2285394117348,2932.6710632541844,3373.3248789210511,null,null,null,976.88816479234276,1064.6676812742155,846.16650796906708,793.5418731808486,864.33397020529696,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!203:203,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.8329940532174452E-2},2.8329943234223946E-2,2.83299480438725E-2,2.8329954528793E-2,2.8329961608166167E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!203:203,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.34462825124735913},{"$f":"IF($A205=0,0,AF205*(1+INDEX(InputPriceChanges.Admin,$A205,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A205,AG$7)-FC.Serv.GRC!Y205)","v":0.34349508638789999},{"$f":"IF($A205=0,0,AG205*(1+INDEX(InputPriceChanges.Admin,$A205,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A205,AH$7)-FC.Serv.GRC!Z205)","v":0.34127407677731952},{"$f":"IF($A205=0,0,AH205*(1+INDEX(InputPriceChanges.Admin,$A205,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A205,AI$7)-FC.Serv.GRC!AA205)","v":0.33800873101850265},{"$f":"IF($A205=0,0,AI205*(1+INDEX(InputPriceChanges.Admin,$A205,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A205,AJ$7)-FC.Serv.GRC!AB205)","v":0.3337408093121762},null,null,null,null,{"$f":"IF($A205=0,0,AN205*(1+INDEX(InputPriceChanges.Admin,$A205,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A205,AO$7))","v":-1.2093314713830822E-2},{"$f":"IF($A205=0,0,AO205*(1+INDEX(InputPriceChanges.Admin,$A205,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A205,AP$7))","v":-2.3663872716742314E-2},{"$f":"IF($A205=0,0,AP205*(1+INDEX(InputPriceChanges.Admin,$A205,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A205,AQ$7))","v":-1.7529613132474895E-2},{"$f":"IF($A205=0,0,AQ205*(1+INDEX(InputPriceChanges.Admin,$A205,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A205,AR$7))","v":-2.4375067697591304E-2},null,null,null,null,{"$f":"IF($A205=0,0,AV205*(1+INDEX(InputPriceChanges.Admin,$A205,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A205,AW$7))","v":-1.2093314713830822E-2},{"$f":"IF($A205=0,0,AW205*(1+INDEX(InputPriceChanges.Admin,$A205,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A205,AX$7))","v":-2.3663872716742314E-2},{"$f":"IF($A205=0,0,AX205*(1+INDEX(InputPriceChanges.Admin,$A205,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A205,AY$7))","v":-1.7529613132474895E-2},{"$f":"IF($A205=0,0,AY205*(1+INDEX(InputPriceChanges.Admin,$A205,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A205,AZ$7))","v":-2.4375067697591304E-2},null,null,null,0.34462825124735913,0.33140177167406915,0.31761020406057722,0.32047911788602773,0.30936574161458491,null,null,null,977.23279304359016,1064.9990830458896,846.48411817312763,793.86235229873466,864.64333594691152,null,null,null,1.5599572419054308E-2,1.5599573906908358E-2,1.5599576555288817E-2,1.5599580126139481E-2,1.5599584024319017E-2,null,null,null,1.5599572419054308E-2,1.4975590950632023E-2,1.4376569753354175E-2,1.380151012248014E-2,1.3249453028486312E-2,null,null,null,0.18976578354901988,0.18914181869220051,0.18791884400136707,0.1861208170136272,0.18377073252753093,null,null,null,0.44936091901295044,0.42926732788194055,0.4083349917639118,0.41924198293688042,0.4059758150064437]
[200,"SD125","SD125: EAD Other 100Mb Rental   External   Non WECLA","OR",0.04,0.74277305425300899,"£",11717.316624376192,10406.078161116015,10737.38852874035,10374.886678266967,9067.5317340159563,null,null,null,189.47197027759901,152.02795909130776,148.59638830918377,181.21244992353337,113.90870621830057,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!206:206,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8255806512215436E-2},1.8255807597402474E-2,1.8255809529035518E-2,1.8255812133484838E-2,1.8255814976675749E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!206:206,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.2605828197861253},{"$f":"IF($A208=0,0,AF208*(1+INDEX(InputPriceChanges.Admin,$A208,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A208,AG$7)-FC.Serv.GRC!Y208)","v":0.25985260297215557},{"$f":"IF($A208=0,0,AG208*(1+INDEX(InputPriceChanges.Admin,$A208,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A208,AH$7)-FC.Serv.GRC!Z208)","v":0.25842137499988443},{"$f":"IF($A208=0,0,AH208*(1+INDEX(InputPriceChanges.Admin,$A208,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A208,AI$7)-FC.Serv.GRC!AA208)","v":0.25631717393759301},{"$f":"IF($A208=0,0,AI208*(1+INDEX(InputPriceChanges.Admin,$A208,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A208,AJ$7)-FC.Serv.GRC!AB208)","v":0.25356691253062136},null,null,null,null,{"$f":"IF($A208=0,0,AN208*(1+INDEX(InputPriceChanges.Admin,$A208,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A208,AO$7))","v":-2.1322741162181505E-3},{"$f":"IF($A208=0,0,AO208*(1+INDEX(InputPriceChanges.Admin,$A208,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A208,AP$7))","v":6.6279695105443352E-3},{"$f":"IF($A208=0,0,AP208*(1+INDEX(InputPriceChanges.Admin,$A208,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A208,AQ$7))","v":8.3027774250076791E-2},{"$f":"IF($A208=0,0,AQ208*(1+INDEX(InputPriceChanges.Admin,$A208,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A208,AR$7))","v":1.7649184342658344E-2},null,null,null,null,{"$f":"IF($A208=0,0,AV208*(1+INDEX(InputPriceChanges.Admin,$A208,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A208,AW$7))","v":-2.1322741162181505E-3},{"$f":"IF($A208=0,0,AW208*(1+INDEX(InputPriceChanges.Admin,$A208,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A208,AX$7))","v":6.6279695105443352E-3},{"$f":"IF($A208=0,0,AX208*(1+INDEX(InputPriceChanges.Admin,$A208,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A208,AY$7))","v":8.3027774250076791E-2},{"$f":"IF($A208=0,0,AY208*(1+INDEX(InputPriceChanges.Admin,$A208,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A208,AZ$7))","v":4.5121389168811761E-2},null,null,null,0.2605828197861253,0.25772032885593743,0.26504934451042877,0.3393449481876698,0.27121609687327969,null,null,null,189.73255309738514,152.28567942016369,148.8614376536942,181.55179487172103,114.17992231517384,null,null,null,4.6958853512852053E-3,4.6958856304245523E-3,4.6958861272926198E-3,4.6958867972271634E-3,4.6958875285724776E-3,null,null,null,4.6958853512852053E-3,4.5080502052075701E-3,4.3277286549128786E-3,4.1546201014315718E-3,3.9884359185399362E-3,null,null,null,6.702892284772359E-2,6.6841091406933048E-2,6.6472941006958081E-2,6.5931683794467288E-2,6.5224242452746162E-2,null,null,null,0.74277305425300899,0.740644862189756,0.74920541256293283,0.80570895737040782,0.75951190506505639]
[201,"SD126","SD126: EAD Other 1Gb Rental   External   Non WECLA","OR",0.04,0.65771773216568452,"£",{"$f":"IF($A209=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A209)))","v":14154.664216659365},12569.347905344724,12970.076592390033,12529.992281278872,10951.574412820122,null,null,null,135.53732369189879,119.35965767392985,126.96898341670337,143.81056759615421,123.10299849797509,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!207:207,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.1124958689107406E-2},{"$f":"IF($A209=0,0,X209*(1+INDEX(InputPriceChanges.Admin,$A209,Y$7)))","v":2.1124960277865968E-2},2.1124963105856424E-2,2.1124966918877774E-2,2.112497108142683E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!207:207,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.22745145906418657},{"$f":"IF($A209=0,0,AF209*(1+INDEX(InputPriceChanges.Admin,$A209,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A209,AG$7)-FC.Serv.GRC!Y209)","v":0.22660647775916232},{"$f":"IF($A209=0,0,AG209*(1+INDEX(InputPriceChanges.Admin,$A209,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A209,AH$7)-FC.Serv.GRC!Z209)","v":0.2249503109873868},{"$f":"IF($A209=0,0,AH209*(1+INDEX(InputPriceChanges.Admin,$A209,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A209,AI$7)-FC.Serv.GRC!AA209)","v":0.22251540340361314},{"$f":"IF($A209=0,0,AI209*(1+INDEX(InputPriceChanges.Admin,$A209,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A209,AJ$7)-FC.Serv.GRC!AB209)","v":0.21933289768563213},null,null,null,null,{"$f":"IF($A209=0,0,AN209*(1+INDEX(InputPriceChanges.Admin,$A209,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A209,AO$7))","v":2.9233644450624336E-2},{"$f":"IF($A209=0,0,AO209*(1+INDEX(InputPriceChanges.Admin,$A209,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A209,AP$7))","v":4.3866582776973195E-2},{"$f":"IF($A209=0,0,AP209*(1+INDEX(InputPriceChanges.Admin,$A209,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A209,AQ$7))","v":9.0884462433665769E-2},{"$f":"IF($A209=0,0,AQ209*(1+INDEX(InputPriceChanges.Admin,$A209,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A209,AR$7))","v":9.9535171032336542E-2},null,null,null,null,{"$f":"IF($A209=0,0,AV209*(1+INDEX(InputPriceChanges.Admin,$A209,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A209,AW$7))","v":2.9233644450624336E-2},{"$f":"IF($A209=0,0,AW209*(1+INDEX(InputPriceChanges.Admin,$A209,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A209,AX$7))","v":4.3866582776973195E-2},{"$f":"IF($A209=0,0,AX209*(1+INDEX(InputPriceChanges.Admin,$A209,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A209,AY$7))","v":9.0884462433665769E-2},{"$f":"IF($A209=0,0,AY209*(1+INDEX(InputPriceChanges.Admin,$A209,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A209,AZ$7))","v":9.9535171032336542E-2},null,null,null,0.22745145906418657,0.25584012220978664,0.26881689376436002,0.31339986583727891,0.31886806871796869,null,null,null,135.76477515096298,119.61549779613964,127.23780031046773,144.1239674619915,123.42186656669307,null,null,null,7.230698768013911E-3,{"$f":"IF($A209=0,0,BT209*(1+INDEX(InputPriceChanges.Admin,$A209,BU$7)))","v":7.2306993118177948E-3},7.230700279788782E-3,7.2307015849183776E-3,7.2307030096851084E-3,null,null,null,7.230698768013911E-3,{"$f":"IF($A209=0,0,CB209*(1+INDEX(InputPriceChanges.Admin,$A209,CC$7))*(1-$E209))","v":6.9414713393450827E-3},6.6638133778533408E-3,6.3972619974343448E-3,6.1413727276576928E-3,null,null,null,7.7852601230713747E-2,7.7563379113352454E-2,7.6996502594797289E-2,7.6163076905056262E-2,7.507376163051005E-2,null,null,null,0.65771773216568452,0.69682871301260885,0.71357267946749281,0.75697795306459681,0.7645616824150836]
[204,"SD129","SD129: EAD LA 1Gb Rentals   External   Non WECLA","OR",0.04,0.69152759045470946,"£",6649.045276843498,6025.0155380161505,6148.2907807024922,5960.8117005313043,5330.5755347122495,null,null,null,5.3997589633657652,11.701190103073442,21.34610598247275,27.236594604759681,27.703700634909332,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!210:210,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.7181984203276876E-3},1.7181985353676931E-3,1.7181987401389165E-3,1.7181990162349809E-3,1.7181993176398997E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!210:210,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.8083478016772502E-2},{"$f":"IF($A212=0,0,AF212*(1+INDEX(InputPriceChanges.Admin,$A212,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A212,AG$7)-FC.Serv.GRC!Y212)","v":2.8014751955654869E-2},{"$f":"IF($A212=0,0,AG212*(1+INDEX(InputPriceChanges.Admin,$A212,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A212,AH$7)-FC.Serv.GRC!Z212)","v":2.7880048513166146E-2},{"$f":"IF($A212=0,0,AH212*(1+INDEX(InputPriceChanges.Admin,$A212,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A212,AI$7)-FC.Serv.GRC!AA212)","v":2.7682006501782881E-2},{"$f":"IF($A212=0,0,AI212*(1+INDEX(InputPriceChanges.Admin,$A212,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A212,AJ$7)-FC.Serv.GRC!AB212)","v":2.7423158719927343E-2},null,null,null,null,{"$f":"IF($A212=0,0,AN212*(1+INDEX(InputPriceChanges.Admin,$A212,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A212,AO$7))","v":2.5941285577186522E-2},{"$f":"IF($A212=0,0,AO212*(1+INDEX(InputPriceChanges.Admin,$A212,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A212,AP$7))","v":6.0207171840305308E-2},{"$f":"IF($A212=0,0,AP212*(1+INDEX(InputPriceChanges.Admin,$A212,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A212,AQ$7))","v":8.4326661749944354E-2},{"$f":"IF($A212=0,0,AQ212*(1+INDEX(InputPriceChanges.Admin,$A212,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A212,AR$7))","v":9.7975519244299689E-2},null,null,null,null,{"$f":"IF($A212=0,0,AV212*(1+INDEX(InputPriceChanges.Admin,$A212,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A212,AW$7))","v":2.5941285577186522E-2},{"$f":"IF($A212=0,0,AW212*(1+INDEX(InputPriceChanges.Admin,$A212,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A212,AX$7))","v":6.0207171840305308E-2},{"$f":"IF($A212=0,0,AX212*(1+INDEX(InputPriceChanges.Admin,$A212,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A212,AY$7))","v":8.4326661749944354E-2},{"$f":"IF($A212=0,0,AY212*(1+INDEX(InputPriceChanges.Admin,$A212,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A212,AZ$7))","v":9.7975519244299689E-2},null,null,null,2.8083478016772502E-2,5.3956037532841394E-2,8.8087220353471454E-2,0.11200866825172723,0.12539867796422705,null,null,null,5.4278424413825377,11.755146140606284,21.434193202826222,27.34860327301141,27.829099312873559,null,null,null,5.3001680679539375E-4,5.3001684228206139E-4,5.3001690544833406E-4,5.3001699061635231E-4,5.3001708359145389E-4,null,null,null,5.3001680679539375E-4,5.0881616859077897E-4,4.884635800611847E-4,4.6892511220994915E-4,4.5016818668963383E-4,null,null,null,8.662978132246011E-3,8.6417780385744988E-3,8.6002257430959576E-3,8.5391352466533677E-3,8.4592878476789351E-3,null,null,null,0.69152759045470946,0.83983668123674737,0.90236693008832092,0.92376362133453283,0.93254085302165501]
[205,"SD131","SD131: Other Ethernet Rentals   External   Non WECLA","OR",0.04,0.8545234370634659,"£",383.70694179172705,371.21375692578533,366.66362316371328,368.89260518146529,344.25532134811328,null,null,null,2.9294653253481453,3.0409602116574876,3.2943228409511462,4.1433672983869467,3.2536996864080812,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!211:211,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.7153073363799749E-2},1.7153074214012905E-2,1.7153075727392404E-2,1.7153077767904264E-2,1.7153079995463311E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!211:211,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.14016979299141194},{"$f":"IF($A213=0,0,AF213*(1+INDEX(InputPriceChanges.Admin,$A213,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A213,AG$7)-FC.Serv.GRC!Y213)","v":0.13948367697053943},{"$f":"IF($A213=0,0,AG213*(1+INDEX(InputPriceChanges.Admin,$A213,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A213,AH$7)-FC.Serv.GRC!Z213)","v":0.138138888139862},{"$f":"IF($A213=0,0,AH213*(1+INDEX(InputPriceChanges.Admin,$A213,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A213,AI$7)-FC.Serv.GRC!AA213)","v":0.13616177221687922},{"$f":"IF($A213=0,0,AI213*(1+INDEX(InputPriceChanges.Admin,$A213,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A213,AJ$7)-FC.Serv.GRC!AB213)","v":0.13357761939141441},null,null,null,null,{"$f":"IF($A213=0,0,AN213*(1+INDEX(InputPriceChanges.Admin,$A213,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A213,AO$7))","v":8.3935710137157567E-3},{"$f":"IF($A213=0,0,AO213*(1+INDEX(InputPriceChanges.Admin,$A213,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A213,AP$7))","v":2.0244968650103504E-2},{"$f":"IF($A213=0,0,AP213*(1+INDEX(InputPriceChanges.Admin,$A213,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A213,AQ$7))","v":5.3451316632759718E-2},{"$f":"IF($A213=0,0,AQ213*(1+INDEX(InputPriceChanges.Admin,$A213,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A213,AR$7))","v":2.7610418931006332E-2},null,null,null,null,{"$f":"IF($A213=0,0,AV213*(1+INDEX(InputPriceChanges.Admin,$A213,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A213,AW$7))","v":8.3935710137157567E-3},{"$f":"IF($A213=0,0,AW213*(1+INDEX(InputPriceChanges.Admin,$A213,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A213,AX$7))","v":2.0244968650103504E-2},{"$f":"IF($A213=0,0,AX213*(1+INDEX(InputPriceChanges.Admin,$A213,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A213,AY$7))","v":5.3451316632759718E-2},{"$f":"IF($A213=0,0,AY213*(1+INDEX(InputPriceChanges.Admin,$A213,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A213,AZ$7))","v":3.2722218216856495E-2},null,null,null,0.14016979299141194,0.14787724798425519,0.1583838567899655,0.18961308884963896,0.16118803832242073,null,null,null,3.0696351183395572,3.1888374596417428,3.4527066977411116,4.332980387236586,3.4148877247305021,null,null,null,2.495370156763801E-3,2.4953702804498888E-3,2.4953705006111365E-3,2.4953707974577884E-3,2.495371121515422E-3,null,null,null,2.495370156763801E-3,2.3955554692318931E-3,2.2997334533632233E-3,2.2077443778596136E-3,2.1194348779824653E-3,null,null,null,2.0391419711916096E-2,2.0291605911423875E-2,2.0095970654461479E-2,1.9808346625458852E-2,1.9432412954307497E-2,null,null,null,0.8545234370634659,0.862780744245495,0.87311856737324589,0.89553280975678506,0.87944258670462072]
[208,"SD146","SD146: EAD Other 1Gb Rental   Internal   Non WECLA","OR",0.04,0.65275330355539762,"£",14278.323929430355,12677.970702293769,13082.839636185503,12638.72332971313,11045.419527610145,null,null,null,147.03550456315401,214.88386916955275,174.20494580161963,237.94070500488061,166.81021371003425,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!214:214,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.3774025990813528E-2},3.3774028395105134E-2,3.3774032674744499E-2,3.37740384450455E-2,3.3774044744291833E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!214:214,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.42097433193390715},{"$f":"IF($A216=0,0,AF216*(1+INDEX(InputPriceChanges.Admin,$A216,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A216,AG$7)-FC.Serv.GRC!Y216)","v":0.41962340076625226},{"$f":"IF($A216=0,0,AG216*(1+INDEX(InputPriceChanges.Admin,$A216,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A216,AH$7)-FC.Serv.GRC!Z216)","v":0.41697556977667627},{"$f":"IF($A216=0,0,AH216*(1+INDEX(InputPriceChanges.Admin,$A216,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A216,AI$7)-FC.Serv.GRC!AA216)","v":0.41308271024971549},{"$f":"IF($A216=0,0,AI216*(1+INDEX(InputPriceChanges.Admin,$A216,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A216,AJ$7)-FC.Serv.GRC!AB216)","v":0.40799461127094694},null,null,null,null,{"$f":"IF($A216=0,0,AN216*(1+INDEX(InputPriceChanges.Admin,$A216,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A216,AO$7))","v":0.19941364369764009},{"$f":"IF($A216=0,0,AO216*(1+INDEX(InputPriceChanges.Admin,$A216,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A216,AP$7))","v":9.8278788686816082E-2},{"$f":"IF($A216=0,0,AP216*(1+INDEX(InputPriceChanges.Admin,$A216,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A216,AQ$7))","v":0.26296453804284581},{"$f":"IF($A216=0,0,AQ216*(1+INDEX(InputPriceChanges.Admin,$A216,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A216,AR$7))","v":0.16696798875739594},null,null,null,null,{"$f":"IF($A216=0,0,AV216*(1+INDEX(InputPriceChanges.Admin,$A216,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A216,AW$7))","v":0.19941364369764009},{"$f":"IF($A216=0,0,AW216*(1+INDEX(InputPriceChanges.Admin,$A216,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A216,AX$7))","v":0.13156639845709478},{"$f":"IF($A216=0,0,AX216*(1+INDEX(InputPriceChanges.Admin,$A216,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A216,AY$7))","v":0.29625215350032008},{"$f":"IF($A216=0,0,AY216*(1+INDEX(InputPriceChanges.Admin,$A216,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A216,AZ$7))","v":0.22956958625109436},null,null,null,0.42097433193390715,0.61903704446389241,0.51525435846349232,0.67604724829256124,0.57496260002834287,null,null,null,147.45647889508791,215.50290621401663,174.72020016008312,238.61675225317316,167.3851763100626,null,null,null,1.1727918950944136E-2,1.1727919785826454E-2,1.1727921271917087E-2,1.1727923275635047E-2,1.1727925463027526E-2,null,null,null,1.1727918950944136E-2,1.1258802994393396E-2,1.0808452244198786E-2,1.0376115927192247E-2,9.9610731479588335E-3,null,null,null,0.14618194605202273,0.14571283966693049,0.14479338910305661,0.1434416064925966,0.14167478093103608,null,null,null,0.65275330355539762,0.76461369966457682,0.71898658065729737,0.78782310429503899,0.75359304948869332]
[209,"SD147","SD147: EAD LA 10Mb Rentals   Internal   Non WECLA","OR",0.04,0.76708603676217546,"£",6518.9682837559794,5879.6503468067303,6015.4914301592789,5828.9089635720184,5183.9312407937878,null,null,null,63.183634491041055,53.273108594029068,55.366596872126884,41.644234395160346,22.185721632158653,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!215:215,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.5510636793791848E-2},2.5510638560779498E-2,2.5510641706017734E-2,2.551064594678891E-2,2.5510650576298217E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!215:215,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.26200395880557675},{"$f":"IF($A217=0,0,AF217*(1+INDEX(InputPriceChanges.Admin,$A217,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A217,AG$7)-FC.Serv.GRC!Y217)","v":0.26098355141078189},{"$f":"IF($A217=0,0,AG217*(1+INDEX(InputPriceChanges.Admin,$A217,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A217,AH$7)-FC.Serv.GRC!Z217)","v":0.25898354927801548},{"$f":"IF($A217=0,0,AH217*(1+INDEX(InputPriceChanges.Admin,$A217,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A217,AI$7)-FC.Serv.GRC!AA217)","v":0.25604313323583305},{"$f":"IF($A217=0,0,AI217*(1+INDEX(InputPriceChanges.Admin,$A217,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A217,AJ$7)-FC.Serv.GRC!AB217)","v":0.25219991243495038},null,null,null,null,{"$f":"IF($A217=0,0,AN217*(1+INDEX(InputPriceChanges.Admin,$A217,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A217,AO$7))","v":-1.2574689595588854E-2},{"$f":"IF($A217=0,0,AO217*(1+INDEX(InputPriceChanges.Admin,$A217,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A217,AP$7))","v":-9.7237951897016159E-3},{"$f":"IF($A217=0,0,AP217*(1+INDEX(InputPriceChanges.Admin,$A217,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A217,AQ$7))","v":-5.0311348438883297E-2},{"$f":"IF($A217=0,0,AQ217*(1+INDEX(InputPriceChanges.Admin,$A217,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A217,AR$7))","v":-0.1065485444227717},null,null,null,null,{"$f":"IF($A217=0,0,AV217*(1+INDEX(InputPriceChanges.Admin,$A217,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A217,AW$7))","v":-1.2574689595588854E-2},{"$f":"IF($A217=0,0,AW217*(1+INDEX(InputPriceChanges.Admin,$A217,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A217,AX$7))","v":-9.7237951897016159E-3},{"$f":"IF($A217=0,0,AX217*(1+INDEX(InputPriceChanges.Admin,$A217,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A217,AY$7))","v":-3.9424977713717155E-2},{"$f":"IF($A217=0,0,AY217*(1+INDEX(InputPriceChanges.Admin,$A217,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A217,AZ$7))","v":-7.2927064393298296E-2},null,null,null,0.26200395880557675,0.24840886181519303,0.24925975408831386,0.20573178479694976,0.14565136801217868,null,null,null,63.445638449846633,53.521517455844261,55.615856626215198,41.849966179957299,22.331373000170831,null,null,null,5.9417835203627286E-3,5.9417839319188259E-3,5.9417846644887291E-3,5.941785652223551E-3,5.9417867305009116E-3,null,null,null,5.9417835203627286E-3,5.7041125746420725E-3,5.4759487467928121E-3,5.2569116708056553E-3,5.0466361198045961E-3,null,null,null,6.1024380429406597E-2,6.0786713298967752E-2,6.0320884875741033E-2,5.9636020921788262E-2,5.8740881133456629E-2,null,null,null,0.76708603676217546,0.75529571346697444,{"$f":"IF(BF217=0,0,IF((BF217-CL217)/BF217<=0,0,(BF217-CL217)/BF217))","v":0.75799990216483537},{"$f":"IF(BG217=0,0,IF((BG217-CM217)/BG217<=0,0,(BG217-CM217)/BG217))","v":0.71012733408866802},{"$f":"IF(BH217=0,0,IF((BH217-CN217)/BH217<=0,0,(BH217-CN217)/BH217))","v":0.59670216672084397}]
[212,"SD158","SD158: AISBO Equipment Depreciation   Non WECLA","OR",0.04,1.7676177278887394E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!218:218,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":7.048178935227142},7.101565094457218,7.197312238982251,7.3281500718182295,7.4735778610814201,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!218:218,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":202.68245315181872},{"$f":"IF($A220=0,0,AF220*(1+INDEX(InputPriceChanges.Admin,$A220,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A220,AG$7)-FC.Serv.GRC!Y220)","v":203.93360096431184},{"$f":"IF($A220=0,0,AG220*(1+INDEX(InputPriceChanges.Admin,$A220,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A220,AH$7)-FC.Serv.GRC!Z220)","v":206.11887487776568},{"$f":"IF($A220=0,0,AH220*(1+INDEX(InputPriceChanges.Admin,$A220,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A220,AI$7)-FC.Serv.GRC!AA220)","v":209.02117769179605},{"$f":"IF($A220=0,0,AI220*(1+INDEX(InputPriceChanges.Admin,$A220,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A220,AJ$7)-FC.Serv.GRC!AB220)","v":212.04330132022318},null,null,null,null,{"$f":"IF($A220=0,0,AN220*(1+INDEX(InputPriceChanges.Admin,$A220,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A220,AO$7))","v":0},{"$f":"IF($A220=0,0,AO220*(1+INDEX(InputPriceChanges.Admin,$A220,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A220,AP$7))","v":0},{"$f":"IF($A220=0,0,AP220*(1+INDEX(InputPriceChanges.Admin,$A220,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A220,AQ$7))","v":0},{"$f":"IF($A220=0,0,AQ220*(1+INDEX(InputPriceChanges.Admin,$A220,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A220,AR$7))","v":0},null,null,null,null,{"$f":"IF($A220=0,0,AV220*(1+INDEX(InputPriceChanges.Admin,$A220,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A220,AW$7))","v":0},{"$f":"IF($A220=0,0,AW220*(1+INDEX(InputPriceChanges.Admin,$A220,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A220,AX$7))","v":0},{"$f":"IF($A220=0,0,AX220*(1+INDEX(InputPriceChanges.Admin,$A220,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A220,AY$7))","v":0},{"$f":"IF($A220=0,0,AY220*(1+INDEX(InputPriceChanges.Admin,$A220,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A220,AZ$7))","v":0},null,null,null,202.68245315181872,203.93360096431184,206.11887487776568,209.02117769179605,212.04330132022318,null,null,null,202.68245315181872,203.93360096431184,206.11887487776568,209.02117769179605,212.04330132022318,null,null,null,6.9235940748747478,6.9760365708900345,7.0700912719144959,7.1986163920224806,7.3414735739013786,null,null,null,6.9235940748747478,6.6969951080544332,6.5157961161963991,6.3688750722124006,6.2354553253240406,null,null,null,199.0998021785874,200.3288344805448,202.47548110490149,205.32648229987407,208.29518633528642,null,null,null,1.7676177278887394E-2,1.7676177278887293E-2,1.7676177278887352E-2,1.7676177278887262E-2,1.7676177278887206E-2]
[213,"SD155","SD155: EAD LA 10Mb Connection   Internal   Non WECLA","OR",0.04,0.82469473619779354,"£",342.40386139201706,335.37855562918219,329.21690414628091,333.16460247052981,313.66265903620211,null,null,null,0.21425967793403655,0.1019750306934582,1.193334995343907E-2,1.7684461115890274E-3,1.7097902927807145E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!219:219,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.4835973520756489E-3},8.483597910602745E-3,8.4835989047810437E-3,8.4836002452463224E-3,8.4836017085878172E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!219:219,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.10235499046852589},{"$f":"IF($A221=0,0,AF221*(1+INDEX(InputPriceChanges.Admin,$A221,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A221,AG$7)-FC.Serv.GRC!Y221)","v":0.10201565329075678},{"$f":"IF($A221=0,0,AG221*(1+INDEX(InputPriceChanges.Admin,$A221,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A221,AH$7)-FC.Serv.GRC!Z221)","v":0.10135055109166149},{"$f":"IF($A221=0,0,AH221*(1+INDEX(InputPriceChanges.Admin,$A221,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A221,AI$7)-FC.Serv.GRC!AA221)","v":0.10037271340705729},{"$f":"IF($A221=0,0,AI221*(1+INDEX(InputPriceChanges.Admin,$A221,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A221,AJ$7)-FC.Serv.GRC!AB221)","v":9.9094646939420564E-2},null,null,null,null,{"$f":"IF($A221=0,0,AN221*(1+INDEX(InputPriceChanges.Admin,$A221,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A221,AO$7))","v":-4.1659282849441849E-2},{"$f":"IF($A221=0,0,AO221*(1+INDEX(InputPriceChanges.Admin,$A221,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A221,AP$7))","v":-7.7572161332910422E-2},{"$f":"IF($A221=0,0,AP221*(1+INDEX(InputPriceChanges.Admin,$A221,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A221,AQ$7))","v":-8.2497792931259015E-2},{"$f":"IF($A221=0,0,AQ221*(1+INDEX(InputPriceChanges.Admin,$A221,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A221,AR$7))","v":-8.2490588861865166E-2},null,null,null,null,{"$f":"IF($A221=0,0,AV221*(1+INDEX(InputPriceChanges.Admin,$A221,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A221,AW$7))","v":-2.1847533718883295E-2},{"$f":"IF($A221=0,0,AW221*(1+INDEX(InputPriceChanges.Admin,$A221,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A221,AX$7))","v":-3.9674628775296192E-2},{"$f":"IF($A221=0,0,AX221*(1+INDEX(InputPriceChanges.Admin,$A221,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A221,AY$7))","v":-4.4600254385581566E-2},{"$f":"IF($A221=0,0,AY221*(1+INDEX(InputPriceChanges.Admin,$A221,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A221,AZ$7))","v":-4.4593043779217675E-2},null,null,null,0.10235499046852589,6.0356370441314929E-2,2.3778389758751073E-2,1.7874920475798278E-2,1.6604058077555398E-2,null,null,null,0.31661466840256247,0.16233140113477312,3.5711739712190146E-2,1.9643366587387304E-2,1.8313848370336113E-2,null,null,null,1.4872192717973218E-3,1.4872193697100617E-3,1.4872195439947506E-3,1.4872197789853698E-3,1.4872200355168365E-3,null,null,null,1.4872192717973218E-3,1.4277305949216591E-3,1.3706215317455619E-3,1.3157968783804E-3,1.2631652211293029E-3,null,null,null,1.7943368605557258E-2,1.7883881012090545E-2,1.7767285095622719E-2,1.7595865002367438E-2,1.7371813223101627E-2,null,null,null,0.82469473619779354,0.70369522088013536,0.25279696077469288,1.5611564471498862E-2,0]
[216,"SD137","SD137: EAD LA 100Mb Connection   External   Non WECLA","OR",0.04,0.82579394836601394,"£",325.87362633011435,319.18818624625339,313.32278508522728,317.08158697114618,298.52365816215286,null,null,null,2.5667683612659338,3.9481249633538806,4.6738977225192144,1.9352422741088904,1.3759632869940099,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!222:222,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.242170984484587E-2},8.2421714521133629E-2,8.2421722844926326E-2,8.2421734068018754E-2,8.2421746319896322E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!222:222,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.2991437991182349},{"$f":"IF($A224=0,0,AF224*(1+INDEX(InputPriceChanges.Admin,$A224,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A224,AG$7)-FC.Serv.GRC!Y224)","v":1.2958470042457639},{"$f":"IF($A224=0,0,AG224*(1+INDEX(InputPriceChanges.Admin,$A224,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A224,AH$7)-FC.Serv.GRC!Z224)","v":1.2893852720426842},{"$f":"IF($A224=0,0,AH224*(1+INDEX(InputPriceChanges.Admin,$A224,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A224,AI$7)-FC.Serv.GRC!AA224)","v":1.2798851888583809},{"$f":"IF($A224=0,0,AI224*(1+INDEX(InputPriceChanges.Admin,$A224,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A224,AJ$7)-FC.Serv.GRC!AB224)","v":1.2674682594976565},null,null,null,null,{"$f":"IF($A224=0,0,AN224*(1+INDEX(InputPriceChanges.Admin,$A224,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A224,AO$7))","v":0.58744822126195551},{"$f":"IF($A224=0,0,AO224*(1+INDEX(InputPriceChanges.Admin,$A224,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A224,AP$7))","v":0.91522717281737409},{"$f":"IF($A224=0,0,AP224*(1+INDEX(InputPriceChanges.Admin,$A224,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A224,AQ$7))","v":-0.20786675984194458},{"$f":"IF($A224=0,0,AQ224*(1+INDEX(InputPriceChanges.Admin,$A224,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A224,AR$7))","v":-0.40739892504858438},null,null,null,null,{"$f":"IF($A224=0,0,AV224*(1+INDEX(InputPriceChanges.Admin,$A224,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A224,AW$7))","v":0.58744822126195551},{"$f":"IF($A224=0,0,AW224*(1+INDEX(InputPriceChanges.Admin,$A224,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A224,AX$7))","v":0.91522717281737409},{"$f":"IF($A224=0,0,AX224*(1+INDEX(InputPriceChanges.Admin,$A224,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A224,AY$7))","v":0.27691277945083148},{"$f":"IF($A224=0,0,AY224*(1+INDEX(InputPriceChanges.Admin,$A224,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A224,AZ$7))","v":0.14374520928974016},null,null,null,1.2991437991182349,1.8832952255077196,2.2046124448600581,1.0720184290164363,0.86006933444907219,null,null,null,3.8659121603841688,5.8314201888615997,6.8785101673792726,3.0072607031253265,2.2360326214430821,null,null,null,1.4358360640992636E-2,1.4358361455630264E-2,1.4358362905685325E-2,1.4358364860815943E-2,1.4358366995167158E-2,null,null,null,1.4358360640992636E-2,1.3784026997405054E-2,1.3232667253879596E-2,1.2703362293498855E-2,1.2195229614562762E-2,null,null,null,0.22631871174916404,0.22574439013138373,0.22461871727756899,0.2229637452958371,0.22080064105848721,null,null,null,0.82579394836601394,0.88013329664204654,0.89811419335799536,0.79201500714833462,0.7432757660172552]
[217,"SD157","SD157: EAD LA 1Gb Connection   Internal   Non WECLA","OR",0.04,0.8259649246126729,"£",334.53749759001681,327.67425264763529,321.65301691932547,325.51160481975865,306.46006314830765,null,null,null,1.3148331648232583,2.1851232830343608,1.3257670749860135,1.9368232100225398,0.45002382617011405,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!223:223,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.6342059576265431E-2},5.6342063453717561E-2,5.6342070355582821E-2,5.6342079661469716E-2,5.6342089820397921E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!223:223,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.59430026664644198},{"$f":"IF($A225=0,0,AF225*(1+INDEX(InputPriceChanges.Admin,$A225,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A225,AG$7)-FC.Serv.GRC!Y225)","v":0.59204662500794902},{"$f":"IF($A225=0,0,AG225*(1+INDEX(InputPriceChanges.Admin,$A225,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A225,AH$7)-FC.Serv.GRC!Z225)","v":0.58762947921738873},{"$f":"IF($A225=0,0,AH225*(1+INDEX(InputPriceChanges.Admin,$A225,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A225,AI$7)-FC.Serv.GRC!AA225)","v":0.58113536280466438},{"$f":"IF($A225=0,0,AI225*(1+INDEX(InputPriceChanges.Admin,$A225,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A225,AJ$7)-FC.Serv.GRC!AB225)","v":0.57264733793979272},null,null,null,null,{"$f":"IF($A225=0,0,AN225*(1+INDEX(InputPriceChanges.Admin,$A225,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A225,AO$7))","v":0.3283153819105879},{"$f":"IF($A225=0,0,AO225*(1+INDEX(InputPriceChanges.Admin,$A225,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A225,AP$7))","v":2.8650116956744076E-2},{"$f":"IF($A225=0,0,AP225*(1+INDEX(InputPriceChanges.Admin,$A225,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A225,AQ$7))","v":0.24754015067940416},{"$f":"IF($A225=0,0,AQ225*(1+INDEX(InputPriceChanges.Admin,$A225,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A225,AR$7))","v":-0.27852474405897309},null,null,null,null,{"$f":"IF($A225=0,0,AV225*(1+INDEX(InputPriceChanges.Admin,$A225,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A225,AW$7))","v":0.3283153819105879},{"$f":"IF($A225=0,0,AW225*(1+INDEX(InputPriceChanges.Admin,$A225,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A225,AX$7))","v":0.14687662170119414},{"$f":"IF($A225=0,0,AX225*(1+INDEX(InputPriceChanges.Admin,$A225,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A225,AY$7))","v":0.3657666749510472},{"$f":"IF($A225=0,0,AY225*(1+INDEX(InputPriceChanges.Admin,$A225,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A225,AZ$7))","v":5.1898341625725652E-2},null,null,null,0.59430026664644198,0.92036200691853698,0.61627959617413275,0.82867551348406854,0.29412259388081963,null,null,null,1.9091334314697002,3.105485289952898,1.9420466711601463,2.7654987235066084,0.74414642005093368,null,null,null,9.8054945858326286E-3,9.8054952606453014E-3,9.8054964618119432E-3,9.8054980813626711E-3,9.8054998493725069E-3,null,null,null,9.8054945858326286E-3,9.4132754502194889E-3,9.0367455392058853E-3,8.6752771505124813E-3,8.328267566145053E-3,null,null,null,0.10342909170852213,0.10303687901607096,0.10226814071541399,0.10113793667595143,9.9660722628703957E-2,null,null,null,0.8259649246126729,0.88804744411272629,0.8340556115271458,0.8779523045748886,0.66115924209111554]
[220,"SD133","SD133: EAD Other 10Mb Connection   External   Non WECLA","OR",0.04,0.82475067919241341,"£",337.02244470601954,330.10705828857954,324.04309961441282,327.92757065501229,308.73036417709716,null,null,null,0.14629767398786145,3.2986951898506242E-2,7.4217350113313834E-3,3.5207207829037355E-3,3.9514748009696525E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!226:226,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.0845328433854258E-3},5.0845331716446781E-3,5.0845337559461854E-3,5.0845345437685345E-3,5.0845354038080645E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!226:226,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":5.8612847665393993E-2},{"$f":"IF($A228=0,0,AF228*(1+INDEX(InputPriceChanges.Admin,$A228,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A228,AG$7)-FC.Serv.GRC!Y228)","v":5.840947012259453E-2},{"$f":"IF($A228=0,0,AG228*(1+INDEX(InputPriceChanges.Admin,$A228,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A228,AH$7)-FC.Serv.GRC!Z228)","v":5.8010849388394806E-2},{"$f":"IF($A228=0,0,AH228*(1+INDEX(InputPriceChanges.Admin,$A228,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A228,AI$7)-FC.Serv.GRC!AA228)","v":5.7424794587224548E-2},{"$f":"IF($A228=0,0,AI228*(1+INDEX(InputPriceChanges.Admin,$A228,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A228,AJ$7)-FC.Serv.GRC!AB228)","v":5.6658801551135923E-2},null,null,null,null,{"$f":"IF($A228=0,0,AN228*(1+INDEX(InputPriceChanges.Admin,$A228,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A228,AO$7))","v":-3.7072374730914508E-2},{"$f":"IF($A228=0,0,AO228*(1+INDEX(InputPriceChanges.Admin,$A228,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A228,AP$7))","v":-4.635492214431744E-2},{"$f":"IF($A228=0,0,AP228*(1+INDEX(InputPriceChanges.Admin,$A228,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A228,AQ$7))","v":-4.6400936601675276E-2},{"$f":"IF($A228=0,0,AQ228*(1+INDEX(InputPriceChanges.Admin,$A228,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A228,AR$7))","v":-4.6223833618837598E-2},null,null,null,null,{"$f":"IF($A228=0,0,AV228*(1+INDEX(InputPriceChanges.Admin,$A228,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A228,AW$7))","v":-1.6242937629725715E-2},{"$f":"IF($A228=0,0,AW228*(1+INDEX(InputPriceChanges.Admin,$A228,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A228,AX$7))","v":-2.2149807779173282E-2},{"$f":"IF($A228=0,0,AX228*(1+INDEX(InputPriceChanges.Admin,$A228,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A228,AY$7))","v":-2.2195818486073167E-2},{"$f":"IF($A228=0,0,AY228*(1+INDEX(InputPriceChanges.Admin,$A228,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A228,AZ$7))","v":-2.2018711408984922E-2},null,null,null,5.8612847665393993E-2,2.1337095391680022E-2,1.1655927244077366E-2,1.1023857985549272E-2,1.0434967932298325E-2,null,null,null,0.20491052165325543,5.4324047290186264E-2,1.9077662255408748E-2,1.4544578768453009E-2,1.4386442733267977E-2,null,null,null,8.910609274271629E-4,8.9106098495437397E-4,8.9106108735281634E-4,8.9106122541814786E-4,8.9106137613949137E-4,null,null,null,8.910609274271629E-4,8.55418545556199E-4,8.2120189810435545E-4,7.8835394433155034E-4,7.5681991457294292E-4,null,null,null,1.0271861743958834E-2,1.0236219967715714E-2,1.016636195478739E-2,1.0063656248926278E-2,9.9294164896084041E-3,null,null,null,0.82475067919241341,0.52026178916052812,0.12779466258652711,8.7102150434238523E-2,4.8447819482524489E-2]
[221,"SD153","SD153: EAD Other 100Mb Connection   Internal   Non WECLA","OR",0.04,0.82539020832664067,"£",{"$f":"IF($A229=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A229)))","v":331.91541042742449},325.10591386149736,319.13195051695078,322.96018644576748,304.05780760092284,null,null,null,1.2118555969778477,1.310907620580982,1.0452112245845881,1.0842233430864936,0.92553018728001646,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!227:227,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.2186068553394247E-2},{"$f":"IF($A229=0,0,X229*(1+INDEX(InputPriceChanges.Admin,$A229,Y$7)))","v":4.2186071806651945E-2},4.2186077597451098E-2,4.2186085405271245E-2,4.2186093928809822E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!227:227,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.63641354555337837},{"$f":"IF($A229=0,0,AF229*(1+INDEX(InputPriceChanges.Admin,$A229,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A229,AG$7)-FC.Serv.GRC!Y229)","v":0.63472615175933489},{"$f":"IF($A229=0,0,AG229*(1+INDEX(InputPriceChanges.Admin,$A229,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A229,AH$7)-FC.Serv.GRC!Z229)","v":0.63141885040330592},{"$f":"IF($A229=0,0,AH229*(1+INDEX(InputPriceChanges.Admin,$A229,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A229,AI$7)-FC.Serv.GRC!AA229)","v":0.62655643031846653},{"$f":"IF($A229=0,0,AI229*(1+INDEX(InputPriceChanges.Admin,$A229,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A229,AJ$7)-FC.Serv.GRC!AB229)","v":0.62020107674127889},null,null,null,null,{"$f":"IF($A229=0,0,AN229*(1+INDEX(InputPriceChanges.Admin,$A229,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A229,AO$7))","v":5.0359624812684335E-2},{"$f":"IF($A229=0,0,AO229*(1+INDEX(InputPriceChanges.Admin,$A229,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A229,AP$7))","v":-5.0934632270583431E-2},{"$f":"IF($A229=0,0,AP229*(1+INDEX(InputPriceChanges.Admin,$A229,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A229,AQ$7))","v":-4.1048655429270539E-2},{"$f":"IF($A229=0,0,AQ229*(1+INDEX(InputPriceChanges.Admin,$A229,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A229,AR$7))","v":-8.372216599729948E-2},null,null,null,null,{"$f":"IF($A229=0,0,AV229*(1+INDEX(InputPriceChanges.Admin,$A229,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A229,AW$7))","v":5.0359624812684335E-2},{"$f":"IF($A229=0,0,AW229*(1+INDEX(InputPriceChanges.Admin,$A229,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A229,AX$7))","v":-8.8365992083080658E-3},{"$f":"IF($A229=0,0,AX229*(1+INDEX(InputPriceChanges.Admin,$A229,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A229,AY$7))","v":1.0493854245296422E-3},{"$f":"IF($A229=0,0,AY229*(1+INDEX(InputPriceChanges.Admin,$A229,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A229,AZ$7))","v":-3.6733324346889744E-2},null,null,null,0.63641354555337837,0.68508577657201919,0.58048421813272244,0.58550777488919603,0.53647891074397935,null,null,null,1.8482691425312261,1.9959933971530011,1.6256954427173107,1.6697311179756897,1.4620090980239957,null,null,null,7.3661006416262248E-3,{"$f":"IF($A229=0,0,BT229*(1+INDEX(InputPriceChanges.Admin,$A229,BU$7)))","v":7.366101209676873E-3},7.3661022208071063E-3,7.3661035841289559E-3,7.3661050724222509E-3,null,null,null,7.3661006416262248E-3,{"$f":"IF($A229=0,0,CB229*(1+INDEX(InputPriceChanges.Admin,$A229,CC$7))*(1-$E229))","v":7.0714571612897981E-3},6.7885998066958284E-3,6.5170570206079153E-3,6.2563760038603896E-3,null,null,null,0.11112403660717937,0.11082940112833053,0.11025191392755329,0.10940288776951113,0.10829318080538787,null,null,null,0.82539020832664067,0.83822551143465518,0.81006905875545232,0.81314870192763022,0.79814084274960817]
[224,"SD135","SD135: EAD Other 1Gb Connection   External   Non WECLA","OR",0.04,0.81252650730065878,"£",330.70008920825961,323.91533041779735,317.96357809456424,321.77732910940836,302.94346355876831,null,null,null,0.67932358540768811,0.77587641348290137,1.3373823405168981,0.73432046796272454,0.1856721436712826,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!230:230,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.9040809903502881E-2},2.9040811632203616E-2,2.904081470929111E-2,2.9040818858173566E-2,2.9040823387370893E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!230:230,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.34587284488201758},{"$f":"IF($A232=0,0,AF232*(1+INDEX(InputPriceChanges.Admin,$A232,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A232,AG$7)-FC.Serv.GRC!Y232)","v":0.3447112330053646},{"$f":"IF($A232=0,0,AG232*(1+INDEX(InputPriceChanges.Admin,$A232,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A232,AH$7)-FC.Serv.GRC!Z232)","v":0.3424344696568456},{"$f":"IF($A232=0,0,AH232*(1+INDEX(InputPriceChanges.Admin,$A232,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A232,AI$7)-FC.Serv.GRC!AA232)","v":0.33908715763348218},{"$f":"IF($A232=0,0,AI232*(1+INDEX(InputPriceChanges.Admin,$A232,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A232,AJ$7)-FC.Serv.GRC!AB232)","v":0.33471211057367284},null,null,null,null,{"$f":"IF($A232=0,0,AN232*(1+INDEX(InputPriceChanges.Admin,$A232,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A232,AO$7))","v":4.4788841558233608E-2},{"$f":"IF($A232=0,0,AO232*(1+INDEX(InputPriceChanges.Admin,$A232,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A232,AP$7))","v":0.28084575007961482},{"$f":"IF($A232=0,0,AP232*(1+INDEX(InputPriceChanges.Admin,$A232,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A232,AQ$7))","v":3.5337873541243792E-2},{"$f":"IF($A232=0,0,AQ232*(1+INDEX(InputPriceChanges.Admin,$A232,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A232,AR$7))","v":-0.18293667129159638},null,null,null,null,{"$f":"IF($A232=0,0,AV232*(1+INDEX(InputPriceChanges.Admin,$A232,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A232,AW$7))","v":4.4788841558233608E-2},{"$f":"IF($A232=0,0,AW232*(1+INDEX(InputPriceChanges.Admin,$A232,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A232,AX$7))","v":0.28084575007961482},{"$f":"IF($A232=0,0,AX232*(1+INDEX(InputPriceChanges.Admin,$A232,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A232,AY$7))","v":0.12216591321945491},{"$f":"IF($A232=0,0,AY232*(1+INDEX(InputPriceChanges.Admin,$A232,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A232,AZ$7))","v":-8.6909726795439124E-3},null,null,null,0.34587284488201758,0.3895000745635982,0.62328021973646042,0.37442503117472598,0.15177543928207646,null,null,null,1.0251964302897056,1.1653764880464996,1.9606625602533585,1.1087454991374506,0.33744758295335908,null,null,null,5.4443820634273036E-3,5.4443823875128684E-3,5.4443829643852082E-3,5.4443837421906931E-3,5.4443845912951353E-3,null,null,null,5.4443820634273036E-3,5.2266070920123538E-3,5.0175433399774075E-3,4.8168422945308242E-3,4.6241693239335276E-3,null,null,null,6.4841990259889307E-2,6.462421882421214E-2,6.4197386047215421E-2,6.3569853771040963E-2,6.2749648418014531E-2,null,null,null,0.81252650730065878,0.83408419395909461,0.89700076464104739,0.83022007483955851,0.58656256430664278]
[225,"SD141","SD141: EBD Connection AISBO   External   Non WECLA","OR",0.04,0.81485090231001189,"£",331.6300245509982,324.82468934036251,318.85878344468517,322.67967565726059,303.78749727544357,null,null,null,0.11349374330208811,0.11611821996457831,3.9795379265034084E-2,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!231:231,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.038929856381635E-3},5.0389301457826711E-3,5.0389306609165459E-3,5.0389313554791435E-3,5.0389321137100833E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!231:231,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":4.2531186849185561E-2},{"$f":"IF($A233=0,0,AF233*(1+INDEX(InputPriceChanges.Admin,$A233,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A233,AG$7)-FC.Serv.GRC!Y233)","v":4.232963208604941E-2},{"$f":"IF($A233=0,0,AG233*(1+INDEX(InputPriceChanges.Admin,$A233,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A233,AH$7)-FC.Serv.GRC!Z233)","v":4.1934584249625831E-2},{"$f":"IF($A233=0,0,AH233*(1+INDEX(InputPriceChanges.Admin,$A233,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A233,AI$7)-FC.Serv.GRC!AA233)","v":4.1353782646100984E-2},{"$f":"IF($A233=0,0,AI233*(1+INDEX(InputPriceChanges.Admin,$A233,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A233,AJ$7)-FC.Serv.GRC!AB233)","v":4.059465641193602E-2},null,null,null,null,{"$f":"IF($A233=0,0,AN233*(1+INDEX(InputPriceChanges.Admin,$A233,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A233,AO$7))","v":1.4825147902236503E-3},{"$f":"IF($A233=0,0,AO233*(1+INDEX(InputPriceChanges.Admin,$A233,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A233,AP$7))","v":-2.09959600583857E-2},{"$f":"IF($A233=0,0,AP233*(1+INDEX(InputPriceChanges.Admin,$A233,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A233,AQ$7))","v":-3.3643459500975886E-2},{"$f":"IF($A233=0,0,AQ233*(1+INDEX(InputPriceChanges.Admin,$A233,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A233,AR$7))","v":-3.3643464563460394E-2},null,null,null,null,{"$f":"IF($A233=0,0,AV233*(1+INDEX(InputPriceChanges.Admin,$A233,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A233,AW$7))","v":1.4825147902236503E-3},{"$f":"IF($A233=0,0,AW233*(1+INDEX(InputPriceChanges.Admin,$A233,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A233,AX$7))","v":-1.2694444473473036E-2},{"$f":"IF($A233=0,0,AX233*(1+INDEX(InputPriceChanges.Admin,$A233,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A233,AY$7))","v":-2.1228539821724148E-2},{"$f":"IF($A233=0,0,AY233*(1+INDEX(InputPriceChanges.Admin,$A233,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A233,AZ$7))","v":-2.1228543016079175E-2},null,null,null,4.2531186849185561E-2,4.3812146876273057E-2,2.0938624191240131E-2,7.7103231451250975E-3,6.9511918484756255E-3,null,null,null,0.15602493015127367,0.15993036684085138,6.0734003456274215E-2,7.7103231451250975E-3,6.9511918484756255E-3,null,null,null,9.3295331623220105E-4,9.3295336981454177E-4,9.3295346519111386E-4,9.3295359378875215E-4,9.3295373417452655E-4,null,null,null,9.3295331623220105E-4,8.956352350219601E-4,8.5980991352013053E-4,8.2541763075428534E-4,7.9240104476028844E-4,null,null,null,7.8746108688109943E-3,7.8372931862812165E-3,7.7641504358230079E-3,7.6566155429934838E-3,7.5160640057050426E-3,null,null,null,0.81485090231001189,0.82111597479087273,0.62919481409522537,6.9656746054243797E-3,0]
[228,"SD121","SD121: WES 100Mb Connection   Internal   Non WECLA","OR",0.04,0.80347280310092273,"£",144.32884228816232,141.36944837473038,138.76895549529303,140.43749166696682,132.22384849020401,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!234:234,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.9043063345311579E-5},3.9043063314447467E-5,3.9043063259509351E-5,3.9043063185435486E-5,3.9043063104571514E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!234:234,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":4.5383063845607681E-4},{"$f":"IF($A236=0,0,AF236*(1+INDEX(InputPriceChanges.Admin,$A236,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A236,AG$7)-FC.Serv.GRC!Y236)","v":4.5226891556473912E-4},{"$f":"IF($A236=0,0,AG236*(1+INDEX(InputPriceChanges.Admin,$A236,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A236,AH$7)-FC.Serv.GRC!Z236)","v":4.4920793876879878E-4},{"$f":"IF($A236=0,0,AH236*(1+INDEX(InputPriceChanges.Admin,$A236,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A236,AI$7)-FC.Serv.GRC!AA236)","v":4.4470767828153968E-4},{"$f":"IF($A236=0,0,AI236*(1+INDEX(InputPriceChanges.Admin,$A236,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A236,AJ$7)-FC.Serv.GRC!AB236)","v":4.3882570559564333E-4},null,null,null,null,{"$f":"IF($A236=0,0,AN236*(1+INDEX(InputPriceChanges.Admin,$A236,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A236,AO$7))","v":-6.4892917655950659E-5},{"$f":"IF($A236=0,0,AO236*(1+INDEX(InputPriceChanges.Admin,$A236,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A236,AP$7))","v":-3.0131738777721995E-4},{"$f":"IF($A236=0,0,AP236*(1+INDEX(InputPriceChanges.Admin,$A236,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A236,AQ$7))","v":7.6608215337099577E-4},{"$f":"IF($A236=0,0,AQ236*(1+INDEX(InputPriceChanges.Admin,$A236,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A236,AR$7))","v":6.4941792181012867E-4},null,null,null,null,{"$f":"IF($A236=0,0,AV236*(1+INDEX(InputPriceChanges.Admin,$A236,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A236,AW$7))","v":-4.852759972111846E-5},{"$f":"IF($A236=0,0,AW236*(1+INDEX(InputPriceChanges.Admin,$A236,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A236,AX$7))","v":-1.5545204304249696E-4},{"$f":"IF($A236=0,0,AX236*(1+INDEX(InputPriceChanges.Admin,$A236,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A236,AY$7))","v":9.1194749782897799E-4},{"$f":"IF($A236=0,0,AY236*(1+INDEX(InputPriceChanges.Admin,$A236,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A236,AZ$7))","v":8.0801926976374508E-4},null,null,null,4.5383063845607681E-4,3.8737599790878845E-4,1.4789055099157883E-4,1.2107898316525353E-3,1.0882436274057719E-3,null,null,null,4.5383063845607681E-4,3.8737599790878845E-4,1.4789055099157883E-4,1.2107898316525353E-3,1.0882436274057719E-3,null,null,null,7.6730237976071946E-6,7.6730237915415578E-6,7.6730237807447236E-6,7.6730237661871935E-6,7.673023750295224E-6,null,null,null,7.6730237976071946E-6,7.3661028398798956E-6,7.0714587163343372E-6,6.788600354801393E-6,6.5170563271115469E-6,null,null,null,8.9190063242691362E-5,8.8883142220523657E-5,8.8281577031044383E-5,8.7397153452167684E-5,8.624118584797155E-5,null,null,null,0.80347280310092273,0.7705507241017755,0.40306140967673243,0.9278180645662637,0.92075194958544437]
[229,"SD123","SD123: WES Other Bandwidth Connection   Internal   Non WECLA","OR",0.04,0.83888813019063058,"£",132.49611524025119,129.77927200578378,127.39210638775155,128.92367204773933,121.38315675699809,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!235:235,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.1761561865032497E-6},6.1761561801117246E-6,6.1761561687348109E-6,6.1761561533951518E-6,6.1761561366493579E-6,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!235:235,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":6.4038921657305135E-5},{"$f":"IF($A237=0,0,AF237*(1+INDEX(InputPriceChanges.Admin,$A237,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A237,AG$7)-FC.Serv.GRC!Y237)","v":6.3791875343828644E-5},{"$f":"IF($A237=0,0,AG237*(1+INDEX(InputPriceChanges.Admin,$A237,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A237,AH$7)-FC.Serv.GRC!Z237)","v":6.3307664582690727E-5},{"$f":"IF($A237=0,0,AH237*(1+INDEX(InputPriceChanges.Admin,$A237,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A237,AI$7)-FC.Serv.GRC!AA237)","v":6.2595775962589166E-5},{"$f":"IF($A237=0,0,AI237*(1+INDEX(InputPriceChanges.Admin,$A237,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A237,AJ$7)-FC.Serv.GRC!AB237)","v":6.1665316624906022E-5},null,null,null,null,{"$f":"IF($A237=0,0,AN237*(1+INDEX(InputPriceChanges.Admin,$A237,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A237,AO$7))","v":0},{"$f":"IF($A237=0,0,AO237*(1+INDEX(InputPriceChanges.Admin,$A237,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A237,AP$7))","v":-5.1373677052762749E-5},{"$f":"IF($A237=0,0,AP237*(1+INDEX(InputPriceChanges.Admin,$A237,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A237,AQ$7))","v":-5.1373676925166451E-5},{"$f":"IF($A237=0,0,AQ237*(1+INDEX(InputPriceChanges.Admin,$A237,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A237,AR$7))","v":-5.0959882810770353E-5},null,null,null,null,{"$f":"IF($A237=0,0,AV237*(1+INDEX(InputPriceChanges.Admin,$A237,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A237,AW$7))","v":0},{"$f":"IF($A237=0,0,AW237*(1+INDEX(InputPriceChanges.Admin,$A237,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A237,AX$7))","v":-2.5111473664316598E-5},{"$f":"IF($A237=0,0,AX237*(1+INDEX(InputPriceChanges.Admin,$A237,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A237,AY$7))","v":-2.5111473601947475E-5},{"$f":"IF($A237=0,0,AY237*(1+INDEX(InputPriceChanges.Admin,$A237,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A237,AZ$7))","v":-2.469767955875771E-5},null,null,null,6.4038921657305135E-5,6.3791875343828644E-5,1.1933987529927978E-5,1.1222099037422715E-5,1.0705433814135669E-5,null,null,null,6.4038921657305135E-5,6.3791875343828644E-5,1.1933987529927978E-5,1.1222099037422715E-5,1.0705433814135669E-5,null,null,null,9.9505207144224321E-7,9.9505207041249276E-7,9.9505206857953697E-7,9.9505206610813581E-7,9.9505206341018955E-7,null,null,null,9.9505207144224321E-7,9.5524998759599307E-7,9.1703998640290113E-7,8.8035838476024742E-7,8.4514404707834618E-7,null,null,null,1.0317430408784152E-5,1.0277628315290443E-5,1.0199616214181695E-5,1.0084922507501119E-5,9.9350144638254016E-6,null,null,null,0.83888813019063058,0.83888813019063058,0.14533041126420135,0.10133367439811519,7.1965262098299135E-2]
[232,"SD108","SD108: WES 100Mb Connection   External   Non WECLA","OR",0.04,0.81214917893515792,"£",157.08498636064391,153.86463906830971,151.03326421017391,152.85071797283712,143.91329541806405,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!238:238,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.0425933568291819E-4},2.0425933550914497E-4,2.0425933519982865E-4,2.0425933478277294E-4,2.0425933432748712E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!238:238,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.3497933850686855E-3},{"$f":"IF($A240=0,0,AF240*(1+INDEX(InputPriceChanges.Admin,$A240,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A240,AG$7)-FC.Serv.GRC!Y240)","v":2.3416230096492381E-3},{"$f":"IF($A240=0,0,AG240*(1+INDEX(InputPriceChanges.Admin,$A240,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A240,AH$7)-FC.Serv.GRC!Z240)","v":2.325609074223578E-3},{"$f":"IF($A240=0,0,AH240*(1+INDEX(InputPriceChanges.Admin,$A240,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A240,AI$7)-FC.Serv.GRC!AA240)","v":2.3020653215107588E-3},{"$f":"IF($A240=0,0,AI240*(1+INDEX(InputPriceChanges.Admin,$A240,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A240,AJ$7)-FC.Serv.GRC!AB240)","v":2.2712929450110016E-3},null,null,null,null,{"$f":"IF($A240=0,0,AN240*(1+INDEX(InputPriceChanges.Admin,$A240,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A240,AO$7))","v":-2.5940494953035812E-4},{"$f":"IF($A240=0,0,AO240*(1+INDEX(InputPriceChanges.Admin,$A240,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A240,AP$7))","v":3.4935062529722867E-3},{"$f":"IF($A240=0,0,AP240*(1+INDEX(InputPriceChanges.Admin,$A240,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A240,AQ$7))","v":8.8215129332356486E-3},{"$f":"IF($A240=0,0,AQ240*(1+INDEX(InputPriceChanges.Admin,$A240,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A240,AR$7))","v":9.6536876191393832E-3},null,null,null,null,{"$f":"IF($A240=0,0,AV240*(1+INDEX(InputPriceChanges.Admin,$A240,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A240,AW$7))","v":-2.1749052965256023E-4},{"$f":"IF($A240=0,0,AW240*(1+INDEX(InputPriceChanges.Admin,$A240,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A240,AX$7))","v":3.5354206727866121E-3},{"$f":"IF($A240=0,0,AX240*(1+INDEX(InputPriceChanges.Admin,$A240,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A240,AY$7))","v":8.8634273529643939E-3},{"$f":"IF($A240=0,0,AY240*(1+INDEX(InputPriceChanges.Admin,$A240,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A240,AZ$7))","v":9.6956020387747033E-3},null,null,null,2.3497933850686855E-3,2.0822180601188802E-3,5.8191153271958647E-3,1.1123578254746407E-2,1.1924980564150384E-2,null,null,null,2.3497933850686855E-3,2.0822180601188802E-3,5.8191153271958647E-3,1.1123578254746407E-2,1.1924980564150384E-2,null,null,null,3.8370283918195378E-5,3.8370283885551934E-5,3.8370283827446606E-5,3.8370283749102346E-5,3.8370283663576529E-5,null,null,null,3.8370283918195378E-5,3.6835472530129854E-5,3.5362053575374793E-5,3.394757136304581E-5,3.2589668435882914E-5,null,null,null,4.414106167178872E-4,4.3987580498693594E-4,4.3686757406874639E-4,4.324448607906957E-4,4.2666424459909992E-4,null,null,null,0.81214917893515792,0.78874652304100079,0.92492543118590065,0.9611235835369637,0.96422096939245638]
[233,"SD109","SD109: WES 1Gb Connection   External   Non WECLA","OR",0.04,0.81257996166833335,"£",137.55966304940597,134.73732548565036,132.2618037966765,133.8479147117242,126.01327353597009,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!239:239,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.2733695750605938E-5},1.2733695736804109E-5,1.2733695712236852E-5,1.2733695679112461E-5,1.2733695642951668E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!239:239,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.6424958390818314E-4},{"$f":"IF($A241=0,0,AF241*(1+INDEX(InputPriceChanges.Admin,$A241,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A241,AG$7)-FC.Serv.GRC!Y241)","v":1.6374023590068373E-4},{"$f":"IF($A241=0,0,AG241*(1+INDEX(InputPriceChanges.Admin,$A241,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A241,AH$7)-FC.Serv.GRC!Z241)","v":1.6274191384093854E-4},{"$f":"IF($A241=0,0,AH241*(1+INDEX(InputPriceChanges.Admin,$A241,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A241,AI$7)-FC.Serv.GRC!AA241)","v":1.6127417671883787E-4},{"$f":"IF($A241=0,0,AI241*(1+INDEX(InputPriceChanges.Admin,$A241,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A241,AJ$7)-FC.Serv.GRC!AB241)","v":1.5935580120833229E-4},null,null,null,null,{"$f":"IF($A241=0,0,AN241*(1+INDEX(InputPriceChanges.Admin,$A241,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A241,AO$7))","v":3.1416571476105565E-5},{"$f":"IF($A241=0,0,AO241*(1+INDEX(InputPriceChanges.Admin,$A241,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A241,AP$7))","v":-1.15419479552124E-4},{"$f":"IF($A241=0,0,AP241*(1+INDEX(InputPriceChanges.Admin,$A241,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A241,AQ$7))","v":-1.3156796422610786E-4},{"$f":"IF($A241=0,0,AQ241*(1+INDEX(InputPriceChanges.Admin,$A241,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A241,AR$7))","v":-1.3156796385248483E-4},null,null,null,null,{"$f":"IF($A241=0,0,AV241*(1+INDEX(InputPriceChanges.Admin,$A241,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A241,AW$7))","v":3.1416571476105565E-5},{"$f":"IF($A241=0,0,AW241*(1+INDEX(InputPriceChanges.Admin,$A241,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A241,AX$7))","v":-4.4790196292941519E-5},{"$f":"IF($A241=0,0,AX241*(1+INDEX(InputPriceChanges.Admin,$A241,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A241,AY$7))","v":-5.8069629394624474E-5},{"$f":"IF($A241=0,0,AY241*(1+INDEX(InputPriceChanges.Admin,$A241,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A241,AZ$7))","v":-5.806962922971996E-5},null,null,null,1.6424958390818314E-4,1.951568073767893E-4,4.7322434288814538E-5,2.9706212492730012E-5,2.7787837355847458E-5,null,null,null,1.6424958390818314E-4,1.951568073767893E-4,4.7322434288814538E-5,2.9706212492730012E-5,2.7787837355847458E-5,null,null,null,2.3865497456823459E-6,2.3865497430956064E-6,2.3865497384912102E-6,2.3865497322830356E-6,2.3865497255057784E-6,null,null,null,2.3865497456823459E-6,2.2910877533717821E-6,2.1994442389934992E-6,2.1114664639411633E-6,2.0270077996272764E-6,null,null,null,3.0783663312031983E-5,3.0688201288942283E-5,3.050109573023749E-5,3.0226012382552572E-5,2.9866470370839085E-5,null,null,null,0.81257996166833335,0.84275105899999392,0.35546224135289373,0,0]
[236,"SD140","SD140: Other Ethernet Connection   External   Non WECLA","OR",0.04,0.82413153898754676,"£",331.26472542211013,324.46857818833047,318.50632610509831,322.32705726756586,303.46173466078864,null,null,null,0.41530658626169947,0.15538615430087097,0.3045253196801509,0.26488485001515283,0.2222787397519573,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!242:242,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.3591908122513815E-2},1.3591908912522392E-2,1.3591910318737743E-2,1.3591912214758639E-2,1.3591914284581737E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!242:242,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.20590301653121568},{"$f":"IF($A244=0,0,AF244*(1+INDEX(InputPriceChanges.Admin,$A244,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A244,AG$7)-FC.Serv.GRC!Y244)","v":0.20535935214250825},{"$f":"IF($A244=0,0,AG244*(1+INDEX(InputPriceChanges.Admin,$A244,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A244,AH$7)-FC.Serv.GRC!Z244)","v":0.20429376761994422},{"$f":"IF($A244=0,0,AH244*(1+INDEX(InputPriceChanges.Admin,$A244,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A244,AI$7)-FC.Serv.GRC!AA244)","v":0.20272713794864239},{"$f":"IF($A244=0,0,AI244*(1+INDEX(InputPriceChanges.Admin,$A244,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A244,AJ$7)-FC.Serv.GRC!AB244)","v":0.20067950017747022},null,null,null,null,{"$f":"IF($A244=0,0,AN244*(1+INDEX(InputPriceChanges.Admin,$A244,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A244,AO$7))","v":-0.10067686427553156},{"$f":"IF($A244=0,0,AO244*(1+INDEX(InputPriceChanges.Admin,$A244,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A244,AP$7))","v":-3.5084748110285974E-2},{"$f":"IF($A244=0,0,AP244*(1+INDEX(InputPriceChanges.Admin,$A244,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A244,AQ$7))","v":-5.3059275408716022E-2},{"$f":"IF($A244=0,0,AQ244*(1+INDEX(InputPriceChanges.Admin,$A244,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A244,AR$7))","v":-6.4954746938281821E-2},null,null,null,null,{"$f":"IF($A244=0,0,AV244*(1+INDEX(InputPriceChanges.Admin,$A244,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A244,AW$7))","v":-3.5956480820435024E-2},{"$f":"IF($A244=0,0,AW244*(1+INDEX(InputPriceChanges.Admin,$A244,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A244,AX$7))","v":2.9635642040764562E-2},{"$f":"IF($A244=0,0,AX244*(1+INDEX(InputPriceChanges.Admin,$A244,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A244,AY$7))","v":1.471278266864056E-2},{"$f":"IF($A244=0,0,AY244*(1+INDEX(InputPriceChanges.Admin,$A244,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A244,AZ$7))","v":3.015625334489536E-3},null,null,null,0.20590301653121568,0.10468248786697669,0.16920901950965825,0.14966786253992637,0.13572475323918839,null,null,null,0.62120960279291515,0.26006864216784764,0.47373433918980912,0.41455271255507919,0.3580034929911457,null,null,null,2.3903879637291671E-3,2.3903881026667599E-3,2.3903883499756897E-3,2.3903886834259667E-3,2.3903890474425695E-3,null,null,null,2.3903879637291671E-3,2.2947725785600892E-3,2.202981903337595E-3,2.1148629222195554E-3,2.0302687145070221E-3,null,null,null,3.621184663516662E-2,3.6116233215817369E-2,3.5928830505755342E-2,3.5653309756487041E-2,3.5293194852960022E-2,null,null,null,0.82413153898754676,0.65499259759940553,0.78766598488738027,0.76178379812849983,0.73996493630927695]
[237,"SD101","SD101: Excess Construction Charges   Internal   Non WECLA","OR",0.04,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!243:243,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.4344126532974161E-3},2.4344126577043206E-3,2.4344126655486114E-3,2.4344126761251827E-3,2.4344126876712732E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!243:243,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.6716284981974474E-2},{"$f":"IF($A245=0,0,AF245*(1+INDEX(InputPriceChanges.Admin,$A245,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A245,AG$7)-FC.Serv.GRC!Y245)","v":2.6618908524029553E-2},{"$f":"IF($A245=0,0,AG245*(1+INDEX(InputPriceChanges.Admin,$A245,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A245,AH$7)-FC.Serv.GRC!Z245)","v":2.6428050656823368E-2},{"$f":"IF($A245=0,0,AH245*(1+INDEX(InputPriceChanges.Admin,$A245,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A245,AI$7)-FC.Serv.GRC!AA245)","v":2.6147450628942023E-2},{"$f":"IF($A245=0,0,AI245*(1+INDEX(InputPriceChanges.Admin,$A245,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A245,AJ$7)-FC.Serv.GRC!AB245)","v":2.5780698107178524E-2},null,null,null,null,{"$f":"IF($A245=0,0,AN245*(1+INDEX(InputPriceChanges.Admin,$A245,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A245,AO$7))","v":0},{"$f":"IF($A245=0,0,AO245*(1+INDEX(InputPriceChanges.Admin,$A245,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A245,AP$7))","v":0},{"$f":"IF($A245=0,0,AP245*(1+INDEX(InputPriceChanges.Admin,$A245,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A245,AQ$7))","v":0},{"$f":"IF($A245=0,0,AQ245*(1+INDEX(InputPriceChanges.Admin,$A245,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A245,AR$7))","v":0},null,null,null,null,{"$f":"IF($A245=0,0,AV245*(1+INDEX(InputPriceChanges.Admin,$A245,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A245,AW$7))","v":0},{"$f":"IF($A245=0,0,AW245*(1+INDEX(InputPriceChanges.Admin,$A245,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A245,AX$7))","v":0},{"$f":"IF($A245=0,0,AX245*(1+INDEX(InputPriceChanges.Admin,$A245,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A245,AY$7))","v":0},{"$f":"IF($A245=0,0,AY245*(1+INDEX(InputPriceChanges.Admin,$A245,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A245,AZ$7))","v":0},null,null,null,2.6716284981974474E-2,2.6618908524029553E-2,2.6428050656823368E-2,2.6147450628942023E-2,2.5780698107178524E-2,null,null,null,2.6716284981974474E-2,2.6618908524029553E-2,2.6428050656823368E-2,2.6147450628942023E-2,2.5780698107178524E-2,null,null,null,2.4344126532974161E-3,2.4344126577043206E-3,2.4344126655486114E-3,2.4344126761251827E-3,2.4344126876712732E-3,null,null,null,2.4344126532974161E-3,2.3370361513961476E-3,2.2435547125695997E-3,2.1538125334242893E-3,2.0676600418939499E-3,null,null,null,2.6716284981974474E-2,2.6618908524029553E-2,2.6428050656823365E-2,2.6147450628942019E-2,2.5780698107178521E-2,null,null,null,0,0,1.3127895799071544E-16,1.3268777140794605E-16,1.3457536865487603E-16]
[240,"SD219","SD219: EBD ONBS Rentals AISBO   Internal   WECLA","OR",0.04,0.61386783730046268,"£",91243.447530624486,98241.2555297043,111691.69769049175,114026.7087757196,90988.740022727347,null,null,null,11.841392133629384,8.4669468587351009,3.9745959012491152,2.177275560708118,1.7694738610253555,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!246:246,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.1021033641675992E-3},1.1021034277504177E-3,1.1021035409278413E-3,1.1021036935266301E-3,1.1021038601136644E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!246:246,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":9.1507166467077409E-3},{"$f":"IF($A248=0,0,AF248*(1+INDEX(InputPriceChanges.Admin,$A248,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A248,AG$7)-FC.Serv.GRC!Y248)","v":9.1066330375231194E-3},{"$f":"IF($A248=0,0,AG248*(1+INDEX(InputPriceChanges.Admin,$A248,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A248,AH$7)-FC.Serv.GRC!Z248)","v":9.0202290550945412E-3},{"$f":"IF($A248=0,0,AH248*(1+INDEX(InputPriceChanges.Admin,$A248,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A248,AI$7)-FC.Serv.GRC!AA248)","v":8.8931974239173459E-3},{"$f":"IF($A248=0,0,AI248*(1+INDEX(InputPriceChanges.Admin,$A248,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A248,AJ$7)-FC.Serv.GRC!AB248)","v":8.727163030393505E-3},null,null,null,null,{"$f":"IF($A248=0,0,AN248*(1+INDEX(InputPriceChanges.Admin,$A248,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A248,AO$7))","v":-1.8114004306968212E-3},{"$f":"IF($A248=0,0,AO248*(1+INDEX(InputPriceChanges.Admin,$A248,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A248,AP$7))","v":-3.9412514389659398E-3},{"$f":"IF($A248=0,0,AP248*(1+INDEX(InputPriceChanges.Admin,$A248,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A248,AQ$7))","v":-4.6512750129778201E-3},{"$f":"IF($A248=0,0,AQ248*(1+INDEX(InputPriceChanges.Admin,$A248,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A248,AR$7))","v":-4.6369467464240114E-3},null,null,null,null,{"$f":"IF($A248=0,0,AV248*(1+INDEX(InputPriceChanges.Admin,$A248,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A248,AW$7))","v":-1.4285951454801403E-3},{"$f":"IF($A248=0,0,AW248*(1+INDEX(InputPriceChanges.Admin,$A248,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A248,AX$7))","v":-2.9338908173648101E-3},{"$f":"IF($A248=0,0,AX248*(1+INDEX(InputPriceChanges.Admin,$A248,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A248,AY$7))","v":-3.6439142518961379E-3},{"$f":"IF($A248=0,0,AY248*(1+INDEX(InputPriceChanges.Admin,$A248,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A248,AZ$7))","v":-3.6295858330760381E-3},null,null,null,9.1507166467077409E-3,7.295232606826298E-3,5.0789776161286014E-3,4.2419224109395259E-3,4.0902162839694936E-3,null,null,null,11.850542850276092,8.4742420913419281,3.9796748788652438,2.1815174831190576,1.7735640773093251,null,null,null,4.2555755552447084E-4,4.2555758007584209E-4,4.2555762377728538E-4,4.2555768270058575E-4,4.2555774702519763E-4,null,null,null,4.2555755552447084E-4,4.0853527687280839E-4,3.9219390607314619E-4,3.7650620196178538E-4,3.6144600851720178E-4,null,null,null,3.5333860090439179E-3,3.5163639096898592E-3,3.483000553088859E-3,3.4339495546111586E-3,3.3698383351572917E-3,null,null,null,0.61386783730046268,0.51799152964642614,0.31423195447280972,0.19047327557068935,0.17612221427887081]
[241,"SD011","SD011: BES 1Gb Rentals   WECLA","OR",0.04,0.62198114707301233,"£",{"$f":"IF($A249=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A249)))","v":11475.29625036325},11884.441895732383,15172.130177440478,16569.96510656922,16505.36568787487,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!247:247,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.2441481346529799E-4},{"$f":"IF($A249=0,0,X249*(1+INDEX(InputPriceChanges.Admin,$A249,Y$7)))","v":1.2441481347556837E-4},1.2441481349384964E-4,1.2441481351849857E-4,1.2441481354540698E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!247:247,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.8358553392508511E-3},{"$f":"IF($A249=0,0,AF249*(1+INDEX(InputPriceChanges.Admin,$A249,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A249,AG$7)-FC.Serv.GRC!Y249)","v":1.8308787468633773E-3},{"$f":"IF($A249=0,0,AG249*(1+INDEX(InputPriceChanges.Admin,$A249,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A249,AH$7)-FC.Serv.GRC!Z249)","v":1.821124625754485E-3},{"$f":"IF($A249=0,0,AH249*(1+INDEX(InputPriceChanges.Admin,$A249,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A249,AI$7)-FC.Serv.GRC!AA249)","v":1.8067840770498878E-3},{"$f":"IF($A249=0,0,AI249*(1+INDEX(InputPriceChanges.Admin,$A249,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A249,AJ$7)-FC.Serv.GRC!AB249)","v":1.7880405577930844E-3},null,null,null,null,{"$f":"IF($A249=0,0,AN249*(1+INDEX(InputPriceChanges.Admin,$A249,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A249,AO$7))","v":-5.7633609129162302E-4},{"$f":"IF($A249=0,0,AO249*(1+INDEX(InputPriceChanges.Admin,$A249,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A249,AP$7))","v":-7.1980856614250988E-4},{"$f":"IF($A249=0,0,AP249*(1+INDEX(InputPriceChanges.Admin,$A249,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A249,AQ$7))","v":-9.0166431313986619E-4},{"$f":"IF($A249=0,0,AQ249*(1+INDEX(InputPriceChanges.Admin,$A249,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A249,AR$7))","v":-1.0048460902715344E-3},null,null,null,null,{"$f":"IF($A249=0,0,AV249*(1+INDEX(InputPriceChanges.Admin,$A249,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A249,AW$7))","v":-2.5061525348473801E-4},{"$f":"IF($A249=0,0,AW249*(1+INDEX(InputPriceChanges.Admin,$A249,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A249,AX$7))","v":-3.7190874995957903E-4},{"$f":"IF($A249=0,0,AX249*(1+INDEX(InputPriceChanges.Admin,$A249,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A249,AY$7))","v":-4.9397346144348302E-4},{"$f":"IF($A249=0,0,AY249*(1+INDEX(InputPriceChanges.Admin,$A249,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A249,AZ$7))","v":-5.9715523848697608E-4},null,null,null,1.8358553392508511E-3,1.2545426555717544E-3,1.1013160596119753E-3,9.0511976391002163E-4,7.8319446752154998E-4,null,null,null,1.8358553392508511E-3,1.2545426555717544E-3,1.1013160596119753E-3,9.0511976391002163E-4,7.8319446752154998E-4,null,null,null,4.7031145073277085E-5,{"$f":"IF($A249=0,0,BT249*(1+INDEX(InputPriceChanges.Admin,$A249,BU$7)))","v":4.7031145077159485E-5},4.7031145084070149E-5,4.7031145093387904E-5,4.7031145103559787E-5,null,null,null,4.7031145073277085E-5,{"$f":"IF($A249=0,0,CB249*(1+INDEX(InputPriceChanges.Admin,$A249,CC$7))*(1-$E249))","v":4.5149899274073106E-5},4.3343903309479051E-5,4.1610147185343642E-5,3.9945741306569343E-5,null,null,null,6.9398792948349253E-4,6.9210668373769456E-4,6.8841944206480014E-4,6.8299844429314468E-4,6.7591304064387281E-4,null,null,null,0.62198114707301233,0.44831952850397994,0.37491200999343482,0.24540544629954422,0.13697929610914325]
[243,"SD051","SD051: Other Ethernet Rentals   Internal   WECLA","OR",0.04,0.78007497859071984,"£",3186.626311763353,3298.6090922114076,4243.2534100677849,4662.3571432952258,4635.2846580162732,null,null,null,2.5385435300865549,3.3376422836866002,4.4788051961520736,3.8067960501266929,5.1161632605214153,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!249:249,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.7435196649399852E-3},1.7435197677877737E-3,1.7435199508568477E-3,1.7435201976915798E-3,1.7435204671528673E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!249:249,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.0990942674798525E-2},{"$f":"IF($A251=0,0,AF251*(1+INDEX(InputPriceChanges.Admin,$A251,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A251,AG$7)-FC.Serv.GRC!Y251)","v":2.0921203122313384E-2},{"$f":"IF($A251=0,0,AG251*(1+INDEX(InputPriceChanges.Admin,$A251,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A251,AH$7)-FC.Serv.GRC!Z251)","v":2.0784513354886517E-2},{"$f":"IF($A251=0,0,AH251*(1+INDEX(InputPriceChanges.Admin,$A251,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A251,AI$7)-FC.Serv.GRC!AA251)","v":2.058355118533834E-2},{"$f":"IF($A251=0,0,AI251*(1+INDEX(InputPriceChanges.Admin,$A251,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A251,AJ$7)-FC.Serv.GRC!AB251)","v":2.0320887010442035E-2},null,null,null,null,{"$f":"IF($A251=0,0,AN251*(1+INDEX(InputPriceChanges.Admin,$A251,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A251,AO$7))","v":4.2466515169730309E-3},{"$f":"IF($A251=0,0,AO251*(1+INDEX(InputPriceChanges.Admin,$A251,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A251,AP$7))","v":5.0989653847677164E-3},{"$f":"IF($A251=0,0,AP251*(1+INDEX(InputPriceChanges.Admin,$A251,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A251,AQ$7))","v":4.659008520725115E-4},{"$f":"IF($A251=0,0,AQ251*(1+INDEX(InputPriceChanges.Admin,$A251,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A251,AR$7))","v":6.04612381745655E-3},null,null,null,null,{"$f":"IF($A251=0,0,AV251*(1+INDEX(InputPriceChanges.Admin,$A251,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A251,AW$7))","v":4.2466515169730309E-3},{"$f":"IF($A251=0,0,AW251*(1+INDEX(InputPriceChanges.Admin,$A251,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A251,AX$7))","v":5.0989653847677164E-3},{"$f":"IF($A251=0,0,AX251*(1+INDEX(InputPriceChanges.Admin,$A251,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A251,AY$7))","v":2.1413815832475929E-3},{"$f":"IF($A251=0,0,AY251*(1+INDEX(InputPriceChanges.Admin,$A251,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A251,AZ$7))","v":7.7216048075774103E-3},null,null,null,2.0990942674798525E-2,2.5167854639286415E-2,2.5883478739654235E-2,2.1049452037410852E-2,2.6367010827898586E-2,null,null,null,2.5595344727613534,3.3628101383258868,4.5046886748917281,3.8278455021641036,5.1425302713493135,null,null,null,3.8344359963942722E-4,3.8344362225822929E-4,3.8344366251969928E-4,3.8344371680483301E-4,3.8344377606611244E-4,null,null,null,3.8344359963942722E-4,3.6810587736790009E-4,3.5338167937815486E-4,3.3924646023104075E-4,3.2567665215516294E-4,null,null,null,4.6164335171560381E-3,4.6010960445826707E-3,4.5710345445548872E-3,4.526837935114548E-3,4.4690715108270272E-3,null,null,null,0.78007497859071984,0.81718362130872813,0.82339952869040234,0.78494271836297347,0.83050518923068961]
[246,"SD005","SD005: WES 1Gb Rentals   External   WECLA","OR",0.04,0.60581768902681321,"£",7771.0464648739871,9072.4873940186317,12231.055844199716,20248.054304314606,66964.07956164905,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!252:252,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.8667450293413292E-4},2.8667450295572595E-4,2.8667450299416146E-4,2.8667450304598464E-4,2.8667450310255831E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!252:252,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":3.468196673137719E-3},{"$f":"IF($A254=0,0,AF254*(1+INDEX(InputPriceChanges.Admin,$A254,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A254,AG$7)-FC.Serv.GRC!Y254)","v":3.4567296932807227E-3},{"$f":"IF($A254=0,0,AG254*(1+INDEX(InputPriceChanges.Admin,$A254,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A254,AH$7)-FC.Serv.GRC!Z254)","v":3.4342544127094372E-3},{"$f":"IF($A254=0,0,AH254*(1+INDEX(InputPriceChanges.Admin,$A254,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A254,AI$7)-FC.Serv.GRC!AA254)","v":3.4012111634111669E-3},{"$f":"IF($A254=0,0,AI254*(1+INDEX(InputPriceChanges.Admin,$A254,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A254,AJ$7)-FC.Serv.GRC!AB254)","v":3.3580226640296858E-3},null,null,null,null,{"$f":"IF($A254=0,0,AN254*(1+INDEX(InputPriceChanges.Admin,$A254,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A254,AO$7))","v":-1.0708750290444784E-4},{"$f":"IF($A254=0,0,AO254*(1+INDEX(InputPriceChanges.Admin,$A254,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A254,AP$7))","v":-8.1012990890695863E-4},{"$f":"IF($A254=0,0,AP254*(1+INDEX(InputPriceChanges.Admin,$A254,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A254,AQ$7))","v":-1.1920388057946459E-3},{"$f":"IF($A254=0,0,AQ254*(1+INDEX(InputPriceChanges.Admin,$A254,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A254,AR$7))","v":-1.8409861429151912E-3},null,null,null,null,{"$f":"IF($A254=0,0,AV254*(1+INDEX(InputPriceChanges.Admin,$A254,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A254,AW$7))","v":-1.0708750290444784E-4},{"$f":"IF($A254=0,0,AW254*(1+INDEX(InputPriceChanges.Admin,$A254,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A254,AX$7))","v":-5.1638831869521497E-4},{"$f":"IF($A254=0,0,AX254*(1+INDEX(InputPriceChanges.Admin,$A254,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A254,AY$7))","v":-8.0527752337213412E-4},{"$f":"IF($A254=0,0,AY254*(1+INDEX(InputPriceChanges.Admin,$A254,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A254,AZ$7))","v":-1.1352866965480117E-3},null,null,null,3.468196673137719E-3,3.349642190376275E-3,2.6241245038024787E-3,2.2091723576165212E-3,1.5170365211144947E-3,null,null,null,3.468196673137719E-3,3.349642190376275E-3,2.6241245038024787E-3,2.2091723576165212E-3,1.5170365211144947E-3,null,null,null,1.1300201806366614E-4,1.1300201807217772E-4,1.1300201808732831E-4,1.1300201810775608E-4,1.1300201813005642E-4,null,null,null,1.1300201806366614E-4,1.084819373492906E-4,1.0414265986928177E-4,9.9976953492583696E-5,9.5977875371821056E-5,null,null,null,1.3671017795269442E-3,1.3625816989070304E-3,1.3537223408716702E-3,1.340697276501215E-3,1.323673134007559E-3,null,null,null,0.60581768902681321,0.59321574620065076,0.48412419498005393,0.39312237368944131,0.12746126043483832]
[249,"SD017","SD017: WES 100Mb Rentals   Internal   WECLA","OR",0.04,0.70835504082531064,"£",5988.0296805334674,7394.9709465398573,10784.540190026359,19295.97741189977,68657.317580385337,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!255:255,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8658920125197655E-3},1.865892104343162E-3,1.8658922677888159E-3,1.8658924881649976E-3,1.8658927287423578E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!255:255,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.8775772523017049E-2},{"$f":"IF($A257=0,0,AF257*(1+INDEX(InputPriceChanges.Admin,$A257,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A257,AG$7)-FC.Serv.GRC!Y257)","v":1.8701137762827773E-2},{"$f":"IF($A257=0,0,AG257*(1+INDEX(InputPriceChanges.Admin,$A257,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A257,AH$7)-FC.Serv.GRC!Z257)","v":1.8554853447187707E-2},{"$f":"IF($A257=0,0,AH257*(1+INDEX(InputPriceChanges.Admin,$A257,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A257,AI$7)-FC.Serv.GRC!AA257)","v":1.8339785406902297E-2},{"$f":"IF($A257=0,0,AI257*(1+INDEX(InputPriceChanges.Admin,$A257,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A257,AJ$7)-FC.Serv.GRC!AB257)","v":1.8058684613271883E-2},null,null,null,null,{"$f":"IF($A257=0,0,AN257*(1+INDEX(InputPriceChanges.Admin,$A257,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A257,AO$7))","v":-6.0147867756038878E-3},{"$f":"IF($A257=0,0,AO257*(1+INDEX(InputPriceChanges.Admin,$A257,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A257,AP$7))","v":-7.6875710635488318E-3},{"$f":"IF($A257=0,0,AP257*(1+INDEX(InputPriceChanges.Admin,$A257,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A257,AQ$7))","v":-1.0247898865162624E-2},{"$f":"IF($A257=0,0,AQ257*(1+INDEX(InputPriceChanges.Admin,$A257,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A257,AR$7))","v":-1.2521845870487502E-2},null,null,null,null,{"$f":"IF($A257=0,0,AV257*(1+INDEX(InputPriceChanges.Admin,$A257,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A257,AW$7))","v":-3.2832990165829381E-3},{"$f":"IF($A257=0,0,AW257*(1+INDEX(InputPriceChanges.Admin,$A257,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A257,AX$7))","v":-4.9560830652590621E-3},{"$f":"IF($A257=0,0,AX257*(1+INDEX(InputPriceChanges.Admin,$A257,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A257,AY$7))","v":-6.7997388019583327E-3},{"$f":"IF($A257=0,0,AY257*(1+INDEX(InputPriceChanges.Admin,$A257,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A257,AZ$7))","v":-8.4666655658267777E-3},null,null,null,1.8775772523017049E-2,1.2686350987223885E-2,1.0867282383638875E-2,8.0918865417396735E-3,5.5368387427843814E-3,null,null,null,1.8775772523017049E-2,1.2686350987223885E-2,1.0867282383638875E-2,8.0918865417396735E-3,5.5368387427843814E-3,null,null,null,5.4417799981570599E-4,5.4417802659553673E-4,5.4417807426363775E-4,5.4417813853524033E-4,5.4417820869841476E-4,null,null,null,5.4417799981570599E-4,5.2241090553171521E-4,5.0151451324136846E-4,4.8145398957511425E-4,4.6219588958496048E-4,null,null,null,5.4758594109485612E-3,5.4540925593601474E-3,5.4114294760974025E-3,5.3487059662685847E-3,5.2667243367862694E-3,null,null,null,0.70835504082531064,0.57008184900032866,0.50204390710923974,0.33900383567183984,4.8784950862100794E-2]
[250,"SD018","SD018: WES 1Gb Rentals   Internal   WECLA","OR",0.04,0.60625900629838458,"£",7773.3970603389907,9074.898613183499,12233.66955229519,20251.281868611692,66970.679827085245,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!256:256,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.305179181162483E-4},8.305179724655017E-4,8.305180692071793E-4,8.3051819964541146E-4,8.3051834204050392E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!256:256,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.1301029789515159E-2},{"$f":"IF($A258=0,0,AF258*(1+INDEX(InputPriceChanges.Admin,$A258,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A258,AG$7)-FC.Serv.GRC!Y258)","v":1.1267809810158118E-2},{"$f":"IF($A258=0,0,AG258*(1+INDEX(InputPriceChanges.Admin,$A258,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A258,AH$7)-FC.Serv.GRC!Z258)","v":1.1202698506046707E-2},{"$f":"IF($A258=0,0,AH258*(1+INDEX(InputPriceChanges.Admin,$A258,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A258,AI$7)-FC.Serv.GRC!AA258)","v":1.1106971415739006E-2},{"$f":"IF($A258=0,0,AI258*(1+INDEX(InputPriceChanges.Admin,$A258,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A258,AJ$7)-FC.Serv.GRC!AB258)","v":1.0981852874854495E-2},null,null,null,null,{"$f":"IF($A258=0,0,AN258*(1+INDEX(InputPriceChanges.Admin,$A258,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A258,AO$7))","v":-1.2023015265415198E-3},{"$f":"IF($A258=0,0,AO258*(1+INDEX(InputPriceChanges.Admin,$A258,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A258,AP$7))","v":-3.6441169841876227E-3},{"$f":"IF($A258=0,0,AP258*(1+INDEX(InputPriceChanges.Admin,$A258,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A258,AQ$7))","v":-4.9826602378625377E-3},{"$f":"IF($A258=0,0,AQ258*(1+INDEX(InputPriceChanges.Admin,$A258,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A258,AR$7))","v":-6.0615069045193877E-3},null,null,null,null,{"$f":"IF($A258=0,0,AV258*(1+INDEX(InputPriceChanges.Admin,$A258,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A258,AW$7))","v":-9.1698386023152394E-4},{"$f":"IF($A258=0,0,AW258*(1+INDEX(InputPriceChanges.Admin,$A258,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A258,AX$7))","v":-2.0919856681672769E-3},{"$f":"IF($A258=0,0,AX258*(1+INDEX(InputPriceChanges.Admin,$A258,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A258,AY$7))","v":-2.9370172170639372E-3},{"$f":"IF($A258=0,0,AY258*(1+INDEX(InputPriceChanges.Admin,$A258,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A258,AZ$7))","v":-3.6832402269079806E-3},null,null,null,1.1301029789515159E-2,1.0065508283616598E-2,7.5585815218590837E-3,6.1243111778764682E-3,4.920345970335107E-3,null,null,null,1.1301029789515159E-2,1.0065508283616598E-2,7.5585815218590837E-3,6.1243111778764682E-3,4.920345970335107E-3,null,null,null,3.2700895036608845E-4,3.2700897176561752E-4,3.270090098567818E-4,3.2700906121566097E-4,3.2700911728244619E-4,null,null,null,3.2700895036608845E-4,3.1392861289499278E-4,3.0137150348401006E-4,2.8931668878369893E-4,2.7774406885248216E-4,null,null,null,4.4496786991752562E-3,4.4365986314924676E-3,4.4109616419104325E-3,4.3732699622485143E-3,4.3240056636301505E-3,null,null,null,0.60625900629838458,0.55922756144229502,0.41642997047076541,0.2859164344805723,0.1211988568081]
[253,"SD015","SD015: Ethernet Main Links   External   WECLA","OR",0.04,0.44901750066043378,"£",1200.0137612286962,1417.3668032345413,1234.1250235977975,1106.4742862754922,1266.5578508504038,null,null,null,14.718522575695287,20.283850674081528,16.23642807686964,16.308655815222707,18.719905976511935,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!259:259,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.5281670747823086E-3},1.5281672068324912E-3,1.5281674418818369E-3,1.5281677588023514E-3,1.5281681047739854E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!259:259,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.4201821002135949E-2},{"$f":"IF($A261=0,0,AF261*(1+INDEX(InputPriceChanges.Admin,$A261,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A261,AG$7)-FC.Serv.GRC!Y261)","v":1.4140695541053768E-2},{"$f":"IF($A261=0,0,AG261*(1+INDEX(InputPriceChanges.Admin,$A261,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A261,AH$7)-FC.Serv.GRC!Z261)","v":1.4020889388608633E-2},{"$f":"IF($A261=0,0,AH261*(1+INDEX(InputPriceChanges.Admin,$A261,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A261,AI$7)-FC.Serv.GRC!AA261)","v":1.3844749567794037E-2},{"$f":"IF($A261=0,0,AI261*(1+INDEX(InputPriceChanges.Admin,$A261,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A261,AJ$7)-FC.Serv.GRC!AB261)","v":1.3614528920312605E-2},null,null,null,null,{"$f":"IF($A261=0,0,AN261*(1+INDEX(InputPriceChanges.Admin,$A261,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A261,AO$7))","v":1.0210118827867743E-3},{"$f":"IF($A261=0,0,AO261*(1+INDEX(InputPriceChanges.Admin,$A261,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A261,AP$7))","v":4.5009863791985259E-4},{"$f":"IF($A261=0,0,AP261*(1+INDEX(InputPriceChanges.Admin,$A261,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A261,AQ$7))","v":1.2293356048440551E-3},{"$f":"IF($A261=0,0,AQ261*(1+INDEX(InputPriceChanges.Admin,$A261,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A261,AR$7))","v":1.2491434985034227E-3},null,null,null,null,{"$f":"IF($A261=0,0,AV261*(1+INDEX(InputPriceChanges.Admin,$A261,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A261,AW$7))","v":1.0210118827867743E-3},{"$f":"IF($A261=0,0,AW261*(1+INDEX(InputPriceChanges.Admin,$A261,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A261,AX$7))","v":4.5009863791985259E-4},{"$f":"IF($A261=0,0,AX261*(1+INDEX(InputPriceChanges.Admin,$A261,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A261,AY$7))","v":1.2293356048440551E-3},{"$f":"IF($A261=0,0,AY261*(1+INDEX(InputPriceChanges.Admin,$A261,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A261,AZ$7))","v":1.2491434985034227E-3},null,null,null,1.4201821002135949E-2,1.5161707423840542E-2,1.4470988026528485E-2,1.5074085172638092E-2,1.4863672418816027E-2,null,null,null,14.732724396697423,20.299012381505367,16.250899064896167,16.323729900395346,18.734769648930751,null,null,null,8.4199331427199013E-4,8.4199338702932978E-4,8.419935165374057E-4,8.4199369115506295E-4,8.4199388177937844E-4,null,null,null,8.4199331427199013E-4,8.0831365154815653E-4,7.7598122484087294E-4,7.4494213033776571E-4,7.1514460703036165E-4,null,null,null,7.8249548309300091E-3,7.7912757716096645E-3,7.7252646782991867E-3,7.628214719593537E-3,7.5013671718446445E-3,null,null,null,0.44901750066043378,0.48612148000174954,0.46615499479806854,0.49395173025557909,0.49532208726905125]
[254,"SD024","SD024: EAD Other 10Mb Rental   External   WECLA","OR",0.04,0.73642759038957484,"£",9971.5698847911408,8988.9013818204094,9199.2404071578585,8913.0300805564748,7922.1311205822949,null,null,null,4.4581333448166651,3.0953140773647059,2.4879420747413561,1.1308171749656624,0.32048714283072455,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!260:260,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.1599226263364085E-4},6.1599230326681356E-4,6.1599237559386579E-4,6.1599247311349824E-4,6.159925795724471E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!260:260,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":7.587496064018007E-3},{"$f":"IF($A262=0,0,AF262*(1+INDEX(InputPriceChanges.Admin,$A262,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A262,AG$7)-FC.Serv.GRC!Y262)","v":7.56285687238719E-3},{"$f":"IF($A262=0,0,AG262*(1+INDEX(InputPriceChanges.Admin,$A262,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A262,AH$7)-FC.Serv.GRC!Z262)","v":7.5145639581373491E-3},{"$f":"IF($A262=0,0,AH262*(1+INDEX(InputPriceChanges.Admin,$A262,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A262,AI$7)-FC.Serv.GRC!AA262)","v":7.4435633913699428E-3},{"$f":"IF($A262=0,0,AI262*(1+INDEX(InputPriceChanges.Admin,$A262,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A262,AJ$7)-FC.Serv.GRC!AB262)","v":7.3507632766773223E-3},null,null,null,null,{"$f":"IF($A262=0,0,AN262*(1+INDEX(InputPriceChanges.Admin,$A262,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A262,AO$7))","v":-1.1434158089851034E-3},{"$f":"IF($A262=0,0,AO262*(1+INDEX(InputPriceChanges.Admin,$A262,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A262,AP$7))","v":-1.2560973724029135E-3},{"$f":"IF($A262=0,0,AP262*(1+INDEX(InputPriceChanges.Admin,$A262,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A262,AQ$7))","v":-3.3754137402869852E-3},{"$f":"IF($A262=0,0,AQ262*(1+INDEX(InputPriceChanges.Admin,$A262,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A262,AR$7))","v":-4.4445766002233662E-3},null,null,null,null,{"$f":"IF($A262=0,0,AV262*(1+INDEX(InputPriceChanges.Admin,$A262,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A262,AW$7))","v":-8.15096716589323E-4},{"$f":"IF($A262=0,0,AW262*(1+INDEX(InputPriceChanges.Admin,$A262,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A262,AX$7))","v":-9.2777824145737859E-4},{"$f":"IF($A262=0,0,AX262*(1+INDEX(InputPriceChanges.Admin,$A262,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A262,AY$7))","v":-2.0321740364146043E-3},{"$f":"IF($A262=0,0,AY262*(1+INDEX(InputPriceChanges.Admin,$A262,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A262,AZ$7))","v":-2.7197804572826499E-3},null,null,null,7.587496064018007E-3,6.4194410634020871E-3,6.2584665857344356E-3,4.0681496510829576E-3,2.9061866764539561E-3,null,null,null,4.4657208408806834,3.1017335184281078,2.4942005413270905,1.1348853246167454,0.32339332950717853,null,null,null,1.6235856496372658E-4,1.6235857567350984E-4,1.6235859473692527E-4,1.6235862044040978E-4,1.6235864850005146E-4,null,null,null,1.6235856496372658E-4,1.5586423264656943E-4,1.4962968090955031E-4,1.4364451641396637E-4,1.3789875958976783E-4,null,null,null,1.9998546205028428E-3,1.9933604093938552E-3,1.9806317296179152E-3,1.9619179391513241E-3,1.9374583893096665E-3,null,null,null,0.73642759038957484,0.68948069003106616,0.68352763372859227,0.517737028521295,0.33333312515433572]
[257,"SD027","SD027: EAD LA 10Mb Rentals   External   WECLA","OR",0.04,0.76747074695078299,"£",7467.5415381990315,6881.3144096425358,6958.367736286461,6769.026987729686,6163.717652393826,null,null,null,{"$f":"IF($A265=0,0,H265*INDEX(MEAServVolFC,$A265,P$7)/million)","v":0.72285563128437402},{"$f":"IF($A265=0,0,I265*INDEX(MEAServVolFC,$A265,Q$7)/million)","v":0.7318656391768068},{"$f":"IF($A265=0,0,J265*INDEX(MEAServVolFC,$A265,R$7)/million)","v":0.65257603245404072},{"$f":"IF($A265=0,0,K265*INDEX(MEAServVolFC,$A265,S$7)/million)","v":0.44549937104689208},{"$f":"IF($A265=0,0,L265*INDEX(MEAServVolFC,$A265,T$7)/million)","v":0.21777720350350774},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!263:263,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.229252645424976E-4},4.2292528750863148E-4,4.2292532838835209E-4,4.2292538350708177E-4,4.2292544367836954E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!263:263,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":4.5341159997519262E-3},{"$f":"IF($A265=0,0,AF265*(1+INDEX(InputPriceChanges.Admin,$A265,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A265,AG$7)-FC.Serv.GRC!Y265)","v":4.5171992344679307E-3},{"$f":"IF($A265=0,0,AG265*(1+INDEX(InputPriceChanges.Admin,$A265,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A265,AH$7)-FC.Serv.GRC!Z265)","v":4.4840423253522232E-3},{"$f":"IF($A265=0,0,AH265*(1+INDEX(InputPriceChanges.Admin,$A265,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A265,AI$7)-FC.Serv.GRC!AA265)","v":4.4352948383409359E-3},{"$f":"IF($A265=0,0,AI265*(1+INDEX(InputPriceChanges.Admin,$A265,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A265,AJ$7)-FC.Serv.GRC!AB265)","v":4.371580296414419E-3},null,null,null,null,{"$f":"IF($A265=0,0,AN265*(1+INDEX(InputPriceChanges.Admin,$A265,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A265,AO$7))","v":3.297765594633076E-4},{"$f":"IF($A265=0,0,AO265*(1+INDEX(InputPriceChanges.Admin,$A265,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A265,AP$7))","v":-1.0107734192007709E-4},{"$f":"IF($A265=0,0,AP265*(1+INDEX(InputPriceChanges.Admin,$A265,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A265,AQ$7))","v":-1.0573943539049435E-3},{"$f":"IF($A265=0,0,AQ265*(1+INDEX(InputPriceChanges.Admin,$A265,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A265,AR$7))","v":-2.1007451223713416E-3},null,null,null,null,{"$f":"IF($A265=0,0,AV265*(1+INDEX(InputPriceChanges.Admin,$A265,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A265,AW$7))","v":3.297765594633076E-4},{"$f":"IF($A265=0,0,AW265*(1+INDEX(InputPriceChanges.Admin,$A265,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A265,AX$7))","v":-8.0235566716265502E-5},{"$f":"IF($A265=0,0,AX265*(1+INDEX(InputPriceChanges.Admin,$A265,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A265,AY$7))","v":-7.1436876424592409E-4},{"$f":"IF($A265=0,0,AY265*(1+INDEX(InputPriceChanges.Admin,$A265,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A265,AZ$7))","v":-1.3470395775744722E-3},null,null,null,{"$f":"AF265+AN265","v":4.5341159997519262E-3},{"$f":"AG265+AO265","v":4.8469757939312384E-3},{"$f":"AH265+AP265","v":4.3829649834321461E-3},{"$f":"AI265+AQ265","v":3.3779004844359927E-3},{"$f":"AJ265+AR265","v":2.2708351740430774E-3},null,null,null,{"$f":"P265+BD265","v":0.72738974728412598},{"$f":"Q265+BE265","v":0.73671261497073803},{"$f":"R265+BF265","v":0.65695899743747288},{"$f":"S265+BG265","v":0.44887727153132806},{"$f":"T265+BH265","v":0.22004803867755082},null,null,null,9.8342495859709468E-5,9.8342501200007429E-5,9.8342510705738321E-5,9.8342523522455369E-5,9.8342537514039966E-5,null,null,null,9.8342495859709468E-5,9.4408801152007129E-5,9.0632457866408439E-5,8.7007170891163066E-5,8.3526895939220789E-5,null,null,null,1.0543146066608192E-3,{"$f":"IF($A265=0,0,CJ265*(1+INDEX(InputPriceChanges.Admin,$A265,CK$7))-BU265+CC265)","v":1.0503809638653229E-3},{"$f":"IF($A265=0,0,CK265*(1+INDEX(InputPriceChanges.Admin,$A265,CL$7))-BV265+CD265)","v":1.0426710125552266E-3},{"$f":"IF($A265=0,0,CL265*(1+INDEX(InputPriceChanges.Admin,$A265,CM$7))-BW265+CE265)","v":1.0313357958124656E-3},{"$f":"IF($A265=0,0,CM265*(1+INDEX(InputPriceChanges.Admin,$A265,CN$7))-BX265+CF265)","v":1.0165203009699197E-3},null,null,null,0.76747074695078299,0.78329147730003623,0.76210829507044164,0.69468141510845371,0.55235839545321552]
[{"$f":"IF(B266=0,0,A265+1)","v":258},"SD028","SD028: EAD LA 100Mb Rentals   External   WECLA","OR",{"$f":"IF(A266=0,0,INDEX($B$5:$B$7,MATCH(D266,$A$5:$A$7,0)))","v":0.04},0.77380309216630527,"£",5596.9481879637369,5159.2895704739722,5216.1211577097802,5074.5422927500067,4622.3845105013252,null,null,null,12.448755247080218,17.66818138007277,25.151844641854424,27.925739693334911,25.164971192120458,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!264:264,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.4345902951613212E-3},5.4345906277990163E-3,5.4345912198941505E-3,5.4345920182247553E-3,5.434592889735794E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!264:264,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":5.6020860325646855E-2},{"$f":"IF($A266=0,0,AF266*(1+INDEX(InputPriceChanges.Admin,$A266,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A266,AG$7)-FC.Serv.GRC!Y266)","v":5.5803480129431794E-2},{"$f":"IF($A266=0,0,AG266*(1+INDEX(InputPriceChanges.Admin,$A266,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A266,AH$7)-FC.Serv.GRC!Z266)","v":5.5377414257545166E-2},{"$f":"IF($A266=0,0,AH266*(1+INDEX(InputPriceChanges.Admin,$A266,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A266,AI$7)-FC.Serv.GRC!AA266)","v":5.4751009577988147E-2},{"$f":"IF($A266=0,0,AI266*(1+INDEX(InputPriceChanges.Admin,$A266,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A266,AJ$7)-FC.Serv.GRC!AB266)","v":5.3932278244221914E-2},null,null,null,null,{"$f":"IF($A266=0,0,AN266*(1+INDEX(InputPriceChanges.Admin,$A266,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A266,AO$7))","v":2.2458398757712772E-2},{"$f":"IF($A266=0,0,AO266*(1+INDEX(InputPriceChanges.Admin,$A266,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A266,AP$7))","v":4.817159645873724E-2},{"$f":"IF($A266=0,0,AP266*(1+INDEX(InputPriceChanges.Admin,$A266,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A266,AQ$7))","v":6.0515411531072386E-2},{"$f":"IF($A266=0,0,AQ266*(1+INDEX(InputPriceChanges.Admin,$A266,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A266,AR$7))","v":5.945739195401771E-2},null,null,null,null,{"$f":"IF($A266=0,0,AV266*(1+INDEX(InputPriceChanges.Admin,$A266,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A266,AW$7))","v":2.2458398757712772E-2},{"$f":"IF($A266=0,0,AW266*(1+INDEX(InputPriceChanges.Admin,$A266,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A266,AX$7))","v":4.817159645873724E-2},{"$f":"IF($A266=0,0,AX266*(1+INDEX(InputPriceChanges.Admin,$A266,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A266,AY$7))","v":6.0515411531072386E-2},{"$f":"IF($A266=0,0,AY266*(1+INDEX(InputPriceChanges.Admin,$A266,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A266,AZ$7))","v":5.945739195401771E-2},null,null,null,5.6020860325646855E-2,7.8261878887144559E-2,0.10354901071628241,0.11526642110906053,0.11338967019823962,null,null,null,12.504776107405865,17.746443258959914,25.255393652570707,28.04100611444397,25.278360862318696,null,null,null,{"$f":"X266*(1-$F266)","v":1.2292875201084972E-3},1.2292875953501153E-3,1.2292877292802038E-3,1.2292879098601182E-3,1.2292881069932201E-3,null,null,null,{"$f":"X266*(1-$F266)","v":1.2292875201084972E-3},1.1801160915361107E-3,1.1329115713046357E-3,1.0875952682180012E-3,1.0440916249236031E-3,null,null,null,{"$f":"BD266*(1-$F266)","v":1.2671745379844628E-2},1.2622574651636501E-2,1.2526199868882277E-2,1.2384509067313924E-2,1.2199314571269444E-2,null,null,null,{"$f":"F266","v":0.77380309216630527},{"$f":"IF(BE266=0,0,IF((BE266-CK266)/BE266<=0,0,(BE266-CK266)/BE266))","v":0.83871362621080758},0.87903119708981814,0.8925575293467628,0.89241246976076982]
[261,"SD044","SD044: EAD Other 10Mb Rental   Internal   WECLA","OR",0.04,0.7319859637776801,"£",{"$f":"IF($A269=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A269)))","v":9972.6726509945274},8989.7284884382352,9200.1780422663305,8913.8848572821862,7922.7486834217743,null,null,null,4.4291958564052969,2.3319845693967673,1.4310120242895328,0.96216552708256742,0.32192881221726483,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!267:267,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.6879230364293051E-4},{"$f":"IF($A269=0,0,X269*(1+INDEX(InputPriceChanges.Admin,$A269,Y$7)))","v":4.6879231958973406E-4},4.6879234797504526E-4,4.6879238624737728E-4,4.6879242802800989E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!267:267,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":6.0379732052369146E-3},{"$f":"IF($A269=0,0,AF269*(1+INDEX(InputPriceChanges.Admin,$A269,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A269,AG$7)-FC.Serv.GRC!Y269)","v":6.0192217178457168E-3},{"$f":"IF($A269=0,0,AG269*(1+INDEX(InputPriceChanges.Admin,$A269,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A269,AH$7)-FC.Serv.GRC!Z269)","v":5.9824687622275288E-3},{"$f":"IF($A269=0,0,AH269*(1+INDEX(InputPriceChanges.Admin,$A269,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A269,AI$7)-FC.Serv.GRC!AA269)","v":5.9284343650294526E-3},{"$f":"IF($A269=0,0,AI269*(1+INDEX(InputPriceChanges.Admin,$A269,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A269,AJ$7)-FC.Serv.GRC!AB269)","v":5.8578097014666116E-3},null,null,null,null,{"$f":"IF($A269=0,0,AN269*(1+INDEX(InputPriceChanges.Admin,$A269,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A269,AO$7))","v":2.8020704240180633E-4},{"$f":"IF($A269=0,0,AO269*(1+INDEX(InputPriceChanges.Admin,$A269,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A269,AP$7))","v":-1.4242572110221238E-3},{"$f":"IF($A269=0,0,AP269*(1+INDEX(InputPriceChanges.Admin,$A269,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A269,AQ$7))","v":-2.1521946520893795E-3},{"$f":"IF($A269=0,0,AQ269*(1+INDEX(InputPriceChanges.Admin,$A269,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A269,AR$7))","v":-2.9337131555811687E-3},null,null,null,null,{"$f":"IF($A269=0,0,AV269*(1+INDEX(InputPriceChanges.Admin,$A269,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A269,AW$7))","v":2.8020704240180633E-4},{"$f":"IF($A269=0,0,AW269*(1+INDEX(InputPriceChanges.Admin,$A269,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A269,AX$7))","v":-6.1484237680018859E-4},{"$f":"IF($A269=0,0,AX269*(1+INDEX(InputPriceChanges.Admin,$A269,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A269,AY$7))","v":-1.1266469020096484E-3},{"$f":"IF($A269=0,0,AY269*(1+INDEX(InputPriceChanges.Admin,$A269,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A269,AZ$7))","v":-1.6205058726653085E-3},null,null,null,6.0379732052369146E-3,6.2994287602475231E-3,4.5582115512054055E-3,3.7762397129400731E-3,2.9240965458854429E-3,null,null,null,4.4352338296105343,2.3382839981570149,1.4355702358407383,0.96594176679550747,0.32485290876315026,null,null,null,1.2564291744930116E-4,{"$f":"IF($A269=0,0,BT269*(1+INDEX(InputPriceChanges.Admin,$A269,BU$7)))","v":1.2564292172326835E-4},1.2564292933093016E-4,1.2564293958845234E-4,1.2564295078624832E-4,null,null,null,1.2564291744930116E-4,{"$f":"IF($A269=0,0,CB269*(1+INDEX(InputPriceChanges.Admin,$A269,CC$7))*(1-$E269))","v":1.2061720485433761E-4},1.1579252367138523E-4,1.1116083179972896E-4,1.067144080385493E-4,null,null,null,1.6182615693377633E-3,1.6132359075168767E-3,1.6033855995385468E-3,1.5889036226506505E-3,1.5699752215123301E-3,null,null,null,0.7319859637776801,0.74390758766934795,0.64824239034835129,0.5792365571481225,0.46309049756873627]
[262,"SD045","SD045: EAD Other 100Mb Rental   Internal   WECLA","OR",0.04,0.73004514545257038,"£",9305.6317008978458,8387.6724899274268,8584.4587056740093,8317.2230601268748,7391.6476054042851,null,null,null,10.430772558994944,9.4703271125488193,8.7838044169719485,7.3763018264966069,6.4406403928901561,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!268:268,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.7508694431866379E-3},1.7508695566716497E-3,1.7508697586749837E-3,1.7508700310390609E-3,1.7508703283698915E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!268:268,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.174166489858375E-2},{"$f":"IF($A270=0,0,AF270*(1+INDEX(InputPriceChanges.Admin,$A270,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A270,AG$7)-FC.Serv.GRC!Y270)","v":2.1671631525532808E-2},{"$f":"IF($A270=0,0,AG270*(1+INDEX(InputPriceChanges.Admin,$A270,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A270,AH$7)-FC.Serv.GRC!Z270)","v":2.1534365836777057E-2},{"$f":"IF($A270=0,0,AH270*(1+INDEX(InputPriceChanges.Admin,$A270,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A270,AI$7)-FC.Serv.GRC!AA270)","v":2.1332556903390285E-2},{"$f":"IF($A270=0,0,AI270*(1+INDEX(InputPriceChanges.Admin,$A270,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A270,AJ$7)-FC.Serv.GRC!AB270)","v":2.1068785888098875E-2},null,null,null,null,{"$f":"IF($A270=0,0,AN270*(1+INDEX(InputPriceChanges.Admin,$A270,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A270,AO$7))","v":7.1997585670167093E-3},{"$f":"IF($A270=0,0,AO270*(1+INDEX(InputPriceChanges.Admin,$A270,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A270,AP$7))","v":6.2771676036595409E-3},{"$f":"IF($A270=0,0,AP270*(1+INDEX(InputPriceChanges.Admin,$A270,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A270,AQ$7))","v":5.5419012298224494E-3},{"$f":"IF($A270=0,0,AQ270*(1+INDEX(InputPriceChanges.Admin,$A270,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A270,AR$7))","v":7.7119393971185777E-3},null,null,null,null,{"$f":"IF($A270=0,0,AV270*(1+INDEX(InputPriceChanges.Admin,$A270,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A270,AW$7))","v":7.1997585670167093E-3},{"$f":"IF($A270=0,0,AW270*(1+INDEX(InputPriceChanges.Admin,$A270,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A270,AX$7))","v":6.2771676036595409E-3},{"$f":"IF($A270=0,0,AX270*(1+INDEX(InputPriceChanges.Admin,$A270,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A270,AY$7))","v":5.5419012298224494E-3},{"$f":"IF($A270=0,0,AY270*(1+INDEX(InputPriceChanges.Admin,$A270,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A270,AZ$7))","v":7.7119393971185777E-3},null,null,null,2.174166489858375E-2,2.8871390092549517E-2,2.7811533440436596E-2,2.6874458133212736E-2,2.8780725285217454E-2,null,null,null,10.452514223893527,9.4991985026413683,8.811615950412385,7.4031762846298195,6.4694211181753731,null,null,null,4.7265570586698795E-4,4.7265573650281782E-4,4.7265579103459844E-4,4.7265586456060333E-4,4.7265594482650446E-4,null,null,null,4.7265570586698795E-4,4.5374950704270511E-4,4.3559957701748593E-4,4.1817565898788993E-4,4.0144870080194132E-4,null,null,null,5.8692679853161326E-3,5.8503621362806998E-3,5.8133065972382882E-3,5.7588272959794911E-3,5.6876210299126708E-3,null,null,null,0.73004514545257038,0.79736472274016235,0.79097497052118582,0.78571373355943286,0.80238089994090656]
[265,"SD048","SD048: EAD LA 100Mb Rentals   Internal   WECLA","OR",0.04,0.77071870217565819,"£",5622.8256405733437,5182.0442019008342,5239.7298696149883,5097.3159210959684,4642.0598459406674,null,null,null,18.671981602370032,23.177203773330032,21.619226797880067,28.192461280695724,33.274749828971387,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!271:271,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.1854893262794217E-2},1.1854894118843648E-2,1.1854895642611744E-2,1.1854897697130789E-2,1.1854899939981137E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!271:271,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.14038342268766549},{"$f":"IF($A273=0,0,AF273*(1+INDEX(InputPriceChanges.Admin,$A273,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A273,AG$7)-FC.Serv.GRC!Y273)","v":0.13990923706008856},{"$f":"IF($A273=0,0,AG273*(1+INDEX(InputPriceChanges.Admin,$A273,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A273,AH$7)-FC.Serv.GRC!Z273)","v":0.1389798312249331},{"$f":"IF($A273=0,0,AH273*(1+INDEX(InputPriceChanges.Admin,$A273,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A273,AI$7)-FC.Serv.GRC!AA273)","v":0.13761341238274516},{"$f":"IF($A273=0,0,AI273*(1+INDEX(InputPriceChanges.Admin,$A273,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A273,AJ$7)-FC.Serv.GRC!AB273)","v":0.13582745696127102},null,null,null,null,{"$f":"IF($A273=0,0,AN273*(1+INDEX(InputPriceChanges.Admin,$A273,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A273,AO$7))","v":3.602829573341345E-2},{"$f":"IF($A273=0,0,AO273*(1+INDEX(InputPriceChanges.Admin,$A273,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A273,AP$7))","v":2.532664698412487E-2},{"$f":"IF($A273=0,0,AP273*(1+INDEX(InputPriceChanges.Admin,$A273,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A273,AQ$7))","v":6.8616369235849795E-2},{"$f":"IF($A273=0,0,AQ273*(1+INDEX(InputPriceChanges.Admin,$A273,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A273,AR$7))","v":0.11825659194645519},null,null,null,null,{"$f":"IF($A273=0,0,AV273*(1+INDEX(InputPriceChanges.Admin,$A273,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A273,AW$7))","v":3.602829573341345E-2},{"$f":"IF($A273=0,0,AW273*(1+INDEX(InputPriceChanges.Admin,$A273,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A273,AX$7))","v":2.532664698412487E-2},{"$f":"IF($A273=0,0,AX273*(1+INDEX(InputPriceChanges.Admin,$A273,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A273,AY$7))","v":6.8616369235849795E-2},{"$f":"IF($A273=0,0,AY273*(1+INDEX(InputPriceChanges.Admin,$A273,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A273,AZ$7))","v":0.11825659194645519},null,null,null,0.14038342268766549,0.17593753279350202,0.16430647820905797,0.20622978161859495,0.25408404890772618,null,null,null,18.812365025057698,23.353141306123533,21.783533276089123,28.39869106231432,33.528833877879116,null,null,null,2.7181053128625043E-3,2.718105509138629E-3,2.7181058585101559E-3,2.7181063295729489E-3,2.7181068438165874E-3,null,null,null,2.7181053128625043E-3,2.6093812887730836E-3,2.5050063592029592E-3,2.4048065216010521E-3,2.3086146975080757E-3,null,null,null,3.2187293346851095E-2,3.2078571450750611E-2,3.1865476074660642E-2,3.1552181789152159E-2,3.1142695612260143E-2,null,null,null,0.77071870217565819,0.81767067582787334,0.80606074439672371,0.84700472675908023,0.87743152021491133]
[266,"SD049","SD049: EAD LA 1Gb Rentals   Internal   WECLA","OR",0.04,0.69334689895352764,"£",8041.2882276363216,7420.8466897051985,7497.7141518835269,7292.9742091149446,6653.8952042494302,null,null,null,5.8063093035265965,6.759925041864304,7.8937194102104762,9.8675073224054604,14.090847092362257,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!272:272,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.6063703887823429E-3},3.6063705819744749E-3,3.6063709258564885E-3,3.6063713895176743E-3,3.6063718956812008E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!272:272,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":4.1874761581798828E-2},{"$f":"IF($A274=0,0,AF274*(1+INDEX(InputPriceChanges.Admin,$A274,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A274,AG$7)-FC.Serv.GRC!Y274)","v":4.1730509001737713E-2},{"$f":"IF($A274=0,0,AG274*(1+INDEX(InputPriceChanges.Admin,$A274,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A274,AH$7)-FC.Serv.GRC!Z274)","v":4.144777350032329E-2},{"$f":"IF($A274=0,0,AH274*(1+INDEX(InputPriceChanges.Admin,$A274,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A274,AI$7)-FC.Serv.GRC!AA274)","v":4.1032094037308106E-2},{"$f":"IF($A274=0,0,AI274*(1+INDEX(InputPriceChanges.Admin,$A274,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A274,AJ$7)-FC.Serv.GRC!AB274)","v":4.0488787464264646E-2},null,null,null,null,{"$f":"IF($A274=0,0,AN274*(1+INDEX(InputPriceChanges.Admin,$A274,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A274,AO$7))","v":7.2907853922128153E-3},{"$f":"IF($A274=0,0,AO274*(1+INDEX(InputPriceChanges.Admin,$A274,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A274,AP$7))","v":1.2707119194159591E-2},{"$f":"IF($A274=0,0,AP274*(1+INDEX(InputPriceChanges.Admin,$A274,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A274,AQ$7))","v":2.405193591954384E-2},{"$f":"IF($A274=0,0,AQ274*(1+INDEX(InputPriceChanges.Admin,$A274,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A274,AR$7))","v":5.2536704864485757E-2},null,null,null,null,{"$f":"IF($A274=0,0,AV274*(1+INDEX(InputPriceChanges.Admin,$A274,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A274,AW$7))","v":7.2907853922128153E-3},{"$f":"IF($A274=0,0,AW274*(1+INDEX(InputPriceChanges.Admin,$A274,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A274,AX$7))","v":1.2707119194159591E-2},{"$f":"IF($A274=0,0,AX274*(1+INDEX(InputPriceChanges.Admin,$A274,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A274,AY$7))","v":2.405193591954384E-2},{"$f":"IF($A274=0,0,AY274*(1+INDEX(InputPriceChanges.Admin,$A274,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A274,AZ$7))","v":5.2536704864485757E-2},null,null,null,4.1874761581798828E-2,4.9021294393950532E-2,5.4154892694482884E-2,6.5084029956851946E-2,9.3025492328750403E-2,null,null,null,5.8481840651083949,6.8089463362582547,7.9478743029049594,9.9325913523623122,14.183872584691008,null,null,null,1.1059046632422777E-3,1.1059047224852439E-3,1.1059048279377299E-3,1.1059049701208704E-3,1.1059051253374853E-3,null,null,null,1.1059046632422777E-3,1.0616685335858341E-3,1.0192018894274117E-3,9.7843393964485814E-4,9.3929671389176184E-4,null,null,null,1.2841025494640295E-2,1.2796789993630597E-2,1.2710088275345935E-2,1.2582618878970995E-2,1.2416012233528286E-2,null,null,null,0.69334689895352764,0.73895446556772715,0.76530120100042609,0.80667117744072148,0.86653107742068891]
[269,"SD056","SD056: EAD LA 100Mb Connection   Internal   WECLA","OR",0.04,0.82543960140417427,"£",475.377002443023,465.62408977730996,457.06837223585558,462.55080017921853,435.47768327987887,null,null,null,0.45235962828633375,0.58027801473967822,0.60850604992664903,0.59649777103233048,0.40840620167557862,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!275:275,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.4857236215685419E-2},2.4857238318120617E-2,2.4857242060455587E-2,2.4857247106301248E-2,2.4857252614683883E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!275:275,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.25404553973211147},{"$f":"IF($A277=0,0,AF277*(1+INDEX(InputPriceChanges.Admin,$A277,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A277,AG$7)-FC.Serv.GRC!Y277)","v":0.25305127168666219},{"$f":"IF($A277=0,0,AG277*(1+INDEX(InputPriceChanges.Admin,$A277,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A277,AH$7)-FC.Serv.GRC!Z277)","v":0.25110250200678286},{"$f":"IF($A277=0,0,AH277*(1+INDEX(InputPriceChanges.Admin,$A277,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A277,AI$7)-FC.Serv.GRC!AA277)","v":0.24823740724836749},{"$f":"IF($A277=0,0,AI277*(1+INDEX(InputPriceChanges.Admin,$A277,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A277,AJ$7)-FC.Serv.GRC!AB277)","v":0.24449263164259236},null,null,null,null,{"$f":"IF($A277=0,0,AN277*(1+INDEX(InputPriceChanges.Admin,$A277,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A277,AO$7))","v":6.2335895602150332E-2},{"$f":"IF($A277=0,0,AO277*(1+INDEX(InputPriceChanges.Admin,$A277,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A277,AP$7))","v":8.0112379960803906E-2},{"$f":"IF($A277=0,0,AP277*(1+INDEX(InputPriceChanges.Admin,$A277,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A277,AQ$7))","v":7.1462582566770169E-2},{"$f":"IF($A277=0,0,AQ277*(1+INDEX(InputPriceChanges.Admin,$A277,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A277,AR$7))","v":-9.0447593578389662E-4},null,null,null,null,{"$f":"IF($A277=0,0,AV277*(1+INDEX(InputPriceChanges.Admin,$A277,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A277,AW$7))","v":6.2335895602150332E-2},{"$f":"IF($A277=0,0,AW277*(1+INDEX(InputPriceChanges.Admin,$A277,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A277,AX$7))","v":8.0112379960803906E-2},{"$f":"IF($A277=0,0,AX277*(1+INDEX(InputPriceChanges.Admin,$A277,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A277,AY$7))","v":7.1462582566770169E-2},{"$f":"IF($A277=0,0,AY277*(1+INDEX(InputPriceChanges.Admin,$A277,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A277,AZ$7))","v":2.7579913848319759E-2},null,null,null,0.25404553973211147,0.31538716728881255,0.33121488196758675,0.31969998981513764,0.24358815570680847,null,null,null,0.70640516801844522,0.89566518202849077,0.93972093189423578,0.91619776084746807,0.65199435738238709,null,null,null,4.339089061800641E-3,4.3390894288025672E-3,4.3390900820660513E-3,4.3390909628708814E-3,4.3390919244163497E-3,null,null,null,4.339089061800641E-3,4.1655258516504643E-3,3.9989054196320727E-3,3.8389499821265319E-3,3.6853927995268067E-3,null,null,null,4.4346290677129058E-2,4.4172730850804344E-2,4.3832552838713151E-2,4.3332420755669364E-2,4.2678731233273336E-2,null,null,null,0.82543960140417427,0.85994125496439855,0.86766128207064486,0.86445911124136798,0.82479143491425333]
[270,"SD057","SD057: EAD LA 1Gb Connection   Internal   WECLA","OR",0.04,0.82376702667128066,"£",613.72167458961189,601.12821389554051,590.08647700603626,597.15903239827003,562.19904464412627,null,null,null,0.11860205729858027,0.16097311416067145,0.17119468144825581,0.20876389654113509,0.26832856073388822,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!276:276,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.2388937868379295E-3},4.238894044528178E-3,4.2388945032168493E-3,4.2388951216735509E-3,4.2388957968222153E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!276:276,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":6.1762472852852364E-2},{"$f":"IF($A278=0,0,AF278*(1+INDEX(InputPriceChanges.Admin,$A278,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A278,AG$7)-FC.Serv.GRC!Y278)","v":6.1592920845726998E-2},{"$f":"IF($A278=0,0,AG278*(1+INDEX(InputPriceChanges.Admin,$A278,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A278,AH$7)-FC.Serv.GRC!Z278)","v":6.1260598181614917E-2},{"$f":"IF($A278=0,0,AH278*(1+INDEX(InputPriceChanges.Admin,$A278,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A278,AI$7)-FC.Serv.GRC!AA278)","v":6.0772015112260422E-2},{"$f":"IF($A278=0,0,AI278*(1+INDEX(InputPriceChanges.Admin,$A278,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A278,AJ$7)-FC.Serv.GRC!AB278)","v":6.0133420558110884E-2},null,null,null,null,{"$f":"IF($A278=0,0,AN278*(1+INDEX(InputPriceChanges.Admin,$A278,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A278,AO$7))","v":1.883807522787118E-2},{"$f":"IF($A278=0,0,AO278*(1+INDEX(InputPriceChanges.Admin,$A278,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A278,AP$7))","v":2.4408557672013807E-2},{"$f":"IF($A278=0,0,AP278*(1+INDEX(InputPriceChanges.Admin,$A278,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A278,AQ$7))","v":3.9144318420794667E-2},{"$f":"IF($A278=0,0,AQ278*(1+INDEX(InputPriceChanges.Admin,$A278,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A278,AR$7))","v":7.0423417997799526E-2},null,null,null,null,{"$f":"IF($A278=0,0,AV278*(1+INDEX(InputPriceChanges.Admin,$A278,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A278,AW$7))","v":1.883807522787118E-2},{"$f":"IF($A278=0,0,AW278*(1+INDEX(InputPriceChanges.Admin,$A278,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A278,AX$7))","v":2.4408557672013807E-2},{"$f":"IF($A278=0,0,AX278*(1+INDEX(InputPriceChanges.Admin,$A278,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A278,AY$7))","v":3.9144318420794667E-2},{"$f":"IF($A278=0,0,AY278*(1+INDEX(InputPriceChanges.Admin,$A278,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A278,AZ$7))","v":7.0423417997799526E-2},null,null,null,6.1762472852852364E-2,8.0430996073598174E-2,8.566915585362872E-2,9.9916333533055096E-2,0.13055683855591041,null,null,null,0.18036453015143264,0.24140411023426961,0.25686383730188456,0.30868023007419021,0.3988853992897986,null,null,null,7.4703285567908294E-4,7.470329010926017E-4,7.4703298192867001E-4,7.470330909211335E-4,7.4703320990459005E-4,null,null,null,7.4703285567908294E-4,7.1715158504889764E-4,6.8846559614546229E-4,6.6092706872919991E-4,6.3449008703822139E-4,null,null,null,1.0884584230992483E-2,1.0854703576642928E-2,1.0796137365441936E-2,1.0710032918411523E-2,1.0597491501382223E-2,null,null,null,0.82376702667128066,0.86504327800801617,0.87397871196620824,0.89280998872052941,0.91882852236159274]
[273,"SD038","SD038: EAD LA 1Gb Connection   External   WECLA","OR",0.04,0.82488037293521221,"£",609.93455857835545,597.41812640467231,586.4457022098378,593.4729818623963,558.72628430639281,null,null,null,6.2379227174925576E-2,0.15014154349157488,0.17359839848048056,0.1833830026321733,0.17049379027580575,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!279:279,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.520262307861362E-3},3.5202625847071166E-3,3.5202630774925987E-3,3.5202637419225564E-3,3.5202644672587295E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!279:279,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":3.1559148593073759E-2},{"$f":"IF($A281=0,0,AF281*(1+INDEX(InputPriceChanges.Admin,$A281,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A281,AG$7)-FC.Serv.GRC!Y281)","v":3.1418340571607431E-2},{"$f":"IF($A281=0,0,AG281*(1+INDEX(InputPriceChanges.Admin,$A281,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A281,AH$7)-FC.Serv.GRC!Z281)","v":3.114235634444202E-2},{"$f":"IF($A281=0,0,AH281*(1+INDEX(InputPriceChanges.Admin,$A281,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A281,AI$7)-FC.Serv.GRC!AA281)","v":3.0736602542438558E-2},{"$f":"IF($A281=0,0,AI281*(1+INDEX(InputPriceChanges.Admin,$A281,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A281,AJ$7)-FC.Serv.GRC!AB281)","v":3.0206268923889484E-2},null,null,null,null,{"$f":"IF($A281=0,0,AN281*(1+INDEX(InputPriceChanges.Admin,$A281,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A281,AO$7))","v":3.6420777530647312E-2},{"$f":"IF($A281=0,0,AO281*(1+INDEX(InputPriceChanges.Admin,$A281,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A281,AP$7))","v":4.7064862601592317E-2},{"$f":"IF($A281=0,0,AP281*(1+INDEX(InputPriceChanges.Admin,$A281,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A281,AQ$7))","v":5.012786356852271E-2},{"$f":"IF($A281=0,0,AQ281*(1+INDEX(InputPriceChanges.Admin,$A281,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A281,AR$7))","v":4.9224436066455553E-2},null,null,null,null,{"$f":"IF($A281=0,0,AV281*(1+INDEX(InputPriceChanges.Admin,$A281,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A281,AW$7))","v":3.6420777530647312E-2},{"$f":"IF($A281=0,0,AW281*(1+INDEX(InputPriceChanges.Admin,$A281,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A281,AX$7))","v":4.7064862601592317E-2},{"$f":"IF($A281=0,0,AX281*(1+INDEX(InputPriceChanges.Admin,$A281,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A281,AY$7))","v":5.012786356852271E-2},{"$f":"IF($A281=0,0,AY281*(1+INDEX(InputPriceChanges.Admin,$A281,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A281,AZ$7))","v":4.9224436066455553E-2},null,null,null,3.1559148593073759E-2,6.7839118102254736E-2,7.8207218946034329E-2,8.0864466110961264E-2,7.9430704990345033E-2,null,null,null,9.3938375767999335E-2,0.21798066159382962,0.25180561742651486,0.26424746874313454,0.24992449526615079,null,null,null,6.1646702252291083E-4,6.1646707100403619E-4,6.164671573004461E-4,6.1646727365517252E-4,6.1646740067577272E-4,null,null,null,6.1646702252291083E-4,5.9180838816387472E-4,5.6813613216809104E-4,5.4541078982458255E-4,5.2359446611610898E-4,null,null,null,5.5266263321012985E-3,5.5019680838943848E-3,5.4536378289574148E-3,5.382582374470448E-3,5.2897105489702152E-3,null,null,null,0.82488037293521221,0.91889682180712895,{"$f":"IF(BF281=0,0,IF((BF281-CL281)/BF281<=0,0,(BF281-CL281)/BF281))","v":0.93026682315962916},{"$f":"IF(BG281=0,0,IF((BG281-CM281)/BG281<=0,0,(BG281-CM281)/BG281))","v":0.9334369886634194},{"$f":"IF(BH281=0,0,IF((BH281-CN281)/BH281<=0,0,(BH281-CN281)/BH281))","v":0.93340471358509036}]
[274,"SD052","SD052: EAD  10Mb Connection   Internal   WECLA","OR",0.04,0.82414192165798084,"£",489.89268955713771,479.83335990168928,471.0312439927722,476.66047557973059,448.72990670551422,null,null,null,6.6500816270962547E-3,2.3450136299981517E-3,5.4249992005532262E-4,4.4265682459593796E-4,4.4656601346305865E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!280:280,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.5380987618135736E-4},2.5380989174784833E-4,2.538099194562039E-4,2.5380995681578857E-4,2.5380999760000789E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!280:280,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":3.5410204375320915E-3},{"$f":"IF($A282=0,0,AF282*(1+INDEX(InputPriceChanges.Admin,$A282,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A282,AG$7)-FC.Serv.GRC!Y282)","v":3.5308682590375826E-3},{"$f":"IF($A282=0,0,AG282*(1+INDEX(InputPriceChanges.Admin,$A282,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A282,AH$7)-FC.Serv.GRC!Z282)","v":3.5109699468161264E-3},{"$f":"IF($A282=0,0,AH282*(1+INDEX(InputPriceChanges.Admin,$A282,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A282,AI$7)-FC.Serv.GRC!AA282)","v":3.4817153127513971E-3},{"$f":"IF($A282=0,0,AI282*(1+INDEX(InputPriceChanges.Admin,$A282,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A282,AJ$7)-FC.Serv.GRC!AB282)","v":3.4434785229765022E-3},null,null,null,null,{"$f":"IF($A282=0,0,AN282*(1+INDEX(InputPriceChanges.Admin,$A282,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A282,AO$7))","v":-1.7929443668189961E-3},{"$f":"IF($A282=0,0,AO282*(1+INDEX(InputPriceChanges.Admin,$A282,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A282,AP$7))","v":-2.612550658406015E-3},{"$f":"IF($A282=0,0,AP282*(1+INDEX(InputPriceChanges.Admin,$A282,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A282,AQ$7))","v":-2.6647954104197205E-3},{"$f":"IF($A282=0,0,AQ282*(1+INDEX(InputPriceChanges.Admin,$A282,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A282,AR$7))","v":-2.6507254307718922E-3},null,null,null,null,{"$f":"IF($A282=0,0,AV282*(1+INDEX(InputPriceChanges.Admin,$A282,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A282,AW$7))","v":-7.7062480135978466E-4},{"$f":"IF($A282=0,0,AW282*(1+INDEX(InputPriceChanges.Admin,$A282,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A282,AX$7))","v":-1.1661697200234466E-3},{"$f":"IF($A282=0,0,AX282*(1+INDEX(InputPriceChanges.Admin,$A282,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A282,AY$7))","v":-1.2184142591369184E-3},{"$f":"IF($A282=0,0,AY282*(1+INDEX(InputPriceChanges.Admin,$A282,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A282,AZ$7))","v":-1.2043440470729675E-3},null,null,null,3.5410204375320915E-3,1.7379238922185865E-3,8.9841928841011146E-4,8.1691990233167654E-4,7.9275309220461004E-4,null,null,null,1.0191102064628347E-2,4.0829375222167386E-3,1.4409192084654341E-3,1.2595767269276146E-3,1.2393191056676686E-3,null,null,null,4.4634517089479328E-5,4.4634519826972517E-5,4.4634524699710682E-5,4.4634531269695452E-5,4.4634538441929884E-5,null,null,null,4.4634517089479328E-5,4.2849139033893613E-5,4.1135177963253365E-5,3.9489776657425276E-5,3.7910191682840906E-5,null,null,null,6.2271704951420953E-4,6.2093170691318003E-4,6.1743242796366527E-4,6.1228776423444308E-4,6.0556351586266231E-4,null,null,null,0.82414192165798084,0.64271639874832753,0.31275693217105216,0.25049229124320077,0.23612594915446131]
[277,"SD033","SD033: EAD  10Mb Connection   External   WECLA","OR",0.04,0.82404190816183887,"£",501.62204107785334,491.32171903169706,482.30910669692707,488.0727705059316,459.47295062596743,null,null,null,6.4783643880175733E-3,1.1199494879688718E-3,1.4766917556646272E-4,1.253682822280003E-4,1.2365210804810375E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!283:283,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.7009748443927077E-4},2.700975010438721E-4,2.7009753060006428E-4,2.7009757045111426E-4,2.7009761395518358E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!283:283,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":3.569297137143801E-3},{"$f":"IF($A285=0,0,AF285*(1+INDEX(InputPriceChanges.Admin,$A285,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A285,AG$7)-FC.Serv.GRC!Y285)","v":3.5584934565293246E-3},{"$f":"IF($A285=0,0,AG285*(1+INDEX(InputPriceChanges.Admin,$A285,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A285,AH$7)-FC.Serv.GRC!Z285)","v":3.5373181995286117E-3},{"$f":"IF($A285=0,0,AH285*(1+INDEX(InputPriceChanges.Admin,$A285,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A285,AI$7)-FC.Serv.GRC!AA285)","v":3.5061861950753288E-3},{"$f":"IF($A285=0,0,AI285*(1+INDEX(InputPriceChanges.Admin,$A285,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A285,AJ$7)-FC.Serv.GRC!AB285)","v":3.4654956251315063E-3},null,null,null,null,{"$f":"IF($A285=0,0,AN285*(1+INDEX(InputPriceChanges.Admin,$A285,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A285,AO$7))","v":-2.3252362231145317E-3},{"$f":"IF($A285=0,0,AO285*(1+INDEX(InputPriceChanges.Admin,$A285,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A285,AP$7))","v":-2.8297798376787217E-3},{"$f":"IF($A285=0,0,AP285*(1+INDEX(InputPriceChanges.Admin,$A285,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A285,AQ$7))","v":-2.8429398587390279E-3},{"$f":"IF($A285=0,0,AQ285*(1+INDEX(InputPriceChanges.Admin,$A285,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A285,AR$7))","v":-2.8408197758268174E-3},null,null,null,null,{"$f":"IF($A285=0,0,AV285*(1+INDEX(InputPriceChanges.Admin,$A285,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A285,AW$7))","v":-8.4135591846800175E-4},{"$f":"IF($A285=0,0,AW285*(1+INDEX(InputPriceChanges.Admin,$A285,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A285,AX$7))","v":-1.1354521763186796E-3},{"$f":"IF($A285=0,0,AX285*(1+INDEX(InputPriceChanges.Admin,$A285,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A285,AY$7))","v":-1.1486119473924858E-3},{"$f":"IF($A285=0,0,AY285*(1+INDEX(InputPriceChanges.Admin,$A285,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A285,AZ$7))","v":-1.1464915915783056E-3},null,null,null,3.569297137143801E-3,1.2332572334147929E-3,7.0753836184989007E-4,6.6324633633630097E-4,6.2467584930468896E-4,null,null,null,1.0047661525161374E-2,2.3532067213836647E-3,8.5520753741635282E-4,7.8861461856430132E-4,7.4832795735279276E-4,null,null,null,4.7525837972221502E-5,4.7525840893935466E-5,4.7525846094586642E-5,4.7525853106701353E-5,4.7525860761594376E-5,null,null,null,4.7525837972221502E-5,4.5624807258178044E-5,4.3799819760771043E-5,4.2047833174210518E-5,4.0365926348899156E-5,null,null,null,6.280467134552345E-4,6.2614571842948218E-4,6.2241976061345409E-4,6.169418325147573E-4,6.0978199747163512E-4,null,null,null,0.82404190816183887,0.49228295487411527,0.12030245400954609,6.9814940972496894E-2,2.3842528648469138E-2]
[278,"SD034","SD034: EAD  100Mb Connection   External   WECLA","OR",0.04,0.8251241854838437,"£",467.02022817260786,457.43768073123829,449.03423549895956,454.4176934102619,427.8166289578283,null,null,null,0.1641397289321754,0.1536090220827066,0.20196096384064813,0.10369715303949072,0.13624280855320944,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!284:284,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.84999476972951E-3},5.8499951044705912E-3,5.8499957003097505E-3,5.8499965036884743E-3,5.8499973807103678E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!284:284,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":8.5582753645647977E-2},{"$f":"IF($A286=0,0,AF286*(1+INDEX(InputPriceChanges.Admin,$A286,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A286,AG$7)-FC.Serv.GRC!Y286)","v":8.534875873857839E-2},{"$f":"IF($A286=0,0,AG286*(1+INDEX(InputPriceChanges.Admin,$A286,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A286,AH$7)-FC.Serv.GRC!Z286)","v":8.4890127768695506E-2},{"$f":"IF($A286=0,0,AH286*(1+INDEX(InputPriceChanges.Admin,$A286,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A286,AI$7)-FC.Serv.GRC!AA286)","v":8.4215845429638392E-2},{"$f":"IF($A286=0,0,AI286*(1+INDEX(InputPriceChanges.Admin,$A286,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A286,AJ$7)-FC.Serv.GRC!AB286)","v":8.3334535825744988E-2},null,null,null,null,{"$f":"IF($A286=0,0,AN286*(1+INDEX(InputPriceChanges.Admin,$A286,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A286,AO$7))","v":-3.0203008438237358E-3},{"$f":"IF($A286=0,0,AO286*(1+INDEX(InputPriceChanges.Admin,$A286,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A286,AP$7))","v":1.8939806737068136E-2},{"$f":"IF($A286=0,0,AP286*(1+INDEX(InputPriceChanges.Admin,$A286,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A286,AQ$7))","v":-2.3143386166927168E-2},{"$f":"IF($A286=0,0,AQ286*(1+INDEX(InputPriceChanges.Admin,$A286,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A286,AR$7))","v":-5.5449915714222905E-3},null,null,null,null,{"$f":"IF($A286=0,0,AV286*(1+INDEX(InputPriceChanges.Admin,$A286,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A286,AW$7))","v":-3.0203008438237358E-3},{"$f":"IF($A286=0,0,AW286*(1+INDEX(InputPriceChanges.Admin,$A286,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A286,AX$7))","v":1.8939806737068136E-2},{"$f":"IF($A286=0,0,AX286*(1+INDEX(InputPriceChanges.Admin,$A286,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A286,AY$7))","v":-4.7548285718885183E-3},{"$f":"IF($A286=0,0,AY286*(1+INDEX(InputPriceChanges.Admin,$A286,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A286,AZ$7))","v":1.2843568780398794E-2},null,null,null,8.5582753645647977E-2,8.2328457894754653E-2,0.10382993450576364,6.1072459262711223E-2,7.778954425432269E-2,null,null,null,0.24972248257782337,0.23593747997746126,0.30579089834641177,0.16476961230220194,0.21403235280753213,null,null,null,1.0230226002717023E-3,1.0230226588098215E-3,1.0230227630076798E-3,1.0230229034991884E-3,1.0230230568691063E-3,null,null,null,1.0230226002717023E-3,9.8210175245742859E-4,9.4281777838787757E-4,9.0510519155025788E-4,8.6890111415245978E-4,null,null,null,1.4966353752318235E-2,1.4925433702351812E-2,1.4845230237931209E-2,1.4727314564674738E-2,1.4573194829852967E-2,null,null,null,0.8251241854838437,0.8187086933969796,0.85702360009572054,0.75885505934314434,0.81265869379298816]
[281,"SD227","SD227: EBD ONBS Connections AISBO   Internal   WECLA","OR",0.04,0.81274869305961317,"£",{"$f":"IF($A289=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A289)))","v":590.58499477959435},578.4570239459166,567.84753889812202,574.6312842135128,540.95612231995983,null,null,null,1.716830579824281E-3,1.6134583532754067E-3,1.326678705616182E-3,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!287:287,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.3027065882842302E-5},{"$f":"IF($A289=0,0,X289*(1+INDEX(InputPriceChanges.Admin,$A289,Y$7)))","v":9.3027065825626039E-5},9.3027065723781115E-5,9.3027065586462113E-5,9.3027065436555536E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!287:287,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.0838355715464692E-3},{"$f":"IF($A289=0,0,AF289*(1+INDEX(InputPriceChanges.Admin,$A289,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A289,AG$7)-FC.Serv.GRC!Y289)","v":1.0801144882468315E-3},{"$f":"IF($A289=0,0,AG289*(1+INDEX(InputPriceChanges.Admin,$A289,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A289,AH$7)-FC.Serv.GRC!Z289)","v":1.0728211651115905E-3},{"$f":"IF($A289=0,0,AH289*(1+INDEX(InputPriceChanges.Admin,$A289,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A289,AI$7)-FC.Serv.GRC!AA289)","v":1.0620984918402209E-3},{"$f":"IF($A289=0,0,AI289*(1+INDEX(InputPriceChanges.Admin,$A289,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A289,AJ$7)-FC.Serv.GRC!AB289)","v":1.0480836427076015E-3},null,null,null,null,{"$f":"IF($A289=0,0,AN289*(1+INDEX(InputPriceChanges.Admin,$A289,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A289,AO$7))","v":-3.4255104137938375E-5},{"$f":"IF($A289=0,0,AO289*(1+INDEX(InputPriceChanges.Admin,$A289,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A289,AP$7))","v":-1.6576005401584612E-4},{"$f":"IF($A289=0,0,AP289*(1+INDEX(InputPriceChanges.Admin,$A289,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A289,AQ$7))","v":-8.4368704075314248E-4},{"$f":"IF($A289=0,0,AQ289*(1+INDEX(InputPriceChanges.Admin,$A289,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A289,AR$7))","v":-8.4368703939360012E-4},null,null,null,null,{"$f":"IF($A289=0,0,AV289*(1+INDEX(InputPriceChanges.Admin,$A289,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A289,AW$7))","v":-3.4255104137938375E-5},{"$f":"IF($A289=0,0,AW289*(1+INDEX(InputPriceChanges.Admin,$A289,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A289,AX$7))","v":-1.3224430816513398E-4},{"$f":"IF($A289=0,0,AX289*(1+INDEX(InputPriceChanges.Admin,$A289,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A289,AY$7))","v":-3.3737358888946234E-4},{"$f":"IF($A289=0,0,AY289*(1+INDEX(InputPriceChanges.Admin,$A289,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A289,AZ$7))","v":-3.3737358834580851E-4},null,null,null,1.0838355715464692E-3,1.045859384108893E-3,9.0706111109574439E-4,2.1841145108707845E-4,2.0439660331400143E-4,null,null,null,2.8006661513707504E-3,2.6593177373842999E-3,2.2337398167119266E-3,2.1841145108707845E-4,2.0439660331400143E-4,null,null,null,1.7419439667391691E-5,{"$f":"IF($A289=0,0,BT289*(1+INDEX(InputPriceChanges.Admin,$A289,BU$7)))","v":1.7419439656677872E-5},1.7419439637607278E-5,1.7419439611894116E-5,1.7419439583823911E-5,null,null,null,1.7419439667391691E-5,{"$f":"IF($A289=0,0,CB289*(1+INDEX(InputPriceChanges.Admin,$A289,CC$7))*(1-$E289))","v":1.6722662070410757E-5},1.6053755570018864E-5,1.5411605324468747E-5,1.4795141087648668E-5,null,null,null,2.0294962728055751E-4,2.0225284956946631E-4,2.0088716528045384E-4,1.9887933069649515E-4,1.962550318798398E-4,null,null,null,0.81274869305961317,0.80661563816077197,0.77852962405390858,8.9428096802470491E-2,3.9832224714880675E-2]
[282,"SD040","SD040: Other Ethernet Connections   External   WECLA","OR",0.04,0.82236410391926218,"£",328.54677711784325,321.80352509263713,315.8951342342495,319.67766080943915,300.95688329768257,null,null,null,3.3784465091027824E-2,8.2197779616306459E-3,1.5004030767278013E-2,1.4078820402710327E-2,1.72847817475907E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!288:288,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.322384322632112E-3},1.3223844092891319E-3,1.3223845635386374E-3,1.3223847715155229E-3,1.3223849985569921E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!288:288,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.5375412325267724E-2},{"$f":"IF($A290=0,0,AF290*(1+INDEX(InputPriceChanges.Admin,$A290,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A290,AG$7)-FC.Serv.GRC!Y290)","v":1.5322517956460594E-2},{"$f":"IF($A290=0,0,AG290*(1+INDEX(InputPriceChanges.Admin,$A290,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A290,AH$7)-FC.Serv.GRC!Z290)","v":1.5218844793973995E-2},{"$f":"IF($A290=0,0,AH290*(1+INDEX(InputPriceChanges.Admin,$A290,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A290,AI$7)-FC.Serv.GRC!AA290)","v":1.5066423829200646E-2},{"$f":"IF($A290=0,0,AI290*(1+INDEX(InputPriceChanges.Admin,$A290,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A290,AJ$7)-FC.Serv.GRC!AB290)","v":1.4867204566931936E-2},null,null,null,null,{"$f":"IF($A290=0,0,AN290*(1+INDEX(InputPriceChanges.Admin,$A290,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A290,AO$7))","v":-9.1232516833298829E-3},{"$f":"IF($A290=0,0,AO290*(1+INDEX(InputPriceChanges.Admin,$A290,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A290,AP$7))","v":-6.2539561480931451E-3},{"$f":"IF($A290=0,0,AP290*(1+INDEX(InputPriceChanges.Admin,$A290,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A290,AQ$7))","v":-6.6913596703890724E-3},{"$f":"IF($A290=0,0,AQ290*(1+INDEX(InputPriceChanges.Admin,$A290,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A290,AR$7))","v":-5.0277834628502799E-3},null,null,null,null,{"$f":"IF($A290=0,0,AV290*(1+INDEX(InputPriceChanges.Admin,$A290,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A290,AW$7))","v":-4.6246752353753494E-3},{"$f":"IF($A290=0,0,AW290*(1+INDEX(InputPriceChanges.Admin,$A290,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A290,AX$7))","v":-1.7553791754022423E-3},{"$f":"IF($A290=0,0,AX290*(1+INDEX(InputPriceChanges.Admin,$A290,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A290,AY$7))","v":-2.1927819901883775E-3},{"$f":"IF($A290=0,0,AY290*(1+INDEX(InputPriceChanges.Admin,$A290,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A290,AZ$7))","v":-5.2920501028460697E-4},null,null,null,1.5375412325267724E-2,6.1992662731307109E-3,8.9648886458808495E-3,8.375064158811573E-3,9.8394211040816557E-3,null,null,null,4.9159877416295544E-2,1.4419044234761357E-2,2.3968919413158863E-2,2.2453884561521899E-2,2.7124202851672358E-2,null,null,null,2.3490292411387472E-4,2.349029395072721E-4,2.3490296690752122E-4,2.3490300385168165E-4,2.3490304418239647E-4,null,null,null,2.3490292411387472E-4,2.2550682192698122E-4,2.1648657430197157E-4,2.0782714401572141E-4,1.9951409250984644E-4,null,null,null,2.7312251460097528E-3,2.7218292074090728E-3,2.7034131322912413E-3,2.6763376976322371E-3,2.6409492054625915E-3,null,null,null,0.82236410391926218,0.56094332982498052,0.69844431547586538,0.68043973790739154,0.73159506260311846]
[285,"SD002","SD002: Excess Construction Charge   External   WECLA","OR",0.04,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!291:291,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.0493377842229816E-4},2.0493377868750456E-4,2.0493377915957193E-4,2.0493377979606723E-4,2.0493378049090799E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!291:291,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.2788599215811355E-3},{"$f":"IF($A293=0,0,AF293*(1+INDEX(InputPriceChanges.Admin,$A293,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A293,AG$7)-FC.Serv.GRC!Y293)","v":2.2706625733827251E-3},{"$f":"IF($A293=0,0,AG293*(1+INDEX(InputPriceChanges.Admin,$A293,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A293,AH$7)-FC.Serv.GRC!Z293)","v":2.2545957703271127E-3},{"$f":"IF($A293=0,0,AH293*(1+INDEX(InputPriceChanges.Admin,$A293,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A293,AI$7)-FC.Serv.GRC!AA293)","v":2.2309742901351543E-3},{"$f":"IF($A293=0,0,AI293*(1+INDEX(InputPriceChanges.Admin,$A293,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A293,AJ$7)-FC.Serv.GRC!AB293)","v":2.2001003186962517E-3},null,null,null,null,{"$f":"IF($A293=0,0,AN293*(1+INDEX(InputPriceChanges.Admin,$A293,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A293,AO$7))","v":0},{"$f":"IF($A293=0,0,AO293*(1+INDEX(InputPriceChanges.Admin,$A293,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A293,AP$7))","v":0},{"$f":"IF($A293=0,0,AP293*(1+INDEX(InputPriceChanges.Admin,$A293,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A293,AQ$7))","v":0},{"$f":"IF($A293=0,0,AQ293*(1+INDEX(InputPriceChanges.Admin,$A293,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A293,AR$7))","v":0},null,null,null,null,{"$f":"IF($A293=0,0,AV293*(1+INDEX(InputPriceChanges.Admin,$A293,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A293,AW$7))","v":0},{"$f":"IF($A293=0,0,AW293*(1+INDEX(InputPriceChanges.Admin,$A293,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A293,AX$7))","v":0},{"$f":"IF($A293=0,0,AX293*(1+INDEX(InputPriceChanges.Admin,$A293,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A293,AY$7))","v":0},{"$f":"IF($A293=0,0,AY293*(1+INDEX(InputPriceChanges.Admin,$A293,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A293,AZ$7))","v":0},null,null,null,2.2788599215811355E-3,2.2706625733827251E-3,2.2545957703271127E-3,2.2309742901351543E-3,2.2001003186962517E-3,null,null,null,2.2788599215811355E-3,2.2706625733827251E-3,2.2545957703271127E-3,2.2309742901351543E-3,2.2001003186962517E-3,null,null,null,2.0493377842229816E-4,2.0493377868750456E-4,2.0493377915957193E-4,2.0493377979606723E-4,2.0493378049090799E-4,null,null,null,2.0493377842229816E-4,1.9673642754000436E-4,1.8886697087346148E-4,1.8131229260165334E-4,1.7405980148774781E-4,null,null,null,2.2788599215811355E-3,2.2706625733827255E-3,2.2545957703271127E-3,2.2309742901351543E-3,2.2001003186962517E-3,null,null,null,0,0,0,0,0]
[286,"SD314","SD314: EBD MISBO Rentals   External   Non WECLA","OR",0.04,0.49117282081040486,"£",101390.46462539285,109206.70592489185,124221.32108780128,126821.86252764823,101141.08426010296,null,null,null,3.8445067392548746,18.23923601655893,46.526313728403835,71.883155886569384,47.503820429685106,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!292:292,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.0802390080632566E-4},2.0802390085013212E-4,2.0802390092810759E-4,2.0802390103324305E-4,2.0802390114801593E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!292:292,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.2421419637907547E-3},{"$f":"IF($A294=0,0,AF294*(1+INDEX(InputPriceChanges.Admin,$A294,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A294,AG$7)-FC.Serv.GRC!Y294)","v":2.233821008228908E-3},{"$f":"IF($A294=0,0,AG294*(1+INDEX(InputPriceChanges.Admin,$A294,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A294,AH$7)-FC.Serv.GRC!Z294)","v":2.2175119352334676E-3},{"$f":"IF($A294=0,0,AH294*(1+INDEX(InputPriceChanges.Admin,$A294,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A294,AI$7)-FC.Serv.GRC!AA294)","v":2.1935342694255041E-3},{"$f":"IF($A294=0,0,AI294*(1+INDEX(InputPriceChanges.Admin,$A294,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A294,AJ$7)-FC.Serv.GRC!AB294)","v":2.1621947543255726E-3},null,null,null,null,{"$f":"IF($A294=0,0,AN294*(1+INDEX(InputPriceChanges.Admin,$A294,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A294,AO$7))","v":3.5995173244175076E-3},{"$f":"IF($A294=0,0,AO294*(1+INDEX(InputPriceChanges.Admin,$A294,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A294,AP$7))","v":9.2020484074481074E-3},{"$f":"IF($A294=0,0,AP294*(1+INDEX(InputPriceChanges.Admin,$A294,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A294,AQ$7))","v":1.4273425733589371E-2},{"$f":"IF($A294=0,0,AQ294*(1+INDEX(InputPriceChanges.Admin,$A294,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A294,AR$7))","v":1.1748185328076515E-2},null,null,null,null,{"$f":"IF($A294=0,0,AV294*(1+INDEX(InputPriceChanges.Admin,$A294,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A294,AW$7))","v":3.5995173244175076E-3},{"$f":"IF($A294=0,0,AW294*(1+INDEX(InputPriceChanges.Admin,$A294,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A294,AX$7))","v":9.2020484074481074E-3},{"$f":"IF($A294=0,0,AX294*(1+INDEX(InputPriceChanges.Admin,$A294,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A294,AY$7))","v":1.4273425733589371E-2},{"$f":"IF($A294=0,0,AY294*(1+INDEX(InputPriceChanges.Admin,$A294,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A294,AZ$7))","v":1.2308977464607103E-2},null,null,null,2.2421419637907547E-3,5.833338332646416E-3,1.1419560342681575E-2,1.6466960003014876E-2,1.3910380082402089E-2,null,null,null,3.8467488812186654,18.245069354891577,46.537733288746516,71.899622846572399,47.517730809767507,null,null,null,1.0584821465129882E-4,1.0584821467358874E-4,1.0584821471326478E-4,1.0584821476676056E-4,1.0584821482516012E-4,null,null,null,1.0584821465129882E-4,1.0161428608664518E-4,9.7549714679744811E-5,9.3647726139884651E-5,8.9901817143890725E-5,null,null,null,1.140862770778269E-3,1.1366288424315726E-3,1.1283303428241056E-3,1.1161298547674888E-3,1.1001834577020211E-3,null,null,null,0.49117282081040486,0.80514950828920673,0.90119318879494192,0.93222004215938215,0.92090917349599566]
[289,"SD306","SD306: BES MISBO Rentals   External   Non WECLA","OR",0.04,0.51367417677477378,"£",11876.080778456158,12212.648138175069,15073.334651163686,16266.978560888499,16187.854274726586,null,null,null,6.8782851433634669,1.2654640755244693,1.1502951610534786,1.2950380054380131,0.86741838748934841,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!295:295,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.2045245908025556E-3},2.2045247391885669E-3,2.2045250033156847E-3,2.2045253594421784E-3,2.2045257482136635E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!295:295,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.7961418952490897E-2},{"$f":"IF($A297=0,0,AF297*(1+INDEX(InputPriceChanges.Admin,$A297,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A297,AG$7)-FC.Serv.GRC!Y297)","v":2.787323984499963E-2},{"$f":"IF($A297=0,0,AG297*(1+INDEX(InputPriceChanges.Admin,$A297,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A297,AH$7)-FC.Serv.GRC!Z297)","v":2.770040842427059E-2},{"$f":"IF($A297=0,0,AH297*(1+INDEX(InputPriceChanges.Admin,$A297,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A297,AI$7)-FC.Serv.GRC!AA297)","v":2.7446310488058373E-2},{"$f":"IF($A297=0,0,AI297*(1+INDEX(InputPriceChanges.Admin,$A297,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A297,AJ$7)-FC.Serv.GRC!AB297)","v":2.7114195940721068E-2},null,null,null,null,{"$f":"IF($A297=0,0,AN297*(1+INDEX(InputPriceChanges.Admin,$A297,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A297,AO$7))","v":-1.1321639703430222E-2},{"$f":"IF($A297=0,0,AO297*(1+INDEX(InputPriceChanges.Admin,$A297,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A297,AP$7))","v":-1.2079602949655242E-2},{"$f":"IF($A297=0,0,AP297*(1+INDEX(InputPriceChanges.Admin,$A297,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A297,AQ$7))","v":-1.1990425639597501E-2},{"$f":"IF($A297=0,0,AQ297*(1+INDEX(InputPriceChanges.Admin,$A297,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A297,AR$7))","v":-1.2652029724753561E-2},null,null,null,null,{"$f":"IF($A297=0,0,AV297*(1+INDEX(InputPriceChanges.Admin,$A297,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A297,AW$7))","v":-4.9181967189662664E-3},{"$f":"IF($A297=0,0,AW297*(1+INDEX(InputPriceChanges.Admin,$A297,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A297,AX$7))","v":-5.6761591979860426E-3},{"$f":"IF($A297=0,0,AX297*(1+INDEX(InputPriceChanges.Admin,$A297,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A297,AY$7))","v":-5.5869808534941409E-3},{"$f":"IF($A297=0,0,AY297*(1+INDEX(InputPriceChanges.Admin,$A297,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A297,AZ$7))","v":-6.2485838093927276E-3},null,null,null,2.7961418952490897E-2,1.6551600141569409E-2,1.5620805474615349E-2,1.5455884848460872E-2,1.4462166215967506E-2,null,null,null,6.9062465623159577,1.2820156756660386,1.165915966528094,1.310493890286474,0.88188055370531593,null,null,null,1.0721172364423078E-3,1.0721173086062569E-3,1.0721174370580948E-3,1.0721176102516051E-3,1.0721177993212178E-3,null,null,null,1.0721172364423078E-3,1.0292326162620066E-3,9.8806342999274038E-4,9.485410460235642E-4,9.1059956476824671E-4,null,null,null,1.3598360090615578E-2,1.3555476313573621E-2,1.3471423930608383E-2,1.3347849542600146E-2,1.3186333661961258E-2,null,null,null,0.51367417677477378,0.18101717068859169,0.13759735677522045,0.13639046399020299,8.8218634397772069E-2]
[290,"SD301","SD301: WES MISBO Rentals   Internal   Non WECLA","OR",0.04,0.502837285658429,"£",10151.568727348253,11499.420609682613,14790.310577886037,23221.760338354161,72583.114320270732,null,null,null,3.2611019400205912,2.7405332775080384,3.3577673305904385,3.7046937947852787,6.9053648741182743,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!296:296,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0790191924088144E-3},1.0790192425810313E-3,1.0790193318875815E-3,1.0790194523009175E-3,1.0790195837521574E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!296:296,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":9.8174757936293298E-3},{"$f":"IF($A298=0,0,AF298*(1+INDEX(InputPriceChanges.Admin,$A298,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A298,AG$7)-FC.Serv.GRC!Y298)","v":9.7743154804189186E-3},{"$f":"IF($A298=0,0,AG298*(1+INDEX(InputPriceChanges.Admin,$A298,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A298,AH$7)-FC.Serv.GRC!Z298)","v":9.6897211737839439E-3},{"$f":"IF($A298=0,0,AH298*(1+INDEX(InputPriceChanges.Admin,$A298,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A298,AI$7)-FC.Serv.GRC!AA298)","v":9.5653501569599245E-3},{"$f":"IF($A298=0,0,AI298*(1+INDEX(InputPriceChanges.Admin,$A298,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A298,AJ$7)-FC.Serv.GRC!AB298)","v":9.4027933101363745E-3},null,null,null,null,{"$f":"IF($A298=0,0,AN298*(1+INDEX(InputPriceChanges.Admin,$A298,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A298,AO$7))","v":-1.223310692737552E-3},{"$f":"IF($A298=0,0,AO298*(1+INDEX(InputPriceChanges.Admin,$A298,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A298,AP$7))","v":-1.3912644002838778E-3},{"$f":"IF($A298=0,0,AP298*(1+INDEX(InputPriceChanges.Admin,$A298,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A298,AQ$7))","v":-2.3847199577854807E-3},{"$f":"IF($A298=0,0,AQ298*(1+INDEX(InputPriceChanges.Admin,$A298,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A298,AR$7))","v":-3.3244778401205878E-3},null,null,null,null,{"$f":"IF($A298=0,0,AV298*(1+INDEX(InputPriceChanges.Admin,$A298,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A298,AW$7))","v":-1.1119808715452629E-3},{"$f":"IF($A298=0,0,AW298*(1+INDEX(InputPriceChanges.Admin,$A298,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A298,AX$7))","v":-1.2799345698772189E-3},{"$f":"IF($A298=0,0,AX298*(1+INDEX(InputPriceChanges.Admin,$A298,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A298,AY$7))","v":-2.2479605230526366E-3},{"$f":"IF($A298=0,0,AY298*(1+INDEX(InputPriceChanges.Admin,$A298,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A298,AZ$7))","v":-3.1710509090518055E-3},null,null,null,9.8174757936293298E-3,8.5510047876813673E-3,8.2984567735000653E-3,7.1806301991744438E-3,6.0783154700157866E-3,null,null,null,3.2709194158142205,2.74908428229572,3.3660657873639388,3.7118744249844533,6.9114431895882902,null,null,null,5.3644811052461607E-4,5.3644813546837157E-4,5.3644817986825844E-4,5.3644823973327937E-4,5.3644830508593462E-4,null,null,null,5.3644811052461607E-4,5.1499021004963665E-4,4.943906425665869E-4,4.7461506982866255E-4,4.5563052254256895E-4,null,null,null,4.8808829135434263E-3,4.8594252150759047E-3,4.8173680799714182E-3,4.755535447661767E-3,4.6747182444601635E-3,null,null,null,0.502837285658429,0.43171295821557437,0.41948627179031717,0.33772728635872235,0.23091878539038346]
[293,"SD322","SD322: WES BES Main Link MISBO   External   Non WECLA","OR",0.04,0.40676954816520067,"£",3185.0011058563518,3778.581592342071,3281.0756914986091,2932.5215626471877,3373.1759890286357,null,null,null,11.218714116985399,5.6099533466269671,3.78059922256503,10.60512082477193,42.703979930182932,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!299:299,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.4946110403664553E-4},3.4946113051173577E-4,3.4946117763739998E-4,3.4946124117762997E-4,3.4946131054239369E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!299:299,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":4.2678150258892121E-3},{"$f":"IF($A301=0,0,AF301*(1+INDEX(InputPriceChanges.Admin,$A301,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A301,AG$7)-FC.Serv.GRC!Y301)","v":4.2538369039973956E-3},{"$f":"IF($A301=0,0,AG301*(1+INDEX(InputPriceChanges.Admin,$A301,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A301,AH$7)-FC.Serv.GRC!Z301)","v":4.2264397213106425E-3},{"$f":"IF($A301=0,0,AH301*(1+INDEX(InputPriceChanges.Admin,$A301,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A301,AI$7)-FC.Serv.GRC!AA301)","v":4.1861601892733118E-3},{"$f":"IF($A301=0,0,AI301*(1+INDEX(InputPriceChanges.Admin,$A301,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A301,AJ$7)-FC.Serv.GRC!AB301)","v":4.1335134716065473E-3},null,null,null,null,{"$f":"IF($A301=0,0,AN301*(1+INDEX(InputPriceChanges.Admin,$A301,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A301,AO$7))","v":-9.6411559467622599E-4},{"$f":"IF($A301=0,0,AO301*(1+INDEX(InputPriceChanges.Admin,$A301,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A301,AP$7))","v":-1.1288141311104059E-3},{"$f":"IF($A301=0,0,AP301*(1+INDEX(InputPriceChanges.Admin,$A301,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A301,AQ$7))","v":8.3230003577559365E-5},{"$f":"IF($A301=0,0,AQ301*(1+INDEX(InputPriceChanges.Admin,$A301,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A301,AR$7))","v":4.3709097689571021E-3},null,null,null,null,{"$f":"IF($A301=0,0,AV301*(1+INDEX(InputPriceChanges.Admin,$A301,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A301,AW$7))","v":-4.8995254430766913E-4},{"$f":"IF($A301=0,0,AW301*(1+INDEX(InputPriceChanges.Admin,$A301,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A301,AX$7))","v":-6.5465101679983444E-4},{"$f":"IF($A301=0,0,AX301*(1+INDEX(InputPriceChanges.Admin,$A301,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A301,AY$7))","v":5.573932041020947E-4},{"$f":"IF($A301=0,0,AY301*(1+INDEX(InputPriceChanges.Admin,$A301,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A301,AZ$7))","v":4.8450730635985649E-3},null,null,null,4.2678150258892121E-3,3.2897213093211696E-3,3.0976255902002365E-3,4.2693901928508712E-3,8.5044232405636494E-3,null,null,null,11.222981932011288,5.6132430679362884,3.7836968481552304,10.609390214964781,42.712484353423498,null,null,null,2.0731096864634702E-4,2.0731098435217675E-4,2.0731101230855582E-4,2.0731105000255516E-4,2.073110911518453E-4,null,null,null,2.0731096864634702E-4,1.9901854497808967E-4,1.9105782894356503E-4,1.8341554913506064E-4,1.7607896211966622E-4,null,null,null,2.5317978361556028E-3,2.5235055885899182E-3,2.5072527455256553E-3,2.483357700535455E-3,2.4521260644263811E-3,null,null,null,0.40676954816520067,0.23291204594147191,0.19058883247294531,0.4183343315179161,0.71166462497651262]
[294,"SD323","SD323: Other Ethernet main links  1Gb Internal non WECLA","OR",0.04,0,"£",3182.1529248398447,3775.2611297958174,3278.1610115515973,2929.884392512688,3370.2000485707958,null,null,null,5.9490507074823,6.7448845711930563,8.2516388860989576,7.5515305053735409,7.7872848537199904,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!300:300,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0651661318355239E-4},1.0651661330941761E-4,1.0651661353345772E-4,1.0651661383553425E-4,1.0651661416530114E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!300:300,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.0594445808324246E-3},{"$f":"IF($A302=0,0,AF302*(1+INDEX(InputPriceChanges.Admin,$A302,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A302,AG$7)-FC.Serv.GRC!Y302)","v":1.0551839175519393E-3},{"$f":"IF($A302=0,0,AG302*(1+INDEX(InputPriceChanges.Admin,$A302,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A302,AH$7)-FC.Serv.GRC!Z302)","v":1.0468330172703213E-3},{"$f":"IF($A302=0,0,AH302*(1+INDEX(InputPriceChanges.Admin,$A302,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A302,AI$7)-FC.Serv.GRC!AA302)","v":1.0345554892619555E-3},{"$f":"IF($A302=0,0,AI302*(1+INDEX(InputPriceChanges.Admin,$A302,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A302,AJ$7)-FC.Serv.GRC!AB302)","v":1.0185083981237011E-3},null,null,null,null,{"$f":"IF($A302=0,0,AN302*(1+INDEX(InputPriceChanges.Admin,$A302,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A302,AO$7))","v":0},{"$f":"IF($A302=0,0,AO302*(1+INDEX(InputPriceChanges.Admin,$A302,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A302,AP$7))","v":0},{"$f":"IF($A302=0,0,AP302*(1+INDEX(InputPriceChanges.Admin,$A302,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A302,AQ$7))","v":4.9835405186502666E-21},{"$f":"IF($A302=0,0,AQ302*(1+INDEX(InputPriceChanges.Admin,$A302,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A302,AR$7))","v":4.9835405340789079E-21},null,null,null,null,{"$f":"IF($A302=0,0,AV302*(1+INDEX(InputPriceChanges.Admin,$A302,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A302,AW$7))","v":0},{"$f":"IF($A302=0,0,AW302*(1+INDEX(InputPriceChanges.Admin,$A302,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A302,AX$7))","v":0},{"$f":"IF($A302=0,0,AX302*(1+INDEX(InputPriceChanges.Admin,$A302,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A302,AY$7))","v":4.9835405186502666E-21},{"$f":"IF($A302=0,0,AY302*(1+INDEX(InputPriceChanges.Admin,$A302,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A302,AZ$7))","v":4.9835405340789079E-21},null,null,null,1.0594445808324246E-3,1.0551839175519393E-3,1.0468330172703213E-3,1.0345554892619555E-3,1.0185083981237011E-3,null,null,null,5.9501101520631323,6.7459397551106086,8.2526857191162275,7.5525650608628032,7.7883033621181141,null,null,null,1.0651661318355239E-4,1.0651661330941761E-4,1.0651661353345772E-4,1.0651661383553425E-4,1.0651661416530114E-4,null,null,null,1.0651661318355239E-4,1.022559487770409E-4,9.8165711032434624E-5,9.4239082858395225E-5,9.0469519824145782E-5,null,null,null,1.0594445808324246E-3,1.0551839175519393E-3,1.0468330172703211E-3,1.0345554892619555E-3,1.0185083981237011E-3,null,null,null,0,0,2.0713946820527793E-16,0,0]
[297,"SD326","SD326: Optical Services Main Link   External   Non WECLA","OR",0.04,0.4079828918265061,"£",3183.4039839675197,3776.7044669221209,3279.436247439804,2931.0465936275014,3371.4967236262414,null,null,null,66.907509165591179,133.26174483216502,145.65425482990602,231.4256428996172,403.74284174111642,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!303:303,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.4039346978368243E-3},2.403934894687302E-3,2.4039352450811804E-3,2.4039357175224337E-3,2.4039362332709032E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!303:303,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.8456897298165688E-2},{"$f":"IF($A305=0,0,AF305*(1+INDEX(InputPriceChanges.Admin,$A305,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A305,AG$7)-FC.Serv.GRC!Y305)","v":2.8360742232621954E-2},{"$f":"IF($A305=0,0,AG305*(1+INDEX(InputPriceChanges.Admin,$A305,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A305,AH$7)-FC.Serv.GRC!Z305)","v":2.8172277843226061E-2},{"$f":"IF($A305=0,0,AH305*(1+INDEX(InputPriceChanges.Admin,$A305,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A305,AI$7)-FC.Serv.GRC!AA305)","v":2.7895196133330798E-2},{"$f":"IF($A305=0,0,AI305*(1+INDEX(InputPriceChanges.Admin,$A305,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A305,AJ$7)-FC.Serv.GRC!AB305)","v":2.7533040854977271E-2},null,null,null,null,{"$f":"IF($A305=0,0,AN305*(1+INDEX(InputPriceChanges.Admin,$A305,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A305,AO$7))","v":7.5660356935255161E-3},{"$f":"IF($A305=0,0,AO305*(1+INDEX(InputPriceChanges.Admin,$A305,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A305,AP$7))","v":1.2319176403811308E-2},{"$f":"IF($A305=0,0,AP305*(1+INDEX(InputPriceChanges.Admin,$A305,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A305,AQ$7))","v":3.0098355136276914E-2},{"$f":"IF($A305=0,0,AQ305*(1+INDEX(InputPriceChanges.Admin,$A305,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A305,AR$7))","v":5.0672452798416964E-2},null,null,null,null,{"$f":"IF($A305=0,0,AV305*(1+INDEX(InputPriceChanges.Admin,$A305,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A305,AW$7))","v":7.5660356935255161E-3},{"$f":"IF($A305=0,0,AW305*(1+INDEX(InputPriceChanges.Admin,$A305,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A305,AX$7))","v":1.2319176403811308E-2},{"$f":"IF($A305=0,0,AX305*(1+INDEX(InputPriceChanges.Admin,$A305,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A305,AY$7))","v":3.0098355136276914E-2},{"$f":"IF($A305=0,0,AY305*(1+INDEX(InputPriceChanges.Admin,$A305,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A305,AZ$7))","v":5.0672452798416964E-2},null,null,null,2.8456897298165688E-2,3.5926777926147471E-2,4.0491454247037373E-2,5.7993551269607715E-2,7.8205493653394242E-2,null,null,null,66.935966062889349,133.29767161009116,145.69474628415307,231.48363645088682,403.82104723476982,null,null,null,1.4231704680512788E-3,1.4231705845901294E-3,1.4231707920293001E-3,1.4231710717226046E-3,1.4231713770545221E-3,null,null,null,1.4231704680512788E-3,1.3662437612065241E-3,1.3115942019342028E-3,1.2591306813115701E-3,1.208765713391721E-3,null,null,null,1.6846970046050163E-2,1.6790044602210726E-2,1.6678470459406885E-2,1.6514433346786924E-2,1.6300031226186302E-2,null,null,null,0.4079828918265061,0.53265932623501566,0.58809900089900591,0.71523672916644554,0.79157434516777259]
[298,"SD309","SD309: Optical Services Rentals   Internal   Non WECLA","OR",0.04,0.63550295770457454,"£",27668.182039725656,26317.273968388381,26149.3514584246,25473.470774315017,24100.246582232125,null,null,null,75.276131453176816,94.496299575120986,124.56188795388192,96.280520197473237,93.214284219046561,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!304:304,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":7.158313167634869E-3},7.1583136409038668E-3,7.1583144833227384E-3,7.1583156191685439E-3,7.1583168591337438E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!304:304,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0.11122154736740653},{"$f":"IF($A306=0,0,AF306*(1+INDEX(InputPriceChanges.Admin,$A306,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A306,AG$7)-FC.Serv.GRC!Y306)","v":0.11093522217513826},{"$f":"IF($A306=0,0,AG306*(1+INDEX(InputPriceChanges.Admin,$A306,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A306,AH$7)-FC.Serv.GRC!Z306)","v":0.11037402337494473},{"$f":"IF($A306=0,0,AH306*(1+INDEX(InputPriceChanges.Admin,$A306,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A306,AI$7)-FC.Serv.GRC!AA306)","v":0.10954894479701896},{"$f":"IF($A306=0,0,AI306*(1+INDEX(InputPriceChanges.Admin,$A306,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A306,AJ$7)-FC.Serv.GRC!AB306)","v":0.10847053871367573},null,null,null,null,{"$f":"IF($A306=0,0,AN306*(1+INDEX(InputPriceChanges.Admin,$A306,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A306,AO$7))","v":2.1697579155580075E-2},{"$f":"IF($A306=0,0,AO306*(1+INDEX(InputPriceChanges.Admin,$A306,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A306,AP$7))","v":5.060754196862819E-2},{"$f":"IF($A306=0,0,AP306*(1+INDEX(InputPriceChanges.Admin,$A306,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A306,AQ$7))","v":2.6665531872907017E-2},{"$f":"IF($A306=0,0,AQ306*(1+INDEX(InputPriceChanges.Admin,$A306,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A306,AR$7))","v":2.8820899670920892E-2},null,null,null,null,{"$f":"IF($A306=0,0,AV306*(1+INDEX(InputPriceChanges.Admin,$A306,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A306,AW$7))","v":2.1697579155580075E-2},{"$f":"IF($A306=0,0,AW306*(1+INDEX(InputPriceChanges.Admin,$A306,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A306,AX$7))","v":5.060754196862819E-2},{"$f":"IF($A306=0,0,AX306*(1+INDEX(InputPriceChanges.Admin,$A306,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A306,AY$7))","v":3.5737437428559934E-2},{"$f":"IF($A306=0,0,AY306*(1+INDEX(InputPriceChanges.Admin,$A306,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A306,AZ$7))","v":3.7892806798011533E-2},null,null,null,0.11122154736740653,0.13263280133071834,0.16098156534357291,0.13621447666992598,0.13729143838459662,null,null,null,75.387353000544223,94.628932376451701,124.7228695192255,96.416734674143157,93.351575657431155,null,null,null,2.6091839774273077E-3,2.6091841499324576E-3,2.6091844569916447E-3,2.609184871004081E-3,2.6091853229677289E-3,null,null,null,2.6091839774273077E-3,2.5048167839351594E-3,2.4046243955634997E-3,2.3084397860326667E-3,2.2161025784651293E-3,null,null,null,4.0539925054940244E-2,4.04355603692238E-2,4.0231005066413514E-2,3.9930266365098256E-2,3.953719053732626E-2,null,null,null,0.63550295770457454,0.69513152128636568,0.75008936594354148,0.70685739620864962,0.71201998462154559]
[301,"SD312","SD312: oth ether services   1Gb rental External non WECLA","OR",0.04,0.36817152322565333,"£",{"$f":"IF($A309=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A309)))","v":35206.465664853829},33482.776037088617,33271.590378500448,32410.301434889909,30659.129950695697,null,null,null,2.094784707058802E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!307:307,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.2959712677971583E-6},{"$f":"IF($A309=0,0,X309*(1+INDEX(InputPriceChanges.Admin,$A309,Y$7)))","v":3.2959712675745801E-6},3.2959712671783906E-6,3.2959712666442025E-6,3.295971266061047E-6,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!307:307,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.4901614788770623E-5},{"$f":"IF($A309=0,0,AF309*(1+INDEX(InputPriceChanges.Admin,$A309,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A309,AG$7)-FC.Serv.GRC!Y309)","v":2.4769775936386019E-5},{"$f":"IF($A309=0,0,AG309*(1+INDEX(InputPriceChanges.Admin,$A309,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A309,AH$7)-FC.Serv.GRC!Z309)","v":2.4511371786061802E-5},{"$f":"IF($A309=0,0,AH309*(1+INDEX(InputPriceChanges.Admin,$A309,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A309,AI$7)-FC.Serv.GRC!AA309)","v":2.4131464950010692E-5},{"$f":"IF($A309=0,0,AI309*(1+INDEX(InputPriceChanges.Admin,$A309,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A309,AJ$7)-FC.Serv.GRC!AB309)","v":2.3634915536367867E-5},null,null,null,null,{"$f":"IF($A309=0,0,AN309*(1+INDEX(InputPriceChanges.Admin,$A309,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A309,AO$7))","v":-8.8013428290633718E-6},{"$f":"IF($A309=0,0,AO309*(1+INDEX(InputPriceChanges.Admin,$A309,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A309,AP$7))","v":-8.8013428280054141E-6},{"$f":"IF($A309=0,0,AP309*(1+INDEX(InputPriceChanges.Admin,$A309,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A309,AQ$7))","v":-8.8013428265789547E-6},{"$f":"IF($A309=0,0,AQ309*(1+INDEX(InputPriceChanges.Admin,$A309,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A309,AR$7))","v":-8.8013428250217354E-6},null,null,null,null,{"$f":"IF($A309=0,0,AV309*(1+INDEX(InputPriceChanges.Admin,$A309,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A309,AW$7))","v":-5.5375752261636805E-6},{"$f":"IF($A309=0,0,AW309*(1+INDEX(InputPriceChanges.Admin,$A309,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A309,AX$7))","v":-5.5375752254980405E-6},{"$f":"IF($A309=0,0,AX309*(1+INDEX(InputPriceChanges.Admin,$A309,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A309,AY$7))","v":-5.537575224600549E-6},{"$f":"IF($A309=0,0,AY309*(1+INDEX(InputPriceChanges.Admin,$A309,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A309,AZ$7))","v":-5.5375752236207868E-6},null,null,null,2.4901614788770623E-5,1.5968433107322647E-5,1.5710028958056388E-5,1.5330122123431739E-5,1.4833572711346131E-5,null,null,null,2.0972748685376789E-2,1.5968433107322647E-5,1.5710028958056388E-5,1.5330122123431739E-5,1.4833572711346131E-5,null,null,null,2.0824885056242909E-6,{"$f":"IF($A309=0,0,BT309*(1+INDEX(InputPriceChanges.Admin,$A309,BU$7)))","v":2.0824885054836597E-6},2.0824885052333361E-6,2.082488504895821E-6,2.0824885045273667E-6,null,null,null,2.0824885056242909E-6,{"$f":"IF($A309=0,0,CB309*(1+INDEX(InputPriceChanges.Admin,$A309,CC$7))*(1-$E309))","v":1.9991889652643132E-6},1.9192214064230423E-6,1.8424525498675086E-6,1.7687544475598627E-6,null,null,null,1.5733549341210487E-5,1.5650249799928648E-5,1.5486982699237126E-5,1.524694674169879E-5,1.4933212682033647E-5,null,null,null,0.36817152322565333,1.9925768875099586E-2,1.419769877030558E-2,5.4256176867513439E-3,0]
[302,"SD303","SD303: WES MISBO Connections   Internal   Non WECLA","OR",0.04,0.7596254783104881,"£",129.35075664251309,126.69970075087933,124.36697711930606,125.86527475555137,118.50838102862691,null,null,null,3.6028898808221723E-3,3.9987423225357321E-3,2.6662881794345785E-3,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!308:308,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.543559692528287E-4},1.54355969135276E-4,1.5435596892603222E-4,1.5435596864390576E-4,1.5435596833591773E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!308:308,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.4072987363542354E-3},{"$f":"IF($A310=0,0,AF310*(1+INDEX(InputPriceChanges.Admin,$A310,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A310,AG$7)-FC.Serv.GRC!Y310)","v":1.4011244965170693E-3},{"$f":"IF($A310=0,0,AG310*(1+INDEX(InputPriceChanges.Admin,$A310,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A310,AH$7)-FC.Serv.GRC!Z310)","v":1.3890229866539148E-3},{"$f":"IF($A310=0,0,AH310*(1+INDEX(InputPriceChanges.Admin,$A310,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A310,AI$7)-FC.Serv.GRC!AA310)","v":1.3712312977453359E-3},{"$f":"IF($A310=0,0,AI310*(1+INDEX(InputPriceChanges.Admin,$A310,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A310,AJ$7)-FC.Serv.GRC!AB310)","v":1.3479770373949671E-3},null,null,null,null,{"$f":"IF($A310=0,0,AN310*(1+INDEX(InputPriceChanges.Admin,$A310,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A310,AO$7))","v":1.3658860474376999E-4},{"$f":"IF($A310=0,0,AO310*(1+INDEX(InputPriceChanges.Admin,$A310,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A310,AP$7))","v":-2.3315397508395024E-4},{"$f":"IF($A310=0,0,AP310*(1+INDEX(InputPriceChanges.Admin,$A310,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A310,AQ$7))","v":-1.0222579177313037E-3},{"$f":"IF($A310=0,0,AQ310*(1+INDEX(InputPriceChanges.Admin,$A310,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A310,AR$7))","v":-1.022257915691582E-3},null,null,null,null,{"$f":"IF($A310=0,0,AV310*(1+INDEX(InputPriceChanges.Admin,$A310,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A310,AW$7))","v":1.3658860474376999E-4},{"$f":"IF($A310=0,0,AW310*(1+INDEX(InputPriceChanges.Admin,$A310,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A310,AX$7))","v":-1.1837753306510041E-4},{"$f":"IF($A310=0,0,AX310*(1+INDEX(InputPriceChanges.Admin,$A310,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A310,AY$7))","v":-5.4274608063274504E-4},{"$f":"IF($A310=0,0,AY310*(1+INDEX(InputPriceChanges.Admin,$A310,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A310,AZ$7))","v":-5.4274607954979826E-4},null,null,null,1.4072987363542354E-3,1.5377131012608394E-3,1.1558690115699645E-3,3.4897338001403221E-4,3.2571912170338514E-4,null,null,null,5.0101886171764077E-3,5.5364554237965716E-3,3.822157191004543E-3,3.4897338001403221E-4,3.2571912170338514E-4,null,null,null,3.7103242279069705E-5,3.7103242250813031E-5,3.710324220051616E-5,3.7103242132700148E-5,3.7103242058667673E-5,null,null,null,3.7103242279069705E-5,3.5619112560780506E-5,3.4194348011995684E-5,3.2826574031516589E-5,3.1513511007376701E-5,null,null,null,3.3827876062540382E-4,3.3679463067774876E-4,3.33885736032672E-4,3.2960906732122381E-4,3.2401933561226052E-4,null,null,null,0.7596254783104881,0.78097693880503727,0.71113877723984475,5.5489369108984075E-2,5.2185640260706684E-3]
[305,"SD329","SD329: EBD ONBS Connections MISBO   Internal    Non WECLA","OR",0.04,0.76084620048810458,"£",328.7124896953153,321.96748049472205,316.05327409839083,319.8416420577974,301.11729711914717,null,null,null,0.15030286551821179,0.14928913750926995,0.11290252370958223,0.38504733349750819,0.3580400375862039,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!311:311,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":7.9088738049586764E-3},7.9088743119202429E-3,7.9088752143118887E-3,7.9088764310198643E-3,7.9088777592596082E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!311:311,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":7.1169623760874962E-2},{"$f":"IF($A313=0,0,AF313*(1+INDEX(InputPriceChanges.Admin,$A313,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A313,AG$7)-FC.Serv.GRC!Y313)","v":7.0853273350395846E-2},{"$f":"IF($A313=0,0,AG313*(1+INDEX(InputPriceChanges.Admin,$A313,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A313,AH$7)-FC.Serv.GRC!Z313)","v":7.0233225617854514E-2},{"$f":"IF($A313=0,0,AH313*(1+INDEX(InputPriceChanges.Admin,$A313,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A313,AI$7)-FC.Serv.GRC!AA313)","v":6.9321627689647586E-2},{"$f":"IF($A313=0,0,AI313*(1+INDEX(InputPriceChanges.Admin,$A313,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A313,AJ$7)-FC.Serv.GRC!AB313)","v":6.8130139690751698E-2},null,null,null,null,{"$f":"IF($A313=0,0,AN313*(1+INDEX(InputPriceChanges.Admin,$A313,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A313,AO$7))","v":7.3106467302493214E-4},{"$f":"IF($A313=0,0,AO313*(1+INDEX(InputPriceChanges.Admin,$A313,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A313,AP$7))","v":-1.131134594181404E-2},{"$f":"IF($A313=0,0,AP313*(1+INDEX(InputPriceChanges.Admin,$A313,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A313,AQ$7))","v":8.4534071510429978E-2},{"$f":"IF($A313=0,0,AQ313*(1+INDEX(InputPriceChanges.Admin,$A313,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A313,AR$7))","v":8.2910635918529096E-2},null,null,null,null,{"$f":"IF($A313=0,0,AV313*(1+INDEX(InputPriceChanges.Admin,$A313,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A313,AW$7))","v":7.3106467302493214E-4},{"$f":"IF($A313=0,0,AW313*(1+INDEX(InputPriceChanges.Admin,$A313,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A313,AX$7))","v":-8.6625780310989765E-3},{"$f":"IF($A313=0,0,AX313*(1+INDEX(InputPriceChanges.Admin,$A313,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A313,AY$7))","v":8.7182839828633715E-2},{"$f":"IF($A313=0,0,AY313*(1+INDEX(InputPriceChanges.Admin,$A313,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A313,AZ$7))","v":8.5559404681574705E-2},null,null,null,7.1169623760874962E-2,7.1584338023420777E-2,5.892187967604047E-2,0.15385569920007758,0.15104077560928081,null,null,null,0.22147248927908675,0.22087347553269071,0.17182440338562271,0.53890303269758577,0.5090808131954847,null,null,null,1.8914372203159687E-3,1.8914373415577534E-3,1.891437557368144E-3,1.8914378483484791E-3,1.8914381660020605E-3,null,null,null,1.8914372203159687E-3,1.8157798478954431E-3,1.7431488528704814E-3,1.67342315619644E-3,1.6064864997465589E-3,null,null,null,1.7020485932245318E-2,1.6944829529602086E-2,1.6796542758486091E-2,1.6578530650328233E-2,1.6293581768319458E-2,null,null,null,0.76084620048810458,0.7632885908079764,0.71493538816420166,0.89224623633363664,0.89212461533918197]
[306,"SD320","SD320: EBD MISBO Connections    External   Non WECLA","OR",0.04,0.75888168154628233,"£",322.30736668747051,315.69087049244132,309.89693599698728,313.60450680785829,295.2345914167276,null,null,null,1.0291338679804272E-2,0.116190803622021,5.3154634345675994E-2,2.7047517995916998E-2,2.2784338532599667E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!312:312,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.8075012347982109E-4},5.8075014908660894E-4,5.8075019466669324E-4,5.8075025612299152E-4,5.8075032321279084E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!312:312,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":7.1429415464551275E-3},{"$f":"IF($A314=0,0,AF314*(1+INDEX(InputPriceChanges.Admin,$A314,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A314,AG$7)-FC.Serv.GRC!Y314)","v":7.1197118554425873E-3},{"$f":"IF($A314=0,0,AG314*(1+INDEX(InputPriceChanges.Admin,$A314,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A314,AH$7)-FC.Serv.GRC!Z314)","v":7.0741815989701865E-3},{"$f":"IF($A314=0,0,AH314*(1+INDEX(InputPriceChanges.Admin,$A314,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A314,AI$7)-FC.Serv.GRC!AA314)","v":7.0072427500543124E-3},{"$f":"IF($A314=0,0,AI314*(1+INDEX(InputPriceChanges.Admin,$A314,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A314,AJ$7)-FC.Serv.GRC!AB314)","v":6.9197515255763342E-3},null,null,null,null,{"$f":"IF($A314=0,0,AN314*(1+INDEX(InputPriceChanges.Admin,$A314,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A314,AO$7))","v":5.4779499865213854E-2},{"$f":"IF($A314=0,0,AO314*(1+INDEX(InputPriceChanges.Admin,$A314,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A314,AP$7))","v":2.392928377650673E-2},{"$f":"IF($A314=0,0,AP314*(1+INDEX(InputPriceChanges.Admin,$A314,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A314,AQ$7))","v":9.9459635884930099E-3},{"$f":"IF($A314=0,0,AQ314*(1+INDEX(InputPriceChanges.Admin,$A314,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A314,AR$7))","v":8.4044020663095517E-3},null,null,null,null,{"$f":"IF($A314=0,0,AV314*(1+INDEX(InputPriceChanges.Admin,$A314,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A314,AW$7))","v":5.4779499865213854E-2},{"$f":"IF($A314=0,0,AW314*(1+INDEX(InputPriceChanges.Admin,$A314,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A314,AX$7))","v":2.8435677257037013E-2},{"$f":"IF($A314=0,0,AX314*(1+INDEX(InputPriceChanges.Admin,$A314,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A314,AY$7))","v":1.7494133092371869E-2},{"$f":"IF($A314=0,0,AY314*(1+INDEX(InputPriceChanges.Admin,$A314,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A314,AZ$7))","v":1.6284685837502835E-2},null,null,null,7.1429415464551275E-3,6.189921172065644E-2,3.1003465375476914E-2,1.6953206338547321E-2,1.5324153591885886E-2,null,null,null,1.74342802262594E-2,0.17809001534267743,8.4158099721152901E-2,4.4000724334464322E-2,3.8108492124485555E-2,null,null,null,1.4002949321524337E-4,1.4002949938950898E-4,1.4002951037970227E-4,1.4002952519794157E-4,1.4002954137452118E-4,null,null,null,1.4002949321524337E-4,1.3442831941392862E-4,1.2905119676593361E-4,1.2388916200552601E-4,1.189336092648272E-4,null,null,null,1.7222940544944581E-3,1.7166929504593151E-3,1.7057147715799233E-3,1.6895745888901002E-3,1.6684788519645134E-3,null,null,null,0.75888168154628233,0.97226631967129828,0.9449830929890467,0.90033893558834155,0.89112097826740844]
[310,"SD214","SD214: EBD MISBO rent External WECLA","OR",0.04,0.49129812966598047,"£",126407.3575289944,136151.19272753975,154868.83547554823,158110.88823006203,126095.6332292459,null,null,null,1.0710179385037872,7.4631589312537301,15.152207858815895,19.430549260077623,16.142856645544821,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!316:316,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.7386831392184504E-5},5.7386831403893006E-5,5.7386831424734137E-5,5.738683145283455E-5,5.738683148351083E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!316:316,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":6.7229942518979083E-4},{"$f":"IF($A318=0,0,AF318*(1+INDEX(InputPriceChanges.Admin,$A318,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A318,AG$7)-FC.Serv.GRC!Y318)","v":6.7000395207080291E-4},{"$f":"IF($A318=0,0,AG318*(1+INDEX(InputPriceChanges.Admin,$A318,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A318,AH$7)-FC.Serv.GRC!Z318)","v":6.6550482473042862E-4},{"$f":"IF($A318=0,0,AH318*(1+INDEX(InputPriceChanges.Admin,$A318,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A318,AI$7)-FC.Serv.GRC!AA318)","v":6.5889018931572453E-4},{"$f":"IF($A318=0,0,AI318*(1+INDEX(InputPriceChanges.Admin,$A318,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A318,AJ$7)-FC.Serv.GRC!AB318)","v":6.5024466609424488E-4},null,null,null,null,{"$f":"IF($A318=0,0,AN318*(1+INDEX(InputPriceChanges.Admin,$A318,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A318,AO$7))","v":1.7343388876137529E-3},{"$f":"IF($A318=0,0,AO318*(1+INDEX(InputPriceChanges.Admin,$A318,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A318,AP$7))","v":3.2891759602286484E-3},{"$f":"IF($A318=0,0,AP318*(1+INDEX(InputPriceChanges.Admin,$A318,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A318,AQ$7))","v":4.1780964480988879E-3},{"$f":"IF($A318=0,0,AQ318*(1+INDEX(InputPriceChanges.Admin,$A318,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A318,AR$7))","v":4.3584618950980591E-3},null,null,null,null,{"$f":"IF($A318=0,0,AV318*(1+INDEX(InputPriceChanges.Admin,$A318,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A318,AW$7))","v":1.7343388876137529E-3},{"$f":"IF($A318=0,0,AW318*(1+INDEX(InputPriceChanges.Admin,$A318,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A318,AX$7))","v":3.2891759602286484E-3},{"$f":"IF($A318=0,0,AX318*(1+INDEX(InputPriceChanges.Admin,$A318,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A318,AY$7))","v":4.1780964480988879E-3},{"$f":"IF($A318=0,0,AY318*(1+INDEX(InputPriceChanges.Admin,$A318,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A318,AZ$7))","v":4.3584618950980591E-3},null,null,null,6.7229942518979083E-4,2.4043428396845557E-3,3.9546807849590773E-3,4.8369866374146121E-3,5.0087065611923044E-3,null,null,null,1.071690237928977,7.465563274093415,15.156162539600855,19.435386246715037,16.147865352106013,null,null,null,2.9192788461747285E-5,2.9192788467703421E-5,2.9192788478305346E-5,2.9192788492600078E-5,2.9192788508205159E-5,null,null,null,2.9192788461747285E-5,2.8025076928995282E-5,2.6904073861606202E-5,2.5827910919789016E-5,2.4794794496251574E-5,null,null,null,3.4199997501853287E-4,3.4083226354960218E-4,3.3854354905668278E-4,3.3517867164964513E-4,3.3078067781686218E-4,null,null,null,0.49129812966598047,0.85824306836610753,0.91439421600239579,0.93070506561729949,0.93395886267728956]
[311,"SD333","SD333: EBD ONBS rentals MISBO WECLA internal Costs","OR",0.04,0.49188973124399304,"£",{"$f":"IF($A319=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A319)))","v":126255.66819771536},135986.17954805939,154678.58799219283,157916.51268454932,125942.95310708819,null,null,null,13.180569903079599,14.854824422499057,22.541103275484197,35.89156036443817,35.140702697578185,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!317:317,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":7.1626051475896834E-4},{"$f":"IF($A319=0,0,X319*(1+INDEX(InputPriceChanges.Admin,$A319,Y$7)))","v":7.1626053775280054E-4},7.1626057868182319E-4,7.162606338670253E-4,7.1626069411087569E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!317:317,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":7.7468002632901265E-3},{"$f":"IF($A319=0,0,AF319*(1+INDEX(InputPriceChanges.Admin,$A319,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A319,AG$7)-FC.Serv.GRC!Y319)","v":7.7181500904725253E-3},{"$f":"IF($A319=0,0,AG319*(1+INDEX(InputPriceChanges.Admin,$A319,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A319,AH$7)-FC.Serv.GRC!Z319)","v":7.6619957021393913E-3},{"$f":"IF($A319=0,0,AH319*(1+INDEX(InputPriceChanges.Admin,$A319,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A319,AI$7)-FC.Serv.GRC!AA319)","v":7.5794372267654923E-3},{"$f":"IF($A319=0,0,AI319*(1+INDEX(InputPriceChanges.Admin,$A319,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A319,AJ$7)-FC.Serv.GRC!AB319)","v":7.4715307267585679E-3},null,null,null,null,{"$f":"IF($A319=0,0,AN319*(1+INDEX(InputPriceChanges.Admin,$A319,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A319,AO$7))","v":1.6966508122971067E-4},{"$f":"IF($A319=0,0,AO319*(1+INDEX(InputPriceChanges.Admin,$A319,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A319,AP$7))","v":1.441561219040534E-3},{"$f":"IF($A319=0,0,AP319*(1+INDEX(InputPriceChanges.Admin,$A319,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A319,AQ$7))","v":4.2408001067429481E-3},{"$f":"IF($A319=0,0,AQ319*(1+INDEX(InputPriceChanges.Admin,$A319,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A319,AR$7))","v":5.9823277035846393E-3},null,null,null,null,{"$f":"IF($A319=0,0,AV319*(1+INDEX(InputPriceChanges.Admin,$A319,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A319,AW$7))","v":1.6966508122971067E-4},{"$f":"IF($A319=0,0,AW319*(1+INDEX(InputPriceChanges.Admin,$A319,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A319,AX$7))","v":1.441561219040534E-3},{"$f":"IF($A319=0,0,AX319*(1+INDEX(InputPriceChanges.Admin,$A319,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A319,AY$7))","v":4.2408001067429481E-3},{"$f":"IF($A319=0,0,AY319*(1+INDEX(InputPriceChanges.Admin,$A319,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A319,AZ$7))","v":5.9823277035846393E-3},null,null,null,7.7468002632901265E-3,7.8878151717022352E-3,9.1035569211799262E-3,1.182023733350844E-2,1.3453858430343208E-2,null,null,null,13.188316703342888,14.86271223767076,22.550206832405376,35.90338060177168,35.15415655600853,null,null,null,3.6393932265349531E-4,3.6393933433689755E-4,3.6393935513335423E-4,3.6393938317352213E-4,3.6393941378404113E-4,null,null,null,3.6393932265349531E-4,3.4938176096342162E-4,3.3540650969089925E-4,3.2199027411140922E-4,3.091106891458918E-4,null,null,null,3.936228763779452E-3,3.9216713167691949E-3,3.8931386954214175E-3,3.8511898863110988E-3,3.7963614855920599E-3,null,null,null,0.49188973124399304,0.50281906568522239,0.57234971680532742,0.67418675466070332,0.7178235890285628]
[314,"SD201","SD201: WES MISBO rent Internal WECLA","OR",0.04,0.50268276480021334,"£",12480.214579138243,13506.981072319593,16065.31192018919,22800.910776769342,62665.042121107326,null,null,null,2.4707651772136972,3.1162835264059892,3.5881496817867995,2.9385198005658908,4.617287387412059,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!320:320,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.2935748880128096E-3},1.2935749463187866E-3,1.2935750501034305E-3,1.2935751900377929E-3,1.2935753427994886E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!320:320,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.4691330448955002E-2},{"$f":"IF($A322=0,0,AF322*(1+INDEX(InputPriceChanges.Admin,$A322,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A322,AG$7)-FC.Serv.GRC!Y322)","v":1.4639588113292266E-2},{"$f":"IF($A322=0,0,AG322*(1+INDEX(InputPriceChanges.Admin,$A322,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A322,AH$7)-FC.Serv.GRC!Z322)","v":1.4538173003911053E-2},{"$f":"IF($A322=0,0,AH322*(1+INDEX(InputPriceChanges.Admin,$A322,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A322,AI$7)-FC.Serv.GRC!AA322)","v":1.4389071925894548E-2},{"$f":"IF($A322=0,0,AI322*(1+INDEX(InputPriceChanges.Admin,$A322,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A322,AJ$7)-FC.Serv.GRC!AB322)","v":1.4194192049845965E-2},null,null,null,null,{"$f":"IF($A322=0,0,AN322*(1+INDEX(InputPriceChanges.Admin,$A322,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A322,AO$7))","v":1.1725227842468468E-3},{"$f":"IF($A322=0,0,AO322*(1+INDEX(InputPriceChanges.Admin,$A322,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A322,AP$7))","v":9.109318458441196E-4},{"$f":"IF($A322=0,0,AP322*(1+INDEX(InputPriceChanges.Admin,$A322,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A322,AQ$7))","v":-2.4264468768762249E-3},{"$f":"IF($A322=0,0,AQ322*(1+INDEX(InputPriceChanges.Admin,$A322,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A322,AR$7))","v":-4.4027021855915904E-3},null,null,null,null,{"$f":"IF($A322=0,0,AV322*(1+INDEX(InputPriceChanges.Admin,$A322,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A322,AW$7))","v":1.1725227842468468E-3},{"$f":"IF($A322=0,0,AW322*(1+INDEX(InputPriceChanges.Admin,$A322,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A322,AX$7))","v":9.109318458441196E-4},{"$f":"IF($A322=0,0,AX322*(1+INDEX(InputPriceChanges.Admin,$A322,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A322,AY$7))","v":-8.3583641012472884E-4},{"$f":"IF($A322=0,0,AY322*(1+INDEX(InputPriceChanges.Admin,$A322,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A322,AZ$7))","v":-2.1140780030353521E-3},null,null,null,1.4691330448955002E-2,1.5812110897539113E-2,1.5449104849755172E-2,1.1962625049018323E-2,9.7914898642543751E-3,null,null,null,2.485456507662652,3.1320956373035282,3.6035987866365549,2.9504824256149091,4.627078877276313,null,null,null,6.4331708683040411E-4,6.4331711582697141E-4,6.433171674408635E-4,6.4331723703263378E-4,6.4331731300365784E-4,null,null,null,6.4331708683040411E-4,6.1758443119389256E-4,5.9288110151349983E-4,5.6916591902330424E-4,5.4639934678810001E-4,null,null,null,7.3062518402807423E-3,7.2805194849661714E-3,7.2300840031612234E-3,7.1559334672767465E-3,7.0590163461241888E-3,null,null,null,0.50268276480021334,0.53956056012108666,0.53200628298695229,0.40180909809055859,0.2790661641907613]
[315,"SD202","SD202: WES MISBO rent External WECLA","OR",0.04,0.49746701860741366,"£",12493.800458178473,13516.40993927741,16065.332082587833,22778.708662594072,62513.868001465446,null,null,null,0.1282463629431104,0.14909333844073125,0.162382122100695,0.11412100477017799,0.12456263484575335,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!321:321,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.4375135938245882E-5},6.4375135934626178E-5,6.4375135928183104E-5,6.4375135919495812E-5,6.4375135910012187E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!321:321,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":6.9680757697888505E-4},{"$f":"IF($A323=0,0,AF323*(1+INDEX(InputPriceChanges.Admin,$A323,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A323,AG$7)-FC.Serv.GRC!Y323)","v":6.9423257150231967E-4},{"$f":"IF($A323=0,0,AG323*(1+INDEX(InputPriceChanges.Admin,$A323,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A323,AH$7)-FC.Serv.GRC!Z323)","v":6.8918556077606689E-4},{"$f":"IF($A323=0,0,AH323*(1+INDEX(InputPriceChanges.Admin,$A323,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A323,AI$7)-FC.Serv.GRC!AA323)","v":6.8176542501643793E-4},{"$f":"IF($A323=0,0,AI323*(1+INDEX(InputPriceChanges.Admin,$A323,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A323,AJ$7)-FC.Serv.GRC!AB323)","v":6.7206708924069062E-4},null,null,null,null,{"$f":"IF($A323=0,0,AN323*(1+INDEX(InputPriceChanges.Admin,$A323,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A323,AO$7))","v":2.4824517992797972E-5},{"$f":"IF($A323=0,0,AO323*(1+INDEX(InputPriceChanges.Admin,$A323,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A323,AP$7))","v":-4.9099240356188442E-6},{"$f":"IF($A323=0,0,AP323*(1+INDEX(InputPriceChanges.Admin,$A323,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A323,AQ$7))","v":-1.6852622198558796E-4},{"$f":"IF($A323=0,0,AQ323*(1+INDEX(InputPriceChanges.Admin,$A323,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A323,AR$7))","v":-2.6718271604974812E-4},null,null,null,null,{"$f":"IF($A323=0,0,AV323*(1+INDEX(InputPriceChanges.Admin,$A323,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A323,AW$7))","v":2.4824517992797972E-5},{"$f":"IF($A323=0,0,AW323*(1+INDEX(InputPriceChanges.Admin,$A323,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A323,AX$7))","v":-4.9099240356188442E-6},{"$f":"IF($A323=0,0,AX323*(1+INDEX(InputPriceChanges.Admin,$A323,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A323,AY$7))","v":-9.5281197338504842E-5},{"$f":"IF($A323=0,0,AY323*(1+INDEX(InputPriceChanges.Admin,$A323,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A323,AZ$7))","v":-1.6082182279506272E-4},null,null,null,6.9680757697888505E-4,7.1905708949511764E-4,6.8427563674044805E-4,5.1323920303084991E-4,4.048843731909425E-4,null,null,null,0.12894317052008927,0.14981239553022638,0.16306639773743545,0.11463424397320884,0.12496751921894429,null,null,null,3.2350628990599731E-5,3.2350628988780711E-5,3.2350628985542856E-5,3.2350628981177208E-5,3.2350628976411373E-5,null,null,null,3.2350628990599731E-5,3.1056603829229478E-5,2.9814339673076293E-5,2.8621766082290794E-5,2.7476895434951314E-5,null,null,null,3.5016878911614318E-4,3.488747639369025E-4,3.4633847458951836E-4,3.4260961164389429E-4,3.3773587805196163E-4,null,null,null,0.49746701860741366,0.5148163212160759,0.49386116355200926,0.33245627064209154,0.16584610220882445]
[318,"SD223","SD223: Other Ethernet main links  1Gb Internal WECLA","OR",0.04,0,"£",1196.1449835149933,1412.8978358769389,1230.1796276048867,1102.8817035137861,1262.5441414698455,null,null,null,0.95652606671183127,1.504314355067248,0.99075733289330936,0.99645970703606823,0.93707104537203212,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!324:324,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.3527939037046721E-5},4.3527939106871957E-5,4.3527939231160869E-5,4.3527939398741418E-5,4.3527939581683519E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!324:324,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":4.328813599096137E-4},{"$f":"IF($A326=0,0,AF326*(1+INDEX(InputPriceChanges.Admin,$A326,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A326,AG$7)-FC.Serv.GRC!Y326)","v":4.3114024303974436E-4},{"$f":"IF($A326=0,0,AG326*(1+INDEX(InputPriceChanges.Admin,$A326,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A326,AH$7)-FC.Serv.GRC!Z326)","v":4.2772765383509162E-4},{"$f":"IF($A326=0,0,AH326*(1+INDEX(InputPriceChanges.Admin,$A326,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A326,AI$7)-FC.Serv.GRC!AA326)","v":4.2271045107496674E-4},{"$f":"IF($A326=0,0,AI326*(1+INDEX(InputPriceChanges.Admin,$A326,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A326,AJ$7)-FC.Serv.GRC!AB326)","v":4.1615281901746933E-4},null,null,null,null,{"$f":"IF($A326=0,0,AN326*(1+INDEX(InputPriceChanges.Admin,$A326,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A326,AO$7))","v":0},{"$f":"IF($A326=0,0,AO326*(1+INDEX(InputPriceChanges.Admin,$A326,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A326,AP$7))","v":-1.2675600324014879E-20},{"$f":"IF($A326=0,0,AP326*(1+INDEX(InputPriceChanges.Admin,$A326,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A326,AQ$7))","v":-6.3346879360183532E-21},{"$f":"IF($A326=0,0,AQ326*(1+INDEX(InputPriceChanges.Admin,$A326,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A326,AR$7))","v":-1.5625355838300254E-20},null,null,null,null,{"$f":"IF($A326=0,0,AV326*(1+INDEX(InputPriceChanges.Admin,$A326,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A326,AW$7))","v":0},{"$f":"IF($A326=0,0,AW326*(1+INDEX(InputPriceChanges.Admin,$A326,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A326,AX$7))","v":-1.2675600324014879E-20},{"$f":"IF($A326=0,0,AX326*(1+INDEX(InputPriceChanges.Admin,$A326,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A326,AY$7))","v":-6.3346879360183532E-21},{"$f":"IF($A326=0,0,AY326*(1+INDEX(InputPriceChanges.Admin,$A326,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A326,AZ$7))","v":-1.5625355838300254E-20},null,null,null,4.328813599096137E-4,4.3114024303974436E-4,4.2772765383509162E-4,4.2271045107496674E-4,4.1615281901746933E-4,null,null,null,0.95695894807174087,1.5047454953102877,0.9911850605471445,0.99688241748714324,0.93748719819104964,null,null,null,4.3527939037046721E-5,4.3527939106871957E-5,4.3527939231160869E-5,4.3527939398741418E-5,4.3527939581683519E-5,null,null,null,4.3527939037046721E-5,4.1786821542597077E-5,4.0115348795437856E-5,3.8510734991884889E-5,3.6970305747590731E-5,null,null,null,4.328813599096137E-4,4.311402430397443E-4,4.2772765383509157E-4,4.2271045107496668E-4,4.1615281901746933E-4,null,null,null,0,1.2573660079158489E-16,1.2673977971313416E-16,1.2824406987434806E-16,0]
[319,"SD224","SD224: Other Ethernet main links  1Gb External WECLA","OR",0.04,0.26272979361922755,"£",1158.2655264640439,1368.6442992386669,1191.3849281185931,1067.8320482043773,1222.9011926445212,null,null,null,3.8230445534638988E-2,3.6306809447080542E-2,2.0649932334534115E-2,1.0428053315609472E-2,4.3119449598668638E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!325:325,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.8258862465806244E-6},2.8258862456721239E-6,2.8258862440549936E-6,2.8258862418745932E-6,2.8258862394943226E-6,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!325:325,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":2.3695595545567471E-5},{"$f":"IF($A327=0,0,AF327*(1+INDEX(InputPriceChanges.Admin,$A327,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A327,AG$7)-FC.Serv.GRC!Y327)","v":2.3582560088122639E-5},{"$f":"IF($A327=0,0,AG327*(1+INDEX(InputPriceChanges.Admin,$A327,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A327,AH$7)-FC.Serv.GRC!Z327)","v":2.3361010593093465E-5},{"$f":"IF($A327=0,0,AH327*(1+INDEX(InputPriceChanges.Admin,$A327,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A327,AI$7)-FC.Serv.GRC!AA327)","v":2.3035287623285116E-5},{"$f":"IF($A327=0,0,AI327*(1+INDEX(InputPriceChanges.Admin,$A327,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A327,AJ$7)-FC.Serv.GRC!AB327)","v":2.260955812085379E-5},null,null,null,null,{"$f":"IF($A327=0,0,AN327*(1+INDEX(InputPriceChanges.Admin,$A327,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A327,AO$7))","v":-1.1731649648822104E-6},{"$f":"IF($A327=0,0,AO327*(1+INDEX(InputPriceChanges.Admin,$A327,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A327,AP$7))","v":-2.8444633548836119E-6},{"$f":"IF($A327=0,0,AP327*(1+INDEX(InputPriceChanges.Admin,$A327,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A327,AQ$7))","v":-4.2246801232154085E-6},{"$f":"IF($A327=0,0,AQ327*(1+INDEX(InputPriceChanges.Admin,$A327,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A327,AR$7))","v":-5.3455573772370676E-6},null,null,null,null,{"$f":"IF($A327=0,0,AV327*(1+INDEX(InputPriceChanges.Admin,$A327,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A327,AW$7))","v":-1.1731649648822104E-6},{"$f":"IF($A327=0,0,AW327*(1+INDEX(InputPriceChanges.Admin,$A327,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A327,AX$7))","v":-2.8444633548836119E-6},{"$f":"IF($A327=0,0,AX327*(1+INDEX(InputPriceChanges.Admin,$A327,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A327,AY$7))","v":-4.2246801232154085E-6},{"$f":"IF($A327=0,0,AY327*(1+INDEX(InputPriceChanges.Admin,$A327,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A327,AZ$7))","v":-5.3455573772370676E-6},null,null,null,2.3695595545567471E-5,2.240939512324043E-5,2.0516547238209854E-5,1.8810607500069707E-5,1.7264000743616722E-5,null,null,null,3.8254141130184556E-2,3.6329218842203782E-2,2.0670448881772326E-2,1.0446863923109543E-2,4.3292089606104802E-3,null,null,null,2.0834417362250834E-6,2.083441735555273E-6,2.083441734363011E-6,2.0834417327554666E-6,2.0834417310005638E-6,null,null,null,2.0834417362250834E-6,2.0001040661330619E-6,1.9200999023889507E-6,1.8432959048711403E-6,1.769564067185774E-6,null,null,null,1.7470056618195843E-5,1.7386718943157146E-5,1.7223377101233433E-5,1.6983231260059876E-5,1.6669353581939951E-5,null,null,null,0.26272979361922755,0.22413260833061688,0.16051288254015994,9.7146051237476494E-2,3.4444342913773282E-2]
[{"$f":"IF(B330=0,0,A329+1)","v":322},"SD209","SD209: Optical Services rent Internal WECLA","OR",{"$f":"IF(A330=0,0,INDEX($B$5:$B$7,MATCH(D330,$A$5:$A$7,0)))","v":0.04},0.67476808210909534,"£",30101.872271043434,29005.112574153583,28620.168167465687,27930.913967409768,26795.027246776779,null,null,null,10.422039932036521,14.693470175350098,15.619503857642602,17.706934687893781,19.829353580026613,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!328:328,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.4679020079510774E-3},1.4679020828314241E-3,1.4679022161184479E-3,1.4679023958313053E-3,1.4679025920178652E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!328:328,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":1.5576750574807108E-2},{"$f":"IF($A330=0,0,AF330*(1+INDEX(InputPriceChanges.Admin,$A330,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A330,AG$7)-FC.Serv.GRC!Y330)","v":1.5518035286092179E-2},{"$f":"IF($A330=0,0,AG330*(1+INDEX(InputPriceChanges.Admin,$A330,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A330,AH$7)-FC.Serv.GRC!Z330)","v":1.5402953161402109E-2},{"$f":"IF($A330=0,0,AH330*(1+INDEX(InputPriceChanges.Admin,$A330,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A330,AI$7)-FC.Serv.GRC!AA330)","v":1.5233758745407271E-2},{"$f":"IF($A330=0,0,AI330*(1+INDEX(InputPriceChanges.Admin,$A330,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A330,AJ$7)-FC.Serv.GRC!AB330)","v":1.5012616206341298E-2},null,null,null,null,{"$f":"IF($A330=0,0,AN330*(1+INDEX(InputPriceChanges.Admin,$A330,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A330,AO$7))","v":4.6733664009453967E-3},{"$f":"IF($A330=0,0,AO330*(1+INDEX(InputPriceChanges.Admin,$A330,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A330,AP$7))","v":5.7975148167331006E-3},{"$f":"IF($A330=0,0,AP330*(1+INDEX(InputPriceChanges.Admin,$A330,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A330,AQ$7))","v":8.3095864956999159E-3},{"$f":"IF($A330=0,0,AQ330*(1+INDEX(InputPriceChanges.Admin,$A330,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A330,AR$7))","v":1.1295758296367083E-2},null,null,null,null,{"$f":"IF($A330=0,0,AV330*(1+INDEX(InputPriceChanges.Admin,$A330,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A330,AW$7))","v":4.6733664009453967E-3},{"$f":"IF($A330=0,0,AW330*(1+INDEX(InputPriceChanges.Admin,$A330,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A330,AX$7))","v":5.7975148167331006E-3},{"$f":"IF($A330=0,0,AX330*(1+INDEX(InputPriceChanges.Admin,$A330,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A330,AY$7))","v":8.3095864956999159E-3},{"$f":"IF($A330=0,0,AY330*(1+INDEX(InputPriceChanges.Admin,$A330,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A330,AZ$7))","v":1.1295758296367083E-2},null,null,null,1.5576750574807108E-2,2.0191401687037577E-2,2.1200467978135209E-2,2.3543345241107187E-2,2.6308374502708381E-2,null,null,null,10.437616682611328,14.713661577037136,15.640704325620737,17.73047803313489,19.855661954529321,null,null,null,{"$f":"X330*(1-$F330)","v":4.7740858532183887E-4},4.7740860967531763E-4,4.7740865302451198E-4,4.774087114728693E-4,4.7740877527900047E-4,null,null,null,{"$f":"X330*(1-$F330)","v":4.7740858532183887E-4},4.5831226528830489E-4,4.3997981462739019E-4,4.2238067375366043E-4,4.0548550099703203E-4,null,null,null,{"$f":"BD330*(1-$F330)","v":5.0660564639527679E-3},5.0469603779944939E-3,5.0095319978665821E-3,4.9545045734561482E-3,4.882581961348457E-3,null,null,null,{"$f":"F330","v":0.67476808210909534},{"$f":"IF(BE330=0,0,IF((BE330-CK330)/BE330<=0,0,(BE330-CK330)/BE330))","v":0.75004408033571401},0.76370653690130386,0.78955817354258229,0.8144095918641493]
[323,"SD210","SD210: Optical Services rent External WECLA","OR",0.04,0.65067659924040744,"£",30042.06192501761,28948.160242912614,28563.596577206899,27875.646651145893,26742.828144938063,null,null,null,2.00840941630456,2.706739933221781,3.9689949419078698,5.43892133694722,6.3455769107992044,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!329:329,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.2360011752682736E-4},3.2360011758026747E-4,3.2360011767539081E-4,3.23600117803647E-4,3.2360011794366005E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!329:329,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":3.0137422765897487E-3},{"$f":"IF($A331=0,0,AF331*(1+INDEX(InputPriceChanges.Admin,$A331,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A331,AG$7)-FC.Serv.GRC!Y331)","v":3.0007982723842344E-3},{"$f":"IF($A331=0,0,AG331*(1+INDEX(InputPriceChanges.Admin,$A331,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A331,AH$7)-FC.Serv.GRC!Z331)","v":2.9754280240405781E-3},{"$f":"IF($A331=0,0,AH331*(1+INDEX(InputPriceChanges.Admin,$A331,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A331,AI$7)-FC.Serv.GRC!AA331)","v":2.9381285812413445E-3},{"$f":"IF($A331=0,0,AI331*(1+INDEX(InputPriceChanges.Admin,$A331,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A331,AJ$7)-FC.Serv.GRC!AB331)","v":2.8893771115599751E-3},null,null,null,null,{"$f":"IF($A331=0,0,AN331*(1+INDEX(InputPriceChanges.Admin,$A331,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A331,AO$7))","v":7.5043529408486598E-4},{"$f":"IF($A331=0,0,AO331*(1+INDEX(InputPriceChanges.Admin,$A331,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A331,AP$7))","v":2.0117464768656165E-3},{"$f":"IF($A331=0,0,AP331*(1+INDEX(InputPriceChanges.Admin,$A331,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A331,AQ$7))","v":3.543506707743011E-3},{"$f":"IF($A331=0,0,AQ331*(1+INDEX(InputPriceChanges.Admin,$A331,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A331,AR$7))","v":4.6753346272255117E-3},null,null,null,null,{"$f":"IF($A331=0,0,AV331*(1+INDEX(InputPriceChanges.Admin,$A331,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A331,AW$7))","v":7.5043529408486598E-4},{"$f":"IF($A331=0,0,AW331*(1+INDEX(InputPriceChanges.Admin,$A331,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A331,AX$7))","v":2.0117464768656165E-3},{"$f":"IF($A331=0,0,AX331*(1+INDEX(InputPriceChanges.Admin,$A331,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A331,AY$7))","v":3.543506707743011E-3},{"$f":"IF($A331=0,0,AY331*(1+INDEX(InputPriceChanges.Admin,$A331,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A331,AZ$7))","v":4.6753346272255117E-3},null,null,null,3.0137422765897487E-3,3.7512335664691004E-3,4.9871745009061946E-3,6.481635288984355E-3,7.5647117387854868E-3,null,null,null,2.0114231585811497,2.7104911667882501,3.9739821164087759,5.4454029722362041,6.35314162253799,null,null,null,1.1304109354067517E-4,1.1304109355934304E-4,1.1304109359257185E-4,1.1304109363737474E-4,1.1304109368628456E-4,null,null,null,1.1304109354067517E-4,1.0851944981696931E-4,1.0417867185491421E-4,1.0001152502035637E-4,9.6011064061083504E-5,null,null,null,1.0527707010712876E-3,1.0482490575027708E-3,1.0393866360732494E-3,1.0263570678681832E-3,1.0093270386870592E-3,null,null,null,0.65067659924040744,0.72055884046445828,0.79158807539531906,0.84165152432866841,0.86657428947198645]
[326,"SD203","SD203: WES MISBO conns Internal WECLA","OR",0.04,0.75230016945800837,"£",226.75920571205899,222.11304773770252,218.02142056236625,220.65111548343901,207.75868537380018,null,null,null,7.6991099597003964E-3,5.9855728964983909E-3,3.0162587509469192E-3,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!332:332,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.7364210875081156E-4},3.7364212930985496E-4,3.736421659049542E-4,3.7364221524666591E-4,3.7364226911137499E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!332:332,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":6.0125976813770257E-3},{"$f":"IF($A334=0,0,AF334*(1+INDEX(InputPriceChanges.Admin,$A334,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A334,AG$7)-FC.Serv.GRC!Y334)","v":5.9976523270379445E-3},{"$f":"IF($A334=0,0,AG334*(1+INDEX(InputPriceChanges.Admin,$A334,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A334,AH$7)-FC.Serv.GRC!Z334)","v":5.968359368650521E-3},{"$f":"IF($A334=0,0,AH334*(1+INDEX(InputPriceChanges.Admin,$A334,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A334,AI$7)-FC.Serv.GRC!AA334)","v":5.9252926605103439E-3},{"$f":"IF($A334=0,0,AI334*(1+INDEX(InputPriceChanges.Admin,$A334,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A334,AJ$7)-FC.Serv.GRC!AB334)","v":5.8690030215365931E-3},null,null,null,null,{"$f":"IF($A334=0,0,AN334*(1+INDEX(InputPriceChanges.Admin,$A334,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A334,AO$7))","v":-8.9582882107796169E-4},{"$f":"IF($A334=0,0,AO334*(1+INDEX(InputPriceChanges.Admin,$A334,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A334,AP$7))","v":-2.5851633266950292E-3},{"$f":"IF($A334=0,0,AP334*(1+INDEX(InputPriceChanges.Admin,$A334,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A334,AQ$7))","v":-4.413804969782607E-3},{"$f":"IF($A334=0,0,AQ334*(1+INDEX(InputPriceChanges.Admin,$A334,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A334,AR$7))","v":-4.413805606082016E-3},null,null,null,null,{"$f":"IF($A334=0,0,AV334*(1+INDEX(InputPriceChanges.Admin,$A334,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A334,AW$7))","v":-5.1705749817868463E-4},{"$f":"IF($A334=0,0,AW334*(1+INDEX(InputPriceChanges.Admin,$A334,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A334,AX$7))","v":-1.197198317696073E-3},{"$f":"IF($A334=0,0,AX334*(1+INDEX(InputPriceChanges.Admin,$A334,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A334,AY$7))","v":-1.8118027965258951E-3},{"$f":"IF($A334=0,0,AY334*(1+INDEX(InputPriceChanges.Admin,$A334,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A334,AZ$7))","v":-1.8118030577175554E-3},null,null,null,6.0125976813770257E-3,5.1018235059599824E-3,3.3831960419554918E-3,1.5114876907277369E-3,1.4551974154545771E-3,null,null,null,1.3711707641077422E-2,1.1087396402458373E-2,6.399454792902411E-3,1.5114876907277369E-3,1.4551974154545771E-3,null,null,null,9.2551087020928429E-5,9.2551092113399985E-5,9.2551101177999859E-5,9.2551113399933489E-5,9.2551126742212796E-5,null,null,null,9.2551087020928429E-5,8.8849048428863976E-5,8.529509484564466E-5,8.1883301865003536E-5,7.8607981122622424E-5,null,null,null,1.489319426794261E-3,1.4856174650570804E-3,1.4783616042284419E-3,1.4676939879201185E-3,1.4537510538850506E-3,null,null,null,0.75230016945800837,0.70880657409618886,0.56302809949672705,2.8973906354826492E-2,9.939280775005169E-4]
[327,"SD215","SD215: Optical Services conns Internal WECLA","OR",0.04,0.77690525871536809,"£",491.07295405479158,480.99501254521044,472.16199139638218,477.81824011660979,449.84047583723168,null,null,null,6.466346515819052E-2,0.18117271661884882,0.18107167411572103,3.2875739519755441E-2,3.4009146828809199E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!333:333,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.3401689399453886E-3},2.3401691193315108E-3,2.3401694386388323E-3,2.3401698691656171E-3,2.3401703391574438E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!333:333,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":3.3150409773057166E-2},{"$f":"IF($A335=0,0,AF335*(1+INDEX(InputPriceChanges.Admin,$A335,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A335,AG$7)-FC.Serv.GRC!Y335)","v":3.3056805549435256E-2},{"$f":"IF($A335=0,0,AG335*(1+INDEX(InputPriceChanges.Admin,$A335,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A335,AH$7)-FC.Serv.GRC!Z335)","v":3.2873340775923424E-2},{"$f":"IF($A335=0,0,AH335*(1+INDEX(InputPriceChanges.Admin,$A335,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A335,AI$7)-FC.Serv.GRC!AA335)","v":3.2603609483914081E-2},{"$f":"IF($A335=0,0,AI335*(1+INDEX(InputPriceChanges.Admin,$A335,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A335,AJ$7)-FC.Serv.GRC!AB335)","v":3.225106132013305E-2},null,null,null,null,{"$f":"IF($A335=0,0,AN335*(1+INDEX(InputPriceChanges.Admin,$A335,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A335,AO$7))","v":4.5999570037653009E-2},{"$f":"IF($A335=0,0,AO335*(1+INDEX(InputPriceChanges.Admin,$A335,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A335,AP$7))","v":4.724783097707938E-2},{"$f":"IF($A335=0,0,AP335*(1+INDEX(InputPriceChanges.Admin,$A335,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A335,AQ$7))","v":-1.0091369519678671E-2},{"$f":"IF($A335=0,0,AQ335*(1+INDEX(InputPriceChanges.Admin,$A335,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A335,AR$7))","v":-8.6458128053460061E-3},null,null,null,null,{"$f":"IF($A335=0,0,AV335*(1+INDEX(InputPriceChanges.Admin,$A335,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A335,AW$7))","v":4.5999570037653009E-2},{"$f":"IF($A335=0,0,AW335*(1+INDEX(InputPriceChanges.Admin,$A335,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A335,AX$7))","v":4.724783097707938E-2},{"$f":"IF($A335=0,0,AX335*(1+INDEX(InputPriceChanges.Admin,$A335,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A335,AY$7))","v":1.0932169188104877E-2},{"$f":"IF($A335=0,0,AY335*(1+INDEX(InputPriceChanges.Admin,$A335,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A335,AZ$7))","v":1.2377730124734174E-2},null,null,null,3.3150409773057166E-2,7.9056375587088265E-2,8.0121171753002804E-2,2.251223996423541E-2,2.3605248514787042E-2,null,null,null,9.7813874931247685E-2,0.2602290922059371,0.26119284586872382,5.5387979483990851E-2,5.7614395343596241E-2,null,null,null,5.2207938421944776E-4,5.2207942423954828E-4,5.2207949547533258E-4,5.2207959152359427E-4,5.2207969637629924E-4,null,null,null,5.2207938421944776E-4,5.0119624726996631E-4,4.8114846303006642E-4,4.6190260948621858E-4,4.4342659416305406E-4,null,null,null,7.3956820917997221E-3,7.3747994817476431E-3,7.3338694555661766E-3,7.2736938227589837E-3,7.1950421813698822E-3,null,null,null,0.77690525871536809,0.90671467763376545,0.90846527459464776,0.67690048461128238,0.6951931187310868]
[330,"SD220","SD220: EBD MISBO conns External WECLA","OR",0.04,0.75382824360938228,"£",384.02633124595053,376.13685075793069,369.24375199036655,373.64696972111585,351.73799355589625,null,null,null,6.7350537973914814E-4,5.7983043266314665E-3,2.8585363198176572E-3,4.9870884269082711E-4,4.0031400163301407E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!336:336,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.346755174499529E-5},3.3467551719548191E-5,3.3467551674252358E-5,3.3467551613179325E-5,3.3467551546507925E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!336:336,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":3.3406708767490473E-4},{"$f":"IF($A338=0,0,AF338*(1+INDEX(InputPriceChanges.Admin,$A338,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A338,AG$7)-FC.Serv.GRC!Y338)","v":3.3272838535211449E-4},{"$f":"IF($A338=0,0,AG338*(1+INDEX(InputPriceChanges.Admin,$A338,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A338,AH$7)-FC.Serv.GRC!Z338)","v":3.3010452885053006E-4},{"$f":"IF($A338=0,0,AH338*(1+INDEX(InputPriceChanges.Admin,$A338,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A338,AI$7)-FC.Serv.GRC!AA338)","v":3.2624692437899954E-4},{"$f":"IF($A338=0,0,AI338*(1+INDEX(InputPriceChanges.Admin,$A338,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A338,AJ$7)-FC.Serv.GRC!AB338)","v":3.212049219602176E-4},null,null,null,null,{"$f":"IF($A338=0,0,AN338*(1+INDEX(InputPriceChanges.Admin,$A338,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A338,AO$7))","v":1.8832119154228812E-3},{"$f":"IF($A338=0,0,AO338*(1+INDEX(InputPriceChanges.Admin,$A338,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A338,AP$7))","v":8.6338063387017246E-4},{"$f":"IF($A338=0,0,AP338*(1+INDEX(InputPriceChanges.Admin,$A338,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A338,AQ$7))","v":-2.026835513827506E-5},{"$f":"IF($A338=0,0,AQ338*(1+INDEX(InputPriceChanges.Admin,$A338,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A338,AR$7))","v":-5.2179460013092983E-5},null,null,null,null,{"$f":"IF($A338=0,0,AV338*(1+INDEX(InputPriceChanges.Admin,$A338,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A338,AW$7))","v":1.8832119154228812E-3},{"$f":"IF($A338=0,0,AW338*(1+INDEX(InputPriceChanges.Admin,$A338,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A338,AX$7))","v":1.0413591092513815E-3},{"$f":"IF($A338=0,0,AX338*(1+INDEX(InputPriceChanges.Admin,$A338,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A338,AY$7))","v":3.9008271231482641E-4},{"$f":"IF($A338=0,0,AY338*(1+INDEX(InputPriceChanges.Admin,$A338,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A338,AZ$7))","v":3.5965995886441448E-4},null,null,null,3.3406708767490473E-4,2.2159403007749956E-3,1.1934851627207026E-3,3.0597856924072448E-4,2.6902546194712464E-4,null,null,null,1.0075724674140528E-3,8.0142446274064621E-3,4.0520214825383594E-3,8.0468741193155159E-4,6.6933946358013871E-4,null,null,null,8.2387659951593728E-6,8.2387659888950153E-6,8.2387659777444602E-6,8.2387659627100031E-6,8.2387659462973879E-6,null,null,null,8.2387659951593728E-6,7.9092153493392148E-6,7.5928467250892946E-6,7.2891328427841972E-6,6.9975675151328306E-6,null,null,null,8.2237881725229781E-5,8.1908331023144296E-5,8.1262411659632322E-5,8.0312778391415342E-5,7.9071579800258046E-5,null,null,null,0.75382824360938228,0.96303676096576352,0.93191166995793717,0.73752155717732515,0.70608142728215406]
[331,"SD332","SD332: EBD ONBS connection MISBO WECLA internal Costs","OR",0.04,0.75879011420266207,"£",404.22451013955606,395.92524908323867,388.66067985998836,393.30786605800955,370.26505602348965,null,null,null,1.1138487221797498E-2,1.0187057227422202E-2,7.325626405536253E-3,3.1675228474137868E-2,1.9768359927532942E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!337:337,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.9791141988576275E-4},{"$f":"IF($A339=0,0,X339*(1+INDEX(InputPriceChanges.Admin,$A339,Y$7)))","v":3.9791143869346955E-4},3.9791147217118917E-4,3.9791151730969132E-4,3.9791156658589504E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!337:337,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":5.9119751781955519E-3},{"$f":"IF($A339=0,0,AF339*(1+INDEX(InputPriceChanges.Admin,$A339,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A339,AG$7)-FC.Serv.GRC!Y339)","v":5.8960590000836123E-3},{"$f":"IF($A339=0,0,AG339*(1+INDEX(InputPriceChanges.Admin,$A339,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A339,AH$7)-FC.Serv.GRC!Z339)","v":5.8648632367220288E-3},{"$f":"IF($A339=0,0,AH339*(1+INDEX(InputPriceChanges.Admin,$A339,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A339,AI$7)-FC.Serv.GRC!AA339)","v":5.8189990288924518E-3},{"$f":"IF($A339=0,0,AI339*(1+INDEX(InputPriceChanges.Admin,$A339,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A339,AJ$7)-FC.Serv.GRC!AB339)","v":5.7590530031783943E-3},null,null,null,null,{"$f":"IF($A339=0,0,AN339*(1+INDEX(InputPriceChanges.Admin,$A339,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A339,AO$7))","v":-2.8529368887177342E-4},{"$f":"IF($A339=0,0,AO339*(1+INDEX(InputPriceChanges.Admin,$A339,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A339,AP$7))","v":-1.3607103846434365E-3},{"$f":"IF($A339=0,0,AP339*(1+INDEX(InputPriceChanges.Admin,$A339,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A339,AQ$7))","v":8.3461333037662538E-3},{"$f":"IF($A339=0,0,AQ339*(1+INDEX(InputPriceChanges.Admin,$A339,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A339,AR$7))","v":4.2167236088660014E-3},null,null,null,null,{"$f":"IF($A339=0,0,AV339*(1+INDEX(InputPriceChanges.Admin,$A339,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A339,AW$7))","v":-2.8529368887177342E-4},{"$f":"IF($A339=0,0,AW339*(1+INDEX(InputPriceChanges.Admin,$A339,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A339,AX$7))","v":-8.5917840738992371E-4},{"$f":"IF($A339=0,0,AX339*(1+INDEX(InputPriceChanges.Admin,$A339,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A339,AY$7))","v":8.847665337912829E-3},{"$f":"IF($A339=0,0,AY339*(1+INDEX(InputPriceChanges.Admin,$A339,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A339,AZ$7))","v":5.7881814482894194E-3},null,null,null,5.9119751781955519E-3,5.6107653112118386E-3,4.5041528520785926E-3,1.4165132332658707E-2,9.9757766120443965E-3,null,null,null,1.7050462399993048E-2,1.579782253863404E-2,1.1829779257614845E-2,4.5840360806796571E-2,2.9744136539577339E-2,null,null,null,9.5980168148101412E-5,9.5980172684706215E-5,9.5980180759863145E-5,9.5980191647716088E-5,9.5980203533623562E-5,null,null,null,9.5980168148101412E-5,9.2140965777317963E-5,8.8455334588289874E-5,8.4917130837633737E-5,8.1520455699383006E-5,null,null,null,1.4260268575692456E-3,1.4221877180645346E-3,1.4146629915467261E-3,1.4036000912139685E-3,1.3891405171974765E-3,null,null,null,0.75879011420266207,0.74652518164988735,0.68592029666713406,0.90091161464281777,0.86074863429476978]
[334,"Z3","Z3: EAD LA 10Gb Rental Internal Non WECLA","OR",0.04,0,"£",7024.9860966677161,6354.2083196843832,6490.6216829320601,6290.6693781909053,5614.2791814382499,null,null,null,0,5.7245257837379764E-2,1.8900389153077959,3.4465922709523609,4.6150553681411157,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!340:340,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!340:340,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A342=0,0,AF342*(1+INDEX(InputPriceChanges.Admin,$A342,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A342,AG$7)-FC.Serv.GRC!Y342)","v":0},{"$f":"IF($A342=0,0,AG342*(1+INDEX(InputPriceChanges.Admin,$A342,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A342,AH$7)-FC.Serv.GRC!Z342)","v":0},{"$f":"IF($A342=0,0,AH342*(1+INDEX(InputPriceChanges.Admin,$A342,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A342,AI$7)-FC.Serv.GRC!AA342)","v":0},{"$f":"IF($A342=0,0,AI342*(1+INDEX(InputPriceChanges.Admin,$A342,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A342,AJ$7)-FC.Serv.GRC!AB342)","v":0},null,null,null,null,{"$f":"IF($A342=0,0,AN342*(1+INDEX(InputPriceChanges.Admin,$A342,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A342,AO$7))","v":0},{"$f":"IF($A342=0,0,AO342*(1+INDEX(InputPriceChanges.Admin,$A342,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A342,AP$7))","v":0},{"$f":"IF($A342=0,0,AP342*(1+INDEX(InputPriceChanges.Admin,$A342,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A342,AQ$7))","v":0},{"$f":"IF($A342=0,0,AQ342*(1+INDEX(InputPriceChanges.Admin,$A342,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A342,AR$7))","v":0},null,null,null,null,{"$f":"IF($A342=0,0,AV342*(1+INDEX(InputPriceChanges.Admin,$A342,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A342,AW$7))","v":0},{"$f":"IF($A342=0,0,AW342*(1+INDEX(InputPriceChanges.Admin,$A342,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A342,AX$7))","v":0},{"$f":"IF($A342=0,0,AX342*(1+INDEX(InputPriceChanges.Admin,$A342,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A342,AY$7))","v":0},{"$f":"IF($A342=0,0,AY342*(1+INDEX(InputPriceChanges.Admin,$A342,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A342,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,5.7245257837379764E-2,1.8900389153077959,3.4465922709523609,4.6150553681411157,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[335,"Z4","Z4: EAD LA 10Gb Rental External Non WECLA","OR",0.04,0,"£",6649.045276843498,6025.0155380161505,6148.2907807024922,5960.8117005313043,5330.5755347122495,null,null,null,0,8.3626722057313311E-3,0.10953435441151736,2.3441427818860281,5.2019142692183857,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!341:341,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!341:341,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A343=0,0,AF343*(1+INDEX(InputPriceChanges.Admin,$A343,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A343,AG$7)-FC.Serv.GRC!Y343)","v":0},{"$f":"IF($A343=0,0,AG343*(1+INDEX(InputPriceChanges.Admin,$A343,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A343,AH$7)-FC.Serv.GRC!Z343)","v":0},{"$f":"IF($A343=0,0,AH343*(1+INDEX(InputPriceChanges.Admin,$A343,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A343,AI$7)-FC.Serv.GRC!AA343)","v":0},{"$f":"IF($A343=0,0,AI343*(1+INDEX(InputPriceChanges.Admin,$A343,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A343,AJ$7)-FC.Serv.GRC!AB343)","v":0},null,null,null,null,{"$f":"IF($A343=0,0,AN343*(1+INDEX(InputPriceChanges.Admin,$A343,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A343,AO$7))","v":0},{"$f":"IF($A343=0,0,AO343*(1+INDEX(InputPriceChanges.Admin,$A343,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A343,AP$7))","v":0},{"$f":"IF($A343=0,0,AP343*(1+INDEX(InputPriceChanges.Admin,$A343,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A343,AQ$7))","v":0},{"$f":"IF($A343=0,0,AQ343*(1+INDEX(InputPriceChanges.Admin,$A343,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A343,AR$7))","v":0},null,null,null,null,{"$f":"IF($A343=0,0,AV343*(1+INDEX(InputPriceChanges.Admin,$A343,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A343,AW$7))","v":0},{"$f":"IF($A343=0,0,AW343*(1+INDEX(InputPriceChanges.Admin,$A343,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A343,AX$7))","v":0},{"$f":"IF($A343=0,0,AX343*(1+INDEX(InputPriceChanges.Admin,$A343,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A343,AY$7))","v":0},{"$f":"IF($A343=0,0,AY343*(1+INDEX(InputPriceChanges.Admin,$A343,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A343,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,8.3626722057313311E-3,0.10953435441151736,2.3441427818860281,5.2019142692183857,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[338,"Z7","Z7: EAD LA 10Gb Rental Internal WECLA","OR",0.04,0,"£",8041.2882276363216,7420.8466897051985,7497.7141518835269,7292.9742091149446,6653.8952042494302,null,null,null,0,3.1163455102538585E-2,0.70609864429621261,1.556885406593985,2.1979525112602025,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!344:344,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!344:344,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A346=0,0,AF346*(1+INDEX(InputPriceChanges.Admin,$A346,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A346,AG$7)-FC.Serv.GRC!Y346)","v":0},{"$f":"IF($A346=0,0,AG346*(1+INDEX(InputPriceChanges.Admin,$A346,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A346,AH$7)-FC.Serv.GRC!Z346)","v":0},{"$f":"IF($A346=0,0,AH346*(1+INDEX(InputPriceChanges.Admin,$A346,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A346,AI$7)-FC.Serv.GRC!AA346)","v":0},{"$f":"IF($A346=0,0,AI346*(1+INDEX(InputPriceChanges.Admin,$A346,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A346,AJ$7)-FC.Serv.GRC!AB346)","v":0},null,null,null,null,{"$f":"IF($A346=0,0,AN346*(1+INDEX(InputPriceChanges.Admin,$A346,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A346,AO$7))","v":0},{"$f":"IF($A346=0,0,AO346*(1+INDEX(InputPriceChanges.Admin,$A346,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A346,AP$7))","v":0},{"$f":"IF($A346=0,0,AP346*(1+INDEX(InputPriceChanges.Admin,$A346,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A346,AQ$7))","v":0},{"$f":"IF($A346=0,0,AQ346*(1+INDEX(InputPriceChanges.Admin,$A346,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A346,AR$7))","v":0},null,null,null,null,{"$f":"IF($A346=0,0,AV346*(1+INDEX(InputPriceChanges.Admin,$A346,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A346,AW$7))","v":0},{"$f":"IF($A346=0,0,AW346*(1+INDEX(InputPriceChanges.Admin,$A346,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A346,AX$7))","v":0},{"$f":"IF($A346=0,0,AX346*(1+INDEX(InputPriceChanges.Admin,$A346,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A346,AY$7))","v":0},{"$f":"IF($A346=0,0,AY346*(1+INDEX(InputPriceChanges.Admin,$A346,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A346,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,3.1163455102538585E-2,0.70609864429621261,1.556885406593985,2.1979525112602025,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[339,"Z8","Z8: EAD LA 10Gb Rental External WECLA","OR",0.04,0,"£",7962.8853182261082,7351.7968357283607,7426.1320457811216,7223.8775557188192,6594.1150592729537,null,null,null,0,4.1209405638122478E-3,5.0732752319203663E-2,1.3132503780762725,3.3206025077602135,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!345:345,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!345:345,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A347=0,0,AF347*(1+INDEX(InputPriceChanges.Admin,$A347,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A347,AG$7)-FC.Serv.GRC!Y347)","v":0},{"$f":"IF($A347=0,0,AG347*(1+INDEX(InputPriceChanges.Admin,$A347,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A347,AH$7)-FC.Serv.GRC!Z347)","v":0},{"$f":"IF($A347=0,0,AH347*(1+INDEX(InputPriceChanges.Admin,$A347,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A347,AI$7)-FC.Serv.GRC!AA347)","v":0},{"$f":"IF($A347=0,0,AI347*(1+INDEX(InputPriceChanges.Admin,$A347,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A347,AJ$7)-FC.Serv.GRC!AB347)","v":0},null,null,null,null,{"$f":"IF($A347=0,0,AN347*(1+INDEX(InputPriceChanges.Admin,$A347,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A347,AO$7))","v":0},{"$f":"IF($A347=0,0,AO347*(1+INDEX(InputPriceChanges.Admin,$A347,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A347,AP$7))","v":0},{"$f":"IF($A347=0,0,AP347*(1+INDEX(InputPriceChanges.Admin,$A347,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A347,AQ$7))","v":0},{"$f":"IF($A347=0,0,AQ347*(1+INDEX(InputPriceChanges.Admin,$A347,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A347,AR$7))","v":0},null,null,null,null,{"$f":"IF($A347=0,0,AV347*(1+INDEX(InputPriceChanges.Admin,$A347,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A347,AW$7))","v":0},{"$f":"IF($A347=0,0,AW347*(1+INDEX(InputPriceChanges.Admin,$A347,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A347,AX$7))","v":0},{"$f":"IF($A347=0,0,AX347*(1+INDEX(InputPriceChanges.Admin,$A347,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A347,AY$7))","v":0},{"$f":"IF($A347=0,0,AY347*(1+INDEX(InputPriceChanges.Admin,$A347,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A347,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,4.1209405638122478E-3,5.0732752319203663E-2,1.3132503780762725,3.3206025077602135,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[342,"Z11","Z11: EAD LA 10Gb Connection Internal Non WECLA","OR",0.04,0,"£",334.53749759001681,327.67425264763529,321.65301691932547,325.51160481975865,306.46006314830765,null,null,null,0,3.981129328204281E-2,8.1025822164106143E-2,0.1199095281389578,0.10241699812438779,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!348:348,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!348:348,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A350=0,0,AF350*(1+INDEX(InputPriceChanges.Admin,$A350,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A350,AG$7)-FC.Serv.GRC!Y350)","v":0},{"$f":"IF($A350=0,0,AG350*(1+INDEX(InputPriceChanges.Admin,$A350,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A350,AH$7)-FC.Serv.GRC!Z350)","v":0},{"$f":"IF($A350=0,0,AH350*(1+INDEX(InputPriceChanges.Admin,$A350,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A350,AI$7)-FC.Serv.GRC!AA350)","v":0},{"$f":"IF($A350=0,0,AI350*(1+INDEX(InputPriceChanges.Admin,$A350,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A350,AJ$7)-FC.Serv.GRC!AB350)","v":0},null,null,null,null,{"$f":"IF($A350=0,0,AN350*(1+INDEX(InputPriceChanges.Admin,$A350,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A350,AO$7))","v":0},{"$f":"IF($A350=0,0,AO350*(1+INDEX(InputPriceChanges.Admin,$A350,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A350,AP$7))","v":0},{"$f":"IF($A350=0,0,AP350*(1+INDEX(InputPriceChanges.Admin,$A350,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A350,AQ$7))","v":0},{"$f":"IF($A350=0,0,AQ350*(1+INDEX(InputPriceChanges.Admin,$A350,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A350,AR$7))","v":0},null,null,null,null,{"$f":"IF($A350=0,0,AV350*(1+INDEX(InputPriceChanges.Admin,$A350,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A350,AW$7))","v":0},{"$f":"IF($A350=0,0,AW350*(1+INDEX(InputPriceChanges.Admin,$A350,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A350,AX$7))","v":0},{"$f":"IF($A350=0,0,AX350*(1+INDEX(InputPriceChanges.Admin,$A350,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A350,AY$7))","v":0},{"$f":"IF($A350=0,0,AY350*(1+INDEX(InputPriceChanges.Admin,$A350,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A350,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,3.981129328204281E-2,8.1025822164106143E-2,0.1199095281389578,0.10241699812438779,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[343,"Z12","Z12: EAD LA 10Gb Connection External Non WECLA","OR",0.04,0,"£",331.02298208317114,324.2310203257548,318.2744543239823,322.09054516308777,303.23622346472081,null,null,null,0,8.9763214512131968E-4,5.6025908526412434E-2,0.20534886498990018,0.24792863676233132,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!349:349,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!349:349,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A351=0,0,AF351*(1+INDEX(InputPriceChanges.Admin,$A351,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A351,AG$7)-FC.Serv.GRC!Y351)","v":0},{"$f":"IF($A351=0,0,AG351*(1+INDEX(InputPriceChanges.Admin,$A351,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A351,AH$7)-FC.Serv.GRC!Z351)","v":0},{"$f":"IF($A351=0,0,AH351*(1+INDEX(InputPriceChanges.Admin,$A351,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A351,AI$7)-FC.Serv.GRC!AA351)","v":0},{"$f":"IF($A351=0,0,AI351*(1+INDEX(InputPriceChanges.Admin,$A351,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A351,AJ$7)-FC.Serv.GRC!AB351)","v":0},null,null,null,null,{"$f":"IF($A351=0,0,AN351*(1+INDEX(InputPriceChanges.Admin,$A351,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A351,AO$7))","v":0},{"$f":"IF($A351=0,0,AO351*(1+INDEX(InputPriceChanges.Admin,$A351,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A351,AP$7))","v":0},{"$f":"IF($A351=0,0,AP351*(1+INDEX(InputPriceChanges.Admin,$A351,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A351,AQ$7))","v":0},{"$f":"IF($A351=0,0,AQ351*(1+INDEX(InputPriceChanges.Admin,$A351,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A351,AR$7))","v":0},null,null,null,null,{"$f":"IF($A351=0,0,AV351*(1+INDEX(InputPriceChanges.Admin,$A351,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A351,AW$7))","v":0},{"$f":"IF($A351=0,0,AW351*(1+INDEX(InputPriceChanges.Admin,$A351,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A351,AX$7))","v":0},{"$f":"IF($A351=0,0,AX351*(1+INDEX(InputPriceChanges.Admin,$A351,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A351,AY$7))","v":0},{"$f":"IF($A351=0,0,AY351*(1+INDEX(InputPriceChanges.Admin,$A351,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A351,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,8.9763214512131968E-4,5.6025908526412434E-2,0.20534886498990018,0.24792863676233132,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[346,"Z15","Z15: EAD LA 10Gb Connection Internal WECLA","OR",0.04,0,"£",613.72167458961189,601.12821389554051,590.08647700603626,597.15903239827003,562.19904464412627,null,null,null,0,1.5078540878093783E-2,3.7981853978284789E-2,6.142370865966925E-2,6.3306144756095042E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!352:352,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!352:352,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A354=0,0,AF354*(1+INDEX(InputPriceChanges.Admin,$A354,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A354,AG$7)-FC.Serv.GRC!Y354)","v":0},{"$f":"IF($A354=0,0,AG354*(1+INDEX(InputPriceChanges.Admin,$A354,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A354,AH$7)-FC.Serv.GRC!Z354)","v":0},{"$f":"IF($A354=0,0,AH354*(1+INDEX(InputPriceChanges.Admin,$A354,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A354,AI$7)-FC.Serv.GRC!AA354)","v":0},{"$f":"IF($A354=0,0,AI354*(1+INDEX(InputPriceChanges.Admin,$A354,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A354,AJ$7)-FC.Serv.GRC!AB354)","v":0},null,null,null,null,{"$f":"IF($A354=0,0,AN354*(1+INDEX(InputPriceChanges.Admin,$A354,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A354,AO$7))","v":0},{"$f":"IF($A354=0,0,AO354*(1+INDEX(InputPriceChanges.Admin,$A354,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A354,AP$7))","v":0},{"$f":"IF($A354=0,0,AP354*(1+INDEX(InputPriceChanges.Admin,$A354,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A354,AQ$7))","v":0},{"$f":"IF($A354=0,0,AQ354*(1+INDEX(InputPriceChanges.Admin,$A354,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A354,AR$7))","v":0},null,null,null,null,{"$f":"IF($A354=0,0,AV354*(1+INDEX(InputPriceChanges.Admin,$A354,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A354,AW$7))","v":0},{"$f":"IF($A354=0,0,AW354*(1+INDEX(InputPriceChanges.Admin,$A354,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A354,AX$7))","v":0},{"$f":"IF($A354=0,0,AX354*(1+INDEX(InputPriceChanges.Admin,$A354,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A354,AY$7))","v":0},{"$f":"IF($A354=0,0,AY354*(1+INDEX(InputPriceChanges.Admin,$A354,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A354,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,1.5078540878093783E-2,3.7981853978284789E-2,6.142370865966925E-2,6.3306144756095042E-2,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[347,"Z16","Z16: EAD LA 10Gb Connection External WECLA","OR",0.04,0,"£",609.93455857835545,597.41812640467231,586.4457022098378,593.4729818623963,558.72628430639281,null,null,null,0,8.6281980733842942E-4,4.3613811179796382E-2,0.11328156884176728,0.19660589766997655,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!353:353,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!353:353,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A355=0,0,AF355*(1+INDEX(InputPriceChanges.Admin,$A355,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A355,AG$7)-FC.Serv.GRC!Y355)","v":0},{"$f":"IF($A355=0,0,AG355*(1+INDEX(InputPriceChanges.Admin,$A355,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A355,AH$7)-FC.Serv.GRC!Z355)","v":0},{"$f":"IF($A355=0,0,AH355*(1+INDEX(InputPriceChanges.Admin,$A355,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A355,AI$7)-FC.Serv.GRC!AA355)","v":0},{"$f":"IF($A355=0,0,AI355*(1+INDEX(InputPriceChanges.Admin,$A355,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A355,AJ$7)-FC.Serv.GRC!AB355)","v":0},null,null,null,null,{"$f":"IF($A355=0,0,AN355*(1+INDEX(InputPriceChanges.Admin,$A355,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A355,AO$7))","v":0},{"$f":"IF($A355=0,0,AO355*(1+INDEX(InputPriceChanges.Admin,$A355,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A355,AP$7))","v":0},{"$f":"IF($A355=0,0,AP355*(1+INDEX(InputPriceChanges.Admin,$A355,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A355,AQ$7))","v":0},{"$f":"IF($A355=0,0,AQ355*(1+INDEX(InputPriceChanges.Admin,$A355,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A355,AR$7))","v":0},null,null,null,null,{"$f":"IF($A355=0,0,AV355*(1+INDEX(InputPriceChanges.Admin,$A355,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A355,AW$7))","v":0},{"$f":"IF($A355=0,0,AW355*(1+INDEX(InputPriceChanges.Admin,$A355,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A355,AX$7))","v":0},{"$f":"IF($A355=0,0,AX355*(1+INDEX(InputPriceChanges.Admin,$A355,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A355,AY$7))","v":0},{"$f":"IF($A355=0,0,AY355*(1+INDEX(InputPriceChanges.Admin,$A355,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A355,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,8.6281980733842942E-4,4.3613811179796382E-2,0.11328156884176728,0.19660589766997655,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[350,"P3","Passive 3 - EAD LA 1000Mbit/s Rental Internal","OR",0.04,0,"£",5308.8649129637115,4663.4734260490377,4842.1205886307853,4678.2519333840028,4029.4839634967102,null,null,null,0,0,0,0,9.4237052083660195,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!356:356,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!356:356,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A358=0,0,AF358*(1+INDEX(InputPriceChanges.Admin,$A358,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A358,AG$7)-FC.Serv.GRC!Y358)","v":0},{"$f":"IF($A358=0,0,AG358*(1+INDEX(InputPriceChanges.Admin,$A358,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A358,AH$7)-FC.Serv.GRC!Z358)","v":0},{"$f":"IF($A358=0,0,AH358*(1+INDEX(InputPriceChanges.Admin,$A358,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A358,AI$7)-FC.Serv.GRC!AA358)","v":0},{"$f":"IF($A358=0,0,AI358*(1+INDEX(InputPriceChanges.Admin,$A358,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A358,AJ$7)-FC.Serv.GRC!AB358)","v":0},null,null,null,null,{"$f":"IF($A358=0,0,AN358*(1+INDEX(InputPriceChanges.Admin,$A358,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A358,AO$7))","v":0},{"$f":"IF($A358=0,0,AO358*(1+INDEX(InputPriceChanges.Admin,$A358,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A358,AP$7))","v":0},{"$f":"IF($A358=0,0,AP358*(1+INDEX(InputPriceChanges.Admin,$A358,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A358,AQ$7))","v":0},{"$f":"IF($A358=0,0,AQ358*(1+INDEX(InputPriceChanges.Admin,$A358,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A358,AR$7))","v":0},null,null,null,null,{"$f":"IF($A358=0,0,AV358*(1+INDEX(InputPriceChanges.Admin,$A358,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A358,AW$7))","v":0},{"$f":"IF($A358=0,0,AW358*(1+INDEX(InputPriceChanges.Admin,$A358,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A358,AX$7))","v":0},{"$f":"IF($A358=0,0,AX358*(1+INDEX(InputPriceChanges.Admin,$A358,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A358,AY$7))","v":0},{"$f":"IF($A358=0,0,AY358*(1+INDEX(InputPriceChanges.Admin,$A358,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A358,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,9.4237052083660195,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[351,"P4","Passive 4 - EAD LA 1000Mbit/s Rental External","OR",0.04,0,"£",4945.2949346333662,4346.4684861112937,4511.6730813116283,4360.0175378218873,3757.2044811173605,null,null,null,0,0,0,0,3.3009643951094532,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!357:357,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!357:357,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A359=0,0,AF359*(1+INDEX(InputPriceChanges.Admin,$A359,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A359,AG$7)-FC.Serv.GRC!Y359)","v":0},{"$f":"IF($A359=0,0,AG359*(1+INDEX(InputPriceChanges.Admin,$A359,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A359,AH$7)-FC.Serv.GRC!Z359)","v":0},{"$f":"IF($A359=0,0,AH359*(1+INDEX(InputPriceChanges.Admin,$A359,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A359,AI$7)-FC.Serv.GRC!AA359)","v":0},{"$f":"IF($A359=0,0,AI359*(1+INDEX(InputPriceChanges.Admin,$A359,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A359,AJ$7)-FC.Serv.GRC!AB359)","v":0},null,null,null,null,{"$f":"IF($A359=0,0,AN359*(1+INDEX(InputPriceChanges.Admin,$A359,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A359,AO$7))","v":0},{"$f":"IF($A359=0,0,AO359*(1+INDEX(InputPriceChanges.Admin,$A359,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A359,AP$7))","v":0},{"$f":"IF($A359=0,0,AP359*(1+INDEX(InputPriceChanges.Admin,$A359,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A359,AQ$7))","v":0},{"$f":"IF($A359=0,0,AQ359*(1+INDEX(InputPriceChanges.Admin,$A359,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A359,AR$7))","v":0},null,null,null,null,{"$f":"IF($A359=0,0,AV359*(1+INDEX(InputPriceChanges.Admin,$A359,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A359,AW$7))","v":0},{"$f":"IF($A359=0,0,AW359*(1+INDEX(InputPriceChanges.Admin,$A359,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A359,AX$7))","v":0},{"$f":"IF($A359=0,0,AX359*(1+INDEX(InputPriceChanges.Admin,$A359,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A359,AY$7))","v":0},{"$f":"IF($A359=0,0,AY359*(1+INDEX(InputPriceChanges.Admin,$A359,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A359,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,3.3009643951094532,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[354,"P7","Passive 7 - EAD LA 1000Mbit/s Connection Internal","OR",0.04,0,"£",334.53749759001681,327.67425264763529,321.65301691932547,325.51160481975865,306.46006314830765,null,null,null,0,0,0,0,1.0436158595106597,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!360:360,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!360:360,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A362=0,0,AF362*(1+INDEX(InputPriceChanges.Admin,$A362,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A362,AG$7)-FC.Serv.GRC!Y362)","v":0},{"$f":"IF($A362=0,0,AG362*(1+INDEX(InputPriceChanges.Admin,$A362,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A362,AH$7)-FC.Serv.GRC!Z362)","v":0},{"$f":"IF($A362=0,0,AH362*(1+INDEX(InputPriceChanges.Admin,$A362,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A362,AI$7)-FC.Serv.GRC!AA362)","v":0},{"$f":"IF($A362=0,0,AI362*(1+INDEX(InputPriceChanges.Admin,$A362,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A362,AJ$7)-FC.Serv.GRC!AB362)","v":0},null,null,null,null,{"$f":"IF($A362=0,0,AN362*(1+INDEX(InputPriceChanges.Admin,$A362,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A362,AO$7))","v":0},{"$f":"IF($A362=0,0,AO362*(1+INDEX(InputPriceChanges.Admin,$A362,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A362,AP$7))","v":0},{"$f":"IF($A362=0,0,AP362*(1+INDEX(InputPriceChanges.Admin,$A362,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A362,AQ$7))","v":0},{"$f":"IF($A362=0,0,AQ362*(1+INDEX(InputPriceChanges.Admin,$A362,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A362,AR$7))","v":0},null,null,null,null,{"$f":"IF($A362=0,0,AV362*(1+INDEX(InputPriceChanges.Admin,$A362,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A362,AW$7))","v":0},{"$f":"IF($A362=0,0,AW362*(1+INDEX(InputPriceChanges.Admin,$A362,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A362,AX$7))","v":0},{"$f":"IF($A362=0,0,AX362*(1+INDEX(InputPriceChanges.Admin,$A362,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A362,AY$7))","v":0},{"$f":"IF($A362=0,0,AY362*(1+INDEX(InputPriceChanges.Admin,$A362,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A362,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,1.0436158595106597,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[355,"P8","Passive 8 - EAD LA 1000Mbit/s Connection External","OR",0.04,0,"£",331.02298208317114,324.2310203257548,318.2744543239823,322.09054516308777,303.23622346472081,null,null,null,0,0,0,0,0.38045754431259848,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!361:361,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!361:361,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A363=0,0,AF363*(1+INDEX(InputPriceChanges.Admin,$A363,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A363,AG$7)-FC.Serv.GRC!Y363)","v":0},{"$f":"IF($A363=0,0,AG363*(1+INDEX(InputPriceChanges.Admin,$A363,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A363,AH$7)-FC.Serv.GRC!Z363)","v":0},{"$f":"IF($A363=0,0,AH363*(1+INDEX(InputPriceChanges.Admin,$A363,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A363,AI$7)-FC.Serv.GRC!AA363)","v":0},{"$f":"IF($A363=0,0,AI363*(1+INDEX(InputPriceChanges.Admin,$A363,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A363,AJ$7)-FC.Serv.GRC!AB363)","v":0},null,null,null,null,{"$f":"IF($A363=0,0,AN363*(1+INDEX(InputPriceChanges.Admin,$A363,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A363,AO$7))","v":0},{"$f":"IF($A363=0,0,AO363*(1+INDEX(InputPriceChanges.Admin,$A363,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A363,AP$7))","v":0},{"$f":"IF($A363=0,0,AP363*(1+INDEX(InputPriceChanges.Admin,$A363,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A363,AQ$7))","v":0},{"$f":"IF($A363=0,0,AQ363*(1+INDEX(InputPriceChanges.Admin,$A363,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A363,AR$7))","v":0},null,null,null,null,{"$f":"IF($A363=0,0,AV363*(1+INDEX(InputPriceChanges.Admin,$A363,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A363,AW$7))","v":0},{"$f":"IF($A363=0,0,AW363*(1+INDEX(InputPriceChanges.Admin,$A363,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A363,AX$7))","v":0},{"$f":"IF($A363=0,0,AX363*(1+INDEX(InputPriceChanges.Admin,$A363,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A363,AY$7))","v":0},{"$f":"IF($A363=0,0,AY363*(1+INDEX(InputPriceChanges.Admin,$A363,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A363,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0.38045754431259848,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[358,"P11","Passive 11 - WES MISBO Connection Internal","OR",0.04,0,"£",129.35075664251309,126.69970075087933,124.36697711930606,125.86527475555137,118.50838102862691,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!364:364,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!364:364,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A366=0,0,AF366*(1+INDEX(InputPriceChanges.Admin,$A366,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A366,AG$7)-FC.Serv.GRC!Y366)","v":0},{"$f":"IF($A366=0,0,AG366*(1+INDEX(InputPriceChanges.Admin,$A366,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A366,AH$7)-FC.Serv.GRC!Z366)","v":0},{"$f":"IF($A366=0,0,AH366*(1+INDEX(InputPriceChanges.Admin,$A366,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A366,AI$7)-FC.Serv.GRC!AA366)","v":0},{"$f":"IF($A366=0,0,AI366*(1+INDEX(InputPriceChanges.Admin,$A366,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A366,AJ$7)-FC.Serv.GRC!AB366)","v":0},null,null,null,null,{"$f":"IF($A366=0,0,AN366*(1+INDEX(InputPriceChanges.Admin,$A366,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A366,AO$7))","v":0},{"$f":"IF($A366=0,0,AO366*(1+INDEX(InputPriceChanges.Admin,$A366,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A366,AP$7))","v":0},{"$f":"IF($A366=0,0,AP366*(1+INDEX(InputPriceChanges.Admin,$A366,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A366,AQ$7))","v":0},{"$f":"IF($A366=0,0,AQ366*(1+INDEX(InputPriceChanges.Admin,$A366,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A366,AR$7))","v":0},null,null,null,null,{"$f":"IF($A366=0,0,AV366*(1+INDEX(InputPriceChanges.Admin,$A366,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A366,AW$7))","v":0},{"$f":"IF($A366=0,0,AW366*(1+INDEX(InputPriceChanges.Admin,$A366,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A366,AX$7))","v":0},{"$f":"IF($A366=0,0,AX366*(1+INDEX(InputPriceChanges.Admin,$A366,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A366,AY$7))","v":0},{"$f":"IF($A366=0,0,AY366*(1+INDEX(InputPriceChanges.Admin,$A366,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A366,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[359,"P12","Passive 12 - WES MISBO Connection External","OR",0.04,0,"£",147.12219480738079,144.10490558458937,141.45515008061918,143.15449828447231,134.77967568132919,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!365:365,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!365:365,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A367=0,0,AF367*(1+INDEX(InputPriceChanges.Admin,$A367,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A367,AG$7)-FC.Serv.GRC!Y367)","v":0},{"$f":"IF($A367=0,0,AG367*(1+INDEX(InputPriceChanges.Admin,$A367,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A367,AH$7)-FC.Serv.GRC!Z367)","v":0},{"$f":"IF($A367=0,0,AH367*(1+INDEX(InputPriceChanges.Admin,$A367,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A367,AI$7)-FC.Serv.GRC!AA367)","v":0},{"$f":"IF($A367=0,0,AI367*(1+INDEX(InputPriceChanges.Admin,$A367,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A367,AJ$7)-FC.Serv.GRC!AB367)","v":0},null,null,null,null,{"$f":"IF($A367=0,0,AN367*(1+INDEX(InputPriceChanges.Admin,$A367,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A367,AO$7))","v":0},{"$f":"IF($A367=0,0,AO367*(1+INDEX(InputPriceChanges.Admin,$A367,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A367,AP$7))","v":0},{"$f":"IF($A367=0,0,AP367*(1+INDEX(InputPriceChanges.Admin,$A367,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A367,AQ$7))","v":0},{"$f":"IF($A367=0,0,AQ367*(1+INDEX(InputPriceChanges.Admin,$A367,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A367,AR$7))","v":0},null,null,null,null,{"$f":"IF($A367=0,0,AV367*(1+INDEX(InputPriceChanges.Admin,$A367,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A367,AW$7))","v":0},{"$f":"IF($A367=0,0,AW367*(1+INDEX(InputPriceChanges.Admin,$A367,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A367,AX$7))","v":0},{"$f":"IF($A367=0,0,AX367*(1+INDEX(InputPriceChanges.Admin,$A367,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A367,AY$7))","v":0},{"$f":"IF($A367=0,0,AY367*(1+INDEX(InputPriceChanges.Admin,$A367,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A367,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[362,"P15","Passive 15 - OSA Connection Internal","OR",0.04,0,"£",324.33808921163109,317.68285664222367,311.84732665134777,315.58531900941784,297.11020958166876,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!368:368,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!368:368,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A370=0,0,AF370*(1+INDEX(InputPriceChanges.Admin,$A370,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A370,AG$7)-FC.Serv.GRC!Y370)","v":0},{"$f":"IF($A370=0,0,AG370*(1+INDEX(InputPriceChanges.Admin,$A370,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A370,AH$7)-FC.Serv.GRC!Z370)","v":0},{"$f":"IF($A370=0,0,AH370*(1+INDEX(InputPriceChanges.Admin,$A370,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A370,AI$7)-FC.Serv.GRC!AA370)","v":0},{"$f":"IF($A370=0,0,AI370*(1+INDEX(InputPriceChanges.Admin,$A370,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A370,AJ$7)-FC.Serv.GRC!AB370)","v":0},null,null,null,null,{"$f":"IF($A370=0,0,AN370*(1+INDEX(InputPriceChanges.Admin,$A370,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A370,AO$7))","v":0},{"$f":"IF($A370=0,0,AO370*(1+INDEX(InputPriceChanges.Admin,$A370,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A370,AP$7))","v":0},{"$f":"IF($A370=0,0,AP370*(1+INDEX(InputPriceChanges.Admin,$A370,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A370,AQ$7))","v":0},{"$f":"IF($A370=0,0,AQ370*(1+INDEX(InputPriceChanges.Admin,$A370,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A370,AR$7))","v":0},null,null,null,null,{"$f":"IF($A370=0,0,AV370*(1+INDEX(InputPriceChanges.Admin,$A370,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A370,AW$7))","v":0},{"$f":"IF($A370=0,0,AW370*(1+INDEX(InputPriceChanges.Admin,$A370,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A370,AX$7))","v":0},{"$f":"IF($A370=0,0,AX370*(1+INDEX(InputPriceChanges.Admin,$A370,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A370,AY$7))","v":0},{"$f":"IF($A370=0,0,AY370*(1+INDEX(InputPriceChanges.Admin,$A370,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A370,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[363,"P16","Passive 16 - OSA Connection External","OR",0.04,0,"£",333.11459824022984,326.2799867237373,320.28532413630688,324.12616448486824,305.153660434573,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!369:369,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!369:369,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A371=0,0,AF371*(1+INDEX(InputPriceChanges.Admin,$A371,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A371,AG$7)-FC.Serv.GRC!Y371)","v":0},{"$f":"IF($A371=0,0,AG371*(1+INDEX(InputPriceChanges.Admin,$A371,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A371,AH$7)-FC.Serv.GRC!Z371)","v":0},{"$f":"IF($A371=0,0,AH371*(1+INDEX(InputPriceChanges.Admin,$A371,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A371,AI$7)-FC.Serv.GRC!AA371)","v":0},{"$f":"IF($A371=0,0,AI371*(1+INDEX(InputPriceChanges.Admin,$A371,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A371,AJ$7)-FC.Serv.GRC!AB371)","v":0},null,null,null,null,{"$f":"IF($A371=0,0,AN371*(1+INDEX(InputPriceChanges.Admin,$A371,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A371,AO$7))","v":0},{"$f":"IF($A371=0,0,AO371*(1+INDEX(InputPriceChanges.Admin,$A371,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A371,AP$7))","v":0},{"$f":"IF($A371=0,0,AP371*(1+INDEX(InputPriceChanges.Admin,$A371,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A371,AQ$7))","v":0},{"$f":"IF($A371=0,0,AQ371*(1+INDEX(InputPriceChanges.Admin,$A371,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A371,AR$7))","v":0},null,null,null,null,{"$f":"IF($A371=0,0,AV371*(1+INDEX(InputPriceChanges.Admin,$A371,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A371,AW$7))","v":0},{"$f":"IF($A371=0,0,AW371*(1+INDEX(InputPriceChanges.Admin,$A371,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A371,AX$7))","v":0},{"$f":"IF($A371=0,0,AX371*(1+INDEX(InputPriceChanges.Admin,$A371,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A371,AY$7))","v":0},{"$f":"IF($A371=0,0,AY371*(1+INDEX(InputPriceChanges.Admin,$A371,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A371,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[366,"P19","Passive 19 - EBD 1000Mbit/s Connection Internal","OR",0.04,0,"£",328.70308497692577,321.95721104666893,316.04499813889993,319.83072694216679,301.1031378855335,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!372:372,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!372:372,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A374=0,0,AF374*(1+INDEX(InputPriceChanges.Admin,$A374,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A374,AG$7)-FC.Serv.GRC!Y374)","v":0},{"$f":"IF($A374=0,0,AG374*(1+INDEX(InputPriceChanges.Admin,$A374,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A374,AH$7)-FC.Serv.GRC!Z374)","v":0},{"$f":"IF($A374=0,0,AH374*(1+INDEX(InputPriceChanges.Admin,$A374,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A374,AI$7)-FC.Serv.GRC!AA374)","v":0},{"$f":"IF($A374=0,0,AI374*(1+INDEX(InputPriceChanges.Admin,$A374,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A374,AJ$7)-FC.Serv.GRC!AB374)","v":0},null,null,null,null,{"$f":"IF($A374=0,0,AN374*(1+INDEX(InputPriceChanges.Admin,$A374,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A374,AO$7))","v":0},{"$f":"IF($A374=0,0,AO374*(1+INDEX(InputPriceChanges.Admin,$A374,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A374,AP$7))","v":0},{"$f":"IF($A374=0,0,AP374*(1+INDEX(InputPriceChanges.Admin,$A374,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A374,AQ$7))","v":0},{"$f":"IF($A374=0,0,AQ374*(1+INDEX(InputPriceChanges.Admin,$A374,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A374,AR$7))","v":0},null,null,null,null,{"$f":"IF($A374=0,0,AV374*(1+INDEX(InputPriceChanges.Admin,$A374,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A374,AW$7))","v":0},{"$f":"IF($A374=0,0,AW374*(1+INDEX(InputPriceChanges.Admin,$A374,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A374,AX$7))","v":0},{"$f":"IF($A374=0,0,AX374*(1+INDEX(InputPriceChanges.Admin,$A374,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A374,AY$7))","v":0},{"$f":"IF($A374=0,0,AY374*(1+INDEX(InputPriceChanges.Admin,$A374,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A374,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[367,"P20","Passive 20 - EBD 1000Mbit/s Connection External","OR",0.04,0,"£",331.6300245509982,324.82468934036251,318.85878344468517,322.67967565726059,303.78749727544357,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!373:373,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!373:373,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A375=0,0,AF375*(1+INDEX(InputPriceChanges.Admin,$A375,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A375,AG$7)-FC.Serv.GRC!Y375)","v":0},{"$f":"IF($A375=0,0,AG375*(1+INDEX(InputPriceChanges.Admin,$A375,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A375,AH$7)-FC.Serv.GRC!Z375)","v":0},{"$f":"IF($A375=0,0,AH375*(1+INDEX(InputPriceChanges.Admin,$A375,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A375,AI$7)-FC.Serv.GRC!AA375)","v":0},{"$f":"IF($A375=0,0,AI375*(1+INDEX(InputPriceChanges.Admin,$A375,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A375,AJ$7)-FC.Serv.GRC!AB375)","v":0},null,null,null,null,{"$f":"IF($A375=0,0,AN375*(1+INDEX(InputPriceChanges.Admin,$A375,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A375,AO$7))","v":0},{"$f":"IF($A375=0,0,AO375*(1+INDEX(InputPriceChanges.Admin,$A375,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A375,AP$7))","v":0},{"$f":"IF($A375=0,0,AP375*(1+INDEX(InputPriceChanges.Admin,$A375,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A375,AQ$7))","v":0},{"$f":"IF($A375=0,0,AQ375*(1+INDEX(InputPriceChanges.Admin,$A375,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A375,AR$7))","v":0},null,null,null,null,{"$f":"IF($A375=0,0,AV375*(1+INDEX(InputPriceChanges.Admin,$A375,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A375,AW$7))","v":0},{"$f":"IF($A375=0,0,AW375*(1+INDEX(InputPriceChanges.Admin,$A375,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A375,AX$7))","v":0},{"$f":"IF($A375=0,0,AX375*(1+INDEX(InputPriceChanges.Admin,$A375,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A375,AY$7))","v":0},{"$f":"IF($A375=0,0,AY375*(1+INDEX(InputPriceChanges.Admin,$A375,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A375,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[369,"P22","Passive 22 - EBD MISBO Rental External","OR",0.04,0,"£",101390.46462539285,109206.70592489185,124221.32108780128,126821.86252764823,101141.08426010296,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!375:375,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!375:375,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A377=0,0,AF377*(1+INDEX(InputPriceChanges.Admin,$A377,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A377,AG$7)-FC.Serv.GRC!Y377)","v":0},{"$f":"IF($A377=0,0,AG377*(1+INDEX(InputPriceChanges.Admin,$A377,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A377,AH$7)-FC.Serv.GRC!Z377)","v":0},{"$f":"IF($A377=0,0,AH377*(1+INDEX(InputPriceChanges.Admin,$A377,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A377,AI$7)-FC.Serv.GRC!AA377)","v":0},{"$f":"IF($A377=0,0,AI377*(1+INDEX(InputPriceChanges.Admin,$A377,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A377,AJ$7)-FC.Serv.GRC!AB377)","v":0},null,null,null,null,{"$f":"IF($A377=0,0,AN377*(1+INDEX(InputPriceChanges.Admin,$A377,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A377,AO$7))","v":0},{"$f":"IF($A377=0,0,AO377*(1+INDEX(InputPriceChanges.Admin,$A377,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A377,AP$7))","v":0},{"$f":"IF($A377=0,0,AP377*(1+INDEX(InputPriceChanges.Admin,$A377,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A377,AQ$7))","v":0},{"$f":"IF($A377=0,0,AQ377*(1+INDEX(InputPriceChanges.Admin,$A377,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A377,AR$7))","v":0},null,null,null,null,{"$f":"IF($A377=0,0,AV377*(1+INDEX(InputPriceChanges.Admin,$A377,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A377,AW$7))","v":0},{"$f":"IF($A377=0,0,AW377*(1+INDEX(InputPriceChanges.Admin,$A377,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A377,AX$7))","v":0},{"$f":"IF($A377=0,0,AX377*(1+INDEX(InputPriceChanges.Admin,$A377,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A377,AY$7))","v":0},{"$f":"IF($A377=0,0,AY377*(1+INDEX(InputPriceChanges.Admin,$A377,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A377,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal","OR",0.04,0,"£",12554.679695815279,10979.824045950758,11427.111921684764,11019.237446482442,9453.6769602409458,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!378:378,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!378:378,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A380=0,0,AF380*(1+INDEX(InputPriceChanges.Admin,$A380,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A380,AG$7)-FC.Serv.GRC!Y380)","v":0},{"$f":"IF($A380=0,0,AG380*(1+INDEX(InputPriceChanges.Admin,$A380,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A380,AH$7)-FC.Serv.GRC!Z380)","v":0},{"$f":"IF($A380=0,0,AH380*(1+INDEX(InputPriceChanges.Admin,$A380,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A380,AI$7)-FC.Serv.GRC!AA380)","v":0},{"$f":"IF($A380=0,0,AI380*(1+INDEX(InputPriceChanges.Admin,$A380,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A380,AJ$7)-FC.Serv.GRC!AB380)","v":0},null,null,null,null,{"$f":"IF($A380=0,0,AN380*(1+INDEX(InputPriceChanges.Admin,$A380,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A380,AO$7))","v":0},{"$f":"IF($A380=0,0,AO380*(1+INDEX(InputPriceChanges.Admin,$A380,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A380,AP$7))","v":0},{"$f":"IF($A380=0,0,AP380*(1+INDEX(InputPriceChanges.Admin,$A380,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A380,AQ$7))","v":0},{"$f":"IF($A380=0,0,AQ380*(1+INDEX(InputPriceChanges.Admin,$A380,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A380,AR$7))","v":0},null,null,null,null,{"$f":"IF($A380=0,0,AV380*(1+INDEX(InputPriceChanges.Admin,$A380,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A380,AW$7))","v":0},{"$f":"IF($A380=0,0,AW380*(1+INDEX(InputPriceChanges.Admin,$A380,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A380,AX$7))","v":0},{"$f":"IF($A380=0,0,AX380*(1+INDEX(InputPriceChanges.Admin,$A380,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A380,AY$7))","v":0},{"$f":"IF($A380=0,0,AY380*(1+INDEX(InputPriceChanges.Admin,$A380,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A380,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[373,"P26","Passive 26 - EAD 10Gbit/s Rental External","OR",0.04,0,"£",12437.140720375,10877.231443301558,11320.22844064012,10916.257264444355,9365.4841940986171,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!379:379,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!379:379,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A381=0,0,AF381*(1+INDEX(InputPriceChanges.Admin,$A381,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A381,AG$7)-FC.Serv.GRC!Y381)","v":0},{"$f":"IF($A381=0,0,AG381*(1+INDEX(InputPriceChanges.Admin,$A381,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A381,AH$7)-FC.Serv.GRC!Z381)","v":0},{"$f":"IF($A381=0,0,AH381*(1+INDEX(InputPriceChanges.Admin,$A381,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A381,AI$7)-FC.Serv.GRC!AA381)","v":0},{"$f":"IF($A381=0,0,AI381*(1+INDEX(InputPriceChanges.Admin,$A381,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A381,AJ$7)-FC.Serv.GRC!AB381)","v":0},null,null,null,null,{"$f":"IF($A381=0,0,AN381*(1+INDEX(InputPriceChanges.Admin,$A381,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A381,AO$7))","v":0},{"$f":"IF($A381=0,0,AO381*(1+INDEX(InputPriceChanges.Admin,$A381,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A381,AP$7))","v":0},{"$f":"IF($A381=0,0,AP381*(1+INDEX(InputPriceChanges.Admin,$A381,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A381,AQ$7))","v":0},{"$f":"IF($A381=0,0,AQ381*(1+INDEX(InputPriceChanges.Admin,$A381,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A381,AR$7))","v":0},null,null,null,null,{"$f":"IF($A381=0,0,AV381*(1+INDEX(InputPriceChanges.Admin,$A381,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A381,AW$7))","v":0},{"$f":"IF($A381=0,0,AW381*(1+INDEX(InputPriceChanges.Admin,$A381,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A381,AX$7))","v":0},{"$f":"IF($A381=0,0,AX381*(1+INDEX(InputPriceChanges.Admin,$A381,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A381,AY$7))","v":0},{"$f":"IF($A381=0,0,AY381*(1+INDEX(InputPriceChanges.Admin,$A381,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A381,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[374,"P27","Passive 27 - EAD LA 10Gbit/s Rental Internal","OR",0.04,0,"£",5308.8649129637115,4663.4734260490377,4842.1205886307853,4678.2519333840028,4029.4839634967102,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!380:380,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!380:380,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A382=0,0,AF382*(1+INDEX(InputPriceChanges.Admin,$A382,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A382,AG$7)-FC.Serv.GRC!Y382)","v":0},{"$f":"IF($A382=0,0,AG382*(1+INDEX(InputPriceChanges.Admin,$A382,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A382,AH$7)-FC.Serv.GRC!Z382)","v":0},{"$f":"IF($A382=0,0,AH382*(1+INDEX(InputPriceChanges.Admin,$A382,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A382,AI$7)-FC.Serv.GRC!AA382)","v":0},{"$f":"IF($A382=0,0,AI382*(1+INDEX(InputPriceChanges.Admin,$A382,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A382,AJ$7)-FC.Serv.GRC!AB382)","v":0},null,null,null,null,{"$f":"IF($A382=0,0,AN382*(1+INDEX(InputPriceChanges.Admin,$A382,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A382,AO$7))","v":0},{"$f":"IF($A382=0,0,AO382*(1+INDEX(InputPriceChanges.Admin,$A382,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A382,AP$7))","v":0},{"$f":"IF($A382=0,0,AP382*(1+INDEX(InputPriceChanges.Admin,$A382,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A382,AQ$7))","v":0},{"$f":"IF($A382=0,0,AQ382*(1+INDEX(InputPriceChanges.Admin,$A382,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A382,AR$7))","v":0},null,null,null,null,{"$f":"IF($A382=0,0,AV382*(1+INDEX(InputPriceChanges.Admin,$A382,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A382,AW$7))","v":0},{"$f":"IF($A382=0,0,AW382*(1+INDEX(InputPriceChanges.Admin,$A382,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A382,AX$7))","v":0},{"$f":"IF($A382=0,0,AX382*(1+INDEX(InputPriceChanges.Admin,$A382,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A382,AY$7))","v":0},{"$f":"IF($A382=0,0,AY382*(1+INDEX(InputPriceChanges.Admin,$A382,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A382,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[375,"P28","Passive 28 - EAD LA 10Gbit/s Rental External","OR",0.04,0,"£",4945.2949346333662,4346.4684861112937,4511.6730813116283,4360.0175378218873,3757.2044811173605,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!381:381,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!381:381,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A383=0,0,AF383*(1+INDEX(InputPriceChanges.Admin,$A383,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A383,AG$7)-FC.Serv.GRC!Y383)","v":0},{"$f":"IF($A383=0,0,AG383*(1+INDEX(InputPriceChanges.Admin,$A383,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A383,AH$7)-FC.Serv.GRC!Z383)","v":0},{"$f":"IF($A383=0,0,AH383*(1+INDEX(InputPriceChanges.Admin,$A383,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A383,AI$7)-FC.Serv.GRC!AA383)","v":0},{"$f":"IF($A383=0,0,AI383*(1+INDEX(InputPriceChanges.Admin,$A383,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A383,AJ$7)-FC.Serv.GRC!AB383)","v":0},null,null,null,null,{"$f":"IF($A383=0,0,AN383*(1+INDEX(InputPriceChanges.Admin,$A383,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A383,AO$7))","v":0},{"$f":"IF($A383=0,0,AO383*(1+INDEX(InputPriceChanges.Admin,$A383,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A383,AP$7))","v":0},{"$f":"IF($A383=0,0,AP383*(1+INDEX(InputPriceChanges.Admin,$A383,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A383,AQ$7))","v":0},{"$f":"IF($A383=0,0,AQ383*(1+INDEX(InputPriceChanges.Admin,$A383,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A383,AR$7))","v":0},null,null,null,null,{"$f":"IF($A383=0,0,AV383*(1+INDEX(InputPriceChanges.Admin,$A383,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A383,AW$7))","v":0},{"$f":"IF($A383=0,0,AW383*(1+INDEX(InputPriceChanges.Admin,$A383,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A383,AX$7))","v":0},{"$f":"IF($A383=0,0,AX383*(1+INDEX(InputPriceChanges.Admin,$A383,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A383,AY$7))","v":0},{"$f":"IF($A383=0,0,AY383*(1+INDEX(InputPriceChanges.Admin,$A383,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A383,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[376,"P29","Passive 29 - EAD 10Gbit/s Connection Internal","OR",0.04,0,"£",336.38938822609333,329.48804130850669,323.43366247125175,327.31334876952121,308.15595342162447,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!382:382,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!382:382,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A384=0,0,AF384*(1+INDEX(InputPriceChanges.Admin,$A384,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A384,AG$7)-FC.Serv.GRC!Y384)","v":0},{"$f":"IF($A384=0,0,AG384*(1+INDEX(InputPriceChanges.Admin,$A384,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A384,AH$7)-FC.Serv.GRC!Z384)","v":0},{"$f":"IF($A384=0,0,AH384*(1+INDEX(InputPriceChanges.Admin,$A384,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A384,AI$7)-FC.Serv.GRC!AA384)","v":0},{"$f":"IF($A384=0,0,AI384*(1+INDEX(InputPriceChanges.Admin,$A384,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A384,AJ$7)-FC.Serv.GRC!AB384)","v":0},null,null,null,null,{"$f":"IF($A384=0,0,AN384*(1+INDEX(InputPriceChanges.Admin,$A384,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A384,AO$7))","v":0},{"$f":"IF($A384=0,0,AO384*(1+INDEX(InputPriceChanges.Admin,$A384,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A384,AP$7))","v":0},{"$f":"IF($A384=0,0,AP384*(1+INDEX(InputPriceChanges.Admin,$A384,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A384,AQ$7))","v":0},{"$f":"IF($A384=0,0,AQ384*(1+INDEX(InputPriceChanges.Admin,$A384,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A384,AR$7))","v":0},null,null,null,null,{"$f":"IF($A384=0,0,AV384*(1+INDEX(InputPriceChanges.Admin,$A384,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A384,AW$7))","v":0},{"$f":"IF($A384=0,0,AW384*(1+INDEX(InputPriceChanges.Admin,$A384,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A384,AX$7))","v":0},{"$f":"IF($A384=0,0,AX384*(1+INDEX(InputPriceChanges.Admin,$A384,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A384,AY$7))","v":0},{"$f":"IF($A384=0,0,AY384*(1+INDEX(InputPriceChanges.Admin,$A384,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A384,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[377,"P30","Passive 30 - EAD 10Gbit/s Connection External","OR",0.04,0,"£",330.70008920825961,323.91533041779735,317.96357809456424,321.77732910940836,302.94346355876831,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!383:383,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!383:383,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A385=0,0,AF385*(1+INDEX(InputPriceChanges.Admin,$A385,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A385,AG$7)-FC.Serv.GRC!Y385)","v":0},{"$f":"IF($A385=0,0,AG385*(1+INDEX(InputPriceChanges.Admin,$A385,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A385,AH$7)-FC.Serv.GRC!Z385)","v":0},{"$f":"IF($A385=0,0,AH385*(1+INDEX(InputPriceChanges.Admin,$A385,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A385,AI$7)-FC.Serv.GRC!AA385)","v":0},{"$f":"IF($A385=0,0,AI385*(1+INDEX(InputPriceChanges.Admin,$A385,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A385,AJ$7)-FC.Serv.GRC!AB385)","v":0},null,null,null,null,{"$f":"IF($A385=0,0,AN385*(1+INDEX(InputPriceChanges.Admin,$A385,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A385,AO$7))","v":0},{"$f":"IF($A385=0,0,AO385*(1+INDEX(InputPriceChanges.Admin,$A385,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A385,AP$7))","v":0},{"$f":"IF($A385=0,0,AP385*(1+INDEX(InputPriceChanges.Admin,$A385,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A385,AQ$7))","v":0},{"$f":"IF($A385=0,0,AQ385*(1+INDEX(InputPriceChanges.Admin,$A385,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A385,AR$7))","v":0},null,null,null,null,{"$f":"IF($A385=0,0,AV385*(1+INDEX(InputPriceChanges.Admin,$A385,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A385,AW$7))","v":0},{"$f":"IF($A385=0,0,AW385*(1+INDEX(InputPriceChanges.Admin,$A385,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A385,AX$7))","v":0},{"$f":"IF($A385=0,0,AX385*(1+INDEX(InputPriceChanges.Admin,$A385,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A385,AY$7))","v":0},{"$f":"IF($A385=0,0,AY385*(1+INDEX(InputPriceChanges.Admin,$A385,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A385,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[378,"P31","Passive 31 - EAD LA 10Gbit/s Connection Internal","OR",0.04,0,"£",334.53749759001681,327.67425264763529,321.65301691932547,325.51160481975865,306.46006314830765,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!384:384,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!384:384,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A386=0,0,AF386*(1+INDEX(InputPriceChanges.Admin,$A386,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A386,AG$7)-FC.Serv.GRC!Y386)","v":0},{"$f":"IF($A386=0,0,AG386*(1+INDEX(InputPriceChanges.Admin,$A386,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A386,AH$7)-FC.Serv.GRC!Z386)","v":0},{"$f":"IF($A386=0,0,AH386*(1+INDEX(InputPriceChanges.Admin,$A386,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A386,AI$7)-FC.Serv.GRC!AA386)","v":0},{"$f":"IF($A386=0,0,AI386*(1+INDEX(InputPriceChanges.Admin,$A386,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A386,AJ$7)-FC.Serv.GRC!AB386)","v":0},null,null,null,null,{"$f":"IF($A386=0,0,AN386*(1+INDEX(InputPriceChanges.Admin,$A386,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A386,AO$7))","v":0},{"$f":"IF($A386=0,0,AO386*(1+INDEX(InputPriceChanges.Admin,$A386,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A386,AP$7))","v":0},{"$f":"IF($A386=0,0,AP386*(1+INDEX(InputPriceChanges.Admin,$A386,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A386,AQ$7))","v":0},{"$f":"IF($A386=0,0,AQ386*(1+INDEX(InputPriceChanges.Admin,$A386,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A386,AR$7))","v":0},null,null,null,null,{"$f":"IF($A386=0,0,AV386*(1+INDEX(InputPriceChanges.Admin,$A386,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A386,AW$7))","v":0},{"$f":"IF($A386=0,0,AW386*(1+INDEX(InputPriceChanges.Admin,$A386,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A386,AX$7))","v":0},{"$f":"IF($A386=0,0,AX386*(1+INDEX(InputPriceChanges.Admin,$A386,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A386,AY$7))","v":0},{"$f":"IF($A386=0,0,AY386*(1+INDEX(InputPriceChanges.Admin,$A386,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A386,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[379,"P32","Passive 32 - EAD LA 10Gbit/s Connection External","OR",0.04,0,"£",331.02298208317114,324.2310203257548,318.2744543239823,322.09054516308777,303.23622346472081,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!385:385,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!385:385,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A387=0,0,AF387*(1+INDEX(InputPriceChanges.Admin,$A387,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A387,AG$7)-FC.Serv.GRC!Y387)","v":0},{"$f":"IF($A387=0,0,AG387*(1+INDEX(InputPriceChanges.Admin,$A387,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A387,AH$7)-FC.Serv.GRC!Z387)","v":0},{"$f":"IF($A387=0,0,AH387*(1+INDEX(InputPriceChanges.Admin,$A387,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A387,AI$7)-FC.Serv.GRC!AA387)","v":0},{"$f":"IF($A387=0,0,AI387*(1+INDEX(InputPriceChanges.Admin,$A387,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A387,AJ$7)-FC.Serv.GRC!AB387)","v":0},null,null,null,null,{"$f":"IF($A387=0,0,AN387*(1+INDEX(InputPriceChanges.Admin,$A387,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A387,AO$7))","v":0},{"$f":"IF($A387=0,0,AO387*(1+INDEX(InputPriceChanges.Admin,$A387,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A387,AP$7))","v":0},{"$f":"IF($A387=0,0,AP387*(1+INDEX(InputPriceChanges.Admin,$A387,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A387,AQ$7))","v":0},{"$f":"IF($A387=0,0,AQ387*(1+INDEX(InputPriceChanges.Admin,$A387,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A387,AR$7))","v":0},null,null,null,null,{"$f":"IF($A387=0,0,AV387*(1+INDEX(InputPriceChanges.Admin,$A387,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A387,AW$7))","v":0},{"$f":"IF($A387=0,0,AW387*(1+INDEX(InputPriceChanges.Admin,$A387,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A387,AX$7))","v":0},{"$f":"IF($A387=0,0,AX387*(1+INDEX(InputPriceChanges.Admin,$A387,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A387,AY$7))","v":0},{"$f":"IF($A387=0,0,AY387*(1+INDEX(InputPriceChanges.Admin,$A387,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A387,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal","OR",0.04,0,"£",6082.4445161152516,8035.0587248277652,12712.283547043027,24368.866450320013,91792.226121657179,null,null,null,0,0,0,0,0.38469526023050071,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!386:386,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!386:386,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A388=0,0,AF388*(1+INDEX(InputPriceChanges.Admin,$A388,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A388,AG$7)-FC.Serv.GRC!Y388)","v":0},{"$f":"IF($A388=0,0,AG388*(1+INDEX(InputPriceChanges.Admin,$A388,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A388,AH$7)-FC.Serv.GRC!Z388)","v":0},{"$f":"IF($A388=0,0,AH388*(1+INDEX(InputPriceChanges.Admin,$A388,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A388,AI$7)-FC.Serv.GRC!AA388)","v":0},{"$f":"IF($A388=0,0,AI388*(1+INDEX(InputPriceChanges.Admin,$A388,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A388,AJ$7)-FC.Serv.GRC!AB388)","v":0},null,null,null,null,{"$f":"IF($A388=0,0,AN388*(1+INDEX(InputPriceChanges.Admin,$A388,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A388,AO$7))","v":0},{"$f":"IF($A388=0,0,AO388*(1+INDEX(InputPriceChanges.Admin,$A388,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A388,AP$7))","v":0},{"$f":"IF($A388=0,0,AP388*(1+INDEX(InputPriceChanges.Admin,$A388,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A388,AQ$7))","v":0},{"$f":"IF($A388=0,0,AQ388*(1+INDEX(InputPriceChanges.Admin,$A388,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A388,AR$7))","v":0},null,null,null,null,{"$f":"IF($A388=0,0,AV388*(1+INDEX(InputPriceChanges.Admin,$A388,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A388,AW$7))","v":0},{"$f":"IF($A388=0,0,AW388*(1+INDEX(InputPriceChanges.Admin,$A388,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A388,AX$7))","v":0},{"$f":"IF($A388=0,0,AX388*(1+INDEX(InputPriceChanges.Admin,$A388,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A388,AY$7))","v":0},{"$f":"IF($A388=0,0,AY388*(1+INDEX(InputPriceChanges.Admin,$A388,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A388,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0.38469526023050071,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[381,"P34","Passive 34 - WES 1000Mbit/s Rental External","OR",0.04,0,"£",6380.89551496493,8430.9535822751113,13341.442219636445,25579.097104036249,96364.05031130265,null,null,null,0,0,0,0,0.39715982636798963,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!387:387,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!387:387,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A389=0,0,AF389*(1+INDEX(InputPriceChanges.Admin,$A389,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A389,AG$7)-FC.Serv.GRC!Y389)","v":0},{"$f":"IF($A389=0,0,AG389*(1+INDEX(InputPriceChanges.Admin,$A389,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A389,AH$7)-FC.Serv.GRC!Z389)","v":0},{"$f":"IF($A389=0,0,AH389*(1+INDEX(InputPriceChanges.Admin,$A389,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A389,AI$7)-FC.Serv.GRC!AA389)","v":0},{"$f":"IF($A389=0,0,AI389*(1+INDEX(InputPriceChanges.Admin,$A389,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A389,AJ$7)-FC.Serv.GRC!AB389)","v":0},null,null,null,null,{"$f":"IF($A389=0,0,AN389*(1+INDEX(InputPriceChanges.Admin,$A389,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A389,AO$7))","v":0},{"$f":"IF($A389=0,0,AO389*(1+INDEX(InputPriceChanges.Admin,$A389,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A389,AP$7))","v":0},{"$f":"IF($A389=0,0,AP389*(1+INDEX(InputPriceChanges.Admin,$A389,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A389,AQ$7))","v":0},{"$f":"IF($A389=0,0,AQ389*(1+INDEX(InputPriceChanges.Admin,$A389,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A389,AR$7))","v":0},null,null,null,null,{"$f":"IF($A389=0,0,AV389*(1+INDEX(InputPriceChanges.Admin,$A389,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A389,AW$7))","v":0},{"$f":"IF($A389=0,0,AW389*(1+INDEX(InputPriceChanges.Admin,$A389,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A389,AX$7))","v":0},{"$f":"IF($A389=0,0,AX389*(1+INDEX(InputPriceChanges.Admin,$A389,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A389,AY$7))","v":0},{"$f":"IF($A389=0,0,AY389*(1+INDEX(InputPriceChanges.Admin,$A389,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A389,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0.39715982636798963,null,null,null,0,{"$f":"IF($A389=0,0,BT389*(1+INDEX(InputPriceChanges.Admin,$A389,BU$7)))","v":0},0,0,0,null,null,null,0,{"$f":"IF($A389=0,0,CB389*(1+INDEX(InputPriceChanges.Admin,$A389,CC$7))*(1-$E389))","v":0},0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal","OR",0.04,0,"£",5859.929558523274,6297.4873771307193,9379.7641925925345,10733.361179368881,10753.972886292335,null,null,null,0,0,0,0,2.2159347582855322E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!388:388,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!388:388,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A390=0,0,AF390*(1+INDEX(InputPriceChanges.Admin,$A390,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A390,AG$7)-FC.Serv.GRC!Y390)","v":0},{"$f":"IF($A390=0,0,AG390*(1+INDEX(InputPriceChanges.Admin,$A390,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A390,AH$7)-FC.Serv.GRC!Z390)","v":0},{"$f":"IF($A390=0,0,AH390*(1+INDEX(InputPriceChanges.Admin,$A390,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A390,AI$7)-FC.Serv.GRC!AA390)","v":0},{"$f":"IF($A390=0,0,AI390*(1+INDEX(InputPriceChanges.Admin,$A390,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A390,AJ$7)-FC.Serv.GRC!AB390)","v":0},null,null,null,null,{"$f":"IF($A390=0,0,AN390*(1+INDEX(InputPriceChanges.Admin,$A390,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A390,AO$7))","v":0},{"$f":"IF($A390=0,0,AO390*(1+INDEX(InputPriceChanges.Admin,$A390,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A390,AP$7))","v":0},{"$f":"IF($A390=0,0,AP390*(1+INDEX(InputPriceChanges.Admin,$A390,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A390,AQ$7))","v":0},{"$f":"IF($A390=0,0,AQ390*(1+INDEX(InputPriceChanges.Admin,$A390,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A390,AR$7))","v":0},null,null,null,null,{"$f":"IF($A390=0,0,AV390*(1+INDEX(InputPriceChanges.Admin,$A390,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A390,AW$7))","v":0},{"$f":"IF($A390=0,0,AW390*(1+INDEX(InputPriceChanges.Admin,$A390,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A390,AX$7))","v":0},{"$f":"IF($A390=0,0,AX390*(1+INDEX(InputPriceChanges.Admin,$A390,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A390,AY$7))","v":0},{"$f":"IF($A390=0,0,AY390*(1+INDEX(InputPriceChanges.Admin,$A390,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A390,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,2.2159347582855322E-2,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[383,"P36","Passive 36 - BES 1000Mbit/s Rental External","OR",0.04,0,"£",6565.6135437927996,7057.4257320979495,10519.804337610027,12040.008532384165,12064.096420723161,null,null,null,0,0,0,0,0.3381117290071558,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!389:389,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!389:389,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A391=0,0,AF391*(1+INDEX(InputPriceChanges.Admin,$A391,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A391,AG$7)-FC.Serv.GRC!Y391)","v":0},{"$f":"IF($A391=0,0,AG391*(1+INDEX(InputPriceChanges.Admin,$A391,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A391,AH$7)-FC.Serv.GRC!Z391)","v":0},{"$f":"IF($A391=0,0,AH391*(1+INDEX(InputPriceChanges.Admin,$A391,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A391,AI$7)-FC.Serv.GRC!AA391)","v":0},{"$f":"IF($A391=0,0,AI391*(1+INDEX(InputPriceChanges.Admin,$A391,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A391,AJ$7)-FC.Serv.GRC!AB391)","v":0},null,null,null,null,{"$f":"IF($A391=0,0,AN391*(1+INDEX(InputPriceChanges.Admin,$A391,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A391,AO$7))","v":0},{"$f":"IF($A391=0,0,AO391*(1+INDEX(InputPriceChanges.Admin,$A391,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A391,AP$7))","v":0},{"$f":"IF($A391=0,0,AP391*(1+INDEX(InputPriceChanges.Admin,$A391,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A391,AQ$7))","v":0},{"$f":"IF($A391=0,0,AQ391*(1+INDEX(InputPriceChanges.Admin,$A391,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A391,AR$7))","v":0},null,null,null,null,{"$f":"IF($A391=0,0,AV391*(1+INDEX(InputPriceChanges.Admin,$A391,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A391,AW$7))","v":0},{"$f":"IF($A391=0,0,AW391*(1+INDEX(InputPriceChanges.Admin,$A391,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A391,AX$7))","v":0},{"$f":"IF($A391=0,0,AX391*(1+INDEX(InputPriceChanges.Admin,$A391,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A391,AY$7))","v":0},{"$f":"IF($A391=0,0,AY391*(1+INDEX(InputPriceChanges.Admin,$A391,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A391,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0.3381117290071558,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[384,"P37","Passive 37 - BES MISBO Rental Internal","OR",0.04,0,"£",4987.3296022113236,5356.2344519796361,7959.5607295961991,9103.5326837989924,9118.8491431604361,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!390:390,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!390:390,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A392=0,0,AF392*(1+INDEX(InputPriceChanges.Admin,$A392,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A392,AG$7)-FC.Serv.GRC!Y392)","v":0},{"$f":"IF($A392=0,0,AG392*(1+INDEX(InputPriceChanges.Admin,$A392,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A392,AH$7)-FC.Serv.GRC!Z392)","v":0},{"$f":"IF($A392=0,0,AH392*(1+INDEX(InputPriceChanges.Admin,$A392,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A392,AI$7)-FC.Serv.GRC!AA392)","v":0},{"$f":"IF($A392=0,0,AI392*(1+INDEX(InputPriceChanges.Admin,$A392,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A392,AJ$7)-FC.Serv.GRC!AB392)","v":0},null,null,null,null,{"$f":"IF($A392=0,0,AN392*(1+INDEX(InputPriceChanges.Admin,$A392,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A392,AO$7))","v":0},{"$f":"IF($A392=0,0,AO392*(1+INDEX(InputPriceChanges.Admin,$A392,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A392,AP$7))","v":0},{"$f":"IF($A392=0,0,AP392*(1+INDEX(InputPriceChanges.Admin,$A392,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A392,AQ$7))","v":0},{"$f":"IF($A392=0,0,AQ392*(1+INDEX(InputPriceChanges.Admin,$A392,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A392,AR$7))","v":0},null,null,null,null,{"$f":"IF($A392=0,0,AV392*(1+INDEX(InputPriceChanges.Admin,$A392,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A392,AW$7))","v":0},{"$f":"IF($A392=0,0,AW392*(1+INDEX(InputPriceChanges.Admin,$A392,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A392,AX$7))","v":0},{"$f":"IF($A392=0,0,AX392*(1+INDEX(InputPriceChanges.Admin,$A392,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A392,AY$7))","v":0},{"$f":"IF($A392=0,0,AY392*(1+INDEX(InputPriceChanges.Admin,$A392,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A392,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[385,"P38","Passive 38 - BES MISBO Rental External","OR",0.04,0,"£",5733.1403490560297,6160.5791863233144,9172.4436673249311,10495.250780338723,10515.001617782629,null,null,null,{"$f":"IF($A393=0,0,H393*INDEX(MEAServVolFC,$A393,P$7)/million)","v":0},{"$f":"IF($A393=0,0,I393*INDEX(MEAServVolFC,$A393,Q$7)/million)","v":0},{"$f":"IF($A393=0,0,J393*INDEX(MEAServVolFC,$A393,R$7)/million)","v":0},{"$f":"IF($A393=0,0,K393*INDEX(MEAServVolFC,$A393,S$7)/million)","v":0},{"$f":"IF($A393=0,0,L393*INDEX(MEAServVolFC,$A393,T$7)/million)","v":0},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!391:391,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!391:391,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A393=0,0,AF393*(1+INDEX(InputPriceChanges.Admin,$A393,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A393,AG$7)-FC.Serv.GRC!Y393)","v":0},{"$f":"IF($A393=0,0,AG393*(1+INDEX(InputPriceChanges.Admin,$A393,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A393,AH$7)-FC.Serv.GRC!Z393)","v":0},{"$f":"IF($A393=0,0,AH393*(1+INDEX(InputPriceChanges.Admin,$A393,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A393,AI$7)-FC.Serv.GRC!AA393)","v":0},{"$f":"IF($A393=0,0,AI393*(1+INDEX(InputPriceChanges.Admin,$A393,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A393,AJ$7)-FC.Serv.GRC!AB393)","v":0},null,null,null,null,{"$f":"IF($A393=0,0,AN393*(1+INDEX(InputPriceChanges.Admin,$A393,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A393,AO$7))","v":0},{"$f":"IF($A393=0,0,AO393*(1+INDEX(InputPriceChanges.Admin,$A393,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A393,AP$7))","v":0},{"$f":"IF($A393=0,0,AP393*(1+INDEX(InputPriceChanges.Admin,$A393,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A393,AQ$7))","v":0},{"$f":"IF($A393=0,0,AQ393*(1+INDEX(InputPriceChanges.Admin,$A393,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A393,AR$7))","v":0},null,null,null,null,{"$f":"IF($A393=0,0,AV393*(1+INDEX(InputPriceChanges.Admin,$A393,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A393,AW$7))","v":0},{"$f":"IF($A393=0,0,AW393*(1+INDEX(InputPriceChanges.Admin,$A393,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A393,AX$7))","v":0},{"$f":"IF($A393=0,0,AX393*(1+INDEX(InputPriceChanges.Admin,$A393,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A393,AY$7))","v":0},{"$f":"IF($A393=0,0,AY393*(1+INDEX(InputPriceChanges.Admin,$A393,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A393,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,{"$f":"IF($A393=0,0,CJ393*(1+INDEX(InputPriceChanges.Admin,$A393,CK$7))-BU393+CC393)","v":0},{"$f":"IF($A393=0,0,CK393*(1+INDEX(InputPriceChanges.Admin,$A393,CL$7))-BV393+CD393)","v":0},{"$f":"IF($A393=0,0,CL393*(1+INDEX(InputPriceChanges.Admin,$A393,CM$7))-BW393+CE393)","v":0},{"$f":"IF($A393=0,0,CM393*(1+INDEX(InputPriceChanges.Admin,$A393,CN$7))-BX393+CF393)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"IF(B394=0,0,A393+1)","v":0},0,0,0,{"$f":"IF(A394=0,0,INDEX($B$5:$B$7,MATCH(D394,$A$5:$A$7,0)))","v":0},0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!392:392,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!392:392,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A394=0,0,AF394*(1+INDEX(InputPriceChanges.Admin,$A394,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A394,AG$7)-FC.Serv.GRC!Y394)","v":0},{"$f":"IF($A394=0,0,AG394*(1+INDEX(InputPriceChanges.Admin,$A394,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A394,AH$7)-FC.Serv.GRC!Z394)","v":0},{"$f":"IF($A394=0,0,AH394*(1+INDEX(InputPriceChanges.Admin,$A394,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A394,AI$7)-FC.Serv.GRC!AA394)","v":0},{"$f":"IF($A394=0,0,AI394*(1+INDEX(InputPriceChanges.Admin,$A394,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A394,AJ$7)-FC.Serv.GRC!AB394)","v":0},null,null,null,null,{"$f":"IF($A394=0,0,AN394*(1+INDEX(InputPriceChanges.Admin,$A394,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A394,AO$7))","v":0},{"$f":"IF($A394=0,0,AO394*(1+INDEX(InputPriceChanges.Admin,$A394,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A394,AP$7))","v":0},{"$f":"IF($A394=0,0,AP394*(1+INDEX(InputPriceChanges.Admin,$A394,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A394,AQ$7))","v":0},{"$f":"IF($A394=0,0,AQ394*(1+INDEX(InputPriceChanges.Admin,$A394,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A394,AR$7))","v":0},null,null,null,null,{"$f":"IF($A394=0,0,AV394*(1+INDEX(InputPriceChanges.Admin,$A394,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A394,AW$7))","v":0},{"$f":"IF($A394=0,0,AW394*(1+INDEX(InputPriceChanges.Admin,$A394,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A394,AX$7))","v":0},{"$f":"IF($A394=0,0,AX394*(1+INDEX(InputPriceChanges.Admin,$A394,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A394,AY$7))","v":0},{"$f":"IF($A394=0,0,AY394*(1+INDEX(InputPriceChanges.Admin,$A394,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A394,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"X394*(1-$F394)","v":0},0,0,0,0,null,null,null,{"$f":"X394*(1-$F394)","v":0},0,0,0,0,null,null,null,{"$f":"BD394*(1-$F394)","v":0},0,0,0,0,null,null,null,{"$f":"F394","v":0},{"$f":"IF(BE394=0,0,IF((BE394-CK394)/BE394<=0,0,(BE394-CK394)/BE394))","v":0},0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!393:393,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!393:393,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A395=0,0,AF395*(1+INDEX(InputPriceChanges.Admin,$A395,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A395,AG$7)-FC.Serv.GRC!Y395)","v":0},{"$f":"IF($A395=0,0,AG395*(1+INDEX(InputPriceChanges.Admin,$A395,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A395,AH$7)-FC.Serv.GRC!Z395)","v":0},{"$f":"IF($A395=0,0,AH395*(1+INDEX(InputPriceChanges.Admin,$A395,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A395,AI$7)-FC.Serv.GRC!AA395)","v":0},{"$f":"IF($A395=0,0,AI395*(1+INDEX(InputPriceChanges.Admin,$A395,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A395,AJ$7)-FC.Serv.GRC!AB395)","v":0},null,null,null,null,{"$f":"IF($A395=0,0,AN395*(1+INDEX(InputPriceChanges.Admin,$A395,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A395,AO$7))","v":0},{"$f":"IF($A395=0,0,AO395*(1+INDEX(InputPriceChanges.Admin,$A395,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A395,AP$7))","v":0},{"$f":"IF($A395=0,0,AP395*(1+INDEX(InputPriceChanges.Admin,$A395,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A395,AQ$7))","v":0},{"$f":"IF($A395=0,0,AQ395*(1+INDEX(InputPriceChanges.Admin,$A395,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A395,AR$7))","v":0},null,null,null,null,{"$f":"IF($A395=0,0,AV395*(1+INDEX(InputPriceChanges.Admin,$A395,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A395,AW$7))","v":0},{"$f":"IF($A395=0,0,AW395*(1+INDEX(InputPriceChanges.Admin,$A395,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A395,AX$7))","v":0},{"$f":"IF($A395=0,0,AX395*(1+INDEX(InputPriceChanges.Admin,$A395,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A395,AY$7))","v":0},{"$f":"IF($A395=0,0,AY395*(1+INDEX(InputPriceChanges.Admin,$A395,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A395,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,"£",{"$f":"IF($A396=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.GRC,,H$7)*INDEX(UF_Cost,,$A396)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!394:394,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!394:394,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A396=0,0,AF396*(1+INDEX(InputPriceChanges.Admin,$A396,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A396,AG$7)-FC.Serv.GRC!Y396)","v":0},{"$f":"IF($A396=0,0,AG396*(1+INDEX(InputPriceChanges.Admin,$A396,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A396,AH$7)-FC.Serv.GRC!Z396)","v":0},{"$f":"IF($A396=0,0,AH396*(1+INDEX(InputPriceChanges.Admin,$A396,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A396,AI$7)-FC.Serv.GRC!AA396)","v":0},{"$f":"IF($A396=0,0,AI396*(1+INDEX(InputPriceChanges.Admin,$A396,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A396,AJ$7)-FC.Serv.GRC!AB396)","v":0},null,null,null,null,{"$f":"IF($A396=0,0,AN396*(1+INDEX(InputPriceChanges.Admin,$A396,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A396,AO$7))","v":0},{"$f":"IF($A396=0,0,AO396*(1+INDEX(InputPriceChanges.Admin,$A396,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A396,AP$7))","v":0},{"$f":"IF($A396=0,0,AP396*(1+INDEX(InputPriceChanges.Admin,$A396,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A396,AQ$7))","v":0},{"$f":"IF($A396=0,0,AQ396*(1+INDEX(InputPriceChanges.Admin,$A396,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A396,AR$7))","v":0},null,null,null,null,{"$f":"IF($A396=0,0,AV396*(1+INDEX(InputPriceChanges.Admin,$A396,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A396,AW$7))","v":0},{"$f":"IF($A396=0,0,AW396*(1+INDEX(InputPriceChanges.Admin,$A396,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A396,AX$7))","v":0},{"$f":"IF($A396=0,0,AX396*(1+INDEX(InputPriceChanges.Admin,$A396,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A396,AY$7))","v":0},{"$f":"IF($A396=0,0,AY396*(1+INDEX(InputPriceChanges.Admin,$A396,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A396,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!395:395,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!395:395,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A397=0,0,AF397*(1+INDEX(InputPriceChanges.Admin,$A397,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A397,AG$7)-FC.Serv.GRC!Y397)","v":0},{"$f":"IF($A397=0,0,AG397*(1+INDEX(InputPriceChanges.Admin,$A397,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A397,AH$7)-FC.Serv.GRC!Z397)","v":0},{"$f":"IF($A397=0,0,AH397*(1+INDEX(InputPriceChanges.Admin,$A397,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A397,AI$7)-FC.Serv.GRC!AA397)","v":0},{"$f":"IF($A397=0,0,AI397*(1+INDEX(InputPriceChanges.Admin,$A397,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A397,AJ$7)-FC.Serv.GRC!AB397)","v":0},null,null,null,null,{"$f":"IF($A397=0,0,AN397*(1+INDEX(InputPriceChanges.Admin,$A397,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A397,AO$7))","v":0},{"$f":"IF($A397=0,0,AO397*(1+INDEX(InputPriceChanges.Admin,$A397,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A397,AP$7))","v":0},{"$f":"IF($A397=0,0,AP397*(1+INDEX(InputPriceChanges.Admin,$A397,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A397,AQ$7))","v":0},{"$f":"IF($A397=0,0,AQ397*(1+INDEX(InputPriceChanges.Admin,$A397,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A397,AR$7))","v":0},null,null,null,null,{"$f":"IF($A397=0,0,AV397*(1+INDEX(InputPriceChanges.Admin,$A397,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A397,AW$7))","v":0},{"$f":"IF($A397=0,0,AW397*(1+INDEX(InputPriceChanges.Admin,$A397,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A397,AX$7))","v":0},{"$f":"IF($A397=0,0,AX397*(1+INDEX(InputPriceChanges.Admin,$A397,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A397,AY$7))","v":0},{"$f":"IF($A397=0,0,AY397*(1+INDEX(InputPriceChanges.Admin,$A397,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A397,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!396:396,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!396:396,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A398=0,0,AF398*(1+INDEX(InputPriceChanges.Admin,$A398,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A398,AG$7)-FC.Serv.GRC!Y398)","v":0},{"$f":"IF($A398=0,0,AG398*(1+INDEX(InputPriceChanges.Admin,$A398,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A398,AH$7)-FC.Serv.GRC!Z398)","v":0},{"$f":"IF($A398=0,0,AH398*(1+INDEX(InputPriceChanges.Admin,$A398,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A398,AI$7)-FC.Serv.GRC!AA398)","v":0},{"$f":"IF($A398=0,0,AI398*(1+INDEX(InputPriceChanges.Admin,$A398,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A398,AJ$7)-FC.Serv.GRC!AB398)","v":0},null,null,null,null,{"$f":"IF($A398=0,0,AN398*(1+INDEX(InputPriceChanges.Admin,$A398,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A398,AO$7))","v":0},{"$f":"IF($A398=0,0,AO398*(1+INDEX(InputPriceChanges.Admin,$A398,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A398,AP$7))","v":0},{"$f":"IF($A398=0,0,AP398*(1+INDEX(InputPriceChanges.Admin,$A398,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A398,AQ$7))","v":0},{"$f":"IF($A398=0,0,AQ398*(1+INDEX(InputPriceChanges.Admin,$A398,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A398,AR$7))","v":0},null,null,null,null,{"$f":"IF($A398=0,0,AV398*(1+INDEX(InputPriceChanges.Admin,$A398,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A398,AW$7))","v":0},{"$f":"IF($A398=0,0,AW398*(1+INDEX(InputPriceChanges.Admin,$A398,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A398,AX$7))","v":0},{"$f":"IF($A398=0,0,AX398*(1+INDEX(InputPriceChanges.Admin,$A398,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A398,AY$7))","v":0},{"$f":"IF($A398=0,0,AY398*(1+INDEX(InputPriceChanges.Admin,$A398,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A398,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!397:397,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!397:397,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A399=0,0,AF399*(1+INDEX(InputPriceChanges.Admin,$A399,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A399,AG$7)-FC.Serv.GRC!Y399)","v":0},{"$f":"IF($A399=0,0,AG399*(1+INDEX(InputPriceChanges.Admin,$A399,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A399,AH$7)-FC.Serv.GRC!Z399)","v":0},{"$f":"IF($A399=0,0,AH399*(1+INDEX(InputPriceChanges.Admin,$A399,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A399,AI$7)-FC.Serv.GRC!AA399)","v":0},{"$f":"IF($A399=0,0,AI399*(1+INDEX(InputPriceChanges.Admin,$A399,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A399,AJ$7)-FC.Serv.GRC!AB399)","v":0},null,null,null,null,{"$f":"IF($A399=0,0,AN399*(1+INDEX(InputPriceChanges.Admin,$A399,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A399,AO$7))","v":0},{"$f":"IF($A399=0,0,AO399*(1+INDEX(InputPriceChanges.Admin,$A399,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A399,AP$7))","v":0},{"$f":"IF($A399=0,0,AP399*(1+INDEX(InputPriceChanges.Admin,$A399,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A399,AQ$7))","v":0},{"$f":"IF($A399=0,0,AQ399*(1+INDEX(InputPriceChanges.Admin,$A399,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A399,AR$7))","v":0},null,null,null,null,{"$f":"IF($A399=0,0,AV399*(1+INDEX(InputPriceChanges.Admin,$A399,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A399,AW$7))","v":0},{"$f":"IF($A399=0,0,AW399*(1+INDEX(InputPriceChanges.Admin,$A399,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A399,AX$7))","v":0},{"$f":"IF($A399=0,0,AX399*(1+INDEX(InputPriceChanges.Admin,$A399,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A399,AY$7))","v":0},{"$f":"IF($A399=0,0,AY399*(1+INDEX(InputPriceChanges.Admin,$A399,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A399,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!398:398,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!398:398,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A400=0,0,AF400*(1+INDEX(InputPriceChanges.Admin,$A400,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A400,AG$7)-FC.Serv.GRC!Y400)","v":0},{"$f":"IF($A400=0,0,AG400*(1+INDEX(InputPriceChanges.Admin,$A400,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A400,AH$7)-FC.Serv.GRC!Z400)","v":0},{"$f":"IF($A400=0,0,AH400*(1+INDEX(InputPriceChanges.Admin,$A400,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A400,AI$7)-FC.Serv.GRC!AA400)","v":0},{"$f":"IF($A400=0,0,AI400*(1+INDEX(InputPriceChanges.Admin,$A400,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A400,AJ$7)-FC.Serv.GRC!AB400)","v":0},null,null,null,null,{"$f":"IF($A400=0,0,AN400*(1+INDEX(InputPriceChanges.Admin,$A400,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A400,AO$7))","v":0},{"$f":"IF($A400=0,0,AO400*(1+INDEX(InputPriceChanges.Admin,$A400,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A400,AP$7))","v":0},{"$f":"IF($A400=0,0,AP400*(1+INDEX(InputPriceChanges.Admin,$A400,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A400,AQ$7))","v":0},{"$f":"IF($A400=0,0,AQ400*(1+INDEX(InputPriceChanges.Admin,$A400,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A400,AR$7))","v":0},null,null,null,null,{"$f":"IF($A400=0,0,AV400*(1+INDEX(InputPriceChanges.Admin,$A400,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A400,AW$7))","v":0},{"$f":"IF($A400=0,0,AW400*(1+INDEX(InputPriceChanges.Admin,$A400,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A400,AX$7))","v":0},{"$f":"IF($A400=0,0,AX400*(1+INDEX(InputPriceChanges.Admin,$A400,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A400,AY$7))","v":0},{"$f":"IF($A400=0,0,AY400*(1+INDEX(InputPriceChanges.Admin,$A400,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A400,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!399:399,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!399:399,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A401=0,0,AF401*(1+INDEX(InputPriceChanges.Admin,$A401,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A401,AG$7)-FC.Serv.GRC!Y401)","v":0},{"$f":"IF($A401=0,0,AG401*(1+INDEX(InputPriceChanges.Admin,$A401,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A401,AH$7)-FC.Serv.GRC!Z401)","v":0},{"$f":"IF($A401=0,0,AH401*(1+INDEX(InputPriceChanges.Admin,$A401,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A401,AI$7)-FC.Serv.GRC!AA401)","v":0},{"$f":"IF($A401=0,0,AI401*(1+INDEX(InputPriceChanges.Admin,$A401,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A401,AJ$7)-FC.Serv.GRC!AB401)","v":0},null,null,null,null,{"$f":"IF($A401=0,0,AN401*(1+INDEX(InputPriceChanges.Admin,$A401,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A401,AO$7))","v":0},{"$f":"IF($A401=0,0,AO401*(1+INDEX(InputPriceChanges.Admin,$A401,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A401,AP$7))","v":0},{"$f":"IF($A401=0,0,AP401*(1+INDEX(InputPriceChanges.Admin,$A401,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A401,AQ$7))","v":0},{"$f":"IF($A401=0,0,AQ401*(1+INDEX(InputPriceChanges.Admin,$A401,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A401,AR$7))","v":0},null,null,null,null,{"$f":"IF($A401=0,0,AV401*(1+INDEX(InputPriceChanges.Admin,$A401,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A401,AW$7))","v":0},{"$f":"IF($A401=0,0,AW401*(1+INDEX(InputPriceChanges.Admin,$A401,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A401,AX$7))","v":0},{"$f":"IF($A401=0,0,AX401*(1+INDEX(InputPriceChanges.Admin,$A401,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A401,AY$7))","v":0},{"$f":"IF($A401=0,0,AY401*(1+INDEX(InputPriceChanges.Admin,$A401,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A401,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!400:400,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!400:400,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A402=0,0,AF402*(1+INDEX(InputPriceChanges.Admin,$A402,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A402,AG$7)-FC.Serv.GRC!Y402)","v":0},{"$f":"IF($A402=0,0,AG402*(1+INDEX(InputPriceChanges.Admin,$A402,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A402,AH$7)-FC.Serv.GRC!Z402)","v":0},{"$f":"IF($A402=0,0,AH402*(1+INDEX(InputPriceChanges.Admin,$A402,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A402,AI$7)-FC.Serv.GRC!AA402)","v":0},{"$f":"IF($A402=0,0,AI402*(1+INDEX(InputPriceChanges.Admin,$A402,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A402,AJ$7)-FC.Serv.GRC!AB402)","v":0},null,null,null,null,{"$f":"IF($A402=0,0,AN402*(1+INDEX(InputPriceChanges.Admin,$A402,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A402,AO$7))","v":0},{"$f":"IF($A402=0,0,AO402*(1+INDEX(InputPriceChanges.Admin,$A402,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A402,AP$7))","v":0},{"$f":"IF($A402=0,0,AP402*(1+INDEX(InputPriceChanges.Admin,$A402,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A402,AQ$7))","v":0},{"$f":"IF($A402=0,0,AQ402*(1+INDEX(InputPriceChanges.Admin,$A402,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A402,AR$7))","v":0},null,null,null,null,{"$f":"IF($A402=0,0,AV402*(1+INDEX(InputPriceChanges.Admin,$A402,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A402,AW$7))","v":0},{"$f":"IF($A402=0,0,AW402*(1+INDEX(InputPriceChanges.Admin,$A402,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A402,AX$7))","v":0},{"$f":"IF($A402=0,0,AX402*(1+INDEX(InputPriceChanges.Admin,$A402,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A402,AY$7))","v":0},{"$f":"IF($A402=0,0,AY402*(1+INDEX(InputPriceChanges.Admin,$A402,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A402,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!401:401,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!401:401,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A403=0,0,AF403*(1+INDEX(InputPriceChanges.Admin,$A403,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A403,AG$7)-FC.Serv.GRC!Y403)","v":0},{"$f":"IF($A403=0,0,AG403*(1+INDEX(InputPriceChanges.Admin,$A403,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A403,AH$7)-FC.Serv.GRC!Z403)","v":0},{"$f":"IF($A403=0,0,AH403*(1+INDEX(InputPriceChanges.Admin,$A403,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A403,AI$7)-FC.Serv.GRC!AA403)","v":0},{"$f":"IF($A403=0,0,AI403*(1+INDEX(InputPriceChanges.Admin,$A403,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A403,AJ$7)-FC.Serv.GRC!AB403)","v":0},null,null,null,null,{"$f":"IF($A403=0,0,AN403*(1+INDEX(InputPriceChanges.Admin,$A403,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A403,AO$7))","v":0},{"$f":"IF($A403=0,0,AO403*(1+INDEX(InputPriceChanges.Admin,$A403,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A403,AP$7))","v":0},{"$f":"IF($A403=0,0,AP403*(1+INDEX(InputPriceChanges.Admin,$A403,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A403,AQ$7))","v":0},{"$f":"IF($A403=0,0,AQ403*(1+INDEX(InputPriceChanges.Admin,$A403,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A403,AR$7))","v":0},null,null,null,null,{"$f":"IF($A403=0,0,AV403*(1+INDEX(InputPriceChanges.Admin,$A403,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A403,AW$7))","v":0},{"$f":"IF($A403=0,0,AW403*(1+INDEX(InputPriceChanges.Admin,$A403,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A403,AX$7))","v":0},{"$f":"IF($A403=0,0,AX403*(1+INDEX(InputPriceChanges.Admin,$A403,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A403,AY$7))","v":0},{"$f":"IF($A403=0,0,AY403*(1+INDEX(InputPriceChanges.Admin,$A403,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A403,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!402:402,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!402:402,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A404=0,0,AF404*(1+INDEX(InputPriceChanges.Admin,$A404,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A404,AG$7)-FC.Serv.GRC!Y404)","v":0},{"$f":"IF($A404=0,0,AG404*(1+INDEX(InputPriceChanges.Admin,$A404,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A404,AH$7)-FC.Serv.GRC!Z404)","v":0},{"$f":"IF($A404=0,0,AH404*(1+INDEX(InputPriceChanges.Admin,$A404,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A404,AI$7)-FC.Serv.GRC!AA404)","v":0},{"$f":"IF($A404=0,0,AI404*(1+INDEX(InputPriceChanges.Admin,$A404,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A404,AJ$7)-FC.Serv.GRC!AB404)","v":0},null,null,null,null,{"$f":"IF($A404=0,0,AN404*(1+INDEX(InputPriceChanges.Admin,$A404,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A404,AO$7))","v":0},{"$f":"IF($A404=0,0,AO404*(1+INDEX(InputPriceChanges.Admin,$A404,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A404,AP$7))","v":0},{"$f":"IF($A404=0,0,AP404*(1+INDEX(InputPriceChanges.Admin,$A404,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A404,AQ$7))","v":0},{"$f":"IF($A404=0,0,AQ404*(1+INDEX(InputPriceChanges.Admin,$A404,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A404,AR$7))","v":0},null,null,null,null,{"$f":"IF($A404=0,0,AV404*(1+INDEX(InputPriceChanges.Admin,$A404,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A404,AW$7))","v":0},{"$f":"IF($A404=0,0,AW404*(1+INDEX(InputPriceChanges.Admin,$A404,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A404,AX$7))","v":0},{"$f":"IF($A404=0,0,AX404*(1+INDEX(InputPriceChanges.Admin,$A404,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A404,AY$7))","v":0},{"$f":"IF($A404=0,0,AY404*(1+INDEX(InputPriceChanges.Admin,$A404,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A404,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!403:403,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!403:403,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A405=0,0,AF405*(1+INDEX(InputPriceChanges.Admin,$A405,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A405,AG$7)-FC.Serv.GRC!Y405)","v":0},{"$f":"IF($A405=0,0,AG405*(1+INDEX(InputPriceChanges.Admin,$A405,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A405,AH$7)-FC.Serv.GRC!Z405)","v":0},{"$f":"IF($A405=0,0,AH405*(1+INDEX(InputPriceChanges.Admin,$A405,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A405,AI$7)-FC.Serv.GRC!AA405)","v":0},{"$f":"IF($A405=0,0,AI405*(1+INDEX(InputPriceChanges.Admin,$A405,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A405,AJ$7)-FC.Serv.GRC!AB405)","v":0},null,null,null,null,{"$f":"IF($A405=0,0,AN405*(1+INDEX(InputPriceChanges.Admin,$A405,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A405,AO$7))","v":0},{"$f":"IF($A405=0,0,AO405*(1+INDEX(InputPriceChanges.Admin,$A405,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A405,AP$7))","v":0},{"$f":"IF($A405=0,0,AP405*(1+INDEX(InputPriceChanges.Admin,$A405,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A405,AQ$7))","v":0},{"$f":"IF($A405=0,0,AQ405*(1+INDEX(InputPriceChanges.Admin,$A405,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A405,AR$7))","v":0},null,null,null,null,{"$f":"IF($A405=0,0,AV405*(1+INDEX(InputPriceChanges.Admin,$A405,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A405,AW$7))","v":0},{"$f":"IF($A405=0,0,AW405*(1+INDEX(InputPriceChanges.Admin,$A405,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A405,AX$7))","v":0},{"$f":"IF($A405=0,0,AX405*(1+INDEX(InputPriceChanges.Admin,$A405,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A405,AY$7))","v":0},{"$f":"IF($A405=0,0,AY405*(1+INDEX(InputPriceChanges.Admin,$A405,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A405,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!404:404,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!404:404,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A406=0,0,AF406*(1+INDEX(InputPriceChanges.Admin,$A406,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A406,AG$7)-FC.Serv.GRC!Y406)","v":0},{"$f":"IF($A406=0,0,AG406*(1+INDEX(InputPriceChanges.Admin,$A406,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A406,AH$7)-FC.Serv.GRC!Z406)","v":0},{"$f":"IF($A406=0,0,AH406*(1+INDEX(InputPriceChanges.Admin,$A406,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A406,AI$7)-FC.Serv.GRC!AA406)","v":0},{"$f":"IF($A406=0,0,AI406*(1+INDEX(InputPriceChanges.Admin,$A406,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A406,AJ$7)-FC.Serv.GRC!AB406)","v":0},null,null,null,null,{"$f":"IF($A406=0,0,AN406*(1+INDEX(InputPriceChanges.Admin,$A406,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A406,AO$7))","v":0},{"$f":"IF($A406=0,0,AO406*(1+INDEX(InputPriceChanges.Admin,$A406,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A406,AP$7))","v":0},{"$f":"IF($A406=0,0,AP406*(1+INDEX(InputPriceChanges.Admin,$A406,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A406,AQ$7))","v":0},{"$f":"IF($A406=0,0,AQ406*(1+INDEX(InputPriceChanges.Admin,$A406,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A406,AR$7))","v":0},null,null,null,null,{"$f":"IF($A406=0,0,AV406*(1+INDEX(InputPriceChanges.Admin,$A406,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A406,AW$7))","v":0},{"$f":"IF($A406=0,0,AW406*(1+INDEX(InputPriceChanges.Admin,$A406,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A406,AX$7))","v":0},{"$f":"IF($A406=0,0,AX406*(1+INDEX(InputPriceChanges.Admin,$A406,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A406,AY$7))","v":0},{"$f":"IF($A406=0,0,AY406*(1+INDEX(InputPriceChanges.Admin,$A406,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A406,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!405:405,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!405:405,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A407=0,0,AF407*(1+INDEX(InputPriceChanges.Admin,$A407,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A407,AG$7)-FC.Serv.GRC!Y407)","v":0},{"$f":"IF($A407=0,0,AG407*(1+INDEX(InputPriceChanges.Admin,$A407,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A407,AH$7)-FC.Serv.GRC!Z407)","v":0},{"$f":"IF($A407=0,0,AH407*(1+INDEX(InputPriceChanges.Admin,$A407,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A407,AI$7)-FC.Serv.GRC!AA407)","v":0},{"$f":"IF($A407=0,0,AI407*(1+INDEX(InputPriceChanges.Admin,$A407,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A407,AJ$7)-FC.Serv.GRC!AB407)","v":0},null,null,null,null,{"$f":"IF($A407=0,0,AN407*(1+INDEX(InputPriceChanges.Admin,$A407,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A407,AO$7))","v":0},{"$f":"IF($A407=0,0,AO407*(1+INDEX(InputPriceChanges.Admin,$A407,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A407,AP$7))","v":0},{"$f":"IF($A407=0,0,AP407*(1+INDEX(InputPriceChanges.Admin,$A407,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A407,AQ$7))","v":0},{"$f":"IF($A407=0,0,AQ407*(1+INDEX(InputPriceChanges.Admin,$A407,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A407,AR$7))","v":0},null,null,null,null,{"$f":"IF($A407=0,0,AV407*(1+INDEX(InputPriceChanges.Admin,$A407,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A407,AW$7))","v":0},{"$f":"IF($A407=0,0,AW407*(1+INDEX(InputPriceChanges.Admin,$A407,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A407,AX$7))","v":0},{"$f":"IF($A407=0,0,AX407*(1+INDEX(InputPriceChanges.Admin,$A407,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A407,AY$7))","v":0},{"$f":"IF($A407=0,0,AY407*(1+INDEX(InputPriceChanges.Admin,$A407,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A407,AZ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!406:406,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A408=0,0,X408*(1+INDEX(InputPriceChanges.Admin,$A408,Y$7)))","v":0},{"$f":"IF($A408=0,0,Y408*(1+INDEX(InputPriceChanges.Admin,$A408,Z$7)))","v":0},{"$f":"IF($A408=0,0,Z408*(1+INDEX(InputPriceChanges.Admin,$A408,AA$7)))","v":0},{"$f":"IF($A408=0,0,AA408*(1+INDEX(InputPriceChanges.Admin,$A408,AB$7)))","v":0},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!406:406,,MATCH(\"GRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A408=0,0,AF408*(1+INDEX(InputPriceChanges.Admin,$A408,AG$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A408,AG$7)-FC.Serv.GRC!Y408)","v":0},{"$f":"IF($A408=0,0,AG408*(1+INDEX(InputPriceChanges.Admin,$A408,AH$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A408,AH$7)-FC.Serv.GRC!Z408)","v":0},{"$f":"IF($A408=0,0,AH408*(1+INDEX(InputPriceChanges.Admin,$A408,AI$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A408,AI$7)-FC.Serv.GRC!AA408)","v":0},{"$f":"IF($A408=0,0,AI408*(1+INDEX(InputPriceChanges.Admin,$A408,AJ$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A408,AJ$7)-FC.Serv.GRC!AB408)","v":0},null,null,null,null,{"$f":"IF($A408=0,0,AN408*(1+INDEX(InputPriceChanges.Admin,$A408,AO$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A408,AO$7))","v":0},{"$f":"IF($A408=0,0,AO408*(1+INDEX(InputPriceChanges.Admin,$A408,AP$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A408,AP$7))","v":0},{"$f":"IF($A408=0,0,AP408*(1+INDEX(InputPriceChanges.Admin,$A408,AQ$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A408,AQ$7))","v":0},{"$f":"IF($A408=0,0,AQ408*(1+INDEX(InputPriceChanges.Admin,$A408,AR$7))+INDEX(FC.Serv.Capex!$X$11:$AB$410,$A408,AR$7))","v":0},null,null,null,null,{"$f":"IF($A408=0,0,AV408*(1+INDEX(InputPriceChanges.Admin,$A408,AW$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A408,AW$7))","v":0},{"$f":"IF($A408=0,0,AW408*(1+INDEX(InputPriceChanges.Admin,$A408,AX$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A408,AX$7))","v":0},{"$f":"IF($A408=0,0,AX408*(1+INDEX(InputPriceChanges.Admin,$A408,AY$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A408,AY$7))","v":0},{"$f":"IF($A408=0,0,AY408*(1+INDEX(InputPriceChanges.Admin,$A408,AZ$7))+INDEX(FC.Serv.Capex!$AF$11:$AJ$410,$A408,AZ$7))","v":0},null,null,null,{"$f":"AF408+AN408","v":0},{"$f":"AG408+AO408","v":0},{"$f":"AH408+AP408","v":0},{"$f":"AI408+AQ408","v":0},{"$f":"AJ408+AR408","v":0},null,null,null,{"$f":"P408+BD408","v":0},{"$f":"Q408+BE408","v":0},{"$f":"R408+BF408","v":0},{"$f":"S408+BG408","v":0},{"$f":"T408+BH408","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P9:P408)","v":7111.3539231920486},{"$f":"SUM(Q9:Q408)","v":6623.0740584382402},{"$f":"SUM(R9:R408)","v":6264.4372680605793},{"$f":"SUM(S9:S408)","v":6036.8284505231004},{"$f":"SUM(T9:T408)","v":6057.8836869126553},null,null,null,{"$f":"SUM(X9:X408)","v":24.832427201664071},{"$f":"SUM(Y9:Y408)","v":24.91594157848434},{"$f":"SUM(Z9:Z408)","v":25.065728989485144},{"$f":"SUM(AA9:AA408)","v":25.270426598601308},{"$f":"SUM(AB9:AB408)","v":25.497971465115786},null,null,null,{"$f":"SUM(AF9:AF408)","v":344.7471081741723},{"$f":"SUM(AG9:AG408)","v":346.72982703707618},{"$f":"SUM(AH9:AH408)","v":350.21110685003833},{"$f":"SUM(AI9:AI408)","v":354.86268684654908},{"$f":"SUM(AJ9:AJ408)","v":359.77396918105472},null,null,null,{"$f":"SUM(AN9:AN408)","v":0},{"$f":"SUM(AO9:AO408)","v":-4.1478333401017684},{"$f":"SUM(AP9:AP408)","v":-6.0977596999384103},{"$f":"SUM(AQ9:AQ408)","v":-9.1912305650964612},{"$f":"SUM(AR9:AR408)","v":-13.30489955433182},null,null,null,{"$f":"SUM(AV9:AV408)","v":0},{"$f":"SUM(AW9:AW408)","v":-0.53310774558134066},{"$f":"SUM(AX9:AX408)","v":-0.65107315701384239},{"$f":"SUM(AY9:AY408)","v":-2.002677853606539},{"$f":"SUM(AZ9:AZ408)","v":-4.2297916197598413},null,null,null,{"$f":"SUM(BD9:BD408)","v":344.7471081741723},{"$f":"SUM(BE9:BE408)","v":342.58199369697417},{"$f":"SUM(BF9:BF408)","v":344.11334715009963},{"$f":"SUM(BG9:BG408)","v":345.67145628145227},{"$f":"SUM(BH9:BH408)","v":346.46906962672261},null,null,null,{"$f":"SUM(BL9:BL408)","v":7456.1010313662091},{"$f":"SUM(BM9:BM408)","v":6965.6560521352103},{"$f":"SUM(BN9:BN408)","v":6608.5506152106764},{"$f":"SUM(BO9:BO408)","v":6382.4999068045454},{"$f":"SUM(BP9:BP408)","v":6404.3527565393761},null,null,null,{"$f":"SUM(BT9:BT408)","v":22.724864786002453},{"$f":"SUM(BU9:BU408)","v":22.806900663238363},{"$f":"SUM(BV9:BV408)","v":22.954036324203827},{"$f":"SUM(BW9:BW408)","v":23.155110124345292},{"$f":"SUM(BX9:BX408)","v":23.378626770166662},null,null,null,{"$f":"SUM(CB9:CB408)","v":22.724864786002453},{"$f":"SUM(CC9:CC408)","v":22.476953379280161},{"$f":"SUM(CD9:CD408)","v":22.29885451539424},{"$f":"SUM(CE9:CE408)","v":22.174810837801335},{"$f":"SUM(CF9:CF408)","v":22.072576432601611},null,null,null,{"$f":"SUM(CJ9:CJ408)","v":308.73026743525111},{"$f":"SUM(CK9:CK408)","v":310.67459963258892},{"$f":"SUM(CL9:CL408)","v":314.09394819912745},{"$f":"SUM(CM9:CM408)","v":318.66982142815033},{"$f":"SUM(CN9:CN408)","v":323.52049750246778}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X409=ModelStartValues_Admin!J407","v":true},null,null,null,null,null,null,null,{"$f":"AF409=ModelStartValues_Admin!G407","v":true}]

{"sheet":"FC.Serv.Capex","index":49,"n_rows":412,"n_cols":44,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Capex forecasts - admin costs"]
[]
[null,"Efficiency"]
["BTW",{"$f":"BTW_Capital_Efficiency","v":0},"BTW_Capital_Efficiency",null,null,null,{"$f":"MAX($F5:F5)+1","v":1},"Year on year changes in service volumes",null,null,null,null,null,null,{"$f":"MAX($F5:M5)+1","v":2},"Capex in steady state (SS)",null,null,null,null,null,null,{"$f":"MAX($F5:U5)+1","v":3},"Additional Capex (i) - for OCM dep calculations",null,null,null,null,null,null,{"$f":"MAX($F5:AC5)+1","v":4},"Additional Capex (ii) - for NRC calculations",null,null,null,null,null,null,{"$f":"MAX($F5:AL5)+1","v":5},"Total Capex by service"]
["OR",{"$f":"OR_Capital_Efficiency","v":0.04},"OR_Capital_Efficiency",null,null,null,null,null,null,null,null,null,null,null,null,"Base year Capex is equal to base year OCM depreciation.",null,null,null,null,null,null,null,"Add Capex(t) = Total GRC(t-1) * [1+IPCs(t)] * AVE * % change in volume * (1 - efficiency)",null,null,null,null,null,null,null,"Where SS Capex(t) + Add Capex <0, ",null,null,null,null,null,null,null,"Capex(t) = SS Capex(t) + Add Capex(t)"]
["Ofcom",{"$f":"B6","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsequent years: SS Capex(t) = SS Capex(t-1) * [1+IPCs(t)] * [1-efficiency]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"assume assets being disposed are depreciated in accordance with their average age:"]
["Units: £m",null,null,null,"Use dynamic elasticities?",{"$f":"'Control panel'!$H$72","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Add Capex (t) = [(SS Capex(t) + Add Capex) * NRC/GRC(t-1)] - SS Capex(t)"]
[null,null,null,null,null,null,null,{"$f":"G9+1","v":1},{"$f":"H9+1","v":2},{"$f":"I9+1","v":3},{"$f":"J9+1","v":4},{"$f":"K9+1","v":5},null,null,null,{"$f":"O9+1","v":1},{"$f":"P9+1","v":2},{"$f":"Q9+1","v":3},{"$f":"R9+1","v":4},{"$f":"S9+1","v":5},null,null,null,{"$f":"W9+1","v":1},{"$f":"X9+1","v":2},{"$f":"Y9+1","v":3},{"$f":"Z9+1","v":4},{"$f":"AA9+1","v":5},null,null,null,{"$f":"AE9+1","v":1},{"$f":"AF9+1","v":2},{"$f":"AG9+1","v":3},{"$f":"AH9+1","v":4},{"$f":"AI9+1","v":5},null,null,null,{"$f":"AM9+1","v":1},{"$f":"AN9+1","v":2},{"$f":"AO9+1","v":3},{"$f":"AP9+1","v":4},{"$f":"AQ9+1","v":5}]
[null,"Service code","Service name","Source","Efficiency","AVE",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(B11=0,0,A10+1)","v":1},{"$f":"List_ServCode","v":"SE371"},{"$f":"List_ServNames","v":"SE371: PPC rental 2Mbit link per km distribution"},{"$f":"List_ServSource","v":"BTW"},{"$f":"IF(A11=0,0,INDEX($B$5:$B$7,MATCH(D11,$A$5:$A$7,0)))","v":0},{"$f":"AVE_Service","v":0.77713478113171441},null,{"$f":"ServVolumeChanges","v":0},-0.11931328343962311,-1.4310453669108547E-3,-0.12873048180651281,-0.13874658209279489,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!7:7,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.2826718724539792E-2},{"$f":"IF($A11=0,0,P11*(1+INDEX(InputPriceChanges.Admin,$A11,Q$9))*(1-$E11))","v":9.2826718958853069E-2},9.2826719375930691E-2,9.2826719938282551E-2,9.2826720552183342E-2,null,null,null,null,{"$f":"IF($A11=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A11,X$9)*(1+INDEX(InputPriceChanges.Admin,$A11,Y$9))*INDEX(Dynamic_AVEs.Admin,$A11,X$9)*I11*(1-$E11), INDEX(FC.Serv.GRC,$A11,X$9)*(1+INDEX(InputPriceChanges.Admin,$A11,Y$9))*$F11*I11*(1-$E11)))","v":-7.8901466397641618E-2},{"$f":"IF($A11=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A11,Y$9)*(1+INDEX(InputPriceChanges.Admin,$A11,Z$9))*INDEX(Dynamic_AVEs.Admin,$A11,Y$9)*J11*(1-$E11), INDEX(FC.Serv.GRC,$A11,Y$9)*(1+INDEX(InputPriceChanges.Admin,$A11,Z$9))*$F11*J11*(1-$E11)))","v":-8.3343383410157618E-4},{"$f":"IF($A11=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A11,Z$9)*(1+INDEX(InputPriceChanges.Admin,$A11,AA$9))*INDEX(Dynamic_AVEs.Admin,$A11,Z$9)*K11*(1-$E11), INDEX(FC.Serv.GRC,$A11,Z$9)*(1+INDEX(InputPriceChanges.Admin,$A11,AA$9))*$F11*K11*(1-$E11)))","v":-7.4864716146329918E-2},{"$f":"IF($A11=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A11,AA$9)*(1+INDEX(InputPriceChanges.Admin,$A11,AB$9))*INDEX(Dynamic_AVEs.Admin,$A11,AA$9)*L11*(1-$E11), INDEX(FC.Serv.GRC,$A11,AA$9)*(1+INDEX(InputPriceChanges.Admin,$A11,AB$9))*$F11*L11*(1-$E11)))","v":-7.0302473304605359E-2},null,null,null,null,{"$f":"IF($A11=0,0,IF(AO11>0,Y11,((Y11+Q11)*INDEX(NRC.GRC_Admin,$A11,AF$9))-Q11))","v":-7.8901466397641618E-2},{"$f":"IF($A11=0,0,IF(AP11>0,Z11,((Z11+R11)*INDEX(NRC.GRC_Admin,$A11,AG$9))-R11))","v":-8.3343383410157618E-4},{"$f":"IF($A11=0,0,IF(AQ11>0,AA11,((AA11+S11)*INDEX(NRC.GRC_Admin,$A11,AH$9))-S11))","v":-7.4864716146329918E-2},{"$f":"IF($A11=0,0,IF(AR11>0,AB11,((AB11+T11)*INDEX(NRC.GRC_Admin,$A11,AI$9))-T11))","v":-7.0302473304605359E-2},null,null,null,{"$f":"P11+X11","v":9.2826718724539792E-2},{"$f":"Q11+Y11","v":1.3925252561211451E-2},{"$f":"R11+Z11","v":9.1993285541829117E-2},{"$f":"S11+AA11","v":1.7962003791952633E-2},{"$f":"T11+AB11","v":2.2524247247577983E-2}]
[{"$f":"IF(B12=0,0,A11+1)","v":2},"SE745","SE745: Netstream 16 LL 2mbit rentals Per km","BTW",{"$f":"IF(A12=0,0,INDEX($B$5:$B$7,MATCH(D12,$A$5:$A$7,0)))","v":0},0,null,0,-0.37110142698453241,-1,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!8:8,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[3,"SH371","SH371: PPC RBS rental 2Mbit link per km distribution","BTW",0,0,null,0,-0.21829252703349999,-0.49510050684411966,-0.28439142599594902,-0.31852976514250642,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!9:9,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[4,"SO371","SO371: PC rental 2Mbit link per km distribution","BTW",0,0.77713472697962427,null,0,-0.18845529392341653,0.12130222990367701,-0.34252250386943073,7.4349385531766732E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!10:10,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.8935085059383922E-2},6.8935085278497024E-2,6.8935085668518331E-2,6.8935086194389761E-2,6.8935086768466075E-2,null,null,null,null,-9.7578800852565442E-2,5.0971612297819255E-2,-0.16138805429322961,2.3032472188303293E-3,null,null,null,null,-8.6184952837415063E-2,5.0971612297819255E-2,-0.12542016402871947,2.3032472188303293E-3,null,null,null,6.8935085059383922E-2,-2.8643715574068418E-2,0.11990669796633759,-9.2452968098839849E-2,7.1238333987296398E-2]
[5,"ST371","ST371: Siteconnect rental 2Mbit link per km distribution","BTW",0,0,null,0,-0.18545454545454532,-0.40714285714285725,-0.22891566265060226,9.9999999999999867E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!11:11,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[6,"SY371","SY371: PPC rental 2Mbit CLZ link per km dist  ext","BTW",0,0.77710576157004807,null,0,-6.4298547433291442E-2,-0.24066714439269088,2.1375002477235228E-3,-0.20696467460029622,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!12:12,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.0986927067356323E-3},2.0986927080754434E-3,2.098692710460307E-3,2.0986927136758533E-3,2.0986927171861582E-3,null,null,null,null,-1.0601856735106764E-3,-3.7130848905708937E-3,2.5041275119111561E-5,-2.4298183387256086E-3,null,null,null,null,-1.0601856735106764E-3,-2.9512765452272592E-3,2.5041275119111561E-5,-2.269796389387407E-3,null,null,null,2.0986927067356323E-3,1.038507034564767E-3,-1.6143921801105867E-3,2.1237339887949648E-3,-3.3112562153945037E-4]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int","BTW",0,0.77708590884105078,null,0,-0.19835218058288706,0.27357784137207775,-0.17999997673603163,-0.10809485638976457,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!13:13,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.4230611536507577E-3},1.4230611546189129E-3,1.4230611563422293E-3,1.4230611586658018E-3,1.4230611612023685E-3,null,null,null,null,-2.9436480784240555E-3,3.254718578497756E-3,-2.7272846518186437E-3,-1.3430027867007647E-3,null,null,null,null,-2.0645837219893815E-3,3.254718578497756E-3,-2.048835991523259E-3,-1.3430027867007647E-3,null,null,null,1.4230611536507577E-3,-1.5205869238051426E-3,4.6777797348399857E-3,-1.3042234931528419E-3,8.0058374501603812E-5]
[8,"SE373","SE373: PPC rental 34Mbit link per km distribution","BTW",0,0.77702318891748534,null,0,-0.27691022427864542,-0.28436426116838476,-0.43784410315850475,-0.21084775642092191,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!14:14,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.058002736439125E-2},1.0580027371613098E-2,1.0580027384467987E-2,1.0580027401800423E-2,1.0580027420721665E-2,null,null,null,null,-3.1879085728815773E-2,-2.367195360738808E-2,-2.6083785156320361E-2,-7.0611732115695488E-3,null,null,null,null,-1.9636739303111203E-2,-1.5620133095024098E-2,-1.5880790262866595E-2,-7.0611732115695488E-3,null,null,null,1.058002736439125E-2,-2.1299058357202673E-2,-1.3091926222920092E-2,-1.5503757754519938E-2,3.5188542091521158E-3]
[9,"SO373","SO373: PC rental 34Mbit link per km distribution","BTW",0,0.77702764519489298,null,0,-0.17125365409234905,-0.1671284622257061,-0.26138915161554677,-9.4958567145610129E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!15:15,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.8838976448213736E-2},2.883897653055071E-2,2.8838976677110526E-2,2.8838976874719268E-2,2.8838977090442152E-2,null,null,null,null,-3.024483952716089E-2,-2.4461522458864508E-2,-3.1863879384716673E-2,-8.5498978973600481E-3,null,null,null,null,-2.9546296530447283E-2,-2.4461522458864508E-2,-3.0082495422281263E-2,-8.5498978973600481E-3,null,null,null,2.8838976448213736E-2,-1.4058629966101806E-3,4.3774542182460179E-3,-3.0249025099974049E-3,2.0289079193082104E-2]
[10,"SE375","SE375: PPC rental 140Mbit link per km distribution","BTW",0,0.77710060374940171,null,0,-0.41759961478271346,6.0111623473390274E-2,-0.17552906543178426,-0.13078936561933352,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!16:16,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8890976906793763E-3},1.889097692097969E-3,1.8890976946230643E-3,1.889097698027687E-3,1.8890977017444002E-3,null,null,null,null,-6.0467110673338995E-3,5.0691978170750774E-4,-1.5692112730590511E-3,-9.640069454025387E-4,null,null,null,null,-4.5299381559339774E-3,5.0691978170750774E-4,-1.5692112730590511E-3,-9.640069454025387E-4,null,null,null,1.8890976906793763E-3,-4.1576133752359301E-3,2.3960174763305721E-3,3.1988642496863593E-4,9.2509075634186148E-4]
[11,"SE753","SE753: Netstream 16 LL 155mbit rentals Per km","BTW",0,0,null,0,-0.63471272633923137,-1,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!17:17,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A21=0,0,P21*(1+INDEX(InputPriceChanges.Admin,$A21,Q$9))*(1-$E21))","v":0},0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[12,"SO375","SO375: PC rental 140Mbit link per km distribution","BTW",0,0.77712282909440999,null,0,-0.4536113829379621,-0.17627015816594582,3.9618450036610131E-2,0.11111111111111116,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!18:18,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.1975738694852543E-3},8.1975738741750497E-3,8.197573882522886E-3,8.1975738937783947E-3,8.1975739060656597E-3,null,null,null,null,-2.5966080678641458E-2,-5.5131891865022415E-3,1.0207194320308499E-3,2.9760510134381542E-3,null,null,null,null,-1.4857384228536167E-2,-5.5131891865022415E-3,1.0207194320308499E-3,2.9760510134381542E-3,null,null,null,8.1975738694852543E-3,-1.7768506804466407E-2,2.6843846960206445E-3,9.2182933258092448E-3,1.1173624919503813E-2]
[13,"ST375","ST375: Site Connect PPC rental 140Mbit link km dist","BTW",0,0,null,0,0.39024390243902429,-0.27192982456140347,0.19277108433734935,-1,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!19:19,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[14,"SE381","SE381: PPC rental 64Kbit link","BTW",0,0.77712953834460841,null,0,-0.21450430171191859,5.557987998042635E-2,-7.8216420641698203E-2,-0.17463676308128318,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!20:20,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.1633834878287468E-3},9.1633834941570493E-3,9.1633835054214276E-3,9.1633835206093531E-3,9.1633835371895036E-3,null,null,null,null,-1.7970862285963996E-2,3.6575841459706164E-3,-5.4333260037867587E-3,-1.1182334189704178E-2,null,null,null,null,-1.2984620116418655E-2,3.6575841459706164E-3,-5.4333260037867587E-3,-9.9695871735754182E-3,null,null,null,9.1633834878287468E-3,-8.8074787918069469E-3,1.2820967651392044E-2,3.7300575168225944E-3,-2.0189506525146745E-3]
[15,"SH381","SH381: RBS PPC rental 64Kbit link","BTW",0,0,null,0,-0.34078379593963348,0.15221013042589826,-0.12657778396630359,-0.34869256516259117,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!21:21,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[16,"SO381","SO381: PC rental 64Kbit link","BTW",0,0.77751288275623354,null,0,-0.40310669018757417,-0.32706518949720109,-0.50028615587050718,-0.4108705467424062,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!22:22,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.7362717235141682E-2},2.7362717310198511E-2,2.7362717443799669E-2,2.7362717623936061E-2,2.7362717820584952E-2,null,null,null,null,-8.4659975480507355E-2,-4.1000501515723063E-2,-4.220329195464647E-2,-1.7320253243103052E-2,null,null,null,null,-6.6002636902676853E-2,-3.6396180407205825E-2,-3.7309485830641968E-2,-1.7320253243103052E-2,null,null,null,2.7362717235141682E-2,-5.729725817030884E-2,-1.3637784071923394E-2,-1.4840574330710409E-2,1.00424645774819E-2]
[17,"SE383","SE383: PPC rental 2Mbit link","BTW",0,0.77666570391807932,null,0,-0.28946780523902327,-0.12697555143136663,0.1539013476074711,-0.19664597153193475,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!23:23,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.851601916737226E-2},3.8516019255978293E-2,3.8516019413697034E-2,3.8516019626351518E-2,3.8516019858499326E-2,null,null,null,null,-9.0131386364549967E-2,-2.8091805527360712E-2,2.9725445815583749E-2,-4.3826792863998057E-2,null,null,null,null,-6.3552148597819949E-2,-2.8091805527360712E-2,2.9725445815583749E-2,-4.1123745667869124E-2,null,null,null,3.851601916737226E-2,-5.1615367108571675E-2,1.0424213886336322E-2,6.8241465441935267E-2,-5.3107730054987312E-3]
[18,"SE744","SE744: Netstream 16 LL 2mbit rentals Links","BTW",0,0,null,0,-0.11922437223641846,-1,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!24:24,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[19,"SH383","SH383: PPC RBS rental 2Mbit link","BTW",0,0,null,0,-0.22508998332016517,-0.18384720483838601,-0.52860705045764922,-0.31119897518061412,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!25:25,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[20,"SO383","SO383: PC rental 2Mbit link","BTW",0,0.77531662443961835,null,0,-5.156823506712549E-2,-1.7611500832249272E-2,-0.33621950344265594,0.27155787864323488,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!26:26,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.0932599333595762E-2},4.0932599452555653E-2,4.0932599664304264E-2,4.093259994980801E-2,4.0932600261482939E-2,null,null,null,null,-1.2628607842230874E-2,-4.0904931549942515E-3,-7.6715916468593506E-2,4.1129125314501698E-2,null,null,null,null,-1.2628607842230874E-2,-4.0904931549942515E-3,-6.2361400587013754E-2,4.1129125314501698E-2,null,null,null,4.0932599333595762E-2,2.8303991610324777E-2,3.684210650931001E-2,-3.5783316518785496E-2,8.2061725575984637E-2]
[21,"ST383","ST383: Siteconnect PPC rental 2Mbit link","BTW",0,0,null,0,-0.27500000000000002,-1.6091954022988131E-2,-0.28224299065420577,-0.20833333333333337,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!27:27,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A31=0,0,P31*(1+INDEX(InputPriceChanges.Admin,$A31,Q$9))*(1-$E31))","v":0},0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[22,"SY383","SY383: PPC rental 2Mbit CLZ link  et","BTW",0,0.7770268804068815,null,0,-0.24879968000349628,-0.24818529147791168,5.1748267586719576E-2,-0.26874709800331631,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!28:28,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.0229705157184721E-3},4.022970519253548E-3,4.0229705255459842E-3,4.022970534030168E-3,4.0229705432920683E-3,null,null,null,null,-9.2574643881097405E-3,-6.9370374223055014E-3,1.0874383168223067E-3,-5.9396985746722206E-3,null,null,null,null,-6.2260444652957507E-3,-5.1131341180203843E-3,1.0874383168223067E-3,-4.7386549101309794E-3,null,null,null,4.0229705157184721E-3,-5.2344938688561925E-3,-2.9140668967595172E-3,5.1104088508524747E-3,-1.9167280313801523E-3]
[23,"SZ383","SZ383: PC rental 2Mbit CLZ link  int","BTW",0,0.77384601401450148,null,0,0.18225031255601021,-0.2072609055464093,-0.31566555269912822,-4.3786331884175023E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!29:29,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.9763670162925937E-3},2.9763670186645549E-3,2.976367022886645E-3,2.9763670285793513E-3,2.9763670347938893E-3,null,null,null,null,4.4077780425598014E-3,-5.9262267535500381E-3,-7.155143401537235E-3,-6.7920068862330359E-4,null,null,null,null,4.4077780425598014E-3,-4.3180647375683249E-3,-4.6477848883883094E-3,-6.7920068862330359E-4,null,null,null,2.9763670162925937E-3,7.3841450612243563E-3,-2.9498597306633931E-3,-4.1787763729578837E-3,2.2971663461705859E-3]
[24,"SE385","SE385: PPC rental 34Mbit link","BTW",0,0.77712262881277339,null,0,-0.33379120879120894,-0.30974859829987333,-0.39104915627292725,-0.17314418018012645,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!30:30,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.4629478285850236E-3},4.4629478325225232E-3,4.4629478395312719E-3,4.4629478489812708E-3,4.4629478592975187E-3,null,null,null,null,-9.611405911461068E-3,-5.941987506251631E-3,-5.1779879558022683E-3,-1.3961105812002525E-3,null,null,null,null,-7.1602670005465018E-3,-5.1697916646701141E-3,-4.7765692789972667E-3,-1.3961105812002525E-3,null,null,null,4.4629478285850236E-3,-5.1484580789385448E-3,-1.4790396667203592E-3,-7.1504010682099748E-4,3.0668372780972659E-3]
[25,"SO385","SO385: PC rental 34Mbit link","BTW",0,0.7771289534298389,null,0,-0.41627431288243699,-0.14372721850790959,1.9341052881820309E-2,-0.13503592502547213,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!31:31,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.9817218078094033E-3},6.9817218144899952E-3,6.98172182638145E-3,6.9817218424148711E-3,6.9817218599180228E-3,null,null,null,null,-2.9285377269129408E-2,-5.9022695223372315E-3,6.8009920782784628E-4,-4.8401742494083863E-3,null,null,null,null,-1.6973550897245462E-2,-5.9022695223372315E-3,6.8009920782784628E-4,-4.8401742494083863E-3,null,null,null,6.9817218078094033E-3,-2.2303655454639412E-2,1.0794523040442185E-3,7.6618210502427172E-3,2.1415476105096365E-3]
[26,"SE388","SE388: PPC rental 140Mbit link","BTW",0,0.77830157308446923,null,0,9.8748043818466025E-2,-0.10455196022144664,-0.21759390903220333,-0.32888919018659724,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!32:32,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.6895824267906946E-3},1.6895824278666115E-3,1.6895824297817441E-3,1.6895824323639452E-3,1.6895824351828481E-3,null,null,null,null,1.3753396786954316E-3,-1.5999697312787452E-3,-2.9817189943953104E-3,-3.5261582625018576E-3,null,null,null,null,1.3753396786954316E-3,-1.5999697312787452E-3,-2.4323294541707735E-3,-2.6868296063194456E-3,null,null,null,1.6895824267906946E-3,3.0649221065620433E-3,8.9612698502998913E-5,-1.2921365620313652E-3,-1.8365758273190095E-3]
[27,"SE752","SE752: Netstream 16 LL 155mbit rentals Links","BTW",0,0,null,0,-0.65623858353709807,-1,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!33:33,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[28,"SO388","SO388: PC rental 140Mbit link","BTW",0,0.77662188740602689,null,0,-0.58054632518191696,6.3254122083673092E-2,-9.725611927236244E-2,-0.15887850467289721,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!34:34,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.2143251533951389E-2},1.214325154232593E-2,1.2143251557232613E-2,1.2143251577331511E-2,1.2143251599272807E-2,null,null,null,null,-4.2337064516593817E-2,1.9348918650750194E-3,-3.1631652313572041E-3,-4.6648173077082382E-3,null,null,null,null,-2.8327876117099561E-2,1.9348918650750194E-3,-3.1631652313572041E-3,-4.6648173077082382E-3,null,null,null,1.2143251533951389E-2,-3.0193812974267889E-2,1.4078143422307633E-2,8.9800863459743065E-3,7.4784342915645693E-3]
[29,"ST388","ST388: Site Connect PPC rental 140Mbit link","BTW",0,0,null,0,-0.12244897959183665,0.13953488372093026,-0.18367346938775497,-1,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!35:35,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[30,"SE391","SE391: PPC rental 64Kbit Distribution","BTW",0,0.77645999383596243,null,0,-0.3552771256893158,-0.1573233212092765,-0.19074184086436718,-4.6246926227260565E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!36:36,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.8953178503546128E-3},2.8953178518712911E-3,2.8953178545709792E-3,2.895317858211008E-3,2.8953178621847053E-3,null,null,null,null,-8.7469220299096154E-3,-2.4972049901221651E-3,-2.5513382094433674E-3,-5.0060135839522836E-4,null,null,null,null,-5.703610100379829E-3,-2.4972049901221651E-3,-2.5513382094433674E-3,-5.0060135839522836E-4,null,null,null,2.8953178503546128E-3,-5.8516041780383244E-3,3.9811286444881413E-4,3.4397964876764064E-4,2.394716503789477E-3]
[31,"SH391","SH391: RBS PPC rental 64Kbit link per km transmission","BTW",0,0,null,0,-0.11047771050411614,-0.32982560529817317,-6.7690382416092154E-2,-0.11608276700637388,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!37:37,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A41=0,0,P41*(1+INDEX(InputPriceChanges.Admin,$A41,Q$9))*(1-$E41))","v":0},0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[32,"SO391","SO391: PC rental 64Kbit link per km Distribution","BTW",0,0.77648472827478632,null,0,-0.23748519488247821,-0.19018065593411071,-0.60291100465077307,-0.55527040341225442,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!38:38,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.5319025738116415E-3},6.5319025786519146E-3,6.5319025872676E-3,6.5319025988842538E-3,6.5319026115657677E-3,null,null,null,null,-1.1039463328141324E-2,-6.7410266291605594E-3,-1.730617376428328E-2,-6.3290747805341508E-3,null,null,null,null,-8.4970216447205309E-3,-6.6112635192544338E-3,-1.0005039645112703E-2,-6.3290747805341508E-3,null,null,null,6.5319025738116415E-3,-4.5075607494894096E-3,-2.0912404189295936E-4,-1.0774271165399026E-2,2.0282783103161683E-4]
[33,"SE746","SE746: Netstream 16 LL 2mbit rentals Trunk","BTW",0,0,null,0,-0.37736129704001065,-1,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!39:39,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[34,"SH372","SH372: PPC RBS rental 2Mbit link per km trunk","BTW",0,0,null,0,-0.24175471486166689,-0.19482930120745923,-0.46966953687540491,-0.2843116698986009,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!40:40,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[35,"ST372","ST372: Siteconnect rental 2Mbit link per km trunk","BTW",0,0,null,0,-5.0000000000000044E-2,-0.15789473684210531,-0.14400000000000002,-0.31214953271028034,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!41:41,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[36,"SE754","SE754: Netstream 16 LL 155mbit rentals Trunk","BTW",0,0,null,0,-0.61783674154690882,-1,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!42:42,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[37,"ST376","ST376: Site Con PPC rental 140Mbit link per km trunk","BTW",0,0,null,0,-0.20338983050847448,8.5106382978723527E-2,-8.8235294117647078E-2,-1,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!43:43,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[38,"SE432","SE432: PPC rental 64kbit link local end","BTW",0,0.7771308675364399,null,0,-6.3455193106585095E-2,-0.3893647255139685,5.4733134073441381E-2,-0.30410550612735632,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!44:44,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.3401378722837729E-2},1.3401378734734614E-2,1.3401378755911067E-2,1.3401378784463592E-2,1.3401378815633429E-2,null,null,null,null,-6.4197158094711848E-3,-3.6892135722632717E-2,3.1667180685580453E-3,-1.8557777228542415E-2,null,null,null,null,-6.4197158094711848E-3,-2.3971212839285466E-2,3.1667180685580453E-3,-1.5738806597280663E-2,null,null,null,1.3401378722837729E-2,6.9816629252634288E-3,-2.3490756966721649E-2,1.6568096853021637E-2,-5.1563984129089861E-3]
[39,"SE438","SE438: PPC rental 2Mbit local end copper","BTW",0,0.77713322398160634,null,0,-0.14737749458542637,-9.8849763784180866E-2,-0.30184120144758098,-2.1786241389346594E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!45:45,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.4696941113723898E-2},1.4696941140214114E-2,1.4696941187366704E-2,1.4696941250943226E-2,1.4696941320347595E-2,null,null,null,null,-1.5556590665953282E-2,-8.8964283283388887E-3,-2.4480245685436487E-2,-1.2335983509411228E-3,null,null,null,null,-1.5188647464380603E-2,-8.8964283283388887E-3,-1.9779074478108415E-2,-1.2335983509411228E-3,null,null,null,1.4696941113723898E-2,-8.59649525739168E-4,5.8005128590278149E-3,-9.7833044344932604E-3,1.3463342969406473E-2]
[40,"SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends","BTW",0,0.77709720369630075,null,0,-3.4319094560056218E-2,-1,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!46:46,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.0490120326193935E-3},3.049012034630877E-3,3.0490120382113176E-3,3.0490120430388778E-3,3.0490120483089647E-3,null,null,null,null,-7.5841709282916336E-4,-2.1340566094563002E-2,0,0,null,null,null,null,-7.5841709282916336E-4,-1.0964336798503036E-2,0,0,null,null,null,3.0490120326193935E-3,2.2905949418017138E-3,-1.8291554056351685E-2,3.0490120430388778E-3,3.0490120483089647E-3]
[41,"SH432","SH432: RBS rental 64kbit link local end","BTW",0,0.77709549601122396,null,0,4.4907450048066844E-2,-6.0333485866258418E-2,-0.30279454685029483,-0.21321652887380504,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!47:47,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.6450558809911224E-3},{"$f":"IF($A51=0,0,P51*(1+INDEX(InputPriceChanges.Admin,$A51,Q$9))*(1-$E51))","v":2.6450558828686665E-3},2.645055886210695E-3,2.6450558907168014E-3,2.6450558956359672E-3,null,null,null,null,7.3791793739858762E-4,-1.0359192804138731E-3,-4.8852781844657724E-3,-2.3984070625392142E-3,null,null,null,null,7.3791793739858762E-4,-1.0359192804138731E-3,-3.8230032466836246E-3,-2.3984070625392142E-3,null,null,null,2.6450558809911224E-3,3.3829738202672544E-3,1.6091366057968219E-3,-2.2402222937489709E-3,2.4664883309675296E-4]
[42,"SH438","SH438: RBS rental 2Mbit local end copper","BTW",0,0.77713344524955963,null,0,-0.45756298832411491,-1.252650148084633E-2,-0.48979759075637175,-0.45039868071882605,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!48:48,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.7407492043230426E-2},1.7407492070387488E-2,1.7407492118727056E-2,1.7407492183904003E-2,1.7407492255055505E-2,null,null,null,null,-4.8803339195377674E-2,-7.2473253855679363E-4,-2.7982728676826132E-2,-1.3128437275608041E-2,null,null,null,null,-3.8264514110065116E-2,-7.2473253855679363E-4,-2.4880365434432145E-2,-1.3128437275608041E-2,null,null,null,1.7407492043230426E-2,-3.1395847124990189E-2,1.6682759580170261E-2,-1.0575236492922128E-2,4.2790549794474633E-3]
[43,"SH440","SH440: RBS rental 2Mb le copper   256k","BTW",0,0.77713416164428584,null,0,0.10577584519649808,-0.20471303961349263,1.7951203067717136E-2,-0.23492878152652497,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!49:49,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.3193907429835531E-2},2.3193907482131411E-2,2.3193907575218081E-2,2.3193907700728197E-2,2.3193907837743413E-2,null,null,null,null,1.6853117483215545E-2,-3.6066695353574665E-2,2.5152332675669347E-3,-3.3507952994038026E-2,null,null,null,null,1.6853117483215545E-2,-2.8856902431959711E-2,2.5152332675669347E-3,-2.7230117345291398E-2,null,null,null,2.3193907429835531E-2,4.0047024965346956E-2,-1.2872787778356584E-2,2.5709140968295133E-2,-1.0314045156294614E-2]
[44,"SO432","SO432: PC rental 64kbit link local end","BTW",0,0.76321407531269059,null,0,-0.1860545775285104,-0.4255772957769921,-0.59107778639856123,-0.38834615103446912,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!50:50,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.1067451662199794E-2},3.1067451742372527E-2,3.1067451885079984E-2,3.1067452077494534E-2,3.1067452287547089E-2,null,null,null,null,-4.6647811526153132E-2,-8.6848965940507838E-2,-6.9288704186805508E-2,-1.8615620308753949E-2,null,null,null,null,-3.8896749486933058E-2,-5.6767487256850158E-2,-4.7166517491417037E-2,-1.8615620308753949E-2,null,null,null,3.1067451662199794E-2,-1.5580359783780605E-2,-5.5781514055427854E-2,-3.8221252109310974E-2,1.245183197879314E-2]
[45,"SO438","SO438: PC rental 2Mbit local end copper","BTW",0,0.77713398974811265,null,0,-0.36179493988152178,0.29516390648007929,-0.2009309082607873,-9.1495935621031976E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!51:51,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8704150010523161E-2},1.8704150055878655E-2,1.8704150136611437E-2,1.8704150245464624E-2,1.870415036429602E-2,null,null,null,null,-6.6546455218133738E-2,3.4648619261308751E-2,-3.0548800767394624E-2,-1.1115616540881473E-2,null,null,null,null,-4.0852170233147821E-2,3.4648619261308751E-2,-2.4897862145236482E-2,-1.1115616540881473E-2,null,null,null,1.8704150010523161E-2,-4.7842305162255086E-2,5.3352769397920191E-2,-1.1844650521930001E-2,7.5885338234145464E-3]
[46,"ST438","ST438: Siteconnect PPC rental 2Mbit local end copper","BTW",0,0.77696937075075445,null,0,-0.33737373737373755,-1.463414634146798E-2,-0.27128712871286553,-0.26956521739130801,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!52:52,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.6291538052728741E-4},4.6291538087268885E-4,4.6291538148750347E-4,4.6291538231646705E-4,4.6291538322141889E-4,null,null,null,null,-1.0202208966857212E-3,-2.9323714434712254E-5,-5.356465179664361E-4,-3.8785499770911251E-4,null,null,null,null,-7.0362268640213781E-4,-2.9323714434712254E-5,-4.9154575432746217E-4,-3.8785499770911251E-4,null,null,null,4.6291538052728741E-4,-5.5730551581303239E-4,4.3359166705279125E-4,-7.2731135649969046E-5,7.506038551230638E-5]
[47,"SO400","SO400: External Customer Sited Handover connections","BTW",0,0,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!53:53,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.5442365029272382E-6},9.5442365103543026E-6,9.544236523574476E-6,9.5442365413994306E-6,9.5442365608583388E-6,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,9.5442365029272382E-6,9.5442365103543026E-6,9.544236523574476E-6,9.5442365413994306E-6,9.5442365608583388E-6]
[48,"SO402","SO402: External Customer Sited Handover rentals","BTW",0,0.77708176299042797,null,0,0.23456790123456761,-0.18000000000000005,3.6585365853658569E-2,0.16470588235294126,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!54:54,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.4796583742829924E-3},1.4796583751605988E-3,1.4796583767227381E-3,1.4796583788289934E-3,1.4796583811283221E-3,null,null,null,null,2.8415142778804481E-3,-2.6919608976761315E-3,4.4866015025134503E-4,2.0937473710932073E-3,null,null,null,null,2.8415142778804481E-3,-2.2217279570278165E-3,4.4866015025134503E-4,2.0937473710932073E-3,null,null,null,1.4796583742829924E-3,4.3211726530410464E-3,-1.2123025209533934E-3,1.9283185290803384E-3,3.5734057522215294E-3]
[49,"SO403","SO403: External In Span Handover rentals","BTW",0,0.77700244506449578,null,0,-0.10784313725490191,-0.10989010989010994,0.38271604938271597,4.4642857142856984E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!55:55,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.9590900502354593E-4},9.9590900572907445E-4,9.9590900698491515E-4,9.9590900867818351E-4,9.9590901052666798E-4,null,null,null,null,-8.0999547906221339E-4,-7.3635952734874379E-4,2.2827145386622298E-3,3.6817976498372871E-4,null,null,null,null,-8.0999547906221339E-4,-7.3635952734874379E-4,2.2827145386622298E-3,3.6817976498372871E-4,null,null,null,9.9590900502354593E-4,1.8591352666686106E-4,2.5954947963617136E-4,3.2786235473404131E-3,1.3640887755103966E-3]
[50,"SO404","SO404: 2 Meg bearer connection","BTW",0,0.77601904605380723,null,0,9.9059967611212052E-2,-0.41992165689599803,-0.25517929023878716,0.33749999999999991,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!56:56,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.9115493412177425E-5},8.9115493496357402E-5,8.9115493646197747E-5,8.9115493848229688E-5,8.9115494068781211E-5,null,null,null,null,5.3111508341145037E-5,-2.4744581730512538E-4,-8.7225591161464134E-5,8.5925885878701574E-5,null,null,null,null,5.3111508341145037E-5,-1.7494889212506508E-4,-8.7225591161464134E-5,8.5925885878701574E-5,null,null,null,8.9115493412177425E-5,1.4222700183750243E-4,-1.5833032365892763E-4,1.8899026867655544E-6,1.7504137994748278E-4]
[51,"SO409","SO409: 2 Meg bearer rentals","BTW",0,0.77711459840990915,null,0,2.084088116105054E-3,-0.40853714062451452,-0.17300984955182785,-0.20388349514563109,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!57:57,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.1722686879814719E-3},{"$f":"IF($A61=0,0,P61*(1+INDEX(InputPriceChanges.Admin,$A61,Q$9))*(1-$E61))","v":3.1722686903996804E-3},3.1722686947040914E-3,3.1722687005077918E-3,3.172268706843498E-3,null,null,null,null,5.1302804519710323E-5,-1.0077684117168756E-2,-2.5242217482420739E-3,-2.4600225251398913E-3,null,null,null,null,5.1302804519710323E-5,-6.73927800423175E-3,-2.5242217482420739E-3,-2.4600225251398913E-3,null,null,null,3.1722686879814719E-3,3.2235714949193908E-3,-6.9054154224646638E-3,6.4804695226571788E-4,7.1224618170360673E-4]
[52,"SE760","SE760: External 3rd Party POH Rental 64kbit","BTW",0,0.77703556980029231,null,0,-0.1582784696499403,-6.1635474473327179E-2,-0.12637094264028692,-0.32802285135821252,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!58:58,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.7338085473634159E-4},8.7338085534780169E-4,8.7338085643620081E-4,8.7338085790370531E-4,8.7338085950573101E-4,null,null,null,null,-1.4800095842264381E-3,-4.8511182994522527E-4,-9.333186168986843E-4,-2.1164785649218937E-3,null,null,null,null,-1.1330629295157357E-3,-4.8511182994522527E-4,-8.9560217246548819E-4,-1.2842877928059895E-3,null,null,null,8.7338085473634159E-4,-6.0662872887863638E-4,3.8826902649097554E-4,-5.9937758994978987E-5,-1.2430977054161628E-3]
[53,"SE765","SE765: Extl 3rd Party POH Rental 64kbit eff","BTW",0,0.77644010220052473,null,0,-0.17180513143775766,3.2516187021663256E-2,-0.20573328375475441,-0.36238740757839194,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!59:59,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.1596742781257287E-4},1.1596742787717149E-4,1.1596742799215702E-4,1.1596742814719372E-4,1.1596742831644211E-4,null,null,null,null,-1.5820443999128091E-4,2.4797887487997964E-5,-1.6200055407852759E-4,-2.2664774608812516E-4,null,null,null,null,-1.3313153638732161E-4,2.4797887487997964E-5,-1.3333988464327815E-4,-1.5170066082748057E-4,null,null,null,1.1596742781257287E-4,-4.2237012114109421E-5,1.4076531548015499E-4,-4.6033125931333867E-5,-1.1068031777168305E-4]
[54,"SE434","SE434: PPC rental 34Mbit link local end","BTW",0,0.77711781210417497,null,0,-0.37177101168763493,-0.21420389461626577,-0.30330752990851506,-0.36676785749031626,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!60:60,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.3870149727116984E-3},5.3870149777070905E-3,5.3870149865988884E-3,5.3870149985878286E-3,5.3870150116757561E-3,null,null,null,null,-1.2973669120080319E-2,-4.6960491092194233E-3,-5.2251448253904514E-3,-4.4019745372799327E-3,null,null,null,null,-9.4298926768262899E-3,-4.6960491092194233E-3,-5.2251448253904514E-3,-4.4019745372799327E-3,null,null,null,5.3870149727116984E-3,-7.5866541423732286E-3,6.9096587737946507E-4,1.6187017319737717E-4,9.8504047439582337E-4]
[55,"SE761","SE761: External 3rd Party POH Rental 34 45mbit","BTW",0,0.77644397726745185,null,0,-0.32224500645553278,-0.18866726430599134,-0.2330003222687721,-0.48982942468127388,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!61:61,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0144818183466138E-4},1.0144818189264325E-4,1.0144818199585095E-4,1.014481821350074E-4,1.0144818228691987E-4,null,null,null,null,-2.6596168002096402E-4,-1.0553636948327137E-4,-1.0574531116362859E-4,-1.7050795673313106E-4,null,null,null,null,-2.001730121128211E-4,-1.0379140877823351E-4,-1.0382235539911706E-4,-1.3883990764883468E-4,null,null,null,1.0144818183466138E-4,-1.6451349812832077E-4,-4.0881874874204241E-6,-4.2971290286211917E-6,-6.9059774446211185E-5]
[56,"SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff","BTW",0,0.76093704667926654,null,0,0.1223966503596432,-0.28867459293684983,-8.9883173453829679E-3,-0.30667294187039884,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!62:62,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.0125420003001938E-4},4.0125420030487748E-4,4.0125420079412485E-4,4.012542014537843E-4,4.0125420217391241E-4,null,null,null,null,3.4927050086342652E-4,-9.2458596983178347E-4,-2.0477901799620056E-5,-6.9240675001096806E-4,null,null,null,null,3.4927050086342652E-4,-7.2788651220978432E-4,-2.0477901799620056E-5,-5.7602386585956086E-4,null,null,null,4.0125420003001938E-4,7.50524701168304E-4,-5.2333176903765857E-4,3.8077629965416426E-4,-2.9115254783705565E-4]
[57,"SO434","SO434: PC rental 34Mbit link local end","BTW",0,0.77712990455252884,null,0,-0.32470949921693715,-0.29930443928375905,-0.13653178138723654,-0.32738966240139666,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!63:63,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0116233367583334E-2},1.011623337529223E-2,1.0116233389014065E-2,1.0116233407515414E-2,1.0116233427712722E-2,null,null,null,null,-2.94552670655342E-2,-1.8334613968470862E-2,-5.860325457594494E-3,-1.2133868921808705E-2,null,null,null,null,-1.9070473643400809E-2,-1.3565542084172169E-2,-5.860325457594494E-3,-1.0863685507594579E-2,null,null,null,1.0116233367583334E-2,-1.933903369024197E-2,-8.2183805794567976E-3,4.2559079499209203E-3,-2.0176354940959831E-3]
[58,"SE436","SE436: PPC rental 140Mbit link local end","BTW",0,0.77709367815998964,null,0,-0.2542434091729866,-0.16320118855781984,-0.15100615660941219,-0.23446971906670078,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!64:64,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.4729004909024208E-3},2.4729004926558984E-3,2.4729004957770883E-3,2.4729004999854338E-3,2.472900504579544E-3,null,null,null,null,-4.3602229365571907E-3,-2.0872737427082046E-3,-1.6161132914047274E-3,-2.130435806547492E-3,null,null,null,null,-3.374464977742922E-3,-2.0872737427082046E-3,-1.6161132914047274E-3,-2.130435806547492E-3,null,null,null,2.4729004909024208E-3,-1.8873224439012923E-3,3.8562675306888375E-4,8.5678720858070644E-4,3.4246469803205209E-4]
[59,"SE751","SE751: Netstream 16 LL 155mbit rentals LE","BTW",0,0.77712992562945471,null,0,-0.6605717106353699,-1,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!65:65,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.752315370491399E-3},9.7523153782956336E-3,9.7523153921871726E-3,9.7523154109173359E-3,9.752315431364433E-3,null,null,null,null,-7.0890881948996315E-2,-3.6426583879331856E-2,0,0,null,null,null,null,-3.6602497322110052E-2,-2.0321926022908332E-2,0,0,null,null,null,9.752315370491399E-3,-6.113856657070068E-2,-2.6674268487144683E-2,9.7523154109173359E-3,9.752315431364433E-3]
[60,"SE762","SE762: External 3rd Party POH Rental 155mbit","BTW",0,0.7759644416850402,null,0,-8.305002428363284E-2,-9.551553672316393E-2,-0.22115947686902204,-0.33599899824964818,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!66:66,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.5457295050442376E-5},8.5457295111388674E-5,8.5457295219873089E-5,8.54572953661442E-5,8.545729552582349E-5,null,null,null,null,-5.0244238780922934E-5,-5.2986614454163532E-5,-1.1096827038691837E-4,-1.3130455317838027E-4,null,null,null,null,-5.0244238780922934E-5,-5.2986614454163532E-5,-9.5815770510735608E-5,-1.0172658884610535E-4,null,null,null,8.5457295050442376E-5,3.521305633046574E-5,3.2470680765709557E-5,-2.5510975020774166E-5,-4.5847257652556784E-5]
[61,"SE767","SE767: Extl 3rd Party POH Rental 155mbit eff","BTW",0,0.76440630383523056,null,0,-0.10809783385604743,-0.24079692130759889,-4.2022040100537339E-2,-0.34843963211916984,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!67:67,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8120968605887835E-4},{"$f":"IF($A71=0,0,P71*(1+INDEX(InputPriceChanges.Admin,$A71,Q$9))*(1-$E71))","v":1.8120968618623356E-4},1.8120968641292587E-4,1.8120968671857842E-4,1.8120968705224912E-4,null,null,null,null,-1.3846887775689456E-4,-2.7510807009648627E-4,-3.6449157512134422E-5,-2.8952990401824824E-4,null,null,null,null,-1.3846887775689456E-4,-2.2192453150800248E-4,-3.6449157512134422E-5,-2.2451964476991829E-4,null,null,null,1.8120968605887835E-4,4.2740808429339003E-5,-9.3898383683560402E-5,1.4476052920644401E-4,-1.0832021696599911E-4]
[62,"SO436","SO436: PC rental 140Mbit link local end","BTW",0,0.77713403249368751,null,0,-0.66729802030380858,0.30862045794913584,-3.9328044816458352E-2,-0.18348623853211021,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!68:68,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.6258298633652949E-2},2.6258298692392955E-2,2.6258298796950168E-2,2.6258298937926184E-2,2.6258299091825005E-2,null,null,null,null,-0.1240965329328008,1.9095010868460754E-2,-3.1842800975675567E-3,-1.4272088141128786E-2,null,null,null,null,-7.2439430581132794E-2,1.9095010868460754E-2,-3.1842800975675567E-3,-1.4272088141128786E-2,null,null,null,2.6258298633652949E-2,-9.7838234240407856E-2,4.5353309665410922E-2,2.3074018840358628E-2,1.1986210950696219E-2]
[63,"ST436","ST436: Site Connect 140Mbits rentals","BTW",0,0.77707893114443571,null,0,6.1855670103092786E-2,0,-9.7087378640775546E-3,-1,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!69:69,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.7028809163327201E-3},1.7028809175508076E-3,1.7028809197190034E-3,1.7028809226424129E-3,1.7028809258338017E-3,null,null,null,null,6.3439959036019867E-4,0,-1.0573326537617377E-4,-1.0784793088581759E-2,null,null,null,null,6.3439959036019867E-4,0,-1.0573326537617377E-4,-7.2342543192284439E-3,null,null,null,1.7028809163327201E-3,2.3372805079110064E-3,1.7028809197190034E-3,1.5971476572662392E-3,-9.0819121627479567E-3]
[64,"SE763","SE763: External 3rd Party PoH Rental 2mbit Copper","BTW",0,0.77687241231513693,null,0,0.17795684083489482,-0.20912392148508241,-0.32363960945937054,-1.5299698919317373E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!70:70,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.8320300618849675E-4},3.8320300641384302E-4,3.8320300681495933E-4,3.8320300735579033E-4,3.832030079461975E-4,null,null,null,null,4.0923495139124548E-4,-5.664885342748806E-4,-6.9335798069698501E-4,-2.2169551217150531E-5,null,null,null,null,4.0923495139124548E-4,-4.8040247747324887E-4,-5.2878660741794445E-4,-2.2169551217150531E-5,null,null,null,3.8320300618849675E-4,7.924379578050885E-4,-1.8328552745992127E-4,-3.1015497334119468E-4,3.6103345672904697E-4]
[65,"SE768","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff","BTW",0,0.77111083030747218,null,0,-0.16693339691680387,-0.13995039707026269,-0.20960240797126228,-0.18185947334057584,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!71:71,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.9482993352554304E-4},1.9482993370634538E-4,1.9482993402817356E-4,1.9482993446209919E-4,1.9482993493580132E-4,null,null,null,null,{"$f":"IF($A75=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A75,X$9)*(1+INDEX(InputPriceChanges.Admin,$A75,Y$9))*INDEX(Dynamic_AVEs.Admin,$A75,X$9)*I75*(1-$E75), INDEX(FC.Serv.GRC,$A75,X$9)*(1+INDEX(InputPriceChanges.Admin,$A75,Y$9))*$F75*I75*(1-$E75)))","v":-2.389063448501583E-4},{"$f":"IF($A75=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A75,Y$9)*(1+INDEX(InputPriceChanges.Admin,$A75,Z$9))*INDEX(Dynamic_AVEs.Admin,$A75,Y$9)*J75*(1-$E75), INDEX(FC.Serv.GRC,$A75,Y$9)*(1+INDEX(InputPriceChanges.Admin,$A75,Z$9))*$F75*J75*(1-$E75)))","v":-1.6685464948760253E-4},{"$f":"IF($A75=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A75,Z$9)*(1+INDEX(InputPriceChanges.Admin,$A75,AA$9))*INDEX(Dynamic_AVEs.Admin,$A75,Z$9)*K75*(1-$E75), INDEX(FC.Serv.GRC,$A75,Z$9)*(1+INDEX(InputPriceChanges.Admin,$A75,AA$9))*$F75*K75*(1-$E75)))","v":-2.1492352073701834E-4},{"$f":"IF($A75=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A75,AA$9)*(1+INDEX(InputPriceChanges.Admin,$A75,AB$9))*INDEX(Dynamic_AVEs.Admin,$A75,AA$9)*L75*(1-$E75), INDEX(FC.Serv.GRC,$A75,AA$9)*(1+INDEX(InputPriceChanges.Admin,$A75,AB$9))*$F75*L75*(1-$E75)))","v":-1.4739040670699123E-4},null,null,null,null,{"$f":"IF($A75=0,0,IF(AO75>0,Y75,((Y75+Q75)*INDEX(NRC.GRC_Admin,$A75,AF$9))-Q75))","v":-2.1357983163689047E-4},{"$f":"IF($A75=0,0,IF(AP75>0,Z75,((Z75+R75)*INDEX(NRC.GRC_Admin,$A75,AG$9))-R75))","v":-1.6685464948760253E-4},{"$f":"IF($A75=0,0,IF(AQ75>0,AA75,((AA75+S75)*INDEX(NRC.GRC_Admin,$A75,AH$9))-S75))","v":-2.0136206871017632E-4},{"$f":"IF($A75=0,0,IF(AR75>0,AB75,((AB75+T75)*INDEX(NRC.GRC_Admin,$A75,AI$9))-T75))","v":-1.4739040670699123E-4},null,null,null,{"$f":"P75+X75","v":1.9482993352554304E-4},{"$f":"Q75+Y75","v":-4.4076411143812913E-5},{"$f":"R75+Z75","v":2.7975284540571025E-5},{"$f":"S75+AA75","v":-2.0093586274919155E-5},{"$f":"T75+AB75","v":4.7439528228810089E-5}]
[{"$f":"IF(B76=0,0,A75+1)","v":66},"SE439","SE439: PPC rental 2Mbit local end fibre","BTW",{"$f":"IF(A76=0,0,INDEX($B$5:$B$7,MATCH(D76,$A$5:$A$7,0)))","v":0},0.77713478589832119,null,0,-0.31261326904721287,1.4447654695563861E-2,-0.29681330886541302,-1.2945521050169551E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!72:72,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.6847717343968812E-2},9.6847717586848542E-2,9.6847718019174453E-2,9.6847718602085811E-2,9.6847719238430705E-2,null,null,null,null,-0.20964615375113368,6.6600576854784497E-3,-0.13880133812856235,-4.256968760124197E-3,null,null,null,null,-0.15583137769669353,6.6600576854784497E-3,-0.11822653237664076,-4.256968760124197E-3,null,null,null,9.6847717343968812E-2,-0.11279843616428514,0.1035077757046529,-4.195361952647654E-2,9.2590750478306505E-2]
[67,"SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre","BTW",0,0.77709290690281985,null,0,-0.1297976491129611,-4.8627284127550352E-3,-0.24803709666954354,-3.8923099542291117E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!73:73,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8340998148688636E-3},1.8340998160180778E-3,1.8340998180636787E-3,1.8340998208217923E-3,1.8340998238327328E-3,null,null,null,null,-1.8896546672738366E-3,-6.1604989108838184E-5,-3.1270548778426169E-3,-3.6899688280614813E-4,null,null,null,null,-1.8555789775308565E-3,-6.1604989108838184E-5,-2.2728712209482329E-3,-3.6899688280614813E-4,null,null,null,1.8340998148688636E-3,-5.5554851255758785E-5,1.7724948289548404E-3,-1.2929550570208246E-3,1.4651029410265846E-3]
[68,"SE769","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff","BTW",0,0.77154531739596166,null,0,-0.26215366255363914,6.3917239528126668E-2,-0.14128356624345095,5.0212210449405159E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!74:74,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.7402162692337816E-4},9.740216277388618E-4,9.7402162919042257E-4,9.7402163114758335E-4,9.7402163328415042E-4,null,null,null,null,-1.6360600063648431E-3,2.9432505617323762E-4,-6.9216354338848848E-4,2.1124001418173406E-5,null,null,null,null,-1.3742172598723262E-3,2.9432505617323762E-4,-6.9216354338848848E-4,2.1124001418173406E-5,null,null,null,9.7402162692337816E-4,-6.6203837862598125E-4,1.2683466853636602E-3,2.8185808775909487E-4,9.9514563470232392E-4]
[69,"SH439","SH439: RBS rental 2Mbit local end fibre","BTW",0,0.77713493078335516,null,0,-0.22508998332016505,-0.39738796757036254,-0.36156489966305283,-0.5057468626308288,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!75:75,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0.29988999889724421},0.29988999958728985,0.2998900008155711,0.29989000247168068,0.29989000427960028,null,null,null,null,-0.56967067277779382,-0.77935205104744043,-0.42730997803933379,-0.38159855981033042,null,null,null,null,-0.385495553504005,-0.4218331332926003,-0.32232633019601148,-0.30638095374879615,null,null,null,0.29988999889724421,-0.26978067319050397,-0.47946205023186933,-0.12741997556765311,-8.1708555530730143E-2]
[70,"SH441","SH441: RBS rental 2Mb le fibre   256k","BTW",0,0.77713444138089149,null,0,-0.29984437691763044,-0.25004661334310885,7.68802176243919E-2,-0.19643887909670332,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!76:76,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.461253969758357E-2},2.461253976288982E-2,2.4612539879134948E-2,2.4612540035869948E-2,2.4612540206972327E-2,null,null,null,null,-4.2163320113458212E-2,-2.4618095540869273E-2,5.6765223674987509E-3,-1.5619337127416073E-2,null,null,null,null,-3.6331698750366993E-2,-2.4616120006526274E-2,5.6765223674987509E-3,-1.5619337127416073E-2,null,null,null,2.461253969758357E-2,-1.7550780350568392E-2,-5.5556617343244241E-6,3.0289062403368698E-2,8.9932030795562539E-3]
[71,"SO439","SO439: PC rental 2Mbit local end fibre","BTW",0,0.77713495659364973,null,0,-0.4544237270073388,-8.2052581282244019E-2,-3.7580154939689248E-3,-0.16331304039865302,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!77:77,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0.14150056184658552},{"$f":"IF($A81=0,0,P81*(1+INDEX(InputPriceChanges.Admin,$A81,Q$9))*(1-$E81))","v":0.14150056223406962},0.14150056292379129,0.14150056385375309,0.1415005648689614,null,null,null,null,-0.44868358993086949,-4.4200472458785577E-2,-1.8582795073914954E-3,-8.0452247091231069E-2,null,null,null,null,-0.26798351859208291,-4.4200472458785577E-2,-1.8582795073914954E-3,-8.0452247091231069E-2,null,null,null,0.14150056184658552,-0.30718302769679984,9.7300090465005706E-2,0.13964228434636158,6.1048317777730329E-2]
[72,"ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre","BTW",0,0.77713404298115574,null,0,-2.9213483146067198E-2,-0.21481481481481468,-0.30566037735849072,-2.6086956521739091E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!78:78,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.6386856412445489E-2},1.6386856461474648E-2,1.638685654874655E-2,1.6386856666416528E-2,1.6386856794872919E-2,null,null,null,null,-3.5032699469186323E-3,-2.5007957908112555E-2,-2.793992558762446E-2,-1.6556993070604555E-3,null,null,null,null,-3.5032699469186323E-3,-2.1590413626679739E-2,-2.3008252753055115E-2,-1.6556993070604555E-3,null,null,null,1.6386856412445489E-2,1.2883586514556017E-2,-8.6211013593660048E-3,-1.1553068921207933E-2,1.4731157487812464E-2]
[73,"SY439","SY439: PPC rental 2Mbit CLZ local end fibre  ext","BTW",0,0.77712164556524876,null,0,0.1402651494381888,-7.0584020064492936E-2,-0.18936006168080199,-9.3417454834520908E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!79:79,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.9307882138663666E-3},4.9307882173407671E-3,4.9307882235251994E-3,4.9307882318637601E-3,4.9307882409666895E-3,null,null,null,null,6.0181420306572959E-3,-3.4532251518060034E-3,-8.6102751138864633E-3,-3.4433777582856713E-3,null,null,null,null,6.0181420306572959E-3,-3.4532251518060034E-3,-6.4471974461878315E-3,-3.4433777582856713E-3,null,null,null,4.9307882138663666E-3,1.0948930247998062E-2,1.477563071719196E-3,-3.6794868820227032E-3,1.4874104826810182E-3]
[74,"SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ","BTW",0,0.77688753144907885,null,0,-0.14702937883349665,-2.4429171688211682E-4,-0.22975512368706363,-0.32281709040861017,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!80:80,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.8527477683996239E-4},2.8527477701497913E-4,2.852747773265089E-4,2.8527477774654904E-4,2.8527477820509289E-4,null,null,null,null,-2.3426433287833208E-4,-3.3200518361039684E-7,-3.1217291590960499E-4,-3.3784333333257139E-4,null,null,null,null,-2.3426433287833208E-4,-3.3200518361039684E-7,-3.0038191744462104E-4,-3.1302973786105572E-4,null,null,null,2.8527477683996239E-4,5.1010444136647044E-5,2.849427721428985E-4,-2.6898138163055946E-5,-5.2568555127478506E-5]
[75,"SY765","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff","BTW",0,0.77083799145838861,null,0,0.2883031288745983,-0.40709854806879175,9.9781257580123794E-2,-0.12289950477580569,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!81:81,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.1241614437611408E-4},1.1241614448537012E-4,1.1241614467984591E-4,1.1241614494206043E-4,1.1241614522831129E-4,null,null,null,null,2.8355887175924178E-4,-5.1583582379518915E-4,7.4962391697758977E-5,-1.0154321493373386E-4,null,null,null,null,2.8355887175924178E-4,-3.2891562302782805E-4,7.4962391697758977E-5,-1.0154321493373386E-4,null,null,null,1.1241614437611408E-4,3.959750162446119E-4,-4.0341967911534325E-4,1.8737853663981942E-4,1.087293029457743E-5]
[76,"SZ439","SZ439: PC rental 2Mbit CLZ local end fibre  int","BTW",0,0.77712810343695105,null,0,-6.9110484206272083E-2,-0.24531795449333849,-0.23185797481775094,-7.6517972992921401E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!82:82,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.0666896465281992E-3},8.0666896516733543E-3,8.0666896608317298E-3,8.0666896731801021E-3,8.0666896866604075E-3,null,null,null,null,-5.6178345448657154E-3,-1.8563184574902303E-2,-1.3240646925384356E-2,-3.3565424980473153E-3,null,null,null,null,-5.6178345448657154E-3,-1.1510134216506086E-2,-9.5002919150449072E-3,-3.3565424980473153E-3,null,null,null,8.0666896465281992E-3,2.4488551068076389E-3,-1.0496494914070573E-2,-5.1739572522042539E-3,4.7101471886130918E-3]
[77,"SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist","BTW",0,0.58010190060510614,null,0,-6.4735791102715212E-2,-0.19921268674154491,-0.27564588150477376,4.4330270213227774E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!83:83,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.6216893505565504E-4},2.6311561162083565E-4,2.6480678064684965E-4,2.6710166465500486E-4,2.696286241605518E-4,null,null,null,null,-7.3851445867589446E-2,-0.21391849508710517,-0.23908235616305626,2.8114912255349817E-2,null,null,null,null,-1.9091887699171958E-2,-5.4909767434977406E-2,-6.1321056941374838E-2,2.8114912255349817E-2,null,null,null,2.6216893505565504E-4,-7.3588330255968615E-2,-0.21365368830645831,-0.23881525449840124,2.8384540879510367E-2]
[78,"SPO371","SPO371: Prot Path PC rental 2Mbit link per km dist","BTW",0,0.58009749085372508,null,0,-0.1670988542898223,-0.32003894909795849,4.4138233761128909E-2,-6.6023859049659239E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!84:84,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":7.4012047517628269E-5},7.4255273232773415E-5,7.468963778183211E-5,7.5278723732221742E-5,7.5926881318942106E-5,null,null,null,null,-5.3002343084899303E-2,-8.5045422833204695E-2,8.0382033759326278E-3,-1.2662698246948529E-2,null,null,null,null,-8.8042839664722195E-3,-1.4079410096861047E-2,8.0382033759326278E-3,-2.3485410695177475E-3,null,null,null,7.4012047517628269E-5,-5.2928087811666531E-2,-8.4970733195422865E-2,8.1134820996648493E-3,-1.2586771365629587E-2]
[79,"SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist","BTW",0,0.57901923111187148,null,0,-0.27742968532442225,-0.38064039567074537,-0.15063520871143365,-0.4303474410297502,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!85:85,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.516553235865671E-4},1.5244803016954263E-4,1.5386642331598804E-4,1.5579665706620956E-4,1.5793026309982597E-4,null,null,null,null,-0.38673511007482014,-0.38697036355881115,-9.6038744867662465E-2,-0.23623306530431695,null,null,null,null,-0.1131282736063943,-0.11317874624080992,-2.8166591658659951E-2,-6.9109756155700378E-2,null,null,null,1.516553235865671E-4,-0.38658266204465058,-0.38681649713549515,-9.5882948210596258E-2,-0.23607513504121713]
[80,"SPO373","SPO373: Prot Path PC rental 34Mbit link per km dist","BTW",0,0.57901867367380278,null,0,-0.3501921596238452,-0.36868023737447586,-6.7782114031155527E-2,-7.0093990235897796E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!86:86,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.0376755463987408E-5},5.0650063898917568E-5,5.1139192256374713E-5,5.1805059955258521E-5,5.2541430340486015E-5,null,null,null,null,-0.24081958108113466,-0.16633898613576978,-1.9558115320424365E-2,-1.9122286404145157E-2,null,null,null,null,-6.7921170912025014E-2,-4.6920256510628262E-2,-5.5489771977729908E-3,-5.4259014230657989E-3,null,null,null,5.0376755463987408E-5,-0.24076893101723573,-0.1662878469435134,-1.9506310260469107E-2,-1.9069744973804672E-2]
[81,"SPE375","SPE375: Prot Path PPC rental 140Mbit link per km dist","BTW",0,0.57864554340407515,null,0,-0.26423122065727722,-0.17527417746759721,-0.11146034816247541,-0.24661096120577874,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!87:87,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.6134877798044696E-5},{"$f":"IF($A91=0,0,P91*(1+INDEX(InputPriceChanges.Admin,$A91,Q$9))*(1-$E91))","v":5.6443201211961685E-5},5.6995031284234737E-5,5.7746346116417996E-5,5.8577343249368746E-5,null,null,null,null,-0.41650061489695345,-0.20526559784418491,-0.10907261665237838,-0.21751523806376671,null,null,null,null,-0.1422461196513323,-7.0119873517270156E-2,-3.7276200924063911E-2,-7.4296346115122355E-2,null,null,null,5.6134877798044696E-5,-0.41644417169574149,-0.20520860281290068,-0.10901487030626196,-0.21745666072051734]
[82,"SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist","BTW",0,0.57864561772850276,null,0,-0.58457953359362902,9.0517048290946756E-2,-7.046909290497716E-2,-0.28318584070796449,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!88:88,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.541283558363814E-4},1.5473223524823889E-4,1.558113521119976E-4,1.5727648836932328E-4,1.5889096875408982E-4,null,null,null,null,-1.7223224804278034,0.11155972451862167,-9.5603303171274648E-2,-0.3607821109321272,null,null,null,null,-0.53916447714975646,0.11155972451862167,-3.2115654623637767E-2,-0.12089758994946544,null,null,null,1.541283558363814E-4,-1.7221677481925552,0.11171553587073367,-9.5446026682905319E-2,-0.3606232199633731]
[83,"SPE383","SPE383: Prot Path PPC rental 2Mbit link","BTW",0,0.59631044166205682,null,0,-2.6894405564271695E-3,-0.32497312791114286,0.10722700969984555,-0.28202293922840582,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!89:89,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.8976993924972487E-5},8.8980240629121506E-5,8.8986019973383033E-5,8.8993812853789737E-5,8.900232082658081E-5,null,null,null,null,-1.4525374679459914E-4,-1.7505377023724913E-2,3.899305895194361E-3,-1.1356532153585614E-2,null,null,null,null,-9.718304912329321E-5,-2.6130961585573167E-3,3.899305895194361E-3,-2.1999938807073347E-3,null,null,null,8.8976993924972487E-5,-5.6273506165477636E-5,-1.741639100375153E-2,3.9882997080481503E-3,-1.1267529832759034E-2]
[84,"SPO383","SPO383: Prot Path PC rental 2Mbit link","BTW",0,0.59613711718876294,null,0,-0.2804861368805549,-0.11559883246462022,-8.8209563031118265E-2,-7.6287333126036527E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!90:90,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.19661513743221E-5},2.1966933560877979E-5,2.1968325902525182E-5,2.1970203336096494E-5,2.1972253042900058E-5,null,null,null,null,-3.2216614286213197E-3,-9.554074789658542E-4,-6.4481819030903212E-4,-5.0852181824604542E-4,null,null,null,null,-5.3735254292872016E-4,-1.7128410174170218E-4,-1.2087457341761524E-4,-9.8642747963071249E-5,null,null,null,2.19661513743221E-5,-3.1996944950604417E-3,-9.3343915306332904E-4,-6.2284798697293561E-4,-4.8654956520314537E-4]
[85,"SPE385","SPE385: Prot Path PPC rental 34Mbit link","BTW",0,0.583475825021609,null,0,-0.15671992481202979,-0.25841305222748534,-0.39216832261835166,-0.38452143071654954,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!91:91,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.2365115746501724E-5},4.2365115749562358E-5,4.2365115755010298E-5,4.2365115762355836E-5,4.236511577037471E-5,null,null,null,null,-9.64673061136565E-3,-1.3413503318911201E-2,-1.5096016556810763E-2,-8.99691737864396E-3,null,null,null,null,-1.6949581112758905E-3,-2.3382966847211115E-3,-2.6210854745563582E-3,-1.571984489180539E-3,null,null,null,4.2365115746501724E-5,-9.6043654956160882E-3,-1.3371138203156191E-2,-1.5053651441048407E-2,-8.9545522628735851E-3]
[86,"SPO385","SPO385: Prot Path PC rental 34Mbit link","BTW",0,0.58347656797722114,null,0,-0.43017254352809342,-0.10149881009339756,-0.20717918109191735,4.885979847751587E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!92:92,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.7961573248089308E-5},3.7961573250490226E-5,3.7961573254763874E-5,3.796157326052609E-5,3.7961573266816515E-5,null,null,null,null,-2.2327692099936923E-2,-3.0019639288694925E-3,-5.5056587223959071E-3,1.0294135787897248E-3,null,null,null,null,-2.934227340852157E-3,-4.2168221934038108E-4,-7.4309451613408049E-4,1.0294135787897248E-3,null,null,null,3.7961573248089308E-5,-2.2289730526686431E-2,-2.9640023556147285E-3,-5.4676971491353808E-3,1.0673751520565414E-3]
[87,"SPE388","SPE388: Prot Path PPC rental 140Mbit link","BTW",0,0.5938773307847901,null,0,-0.23943661971830976,-0.24764595103578169,-0.40863579474342904,-0.32647212368332701,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!93:93,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.0129315358599382E-5},6.0129315363492292E-5,6.0129315372201681E-5,6.0129315383944681E-5,6.0129315396764125E-5,null,null,null,null,-6.7713357450808797E-3,-5.3266040913685572E-3,-6.6126853086367968E-3,-3.1242270421398661E-3,null,null,null,null,-1.1002699693013055E-3,-8.6998560881229939E-4,-1.0588265287423643E-3,-5.221424087518431E-4,null,null,null,6.0129315358599382E-5,-6.7112064297173875E-3,-5.2664747759963559E-3,-6.5525559932528522E-3,-3.0640977267431019E-3]
[88,"SPO388","SPO388: Prot Path PC rental 140Mbit link","BTW",0,0.59389253389995478,null,0,-0.56400731740454957,6.2410938798912241E-2,0.11872746340639906,-0.22689075630252098,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!94:94,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8003144814574595E-4},1.8003144816831375E-4,1.8003144820848447E-4,1.8003144826264725E-4,1.8003144832177493E-4,null,null,null,null,-6.364230797478504E-2,3.0704434151361485E-3,6.2056046787526496E-3,-1.3267039407282407E-2,null,null,null,null,-8.687810299442919E-3,3.0704434151361485E-3,6.2056046787526496E-3,-2.6957321732169318E-3,null,null,null,1.8003144814574595E-4,-6.346227652661672E-2,3.2504748633446329E-3,6.3856361270152968E-3,-1.3087007958960633E-2]
[89,"SPE434","SPE434: Prot Path PPC rental 34Mbit local end","BTW",0,0.58518265391810476,null,0,-0.32677848467322157,-0.26365024818633054,-0.30429522081064719,-0.5294664958449784,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!95:95,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.9019042612454931E-5},5.9082743280066179E-5,5.9196252849924931E-5,5.9349593493610482E-5,5.9517423984057443E-5,null,null,null,null,-2.0661037667725389E-2,-1.1243937194999495E-2,-9.5806072070195921E-3,-1.1630215209122314E-2,null,null,null,null,-6.4030297865936238E-3,-3.4985210457154649E-3,-2.9827122971104749E-3,-3.6062419665105474E-3,null,null,null,5.9019042612454931E-5,-2.0601954924445325E-2,-1.118474094214957E-2,-9.5212576135259817E-3,-1.1570697785138256E-2]
[90,"SPO434","SPO434: Prot Path PC rental 34Mbit local end","BTW",0,0.58519119383981444,null,0,-0.81336105374514123,-0.42013395429175748,-0.18852457358819763,-0.13002309352750319,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!96:96,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0181776582559496E-4},1.0190685849445625E-4,1.0206558221016897E-4,1.0227992504224949E-4,1.0251440735992693E-4,null,null,null,null,-8.6067564055723564E-2,-8.3104032398373991E-3,-2.1669108581037679E-3,-1.2155237539902516E-3,null,null,null,null,-2.1570301157878342E-2,-2.1463818851418948E-3,-6.1497545843674215E-4,-3.780699804745018E-4,null,null,null,1.0181776582559496E-4,-8.5965657197229109E-2,-8.20833765762723E-3,-2.0646309330615183E-3,-1.1130093466303246E-3]
[91,"SPE436","SPE436: Prot Path PPC rental 140Mbit local end","BTW",0,0.57624496004251846,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!97:97,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.2648430706850934E-5},{"$f":"IF($A101=0,0,P101*(1+INDEX(InputPriceChanges.Admin,$A101,Q$9))*(1-$E101))","v":8.2713922496206599E-5},8.2830590257249102E-5,8.2988116981653313E-5,8.3160410700993691E-5,null,null,null,null,-8.6108724842488341E-2,0,0,0,null,null,null,null,-2.4973785314901256E-2,0,0,0,null,null,null,8.2648430706850934E-5,-8.6026010919992138E-2,8.2830590257249102E-5,8.2988116981653313E-5,8.3160410700993691E-5]
[92,"SPO436","SPO436: Prot Path PC rental 140Mbit local end","BTW",0,0.58680598709484544,null,0,-0.52190996007071688,-3.8564561506757133E-2,-9.5146904597765203E-2,-4.5454545454545525E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!98:98,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.4955839639837844E-4},5.5001692375192962E-4,5.5083378342484955E-4,5.5193680297778089E-4,5.531433438712137E-4,null,null,null,null,-0.2771243982707069,-9.8044172973581652E-3,-2.3303275274188948E-2,-1.0095458179951004E-2,null,null,null,null,-8.2142745464289665E-2,-3.2757709603692189E-3,-7.2392325992370783E-3,-3.3525861683361231E-3,null,null,null,5.4955839639837844E-4,-0.27657438134695495,-9.2535835139333153E-3,-2.2751338471211167E-2,-9.5423148360797901E-3]
[93,"SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre","BTW",0,0.60066728702564165,null,0,-0.158804394142529,9.0487898293776237E-3,-0.28188896806797326,-8.2416208802476354E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!99:99,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.8169849819069626E-4},2.8178099926903945E-4,2.8192789419703246E-4,2.8212605802483282E-4,2.8234253892520323E-4,null,null,null,null,-1.1975789257728893E-2,5.7432202144887604E-4,-1.8065931808790524E-2,-3.7959425700288007E-3,null,null,null,null,-4.8906100921619969E-3,5.7432202144887604E-4,-7.3218651146759626E-3,-1.6679351754063253E-3,null,null,null,2.8169849819069626E-4,-1.1694008258459853E-2,8.5624991564590849E-4,-1.7783805750765692E-2,-3.5136000311035975E-3]
[94,"SPO439","SPO439: Prot Path PC rental 2Mbit local end fibre","BTW",0,0.60064791981488175,null,0,-0.12928015910533242,-7.4838015346875397E-2,-8.0304131275969137E-2,-0.14723917565403666,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!100:100,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.4069004643220172E-5},9.409812234744357E-5,9.4149967904039912E-5,9.4219910540600465E-5,9.4296321307817585E-5,null,null,null,null,-3.9396097155932194E-3,-1.9868324440192905E-3,-1.9738636989041526E-3,-3.3311864976720215E-3,null,null,null,null,-1.1778178871108115E-3,-6.2488974265851845E-4,-6.1860328839282613E-4,-9.9253711182900888E-4,null,null,null,9.4069004643220172E-5,-3.8455115932457757E-3,-1.8926824761152507E-3,-1.8796437883635522E-3,-3.2368901763642041E-3]
[95,"SQ103","SQ103: WS Low Tisbo Excess Construction","BTW",0,1.767617726680535E-2,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!101:101,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.910905760117684},2.9329876945453526,2.972591709298126,3.0267114209872865,3.0868677432561249,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,2.910905760117684,2.9329876945453526,2.972591709298126,3.0267114209872865,3.0868677432561249]
[96,"SO417","SO417: 64Kbit PC link connection cct prov  internal","BTW",0,0.78113333262486251,null,0,0.20638136786705119,-0.3108732604270934,-0.43103339096942184,-0.73795980143745199,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!102:102,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.0396348655006877E-4},3.0396348676216007E-4,3.0396348713968252E-4,3.0396348764870151E-4,3.0396348820438065E-4,null,null,null,null,4.91592814937996E-4,-8.9331171570916992E-4,-8.5355140048686223E-4,-8.3145404409052867E-4,null,null,null,null,4.91592814937996E-4,-5.9740740657663271E-4,-5.4812025248235558E-4,-5.0780186934336596E-4,null,null,null,3.0396348655006877E-4,7.9555630170015607E-4,-5.893482285694874E-4,-5.4958791283816078E-4,-5.2749055588614802E-4]
[97,"SO418","SO418: 64kbit PC Re arranges","BTW",0,0,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!103:103,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[98,"SE417","SE417: 64Kbit PPC new connection provision  external","BTW",0,0.77892661339887392,null,0,5.9829059829059839E-2,9.6774193548387011E-2,6.8627450980392135E-2,-0.15596330275229353,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!104:104,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.1114108506156803E-5},2.1114108524681945E-5,2.1114108557656701E-5,2.1114108602117047E-5,2.1114108650652922E-5,null,null,null,null,1.0556559534438607E-5,1.8096959230157487E-5,1.4075412764205783E-5,-3.4183145363077974E-5,null,null,null,null,1.0556559534438607E-5,1.8096959230157487E-5,1.4075412764205783E-5,-2.8189626181764166E-5,null,null,null,2.1114108506156803E-5,3.1670668059120556E-5,3.9211067787814188E-5,3.5189521366322827E-5,-1.3069036712425051E-5]
[99,"SE418","SE418: 64kbit PPC Re arranges","BTW",0,0,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!105:105,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[100,"SO413","SO413: 2Mbit PC link connection cct provision","BTW",0,0.78136878702834367,null,0,-0.16587623220555914,5.6834379089625076E-2,-0.35347511540574328,0.10989010989010994,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!106:106,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.1071113140121835E-3},2.1071113155523638E-3,2.1071113182938848E-3,2.1071113219903177E-3,2.1071113260255903E-3,null,null,null,null,-2.8548526143692969E-3,8.1590791596479158E-4,-5.3628519187280546E-3,1.0779058134684362E-3,null,null,null,null,-2.397189833443602E-3,8.1590791596479158E-4,-3.3034062676551672E-3,1.0779058134684362E-3,null,null,null,2.1071113140121835E-3,-7.4774129881693312E-4,2.9230192342586765E-3,-3.2557405967377369E-3,3.1850171394940266E-3]
[101,"SE413","SE413: 2Mbit PPC link connection cct provision","BTW",0,0.78139599593841957,null,0,0.2256004087889627,-0.33229873609277416,1.5807123034227821E-2,-0.21495327102803752,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!107:107,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.3681586379021422E-3},{"$f":"IF($A111=0,0,P111*(1+INDEX(InputPriceChanges.Admin,$A111,Q$9))*(1-$E111))","v":6.3681586419172881E-3},6.3681586490642456E-3,6.3681586587005946E-3,6.3681586692202743E-3,null,null,null,null,1.1292443798956256E-2,-2.0385700650506759E-2,6.4748839032998252E-4,-8.9440550803204805E-3,null,null,null,null,1.1292443798956256E-2,-1.3722889556915077E-2,6.4748839032998252E-4,-7.6131356348865488E-3,null,null,null,6.3681586379021422E-3,1.7660602440873543E-2,-1.4017542001442514E-2,7.0156470490305772E-3,-2.5758964111002062E-3]
[102,"SL136","SL136: WH SDSL conns  MPF  TISBO","BTW",0,0.847138067350788,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!108:108,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.175977542401456E-5},1.1759775433394042E-5,1.1759775450089519E-5,1.1759775472600277E-5,1.175977549717452E-5,null,null,null,null,-1.1871348050764638E-4,0,0,0,null,null,null,null,-6.8732566233601218E-5,0,0,0,null,null,null,1.175977542401456E-5,-1.0695370507425234E-4,1.1759775450089519E-5,1.1759775472600277E-5,1.175977549717452E-5]
[103,"SL137","SL137: WH SDSL rentals  MPF   TISBO","BTW",0,0.82826478118376567,null,0,-0.36161592270185094,6.9255284162348163E-2,-0.22678734542899848,-1,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!109:109,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.9909236769675037E-3},2.9909236786632327E-3,2.9909236816816308E-3,2.9909236857513805E-3,2.9909236901941908E-3,null,null,null,null,-1.6699000628790595E-2,2.0416340405604552E-3,-7.1486692842016352E-3,-2.4372795367583088E-2,null,null,null,null,-7.1529272702631408E-3,2.0416340405604552E-3,-4.2529665914076038E-3,-8.4855743473933945E-3,null,null,null,2.9909236769675037E-3,-1.3708076950127362E-2,5.0325577222420856E-3,-4.1577455984502546E-3,-2.1381871677388899E-2]
[104,"SH417","SH417: 64Kbit RBS new connection cct provision  external","BTW",0,0,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!110:110,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.3559458549834718E-6},3.3559458572323459E-6,3.3559458612353423E-6,3.3559458666326405E-6,3.3559458725246911E-6,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,3.3559458549834718E-6,3.3559458572323459E-6,3.3559458612353423E-6,3.3559458666326405E-6,3.3559458725246911E-6]
[105,"SH418","SH418: RBS 64Kbit PPC Re arranges","BTW",0,0,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!111:111,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[106,"ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision","BTW",0,0.77468642505708174,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!112:112,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.7360053347166873E-4},2.7360053365617663E-4,2.7360053398460066E-4,2.7360053442741956E-4,2.7360053491083018E-4,null,null,null,null,-2.229366292130068E-3,0,0,0,null,null,null,null,-1.5077212306018641E-3,0,0,0,null,null,null,2.7360053347166873E-4,-1.9557657584738913E-3,2.7360053398460066E-4,2.7360053442741956E-4,2.7360053491083018E-4]
[107,"SH413","SH413: RBS 2Mbit PPC link connection cct provision","BTW",0,0.77490619403333438,null,0,-0.10331384015594591,-1,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!113:113,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.1764988466944548E-3},2.1764988479198223E-3,2.1764988501009764E-3,2.1764988530418583E-3,2.176498856252321E-3,null,null,null,null,-1.4421980431791467E-3,-1.2517190575985547E-2,0,0,null,null,null,null,-1.4421980431791467E-3,-8.8890449890639198E-3,0,0,null,null,null,2.1764988466944548E-3,7.3430080474067559E-4,-1.034069172588457E-2,2.1764988530418583E-3,2.176498856252321E-3]
[108,"SE740","SE740: Netstream 16 LL 2mbit connections","BTW",0,0,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!114:114,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.7225196577648086E-7},6.7225196636046285E-7,6.7225196739995079E-7,6.7225196880150773E-7,6.7225197033154071E-7,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,6.7225196577648086E-7,6.7225196636046285E-7,6.7225196739995079E-7,6.7225196880150773E-7,6.7225197033154071E-7]
[109,"SO473","SO473: Separation   Diversity","BTW",0,0.77710547016592868,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!115:115,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.98422315888862E-3},2.9842231609849123E-3,2.984223164716312E-3,2.984223169747413E-3,2.984223175239698E-3,null,null,null,null,-2.6712008166991628E-2,0,0,0,null,null,null,null,-1.1261651583514066E-2,0,0,0,null,null,null,2.98422315888862E-3,-2.3727785006006717E-2,2.984223164716312E-3,2.984223169747413E-3,2.984223175239698E-3]
[110,"SPO438","SPO438: Prot Path PC rental 2Mbit local end copper","BTW",0,0.77637042261681766,null,0,-0.20244744402818571,-0.34048890551606437,9.4707762044416999E-2,-1.4136295663529252E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!116:116,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.9881322605216787E-5},1.9881322619697381E-5,1.9881322645472837E-5,1.9881322680226257E-5,1.9881322718165408E-5,null,null,null,null,-2.2420947866789531E-4,-3.0074883106880399E-4,5.5170721487760061E-5,-9.0148168414270504E-6,null,null,null,null,-1.1132857708777369E-4,-1.4338046945152835E-4,5.5170721487760061E-5,-9.0148168414270504E-6,null,null,null,1.9881322605216787E-5,-2.0432815604819792E-4,-2.8086750842333113E-4,7.5052044167986311E-5,1.0866505876738358E-5]
[111,"SE473","SE473: Separation   Diversity","BTW",0,0.77711899430897713,null,0,-0.32080003982774496,1.8193872477146211E-2,-0.36801271998606,-0.25316880638029515,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!117:117,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.8828543017708252E-3},{"$f":"IF($A121=0,0,P121*(1+INDEX(InputPriceChanges.Admin,$A121,Q$9))*(1-$E121))","v":4.8828543053478198E-3},4.8828543117148699E-3,4.8828543202996564E-3,4.882854329671382E-3,null,null,null,null,-1.7325419639106963E-2,6.6737840187824893E-4,-1.3744859695561511E-2,-5.9757994414200389E-3,null,null,null,null,-1.0303925899884412E-2,6.6737840187824893E-4,-8.5799216764579529E-3,-5.2950324106589147E-3,null,null,null,4.8828543017708252E-3,-1.2442565333759145E-2,5.5502327135931191E-3,-8.8620053752618555E-3,-1.0929451117486569E-3]
[112,"SO474","SO474: Third Party Equipment PPC","BTW",0,0.77746374339435509,null,0,-0.16550947194333121,-0.16393600176802259,-1.6813937229752995E-2,-0.10599380123078816,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!118:118,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.6818724616810165E-3},6.6818724663560442E-3,6.6818724746775934E-3,6.6818724858976591E-3,6.6818724981462302E-3,null,null,null,null,-1.1752025964546572E-2,-9.7137213312299964E-3,-8.329525201071805E-4,-5.1625825190033219E-3,null,null,null,null,-8.552263382548643E-3,-7.6635050726899627E-3,-8.329525201071805E-4,-5.1625825190033219E-3,null,null,null,6.6818724616810165E-3,-5.0701534981905279E-3,-3.031848856552403E-3,5.8489199657904781E-3,1.5192899791429083E-3]
[113,"SE474","SE474: Third Party Equipment PPC","BTW",0,0.77746888100722999,null,0,-8.2203358547866423E-2,-0.34486158470972228,-0.18489596345984982,7.3684210526315796E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!119:119,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.4591483095153271E-3},9.4591483171419209E-3,9.459148330717258E-3,9.4591483490210817E-3,9.4591483690027577E-3,null,null,null,null,-6.180324009292212E-3,-2.3796493482573421E-2,-8.3585057150836681E-3,2.7151179018664201E-3,null,null,null,null,-6.180324009292212E-3,-1.5104046360294852E-2,-8.3585057150836681E-3,2.7151179018664201E-3,null,null,null,9.4591483095153271E-3,3.2788243078497089E-3,-1.4337345151856163E-2,1.1006426339374136E-3,1.2174266270869177E-2]
[114,"SO475","SO475: Other Single Payment","BTW",0,0.76650600871287755,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!120:120,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.51637472382814E-3},1.5163747248589075E-3,1.5163747266936736E-3,1.5163747291675159E-3,1.5163747318681267E-3,null,null,null,null,-1.0553629502414764E-2,0,0,0,null,null,null,null,-5.4620054586420191E-3,0,0,0,null,null,null,1.51637472382814E-3,-9.0372547775558563E-3,1.5163747266936736E-3,1.5163747291675159E-3,1.5163747318681267E-3]
[115,"SE476","SE476: Other single Payment  external","BTW",0,0.77000309595178518,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!121:121,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.4959738576849455E-3},1.4959738590037198E-3,1.495973861351138E-3,1.4959738645161963E-3,1.4959738679713847E-3,null,null,null,null,-1.2024304565094537E-2,0,0,0,null,null,null,null,-6.6423109060465306E-3,0,0,0,null,null,null,1.4959738576849455E-3,-1.0528330706090817E-2,1.495973861351138E-3,1.4959738645161963E-3,1.4959738679713847E-3]
[117,"SE410","SE410: 34 45Mbit PPC link conn cct provision","BTW",0,0.77955095285953402,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!123:123,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.0490966882047239E-5},4.049096691046535E-5,4.0490966961049602E-5,4.0490967029253081E-5,4.0490967103708544E-5,null,null,null,null,-4.1491114533637896E-4,0,0,0,null,null,null,null,-1.8691004356205033E-4,0,0,0,null,null,null,4.0490966882047239E-5,-3.7442017842591362E-4,4.0490966961049602E-5,4.0490967029253081E-5,4.0490967103708544E-5]
[118,"SO416","SO416: 140 155Mbit PPC link conn cct prov","BTW",0,0,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!124:124,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.2682773938693624E-5},5.2682773976207243E-5,5.2682774042981493E-5,5.268277413301419E-5,5.2682774231299882E-5,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,5.2682773938693624E-5,5.2682773976207243E-5,5.2682774042981493E-5,5.268277413301419E-5,5.2682774231299882E-5]
[121,"SQ101","SQ101: WS High Tisbo 3rd Pty Equipment Depn","BTW",0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!127:127,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.2304041845378739},{"$f":"IF($A131=0,0,P131*(1+INDEX(InputPriceChanges.Admin,$A131,Q$9))*(1-$E131))","v":1.2304041845378739},1.2304041845378739,1.2304041845378739,1.2304041845378739,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,1.2304041845378739,1.2304041845378739,1.2304041845378739,1.2304041845378739,1.2304041845378739]
[122,"SQ102","SQ102: WS Very High Tisbo 3rd Pty Equipment Depn","BTW",0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!128:128,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0.1358447872336026},0.1358447872336026,0.1358447872336026,0.1358447872336026,0.1358447872336026,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0.1358447872336026,0.1358447872336026,0.1358447872336026,0.1358447872336026,0.1358447872336026]
[125,"SP383","SP383: PC rental 2Mb link   Non SMP","BTW",0,0.77502992051909414,null,0,0.29698558322411528,-0.40637532296669687,-1,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!131:131,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.5218170453165683E-4},3.5218170472058383E-4,3.5218170505687396E-4,3.5218170551029886E-4,3.5218170600528773E-4,null,null,null,null,5.7307545190208469E-4,-1.0170420625057711E-3,-1.4856740371290995E-3,0,null,null,null,null,5.7307545190208469E-4,-7.5551451883090141E-4,-9.7734943818241654E-4,0,null,null,null,3.5218170453165683E-4,9.2525715662266847E-4,-6.6486035744889706E-4,-1.1334923316188006E-3,3.5218170600528773E-4]
[126,"SP385","SP385: PC rental 34Mbit link Non SMP","BTW",0,0.77603926775394849,null,0,-0.34414779767939629,-0.10546204053589903,-1,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!132:132,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.9822549032873942E-5},8.9822549107131369E-5,8.9822549239309559E-5,8.9822549417527351E-5,8.9822549612081779E-5,null,null,null,null,-2.839906072120651E-4,-5.707699937309435E-5,-4.8413194352583651E-4,0,null,null,null,null,-1.5827606390345135E-4,-5.707699937309435E-5,-1.9414233744271639E-4,0,null,null,null,8.9822549032873942E-5,-1.9416805810493372E-4,3.2745549866215209E-5,-3.9430939410830916E-4,8.9822549612081779E-5]
[129,"SP439","SP439: PC rental 2Mb LE fibre   Non SMP","BTW",0,0.77701068801958384,null,0,-0.11749451906004382,-0.15808679934237446,-1,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!135:135,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.3156073158049859E-4},5.3156073205245168E-4,5.3156073289252817E-4,5.3156073402521565E-4,5.3156073526173272E-4,null,null,null,null,{"$f":"IF($A139=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A139,X$9)*(1+INDEX(InputPriceChanges.Admin,$A139,Y$9))*INDEX(Dynamic_AVEs.Admin,$A139,X$9)*I139*(1-$E139), INDEX(FC.Serv.GRC,$A139,X$9)*(1+INDEX(InputPriceChanges.Admin,$A139,Y$9))*$F139*I139*(1-$E139)))","v":-6.5644708278278507E-4},{"$f":"IF($A139=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A139,Y$9)*(1+INDEX(InputPriceChanges.Admin,$A139,Z$9))*INDEX(Dynamic_AVEs.Admin,$A139,Y$9)*J139*(1-$E139), INDEX(FC.Serv.GRC,$A139,Y$9)*(1+INDEX(InputPriceChanges.Admin,$A139,Z$9))*$F139*J139*(1-$E139)))","v":-7.794623338617286E-4},{"$f":"IF($A139=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A139,Z$9)*(1+INDEX(InputPriceChanges.Admin,$A139,AA$9))*INDEX(Dynamic_AVEs.Admin,$A139,Z$9)*K139*(1-$E139), INDEX(FC.Serv.GRC,$A139,Z$9)*(1+INDEX(InputPriceChanges.Admin,$A139,AA$9))*$F139*K139*(1-$E139)))","v":-4.1511348981815369E-3},{"$f":"IF($A139=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A139,AA$9)*(1+INDEX(InputPriceChanges.Admin,$A139,AB$9))*INDEX(Dynamic_AVEs.Admin,$A139,AA$9)*L139*(1-$E139), INDEX(FC.Serv.GRC,$A139,AA$9)*(1+INDEX(InputPriceChanges.Admin,$A139,AB$9))*$F139*L139*(1-$E139)))","v":0},null,null,null,null,{"$f":"IF($A139=0,0,IF(AO139>0,Y139,((Y139+Q139)*INDEX(NRC.GRC_Admin,$A139,AF$9))-Q139))","v":-5.8400434845586654E-4},{"$f":"IF($A139=0,0,IF(AP139>0,Z139,((Z139+R139)*INDEX(NRC.GRC_Admin,$A139,AG$9))-R139))","v":-6.2560163933288811E-4},{"$f":"IF($A139=0,0,IF(AQ139>0,AA139,((AA139+S139)*INDEX(NRC.GRC_Admin,$A139,AH$9))-S139))","v":-1.7533687939986901E-3},{"$f":"IF($A139=0,0,IF(AR139>0,AB139,((AB139+T139)*INDEX(NRC.GRC_Admin,$A139,AI$9))-T139))","v":0},null,null,null,{"$f":"P139+X139","v":5.3156073158049859E-4},{"$f":"Q139+Y139","v":-1.2488635073033339E-4},{"$f":"R139+Z139","v":-2.4790160096920043E-4},{"$f":"S139+AA139","v":-3.6195741641563213E-3},{"$f":"T139+AB139","v":5.3156073526173272E-4}]
[{"$f":"IF(B140=0,0,A139+1)","v":130},"SO411","SO411: Analogue PC link connection cct prov","BTW",{"$f":"IF(A140=0,0,INDEX($B$5:$B$7,MATCH(D140,$A$5:$A$7,0)))","v":0},0,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!136:136,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":7.5539673581713325E-5},7.5539673638543408E-5,7.5539673739700975E-5,7.5539673876093202E-5,7.5539674024988041E-5,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,7.5539673581713325E-5,7.5539673638543408E-5,7.5539673739700975E-5,7.5539673876093202E-5,7.5539674024988041E-5]
[133,"SPE413","SPE413: 2Mbit PPC lnk Prot Path conn cct provision","BTW",0,0,null,0,-0.17152255639097747,0.13548034705153245,-0.30127659574468069,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!139:139,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":7.566046641269749E-5},7.5660466453585925E-5,7.5660466526367346E-5,7.5660466624499596E-5,7.5660466731627309E-5,null,null,null,null,0,1.4688808674366026E-20,-3.2664474004908083E-20,0,null,null,null,null,0,1.4688808674366026E-20,-3.2664474004908083E-20,0,null,null,null,7.566046641269749E-5,7.5660466453585925E-5,7.566046652636736E-5,7.5660466624499569E-5,7.5660466731627309E-5]
[134,"SG110","SG110: PCs 34 45Mbit regional Trunk WECLA","BTW",0,0.77694978553403449,null,0,-0.63678369415540803,-0.12190319785075865,-0.21019820994770788,-7.3095952818754473E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!140:140,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.8270124606320605E-4},3.8270124630456577E-4,3.8270124673418608E-4,3.8270124731344944E-4,3.8270124794581199E-4,null,null,null,null,-2.1402999415182852E-3,-1.4882063097827386E-4,-2.2533022611814844E-4,-6.1887349794686244E-5,null,null,null,null,-1.1319120549497215E-3,-1.4882063097827386E-4,-2.2533022611814844E-4,-6.1887349794686244E-5,null,null,null,3.8270124606320605E-4,-1.7575986952137195E-3,2.3388061575591222E-4,1.57371021195301E-4,3.2081389815112572E-4]
[137,"SG118","SG118: PPC rental 64kbit link per km regional trunk  ext","BTW",0,0.77709509759029394,null,0,3.9572994424238228E-2,-0.18341933812834943,-0.14124435769183874,-0.13677606414005727,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!143:143,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.8278315619236936E-3},2.8278315638523093E-3,2.8278315672852447E-3,2.8278315719139219E-3,2.8278315769668942E-3,null,null,null,null,8.4235392786725927E-4,-4.058782722369981E-3,-2.5522362958925078E-3,-2.1224109578543782E-3,null,null,null,null,8.4235392786725927E-4,-3.3220590657307477E-3,-2.5522362958925078E-3,-2.1224109578543782E-3,null,null,null,2.8278315619236936E-3,3.6701854917195686E-3,-1.2309511550847364E-3,2.7559527602141407E-4,7.0542061911251603E-4]
[138,"SG119","SG119: PC rental 64kbit link per km regional trunk  int","BTW",0,0.77712159668647984,null,0,-0.26157528682998876,-0.24208115415019793,-0.54645854614679934,-0.57208502550546392,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!144:144,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.7917554502938682E-3},5.7917554540483874E-3,5.791755460731433E-3,5.7917554697422807E-3,5.7917554795791221E-3,null,null,null,null,-1.1690279349944059E-2,-7.9890544961828489E-3,-1.3668294621200502E-2,-6.4898502812493694E-3,null,null,null,null,-8.7110326151038052E-3,-6.7810198075298582E-3,-8.9997874473968335E-3,-6.0481642590667255E-3,null,null,null,5.7917554502938682E-3,-5.898523895895672E-3,-2.1972990354514159E-3,-7.8765391514582211E-3,-6.9809480167024734E-4]
[141,"SG103","SG103: PPC rent 2Mb CLZ link per km regional trunk  ext","BTW",0,0.77679396083804253,null,0,-0.1736733978971815,-0.38306725473471936,0.14613242219642153,-0.29160395088173818,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!147:147,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.4392094819604681E-4},{"$f":"IF($A151=0,0,P151*(1+INDEX(InputPriceChanges.Admin,$A151,Q$9))*(1-$E151))","v":2.4392094834290514E-4},2.4392094860431295E-4,2.439209489567729E-4,2.4392094934154172E-4,null,null,null,null,-2.921036016526538E-4,-5.3239059486317141E-4,1.2529673408731855E-4,-2.8656382858078063E-4,null,null,null,null,-2.6338622968771758E-4,-3.4263985033824778E-4,1.2529673408731855E-4,-2.5980551010331386E-4,null,null,null,2.4392094819604681E-4,-4.818265330974866E-5,-2.8846964625885846E-4,3.6921768304409147E-4,-4.2642879239238913E-5]
[142,"SG104","SG104: PC rent 2Mbit CLZ link per km regional trunk  int","BTW",0,0.77699470311856922,null,0,-0.31502648661425992,4.5281739740716143E-2,-5.6966394211904858E-2,-0.12096363204673799,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!148:148,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.4602307153641805E-4},4.4602307196354676E-4,4.4602307272383589E-4,4.4602307374894476E-4,4.4602307486802197E-4,null,null,null,null,-1.1136114836297708E-3,1.096436575547998E-4,-1.4418248483489215E-4,-2.8871926534180679E-4,null,null,null,null,-8.7217017649495019E-4,1.096436575547998E-4,-1.4418248483489215E-4,-2.8871926534180679E-4,null,null,null,4.4602307153641805E-4,-6.6758841166622411E-4,5.5566673027863565E-4,3.0184058891405261E-4,1.5730380952621518E-4]
[145,"SG107","SG107: PPC rental 140Mbit link per km regional trunk","BTW",0,0.77703518806295557,null,0,-0.3711457936810052,-1.3720742534301666E-2,-0.34840425531914887,-0.24311379723259585,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!151:151,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.4988078130397457E-4},6.4988078191663835E-4,6.4988078300717985E-4,6.4988078447757289E-4,6.4988078608275188E-4,null,null,null,null,-1.6819887643218093E-3,-3.9102644843012076E-5,-9.7929123997526901E-4,-4.4526264939761449E-4,null,null,null,null,-1.18480348773682E-3,-3.9102644843012076E-5,-8.1552045252207485E-4,-4.4526264939761449E-4,null,null,null,6.4988078130397457E-4,-1.0321079824051711E-3,6.107781381641678E-4,-3.2941045549769613E-4,2.0461813668513738E-4]
[146,"SG108","SG108: PC rental 140Mbit link per km regional trunk","BTW",0,0.77703579596663908,null,0,-0.64187385541546016,-0.10206362193915663,0.15928324696353946,0.14851485148514842,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!152:152,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.787954389160562E-4},8.7879543956710735E-4,8.7879544072597821E-4,8.7879544228850089E-4,8.7879544399425481E-4,null,null,null,null,-5.6884829834973512E-3,-3.2393194657091032E-4,4.5394001958066441E-4,4.9066809313892462E-4,null,null,null,null,-2.6411214637154195E-3,-3.2393194657091032E-4,4.5394001958066441E-4,4.9066809313892462E-4,null,null,null,8.787954389160562E-4,-4.8096875439302437E-3,5.5486349415506783E-4,1.3327354618691653E-3,1.3694635371331795E-3]
[149,"SG114","SG114: Prot Path PPC rent 34Mb link per km regional trunk","BTW",0,0.77699674671852503,null,0,-0.24740041593345075,-0.16576327629574517,-0.43519619500594509,-0.25675035062547602,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!155:155,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.6380712015654622E-4},5.6380712055149537E-4,5.6380712125450496E-4,5.6380712220238302E-4,5.6380712323714981E-4,null,null,null,null,-8.6309626889885635E-4,-4.3522227041849882E-4,-9.5322885974508131E-4,-3.1762944288838763E-4,null,null,null,null,-7.5269031801139877E-4,-4.3522227041849882E-4,-7.9433989195827658E-4,-3.1762944288838763E-4,null,null,null,5.6380712015654622E-4,-2.9928914834736098E-4,1.2858485083600614E-4,-3.8942173754269829E-4,2.4617768034876218E-4]
[150,"SG115","SG115: Prot Path PC rent 34Mb link per km regional trunk","BTW",0,0.77658504947416407,null,0,-0.23467076577919543,-0.18136558252954005,-0.24077328358802252,-0.14957313636958192,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!156:156,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.5704736402063772E-4},1.5704736415077101E-4,1.5704736438240826E-4,1.5704736469472811E-4,1.5704736503567733E-4,null,null,null,null,-2.4535958626975438E-4,-1.4512666617471108E-4,-1.5772140590842245E-4,-7.438877850899698E-5,null,null,null,null,-2.0768495152854481E-4,-1.4512666617471108E-4,-1.5738905615182694E-4,-7.438877850899698E-5,null,null,null,1.5704736402063772E-4,-8.8312222118983367E-5,1.1920698207697178E-5,-6.7404121369433675E-7,8.2658586526680353E-5]
[153,"SG218","SG218: PPC rental 64kbit link per km national trunk  ext","BTW",0,0.77706488598099377,null,0,-0.43706141622687478,-6.5057820588765414E-2,-0.12828296741136613,-0.1241043200046269,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!159:159,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.6222980491581841E-3},1.6222980502944718E-3,1.622298052317064E-3,1.6222980550441547E-3,1.6222980580212285E-3,null,null,null,null,-4.7198651603305216E-3,-3.9550105854566385E-4,-7.2912483473138367E-4,-6.1488702024738043E-4,null,null,null,null,-3.0400647216214409E-3,-3.9550105854566385E-4,-7.2912483473138367E-4,-6.1488702024738043E-4,null,null,null,1.6222980491581841E-3,-3.0975671100360496E-3,1.2267969937714001E-3,8.9317322031277099E-4,1.007411037773848E-3]
[154,"SG219","SG219: PC rental 64kbit link per km national trunk  int","BTW",0,0.77710868803128652,null,0,-0.30051565256356361,-0.40430238080576963,-0.46691524269678031,-0.53710084753791731,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!160:160,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.0814664331637325E-3},3.0814664359225868E-3,3.0814664408333478E-3,3.0814664474545983E-3,3.0814664546827963E-3,null,null,null,null,-8.0140189386849869E-3,-7.5416707278179304E-3,-5.188301259314753E-3,-3.1815535471318422E-3,null,null,null,null,-5.1746338837140235E-3,-4.7521890747256827E-3,-3.7543317315718618E-3,-3.1070245719789567E-3,null,null,null,3.0814664331637325E-3,-4.9325525027624001E-3,-4.4602042869845825E-3,-2.1068348118601548E-3,-1.0008709244904582E-4]
[158,"SG204","SG204: PC rent 2Mbit CLZ link per km national trunk  int","BTW",0,0,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!164:164,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.913705990449743E-5},8.9137059950991963E-5,8.9137060033752259E-5,8.9137060145339159E-5,8.9137060267154857E-5,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,8.913705990449743E-5,8.9137059950991963E-5,8.9137060033752259E-5,8.9137060145339159E-5,8.9137060267154857E-5]
[159,"SG205","SG205: PPC Rental 34Mbit link per km national trunk","BTW",0,0.77701125601031884,null,0,-0.42599554441659715,-0.11364463311097628,-0.39974457215836534,-0.29798452286160482,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!165:165,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.3352106413702312E-4},6.3352106458925089E-4,6.3352106539421625E-4,6.3352106647956302E-4,6.3352106766439986E-4,null,null,null,null,-2.089134213275523E-3,-3.1990827918392342E-4,-9.973945797122595E-4,-4.4628699614439234E-4,null,null,null,null,-1.5929922910303991E-3,-3.1990827918392342E-4,-8.7588037078085784E-4,-4.4628699614439234E-4,null,null,null,6.3352106413702312E-4,-1.4556131486862722E-3,3.1361278621029284E-4,-3.6387351323269649E-4,1.8723407152000752E-4]
[162,"SG208","SG208: PC rental 140Mbit link per km national trunk","BTW",0,0.77712915641364377,null,0,-0.52723192712002243,-0.11080917600892037,-9.6698968226242576E-2,0.21649484536082486,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!168:168,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.8378749663063543E-3},9.8378749726079628E-3,9.8378749838248236E-3,9.8378749989486806E-3,9.837875015458894E-3,null,null,null,null,-3.7380322350337052E-2,-3.7141993230686396E-3,-2.8820817428902475E-3,5.8286036186490312E-3,null,null,null,null,-2.137870202582115E-2,-3.7141993230686396E-3,-2.8820817428902475E-3,5.8286036186490312E-3,null,null,null,9.8378749663063543E-3,-2.7542447377729089E-2,6.1236756607561844E-3,6.9557932560584332E-3,1.5666478634107923E-2]
[163,"SG212","SG212: Prot Path PPC rent 2Mb link per km national trunk","BTW",0,0.77688133610574073,null,0,-8.9880110081445475E-2,-0.27523430575722707,-2.4078757476097556E-2,-0.17462306484852275,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!169:169,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.826538831909099E-4},2.8265388335569193E-4,2.8265388364900391E-4,2.8265388404448075E-4,2.8265388447620962E-4,null,null,null,null,-1.8526405492018814E-4,-5.163316415066169E-4,-3.2738432161743088E-5,-2.3170754887659153E-4,null,null,null,null,-1.8526405492018814E-4,-3.8239126816053397E-4,-3.2738432161743088E-5,-2.3170754887659153E-4,null,null,null,2.826538831909099E-4,9.7389828435503789E-5,-2.3367775785761299E-4,2.4991545188273769E-4,5.0946335599618092E-5]
[166,"SG215","SG215: Prot Path PC rent 34Mb link per km national trunk","BTW",0,0.77709835313384479,null,0,-0.37554926494400231,-3.0096179301302706E-2,-0.35265089098330882,5.1089382015123475E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!172:172,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.3354091539729291E-3},2.3354091555036756E-3,2.3354091582284044E-3,2.3354091619021962E-3,2.3354091659127519E-3,null,null,null,null,-7.5953522327180199E-3,-3.800935937855746E-4,-4.3196925817945023E-3,4.0511382096626521E-4,null,null,null,null,-4.8417789756561667E-3,-3.800935937855746E-4,-3.2239231431557924E-3,4.0511382096626521E-4,null,null,null,2.3354091539729291E-3,-5.2599430772143439E-3,1.9553155644428297E-3,-1.9842834198923061E-3,2.7405229868790173E-3]
[167,"SG217","SG217: Prot Path PC rent 140Mb link per km national trunk","BTW",0,0.77666880860333254,null,0,-0.64282631856595107,1.0909303765707756E-2,-0.21414347230732667,0.17073170731707332,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!173:173,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.9983712556587255E-4},1.9983712570621767E-4,1.9983712595603197E-4,1.9983712629286025E-4,1.9983712666056446E-4,null,null,null,null,-9.8560886604708757E-4,5.9743056489022399E-6,-1.1855160488263539E-4,7.4277973448438808E-5,null,null,null,null,-4.8540516671589809E-4,5.9743056489022399E-6,-1.1855160488263539E-4,7.4277973448438808E-5,null,null,null,1.9983712556587255E-4,-7.8577174034086988E-4,2.0581143160493422E-4,8.1285521410224857E-5,2.7411510010900324E-4]
[170,"SE773","SE773: PPCs 140 155Mb Link WECLA","BTW",0,0,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!176:176,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.2797510771909038E-6},4.2797510805760329E-6,4.2797510866015627E-6,4.2797510947258733E-6,4.2797511035949122E-6,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,4.2797510771909038E-6,4.2797510805760329E-6,4.2797510866015627E-6,4.2797510947258733E-6,4.2797511035949122E-6]
[171,"SE774","SE774: PPCs 140 155Mb Dist WECLA","BTW",0,0,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!177:177,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.1048879368519795E-7},{"$f":"IF($A181=0,0,P181*(1+INDEX(InputPriceChanges.Admin,$A181,Q$9))*(1-$E181))","v":2.1048879381084271E-7},2.1048879403449035E-7,2.1048879433603774E-7,2.1048879466522698E-7,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,2.1048879368519795E-7,2.1048879381084271E-7,2.1048879403449035E-7,2.1048879433603774E-7,2.1048879466522698E-7]
[174,"SG211","SG211: PCs 140 155Mbit national Trunk WECLA","BTW",0,0,null,0,-0.52718219343477413,0.11172575212037783,-0.32970603492316664,-0.15871751124732825,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!180:180,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.8940607279650543E-4},4.8940607308320719E-4,4.8940607359353617E-4,4.894060742816202E-4,4.8940607503277856E-4,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,4.8940607279650543E-4,4.8940607308320719E-4,4.8940607359353617E-4,4.894060742816202E-4,4.8940607503277856E-4]
[175,"SO770","SO770: PCs 34 45Mb Link WECLA","BTW",0,0.77615893422184568,null,0,-0.61173591850862807,-0.24273920538042859,-0.30294398598492767,0.14744195623096457,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!181:181,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.6432854240513535E-3},1.6432854252822458E-3,1.6432854274732336E-3,1.6432854304273747E-3,1.6432854336523119E-3,null,null,null,null,-1.1844714866083317E-2,-1.8248525194986421E-3,-1.7246288807397255E-3,5.8508920175568335E-4,null,null,null,null,-6.2959643737665813E-3,-1.7194555108277188E-3,-1.6743380289891859E-3,5.8508920175568335E-4,null,null,null,1.6432854240513535E-3,-1.0201429440801071E-2,-1.8156709202540844E-4,-8.1343450312350773E-5,2.2283746354079953E-3]
[178,"SO774","SO774: PCs 140 155Mb Dist WECLA","BTW",0,0.77703507227416901,null,0,-0.76871642692683784,-2.2052150968284612E-2,-2.2199914059334636E-2,5.7142857142857162E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!184:184,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.1467376716481103E-3},1.146737672398731E-3,1.1467376737348358E-3,1.1467376755363255E-3,1.1467376775029518E-3,null,null,null,null,-6.9908845552053003E-3,-4.6383307519257847E-5,-4.5664399083514603E-5,1.149313417688388E-4,null,null,null,null,-4.3172898615448001E-3,-4.6383307519257847E-5,-4.5664399083514603E-5,1.149313417688388E-4,null,null,null,1.1467376716481103E-3,-5.8441468828065689E-3,1.100354366215578E-3,1.1010732764528109E-3,1.2616690192717907E-3]
[179,"SO772","SO772: PPCs 34 45Mb Local Ends WECLA","BTW",0,0.77708983034143131,null,0,-0.43033999209008922,-0.1207259960502467,8.4433074138641651E-2,-0.33538068640647978,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!185:185,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.1916845457234549E-3},2.191684547415976E-3,2.1916845504286638E-3,2.1916845544907148E-3,2.1916845589251203E-3,null,null,null,null,-6.4262098018013089E-3,-1.0269746465263378E-3,6.3153258085083756E-4,-2.7203448622625521E-3,null,null,null,null,-3.9226887224945023E-3,-1.0269746465263378E-3,6.3153258085083756E-4,-2.4067199158658379E-3,null,null,null,2.1916845457234549E-3,-4.2345252543853334E-3,1.1647099039023259E-3,2.8232171353415525E-3,-5.286603033374318E-4]
[182,"SO431","SO431: PC rental analogue link local end","BTW",0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!188:188,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[183,"SD143","SD143: EBD Rentals AISBO   External   Non WECLA","OR",0.04,0.63507081198853788,null,0,2.5900665803918033E-2,0.23719273898873094,-0.30014879042086628,-0.24317482845452865,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!189:189,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.0688820070596239E-3},3.9061269246468853E-3,3.749882185780679E-3,3.5998873360055129E-3,3.4558923012288998E-3,null,null,null,null,7.9280909095866931E-4,7.4173669495624477E-3,-1.1464983903731945E-2,-6.5427052149168606E-3,null,null,null,null,7.9280909095866931E-4,7.4173669495624477E-3,-7.0458813603252977E-3,-4.6537730526923608E-3,null,null,null,4.0688820070596239E-3,4.698936015605555E-3,1.1167249135343126E-2,-7.8650965677264321E-3,-3.0868129136879608E-3]
[186,"SD112","SD112: BES Other Bandwidth Rentals   External   Non WECLA","OR",0.04,0.71912512333452638,null,0,-0.47996563751661425,-0.30506025600717257,0.18672182301122442,-0.48566502361112962,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!192:192,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.211935579261662E-3},1.1634582195374581E-3,1.1169199991729393E-3,1.0722433395390248E-3,1.0293537530264702E-3,null,null,null,null,-4.7277082943763746E-3,-1.6101175191964136E-3,6.8465732805233516E-4,-2.053176628974604E-3,null,null,null,null,-2.2119628657478931E-3,-1.2275341759503773E-3,6.8465732805233516E-4,-1.2645072752083288E-3,null,null,null,1.211935579261662E-3,-3.5642500748389165E-3,-4.9319752002347427E-4,1.7569006675913598E-3,-1.0238228759481339E-3]
[187,"SD151","SD151: Other Ethernet Rentals   Internal   Non WECLA","OR",0.04,0.81434320915682534,null,0,0.33258123061635003,-2.4740145158019589E-2,7.8383418793700921E-2,0.1577441612140853,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!193:193,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.1862756854180225E-2},1.1388247068833936E-2,1.0932718021377802E-2,1.0495410381716481E-2,1.0075595099539035E-2,null,null,null,null,3.4754476749052361E-2,-3.4015859714659155E-3,1.046418463183677E-2,2.2474861033941071E-2,null,null,null,null,3.4754476749052361E-2,-3.4015859714659155E-3,1.046418463183677E-2,2.2474861033941071E-2,null,null,null,1.1862756854180225E-2,4.6142723817886297E-2,7.5311320499118865E-3,2.0959595013553253E-2,3.2550456133480107E-2]
[190,"SD104","SD104: WES 100Mb Rentals   External   Non WECLA","OR",0.04,0.71212090196649891,null,0,-0.27918369946338251,-0.29145942342719355,-0.43981319221488502,-0.66942289669231858,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!196:196,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0807736919319246E-2},1.0375427936084472E-2,9.9604116619988626E-3,9.5619962871461364E-3,9.1795175796857541E-3,null,null,null,null,-2.6999109768718641E-2,-2.0545746205135804E-2,-2.2073992394996862E-2,-1.8842118345162487E-2,null,null,null,null,-1.5039369113374989E-2,-1.2318160412264934E-2,-1.150977828548313E-2,-9.8525139896695115E-3,null,null,null,1.0807736919319246E-2,-1.6623681832634171E-2,-1.0585334543136942E-2,-1.2511996107850726E-2,-9.6626007654767327E-3]
[191,"SD105","SD105: WES 1Gb Rentals   External   Non WECLA","OR",0.04,0.60416645237802225,null,0,-0.46477154581039848,-0.10784306825013401,-0.30715131617335711,-0.71519841253221306,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!197:197,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.9754848870878464E-3},{"$f":"IF($A201=0,0,P201*(1+INDEX(InputPriceChanges.Admin,$A201,Q$9))*(1-$E201))","v":2.8564656863473386E-3},2.7422073916703164E-3,2.632519526743956E-3,2.5272191970902654E-3,null,null,null,null,-1.2507875549601125E-2,-1.5998830762805312E-3,-4.0433712866928054E-3,-6.4965382807071655E-3,null,null,null,null,-6.1539468587631877E-3,-1.5998830762805312E-3,-3.0154413994125419E-3,-3.3981436918268876E-3,null,null,null,2.9754848870878464E-3,-9.6514098632537858E-3,1.1423243153897852E-3,-1.4108517599488494E-3,-3.9693190836169005E-3]
[{"$f":"IF(B204=0,0,A203+1)","v":194},"SD117","SD117: WES 100Mb Rentals   Internal   Non WECLA","OR",{"$f":"IF(A204=0,0,INDEX($B$5:$B$7,MATCH(D204,$A$5:$A$7,0)))","v":0.04},0.7058747012557538,null,0,-0.21532262365529897,-0.4524864150757133,-0.46447955977018474,-0.74716443496039808,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!200:200,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.5079385285761479E-2},1.4476210738318375E-2,1.3897163785167319E-2,1.3341279144762731E-2,1.2807629981702715E-2,null,null,null,null,-2.1651346283936286E-2,-3.5908882608495368E-2,-2.0476760791467038E-2,-1.7371488389123276E-2,null,null,null,null,-1.6993117108623869E-2,-2.0222085771897096E-2,-1.4848037798128414E-2,-1.334476731107183E-2,null,null,null,1.5079385285761479E-2,-7.1751355456179111E-3,-2.2011718823328051E-2,-7.1354816467043072E-3,-4.5638584074205613E-3]
[195,"SD118","SD118: WES 1Gb Rentals   Internal   Non WECLA","OR",0.04,0.60320692671468712,null,0,-0.31067071056679407,-0.11373966905649147,-0.38616595096732864,-0.6108620669956879,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!201:201,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.9769218387691978E-3},3.8178452283742525E-3,3.6651318689199827E-3,3.51852717622187E-3,3.3777866991705993E-3,null,null,null,null,-7.5078262089945955E-3,-1.9184332207743883E-3,-5.7324922356850761E-3,-5.5441815463869153E-3,null,null,null,null,-4.7965522707425498E-3,-1.9184332207743883E-3,-3.8690336001360997E-3,-3.530675094433825E-3,null,null,null,3.9769218387691978E-3,-3.689980980620343E-3,1.7466986481455944E-3,-2.2139650594632061E-3,-2.1663948472163161E-3]
[198,"SD115","SD115: Ethernet Main Link Rentals   External   Non WECLA","OR",0.04,0.44935254944066277,null,0,-0.14018015168304809,9.626898234104786E-2,9.795185351402047E-2,-0.20187743867860786,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!204:204,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.5145805324648895E-2},2.4139974466386185E-2,2.3174377802681952E-2,2.2247405687006207E-2,2.1357512599786629E-2,null,null,null,null,-1.6743168943869517E-2,9.9092592047861847E-3,1.0930987327860318E-2,-2.4394661386032097E-2,null,null,null,null,-1.6743168943869517E-2,9.9092592047861847E-3,1.0930987327860318E-2,-2.244722552140516E-2,null,null,null,2.5145805324648895E-2,7.3968055225166682E-3,3.3083637007468136E-2,3.3178393014866525E-2,-3.037148786245468E-3]
[200,"SD125","SD125: EAD Other 100Mb Rental   External   Non WECLA","OR",0.04,0.74277305425300899,null,0,-1.1475453474008912E-2,4.7806420275512407E-2,0.4007682493705389,-0.249083382383125,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!206:206,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8255806512215436E-2},1.7525575293506374E-2,1.6824554061959131E-2,1.615157420373084E-2,1.5505513650436025E-2,null,null,null,null,-2.1322741162181505E-3,8.7602438523767794E-3,7.6399803793958901E-2,-6.5378602838303768E-2,null,null,null,null,-2.1322741162181505E-3,8.7602438523767794E-3,7.6399803793958901E-2,-3.7906398012150351E-2,null,null,null,1.8255806512215436E-2,1.5393301177288224E-2,2.5584797914335912E-2,9.255137799768974E-2,-4.9873089187867745E-2]
[203,"SD128","SD128: EAD LA 100Mb Rentals   External   Non WECLA","OR",0.04,0.7737703111345019,null,0,0.24115632817624788,0.75030187276228455,3.9512144735906807E-2,0.11037778273124044,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!209:209,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.9816785515589354E-2},2.862411562714056E-2,2.7479153620235345E-2,2.6379990864351908E-2,2.5324794781372718E-2,null,null,null,null,5.2502609137203046E-2,0.20050205789961084,1.8095539362577778E-2,5.2185839825434129E-2,null,null,null,null,5.2502609137203046E-2,0.20050205789961084,1.8095539362577778E-2,5.2185839825434129E-2,null,null,null,2.9816785515589354E-2,8.11267247643436E-2,0.22798121151984618,4.4475530226929683E-2,7.751063460680685E-2]
[204,"SD129","SD129: EAD LA 1Gb Rentals   External   Non WECLA","OR",0.04,0.69152759045470946,null,0,1.3914250831683139,0.78769077213462135,0.31608258261672106,0.13740800382627283,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!210:210,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.7181984203276876E-3},1.6494705939529852E-3,1.5834919589120251E-3,1.5201525248276719E-3,1.4593466798317959E-3,null,null,null,null,2.5941285577186522E-2,3.4265883171491901E-2,2.4119480234993849E-2,1.364884270184853E-2,null,null,null,null,2.5941285577186522E-2,3.4265883171491901E-2,2.4119480234993849E-2,1.364884270184853E-2,null,null,null,1.7181984203276876E-3,2.7590756171139506E-2,3.5849375130403927E-2,2.5639632759821521E-2,1.5108189381680326E-2]
[207,"SD145","SD145: EAD Other 100Mb Rental   Internal   Non WECLA","OR",0.04,0.73559880110725806,null,0,-2.7490097325832408E-2,0.20709302477922642,9.8851626974285622E-3,-1.7894362043595846E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!213:213,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.6713957831866239E-2},2.5645401264121914E-2,2.4619588196319452E-2,2.3634808529301193E-2,2.2689420234284378E-2,null,null,null,null,-8.0776468934413148E-3,5.9089713843822882E-2,3.3666542656648896E-3,-6.1133249871479153E-3,null,null,null,null,-8.0776468934413148E-3,5.9089713843822882E-2,3.3666542656648896E-3,-6.1133249871479153E-3,null,null,null,2.6713957831866239E-2,1.7567754370680599E-2,8.3709302040142333E-2,2.7001462794966083E-2,1.6576095247136463E-2]
[208,"SD146","SD146: EAD Other 1Gb Rental   Internal   Non WECLA","OR",0.04,0.65275330355539762,null,0,0.75592535093164748,-0.22257222260650678,0.46306526994148545,-0.18774949061136059,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!214:214,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.3774025990813528E-2},3.2423067259300928E-2,3.112614851304453E-2,2.9881107677715776E-2,2.8685868720850344E-2,null,null,null,null,0.19941364369764009,-0.10113488027930753,0.16468573256507682,-9.5996598331358443E-2,null,null,null,null,0.19941364369764009,-6.7847270509028834E-2,0.16468573256507682,-6.6682622503657127E-2,null,null,null,3.3774025990813528E-2,0.23183671095694103,-7.0008731766263002E-2,0.19456684024279258,-6.7310729610508102E-2]
[211,"SD149","SD149: EAD LA 1Gb Rentals   Internal   Non WECLA","OR",0.04,0.71362992781223689,null,0,0.50879012535381962,0.35432400584698986,-4.4897411640999696E-2,-9.6615858324122117E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!217:217,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.3828996480516212E-2},{"$f":"IF($A221=0,0,P221*(1+INDEX(InputPriceChanges.Admin,$A221,Q$9))*(1-$E221))","v":2.2875838269551006E-2},2.1960807555308069E-2,2.1082378898773797E-2,2.0239087563494101E-2,null,null,null,null,9.1420443244352362E-2,9.4531056688602344E-2,-1.5995273130175E-2,-3.275525230748072E-2,null,null,null,null,9.1420443244352362E-2,9.4531056688602344E-2,-1.5995273130175E-2,-2.6672847427235032E-2,null,null,null,2.3828996480516212E-2,0.11429628151390336,0.11649186424391042,5.0871057685987972E-3,-1.2516164743986619E-2]
[212,"SD158","SD158: AISBO Equipment Depreciation   Non WECLA","OR",0.04,1.7676177278887394E-2,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!218:218,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":7.048178935227142},6.8175024906789288,6.6330429594460423,6.483478181940173,6.3476576472016619,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,7.048178935227142,6.8175024906789288,6.6330429594460423,6.483478181940173,6.3476576472016619]
[215,"SD156","SD156: EAD LA 100Mb Connection   Internal   Non WECLA","OR",0.04,0.82574436489543712,null,0,0.14372512024654172,-8.6798881289573804E-2,0.1230383905552348,-0.30459724698310497,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!221:221,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0.10886555820479372},0.10451094148300336,0.10033051340390241,9.6317305268210987E-2,9.2464626053171212E-2,null,null,null,null,0.21644615009779303,-0.14845295053644442,0.19206649487495719,-0.52861812457648449,null,null,null,null,0.21644615009779303,-0.11736562968213335,0.19206649487495719,-0.25206690950505595,null,null,null,0.10886555820479372,0.32095709158079638,-4.8122437132542009E-2,0.28838380014316817,-0.43615349852331331]
[216,"SD137","SD137: EAD LA 100Mb Connection   External   Non WECLA","OR",0.04,0.82579394836601394,null,0,0.57038673215928548,0.20598844047666875,-0.5908551463601408,-0.24479688567314295,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!222:222,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.242170984484587E-2},7.9124845940288277E-2,7.5959859773884086E-2,7.2921475312402617E-2,7.0004626705996567E-2,null,null,null,null,0.58744822126195551,0.32777889222885348,-1.123094057282765,-0.19953213430753144,null,null,null,null,0.58744822126195551,0.32777889222885348,-0.63831451798998895,-0.13316761132379568,null,null,null,8.242170984484587E-2,0.66657306720224374,0.40373875200273757,-1.0501725819703625,-0.12952750760153486]
[219,"SD152","SD152: EAD Other 10Mb Connection   Internal   Non WECLA","OR",0.04,0.82419902807652712,null,0,-0.60985858055339781,-0.8422054146502449,-0.27157987123017768,7.7599999999997671E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!225:225,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.5532034431330941E-3},6.2910757997539785E-3,6.0394336125026852E-3,5.7978573614175331E-3,5.5659442128599204E-3,null,null,null,null,-3.6815877548082236E-2,-2.0901222413054959E-2,-1.1801681519241517E-3,2.0292006858010523E-5,null,null,null,null,-1.7451671071630669E-2,-1.0474443899200842E-2,-1.1801681519241517E-3,2.0292006858010523E-5,null,null,null,6.5532034431330941E-3,-3.0524801748328258E-2,-1.4861788800552275E-2,4.6176892094933813E-3,5.586236219717931E-3]
[220,"SD133","SD133: EAD Other 10Mb Connection   External   Non WECLA","OR",0.04,0.82475067919241341,null,0,-0.79884706077364187,-0.8710407336411401,-3.2173304257038904E-2,0.19213714285714301,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!226:226,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.0845328433854258E-3},4.8811518447788912E-3,4.6859063094800042E-3,4.4984707541155973E-3,4.3185326544225898E-3,null,null,null,null,-3.7072374730914508E-2,-9.2825431531407439E-3,-4.6007274901117998E-5,1.7711083146952229E-4,null,null,null,null,-1.6242937629725715E-2,-5.9068682828508461E-3,-4.6007274901117998E-5,1.7711083146952229E-4,null,null,null,5.0845328433854258E-3,-3.2191222886135615E-2,-4.5966368436607397E-3,4.4524634792144791E-3,4.4956434858921118E-3]
[223,"SD154","SD154: EAD Other 1Gb Connection   Internal   Non WECLA","OR",0.04,0.81478073288163821,null,0,0.59669970538791883,-0.2766886127693774,0.22763869006582849,-0.67881772815456753,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!229:229,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.1921363014704093E-2},3.0644510662715948E-2,2.9418733941911288E-2,2.8241989380832045E-2,2.7112314832433496E-2,null,null,null,null,0.21357158489667352,-0.1554855629579481,9.3497544986252012E-2,-0.33778485235943373,null,null,null,null,0.21357158489667352,-9.9487141358084452E-2,9.3497544986252012E-2,-0.20188257020529954,null,null,null,3.1921363014704093E-2,0.24421609555938947,-0.12606682901603683,0.12173953436708405,-0.31067253752700025]
[224,"SD135","SD135: EAD Other 1Gb Connection   External   Non WECLA","OR",0.04,0.81252650730065878,null,0,0.16601394382599954,0.75688167557390806,-0.45742305297669206,-0.7314315615191318,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!230:230,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.9040809903502881E-2},2.7879179166915471E-2,2.6764014836082685E-2,2.5693457913305046E-2,2.4665723443631011E-2,null,null,null,null,4.4788841558233608E-2,0.23605690377567415,-0.2455079166610748,-0.21827455034412424,null,null,null,null,4.4788841558233608E-2,0.23605690377567415,-0.15867987698286368,-0.1308569049519577,null,null,null,2.9040809903502881E-2,7.266802072514908E-2,0.26282091861175683,-0.21981445874776975,-0.19360882690049322]
[227,"SD120","SD120: WES 10Mb Connection   Internal   Non WECLA","OR",0.04,0.79870276733923262,null,0,-0.91315198641229456,-0.12469948553567645,-1,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!233:233,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.487616841683045E-5},5.2681121646105176E-5,5.0573876722072814E-5,4.8550921577872196E-5,4.660888463582435E-5,null,null,null,null,-4.7291264560737678E-4,-7.7577041061652135E-6,-5.1464997625326757E-5,0,null,null,null,null,-1.6417137720670525E-4,-7.7577041061652135E-6,-4.8996447538045675E-5,0,null,null,null,5.487616841683045E-5,-4.2023152396127158E-4,4.2816172615907602E-5,-2.9140760474545609E-6,4.660888463582435E-5]
[228,"SD121","SD121: WES 100Mb Connection   Internal   Non WECLA","OR",0.04,0.80347280310092273,null,0,-0.18537923059941319,-0.82506326519423123,18.652804261981306,-0.10817699115044188,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!234:234,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.9043063345311579E-5},3.748134078186957E-5,3.5982087099963813E-5,3.4542803550429438E-5,3.3161091339730724E-5,null,null,null,null,-6.4892917655950659E-5,-2.3642447021258116E-4,1.0673995405765459E-3,-1.1666422997419738E-4,null,null,null,null,-4.852759972111846E-5,-1.0692444338966246E-4,1.0673995405765459E-3,-1.0392822617645445E-4,null,null,null,3.9043063345311579E-5,-2.7411576874081089E-5,-2.0044238311261734E-4,1.1019423441269752E-3,-8.3503138634466662E-5]
[231,"SD107","SD107: WES 10Mb Connection   External   Non WECLA","OR",0.04,0.80675735724918918,null,0,1.1561607708256583,-0.15077574492813417,-1,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!237:237,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.1226093359809934E-4},{"$f":"IF($A241=0,0,P241*(1+INDEX(InputPriceChanges.Admin,$A241,Q$9))*(1-$E241))","v":1.0777049617115023E-4},1.034596761824309E-4,9.9321288951495401E-5,9.5348437200982675E-5,null,null,null,null,1.2566312203047797E-3,-3.4524452921456787E-4,-1.9515370391434222E-3,0,null,null,null,null,1.2566312203047797E-3,-2.5489353296773187E-4,-1.1619991809249026E-3,0,null,null,null,1.1226093359809934E-4,1.3644017164759299E-3,-2.4178485303213697E-4,-1.8522157501919267E-3,9.5348437200982675E-5]
[232,"SD108","SD108: WES 100Mb Connection   External   Non WECLA","OR",0.04,0.81214917893515792,null,0,-0.14159292035398219,2.3803092783505169,1.0311689896001708,8.1081081081080919E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!238:238,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.0425933568291819E-4},1.9608896208877916E-4,1.8824540332016207E-4,1.8071558681837137E-4,1.7348696295894106E-4,null,null,null,null,-2.5940494953035812E-4,3.7529112021098196E-3,5.3280066873963861E-3,8.3217470556653194E-4,null,null,null,null,-2.1749052965256023E-4,3.7529112021098196E-3,5.3280066873963861E-3,8.3217470556653194E-4,null,null,null,2.0425933568291819E-4,-6.3315987441578956E-5,3.9411566054299817E-3,5.5087222742147574E-3,1.005661668525473E-3]
[235,"SD113","SD113: BES Other Bandwidth Connection   External   Non WECLA","OR",0.04,0.81257711103323826,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!241:241,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.248614103221568E-5},1.1986695381430361E-5,1.1507227549945195E-5,1.1046938426942222E-5,1.060506086785112E-5,null,null,null,null,-1.1462573110912392E-4,0,0,0,null,null,null,null,-5.4808585608882263E-5,0,0,0,null,null,null,1.248614103221568E-5,-1.0263903572769355E-4,1.1507227549945195E-5,1.1046938426942222E-5,1.060506086785112E-5]
[236,"SD140","SD140: Other Ethernet Connection   External   Non WECLA","OR",0.04,0.82413153898754676,null,0,-0.61801523078120169,0.99648325745923683,-0.14048193032909939,-0.10868003750792399,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!242:242,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.3591908122513815E-2},1.3048232556021496E-2,1.2526304549748703E-2,1.2025254045236699E-2,1.1544245641424358E-2,null,null,null,null,-0.10067686427553156,6.5592126581247717E-2,-1.7974522404238285E-2,-1.1895463449517005E-2,null,null,null,null,-3.5956480820435024E-2,6.5592126581247717E-2,-1.4922863506185751E-2,-1.1697159574664127E-2,null,null,null,1.3591908122513815E-2,-8.7628631719510061E-2,7.8118431130996424E-2,-5.949268359001586E-3,-3.5121780809264751E-4]
[239,"SD043","SD043: EBD Rentals AISBO   External   WECLA","OR",0.04,0.6393563585205192,null,0,2.1969819961756176E-2,-0.25066535012397595,-8.226586708599859E-2,-1.042364431032039E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!245:245,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.9687100526684207E-4},2.8499616513427554E-4,2.7359631866237397E-4,2.6265246608863952E-4,2.5214636762614694E-4,null,null,null,null,4.3802728281897454E-5,-5.0848224544736175E-4,-1.2554608039281969E-4,-1.4432314674107558E-5,null,null,null,null,4.3802728281897454E-5,-3.5569276308304148E-4,-1.2554608039281969E-4,-1.4432314674107558E-5,null,null,null,2.9687100526684207E-4,3.2879889341617301E-4,-2.3488592678498778E-4,1.3710638569581983E-4,2.3771405295203938E-4]
[240,"SD219","SD219: EBD ONBS Rentals AISBO   Internal   WECLA","OR",0.04,0.61386783730046268,null,0,-0.33590248847612314,-0.58710544252617813,-0.46341970437273605,1.8473402464704636E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!246:246,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.1021033641675992E-3},1.058019290640401E-3,1.0156986233190984E-3,9.7507081339597641E-4,9.3606812235026194E-4,null,null,null,null,-1.8114004306968212E-3,-2.1298508222524267E-3,-7.1002302830072532E-4,1.4328969611166699E-5,null,null,null,null,-1.4285951454801403E-3,-1.5052955251790945E-3,-7.1002302830072532E-4,1.4328969611166699E-5,null,null,null,1.1021033641675992E-3,-7.5338114005642025E-4,-1.1141521989333283E-3,2.650477850952511E-4,9.5039709196142867E-4]
[242,"SD012","SD012: BES Other Bandwidth Rentals   WECLA","OR",0.04,0.69260725131277956,null,0,-0.22343028989267577,-0.33060496037088116,-5.3084197944103684E-2,-0.39073332858565368,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!248:248,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.4180138895056935E-5},4.241293334930345E-5,4.0716416032502693E-5,3.9087759413428897E-5,3.7524249060184926E-5,null,null,null,null,-4.8955795984808673E-5,-5.6512735600822087E-5,-6.0718811675920619E-6,-4.109230648278077E-5,null,null,null,null,-4.5276222598471731E-5,-4.6578868553609487E-5,-6.0718811675920619E-6,-3.8723450302875061E-5,null,null,null,4.4180138895056935E-5,-6.5428626355052227E-6,-1.5796319568319394E-5,3.3015878245836835E-5,-3.5680574225958433E-6]
[245,"SD004","SD004: WES 100Mb Rentals   External   WECLA","OR",0.04,0.71315460323573343,null,0,-0.32467691280628852,-0.21096755872693806,-0.50802107404465091,-0.64897520556696486,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!251:251,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8406222631092719E-3},1.7669975012064188E-3,1.696317820946627E-3,1.6284653925990368E-3,1.5633270750409353E-3,null,null,null,null,-4.7789869389863347E-3,-2.1267588799708491E-3,-4.0339380911230214E-3,-2.5457121238893678E-3,null,null,null,null,-2.8786328418168648E-3,-1.8316882079735825E-3,-2.2444395938882658E-3,-1.7434085971867748E-3,null,null,null,1.8406222631092719E-3,-3.0119894377799161E-3,-4.3044105902422208E-4,-2.4054726985239848E-3,-9.8238504884843258E-4]
[248,"SD016","SD016: WES 10Mb Rentals   Internal   WECLA","OR",0.04,0.71489752695717768,null,0,-0.56106007481312958,-0.41612628003173691,-0.34448408951551401,-0.84533446681065505,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!254:254,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.272180757744094E-3},1.2212936054394042E-3,1.1724419945169074E-3,1.125544487271005E-3,1.0805228885966353E-3,null,null,null,null,-5.6636450998753685E-3,-1.9235521876389495E-3,-9.3267675883055223E-4,-1.4467503856791727E-3,null,null,null,null,-2.7620754542852736E-3,-1.3838817824752088E-3,-9.3267675883055223E-4,-1.1305959111103639E-3,null,null,null,1.272180757744094E-3,-4.4423514944359642E-3,-7.5111019312204216E-4,1.9286772844045281E-4,-3.6622749708253746E-4]
[249,"SD017","SD017: WES 100Mb Rentals   Internal   WECLA","OR",0.04,0.70835504082531064,null,0,-0.47108597854212453,-0.24093206142908141,-0.48883408535588557,-0.86348421122151175,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!255:255,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8658920125197655E-3},1.7912564201694355E-3,1.7196063139941725E-3,1.6508222564091471E-3,1.5847895704863342E-3,null,null,null,null,-6.0147867756038878E-3,-1.6727837610705574E-3,-2.5603268936527129E-3,-2.273945684020208E-3,null,null,null,null,-3.2832990165829381E-3,-1.6727837610705574E-3,-1.8436551513478642E-3,-1.6669258871495447E-3,null,null,null,1.8658920125197655E-3,-4.2235303554344523E-3,4.6822552923615063E-5,-9.0950463724356586E-4,-6.8915611353387372E-4]
[252,"SD014","SD014: Ethernet Main Links   Internal   WECLA","OR",0.04,0.44901191858999262,null,0,-0.18003982524486062,2.1411861797864029E-2,8.3104888381586139E-2,-8.372075038566007E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!258:258,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.5550939862390373E-3},1.4928903315469888E-3,1.4331748972947601E-3,1.3758481331098728E-3,1.3208144506143531E-3,null,null,null,null,-1.4065696506337481E-3,1.3779449959804165E-4,5.4144152028415141E-4,-5.8250212488852187E-4,null,null,null,null,-1.4065696506337481E-3,1.3779449959804165E-4,5.4144152028415141E-4,-5.8250212488852187E-4,null,null,null,1.5550939862390373E-3,8.6320680913240695E-5,1.5709693968928018E-3,1.9172896533940242E-3,7.3831232572583126E-4]
[253,"SD015","SD015: Ethernet Main Links   External   WECLA","OR",0.04,0.44901750066043378,null,0,0.16678316968126805,-8.0687454536153336E-2,0.12032881670469475,2.7710565349037264E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!259:259,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.5281670747823086E-3},1.4670405185591914E-3,1.4083591144383005E-3,1.352025030251757E-3,1.2979443228915036E-3,null,null,null,null,1.0210118827867743E-3,-5.7091340191006061E-4,7.7923687358005182E-4,1.9807615342248661E-5,null,null,null,null,1.0210118827867743E-3,-5.7091340191006061E-4,7.7923687358005182E-4,1.9807615342248661E-5,null,null,null,1.5281670747823086E-3,2.4880524013459657E-3,8.3744571252823989E-4,2.1312619038318086E-3,1.3177519382337522E-3]
[256,"SD026","SD026: EAD Other 1Gb Rental   External   WECLA","OR",0.04,0.66074488423558586,null,0,0.3444205544181389,0.2245048606541038,0.24436946541853088,-0.18723332819091998,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!262:262,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.3885126783205388E-3},2.2929722999253236E-3,2.2012536279151442E-3,2.1132037675455698E-3,2.0286759152586759E-3,null,null,null,null,5.408439314104313E-3,4.6774489340499709E-3,6.1595971871751349E-3,-5.7938732666761913E-3,null,null,null,null,5.408439314104313E-3,4.6774489340499709E-3,6.1595971871751349E-3,-4.0974719685360397E-3,null,null,null,2.3885126783205388E-3,7.7014116140296362E-3,6.8787025619651155E-3,8.2728009547207056E-3,-3.7651973514175154E-3]
[257,"SD027","SD027: EAD LA 10Mb Rentals   External   WECLA","OR",0.04,0.76747074695078299,null,0,9.8717481827824693E-2,-0.11821280836791381,-0.2982262696896828,-0.46315510119401404,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!263:263,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.229252645424976E-4},4.0600827600828618E-4,3.8976798264270523E-4,3.7417731210252146E-4,3.5921027072469689E-4,null,null,null,null,{"$f":"IF($A267=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A267,X$9)*(1+INDEX(InputPriceChanges.Admin,$A267,Y$9))*INDEX(Dynamic_AVEs.Admin,$A267,X$9)*I267*(1-$E267), INDEX(FC.Serv.GRC,$A267,X$9)*(1+INDEX(InputPriceChanges.Admin,$A267,Y$9))*$F267*I267*(1-$E267)))","v":3.297765594633076E-4},{"$f":"IF($A267=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A267,Y$9)*(1+INDEX(InputPriceChanges.Admin,$A267,Z$9))*INDEX(Dynamic_AVEs.Admin,$A267,Y$9)*J267*(1-$E267), INDEX(FC.Serv.GRC,$A267,Y$9)*(1+INDEX(InputPriceChanges.Admin,$A267,Z$9))*$F267*J267*(1-$E267)))","v":-4.3085393325940159E-4},{"$f":"IF($A267=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A267,Z$9)*(1+INDEX(InputPriceChanges.Admin,$A267,AA$9))*INDEX(Dynamic_AVEs.Admin,$A267,Z$9)*K267*(1-$E267), INDEX(FC.Serv.GRC,$A267,Z$9)*(1+INDEX(InputPriceChanges.Admin,$A267,AA$9))*$F267*K267*(1-$E267)))","v":-9.5631699881172606E-4},{"$f":"IF($A267=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A267,AA$9)*(1+INDEX(InputPriceChanges.Admin,$A267,AB$9))*INDEX(Dynamic_AVEs.Admin,$A267,AA$9)*L267*(1-$E267), INDEX(FC.Serv.GRC,$A267,AA$9)*(1+INDEX(InputPriceChanges.Admin,$A267,AB$9))*$F267*L267*(1-$E267)))","v":-1.0433506180266695E-3},null,null,null,null,{"$f":"IF($A267=0,0,IF(AO267>0,Y267,((Y267+Q267)*INDEX(NRC.GRC_Admin,$A267,AF$9))-Q267))","v":3.297765594633076E-4},{"$f":"IF($A267=0,0,IF(AP267>0,Z267,((Z267+R267)*INDEX(NRC.GRC_Admin,$A267,AG$9))-R267))","v":-4.1001215805559001E-4},{"$f":"IF($A267=0,0,IF(AQ267>0,AA267,((AA267+S267)*INDEX(NRC.GRC_Admin,$A267,AH$9))-S267))","v":-6.3413318707277128E-4},{"$f":"IF($A267=0,0,IF(AR267>0,AB267,((AB267+T267)*INDEX(NRC.GRC_Admin,$A267,AI$9))-T267))","v":-6.3267071169244358E-4},null,null,null,{"$f":"P267+X267","v":4.229252645424976E-4},{"$f":"Q267+Y267","v":7.3578483547159378E-4},{"$f":"R267+Z267","v":-4.1085950616696367E-5},{"$f":"S267+AA267","v":-5.8213968670920466E-4},{"$f":"T267+AB267","v":-6.8414034730197263E-4}]
[260,"SD031","SD031: Other Ethernet Rentals   External   WECLA","OR",0.04,0.8283820019638688,null,0,0.15759070371946238,8.5212894806252049E-2,-0.10513123393767176,0.52058485606829641,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!266:266,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.2562474247795178E-3},1.2059976031487611E-3,1.1577578277987112E-3,1.1114476813719918E-3,1.0669899488032586E-3,null,null,null,null,1.7913529369160436E-3,1.111760909414547E-3,-1.4756042565925223E-3,6.5094457997700124E-3,null,null,null,null,1.7913529369160436E-3,1.111760909414547E-3,-1.26509598182197E-3,6.5094457997700124E-3,null,null,null,1.2562474247795178E-3,2.9973505400648047E-3,2.2695187372132582E-3,-3.6415657522053052E-4,7.5764357485732705E-3]
[261,"SD044","SD044: EAD Other 10Mb Rental   Internal   WECLA","OR",0.04,0.7319859637776801,null,0,6.6041033884541633E-2,-0.37887546741704625,-0.25662018580953649,-0.37217943128458886,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!267:267,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.6879230364293051E-4},{"$f":"IF($A271=0,0,P271*(1+INDEX(InputPriceChanges.Admin,$A271,Q$9))*(1-$E271))","v":4.5004062680614466E-4},4.3203902789380164E-4,4.1475750063895951E-4,3.9816723609963772E-4,null,null,null,null,2.8020704240180633E-4,-1.7044642703904285E-3,-7.2793732479051816E-4,-7.8151831167968481E-4,null,null,null,null,2.8020704240180633E-4,-8.9504943616849322E-4,-5.1180447501356454E-4,-4.9385887024442959E-4,null,null,null,4.6879230364293051E-4,7.3024766920795105E-4,-1.2724252424966269E-3,-3.1317982415155865E-4,-3.8335107558004709E-4]
[264,"SD047","SD047: EAD LA 10Mb Rentals   Internal   WECLA","OR",0.04,0.76613271188191112,null,0,-0.36377926511223346,3.9871329442133785E-3,-0.38450609891278831,-0.32881020278472439,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!270:270,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.4468164596656108E-3},2.3489439645441442E-3,2.2549864849498997E-3,2.1647873866683805E-3,2.0781962696517762E-3,null,null,null,null,-7.3538409148625958E-3,5.2165449039487213E-5,-4.9956727067446919E-3,-2.6269195964458212E-3,null,null,null,null,-4.4876585465177784E-3,5.2165449039487213E-5,-3.2816652265897778E-3,-2.2667707457229907E-3,null,null,null,2.4468164596656108E-3,-5.0048969503184515E-3,2.307151933989387E-3,-2.8308853200763114E-3,-5.4872332679404504E-4]
[265,"SD048","SD048: EAD LA 100Mb Rentals   Internal   WECLA","OR",0.04,0.77071870217565819,null,0,0.34686519971580343,-7.7489466540411556E-2,0.34047951589827807,0.29602274171752874,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!271:271,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.1854893262794217E-2},1.1380698354089901E-2,1.0925471824230983E-2,1.0488454768968704E-2,1.0068918483167183E-2,null,null,null,null,3.602829573341345E-2,-1.0701653380183387E-2,4.3289717862476783E-2,4.9640209728945707E-2,null,null,null,null,3.602829573341345E-2,-1.0701653380183387E-2,4.3289717862476783E-2,4.9640209728945707E-2,null,null,null,1.1854893262794217E-2,4.7408994087503348E-2,2.238184440475962E-4,5.3778172631445485E-2,5.970912821211289E-2]
[268,"SD055","SD055: EAD LA 10Mb Connection   Internal   WECLA","OR",0.04,0.82429141026527875,null,0,-0.56383711531767311,-0.86184455845421482,-0.87887066029948901,-6.3336170212766274E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!274:274,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0224252665129278E-3},9.8152831671143568E-4,9.4226728803888658E-4,9.0457673112778042E-4,8.6839380295444097E-4,null,null,null,null,-6.0930875363988096E-3,-4.2443616861235498E-3,-6.9142837181148807E-4,-1.8808516420301757E-6,null,null,null,null,-2.8809764758100749E-3,-1.9833107681597956E-3,-6.9142837181148807E-4,-1.8808516420301757E-6,null,null,null,1.0224252665129278E-3,-5.1115592196873741E-3,-3.3020943980846631E-3,2.1314835931629235E-4,8.6651295131241074E-4]
[269,"SD056","SD056: EAD LA 100Mb Connection   Internal   WECLA","OR",0.04,0.82543960140417427,null,0,0.30964926858879593,6.8274974173239134E-2,-3.1352730548640073E-2,-0.27276120948121352,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!275:275,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.4857236215685419E-2},2.3862948785395792E-2,2.290843428291587E-2,2.1992101375840539E-2,2.1112421999332762E-2,null,null,null,null,6.2335895602150332E-2,1.7776474973789532E-2,-8.6498136562845451E-3,-7.2367074338710313E-2,null,null,null,null,6.2335895602150332E-2,1.7776474973789532E-2,-8.6498136562845451E-3,-4.3882684554606657E-2,null,null,null,2.4857236215685419E-2,8.6198844387546131E-2,4.0684909256705398E-2,1.3342287719555994E-2,-5.1254652339377552E-2]
[272,"SD037","SD037: EAD LA 100Mb Connection   External   WECLA","OR",0.04,0.82531208821704449,null,0,0.80450648551151271,0.30511983088035644,-0.61282130811840008,-0.26738772300575853,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!278:278,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.5193258116289222E-2},1.4585529049787719E-2,1.4002110037723231E-2,1.344202841904161E-2,1.290435019868357E-2,null,null,null,null,0.14608708321154232,9.8049679626303551E-2,-0.25403412510190904,-4.5261230310158093E-2,null,null,null,null,0.14608708321154232,9.8049679626303551E-2,-0.16487868619285209,-3.1673719258145924E-2,null,null,null,1.5193258116289222E-2,0.16067261226133003,0.11205178966402678,-0.24059209668286743,-3.2356880111474522E-2]
[273,"SD038","SD038: EAD LA 1Gb Connection   External   WECLA","OR",0.04,0.82488037293521221,null,0,1.4573427255273228,0.17786475238908706,4.3855107922588399E-2,-1.2467639030278921E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!279:279,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.520262307861362E-3},3.3794520813188317E-3,3.2442744522171788E-3,3.1145040619735944E-3,2.9899245155564341E-3,null,null,null,null,3.6420777530647312E-2,1.0644079972566689E-2,3.0629920837009364E-3,-9.0343783071165646E-4,null,null,null,null,3.6420777530647312E-2,1.0644079972566689E-2,3.0629920837009364E-3,-9.0343783071165646E-4,null,null,null,3.520262307861362E-3,3.9800229611966144E-2,1.3888354424783868E-2,6.1774961456745308E-3,2.0864866848447775E-3]
[276,"SD054","SD054: EAD  1Gb Connection   Internal   WECLA","OR",0.04,0.81453631801549986,null,0,1.0138792644151065,-0.23849753767669479,0.65630371640251073,0.116899939436512,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!282:282,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.3975455443096053E-3},2.3016438598305283E-3,2.2095783400441246E-3,2.1211955101132392E-3,2.0363480079558364E-3,null,null,null,null,1.8891250268622713E-2,-8.7512512397914695E-3,1.847171850406332E-2,5.337866315335003E-3,null,null,null,null,1.8891250268622713E-2,-6.3613945817064185E-3,1.847171850406332E-2,5.337866315335003E-3,null,null,null,2.3975455443096053E-3,2.1192894128453241E-2,-6.5416728997473444E-3,2.059291401417656E-2,7.374214323290839E-3]
[277,"SD033","SD033: EAD  10Mb Connection   External   WECLA","OR",0.04,0.82404190816183887,null,0,-0.82350040558725013,-0.86568271172497679,-0.16104492012724181,4.7703703703704026E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!283:283,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.7009748443927077E-4},2.5929360100211723E-4,2.4892188420101924E-4,2.3896504409063704E-4,2.2940647927704319E-4,null,null,null,null,-2.3252362231145317E-3,-5.0454336011856028E-4,-1.3159603545575339E-5,2.120540818783117E-6,null,null,null,null,-8.4135591846800175E-4,-2.9409616578289814E-4,-1.3159603545575339E-5,2.120540818783117E-6,null,null,null,2.7009748443927077E-4,-2.0659426221124144E-3,-2.5562147591754104E-4,2.258054405450617E-4,2.315270200958263E-4]
[280,"SD041","SD041: EBD Connections AISBO   External   WECLA","OR",0.04,0.81319210586130397,null,0,-0.16677824172927191,-0.68911249491681303,-1,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!286:286,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.1305473935616868E-4},3.0053257001145346E-4,2.8851130177922111E-4,2.7697089445254759E-4,2.6589210556668435E-4,null,null,null,null,-5.7831914124254174E-4,-2.0002398479702448E-3,-9.6324147668261416E-4,0,null,null,null,null,-4.1107792169351245E-4,-8.9919018318787678E-4,-4.8181807214462655E-4,0,null,null,null,3.1305473935616868E-4,-2.7778657123108828E-4,-1.7117285461910237E-3,-6.8627058223006657E-4,2.6589210556668435E-4]
[281,"SD227","SD227: EBD ONBS Connections AISBO   Internal   WECLA","OR",0.04,0.81274869305961317,null,0,-4.0507400984094777E-2,-0.162379400075781,-1,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!287:287,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.3027065882842302E-5},{"$f":"IF($A291=0,0,P291*(1+INDEX(InputPriceChanges.Admin,$A291,Q$9))*(1-$E291))","v":8.9305983192600996E-5},8.5733743771036663E-5,8.2304393898704117E-5,7.9012218015433311E-5,null,null,null,null,-3.4255104137938375E-5,-1.3150494991540982E-4,-6.7792698698197794E-4,0,null,null,null,null,-3.4255104137938375E-5,-9.7989204064697689E-5,-2.0512928091953668E-4,0,null,null,null,9.3027065882842302E-5,5.5050879054662622E-5,-4.5771206144373157E-5,-5.9562259308327387E-4,7.9012218015433311E-5]
[284,"SD001","SD001: Excess Construction Charge   Internal   WECLA","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!290:290,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.1833368842227602E-4},3.0560034136009205E-4,2.9337632851686787E-4,2.8164127642616924E-4,2.7037562646949748E-4,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,3.1833368842227602E-4,3.0560034136009205E-4,2.9337632851686787E-4,2.8164127642616924E-4,2.7037562646949748E-4]
[287,"SD328","SD328: EBD ONBS Rentals MISBO   Internal   Non WECLA","OR",0.04,0.4916066099979976,null,0,-0.1489634388866472,0.1838071194416746,8.391076986403756E-2,0.37605461151115271,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!293:293,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0236307642005638E-2},9.826855925316999E-3,9.4337826947732042E-3,9.0564326897376451E-3,8.6941767474359635E-3,null,null,null,null,-7.3653129538706723E-3,7.7529528810985826E-3,4.1320956255796121E-3,1.9800745756756256E-2,null,null,null,null,-7.3653129538706723E-3,7.7529528810985826E-3,4.1320956255796121E-3,1.9800745756756256E-2,null,null,null,1.0236307642005638E-2,2.4615429714463267E-3,1.7186735575871786E-2,1.3188528315317256E-2,2.8494922504192222E-2]
[289,"SD306","SD306: BES MISBO Rentals   External   Non WECLA","OR",0.04,0.51367417677477378,null,0,-0.82109068901526638,-0.26352166529198806,4.3219431771144956E-2,-0.32692459938877783,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!295:295,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.2045245908025556E-3},2.1163437496210242E-3,2.0316902430557349E-3,1.9504229484114349E-3,1.8724063606767012E-3,null,null,null,null,-1.1321639703430222E-2,-7.5796188976391535E-4,8.9179261438032499E-5,-6.6160197062579984E-4,null,null,null,null,-4.9181967189662664E-3,-7.5796188976391535E-4,8.9179261438032499E-5,-6.6160197062579984E-4,null,null,null,2.2045245908025556E-3,-9.205295953809197E-3,1.2737283532918194E-3,2.0396022098494674E-3,1.2108043900509015E-3]
[290,"SD301","SD301: WES MISBO Rentals   Internal   Non WECLA","OR",0.04,0.502837285658429,null,0,-0.25812983636760889,-4.7392086586594884E-2,-0.29727747637579982,-0.40366012019796671,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!296:296,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0790191924088144E-3},1.0358584728777901E-3,9.9442421626759502E-4,9.5464735415090444E-4,9.1646157163252661E-4,null,null,null,null,-1.223310692737552E-3,-1.6795360629729016E-4,-9.9345540224322817E-4,-9.3975759181727189E-4,null,null,null,null,-1.1119808715452629E-3,-1.6795360629729016E-4,-9.6802581034091336E-4,-9.2309011214201323E-4,null,null,null,1.0790191924088144E-3,-1.8745221985976197E-4,8.2647060997030489E-4,-3.8808048092323728E-5,-2.3296020184745275E-5]
[293,"SD322","SD322: WES BES Main Link MISBO   External   Non WECLA","OR",0.04,0.40676954816520067,null,0,-0.57850060911971612,-0.22390667829505606,2.1385569632111272,2.5007004096623593,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!299:299,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.4946110403664553E-4},3.3548268529126634E-4,3.2206342131062781E-4,3.0918094067453164E-4,2.9681376196227381E-4,null,null,null,null,-9.6411559467622599E-4,-1.6469840642089999E-4,1.2120443399328226E-3,4.2876797488591708E-3,null,null,null,null,-4.8995254430766913E-4,-1.6469840642089999E-4,1.2120443399328226E-3,4.2876797488591708E-3,null,null,null,3.4946110403664553E-4,-6.2863290938495965E-4,1.5736501488972782E-4,1.5212252806073542E-3,4.5844935108214444E-3]
[294,"SD323","SD323: Other Ethernet main links  1Gb Internal non WECLA","OR",0.04,0,null,0,-4.434551751410265E-2,0.40890726281257095,2.3940129236404539E-2,-0.10350910350609155,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!300:300,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0651661318355239E-4},1.022559487770409E-4,9.8165711032434624E-5,9.4239082858395225E-5,9.0469519824145782E-5,null,null,null,null,0,0,4.9835405186502666E-21,0,null,null,null,null,0,0,4.9835405186502666E-21,0,null,null,null,1.0651661318355239E-4,1.022559487770409E-4,9.8165711032434624E-5,9.4239082858395225E-5,9.0469519824145782E-5]
[297,"SD326","SD326: Optical Services Main Link   External   Non WECLA","OR",0.04,0.4079828918265061,null,0,0.67884030315060295,0.25872683104415795,0.77772579235937656,0.51667782441419585,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!303:303,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.4039346978368243E-3},2.3077774988998099E-3,2.2154667218668156E-3,2.1268484709779274E-3,2.0417749701879986E-3,null,null,null,null,7.5660356935255161E-3,4.753139607471985E-3,1.7779176311399084E-2,2.0574091204737514E-2,null,null,null,null,7.5660356935255161E-3,4.753139607471985E-3,1.7779176311399084E-2,2.0574091204737514E-2,null,null,null,2.4039346978368243E-3,9.8738131924253261E-3,6.9686063293388006E-3,1.9906024782377012E-2,2.2615866174925513E-2]
[298,"SD309","SD309: Optical Services Rentals   Internal   Non WECLA","OR",0.04,0.63550295770457454,null,0,0.31976690290885368,0.32663166575290159,-0.20653815766914185,2.3318149280262768E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!304:304,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":7.158313167634869E-3},6.8719810952677122E-3,6.5971026278302362E-3,6.3332195276407004E-3,6.0798917996952497E-3,null,null,null,null,2.1697579155580075E-2,2.8909960259590545E-2,-2.3942018125874695E-2,2.1553631790038573E-3,null,null,null,null,2.1697579155580075E-2,2.8909960259590545E-2,-1.4870112570221774E-2,2.1553631790038573E-3,null,null,null,7.158313167634869E-3,2.8569560250847788E-2,3.5507062887420782E-2,-1.7608798598233995E-2,8.235254978699107E-3]
[301,"SD312","SD312: oth ether services   1Gb rental External non WECLA","OR",0.04,0.36817152322565333,null,0,-1,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!307:307,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.2959712677971583E-6},{"$f":"IF($A311=0,0,P311*(1+INDEX(InputPriceChanges.Admin,$A311,Q$9))*(1-$E311))","v":3.1641324168715967E-6},3.0375671198316044E-6,2.9160644345657247E-6,2.7994218566877945E-6,null,null,null,null,-8.8013428290633718E-6,0,0,0,null,null,null,null,-5.5375752261636805E-6,0,0,0,null,null,null,3.2959712677971583E-6,-5.6372104121917751E-6,3.0375671198316044E-6,2.9160644345657247E-6,2.7994218566877945E-6]
[302,"SD303","SD303: WES MISBO Connections   Internal   Non WECLA","OR",0.04,0.7596254783104881,null,0,0.13309367453068099,-0.32071163065391306,-1,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!308:308,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.543559692528287E-4},1.4818173036986495E-4,1.4225446096223127E-4,1.3656428227413461E-4,1.3110171072158066E-4,null,null,null,null,1.3658860474376999E-4,-3.6974257964256176E-4,-7.8910394307350415E-4,0,null,null,null,null,1.3658860474376999E-4,-2.5496613762371193E-4,-4.2436854778401097E-4,0,null,null,null,1.543559692528287E-4,2.8477033511363492E-4,-2.2748811868033048E-4,-6.5253966079936959E-4,1.3110171072158066E-4]
[305,"SD329","SD329: EBD ONBS Connections MISBO   Internal    Non WECLA","OR",0.04,0.76084620048810458,null,0,1.4063486193697905E-2,-0.22958069582242902,2.3700454470310244,-1.2318823762591302E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!311:311,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":7.9088738049586764E-3},7.5925193394434333E-3,7.288819397509836E-3,6.9972676980747895E-3,6.7173781182876553E-3,null,null,null,null,7.3106467302493214E-4,-1.2042410698252444E-2,9.5845419192390938E-2,-1.6234497887990676E-3,null,null,null,null,7.3106467302493214E-4,-9.3936427875373797E-3,9.5845419192390938E-2,-1.6234497887990676E-3,null,null,null,7.9088738049586764E-3,8.3235840124683651E-3,-4.7535913007426076E-3,0.10284268689046573,5.0939283294885876E-3]
[306,"SD320","SD320: EBD MISBO Connections    External   Non WECLA","OR",0.04,0.75888168154628233,null,0,10.526782380680782,-0.53396973692837979,-0.49716989616267915,-0.10520394424892732,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!312:312,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.8075012347982109E-4},5.5752014312314456E-4,5.3521937940482448E-4,5.1381065860123102E-4,4.9325828923967203E-4,null,null,null,null,5.4779499865213854E-2,-3.0850220388067576E-2,-1.3983322720264615E-2,-1.541562671167371E-3,null,null,null,null,5.4779499865213854E-2,-2.6343826907537293E-2,-1.0941547173792787E-2,-1.2094492758373712E-3,null,null,null,5.8075012347982109E-4,5.5337020008336998E-2,-3.0315001008662752E-2,-1.3469512061663384E-2,-1.048304381927699E-3]
[309,"SD317","SD317: oth ether services   1Gb conn Internal non WECLA","OR",0.04,0.79768201715872022,null,0,-0.40964145012134645,-0.73659282667946779,5.2890889567713364,-0.30921322520314298,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!315:315,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.6867596997077187E-4},6.4192897421717584E-4,6.1625188880419111E-4,5.9160190846121346E-4,5.6793793190201218E-4,null,null,null,null,-3.0116032849868417E-3,-3.2706064118448526E-3,6.6656018007394784E-3,-2.3500862829173253E-3,null,null,null,null,-1.400857472793005E-3,-1.3227223385918209E-3,6.6656018007394784E-3,-1.8176396836354532E-3,null,null,null,6.6867596997077187E-4,-2.3696743107696656E-3,-2.6543545230406614E-3,7.2572037092006915E-3,-1.7821483510153131E-3]
[310,"SD214","SD214: EBD MISBO rent External WECLA","OR",0.04,0.49129812966598047,null,0,5.4695913257672224,0.78488667231831699,0.25606296968132392,4.1734492665913114E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!316:316,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.7386831392184504E-5},5.5091358147737282E-5,5.2887703841034978E-5,5.0772195712255024E-5,4.8741307909819616E-5,null,null,null,null,1.7343388876137529E-3,1.554837071985037E-3,8.8892048625964059E-4,1.8036544476575939E-4,null,null,null,null,1.7343388876137529E-3,1.554837071985037E-3,8.8892048625964059E-4,1.8036544476575939E-4,null,null,null,5.7386831392184504E-5,1.7894302457614902E-3,1.6077247758260718E-3,9.3969268197189562E-4,2.2910675267557901E-4]
[313,"SD206","SD206: BES MISBO rent External WECLA","OR",0.04,0.50660755564847759,null,0,-0.85673878626666777,-0.58848572996093051,-0.25549073225204599,0.24598813250095186,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!319:319,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.5328157109657843E-4},1.4715030823458721E-4,1.4126429587422645E-4,1.3561372399916097E-4,1.3018917499717347E-4,null,null,null,null,-7.5256767724234098E-4,-9.0016455239801639E-5,-1.550893476131329E-5,9.1560025127396672E-6,null,null,null,null,-3.2832762080628366E-4,-9.0016455239801639E-5,-1.550893476131329E-5,9.1560025127396672E-6,null,null,null,1.5328157109657843E-4,-6.0541736900775374E-4,5.1247840634424815E-5,1.2010478923784768E-4,1.3934517750991313E-4]
[314,"SD201","SD201: WES MISBO rent Internal WECLA","OR",0.04,0.50268276480021334,null,0,0.16538454225399057,-3.1939016273641263E-2,-0.42297445899772734,-0.42827768399813493,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!320:320,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.2935748880128096E-3},1.2418319484660352E-3,1.1921587661753213E-3,1.1444725393332765E-3,1.0986937675075659E-3,null,null,null,null,1.1725227842468468E-3,-2.6159103247525082E-4,-3.337378821261722E-3,-1.9762550221698741E-3,null,null,null,null,1.1725227842468468E-3,-2.6159103247525082E-4,-1.7467683545102258E-3,-1.2782414942045038E-3,null,null,null,1.2935748880128096E-3,2.4143547327128822E-3,9.3056773370007052E-4,-2.1929062819284455E-3,-8.7756125466230818E-4]
[317,"SD222","SD222: WES BES EBD MBO Main link External WECLA","OR",0.04,0.38775112355829994,null,0,-0.70516144627711252,-0.20243636650365227,2.7548215817396526,2.6447021491460765,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!323:323,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.5308004334905504E-5},2.4295684155470161E-5,2.3323856778931707E-5,2.2390902494416867E-5,2.1495266380641456E-5,null,null,null,null,-4.9062286887571972E-5,-4.4737102329886203E-6,4.7013778623855799E-5,1.6162663442718077E-4,null,null,null,null,-3.363476005452102E-5,-4.4737102329886203E-6,4.7013778623855799E-5,1.6162663442718077E-4,null,null,null,2.5308004334905504E-5,-2.4766602732101811E-5,1.8850146545943086E-5,6.9404681118272665E-5,1.8312190080782223E-4]
[318,"SD223","SD223: Other Ethernet main links  1Gb Internal WECLA","OR",0.04,0,null,0,0.33141931639581101,-0.24356620259382988,0.12184290465111491,-0.17852351234979269,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!324:324,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.3527939037046721E-5},4.1786821542597077E-5,4.0115348795437856E-5,3.8510734991884889E-5,3.6970305747590731E-5,null,null,null,null,0,-1.2675600324014879E-20,6.3409124367969997E-21,-9.2906678756580562E-21,null,null,null,null,0,-1.2675600324014879E-20,6.3409124367969997E-21,-9.2906678756580562E-21,null,null,null,4.3527939037046721E-5,4.1786821542597077E-5,4.0115348795437843E-5,3.8510734991884895E-5,3.6970305747590725E-5]
[321,"SD226","SD226: Optical Services Main link External WECLA","OR",0.04,0.39986276934553733,null,0,0.16822083243751207,0.29676615417354335,0.39712109237246263,0.71107681940148559,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!327:327,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":7.7210752256767702E-5},{"$f":"IF($A331=0,0,P331*(1+INDEX(InputPriceChanges.Admin,$A331,Q$9))*(1-$E331))","v":7.4122322150866251E-5},7.1157429238121795E-5,6.8311132034024221E-5,6.5578686716431076E-5,null,null,null,null,{"$f":"IF($A331=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A331,X$9)*(1+INDEX(InputPriceChanges.Admin,$A331,Y$9))*INDEX(Dynamic_AVEs.Admin,$A331,X$9)*I331*(1-$E331), INDEX(FC.Serv.GRC,$A331,X$9)*(1+INDEX(InputPriceChanges.Admin,$A331,Y$9))*$F331*I331*(1-$E331)))","v":4.9283824369304173E-5},{"$f":"IF($A331=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A331,Y$9)*(1+INDEX(InputPriceChanges.Admin,$A331,Z$9))*INDEX(Dynamic_AVEs.Admin,$A331,Y$9)*J331*(1-$E331), INDEX(FC.Serv.GRC,$A331,Y$9)*(1+INDEX(InputPriceChanges.Admin,$A331,Z$9))*$F331*J331*(1-$E331)))","v":1.0063278390476178E-4},{"$f":"IF($A331=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A331,Z$9)*(1+INDEX(InputPriceChanges.Admin,$A331,AA$9))*INDEX(Dynamic_AVEs.Admin,$A331,Z$9)*K331*(1-$E331), INDEX(FC.Serv.GRC,$A331,Z$9)*(1+INDEX(InputPriceChanges.Admin,$A331,AA$9))*$F331*K331*(1-$E331)))","v":1.721050173135102E-4},{"$f":"IF($A331=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A331,AA$9)*(1+INDEX(InputPriceChanges.Admin,$A331,AB$9))*INDEX(Dynamic_AVEs.Admin,$A331,AA$9)*L331*(1-$E331), INDEX(FC.Serv.GRC,$A331,AA$9)*(1+INDEX(InputPriceChanges.Admin,$A331,AB$9))*$F331*L331*(1-$E331)))","v":4.2322314037774927E-4},null,null,null,null,{"$f":"IF($A331=0,0,IF(AO331>0,Y331,((Y331+Q331)*INDEX(NRC.GRC_Admin,$A331,AF$9))-Q331))","v":4.9283824369304173E-5},{"$f":"IF($A331=0,0,IF(AP331>0,Z331,((Z331+R331)*INDEX(NRC.GRC_Admin,$A331,AG$9))-R331))","v":1.0063278390476178E-4},{"$f":"IF($A331=0,0,IF(AQ331>0,AA331,((AA331+S331)*INDEX(NRC.GRC_Admin,$A331,AH$9))-S331))","v":1.721050173135102E-4},{"$f":"IF($A331=0,0,IF(AR331>0,AB331,((AB331+T331)*INDEX(NRC.GRC_Admin,$A331,AI$9))-T331))","v":4.2322314037774927E-4},null,null,null,{"$f":"P331+X331","v":7.7210752256767702E-5},{"$f":"Q331+Y331","v":1.2340614652017043E-4},{"$f":"R331+Z331","v":1.7179021314288356E-4},{"$f":"S331+AA331","v":2.4041614934753442E-4},{"$f":"T331+AB331","v":4.8880182709418033E-4}]
[{"$f":"IF(B332=0,0,A331+1)","v":322},"SD209","SD209: Optical Services rent Internal WECLA","OR",{"$f":"IF(A332=0,0,INDEX($B$5:$B$7,MATCH(D332,$A$5:$A$7,0)))","v":0.04},0.67476808210909534,null,0,0.46315587736755082,7.7321266652373044E-2,0.16161760356093247,0.16733663538876486,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!328:328,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.4679020079510774E-3},1.4091859995181671E-3,1.3528186823747615E-3,1.2987060940782059E-3,1.2467580169454573E-3,null,null,null,null,4.6733664009453967E-3,1.1241479914412126E-3,2.5120709691865981E-3,2.9861706900829801E-3,null,null,null,null,4.6733664009453967E-3,1.1241479914412126E-3,2.5120709691865981E-3,2.9861706900829801E-3,null,null,null,1.4679020079510774E-3,6.082552400463564E-3,2.4769666738159741E-3,3.810777063264804E-3,4.2329287070284379E-3]
[325,"SD212","SD212: oth ether services   1Gb rental External WECLA","OR",0.04,0.50795404010621503,null,0,-7.3602796116744806E-2,-0.29607889478296245,-0.49732870383505234,-0.63400713266405984,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!331:331,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.4983800672888894E-5},1.4384448645636602E-5,1.3809070699235723E-5,1.3256707870521486E-5,1.272643955492007E-5,null,null,null,null,-6.18268154880972E-6,-2.3026942197750117E-5,-2.7399971491113324E-5,-1.7719310126359781E-5,null,null,null,null,-6.18268154880972E-6,-1.6229503644825958E-5,-1.6074913813469531E-5,-1.3349773325382919E-5,null,null,null,1.4983800672888894E-5,8.2017670968268821E-6,-9.2178714985143947E-6,-1.4143263620591838E-5,-4.9928705714397111E-6]
[326,"SD203","SD203: WES MISBO conns Internal WECLA","OR",0.04,0.75230016945800837,null,0,-0.20630058954818076,-0.48662138155352563,-1,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!332:332,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.7364210875081156E-4},3.5869644413746073E-4,3.4434862009800578E-4,3.305747189484742E-4,3.1735177594034058E-4,null,null,null,null,-8.9582882107796169E-4,-1.6893344178781804E-3,-1.8286413017010986E-3,0,null,null,null,null,-5.1705749817868463E-4,-6.8014076887596168E-4,-6.1460432073253085E-4,0,null,null,null,3.7364210875081156E-4,-5.3713237694050101E-4,-1.3449857977801748E-3,-1.4980665827526243E-3,3.1735177594034058E-4]
[329,"SD217","SD217: oth ether services   1Gb conn Internal WECLA","OR",0.04,0.78776338477240249,null,0,-0.25887659701859833,-0.81196956481498317,2.2554947429427608,-0.2355856774461963,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!335:335,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.8591622090385797E-4},2.7447958701811153E-4,2.6350042908464543E-4,2.5296044498917478E-4,2.4284206184478741E-4,null,null,null,null,-9.2150526628233655E-4,-2.1649849928951758E-3,1.2878876274165652E-3,-4.1991956673331332E-4,null,null,null,null,-4.7992477916418842E-4,-7.8398778458420217E-4,1.2878876274165652E-3,-3.4024505746961699E-4,null,null,null,2.8591622090385797E-4,-6.4702567926422502E-4,-1.9014845638105303E-3,1.5408480724057401E-3,-1.7707750488852591E-4]
[331,"SD332","SD332: EBD ONBS connection MISBO WECLA internal Costs","OR",0.04,0.75879011420266207,null,0,-6.6247065418719386E-2,-0.26744773866512117,3.2728039187664884,-0.33706524379280034,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!337:337,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.9791141988576275E-4},{"$f":"IF($A341=0,0,P341*(1+INDEX(InputPriceChanges.Admin,$A341,Q$9))*(1-$E341))","v":3.8199498114573077E-4},3.6671521275296795E-4,3.520466441785071E-4,3.3796482026394092E-4,null,null,null,null,-2.8529368887177342E-4,-1.0754166717688795E-3,9.7068438427667086E-3,-4.1294107284611005E-3,null,null,null,null,-2.8529368887177342E-4,-5.7388469451536675E-4,9.7068438427667086E-3,-3.0594849852925246E-3,null,null,null,3.9791141988576275E-4,9.670129227395735E-5,-7.087014590159116E-4,1.0058890486945216E-2,-3.7914459081971595E-3]
[334,"Z3","Z3: EAD LA 10Gb Rental Internal Non WECLA","OR",0.04,0,null,0,0,31.32260709161713,0.88151896162453869,0.50034059885023718,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!340:340,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[335,"Z4","Z4: EAD LA 10Gb Rental External Non WECLA","OR",0.04,0,null,0,0,11.835389467721399,21.074084686662118,1.4814780076436116,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!341:341,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[338,"Z7","Z7: EAD LA 10Gb Rental Internal WECLA","OR",0.04,0,null,0,0,21.425614690320572,1.2668118353655493,0.54735648046351382,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!344:344,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[339,"Z8","Z8: EAD LA 10Gb Rental External WECLA","OR",0.04,0,null,0,0,11.187732201001515,25.61039992962586,1.7700219620207753,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!345:345,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[342,"Z11","Z11: EAD LA 10Gb Connection Internal Non WECLA","OR",0.04,0,null,0,0,1.0733463134703074,0.46235023909256001,-9.2783505154639179E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!348:348,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[343,"Z12","Z12: EAD LA 10Gb Connection External Non WECLA","OR",0.04,0,null,0,0,62.583333333333343,2.6218228523769804,0.28242295423569086,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!349:349,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[346,"Z15","Z15: EAD LA 10Gb Connection Internal WECLA","OR",0.04,0,null,0,0,1.5660687752069617,0.59803222003929268,9.473684210526323E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!352:352,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[347,"Z16","Z16: EAD LA 10Gb Connection External WECLA","OR",0.04,0,null,0,0,50.493749999999999,1.5666229396771452,0.84348299671380556,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!353:353,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[350,"P3","Passive 3 - EAD LA 1000Mbit/s Rental Internal","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!356:356,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[351,"P4","Passive 4 - EAD LA 1000Mbit/s Rental External","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!357:357,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[354,"P7","Passive 7 - EAD LA 1000Mbit/s Connection Internal","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!360:360,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[355,"P8","Passive 8 - EAD LA 1000Mbit/s Connection External","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!361:361,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[358,"P11","Passive 11 - WES MISBO Connection Internal","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!364:364,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[359,"P12","Passive 12 - WES MISBO Connection External","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!365:365,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[362,"P15","Passive 15 - OSA Connection Internal","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!368:368,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[363,"P16","Passive 16 - OSA Connection External","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!369:369,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[366,"P19","Passive 19 - EBD 1000Mbit/s Connection Internal","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!372:372,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[367,"P20","Passive 20 - EBD 1000Mbit/s Connection External","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!373:373,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[369,"P22","Passive 22 - EBD MISBO Rental External","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!375:375,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!378:378,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[373,"P26","Passive 26 - EAD 10Gbit/s Rental External","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!379:379,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[374,"P27","Passive 27 - EAD LA 10Gbit/s Rental Internal","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!380:380,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[375,"P28","Passive 28 - EAD LA 10Gbit/s Rental External","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!381:381,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[376,"P29","Passive 29 - EAD 10Gbit/s Connection Internal","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!382:382,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[377,"P30","Passive 30 - EAD 10Gbit/s Connection External","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!383:383,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[378,"P31","Passive 31 - EAD LA 10Gbit/s Connection Internal","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!384:384,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[379,"P32","Passive 32 - EAD LA 10Gbit/s Connection External","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!385:385,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!386:386,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[381,"P34","Passive 34 - WES 1000Mbit/s Rental External","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!387:387,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!388:388,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[383,"P36","Passive 36 - BES 1000Mbit/s Rental External","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!389:389,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[384,"P37","Passive 37 - BES MISBO Rental Internal","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!390:390,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[385,"P38","Passive 38 - BES MISBO Rental External","OR",0.04,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!391:391,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,{"$f":"IF($A395=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A395,X$9)*(1+INDEX(InputPriceChanges.Admin,$A395,Y$9))*INDEX(Dynamic_AVEs.Admin,$A395,X$9)*I395*(1-$E395), INDEX(FC.Serv.GRC,$A395,X$9)*(1+INDEX(InputPriceChanges.Admin,$A395,Y$9))*$F395*I395*(1-$E395)))","v":0},{"$f":"IF($A395=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A395,Y$9)*(1+INDEX(InputPriceChanges.Admin,$A395,Z$9))*INDEX(Dynamic_AVEs.Admin,$A395,Y$9)*J395*(1-$E395), INDEX(FC.Serv.GRC,$A395,Y$9)*(1+INDEX(InputPriceChanges.Admin,$A395,Z$9))*$F395*J395*(1-$E395)))","v":0},{"$f":"IF($A395=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A395,Z$9)*(1+INDEX(InputPriceChanges.Admin,$A395,AA$9))*INDEX(Dynamic_AVEs.Admin,$A395,Z$9)*K395*(1-$E395), INDEX(FC.Serv.GRC,$A395,Z$9)*(1+INDEX(InputPriceChanges.Admin,$A395,AA$9))*$F395*K395*(1-$E395)))","v":0},{"$f":"IF($A395=0,0,IF($F$8,INDEX(FC.Serv.GRC,$A395,AA$9)*(1+INDEX(InputPriceChanges.Admin,$A395,AB$9))*INDEX(Dynamic_AVEs.Admin,$A395,AA$9)*L395*(1-$E395), INDEX(FC.Serv.GRC,$A395,AA$9)*(1+INDEX(InputPriceChanges.Admin,$A395,AB$9))*$F395*L395*(1-$E395)))","v":0},null,null,null,null,{"$f":"IF($A395=0,0,IF(AO395>0,Y395,((Y395+Q395)*INDEX(NRC.GRC_Admin,$A395,AF$9))-Q395))","v":0},{"$f":"IF($A395=0,0,IF(AP395>0,Z395,((Z395+R395)*INDEX(NRC.GRC_Admin,$A395,AG$9))-R395))","v":0},{"$f":"IF($A395=0,0,IF(AQ395>0,AA395,((AA395+S395)*INDEX(NRC.GRC_Admin,$A395,AH$9))-S395))","v":0},{"$f":"IF($A395=0,0,IF(AR395>0,AB395,((AB395+T395)*INDEX(NRC.GRC_Admin,$A395,AI$9))-T395))","v":0},null,null,null,{"$f":"P395+X395","v":0},{"$f":"Q395+Y395","v":0},{"$f":"R395+Z395","v":0},{"$f":"S395+AA395","v":0},{"$f":"T395+AB395","v":0}]
[0,0,0,0,{"$f":"IF(A396=0,0,INDEX($B$5:$B$7,MATCH(D396,$A$5:$A$7,0)))","v":0},0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!392:392,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!393:393,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!394:394,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!395:395,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!396:396,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!397:397,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!398:398,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!399:399,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!400:400,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!401:401,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!402:402,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!403:403,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!404:404,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!405:405,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[{"$f":"IF(B410=0,0,A409+1)","v":0},0,0,0,0,0,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!406:406,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A410=0,0,P410*(1+INDEX(InputPriceChanges.Admin,$A410,Q$9))*(1-$E410))","v":0},{"$f":"IF($A410=0,0,Q410*(1+INDEX(InputPriceChanges.Admin,$A410,R$9))*(1-$E410))","v":0},{"$f":"IF($A410=0,0,R410*(1+INDEX(InputPriceChanges.Admin,$A410,S$9))*(1-$E410))","v":0},{"$f":"IF($A410=0,0,S410*(1+INDEX(InputPriceChanges.Admin,$A410,T$9))*(1-$E410))","v":0},null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P11:P410)","v":24.832427201664071},{"$f":"SUM(Q11:Q410)","v":24.547021971658385},{"$f":"SUM(R11:R410)","v":24.334008736997035},{"$f":"SUM(S11:S410)","v":24.177293393676855},{"$f":"SUM(T11:T410)","v":24.043998131827781},null,null,null,{"$f":"SUM(X11:X410)","v":0},{"$f":"SUM(Y11:Y410)","v":-4.1478333401017684},{"$f":"SUM(Z11:Z410)","v":-1.9264190003292616},{"$f":"SUM(AA11:AA410)","v":-3.0502548725707537},{"$f":"SUM(AB11:AB410)","v":-4.0595363189636968},null,null,null,{"$f":"SUM(AF11:AF410)","v":0},{"$f":"SUM(AG11:AG410)","v":-0.53310774558134066},{"$f":"SUM(AH11:AH410)","v":-0.11072575279434943},{"$f":"SUM(AI11:AI410)","v":-1.3392527834336552},{"$f":"SUM(AJ11:AJ410)","v":-2.2116056086971305},null,null,null,{"$f":"SUM(AN11:AN410)","v":24.832427201664071},{"$f":"SUM(AO11:AO410)","v":20.399188631556616},{"$f":"SUM(AP11:AP410)","v":22.407589736667795},{"$f":"SUM(AQ11:AQ410)","v":21.127038521106101},{"$f":"SUM(AR11:AR410)","v":19.984461812864112}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P411=ModelStartValues_Admin!J407","v":true}]

{"sheet":"FC.Serv.OCM","index":50,"n_rows":410,"n_cols":78,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Operating Capability Maintenance (OCM) depreciation forecasts by service - admin and non-admin"]
["Units: £m"]
[null,null,null,null,null,null,null,null,{"$f":"MAX($F4:H4)+1","v":1},"Unit costs by service, non-admin related costs",null,null,null,null,null,null,{"$f":"MAX($F4:P4)+1","v":2},"Total costs by service, non-admin related costs",null,null,null,null,null,null,{"$f":"MAX($F4:X4)+1","v":3},"OCM dep in steady state (SS) - admin",null,null,null,null,null,null,{"$f":"MAX($F4:AF4)+1","v":4},"Additional OCM dep due to volume changes (i) - for OCM dep calculation",null,null,null,null,null,null,{"$f":"MAX($F4:AN4)+1","v":5},"Additional OCM dep due to volume changes (ii) - for NRC calculation",null,null,null,null,null,null,{"$f":"MAX($F4:AV4)+1","v":6},"Total OCM dep by service - admin",null,null,null,null,null,null,{"$f":"MAX($F4:BD4)+1","v":7},"Cumulative OCM dep",null,null,null,null,null,null,{"$f":"MAX($F4:BL4)+1","v":8},"Total costs by service, admin and non-admin",null,null,null,null,null,null,{"$f":"MAX($I4:BT4)+1","v":9},"Unit costs by service, admin and non-admin"]
[null,null,null,null,null,null,null,null,null,"Unit costs by service = Unit cost by component * Usage factor",null,null,null,null,null,null,null,"Total costs by service = Unit costs by service * volumes",null,null,null,null,null,null,null,"Base year OCM depreciation from our base year estimation.",null,null,null,null,null,null,null,"Add OCM dep(t) = Add GRC(i)(t)/Asset life",null,null,null,null,null,null,null,"Add OCM dep(t) = Add GRC(ii)(t)/Asset life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Add cum OCM dep(t) = Add cum OCM dep(t-1) * [1+IPCs(t)] + Add OCM dep(t)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit costs by service = Total costs by service / service volumes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsequent years: SS OCM dep(t) = SS GRC(t)/Asset life"]
[null,null,null,null,null,null,null,null,null,{"$f":"I7+1","v":1},{"$f":"J7+1","v":2},{"$f":"K7+1","v":3},{"$f":"L7+1","v":4},{"$f":"M7+1","v":5},null,null,null,{"$f":"Q7+1","v":1},{"$f":"R7+1","v":2},{"$f":"S7+1","v":3},{"$f":"T7+1","v":4},{"$f":"U7+1","v":5},null,null,null,{"$f":"Y7+1","v":1},{"$f":"Z7+1","v":2},{"$f":"AA7+1","v":3},{"$f":"AB7+1","v":4},{"$f":"AC7+1","v":5},null,null,null,{"$f":"AG7+1","v":1},{"$f":"AH7+1","v":2},{"$f":"AI7+1","v":3},{"$f":"AJ7+1","v":4},{"$f":"AK7+1","v":5},null,null,null,{"$f":"AO7+1","v":1},{"$f":"AP7+1","v":2},{"$f":"AQ7+1","v":3},{"$f":"AR7+1","v":4},{"$f":"AS7+1","v":5},null,null,null,{"$f":"AW7+1","v":1},{"$f":"AX7+1","v":2},{"$f":"AY7+1","v":3},{"$f":"AZ7+1","v":4},{"$f":"BA7+1","v":5},null,null,null,{"$f":"BE7+1","v":1},{"$f":"BF7+1","v":2},{"$f":"BG7+1","v":3},{"$f":"BH7+1","v":4},{"$f":"BI7+1","v":5},null,null,null,{"$f":"BM7+1","v":1},{"$f":"BN7+1","v":2},{"$f":"BO7+1","v":3},{"$f":"BP7+1","v":4},{"$f":"BQ7+1","v":5},null,null,null,{"$f":"BU7+1","v":1},{"$f":"BV7+1","v":2},{"$f":"BW7+1","v":3},{"$f":"BX7+1","v":4},{"$f":"BY7+1","v":5}]
[null,"Service code","Service name","Source","Tech","Basket","Asset life",null,"Unit",{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(B9=0,0,A8+1)","v":1},{"$f":"List_ServCode","v":"SE371"},{"$f":"List_ServNames","v":"SE371: PPC rental 2Mbit link per km distribution"},{"$f":"List_ServSource","v":"BTW"},{"$f":"List_Tech","v":"TI"},{"$f":"List_ServBasket","v":"TI"},{"$f":"AssetLives.Admin","v":9.1669936514598778},null,"£",{"$f":"IF($A9=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,J$7)*INDEX(UF_Cost,,$A9)))","v":10.188811582379726},12.605266970015824,13.317557511028223,15.45429646246545,17.337379779271881,null,null,null,{"$f":"IF($A9=0,0,J9*INDEX(MEAServVolFC,$A9,R$7)/million)","v":3.840726424791308},{"$f":"IF($A9=0,0,K9*INDEX(MEAServVolFC,$A9,S$7)/million)","v":4.1846904358260861},{"$f":"IF($A9=0,0,L9*INDEX(MEAServVolFC,$A9,T$7)/million)","v":4.4148294300915998},{"$f":"IF($A9=0,0,M9*INDEX(MEAServVolFC,$A9,U$7)/million)","v":4.4636600080309679},{"$f":"IF($A9=0,0,N9*INDEX(MEAServVolFC,$A9,V$7)/million)","v":4.3127699158693407},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!7:7,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.2826718724539792E-2},{"$f":"IF($G9=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A9,AA$7)/$G9)","v":9.2826718958853069E-2},{"$f":"IF($G9=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A9,AB$7)/$G9)","v":9.2826719375930691E-2},{"$f":"IF($G9=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A9,AC$7)/$G9)","v":9.2826719938282551E-2},{"$f":"IF($G9=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A9,AD$7)/$G9)","v":9.2826720552183342E-2},null,null,null,{"$f":"IF($G9=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A9,AH$7)/$G9)","v":0},{"$f":"IF($G9=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A9,AI$7)/$G9)","v":-8.6071256725563754E-3},{"$f":"IF($G9=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A9,AJ$7)/$G9)","v":-8.6980425227583189E-3},{"$f":"IF($G9=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A9,AK$7)/$G9)","v":-1.6864811201325908E-2},{"$f":"IF($G9=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A9,AL$7)/$G9)","v":-2.4533898472466266E-2},null,null,null,{"$f":"IF($G9=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A9,AP$7)/$G9)","v":0},{"$f":"IF($G9=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A9,AQ$7)/$G9)","v":-8.6071256725563754E-3},{"$f":"IF($G9=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A9,AR$7)/$G9)","v":-8.6980425227583189E-3},{"$f":"IF($G9=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A9,AS$7)/$G9)","v":-1.6864811201325908E-2},{"$f":"IF($G9=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A9,AT$7)/$G9)","v":-2.4533898472466266E-2},null,null,null,{"$f":"Z9+AH9","v":9.2826718724539792E-2},{"$f":"AA9+AI9","v":8.421959328629669E-2},{"$f":"AB9+AJ9","v":8.4128676853172379E-2},{"$f":"AC9+AK9","v":7.5961908736956643E-2},{"$f":"AD9+AL9","v":6.8292822079717069E-2},null,null,null,null,{"$f":"IF($A9=0,0,BF9*(1+INDEX(InputPriceChanges.Admin,$A9,BG$7))+AQ9)","v":-8.6071256725563754E-3},{"$f":"IF($A9=0,0,BG9*(1+INDEX(InputPriceChanges.Admin,$A9,BH$7))+AR9)","v":-1.7305168233987173E-2},{"$f":"IF($A9=0,0,BH9*(1+INDEX(InputPriceChanges.Admin,$A9,BI$7))+AS9)","v":-3.4169979540149206E-2},{"$f":"IF($A9=0,0,BI9*(1+INDEX(InputPriceChanges.Admin,$A9,BJ$7))+AT9)","v":-5.8703878238595422E-2},null,null,null,{"$f":"R9+AX9","v":3.9335531435158479},{"$f":"S9+AY9","v":4.2689100291123827},{"$f":"T9+AZ9","v":4.4989581069447722},{"$f":"U9+BA9","v":4.5396219167679241},{"$f":"V9+BB9","v":4.3810627379490574},"FC.Serv.OCM_Total",null,"£",{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,BV$7)=0,0,BN9/INDEX(MEAServVolFC,$A9,BV$7)))*million","v":10.435065504760122},{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,BW$7)=0,0,BO9/INDEX(MEAServVolFC,$A9,BW$7)))*million","v":12.858956095593962},{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,BX$7)=0,0,BP9/INDEX(MEAServVolFC,$A9,BX$7)))*million","v":13.571335943481859},{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,BY$7)=0,0,BQ9/INDEX(MEAServVolFC,$A9,BY$7)))*million","v":15.717295403998527},{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,BZ$7)=0,0,BR9/INDEX(MEAServVolFC,$A9,BZ$7)))*million","v":17.611917632134741}]
[{"$f":"IF(B10=0,0,A9+1)","v":2},"SE745","SE745: Netstream 16 LL 2mbit rentals Per km","BTW","TI",0,0,null,"£",10.322584011108617,12.773519978829951,13.494263042422896,15.659409345718059,17.56870274142873,null,null,null,5.3364427753171018E-2,4.1529301970342186E-2,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!8:8,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G10=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A10,AA$7)/$G10)","v":0},{"$f":"IF($G10=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A10,AB$7)/$G10)","v":0},{"$f":"IF($G10=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A10,AC$7)/$G10)","v":0},{"$f":"IF($G10=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A10,AD$7)/$G10)","v":0},null,null,null,{"$f":"IF($G10=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A10,AH$7)/$G10)","v":0},{"$f":"IF($G10=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A10,AI$7)/$G10)","v":0},{"$f":"IF($G10=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A10,AJ$7)/$G10)","v":0},{"$f":"IF($G10=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A10,AK$7)/$G10)","v":0},{"$f":"IF($G10=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A10,AL$7)/$G10)","v":0},null,null,null,{"$f":"IF($G10=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A10,AP$7)/$G10)","v":0},{"$f":"IF($G10=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A10,AQ$7)/$G10)","v":0},{"$f":"IF($G10=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A10,AR$7)/$G10)","v":0},{"$f":"IF($G10=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A10,AS$7)/$G10)","v":0},{"$f":"IF($G10=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A10,AT$7)/$G10)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,5.3364427753171018E-2,4.1529301970342186E-2,0,0,0,null,null,"£",10.322584011108617,12.773519978829949,0,0,0]
[3,"SH371","SH371: PPC RBS rental 2Mbit link per km distribution","BTW","TI","TI",0,null,"£",10.2055937654487,12.626236406070959,13.339632554945128,15.479917536800023,17.366214270796345,null,null,null,5.4221372477117953,5.2438518026315917,2.7972114330173055,2.3228737485318085,1.7758611641011366,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!9:9,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G11=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A11,AA$7)/$G11)","v":0},{"$f":"IF($G11=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A11,AB$7)/$G11)","v":0},{"$f":"IF($G11=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A11,AC$7)/$G11)","v":0},{"$f":"IF($G11=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A11,AD$7)/$G11)","v":0},null,null,null,{"$f":"IF($G11=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A11,AH$7)/$G11)","v":0},{"$f":"IF($G11=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A11,AI$7)/$G11)","v":0},{"$f":"IF($G11=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A11,AJ$7)/$G11)","v":0},{"$f":"IF($G11=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A11,AK$7)/$G11)","v":0},{"$f":"IF($G11=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A11,AL$7)/$G11)","v":0},null,null,null,{"$f":"IF($G11=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A11,AP$7)/$G11)","v":0},{"$f":"IF($G11=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A11,AQ$7)/$G11)","v":0},{"$f":"IF($G11=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A11,AR$7)/$G11)","v":0},{"$f":"IF($G11=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A11,AS$7)/$G11)","v":0},{"$f":"IF($G11=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A11,AT$7)/$G11)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,5.4221372477117953,5.2438518026315917,2.7972114330173055,2.3228737485318085,1.7758611641011366,null,null,"£",10.2055937654487,12.62623640607096,13.33963255494513,15.479917536800022,17.366214270796345]
[4,"SO371","SO371: PC rental 2Mbit link per km distribution","BTW","TI","TI",9.6651923515122729,null,"£",10.214565304117578,12.637442377064463,13.351430882141354,15.493611010454739,17.381623426665335,null,null,null,3.3417248657727541,3.3552310977409747,3.9747859652280471,3.0326303470884439,3.4274740354700892,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!10:10,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.8935085059383922E-2},{"$f":"IF($G12=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A12,AA$7)/$G12)","v":6.8935085278497024E-2},{"$f":"IF($G12=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A12,AB$7)/$G12)","v":6.8935085668518331E-2},{"$f":"IF($G12=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A12,AC$7)/$G12)","v":6.8935086194389761E-2},{"$f":"IF($G12=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A12,AD$7)/$G12)","v":6.8935086768466075E-2},null,null,null,{"$f":"IF($G12=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A12,AH$7)/$G12)","v":0},{"$f":"IF($G12=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A12,AI$7)/$G12)","v":-1.0095898488486646E-2},{"$f":"IF($G12=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A12,AJ$7)/$G12)","v":-4.8221688106947639E-3},{"$f":"IF($G12=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A12,AK$7)/$G12)","v":-2.1520031489394676E-2},{"$f":"IF($G12=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A12,AL$7)/$G12)","v":-2.1281728370023123E-2},null,null,null,{"$f":"IF($G12=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A12,AP$7)/$G12)","v":0},{"$f":"IF($G12=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A12,AQ$7)/$G12)","v":-8.9170447625835456E-3},{"$f":"IF($G12=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A12,AR$7)/$G12)","v":-3.6433150781219406E-3},{"$f":"IF($G12=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A12,AS$7)/$G12)","v":-1.6619793945375994E-2},{"$f":"IF($G12=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A12,AT$7)/$G12)","v":-1.6381490785196334E-2},null,null,null,6.8935085059383922E-2,5.8839186790010378E-2,6.4112916857823568E-2,4.7415054704995088E-2,4.7653358398442952E-2,null,null,null,null,-8.9170447625835456E-3,-1.2560359891156392E-2,-2.9180153932349115E-2,-4.5561644960551387E-2,null,null,null,3.4106599508321378,3.4140702845309852,4.0388988820858707,3.0800454017934391,3.4751273938685321,null,null,"£",10.425277423267802,12.859059550639399,13.566788183281114,15.735853001584298,17.623286156164042]
[5,"ST371","ST371: Siteconnect rental 2Mbit link per km distribution","BTW","TI","TI",0,null,"£",10.18825445699246,12.604638746640795,13.316870408094017,15.453500353433823,17.336513643964537,null,null,null,0.6937944788876016,0.69916033852384762,0.43792386291223367,0.39185481311526632,0.48356267347339971,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!11:11,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G13=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A13,AA$7)/$G13)","v":0},{"$f":"IF($G13=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A13,AB$7)/$G13)","v":0},{"$f":"IF($G13=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A13,AC$7)/$G13)","v":0},{"$f":"IF($G13=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A13,AD$7)/$G13)","v":0},null,null,null,{"$f":"IF($G13=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A13,AH$7)/$G13)","v":0},{"$f":"IF($G13=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A13,AI$7)/$G13)","v":0},{"$f":"IF($G13=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A13,AJ$7)/$G13)","v":0},{"$f":"IF($G13=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A13,AK$7)/$G13)","v":0},{"$f":"IF($G13=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A13,AL$7)/$G13)","v":0},null,null,null,{"$f":"IF($G13=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A13,AP$7)/$G13)","v":0},{"$f":"IF($G13=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A13,AQ$7)/$G13)","v":0},{"$f":"IF($G13=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A13,AR$7)/$G13)","v":0},{"$f":"IF($G13=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A13,AS$7)/$G13)","v":0},{"$f":"IF($G13=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A13,AT$7)/$G13)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0.6937944788876016,0.69916033852384762,0.43792386291223367,0.39185481311526632,0.48356267347339971,null,null,"£",10.18825445699246,12.604638746640793,13.316870408094017,15.453500353433821,17.336513643964537]
[6,"SY371","SY371: PPC rental 2Mbit CLZ link per km dist  ext","BTW","TI","TI",10.11001469569009,null,"£",10.238961158996618,12.668108278855641,13.383644173375821,15.531002578326325,17.423785103861753,null,null,null,9.8793176482868617E-2,0.11437210765759931,9.1751871408030247E-2,0.10670072124315998,9.4929873581761332E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!12:12,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.0986927067356323E-3},{"$f":"IF($G14=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A14,AA$7)/$G14)","v":2.0986927080754434E-3},{"$f":"IF($G14=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A14,AB$7)/$G14)","v":2.098692710460307E-3},{"$f":"IF($G14=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A14,AC$7)/$G14)","v":2.0986927136758533E-3},{"$f":"IF($G14=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A14,AD$7)/$G14)","v":2.0986927171861582E-3},null,null,null,{"$f":"IF($G14=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A14,AH$7)/$G14)","v":0},{"$f":"IF($G14=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A14,AI$7)/$G14)","v":-1.0486489935198953E-4},{"$f":"IF($G14=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A14,AJ$7)/$G14)","v":-4.7213290078808388E-4},{"$f":"IF($G14=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A14,AK$7)/$G14)","v":-4.6965602329983037E-4},{"$f":"IF($G14=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A14,AL$7)/$G14)","v":-7.0999378934713422E-4},null,null,null,{"$f":"IF($G14=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A14,AP$7)/$G14)","v":0},{"$f":"IF($G14=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A14,AQ$7)/$G14)","v":-1.0486489935198953E-4},{"$f":"IF($G14=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A14,AR$7)/$G14)","v":-3.9678104737600191E-4},{"$f":"IF($G14=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A14,AS$7)/$G14)","v":-3.9430416977229686E-4},{"$f":"IF($G14=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A14,AT$7)/$G14)","v":-6.1881387271296327E-4},null,null,null,2.0986927067356323E-3,1.9938278087234538E-3,1.626559809672223E-3,1.629036690376023E-3,1.388698927839024E-3,null,null,null,null,-1.0486489935198953E-4,-5.0164594684715537E-4,-8.9595011738805724E-4,-1.5147639915996001E-3,null,null,null,0.10089186918960424,0.11636593546632276,9.3378431217702465E-2,0.108329757933536,9.6318572509600353E-2,null,null,"£",10.456470443280658,12.888949068516686,13.620906884046391,15.768119748141519,17.678672114448474]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int","BTW","TI","TI",13.420117264251363,null,"£",10.234609644051389,12.662955301728278,13.378111688382994,15.524587102912179,17.416689831966949,null,null,null,6.5905359418483161E-2,6.5368442787771375E-2,8.7953550778039055E-2,8.3693645044870188E-2,8.3744580345858272E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!13:13,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.4230611536507577E-3},{"$f":"IF($G15=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A15,AA$7)/$G15)","v":1.4230611546189131E-3},{"$f":"IF($G15=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A15,AB$7)/$G15)","v":1.4230611563422295E-3},{"$f":"IF($G15=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A15,AC$7)/$G15)","v":1.4230611586658021E-3},{"$f":"IF($G15=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A15,AD$7)/$G15)","v":1.4230611612023685E-3},null,null,null,{"$f":"IF($G15=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A15,AH$7)/$G15)","v":0},{"$f":"IF($G15=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A15,AI$7)/$G15)","v":-2.1934592824053584E-4},{"$f":"IF($G15=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A15,AJ$7)/$G15)","v":2.3179417167806551E-5},{"$f":"IF($G15=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A15,AK$7)/$G15)","v":-1.8004419091315228E-4},{"$f":"IF($G15=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A15,AL$7)/$G15)","v":-2.8011804008771222E-4},null,null,null,{"$f":"IF($G15=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A15,AP$7)/$G15)","v":0},{"$f":"IF($G15=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A15,AQ$7)/$G15)","v":-1.5384245020638078E-4},{"$f":"IF($G15=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A15,AR$7)/$G15)","v":8.8682895281285782E-5},{"$f":"IF($G15=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A15,AS$7)/$G15)","v":-6.3986112689137637E-5},{"$f":"IF($G15=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A15,AT$7)/$G15)","v":-1.6405996165682729E-4},null,null,null,1.4230611536507577E-3,1.2037152263783774E-3,1.446240573510036E-3,1.2430169677526497E-3,1.1429431211146563E-3,null,null,null,null,-1.5384245020638078E-4,-6.5159555111397039E-5,-1.2914566790692714E-4,-2.9320562979395293E-4,null,null,null,6.7328420572133924E-2,6.6572158014149757E-2,8.9399791351549088E-2,8.4936662012622843E-2,8.4887523466972925E-2,null,null,"£",10.45560040316019,12.896134974634464,13.598091072382113,15.755158076083772,17.654392209288833]
[8,"SE373","SE373: PPC rental 34Mbit link per km distribution","BTW","TI",0,14.003806307260481,null,"£",73.907375277608566,89.863247555093338,123.04242784249853,146.14196575398307,176.46345667904086,null,null,null,0.60910615520290545,0.53552474029585917,0.5247402076850094,0.35036536370804394,0.33385800918473657,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!14:14,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.058002736439125E-2},{"$f":"IF($G16=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A16,AA$7)/$G16)","v":1.05800273716131E-2},{"$f":"IF($G16=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A16,AB$7)/$G16)","v":1.0580027384467989E-2},{"$f":"IF($G16=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A16,AC$7)/$G16)","v":1.0580027401800425E-2},{"$f":"IF($G16=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A16,AD$7)/$G16)","v":1.0580027420721666E-2},null,null,null,{"$f":"IF($G16=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A16,AH$7)/$G16)","v":0},{"$f":"IF($G16=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A16,AI$7)/$G16)","v":-2.2764586305572929E-3},{"$f":"IF($G16=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A16,AJ$7)/$G16)","v":-3.9668528795729022E-3},{"$f":"IF($G16=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A16,AK$7)/$G16)","v":-5.8294739895065487E-3},{"$f":"IF($G16=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A16,AL$7)/$G16)","v":-6.3337064247912097E-3},null,null,null,{"$f":"IF($G16=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A16,AP$7)/$G16)","v":0},{"$f":"IF($G16=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A16,AQ$7)/$G16)","v":-1.4022429953869217E-3},{"$f":"IF($G16=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A16,AR$7)/$G16)","v":-2.5176635300728756E-3},{"$f":"IF($G16=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A16,AS$7)/$G16)","v":-3.651697375741789E-3},{"$f":"IF($G16=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A16,AT$7)/$G16)","v":-4.1559298071317313E-3},null,null,null,1.058002736439125E-2,8.3035687410558078E-3,6.613174504895087E-3,4.7505534122938764E-3,4.2463209959304566E-3,null,null,null,null,-1.4022429953869217E-3,-3.9199065271635428E-3,-7.5716039093270101E-3,-1.1727533729999741E-2,null,null,null,0.61968618256729668,0.54382830903691493,0.53135338218990447,0.3551159171203378,0.33810433018066705,null,null,"£",75.19112860400034,91.256620441948186,124.59310193781552,148.12348358081491,178.70788532983309]
[9,"SO373","SO373: PC rental 34Mbit link per km distribution","BTW","TI",0,7.8812503566686942,null,"£",73.995275353171792,89.970221978712232,123.18885806952356,146.3157754129343,176.67336719949304,null,null,null,0.7899587606153915,0.79601425962386085,0.90776097023259839,0.79635536809987084,0.87027259283309066,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!15:15,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.8838976448213736E-2},{"$f":"IF($G17=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A17,AA$7)/$G17)","v":2.883897653055071E-2},{"$f":"IF($G17=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A17,AB$7)/$G17)","v":2.8838976677110533E-2},{"$f":"IF($G17=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A17,AC$7)/$G17)","v":2.8838976874719278E-2},{"$f":"IF($G17=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A17,AD$7)/$G17)","v":2.8838977090442166E-2},null,null,null,{"$f":"IF($G17=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A17,AH$7)/$G17)","v":0},{"$f":"IF($G17=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A17,AI$7)/$G17)","v":-3.8375686798947225E-3},{"$f":"IF($G17=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A17,AJ$7)/$G17)","v":-6.9413303300840086E-3},{"$f":"IF($G17=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A17,AK$7)/$G17)","v":-1.0984328371963351E-2},{"$f":"IF($G17=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A17,AL$7)/$G17)","v":-1.206916874094021E-2},null,null,null,{"$f":"IF($G17=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A17,AP$7)/$G17)","v":0},{"$f":"IF($G17=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A17,AQ$7)/$G17)","v":-3.7489351553775703E-3},{"$f":"IF($G17=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A17,AR$7)/$G17)","v":-6.8526968051164207E-3},{"$f":"IF($G17=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A17,AS$7)/$G17)","v":-1.0669666756704912E-2},{"$f":"IF($G17=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A17,AT$7)/$G17)","v":-1.1754507123328024E-2},null,null,null,2.8838976448213736E-2,2.5001407850655986E-2,2.1897646347026525E-2,1.7854648502755928E-2,1.6769808349501956E-2,null,null,null,null,-3.7489351553775703E-3,-1.0601631979546097E-2,-2.127129880889489E-2,-3.3025806091337644E-2,null,null,null,0.81879773706360526,0.82101566747451682,0.9296586165796249,0.81421001660262682,0.88704240118259259,null,null,"£",76.696616371944501,92.79602840982659,126.16050604333904,149.59624145241042,180.07779304582658]
[10,"SE375","SE375: PPC rental 140Mbit link per km distribution","BTW","TI",0,9.8634185772761835,null,"£",265.9884467011841,368.40624530129759,502.19773108687696,422.86059651347261,513.09535660521112,null,null,null,0.40954773115474707,0.33036222955412148,0.47740806032174854,0.33142675820330258,0.34955334809495053,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!16:16,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8890976906793763E-3},{"$f":"IF($G18=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A18,AA$7)/$G18)","v":1.8890976920979687E-3},{"$f":"IF($G18=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A18,AB$7)/$G18)","v":1.8890976946230643E-3},{"$f":"IF($G18=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A18,AC$7)/$G18)","v":1.8890976980276873E-3},{"$f":"IF($G18=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A18,AD$7)/$G18)","v":1.8890977017444004E-3},null,null,null,{"$f":"IF($G18=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A18,AH$7)/$G18)","v":0},{"$f":"IF($G18=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A18,AI$7)/$G18)","v":-6.1304415096654242E-4},{"$f":"IF($G18=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A18,AJ$7)/$G18)","v":-5.6165022809350005E-4},{"$f":"IF($G18=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A18,AK$7)/$G18)","v":-7.2074428567089552E-4},{"$f":"IF($G18=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A18,AL$7)/$G18)","v":-8.1847986809969976E-4},null,null,null,{"$f":"IF($G18=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A18,AP$7)/$G18)","v":0},{"$f":"IF($G18=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A18,AQ$7)/$G18)","v":-4.5926654338387973E-4},{"$f":"IF($G18=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A18,AR$7)/$G18)","v":-4.0787262030528781E-4},{"$f":"IF($G18=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A18,AS$7)/$G18)","v":-5.6696667760553789E-4},{"$f":"IF($G18=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A18,AT$7)/$G18)","v":-6.6470225973179172E-4},null,null,null,1.8890976906793763E-3,1.2760535411314262E-3,1.3274474665295644E-3,1.1683534123567917E-3,1.0706178336447006E-3,null,null,null,null,-4.5926654338387973E-4,-8.6713916430305419E-4,-1.4341058434713919E-3,-2.0988081060247209E-3,null,null,null,0.41143682884542643,0.33163828309525289,0.47873550778827811,0.33259511161565936,0.35062396592859524,null,null,"£",267.21535658783841,369.82924724230679,503.59410697835,424.35127464569717,514.66687363440178]
[11,"SE753","SE753: Netstream 16 LL 155mbit rentals Per km","BTW","TI",0,0,null,"£",{"$f":"IF($A19=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,J$7)*INDEX(UF_Cost,,$A19)))","v":267.44337324190718},370.4211779006767,504.94585824723896,425.17330629194606,515.90143445785623,null,null,null,0.24540603936968144,0.12416058650773526,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!17:17,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G19=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A19,AA$7)/$G19)","v":0},{"$f":"IF($G19=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A19,AB$7)/$G19)","v":0},{"$f":"IF($G19=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A19,AC$7)/$G19)","v":0},{"$f":"IF($G19=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A19,AD$7)/$G19)","v":0},null,null,null,{"$f":"IF($G19=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A19,AH$7)/$G19)","v":0},{"$f":"IF($G19=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A19,AI$7)/$G19)","v":0},{"$f":"IF($G19=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A19,AJ$7)/$G19)","v":0},{"$f":"IF($G19=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A19,AK$7)/$G19)","v":0},{"$f":"IF($G19=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A19,AL$7)/$G19)","v":0},null,null,null,{"$f":"IF($G19=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A19,AP$7)/$G19)","v":0},{"$f":"IF($G19=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A19,AQ$7)/$G19)","v":0},{"$f":"IF($G19=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A19,AR$7)/$G19)","v":0},{"$f":"IF($G19=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A19,AS$7)/$G19)","v":0},{"$f":"IF($G19=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A19,AT$7)/$G19)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0.24540603936968144,0.12416058650773526,0,0,0,null,null,"£",267.44337324190718,370.4211779006767,0,0,0]
[12,"SO375","SO375: PC rental 140Mbit link per km distribution","BTW","TI",0,8.9856076529574498,null,"£",266.77729673686304,369.49914677376773,503.68539038462842,424.11511637582396,514.61779355325734,null,null,null,0.93693787277766716,0.70905024228103131,0.79617350994478153,0.69695718534081175,0.93964679523301242,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!18:18,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.1975738694852543E-3},{"$f":"IF($G20=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A20,AA$7)/$G20)","v":8.1975738741750497E-3},{"$f":"IF($G20=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A20,AB$7)/$G20)","v":8.197573882522886E-3},{"$f":"IF($G20=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A20,AC$7)/$G20)","v":8.1975738937783947E-3},{"$f":"IF($G20=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A20,AD$7)/$G20)","v":8.1975739060656614E-3},null,null,null,{"$f":"IF($G20=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A20,AH$7)/$G20)","v":0},{"$f":"IF($G20=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A20,AI$7)/$G20)","v":-2.8897412041015607E-3},{"$f":"IF($G20=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A20,AJ$7)/$G20)","v":-3.50329895399171E-3},{"$f":"IF($G20=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A20,AK$7)/$G20)","v":-3.3897040332883858E-3},{"$f":"IF($G20=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A20,AL$7)/$G20)","v":-3.0585020620110602E-3},null,null,null,{"$f":"IF($G20=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A20,AP$7)/$G20)","v":0},{"$f":"IF($G20=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A20,AQ$7)/$G20)","v":-1.6534646072206513E-3},{"$f":"IF($G20=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A20,AR$7)/$G20)","v":-2.2670223558518632E-3},{"$f":"IF($G20=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A20,AS$7)/$G20)","v":-2.1534274334510948E-3},{"$f":"IF($G20=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A20,AT$7)/$G20)","v":-1.8222254603207264E-3},null,null,null,8.1975738694852543E-3,5.3078326700734891E-3,4.6942749285311756E-3,4.8078698604900084E-3,5.1390718440546008E-3,null,null,null,null,-1.6534646072206513E-3,-3.9204869647562869E-3,-6.0739144035903249E-3,-7.8961398730151827E-3,null,null,null,0.94513544664715243,0.71435807495110482,0.80086778487331267,0.70176505520130172,0.94478586707706702,null,null,"£",269.11141798464502,372.26515618447007,506.65514216664138,427.04082017555515,517.43231686852425]
[13,"ST375","ST375: Site Connect PPC rental 140Mbit link km dist","BTW","TI",0,0,null,"£",265.5403815846816,367.77913796251704,501.38825360889399,422.13918819555738,512.21548679955879,null,null,null,1.1792213167976755E-2,2.2706115141168697E-2,2.2537365167738677E-2,2.2632981016933843E-2,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!19:19,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G21=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A21,AA$7)/$G21)","v":0},{"$f":"IF($G21=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A21,AB$7)/$G21)","v":0},{"$f":"IF($G21=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A21,AC$7)/$G21)","v":0},{"$f":"IF($G21=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A21,AD$7)/$G21)","v":0},null,null,null,{"$f":"IF($G21=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A21,AH$7)/$G21)","v":0},{"$f":"IF($G21=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A21,AI$7)/$G21)","v":0},{"$f":"IF($G21=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A21,AJ$7)/$G21)","v":0},{"$f":"IF($G21=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A21,AK$7)/$G21)","v":0},{"$f":"IF($G21=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A21,AL$7)/$G21)","v":0},null,null,null,{"$f":"IF($G21=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A21,AP$7)/$G21)","v":0},{"$f":"IF($G21=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A21,AQ$7)/$G21)","v":0},{"$f":"IF($G21=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A21,AR$7)/$G21)","v":0},{"$f":"IF($G21=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A21,AS$7)/$G21)","v":0},{"$f":"IF($G21=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A21,AT$7)/$G21)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,1.1792213167976755E-2,2.2706115141168697E-2,2.2537365167738677E-2,2.2632981016933843E-2,0,null,null,"£",265.5403815846816,367.77913796251698,501.38825360889393,422.13918819555744,0]
[14,"SE381","SE381: PPC rental 64Kbit link","BTW","TI","TI",11.764775141806821,null,"£",21.01202822687349,22.589329487398299,24.788943099865122,25.709917597969426,28.05080494813761,null,null,null,0.30766568162804331,0.2598114169010986,0.30095669267132458,0.28772370698353056,0.2590988058675342,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!20:20,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.1633834878287468E-3},{"$f":"IF($G22=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A22,AA$7)/$G22)","v":9.1633834941570493E-3},{"$f":"IF($G22=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A22,AB$7)/$G22)","v":9.1633835054214276E-3},{"$f":"IF($G22=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A22,AC$7)/$G22)","v":9.1633835206093531E-3},{"$f":"IF($G22=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A22,AD$7)/$G22)","v":9.1633835371895036E-3},null,null,null,{"$f":"IF($G22=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A22,AH$7)/$G22)","v":0},{"$f":"IF($G22=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A22,AI$7)/$G22)","v":-1.5275143017484014E-3},{"$f":"IF($G22=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A22,AJ$7)/$G22)","v":-1.2166214814613458E-3},{"$f":"IF($G22=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A22,AK$7)/$G22)","v":-1.6784514749818148E-3},{"$f":"IF($G22=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A22,AL$7)/$G22)","v":-2.6289442885415438E-3},null,null,null,{"$f":"IF($G22=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A22,AP$7)/$G22)","v":0},{"$f":"IF($G22=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A22,AQ$7)/$G22)","v":-1.1036862124357179E-3},{"$f":"IF($G22=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A22,AR$7)/$G22)","v":-7.9279339162765822E-4},{"$f":"IF($G22=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A22,AS$7)/$G22)","v":-1.2546233844456501E-3},{"$f":"IF($G22=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A22,AT$7)/$G22)","v":-2.1020333077220567E-3},null,null,null,9.1633834878287468E-3,7.635869192408648E-3,7.9467620239600818E-3,7.4849320456275379E-3,6.5344392486479594E-3,null,null,null,null,-1.1036862124357179E-3,-1.8964796054201172E-3,-3.1511029930091031E-3,-5.2531363064327397E-3,null,null,null,0.31682906511587206,0.26744728609350726,0.30890345469528468,0.29520863902915812,0.26563324511618214,null,null,"£",21.637841517069109,23.253230893915987,25.443495188046295,26.378743215910255,28.758242715731914]
[15,"SH381","SH381: RBS PPC rental 64Kbit link","BTW","TI","TI",0,null,"£",20.993754299799939,22.569683798974697,24.76738443196566,25.687557968799908,28.026409475295011,null,null,null,0.86581223845485533,0.61360227200812845,0.77584205812265583,0.70281371388921121,0.4994257225716508,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!21:21,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G23=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A23,AA$7)/$G23)","v":0},{"$f":"IF($G23=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A23,AB$7)/$G23)","v":0},{"$f":"IF($G23=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A23,AC$7)/$G23)","v":0},{"$f":"IF($G23=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A23,AD$7)/$G23)","v":0},null,null,null,{"$f":"IF($G23=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A23,AH$7)/$G23)","v":0},{"$f":"IF($G23=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A23,AI$7)/$G23)","v":0},{"$f":"IF($G23=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A23,AJ$7)/$G23)","v":0},{"$f":"IF($G23=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A23,AK$7)/$G23)","v":0},{"$f":"IF($G23=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A23,AL$7)/$G23)","v":0},null,null,null,{"$f":"IF($G23=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A23,AP$7)/$G23)","v":0},{"$f":"IF($G23=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A23,AQ$7)/$G23)","v":0},{"$f":"IF($G23=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A23,AR$7)/$G23)","v":0},{"$f":"IF($G23=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A23,AS$7)/$G23)","v":0},{"$f":"IF($G23=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A23,AT$7)/$G23)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0.86581223845485533,0.61360227200812845,0.77584205812265583,0.70281371388921121,0.4994257225716508,null,null,"£",20.993754299799939,22.569683798974694,24.76738443196566,25.687557968799911,28.026409475295011]
[16,"SO381","SO381: PC rental 64Kbit link","BTW","TI","TI",9.871685595119974,null,"£",21.021856269802377,22.599895287974039,24.800537734819766,25.72194300413787,28.063925267235014,null,null,null,1.2033898556079561,0.77221533511719909,0.57025104139040883,0.29554944116492632,0.18997021828778787,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!22:22,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.7362717235141682E-2},{"$f":"IF($G24=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A24,AA$7)/$G24)","v":2.7362717310198511E-2},{"$f":"IF($G24=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A24,AB$7)/$G24)","v":2.7362717443799669E-2},{"$f":"IF($G24=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A24,AC$7)/$G24)","v":2.7362717623936061E-2},{"$f":"IF($G24=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A24,AD$7)/$G24)","v":2.7362717820584952E-2},null,null,null,{"$f":"IF($G24=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A24,AH$7)/$G24)","v":0},{"$f":"IF($G24=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A24,AI$7)/$G24)","v":-8.5760405013667225E-3},{"$f":"IF($G24=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A24,AJ$7)/$G24)","v":-1.272938407516856E-2},{"$f":"IF($G24=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A24,AK$7)/$G24)","v":-1.7004570149041033E-2},{"$f":"IF($G24=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A24,AL$7)/$G24)","v":-1.8759108852953916E-2},null,null,null,{"$f":"IF($G24=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A24,AP$7)/$G24)","v":0},{"$f":"IF($G24=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A24,AQ$7)/$G24)","v":-6.6860554123912719E-3},{"$f":"IF($G24=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A24,AR$7)/$G24)","v":-1.0372982065268313E-2},{"$f":"IF($G24=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A24,AS$7)/$G24)","v":-1.4152426431203721E-2},{"$f":"IF($G24=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A24,AT$7)/$G24)","v":-1.5906965114618973E-2},null,null,null,2.7362717235141682E-2,1.8786676808831788E-2,1.4633333368631108E-2,1.0358147474895028E-2,8.6036089676310365E-3,null,null,null,null,-6.6860554123912719E-3,-1.7059037510304909E-2,-3.1211464053813025E-2,-4.711842939274085E-2,null,null,null,1.2307525728430977,0.79100201192603092,0.58488437475903998,0.30590758863982137,0.19857382725541892,null,null,"£",21.499851913681052,23.149712041644403,25.436949613191896,26.623422221718346,29.334919432911729]
[17,"SE383","SE383: PPC rental 2Mbit link","BTW","TI","TI",10.408790317115022,null,"£",33.278399892561005,35.286199679147948,37.557371317158029,42.405670265370603,44.216792252134269,null,null,null,0.91082647721940546,0.68621761011152016,0.63764442291286905,0.83076078925814456,0.69589908762127328,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!23:23,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.851601916737226E-2},{"$f":"IF($G25=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A25,AA$7)/$G25)","v":3.85160192559783E-2},{"$f":"IF($G25=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A25,AB$7)/$G25)","v":3.851601941369704E-2},{"$f":"IF($G25=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A25,AC$7)/$G25)","v":3.8516019626351518E-2},{"$f":"IF($G25=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A25,AD$7)/$G25)","v":3.8516019858499333E-2},null,null,null,{"$f":"IF($G25=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A25,AH$7)/$G25)","v":0},{"$f":"IF($G25=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A25,AI$7)/$G25)","v":-8.6591605382181878E-3},{"$f":"IF($G25=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A25,AJ$7)/$G25)","v":-1.1358014587592936E-2},{"$f":"IF($G25=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A25,AK$7)/$G25)","v":-8.5022124955887145E-3},{"$f":"IF($G25=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A25,AL$7)/$G25)","v":-1.2712768387500307E-2},null,null,null,{"$f":"IF($G25=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A25,AP$7)/$G25)","v":0},{"$f":"IF($G25=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A25,AQ$7)/$G25)","v":-6.1056229073345901E-3},{"$f":"IF($G25=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A25,AR$7)/$G25)","v":-8.8044769462528889E-3},{"$f":"IF($G25=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A25,AS$7)/$G25)","v":-5.9486748401500868E-3},{"$f":"IF($G25=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A25,AT$7)/$G25)","v":-9.899541827397558E-3},null,null,null,3.851601916737226E-2,2.9856858717760112E-2,2.7158004826104105E-2,3.0013807130762803E-2,2.5803251470999024E-2,null,null,null,null,-6.1056229073345901E-3,-1.4910099878589314E-2,-2.0858774801060982E-2,-3.0758316754180743E-2,null,null,null,0.9493424963867777,0.71607446882928028,0.66480242773897313,0.86077459638890741,0.72170233909227233,null,null,"£",34.685639932435912,36.821478084981592,39.156982691202046,43.937706472486383,45.856307276679999]
[18,"SE744","SE744: Netstream 16 LL 2mbit rentals Links","BTW","TI",0,0,null,"£",33.854746706850612,35.900232395548997,38.210113088305306,43.149950547210963,44.99189990492939,null,null,null,4.4671696808227974E-3,4.1722990474851625E-3,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!24:24,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G26=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A26,AA$7)/$G26)","v":0},{"$f":"IF($G26=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A26,AB$7)/$G26)","v":0},{"$f":"IF($G26=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A26,AC$7)/$G26)","v":0},{"$f":"IF($G26=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A26,AD$7)/$G26)","v":0},null,null,null,{"$f":"IF($G26=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A26,AH$7)/$G26)","v":0},{"$f":"IF($G26=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A26,AI$7)/$G26)","v":0},{"$f":"IF($G26=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A26,AJ$7)/$G26)","v":0},{"$f":"IF($G26=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A26,AK$7)/$G26)","v":0},{"$f":"IF($G26=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A26,AL$7)/$G26)","v":0},null,null,null,{"$f":"IF($G26=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A26,AP$7)/$G26)","v":0},{"$f":"IF($G26=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A26,AQ$7)/$G26)","v":0},{"$f":"IF($G26=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A26,AR$7)/$G26)","v":0},{"$f":"IF($G26=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A26,AS$7)/$G26)","v":0},{"$f":"IF($G26=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A26,AT$7)/$G26)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,4.4671696808227974E-3,4.1722990474851625E-3,0,0,0,null,null,"£",33.854746706850619,35.900232395548997,0,0,0]
[19,"SH383","SH383: PPC RBS rental 2Mbit link","BTW","TI","TI",0,null,"£",33.322461744967875,35.332985613058334,37.607150270009882,42.462039257047046,44.27554707635268,null,null,null,0.82484452978830503,0.67774548305559845,0.5887463030446396,0.31335865737438862,0.22506013288784038,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!25:25,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G27=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A27,AA$7)/$G27)","v":0},{"$f":"IF($G27=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A27,AB$7)/$G27)","v":0},{"$f":"IF($G27=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A27,AC$7)/$G27)","v":0},{"$f":"IF($G27=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A27,AD$7)/$G27)","v":0},null,null,null,{"$f":"IF($G27=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A27,AH$7)/$G27)","v":0},{"$f":"IF($G27=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A27,AI$7)/$G27)","v":0},{"$f":"IF($G27=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A27,AJ$7)/$G27)","v":0},{"$f":"IF($G27=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A27,AK$7)/$G27)","v":0},{"$f":"IF($G27=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A27,AL$7)/$G27)","v":0},null,null,null,{"$f":"IF($G27=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A27,AP$7)/$G27)","v":0},{"$f":"IF($G27=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A27,AQ$7)/$G27)","v":0},{"$f":"IF($G27=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A27,AR$7)/$G27)","v":0},{"$f":"IF($G27=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A27,AS$7)/$G27)","v":0},{"$f":"IF($G27=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A27,AT$7)/$G27)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0.82484452978830503,0.67774548305559845,0.5887463030446396,0.31335865737438862,0.22506013288784038,null,null,"£",33.322461744967875,35.332985613058334,37.607150270009875,42.462039257047053,44.27554707635268]
[20,"SO383","SO383: PC rental 2Mbit link","BTW","TI","TI",7.7165786576559317,null,"£",33.339374275825264,35.350942523611174,37.626256271491769,42.483671579449542,44.29809539359843,null,null,null,0.65269193146642912,0.65638385133460608,0.68632713394291622,0.51438309880634303,0.68200229288931102,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!26:26,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.0932599333595762E-2},{"$f":"IF($G28=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A28,AA$7)/$G28)","v":4.093259945255566E-2},{"$f":"IF($G28=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A28,AB$7)/$G28)","v":4.0932599664304264E-2},{"$f":"IF($G28=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A28,AC$7)/$G28)","v":4.093259994980801E-2},{"$f":"IF($G28=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A28,AD$7)/$G28)","v":4.0932600261482932E-2},null,null,null,{"$f":"IF($G28=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A28,AH$7)/$G28)","v":0},{"$f":"IF($G28=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A28,AI$7)/$G28)","v":-1.6365553184248978E-3},{"$f":"IF($G28=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A28,AJ$7)/$G28)","v":-2.1666468786612487E-3},{"$f":"IF($G28=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A28,AK$7)/$G28)","v":-1.2108347726756123E-2},{"$f":"IF($G28=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A28,AL$7)/$G28)","v":-6.7783787822616095E-3},null,null,null,{"$f":"IF($G28=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A28,AP$7)/$G28)","v":0},{"$f":"IF($G28=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A28,AQ$7)/$G28)","v":-1.6365553184248978E-3},{"$f":"IF($G28=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A28,AR$7)/$G28)","v":-2.1666468786612487E-3},{"$f":"IF($G28=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A28,AS$7)/$G28)","v":-1.0248130068333363E-2},{"$f":"IF($G28=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A28,AT$7)/$G28)","v":-4.9181611096745115E-3},null,null,null,4.0932599333595762E-2,3.9296044134130764E-2,3.8765952785643015E-2,2.8824252223051888E-2,3.4154221479221321E-2,null,null,null,null,-1.6365553184248978E-3,-3.8032022055522179E-3,-1.4051332300412811E-2,-1.8969493517079009E-2,null,null,null,0.69362453080002484,0.69567989546873688,0.72509308672855921,0.54320735102939488,0.71615651436853234,null,null,"£",35.430203323150991,37.467314208817058,39.751507630477782,44.864309799890727,46.51651456455302]
[21,"ST383","ST383: Siteconnect PPC rental 2Mbit link","BTW","TI","TI",0,null,"£",{"$f":"IF($A29=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,J$7)*INDEX(UF_Cost,,$A29)))","v":33.269901552943381},35.27740187185254,37.547947741901837,42.395562882362093,44.206182872949888,null,null,null,6.5556936658252865E-2,5.0396657691273508E-2,5.2777140880030854E-2,4.2771797558106693E-2,3.5307134507009653E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!27:27,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G29=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A29,AA$7)/$G29)","v":0},{"$f":"IF($G29=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A29,AB$7)/$G29)","v":0},{"$f":"IF($G29=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A29,AC$7)/$G29)","v":0},{"$f":"IF($G29=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A29,AD$7)/$G29)","v":0},null,null,null,{"$f":"IF($G29=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A29,AH$7)/$G29)","v":0},{"$f":"IF($G29=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A29,AI$7)/$G29)","v":0},{"$f":"IF($G29=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A29,AJ$7)/$G29)","v":0},{"$f":"IF($G29=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A29,AK$7)/$G29)","v":0},{"$f":"IF($G29=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A29,AL$7)/$G29)","v":0},null,null,null,{"$f":"IF($G29=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A29,AP$7)/$G29)","v":0},{"$f":"IF($G29=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A29,AQ$7)/$G29)","v":0},{"$f":"IF($G29=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A29,AR$7)/$G29)","v":0},{"$f":"IF($G29=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A29,AS$7)/$G29)","v":0},{"$f":"IF($G29=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A29,AT$7)/$G29)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,6.5556936658252865E-2,5.0396657691273508E-2,5.2777140880030854E-2,4.2771797558106693E-2,3.5307134507009653E-2,null,null,"£",33.269901552943388,35.277401871852533,37.547947741901837,42.395562882362086,44.206182872949888]
[22,"SY383","SY383: PPC rental 2Mbit CLZ link  et","BTW","TI","TI",11.903079646561888,null,"£",33.363660421394655,35.37666966642886,37.653646095204969,42.514536550489524,44.330286591648289,null,null,null,0.10395149041154354,8.2799885988043997E-2,6.6256828966495249E-2,7.8681542428252996E-2,5.9993411328902277E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!28:28,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.0229705157184721E-3},{"$f":"IF($G30=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A30,AA$7)/$G30)","v":4.0229705192535489E-3},{"$f":"IF($G30=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A30,AB$7)/$G30)","v":4.022970525545985E-3},{"$f":"IF($G30=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A30,AC$7)/$G30)","v":4.022970534030168E-3},{"$f":"IF($G30=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A30,AD$7)/$G30)","v":4.0229705432920692E-3},null,null,null,{"$f":"IF($G30=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A30,AH$7)/$G30)","v":0},{"$f":"IF($G30=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A30,AI$7)/$G30)","v":-7.7773691036199077E-4},{"$f":"IF($G30=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A30,AJ$7)/$G30)","v":-1.3605304094199476E-3},{"$f":"IF($G30=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A30,AK$7)/$G30)","v":-1.2691726839439818E-3},{"$f":"IF($G30=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A30,AL$7)/$G30)","v":-1.7681778814071572E-3},null,null,null,{"$f":"IF($G30=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A30,AP$7)/$G30)","v":0},{"$f":"IF($G30=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A30,AQ$7)/$G30)","v":-5.2306164876365381E-4},{"$f":"IF($G30=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A30,AR$7)/$G30)","v":-9.5262561704606346E-4},{"$f":"IF($G30=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A30,AS$7)/$G30)","v":-8.6126789070985329E-4},{"$f":"IF($G30=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A30,AT$7)/$G30)","v":-1.2593711609926673E-3},null,null,null,4.0229705157184721E-3,3.245233608891558E-3,2.6624401161260375E-3,2.753797850086186E-3,2.2547926618849117E-3,null,null,null,null,-5.2306164876365381E-4,-1.475687266627852E-3,-2.3369551604498339E-3,-3.5963263268227663E-3,null,null,null,0.10797446092726201,8.604511959693556E-2,6.891926908262129E-2,8.143534027833918E-2,6.224820399078719E-2,null,null,"£",34.654849433118613,36.763212123609627,39.166706400777109,44.002514998000336,45.996396297564431]
[23,"SZ383","SZ383: PC rental 2Mbit CLZ link  int","BTW","TI","TI",10.50051021961715,null,"£",33.347880952355801,35.359960054153895,37.635854873951985,42.494503318171375,44.309390535364784,null,null,null,5.5914391992814977E-2,7.0093309759039907E-2,5.9142116616260447E-2,4.5697899391759104E-2,4.5563198473650778E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!29:29,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.9763670162925937E-3},{"$f":"IF($G31=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A31,AA$7)/$G31)","v":2.9763670186645549E-3},{"$f":"IF($G31=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A31,AB$7)/$G31)","v":2.9763670228866446E-3},{"$f":"IF($G31=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A31,AC$7)/$G31)","v":2.9763670285793504E-3},{"$f":"IF($G31=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A31,AD$7)/$G31)","v":2.9763670347938889E-3},null,null,null,{"$f":"IF($G31=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A31,AH$7)/$G31)","v":0},{"$f":"IF($G31=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A31,AI$7)/$G31)","v":4.1976798749504096E-4},{"$f":"IF($G31=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A31,AJ$7)/$G31)","v":-1.4460713555621851E-4},{"$f":"IF($G31=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A31,AK$7)/$G31)","v":-8.2601625328405709E-4},{"$f":"IF($G31=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A31,AL$7)/$G31)","v":-8.9069889179666341E-4},null,null,null,{"$f":"IF($G31=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A31,AP$7)/$G31)","v":0},{"$f":"IF($G31=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A31,AQ$7)/$G31)","v":4.1976798749504096E-4},{"$f":"IF($G31=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A31,AR$7)/$G31)","v":8.5437097215023871E-6},{"$f":"IF($G31=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A31,AS$7)/$G31)","v":-4.3408096193813618E-4},{"$f":"IF($G31=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A31,AT$7)/$G31)","v":-4.9876359963239706E-4},null,null,null,2.9763670162925937E-3,3.396135006159596E-3,2.8317598873304262E-3,2.1503507752952933E-3,2.0856681429972253E-3,null,null,null,null,4.1976798749504096E-4,4.2831169781200025E-4,-5.7692633069316292E-6,-5.0453286295137467E-4,null,null,null,5.889075900910757E-2,7.3489444765199502E-2,6.1973876503590875E-2,4.78482501670544E-2,4.7648866616648002E-2,null,null,"£",35.123014856031233,37.07320770316835,39.437882096767765,44.49411575927401,46.33766526960401]
[24,"SE385","SE385: PPC rental 34Mbit link","BTW","TI",0,8.302342756434248,null,"£",194.84179083997995,204.83768697188574,213.11788149759138,249.81937436544942,302.14669297060817,null,null,null,7.3354037415435655E-2,5.1376218145219955E-2,3.6896014539719496E-2,2.6337097972576471E-2,2.6338402828885232E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!30:30,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.4629478285850236E-3},{"$f":"IF($G32=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A32,AA$7)/$G32)","v":4.4629478325225232E-3},{"$f":"IF($G32=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A32,AB$7)/$G32)","v":4.462947839531271E-3},{"$f":"IF($G32=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A32,AC$7)/$G32)","v":4.4629478489812699E-3},{"$f":"IF($G32=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A32,AD$7)/$G32)","v":4.4629478592975187E-3},null,null,null,{"$f":"IF($G32=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A32,AH$7)/$G32)","v":0},{"$f":"IF($G32=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A32,AI$7)/$G32)","v":-1.1576739473942227E-3},{"$f":"IF($G32=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A32,AJ$7)/$G32)","v":-1.8733740450251812E-3},{"$f":"IF($G32=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A32,AK$7)/$G32)","v":-2.4970519803552611E-3},{"$f":"IF($G32=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A32,AL$7)/$G32)","v":-2.6652106158246941E-3},null,null,null,{"$f":"IF($G32=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A32,AP$7)/$G32)","v":0},{"$f":"IF($G32=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A32,AQ$7)/$G32)","v":-8.6243933918499726E-4},{"$f":"IF($G32=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A32,AR$7)/$G32)","v":-1.48513004560136E-3},{"$f":"IF($G32=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A32,AS$7)/$G32)","v":-2.0604579313843884E-3},{"$f":"IF($G32=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A32,AT$7)/$G32)","v":-2.2286165658446195E-3},null,null,null,4.4629478285850236E-3,3.3052738851283006E-3,2.5895737945060898E-3,1.9658958686260089E-3,1.7977372434728246E-3,null,null,null,null,-8.6243933918499726E-4,-2.3475693861407581E-3,-4.4080273224959702E-3,-6.636643898529887E-3,null,null,null,7.7816985244020684E-2,5.4681492030348257E-2,3.9485588334225587E-2,2.8302993841202481E-2,2.8136140072358058E-2,null,null,"£",206.69619964943868,218.01585932245709,228.07571604833129,268.46679240972861,322.76982515042687]
[25,"SO385","SO385: PC rental 34Mbit link","BTW","TI",0,12.966285513861383,null,"£",194.95332000033795,204.95515332610415,213.24029727475096,249.96299006857032,302.32043760025613,null,null,null,0.11567360288900053,7.098576628803363E-2,6.3240289718543757E-2,7.5564845367467007E-2,7.9051417981223601E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!31:31,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.9817218078094033E-3},{"$f":"IF($G33=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A33,AA$7)/$G33)","v":6.9817218144899952E-3},{"$f":"IF($G33=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A33,AB$7)/$G33)","v":6.98172182638145E-3},{"$f":"IF($G33=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A33,AC$7)/$G33)","v":6.9817218424148703E-3},{"$f":"IF($G33=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A33,AD$7)/$G33)","v":6.981721859918022E-3},null,null,null,{"$f":"IF($G33=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A33,AH$7)/$G33)","v":0},{"$f":"IF($G33=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A33,AI$7)/$G33)","v":-2.2585787763058575E-3},{"$f":"IF($G33=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A33,AJ$7)/$G33)","v":-2.7137800416109554E-3},{"$f":"IF($G33=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A33,AK$7)/$G33)","v":-2.6613286956728385E-3},{"$f":"IF($G33=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A33,AL$7)/$G33)","v":-3.0346178948613325E-3},null,null,null,{"$f":"IF($G33=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A33,AP$7)/$G33)","v":0},{"$f":"IF($G33=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A33,AQ$7)/$G33)","v":-1.3090526873791404E-3},{"$f":"IF($G33=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A33,AR$7)/$G33)","v":-1.7642539510669805E-3},{"$f":"IF($G33=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A33,AS$7)/$G33)","v":-1.7118026029482912E-3},{"$f":"IF($G33=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A33,AT$7)/$G33)","v":-2.0850917997563266E-3},null,null,null,6.9817218078094033E-3,4.7231430381841372E-3,4.2679417847704942E-3,4.3203931467420322E-3,3.9471039650566895E-3,null,null,null,null,-1.3090526873791404E-3,-3.0733066406757343E-3,-4.7851092506818287E-3,-6.870201062434406E-3,null,null,null,0.12265532469680993,7.5708909326217766E-2,6.7508231503314253E-2,7.9885238514209034E-2,8.2998521946280296E-2,null,null,"£",206.72013465603183,218.59214784193759,227.63139476950084,264.25453508503568,317.41555200102601]
[26,"SE388","SE388: PPC rental 140Mbit link","BTW","TI",0,10.591419731406496,null,"£",1022.5525744213899,1243.3403077947764,1313.7632142004118,1470.0444792503988,1337.7381832957478,null,null,null,5.2456947067817304E-2,7.008183959979522E-2,6.6309074658375378E-2,5.8052184684917872E-2,3.5453037529666317E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!32:32,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.6895824267906946E-3},{"$f":"IF($G34=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A34,AA$7)/$G34)","v":1.6895824278666117E-3},{"$f":"IF($G34=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A34,AB$7)/$G34)","v":1.6895824297817443E-3},{"$f":"IF($G34=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A34,AC$7)/$G34)","v":1.6895824323639452E-3},{"$f":"IF($G34=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A34,AD$7)/$G34)","v":1.6895824351828481E-3},null,null,null,{"$f":"IF($G34=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A34,AH$7)/$G34)","v":0},{"$f":"IF($G34=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A34,AI$7)/$G34)","v":1.2985413793177963E-4},{"$f":"IF($G34=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A34,AJ$7)/$G34)","v":-2.1208681812343167E-5},{"$f":"IF($G34=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A34,AK$7)/$G34)","v":-3.0273080730199692E-4},{"$f":"IF($G34=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A34,AL$7)/$G34)","v":-6.3565673765629115E-4},null,null,null,{"$f":"IF($G34=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A34,AP$7)/$G34)","v":0},{"$f":"IF($G34=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A34,AQ$7)/$G34)","v":1.2985413793177963E-4},{"$f":"IF($G34=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A34,AR$7)/$G34)","v":-2.1208681812343167E-5},{"$f":"IF($G34=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A34,AS$7)/$G34)","v":-2.5085961777719272E-4},{"$f":"IF($G34=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A34,AT$7)/$G34)","v":-5.0453945285965367E-4},null,null,null,1.6895824267906946E-3,1.8194365657983914E-3,1.6683737479694012E-3,1.3868516250619483E-3,1.053925697526557E-3,null,null,null,null,1.2985413793177963E-4,1.0864545626662541E-4,-1.4221416134452367E-4,-6.4675361444144772E-4,null,null,null,5.4146529494607999E-2,7.1901276165593608E-2,6.7977448406344773E-2,5.943903630997982E-2,3.6506963227192872E-2,null,null,"£",1055.4879043783235,1275.6194093801671,1346.8182382512264,1505.163460319365,1377.5056262619007]
[27,"SE752","SE752: Netstream 16 LL 155mbit rentals Links","BTW","TI",0,0,null,"£",1029.9422654120949,1252.3239747609182,1323.2577705950757,1480.6657480035474,1347.403858447507,null,null,null,2.9662337243868322E-2,1.2398419106906821E-2,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!33:33,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G35=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A35,AA$7)/$G35)","v":0},{"$f":"IF($G35=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A35,AB$7)/$G35)","v":0},{"$f":"IF($G35=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A35,AC$7)/$G35)","v":0},{"$f":"IF($G35=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A35,AD$7)/$G35)","v":0},null,null,null,{"$f":"IF($G35=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A35,AH$7)/$G35)","v":0},{"$f":"IF($G35=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A35,AI$7)/$G35)","v":0},{"$f":"IF($G35=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A35,AJ$7)/$G35)","v":0},{"$f":"IF($G35=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A35,AK$7)/$G35)","v":0},{"$f":"IF($G35=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A35,AL$7)/$G35)","v":0},null,null,null,{"$f":"IF($G35=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A35,AP$7)/$G35)","v":0},{"$f":"IF($G35=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A35,AQ$7)/$G35)","v":0},{"$f":"IF($G35=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A35,AR$7)/$G35)","v":0},{"$f":"IF($G35=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A35,AS$7)/$G35)","v":0},{"$f":"IF($G35=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A35,AT$7)/$G35)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,2.9662337243868322E-2,1.2398419106906821E-2,0,0,0,null,null,"£",1029.9422654120949,1252.3239747609184,0,0,0]
[28,"SO388","SO388: PC rental 140Mbit link","BTW","TI",0,7.7328439254777033,null,"£",1024.7923317211432,1246.0613948554901,1316.6413564728309,1473.2610966873349,1340.6657815794231,null,null,null,0.34410476914532551,0.17550046414983686,0.19717116198248424,0.19916828217231239,0.15244729167969653,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!34:34,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.2143251533951389E-2},{"$f":"IF($G36=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A36,AA$7)/$G36)","v":1.214325154232593E-2},{"$f":"IF($G36=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A36,AB$7)/$G36)","v":1.2143251557232613E-2},{"$f":"IF($G36=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A36,AC$7)/$G36)","v":1.2143251577331511E-2},{"$f":"IF($G36=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A36,AD$7)/$G36)","v":1.2143251599272806E-2},null,null,null,{"$f":"IF($G36=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A36,AH$7)/$G36)","v":0},{"$f":"IF($G36=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A36,AI$7)/$G36)","v":-5.4749668976382974E-3},{"$f":"IF($G36=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A36,AJ$7)/$G36)","v":-5.2247495349512828E-3},{"$f":"IF($G36=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A36,AK$7)/$G36)","v":-5.6338054177173941E-3},{"$f":"IF($G36=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A36,AL$7)/$G36)","v":-6.2370527393212673E-3},null,null,null,{"$f":"IF($G36=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A36,AP$7)/$G36)","v":0},{"$f":"IF($G36=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A36,AQ$7)/$G36)","v":-3.663319263921337E-3},{"$f":"IF($G36=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A36,AR$7)/$G36)","v":-3.4131018990103987E-3},{"$f":"IF($G36=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A36,AS$7)/$G36)","v":-3.8221577787779619E-3},{"$f":"IF($G36=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A36,AT$7)/$G36)","v":-4.4254050971084214E-3},null,null,null,1.2143251533951389E-2,6.6682846446876323E-3,6.9185020222813304E-3,6.5094461596141174E-3,5.9061988599515385E-3,null,null,null,null,-3.663319263921337E-3,-7.0764211674287144E-3,-1.0898578957919212E-2,-1.5323984074719965E-2,null,null,null,0.35624802067927691,0.18216874879452449,0.20408966400476558,0.20567772833192652,0.15835349053964806,null,null,"£",1060.9566402980429,1293.4065235758271,1362.8407387546363,1521.411905055724,1392.606610593147]
[29,"ST388","ST388: Site Connect PPC rental 140Mbit link","BTW","TI",0,0,null,"£",1017.0344169134313,1236.6507886961228,1306.6688743848119,1462.140695315547,1330.5414961120985,null,null,null,6.3858147255936096E-3,6.8139684516920545E-3,8.2043883675488247E-3,7.4943460084842557E-3,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!35:35,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G37=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A37,AA$7)/$G37)","v":0},{"$f":"IF($G37=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A37,AB$7)/$G37)","v":0},{"$f":"IF($G37=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A37,AC$7)/$G37)","v":0},{"$f":"IF($G37=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A37,AD$7)/$G37)","v":0},null,null,null,{"$f":"IF($G37=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A37,AH$7)/$G37)","v":0},{"$f":"IF($G37=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A37,AI$7)/$G37)","v":0},{"$f":"IF($G37=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A37,AJ$7)/$G37)","v":0},{"$f":"IF($G37=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A37,AK$7)/$G37)","v":0},{"$f":"IF($G37=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A37,AL$7)/$G37)","v":0},null,null,null,{"$f":"IF($G37=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A37,AP$7)/$G37)","v":0},{"$f":"IF($G37=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A37,AQ$7)/$G37)","v":0},{"$f":"IF($G37=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A37,AR$7)/$G37)","v":0},{"$f":"IF($G37=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A37,AS$7)/$G37)","v":0},{"$f":"IF($G37=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A37,AT$7)/$G37)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,6.3858147255936096E-3,6.8139684516920545E-3,8.2043883675488247E-3,7.4943460084842557E-3,0,null,null,"£",1017.0344169134313,1236.6507886961228,1306.6688743848117,1462.140695315547,0]
[30,"SE391","SE391: PPC rental 64Kbit Distribution","BTW","TI","TI",10.95147652067188,null,"£",1.1231670400150873,1.3482610690941026,1.3577319025218022,1.5534543149632916,2.0389480920796119,null,null,null,0.44420863324132692,0.34378721194034306,0.29173646823252147,0.27012343943384698,0.33814728539453981,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!36:36,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.8953178503546128E-3},{"$f":"IF($G38=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A38,AA$7)/$G38)","v":2.8953178518712911E-3},{"$f":"IF($G38=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A38,AB$7)/$G38)","v":2.8953178545709792E-3},{"$f":"IF($G38=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A38,AC$7)/$G38)","v":2.8953178582110076E-3},{"$f":"IF($G38=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A38,AD$7)/$G38)","v":2.8953178621847053E-3},null,null,null,{"$f":"IF($G38=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A38,AH$7)/$G38)","v":0},{"$f":"IF($G38=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A38,AI$7)/$G38)","v":-7.9869796674439527E-4},{"$f":"IF($G38=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A38,AJ$7)/$G38)","v":-1.0267224704324947E-3},{"$f":"IF($G38=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A38,AK$7)/$G38)","v":-1.259689981138813E-3},{"$f":"IF($G38=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A38,AL$7)/$G38)","v":-1.3054008381528396E-3},null,null,null,{"$f":"IF($G38=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A38,AP$7)/$G38)","v":0},{"$f":"IF($G38=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A38,AQ$7)/$G38)","v":-5.2080740798866355E-4},{"$f":"IF($G38=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A38,AR$7)/$G38)","v":-7.4883191141764853E-4},{"$f":"IF($G38=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A38,AS$7)/$G38)","v":-9.8179942177459962E-4},{"$f":"IF($G38=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A38,AT$7)/$G38)","v":-1.0275102784072334E-3},null,null,null,2.8953178503546128E-3,2.0966198851268959E-3,1.8685953841384845E-3,1.6356278770721946E-3,1.5899170240318656E-3,null,null,null,null,-5.2080740798866355E-4,-1.2696393198919297E-3,-2.2514387432627354E-3,-3.2789490247599699E-3,null,null,null,0.44710395109168155,0.34588383182546995,0.29360506361665994,0.2717590673109192,0.33973720241857169,null,null,"£",1.1304877567606328,1.3564835708906371,1.3664282838186637,1.5628606559629381,2.0485349154040469]
[31,"SH391","SH391: RBS PPC rental 64Kbit link per km transmission","BTW","TI","TI",0,null,"£",{"$f":"IF($A39=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,J$7)*INDEX(UF_Cost,,$A39)))","v":1.1224967620102766},1.3474498712918415,1.356927266692505,1.5525203410842834,2.0377399836196846,null,null,null,1.4688243675713679,1.5683905763473514,1.0584881665419308,1.12908568444127,1.3099356757255758,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!37:37,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G39=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A39,AA$7)/$G39)","v":0},{"$f":"IF($G39=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A39,AB$7)/$G39)","v":0},{"$f":"IF($G39=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A39,AC$7)/$G39)","v":0},{"$f":"IF($G39=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A39,AD$7)/$G39)","v":0},null,null,null,{"$f":"IF($G39=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A39,AH$7)/$G39)","v":0},{"$f":"IF($G39=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A39,AI$7)/$G39)","v":0},{"$f":"IF($G39=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A39,AJ$7)/$G39)","v":0},{"$f":"IF($G39=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A39,AK$7)/$G39)","v":0},{"$f":"IF($G39=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A39,AL$7)/$G39)","v":0},null,null,null,{"$f":"IF($G39=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A39,AP$7)/$G39)","v":0},{"$f":"IF($G39=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A39,AQ$7)/$G39)","v":0},{"$f":"IF($G39=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A39,AR$7)/$G39)","v":0},{"$f":"IF($G39=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A39,AS$7)/$G39)","v":0},{"$f":"IF($G39=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A39,AT$7)/$G39)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,1.4688243675713679,1.5683905763473514,1.0584881665419308,1.12908568444127,1.3099356757255758,null,null,"£",1.1224967620102766,1.3474498712918415,1.356927266692505,1.5525203410842834,2.037739983619685]
[32,"SO391","SO391: PC rental 64Kbit link per km Distribution","BTW","TI","TI",9.1651336727940915,null,"£",1.1234229207550654,1.3485668572510134,1.358042394562853,1.5538067832943403,2.0394144172428437,null,null,null,0.74572679948987619,0.68258577435975476,0.55665514190120202,0.25290520170541214,0.14762580082175725,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!38:38,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.5319025738116415E-3},{"$f":"IF($G40=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A40,AA$7)/$G40)","v":6.5319025786519146E-3},{"$f":"IF($G40=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A40,AB$7)/$G40)","v":6.5319025872676009E-3},{"$f":"IF($G40=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A40,AC$7)/$G40)","v":6.5319025988842538E-3},{"$f":"IF($G40=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A40,AD$7)/$G40)","v":6.5319026115657685E-3},null,null,null,{"$f":"IF($G40=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A40,AH$7)/$G40)","v":0},{"$f":"IF($G40=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A40,AI$7)/$G40)","v":-1.2045065268290651E-3},{"$f":"IF($G40=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A40,AJ$7)/$G40)","v":-1.9400142547449106E-3},{"$f":"IF($G40=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A40,AK$7)/$G40)","v":-3.8282762718365826E-3},{"$f":"IF($G40=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A40,AL$7)/$G40)","v":-4.5188362870648684E-3},null,null,null,{"$f":"IF($G40=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A40,AP$7)/$G40)","v":0},{"$f":"IF($G40=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A40,AQ$7)/$G40)","v":-9.2710286047907912E-4},{"$f":"IF($G40=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A40,AR$7)/$G40)","v":-1.6484522446224997E-3},{"$f":"IF($G40=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A40,AS$7)/$G40)","v":-2.7400936793438623E-3},{"$f":"IF($G40=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A40,AT$7)/$G40)","v":-3.4306536924594714E-3},null,null,null,6.5319025738116415E-3,5.3273960518228497E-3,4.5918883325226905E-3,2.7036263270476713E-3,2.0130663245009001E-3,null,null,null,null,-9.2710286047907912E-4,-2.5755551063244425E-3,-5.3156487902487979E-3,-8.7463024930284593E-3,null,null,null,0.75225870206368783,0.68791317041157762,0.56124703023372469,0.25560882803245982,0.14963886714625815,null,null,"£",1.1332631049519841,1.3590920542603959,1.3692449840249139,1.5704174061606631,2.0672244373219906]
[33,"SE746","SE746: Netstream 16 LL 2mbit rentals Trunk","BTW","TI",0,0,null,"£",8.344074445529273,9.5321445951035475,10.188631528425569,11.886234030921273,14.690449992973157,null,null,null,5.9992892565942282E-3,4.2672527426110178E-3,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!39:39,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G41=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A41,AA$7)/$G41)","v":0},{"$f":"IF($G41=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A41,AB$7)/$G41)","v":0},{"$f":"IF($G41=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A41,AC$7)/$G41)","v":0},{"$f":"IF($G41=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A41,AD$7)/$G41)","v":0},null,null,null,{"$f":"IF($G41=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A41,AH$7)/$G41)","v":0},{"$f":"IF($G41=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A41,AI$7)/$G41)","v":0},{"$f":"IF($G41=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A41,AJ$7)/$G41)","v":0},{"$f":"IF($G41=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A41,AK$7)/$G41)","v":0},{"$f":"IF($G41=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A41,AL$7)/$G41)","v":0},null,null,null,{"$f":"IF($G41=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A41,AP$7)/$G41)","v":0},{"$f":"IF($G41=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A41,AQ$7)/$G41)","v":0},{"$f":"IF($G41=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A41,AR$7)/$G41)","v":0},{"$f":"IF($G41=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A41,AS$7)/$G41)","v":0},{"$f":"IF($G41=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A41,AT$7)/$G41)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,5.9992892565942282E-3,4.2672527426110178E-3,0,0,0,null,null,"£",8.3440744455292712,9.5321445951035475,0,0,0]
[34,"SH372","SH372: PPC RBS rental 2Mbit link per km trunk","BTW","TI","TI",0,null,"£",8.253613531053281,9.4289303761492924,10.077830177554841,11.760893592303255,14.533830298307082,null,null,null,2.2243755898040964,1.9267977849064879,1.6581686776627838,1.0262391217880491,0.90763715655625532,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!40:40,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G42=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A42,AA$7)/$G42)","v":0},{"$f":"IF($G42=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A42,AB$7)/$G42)","v":0},{"$f":"IF($G42=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A42,AC$7)/$G42)","v":0},{"$f":"IF($G42=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A42,AD$7)/$G42)","v":0},null,null,null,{"$f":"IF($G42=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A42,AH$7)/$G42)","v":0},{"$f":"IF($G42=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A42,AI$7)/$G42)","v":0},{"$f":"IF($G42=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A42,AJ$7)/$G42)","v":0},{"$f":"IF($G42=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A42,AK$7)/$G42)","v":0},{"$f":"IF($G42=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A42,AL$7)/$G42)","v":0},null,null,null,{"$f":"IF($G42=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A42,AP$7)/$G42)","v":0},{"$f":"IF($G42=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A42,AQ$7)/$G42)","v":0},{"$f":"IF($G42=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A42,AR$7)/$G42)","v":0},{"$f":"IF($G42=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A42,AS$7)/$G42)","v":0},{"$f":"IF($G42=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A42,AT$7)/$G42)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,2.2243755898040964,1.9267977849064879,1.6581686776627838,1.0262391217880491,0.90763715655625532,null,null,"£",8.253613531053281,9.4289303761492924,10.077830177554841,11.760893592303256,14.533830298307082]
[35,"ST372","ST372: Siteconnect rental 2Mbit link per km trunk","BTW","TI","TI",0,null,"£",8.2467670952349614,9.4211060694103246,10.069478472752236,11.75105637427443,14.521713211087956,null,null,null,0.19249435169985782,0.20891025537338925,0.18803176645433234,0.18783430949676233,0.1596650661332954,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!41:41,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G43=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A43,AA$7)/$G43)","v":0},{"$f":"IF($G43=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A43,AB$7)/$G43)","v":0},{"$f":"IF($G43=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A43,AC$7)/$G43)","v":0},{"$f":"IF($G43=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A43,AD$7)/$G43)","v":0},null,null,null,{"$f":"IF($G43=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A43,AH$7)/$G43)","v":0},{"$f":"IF($G43=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A43,AI$7)/$G43)","v":0},{"$f":"IF($G43=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A43,AJ$7)/$G43)","v":0},{"$f":"IF($G43=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A43,AK$7)/$G43)","v":0},{"$f":"IF($G43=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A43,AL$7)/$G43)","v":0},null,null,null,{"$f":"IF($G43=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A43,AP$7)/$G43)","v":0},{"$f":"IF($G43=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A43,AQ$7)/$G43)","v":0},{"$f":"IF($G43=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A43,AR$7)/$G43)","v":0},{"$f":"IF($G43=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A43,AS$7)/$G43)","v":0},{"$f":"IF($G43=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A43,AT$7)/$G43)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0.19249435169985782,0.20891025537338925,0.18803176645433234,0.18783430949676233,0.1596650661332954,null,null,"£",8.2467670952349597,9.4211060694103228,10.069478472752236,11.75105637427443,14.521713211087954]
[36,"SE754","SE754: Netstream 16 LL 155mbit rentals Trunk","BTW","TI",0,0,null,"£",758.05802354099626,1159.0715658195766,1349.5532892706742,1418.804875093555,1557.2698375330997,null,null,null,0.85933457548607362,0.50213329644149396,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!42:42,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G44=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A44,AA$7)/$G44)","v":0},{"$f":"IF($G44=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A44,AB$7)/$G44)","v":0},{"$f":"IF($G44=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A44,AC$7)/$G44)","v":0},{"$f":"IF($G44=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A44,AD$7)/$G44)","v":0},null,null,null,{"$f":"IF($G44=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A44,AH$7)/$G44)","v":0},{"$f":"IF($G44=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A44,AI$7)/$G44)","v":0},{"$f":"IF($G44=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A44,AJ$7)/$G44)","v":0},{"$f":"IF($G44=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A44,AK$7)/$G44)","v":0},{"$f":"IF($G44=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A44,AL$7)/$G44)","v":0},null,null,null,{"$f":"IF($G44=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A44,AP$7)/$G44)","v":0},{"$f":"IF($G44=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A44,AQ$7)/$G44)","v":0},{"$f":"IF($G44=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A44,AR$7)/$G44)","v":0},{"$f":"IF($G44=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A44,AS$7)/$G44)","v":0},{"$f":"IF($G44=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A44,AT$7)/$G44)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0.85933457548607362,0.50213329644149396,0,0,0,null,null,"£",758.05802354099626,1159.0715658195768,0,0,0]
[37,"ST376","ST376: Site Con PPC rental 140Mbit link per km trunk","BTW","TI",0,0,null,"£",754.98428323433529,1154.404189345051,1344.3348378941412,1413.0982232845035,1551.4206595231428,null,null,null,2.6793710521577526E-2,3.2636132715687868E-2,4.1240181492756135E-2,3.9524669006473639E-2,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!43:43,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G45=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A45,AA$7)/$G45)","v":0},{"$f":"IF($G45=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A45,AB$7)/$G45)","v":0},{"$f":"IF($G45=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A45,AC$7)/$G45)","v":0},{"$f":"IF($G45=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A45,AD$7)/$G45)","v":0},null,null,null,{"$f":"IF($G45=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A45,AH$7)/$G45)","v":0},{"$f":"IF($G45=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A45,AI$7)/$G45)","v":0},{"$f":"IF($G45=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A45,AJ$7)/$G45)","v":0},{"$f":"IF($G45=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A45,AK$7)/$G45)","v":0},{"$f":"IF($G45=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A45,AL$7)/$G45)","v":0},null,null,null,{"$f":"IF($G45=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A45,AP$7)/$G45)","v":0},{"$f":"IF($G45=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A45,AQ$7)/$G45)","v":0},{"$f":"IF($G45=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A45,AR$7)/$G45)","v":0},{"$f":"IF($G45=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A45,AS$7)/$G45)","v":0},{"$f":"IF($G45=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A45,AT$7)/$G45)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,2.6793710521577526E-2,3.2636132715687868E-2,4.1240181492756135E-2,3.9524669006473639E-2,0,null,null,"£",754.98428323433529,1154.404189345051,1344.3348378941409,1413.0982232845035,0]
[38,"SE432","SE432: PPC rental 64kbit link local end","BTW","TI","TI",9.7141541883740388,null,"£",364.00685878045493,379.0501616718343,399.64154188874471,458.76178842836845,496.62958908705264,null,null,null,1.8922532546843167,1.8454187984857564,1.1880939064705733,1.4385003408328807,1.0836741739504023,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!44:44,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.3401378722837729E-2},{"$f":"IF($G46=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A46,AA$7)/$G46)","v":1.3401378734734614E-2},{"$f":"IF($G46=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A46,AB$7)/$G46)","v":1.3401378755911067E-2},{"$f":"IF($G46=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A46,AC$7)/$G46)","v":1.3401378784463592E-2},{"$f":"IF($G46=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A46,AD$7)/$G46)","v":1.3401378815633429E-2},null,null,null,{"$f":"IF($G46=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A46,AH$7)/$G46)","v":0},{"$f":"IF($G46=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A46,AI$7)/$G46)","v":-6.6086204573058362E-4},{"$f":"IF($G46=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A46,AJ$7)/$G46)","v":-4.458633320241513E-3},{"$f":"IF($G46=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A46,AK$7)/$G46)","v":-4.1326432324921107E-3},{"$f":"IF($G46=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A46,AL$7)/$G46)","v":-6.0430285282211775E-3},null,null,null,{"$f":"IF($G46=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A46,AP$7)/$G46)","v":0},{"$f":"IF($G46=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A46,AQ$7)/$G46)","v":-6.6086204573058362E-4},{"$f":"IF($G46=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A46,AR$7)/$G46)","v":-3.1285203085692158E-3},{"$f":"IF($G46=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A46,AS$7)/$G46)","v":-2.8025302179859198E-3},{"$f":"IF($G46=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A46,AT$7)/$G46)","v":-4.4227234283672088E-3},null,null,null,1.3401378722837729E-2,1.274051668900403E-2,8.9427454356695545E-3,9.2687355519714808E-3,7.3583502874122516E-3,null,null,null,null,-6.6086204573058362E-4,-3.7893823553440736E-3,-6.5919125814035227E-3,-1.101463602510265E-2,null,null,null,1.9056546334071545,1.8581593151747604,1.197036651906243,1.4477690763848521,1.0910325242378145,null,null,"£",366.58484022144398,381.66707167335392,402.64963119478818,461.71774302746854,500.00179686632868]
[39,"SE438","SE438: PPC rental 2Mbit local end copper","BTW","TI","TI",9.2418906155332952,null,"£",182.92957477483478,189.74242971975022,199.90939305344403,230.89010741724979,238.01844569493363,null,null,null,0.86106974523594482,0.76151007690277706,0.7230054958307558,0.58299917382977728,0.58790478542124991,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!45:45,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.4696941113723898E-2},{"$f":"IF($G47=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A47,AA$7)/$G47)","v":1.4696941140214116E-2},{"$f":"IF($G47=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A47,AB$7)/$G47)","v":1.4696941187366705E-2},{"$f":"IF($G47=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A47,AC$7)/$G47)","v":1.469694125094323E-2},{"$f":"IF($G47=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A47,AD$7)/$G47)","v":1.4696941320347597E-2},null,null,null,{"$f":"IF($G47=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A47,AH$7)/$G47)","v":0},{"$f":"IF($G47=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A47,AI$7)/$G47)","v":-1.683269291221275E-3},{"$f":"IF($G47=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A47,AJ$7)/$G47)","v":-2.6458892516108574E-3},{"$f":"IF($G47=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A47,AK$7)/$G47)","v":-5.2947245180736567E-3},{"$f":"IF($G47=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A47,AL$7)/$G47)","v":-5.4282035466988879E-3},null,null,null,{"$f":"IF($G47=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A47,AP$7)/$G47)","v":0},{"$f":"IF($G47=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A47,AQ$7)/$G47)","v":-1.6434567445379957E-3},{"$f":"IF($G47=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A47,AR$7)/$G47)","v":-2.6060767047998467E-3},{"$f":"IF($G47=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A47,AS$7)/$G47)","v":-4.7462312905999417E-3},{"$f":"IF($G47=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A47,AT$7)/$G47)","v":-4.8797103166349862E-3},null,null,null,1.4696941113723898E-2,1.3013671848992841E-2,1.2051051935755848E-2,9.402216732869572E-3,9.2687377736487102E-3,null,null,null,null,-1.6434567445379957E-3,-4.2495334546105885E-3,-8.9957647635933065E-3,-1.3875475122709606E-2,null,null,null,0.8757666863496687,0.77452374875176988,0.73505654776651164,0.59240139056264685,0.59717352319489858,null,null,"£",186.05185982003471,192.98499444882953,203.2414818024574,234.61374705322356,241.77097605893979]
[40,"SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends","BTW","TI",0,9.3269104337148665,null,"£",4602.2205243870767,5302.4686788559848,209.33066446742643,240.87749249849369,248.08289490784205,null,null,null,0.54674379829718489,0.60831453927791335,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!46:46,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.0490120326193935E-3},{"$f":"IF($G48=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A48,AA$7)/$G48)","v":3.049012034630877E-3},{"$f":"IF($G48=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A48,AB$7)/$G48)","v":3.0490120382113176E-3},{"$f":"IF($G48=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A48,AC$7)/$G48)","v":3.0490120430388778E-3},{"$f":"IF($G48=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A48,AD$7)/$G48)","v":3.0490120483089639E-3},null,null,null,{"$f":"IF($G48=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A48,AH$7)/$G48)","v":0},{"$f":"IF($G48=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A48,AI$7)/$G48)","v":-8.1314932551259549E-5},{"$f":"IF($G48=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A48,AJ$7)/$G48)","v":-2.3693787289303736E-3},{"$f":"IF($G48=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A48,AK$7)/$G48)","v":-2.3693787326818571E-3},{"$f":"IF($G48=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A48,AL$7)/$G48)","v":-2.369378736777227E-3},null,null,null,{"$f":"IF($G48=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A48,AP$7)/$G48)","v":0},{"$f":"IF($G48=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A48,AQ$7)/$G48)","v":-8.1314932551259549E-5},{"$f":"IF($G48=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A48,AR$7)/$G48)","v":-1.2568742860280353E-3},{"$f":"IF($G48=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A48,AS$7)/$G48)","v":-1.2568742880180687E-3},{"$f":"IF($G48=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A48,AT$7)/$G48)","v":-1.2568742901905221E-3},null,null,null,3.0490120326193935E-3,2.9676971020796174E-3,6.7963330928094397E-4,6.796333103570207E-4,6.7963331153173684E-4,null,null,null,null,-8.1314932551259549E-5,-1.3381892186747825E-3,-2.5950635088116325E-3,-3.8519378034876108E-3,null,null,null,0.54979281032980432,0.61128223637999302,6.7963330928094397E-4,6.796333103570207E-4,6.7963331153173684E-4,null,null,"£",4627.8856088367356,5328.3370740957043,0,0,0]
[41,"SH432","SH432: RBS rental 64kbit link local end","BTW","TI","TI",7.9942997463442875,null,"£",{"$f":"IF($A49=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,J$7)*INDEX(UF_Cost,,$A49)))","v":367.54716316777223},378.59769848653741,399.13766209687725,458.11434125010209,495.90124808720469,null,null,null,0.14376239740144242,0.1547348102241779,0.15328742080409705,0.12266438070136243,0.10447082201991678,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!47:47,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.6450558809911224E-3},{"$f":"IF($G49=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A49,AA$7)/$G49)","v":2.6450558828686665E-3},{"$f":"IF($G49=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A49,AB$7)/$G49)","v":2.645055886210695E-3},{"$f":"IF($G49=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A49,AC$7)/$G49)","v":2.6450558907168014E-3},{"$f":"IF($G49=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A49,AD$7)/$G49)","v":2.6450558956359672E-3},null,null,null,{"$f":"IF($G49=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A49,AH$7)/$G49)","v":0},{"$f":"IF($G49=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A49,AI$7)/$G49)","v":9.2305512779406357E-5},{"$f":"IF($G49=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A49,AJ$7)/$G49)","v":-3.7276728611433293E-5},{"$f":"IF($G49=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A49,AK$7)/$G49)","v":-6.4837192643753868E-4},{"$f":"IF($G49=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A49,AL$7)/$G49)","v":-9.4838658041340826E-4},null,null,null,{"$f":"IF($G49=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A49,AP$7)/$G49)","v":0},{"$f":"IF($G49=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A49,AQ$7)/$G49)","v":9.2305512779406357E-5},{"$f":"IF($G49=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A49,AR$7)/$G49)","v":-3.7276728611433293E-5},{"$f":"IF($G49=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A49,AS$7)/$G49)","v":-5.1549287868005178E-4},{"$f":"IF($G49=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A49,AT$7)/$G49)","v":-8.155075324087984E-4},null,null,null,2.6450558809911224E-3,2.7373613956480727E-3,2.6077791575992615E-3,1.9966839642792627E-3,1.696669315222559E-3,null,null,null,null,9.2305512779406357E-5,5.5028784284601099E-5,-4.6046409430170387E-4,-1.2759716275668545E-3,null,null,null,0.14640745328243354,0.15747217161982596,0.15589519996169632,0.1246610646656417,0.10616749133513934,null,null,"£",374.30959063873178,385.29534281632198,405.92793145341739,465.57135162059734,503.95498419018782]
[42,"SH438","SH438: RBS rental 2Mbit local end copper","BTW","TI","TI",7.8843672338875734,null,"£",183.55360695262368,190.27206905753809,200.45564503697199,231.46839959831036,238.59731882740587,null,null,null,0.39993508260266836,0.22488005296618341,0.23394816010823685,0.13782739791270016,7.8083122788348724E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!48:48,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.7407492043230426E-2},{"$f":"IF($G50=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A50,AA$7)/$G50)","v":1.7407492070387488E-2},{"$f":"IF($G50=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A50,AB$7)/$G50)","v":1.7407492118727056E-2},{"$f":"IF($G50=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A50,AC$7)/$G50)","v":1.7407492183904007E-2},{"$f":"IF($G50=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A50,AD$7)/$G50)","v":1.7407492255055512E-2},null,null,null,{"$f":"IF($G50=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A50,AH$7)/$G50)","v":0},{"$f":"IF($G50=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A50,AI$7)/$G50)","v":-6.1898866132994715E-3},{"$f":"IF($G50=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A50,AJ$7)/$G50)","v":-6.2818068210449716E-3},{"$f":"IF($G50=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A50,AK$7)/$G50)","v":-9.8309475487874387E-3},{"$f":"IF($G50=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A50,AL$7)/$G50)","v":-1.1496070088488439E-2},null,null,null,{"$f":"IF($G50=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A50,AP$7)/$G50)","v":0},{"$f":"IF($G50=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A50,AQ$7)/$G50)","v":-4.8532130702387249E-3},{"$f":"IF($G50=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A50,AR$7)/$G50)","v":-4.9451332742723635E-3},{"$f":"IF($G50=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A50,AS$7)/$G50)","v":-8.1007911530020186E-3},{"$f":"IF($G50=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A50,AT$7)/$G50)","v":-9.765913685631164E-3},null,null,null,1.7407492043230426E-2,1.1217605457088015E-2,1.1125685297682084E-2,7.576544635116568E-3,5.9114221665670721E-3,null,null,null,null,-4.8532130702387249E-3,-9.7983463579881733E-3,-1.7899137547677059E-2,-2.766505130646928E-2,null,null,null,0.4173425746458988,0.23609765842327143,0.24507384540591892,0.14540394254781672,8.399454495491579E-2,null,null,"£",191.54292344804213,199.76333772293739,209.98855361720359,244.1925073427401,256.66075467669879]
[43,"SH440","SH440: RBS rental 2Mb le copper   256k","BTW","TI","TI",8.8394210911271944,null,"£",183.2584873058841,189.9704206177453,200.14239750607447,231.13685680719851,238.26125251803239,null,null,null,0.33310193391303733,0.38182656449892549,0.31992127008219778,0.37609726951666167,0.29661032328401321,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!49:49,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.3193907429835531E-2},{"$f":"IF($G51=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A51,AA$7)/$G51)","v":2.3193907482131414E-2},{"$f":"IF($G51=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A51,AB$7)/$G51)","v":2.3193907575218088E-2},{"$f":"IF($G51=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A51,AC$7)/$G51)","v":2.3193907700728201E-2},{"$f":"IF($G51=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A51,AD$7)/$G51)","v":2.3193907837743413E-2},null,null,null,{"$f":"IF($G51=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A51,AH$7)/$G51)","v":0},{"$f":"IF($G51=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A51,AI$7)/$G51)","v":1.906586111180099E-3},{"$f":"IF($G51=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A51,AJ$7)/$G51)","v":-2.1736239969387572E-3},{"$f":"IF($G51=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A51,AK$7)/$G51)","v":-1.8890767242536184E-3},{"$f":"IF($G51=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A51,AL$7)/$G51)","v":-5.6798174014135727E-3},null,null,null,{"$f":"IF($G51=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A51,AP$7)/$G51)","v":0},{"$f":"IF($G51=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A51,AQ$7)/$G51)","v":1.906586111180099E-3},{"$f":"IF($G51=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A51,AR$7)/$G51)","v":-1.3579831481447138E-3},{"$f":"IF($G51=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A51,AS$7)/$G51)","v":-1.0734358710458654E-3},{"$f":"IF($G51=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A51,AT$7)/$G51)","v":-4.1539676299273192E-3},null,null,null,2.3193907429835531E-2,2.5100493593311513E-2,2.1020283578279331E-2,2.1304830976474582E-2,1.751409043632984E-2,null,null,null,null,1.906586111180099E-3,5.4860297068729793E-4,-5.248328973898904E-4,-4.6788005304175964E-3,null,null,null,0.35629584134287284,0.406927058092237,0.34094155366047713,0.39740210049313623,0.31412441372034305,null,null,"£",196.01878665441336,202.45868562856762,213.29266397798946,244.23009641789668,252.32997769884255]
[44,"SO432","SO432: PC rental 64kbit link local end","BTW","TI","TI",10.573990373813858,null,"£",368.37077893577151,379.46446109169136,400.08365206882212,459.28491939439448,497.20078116364675,null,null,null,7.4013241089164685,6.2056980943127629,3.7583908181692052,1.7643064475025008,1.1682326797465221,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!50:50,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.1067451662199794E-2},{"$f":"IF($G52=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A52,AA$7)/$G52)","v":3.1067451742372527E-2},{"$f":"IF($G52=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A52,AB$7)/$G52)","v":3.1067451885079981E-2},{"$f":"IF($G52=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A52,AC$7)/$G52)","v":3.1067452077494534E-2},{"$f":"IF($G52=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A52,AD$7)/$G52)","v":3.1067452287547089E-2},null,null,null,{"$f":"IF($G52=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A52,AH$7)/$G52)","v":0},{"$f":"IF($G52=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A52,AI$7)/$G52)","v":-4.4115617545553015E-3},{"$f":"IF($G52=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A52,AJ$7)/$G52)","v":-1.2625014111185195E-2},{"$f":"IF($G52=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A52,AK$7)/$G52)","v":-1.9177763126845514E-2},{"$f":"IF($G52=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A52,AL$7)/$G52)","v":-2.0938273683571908E-2},null,null,null,{"$f":"IF($G52=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A52,AP$7)/$G52)","v":0},{"$f":"IF($G52=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A52,AQ$7)/$G52)","v":-3.678530820612395E-3},{"$f":"IF($G52=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A52,AR$7)/$G52)","v":-9.0471272944756664E-3},{"$f":"IF($G52=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A52,AS$7)/$G52)","v":-1.3507743997959204E-2},{"$f":"IF($G52=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A52,AT$7)/$G52)","v":-1.5268254516349593E-2},null,null,null,3.1067451662199794E-2,2.6655889987817226E-2,1.8442437773894788E-2,1.188968895064902E-2,1.0129178603975181E-2,null,null,null,null,-3.678530820612395E-3,-1.2725658131985288E-2,-2.6233402208760154E-2,-4.1501656902478437E-2,null,null,null,7.4323915605786679,6.2323539843005804,3.7768332559430999,1.7761961364531498,1.1783618583504973,null,null,"£",369.9170348759169,381.09440872617529,402.04686404293665,462.38004770334175,501.51176783758166]
[45,"SO438","SO438: PC rental 2Mbit local end copper","BTW","TI","TI",12.65402114450939,null,"£",183.14221968763169,189.85357984382236,200.02727976055712,231.01940231828738,238.15382388205597,null,null,null,1.2773340790011578,0.84507462126895883,1.1531617560481697,1.0642258169516712,0.99671218569964048,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!51:51,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8704150010523161E-2},{"$f":"IF($G53=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A53,AA$7)/$G53)","v":1.8704150055878655E-2},{"$f":"IF($G53=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A53,AB$7)/$G53)","v":1.8704150136611433E-2},{"$f":"IF($G53=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A53,AC$7)/$G53)","v":1.870415024546462E-2},{"$f":"IF($G53=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A53,AD$7)/$G53)","v":1.870415036429602E-2},null,null,null,{"$f":"IF($G53=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A53,AH$7)/$G53)","v":0},{"$f":"IF($G53=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A53,AI$7)/$G53)","v":-5.2589176561482522E-3},{"$f":"IF($G53=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A53,AJ$7)/$G53)","v":-2.520766788658339E-3},{"$f":"IF($G53=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A53,AK$7)/$G53)","v":-4.9349243599286193E-3},{"$f":"IF($G53=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A53,AL$7)/$G53)","v":-5.8133500248360292E-3},null,null,null,{"$f":"IF($G53=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A53,AP$7)/$G53)","v":0},{"$f":"IF($G53=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A53,AQ$7)/$G53)","v":-3.2283943393656865E-3},{"$f":"IF($G53=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A53,AR$7)/$G53)","v":-4.9024346311141989E-4},{"$f":"IF($G53=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A53,AS$7)/$G53)","v":-2.457828462140977E-3},{"$f":"IF($G53=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A53,AT$7)/$G53)","v":-3.3362541113108758E-3},null,null,null,1.8704150010523161E-2,1.3445232399730403E-2,1.6183383347953093E-2,1.3769225885536002E-2,1.2890800339459991E-2,null,null,null,null,-3.2283943393656865E-3,-3.7186378164118347E-3,-6.1764663001942968E-3,-9.5127204507455612E-3,null,null,null,1.296038229011681,0.85851985366868921,1.1693451393961227,1.0779950428372072,1.0096029860391005,null,null,"£",185.82399230030347,192.87417168113012,202.83444721250834,234.00839044824406,241.23394413922682]
[46,"ST438","ST438: Siteconnect PPC rental 2Mbit local end copper","BTW","TI","TI",8.4077043746404758,null,"£",181.02670770567801,187.61276255902209,197.51623516602371,228.04019009337583,234.80386040609008,null,null,null,7.9702700035887124E-3,5.4734531369780518E-3,5.6780515752937145E-3,4.7771004005811735E-3,3.5928546924747949E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!52:52,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.6291538052728741E-4},{"$f":"IF($G54=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A54,AA$7)/$G54)","v":4.6291538087268891E-4},{"$f":"IF($G54=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A54,AB$7)/$G54)","v":4.6291538148750353E-4},{"$f":"IF($G54=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A54,AC$7)/$G54)","v":4.6291538231646711E-4},{"$f":"IF($G54=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A54,AD$7)/$G54)","v":4.6291538322141889E-4},null,null,null,{"$f":"IF($G54=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A54,AH$7)/$G54)","v":0},{"$f":"IF($G54=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A54,AI$7)/$G54)","v":-1.2134357384911587E-4},{"$f":"IF($G54=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A54,AJ$7)/$G54)","v":-1.2483129350278867E-4},{"$f":"IF($G54=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A54,AK$7)/$G54)","v":-1.885403032369479E-4},{"$f":"IF($G54=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A54,AL$7)/$G54)","v":-2.3467120693259347E-4},null,null,null,{"$f":"IF($G54=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A54,AP$7)/$G54)","v":0},{"$f":"IF($G54=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A54,AQ$7)/$G54)","v":-8.3687848079485504E-5},{"$f":"IF($G54=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A54,AR$7)/$G54)","v":-8.7175567683146386E-5},{"$f":"IF($G54=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A54,AS$7)/$G54)","v":-1.4563929734550166E-4},{"$f":"IF($G54=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A54,AT$7)/$G54)","v":-1.9177020095728021E-4},null,null,null,4.6291538052728741E-4,3.4157180702357301E-4,3.3808408798471489E-4,2.7437507907951918E-4,2.2824417628882542E-4,null,null,null,null,-8.3687848079485504E-5,-1.7086341587378072E-4,-3.1650271352525524E-4,-5.0827291510126564E-4,null,null,null,8.4331853841160005E-3,5.8150249440016245E-3,6.0161356632784293E-3,5.0514754796606928E-3,3.8210988687636203E-3,null,null,"£",191.54078655688934,199.32077004976506,209.27680044845957,241.13778904326739,249.72030381808602]
[47,"SO400","SO400: External Customer Sited Handover connections","BTW","TI",0,8.3228563467047572,null,"£",190788.73913095624,200091.49866887345,217390.46364192068,245768.35052793045,220138.25153061259,null,null,null,0.19651240130488493,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!53:53,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.5442365029272382E-6},{"$f":"IF($G55=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A55,AA$7)/$G55)","v":9.5442365103543026E-6},{"$f":"IF($G55=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A55,AB$7)/$G55)","v":9.544236523574476E-6},{"$f":"IF($G55=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A55,AC$7)/$G55)","v":9.5442365413994306E-6},{"$f":"IF($G55=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A55,AD$7)/$G55)","v":9.5442365608583405E-6},null,null,null,{"$f":"IF($G55=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A55,AH$7)/$G55)","v":0},{"$f":"IF($G55=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A55,AI$7)/$G55)","v":0},{"$f":"IF($G55=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A55,AJ$7)/$G55)","v":0},{"$f":"IF($G55=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A55,AK$7)/$G55)","v":0},{"$f":"IF($G55=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A55,AL$7)/$G55)","v":0},null,null,null,{"$f":"IF($G55=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A55,AP$7)/$G55)","v":0},{"$f":"IF($G55=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A55,AQ$7)/$G55)","v":0},{"$f":"IF($G55=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A55,AR$7)/$G55)","v":0},{"$f":"IF($G55=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A55,AS$7)/$G55)","v":0},{"$f":"IF($G55=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A55,AT$7)/$G55)","v":0},null,null,null,9.5442365029272382E-6,9.5442365103543026E-6,9.544236523574476E-6,9.5442365413994306E-6,9.5442365608583405E-6,null,null,null,null,0,0,0,0,null,null,null,0.19652194554138785,9.5442365103543026E-6,9.544236523574476E-6,9.5442365413994306E-6,9.5442365608583405E-6,null,null,"£",190798.0053799882,0,0,0,0]
[48,"SO402","SO402: External Customer Sited Handover rentals","BTW","TI",0,10.535449920485595,null,"£",165.80802741154668,94.419203196231479,102.58224110509155,115.97320217037866,103.87886762210262,null,null,null,4.8886838802020417E-2,3.4368589963428245E-2,3.0618747325047716E-2,3.5882108751515145E-2,3.7433788736300891E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!54:54,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.4796583742829924E-3},{"$f":"IF($G56=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A56,AA$7)/$G56)","v":1.479658375160599E-3},{"$f":"IF($G56=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A56,AB$7)/$G56)","v":1.4796583767227385E-3},{"$f":"IF($G56=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A56,AC$7)/$G56)","v":1.4796583788289936E-3},{"$f":"IF($G56=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A56,AD$7)/$G56)","v":1.4796583811283225E-3},null,null,null,{"$f":"IF($G56=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A56,AH$7)/$G56)","v":0},{"$f":"IF($G56=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A56,AI$7)/$G56)","v":2.6970981774164976E-4},{"$f":"IF($G56=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A56,AJ$7)/$G56)","v":1.4195253580336244E-5},{"$f":"IF($G56=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A56,AK$7)/$G56)","v":5.6781014402172221E-5},{"$f":"IF($G56=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A56,AL$7)/$G56)","v":2.555145652068352E-4},null,null,null,{"$f":"IF($G56=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A56,AP$7)/$G56)","v":0},{"$f":"IF($G56=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A56,AQ$7)/$G56)","v":2.6970981774164976E-4},{"$f":"IF($G56=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A56,AR$7)/$G56)","v":5.8828652647040862E-5},{"$f":"IF($G56=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A56,AS$7)/$G56)","v":1.0141441353241133E-4},{"$f":"IF($G56=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A56,AT$7)/$G56)","v":3.0014796440643276E-4},null,null,null,1.4796583742829924E-3,1.7493681929022487E-3,1.4938536303030748E-3,1.5364393932311658E-3,1.7351729463351577E-3,null,null,null,null,2.6970981774164976E-4,3.2853847067343498E-4,4.2995288467351234E-4,7.3010084974807433E-4,null,null,null,5.0366497176303412E-2,3.6117958156330496E-2,3.211260095535079E-2,3.7418548144746308E-2,3.9168961682636047E-2,null,null,"£",170.82654041616951,99.22515977013876,107.58711121465693,120.93906963395708,108.69397736329243]
[49,"SO403","SO403: External In Span Handover rentals","BTW","TI",0,9.706173194109752,null,"£",90.042879486601834,94.433323386912747,102.59758206070103,115.99054571568647,103.89440248544528,null,null,null,4.8309805702151612E-2,4.5201454572379653E-2,4.371272581278228E-2,6.833235029202521E-2,6.3938693177592723E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!55:55,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.9590900502354593E-4},{"$f":"IF($G57=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A57,AA$7)/$G57)","v":9.9590900572907445E-4},{"$f":"IF($G57=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A57,AB$7)/$G57)","v":9.9590900698491515E-4},{"$f":"IF($G57=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A57,AC$7)/$G57)","v":9.9590900867818351E-4},{"$f":"IF($G57=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A57,AD$7)/$G57)","v":9.9590901052666798E-4},null,null,null,{"$f":"IF($G57=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A57,AH$7)/$G57)","v":0},{"$f":"IF($G57=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A57,AI$7)/$G57)","v":-8.3451578996526028E-5},{"$f":"IF($G57=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A57,AJ$7)/$G57)","v":-1.59316651012448E-4},{"$f":"IF($G57=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A57,AK$7)/$G57)","v":7.5865072039677059E-5},{"$f":"IF($G57=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A57,AL$7)/$G57)","v":1.137976082707327E-4},null,null,null,{"$f":"IF($G57=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A57,AP$7)/$G57)","v":0},{"$f":"IF($G57=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A57,AQ$7)/$G57)","v":-8.3451578996526028E-5},{"$f":"IF($G57=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A57,AR$7)/$G57)","v":-1.59316651012448E-4},{"$f":"IF($G57=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A57,AS$7)/$G57)","v":7.5865072039677059E-5},{"$f":"IF($G57=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A57,AT$7)/$G57)","v":1.137976082707327E-4},null,null,null,9.9590900502354593E-4,9.1245742673254837E-4,8.3659235597246715E-4,1.0717740807178605E-3,1.1097066187974007E-3,null,null,null,null,-8.3451578996526028E-5,-2.4276823011420642E-4,-1.6690315848728974E-4,-5.3105550526342274E-5,null,null,null,4.9305714707175159E-2,4.6113911999112203E-2,4.4549318168754744E-2,6.940412437274307E-2,6.5048399796390127E-2,null,null,"£",91.899117846818683,96.339598042686262,104.56113732515314,117.80982545617712,105.69757205874059]
[50,"SO404","SO404: 2 Meg bearer connection","BTW","TI","TI",7.7529120420078463,null,"£",191647.43142066002,200992.06034732924,218368.88362537851,246874.49226676073,221129.03861856781,null,null,null,2.4952495570969937,2.8761483019075129,1.8126325689793583,1.5263248980781015,1.8285647244722951,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!56:56,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.9115493412177425E-5},{"$f":"IF($G58=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A58,AA$7)/$G58)","v":8.9115493496357416E-5},{"$f":"IF($G58=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A58,AB$7)/$G58)","v":8.9115493646197761E-5},{"$f":"IF($G58=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A58,AC$7)/$G58)","v":8.9115493848229688E-5},{"$f":"IF($G58=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A58,AD$7)/$G58)","v":8.9115494068781224E-5},null,null,null,{"$f":"IF($G58=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A58,AH$7)/$G58)","v":0},{"$f":"IF($G58=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A58,AI$7)/$G58)","v":6.8505237842721921E-6},{"$f":"IF($G58=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A58,AJ$7)/$G58)","v":-2.5065976219220605E-5},{"$f":"IF($G58=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A58,AK$7)/$G58)","v":-3.6316663848516335E-5},{"$f":"IF($G58=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A58,AL$7)/$G58)","v":-2.523361728274913E-5},null,null,null,{"$f":"IF($G58=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A58,AP$7)/$G58)","v":0},{"$f":"IF($G58=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A58,AQ$7)/$G58)","v":6.8505237842721921E-6},{"$f":"IF($G58=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A58,AR$7)/$G58)","v":-1.571504784711372E-5},{"$f":"IF($G58=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A58,AS$7)/$G58)","v":-2.6965735455210143E-5},{"$f":"IF($G58=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A58,AT$7)/$G58)","v":-1.5882688866300369E-5},null,null,null,8.9115493412177425E-5,9.5966017280629614E-5,6.4049517426977156E-5,5.2798829999713353E-5,6.3881876786032091E-5,null,null,null,null,6.8505237842721921E-6,-8.8645240513229378E-6,-3.5830259526629666E-5,-5.1712948481606178E-5,null,null,null,2.4953386725904059,2.8762442679247937,1.8126966184967852,1.5263776969081011,1.8286286063490811,null,null,"£",191654.27592860258,200998.76668007424,218376.59970742217,246883.03218140465,221136.76387860908]
[51,"SO409","SO409: 2 Meg bearer rentals","BTW","TI","TI",9.9855041722078237,null,"£",{"$f":"IF($A59=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,J$7)*INDEX(UF_Cost,,$A59)))","v":90.139517741506793},94.534673672787861,102.70769461312433,116.11503222686146,104.00590684656558,null,null,null,0.26726006452285794,0.28087567829136079,0.18049013278619033,0.16874824602987015,0.12033319644631846,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!57:57,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.1722686879814719E-3},{"$f":"IF($G59=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A59,AA$7)/$G59)","v":3.1722686903996804E-3},{"$f":"IF($G59=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A59,AB$7)/$G59)","v":3.1722686947040914E-3},{"$f":"IF($G59=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A59,AC$7)/$G59)","v":3.1722687005077918E-3},{"$f":"IF($G59=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A59,AD$7)/$G59)","v":3.1722687068434976E-3},null,null,null,{"$f":"IF($G59=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A59,AH$7)/$G59)","v":0},{"$f":"IF($G59=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A59,AI$7)/$G59)","v":5.1377280140244658E-6},{"$f":"IF($G59=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A59,AJ$7)/$G59)","v":-1.0040936481189784E-3},{"$f":"IF($G59=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A59,AK$7)/$G59)","v":-1.2568822628001475E-3},{"$f":"IF($G59=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A59,AL$7)/$G59)","v":-1.5032416361258349E-3},null,null,null,{"$f":"IF($G59=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A59,AP$7)/$G59)","v":0},{"$f":"IF($G59=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A59,AQ$7)/$G59)","v":5.1377280140244658E-6},{"$f":"IF($G59=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A59,AR$7)/$G59)","v":-6.697684047097741E-4},{"$f":"IF($G59=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A59,AS$7)/$G59)","v":-9.2255701877929134E-4},{"$f":"IF($G59=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A59,AT$7)/$G59)","v":-1.1689163914372592E-3},null,null,null,3.1722686879814719E-3,3.177406418413705E-3,2.168175046585113E-3,1.9153864377076443E-3,1.6690270707176626E-3,null,null,null,null,5.1377280140244658E-6,-6.6463067668877829E-4,-1.5871876966840187E-3,-2.7561040912912347E-3,null,null,null,0.27043233321083943,0.28405308470977447,0.18265830783277545,0.17066363246757779,0.12200222351703612,null,null,"£",91.209437297919521,95.604097272288598,103.94149203525964,117.43300241721205,105.44847364581865]
[52,"SE760","SE760: External 3rd Party POH Rental 64kbit","BTW","TI",0,13.778378716801019,null,"£",57.716132910707351,59.105438199428249,62.025196392450255,68.840095551475784,74.646160366972623,null,null,null,0.14251729267375146,0.12284746990596393,0.1209702293737801,0.11729483562524062,8.5467185910013191E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!58:58,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.7338085473634159E-4},{"$f":"IF($G60=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A60,AA$7)/$G60)","v":8.7338085534780169E-4},{"$f":"IF($G60=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A60,AB$7)/$G60)","v":8.7338085643620092E-4},{"$f":"IF($G60=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A60,AC$7)/$G60)","v":8.7338085790370542E-4},{"$f":"IF($G60=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A60,AD$7)/$G60)","v":8.7338085950573112E-4},null,null,null,{"$f":"IF($G60=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A60,AH$7)/$G60)","v":0},{"$f":"IF($G60=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A60,AI$7)/$G60)","v":-1.0741536538125131E-4},{"$f":"IF($G60=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A60,AJ$7)/$G60)","v":-1.4262355944824021E-4},{"$f":"IF($G60=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A60,AK$7)/$G60)","v":-2.1036147254991218E-4},{"$f":"IF($G60=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A60,AL$7)/$G60)","v":-3.639701527684102E-4},null,null,null,{"$f":"IF($G60=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A60,AP$7)/$G60)","v":0},{"$f":"IF($G60=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A60,AQ$7)/$G60)","v":-8.2234851632732839E-5},{"$f":"IF($G60=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A60,AR$7)/$G60)","v":-1.1744304566834199E-4},{"$f":"IF($G60=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A60,AS$7)/$G60)","v":-1.8244359425192554E-4},{"$f":"IF($G60=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A60,AT$7)/$G60)","v":-2.7565396564714151E-4},null,null,null,8.7338085473634159E-4,7.6596548996655037E-4,7.3075729698796076E-4,6.630193853537933E-4,5.0941070673732086E-4,null,null,null,null,-8.2234851632732839E-5,-1.9967789740355513E-4,-3.8212149199099094E-4,-6.5777545833905051E-4,null,null,null,0.14339067352848781,0.12361343539593048,0.12170098667076806,0.11795785501059441,8.5976596616750514E-2,null,null,"£",58.069831500877903,59.473966146847665,62.399878370781011,69.229220252464884,75.091074434317775]
[53,"SE765","SE765: Extl 3rd Party POH Rental 64kbit eff","BTW","TI",0,10.226771531832933,null,"£",57.767154356111334,59.157687799948711,62.080027078634728,68.900950653847559,74.712148069261559,null,null,null,0.16910756766208032,0.14342530922971236,0.15540442129382503,0.1369944744532339,9.4716566234883531E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!59:59,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.1596742781257287E-4},{"$f":"IF($G61=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A61,AA$7)/$G61)","v":1.1596742787717149E-4},{"$f":"IF($G61=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A61,AB$7)/$G61)","v":1.1596742799215704E-4},{"$f":"IF($G61=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A61,AC$7)/$G61)","v":1.1596742814719373E-4},{"$f":"IF($G61=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A61,AD$7)/$G61)","v":1.1596742831644212E-4},null,null,null,{"$f":"IF($G61=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A61,AH$7)/$G61)","v":0},{"$f":"IF($G61=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A61,AI$7)/$G61)","v":-1.5469636678480303E-5},{"$f":"IF($G61=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A61,AJ$7)/$G61)","v":-1.3044835532395784E-5},{"$f":"IF($G61=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A61,AK$7)/$G61)","v":-2.888566601859747E-5},{"$f":"IF($G61=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A61,AL$7)/$G61)","v":-5.1047865087362091E-5},null,null,null,{"$f":"IF($G61=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A61,AP$7)/$G61)","v":0},{"$f":"IF($G61=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A61,AQ$7)/$G61)","v":-1.3017943734532671E-5},{"$f":"IF($G61=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A61,AR$7)/$G61)","v":-1.0593142586017217E-5},{"$f":"IF($G61=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A61,AS$7)/$G61)","v":-2.3631459162569397E-5},{"$f":"IF($G61=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A61,AT$7)/$G61)","v":-3.8465139636215546E-5},null,null,null,1.1596742781257287E-4,1.0049779119869118E-4,1.0292259245976125E-4,8.7081762128596264E-5,6.4919563229080026E-5,null,null,null,null,-1.3017943734532671E-5,-2.361108633345761E-5,-4.7242545527592635E-5,-8.5707685232756195E-5,null,null,null,0.16922353508989291,0.14352580702091106,0.15550734388628479,0.1370815562153625,9.4781485798112616E-2,null,null,"£",57.806768835790429,59.199139458573313,62.121141979187165,68.944748158960223,74.763356429249342]
[54,"SE434","SE434: PPC rental 34Mbit link local end","BTW","TI",0,8.3358952347355562,null,"£",404.08195856073849,598.45864942936407,708.7431137692729,835.60546564842673,1196.7906720171909,null,null,null,0.16896283015258717,0.15720770771498066,0.1462980074988704,0.12016886180725059,0.10898627834371849,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!60:60,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.3870149727116984E-3},{"$f":"IF($G62=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A62,AA$7)/$G62)","v":5.3870149777070905E-3},{"$f":"IF($G62=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A62,AB$7)/$G62)","v":5.3870149865988884E-3},{"$f":"IF($G62=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A62,AC$7)/$G62)","v":5.3870149985878286E-3},{"$f":"IF($G62=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A62,AD$7)/$G62)","v":5.3870150116757569E-3},null,null,null,{"$f":"IF($G62=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A62,AH$7)/$G62)","v":0},{"$f":"IF($G62=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A62,AI$7)/$G62)","v":-1.5563618249446352E-3},{"$f":"IF($G62=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A62,AJ$7)/$G62)","v":-2.1197145301304404E-3},{"$f":"IF($G62=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A62,AK$7)/$G62)","v":-2.7465392103329651E-3},{"$f":"IF($G62=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A62,AL$7)/$G62)","v":-3.2746138164725406E-3},null,null,null,{"$f":"IF($G62=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A62,AP$7)/$G62)","v":0},{"$f":"IF($G62=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A62,AQ$7)/$G62)","v":-1.1312393463790262E-3},{"$f":"IF($G62=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A62,AR$7)/$G62)","v":-1.6945920508631249E-3},{"$f":"IF($G62=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A62,AS$7)/$G62)","v":-2.3214167301195288E-3},{"$f":"IF($G62=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A62,AT$7)/$G62)","v":-2.8494913352262552E-3},null,null,null,5.3870149727116984E-3,3.8306531527624553E-3,3.267300456468448E-3,2.6404757882548635E-3,2.1124011952032163E-3,null,null,null,null,-1.1312393463790262E-3,-2.8258313991093732E-3,-5.1472481355178627E-3,-7.996739483249523E-3,null,null,null,0.17434984512529889,0.16103836086774312,0.14956530795533884,0.12280933759550546,0.1110986795389217,null,null,"£",416.96523921485357,613.04118832364566,724.57160479745789,853.96626200944365,1219.9871889035103]
[55,"SE761","SE761: External 3rd Party POH Rental 34 45mbit","BTW","TI",0,10.478002015520664,null,"£",66.272710131714135,98.075964068806854,116.14948539273111,136.93980645576181,196.13117641220612,null,null,null,2.2307394230334978E-3,2.2374298281128643E-3,2.1498250891059507E-3,1.9440647611228504E-3,1.4205059535704917E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!61:61,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0144818183466138E-4},{"$f":"IF($G63=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A63,AA$7)/$G63)","v":1.0144818189264325E-4},{"$f":"IF($G63=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A63,AB$7)/$G63)","v":1.0144818199585096E-4},{"$f":"IF($G63=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A63,AC$7)/$G63)","v":1.0144818213500742E-4},{"$f":"IF($G63=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A63,AD$7)/$G63)","v":1.0144818228691989E-4},null,null,null,{"$f":"IF($G63=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A63,AH$7)/$G63)","v":0},{"$f":"IF($G63=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A63,AI$7)/$G63)","v":-2.5382862078763215E-5},{"$f":"IF($G63=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A63,AJ$7)/$G63)","v":-3.5455046603782294E-5},{"$f":"IF($G63=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A63,AK$7)/$G63)","v":-4.5547172136548548E-5},{"$f":"IF($G63=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A63,AL$7)/$G63)","v":-6.1820117798823391E-5},null,null,null,{"$f":"IF($G63=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A63,AP$7)/$G63)","v":0},{"$f":"IF($G63=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A63,AQ$7)/$G63)","v":-1.9104120405427719E-5},{"$f":"IF($G63=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A63,AR$7)/$G63)","v":-2.9009769290409423E-5},{"$f":"IF($G63=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A63,AS$7)/$G63)","v":-3.8918371680662534E-5},{"$f":"IF($G63=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A63,AT$7)/$G63)","v":-5.2168980723666373E-5},null,null,null,1.0144818183466138E-4,7.6065319813880034E-5,6.5993135392068667E-5,5.5901009998458867E-5,3.9628064488096497E-5,null,null,null,null,-1.9104120405427719E-5,-4.8113889715272605E-5,-8.7032261461932959E-5,-1.3920124231592485E-4,null,null,null,2.3321876048681594E-3,2.3134951479267443E-3,2.2158182244980192E-3,1.9999657711213094E-3,1.4601340180585881E-3,null,null,"£",69.286619277128921,101.410227105445,119.71492369470445,140.87747028412585,201.60267682193913]
[56,"SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff","BTW","TI",0,9.3459629339298047,null,"£",68.761695486187918,101.75937519999495,120.51167863181266,142.08281587902908,203.49721930792418,null,null,null,2.5546345107028533E-2,4.2432927151288942E-2,3.5745881961914028E-2,4.1765454411000838E-2,4.1473652454655834E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!62:62,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.0125420003001938E-4},{"$f":"IF($G64=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A64,AA$7)/$G64)","v":4.0125420030487737E-4},{"$f":"IF($G64=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A64,AB$7)/$G64)","v":4.0125420079412469E-4},{"$f":"IF($G64=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A64,AC$7)/$G64)","v":4.0125420145378408E-4},{"$f":"IF($G64=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A64,AD$7)/$G64)","v":4.0125420217391225E-4},null,null,null,{"$f":"IF($G64=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A64,AH$7)/$G64)","v":0},{"$f":"IF($G64=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A64,AI$7)/$G64)","v":3.7371269641507634E-5},{"$f":"IF($G64=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A64,AJ$7)/$G64)","v":-6.1557645007755615E-5},{"$f":"IF($G64=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A64,AK$7)/$G64)","v":-6.3748741087442783E-5},{"$f":"IF($G64=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A64,AL$7)/$G64)","v":-1.3783492738789389E-4},null,null,null,{"$f":"IF($G64=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A64,AP$7)/$G64)","v":0},{"$f":"IF($G64=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A64,AQ$7)/$G64)","v":3.7371269641507634E-5},{"$f":"IF($G64=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A64,AR$7)/$G64)","v":-4.051118259264194E-5},{"$f":"IF($G64=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A64,AS$7)/$G64)","v":-4.2702278637728849E-5},{"$f":"IF($G64=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A64,AT$7)/$G64)","v":-1.0433572086812773E-4},null,null,null,4.0125420003001938E-4,4.3862546994638503E-4,3.3969655578636908E-4,3.3750546036634128E-4,2.6341927478601835E-4,null,null,null,null,3.7371269641507634E-5,-3.1399129055676941E-6,-4.5842191548458538E-5,-1.5017791249885893E-4,null,null,null,2.5947599307058554E-2,4.2871552621235327E-2,3.6085578517700397E-2,4.2102959871367182E-2,4.1737071729441855E-2,null,null,"£",69.841729400997409,102.81125299313919,121.65691270959758,143.23098311100748,204.78972881114848]
[57,"SO434","SO434: PC rental 34Mbit link local end","BTW","TI",0,11.538663543346843,null,"£",402.80216701361502,596.10072955142414,705.95067442880543,832.31319016799659,1192.075331169543,null,null,null,0.39154787446725464,0.39129416016061486,0.32470384881438952,0.33055688972425562,0.31843931051726482,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!63:63,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0116233367583334E-2},{"$f":"IF($G65=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A65,AA$7)/$G65)","v":1.0116233375292228E-2},{"$f":"IF($G65=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A65,AB$7)/$G65)","v":1.0116233389014065E-2},{"$f":"IF($G65=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A65,AC$7)/$G65)","v":1.0116233407515416E-2},{"$f":"IF($G65=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A65,AD$7)/$G65)","v":1.0116233427712723E-2},null,null,null,{"$f":"IF($G65=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A65,AH$7)/$G65)","v":0},{"$f":"IF($G65=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A65,AI$7)/$G65)","v":-2.5527451212075608E-3},{"$f":"IF($G65=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A65,AJ$7)/$G65)","v":-4.1417171836606844E-3},{"$f":"IF($G65=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A65,AK$7)/$G65)","v":-4.649603172621284E-3},{"$f":"IF($G65=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A65,AL$7)/$G65)","v":-5.7011867449596075E-3},null,null,null,{"$f":"IF($G65=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A65,AP$7)/$G65)","v":0},{"$f":"IF($G65=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A65,AQ$7)/$G65)","v":-1.6527454476646722E-3},{"$f":"IF($G65=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A65,AR$7)/$G65)","v":-2.8284051814872727E-3},{"$f":"IF($G65=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A65,AS$7)/$G65)","v":-3.3362911680459855E-3},{"$f":"IF($G65=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A65,AT$7)/$G65)","v":-4.2777941023886233E-3},null,null,null,1.0116233367583334E-2,7.5634882540846675E-3,5.9745162053533802E-3,5.466630234894132E-3,4.4150466827531159E-3,null,null,null,null,-1.6527454476646722E-3,-4.4811506313937573E-3,-7.817441807635217E-3,-1.2095235925631555E-2,null,null,null,0.40166410783483797,0.39885764841469951,0.3306783650197429,0.33602351995914975,0.32285435720001793,null,null,"£",413.20917210340713,607.62300952708961,718.94009158525557,846.07768454616269,1208.6030275394501]
[58,"SE436","SE436: PPC rental 140Mbit link local end","BTW","TI",0,8.9243989159677284,null,"£",853.9744137971494,1091.2494984369309,1099.2634531776566,1155.586445407705,1205.7964442593241,null,null,null,6.3945604105130546E-2,6.0937831146517511E-2,5.136718661359875E-2,4.5844893759692334E-2,3.6620553530806253E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!64:64,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.4729004909024208E-3},{"$f":"IF($G66=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A66,AA$7)/$G66)","v":2.4729004926558979E-3},{"$f":"IF($G66=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A66,AB$7)/$G66)","v":2.4729004957770879E-3},{"$f":"IF($G66=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A66,AC$7)/$G66)","v":2.4729004999854334E-3},{"$f":"IF($G66=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A66,AD$7)/$G66)","v":2.4729005045795436E-3},null,null,null,{"$f":"IF($G66=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A66,AH$7)/$G66)","v":0},{"$f":"IF($G66=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A66,AI$7)/$G66)","v":-4.8857328965380351E-4},{"$f":"IF($G66=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A66,AJ$7)/$G66)","v":-7.224572484352624E-4},{"$f":"IF($G66=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A66,AK$7)/$G66)","v":-9.0354656521663085E-4},{"$f":"IF($G66=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A66,AL$7)/$G66)","v":-1.142266936368586E-3},null,null,null,{"$f":"IF($G66=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A66,AP$7)/$G66)","v":0},{"$f":"IF($G66=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A66,AQ$7)/$G66)","v":-3.7811677957439306E-4},{"$f":"IF($G66=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A66,AR$7)/$G66)","v":-6.1200073821643841E-4},{"$f":"IF($G66=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A66,AS$7)/$G66)","v":-7.9309005480983363E-4},{"$f":"IF($G66=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A66,AT$7)/$G66)","v":-1.0318104257565847E-3},null,null,null,2.4729004909024208E-3,1.9843272030020944E-3,1.7504432473418254E-3,1.5693539347688026E-3,1.3306335682109576E-3,null,null,null,null,-3.7811677957439306E-4,-9.9011751826807428E-4,-1.7832075747628751E-3,-2.8150180038322712E-3,null,null,null,6.6418504596032962E-2,6.29221583495196E-2,5.3117629860940575E-2,4.7414247694461134E-2,3.7951187099017208E-2,null,null,"£",886.99926009659407,1126.7840099919017,1136.7231315349502,1195.1442671483796,1249.6099061124098]
[59,"SE751","SE751: Netstream 16 LL 155mbit rentals LE","BTW","TI",0,14.160188611436819,null,"£",16602.009506815088,19317.335835558344,1123.4549111551714,1181.0174017927784,1232.3323705892808,null,null,null,0.44626201554318951,0.17624813492820263,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!65:65,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.752315370491399E-3},{"$f":"IF($G67=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A67,AA$7)/$G67)","v":9.7523153782956336E-3},{"$f":"IF($G67=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A67,AB$7)/$G67)","v":9.7523153921871743E-3},{"$f":"IF($G67=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A67,AC$7)/$G67)","v":9.7523154109173376E-3},{"$f":"IF($G67=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A67,AD$7)/$G67)","v":9.752315431364433E-3},null,null,null,{"$f":"IF($G67=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A67,AH$7)/$G67)","v":0},{"$f":"IF($G67=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A67,AI$7)/$G67)","v":-5.0063515320508921E-3},{"$f":"IF($G67=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A67,AJ$7)/$G67)","v":-7.5788161354454053E-3},{"$f":"IF($G67=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A67,AK$7)/$G67)","v":-7.5788161500011759E-3},{"$f":"IF($G67=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A67,AL$7)/$G67)","v":-7.5788161658912265E-3},null,null,null,{"$f":"IF($G67=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A67,AP$7)/$G67)","v":0},{"$f":"IF($G67=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A67,AQ$7)/$G67)","v":-2.5848876965203103E-3},{"$f":"IF($G67=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A67,AR$7)/$G67)","v":-4.0200328511994449E-3},{"$f":"IF($G67=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A67,AS$7)/$G67)","v":-4.0200328589202645E-3},{"$f":"IF($G67=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A67,AT$7)/$G67)","v":-4.0200328673488271E-3},null,null,null,9.752315370491399E-3,4.7459638462447416E-3,2.1734992567417691E-3,2.1734992609161617E-3,2.1734992654732065E-3,null,null,null,null,-2.5848876965203103E-3,-6.6049205514017596E-3,-1.0624953423007344E-2,-1.4644986312632877E-2,null,null,null,0.45601433091368093,0.18099409877444736,2.1734992567417691E-3,2.1734992609161617E-3,2.1734992654732065E-3,null,null,"£",16964.818858395873,19837.508020748697,0,0,0]
[60,"SE762","SE762: External 3rd Party POH Rental 155mbit","BTW","TI",0,9.1233753830304547,null,"£",140.87450429841741,180.01620385164799,181.33821289937794,190.62944397471131,198.91225501069405,null,null,null,1.3481690061358548E-3,1.5796802203905743E-3,1.4392890579603725E-3,1.1784121543732505E-3,8.1646487842624692E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!66:66,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.5457295050442376E-5},{"$f":"IF($G68=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A68,AA$7)/$G68)","v":8.545729511138866E-5},{"$f":"IF($G68=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A68,AB$7)/$G68)","v":8.5457295219873076E-5},{"$f":"IF($G68=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A68,AC$7)/$G68)","v":8.5457295366144187E-5},{"$f":"IF($G68=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A68,AD$7)/$G68)","v":8.545729552582349E-5},null,null,null,{"$f":"IF($G68=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A68,AH$7)/$G68)","v":0},{"$f":"IF($G68=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A68,AI$7)/$G68)","v":-5.5071984513952577E-6},{"$f":"IF($G68=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A68,AJ$7)/$G68)","v":-1.1314984746860197E-5},{"$f":"IF($G68=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A68,AK$7)/$G68)","v":-2.3478056625938304E-5},{"$f":"IF($G68=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A68,AL$7)/$G68)","v":-3.7870159117176867E-5},null,null,null,{"$f":"IF($G68=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A68,AP$7)/$G68)","v":0},{"$f":"IF($G68=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A68,AQ$7)/$G68)","v":-5.5071984513952577E-6},{"$f":"IF($G68=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A68,AR$7)/$G68)","v":-1.1314984746860197E-5},{"$f":"IF($G68=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A68,AS$7)/$G68)","v":-2.1817212997343726E-5},{"$f":"IF($G68=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A68,AT$7)/$G68)","v":-3.2967317530720879E-5},null,null,null,8.5457295050442376E-5,7.9950096659993396E-5,7.4142310473012882E-5,6.1979238740205879E-5,4.7587136408646623E-5,null,null,null,null,-5.5071984513952577E-6,-1.682218320524661E-5,-3.8639396231383662E-5,-7.1606713834303318E-5,null,null,null,1.4336263011862972E-3,1.6596303170505677E-3,1.5134313684333853E-3,1.2403913931134565E-3,8.6405201483489354E-4,null,null,"£",149.80421120024005,189.1271066233152,190.67951512567274,200.65570496936755,210.50572934456946]
[61,"SE767","SE767: Extl 3rd Party POH Rental 155mbit eff","BTW","TI",0,9.2476101486278015,null,"£",{"$f":"IF($A69=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,J$7)*INDEX(UF_Cost,,$A69)))","v":144.6851661310921},184.88565046086083,186.24341991424913,195.78597921830396,204.29284067447642,null,null,null,1.134187017301631E-2,1.2926504112260725E-2,9.8859129393906627E-3,9.9557263012656702E-3,6.7686049661771254E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!67:67,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8120968605887835E-4},{"$f":"IF($G69=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A69,AA$7)/$G69)","v":1.8120968618623356E-4},{"$f":"IF($G69=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A69,AB$7)/$G69)","v":1.8120968641292589E-4},{"$f":"IF($G69=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A69,AC$7)/$G69)","v":1.8120968671857842E-4},{"$f":"IF($G69=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A69,AD$7)/$G69)","v":1.8120968705224912E-4},null,null,null,{"$f":"IF($G69=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A69,AH$7)/$G69)","v":0},{"$f":"IF($G69=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A69,AI$7)/$G69)","v":-1.4973476988261787E-5},{"$f":"IF($G69=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A69,AJ$7)/$G69)","v":-4.4722576036358204E-5},{"$f":"IF($G69=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A69,AK$7)/$G69)","v":-4.8664043899288956E-5},{"$f":"IF($G69=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A69,AL$7)/$G69)","v":-7.9972663120209079E-5},null,null,null,{"$f":"IF($G69=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A69,AP$7)/$G69)","v":0},{"$f":"IF($G69=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A69,AQ$7)/$G69)","v":-1.4973476988261787E-5},{"$f":"IF($G69=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A69,AR$7)/$G69)","v":-3.8971518440534342E-5},{"$f":"IF($G69=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A69,AS$7)/$G69)","v":-4.2912986293764588E-5},{"$f":"IF($G69=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A69,AT$7)/$G69)","v":-6.7191653094393074E-5},null,null,null,1.8120968605887835E-4,1.6623620919797177E-4,1.3648711037656769E-4,1.3254564281928947E-4,1.0123702393204005E-4,null,null,null,null,-1.4973476988261787E-5,-5.3944995447527864E-5,-9.6857981832283306E-5,-1.6404963510502596E-4,null,null,null,1.1523079859075188E-2,1.3092740321458697E-2,1.0022400049767231E-2,1.0088271944084959E-2,6.8698419901091655E-3,null,null,"£",146.99680901996666,187.26329946795494,188.81473794694796,198.39257743979132,207.34841849351812]
[62,"SO436","SO436: PC rental 140Mbit link local end","BTW","TI",0,9.1133342543929956,null,"£",856.56938766009898,1094.565480602965,1102.6037873649632,1159.0979283909926,1209.4605004726448,null,null,null,0.46544267386674454,0.1978794899097952,0.26085082816537231,0.26343166825085179,0.22444144216474682,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!68:68,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.6258298633652949E-2},{"$f":"IF($G70=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A70,AA$7)/$G70)","v":2.6258298692392948E-2},{"$f":"IF($G70=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A70,AB$7)/$G70)","v":2.6258298796950161E-2},{"$f":"IF($G70=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A70,AC$7)/$G70)","v":2.6258298937926177E-2},{"$f":"IF($G70=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A70,AD$7)/$G70)","v":2.6258299091824998E-2},null,null,null,{"$f":"IF($G70=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A70,AH$7)/$G70)","v":0},{"$f":"IF($G70=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A70,AI$7)/$G70)","v":-1.3617028572498727E-2},{"$f":"IF($G70=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A70,AJ$7)/$G70)","v":-1.1521746007270796E-2},{"$f":"IF($G70=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A70,AK$7)/$G70)","v":-1.1871154969173695E-2},{"$f":"IF($G70=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A70,AL$7)/$G70)","v":-1.3437221611393216E-2},null,null,null,{"$f":"IF($G70=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A70,AP$7)/$G70)","v":0},{"$f":"IF($G70=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A70,AQ$7)/$G70)","v":-7.9487296920130041E-3},{"$f":"IF($G70=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A70,AR$7)/$G70)","v":-5.8534471042146277E-3},{"$f":"IF($G70=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A70,AS$7)/$G70)","v":-6.2028560356854629E-3},{"$f":"IF($G70=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A70,AT$7)/$G70)","v":-7.768922644683313E-3},null,null,null,2.6258298633652949E-2,1.2641270119894221E-2,1.4736552789679365E-2,1.4387143968752483E-2,1.2821077480431781E-2,null,null,null,null,-7.9487296920130041E-3,-1.3802176827878465E-2,-2.0005032937665299E-2,-2.7773955699597293E-2,null,null,null,0.49170097250039746,0.21052076002968942,0.2755873809550517,0.27781881221960425,0.23726251964517861,null,null,"£",904.89339412638935,1164.490352101883,1164.8944806047912,1222.4012847428346,1278.5501776575709]
[63,"ST436","ST436: Site Connect 140Mbits rentals","BTW","TI",0,7.7505757432491054,null,"£",840.1373436769959,1073.5678260302434,1081.451929510913,1136.8623122057429,1186.2587512321284,null,null,null,5.7045325635668026E-3,7.7404240256780553E-3,7.7972684117736824E-3,8.1171969091490062E-3,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!69:69,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.7028809163327201E-3},{"$f":"IF($G71=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A71,AA$7)/$G71)","v":1.7028809175508076E-3},{"$f":"IF($G71=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A71,AB$7)/$G71)","v":1.7028809197190031E-3},{"$f":"IF($G71=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A71,AC$7)/$G71)","v":1.7028809226424127E-3},{"$f":"IF($G71=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A71,AD$7)/$G71)","v":1.7028809258338017E-3},null,null,null,{"$f":"IF($G71=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A71,AH$7)/$G71)","v":0},{"$f":"IF($G71=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A71,AI$7)/$G71)","v":8.1851930924328102E-5},{"$f":"IF($G71=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A71,AJ$7)/$G71)","v":8.1851931028546196E-5},{"$f":"IF($G71=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A71,AK$7)/$G71)","v":6.8209942640887639E-5},{"$f":"IF($G71=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A71,AL$7)/$G71)","v":-1.3232728897131776E-3},null,null,null,{"$f":"IF($G71=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A71,AP$7)/$G71)","v":0},{"$f":"IF($G71=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A71,AQ$7)/$G71)","v":8.1851930924328102E-5},{"$f":"IF($G71=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A71,AR$7)/$G71)","v":8.1851931028546196E-5},{"$f":"IF($G71=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A71,AS$7)/$G71)","v":6.8209942640887639E-5},{"$f":"IF($G71=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A71,AT$7)/$G71)","v":-8.6517288695584687E-4},null,null,null,1.7028809163327201E-3,1.7847328484751357E-3,1.7847328507475493E-3,1.7710908652833004E-3,3.796080361206241E-4,null,null,null,null,8.1851930924328102E-5,1.6370386205709239E-4,2.3191380497901757E-4,-6.3325908154219699E-4,null,null,null,7.4074134798995227E-3,9.5251568741531907E-3,9.5820012625212319E-3,9.8882877744323073E-3,3.796080361206241E-4,null,null,"£",1090.929820309208,1321.1035886481541,1328.9876924439989,1384.9142541221718,0]
[64,"SE763","SE763: External 3rd Party PoH Rental 2mbit Copper","BTW","TI",0,7.7246609024352475,null,"£",23.187931700272188,23.51773476624712,24.297010019386242,24.262132726450353,24.44568783227281,null,null,null,1.2026605232169014E-2,1.4368317293453033E-2,1.1740097246496193E-2,7.9291384661447917E-3,7.8668951161352321E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!70:70,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.8320300618849675E-4},{"$f":"IF($G72=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A72,AA$7)/$G72)","v":3.8320300641384307E-4},{"$f":"IF($G72=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A72,AB$7)/$G72)","v":3.8320300681495939E-4},{"$f":"IF($G72=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A72,AC$7)/$G72)","v":3.8320300735579033E-4},{"$f":"IF($G72=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A72,AD$7)/$G72)","v":3.832030079461975E-4},null,null,null,{"$f":"IF($G72=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A72,AH$7)/$G72)","v":0},{"$f":"IF($G72=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A72,AI$7)/$G72)","v":5.2977723755127117E-5},{"$f":"IF($G72=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A72,AJ$7)/$G72)","v":-2.0357344411803864E-5},{"$f":"IF($G72=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A72,AK$7)/$G72)","v":-1.1011636292099672E-4},{"$f":"IF($G72=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A72,AL$7)/$G72)","v":-1.1298633388900551E-4},null,null,null,{"$f":"IF($G72=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A72,AP$7)/$G72)","v":0},{"$f":"IF($G72=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A72,AQ$7)/$G72)","v":5.2977723755127117E-5},{"$f":"IF($G72=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A72,AR$7)/$G72)","v":-9.2130290963584248E-6},{"$f":"IF($G72=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A72,AS$7)/$G72)","v":-7.7667374755943685E-5},{"$f":"IF($G72=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A72,AT$7)/$G72)","v":-8.0537345673957792E-5},null,null,null,3.8320300618849675E-4,4.361807301689702E-4,3.6284566240315553E-4,2.7308664443479358E-4,2.70216674057192E-4,null,null,null,null,5.2977723755127117E-5,4.3764694714222926E-5,-3.3902679979953754E-5,-1.1444002570614596E-4,null,null,null,1.240980823835751E-2,1.4804498023622003E-2,1.2102942908899348E-2,8.2022251105795859E-3,8.1371117901924243E-3,null,null,"£",23.926767386927153,24.231665459226452,25.047946277391386,25.097742350546046,25.285362489626358]
[65,"SE768","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff","BTW","TI",0,9.5260304923418744,null,"£",23.253215511589787,23.58394711234779,24.365416354120654,24.330440866889528,24.514512757781471,null,null,null,{"$f":"IF($A73=0,0,J73*INDEX(MEAServVolFC,$A73,R$7)/million)","v":0.11407621719938042},{"$f":"IF($A73=0,0,K73*INDEX(MEAServVolFC,$A73,S$7)/million)","v":9.6384746910933877E-2},{"$f":"IF($A73=0,0,L73*INDEX(MEAServVolFC,$A73,T$7)/million)","v":8.5642464378786837E-2},{"$f":"IF($A73=0,0,M73*INDEX(MEAServVolFC,$A73,U$7)/million)","v":6.759442929896374E-2},{"$f":"IF($A73=0,0,N73*INDEX(MEAServVolFC,$A73,V$7)/million)","v":5.572012717968218E-2},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!71:71,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.9482993352554304E-4},{"$f":"IF($G73=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A73,AA$7)/$G73)","v":1.9482993370634536E-4},{"$f":"IF($G73=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A73,AB$7)/$G73)","v":1.9482993402817356E-4},{"$f":"IF($G73=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A73,AC$7)/$G73)","v":1.9482993446209916E-4},{"$f":"IF($G73=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A73,AD$7)/$G73)","v":1.9482993493580132E-4},null,null,null,{"$f":"IF($G73=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A73,AH$7)/$G73)","v":0},{"$f":"IF($G73=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A73,AI$7)/$G73)","v":-2.5079317669854077E-5},{"$f":"IF($G73=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A73,AJ$7)/$G73)","v":-4.2594971227374707E-5},{"$f":"IF($G73=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A73,AK$7)/$G73)","v":-6.5156679571003295E-5},{"$f":"IF($G73=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A73,AL$7)/$G73)","v":-8.062906424734772E-5},null,null,null,{"$f":"IF($G73=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A73,AP$7)/$G73)","v":0},{"$f":"IF($G73=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A73,AQ$7)/$G73)","v":-2.2420653787387166E-5},{"$f":"IF($G73=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A73,AR$7)/$G73)","v":-3.9936307340516106E-5},{"$f":"IF($G73=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A73,AS$7)/$G73)","v":-6.107439520611331E-5},{"$f":"IF($G73=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A73,AT$7)/$G73)","v":-7.6546779872532216E-5},null,null,null,{"$f":"Z73+AH73","v":1.9482993352554304E-4},{"$f":"AA73+AI73","v":1.6975061603649127E-4},{"$f":"AB73+AJ73","v":1.5223496280079884E-4},{"$f":"AC73+AK73","v":1.2967325489109588E-4},{"$f":"AD73+AL73","v":1.142008706884536E-4},null,null,null,null,{"$f":"IF($A73=0,0,BF73*(1+INDEX(InputPriceChanges.Admin,$A73,BG$7))+AQ73)","v":-2.2420653787387166E-5},{"$f":"IF($A73=0,0,BG73*(1+INDEX(InputPriceChanges.Admin,$A73,BH$7))+AR73)","v":-6.2356961164938639E-5},{"$f":"IF($A73=0,0,BH73*(1+INDEX(InputPriceChanges.Admin,$A73,BI$7))+AS73)","v":-1.2343135650993349E-4},{"$f":"IF($A73=0,0,BI73*(1+INDEX(InputPriceChanges.Admin,$A73,BJ$7))+AT73)","v":-1.9997813668257207E-4},null,null,null,{"$f":"R73+AX73","v":0.11427104713290596},{"$f":"S73+AY73","v":9.6554497526970373E-2},{"$f":"T73+AZ73","v":8.5794699341587635E-2},{"$f":"U73+BA73","v":6.7724102553854831E-2},{"$f":"V73+BB73","v":5.5834328050370634E-2},null,null,"£",{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,BV$7)=0,0,BN73/INDEX(MEAServVolFC,$A73,BV$7)))*million","v":23.292929507579501},{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,BW$7)=0,0,BO73/INDEX(MEAServVolFC,$A73,BW$7)))*million","v":23.625482621639453},{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,BX$7)=0,0,BP73/INDEX(MEAServVolFC,$A73,BX$7)))*million","v":24.408727441432315},{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,BY$7)=0,0,BQ73/INDEX(MEAServVolFC,$A73,BY$7)))*million","v":24.377116421263846},{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,BZ$7)=0,0,BR73/INDEX(MEAServVolFC,$A73,BZ$7)))*million","v":24.564756338389493}]
[{"$f":"IF(B74=0,0,A73+1)","v":66},"SE439","SE439: PPC rental 2Mbit local end fibre","BTW","TI","TI",8.9103292428796781,null,"£",146.21444233603646,143.04535231396449,153.04651455523216,163.3007566253979,190.16975460117899,null,null,null,4.3798664771043159,2.9454082228145606,3.19686891815893,2.3986132316587394,2.7571132015283175,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!72:72,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.6847717343968812E-2},{"$f":"IF($G74=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A74,AA$7)/$G74)","v":9.6847717586848556E-2},{"$f":"IF($G74=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A74,AB$7)/$G74)","v":9.6847718019174467E-2},{"$f":"IF($G74=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A74,AC$7)/$G74)","v":9.6847718602085825E-2},{"$f":"IF($G74=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A74,AD$7)/$G74)","v":9.6847719238430732E-2},null,null,null,{"$f":"IF($G74=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A74,AH$7)/$G74)","v":0},{"$f":"IF($G74=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A74,AI$7)/$G74)","v":-2.3528440760891497E-2},{"$f":"IF($G74=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A74,AJ$7)/$G74)","v":-2.2780987264159586E-2},{"$f":"IF($G74=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A74,AK$7)/$G74)","v":-3.835856420512633E-2},{"$f":"IF($G74=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A74,AL$7)/$G74)","v":-3.8836321074690372E-2},null,null,null,{"$f":"IF($G74=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A74,AP$7)/$G74)","v":0},{"$f":"IF($G74=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A74,AQ$7)/$G74)","v":-1.7488846197374775E-2},{"$f":"IF($G74=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A74,AR$7)/$G74)","v":-1.6741392673682264E-2},{"$f":"IF($G74=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A74,AS$7)/$G74)","v":-3.0009873562753295E-2},{"$f":"IF($G74=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A74,AT$7)/$G74)","v":-3.0487630377461661E-2},null,null,null,9.6847717343968812E-2,7.3319276825957055E-2,7.4066730755014881E-2,5.8489154396959495E-2,5.801139816374036E-2,null,null,null,null,-1.7488846197374775E-2,-3.4230238949126829E-2,-6.4240112717906611E-2,-9.4727743517462548E-2,null,null,null,4.4767141944482844,3.0187274996405176,3.2709356489139449,2.4571023860556989,2.8151245996920577,null,null,"£",149.44753975053311,146.60614287051158,156.59237623325305,167.28277550252966,194.17104600508458]
[67,"SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre","BTW","TI",0,10.214560985711127,null,"£",24.858573221580986,24.285962771641902,25.983940720142265,27.724886071661654,32.286652490460838,null,null,null,7.9813686707096432E-2,6.7854202538821351E-2,7.2245272761878962E-2,5.7965635898300075E-2,6.4875690420815896E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!73:73,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8340998148688636E-3},{"$f":"IF($G75=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A75,AA$7)/$G75)","v":1.8340998160180776E-3},{"$f":"IF($G75=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A75,AB$7)/$G75)","v":1.8340998180636785E-3},{"$f":"IF($G75=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A75,AC$7)/$G75)","v":1.8340998208217921E-3},{"$f":"IF($G75=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A75,AD$7)/$G75)","v":1.8340998238327326E-3},null,null,null,{"$f":"IF($G75=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A75,AH$7)/$G75)","v":0},{"$f":"IF($G75=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A75,AI$7)/$G75)","v":-1.8499617065454143E-4},{"$f":"IF($G75=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A75,AJ$7)/$G75)","v":-1.9102726599995841E-4},{"$f":"IF($G75=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A75,AK$7)/$G75)","v":-4.9716424879846222E-4},{"$f":"IF($G75=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A75,AL$7)/$G75)","v":-5.3328884501548188E-4},null,null,null,{"$f":"IF($G75=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A75,AP$7)/$G75)","v":0},{"$f":"IF($G75=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A75,AQ$7)/$G75)","v":-1.816601790450491E-4},{"$f":"IF($G75=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A75,AR$7)/$G75)","v":-1.876912743867454E-4},{"$f":"IF($G75=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A75,AS$7)/$G75)","v":-4.1020413881731133E-4},{"$f":"IF($G75=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A75,AT$7)/$G75)","v":-4.4632873489157344E-4},null,null,null,1.8340998148688636E-3,1.6491036453635361E-3,1.64307255206372E-3,1.3369355720233298E-3,1.3008109788172507E-3,null,null,null,null,-1.816601790450491E-4,-3.6935145363440301E-4,-7.7955559300714396E-4,-1.2258843291784709E-3,null,null,null,8.164778652196529E-2,6.950330618418489E-2,7.3888345313942685E-2,5.9302571470323404E-2,6.6176501399633145E-2,null,null,"£",25.429817408194307,24.876199901242888,26.574892877419529,28.364340566468385,32.934026441418794]
[68,"SE769","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff","BTW","TI",0,8.3044955869188453,null,"£",24.878284709780328,24.305220211090084,26.004544563183138,27.74687038909445,32.312254039024751,null,null,null,0.5486334239587155,0.39548253995814142,0.45017860671749521,0.41247666138746608,0.48275620163948696,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!74:74,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.7402162692337816E-4},{"$f":"IF($G76=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A76,AA$7)/$G76)","v":9.740216277388618E-4},{"$f":"IF($G76=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A76,AB$7)/$G76)","v":9.7402162919042246E-4},{"$f":"IF($G76=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A76,AC$7)/$G76)","v":9.7402163114758324E-4},{"$f":"IF($G76=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A76,AD$7)/$G76)","v":9.7402163328415042E-4},null,null,null,{"$f":"IF($G76=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A76,AH$7)/$G76)","v":0},{"$f":"IF($G76=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A76,AI$7)/$G76)","v":-1.9700895608180558E-4},{"$f":"IF($G76=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A76,AJ$7)/$G76)","v":-1.6156730274422362E-4},{"$f":"IF($G76=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A76,AK$7)/$G76)","v":-2.4491535667958925E-4},{"$f":"IF($G76=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A76,AL$7)/$G76)","v":-2.4237167455758469E-4},null,null,null,{"$f":"IF($G76=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A76,AP$7)/$G76)","v":0},{"$f":"IF($G76=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A76,AQ$7)/$G76)","v":-1.6547871517169312E-4},{"$f":"IF($G76=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A76,AR$7)/$G76)","v":-1.300370617871224E-4},{"$f":"IF($G76=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A76,AS$7)/$G76)","v":-2.1338511565913244E-4},{"$f":"IF($G76=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A76,AT$7)/$G76)","v":-2.1084143346796462E-4},null,null,null,9.7402162692337816E-4,7.7701267165705625E-4,8.1245432644619885E-4,7.29106274467994E-4,7.3164995872656571E-4,null,null,null,null,-1.6547871517169312E-4,-2.9551577720542447E-4,-5.0890089345835467E-4,-7.1974232804261997E-4,null,null,null,0.5496074455856389,0.39625955262979845,0.45099106104394143,0.41320576766193406,0.4834878515982135,null,null,"£",24.922452611861896,24.352973176602625,26.051475946466041,27.795916599926088,32.361225464464184]
[69,"SH439","SH439: RBS rental 2Mbit local end fibre","BTW","TI","TI",10.859486240522273,null,"£",147.10314836216702,143.71466748596009,153.76262558264975,164.06484767931656,191.05956681772611,null,null,null,5.0471965377647745,3.8210314988253629,2.4635881626967637,1.6782228040063076,0.96594478455699029,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!75:75,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0.29988999889724421},{"$f":"IF($G77=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A77,AA$7)/$G77)","v":0.29988999958728985},{"$f":"IF($G77=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A77,AB$7)/$G77)","v":0.2998900008155711},{"$f":"IF($G77=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A77,AC$7)/$G77)","v":0.29989000247168068},{"$f":"IF($G77=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A77,AD$7)/$G77)","v":0.29989000427960033},null,null,null,{"$f":"IF($G77=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A77,AH$7)/$G77)","v":0},{"$f":"IF($G77=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A77,AI$7)/$G77)","v":-5.2458344728322642E-2},{"$f":"IF($G77=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A77,AJ$7)/$G77)","v":-0.12422528066977838},{"$f":"IF($G77=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A77,AK$7)/$G77)","v":-0.16357428632482052},{"$f":"IF($G77=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A77,AL$7)/$G77)","v":-0.19871393861290093},null,null,null,{"$f":"IF($G77=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A77,AP$7)/$G77)","v":0},{"$f":"IF($G77=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A77,AQ$7)/$G77)","v":-3.5498507476856941E-2},{"$f":"IF($G77=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A77,AR$7)/$G77)","v":-7.4343175219740418E-2},{"$f":"IF($G77=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A77,AS$7)/$G77)","v":-0.10402472069208807},{"$f":"IF($G77=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A77,AT$7)/$G77)","v":-0.1322379302098442},null,null,null,0.29988999889724421,0.2474316548589672,0.17566472014579271,0.13631571614686017,0.1011760656666994,null,null,null,null,-3.5498507476856941E-2,-0.10984168284199117,-0.21386640414066788,-0.34610433563982901,null,null,null,5.3470865366620188,4.0684631536843296,2.6392528828425563,1.8145385201531679,1.0671208502236897,null,null,"£",155.8435971776689,153.02093936947867,164.72658011078454,177.39121718909919,211.07174099957336]
[70,"SH441","SH441: RBS rental 2Mb le fibre   256k","BTW","TI","TI",7.351675098457112,null,"£",146.75823579206616,143.37769988278049,153.40209854454315,163.68016503379656,190.61158968761589,null,null,null,0.40335140153755261,0.27590354333840095,0.22138145654656904,0.25437439458773081,0.23803759730405849,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!76:76,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.461253969758357E-2},{"$f":"IF($G78=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A78,AA$7)/$G78)","v":2.4612539762889823E-2},{"$f":"IF($G78=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A78,AB$7)/$G78)","v":2.4612539879134952E-2},{"$f":"IF($G78=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A78,AC$7)/$G78)","v":2.4612540035869959E-2},{"$f":"IF($G78=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A78,AD$7)/$G78)","v":2.4612540206972337E-2},null,null,null,{"$f":"IF($G78=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A78,AH$7)/$G78)","v":0},{"$f":"IF($G78=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A78,AI$7)/$G78)","v":-5.7351990599131594E-3},{"$f":"IF($G78=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A78,AJ$7)/$G78)","v":-9.0838366711119174E-3},{"$f":"IF($G78=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A78,AK$7)/$G78)","v":-8.3116967348109173E-3},{"$f":"IF($G78=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A78,AL$7)/$G78)","v":-1.0436292468847828E-2},null,null,null,{"$f":"IF($G78=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A78,AP$7)/$G78)","v":0},{"$f":"IF($G78=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A78,AQ$7)/$G78)","v":-4.9419619697274007E-3},{"$f":"IF($G78=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A78,AR$7)/$G78)","v":-8.2903308582392456E-3},{"$f":"IF($G78=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A78,AS$7)/$G78)","v":-7.5181909168851235E-3},{"$f":"IF($G78=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A78,AT$7)/$G78)","v":-9.6427866454057119E-3},null,null,null,2.461253969758357E-2,1.8877340702976662E-2,1.5528703208023034E-2,1.6300843301059041E-2,1.4176247738124509E-2,null,null,null,null,-4.9419619697274007E-3,-1.3232292851307554E-2,-2.0750483852457181E-2,-3.0393270642116887E-2,null,null,null,0.4279639412351362,0.29478088404137759,0.23691015975459206,0.27067523788878983,0.25221384504218303,null,null,"£",155.71343686639111,153.18761264122847,164.16242010419924,174.16913239244786,201.96339775396001]
[71,"SO439","SO439: PC rental 2Mbit local end fibre","BTW","TI","TI",8.9789298117854859,null,"£",{"$f":"IF($A79=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,J$7)*INDEX(UF_Cost,,$A79)))","v":146.33080295807753},142.96011284747095,152.95531548417983,163.20344714174416,190.05643411810706,null,null,null,7.0028885356188235,3.7326031227636327,3.6658890089208782,3.8968070785310922,3.7968649912406636,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!77:77,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0.14150056184658552},{"$f":"IF($G79=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A79,AA$7)/$G79)","v":0.14150056223406959},{"$f":"IF($G79=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A79,AB$7)/$G79)","v":0.14150056292379126},{"$f":"IF($G79=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A79,AC$7)/$G79)","v":0.14150056385375309},{"$f":"IF($G79=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A79,AD$7)/$G79)","v":0.1415005648689614},null,null,null,{"$f":"IF($G79=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A79,AH$7)/$G79)","v":0},{"$f":"IF($G79=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A79,AI$7)/$G79)","v":-4.99707202680146E-2},{"$f":"IF($G79=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A79,AJ$7)/$G79)","v":-5.4893408781272052E-2},{"$f":"IF($G79=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A79,AK$7)/$G79)","v":-5.5100369163594731E-2},{"$f":"IF($G79=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A79,AL$7)/$G79)","v":-6.4060484937659978E-2},null,null,null,{"$f":"IF($G79=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A79,AP$7)/$G79)","v":0},{"$f":"IF($G79=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A79,AQ$7)/$G79)","v":-2.9845819514073429E-2},{"$f":"IF($G79=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A79,AR$7)/$G79)","v":-3.4768507929235304E-2},{"$f":"IF($G79=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A79,AS$7)/$G79)","v":-3.497546817929427E-2},{"$f":"IF($G79=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A79,AT$7)/$G79)","v":-4.3935583808971633E-2},null,null,null,0.14150056184658552,9.1529841966054987E-2,8.660715414251921E-2,8.6400194690158361E-2,7.744007993130142E-2,null,null,null,null,-2.9845819514073429E-2,-6.4614327588787365E-2,-9.9589796192736182E-2,-0.14352538071622362,null,null,null,7.1443890974654094,3.8241329647296878,3.7524961630633973,3.9832072732212507,3.8743050711719649,null,null,"£",149.28756726022422,146.46574044998181,156.56890677208287,166.82200185153161,193.93278618317092]
[72,"ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre","BTW","TI","TI",9.4166987816559473,null,"£",145.8104162836517,142.4517131380704,152.41137048865235,162.62305738513732,189.38054883828468,null,null,null,0.26168728725328017,0.24819069066958777,0.2085005842155723,0.15446994030457989,0.17519326648138772,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!78:78,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.6386856412445489E-2},{"$f":"IF($G80=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A80,AA$7)/$G80)","v":1.6386856461474645E-2},{"$f":"IF($G80=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A80,AB$7)/$G80)","v":1.6386856548746546E-2},{"$f":"IF($G80=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A80,AC$7)/$G80)","v":1.6386856666416524E-2},{"$f":"IF($G80=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A80,AD$7)/$G80)","v":1.6386856794872919E-2},null,null,null,{"$f":"IF($G80=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A80,AH$7)/$G80)","v":0},{"$f":"IF($G80=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A80,AI$7)/$G80)","v":-3.7202739815179418E-4},{"$f":"IF($G80=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A80,AJ$7)/$G80)","v":-3.0277306872371762E-3},{"$f":"IF($G80=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A80,AK$7)/$G80)","v":-5.9947923338074683E-3},{"$f":"IF($G80=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A80,AL$7)/$G80)","v":-6.1706182562428135E-3},null,null,null,{"$f":"IF($G80=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A80,AP$7)/$G80)","v":0},{"$f":"IF($G80=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A80,AQ$7)/$G80)","v":-3.7202739815179418E-4},{"$f":"IF($G80=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A80,AR$7)/$G80)","v":-2.6648068685322275E-3},{"$f":"IF($G80=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A80,AS$7)/$G80)","v":-5.1081528294402625E-3},{"$f":"IF($G80=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A80,AT$7)/$G80)","v":-5.2839787449252499E-3},null,null,null,1.6386856412445489E-2,1.6014829063322852E-2,1.335912586150937E-2,1.0392064332609056E-2,1.0216238538630105E-2,null,null,null,null,-3.7202739815179418E-4,-3.0368342686653373E-3,-8.1449871199123589E-3,-1.3428965928686075E-2,null,null,null,0.27807414366572564,0.26420551973291062,0.22185971007708166,0.16486200463718895,0.18540950502001782,null,null,"£",154.9410637069883,151.64359632083173,162.1767276877377,173.56362789989018,200.42410605008058]
[73,"SY439","SY439: PPC rental 2Mbit CLZ local end fibre  ext","BTW","TI","TI",11.197144917368643,null,"£",145.86989144463197,142.50981830494902,152.47353813775504,162.68939031774667,189.45779598506451,null,null,null,0.37805537375379605,0.42115347953281568,0.41879377747934482,0.36223713499195359,0.38243142567062816,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!79:79,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.9307882138663666E-3},{"$f":"IF($G81=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A81,AA$7)/$G81)","v":4.9307882173407671E-3},{"$f":"IF($G81=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A81,AB$7)/$G81)","v":4.9307882235252003E-3},{"$f":"IF($G81=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A81,AC$7)/$G81)","v":4.930788231863761E-3},{"$f":"IF($G81=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A81,AD$7)/$G81)","v":4.9307882409666904E-3},null,null,null,{"$f":"IF($G81=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A81,AH$7)/$G81)","v":0},{"$f":"IF($G81=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A81,AI$7)/$G81)","v":5.3747112099283021E-4},{"$f":"IF($G81=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A81,AJ$7)/$G81)","v":2.2906883007479183E-4},{"$f":"IF($G81=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A81,AK$7)/$G81)","v":-5.3990175779291562E-4},{"$f":"IF($G81=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A81,AL$7)/$G81)","v":-8.4742459462831289E-4},null,null,null,{"$f":"IF($G81=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A81,AP$7)/$G81)","v":0},{"$f":"IF($G81=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A81,AQ$7)/$G81)","v":5.3747112099283021E-4},{"$f":"IF($G81=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A81,AR$7)/$G81)","v":2.2906883007479183E-4},{"$f":"IF($G81=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A81,AS$7)/$G81)","v":-3.4672057779913554E-4},{"$f":"IF($G81=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A81,AT$7)/$G81)","v":-6.5424341427789301E-4},null,null,null,4.9307882138663666E-3,5.4682593383335969E-3,5.159857053599992E-3,4.3908864740708452E-3,4.0833636463383774E-3,null,null,null,null,5.3747112099283021E-4,7.6653995174174423E-4,4.1981937523892071E-4,-2.3442403826392664E-4,null,null,null,0.38298616196766244,0.42662173887114929,0.42395363453294482,0.36662802146602441,0.38651478931696653,null,null,"£",147.77239989029044,144.36016665209959,154.35212780062616,164.66144280606179,191.48070787125218]
[74,"SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ","BTW","TI",0,7.1891992979726131,null,"£",24.687692498229474,24.119018239117274,25.805324089726568,27.534301980429465,32.064710286337103,null,null,null,1.1444967365254202E-2,9.5373508280491535E-3,1.0201671681633401E-2,8.3842634089145579E-3,6.6118676588116272E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!80:80,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.8527477683996239E-4},{"$f":"IF($G82=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A82,AA$7)/$G82)","v":2.8527477701497918E-4},{"$f":"IF($G82=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A82,AB$7)/$G82)","v":2.852747773265089E-4},{"$f":"IF($G82=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A82,AC$7)/$G82)","v":2.852747777465491E-4},{"$f":"IF($G82=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A82,AD$7)/$G82)","v":2.85274778205093E-4},null,null,null,{"$f":"IF($G82=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A82,AH$7)/$G82)","v":0},{"$f":"IF($G82=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A82,AI$7)/$G82)","v":-3.2585594468690786E-5},{"$f":"IF($G82=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A82,AJ$7)/$G82)","v":-3.2631775611496029E-5},{"$f":"IF($G82=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A82,AK$7)/$G82)","v":-7.6054263056385784E-5},{"$f":"IF($G82=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A82,AL$7)/$G82)","v":-1.2304744271503129E-4},null,null,null,{"$f":"IF($G82=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A82,AP$7)/$G82)","v":0},{"$f":"IF($G82=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A82,AQ$7)/$G82)","v":-3.2585594468690786E-5},{"$f":"IF($G82=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A82,AR$7)/$G82)","v":-3.2631775611496029E-5},{"$f":"IF($G82=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A82,AS$7)/$G82)","v":-7.4414164072301545E-5},{"$f":"IF($G82=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A82,AT$7)/$G82)","v":-1.1795583342193867E-4},null,null,null,2.8527477683996239E-4,2.5268918254628837E-4,2.5264300171501288E-4,2.092205146901633E-4,1.6222733549006171E-4,null,null,null,null,-3.2585594468690786E-5,-6.5217370115771401E-5,-1.3963153428409936E-4,-2.5758736793047839E-4,null,null,null,1.1730242142094165E-2,9.790040010595441E-3,1.0454314683348414E-2,8.5934839236047212E-3,6.7740949943016892E-3,null,null,"£",25.303052572519174,24.758044223643022,26.444389405854583,28.221391656769399,32.851442989022232]
[75,"SY765","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff","BTW","TI",0,11.350162688824202,null,"£",24.786914504462267,24.215954693515439,25.909037955566955,27.644964760392142,32.193581175510396,null,null,null,5.0595049886508377E-2,6.3680316996936978E-2,4.0395912453086241E-2,4.740329057244147E-2,4.8418473727125641E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!81:81,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.1241614437611408E-4},{"$f":"IF($G83=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A83,AA$7)/$G83)","v":1.1241614448537012E-4},{"$f":"IF($G83=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A83,AB$7)/$G83)","v":1.1241614467984589E-4},{"$f":"IF($G83=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A83,AC$7)/$G83)","v":1.1241614494206042E-4},{"$f":"IF($G83=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A83,AD$7)/$G83)","v":1.1241614522831127E-4},null,null,null,{"$f":"IF($G83=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A83,AH$7)/$G83)","v":0},{"$f":"IF($G83=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A83,AI$7)/$G83)","v":2.4982802408501557E-5},{"$f":"IF($G83=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A83,AJ$7)/$G83)","v":-2.0464636315223012E-5},{"$f":"IF($G83=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A83,AK$7)/$G83)","v":-1.3860115022345352E-5},{"$f":"IF($G83=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A83,AL$7)/$G83)","v":-2.2806525582107199E-5},null,null,null,{"$f":"IF($G83=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A83,AP$7)/$G83)","v":0},{"$f":"IF($G83=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A83,AQ$7)/$G83)","v":2.4982802408501557E-5},{"$f":"IF($G83=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A83,AR$7)/$G83)","v":-3.9961322160342148E-6},{"$f":"IF($G83=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A83,AS$7)/$G83)","v":2.6083891152567974E-6},{"$f":"IF($G83=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A83,AT$7)/$G83)","v":-6.3380214025704755E-6},null,null,null,1.1241614437611408E-4,1.3739894689387169E-4,9.1951508364622887E-5,9.8556029919715071E-5,8.9609619646204073E-5,null,null,null,null,2.4982802408501557E-5,2.0986670235686665E-5,2.3595059399895593E-5,1.7257038057406396E-5,null,null,null,5.0707466030884489E-2,6.3817715943830844E-2,4.0487863961450862E-2,4.7501846602361182E-2,4.8508083346771848E-2,null,null,"£",24.841988061377862,24.268203910068156,25.968013603735752,27.702441318267191,32.253162867003709]
[76,"SZ439","SZ439: PC rental 2Mbit CLZ local end fibre  int","BTW","TI","TI",12.966926379034625,null,"£",145.84785156095202,142.48828610397467,152.45050049090725,162.66480912965463,189.42917028482975,null,null,null,0.73281544712503477,0.6664566119706804,0.53812800094210822,0.44105410674082729,0.47432232579733141,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!82:82,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.0666896465281992E-3},{"$f":"IF($G84=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A84,AA$7)/$G84)","v":8.0666896516733543E-3},{"$f":"IF($G84=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A84,AB$7)/$G84)","v":8.0666896608317298E-3},{"$f":"IF($G84=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A84,AC$7)/$G84)","v":8.0666896731801021E-3},{"$f":"IF($G84=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A84,AD$7)/$G84)","v":8.0666896866604075E-3},null,null,null,{"$f":"IF($G84=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A84,AH$7)/$G84)","v":0},{"$f":"IF($G84=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A84,AI$7)/$G84)","v":-4.3324334392372466E-4},{"$f":"IF($G84=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A84,AJ$7)/$G84)","v":-1.8648227358831029E-3},{"$f":"IF($G84=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A84,AK$7)/$G84)","v":-2.8859318696411417E-3},{"$f":"IF($G84=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A84,AL$7)/$G84)","v":-3.1447860084299539E-3},null,null,null,{"$f":"IF($G84=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A84,AP$7)/$G84)","v":0},{"$f":"IF($G84=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A84,AQ$7)/$G84)","v":-4.3324334392372466E-4},{"$f":"IF($G84=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A84,AR$7)/$G84)","v":-1.3208965846712144E-3},{"$f":"IF($G84=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A84,AS$7)/$G84)","v":-2.0535522398019901E-3},{"$f":"IF($G84=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A84,AT$7)/$G84)","v":-2.3124063771998069E-3},null,null,null,8.0666896465281992E-3,7.6334463077496299E-3,6.2018669249486267E-3,5.1807578035389604E-3,4.9219036782304536E-3,null,null,null,null,-4.3324334392372466E-4,-1.7541399290868145E-3,-3.8076921715740164E-3,-6.1200985551368861E-3,null,null,null,0.740882136771563,0.67409005827843005,0.54432986786705684,0.44623486454436623,0.47924422947556189,null,null,"£",147.45331629122046,144.12031534927206,154.20747599679277,164.57552023375695,191.39482123415368]
[77,"SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist","BTW","TI","TI",7474.1814540917385,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!83:83,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.6216893505565504E-4},{"$f":"IF($G85=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A85,AA$7)/$G85)","v":2.6311561162083565E-4},{"$f":"IF($G85=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A85,AB$7)/$G85)","v":2.648067806468496E-4},{"$f":"IF($G85=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A85,AC$7)/$G85)","v":2.6710166465500476E-4},{"$f":"IF($G85=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A85,AD$7)/$G85)","v":2.6962862416055169E-4},null,null,null,{"$f":"IF($G85=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A85,AH$7)/$G85)","v":0},{"$f":"IF($G85=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A85,AI$7)/$G85)","v":-9.8808740891833039E-6},{"$f":"IF($G85=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A85,AJ$7)/$G85)","v":-3.8565376161932638E-5},{"$f":"IF($G85=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A85,AK$7)/$G85)","v":-7.088735817733389E-5},{"$f":"IF($G85=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A85,AL$7)/$G85)","v":-6.7796395574259939E-5},null,null,null,{"$f":"IF($G85=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A85,AP$7)/$G85)","v":0},{"$f":"IF($G85=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A85,AQ$7)/$G85)","v":-2.5543784047041178E-6},{"$f":"IF($G85=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A85,AR$7)/$G85)","v":-9.9173893784984555E-6},{"$f":"IF($G85=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A85,AS$7)/$G85)","v":-1.8207720333485565E-5},{"$f":"IF($G85=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A85,AT$7)/$G85)","v":-1.4618373297764129E-5},null,null,null,2.6216893505565504E-4,2.5323473753165236E-4,2.2624140448491696E-4,1.9621430647767088E-4,2.0183222858629176E-4,null,null,null,null,-2.5543784047041178E-6,-1.2488185986638482E-5,-3.080413216782175E-5,-4.5713933056245569E-5,null,null,null,2.6216893505565504E-4,2.5323473753165236E-4,2.2624140448491696E-4,1.9621430647767088E-4,2.0183222858629176E-4,null,null,"£",2.3507406343058264E-2,2.427797442182766E-2,2.7085950083477358E-2,3.2430356405082461E-2,3.194285287057446E-2]
[78,"SPO371","SPO371: Prot Path PC rental 2Mbit link per km dist","BTW","TI","TI",7363.652905662695,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!84:84,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":7.4012047517628269E-5},{"$f":"IF($G86=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A86,AA$7)/$G86)","v":7.4255273232773415E-5},{"$f":"IF($G86=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A86,AB$7)/$G86)","v":7.4689637781832097E-5},{"$f":"IF($G86=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A86,AC$7)/$G86)","v":7.5278723732221729E-5},{"$f":"IF($G86=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A86,AD$7)/$G86)","v":7.5926881318942092E-5},null,null,null,{"$f":"IF($G86=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A86,AH$7)/$G86)","v":0},{"$f":"IF($G86=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A86,AI$7)/$G86)","v":-7.1978328913548017E-6},{"$f":"IF($G86=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A86,AJ$7)/$G86)","v":-1.878928988657108E-5},{"$f":"IF($G86=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A86,AK$7)/$G86)","v":-1.7845877810310256E-5},{"$f":"IF($G86=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A86,AL$7)/$G86)","v":-1.9719154486337533E-5},null,null,null,{"$f":"IF($G86=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A86,AP$7)/$G86)","v":0},{"$f":"IF($G86=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A86,AQ$7)/$G86)","v":-1.1956408156747407E-6},{"$f":"IF($G86=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A86,AR$7)/$G86)","v":-3.1146492106144837E-6},{"$f":"IF($G86=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A86,AS$7)/$G86)","v":-2.0476094013261782E-6},{"$f":"IF($G86=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A86,AT$7)/$G86)","v":-2.3841764893970447E-6},null,null,null,7.4012047517628269E-5,6.7057440341418607E-5,5.5900347895261017E-5,5.7432845921911473E-5,5.6207726832604559E-5,null,null,null,null,-1.1956408156747407E-6,-4.317284061340563E-6,-6.3989443894071499E-6,-8.8382164509309134E-6,null,null,null,7.4012047517628269E-5,6.7057440341418607E-5,5.5900347895261017E-5,5.7432845921911473E-5,5.6207726832604559E-5,null,null,"£",2.9672234323434153E-2,3.2277608035341937E-2,3.9571712560140339E-2,3.8937913255831111E-2,4.0801166154003081E-2]
[79,"SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist","BTW","TI",0,15792.317508058124,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!85:85,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.516553235865671E-4},{"$f":"IF($G87=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A87,AA$7)/$G87)","v":1.5244803016954263E-4},{"$f":"IF($G87=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A87,AB$7)/$G87)","v":1.5386642331598806E-4},{"$f":"IF($G87=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A87,AC$7)/$G87)","v":1.5579665706620958E-4},{"$f":"IF($G87=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A87,AD$7)/$G87)","v":1.57930263099826E-4},null,null,null,{"$f":"IF($G87=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A87,AH$7)/$G87)","v":0},{"$f":"IF($G87=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A87,AI$7)/$G87)","v":-2.4488812986281858E-5},{"$f":"IF($G87=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A87,AJ$7)/$G87)","v":-4.9220369271302236E-5},{"$f":"IF($G87=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A87,AK$7)/$G87)","v":-5.5919190771539873E-5},{"$f":"IF($G87=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A87,AL$7)/$G87)","v":-7.1643726883108627E-5},null,null,null,{"$f":"IF($G87=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A87,AP$7)/$G87)","v":0},{"$f":"IF($G87=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A87,AQ$7)/$G87)","v":-7.1635004519551941E-6},{"$f":"IF($G87=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A87,AR$7)/$G87)","v":-1.4396846920158616E-5},{"$f":"IF($G87=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A87,AS$7)/$G87)","v":-1.6361016346741606E-5},{"$f":"IF($G87=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A87,AT$7)/$G87)","v":-2.0961240438281611E-5},null,null,null,1.516553235865671E-4,1.2795921718326077E-4,1.0464605404468583E-4,9.9877466294669712E-5,8.6286536216717371E-5,null,null,null,null,-7.1635004519551941E-6,-2.1626997363814667E-5,-3.8259321506811843E-5,-5.9744516186129026E-5,null,null,null,1.516553235865671E-4,1.2795921718326077E-4,1.0464605404468583E-4,9.9877466294669712E-5,8.6286536216717371E-5,null,null,"£",0.28540974779164241,0.33327489539489297,0.44005910027201778,0.49449443912828961,0.74994062156804708]
[80,"SPO373","SPO373: Prot Path PC rental 34Mbit link per km dist","BTW","TI",0,23448.378201154399,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!86:86,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.0376755463987408E-5},{"$f":"IF($G88=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A88,AA$7)/$G88)","v":5.0650063898917568E-5},{"$f":"IF($G88=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A88,AB$7)/$G88)","v":5.113919225637472E-5},{"$f":"IF($G88=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A88,AC$7)/$G88)","v":5.1805059955258527E-5},{"$f":"IF($G88=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A88,AD$7)/$G88)","v":5.2541430340486022E-5},null,null,null,{"$f":"IF($G88=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A88,AH$7)/$G88)","v":0},{"$f":"IF($G88=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A88,AI$7)/$G88)","v":-1.0270202016328734E-5},{"$f":"IF($G88=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A88,AJ$7)/$G88)","v":-1.7463219062789374E-5},{"$f":"IF($G88=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A88,AK$7)/$G88)","v":-1.8524694723069471E-5},{"$f":"IF($G88=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A88,AL$7)/$G88)","v":-1.960351519039198E-5},null,null,null,{"$f":"IF($G88=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A88,AP$7)/$G88)","v":0},{"$f":"IF($G88=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A88,AQ$7)/$G88)","v":-2.8966255290389827E-6},{"$f":"IF($G88=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A88,AR$7)/$G88)","v":-4.9256004873831144E-6},{"$f":"IF($G88=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A88,AS$7)/$G88)","v":-5.226381741011336E-6},{"$f":"IF($G88=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A88,AT$7)/$G88)","v":-5.5320685963592325E-6},null,null,null,5.0376755463987408E-5,4.0379861882588832E-5,3.3675973193585348E-5,3.3280365232189056E-5,3.2937915150094038E-5,null,null,null,null,-2.8966255290389827E-6,-7.8501987686384583E-6,-1.3178795534158756E-5,-1.8898190904248279E-5,null,null,null,5.0376755463987408E-5,4.0379861882588832E-5,3.3675973193585348E-5,3.3280365232189056E-5,3.2937915150094038E-5,null,null,"£",0.23411448770325963,0.28878722585729061,0.38149066938568377,0.4044216695124887,0.43043084525225567]
[81,"SPE375","SPE375: Prot Path PPC rental 140Mbit link per km dist","BTW","TI",0,48262.216791398889,null,"£",{"$f":"IF($A89=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,J$7)*INDEX(UF_Cost,,$A89)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!87:87,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.6134877798044696E-5},{"$f":"IF($G89=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A89,AA$7)/$G89)","v":5.6443201211961679E-5},{"$f":"IF($G89=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A89,AB$7)/$G89)","v":5.699503128423473E-5},{"$f":"IF($G89=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A89,AC$7)/$G89)","v":5.7746346116417989E-5},{"$f":"IF($G89=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A89,AD$7)/$G89)","v":5.8577343249368739E-5},null,null,null,{"$f":"IF($G89=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A89,AH$7)/$G89)","v":0},{"$f":"IF($G89=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A89,AI$7)/$G89)","v":-8.6299520118848047E-6},{"$f":"IF($G89=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A89,AJ$7)/$G89)","v":-1.2967457141252849E-5},{"$f":"IF($G89=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A89,AK$7)/$G89)","v":-1.5398395740341905E-5},{"$f":"IF($G89=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A89,AL$7)/$G89)","v":-2.0126932598133023E-5},null,null,null,{"$f":"IF($G89=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A89,AP$7)/$G89)","v":0},{"$f":"IF($G89=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A89,AQ$7)/$G89)","v":-2.9473598418853166E-6},{"$f":"IF($G89=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A89,AR$7)/$G89)","v":-4.4290691481248306E-6},{"$f":"IF($G89=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A89,AS$7)/$G89)","v":-5.2598218173569235E-6},{"$f":"IF($G89=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A89,AT$7)/$G89)","v":-6.8749439963854033E-6},null,null,null,5.6134877798044696E-5,4.7813249200076872E-5,4.4027574142981879E-5,4.2347950376076088E-5,3.8450410651235712E-5,null,null,null,null,-2.9473598418853166E-6,-7.4052445383780446E-6,-1.276268311165675E-5,-1.9821288132294047E-5,null,null,null,5.6134877798044696E-5,4.7813249200076872E-5,4.4027574142981879E-5,4.2347950376076088E-5,3.8450410651235712E-5,null,null,"£",0.21656974459122183,0.25071014314135065,0.27992314672896645,0.30301884370888404,0.36519004167660923]
[82,"SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist","BTW","TI",0,32906.174467642639,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!88:88,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.541283558363814E-4},{"$f":"IF($G90=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A90,AA$7)/$G90)","v":1.5473223524823889E-4},{"$f":"IF($G90=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A90,AB$7)/$G90)","v":1.5581135211199758E-4},{"$f":"IF($G90=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A90,AC$7)/$G90)","v":1.5727648836932326E-4},{"$f":"IF($G90=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A90,AD$7)/$G90)","v":1.588909687540898E-4},null,null,null,{"$f":"IF($G90=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A90,AH$7)/$G90)","v":0},{"$f":"IF($G90=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A90,AI$7)/$G90)","v":-5.2340404446630548E-5},{"$f":"IF($G90=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A90,AJ$7)/$G90)","v":-4.9315194422163629E-5},{"$f":"IF($G90=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A90,AK$7)/$G90)","v":-5.268424874645607E-5},{"$f":"IF($G90=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A90,AL$7)/$G90)","v":-6.418902899186962E-5},null,null,null,{"$f":"IF($G90=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A90,AP$7)/$G90)","v":0},{"$f":"IF($G90=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A90,AQ$7)/$G90)","v":-1.638490301204501E-5},{"$f":"IF($G90=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A90,AR$7)/$G90)","v":-1.3108936008072728E-5},{"$f":"IF($G90=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A90,AS$7)/$G90)","v":-1.4208179426288374E-5},{"$f":"IF($G90=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A90,AT$7)/$G90)","v":-1.8028039018984926E-5},null,null,null,1.541283558363814E-4,1.0239183080160835E-4,1.0649615768983395E-4,1.0459223962286718E-4,9.4701939762220177E-5,null,null,null,null,-1.638490301204501E-5,-2.9608108843228496E-5,-4.4094701319587048E-5,-6.2575382886041899E-5,null,null,null,1.541283558363814E-4,1.0239183080160835E-4,1.0649615768983395E-4,1.0459223962286718E-4,9.4701939762220177E-5,null,null,"£",0.26654737796828543,0.42625480585766179,0.40654203779366499,0.42954349711240342,0.54257525760827863]
[83,"SPE383","SPE383: Prot Path PPC rental 2Mbit link","BTW","TI","TI",1017.8866163194815,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!89:89,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.8976993924972487E-5},{"$f":"IF($G91=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A91,AA$7)/$G91)","v":8.8980240629121506E-5},{"$f":"IF($G91=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A91,AB$7)/$G91)","v":8.8986019973383046E-5},{"$f":"IF($G91=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A91,AC$7)/$G91)","v":8.8993812853789751E-5},{"$f":"IF($G91=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A91,AD$7)/$G91)","v":8.9002320826580823E-5},null,null,null,{"$f":"IF($G91=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A91,AH$7)/$G91)","v":0},{"$f":"IF($G91=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A91,AI$7)/$G91)","v":-1.4270130333358142E-7},{"$f":"IF($G91=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A91,AJ$7)/$G91)","v":-1.7340477732872691E-5},{"$f":"IF($G91=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A91,AK$7)/$G91)","v":-1.3511210217385725E-5},{"$f":"IF($G91=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A91,AL$7)/$G91)","v":-2.4669473595849631E-5},null,null,null,{"$f":"IF($G91=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A91,AP$7)/$G91)","v":0},{"$f":"IF($G91=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A91,AQ$7)/$G91)","v":-9.5475318729203731E-8},{"$f":"IF($G91=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A91,AR$7)/$G91)","v":-2.66265955004341E-6},{"$f":"IF($G91=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A91,AS$7)/$G91)","v":1.1678933637765128E-6},{"$f":"IF($G91=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A91,AT$7)/$G91)","v":-9.9332989585347104E-7},null,null,null,8.8976993924972487E-5,8.8837539325787931E-5,7.1645542240510355E-5,7.5482602636404029E-5,6.4332847230731189E-5,null,null,null,null,-9.5475318729203731E-8,-2.7581410699778645E-6,-1.5904892482268251E-6,-2.5839711977884638E-6,null,null,null,8.8976993924972487E-5,8.8837539325787931E-5,7.1645542240510355E-5,7.5482602636404029E-5,6.4332847230731189E-5,null,null,"£",0.23468110440727036,0.23494515722361198,0.28069720541375476,0.26709091119962741,0.31705488390080794]
[84,"SPO383","SPO383: Prot Path PC rental 2Mbit link","BTW","TI","TI",877.1076461619715,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!90:90,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.19661513743221E-5},{"$f":"IF($G92=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A92,AA$7)/$G92)","v":2.1966933560877982E-5},{"$f":"IF($G92=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A92,AB$7)/$G92)","v":2.1968325902525185E-5},{"$f":"IF($G92=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A92,AC$7)/$G92)","v":2.1970203336096497E-5},{"$f":"IF($G92=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A92,AD$7)/$G92)","v":2.1972253042900058E-5},null,null,null,{"$f":"IF($G92=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A92,AH$7)/$G92)","v":0},{"$f":"IF($G92=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A92,AI$7)/$G92)","v":-3.6730513554620068E-6},{"$f":"IF($G92=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A92,AJ$7)/$G92)","v":-4.7625546603299111E-6},{"$f":"IF($G92=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A92,AK$7)/$G92)","v":-5.4981259288949199E-6},{"$f":"IF($G92=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A92,AL$7)/$G92)","v":-6.0784101506304922E-6},null,null,null,{"$f":"IF($G92=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A92,AP$7)/$G92)","v":0},{"$f":"IF($G92=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A92,AQ$7)/$G92)","v":-6.126414987716225E-7},{"$f":"IF($G92=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A92,AR$7)/$G92)","v":-8.0796320391103927E-7},{"$f":"IF($G92=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A92,AS$7)/$G92)","v":-9.4584267355712005E-7},{"$f":"IF($G92=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A92,AT$7)/$G92)","v":-1.058394589330229E-6},null,null,null,2.19661513743221E-5,1.8293882205415975E-5,1.7205771242195273E-5,1.6472077407201577E-5,1.5893842892269567E-5,null,null,null,null,-6.126414987716225E-7,-1.4206435340594301E-6,-2.3666076171347603E-6,-3.4252229987653608E-6,null,null,null,2.19661513743221E-5,1.8293882205415975E-5,1.7205771242195273E-5,1.6472077407201577E-5,1.5893842892269567E-5,null,null,"£",0.25161685423049368,0.29124096982419617,0.30972155246840344,0.32520006563127796,0.3396989986771673]
[85,"SPE385","SPE385: Prot Path PPC rental 34Mbit link","BTW","TI",0,2490.1452037973495,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!91:91,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.2365115746501724E-5},{"$f":"IF($G93=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A93,AA$7)/$G93)","v":4.2365115749562358E-5},{"$f":"IF($G93=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A93,AB$7)/$G93)","v":4.2365115755010298E-5},{"$f":"IF($G93=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A93,AC$7)/$G93)","v":4.2365115762355836E-5},{"$f":"IF($G93=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A93,AD$7)/$G93)","v":4.236511577037471E-5},null,null,null,{"$f":"IF($G93=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A93,AH$7)/$G93)","v":0},{"$f":"IF($G93=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A93,AI$7)/$G93)","v":-3.8739630912506063E-6},{"$f":"IF($G93=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A93,AJ$7)/$G93)","v":-9.2605980953848158E-6},{"$f":"IF($G93=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A93,AK$7)/$G93)","v":-1.5322901826825219E-5},{"$f":"IF($G93=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A93,AL$7)/$G93)","v":-1.8935910968680211E-5},null,null,null,{"$f":"IF($G93=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A93,AP$7)/$G93)","v":0},{"$f":"IF($G93=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A93,AQ$7)/$G93)","v":-6.8066637587686142E-7},{"$f":"IF($G93=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A93,AR$7)/$G93)","v":-1.6196865909925451E-6},{"$f":"IF($G93=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A93,AS$7)/$G93)","v":-2.6722699790048758E-6},{"$f":"IF($G93=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A93,AT$7)/$G93)","v":-3.3035522383859245E-6},null,null,null,4.2365115746501724E-5,3.8491152658311754E-5,3.3104517659625479E-5,2.7042213935530616E-5,2.3429204801694499E-5,null,null,null,null,-6.8066637587686142E-7,-2.300352966956937E-6,-4.9726229463606629E-6,-8.2761751856878066E-6,null,null,null,4.2365115746501724E-5,3.8491152658311754E-5,3.3104517659625479E-5,2.7042213935530616E-5,2.3429204801694499E-5,null,null,"£",1.8387637042752485,1.9811009347835447,2.2975812227238603,3.0877527931194799,4.3465521244717076]
[86,"SPO385","SPO385: Prot Path PC rental 34Mbit link","BTW","TI",0,2343.3303896732341,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!92:92,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.7961573248089308E-5},{"$f":"IF($G94=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A94,AA$7)/$G94)","v":3.7961573250490226E-5},{"$f":"IF($G94=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A94,AB$7)/$G94)","v":3.7961573254763867E-5},{"$f":"IF($G94=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A94,AC$7)/$G94)","v":3.796157326052609E-5},{"$f":"IF($G94=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A94,AD$7)/$G94)","v":3.7961573266816515E-5},null,null,null,{"$f":"IF($G94=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A94,AH$7)/$G94)","v":0},{"$f":"IF($G94=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A94,AI$7)/$G94)","v":-9.5281878297368097E-6},{"$f":"IF($G94=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A94,AJ$7)/$G94)","v":-1.0809255128062468E-5},{"$f":"IF($G94=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A94,AK$7)/$G94)","v":-1.3158756824666358E-5},{"$f":"IF($G94=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A94,AL$7)/$G94)","v":-1.2719461717917153E-5},null,null,null,{"$f":"IF($G94=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A94,AP$7)/$G94)","v":0},{"$f":"IF($G94=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A94,AQ$7)/$G94)","v":-1.2521611778616163E-6},{"$f":"IF($G94=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A94,AR$7)/$G94)","v":-1.4321111420361143E-6},{"$f":"IF($G94=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A94,AS$7)/$G94)","v":-1.7492215759374547E-6},{"$f":"IF($G94=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A94,AT$7)/$G94)","v":-1.3099264672976331E-6},null,null,null,3.7961573248089308E-5,2.8433385420753415E-5,2.7152318126701401E-5,2.4802816435859732E-5,2.5242111548899363E-5,null,null,null,null,-1.2521611778616163E-6,-2.6842723200386965E-6,-4.4334938963835991E-6,-5.7434203644158844E-6,null,null,null,3.7961573248089308E-5,2.8433385420753415E-5,2.7152318126701401E-5,2.4802816435859732E-5,2.5242111548899363E-5,null,null,"£",2.2596174552434114,2.9701331493938468,3.1567166697724387,3.637094988637402,3.5290831112624499]
[87,"SPE388","SPE388: Prot Path PPC rental 140Mbit link","BTW","TI",0,791.95548047705677,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!93:93,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.0129315358599382E-5},{"$f":"IF($G95=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A95,AA$7)/$G95)","v":6.0129315363492292E-5},{"$f":"IF($G95=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A95,AB$7)/$G95)","v":6.0129315372201681E-5},{"$f":"IF($G95=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A95,AC$7)/$G95)","v":6.0129315383944681E-5},{"$f":"IF($G95=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A95,AD$7)/$G95)","v":6.0129315396764125E-5},null,null,null,{"$f":"IF($G95=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A95,AH$7)/$G95)","v":0},{"$f":"IF($G95=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A95,AI$7)/$G95)","v":-8.5501469615463406E-6},{"$f":"IF($G95=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A95,AJ$7)/$G95)","v":-1.527603525155567E-5},{"$f":"IF($G95=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A95,AK$7)/$G95)","v":-2.3625854747742672E-5},{"$f":"IF($G95=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A95,AL$7)/$G95)","v":-2.7570807618385053E-5},null,null,null,{"$f":"IF($G95=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A95,AP$7)/$G95)","v":0},{"$f":"IF($G95=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A95,AQ$7)/$G95)","v":-1.3893078543234864E-6},{"$f":"IF($G95=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A95,AR$7)/$G95)","v":-2.4878362822694698E-6},{"$f":"IF($G95=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A95,AS$7)/$G95)","v":-3.824813619037608E-6},{"$f":"IF($G95=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A95,AT$7)/$G95)","v":-4.4841213986657127E-6},null,null,null,6.0129315358599382E-5,5.1579168401945954E-5,4.4853280120646011E-5,3.6503460636202006E-5,3.2558507778379073E-5,null,null,null,null,-1.3893078543234864E-6,-3.8771441367941897E-6,-7.7019577565889875E-6,-1.2186079156896741E-5,null,null,null,6.0129315358599382E-5,5.1579168401945954E-5,4.4853280120646011E-5,3.6503460636202006E-5,3.2558507778379073E-5,null,null,"£",4.6324588103697524,5.2247345724735528,6.0389556805208544,8.3108728721191021,11.005797484600313]
[88,"SPO388","SPO388: Prot Path PC rental 140Mbit link","BTW","TI",0,1055.3704788103053,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!94:94,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8003144814574595E-4},{"$f":"IF($G96=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A96,AA$7)/$G96)","v":1.8003144816831375E-4},{"$f":"IF($G96=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A96,AB$7)/$G96)","v":1.8003144820848447E-4},{"$f":"IF($G96=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A96,AC$7)/$G96)","v":1.8003144826264725E-4},{"$f":"IF($G96=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A96,AD$7)/$G96)","v":1.8003144832177495E-4},null,null,null,{"$f":"IF($G96=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A96,AH$7)/$G96)","v":0},{"$f":"IF($G96=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A96,AI$7)/$G96)","v":-6.0303286146991283E-5},{"$f":"IF($G96=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A96,AJ$7)/$G96)","v":-5.7393934916704103E-5},{"$f":"IF($G96=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A96,AK$7)/$G96)","v":-5.1513910048541285E-5},{"$f":"IF($G96=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A96,AL$7)/$G96)","v":-6.4084888384123988E-5},null,null,null,{"$f":"IF($G96=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A96,AP$7)/$G96)","v":0},{"$f":"IF($G96=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A96,AQ$7)/$G96)","v":-8.2320004907058681E-6},{"$f":"IF($G96=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A96,AR$7)/$G96)","v":-5.3226492487999324E-6},{"$f":"IF($G96=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A96,AS$7)/$G96)","v":5.5737563502862577E-7},{"$f":"IF($G96=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A96,AT$7)/$G96)","v":-1.9969237576003719E-6},null,null,null,1.8003144814574595E-4,1.1972816202132247E-4,1.2263751329178038E-4,1.2851753821410596E-4,1.1594655993765096E-4,null,null,null,null,-8.2320004907058681E-6,-1.355464974134262E-5,-1.2997274110391934E-5,-1.4994197872260998E-5,null,null,null,1.8003144814574595E-4,1.1972816202132247E-4,1.2263751329178038E-4,1.2851753821410596E-4,1.1594655993765096E-4,null,null,"£",6.7427508668818721,10.285036891156818,9.9160872721777711,9.2887035576267376,10.839511411680487]
[89,"SPE434","SPE434: Prot Path PPC rental 34Mbit local end","BTW","TI",0,1828.7173227460862,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!95:95,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.9019042612454931E-5},{"$f":"IF($G97=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A97,AA$7)/$G97)","v":5.9082743280066186E-5},{"$f":"IF($G97=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A97,AB$7)/$G97)","v":5.9196252849924931E-5},{"$f":"IF($G97=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A97,AC$7)/$G97)","v":5.9349593493610482E-5},{"$f":"IF($G97=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A97,AD$7)/$G97)","v":5.9517423984057443E-5},null,null,null,{"$f":"IF($G97=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A97,AH$7)/$G97)","v":0},{"$f":"IF($G97=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A97,AI$7)/$G97)","v":-1.1298103545440157E-5},{"$f":"IF($G97=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A97,AJ$7)/$G97)","v":-1.7468347011443149E-5},{"$f":"IF($G97=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A97,AK$7)/$G97)","v":-2.2752573195158379E-5},{"$f":"IF($G97=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A97,AL$7)/$G97)","v":-2.9176680100121835E-5},null,null,null,{"$f":"IF($G97=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A97,AP$7)/$G97)","v":0},{"$f":"IF($G97=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A97,AQ$7)/$G97)","v":-3.5013775540653483E-6},{"$f":"IF($G97=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A97,AR$7)/$G97)","v":-5.4212054474057066E-6},{"$f":"IF($G97=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A97,AS$7)/$G97)","v":-7.0662890696964547E-6},{"$f":"IF($G97=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A97,AT$7)/$G97)","v":-9.0582775627087403E-6},null,null,null,5.9019042612454931E-5,4.7784639734626027E-5,4.1727905838481781E-5,3.6597020298452103E-5,3.0340743883935608E-5,null,null,null,null,-3.5013775540653483E-6,-8.929309836381058E-6,-1.601872918970289E-5,-2.5122304976341918E-5,null,null,null,5.9019042612454931E-5,4.7784639734626027E-5,4.1727905838481781E-5,3.6597020298452103E-5,3.0340743883935608E-5,null,null,"£",1.9401394678650536,2.3333028918499656,2.7671025091831418,3.4883447441668385,6.1462375773846487]
[90,"SPO434","SPO434: Prot Path PC rental 34Mbit local end","BTW","TI",0,1774.4139471906947,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!96:96,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0181776582559496E-4},{"$f":"IF($G98=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A98,AA$7)/$G98)","v":1.0190685849445625E-4},{"$f":"IF($G98=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A98,AB$7)/$G98)","v":1.0206558221016898E-4},{"$f":"IF($G98=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A98,AC$7)/$G98)","v":1.0227992504224951E-4},{"$f":"IF($G98=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A98,AD$7)/$G98)","v":1.0251440735992695E-4},null,null,null,{"$f":"IF($G98=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A98,AH$7)/$G98)","v":0},{"$f":"IF($G98=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A98,AI$7)/$G98)","v":-4.8504783335358874E-5},{"$f":"IF($G98=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A98,AJ$7)/$G98)","v":-5.3263794996503925E-5},{"$f":"IF($G98=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A98,AK$7)/$G98)","v":-5.4596849685727001E-5},{"$f":"IF($G98=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A98,AL$7)/$G98)","v":-5.5407044238430546E-5},null,null,null,{"$f":"IF($G98=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A98,AP$7)/$G98)","v":0},{"$f":"IF($G98=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A98,AQ$7)/$G98)","v":-1.2156295993969777E-5},{"$f":"IF($G98=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A98,AR$7)/$G98)","v":-1.3384858491188033E-5},{"$f":"IF($G98=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A98,AS$7)/$G98)","v":-1.3759546841429772E-5},{"$f":"IF($G98=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A98,AT$7)/$G98)","v":-1.4004158875241034E-5},null,null,null,1.0181776582559496E-4,5.3402075159097378E-5,4.8801787213665059E-5,4.7683075356522506E-5,4.7107363121496401E-5,null,null,null,null,-1.2156295993969777E-5,-2.5560088367508541E-5,-3.9373312674057148E-5,-5.3467737020324269E-5,null,null,null,1.0181776582559496E-4,5.3402075159097378E-5,4.8801787213665059E-5,4.7683075356522506E-5,4.7107363121496401E-5,null,null,"£",1.9283667769999049,5.4190347669354075,8.5402749228482779,10.283122499672164,11.677283446621525]
[91,"SPE436","SPE436: Prot Path PPC rental 140Mbit local end","BTW","TI",0,1806.5974851461538,null,"£",{"$f":"IF($A99=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,J$7)*INDEX(UF_Cost,,$A99)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!97:97,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.2648430706850934E-5},{"$f":"IF($G99=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A99,AA$7)/$G99)","v":8.2713922496206599E-5},{"$f":"IF($G99=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A99,AB$7)/$G99)","v":8.2830590257249116E-5},{"$f":"IF($G99=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A99,AC$7)/$G99)","v":8.298811698165334E-5},{"$f":"IF($G99=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A99,AD$7)/$G99)","v":8.3160410700993718E-5},null,null,null,{"$f":"IF($G99=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A99,AH$7)/$G99)","v":0},{"$f":"IF($G99=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A99,AI$7)/$G99)","v":-4.7663480963786539E-5},{"$f":"IF($G99=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A99,AJ$7)/$G99)","v":-4.7730710173086732E-5},{"$f":"IF($G99=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A99,AK$7)/$G99)","v":-4.7821484154096671E-5},{"$f":"IF($G99=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A99,AL$7)/$G99)","v":-4.7920767541513544E-5},null,null,null,{"$f":"IF($G99=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A99,AP$7)/$G99)","v":0},{"$f":"IF($G99=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A99,AQ$7)/$G99)","v":-1.3823657743485055E-5},{"$f":"IF($G99=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A99,AR$7)/$G99)","v":-1.3843155974855045E-5},{"$f":"IF($G99=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A99,AS$7)/$G99)","v":-1.3869482806637398E-5},{"$f":"IF($G99=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A99,AT$7)/$G99)","v":-1.3898277589131514E-5},null,null,null,8.2648430706850934E-5,3.505044153242006E-5,3.5099880084162384E-5,3.5166632827556669E-5,3.5239643159480175E-5,null,null,null,null,-1.3823657743485055E-5,-2.7686311949710088E-5,-4.160844841991219E-5,-5.5593110356526056E-5,null,null,null,8.2648430706850934E-5,3.505044153242006E-5,3.5099880084162384E-5,3.5166632827556669E-5,3.5239643159480175E-5,null,null,"£",7.9930784049178865,0,0,0,0]
[92,"SPO436","SPO436: Prot Path PC rental 140Mbit local end","BTW","TI",0,1645.1616954078056,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!98:98,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.4955839639837844E-4},{"$f":"IF($G100=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A100,AA$7)/$G100)","v":5.5001692375192962E-4},{"$f":"IF($G100=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A100,AB$7)/$G100)","v":5.5083378342484955E-4},{"$f":"IF($G100=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A100,AC$7)/$G100)","v":5.5193680297778089E-4},{"$f":"IF($G100=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A100,AD$7)/$G100)","v":5.531433438712137E-4},null,null,null,{"$f":"IF($G100=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A100,AH$7)/$G100)","v":0},{"$f":"IF($G100=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A100,AI$7)/$G100)","v":-1.6844812217805302E-4},{"$f":"IF($G100=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A100,AJ$7)/$G100)","v":-1.7465783983262374E-4},{"$f":"IF($G100=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A100,AK$7)/$G100)","v":-1.8917231666193966E-4},{"$f":"IF($G100=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A100,AL$7)/$G100)","v":-1.9572230322095784E-4},null,null,null,{"$f":"IF($G100=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A100,AP$7)/$G100)","v":0},{"$f":"IF($G100=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A100,AQ$7)/$G100)","v":-4.9929891811593617E-5},{"$f":"IF($G100=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A100,AR$7)/$G100)","v":-5.1995199782681012E-5},{"$f":"IF($G100=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A100,AS$7)/$G100)","v":-5.6499634572074773E-5},{"$f":"IF($G100=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A100,AT$7)/$G100)","v":-5.8660989486827764E-5},null,null,null,5.4955839639837844E-4,3.815688015738766E-4,3.7617594359222581E-4,3.6276448631584123E-4,3.5742104065025586E-4,null,null,null,null,-4.9929891811593617E-5,-1.0199924515816121E-4,-1.5870312857113708E-4,-2.1771104512190357E-4,null,null,null,5.4955839639837844E-4,3.815688015738766E-4,3.7617594359222581E-4,3.6276448631584123E-4,3.5742104065025586E-4,null,null,"£",10.471768224054465,15.207903060028174,15.594353341312241,16.619694604181117,17.154646612915922]
[93,"SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre","BTW","TI","TI",445.54948328296626,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!99:99,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.8169849819069626E-4},{"$f":"IF($G101=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A101,AA$7)/$G101)","v":2.8178099926903945E-4},{"$f":"IF($G101=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A101,AB$7)/$G101)","v":2.819278941970324E-4},{"$f":"IF($G101=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A101,AC$7)/$G101)","v":2.8212605802483277E-4},{"$f":"IF($G101=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A101,AD$7)/$G101)","v":2.8234253892520317E-4},null,null,null,{"$f":"IF($G101=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A101,AH$7)/$G101)","v":0},{"$f":"IF($G101=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A101,AI$7)/$G101)","v":-2.6878696322318767E-5},{"$f":"IF($G101=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A101,AJ$7)/$G101)","v":-2.5603688813912489E-5},{"$f":"IF($G101=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A101,AK$7)/$G101)","v":-6.6169217073793412E-5},{"$f":"IF($G101=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A101,AL$7)/$G101)","v":-7.4739677985705464E-5},null,null,null,{"$f":"IF($G101=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A101,AP$7)/$G101)","v":0},{"$f":"IF($G101=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A101,AQ$7)/$G101)","v":-1.0976581223091655E-5},{"$f":"IF($G101=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A101,AR$7)/$G101)","v":-9.6932838013892481E-6},{"$f":"IF($G101=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A101,AS$7)/$G101)","v":-2.613343478363335E-5},{"$f":"IF($G101=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A101,AT$7)/$G101)","v":-2.9897033909882526E-5},null,null,null,2.8169849819069626E-4,2.5490230294672071E-4,2.563242053831199E-4,2.1595684095103936E-4,2.0760286093949771E-4,null,null,null,null,-1.0976581223091655E-5,-2.067558721338845E-5,-4.6823554626068293E-5,-7.6756517174854152E-5,null,null,null,2.8169849819069626E-4,2.5490230294672071E-4,2.563242053831199E-4,2.1595684095103936E-4,2.0760286093949771E-4,null,null,"£",0.69865698956025868,0.75154716404687449,0.74896226124459664,0.87871023017779726,0.92059013676964463]
[94,"SPO439","SPO439: Prot Path PC rental 2Mbit local end fibre","BTW","TI","TI",539.16337974462897,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!100:100,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.4069004643220172E-5},{"$f":"IF($G102=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A102,AA$7)/$G102)","v":9.409812234744357E-5},{"$f":"IF($G102=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A102,AB$7)/$G102)","v":9.4149967904039912E-5},{"$f":"IF($G102=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A102,AC$7)/$G102)","v":9.4219910540600452E-5},{"$f":"IF($G102=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A102,AD$7)/$G102)","v":9.4296321307817571E-5},null,null,null,{"$f":"IF($G102=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A102,AH$7)/$G102)","v":0},{"$f":"IF($G102=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A102,AI$7)/$G102)","v":-7.3068940948088659E-6},{"$f":"IF($G102=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A102,AJ$7)/$G102)","v":-1.0995948542234278E-5},{"$f":"IF($G102=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A102,AK$7)/$G102)","v":-1.4665092354851789E-5},{"$f":"IF($G102=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A102,AL$7)/$G102)","v":-2.0855421614483143E-5},null,null,null,{"$f":"IF($G102=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A102,AP$7)/$G102)","v":0},{"$f":"IF($G102=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A102,AQ$7)/$G102)","v":-2.1845287186764742E-6},{"$f":"IF($G102=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A102,AR$7)/$G102)","v":-3.3447311960924227E-6},{"$f":"IF($G102=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A102,AS$7)/$G102)","v":-4.4945551621742202E-6},{"$f":"IF($G102=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A102,AT$7)/$G102)","v":-6.3390839348692967E-6},null,null,null,9.4069004643220172E-5,8.6791228252634705E-5,8.315401936180564E-5,7.9554818185748662E-5,7.3440899693334429E-5,null,null,null,null,-2.1845287186764742E-6,-5.5304635318496102E-6,-1.0029127194636532E-5,-1.6376344583454822E-5,null,null,null,9.4069004643220172E-5,8.6791228252634705E-5,8.315401936180564E-5,7.9554818185748662E-5,7.3440899693334429E-5,null,null,"£",0.64924539328319497,0.68795450950837322,0.71244173809098488,0.74111970434455698,0.80229229323742945]
[95,"SQ103","SQ103: WS Low Tisbo Excess Construction","BTW","TI",0,26.55159389957926,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!101:101,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.910905760117684},{"$f":"IF($G103=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A103,AA$7)/$G103)","v":2.9329876945453526},{"$f":"IF($G103=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A103,AB$7)/$G103)","v":2.972591709298126},{"$f":"IF($G103=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A103,AC$7)/$G103)","v":3.0267114209872865},{"$f":"IF($G103=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A103,AD$7)/$G103)","v":3.0868677432561249},null,null,null,{"$f":"IF($G103=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A103,AH$7)/$G103)","v":0},{"$f":"IF($G103=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A103,AI$7)/$G103)","v":0},{"$f":"IF($G103=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A103,AJ$7)/$G103)","v":0},{"$f":"IF($G103=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A103,AK$7)/$G103)","v":0},{"$f":"IF($G103=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A103,AL$7)/$G103)","v":0},null,null,null,{"$f":"IF($G103=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A103,AP$7)/$G103)","v":0},{"$f":"IF($G103=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A103,AQ$7)/$G103)","v":0},{"$f":"IF($G103=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A103,AR$7)/$G103)","v":0},{"$f":"IF($G103=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A103,AS$7)/$G103)","v":0},{"$f":"IF($G103=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A103,AT$7)/$G103)","v":0},null,null,null,2.910905760117684,2.9329876945453526,2.972591709298126,3.0267114209872865,3.0868677432561249,null,null,null,null,0,0,0,0,null,null,null,2.910905760117684,2.9329876945453526,2.972591709298126,3.0267114209872865,3.0868677432561249,null,null,"£",0,0,0,0,0]
[96,"SO417","SO417: 64Kbit PC link connection cct prov  internal","BTW","TI","TI",10.032021447479755,null,"£",41.51322705952493,41.036190974550273,44.716759508963449,52.785230483410622,81.360581342497326,null,null,null,4.5506799502651228E-3,5.426770569436491E-3,4.0751523034035664E-3,2.7369869234040978E-3,1.1054580413175103E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!102:102,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.0396348655006877E-4},{"$f":"IF($G104=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A104,AA$7)/$G104)","v":3.0396348676216007E-4},{"$f":"IF($G104=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A104,AB$7)/$G104)","v":3.0396348713968246E-4},{"$f":"IF($G104=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A104,AC$7)/$G104)","v":3.0396348764870151E-4},{"$f":"IF($G104=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A104,AD$7)/$G104)","v":3.0396348820438065E-4},null,null,null,{"$f":"IF($G104=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A104,AH$7)/$G104)","v":0},{"$f":"IF($G104=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A104,AI$7)/$G104)","v":4.9002368815857543E-5},{"$f":"IF($G104=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A104,AJ$7)/$G104)","v":-4.0043664406392977E-5},{"$f":"IF($G104=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A104,AK$7)/$G104)","v":-1.2512635742376209E-4},{"$f":"IF($G104=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A104,AL$7)/$G104)","v":-2.0800636827084619E-4},null,null,null,{"$f":"IF($G104=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A104,AP$7)/$G104)","v":0},{"$f":"IF($G104=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A104,AQ$7)/$G104)","v":4.9002368815857543E-5},{"$f":"IF($G104=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A104,AR$7)/$G104)","v":-1.0547683892229071E-5},{"$f":"IF($G104=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A104,AS$7)/$G104)","v":-6.5184753353165283E-5},{"$f":"IF($G104=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A104,AT$7)/$G104)","v":-1.1580285392215896E-4},null,null,null,3.0396348655006877E-4,3.5296585557801762E-4,2.6391982273328947E-4,1.7883713022493942E-4,9.5957119933534461E-5,null,null,null,null,4.9002368815857543E-5,3.8454684984489385E-5,-2.6730068304279459E-5,-1.4253292227530396E-4,null,null,null,4.8546434368151913E-3,5.7797364250145086E-3,4.3390721261368555E-3,2.9158240536290374E-3,1.2014151612510448E-3,null,null,"£",44.286110534712563,43.705250606179234,47.612759060429539,56.234263819008106,88.422927238900044]
[97,"SO418","SO418: 64kbit PC Re arranges","BTW","TI","TI",0,null,"£",9.4189665693237359,0,0,0,0,null,null,null,9.0422079065507867E-6,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!103:103,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G105=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A105,AA$7)/$G105)","v":0},{"$f":"IF($G105=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A105,AB$7)/$G105)","v":0},{"$f":"IF($G105=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A105,AC$7)/$G105)","v":0},{"$f":"IF($G105=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A105,AD$7)/$G105)","v":0},null,null,null,{"$f":"IF($G105=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A105,AH$7)/$G105)","v":0},{"$f":"IF($G105=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A105,AI$7)/$G105)","v":0},{"$f":"IF($G105=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A105,AJ$7)/$G105)","v":0},{"$f":"IF($G105=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A105,AK$7)/$G105)","v":0},{"$f":"IF($G105=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A105,AL$7)/$G105)","v":0},null,null,null,{"$f":"IF($G105=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A105,AP$7)/$G105)","v":0},{"$f":"IF($G105=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A105,AQ$7)/$G105)","v":0},{"$f":"IF($G105=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A105,AR$7)/$G105)","v":0},{"$f":"IF($G105=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A105,AS$7)/$G105)","v":0},{"$f":"IF($G105=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A105,AT$7)/$G105)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,9.0422079065507867E-6,0,0,0,0,null,null,"£",9.4189665693237377,0,0,0,0]
[98,"SE417","SE417: 64Kbit PPC new connection provision  external","BTW","TI","TI",10.728547565855946,null,"£",43.976786788632864,43.471441488222133,47.370429573796692,55.917715653116893,86.188841295518685,null,null,null,4.6307556488430396E-4,4.8514128700855892E-4,5.798140579832714E-4,7.3140372074276879E-4,9.5152480790252605E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!104:104,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.1114108506156803E-5},{"$f":"IF($G106=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A106,AA$7)/$G106)","v":2.1114108524681945E-5},{"$f":"IF($G106=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A106,AB$7)/$G106)","v":2.1114108557656701E-5},{"$f":"IF($G106=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A106,AC$7)/$G106)","v":2.1114108602117047E-5},{"$f":"IF($G106=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A106,AD$7)/$G106)","v":2.1114108650652919E-5},null,null,null,{"$f":"IF($G106=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A106,AH$7)/$G106)","v":0},{"$f":"IF($G106=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A106,AI$7)/$G106)","v":9.8396912253391158E-7},{"$f":"IF($G106=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A106,AJ$7)/$G106)","v":2.6707733367630981E-6},{"$f":"IF($G106=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A106,AK$7)/$G106)","v":3.9827321772437601E-6},{"$f":"IF($G106=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A106,AL$7)/$G106)","v":7.9654643727980613E-7},null,null,null,{"$f":"IF($G106=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A106,AP$7)/$G106)","v":0},{"$f":"IF($G106=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A106,AQ$7)/$G106)","v":9.8396912253391158E-7},{"$f":"IF($G106=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A106,AR$7)/$G106)","v":2.6707733367630981E-6},{"$f":"IF($G106=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A106,AS$7)/$G106)","v":3.9827321772437601E-6},{"$f":"IF($G106=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A106,AT$7)/$G106)","v":1.3551979364248009E-6},null,null,null,2.1114108506156803E-5,2.2098077647215857E-5,2.37848818944198E-5,2.5096840779360808E-5,2.1910655087932727E-5,null,null,null,null,9.8396912253391158E-7,3.654742460833714E-6,7.6374746457733296E-6,8.9926725997547086E-6,null,null,null,4.8418967339046074E-4,5.072393646557748E-4,6.035989398776912E-4,7.5650056152212959E-4,9.7343546299045883E-4,null,null,"£",45.981925298239396,45.451555972739683,49.313638878896356,57.836434367135304,88.173502082469113]
[99,"SE418","SE418: 64kbit PPC Re arranges","BTW","TI","TI",0,null,"£",6.9418590005590994,0,0,0,0,null,null,null,1.3258950691067881E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!105:105,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G107=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A107,AA$7)/$G107)","v":0},{"$f":"IF($G107=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A107,AB$7)/$G107)","v":0},{"$f":"IF($G107=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A107,AC$7)/$G107)","v":0},{"$f":"IF($G107=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A107,AD$7)/$G107)","v":0},null,null,null,{"$f":"IF($G107=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A107,AH$7)/$G107)","v":0},{"$f":"IF($G107=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A107,AI$7)/$G107)","v":0},{"$f":"IF($G107=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A107,AJ$7)/$G107)","v":0},{"$f":"IF($G107=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A107,AK$7)/$G107)","v":0},{"$f":"IF($G107=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A107,AL$7)/$G107)","v":0},null,null,null,{"$f":"IF($G107=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A107,AP$7)/$G107)","v":0},{"$f":"IF($G107=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A107,AQ$7)/$G107)","v":0},{"$f":"IF($G107=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A107,AR$7)/$G107)","v":0},{"$f":"IF($G107=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A107,AS$7)/$G107)","v":0},{"$f":"IF($G107=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A107,AT$7)/$G107)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,1.3258950691067881E-3,0,0,0,0,null,null,"£",6.9418590005591003,0,0,0,0]
[100,"SO413","SO413: 2Mbit PC link connection cct provision","BTW","TI","TI",10.453362043207685,null,"£",193.32322060196691,185.74392264412239,212.41229417087229,211.25692928812754,210.86670389735917,null,null,null,4.2801761041275463E-2,3.4302259321024757E-2,4.1456696770568853E-2,2.6656998875471544E-2,2.9531688702751732E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!106:106,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.1071113140121835E-3},{"$f":"IF($G108=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A108,AA$7)/$G108)","v":2.1071113155523638E-3},{"$f":"IF($G108=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A108,AB$7)/$G108)","v":2.1071113182938848E-3},{"$f":"IF($G108=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A108,AC$7)/$G108)","v":2.1071113219903181E-3},{"$f":"IF($G108=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A108,AD$7)/$G108)","v":2.1071113260255907E-3},null,null,null,{"$f":"IF($G108=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A108,AH$7)/$G108)","v":0},{"$f":"IF($G108=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A108,AI$7)/$G108)","v":-2.7310377298414763E-4},{"$f":"IF($G108=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A108,AJ$7)/$G108)","v":-1.9505157227800692E-4},{"$f":"IF($G108=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A108,AK$7)/$G108)","v":-7.0807808950167301E-4},{"$f":"IF($G108=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A108,AL$7)/$G108)","v":-6.0496238425411129E-4},null,null,null,{"$f":"IF($G108=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A108,AP$7)/$G108)","v":0},{"$f":"IF($G108=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A108,AQ$7)/$G108)","v":-2.2932237719645727E-4},{"$f":"IF($G108=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A108,AR$7)/$G108)","v":-1.5127017643335348E-4},{"$f":"IF($G108=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A108,AS$7)/$G108)","v":-4.6728393896974438E-4},{"$f":"IF($G108=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A108,AT$7)/$G108)","v":-3.6416823326104416E-4},null,null,null,2.1071113140121835E-3,1.8340075425682162E-3,1.9120597460158778E-3,1.3990332324886451E-3,1.5021489417714794E-3,null,null,null,null,-2.2932237719645727E-4,-3.8059255392817754E-4,-8.478764935655823E-4,-1.2120447284503719E-3,null,null,null,4.4908872355287649E-2,3.6136266863592975E-2,4.3368756516584728E-2,2.8056032107960188E-2,3.1033837644523211E-2,null,null,"£",202.840435209068,195.67492316299291,222.20914314537478,222.34427884492814,221.59257871279911]
[101,"SE413","SE413: 2Mbit PPC link connection cct provision","BTW","TI","TI",10.059189743532652,null,"£",{"$f":"IF($A109=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,J$7)*INDEX(UF_Cost,,$A109)))","v":184.26874698297848},177.04443252476773,202.46376596029165,201.36251367104987,200.99056485096543,null,null,null,0.15791094541453327,0.1859480902177186,0.141983852939227,0.14344371499414538,0.11240201050259069,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!107:107,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.3681586379021422E-3},{"$f":"IF($G109=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A109,AA$7)/$G109)","v":6.3681586419172881E-3},{"$f":"IF($G109=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A109,AB$7)/$G109)","v":6.3681586490642456E-3},{"$f":"IF($G109=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A109,AC$7)/$G109)","v":6.3681586587005946E-3},{"$f":"IF($G109=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A109,AD$7)/$G109)","v":6.3681586692202734E-3},null,null,null,{"$f":"IF($G109=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A109,AH$7)/$G109)","v":0},{"$f":"IF($G109=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A109,AI$7)/$G109)","v":1.1225997408207255E-3},{"$f":"IF($G109=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A109,AJ$7)/$G109)","v":-9.0397507858158861E-4},{"$f":"IF($G109=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A109,AK$7)/$G109)","v":-8.3960723255439927E-4},{"$f":"IF($G109=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A109,AL$7)/$G109)","v":-1.7287499291639944E-3},null,null,null,{"$f":"IF($G109=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A109,AP$7)/$G109)","v":0},{"$f":"IF($G109=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A109,AQ$7)/$G109)","v":1.1225997408207255E-3},{"$f":"IF($G109=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A109,AR$7)/$G109)","v":-2.4161446470854795E-4},{"$f":"IF($G109=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A109,AS$7)/$G109)","v":-1.7724661767906907E-4},{"$f":"IF($G109=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A109,AT$7)/$G109)","v":-9.3408050111650561E-4},null,null,null,6.3681586379021422E-3,7.4907583827380133E-3,5.4641835704826568E-3,5.5285514261461952E-3,4.6394087400562795E-3,null,null,null,null,1.1225997408207255E-3,8.8098527737206643E-4,7.0373866102611132E-4,-2.3034183892787531E-4,null,null,null,0.1642791040524354,0.19343884860045663,0.14744803650970964,0.14897226642029157,0.11704141924264697,null,null,"£",191.69985069598977,184.17651473921379,210.25549129156437,209.12334872871619,209.28647859013228]
[102,"SL136","SL136: WH SDSL conns  MPF  TISBO","BTW","TI",0,11.916447714298155,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!108:108,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.175977542401456E-5},{"$f":"IF($G110=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A110,AA$7)/$G110)","v":1.175977543339404E-5},{"$f":"IF($G110=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A110,AB$7)/$G110)","v":1.1759775450089517E-5},{"$f":"IF($G110=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A110,AC$7)/$G110)","v":1.1759775472600275E-5},{"$f":"IF($G110=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A110,AD$7)/$G110)","v":1.1759775497174518E-5},null,null,null,{"$f":"IF($G110=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A110,AH$7)/$G110)","v":0},{"$f":"IF($G110=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A110,AI$7)/$G110)","v":-9.9621534331247028E-6},{"$f":"IF($G110=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A110,AJ$7)/$G110)","v":-9.9621534472680778E-6},{"$f":"IF($G110=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A110,AK$7)/$G110)","v":-9.9621534663377964E-6},{"$f":"IF($G110=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A110,AL$7)/$G110)","v":-9.9621534871555742E-6},null,null,null,{"$f":"IF($G110=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A110,AP$7)/$G110)","v":0},{"$f":"IF($G110=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A110,AQ$7)/$G110)","v":-5.7678737725783215E-6},{"$f":"IF($G110=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A110,AR$7)/$G110)","v":-5.7678737807670328E-6},{"$f":"IF($G110=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A110,AS$7)/$G110)","v":-5.767873791807993E-6},{"$f":"IF($G110=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A110,AT$7)/$G110)","v":-5.7678738038610397E-6},null,null,null,1.175977542401456E-5,1.7976220002693376E-6,1.7976220028214394E-6,1.7976220062624785E-6,1.7976220100189443E-6,null,null,null,null,-5.7678737725783215E-6,-1.1535747561534066E-5,-1.7303621375423978E-5,-2.3071495215444159E-5,null,null,null,1.175977542401456E-5,1.7976220002693376E-6,1.7976220028214394E-6,1.7976220062624785E-6,1.7976220100189443E-6,null,null,"£",0.87498329047727386,0,0,0,0]
[103,"SL137","SL137: WH SDSL rentals  MPF   TISBO","BTW","TI",0,18.640965811009711,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!109:109,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.9909236769675037E-3},{"$f":"IF($G111=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A111,AA$7)/$G111)","v":2.9909236786632327E-3},{"$f":"IF($G111=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A111,AB$7)/$G111)","v":2.9909236816816308E-3},{"$f":"IF($G111=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A111,AC$7)/$G111)","v":2.9909236857513805E-3},{"$f":"IF($G111=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A111,AD$7)/$G111)","v":2.9909236901941912E-3},null,null,null,{"$f":"IF($G111=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A111,AH$7)/$G111)","v":0},{"$f":"IF($G111=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A111,AI$7)/$G111)","v":-8.9582271638135008E-4},{"$f":"IF($G111=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A111,AJ$7)/$G111)","v":-7.8629866894694986E-4},{"$f":"IF($G111=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A111,AK$7)/$G111)","v":-1.1697911004347953E-3},{"$f":"IF($G111=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A111,AL$7)/$G111)","v":-2.4772767557960326E-3},null,null,null,{"$f":"IF($G111=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A111,AP$7)/$G111)","v":0},{"$f":"IF($G111=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A111,AQ$7)/$G111)","v":-3.8372085131117432E-4},{"$f":"IF($G111=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A111,AR$7)/$G111)","v":-2.7419680335996816E-4},{"$f":"IF($G111=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A111,AS$7)/$G111)","v":-5.0234842605382331E-4},{"$f":"IF($G111=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A111,AT$7)/$G111)","v":-9.5755951582963375E-4},null,null,null,2.9909236769675037E-3,2.0951009622818826E-3,2.2046250127346809E-3,1.8211325853165852E-3,5.1364693439815865E-4,null,null,null,null,-3.8372085131117432E-4,-6.5791765505838812E-4,-1.16026608200744E-3,-2.117825599560569E-3,null,null,null,2.9909236769675037E-3,2.0951009622818826E-3,2.2046250127346809E-3,1.8211325853165852E-3,5.1364693439815865E-4,null,null,"£",2.4986169970905134,2.7416831903635623,2.6981471933123387,2.8825279023348367,0]
[104,"SH417","SH417: 64Kbit RBS new connection cct provision  external","BTW","TI","TI",6.3718924901711684,null,"£",41.095301854549334,40.62306822454422,44.266583451659315,52.253826884316005,80.541501737200889,null,null,null,6.6163435985824425E-4,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!110:110,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.3559458549834718E-6},{"$f":"IF($G112=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A112,AA$7)/$G112)","v":3.3559458572323459E-6},{"$f":"IF($G112=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A112,AB$7)/$G112)","v":3.3559458612353423E-6},{"$f":"IF($G112=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A112,AC$7)/$G112)","v":3.3559458666326409E-6},{"$f":"IF($G112=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A112,AD$7)/$G112)","v":3.3559458725246915E-6},null,null,null,{"$f":"IF($G112=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A112,AH$7)/$G112)","v":0},{"$f":"IF($G112=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A112,AI$7)/$G112)","v":0},{"$f":"IF($G112=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A112,AJ$7)/$G112)","v":0},{"$f":"IF($G112=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A112,AK$7)/$G112)","v":0},{"$f":"IF($G112=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A112,AL$7)/$G112)","v":0},null,null,null,{"$f":"IF($G112=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A112,AP$7)/$G112)","v":0},{"$f":"IF($G112=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A112,AQ$7)/$G112)","v":0},{"$f":"IF($G112=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A112,AR$7)/$G112)","v":0},{"$f":"IF($G112=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A112,AS$7)/$G112)","v":0},{"$f":"IF($G112=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A112,AT$7)/$G112)","v":0},null,null,null,3.3559458549834718E-6,3.3559458572323459E-6,3.3559458612353423E-6,3.3559458666326409E-6,3.3559458725246915E-6,null,null,null,null,0,0,0,0,null,null,null,6.649903057132277E-4,3.3559458572323459E-6,3.3559458612353423E-6,3.3559458666326409E-6,3.3559458725246915E-6,null,null,"£",41.303745696473776,0,0,0,0]
[105,"SH418","SH418: RBS 64Kbit PPC Re arranges","BTW","TI","TI",0,null,"£",6.9540800675680714,0,0,0,0,null,null,null,6.1334986195950389E-4,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!111:111,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G113=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A113,AA$7)/$G113)","v":0},{"$f":"IF($G113=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A113,AB$7)/$G113)","v":0},{"$f":"IF($G113=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A113,AC$7)/$G113)","v":0},{"$f":"IF($G113=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A113,AD$7)/$G113)","v":0},null,null,null,{"$f":"IF($G113=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A113,AH$7)/$G113)","v":0},{"$f":"IF($G113=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A113,AI$7)/$G113)","v":0},{"$f":"IF($G113=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A113,AJ$7)/$G113)","v":0},{"$f":"IF($G113=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A113,AK$7)/$G113)","v":0},{"$f":"IF($G113=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A113,AL$7)/$G113)","v":0},null,null,null,{"$f":"IF($G113=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A113,AP$7)/$G113)","v":0},{"$f":"IF($G113=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A113,AQ$7)/$G113)","v":0},{"$f":"IF($G113=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A113,AR$7)/$G113)","v":0},{"$f":"IF($G113=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A113,AS$7)/$G113)","v":0},{"$f":"IF($G113=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A113,AT$7)/$G113)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,6.1334986195950389E-4,0,0,0,0,null,null,"£",6.9540800675680714,0,0,0,0]
[106,"ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision","BTW","TI","TI",10.518130245844633,null,"£",190.45827429843112,182.99129746579914,209.26445804898532,208.12621505330486,207.74177259325401,null,null,null,1.1507488933111208E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!112:112,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.7360053347166873E-4},{"$f":"IF($G114=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A114,AA$7)/$G114)","v":2.7360053365617663E-4},{"$f":"IF($G114=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A114,AB$7)/$G114)","v":2.7360053398460066E-4},{"$f":"IF($G114=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A114,AC$7)/$G114)","v":2.7360053442741956E-4},{"$f":"IF($G114=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A114,AD$7)/$G114)","v":2.7360053491083018E-4},null,null,null,{"$f":"IF($G114=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A114,AH$7)/$G114)","v":0},{"$f":"IF($G114=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A114,AI$7)/$G114)","v":-2.1195461931181327E-4},{"$f":"IF($G114=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A114,AJ$7)/$G114)","v":-2.119546195662389E-4},{"$f":"IF($G114=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A114,AK$7)/$G114)","v":-2.1195461990928467E-4},{"$f":"IF($G114=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A114,AL$7)/$G114)","v":-2.1195462028377634E-4},null,null,null,{"$f":"IF($G114=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A114,AP$7)/$G114)","v":0},{"$f":"IF($G114=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A114,AQ$7)/$G114)","v":-1.4334498578751819E-4},{"$f":"IF($G114=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A114,AR$7)/$G114)","v":-1.4334498595958633E-4},{"$f":"IF($G114=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A114,AS$7)/$G114)","v":-1.433449861915883E-4},{"$f":"IF($G114=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A114,AT$7)/$G114)","v":-1.4334498644485714E-4},null,null,null,2.7360053347166873E-4,6.1645914344363363E-5,6.164591441836176E-5,6.1645914518134896E-5,6.1645914627053846E-5,null,null,null,null,-1.4334498578751819E-4,-2.8668997191917266E-4,-4.300349585747649E-4,-5.7337994577942857E-4,null,null,null,1.1781089466582876E-2,6.1645914344363363E-5,6.164591441836176E-5,6.1645914518134896E-5,6.1645914627053846E-5,null,null,"£",194.98658501461236,0,0,0,0]
[107,"SH413","SH413: RBS 2Mbit PPC link connection cct provision","BTW","TI","TI",8.2767306758769958,null,"£",185.89066023525041,178.60275815542613,204.24582976922511,203.13488437840607,202.75966170569964,null,null,null,7.2073526786411296E-2,6.209359890902539E-2,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!113:113,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.1764988466944548E-3},{"$f":"IF($G115=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A115,AA$7)/$G115)","v":2.1764988479198223E-3},{"$f":"IF($G115=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A115,AB$7)/$G115)","v":2.1764988501009764E-3},{"$f":"IF($G115=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A115,AC$7)/$G115)","v":2.1764988530418579E-3},{"$f":"IF($G115=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A115,AD$7)/$G115)","v":2.1764988562523206E-3},null,null,null,{"$f":"IF($G115=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A115,AH$7)/$G115)","v":0},{"$f":"IF($G115=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A115,AI$7)/$G115)","v":-1.7424730846716025E-4},{"$f":"IF($G115=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A115,AJ$7)/$G115)","v":-1.6865824402496764E-3},{"$f":"IF($G115=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A115,AK$7)/$G115)","v":-1.6865824425285839E-3},{"$f":"IF($G115=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A115,AL$7)/$G115)","v":-1.6865824450163914E-3},null,null,null,{"$f":"IF($G115=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A115,AP$7)/$G115)","v":0},{"$f":"IF($G115=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A115,AQ$7)/$G115)","v":-1.7424730846716025E-4},{"$f":"IF($G115=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A115,AR$7)/$G115)","v":-1.2482275234349896E-3},{"$f":"IF($G115=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A115,AS$7)/$G115)","v":-1.2482275251215925E-3},{"$f":"IF($G115=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A115,AT$7)/$G115)","v":-1.2482275269628011E-3},null,null,null,2.1764988466944548E-3,2.0022515394526618E-3,4.899164098513E-4,4.8991641051327394E-4,4.8991641123592917E-4,null,null,null,null,-1.7424730846716025E-4,-1.4224748320767699E-3,-2.6707023591204084E-3,-3.9189298900226509E-3,null,null,null,7.4250025633105746E-2,6.4095850448478056E-2,4.899164098513E-4,4.8991641051327394E-4,4.8991641123592917E-4,null,null,"£",191.50424438539602,184.36192904824446,0,0,0]
[108,"SE740","SE740: Netstream 16 LL 2mbit connections","BTW","TI",0,5.7800536280528627,null,"£",178.76919799190006,171.76049508985597,196.42118186479271,195.35279673840617,194.99194882822491,null,null,null,3.4323686014444809E-4,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!114:114,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.7225196577648086E-7},{"$f":"IF($G116=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A116,AA$7)/$G116)","v":6.7225196636046285E-7},{"$f":"IF($G116=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A116,AB$7)/$G116)","v":6.7225196739995079E-7},{"$f":"IF($G116=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A116,AC$7)/$G116)","v":6.7225196880150773E-7},{"$f":"IF($G116=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A116,AD$7)/$G116)","v":6.7225197033154071E-7},null,null,null,{"$f":"IF($G116=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A116,AH$7)/$G116)","v":0},{"$f":"IF($G116=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A116,AI$7)/$G116)","v":0},{"$f":"IF($G116=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A116,AJ$7)/$G116)","v":0},{"$f":"IF($G116=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A116,AK$7)/$G116)","v":0},{"$f":"IF($G116=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A116,AL$7)/$G116)","v":0},null,null,null,{"$f":"IF($G116=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A116,AP$7)/$G116)","v":0},{"$f":"IF($G116=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A116,AQ$7)/$G116)","v":0},{"$f":"IF($G116=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A116,AR$7)/$G116)","v":0},{"$f":"IF($G116=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A116,AS$7)/$G116)","v":0},{"$f":"IF($G116=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A116,AT$7)/$G116)","v":0},null,null,null,6.7225196577648086E-7,6.7225196636046285E-7,6.7225196739995079E-7,6.7225196880150773E-7,6.7225197033154071E-7,null,null,null,null,0,0,0,0,null,null,null,3.4390911211022458E-4,6.7225196636046285E-7,6.7225196739995079E-7,6.7225196880150773E-7,6.7225197033154071E-7,null,null,"£",179.11932922407533,0,0,0,0]
[109,"SO473","SO473: Separation   Diversity","BTW","TI","TI",11.51848274663822,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!115:115,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.98422315888862E-3},{"$f":"IF($G117=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A117,AA$7)/$G117)","v":2.9842231609849123E-3},{"$f":"IF($G117=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A117,AB$7)/$G117)","v":2.9842231647163125E-3},{"$f":"IF($G117=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A117,AC$7)/$G117)","v":2.9842231697474126E-3},{"$f":"IF($G117=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A117,AD$7)/$G117)","v":2.984223175239698E-3},null,null,null,{"$f":"IF($G117=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A117,AH$7)/$G117)","v":0},{"$f":"IF($G117=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A117,AI$7)/$G117)","v":-2.3190561425972343E-3},{"$f":"IF($G117=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A117,AJ$7)/$G117)","v":-2.3190561454969256E-3},{"$f":"IF($G117=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A117,AK$7)/$G117)","v":-2.3190561494066215E-3},{"$f":"IF($G117=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A117,AL$7)/$G117)","v":-2.3190561536747065E-3},null,null,null,{"$f":"IF($G117=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A117,AP$7)/$G117)","v":0},{"$f":"IF($G117=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A117,AQ$7)/$G117)","v":-9.7770269151124843E-4},{"$f":"IF($G117=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A117,AR$7)/$G117)","v":-9.7770269273374406E-4},{"$f":"IF($G117=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A117,AS$7)/$G117)","v":-9.7770269438205251E-4},{"$f":"IF($G117=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A117,AT$7)/$G117)","v":-9.7770269618145623E-4},null,null,null,2.98422315888862E-3,6.6516701838767803E-4,6.6516701921938686E-4,6.6516702034079105E-4,6.6516702156499147E-4,null,null,null,null,-9.7770269151124843E-4,-1.9554053854674881E-3,-2.9331080831461577E-3,-3.9108107847258249E-3,null,null,null,2.98422315888862E-3,6.6516701838767803E-4,6.6516701921938686E-4,6.6516702034079105E-4,6.6516702156499147E-4,null,null,"£",3.6663019790759011,0,0,0,0]
[110,"SPO438","SPO438: Prot Path PC rental 2Mbit local end copper","BTW","TI","TI",71.75091047034806,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!116:116,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.9881322605216787E-5},{"$f":"IF($G118=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A118,AA$7)/$G118)","v":1.9881322619697381E-5},{"$f":"IF($G118=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A118,AB$7)/$G118)","v":1.9881322645472834E-5},{"$f":"IF($G118=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A118,AC$7)/$G118)","v":1.9881322680226257E-5},{"$f":"IF($G118=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A118,AD$7)/$G118)","v":1.9881322718165408E-5},null,null,null,{"$f":"IF($G118=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A118,AH$7)/$G118)","v":0},{"$f":"IF($G118=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A118,AI$7)/$G118)","v":-3.1248311303387935E-6},{"$f":"IF($G118=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A118,AJ$7)/$G118)","v":-7.3163992844986224E-6},{"$f":"IF($G118=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A118,AK$7)/$G118)","v":-6.5474791382809667E-6},{"$f":"IF($G118=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A118,AL$7)/$G118)","v":-6.6731196030335262E-6},null,null,null,{"$f":"IF($G118=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A118,AP$7)/$G118)","v":0},{"$f":"IF($G118=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A118,AQ$7)/$G118)","v":-1.5515981101561294E-6},{"$f":"IF($G118=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A118,AR$7)/$G118)","v":-3.5499068236757408E-6},{"$f":"IF($G118=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A118,AS$7)/$G118)","v":-2.7809866708740908E-6},{"$f":"IF($G118=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A118,AT$7)/$G118)","v":-2.9066271284391243E-6},null,null,null,1.9881322605216787E-5,1.6756491489358588E-5,1.2564923360974212E-5,1.333384354194529E-5,1.3208203115131881E-5,null,null,null,null,-1.5515981101561294E-6,-5.1015049358434644E-6,-7.8824916156352079E-6,-1.0789118759116342E-5,null,null,null,1.9881322605216787E-5,1.6756491489358588E-5,1.2564923360974212E-5,1.333384354194529E-5,1.3208203115131881E-5,null,null,"£",0.55157130750124794,0.58288136765989318,0.6627272386698253,0.64243935032434374,0.6455109896051161]
[111,"SE473","SE473: Separation   Diversity","BTW","TI","TI",14.232725022833064,null,"£",{"$f":"IF($A119=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,J$7)*INDEX(UF_Cost,,$A119)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!117:117,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.8828543017708252E-3},{"$f":"IF($G119=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A119,AA$7)/$G119)","v":4.8828543053478198E-3},{"$f":"IF($G119=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A119,AB$7)/$G119)","v":4.8828543117148699E-3},{"$f":"IF($G119=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A119,AC$7)/$G119)","v":4.8828543202996564E-3},{"$f":"IF($G119=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A119,AD$7)/$G119)","v":4.8828543296713812E-3},null,null,null,{"$f":"IF($G119=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A119,AH$7)/$G119)","v":0},{"$f":"IF($G119=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A119,AI$7)/$G119)","v":-1.2172946228717549E-3},{"$f":"IF($G119=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A119,AJ$7)/$G119)","v":-1.1704042081257433E-3},{"$f":"IF($G119=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A119,AK$7)/$G119)","v":-2.1361264927057121E-3},{"$f":"IF($G119=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A119,AL$7)/$G119)","v":-2.555989835121585E-3},null,null,null,{"$f":"IF($G119=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A119,AP$7)/$G119)","v":0},{"$f":"IF($G119=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A119,AQ$7)/$G119)","v":-7.2396016106221288E-4},{"$f":"IF($G119=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A119,AR$7)/$G119)","v":-6.7706974567291228E-4},{"$f":"IF($G119=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A119,AS$7)/$G119)","v":-1.2799003125275358E-3},{"$f":"IF($G119=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A119,AT$7)/$G119)","v":-1.6519325436798544E-3},null,null,null,4.8828543017708252E-3,3.6655596824760649E-3,3.7124501035891268E-3,2.7467278275939444E-3,2.3268644945497962E-3,null,null,null,null,-7.2396016106221288E-4,-1.4010299076791409E-3,-2.6809302226698962E-3,-4.3328627714952946E-3,null,null,null,4.8828543017708252E-3,3.6655596824760649E-3,3.7124501035891268E-3,2.7467278275939444E-3,2.3268644945497962E-3,null,null,"£",4.2773523089200962,4.7276345787979821,4.7025535705366526,5.5052927300139851,6.2447266462630608]
[112,"SO474","SO474: Third Party Equipment PPC","BTW","TI","TI",13.66820745731755,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!118:118,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.6818724616810165E-3},{"$f":"IF($G120=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A120,AA$7)/$G120)","v":6.6818724663560442E-3},{"$f":"IF($G120=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A120,AB$7)/$G120)","v":6.6818724746775934E-3},{"$f":"IF($G120=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A120,AC$7)/$G120)","v":6.6818724858976591E-3},{"$f":"IF($G120=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A120,AD$7)/$G120)","v":6.6818724981462302E-3},null,null,null,{"$f":"IF($G120=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A120,AH$7)/$G120)","v":0},{"$f":"IF($G120=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A120,AI$7)/$G120)","v":-8.598074035125132E-4},{"$f":"IF($G120=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A120,AJ$7)/$G120)","v":-1.5704873793761687E-3},{"$f":"IF($G120=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A120,AK$7)/$G120)","v":-1.6314282568652718E-3},{"$f":"IF($G120=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A120,AL$7)/$G120)","v":-2.0091356172488952E-3},null,null,null,{"$f":"IF($G120=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A120,AP$7)/$G120)","v":0},{"$f":"IF($G120=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A120,AQ$7)/$G120)","v":-6.257048270049498E-4},{"$f":"IF($G120=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A120,AR$7)/$G120)","v":-1.1863858897757722E-3},{"$f":"IF($G120=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A120,AS$7)/$G120)","v":-1.2473267666198997E-3},{"$f":"IF($G120=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A120,AT$7)/$G120)","v":-1.6250341262994249E-3},null,null,null,6.6818724616810165E-3,5.8220650628435311E-3,5.1113850953014243E-3,5.0504442290323871E-3,4.6727368808973345E-3,null,null,null,null,-6.257048270049498E-4,-1.8120907175599697E-3,-3.0594174872226958E-3,-4.684451619130353E-3,null,null,null,6.6818724616810165E-3,5.8220650628435311E-3,5.1113850953014243E-3,5.0504442290323871E-3,4.6727368808973345E-3,null,null,"£",10.777213647872607,11.252886887264566,11.816421618199424,11.875208468607783,12.289733332586462]
[113,"SE474","SE474: Third Party Equipment PPC","BTW","TI","TI",10.223194704653883,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!119:119,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.4591483095153271E-3},{"$f":"IF($G121=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A121,AA$7)/$G121)","v":9.4591483171419192E-3},{"$f":"IF($G121=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A121,AB$7)/$G121)","v":9.4591483307172562E-3},{"$f":"IF($G121=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A121,AC$7)/$G121)","v":9.45914834902108E-3},{"$f":"IF($G121=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A121,AD$7)/$G121)","v":9.4591483690027543E-3},null,null,null,{"$f":"IF($G121=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A121,AH$7)/$G121)","v":0},{"$f":"IF($G121=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A121,AI$7)/$G121)","v":-6.0453940160982717E-4},{"$f":"IF($G121=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A121,AJ$7)/$G121)","v":-2.9322357997436034E-3},{"$f":"IF($G121=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A121,AK$7)/$G121)","v":-3.7498379304439964E-3},{"$f":"IF($G121=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A121,AL$7)/$G121)","v":-3.484253844517296E-3},null,null,null,{"$f":"IF($G121=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A121,AP$7)/$G121)","v":0},{"$f":"IF($G121=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A121,AQ$7)/$G121)","v":-6.0453940160982717E-4},{"$f":"IF($G121=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A121,AR$7)/$G121)","v":-2.0819686011426101E-3},{"$f":"IF($G121=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A121,AS$7)/$G121)","v":-2.8995707301977024E-3},{"$f":"IF($G121=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A121,AT$7)/$G121)","v":-2.6339866424748815E-3},null,null,null,9.4591483095153271E-3,8.8546089155320928E-3,6.5269125309736532E-3,5.7093104185770831E-3,5.9748945244854582E-3,null,null,null,null,-6.0453940160982717E-4,-2.6865080036200446E-3,-5.5860787390162453E-3,-8.220065393291261E-3,null,null,null,9.4591483095153271E-3,8.8546089155320928E-3,6.5269125309736532E-3,5.7093104185770831E-3,5.9748945244854582E-3,null,null,"£",9.325237893366582,9.5111012546790583,10.701290350501161,11.484152941817657,11.193579490069132]
[114,"SO475","SO475: Other Single Payment","BTW","TI","TI",9.0798723514643616,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!120:120,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.51637472382814E-3},{"$f":"IF($G122=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A122,AA$7)/$G122)","v":1.5163747248589073E-3},{"$f":"IF($G122=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A122,AB$7)/$G122)","v":1.5163747266936734E-3},{"$f":"IF($G122=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A122,AC$7)/$G122)","v":1.5163747291675155E-3},{"$f":"IF($G122=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A122,AD$7)/$G122)","v":1.5163747318681265E-3},null,null,null,{"$f":"IF($G122=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A122,AH$7)/$G122)","v":0},{"$f":"IF($G122=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A122,AI$7)/$G122)","v":-1.162310338064689E-3},{"$f":"IF($G122=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A122,AJ$7)/$G122)","v":-1.1623103394710482E-3},{"$f":"IF($G122=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A122,AK$7)/$G122)","v":-1.1623103413672632E-3},{"$f":"IF($G122=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A122,AL$7)/$G122)","v":-1.1623103434372976E-3},null,null,null,{"$f":"IF($G122=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A122,AP$7)/$G122)","v":0},{"$f":"IF($G122=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A122,AQ$7)/$G122)","v":-6.0155090812054541E-4},{"$f":"IF($G122=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A122,AR$7)/$G122)","v":-6.0155090884840329E-4},{"$f":"IF($G122=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A122,AS$7)/$G122)","v":-6.0155090982978471E-4},{"$f":"IF($G122=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A122,AT$7)/$G122)","v":-6.0155091090112597E-4},null,null,null,1.51637472382814E-3,3.5406438679421825E-4,3.5406438722262513E-4,3.5406438780025227E-4,3.5406438843082881E-4,null,null,null,null,-6.0155090812054541E-4,-1.2031018176968066E-3,-1.8046527294893542E-3,-2.4062036436045043E-3,null,null,null,1.51637472382814E-3,3.5406438679421825E-4,3.5406438722262513E-4,3.5406438780025227E-4,3.5406438843082881E-4,null,null,"£",156.32729111630306,0,0,0,0]
[115,"SE476","SE476: Other single Payment  external","BTW","TI","TI",10.438629708336338,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!121:121,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.4959738576849455E-3},{"$f":"IF($G123=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A123,AA$7)/$G123)","v":1.4959738590037198E-3},{"$f":"IF($G123=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A123,AB$7)/$G123)","v":1.495973861351138E-3},{"$f":"IF($G123=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A123,AC$7)/$G123)","v":1.4959738645161961E-3},{"$f":"IF($G123=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A123,AD$7)/$G123)","v":1.4959738679713845E-3},null,null,null,{"$f":"IF($G123=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A123,AH$7)/$G123)","v":0},{"$f":"IF($G123=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A123,AI$7)/$G123)","v":-1.1519045028958036E-3},{"$f":"IF($G123=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A123,AJ$7)/$G123)","v":-1.151904504703323E-3},{"$f":"IF($G123=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A123,AK$7)/$G123)","v":-1.1519045071404276E-3},{"$f":"IF($G123=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A123,AL$7)/$G123)","v":-1.1519045098009333E-3},null,null,null,{"$f":"IF($G123=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A123,AP$7)/$G123)","v":0},{"$f":"IF($G123=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A123,AQ$7)/$G123)","v":-6.3632019638956542E-4},{"$f":"IF($G123=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A123,AR$7)/$G123)","v":-6.3632019738805187E-4},{"$f":"IF($G123=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A123,AS$7)/$G123)","v":-6.3632019873432577E-4},{"$f":"IF($G123=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A123,AT$7)/$G123)","v":-6.3632020020400789E-4},null,null,null,1.4959738576849455E-3,3.4406935610791617E-4,3.4406935664781503E-4,3.4406935737576853E-4,3.4406935817045121E-4,null,null,null,null,-6.3632019638956542E-4,-1.2726403947761037E-3,-1.9089605962029773E-3,-2.5452808008160316E-3,null,null,null,1.4959738576849455E-3,3.4406935610791617E-4,3.4406935664781503E-4,3.4406935737576853E-4,3.4406935817045121E-4,null,null,"£",1347.7241961125633,0,0,0,0]
[116,"SO410","SO410: 34 45Mbit PPC link conn cct prov","BTW","TI",0,9.4705908946480619,null,"£",182.85991817365542,175.69083729413327,200.91582692559876,199.82299427331014,199.45388919217714,null,null,null,4.3520660525329989E-4,4.6909453557533585E-4,5.4970570246843818E-4,5.2687328900043683E-4,3.0829640140300405E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!122:122,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.3402933287293383E-5},{"$f":"IF($G124=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A124,AA$7)/$G124)","v":1.3402933295540812E-5},{"$f":"IF($G124=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A124,AB$7)/$G124)","v":1.3402933310221238E-5},{"$f":"IF($G124=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A124,AC$7)/$G124)","v":1.3402933330015072E-5},{"$f":"IF($G124=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A124,AD$7)/$G124)","v":1.3402933351623338E-5},null,null,null,{"$f":"IF($G124=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A124,AH$7)/$G124)","v":0},{"$f":"IF($G124=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A124,AI$7)/$G124)","v":1.2696169624118971E-6},{"$f":"IF($G124=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A124,AJ$7)/$G124)","v":1.5585642728058597E-6},{"$f":"IF($G124=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A124,AK$7)/$G124)","v":1.1238299141014574E-6},{"$f":"IF($G124=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A124,AL$7)/$G124)","v":-3.6525451554317079E-6},null,null,null,{"$f":"IF($G124=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A124,AP$7)/$G124)","v":0},{"$f":"IF($G124=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A124,AQ$7)/$G124)","v":1.2696169624118971E-6},{"$f":"IF($G124=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A124,AR$7)/$G124)","v":1.5585642728058597E-6},{"$f":"IF($G124=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A124,AS$7)/$G124)","v":1.1238299141014574E-6},{"$f":"IF($G124=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A124,AT$7)/$G124)","v":-1.8170017987440156E-6},null,null,null,1.3402933287293383E-5,1.4672550257952709E-5,1.4961497583027098E-5,1.4526763244116528E-5,9.7503881961916292E-6,null,null,null,null,1.2696169624118971E-6,2.8281812366083869E-6,3.9520111548865826E-6,2.1350093625140166E-6,null,null,null,4.4860953854059329E-4,4.8376708583328857E-4,5.6466720005146523E-4,5.4140005224455334E-4,3.180467895991957E-4,null,null,"£",188.49140274814843,181.18617446939649,206.38421054512619,205.33244291900988,205.76195129739048]
[117,"SE410","SE410: 34 45Mbit PPC link conn cct provision","BTW","TI",0,13.144753507980161,null,"£",185.67088508026754,178.39159935484784,204.00435363031994,202.89472169008062,202.51994263633244,null,null,null,1.4166688531624416E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!123:123,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.0490966882047239E-5},{"$f":"IF($G125=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A125,AA$7)/$G125)","v":4.049096691046535E-5},{"$f":"IF($G125=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A125,AB$7)/$G125)","v":4.0490966961049595E-5},{"$f":"IF($G125=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A125,AC$7)/$G125)","v":4.0490967029253074E-5},{"$f":"IF($G125=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A125,AD$7)/$G125)","v":4.0490967103708531E-5},null,null,null,{"$f":"IF($G125=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A125,AH$7)/$G125)","v":0},{"$f":"IF($G125=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A125,AI$7)/$G125)","v":-3.1564771837257124E-5},{"$f":"IF($G125=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A125,AJ$7)/$G125)","v":-3.1564771876690126E-5},{"$f":"IF($G125=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A125,AK$7)/$G125)","v":-3.1564771929858208E-5},{"$f":"IF($G125=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A125,AL$7)/$G125)","v":-3.1564771987900036E-5},null,null,null,{"$f":"IF($G125=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A125,AP$7)/$G125)","v":0},{"$f":"IF($G125=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A125,AQ$7)/$G125)","v":-1.4219364665041266E-5},{"$f":"IF($G125=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A125,AR$7)/$G125)","v":-1.4219364682805125E-5},{"$f":"IF($G125=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A125,AS$7)/$G125)","v":-1.4219364706756396E-5},{"$f":"IF($G125=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A125,AT$7)/$G125)","v":-1.4219364732903202E-5},null,null,null,4.0490966882047239E-5,8.9261950732082265E-6,8.9261950843594695E-6,8.9261950993948667E-6,8.926195115808495E-6,null,null,null,null,-1.4219364665041266E-5,-2.8438729365610254E-5,-4.2658094120269193E-5,-5.687745893161281E-5,null,null,null,1.4571598200444889E-3,8.9261950732082265E-6,8.9261950843594695E-6,8.9261950993948667E-6,8.926195115808495E-6,null,null,"£",190.9776959429212,0,0,0,0]
[119,"SE416","SE416: 140 155Mbit PPC link conn cct prov","BTW","TI",0,13.714075987989842,null,"£",181.71500639649639,174.59081214501362,199.65786455329632,198.57187428060936,198.20508021852646,null,null,null,6.1056242149222799E-4,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!125:125,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.0115248778642607E-5},{"$f":"IF($G127=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A127,AA$7)/$G127)","v":2.0115248794231324E-5},{"$f":"IF($G127=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A127,AB$7)/$G127)","v":2.0115248821979239E-5},{"$f":"IF($G127=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A127,AC$7)/$G127)","v":2.0115248859392159E-5},{"$f":"IF($G127=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A127,AD$7)/$G127)","v":2.01152489002346E-5},null,null,null,{"$f":"IF($G127=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A127,AH$7)/$G127)","v":0},{"$f":"IF($G127=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A127,AI$7)/$G127)","v":-1.5662321701992055E-5},{"$f":"IF($G127=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A127,AJ$7)/$G127)","v":-1.5662321723597395E-5},{"$f":"IF($G127=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A127,AK$7)/$G127)","v":-1.5662321752728193E-5},{"$f":"IF($G127=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A127,AL$7)/$G127)","v":-1.5662321784529314E-5},null,null,null,{"$f":"IF($G127=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A127,AP$7)/$G127)","v":0},{"$f":"IF($G127=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A127,AQ$7)/$G127)","v":-7.3414247381908656E-6},{"$f":"IF($G127=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A127,AR$7)/$G127)","v":-7.3414247483179704E-6},{"$f":"IF($G127=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A127,AS$7)/$G127)","v":-7.3414247619724947E-6},{"$f":"IF($G127=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A127,AT$7)/$G127)","v":-7.3414247768786838E-6},null,null,null,2.0115248778642607E-5,4.4529270922392688E-6,4.4529270983818433E-6,4.4529271066639654E-6,4.4529271157052866E-6,null,null,null,null,-7.3414247381908656E-6,-1.4682849496635941E-5,-2.2024274285917483E-5,-2.9365699107514732E-5,null,null,null,6.3067767027087055E-4,4.4529270922392688E-6,4.4529270983818433E-6,4.4529271066639654E-6,4.4529271157052866E-6,null,null,"£",187.70168758061621,0,0,0,0]
[120,"SQ100","SQ100: WS Low Tisbo 3rd Pty Equipment Depn","BTW","TI",0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!126:126,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.9977695000022653},{"$f":"IF($G128=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A128,AA$7)/$G128)","v":0},{"$f":"IF($G128=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A128,AB$7)/$G128)","v":0},{"$f":"IF($G128=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A128,AC$7)/$G128)","v":0},{"$f":"IF($G128=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A128,AD$7)/$G128)","v":0},null,null,null,{"$f":"IF($G128=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A128,AH$7)/$G128)","v":0},{"$f":"IF($G128=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A128,AI$7)/$G128)","v":0},{"$f":"IF($G128=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A128,AJ$7)/$G128)","v":0},{"$f":"IF($G128=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A128,AK$7)/$G128)","v":0},{"$f":"IF($G128=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A128,AL$7)/$G128)","v":0},null,null,null,{"$f":"IF($G128=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A128,AP$7)/$G128)","v":0},{"$f":"IF($G128=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A128,AQ$7)/$G128)","v":0},{"$f":"IF($G128=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A128,AR$7)/$G128)","v":0},{"$f":"IF($G128=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A128,AS$7)/$G128)","v":0},{"$f":"IF($G128=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A128,AT$7)/$G128)","v":0},null,null,null,9.9977695000022653,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,9.9977695000022653,0,0,0,0,null,null,"£",0,0,0,0,0]
[123,"SP371","SP371: PC rental 2Mb link km dist   Non SMP","BTW","TI",0,10.200969658757185,null,"£",10.220814312633507,12.647551104210271,13.361200018595008,15.504995720497812,17.395446324935314,null,null,null,2.2805191935063515E-2,2.7886275456926637E-2,2.5548953667055382E-2,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!129:129,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.5821060255722474E-4},{"$f":"IF($G131=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A131,AA$7)/$G131)","v":3.5821060284506654E-4},{"$f":"IF($G131=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A131,AB$7)/$G131)","v":3.5821060335742492E-4},{"$f":"IF($G131=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A131,AC$7)/$G131)","v":3.5821060404824532E-4},{"$f":"IF($G131=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A131,AD$7)/$G131)","v":3.5821060480239092E-4},null,null,null,{"$f":"IF($G131=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A131,AH$7)/$G131)","v":0},{"$f":"IF($G131=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A131,AI$7)/$G131)","v":-3.2899959521379685E-6},{"$f":"IF($G131=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A131,AJ$7)/$G131)","v":-3.9801887024540347E-5},{"$f":"IF($G131=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A131,AK$7)/$G131)","v":-2.7832948953627671E-4},{"$f":"IF($G131=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A131,AL$7)/$G131)","v":-2.7832949012224754E-4},null,null,null,{"$f":"IF($G131=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A131,AP$7)/$G131)","v":0},{"$f":"IF($G131=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A131,AQ$7)/$G131)","v":-3.2899959521379685E-6},{"$f":"IF($G131=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A131,AR$7)/$G131)","v":-3.9366820677153624E-5},{"$f":"IF($G131=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A131,AS$7)/$G131)","v":-2.100019595047412E-4},{"$f":"IF($G131=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A131,AT$7)/$G131)","v":-2.1000195994686115E-4},null,null,null,3.5821060255722474E-4,3.549206068929286E-4,3.1840871633288456E-4,7.9881114511968609E-5,7.9881114680143382E-5,null,null,null,null,-3.2899959521379685E-6,-4.2656816633997363E-5,-2.5265877622100355E-4,-4.6266073669979063E-4,null,null,null,2.3163402537620739E-2,2.8241196063819567E-2,2.5867362383388267E-2,7.9881114511968609E-5,7.9881114680143382E-5,null,null,"£",10.381356879605933,12.808521920142619,13.527716526551794,0,0]
[124,"SP373","SP373: PC rental 34Mb link km dist Non SMP","BTW","TI",0,8.8419468414230753,null,"£",73.951989034532332,89.913407148147698,123.11282975052067,146.23022550112614,176.5684004809799,null,null,null,1.2936421441810739E-2,7.6283470526124237E-3,7.925262556348938E-3,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!130:130,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.9166447657519485E-4},{"$f":"IF($G132=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A132,AA$7)/$G132)","v":2.9166447676288077E-4},{"$f":"IF($G132=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A132,AB$7)/$G132)","v":2.9166447709696173E-4},{"$f":"IF($G132=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A132,AC$7)/$G132)","v":2.9166447754740799E-4},{"$f":"IF($G132=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A132,AD$7)/$G132)","v":2.9166447803914513E-4},null,null,null,{"$f":"IF($G132=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A132,AH$7)/$G132)","v":0},{"$f":"IF($G132=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A132,AI$7)/$G132)","v":-1.1666687013997336E-4},{"$f":"IF($G132=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A132,AJ$7)/$G132)","v":-1.4317209611411998E-4},{"$f":"IF($G132=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A132,AK$7)/$G132)","v":-2.2653758962914327E-4},{"$f":"IF($G132=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A132,AL$7)/$G132)","v":-2.2653759001107858E-4},null,null,null,{"$f":"IF($G132=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A132,AP$7)/$G132)","v":0},{"$f":"IF($G132=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A132,AQ$7)/$G132)","v":-8.2698516477678076E-5},{"$f":"IF($G132=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A132,AR$7)/$G132)","v":-1.0920374241291633E-4},{"$f":"IF($G132=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A132,AS$7)/$G132)","v":-1.7128910459556911E-4},{"$f":"IF($G132=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A132,AT$7)/$G132)","v":-1.7128910488435717E-4},null,null,null,2.9166447657519485E-4,1.749976066229074E-4,1.4849238098284175E-4,6.5126887918264724E-5,6.512688802806654E-5,null,null,null,null,-8.2698516477678076E-5,-1.9190225898531969E-4,-3.6319136387726243E-4,-5.3448046937394883E-4,null,null,null,1.3228085918385934E-2,7.8033446592353315E-3,8.0737549373317806E-3,6.5126887918264724E-5,6.512688802806654E-5,null,null,"£",75.61931011482271,91.976059901845943,125.41954414505452,0,0]
[127,"SP372","SP372: PC rnt 2Mb link per km trunk   Non SMP","BTW","TI",0,9.6963774455267231,null,"£",8.2773823456634865,9.4560638754264943,10.106906414333022,11.794207825596457,14.57526833957785,null,null,null,4.6780867933869041E-2,6.0479840813787697E-2,6.1020194803875251E-2,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!133:133,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.3282804132522161E-3},{"$f":"IF($G135=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A135,AA$7)/$G135)","v":1.3282804143230295E-3},{"$f":"IF($G135=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A135,AB$7)/$G135)","v":1.3282804162290766E-3},{"$f":"IF($G135=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A135,AC$7)/$G135)","v":1.3282804187990276E-3},{"$f":"IF($G135=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A135,AD$7)/$G135)","v":1.3282804216045577E-3},null,null,null,{"$f":"IF($G135=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A135,AH$7)/$G135)","v":0},{"$f":"IF($G135=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A135,AI$7)/$G135)","v":1.3591393035151131E-4},{"$f":"IF($G135=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A135,AJ$7)/$G135)","v":7.0460824420766883E-5},{"$f":"IF($G135=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A135,AK$7)/$G135)","v":-1.0321257541841553E-3},{"$f":"IF($G135=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A135,AL$7)/$G135)","v":-1.0321257563641619E-3},null,null,null,{"$f":"IF($G135=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A135,AP$7)/$G135)","v":0},{"$f":"IF($G135=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A135,AQ$7)/$G135)","v":1.3591393035151131E-4},{"$f":"IF($G135=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A135,AR$7)/$G135)","v":7.0460824420766883E-5},{"$f":"IF($G135=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A135,AS$7)/$G135)","v":-4.5716292781440706E-4},{"$f":"IF($G135=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A135,AT$7)/$G135)","v":-4.5716292878000467E-4},null,null,null,1.3282804132522161E-3,1.4641943446745409E-3,1.3987412406498436E-3,2.9615466461487233E-4,2.9615466524039583E-4,null,null,null,null,1.3591393035151131E-4,2.0637475496731105E-4,-2.5078817244780305E-4,-7.0795110175751047E-4,null,null,null,4.810914834712126E-2,6.1944035158462238E-2,6.2418936044525093E-2,2.9615466461487233E-4,2.9615466524039583E-4,null,null,"£",8.5124075884248427,9.6849916481021836,10.338582941465612,0,0]
[128,"SP374","SP374: PC rental 34Mb link km trunk Non SMP","BTW","TI",0,9.6031465204136754,null,"£",139.69546987164824,172.5575700615415,205.19487148291569,231.42532927957052,290.77814992846794,null,null,null,0.20779701143407678,0.17003442343610634,9.9317369022585825E-2,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!134:134,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8289075331511138E-3},{"$f":"IF($G136=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A136,AA$7)/$G136)","v":1.8289075343560285E-3},{"$f":"IF($G136=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A136,AB$7)/$G136)","v":1.8289075365007766E-3},{"$f":"IF($G136=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A136,AC$7)/$G136)","v":1.8289075393925723E-3},{"$f":"IF($G136=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A136,AD$7)/$G136)","v":1.8289075425494497E-3},null,null,null,{"$f":"IF($G136=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A136,AH$7)/$G136)","v":0},{"$f":"IF($G136=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A136,AI$7)/$G136)","v":-4.7975095654889823E-4},{"$f":"IF($G136=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A136,AJ$7)/$G136)","v":-9.5877674542581043E-4},{"$f":"IF($G136=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A136,AK$7)/$G136)","v":-1.421227249194425E-3},{"$f":"IF($G136=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A136,AL$7)/$G136)","v":-1.4212272516476053E-3},null,null,null,{"$f":"IF($G136=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A136,AP$7)/$G136)","v":0},{"$f":"IF($G136=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A136,AQ$7)/$G136)","v":-3.2204769983370629E-4},{"$f":"IF($G136=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A136,AR$7)/$G136)","v":-6.2873281322629458E-4},{"$f":"IF($G136=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A136,AS$7)/$G136)","v":-9.1365362364948226E-4},{"$f":"IF($G136=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A136,AT$7)/$G136)","v":-9.1365362522653965E-4},null,null,null,1.8289075331511138E-3,1.3491565778071303E-3,8.7013079107496616E-4,4.076802901981473E-4,4.0768029090184439E-4,null,null,null,null,-3.2204769983370629E-4,-9.5078051343766416E-4,-1.8644341385904827E-3,-2.7780877670352221E-3,null,null,null,0.2096259189672279,0.17138358001391346,0.10018749981366079,4.076802901981473E-4,4.0768029090184439E-4,null,null,"£",140.92498754099353,173.92674681995493,206.99260714189543,0,0]
[131,"SO421","SO421: Analogue PC installation","BTW","TI",0,5.774441925501355,null,"£",{"$f":"IF($A139=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,J$7)*INDEX(UF_Cost,,$A139)))","v":137.79198724718503},0,0,0,0,null,null,null,3.2892325425968809E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!137:137,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.7582335562887813E-4},{"$f":"IF($G139=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A139,AA$7)/$G139)","v":4.7582335596952756E-4},{"$f":"IF($G139=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A139,AB$7)/$G139)","v":4.7582335657588368E-4},{"$f":"IF($G139=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A139,AC$7)/$G139)","v":4.7582335739344232E-4},{"$f":"IF($G139=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A139,AD$7)/$G139)","v":4.7582335828594394E-4},null,null,null,{"$f":"IF($G139=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A139,AH$7)/$G139)","v":0},{"$f":"IF($G139=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A139,AI$7)/$G139)","v":0},{"$f":"IF($G139=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A139,AJ$7)/$G139)","v":0},{"$f":"IF($G139=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A139,AK$7)/$G139)","v":0},{"$f":"IF($G139=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A139,AL$7)/$G139)","v":0},null,null,null,{"$f":"IF($G139=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A139,AP$7)/$G139)","v":0},{"$f":"IF($G139=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A139,AQ$7)/$G139)","v":0},{"$f":"IF($G139=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A139,AR$7)/$G139)","v":0},{"$f":"IF($G139=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A139,AS$7)/$G139)","v":0},{"$f":"IF($G139=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A139,AT$7)/$G139)","v":0},null,null,null,4.7582335562887813E-4,4.7582335596952756E-4,4.7582335657588368E-4,4.7582335739344232E-4,4.7582335828594394E-4,null,null,null,null,0,0,0,0,null,null,null,3.336814878159769E-2,4.7582335596952756E-4,4.7582335657588368E-4,4.7582335739344232E-4,4.7582335828594394E-4,null,null,"£",139.78529860178338,0,0,0,0]
[132,"SO461","SO461: Private circuit test systems","BTW","TI",0,0,null,"£",6.4743664552172433E-5,0,0,0,0,null,null,null,1.541248575783573E-5,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!138:138,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G140=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A140,AA$7)/$G140)","v":0},{"$f":"IF($G140=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A140,AB$7)/$G140)","v":0},{"$f":"IF($G140=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A140,AC$7)/$G140)","v":0},{"$f":"IF($G140=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A140,AD$7)/$G140)","v":0},null,null,null,{"$f":"IF($G140=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A140,AH$7)/$G140)","v":0},{"$f":"IF($G140=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A140,AI$7)/$G140)","v":0},{"$f":"IF($G140=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A140,AJ$7)/$G140)","v":0},{"$f":"IF($G140=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A140,AK$7)/$G140)","v":0},{"$f":"IF($G140=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A140,AL$7)/$G140)","v":0},null,null,null,{"$f":"IF($G140=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A140,AP$7)/$G140)","v":0},{"$f":"IF($G140=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A140,AQ$7)/$G140)","v":0},{"$f":"IF($G140=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A140,AR$7)/$G140)","v":0},{"$f":"IF($G140=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A140,AS$7)/$G140)","v":0},{"$f":"IF($G140=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A140,AT$7)/$G140)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,1.541248575783573E-5,0,0,0,0,null,null,"£",6.4743664552172433E-5,0,0,0,0]
[135,"SG120","SG120: PPCs 34 45Mbit regional Trunk WECLA","BTW","TI",0,6.8264308477181279,null,"£",6.568387897730954,13.435067073383232,14.201074057124369,18.816763483936811,18.194613839085314,null,null,null,8.3602441162319591E-4,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!141:141,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.1753600165020532E-5},{"$f":"IF($G143=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A143,AA$7)/$G143)","v":2.1753600183148037E-5},{"$f":"IF($G143=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A143,AB$7)/$G143)","v":2.1753600215414994E-5},{"$f":"IF($G143=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A143,AC$7)/$G143)","v":2.1753600258921005E-5},{"$f":"IF($G143=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A143,AD$7)/$G143)","v":2.1753600306415068E-5},null,null,null,{"$f":"IF($G143=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A143,AH$7)/$G143)","v":0},{"$f":"IF($G143=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A143,AI$7)/$G143)","v":0},{"$f":"IF($G143=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A143,AJ$7)/$G143)","v":0},{"$f":"IF($G143=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A143,AK$7)/$G143)","v":0},{"$f":"IF($G143=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A143,AL$7)/$G143)","v":0},null,null,null,{"$f":"IF($G143=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A143,AP$7)/$G143)","v":0},{"$f":"IF($G143=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A143,AQ$7)/$G143)","v":0},{"$f":"IF($G143=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A143,AR$7)/$G143)","v":0},{"$f":"IF($G143=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A143,AS$7)/$G143)","v":0},{"$f":"IF($G143=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A143,AT$7)/$G143)","v":0},null,null,null,2.1753600165020532E-5,2.1753600183148037E-5,2.1753600215414994E-5,2.1753600258921005E-5,2.1753600306415068E-5,null,null,null,null,0,0,0,0,null,null,null,8.5777801178821647E-4,2.1753600183148037E-5,2.1753600215414994E-5,2.1753600258921005E-5,2.1753600306415068E-5,null,null,"£",6.739299275520243,0,0,0,0]
[136,"SG111","SG111: PCs 140 155Mbit regional Trunk WECLA","BTW","TI",0,6.0574920065339395,null,"£",411.22925850062512,506.21396838154868,582.47718444822021,655.0568152677015,616.50010389898955,null,null,null,0.12287530243998679,6.0333167907867621E-2,5.5445596162435114E-2,6.364867859395705E-2,5.4404648315847071E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!142:142,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.3408432547712793E-5},{"$f":"IF($G144=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A144,AA$7)/$G144)","v":2.3408432570384135E-5},{"$f":"IF($G144=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A144,AB$7)/$G144)","v":2.3408432610739119E-5},{"$f":"IF($G144=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A144,AC$7)/$G144)","v":2.3408432665150337E-5},{"$f":"IF($G144=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A144,AD$7)/$G144)","v":2.3408432724549247E-5},null,null,null,{"$f":"IF($G144=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A144,AH$7)/$G144)","v":0},{"$f":"IF($G144=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A144,AI$7)/$G144)","v":0},{"$f":"IF($G144=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A144,AJ$7)/$G144)","v":0},{"$f":"IF($G144=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A144,AK$7)/$G144)","v":0},{"$f":"IF($G144=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A144,AL$7)/$G144)","v":0},null,null,null,{"$f":"IF($G144=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A144,AP$7)/$G144)","v":0},{"$f":"IF($G144=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A144,AQ$7)/$G144)","v":0},{"$f":"IF($G144=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A144,AR$7)/$G144)","v":0},{"$f":"IF($G144=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A144,AS$7)/$G144)","v":0},{"$f":"IF($G144=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A144,AT$7)/$G144)","v":0},null,null,null,2.3408432547712793E-5,2.3408432570384135E-5,2.3408432610739119E-5,2.3408432665150337E-5,2.3408432724549247E-5,null,null,null,null,0,0,0,0,null,null,null,0.1228987108725345,6.0356576340438006E-2,5.5469004595045855E-2,6.3672087026622207E-2,5.4428056748571617E-2,null,null,"£",411.30759997501508,506.41037238213329,582.72309898180208,655.29772919852905,616.76536250562572]
[139,"SG101","SG101: PPC rental 2Mbit link per km regional trunk","BTW","TI","TI",12.653586821300298,null,"£",6.25303437079923,7.1225527194858325,7.6915825207118314,8.3299529294582459,10.575369427619179,null,null,null,0.55030297957796426,0.47273642475694061,0.39591577339843037,0.5032543740160268,0.51334239035881735,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!145:145,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.1720691229663583E-2},{"$f":"IF($G147=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A147,AA$7)/$G147)","v":1.1720691237544555E-2},{"$f":"IF($G147=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A147,AB$7)/$G147)","v":1.1720691251572685E-2},{"$f":"IF($G147=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A147,AC$7)/$G147)","v":1.1720691270487015E-2},{"$f":"IF($G147=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A147,AD$7)/$G147)","v":1.1720691291135161E-2},null,null,null,{"$f":"IF($G147=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A147,AH$7)/$G147)","v":0},{"$f":"IF($G147=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A147,AI$7)/$G147)","v":-2.2390983997363709E-3},{"$f":"IF($G147=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A147,AJ$7)/$G147)","v":-3.7810147163078287E-3},{"$f":"IF($G147=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A147,AK$7)/$G147)","v":-2.8556155593543282E-3},{"$f":"IF($G147=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A147,AL$7)/$G147)","v":-4.0845345690974783E-3},null,null,null,{"$f":"IF($G147=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A147,AP$7)/$G147)","v":0},{"$f":"IF($G147=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A147,AQ$7)/$G147)","v":-1.4446474201953302E-3},{"$f":"IF($G147=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A147,AR$7)/$G147)","v":-2.585027635871387E-3},{"$f":"IF($G147=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A147,AS$7)/$G147)","v":-1.6596284769878559E-3},{"$f":"IF($G147=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A147,AT$7)/$G147)","v":-2.7025879850734046E-3},null,null,null,1.1720691229663583E-2,9.4815928378081844E-3,7.9396765352648564E-3,8.8650757111326875E-3,7.636156722037683E-3,null,null,null,null,-1.4446474201953302E-3,-4.0296750577957707E-3,-5.689303541286537E-3,-8.391891536382692E-3,null,null,null,0.56202367080762783,0.4822180175947488,0.40385544993369521,0.5121194497271595,0.520978547080855,null,null,"£",6.3862153416978762,7.2654085294368222,7.8458291594212533,8.4766891869109582,10.732681934553002]
[140,"SG102","SG102: PC rental 2Mbit link per km regional trunk","BTW","TI","TI",8.4735845200704265,null,"£",6.2531372191575123,7.1226698694662334,7.6917090299532562,8.3300899384578084,10.575543368672333,null,null,null,0.92498250421257588,0.73289884000958883,0.87642531506197796,0.67498286394919116,0.72289940456922053,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!146:146,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.7440012923870542E-2},{"$f":"IF($G148=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A148,AA$7)/$G148)","v":2.7440013008016451E-2},{"$f":"IF($G148=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A148,AB$7)/$G148)","v":2.7440013157796182E-2},{"$f":"IF($G148=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A148,AC$7)/$G148)","v":2.7440013359746378E-2},{"$f":"IF($G148=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A148,AD$7)/$G148)","v":2.7440013580208675E-2},null,null,null,{"$f":"IF($G148=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A148,AH$7)/$G148)","v":0},{"$f":"IF($G148=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A148,AI$7)/$G148)","v":-6.4909993992558037E-3},{"$f":"IF($G148=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A148,AJ$7)/$G148)","v":-4.898388161322936E-3},{"$f":"IF($G148=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A148,AK$7)/$G148)","v":-9.6433736342184453E-3},{"$f":"IF($G148=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A148,AL$7)/$G148)","v":-1.1470418081981662E-2},null,null,null,{"$f":"IF($G148=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A148,AP$7)/$G148)","v":0},{"$f":"IF($G148=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A148,AQ$7)/$G148)","v":-4.900263785505319E-3},{"$f":"IF($G148=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A148,AR$7)/$G148)","v":-3.3076525388895141E-3},{"$f":"IF($G148=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A148,AS$7)/$G148)","v":-7.3267421131560685E-3},{"$f":"IF($G148=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A148,AT$7)/$G148)","v":-9.153786542306688E-3},null,null,null,2.7440012923870542E-2,2.0949013608760648E-2,2.2541624996473247E-2,1.7796639725527932E-2,1.5969595498227011E-2,null,null,null,null,-4.900263785505319E-3,-8.2079163511426401E-3,-1.553465852470649E-2,-2.4688445191823848E-2,null,null,null,0.95242251713644643,0.75384785361834949,0.89896694005845124,0.69277950367471908,0.73886900006744749,null,null,"£",6.4386392857663157,7.3262626436398222,7.8895394868735158,8.549721602362002,10.809168059333539]
[143,"SG105","SG105: PPC Rental 34Mbit link per km regional trunk","BTW","TI",0,10.320862752706503,null,"£",83.284742940018162,107.97631347514427,124.24800793860817,133.16142344716184,181.64733175522039,null,null,null,0.20304820328776427,0.17569045165575597,0.14829980652798719,9.0269428105233918E-2,9.5768290250837412E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!149:149,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.789943730918711E-3},{"$f":"IF($G151=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A151,AA$7)/$G151)","v":2.7899437327473043E-3},{"$f":"IF($G151=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A151,AB$7)/$G151)","v":2.7899437360021989E-3},{"$f":"IF($G151=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A151,AC$7)/$G151)","v":2.7899437403908212E-3},{"$f":"IF($G151=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A151,AD$7)/$G151)","v":2.7899437451817336E-3},null,null,null,{"$f":"IF($G151=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A151,AH$7)/$G151)","v":0},{"$f":"IF($G151=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A151,AI$7)/$G151)","v":-7.2109900698661593E-4},{"$f":"IF($G151=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A151,AJ$7)/$G151)","v":-1.1066386138471917E-3},{"$f":"IF($G151=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A151,AK$7)/$G151)","v":-1.5652262130981323E-3},{"$f":"IF($G151=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A151,AL$7)/$G151)","v":-1.6992173284626085E-3},null,null,null,{"$f":"IF($G151=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A151,AP$7)/$G151)","v":0},{"$f":"IF($G151=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A151,AQ$7)/$G151)","v":-4.6137300895835728E-4},{"$f":"IF($G151=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A151,AR$7)/$G151)","v":-7.743421558723077E-4},{"$f":"IF($G151=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A151,AS$7)/$G151)","v":-1.1036987374096101E-3},{"$f":"IF($G151=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A151,AT$7)/$G151)","v":-1.2376898519815482E-3},null,null,null,2.789943730918711E-3,2.0688447257606883E-3,1.6833051221550072E-3,1.2247175272926888E-3,1.0907264167191251E-3,null,null,null,null,-4.6137300895835728E-4,-1.235715165368927E-3,-2.3394139047223351E-3,-3.5771037607211422E-3,null,null,null,0.20583814701868297,0.17775929638151666,0.14998311165014219,9.1494145632526613E-2,9.6859016667556544E-2,null,null,"£",84.429100499869975,109.24778966827189,125.65830855246058,134.96807197344765,183.71615372910159]
[144,"SG106","SG106: PC rental 34Mbit link per km regional trunk","BTW","TI",0,9.5505957087137361,null,"£",83.292206734794945,107.98599007395556,124.25914277075078,133.17335707992228,181.66361058803071,null,null,null,0.55276789707339924,0.4442398015266677,0.28944446632404008,0.28742393664810861,0.40218384804723806,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!150:150,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":7.8584999098622859E-3},{"$f":"IF($G152=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A152,AA$7)/$G152)","v":7.8584999145103213E-3},{"$f":"IF($G152=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A152,AB$7)/$G152)","v":7.858499922783823E-3},{"$f":"IF($G152=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A152,AC$7)/$G152)","v":7.858499933939108E-3},{"$f":"IF($G152=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A152,AD$7)/$G152)","v":7.8584999461169588E-3},null,null,null,{"$f":"IF($G152=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A152,AH$7)/$G152)","v":0},{"$f":"IF($G152=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A152,AI$7)/$G152)","v":-2.3213699214848812E-3},{"$f":"IF($G152=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A152,AJ$7)/$G152)","v":-3.9635059132688008E-3},{"$f":"IF($G152=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A152,AK$7)/$G152)","v":-4.1209486302446257E-3},{"$f":"IF($G152=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A152,AL$7)/$G152)","v":-4.0697621111021121E-3},null,null,null,{"$f":"IF($G152=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A152,AP$7)/$G152)","v":0},{"$f":"IF($G152=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A152,AQ$7)/$G152)","v":-1.5301134837904303E-3},{"$f":"IF($G152=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A152,AR$7)/$G152)","v":-2.6990598574525935E-3},{"$f":"IF($G152=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A152,AS$7)/$G152)","v":-2.8565025726335147E-3},{"$f":"IF($G152=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A152,AT$7)/$G152)","v":-2.8053160515315641E-3},null,null,null,7.8584999098622859E-3,5.5371299930254397E-3,3.8949940095150222E-3,3.7375513036944823E-3,3.7887378350148467E-3,null,null,null,null,-1.5301134837904303E-3,-4.2291733428539416E-3,-7.085675921490845E-3,-9.8909919840026606E-3,null,null,null,0.56062639698326155,0.44977693151969311,0.29333946033355512,0.29116148795180308,0.40597258588225288,null,null,"£",84.476341708231544,109.331957865248,125.93127222226951,134.90509264856013,183.37495677466183]
[147,"SG112","SG112: Prot Path PPC rent 2Mb link per km regional trunk","BTW","TI","TI",9.2050294496295049,null,"£",3.5473080527205574,3.9130916133300966,4.2887175005253582,4.1038997141912548,4.3441256124027241,null,null,null,2.7183305392641847E-2,1.7504303118898557E-2,2.2294277422932253E-2,1.8255463898151133E-2,1.787954152261478E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!153:153,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.098576832863951E-3},{"$f":"IF($G155=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A155,AA$7)/$G155)","v":1.0985768334910511E-3},{"$f":"IF($G155=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A155,AB$7)/$G155)","v":1.0985768346072897E-3},{"$f":"IF($G155=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A155,AC$7)/$G155)","v":1.0985768361123304E-3},{"$f":"IF($G155=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A155,AD$7)/$G155)","v":1.098576837755333E-3},null,null,null,{"$f":"IF($G155=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A155,AH$7)/$G155)","v":0},{"$f":"IF($G155=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A155,AI$7)/$G155)","v":-3.5532911685326994E-4},{"$f":"IF($G155=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A155,AJ$7)/$G155)","v":-2.7455791710100075E-4},{"$f":"IF($G155=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A155,AK$7)/$G155)","v":-3.5810794653029303E-4},{"$f":"IF($G155=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A155,AL$7)/$G155)","v":-3.9514940241480164E-4},null,null,null,{"$f":"IF($G155=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A155,AP$7)/$G155)","v":0},{"$f":"IF($G155=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A155,AQ$7)/$G155)","v":-2.2824056632977553E-4},{"$f":"IF($G155=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A155,AR$7)/$G155)","v":-1.4746936644837455E-4},{"$f":"IF($G155=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A155,AS$7)/$G155)","v":-2.3101939570355662E-4},{"$f":"IF($G155=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A155,AT$7)/$G155)","v":-2.68060851397995E-4},null,null,null,1.098576832863951E-3,7.4324771663778118E-4,8.2401891750628897E-4,7.4046888958203736E-4,7.0342743534053138E-4,null,null,null,null,-2.2824056632977553E-4,-3.7570993301006006E-4,-6.0672932922833597E-4,-8.7479018153373929E-4,null,null,null,2.8281882225505799E-2,1.8247550835536339E-2,2.3118296340438542E-2,1.899593278773317E-2,1.8582968957955311E-2,null,null,"£",3.6906677505005563,4.0792448378741799,4.4472328130081067,4.2703600178722256,4.5150347564914854]
[148,"SG113","SG113: Prot Path PC rent 2Mbit link per km regional trunk","BTW","TI","TI",10.425937358803431,null,"£",3.5296328033439992,3.8935937662102558,4.2673480140864068,4.0834511233762889,4.3224800427535301,null,null,null,4.6557621492509024E-3,4.1583217108128734E-3,3.2625936436134284E-3,2.9578135371868567E-3,2.6030002091788945E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!154:154,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.0031878260059875E-4},{"$f":"IF($G156=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A156,AA$7)/$G156)","v":2.0031878275149435E-4},{"$f":"IF($G156=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A156,AB$7)/$G156)","v":2.0031878302008858E-4},{"$f":"IF($G156=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A156,AC$7)/$G156)","v":2.0031878338223812E-4},{"$f":"IF($G156=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A156,AD$7)/$G156)","v":2.0031878377758469E-4},null,null,null,{"$f":"IF($G156=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A156,AH$7)/$G156)","v":0},{"$f":"IF($G156=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A156,AI$7)/$G156)","v":-2.9610638401537488E-5},{"$f":"IF($G156=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A156,AJ$7)/$G156)","v":-6.5399472639496864E-5},{"$f":"IF($G156=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A156,AK$7)/$G156)","v":-7.0141561521934342E-5},{"$f":"IF($G156=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A156,AL$7)/$G156)","v":-8.4547207621215226E-5},null,null,null,{"$f":"IF($G156=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A156,AP$7)/$G156)","v":0},{"$f":"IF($G156=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A156,AQ$7)/$G156)","v":-2.3164501610422433E-5},{"$f":"IF($G156=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A156,AR$7)/$G156)","v":-4.7735856209869148E-5},{"$f":"IF($G156=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A156,AS$7)/$G156)","v":-5.2477945060373179E-5},{"$f":"IF($G156=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A156,AT$7)/$G156)","v":-6.6883591124793378E-5},null,null,null,2.0031878260059875E-4,1.7070814434995687E-4,1.3491931038059173E-4,1.3017722186030377E-4,1.1577157615636947E-4,null,null,null,null,-2.3164501610422433E-5,-7.0900357851351337E-5,-1.2337830303990287E-4,-1.9026189440819407E-4,null,null,null,4.8560809318515009E-3,4.3290298551628302E-3,3.3975129539940202E-3,3.0879907590471607E-3,2.7187717853352639E-3,null,null,"£",3.6814987542940001,4.0534342530475245,4.4438173247348729,4.2631691198491284,4.5147275599413526]
[151,"SG116","SG116: Prot Path PPC rent 140Mb link km regional trunk","BTW","TI",0,10.698281388163569,null,"£",{"$f":"IF($A159=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,J$7)*INDEX(UF_Cost,,$A159)))","v":152.68637906238308},226.18347689507564,213.66285823577712,234.49763149696696,319.84184478061985,null,null,null,3.5714870926482019E-2,1.9104200427977735E-2,1.406555391464265E-2,1.5614424328247632E-2,2.7712037726197913E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!157:157,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0953453841357353E-4},{"$f":"IF($G159=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A159,AA$7)/$G159)","v":1.0953453848249815E-4},{"$f":"IF($G159=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A159,AB$7)/$G159)","v":1.0953453860518402E-4},{"$f":"IF($G159=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A159,AC$7)/$G159)","v":1.0953453877060316E-4},{"$f":"IF($G159=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A159,AD$7)/$G159)","v":1.0953453895118571E-4},null,null,null,{"$f":"IF($G159=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A159,AH$7)/$G159)","v":0},{"$f":"IF($G159=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A159,AI$7)/$G159)","v":-5.4335461917894919E-5},{"$f":"IF($G159=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A159,AJ$7)/$G159)","v":-6.1109889018374312E-5},{"$f":"IF($G159=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A159,AK$7)/$G159)","v":-6.0834986371929847E-5},{"$f":"IF($G159=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A159,AL$7)/$G159)","v":-5.3542990208937385E-5},null,null,null,{"$f":"IF($G159=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A159,AP$7)/$G159)","v":0},{"$f":"IF($G159=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A159,AQ$7)/$G159)","v":-3.714727049790391E-5},{"$f":"IF($G159=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A159,AR$7)/$G159)","v":-4.392169757913141E-5},{"$f":"IF($G159=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A159,AS$7)/$G159)","v":-4.3646794906729329E-5},{"$f":"IF($G159=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A159,AT$7)/$G159)","v":-3.6354798715399806E-5},null,null,null,1.0953453841357353E-4,5.5199076564603227E-5,4.8424649586809712E-5,4.8699552398673315E-5,5.5991548742248323E-5,null,null,null,null,-3.714727049790391E-5,-8.1068968118642697E-5,-1.2471576314780245E-4,-1.6107056206881312E-4,null,null,null,3.5824405464895591E-2,1.9159399504542339E-2,1.4113978564229459E-2,1.5663123880646307E-2,2.7768029274940161E-2,null,null,"£",153.15465548670684,226.83700432773881,214.39845308704088,235.22900202029723,320.48807803198821]
[152,"SG117","SG117: Prot Path PC rent 140Mb link per km regional trunk","BTW","TI",0,10.915431967913236,null,"£",152.71596866117096,226.22730973972671,213.70426466829517,234.54307556915805,319.90382799039111,null,null,null,5.0298531438243275E-2,6.3262969607650099E-2,5.6722288904025114E-2,4.3461492587684905E-2,4.3505204034651988E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!158:158,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.0685599708584752E-4},{"$f":"IF($G160=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A160,AA$7)/$G160)","v":2.0685599722686097E-4},{"$f":"IF($G160=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A160,AB$7)/$G160)","v":2.0685599747786491E-4},{"$f":"IF($G160=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A160,AC$7)/$G160)","v":2.0685599781629724E-4},{"$f":"IF($G160=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A160,AD$7)/$G160)","v":2.0685599818575252E-4},null,null,null,{"$f":"IF($G160=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A160,AH$7)/$G160)","v":0},{"$f":"IF($G160=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A160,AI$7)/$G160)","v":-2.4254149937069537E-5},{"$f":"IF($G160=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A160,AJ$7)/$G160)","v":-3.1190935251036614E-5},{"$f":"IF($G160=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A160,AK$7)/$G160)","v":-7.0277998547323771E-5},{"$f":"IF($G160=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A160,AL$7)/$G160)","v":-9.4332893617763138E-5},null,null,null,{"$f":"IF($G160=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A160,AP$7)/$G160)","v":0},{"$f":"IF($G160=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A160,AQ$7)/$G160)","v":-2.1778813851605612E-5},{"$f":"IF($G160=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A160,AR$7)/$G160)","v":-2.8715599162569052E-5},{"$f":"IF($G160=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A160,AS$7)/$G160)","v":-5.7549303315416153E-5},{"$f":"IF($G160=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A160,AT$7)/$G160)","v":-7.884160365475395E-5},null,null,null,2.0685599708584752E-4,1.8260184728979142E-4,1.756650622268283E-4,1.3657799926897348E-4,1.1252310456798938E-4,null,null,null,null,-2.1778813851605612E-5,-5.0494413040601594E-5,-1.0804371643863048E-4,-1.8688532028635597E-4,null,null,null,5.0505387435329126E-2,6.3445571454939897E-2,5.6897953966251941E-2,4.3598070586953877E-2,4.3617727139219978E-2,null,null,"£",153.34402306087296,226.88029085841384,214.36609220869312,235.28012858083264,320.73123640479577]
[155,"SG201","SG201: PPC rental 2Mbit link per km national trunk","BTW","TI",0,11.482952485604688,null,"£",1.9853085722845052,2.2889179738544883,2.3676412868324186,3.4087771170320926,3.9312675791540519,null,null,null,7.9231679811302316E-2,8.8626668782787285E-2,7.8220610045270922E-2,7.3397632369061661E-2,7.6722450784965521E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!161:161,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.0797945596300128E-3},{"$f":"IF($G163=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A163,AA$7)/$G163)","v":6.079794563995853E-3},{"$f":"IF($G163=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A163,AB$7)/$G163)","v":6.0797945717670481E-3},{"$f":"IF($G163=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A163,AC$7)/$G163)","v":6.0797945822450659E-3},{"$f":"IF($G163=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A163,AD$7)/$G163)","v":6.0797945936835679E-3},null,null,null,{"$f":"IF($G163=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A163,AH$7)/$G163)","v":0},{"$f":"IF($G163=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A163,AI$7)/$G163)","v":-1.4077532015238563E-4},{"$f":"IF($G163=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A163,AJ$7)/$G163)","v":-8.1351908041031281E-4},{"$f":"IF($G163=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A163,AK$7)/$G163)","v":-2.1756190121849507E-3},{"$f":"IF($G163=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A163,AL$7)/$G163)","v":-2.4142885305994586E-3},null,null,null,{"$f":"IF($G163=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A163,AP$7)/$G163)","v":0},{"$f":"IF($G163=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A163,AQ$7)/$G163)","v":-1.4077532015238563E-4},{"$f":"IF($G163=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A163,AR$7)/$G163)","v":-7.2366662225964104E-4},{"$f":"IF($G163=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A163,AS$7)/$G163)","v":-1.5210823899844096E-3},{"$f":"IF($G163=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A163,AT$7)/$G163)","v":-1.7597519071674745E-3},null,null,null,6.0797945596300128E-3,5.9390192438434674E-3,5.2662754913567356E-3,3.9041755700601152E-3,3.6655060630841093E-3,null,null,null,null,-1.4077532015238563E-4,-8.6444194259196572E-4,-2.3855243340661688E-3,-4.1452762457217596E-3,null,null,null,8.5311474370932325E-2,9.4565688026630748E-2,8.3486885536627656E-2,7.730180793912178E-2,8.0387956848049627E-2,null,null,"£",2.1376500130530038,2.4423021423108024,2.5270449436685585,3.5900971939138429,4.1190885494119387]
[156,"SG202","SG202: PC rental 2Mbit link per km national trunk","BTW","TI",0,11.71117805552279,null,"£",1.9856092004011214,2.2892645764477453,2.3679998102130253,3.4092932958563642,3.9318628768245172,null,null,null,0.51572974351077683,0.57505298168611807,0.61269964429138313,0.58802752245702161,0.7725898905921863,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!162:162,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.8267340928300387E-2},{"$f":"IF($G164=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A164,AA$7)/$G164)","v":4.8267341062129786E-2},{"$f":"IF($G164=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A164,AB$7)/$G164)","v":4.8267341300346114E-2},{"$f":"IF($G164=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A164,AC$7)/$G164)","v":4.8267341621536668E-2},{"$f":"IF($G164=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A164,AD$7)/$G164)","v":4.8267341972169697E-2},null,null,null,{"$f":"IF($G164=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A164,AH$7)/$G164)","v":0},{"$f":"IF($G164=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A164,AI$7)/$G164)","v":-1.2330769670611463E-3},{"$f":"IF($G164=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A164,AJ$7)/$G164)","v":-1.4331108719884629E-4},{"$f":"IF($G164=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A164,AK$7)/$G164)","v":-1.2601325555153576E-2},{"$f":"IF($G164=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A164,AL$7)/$G164)","v":-9.1328700251693939E-3},null,null,null,{"$f":"IF($G164=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A164,AP$7)/$G164)","v":0},{"$f":"IF($G164=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A164,AQ$7)/$G164)","v":-1.2330769670611463E-3},{"$f":"IF($G164=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A164,AR$7)/$G164)","v":-1.4331108719884629E-4},{"$f":"IF($G164=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A164,AS$7)/$G164)","v":-7.3100184760852109E-3},{"$f":"IF($G164=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A164,AT$7)/$G164)","v":-3.841562907662886E-3},null,null,null,4.8267340928300387E-2,4.703426409506864E-2,4.8124030213147269E-2,3.5666016066383088E-2,3.9134471947000302E-2,null,null,null,null,-1.2330769670611463E-3,-1.3763880603456617E-3,-8.6864065455899194E-3,-1.2527969516354293E-2,null,null,null,0.56399708443907726,0.62208724578118668,0.66082367450453039,0.6236935385234047,0.81172436253918656,null,null,"£",2.1714431132829142,2.4765062360882486,2.5539925645310344,3.6160793812371081,4.1310259506962179]
[159,"SG205","SG205: PPC Rental 34Mbit link per km national trunk","BTW","TI",0,9.9626050726744886,null,"£",55.52655486641931,63.496560183386102,79.650929639331608,96.792102297843186,107.30254165874902,null,null,null,3.5741332836416784E-2,2.3460403509200218E-2,2.6084589496791301E-2,1.9026949961874966E-2,1.4807643480703061E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!165:165,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.3352106413702312E-4},{"$f":"IF($G167=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A167,AA$7)/$G167)","v":6.3352106458925089E-4},{"$f":"IF($G167=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A167,AB$7)/$G167)","v":6.3352106539421647E-4},{"$f":"IF($G167=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A167,AC$7)/$G167)","v":6.3352106647956324E-4},{"$f":"IF($G167=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A167,AD$7)/$G167)","v":6.3352106766439997E-4},null,null,null,{"$f":"IF($G167=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A167,AH$7)/$G167)","v":0},{"$f":"IF($G167=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A167,AI$7)/$G167)","v":-2.0969758391864963E-4},{"$f":"IF($G167=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A167,AJ$7)/$G167)","v":-2.4180849060467983E-4},{"$f":"IF($G167=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A167,AK$7)/$G167)","v":-3.4192232394081063E-4},{"$f":"IF($G167=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A167,AL$7)/$G167)","v":-3.8671853931417007E-4},null,null,null,{"$f":"IF($G167=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A167,AP$7)/$G167)","v":0},{"$f":"IF($G167=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A167,AQ$7)/$G167)","v":-1.5989716338346793E-4},{"$f":"IF($G167=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A167,AR$7)/$G167)","v":-1.9200807000622071E-4},{"$f":"IF($G167=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A167,AS$7)/$G167)","v":-2.7992487165285089E-4},{"$f":"IF($G167=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A167,AT$7)/$G167)","v":-3.2472108691026017E-4},null,null,null,6.3352106413702312E-4,4.2382348067060123E-4,3.9171257478953661E-4,2.9159874253875261E-4,2.468025283502299E-4,null,null,null,null,-1.5989716338346793E-4,-3.5190523359285742E-4,-6.318301058485915E-4,-9.56551193940526E-4,null,null,null,3.6374853900553804E-2,2.3884226989870819E-2,2.6476302071580839E-2,1.931854870441372E-2,1.5054446009053292E-2,null,null,"£",56.510772279011,64.643656103410635,80.847048548438494,98.275495872445944,109.09097873277074]
[160,"SG206","SG206: PC rental 34Mbit link per km national trunk","BTW","TI",0,12.378285491943748,null,"£",55.584433408198542,63.562746322977382,79.733954413153342,96.892994307985404,107.41438930813685,null,null,null,1.2557646312466897,0.93589502317329076,0.91929020423935326,0.7729569382741821,0.85776746041400187,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!166:166,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.4686312512127481E-2},{"$f":"IF($G168=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A168,AA$7)/$G168)","v":2.4686312582727625E-2},{"$f":"IF($G168=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A168,AB$7)/$G168)","v":2.4686312708395879E-2},{"$f":"IF($G168=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A168,AC$7)/$G168)","v":2.4686312877836215E-2},{"$f":"IF($G168=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A168,AD$7)/$G168)","v":2.4686313062808586E-2},null,null,null,{"$f":"IF($G168=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A168,AH$7)/$G168)","v":0},{"$f":"IF($G168=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A168,AI$7)/$G168)","v":-6.6813646973029181E-3},{"$f":"IF($G168=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A168,AJ$7)/$G168)","v":-9.3940422453886677E-3},{"$f":"IF($G168=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A168,AK$7)/$G168)","v":-1.2410347130942646E-2},{"$f":"IF($G168=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A168,AL$7)/$G168)","v":-1.2403415235940863E-2},null,null,null,{"$f":"IF($G168=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A168,AP$7)/$G168)","v":0},{"$f":"IF($G168=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A168,AQ$7)/$G168)","v":-3.7601332563277235E-3},{"$f":"IF($G168=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A168,AR$7)/$G168)","v":-5.9876197806407148E-3},{"$f":"IF($G168=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A168,AS$7)/$G168)","v":-8.2559638898729963E-3},{"$f":"IF($G168=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A168,AT$7)/$G168)","v":-8.2490319637427874E-3},null,null,null,2.4686312512127481E-2,1.8004947885424706E-2,1.5292270463007211E-2,1.2275965746893569E-2,1.2282897826867723E-2,null,null,null,null,-3.7601332563277235E-3,-9.7477530561097883E-3,-1.800371701288879E-2,-2.6252749111531845E-2,null,null,null,1.2804509437588172,0.95389997105871549,0.93458247470236044,0.78523290402107571,0.87005035824086963,null,null,"£",56.677133950785148,64.785579981307208,81.060318155906288,98.431831752015,108.95252176232258]
[163,"SG212","SG212: Prot Path PPC rent 2Mb link per km national trunk","BTW","TI",0,9.3868077900187927,null,"£",2.9528693582407937,3.3429055540924688,3.4571453316195062,3.9509887830222645,4.0507234599274557,null,null,null,4.9373747391401011E-3,5.0871503106408242E-3,3.8129905455764005E-3,4.2527383109874327E-3,3.5987177550858437E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!169:169,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.826538831909099E-4},{"$f":"IF($G171=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A171,AA$7)/$G171)","v":2.8265388335569193E-4},{"$f":"IF($G171=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A171,AB$7)/$G171)","v":2.8265388364900396E-4},{"$f":"IF($G171=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A171,AC$7)/$G171)","v":2.8265388404448085E-4},{"$f":"IF($G171=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A171,AD$7)/$G171)","v":2.8265388447620973E-4},null,null,null,{"$f":"IF($G171=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A171,AH$7)/$G171)","v":0},{"$f":"IF($G171=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A171,AI$7)/$G171)","v":-1.9736640939551743E-5},{"$f":"IF($G171=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A171,AJ$7)/$G171)","v":-7.4742736009261604E-5},{"$f":"IF($G171=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A171,AK$7)/$G171)","v":-7.8230442786233882E-5},{"$f":"IF($G171=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A171,AL$7)/$G171)","v":-1.029148248660078E-4},null,null,null,{"$f":"IF($G171=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A171,AP$7)/$G171)","v":0},{"$f":"IF($G171=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A171,AQ$7)/$G171)","v":-1.9736640939551743E-5},{"$f":"IF($G171=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A171,AR$7)/$G171)","v":-6.0473734625372099E-5},{"$f":"IF($G171=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A171,AS$7)/$G171)","v":-6.396144138237983E-5},{"$f":"IF($G171=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A171,AT$7)/$G171)","v":-8.8645823440359101E-5},null,null,null,2.826538831909099E-4,2.6291724241614021E-4,2.0791114763974236E-4,2.0442344125824697E-4,1.7973905961020191E-4,null,null,null,null,-1.9736640939551743E-5,-8.0210375585404702E-5,-1.4417181708001136E-4,-2.3281764074058019E-4,null,null,null,5.2200286223310112E-3,5.3500675530569648E-3,4.0209016932161428E-3,4.4571617522456801E-3,3.7784568146960454E-3,null,null,"£",3.1219146575667209,3.5156756623594045,3.6456532874780048,4.140907528154413,4.2530380827953929]
[164,"SG213","SG213: Prot Path PC rent 2Mbit link per km national trunk","BTW","TI",0,7.8308296363892751,null,"£",2.9618854579701206,3.3531125650383831,3.4677011548907495,3.9630524758496382,4.0630916761469464,null,null,null,1.2984076519812777E-2,1.2169971694842269E-2,9.0420795308576527E-3,9.5506725545084041E-3,1.2470822846676787E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!170:170,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.2299530520517892E-4},{"$f":"IF($G172=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A172,AA$7)/$G172)","v":8.229953058555853E-4},{"$f":"IF($G172=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A172,AB$7)/$G172)","v":8.2299530701330885E-4},{"$f":"IF($G172=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A172,AC$7)/$G172)","v":8.2299530857428416E-4},{"$f":"IF($G172=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A172,AD$7)/$G172)","v":8.2299531027834889E-4},null,null,null,{"$f":"IF($G172=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A172,AH$7)/$G172)","v":0},{"$f":"IF($G172=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A172,AI$7)/$G172)","v":-1.1003233897710239E-4},{"$f":"IF($G172=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A172,AJ$7)/$G172)","v":-2.5911335524033975E-4},{"$f":"IF($G172=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A172,AK$7)/$G172)","v":-2.8793720644438474E-4},{"$f":"IF($G172=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A172,AL$7)/$G172)","v":-1.9174878830399952E-4},null,null,null,{"$f":"IF($G172=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A172,AP$7)/$G172)","v":0},{"$f":"IF($G172=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A172,AQ$7)/$G172)","v":-1.0721564895920011E-4},{"$f":"IF($G172=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A172,AR$7)/$G172)","v":-2.2833942478633128E-4},{"$f":"IF($G172=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A172,AS$7)/$G172)","v":-2.5716327593200742E-4},{"$f":"IF($G172=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A172,AT$7)/$G172)","v":-1.6097485772790274E-4},null,null,null,8.2299530520517892E-4,7.1296296687848291E-4,5.6388195177296905E-4,5.3505810212989941E-4,6.312465219743494E-4,null,null,null,null,-1.0721564895920011E-4,-3.3555507389635374E-4,-5.9271835046480854E-4,-7.5369320941997273E-4,null,null,null,1.3807071825017956E-2,1.2882934661720752E-2,9.6059614826306226E-3,1.0085730656638304E-2,1.3102069368651137E-2,null,null,"£",3.1496244798978847,3.5495505800635505,3.6839538530352556,4.1850748857131546,4.2687567329410268]
[167,"SG217","SG217: Prot Path PC rent 140Mb link per km national trunk","BTW","TI",0,9.8786799109981551,null,"£",118.82113468099973,224.72709496111474,214.18194391729892,260.05956983475573,217.80556394336821,null,null,null,3.9391582569445048E-2,2.6609984500143732E-2,2.563800531926072E-2,2.4463437498888605E-2,2.3986727028243865E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!173:173,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.9983712556587255E-4},{"$f":"IF($G175=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A175,AA$7)/$G175)","v":1.9983712570621767E-4},{"$f":"IF($G175=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A175,AB$7)/$G175)","v":1.9983712595603195E-4},{"$f":"IF($G175=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A175,AC$7)/$G175)","v":1.9983712629286022E-4},{"$f":"IF($G175=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A175,AD$7)/$G175)","v":1.9983712666056441E-4},null,null,null,{"$f":"IF($G175=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A175,AH$7)/$G175)","v":0},{"$f":"IF($G175=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A175,AI$7)/$G175)","v":-9.977131306276937E-5},{"$f":"IF($G175=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A175,AJ$7)/$G175)","v":-9.9166545576563885E-5},{"$f":"IF($G175=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A175,AK$7)/$G175)","v":-1.1116729948314983E-4},{"$f":"IF($G175=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A175,AL$7)/$G175)","v":-1.0364828154786279E-4},null,null,null,{"$f":"IF($G175=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A175,AP$7)/$G175)","v":0},{"$f":"IF($G175=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A175,AQ$7)/$G175)","v":-4.9136642860093655E-5},{"$f":"IF($G175=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A175,AR$7)/$G175)","v":-4.8531875310590306E-5},{"$f":"IF($G175=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A175,AS$7)/$G175)","v":-6.0532629131830795E-5},{"$f":"IF($G175=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A175,AT$7)/$G175)","v":-5.3013611103374984E-5},null,null,null,1.9983712556587255E-4,1.000658126434483E-4,1.0067058037946806E-4,8.8669826809710392E-5,9.6188845112701616E-5,null,null,null,null,-4.9136642860093655E-5,-9.7668518232109163E-5,-1.5820114752856162E-4,-2.1121475892302979E-4,null,null,null,3.959141969501092E-2,2.6710050312787181E-2,2.5738675899640188E-2,2.4552107325698316E-2,2.4082915873356567E-2,null,null,"£",119.42392523832922,225.57217246877596,215.02295398545579,261.00217804419088,218.67898304844928]
[168,"SE770","SE770: PPCs 34 45Mb Link WECLA","BTW","TI",0,6.7727444587161099,null,"£",164.30157086339005,258.92847709987313,281.13025582637738,317.40436550438648,335.44971975738576,null,null,null,2.9656433540841904E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!174:174,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.6498712010754066E-5},{"$f":"IF($G176=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A176,AA$7)/$G176)","v":2.6498712027968507E-5},{"$f":"IF($G176=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A176,AB$7)/$G176)","v":2.6498712058610208E-5},{"$f":"IF($G176=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A176,AC$7)/$G176)","v":2.6498712099924867E-5},{"$f":"IF($G176=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A176,AD$7)/$G176)","v":2.6498712145026701E-5},null,null,null,{"$f":"IF($G176=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A176,AH$7)/$G176)","v":0},{"$f":"IF($G176=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A176,AI$7)/$G176)","v":0},{"$f":"IF($G176=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A176,AJ$7)/$G176)","v":0},{"$f":"IF($G176=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A176,AK$7)/$G176)","v":0},{"$f":"IF($G176=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A176,AL$7)/$G176)","v":0},null,null,null,{"$f":"IF($G176=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A176,AP$7)/$G176)","v":0},{"$f":"IF($G176=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A176,AQ$7)/$G176)","v":0},{"$f":"IF($G176=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A176,AR$7)/$G176)","v":0},{"$f":"IF($G176=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A176,AS$7)/$G176)","v":0},{"$f":"IF($G176=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A176,AT$7)/$G176)","v":0},null,null,null,2.6498712010754066E-5,2.6498712027968507E-5,2.6498712058610208E-5,2.6498712099924867E-5,2.6498712145026701E-5,null,null,null,null,0,0,0,0,null,null,null,2.9921420660949443E-3,2.6498712027968507E-5,2.6498712058610208E-5,2.6498712099924867E-5,2.6498712145026701E-5,null,null,"£",165.76964355096644,0,0,0,0]
[171,"SE774","SE774: PPCs 140 155Mb Dist WECLA","BTW","TI",0,7.3488082289687053,null,"£",{"$f":"IF($A179=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,J$7)*INDEX(UF_Cost,,$A179)))","v":273.57735210915882},536.01777259623088,477.4041535860332,515.51438038453489,546.62276714369591,null,null,null,2.7904889915134203E-4,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!177:177,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.1048879368519795E-7},{"$f":"IF($G179=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A179,AA$7)/$G179)","v":2.1048879381084271E-7},{"$f":"IF($G179=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A179,AB$7)/$G179)","v":2.1048879403449033E-7},{"$f":"IF($G179=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A179,AC$7)/$G179)","v":2.1048879433603771E-7},{"$f":"IF($G179=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A179,AD$7)/$G179)","v":2.1048879466522693E-7},null,null,null,{"$f":"IF($G179=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A179,AH$7)/$G179)","v":0},{"$f":"IF($G179=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A179,AI$7)/$G179)","v":0},{"$f":"IF($G179=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A179,AJ$7)/$G179)","v":0},{"$f":"IF($G179=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A179,AK$7)/$G179)","v":0},{"$f":"IF($G179=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A179,AL$7)/$G179)","v":0},null,null,null,{"$f":"IF($G179=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A179,AP$7)/$G179)","v":0},{"$f":"IF($G179=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A179,AQ$7)/$G179)","v":0},{"$f":"IF($G179=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A179,AR$7)/$G179)","v":0},{"$f":"IF($G179=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A179,AS$7)/$G179)","v":0},{"$f":"IF($G179=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A179,AT$7)/$G179)","v":0},null,null,null,2.1048879368519795E-7,2.1048879381084271E-7,2.1048879403449033E-7,2.1048879433603771E-7,2.1048879466522693E-7,null,null,null,null,0,0,0,0,null,null,null,2.7925938794502725E-4,2.1048879381084271E-7,2.1048879403449033E-7,2.1048879433603771E-7,2.1048879466522693E-7,null,null,"£",273.78371367159531,0,0,0,0]
[172,"SG210","SG210: PPCs 34 45Mbit national Trunk WECLA","BTW","TI",0,10.29713592345764,null,"£",7.3364904416272898,25.825377729131937,21.549483799917393,23.89617804122658,29.346245780471584,null,null,null,1.3388361406925642E-2,9.1572295987248486E-3,8.749355257770184E-3,6.7603096178490947E-3,1.067419571266612E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!178:178,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.2171207684577737E-3},{"$f":"IF($G180=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A180,AA$7)/$G180)","v":1.2171207693039096E-3},{"$f":"IF($G180=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A180,AB$7)/$G180)","v":1.2171207708100318E-3},{"$f":"IF($G180=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A180,AC$7)/$G180)","v":1.2171207728407588E-3},{"$f":"IF($G180=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A180,AD$7)/$G180)","v":1.2171207750576354E-3},null,null,null,{"$f":"IF($G180=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A180,AH$7)/$G180)","v":0},{"$f":"IF($G180=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A180,AI$7)/$G180)","v":-7.6198399162533668E-4},{"$f":"IF($G180=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A180,AJ$7)/$G180)","v":-7.3533083609002064E-4},{"$f":"IF($G180=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A180,AK$7)/$G180)","v":-7.9913135827537271E-4},{"$f":"IF($G180=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A180,AL$7)/$G180)","v":-7.5724189123244697E-4},null,null,null,{"$f":"IF($G180=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A180,AP$7)/$G180)","v":0},{"$f":"IF($G180=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A180,AQ$7)/$G180)","v":-3.681548535759412E-4},{"$f":"IF($G180=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A180,AR$7)/$G180)","v":-3.4150169755328257E-4},{"$f":"IF($G180=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A180,AS$7)/$G180)","v":-4.0530221908154323E-4},{"$f":"IF($G180=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A180,AT$7)/$G180)","v":-3.6341275132129286E-4},null,null,null,1.2171207684577737E-3,4.5513677767857288E-4,4.8178993472001118E-4,4.1798941456538605E-4,4.5987888382518843E-4,null,null,null,null,-3.681548535759412E-4,-7.0965655158479577E-4,-1.114958771850378E-3,-1.4783715252024683E-3,null,null,null,1.4605482175383416E-2,9.6123663764034212E-3,9.2311451924901953E-3,7.1782990324144808E-3,1.1134074596491308E-2,null,null,"£",8.0034424765101733,27.108962363026649,22.736122596415193,25.373676859243805,30.610576987924404]
[175,"SO770","SO770: PCs 34 45Mb Link WECLA","BTW","TI",0,15.180880620407278,null,"£",83.529899490084631,131.62742472935469,142.9307296131183,161.34849530770788,170.52617860898357,null,null,null,2.6128152560498476E-2,1.5986019723353985E-2,1.3145134782658106E-2,1.0343607467092748E-2,1.2543793533470763E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!181:181,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.6432854240513535E-3},{"$f":"IF($G183=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A183,AA$7)/$G183)","v":1.6432854252822458E-3},{"$f":"IF($G183=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A183,AB$7)/$G183)","v":1.6432854274732336E-3},{"$f":"IF($G183=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A183,AC$7)/$G183)","v":1.6432854304273749E-3},{"$f":"IF($G183=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A183,AD$7)/$G183)","v":1.6432854336523122E-3},null,null,null,{"$f":"IF($G183=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A183,AH$7)/$G183)","v":0},{"$f":"IF($G183=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A183,AI$7)/$G183)","v":-7.8023898364372641E-4},{"$f":"IF($G183=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A183,AJ$7)/$G183)","v":-9.0044627470417147E-4},{"$f":"IF($G183=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A183,AK$7)/$G183)","v":-1.0140516015911499E-3},{"$f":"IF($G183=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A183,AL$7)/$G183)","v":-9.7551041375266913E-4},null,null,null,{"$f":"IF($G183=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A183,AP$7)/$G183)","v":0},{"$f":"IF($G183=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A183,AQ$7)/$G183)","v":-4.1472985205502996E-4},{"$f":"IF($G183=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A183,AR$7)/$G183)","v":-5.2799439593864965E-4},{"$f":"IF($G183=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A183,AS$7)/$G183)","v":-6.3828694650042454E-4},{"$f":"IF($G183=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A183,AT$7)/$G183)","v":-5.9974575792450793E-4},null,null,null,1.6432854240513535E-3,8.6304644163851939E-4,7.4283915276906218E-4,6.2923382883622501E-4,6.6777501989964303E-4,null,null,null,null,-4.1472985205502996E-4,-9.4272424854663773E-4,-1.5810111967418017E-3,-2.1807569577690341E-3,null,null,null,2.777143798454983E-2,1.6849066164992505E-2,1.3887973935427168E-2,1.0972841295928973E-2,1.3211568553370407E-2,null,null,"£",88.783369515824262,138.73367021763923,151.00782763044293,171.1638263517782,179.60422362066006]
[176,"SO771","SO771: PPCs 34 45Mb Dist WECLA","BTW","TI",0,14.046774777092905,null,"£",109.60008758176168,169.79193811556596,194.21359757855635,199.13394212036857,278.64711231922422,null,null,null,0.13940035139524268,8.0609646262111007E-2,7.3340009147860916E-2,4.6619003533062198E-2,6.2602386882275624E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!182:182,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.7286476441901983E-4},{"$f":"IF($G184=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A184,AA$7)/$G184)","v":8.7286476504178068E-4},{"$f":"IF($G184=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A184,AB$7)/$G184)","v":8.7286476615029511E-4},{"$f":"IF($G184=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A184,AC$7)/$G184)","v":8.7286476764492104E-4},{"$f":"IF($G184=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A184,AD$7)/$G184)","v":8.7286476927655435E-4},null,null,null,{"$f":"IF($G184=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A184,AH$7)/$G184)","v":0},{"$f":"IF($G184=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A184,AI$7)/$G184)","v":-4.2507645449591219E-4},{"$f":"IF($G184=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A184,AJ$7)/$G184)","v":-4.7687088183627469E-4},{"$f":"IF($G184=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A184,AK$7)/$G184)","v":-5.5340102309278834E-4},{"$f":"IF($G184=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A184,AL$7)/$G184)","v":-5.5843665219974174E-4},null,null,null,{"$f":"IF($G184=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A184,AP$7)/$G184)","v":0},{"$f":"IF($G184=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A184,AQ$7)/$G184)","v":-1.7918683639699313E-4},{"$f":"IF($G184=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A184,AR$7)/$G184)","v":-2.3098126342508259E-4},{"$f":"IF($G184=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A184,AS$7)/$G184)","v":-2.9601804181095227E-4},{"$f":"IF($G184=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A184,AT$7)/$G184)","v":-3.0105367043678337E-4},null,null,null,8.7286476441901983E-4,4.477883105458685E-4,3.9599388431402042E-4,3.194637445521327E-4,3.1442811707681261E-4,null,null,null,null,-1.7918683639699313E-4,-4.101681000496381E-4,-7.0618614256293046E-4,-1.0072398143197772E-3,null,null,null,0.14027321615966171,8.1057434572656878E-2,7.3736003032174938E-2,4.6938467277614332E-2,6.2916814999352436E-2,null,null,"£",110.28635597111544,170.73513596642681,195.26223934701704,200.4985374569481,280.04665139782492]
[179,"SO772","SO772: PPCs 34 45Mb Local Ends WECLA","BTW","TI",0,8.767866358641216,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!185:185,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.1916845457234549E-3},{"$f":"IF($G187=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A187,AA$7)/$G187)","v":2.191684547415976E-3},{"$f":"IF($G187=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A187,AB$7)/$G187)","v":2.1916845504286638E-3},{"$f":"IF($G187=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A187,AC$7)/$G187)","v":2.1916845544907139E-3},{"$f":"IF($G187=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A187,AD$7)/$G187)","v":2.1916845589251199E-3},null,null,null,{"$f":"IF($G187=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A187,AH$7)/$G187)","v":0},{"$f":"IF($G187=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A187,AI$7)/$G187)","v":-7.3292743512997608E-4},{"$f":"IF($G187=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A187,AJ$7)/$G187)","v":-8.500568042777687E-4},{"$f":"IF($G187=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A187,AK$7)/$G187)","v":-7.7802872570027607E-4},{"$f":"IF($G187=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A187,AL$7)/$G187)","v":-1.0882917663069178E-3},null,null,null,{"$f":"IF($G187=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A187,AP$7)/$G187)","v":0},{"$f":"IF($G187=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A187,AQ$7)/$G187)","v":-4.4739376286552041E-4},{"$f":"IF($G187=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A187,AR$7)/$G187)","v":-5.6452313162081878E-4},{"$f":"IF($G187=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A187,AS$7)/$G187)","v":-4.9249505251412024E-4},{"$f":"IF($G187=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A187,AT$7)/$G187)","v":-7.6698827882005008E-4},null,null,null,2.1916845457234549E-3,1.4587571122859999E-3,1.3416277461508952E-3,1.413655828790438E-3,1.1033927926182021E-3,null,null,null,null,-4.4739376286552041E-4,-1.0119168951013262E-3,-1.5044119494909253E-3,-2.2714002313548318E-3,null,null,null,2.1916845457234549E-3,1.4587571122859999E-3,1.3416277461508952E-3,1.413655828790438E-3,1.1033927926182021E-3,null,null,"£",7.0983435215813415,8.2936599094631607,8.6750309763523283,8.4290753559717189,9.8990480765224333]
[180,"SO775","SO775: PPCs 140 155Mb Local Ends WECLA","BTW","TI",0,10.668285667465383,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!186:186,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.4559201640185171E-2},{"$f":"IF($G188=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A188,AA$7)/$G188)","v":1.4559201648743731E-2},{"$f":"IF($G188=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A188,AB$7)/$G188)","v":1.4559201663977967E-2},{"$f":"IF($G188=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A188,AC$7)/$G188)","v":1.455920168451851E-2},{"$f":"IF($G188=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A188,AD$7)/$G188)","v":1.4559201706941936E-2},null,null,null,{"$f":"IF($G188=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A188,AH$7)/$G188)","v":0},{"$f":"IF($G188=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A188,AI$7)/$G188)","v":-6.7208006835529528E-3},{"$f":"IF($G188=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A188,AJ$7)/$G188)","v":-6.6208831499229449E-3},{"$f":"IF($G188=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A188,AK$7)/$G188)","v":-7.4204871187574231E-3},{"$f":"IF($G188=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A188,AL$7)/$G188)","v":-8.1213912550241654E-3},null,null,null,{"$f":"IF($G188=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A188,AP$7)/$G188)","v":0},{"$f":"IF($G188=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A188,AQ$7)/$G188)","v":-3.7016156446008134E-3},{"$f":"IF($G188=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A188,AR$7)/$G188)","v":-3.6016981078116372E-3},{"$f":"IF($G188=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A188,AS$7)/$G188)","v":-4.4013020723865613E-3},{"$f":"IF($G188=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A188,AT$7)/$G188)","v":-5.1022062040032914E-3},null,null,null,1.4559201640185171E-2,7.8384009651907786E-3,7.9383185140550223E-3,7.1387145657610873E-3,6.437810451917771E-3,null,null,null,null,-3.7016156446008134E-3,-7.3033137562856908E-3,-1.1704615838975979E-2,-1.6806822061006192E-2,null,null,null,1.4559201640185171E-2,7.8384009651907786E-3,7.9383185140550223E-3,7.1387145657610873E-3,6.437810451917771E-3,null,null,"£",40.672705442466118,53.935096037224461,53.459787419474878,57.946991728027754,63.728722185338356]
[184,"SD319","SD319: EBD ONBS Rentals AISBO   Internal   Non WECLA","OR","AI","Ethernet",11.455758185535133,null,"£",2683.501309265393,2886.2651017506305,3276.6721722532307,3344.9022720404,2673.4631702077509,null,null,null,10.944462584142544,7.6831464932130391,4.2855823084564104,2.7889974061805547,2.4197711948879119,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!190:190,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.2211015619076036E-2},{"$f":"IF($G192=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A192,AA$7)/$G192)","v":1.216837913557762E-2},{"$f":"IF($G192=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A192,AB$7)/$G192)","v":1.2084811499663424E-2},{"$f":"IF($G192=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A192,AC$7)/$G192)","v":1.196194985425093E-2},{"$f":"IF($G192=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A192,AD$7)/$G192)","v":1.1801365698109632E-2},null,null,null,{"$f":"IF($G192=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A192,AH$7)/$G192)","v":0},{"$f":"IF($G192=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A192,AI$7)/$G192)","v":-2.5063734706436808E-3},{"$f":"IF($G192=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A192,AJ$7)/$G192)","v":-4.9405178802869815E-3},{"$f":"IF($G192=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A192,AK$7)/$G192)","v":-5.810184002048877E-3},{"$f":"IF($G192=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A192,AL$7)/$G192)","v":-5.6826269074983834E-3},null,null,null,{"$f":"IF($G192=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A192,AP$7)/$G192)","v":0},{"$f":"IF($G192=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A192,AQ$7)/$G192)","v":-1.5361627003599911E-3},{"$f":"IF($G192=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A192,AR$7)/$G192)","v":-2.9365023200080063E-3},{"$f":"IF($G192=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A192,AS$7)/$G192)","v":-3.8061681871410275E-3},{"$f":"IF($G192=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A192,AT$7)/$G192)","v":-3.6786108146206449E-3},null,null,null,1.2211015619076036E-2,9.6620056649339391E-3,7.1442936193764428E-3,6.1517658522020529E-3,6.1187387906112486E-3,null,null,null,null,-1.5361627003599911E-3,-4.472665165129318E-3,-8.278833920564185E-3,-1.1957445883512371E-2,null,null,null,10.95667359976162,7.692808498877973,4.2927266020757866,2.7951491720327568,2.4258899336785231,null,null,"£",2686.4953600147405,2889.8947487693681,3282.1345590207939,3352.280212059452,2680.2234055718959]
[185,"SD111","SD111: BES 1Gb Rentals   External   Non WECLA","OR","AI","Ethernet",14.247243600354071,null,"£",778.70209644162105,797.3849076113404,964.77264193319684,1034.2542325818195,1027.7094287885809,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!191:191,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.8063362386440529E-3},{"$f":"IF($G193=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A193,AA$7)/$G193)","v":5.790034876146404E-3},{"$f":"IF($G193=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A193,AB$7)/$G193)","v":5.7580841512600185E-3},{"$f":"IF($G193=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A193,AC$7)/$G193)","v":5.7111099956001204E-3},{"$f":"IF($G193=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A193,AD$7)/$G193)","v":5.6497132350143116E-3},null,null,null,{"$f":"IF($G193=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A193,AH$7)/$G193)","v":0},{"$f":"IF($G193=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A193,AI$7)/$G193)","v":-1.352692594629504E-3},{"$f":"IF($G193=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A193,AJ$7)/$G193)","v":-1.8235398819031353E-3},{"$f":"IF($G193=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A193,AK$7)/$G193)","v":-2.2212857086911738E-3},{"$f":"IF($G193=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A193,AL$7)/$G193)","v":-2.8154152442218133E-3},null,null,null,{"$f":"IF($G193=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A193,AP$7)/$G193)","v":0},{"$f":"IF($G193=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A193,AQ$7)/$G193)","v":-7.4712225543775495E-4},{"$f":"IF($G193=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A193,AR$7)/$G193)","v":-1.1536116630545645E-3},{"$f":"IF($G193=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A193,AS$7)/$G193)","v":-1.5244335842182685E-3},{"$f":"IF($G193=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A193,AT$7)/$G193)","v":-1.9260881395458008E-3},null,null,null,5.8063362386440529E-3,4.4373422815169004E-3,3.934544269356883E-3,3.4898242869089466E-3,2.8342979907924983E-3,null,null,null,null,-7.4712225543775495E-4,-1.9007339824458468E-3,-3.4251677860382443E-3,-5.351256357138864E-3,null,null,null,5.8063362386440529E-3,4.4373422815169004E-3,3.934544269356883E-3,3.4898242869089466E-3,2.8342979907924983E-3,null,null,"£",0,0,0,0,0]
[188,"SD160","SD160: BES 1Gb Rentals   Internal   Non WECLA","OR","AI","Ethernet",12.076843592971887,null,"£",737.33657430340111,753.30527870180754,901.26011398862056,962.26426358188678,955.63788681073095,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!194:194,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.8085746548601806E-4},{"$f":"IF($G196=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A196,AA$7)/$G196)","v":5.7893362757594944E-4},{"$f":"IF($G196=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A196,AB$7)/$G196)","v":5.7516289856169862E-4},{"$f":"IF($G196=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A196,AC$7)/$G196)","v":5.6961914871699656E-4},{"$f":"IF($G196=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A196,AD$7)/$G196)","v":5.6237328517334264E-4},null,null,null,{"$f":"IF($G196=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A196,AH$7)/$G196)","v":0},{"$f":"IF($G196=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A196,AI$7)/$G196)","v":4.3793532327183492E-5},{"$f":"IF($G196=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A196,AJ$7)/$G196)","v":1.0466136363620491E-4},{"$f":"IF($G196=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A196,AK$7)/$G196)","v":-2.5391947600085369E-5},{"$f":"IF($G196=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A196,AL$7)/$G196)","v":-1.6447055482509407E-4},null,null,null,{"$f":"IF($G196=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A196,AP$7)/$G196)","v":0},{"$f":"IF($G196=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A196,AQ$7)/$G196)","v":4.3793532327183492E-5},{"$f":"IF($G196=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A196,AR$7)/$G196)","v":1.0466136363620491E-4},{"$f":"IF($G196=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A196,AS$7)/$G196)","v":2.8358250261932436E-5},{"$f":"IF($G196=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A196,AT$7)/$G196)","v":-4.4791994984878599E-5},null,null,null,5.8085746548601806E-4,6.2272715990313295E-4,6.7982426219790357E-4,5.442272011169112E-4,3.9790273034824857E-4,null,null,null,null,4.3793532327183492E-5,1.4845490052436063E-4,1.7681317163279684E-4,1.3202120375254019E-4,null,null,null,5.8085746548601806E-4,6.2272715990313295E-4,6.7982426219790357E-4,5.442272011169112E-4,3.9790273034824857E-4,null,null,"£",0,0,0,0,0]
[189,"SD103","SD103: WES 10Mb Rentals   External   Non WECLA","OR","AI","Ethernet",12.108686496350302,null,"£",490.30710034370549,582.31886011550387,805.17733930409509,1368.6929406575503,4644.7357235820646,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!195:195,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0187964244190649E-2},{"$f":"IF($G197=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A197,AA$7)/$G197)","v":1.0154309714348308E-2},{"$f":"IF($G197=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A197,AB$7)/$G197)","v":1.0088346730867609E-2},{"$f":"IF($G197=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A197,AC$7)/$G197)","v":9.9913675478919984E-3},{"$f":"IF($G197=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A197,AD$7)/$G197)","v":9.8646125990196464E-3},null,null,null,{"$f":"IF($G197=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A197,AH$7)/$G197)","v":0},{"$f":"IF($G197=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A197,AI$7)/$G197)","v":-2.462354593256888E-3},{"$f":"IF($G197=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A197,AJ$7)/$G197)","v":-3.7976081274696742E-3},{"$f":"IF($G197=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A197,AK$7)/$G197)","v":-5.113465033856162E-3},{"$f":"IF($G197=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A197,AL$7)/$G197)","v":-6.6906201625820463E-3},null,null,null,{"$f":"IF($G197=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A197,AP$7)/$G197)","v":0},{"$f":"IF($G197=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A197,AQ$7)/$G197)","v":-1.4476187904504491E-3},{"$f":"IF($G197=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A197,AR$7)/$G197)","v":-2.4108876039349654E-3},{"$f":"IF($G197=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A197,AS$7)/$G197)","v":-3.3150884142432728E-3},{"$f":"IF($G197=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A197,AT$7)/$G197)","v":-4.2150195398645458E-3},null,null,null,1.0187964244190649E-2,7.6919551210914202E-3,6.2907386033979346E-3,4.8779025140358364E-3,3.1739924364376001E-3,null,null,null,null,-1.4476187904504491E-3,-3.8585065289019095E-3,-7.1735954265731913E-3,-1.138861594759698E-2,null,null,null,1.0187964244190649E-2,7.6919551210914202E-3,6.2907386033979346E-3,4.8779025140358364E-3,3.1739924364376001E-3,null,null,"£",0,0,0,0,0]
[192,"SD106","SD106: WES Other Bandwidth Rentals   External   Non WECLA","OR","AI","Ethernet",9.4867199224193399,null,"£",307.33461962472063,342.37440319605668,428.8087105796551,652.191203587514,1959.1484651174255,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!198:198,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.9480170867581046E-3},{"$f":"IF($G200=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A200,AA$7)/$G200)","v":1.9398035630774811E-3},{"$f":"IF($G200=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A200,AB$7)/$G200)","v":1.9237050291625532E-3},{"$f":"IF($G200=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A200,AC$7)/$G200)","v":1.9000368628472692E-3},{"$f":"IF($G200=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A200,AD$7)/$G200)","v":1.869101793560363E-3},null,null,null,{"$f":"IF($G200=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A200,AH$7)/$G200)","v":0},{"$f":"IF($G200=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A200,AI$7)/$G200)","v":-2.3005838162758408E-4},{"$f":"IF($G200=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A200,AJ$7)/$G200)","v":-9.2977287653064086E-4},{"$f":"IF($G200=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A200,AK$7)/$G200)","v":-1.071207470223197E-3},{"$f":"IF($G200=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A200,AL$7)/$G200)","v":-1.2014189181939754E-3},null,null,null,{"$f":"IF($G200=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A200,AP$7)/$G200)","v":0},{"$f":"IF($G200=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A200,AQ$7)/$G200)","v":-2.0732127426205415E-4},{"$f":"IF($G200=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A200,AR$7)/$G200)","v":-5.1903014372877592E-4},{"$f":"IF($G200=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A200,AS$7)/$G200)","v":-6.6046466860028845E-4},{"$f":"IF($G200=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A200,AT$7)/$G200)","v":-7.9067604144141522E-4},null,null,null,1.9480170867581046E-3,1.7097451814498969E-3,9.9393215263191221E-4,8.2882939262407225E-4,6.6768287536638762E-4,null,null,null,null,-2.0732127426205415E-4,-7.2635144375427863E-4,-1.3868162340566945E-3,-2.177492529162983E-3,null,null,null,1.9480170867581046E-3,1.7097451814498969E-3,9.9393215263191221E-4,8.2882939262407225E-4,6.6768287536638762E-4,null,null,"£",0,0,0,0,0]
[193,"SD116","SD116: WES 10Mb Rentals   Internal   Non WECLA","OR","AI","Ethernet",10.407764830860275,null,"£",494.39031731839873,587.88704471331039,814.29471360843468,1386.6330436900976,4713.6784211174709,null,null,null,{"$f":"IF($A201=0,0,J201*INDEX(MEAServVolFC,$A201,R$7)/million)","v":0},{"$f":"IF($A201=0,0,K201*INDEX(MEAServVolFC,$A201,S$7)/million)","v":0},{"$f":"IF($A201=0,0,L201*INDEX(MEAServVolFC,$A201,T$7)/million)","v":0},{"$f":"IF($A201=0,0,M201*INDEX(MEAServVolFC,$A201,U$7)/million)","v":0},{"$f":"IF($A201=0,0,N201*INDEX(MEAServVolFC,$A201,V$7)/million)","v":0},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!199:199,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0627297668660725E-2},{"$f":"IF($G201=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A201,AA$7)/$G201)","v":1.0586454379174237E-2},{"$f":"IF($G201=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A201,AB$7)/$G201)","v":1.0506401443805489E-2},{"$f":"IF($G201=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A201,AC$7)/$G201)","v":1.0388707176908311E-2},{"$f":"IF($G201=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A201,AD$7)/$G201)","v":1.0234877052654041E-2},null,null,null,{"$f":"IF($G201=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A201,AH$7)/$G201)","v":0},{"$f":"IF($G201=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A201,AI$7)/$G201)","v":-1.9568910649090305E-3},{"$f":"IF($G201=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A201,AJ$7)/$G201)","v":-3.8793184914367161E-3},{"$f":"IF($G201=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A201,AK$7)/$G201)","v":-5.5788884703796117E-3},{"$f":"IF($G201=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A201,AL$7)/$G201)","v":-6.8341294365655203E-3},null,null,null,{"$f":"IF($G201=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A201,AP$7)/$G201)","v":0},{"$f":"IF($G201=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A201,AQ$7)/$G201)","v":-1.4095176754674035E-3},{"$f":"IF($G201=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A201,AR$7)/$G201)","v":-2.7326767768296491E-3},{"$f":"IF($G201=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A201,AS$7)/$G201)","v":-3.9041086361898975E-3},{"$f":"IF($G201=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A201,AT$7)/$G201)","v":-4.8794559240033274E-3},null,null,null,{"$f":"Z201+AH201","v":1.0627297668660725E-2},{"$f":"AA201+AI201","v":8.6295633142652074E-3},{"$f":"AB201+AJ201","v":6.6270829523687735E-3},{"$f":"AC201+AK201","v":4.8098187065286997E-3},{"$f":"AD201+AL201","v":3.4007476160885204E-3},null,null,null,null,{"$f":"IF($A201=0,0,BF201*(1+INDEX(InputPriceChanges.Admin,$A201,BG$7))+AQ201)","v":-1.4095176754674035E-3},{"$f":"IF($A201=0,0,BG201*(1+INDEX(InputPriceChanges.Admin,$A201,BH$7))+AR201)","v":-4.1421945560157006E-3},{"$f":"IF($A201=0,0,BH201*(1+INDEX(InputPriceChanges.Admin,$A201,BI$7))+AS201)","v":-8.0463036031736442E-3},{"$f":"IF($A201=0,0,BI201*(1+INDEX(InputPriceChanges.Admin,$A201,BJ$7))+AT201)","v":-1.2925760398670216E-2},null,null,null,{"$f":"R201+AX201","v":1.0627297668660725E-2},{"$f":"S201+AY201","v":8.6295633142652074E-3},{"$f":"T201+AZ201","v":6.6270829523687735E-3},{"$f":"U201+BA201","v":4.8098187065286997E-3},{"$f":"V201+BB201","v":3.4007476160885204E-3},null,null,"£",{"$f":"IF($A201=0,0,IF(INDEX(MEAServVolFC,$A201,BV$7)=0,0,BN201/INDEX(MEAServVolFC,$A201,BV$7)))*million","v":0},{"$f":"IF($A201=0,0,IF(INDEX(MEAServVolFC,$A201,BW$7)=0,0,BO201/INDEX(MEAServVolFC,$A201,BW$7)))*million","v":0},{"$f":"IF($A201=0,0,IF(INDEX(MEAServVolFC,$A201,BX$7)=0,0,BP201/INDEX(MEAServVolFC,$A201,BX$7)))*million","v":0},{"$f":"IF($A201=0,0,IF(INDEX(MEAServVolFC,$A201,BY$7)=0,0,BQ201/INDEX(MEAServVolFC,$A201,BY$7)))*million","v":0},{"$f":"IF($A201=0,0,IF(INDEX(MEAServVolFC,$A201,BZ$7)=0,0,BR201/INDEX(MEAServVolFC,$A201,BZ$7)))*million","v":0}]
[196,"SD119","SD119: WES Other Bandwidth Rentals   Internal   Non WECLA","OR","AI","Ethernet",10.709192785454965,null,"£",320.07297354318877,386.50424253443691,547.20618101856724,952.36706117217705,3302.7045089313401,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!202:202,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.991766402136953E-3},{"$f":"IF($G204=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A204,AA$7)/$G204)","v":6.96565184600355E-3},{"$f":"IF($G204=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A204,AB$7)/$G204)","v":6.9144672253999995E-3},{"$f":"IF($G204=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A204,AC$7)/$G204)","v":6.8392152695284057E-3},{"$f":"IF($G204=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A204,AD$7)/$G204)","v":6.7408584872908923E-3},null,null,null,{"$f":"IF($G204=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A204,AH$7)/$G204)","v":0},{"$f":"IF($G204=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A204,AI$7)/$G204)","v":-3.2139892568487289E-3},{"$f":"IF($G204=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A204,AJ$7)/$G204)","v":-5.3198238152457585E-3},{"$f":"IF($G204=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A204,AK$7)/$G204)","v":-5.482173780431642E-3},{"$f":"IF($G204=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A204,AL$7)/$G204)","v":-5.4814084261708964E-3},null,null,null,{"$f":"IF($G204=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A204,AP$7)/$G204)","v":0},{"$f":"IF($G204=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A204,AQ$7)/$G204)","v":-1.5249733874580526E-3},{"$f":"IF($G204=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A204,AR$7)/$G204)","v":-2.5360478167673374E-3},{"$f":"IF($G204=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A204,AS$7)/$G204)","v":-2.6983973484746857E-3},{"$f":"IF($G204=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A204,AT$7)/$G204)","v":-2.6976315209997982E-3},null,null,null,6.991766402136953E-3,3.7516625891548211E-3,1.5946434101542411E-3,1.3570414890967638E-3,1.2594500611199958E-3,null,null,null,null,-1.5249733874580526E-3,-4.0610213803436296E-3,-6.7594193611844253E-3,-9.4570520312178864E-3,null,null,null,6.991766402136953E-3,3.7516625891548211E-3,1.5946434101542411E-3,1.3570414890967638E-3,1.2594500611199958E-3,null,null,"£",0,0,0,0,0]
[197,"SD114","SD114: Ethernet Main Link Rentals   Internal   Non WECLA","OR","AI","Ethernet",12.164806730037542,null,"£",70.437149598246961,82.266103776528894,72.131188861303443,65.181090584031836,73.699971918902094,null,null,null,21.603084844044485,23.178623041718264,18.601263356489298,17.637138159173123,18.883858394646609,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!203:203,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.8329940532174452E-2},{"$f":"IF($G205=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A205,AA$7)/$G205)","v":2.8236789454265332E-2},{"$f":"IF($G205=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A205,AB$7)/$G205)","v":2.805421280838272E-2},{"$f":"IF($G205=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A205,AC$7)/$G205)","v":2.7785787190838462E-2},{"$f":"IF($G205=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A205,AD$7)/$G205)","v":2.7434945471685783E-2},null,null,null,{"$f":"IF($G205=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A205,AH$7)/$G205)","v":0},{"$f":"IF($G205=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A205,AI$7)/$G205)","v":-9.9412304545454136E-4},{"$f":"IF($G205=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A205,AJ$7)/$G205)","v":-1.9452732165740939E-3},{"$f":"IF($G205=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A205,AK$7)/$G205)","v":-1.4410104099056901E-3},{"$f":"IF($G205=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A205,AL$7)/$G205)","v":-2.0037365359372281E-3},null,null,null,{"$f":"IF($G205=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A205,AP$7)/$G205)","v":0},{"$f":"IF($G205=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A205,AQ$7)/$G205)","v":-9.9412304545454136E-4},{"$f":"IF($G205=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A205,AR$7)/$G205)","v":-1.9452732165740939E-3},{"$f":"IF($G205=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A205,AS$7)/$G205)","v":-1.4410104099056901E-3},{"$f":"IF($G205=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A205,AT$7)/$G205)","v":-2.0037365359372281E-3},null,null,null,2.8329940532174452E-2,2.7242666408810789E-2,2.6108939591808628E-2,2.6344776780932774E-2,2.5431208935748555E-2,null,null,null,null,-9.9412304545454136E-4,-2.9393964308035044E-3,-4.3804075135573106E-3,-6.3841451441147001E-3,null,null,null,21.631414784576659,23.205865708127074,18.627372296081106,17.663482935954054,18.909289603582359,null,null,"£",70.529519751573673,82.362794076807006,72.232432998143636,65.278452257239607,73.799224907632393]
[200,"SD125","SD125: EAD Other 100Mb Rental   External   Non WECLA","OR","AI","Ethernet",14.2739691950483,null,"£",797.20287747764348,729.6667657250473,740.52144644986492,719.16507797874533,650.35730983130122,null,null,null,12.890971947658024,10.660091870580139,10.248191365470847,12.561261604232429,8.1699586961012773,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!206:206,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8255806512215436E-2},{"$f":"IF($G208=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A208,AA$7)/$G208)","v":1.8204649275991119E-2},{"$f":"IF($G208=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A208,AB$7)/$G208)","v":1.8104380881635355E-2},{"$f":"IF($G208=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A208,AC$7)/$G208)","v":1.7956965608872864E-2},{"$f":"IF($G208=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A208,AD$7)/$G208)","v":1.7764288900005809E-2},null,null,null,{"$f":"IF($G208=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A208,AH$7)/$G208)","v":0},{"$f":"IF($G208=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A208,AI$7)/$G208)","v":-1.4938200349751669E-4},{"$f":"IF($G208=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A208,AJ$7)/$G208)","v":4.6433962550820169E-4},{"$f":"IF($G208=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A208,AK$7)/$G208)","v":5.8167264560777861E-3},{"$f":"IF($G208=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A208,AL$7)/$G208)","v":1.2364594669842023E-3},null,null,null,{"$f":"IF($G208=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A208,AP$7)/$G208)","v":0},{"$f":"IF($G208=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A208,AQ$7)/$G208)","v":-1.4938200349751669E-4},{"$f":"IF($G208=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A208,AR$7)/$G208)","v":4.6433962550820169E-4},{"$f":"IF($G208=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A208,AS$7)/$G208)","v":5.8167264560777861E-3},{"$f":"IF($G208=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A208,AT$7)/$G208)","v":3.1610961570846434E-3},null,null,null,1.8255806512215436E-2,1.80552672724936E-2,1.8568720507143557E-2,2.3773692064950648E-2,1.9000748366990013E-2,null,null,null,null,-1.4938200349751669E-4,3.1495760620468946E-4,6.1316841072156306E-3,9.2927812192590796E-3,null,null,null,12.909227754170239,10.678147137852633,10.266760085977991,12.585035296297381,8.1889594444682672,null,null,"£",798.33185220051973,730.90262078473791,741.86319888971514,720.52618402417409,651.86983591036608]
[201,"SD126","SD126: EAD Other 1Gb Rental   External   Non WECLA","OR","AI","Ethernet",10.766954028718013,null,"£",{"$f":"IF($A209=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,J$7)*INDEX(UF_Cost,,$A209)))","v":963.23073043065881},881.61480605117413,894.70507150489823,868.59254525886922,785.76869812514485,null,null,null,9.2233707067885664,8.3718934540582435,8.7586062100356852,9.9691032635430386,8.8325640879379872,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!207:207,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.1124958689107406E-2},{"$f":"IF($G209=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A209,AA$7)/$G209)","v":2.104647954795286E-2},{"$f":"IF($G209=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A209,AB$7)/$G209)","v":2.0892660114215322E-2},{"$f":"IF($G209=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A209,AC$7)/$G209)","v":2.066651374289441E-2},{"$f":"IF($G209=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A209,AD$7)/$G209)","v":2.037093286556434E-2},null,null,null,{"$f":"IF($G209=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A209,AH$7)/$G209)","v":0},{"$f":"IF($G209=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A209,AI$7)/$G209)","v":2.7151267083198546E-3},{"$f":"IF($G209=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A209,AJ$7)/$G209)","v":4.0741868740193973E-3},{"$f":"IF($G209=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A209,AK$7)/$G209)","v":8.4410560490232808E-3},{"$f":"IF($G209=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A209,AL$7)/$G209)","v":9.2445059918387969E-3},null,null,null,{"$f":"IF($G209=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A209,AP$7)/$G209)","v":0},{"$f":"IF($G209=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A209,AQ$7)/$G209)","v":2.7151267083198546E-3},{"$f":"IF($G209=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A209,AR$7)/$G209)","v":4.0741868740193973E-3},{"$f":"IF($G209=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A209,AS$7)/$G209)","v":8.4410560490232808E-3},{"$f":"IF($G209=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A209,AT$7)/$G209)","v":9.2445059918387969E-3},null,null,null,2.1124958689107406E-2,2.3761606256272716E-2,2.4966846988234717E-2,2.9107569791917691E-2,2.9615438857403135E-2,null,null,null,null,2.7151267083198546E-3,6.7893139458122392E-3,1.5230371220295602E-2,2.447488021318844E-2,null,null,null,9.2444956654776735,8.3956550603145157,8.7835730570239203,9.9982108333349569,8.8621795267953907,null,null,"£",965.43688803131226,884.1170576631954,897.25547325652224,871.12864278574739,788.40336735637834]
[204,"SD129","SD129: EAD LA 1Gb Rentals   External   Non WECLA","OR","AI","Ethernet",16.344723452496563,null,"£",594.87247228173442,560.21495595520537,559.80756455689288,546.06703989355958,509.56522992980683,null,null,null,0.48310213429434806,1.0879941565055598,1.9435827011187718,2.4951310894917786,2.6482773749300512,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!210:210,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.7181984203276876E-3},{"$f":"IF($G212=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A212,AA$7)/$G212)","v":1.7139936345252618E-3},{"$f":"IF($G212=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A212,AB$7)/$G212)","v":1.705752232161972E-3},{"$f":"IF($G212=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A212,AC$7)/$G212)","v":1.6936356605993608E-3},{"$f":"IF($G212=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A212,AD$7)/$G212)","v":1.6777988810657187E-3},null,null,null,{"$f":"IF($G212=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A212,AH$7)/$G212)","v":0},{"$f":"IF($G212=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A212,AI$7)/$G212)","v":1.5871351786759132E-3},{"$f":"IF($G212=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A212,AJ$7)/$G212)","v":3.6835846146487726E-3},{"$f":"IF($G212=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A212,AK$7)/$G212)","v":5.1592590107154088E-3},{"$f":"IF($G212=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A212,AL$7)/$G212)","v":5.9943210130811043E-3},null,null,null,{"$f":"IF($G212=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A212,AP$7)/$G212)","v":0},{"$f":"IF($G212=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A212,AQ$7)/$G212)","v":1.5871351786759132E-3},{"$f":"IF($G212=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A212,AR$7)/$G212)","v":3.6835846146487726E-3},{"$f":"IF($G212=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A212,AS$7)/$G212)","v":5.1592590107154088E-3},{"$f":"IF($G212=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A212,AT$7)/$G212)","v":5.9943210130811043E-3},null,null,null,1.7181984203276876E-3,3.3011288132011752E-3,5.3893368468107446E-3,6.8528946713147694E-3,7.6721198941468232E-3,null,null,null,null,1.5871351786759132E-3,5.2707199824760589E-3,1.0429979840139502E-2,1.6424302682838246E-2,null,null,null,0.48482033271467573,1.091295285318761,1.9489720379655826,2.5019839841630933,2.6559494948241982,null,null,"£",596.98819247755557,561.91472770639723,561.35984814794006,547.56681676846085,511.04145201096753]
[205,"SD131","SD131: Other Ethernet Rentals   External   Non WECLA","OR","AI","Ethernet",8.171701363280448,null,"£",53.75432035123999,52.429552442162027,51.573742059449458,52.053315446610206,48.887566223521119,null,null,null,0.41039501871219175,0.42949966135953188,0.46336900015823901,0.58465797894758487,0.46205664524754558,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!211:211,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.7153073363799749E-2},{"$f":"IF($G213=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A213,AA$7)/$G213)","v":1.7069110919460364E-2},{"$f":"IF($G213=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A213,AB$7)/$G213)","v":1.6904544353589485E-2},{"$f":"IF($G213=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A213,AC$7)/$G213)","v":1.6662597684825139E-2},{"$f":"IF($G213=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A213,AD$7)/$G213)","v":1.6346365763150086E-2},null,null,null,{"$f":"IF($G213=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A213,AH$7)/$G213)","v":0},{"$f":"IF($G213=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A213,AI$7)/$G213)","v":1.0271509739002798E-3},{"$f":"IF($G213=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A213,AJ$7)/$G213)","v":2.4774484223168383E-3},{"$f":"IF($G213=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A213,AK$7)/$G213)","v":6.5410266793330561E-3},{"$f":"IF($G213=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A213,AL$7)/$G213)","v":3.378784625570605E-3},null,null,null,{"$f":"IF($G213=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A213,AP$7)/$G213)","v":0},{"$f":"IF($G213=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A213,AQ$7)/$G213)","v":1.0271509739002798E-3},{"$f":"IF($G213=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A213,AR$7)/$G213)","v":2.4774484223168383E-3},{"$f":"IF($G213=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A213,AS$7)/$G213)","v":6.5410266793330561E-3},{"$f":"IF($G213=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A213,AT$7)/$G213)","v":4.0043335851569209E-3},null,null,null,1.7153073363799749E-2,1.8096261893360645E-2,1.9381992775906322E-2,2.3203624364158196E-2,1.9725150388720691E-2,null,null,null,null,1.0271509739002798E-3,3.5045994868404783E-3,1.0045626583077005E-2,1.4049961472794349E-2,null,null,null,0.42754809207599148,0.44759592325289255,0.48275099293414531,0.6078616033117431,0.48178179563626627,null,null,"£",56.001062535147057,54.63858541076042,53.730990161245963,54.119182367140965,50.974571368487425]
[208,"SD146","SD146: EAD Other 1Gb Rental   Internal   Non WECLA","OR","AI","Ethernet",12.464440337921555,null,"£",970.24297993965797,887.87780927022516,901.14703879746071,874.82123927014982,791.24982277769993,null,null,null,9.9913804175737937,15.048987214590522,11.999250576977396,16.469668414674242,11.949618727079052,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!214:214,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.3774025990813528E-2},{"$f":"IF($G216=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A216,AA$7)/$G216)","v":3.3665643172890697E-2},{"$f":"IF($G216=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A216,AB$7)/$G216)","v":3.3453212376337381E-2},{"$f":"IF($G216=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A216,AC$7)/$G216)","v":3.3140895142556956E-2},{"$f":"IF($G216=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A216,AD$7)/$G216)","v":3.2732685961813508E-2},null,null,null,{"$f":"IF($G216=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A216,AH$7)/$G216)","v":0},{"$f":"IF($G216=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A216,AI$7)/$G216)","v":1.5998603891660353E-2},{"$f":"IF($G216=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A216,AJ$7)/$G216)","v":7.8847333712862133E-3},{"$f":"IF($G216=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A216,AK$7)/$G216)","v":2.1097179729988192E-2},{"$f":"IF($G216=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A216,AL$7)/$G216)","v":1.33955463888271E-2},null,null,null,{"$f":"IF($G216=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A216,AP$7)/$G216)","v":0},{"$f":"IF($G216=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A216,AQ$7)/$G216)","v":1.5998603891660353E-2},{"$f":"IF($G216=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A216,AR$7)/$G216)","v":1.0555339420801743E-2},{"$f":"IF($G216=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A216,AS$7)/$G216)","v":2.3767786235777362E-2},{"$f":"IF($G216=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A216,AT$7)/$G216)","v":1.8417961819966886E-2},null,null,null,3.3774025990813528E-2,4.9664247064551054E-2,4.1337945747623596E-2,5.4238074872545144E-2,4.6128232350640605E-2,null,null,null,null,1.5998603891660353E-2,2.6553945339707834E-2,5.0321736112232673E-2,6.8739707317781687E-2,null,null,null,10.025154443564608,15.098651461655074,12.040588522725018,16.523906489546786,11.995746959429693,null,null,"£",973.52270809056006,890.80795880480491,904.25152996226007,877.70220922540091,794.30422614454392]
[209,"SD147","SD147: EAD LA 10Mb Rentals   Internal   Non WECLA","OR","AI","Ethernet",10.27038097572448,null,"£",549.3367265540453,514.51107508128462,515.68316234481426,502.8184093639353,466.21743517799854,null,null,null,5.3243227198365375,4.6617745544209477,4.7463490048614201,3.5923511292791694,1.9952753530994407,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!215:215,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.5510636793791848E-2},{"$f":"IF($G217=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A217,AA$7)/$G217)","v":2.5411282407892557E-2},{"$f":"IF($G217=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A217,AB$7)/$G217)","v":2.5216547457213152E-2},{"$f":"IF($G217=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A217,AC$7)/$G217)","v":2.4930246876043619E-2},{"$f":"IF($G217=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A217,AD$7)/$G217)","v":2.4556042568533835E-2},null,null,null,{"$f":"IF($G217=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A217,AH$7)/$G217)","v":0},{"$f":"IF($G217=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A217,AI$7)/$G217)","v":-1.2243644734612025E-3},{"$f":"IF($G217=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A217,AJ$7)/$G217)","v":-9.467803787108971E-4},{"$f":"IF($G217=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A217,AK$7)/$G217)","v":-4.8986837545560765E-3},{"$f":"IF($G217=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A217,AL$7)/$G217)","v":-1.0374351708531016E-2},null,null,null,{"$f":"IF($G217=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A217,AP$7)/$G217)","v":0},{"$f":"IF($G217=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A217,AQ$7)/$G217)","v":-1.2243644734612025E-3},{"$f":"IF($G217=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A217,AR$7)/$G217)","v":-9.467803787108971E-4},{"$f":"IF($G217=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A217,AS$7)/$G217)","v":-3.8387064517765943E-3},{"$f":"IF($G217=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A217,AT$7)/$G217)","v":-7.1007165718264863E-3},null,null,null,2.5510636793791848E-2,2.4186917934431354E-2,2.4269767078502254E-2,2.0031563121487544E-2,1.4181690860002819E-2,null,null,null,null,-1.2243644734612025E-3,-2.1711450031255126E-3,-6.0098518158232181E-3,-1.3110569478279278E-2,null,null,null,5.3498333566303291,4.6859614723553786,4.7706187719399225,3.612382692400657,2.0094570439594435,null,null,"£",551.96878521127121,517.18053860940518,518.3200333847642,505.62221064709132,469.53113898783465]
[212,"SD158","SD158: AISBO Equipment Depreciation   Non WECLA","OR","AI",0,28.756712196791987,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!218:218,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":7.048178935227142},{"$f":"IF($G220=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A220,AA$7)/$G220)","v":7.0916869622898702},{"$f":"IF($G220=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A220,AB$7)/$G220)","v":7.1676787480858009},{"$f":"IF($G220=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A220,AC$7)/$G220)","v":7.268604848196583},{"$f":"IF($G220=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A220,AD$7)/$G220)","v":7.3736976560163958},null,null,null,{"$f":"IF($G220=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A220,AH$7)/$G220)","v":0},{"$f":"IF($G220=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A220,AI$7)/$G220)","v":0},{"$f":"IF($G220=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A220,AJ$7)/$G220)","v":0},{"$f":"IF($G220=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A220,AK$7)/$G220)","v":0},{"$f":"IF($G220=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A220,AL$7)/$G220)","v":0},null,null,null,{"$f":"IF($G220=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A220,AP$7)/$G220)","v":0},{"$f":"IF($G220=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A220,AQ$7)/$G220)","v":0},{"$f":"IF($G220=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A220,AR$7)/$G220)","v":0},{"$f":"IF($G220=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A220,AS$7)/$G220)","v":0},{"$f":"IF($G220=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A220,AT$7)/$G220)","v":0},null,null,null,7.048178935227142,7.0916869622898702,7.1676787480858009,7.268604848196583,7.3736976560163958,null,null,null,null,0,0,0,0,null,null,null,7.048178935227142,7.0916869622898702,7.1676787480858009,7.268604848196583,7.3736976560163958,null,null,"£",0,0,0,0,0]
[213,"SD155","SD155: EAD LA 10Mb Connection   Internal   Non WECLA","OR","AI","Ethernet",12.065045784319679,null,"£",51.604369496181022,50.544140433197292,49.617974103240002,50.209515168731393,47.265223774571069,null,null,null,3.2291503791138459E-2,1.5368425278056959E-2,1.7985365924331411E-3,2.6651337268870733E-4,2.5764501596775205E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!219:219,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.4835973520756489E-3},{"$f":"IF($G221=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A221,AA$7)/$G221)","v":8.4554717084738534E-3},{"$f":"IF($G221=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A221,AB$7)/$G221)","v":8.4003453367231806E-3},{"$f":"IF($G221=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A221,AC$7)/$G221)","v":8.3192981776750944E-3},{"$f":"IF($G221=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A221,AD$7)/$G221)","v":8.2133668376301386E-3},null,null,null,{"$f":"IF($G221=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A221,AH$7)/$G221)","v":0},{"$f":"IF($G221=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A221,AI$7)/$G221)","v":-3.4528905728301736E-3},{"$f":"IF($G221=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A221,AJ$7)/$G221)","v":-6.4294958112572588E-3},{"$f":"IF($G221=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A221,AK$7)/$G221)","v":-6.8377521648924997E-3},{"$f":"IF($G221=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A221,AL$7)/$G221)","v":-6.8371550623598917E-3},null,null,null,{"$f":"IF($G221=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A221,AP$7)/$G221)","v":0},{"$f":"IF($G221=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A221,AQ$7)/$G221)","v":-1.8108123341958151E-3},{"$f":"IF($G221=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A221,AR$7)/$G221)","v":-3.2883943819640759E-3},{"$f":"IF($G221=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A221,AS$7)/$G221)","v":-3.6966502392843156E-3},{"$f":"IF($G221=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A221,AT$7)/$G221)","v":-3.6960525949410791E-3},null,null,null,8.4835973520756489E-3,5.0025811356436793E-3,1.9708495254659219E-3,1.4815460127825947E-3,1.3762117752702469E-3,null,null,null,null,-1.8108123341958151E-3,-5.0992069283658844E-3,-8.7958579733589462E-3,-1.249191208550305E-2,null,null,null,4.0775101143214108E-2,2.037100641370064E-2,3.7693861178990629E-3,1.748059385471302E-3,1.6338567912379989E-3,null,null,"£",65.161827062882338,66.996780106662001,103.98971228603496,329.32386598544429,299.73258579600252]
[216,"SD137","SD137: EAD LA 100Mb Connection   External   Non WECLA","OR","AI","Ethernet",15.762155402548654,null,"£",49.109448984016382,48.100517109064171,47.219062312868111,47.782095520751014,44.980288562092134,null,null,null,0.38681430378684206,0.59496829936560913,0.7043760566074857,0.29162819601278517,0.20732435774392502,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!222:222,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.242170984484587E-2},{"$f":"IF($G224=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A224,AA$7)/$G224)","v":8.2212550958369088E-2},{"$f":"IF($G224=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A224,AB$7)/$G224)","v":8.180259863661779E-2},{"$f":"IF($G224=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A224,AC$7)/$G224)","v":8.1199883910003226E-2},{"$f":"IF($G224=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A224,AD$7)/$G224)","v":8.0412115419996044E-2},null,null,null,{"$f":"IF($G224=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A224,AH$7)/$G224)","v":0},{"$f":"IF($G224=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A224,AI$7)/$G224)","v":3.7269536193442705E-2},{"$f":"IF($G224=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A224,AJ$7)/$G224)","v":5.8064848965350697E-2},{"$f":"IF($G224=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A224,AK$7)/$G224)","v":-1.3187711612609381E-2},{"$f":"IF($G224=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A224,AL$7)/$G224)","v":-2.5846650705062216E-2},null,null,null,{"$f":"IF($G224=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A224,AP$7)/$G224)","v":0},{"$f":"IF($G224=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A224,AQ$7)/$G224)","v":3.7269536193442705E-2},{"$f":"IF($G224=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A224,AR$7)/$G224)","v":5.8064848965350697E-2},{"$f":"IF($G224=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A224,AS$7)/$G224)","v":1.7568205133040131E-2},{"$f":"IF($G224=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A224,AT$7)/$G224)","v":9.1196416745451796E-3},null,null,null,8.242170984484587E-2,0.1194820871518118,0.13986744760196848,6.8012172297393841E-2,5.4565464714933828E-2,null,null,null,null,3.7269536193442705E-2,9.5334388922654612E-2,0.11290260703706206,0.12202226549442471,null,null,null,0.46923601363168793,0.71445038651742099,0.84424350420945415,0.35964036831017898,0.26188982245885883,null,null,"£",59.573603786914717,57.760107684562691,56.595317598529356,58.925613732362393,56.818600158040141]
[217,"SD157","SD157: EAD LA 1Gb Connection   Internal   Non WECLA","OR","AI","Ethernet",10.548074939326428,null,"£",50.415418912801982,49.379653116897003,48.474763524296961,49.052761492242986,46.176433985084309,null,null,null,0.19814778696720878,0.32929236539656626,0.19979991502571434,0.29186832532893209,6.7808168174927422E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!223:223,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.6342059576265431E-2},{"$f":"IF($G225=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A225,AA$7)/$G225)","v":5.61284052695359E-2},{"$f":"IF($G225=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A225,AB$7)/$G225)","v":5.5709642052933044E-2},{"$f":"IF($G225=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A225,AC$7)/$G225)","v":5.509397365371526E-2},{"$f":"IF($G225=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A225,AD$7)/$G225)","v":5.428927470023838E-2},null,null,null,{"$f":"IF($G225=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A225,AH$7)/$G225)","v":0},{"$f":"IF($G225=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A225,AI$7)/$G225)","v":3.1125620911786323E-2},{"$f":"IF($G225=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A225,AJ$7)/$G225)","v":2.7161465121875211E-3},{"$f":"IF($G225=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A225,AK$7)/$G225)","v":2.3467803566364444E-2},{"$f":"IF($G225=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A225,AL$7)/$G225)","v":-2.6405267848500794E-2},null,null,null,{"$f":"IF($G225=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A225,AP$7)/$G225)","v":0},{"$f":"IF($G225=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A225,AQ$7)/$G225)","v":3.1125620911786323E-2},{"$f":"IF($G225=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A225,AR$7)/$G225)","v":1.3924495469177364E-2},{"$f":"IF($G225=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A225,AS$7)/$G225)","v":3.467615437461085E-2},{"$f":"IF($G225=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A225,AT$7)/$G225)","v":4.9201718725217685E-3},null,null,null,5.6342059576265431E-2,8.725402618132222E-2,5.8425788565120568E-2,7.8561777220079704E-2,2.7884006851737586E-2,null,null,null,null,3.1125620911786323E-2,4.5050120193831526E-2,7.9726282009264487E-2,8.4646468257073421E-2,null,null,null,0.25448984654347423,0.41654639157788848,0.25822570359083491,0.37043010254901176,9.5692175026665008E-2,null,null,"£",64.750721766411658,62.463993960018378,62.649826031457131,62.256222731280324,65.165060816991442]
[220,"SD133","SD133: EAD Other 10Mb Connection   External   Non WECLA","OR","AI","Ethernet",11.527676085649572,null,"£",50.795861494190277,49.752216699119138,48.840607241072235,49.422816252764832,46.524558574512774,null,null,null,2.2049915373713046E-2,4.9716415868429811E-3,1.1186229398715095E-3,5.3061697735015396E-4,5.9547307995907789E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!226:226,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.0845328433854258E-3},{"$f":"IF($G228=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A228,AA$7)/$G228)","v":5.0668902984970727E-3},{"$f":"IF($G228=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A228,AB$7)/$G228)","v":5.0323108454279541E-3},{"$f":"IF($G228=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A228,AC$7)/$G228)","v":4.9814719081767746E-3},{"$f":"IF($G228=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A228,AD$7)/$G228)","v":4.9150237333323941E-3},null,null,null,{"$f":"IF($G228=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A228,AH$7)/$G228)","v":0},{"$f":"IF($G228=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A228,AI$7)/$G228)","v":-3.2159452135426233E-3},{"$f":"IF($G228=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A228,AJ$7)/$G228)","v":-4.0211853455895735E-3},{"$f":"IF($G228=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A228,AK$7)/$G228)","v":-4.0251769963798936E-3},{"$f":"IF($G228=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A228,AL$7)/$G228)","v":-4.0098137105344361E-3},null,null,null,{"$f":"IF($G228=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A228,AP$7)/$G228)","v":0},{"$f":"IF($G228=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A228,AQ$7)/$G228)","v":-1.4090383446795506E-3},{"$f":"IF($G228=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A228,AR$7)/$G228)","v":-1.9214460585639506E-3},{"$f":"IF($G228=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A228,AS$7)/$G228)","v":-1.92543738401047E-3},{"$f":"IF($G228=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A228,AT$7)/$G228)","v":-1.9100737429979748E-3},null,null,null,5.0845328433854258E-3,1.8509450849544494E-3,1.0111254998383806E-3,9.5629491179688095E-4,9.0521002279795801E-4,null,null,null,null,-1.4090383446795506E-3,-3.3304845651665727E-3,-5.2559224652184927E-3,-7.1659970972459443E-3,null,null,null,2.7134448217098473E-2,6.8225866717974305E-3,2.1297484397098899E-3,1.4869118891470349E-3,1.500683102757036E-3,null,null,"£",62.508977925610679,68.274996218971864,92.987729250488272,138.49419867482121,117.24899288612573]
[221,"SD153","SD153: EAD Other 100Mb Connection   Internal   Non WECLA","OR","AI","Ethernet",15.08586998923305,null,"£",{"$f":"IF($A229=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,J$7)*INDEX(UF_Cost,,$A229)))","v":50.020498271698713},48.992843511997826,48.095046460947927,48.668510894590355,45.814705821757968,null,null,null,0.18262972700218535,0.19755128767411731,0.15751942833198071,0.16338712262303914,0.1394566829049971,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!227:227,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.2186068553394247E-2},{"$f":"IF($G229=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A229,AA$7)/$G229)","v":4.20742159525666E-2},{"$f":"IF($G229=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A229,AB$7)/$G229)","v":4.1854984223909951E-2},{"$f":"IF($G229=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A229,AC$7)/$G229)","v":4.1532668037418237E-2},{"$f":"IF($G229=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A229,AD$7)/$G229)","v":4.1111389477963362E-2},null,null,null,{"$f":"IF($G229=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A229,AH$7)/$G229)","v":0},{"$f":"IF($G229=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A229,AI$7)/$G229)","v":3.3381982509876162E-3},{"$f":"IF($G229=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A229,AJ$7)/$G229)","v":-3.3763138822577705E-3},{"$f":"IF($G229=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A229,AK$7)/$G229)","v":-2.7210002113611884E-3},{"$f":"IF($G229=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A229,AL$7)/$G229)","v":-5.5497075115358216E-3},null,null,null,{"$f":"IF($G229=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A229,AP$7)/$G229)","v":0},{"$f":"IF($G229=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A229,AQ$7)/$G229)","v":3.3381982509876162E-3},{"$f":"IF($G229=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A229,AR$7)/$G229)","v":-5.8575337150690299E-4},{"$f":"IF($G229=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A229,AS$7)/$G229)","v":6.9560815868000984E-5},{"$f":"IF($G229=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A229,AT$7)/$G229)","v":-2.434949020050333E-3},null,null,null,4.2186068553394247E-2,4.5412414203554213E-2,3.8478670341652178E-2,3.881166782605705E-2,3.556168196642754E-2,null,null,null,null,3.3381982509876162E-3,2.752445337708625E-3,2.822006663000573E-3,3.8705821312598476E-4,null,null,null,0.2248157955555796,0.24296370187767152,0.19599809867363288,0.20219879044909619,0.17501836487142464,null,null,"£",61.574850368712852,60.255150777982088,59.843650791436922,60.229434718358867,57.49753065223738]
[224,"SD135","SD135: EAD Other 1Gb Connection   External   Non WECLA","OR","AI","Ethernet",11.909889773435646,null,"£",49.838348868673656,48.814425713079864,47.919916260600175,48.491267073985313,45.647816253564237,null,null,null,0.1023778551899495,0.11692549870869269,0.20155531696437035,0.1106607790810742,2.7977259512872481E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!230:230,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.9040809903502881E-2},{"$f":"IF($G232=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A232,AA$7)/$G232)","v":2.8943276517489191E-2},{"$f":"IF($G232=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A232,AB$7)/$G232)","v":2.875211073914612E-2},{"$f":"IF($G232=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A232,AC$7)/$G232)","v":2.8471057590289159E-2},{"$f":"IF($G232=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A232,AD$7)/$G232)","v":2.8103711868117352E-2},null,null,null,{"$f":"IF($G232=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A232,AH$7)/$G232)","v":0},{"$f":"IF($G232=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A232,AI$7)/$G232)","v":3.7606428279573717E-3},{"$f":"IF($G232=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A232,AJ$7)/$G232)","v":2.3580885753118036E-2},{"$f":"IF($G232=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A232,AK$7)/$G232)","v":2.9671033245045621E-3},{"$f":"IF($G232=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A232,AL$7)/$G232)","v":-1.5360064179571717E-2},null,null,null,{"$f":"IF($G232=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A232,AP$7)/$G232)","v":0},{"$f":"IF($G232=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A232,AQ$7)/$G232)","v":3.7606428279573717E-3},{"$f":"IF($G232=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A232,AR$7)/$G232)","v":2.3580885753118036E-2},{"$f":"IF($G232=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A232,AS$7)/$G232)","v":1.0257518377033117E-2},{"$f":"IF($G232=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A232,AT$7)/$G232)","v":-7.2972738160252747E-4},null,null,null,2.9040809903502881E-2,3.2703919345446565E-2,5.2332996492264153E-2,3.143816091479372E-2,1.2743647688545636E-2,null,null,null,null,3.7606428279573717E-3,2.7341528979543162E-2,3.7599051262692237E-2,3.6869329745026373E-2,null,null,null,0.13141866509345237,0.14962941805413926,0.25388831345663448,0.14209893999586792,4.0720907201418119E-2,null,null,"£",63.975644602348055,62.46776103382264,60.362122436778058,62.267387844988569,66.440406314761532]
[225,"SD141","SD141: EBD Connection AISBO   External   Non WECLA","OR","AI","Ethernet",8.4405197256955748,null,"£",49.986176805631892,48.959135363826526,48.062112675264913,48.634963965860173,45.782788949575789,null,null,null,1.7106769288191406E-2,1.7501895133024768E-2,5.9984234447873416E-3,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!231:231,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.038929856381635E-3},{"$f":"IF($G233=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A233,AA$7)/$G233)","v":5.0150504307435954E-3},{"$f":"IF($G233=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A233,AB$7)/$G233)","v":4.9682466971748048E-3},{"$f":"IF($G233=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A233,AC$7)/$G233)","v":4.8994355786181236E-3},{"$f":"IF($G233=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A233,AD$7)/$G233)","v":4.8094972503118765E-3},null,null,null,{"$f":"IF($G233=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A233,AH$7)/$G233)","v":0},{"$f":"IF($G233=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A233,AI$7)/$G233)","v":1.7564259529071567E-4},{"$f":"IF($G233=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A233,AJ$7)/$G233)","v":-2.4875198140308172E-3},{"$f":"IF($G233=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A233,AK$7)/$G233)","v":-3.9859464339091228E-3},{"$f":"IF($G233=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A233,AL$7)/$G233)","v":-3.9859470336926286E-3},null,null,null,{"$f":"IF($G233=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A233,AP$7)/$G233)","v":0},{"$f":"IF($G233=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A233,AQ$7)/$G233)","v":1.7564259529071567E-4},{"$f":"IF($G233=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A233,AR$7)/$G233)","v":-1.5039884848354998E-3},{"$f":"IF($G233=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A233,AS$7)/$G233)","v":-2.5150749612133302E-3},{"$f":"IF($G233=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A233,AT$7)/$G233)","v":-2.5150753396681095E-3},null,null,null,5.038929856381635E-3,5.1906930260343107E-3,2.4807268831439876E-3,9.1348914470900083E-4,8.2355021661924786E-4,null,null,null,null,1.7564259529071567E-4,-1.3283458715887006E-3,-3.8434210159002755E-3,-6.3584969339054425E-3,null,null,null,2.2145699144573039E-2,2.2692588159059078E-2,8.4791503279313292E-3,9.1348914470900083E-4,8.2355021661924786E-4,null,null,"£",64.709987857794587,63.479382489188183,67.938831295027512,0,0]
[228,"SD121","SD121: WES 100Mb Connection   Internal   Non WECLA","OR","AI","Ethernet",11.62384811976016,null,"£",21.742405348180259,21.295802666439943,20.905405670392323,21.154883761493899,19.914734757072274,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!234:234,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.9043063345311579E-5},{"$f":"IF($G236=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A236,AA$7)/$G236)","v":3.8908708278448411E-5},{"$f":"IF($G236=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A236,AB$7)/$G236)","v":3.8645372353511746E-5},{"$f":"IF($G236=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A236,AC$7)/$G236)","v":3.8258214809736824E-5},{"$f":"IF($G236=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A236,AD$7)/$G236)","v":3.7752188524353999E-5},null,null,null,{"$f":"IF($G236=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A236,AH$7)/$G236)","v":0},{"$f":"IF($G236=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A236,AI$7)/$G236)","v":-5.5827396390043015E-6},{"$f":"IF($G236=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A236,AJ$7)/$G236)","v":-2.5922343846268112E-5},{"$f":"IF($G236=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A236,AK$7)/$G236)","v":6.590607047494721E-5},{"$f":"IF($G236=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A236,AL$7)/$G236)","v":5.5869443158513016E-5},null,null,null,{"$f":"IF($G236=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A236,AP$7)/$G236)","v":0},{"$f":"IF($G236=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A236,AQ$7)/$G236)","v":-4.1748308495723662E-6},{"$f":"IF($G236=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A236,AR$7)/$G236)","v":-1.3373543893629649E-5},{"$f":"IF($G236=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A236,AS$7)/$G236)","v":7.8454870403777663E-5},{"$f":"IF($G236=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A236,AT$7)/$G236)","v":6.9513921847459353E-5},null,null,null,3.9043063345311579E-5,3.332596863944411E-5,1.2723028507243634E-5,1.0416428528468403E-4,9.3621631682867015E-5,null,null,null,null,-4.1748308495723662E-6,-1.7548374737327542E-5,6.0906495699743516E-5,1.304204174210565E-4,null,null,null,3.9043063345311579E-5,3.332596863944411E-5,1.2723028507243634E-5,1.0416428528468403E-4,9.3621631682867015E-5,null,null,"£",0,0,0,0,0]
[229,"SD123","SD123: WES Other Bandwidth Connection   Internal   Non WECLA","OR","AI","Ethernet",10.368734164665289,null,"£",19.960243459130265,19.550243505091878,19.191853114563273,19.420872643211069,18.282360765901455,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!235:235,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.1761561865032497E-6},{"$f":"IF($G237=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A237,AA$7)/$G237)","v":6.1523301042107387E-6},{"$f":"IF($G237=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A237,AB$7)/$G237)","v":6.1056309841978044E-6},{"$f":"IF($G237=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A237,AC$7)/$G237)","v":6.0369737490140204E-6},{"$f":"IF($G237=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A237,AD$7)/$G237)","v":5.9472367258724707E-6},null,null,null,{"$f":"IF($G237=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A237,AH$7)/$G237)","v":0},{"$f":"IF($G237=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A237,AI$7)/$G237)","v":0},{"$f":"IF($G237=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A237,AJ$7)/$G237)","v":-4.9546720204125448E-6},{"$f":"IF($G237=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A237,AK$7)/$G237)","v":-4.9546720081066748E-6},{"$f":"IF($G237=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A237,AL$7)/$G237)","v":-4.9147641362464589E-6},null,null,null,{"$f":"IF($G237=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A237,AP$7)/$G237)","v":0},{"$f":"IF($G237=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A237,AQ$7)/$G237)","v":0},{"$f":"IF($G237=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A237,AR$7)/$G237)","v":-2.4218456434047478E-6},{"$f":"IF($G237=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A237,AS$7)/$G237)","v":-2.4218456373896336E-6},{"$f":"IF($G237=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A237,AT$7)/$G237)","v":-2.3819377723968267E-6},null,null,null,6.1761561865032497E-6,6.1523301042107387E-6,1.1509589637852597E-6,1.0823017409073457E-6,1.0324725896260118E-6,null,null,null,null,0,-2.4218456434047478E-6,-4.8436912747792671E-6,-7.2256290340430945E-6,null,null,null,6.1761561865032497E-6,6.1523301042107387E-6,1.1509589637852597E-6,1.0823017409073457E-6,1.0324725896260118E-6,null,null,"£",0,0,0,0,0]
[232,"SD108","SD108: WES 100Mb Connection   External   Non WECLA","OR","AI","Ethernet",11.503970563756191,null,"£",23.66094890693083,23.174970956529812,22.750068831553524,23.021639331919776,21.672177233757072,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!238:238,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.0425933568291819E-4},{"$f":"IF($G240=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A240,AA$7)/$G240)","v":2.0354911347101611E-4},{"$f":"IF($G240=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A240,AB$7)/$G240)","v":2.0215707797015064E-4},{"$f":"IF($G240=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A240,AC$7)/$G240)","v":2.0011050173959291E-4},{"$f":"IF($G240=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A240,AD$7)/$G240)","v":1.9743556647883111E-4},null,null,null,{"$f":"IF($G240=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A240,AH$7)/$G240)","v":0},{"$f":"IF($G240=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A240,AI$7)/$G240)","v":-2.2549166663171569E-5},{"$f":"IF($G240=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A240,AJ$7)/$G240)","v":3.0367830251398114E-4},{"$f":"IF($G240=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A240,AK$7)/$G240)","v":7.6682332281240758E-4},{"$f":"IF($G240=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A240,AL$7)/$G240)","v":8.3916136308222027E-4},null,null,null,{"$f":"IF($G240=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A240,AP$7)/$G240)","v":0},{"$f":"IF($G240=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A240,AQ$7)/$G240)","v":-1.8905692469152741E-5},{"$f":"IF($G240=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A240,AR$7)/$G240)","v":3.0732177670248254E-4},{"$f":"IF($G240=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A240,AS$7)/$G240)","v":7.7046679699346984E-4},{"$f":"IF($G240=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A240,AT$7)/$G240)","v":8.4280483725516131E-4},null,null,null,2.0425933568291819E-4,1.8099994680784455E-4,5.0583538048413177E-4,9.6693382455200047E-4,1.0365969295610513E-3,null,null,null,null,-1.8905692469152741E-5,2.8841608426195928E-4,1.0588828806665424E-3,1.9016877155614963E-3,null,null,null,2.0425933568291819E-4,1.8099994680784455E-4,5.0583538048413177E-4,9.6693382455200047E-4,1.0365969295610513E-3,null,null,"£",0,0,0,0,0]
[233,"SD109","SD109: WES 1Gb Connection   External   Non WECLA","OR","AI","Ethernet",12.898814855095564,null,"£",20.731600604276391,20.305665996408795,19.933581535869848,20.171235298604024,18.988403164842449,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!239:239,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.2733695750605938E-5},{"$f":"IF($G241=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A241,AA$7)/$G241)","v":1.2694207781112509E-5},{"$f":"IF($G241=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A241,AB$7)/$G241)","v":1.2616811363615221E-5},{"$f":"IF($G241=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A241,AC$7)/$G241)","v":1.2503022838189504E-5},{"$f":"IF($G241=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A241,AD$7)/$G241)","v":1.2354297894692254E-5},null,null,null,{"$f":"IF($G241=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A241,AH$7)/$G241)","v":0},{"$f":"IF($G241=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A241,AI$7)/$G241)","v":2.4356169019431054E-6},{"$f":"IF($G241=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A241,AJ$7)/$G241)","v":-8.9480685511606177E-6},{"$f":"IF($G241=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A241,AK$7)/$G241)","v":-1.0200004085967098E-5},{"$f":"IF($G241=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A241,AL$7)/$G241)","v":-1.0200004057001412E-5},null,null,null,{"$f":"IF($G241=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A241,AP$7)/$G241)","v":0},{"$f":"IF($G241=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A241,AQ$7)/$G241)","v":2.4356169019431054E-6},{"$f":"IF($G241=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A241,AR$7)/$G241)","v":-3.4724272575513046E-6},{"$f":"IF($G241=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A241,AS$7)/$G241)","v":-4.5019352589346278E-6},{"$f":"IF($G241=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A241,AT$7)/$G241)","v":-4.501935246150158E-6},null,null,null,1.2733695750605938E-5,1.5129824683055613E-5,3.6687428124546034E-6,2.3030187522224055E-6,2.1542938376908412E-6,null,null,null,null,2.4356169019431054E-6,-1.0368103603072615E-6,-5.5387456165448161E-6,-1.00406808469662E-5,null,null,null,1.2733695750605938E-5,1.5129824683055613E-5,3.6687428124546034E-6,2.3030187522224055E-6,2.1542938376908412E-6,null,null,"£",0,0,0,0,0]
[236,"SD140","SD140: Other Ethernet Connection   External   Non WECLA","OR","AI","Ethernet",15.148941169647491,null,"£",49.922438201485264,48.89679805573985,48.000761040662276,48.573101260534223,45.724890787485968,null,null,null,6.2587760773202078E-2,2.3416398129922144E-2,4.5893741827830625E-2,3.9916843318204762E-2,3.3492430638410724E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!242:242,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.3591908122513815E-2},{"$f":"IF($G244=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A244,AA$7)/$G244)","v":1.3556020176114188E-2},{"$f":"IF($G244=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A244,AB$7)/$G244)","v":1.3485679647978858E-2},{"$f":"IF($G244=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A244,AC$7)/$G244)","v":1.3382264521221304E-2},{"$f":"IF($G244=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A244,AD$7)/$G244)","v":1.3247097465765651E-2},null,null,null,{"$f":"IF($G244=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A244,AH$7)/$G244)","v":0},{"$f":"IF($G244=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A244,AI$7)/$G244)","v":-6.6458020496672288E-3},{"$f":"IF($G244=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A244,AJ$7)/$G244)","v":-2.3159868216124559E-3},{"$f":"IF($G244=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A244,AK$7)/$G244)","v":-3.5025071927156136E-3},{"$f":"IF($G244=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A244,AL$7)/$G244)","v":-4.2877417115082302E-3},null,null,null,{"$f":"IF($G244=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A244,AP$7)/$G244)","v":0},{"$f":"IF($G244=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A244,AQ$7)/$G244)","v":-2.3735309562411956E-3},{"$f":"IF($G244=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A244,AR$7)/$G244)","v":1.9562847138216307E-3},{"$f":"IF($G244=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A244,AS$7)/$G244)","v":9.7120864777791723E-4},{"$f":"IF($G244=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A244,AT$7)/$G244)","v":1.9906508981179893E-4},null,null,null,1.3591908122513815E-2,6.9102181264469589E-3,1.1169692826366403E-2,9.8797573285056908E-3,8.9593557542574209E-3,null,null,null,null,-2.3735309562411956E-3,-4.1724648798445885E-4,5.5396210158912651E-4,7.530272757601779E-4,null,null,null,7.6179668895715896E-2,3.0326616256369104E-2,5.7063434654197026E-2,4.9796600646710452E-2,4.2451786392668146E-2,null,null,"£",60.76387404938653,63.326324679573069,59.683263597707679,60.595355859212617,57.956477315572421]
[237,"SD101","SD101: Excess Construction Charges   Internal   Non WECLA","OR","AI",0,10.974427423299504,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!243:243,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.4344126532974161E-3},{"$f":"IF($G245=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A245,AA$7)/$G245)","v":2.4255396201824327E-3},{"$f":"IF($G245=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A245,AB$7)/$G245)","v":2.4081484743991928E-3},{"$f":"IF($G245=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A245,AC$7)/$G245)","v":2.3825799397451108E-3},{"$f":"IF($G245=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A245,AD$7)/$G245)","v":2.3491611099859511E-3},null,null,null,{"$f":"IF($G245=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A245,AH$7)/$G245)","v":0},{"$f":"IF($G245=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A245,AI$7)/$G245)","v":0},{"$f":"IF($G245=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A245,AJ$7)/$G245)","v":0},{"$f":"IF($G245=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A245,AK$7)/$G245)","v":0},{"$f":"IF($G245=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A245,AL$7)/$G245)","v":0},null,null,null,{"$f":"IF($G245=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A245,AP$7)/$G245)","v":0},{"$f":"IF($G245=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A245,AQ$7)/$G245)","v":0},{"$f":"IF($G245=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A245,AR$7)/$G245)","v":0},{"$f":"IF($G245=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A245,AS$7)/$G245)","v":0},{"$f":"IF($G245=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A245,AT$7)/$G245)","v":0},null,null,null,2.4344126532974161E-3,2.4255396201824327E-3,2.4081484743991928E-3,2.3825799397451108E-3,2.3491611099859511E-3,null,null,null,null,0,0,0,0,null,null,null,2.4344126532974161E-3,2.4255396201824327E-3,2.4081484743991928E-3,2.3825799397451108E-3,2.3491611099859511E-3,null,null,"£",0,0,0,0,0]
[240,"SD219","SD219: EBD ONBS Rentals AISBO   Internal   WECLA","OR","AI",0,8.3029568225836314,null,"£",5062.7838294634976,5444.9842646628722,6180.9604293555531,6309.6360284661851,5043.560589472715,null,null,null,0.6570379598201137,0.46927731294730662,0.21995206892079419,0.12047893400803071,9.8083000460721145E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!246:246,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.1021033641675992E-3},{"$f":"IF($G248=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A248,AA$7)/$G248)","v":1.0967939773880949E-3},{"$f":"IF($G248=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A248,AB$7)/$G248)","v":1.0863875662414581E-3},{"$f":"IF($G248=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A248,AC$7)/$G248)","v":1.0710880008105413E-3},{"$f":"IF($G248=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A248,AD$7)/$G248)","v":1.0510909808245726E-3},null,null,null,{"$f":"IF($G248=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A248,AH$7)/$G248)","v":0},{"$f":"IF($G248=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A248,AI$7)/$G248)","v":-2.1816329644999498E-4},{"$f":"IF($G248=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A248,AJ$7)/$G248)","v":-4.7468046904037018E-4},{"$f":"IF($G248=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A248,AK$7)/$G248)","v":-5.6019501394088695E-4},{"$f":"IF($G248=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A248,AL$7)/$G248)","v":-5.5846933152919041E-4},null,null,null,{"$f":"IF($G248=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A248,AP$7)/$G248)","v":0},{"$f":"IF($G248=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A248,AQ$7)/$G248)","v":-1.7205860225533536E-4},{"$f":"IF($G248=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A248,AR$7)/$G248)","v":-3.533549409030735E-4},{"$f":"IF($G248=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A248,AS$7)/$G248)","v":-4.3886946900468897E-4},{"$f":"IF($G248=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A248,AT$7)/$G248)","v":-4.3714376825418919E-4},null,null,null,1.1021033641675992E-3,8.786306809381E-4,6.1170709720108785E-4,5.1089298686965434E-4,4.9262164929538216E-4,null,null,null,null,-1.7205860225533536E-4,-5.2541356082748489E-4,-9.6428310258166617E-4,-1.4014270165907997E-3,null,null,null,0.65814006318428131,0.4701559436282447,0.22056377601799529,0.12098982699490037,9.8575622110016525E-2,null,null,"£",5071.2760497486579,5455.1789408173854,6198.1502533963412,6336.3921483072572,5068.8918611939771]
[241,"SD011","SD011: BES 1Gb Rentals   WECLA","OR","AI",0,14.755922451010315,null,"£",{"$f":"IF($A249=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,J$7)*INDEX(UF_Cost,,$A249)))","v":1282.2880841247602},1292.8988860420679,1445.2453569260472,1503.7508526130046,1487.8488833697083,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!247:247,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.2441481346529799E-4},{"$f":"IF($G249=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A249,AA$7)/$G249)","v":1.2407755278884784E-4},{"$f":"IF($G249=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A249,AB$7)/$G249)","v":1.2341652186101016E-4},{"$f":"IF($G249=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A249,AC$7)/$G249)","v":1.2244467149027203E-4},{"$f":"IF($G249=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A249,AD$7)/$G249)","v":1.2117443445026102E-4},null,null,null,{"$f":"IF($G249=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A249,AH$7)/$G249)","v":0},{"$f":"IF($G249=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A249,AI$7)/$G249)","v":-3.9057950677435431E-5},{"$f":"IF($G249=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A249,AJ$7)/$G249)","v":-4.8780994108113228E-5},{"$f":"IF($G249=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A249,AK$7)/$G249)","v":-6.1105248833706805E-5},{"$f":"IF($G249=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A249,AL$7)/$G249)","v":-6.8097815884274592E-5},null,null,null,{"$f":"IF($G249=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A249,AP$7)/$G249)","v":0},{"$f":"IF($G249=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A249,AQ$7)/$G249)","v":-1.698404517350786E-5},{"$f":"IF($G249=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A249,AR$7)/$G249)","v":-2.5204032563488772E-5},{"$f":"IF($G249=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A249,AS$7)/$G249)","v":-3.3476284731332495E-5},{"$f":"IF($G249=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A249,AT$7)/$G249)","v":-4.0468851775924708E-5},null,null,null,1.2441481346529799E-4,8.5019602111412412E-5,7.4635527752896932E-5,6.1339422656565227E-5,5.3076618565986428E-5,null,null,null,null,-1.698404517350786E-5,-4.2188077739492235E-5,-7.566436247918298E-5,-1.1613321427147234E-4,null,null,null,1.2441481346529799E-4,8.5019602111412412E-5,7.4635527752896932E-5,6.1339422656565227E-5,5.3076618565986428E-5,null,null,"£",0,0,0,0,0]
[243,"SD051","SD051: Other Ethernet Rentals   Internal   WECLA","OR","AI",0,12.039406894513615,null,"£",324.54680125265759,327.69043053968477,372.56199553102084,391.9185762786197,386.57437661673237,null,null,null,0.25854182509223067,0.33156806591941046,0.39324368361173734,0.31999995759532363,0.42667878437306361,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!249:249,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.7435196649399852E-3},{"$f":"IF($G251=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A251,AA$7)/$G251)","v":1.7377270579539282E-3},{"$f":"IF($G251=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A251,AB$7)/$G251)","v":1.7263735279482969E-3},{"$f":"IF($G251=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A251,AC$7)/$G251)","v":1.7096814955825034E-3},{"$f":"IF($G251=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A251,AD$7)/$G251)","v":1.6878644594778428E-3},null,null,null,{"$f":"IF($G251=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A251,AH$7)/$G251)","v":0},{"$f":"IF($G251=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A251,AI$7)/$G251)","v":3.5272929590146504E-4},{"$f":"IF($G251=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A251,AJ$7)/$G251)","v":4.2352297164167832E-4},{"$f":"IF($G251=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A251,AK$7)/$G251)","v":3.8697990370673788E-5},{"$f":"IF($G251=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A251,AL$7)/$G251)","v":5.021944910103323E-4},null,null,null,{"$f":"IF($G251=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A251,AP$7)/$G251)","v":0},{"$f":"IF($G251=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A251,AQ$7)/$G251)","v":3.5272929590146504E-4},{"$f":"IF($G251=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A251,AR$7)/$G251)","v":4.2352297164167832E-4},{"$f":"IF($G251=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A251,AS$7)/$G251)","v":1.7786437504852714E-4},{"$f":"IF($G251=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A251,AT$7)/$G251)","v":6.4136089719636961E-4},null,null,null,1.7435196649399852E-3,2.0904563538553934E-3,2.1498964995899754E-3,1.7483794859531772E-3,2.1900589504881751E-3,null,null,null,null,3.5272929590146504E-4,7.7625230457961788E-4,9.5411678952423752E-4,1.5954778341794888E-3,null,null,null,0.26028534475717063,0.33365852227326587,0.3953935801113273,0.32174833708127681,0.4288688433235518,null,null,"£",326.73543641826569,329.75643934158734,374.59882349152593,394.05989655903073,388.55858746701608]
[246,"SD005","SD005: WES 1Gb Rentals   External   WECLA","OR","AI",0,12.098029778164753,null,"£",872.2169334446412,925.97025919324426,1062.6636176050442,1430.96342777105,3625.0741154634643,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!252:252,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.8667450293413292E-4},{"$f":"IF($G254=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A254,AA$7)/$G254)","v":2.857266643135261E-4},{"$f":"IF($G254=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A254,AB$7)/$G254)","v":2.8386890061287377E-4},{"$f":"IF($G254=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A254,AC$7)/$G254)","v":2.8113760883196671E-4},{"$f":"IF($G254=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A254,AD$7)/$G254)","v":2.7756773008531072E-4},null,null,null,{"$f":"IF($G254=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A254,AH$7)/$G254)","v":0},{"$f":"IF($G254=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A254,AI$7)/$G254)","v":-8.8516481499926347E-6},{"$f":"IF($G254=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A254,AJ$7)/$G254)","v":-6.6963788630205684E-5},{"$f":"IF($G254=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A254,AK$7)/$G254)","v":-9.8531647520500308E-5},{"$f":"IF($G254=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A254,AL$7)/$G254)","v":-1.5217239308155061E-4},null,null,null,{"$f":"IF($G254=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A254,AP$7)/$G254)","v":0},{"$f":"IF($G254=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A254,AQ$7)/$G254)","v":-8.8516481499926347E-6},{"$f":"IF($G254=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A254,AR$7)/$G254)","v":-4.2683670660756969E-5},{"$f":"IF($G254=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A254,AS$7)/$G254)","v":-6.6562699723681222E-5},{"$f":"IF($G254=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A254,AT$7)/$G254)","v":-9.3840626727258099E-5},null,null,null,2.8667450293413292E-4,2.7687501616353345E-4,2.1690511198266808E-4,1.826059613114664E-4,1.2539533700376012E-4,null,null,null,null,-8.8516481499926347E-6,-5.1535318811936378E-5,-1.1809801854493382E-4,-2.1193864529549792E-4,null,null,null,2.8667450293413292E-4,2.7687501616353345E-4,2.1690511198266808E-4,1.826059613114664E-4,1.2539533700376012E-4,null,null,"£",0,0,0,0,0]
[249,"SD017","SD017: WES 100Mb Rentals   Internal   WECLA","OR","AI",0,10.062625487989305,null,"£",504.91966515606759,567.83028414545436,722.39722099164476,1120.0154364513801,3443.3909048683122,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!255:255,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.8658920125197655E-3},{"$f":"IF($G257=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A257,AA$7)/$G257)","v":1.8584749859914145E-3},{"$f":"IF($G257=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A257,AB$7)/$G257)","v":1.8439375955444908E-3},{"$f":"IF($G257=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A257,AC$7)/$G257)","v":1.8225646406887115E-3},{"$f":"IF($G257=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A257,AD$7)/$G257)","v":1.7946295064669385E-3},null,null,null,{"$f":"IF($G257=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A257,AH$7)/$G257)","v":0},{"$f":"IF($G257=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A257,AI$7)/$G257)","v":-5.9773533088189606E-4},{"$f":"IF($G257=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A257,AJ$7)/$G257)","v":-7.6397269010206883E-4},{"$f":"IF($G257=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A257,AK$7)/$G257)","v":-1.0184120314717527E-3},{"$f":"IF($G257=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A257,AL$7)/$G257)","v":-1.244391524402206E-3},null,null,null,{"$f":"IF($G257=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A257,AP$7)/$G257)","v":0},{"$f":"IF($G257=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A257,AQ$7)/$G257)","v":-3.2628651642673835E-4},{"$f":"IF($G257=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A257,AR$7)/$G257)","v":-4.9252385186893978E-4},{"$f":"IF($G257=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A257,AS$7)/$G257)","v":-6.7574201286478011E-4},{"$f":"IF($G257=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A257,AT$7)/$G257)","v":-8.413972651503868E-4},null,null,null,1.8658920125197655E-3,1.2607396551095186E-3,1.0799649054424221E-3,8.0415260921695882E-4,5.5023798206473257E-4,null,null,null,null,-3.2628651642673835E-4,-8.1881039687724125E-4,-1.4945525064498067E-3,-2.3359499642991292E-3,null,null,null,1.8658920125197655E-3,1.2607396551095186E-3,1.0799649054424221E-3,8.0415260921695882E-4,5.5023798206473257E-4,null,null,"£",0,0,0,0,0]
[250,"SD018","SD018: WES 1Gb Rentals   Internal   WECLA","OR","AI",0,13.607207674878056,null,"£",872.55176906122961,926.30360767223033,1063.0022023733673,1431.3320675863265,3625.5908721081605,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!256:256,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":8.305179181162483E-4},{"$f":"IF($G258=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A258,AA$7)/$G258)","v":8.2807656643331829E-4},{"$f":"IF($G258=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A258,AB$7)/$G258)","v":8.2329150651014088E-4},{"$f":"IF($G258=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A258,AC$7)/$G258)","v":8.1625647826665828E-4},{"$f":"IF($G258=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A258,AD$7)/$G258)","v":8.0706145869511843E-4},null,null,null,{"$f":"IF($G258=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A258,AH$7)/$G258)","v":0},{"$f":"IF($G258=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A258,AI$7)/$G258)","v":-8.8357696543519133E-5},{"$f":"IF($G258=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A258,AJ$7)/$G258)","v":-2.6780784649266991E-4},{"$f":"IF($G258=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A258,AK$7)/$G258)","v":-3.6617801072160019E-4},{"$f":"IF($G258=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A258,AL$7)/$G258)","v":-4.454629523815002E-4},null,null,null,{"$f":"IF($G258=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A258,AP$7)/$G258)","v":0},{"$f":"IF($G258=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A258,AQ$7)/$G258)","v":-6.7389568980010569E-5},{"$f":"IF($G258=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A258,AR$7)/$G258)","v":-1.5374099654770094E-4},{"$f":"IF($G258=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A258,AS$7)/$G258)","v":-2.1584275681235665E-4},{"$f":"IF($G258=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A258,AT$7)/$G258)","v":-2.7068303173678055E-4},null,null,null,8.305179181162483E-4,7.3971886988979919E-4,5.5548366001747097E-4,4.5007846754505809E-4,3.6159850631361823E-4,null,null,null,null,-6.7389568980010569E-5,-2.2113057337748741E-4,-4.3697336491983025E-4,-7.0765647157713962E-4,null,null,null,8.305179181162483E-4,7.3971886988979919E-4,5.5548366001747097E-4,4.5007846754505809E-4,3.6159850631361823E-4,null,null,"£",0,0,0,0,0]
[253,"SD015","SD015: Ethernet Main Links   External   WECLA","OR","AI",0,9.2933693157595592,null,"£",30.447968381767012,34.697598391618989,30.89373376245916,28.39386508714238,31.260497150673707,null,null,null,0.37345330902891766,0.49655523391596479,0.40644495222843857,0.41850567944854938,0.46203461377363464,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!259:259,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.5281670747823086E-3},{"$f":"IF($G261=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A261,AA$7)/$G261)","v":1.5215897550820653E-3},{"$f":"IF($G261=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A261,AB$7)/$G261)","v":1.5086981817059842E-3},{"$f":"IF($G261=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A261,AC$7)/$G261)","v":1.4897449027788355E-3},{"$f":"IF($G261=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A261,AD$7)/$G261)","v":1.4649723321793838E-3},null,null,null,{"$f":"IF($G261=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A261,AH$7)/$G261)","v":0},{"$f":"IF($G261=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A261,AI$7)/$G261)","v":1.0986455483431153E-4},{"$f":"IF($G261=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A261,AJ$7)/$G261)","v":4.8432234061394927E-5},{"$f":"IF($G261=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A261,AK$7)/$G261)","v":1.3228093741624643E-4},{"$f":"IF($G261=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A261,AL$7)/$G261)","v":1.3441233809412302E-4},null,null,null,{"$f":"IF($G261=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A261,AP$7)/$G261)","v":0},{"$f":"IF($G261=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A261,AQ$7)/$G261)","v":1.0986455483431153E-4},{"$f":"IF($G261=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A261,AR$7)/$G261)","v":4.8432234061394927E-5},{"$f":"IF($G261=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A261,AS$7)/$G261)","v":1.3228093741624643E-4},{"$f":"IF($G261=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A261,AT$7)/$G261)","v":1.3441233809412302E-4},null,null,null,1.5281670747823086E-3,1.6314543099163769E-3,1.5571304157673792E-3,1.6220258401950819E-3,1.5993846702735068E-3,null,null,null,null,1.0986455483431153E-4,1.5829680579411366E-4,2.9057777603889957E-4,4.2499017991877636E-4,null,null,null,0.37498147610369997,0.49818668822588119,0.40800208264420595,0.42012770528874449,0.46363399844390812,null,null,"£",30.572561153206149,34.811598894631175,31.012090681974076,28.503912776184603,31.368708869963658]
[254,"SD024","SD024: EAD Other 10Mb Rental   External   WECLA","OR","AI",0,12.317518456446331,null,"£",834.71567654518276,781.30077704304131,783.34941449847452,763.72065608410446,707.64865993712124,null,null,null,0.37318835790571453,0.26903969585519544,0.21185748836809559,9.6895043208698503E-2,2.8627687890953421E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!260:260,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.1599226263364085E-4},{"$f":"IF($G262=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A262,AA$7)/$G262)","v":6.1399192533210254E-4},{"$f":"IF($G262=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A262,AB$7)/$G262)","v":6.100712562118896E-4},{"$f":"IF($G262=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A262,AC$7)/$G262)","v":6.0430706214808876E-4},{"$f":"IF($G262=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A262,AD$7)/$G262)","v":5.9677306777895062E-4},null,null,null,{"$f":"IF($G262=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A262,AH$7)/$G262)","v":0},{"$f":"IF($G262=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A262,AI$7)/$G262)","v":-9.2828422626531617E-5},{"$f":"IF($G262=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A262,AJ$7)/$G262)","v":-1.0197649606488222E-4},{"$f":"IF($G262=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A262,AK$7)/$G262)","v":-2.7403358494831187E-4},{"$f":"IF($G262=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A262,AL$7)/$G262)","v":-3.6083376825770552E-4},null,null,null,{"$f":"IF($G262=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A262,AP$7)/$G262)","v":0},{"$f":"IF($G262=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A262,AQ$7)/$G262)","v":-6.6173776761239183E-5},{"$f":"IF($G262=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A262,AR$7)/$G262)","v":-7.5321847069920886E-5},{"$f":"IF($G262=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A262,AS$7)/$G262)","v":-1.6498242268523438E-4},{"$f":"IF($G262=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A262,AT$7)/$G262)","v":-2.208058763540364E-4},null,null,null,6.1599226263364085E-4,5.2116350270557091E-4,5.0809476014700736E-4,3.3027347719977689E-4,2.3593929952124511E-4,null,null,null,null,-6.6173776761239183E-5,-1.4149563160098801E-4,-3.0647807668682757E-4,-5.2728400600796229E-4,null,null,null,0.37380435016834818,0.26956085935790103,0.21236558312824261,9.7225316685898275E-2,2.8863627190474667E-2,null,null,"£",836.09347514837702,782.81425425812665,785.2281101062473,766.32385092608308,713.48085042937112]
[257,"SD027","SD027: EAD LA 10Mb Rentals   External   WECLA","OR","AI",0,10.720844508205813,null,"£",800.74636961787303,765.305884848245,758.76071168074066,742.42035092039134,703.22681549488618,null,null,null,{"$f":"IF($A265=0,0,J265*INDEX(MEAServVolFC,$A265,R$7)/million)","v":7.7511992340171823E-2},{"$f":"IF($A265=0,0,K265*INDEX(MEAServVolFC,$A265,S$7)/million)","v":8.1394490534451275E-2},{"$f":"IF($A265=0,0,L265*INDEX(MEAServVolFC,$A265,T$7)/million)","v":7.1158793782702984E-2},{"$f":"IF($A265=0,0,M265*INDEX(MEAServVolFC,$A265,U$7)/million)","v":4.8861941308108038E-2},{"$f":"IF($A265=0,0,N265*INDEX(MEAServVolFC,$A265,V$7)/million)","v":2.4846493292514031E-2},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!263:263,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.229252645424976E-4},{"$f":"IF($G265=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A265,AA$7)/$G265)","v":4.2134733238696201E-4},{"$f":"IF($G265=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A265,AB$7)/$G265)","v":4.1825458077673867E-4},{"$f":"IF($G265=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A265,AC$7)/$G265)","v":4.1370759877602261E-4},{"$f":"IF($G265=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A265,AD$7)/$G265)","v":4.0776454626017373E-4},null,null,null,{"$f":"IF($G265=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A265,AH$7)/$G265)","v":0},{"$f":"IF($G265=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A265,AI$7)/$G265)","v":3.0760315496684445E-5},{"$f":"IF($G265=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A265,AJ$7)/$G265)","v":-9.428113787371112E-6},{"$f":"IF($G265=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A265,AK$7)/$G265)","v":-9.8629763084018805E-5},{"$f":"IF($G265=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A265,AL$7)/$G265)","v":-1.9594959340781557E-4},null,null,null,{"$f":"IF($G265=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A265,AP$7)/$G265)","v":0},{"$f":"IF($G265=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A265,AQ$7)/$G265)","v":3.0760315496684445E-5},{"$f":"IF($G265=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A265,AR$7)/$G265)","v":-7.4840714884776673E-6},{"$f":"IF($G265=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A265,AS$7)/$G265)","v":-6.6633627947792828E-5},{"$f":"IF($G265=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A265,AT$7)/$G265)","v":-1.256467787163071E-4},null,null,null,{"$f":"Z265+AH265","v":4.229252645424976E-4},{"$f":"AA265+AI265","v":4.5210764788364646E-4},{"$f":"AB265+AJ265","v":4.0882646698936758E-4},{"$f":"AC265+AK265","v":3.150778356920038E-4},{"$f":"AD265+AL265","v":2.1181495285235816E-4},null,null,null,null,{"$f":"IF($A265=0,0,BF265*(1+INDEX(InputPriceChanges.Admin,$A265,BG$7))+AQ265)","v":3.0760315496684445E-5},{"$f":"IF($A265=0,0,BG265*(1+INDEX(InputPriceChanges.Admin,$A265,BH$7))+AR265)","v":2.3276246981481591E-5},{"$f":"IF($A265=0,0,BH265*(1+INDEX(InputPriceChanges.Admin,$A265,BI$7))+AS265)","v":-4.3357377932780067E-5},{"$f":"IF($A265=0,0,BI265*(1+INDEX(InputPriceChanges.Admin,$A265,BJ$7))+AT265)","v":-1.6900416281771493E-4},null,null,null,{"$f":"R265+AX265","v":7.7934917604714327E-2},{"$f":"S265+AY265","v":8.1846598182334918E-2},{"$f":"T265+AZ265","v":7.1567620249692349E-2},{"$f":"U265+BA265","v":4.9177019143800044E-2},{"$f":"V265+BB265","v":2.5058308245366388E-2},null,null,"£",{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,BV$7)=0,0,BN265/INDEX(MEAServVolFC,$A265,BV$7)))*million","v":805.11544671133549},{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,BW$7)=0,0,BO265/INDEX(MEAServVolFC,$A265,BW$7)))*million","v":769.5567947223451},{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,BX$7)=0,0,BP265/INDEX(MEAServVolFC,$A265,BX$7)))*million","v":763.11999666235567},{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,BY$7)=0,0,BQ265/INDEX(MEAServVolFC,$A265,BY$7)))*million","v":747.20772103052821},{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,BZ$7)=0,0,BR265/INDEX(MEAServVolFC,$A265,BZ$7)))*million","v":709.22178440317225}]
[{"$f":"IF(B266=0,0,A265+1)","v":258},"SD028","SD028: EAD LA 100Mb Rentals   External   WECLA","OR","AI",0,10.308203062800326,null,"£",602.140684483379,575.63014529184761,570.63380983477964,558.37539586905314,529.02442088063299,null,null,null,1.3392837942582547,1.9712671048854657,2.7515643326535706,3.0727985021387605,2.8800901961194652,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!264:264,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.4345902951613212E-3},{"$f":"IF($G266=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A266,AA$7)/$G266)","v":5.4135022165805319E-3},{"$f":"IF($G266=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A266,AB$7)/$G266)","v":5.3721695158866359E-3},{"$f":"IF($G266=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A266,AC$7)/$G266)","v":5.3114019237330088E-3},{"$f":"IF($G266=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A266,AD$7)/$G266)","v":5.2319767000758594E-3},null,null,null,{"$f":"IF($G266=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A266,AH$7)/$G266)","v":0},{"$f":"IF($G266=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A266,AI$7)/$G266)","v":2.1786919234021884E-3},{"$f":"IF($G266=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A266,AJ$7)/$G266)","v":4.6731322777852757E-3},{"$f":"IF($G266=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A266,AK$7)/$G266)","v":5.8706072399230345E-3},{"$f":"IF($G266=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A266,AL$7)/$G266)","v":5.7679686354437723E-3},null,null,null,{"$f":"IF($G266=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A266,AP$7)/$G266)","v":0},{"$f":"IF($G266=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A266,AQ$7)/$G266)","v":2.1786919234021884E-3},{"$f":"IF($G266=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A266,AR$7)/$G266)","v":4.6731322777852757E-3},{"$f":"IF($G266=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A266,AS$7)/$G266)","v":5.8706072399230345E-3},{"$f":"IF($G266=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A266,AT$7)/$G266)","v":5.7679686354437723E-3},null,null,null,5.4345902951613212E-3,7.5921941399827199E-3,1.0045301793671912E-2,1.1182009163656043E-2,1.0999945335519632E-2,null,null,null,null,2.1786919234021884E-3,6.8518244385545402E-3,1.2722432684996912E-2,1.8490403360656486E-2,null,null,null,1.3447183845534161,1.9788592990254485,2.7616096344472423,3.0839805113024163,2.8910901414549848,null,null,"£",604.58407096669521,577.84714358956751,572.71705708632953,560.40734127289977,531.04492694627038]
[261,"SD044","SD044: EAD Other 10Mb Rental   Internal   WECLA","OR","AI",0,12.879847127003849,null,"£",{"$f":"IF($A269=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,J$7)*INDEX(UF_Cost,,$A269)))","v":834.63293313072086},781.20714381487892,783.26390366289445,763.63089231586923,707.55340601040189,null,null,null,0.3706882656650049,0.20264939116034522,0.12183025797807849,8.2426386672628513E-2,2.8750353782373363E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!267:267,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.6879230364293051E-4},{"$f":"IF($G269=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A269,AA$7)/$G269)","v":4.6733642554078414E-4},{"$f":"IF($G269=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A269,AB$7)/$G269)","v":4.6448290132921705E-4},{"$f":"IF($G269=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A269,AC$7)/$G269)","v":4.6028763436173982E-4},{"$f":"IF($G269=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A269,AD$7)/$G269)","v":4.5480428794726494E-4},null,null,null,{"$f":"IF($G269=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A269,AH$7)/$G269)","v":0},{"$f":"IF($G269=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A269,AI$7)/$G269)","v":2.1755463371480947E-5},{"$f":"IF($G269=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A269,AJ$7)/$G269)","v":-1.1058028849084943E-4},{"$f":"IF($G269=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A269,AK$7)/$G269)","v":-1.670978413693354E-4},{"$f":"IF($G269=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A269,AL$7)/$G269)","v":-2.2777546399835403E-4},null,null,null,{"$f":"IF($G269=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A269,AP$7)/$G269)","v":0},{"$f":"IF($G269=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A269,AQ$7)/$G269)","v":2.1755463371480947E-5},{"$f":"IF($G269=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A269,AR$7)/$G269)","v":-4.773677596771408E-5},{"$f":"IF($G269=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A269,AS$7)/$G269)","v":-8.7473623786071483E-5},{"$f":"IF($G269=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A269,AT$7)/$G269)","v":-1.2581716667022861E-4},null,null,null,4.6879230364293051E-4,4.8909188891226507E-4,3.5390261283836763E-4,2.931897929924044E-4,2.2702882394891091E-4,null,null,null,null,2.1755463371480947E-5,-2.5981311278942784E-5,-1.1345493718613543E-4,-2.3927211396791704E-4,null,null,null,0.37115705796864784,0.2031384830492575,0.12218416059091686,8.271957646562092E-2,2.8977382606322273E-2,null,null,"£",835.68845479585013,783.09257794035261,785.53919345254724,766.34711939167096,713.14064221846797]
[262,"SD045","SD045: EAD Other 100Mb Rental   Internal   WECLA","OR","AI",0,12.417639123916191,null,"£",777.88207152518203,728.00641267149979,729.96838308040446,711.66284473538474,659.31616218738316,null,null,null,0.8719355360922082,0.82197521139645291,0.74691948873998304,0.63115295856827869,0.5744887381758671,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!268:268,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.7508694431866379E-3},{"$f":"IF($G270=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A270,AA$7)/$G270)","v":1.7452296132357047E-3},{"$f":"IF($G270=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A270,AB$7)/$G270)","v":1.7341755241785199E-3},{"$f":"IF($G270=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A270,AC$7)/$G270)","v":1.7179237285374234E-3},{"$f":"IF($G270=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A270,AD$7)/$G270)","v":1.696682088910178E-3},null,null,null,{"$f":"IF($G270=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A270,AH$7)/$G270)","v":0},{"$f":"IF($G270=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A270,AI$7)/$G270)","v":5.7980091828808912E-4},{"$f":"IF($G270=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A270,AJ$7)/$G270)","v":5.0550410919655484E-4},{"$f":"IF($G270=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A270,AK$7)/$G270)","v":4.4629266276138022E-4},{"$f":"IF($G270=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A270,AL$7)/$G270)","v":6.2104715076358565E-4},null,null,null,{"$f":"IF($G270=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A270,AP$7)/$G270)","v":0},{"$f":"IF($G270=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A270,AQ$7)/$G270)","v":5.7980091828808912E-4},{"$f":"IF($G270=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A270,AR$7)/$G270)","v":5.0550410919655484E-4},{"$f":"IF($G270=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A270,AS$7)/$G270)","v":4.4629266276138022E-4},{"$f":"IF($G270=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A270,AT$7)/$G270)","v":6.2104715076358565E-4},null,null,null,1.7508694431866379E-3,2.3250305315237938E-3,2.2396796333750747E-3,2.1642163912988037E-3,2.3177292396737636E-3,null,null,null,null,5.7980091828808912E-4,1.0853050943781016E-3,1.5315979259687847E-3,2.1526453368266524E-3,null,null,null,0.87368640553539478,0.82430024192797668,0.74915916837335816,0.63331717495957751,0.57680646741554087,null,null,"£",779.44407914278656,730.06564403655614,732.157233880577,714.10312862021112,661.97612093982684]
[265,"SD048","SD048: EAD LA 100Mb Rentals   Internal   WECLA","OR","AI",0,11.84181245462997,null,"£",603.63188943454657,576.9652660825775,572.00531801516627,559.70279779124064,530.19506040508713,null,null,null,2.0045088100893773,2.5805340558894332,2.3601050068392286,3.0956290917973766,3.8004912864195632,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!271:271,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.1854893262794217E-2},{"$f":"IF($G273=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A273,AA$7)/$G273)","v":1.1814849930796376E-2},{"$f":"IF($G273=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A273,AB$7)/$G273)","v":1.1736364830756468E-2},{"$f":"IF($G273=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A273,AC$7)/$G273)","v":1.1620975497626666E-2},{"$f":"IF($G273=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A273,AD$7)/$G273)","v":1.1470157755130174E-2},null,null,null,{"$f":"IF($G273=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A273,AH$7)/$G273)","v":0},{"$f":"IF($G273=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A273,AI$7)/$G273)","v":3.0424646456317529E-3},{"$f":"IF($G273=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A273,AJ$7)/$G273)","v":2.1387475170004514E-3},{"$f":"IF($G273=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A273,AK$7)/$G273)","v":5.7944144529177904E-3},{"$f":"IF($G273=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A273,AL$7)/$G273)","v":9.9863591320616327E-3},null,null,null,{"$f":"IF($G273=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A273,AP$7)/$G273)","v":0},{"$f":"IF($G273=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A273,AQ$7)/$G273)","v":3.0424646456317529E-3},{"$f":"IF($G273=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A273,AR$7)/$G273)","v":2.1387475170004514E-3},{"$f":"IF($G273=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A273,AS$7)/$G273)","v":5.7944144529177904E-3},{"$f":"IF($G273=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A273,AT$7)/$G273)","v":9.9863591320616327E-3},null,null,null,1.1854893262794217E-2,1.4857314576428129E-2,1.3875112347756919E-2,1.7415389950544456E-2,2.1456516887191808E-2,null,null,null,null,3.0424646456317529E-3,5.1812125536952131E-3,1.0975627904545822E-2,2.09619891131071E-2,null,null,null,2.0163637033521717,2.5953913704658613,2.3739801191869856,3.113044481747921,3.8219478033067551,null,null,"£",607.20183713607162,580.28711895186916,575.36815061285813,562.85157375596248,533.18839426898478]
[266,"SD049","SD049: EAD LA 1Gb Rentals   Internal   WECLA","OR","AI",0,11.611331357436486,null,"£",877.35789917934835,839.53644003066051,831.77646999498711,813.61565468780861,772.05032564502176,null,null,null,0.63350686958587066,0.76476494419349406,0.87570824029165761,1.1008346115116681,1.6349585847587211,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!272:272,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.6063703887823429E-3},{"$f":"IF($G274=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A274,AA$7)/$G274)","v":3.5939469572549387E-3},{"$f":"IF($G274=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A274,AB$7)/$G274)","v":3.5695969931801175E-3},{"$f":"IF($G274=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A274,AC$7)/$G274)","v":3.5337975271051989E-3},{"$f":"IF($G274=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A274,AD$7)/$G274)","v":3.4870064610061768E-3},null,null,null,{"$f":"IF($G274=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A274,AH$7)/$G274)","v":0},{"$f":"IF($G274=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A274,AI$7)/$G274)","v":6.2790262096373871E-4},{"$f":"IF($G274=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A274,AJ$7)/$G274)","v":1.0943722819538094E-3},{"$f":"IF($G274=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A274,AK$7)/$G274)","v":2.0714193040524817E-3},{"$f":"IF($G274=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A274,AL$7)/$G274)","v":4.524606459606252E-3},null,null,null,{"$f":"IF($G274=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A274,AP$7)/$G274)","v":0},{"$f":"IF($G274=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A274,AQ$7)/$G274)","v":6.2790262096373871E-4},{"$f":"IF($G274=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A274,AR$7)/$G274)","v":1.0943722819538094E-3},{"$f":"IF($G274=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A274,AS$7)/$G274)","v":2.0714193040524817E-3},{"$f":"IF($G274=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A274,AT$7)/$G274)","v":4.524606459606252E-3},null,null,null,3.6063703887823429E-3,4.2218495782186775E-3,4.6639692751339265E-3,5.6052168311576805E-3,8.0116129206124279E-3,null,null,null,null,6.2790262096373871E-4,1.7222749627906014E-3,3.7936944882712353E-3,8.3183014803322949E-3,null,null,null,0.63711323997465297,0.76898679377171275,0.88037220956679152,1.1064398283428258,1.6429701976793336,null,null,"£",882.35244256927729,844.17106220071901,836.20646131098056,817.7584133856725,775.83352139197314]
[269,"SD056","SD056: EAD LA 100Mb Connection   Internal   WECLA","OR","AI",0,10.220184477782112,null,"£",71.641514012010305,70.169652119391429,68.883806491156776,69.705121987074733,65.617742013064984,null,null,null,6.8172689216759966E-2,8.744802367568251E-2,9.1706658211336389E-2,8.989055878557925E-2,6.1538613359574959E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!275:275,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.4857236215685419E-2},{"$f":"IF($G277=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A277,AA$7)/$G277)","v":2.475995147022796E-2},{"$f":"IF($G277=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A277,AB$7)/$G277)","v":2.456927294733869E-2},{"$f":"IF($G277=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A277,AC$7)/$G277)","v":2.4288936054727421E-2},{"$f":"IF($G277=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A277,AD$7)/$G277)","v":2.3922526268884907E-2},null,null,null,{"$f":"IF($G277=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A277,AH$7)/$G277)","v":0},{"$f":"IF($G277=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A277,AI$7)/$G277)","v":6.0992926045184146E-3},{"$f":"IF($G277=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A277,AJ$7)/$G277)","v":7.8386432392646144E-3},{"$f":"IF($G277=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A277,AK$7)/$G277)","v":6.9922986930543449E-3},{"$f":"IF($G277=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A277,AL$7)/$G277)","v":-8.8498983335394494E-5},null,null,null,{"$f":"IF($G277=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A277,AP$7)/$G277)","v":0},{"$f":"IF($G277=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A277,AQ$7)/$G277)","v":6.0992926045184146E-3},{"$f":"IF($G277=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A277,AR$7)/$G277)","v":7.8386432392646144E-3},{"$f":"IF($G277=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A277,AS$7)/$G277)","v":6.9922986930543449E-3},{"$f":"IF($G277=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A277,AT$7)/$G277)","v":2.6985729962386053E-3},null,null,null,2.4857236215685419E-2,3.0859244074746373E-2,3.2407916186603304E-2,3.1281234747781765E-2,2.3834027285549512E-2,null,null,null,null,6.0992926045184146E-3,1.3937936762050606E-2,2.0930238284408282E-2,2.3628815918801734E-2,null,null,null,9.3029925432445384E-2,0.11830726775042888,0.12411457439793969,0.12117179353336102,8.5372640645124467E-2,null,null,"£",97.763558735574946,94.931588757583199,93.226429708711251,93.961977361637722,91.031623934929939]
[270,"SD057","SD057: EAD LA 1Gb Connection   Internal   WECLA","OR","AI",0,14.570422369305239,null,"£",92.502216968731616,90.601653971168901,88.941603525818138,90.001779808832865,84.723794200834504,null,null,null,1.7876105230448889E-2,2.4261763215760478E-2,2.5803556048859842E-2,3.1464184964379749E-2,4.0437304144148166E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!276:276,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.2388937868379295E-3},{"$f":"IF($G278=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A278,AA$7)/$G278)","v":4.2272570612284814E-3},{"$f":"IF($G278=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A278,AB$7)/$G278)","v":4.2044490289224199E-3},{"$f":"IF($G278=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A278,AC$7)/$G278)","v":4.1709165027560011E-3},{"$f":"IF($G278=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A278,AD$7)/$G278)","v":4.1270883598261967E-3},null,null,null,{"$f":"IF($G278=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A278,AH$7)/$G278)","v":0},{"$f":"IF($G278=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A278,AI$7)/$G278)","v":1.2928983628886686E-3},{"$f":"IF($G278=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A278,AJ$7)/$G278)","v":1.6752127737514363E-3},{"$f":"IF($G278=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A278,AK$7)/$G278)","v":2.6865603088664053E-3},{"$f":"IF($G278=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A278,AL$7)/$G278)","v":4.8333134217273567E-3},null,null,null,{"$f":"IF($G278=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A278,AP$7)/$G278)","v":0},{"$f":"IF($G278=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A278,AQ$7)/$G278)","v":1.2928983628886686E-3},{"$f":"IF($G278=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A278,AR$7)/$G278)","v":1.6752127737514363E-3},{"$f":"IF($G278=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A278,AS$7)/$G278)","v":2.6865603088664053E-3},{"$f":"IF($G278=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A278,AT$7)/$G278)","v":4.8333134217273567E-3},null,null,null,4.2388937868379295E-3,5.5201554241171499E-3,5.8796618026738558E-3,6.8574768116224059E-3,8.9604017815535543E-3,null,null,null,null,1.2928983628886686E-3,2.9681112765440106E-3,5.6546720184592475E-3,1.0487986340832681E-2,null,null,null,2.2114999017286818E-2,2.9781918639877628E-2,3.1683217851533697E-2,3.8321661776002158E-2,4.9397705925701724E-2,null,null,"£",114.43692073796224,111.21578688291227,109.20805625539927,109.61726067199604,103.49752930916257]
[273,"SD038","SD038: EAD LA 1Gb Connection   External   WECLA","OR","AI",0,8.9649991486704437,null,"£",91.93491044537933,90.045966415239519,88.396160683595042,89.449746512693139,84.203998061036515,null,null,null,9.4023671610698346E-3,2.2630114128168909E-2,2.6166841821281737E-2,2.7639949250440856E-2,2.5694618615669185E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!279:279,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.520262307861362E-3},{"$f":"IF($G281=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A281,AA$7)/$G281)","v":3.5045558901438305E-3},{"$f":"IF($G281=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A281,AB$7)/$G281)","v":3.4737712550770954E-3},{"$f":"IF($G281=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A281,AC$7)/$G281)","v":3.4285114847999688E-3},{"$f":"IF($G281=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A281,AD$7)/$G281)","v":3.3693554704206782E-3},null,null,null,{"$f":"IF($G281=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A281,AH$7)/$G281)","v":0},{"$f":"IF($G281=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A281,AI$7)/$G281)","v":4.0625522575814975E-3},{"$f":"IF($G281=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A281,AJ$7)/$G281)","v":5.2498457413208211E-3},{"$f":"IF($G281=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A281,AK$7)/$G281)","v":5.5915079005843448E-3},{"$f":"IF($G281=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A281,AL$7)/$G281)","v":5.4907351635115099E-3},null,null,null,{"$f":"IF($G281=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A281,AP$7)/$G281)","v":0},{"$f":"IF($G281=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A281,AQ$7)/$G281)","v":4.0625522575814975E-3},{"$f":"IF($G281=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A281,AR$7)/$G281)","v":5.2498457413208211E-3},{"$f":"IF($G281=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A281,AS$7)/$G281)","v":5.5915079005843448E-3},{"$f":"IF($G281=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A281,AT$7)/$G281)","v":5.4907351635115099E-3},null,null,null,3.520262307861362E-3,7.567108147725328E-3,8.7236169963979156E-3,9.0200193853843137E-3,8.860090633932189E-3,null,null,null,null,4.0625522575814975E-3,9.3123985676004557E-3,1.4903908225847921E-2,2.0394646460249723E-2,null,null,null,1.2922629468931197E-2,3.0197222275894237E-2,3.4890458817679652E-2,3.6659968635825171E-2,3.455470924960137E-2,null,null,"£",126.35549777975592,120.15573794672291,117.86606213454355,118.64077144011179,113.23945742003521]
[274,"SD052","SD052: EAD  10Mb Connection   Internal   WECLA","OR","AI",0,13.951468283298361,null,"£",73.873263327889831,72.355083778279948,71.029987037423254,71.875771001765813,67.659394453591901,null,null,null,1.0027976364263469E-3,3.5360954831170605E-4,8.1807232069565236E-5,6.6748350633289647E-5,6.7333123116961667E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!280:280,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.5380987618135736E-4},{"$f":"IF($G282=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A282,AA$7)/$G282)","v":2.5308219804108143E-4},{"$f":"IF($G282=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A282,AB$7)/$G282)","v":2.5165594584902528E-4},{"$f":"IF($G282=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A282,AC$7)/$G282)","v":2.4955906016855894E-4},{"$f":"IF($G282=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A282,AD$7)/$G282)","v":2.4681836012190728E-4},null,null,null,{"$f":"IF($G282=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A282,AH$7)/$G282)","v":0},{"$f":"IF($G282=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A282,AI$7)/$G282)","v":-1.2851295149811387E-4},{"$f":"IF($G282=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A282,AJ$7)/$G282)","v":-1.8725990737000509E-4},{"$f":"IF($G282=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A282,AK$7)/$G282)","v":-1.910046567363674E-4},{"$f":"IF($G282=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A282,AL$7)/$G282)","v":-1.8999616219212852E-4},null,null,null,{"$f":"IF($G282=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A282,AP$7)/$G282)","v":0},{"$f":"IF($G282=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A282,AQ$7)/$G282)","v":-5.5236107462776387E-5},{"$f":"IF($G282=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A282,AR$7)/$G282)","v":-8.3587597831512577E-5},{"$f":"IF($G282=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A282,AS$7)/$G282)","v":-8.7332331937815569E-5},{"$f":"IF($G282=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A282,AT$7)/$G282)","v":-8.6323820734676137E-5},null,null,null,2.5380987618135736E-4,1.2456924654296757E-4,6.4396038479020193E-5,5.8554403432191539E-5,5.682219792977876E-5,null,null,null,null,-5.5236107462776387E-5,-1.3882371132439952E-4,-2.2615606369638967E-4,-3.124799207716358E-4,null,null,null,1.2566075126077042E-3,4.7817879485467362E-4,1.4620327054858543E-4,1.2530275406548119E-4,1.2415532104674044E-4,null,null,"£",92.570718464683679,97.844266162768307,126.9425226740849,134.9281588481588,124.75693167569209]
[277,"SD033","SD033: EAD  10Mb Connection   External   WECLA","OR","AI",0,13.214847759703325,null,"£",75.642731751245719,74.088179762480152,72.731356841124381,73.597380878643861,69.279982424529365,null,null,null,9.769131725884039E-4,1.6888123560477558E-4,2.2268249455442994E-5,1.8904511324553232E-5,1.8644440027770561E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!283:283,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.7009748443927077E-4},{"$f":"IF($G285=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A285,AA$7)/$G285)","v":2.6927994338159618E-4},{"$f":"IF($G285=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A285,AB$7)/$G285)","v":2.6767755965491537E-4},{"$f":"IF($G285=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A285,AC$7)/$G285)","v":2.6532172438390947E-4},{"$f":"IF($G285=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A285,AD$7)/$G285)","v":2.6224256897601272E-4},null,null,null,{"$f":"IF($G285=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A285,AH$7)/$G285)","v":0},{"$f":"IF($G285=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A285,AI$7)/$G285)","v":-1.759563383094724E-4},{"$f":"IF($G285=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A285,AJ$7)/$G285)","v":-2.1413639333081887E-4},{"$f":"IF($G285=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A285,AK$7)/$G285)","v":-2.1513224445976156E-4},{"$f":"IF($G285=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A285,AL$7)/$G285)","v":-2.1497181257656761E-4},null,null,null,{"$f":"IF($G285=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A285,AP$7)/$G285)","v":0},{"$f":"IF($G285=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A285,AQ$7)/$G285)","v":-6.3667469634692963E-5},{"$f":"IF($G285=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A285,AR$7)/$G285)","v":-8.5922456086181254E-5},{"$f":"IF($G285=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A285,AS$7)/$G285)","v":-8.6918288298031238E-5},{"$f":"IF($G285=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A285,AT$7)/$G285)","v":-8.6757835763674694E-5},null,null,null,2.7009748443927077E-4,9.332360507212378E-5,5.3541166324096498E-5,5.0189479924147911E-5,4.7270756399445113E-5,null,null,null,null,-6.3667469634692963E-5,-1.4958993268786931E-4,-2.365082430568757E-4,-3.2326611691445468E-4,null,null,null,1.2470106570276747E-3,2.6220484067689934E-4,7.5809415779539492E-5,6.9093991248701147E-5,6.5915196427215674E-5,null,null,"£",96.556475301240852,115.02923519653153,247.60463017137349,268.99065006519123,244.93112387312399]
[278,"SD034","SD034: EAD  100Mb Connection   External   WECLA","OR","AI",0,14.629543617456109,null,"£",70.387668343111173,68.941507735205192,67.678267867656487,68.485068413431179,64.469014450335351,null,null,null,2.473857041955806E-2,2.3150776663574121E-2,3.0439479062057261E-2,1.562814723804324E-2,2.0530851301333947E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!284:284,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.84999476972951E-3},{"$f":"IF($G286=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A286,AA$7)/$G286)","v":5.8340000871072595E-3},{"$f":"IF($G286=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A286,AB$7)/$G286)","v":5.8026504440920361E-3},{"$f":"IF($G286=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A286,AC$7)/$G286)","v":5.7565599879104397E-3},{"$f":"IF($G286=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A286,AD$7)/$G286)","v":5.6963182177678755E-3},null,null,null,{"$f":"IF($G286=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A286,AH$7)/$G286)","v":0},{"$f":"IF($G286=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A286,AI$7)/$G286)","v":-2.0645215755192009E-4},{"$f":"IF($G286=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A286,AJ$7)/$G286)","v":1.2946273125341368E-3},{"$f":"IF($G286=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A286,AK$7)/$G286)","v":-1.581962279350414E-3},{"$f":"IF($G286=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A286,AL$7)/$G286)","v":-3.7902696874330067E-4},null,null,null,{"$f":"IF($G286=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A286,AP$7)/$G286)","v":0},{"$f":"IF($G286=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A286,AQ$7)/$G286)","v":-2.0645215755192009E-4},{"$f":"IF($G286=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A286,AR$7)/$G286)","v":1.2946273125341368E-3},{"$f":"IF($G286=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A286,AS$7)/$G286)","v":-3.2501550945273592E-4},{"$f":"IF($G286=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A286,AT$7)/$G286)","v":8.7791998959377835E-4},null,null,null,5.84999476972951E-3,5.6275479295553391E-3,7.0972777566261731E-3,4.1745977085600253E-3,5.3172912490245744E-3,null,null,null,null,-2.0645215755192009E-4,1.0881751339544589E-3,7.6315977394059349E-4,1.641079877946035E-3,null,null,null,3.058856518928757E-2,2.877832459312946E-2,3.7536756818683431E-2,1.9802744946603265E-2,2.584814255035852E-2,null,null,"£",87.032425282465951,85.699979589245373,83.458152410517727,86.778830643501053,81.165863564806017]
[281,"SD227","SD227: EBD ONBS Connections AISBO   Internal   WECLA","OR","AI",0,11.650755199690431,null,"£",{"$f":"IF($A289=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,J$7)*INDEX(UF_Cost,,$A289)))","v":89.062531273964481},87.232138035998929,85.634683059656709,86.654234502861215,81.570714577556203,null,null,null,2.5890477841341474E-4,2.433118035773301E-4,2.0007079840108307E-4,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!287:287,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":9.3027065882842302E-5},{"$f":"IF($G289=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A289,AA$7)/$G289)","v":9.2707680294881726E-5},{"$f":"IF($G289=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A289,AB$7)/$G289)","v":9.2081684553812969E-5},{"$f":"IF($G289=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A289,AC$7)/$G289)","v":9.1161343074862793E-5},{"$f":"IF($G289=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A289,AD$7)/$G289)","v":8.99584297106723E-5},null,null,null,{"$f":"IF($G289=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A289,AH$7)/$G289)","v":0},{"$f":"IF($G289=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A289,AI$7)/$G289)","v":-2.9401616934538763E-6},{"$f":"IF($G289=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A289,AJ$7)/$G289)","v":-1.4227408539169243E-5},{"$f":"IF($G289=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A289,AK$7)/$G289)","v":-7.2414794259479409E-5},{"$f":"IF($G289=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A289,AL$7)/$G289)","v":-7.2414794142788058E-5},null,null,null,{"$f":"IF($G289=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A289,AP$7)/$G289)","v":0},{"$f":"IF($G289=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A289,AQ$7)/$G289)","v":-2.9401616934538763E-6},{"$f":"IF($G289=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A289,AR$7)/$G289)","v":-1.1350706962639452E-5},{"$f":"IF($G289=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A289,AS$7)/$G289)","v":-2.8957229218791464E-5},{"$f":"IF($G289=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A289,AT$7)/$G289)","v":-2.8957229172128923E-5},null,null,null,9.3027065882842302E-5,8.9767518601427843E-5,7.7854276014643721E-5,1.8746548815383384E-5,1.7543635567884242E-5,null,null,null,null,-2.9401616934538763E-6,-1.4290868652874474E-5,-4.3248097850570918E-5,-7.2205326953008562E-5,null,null,null,3.5193184429625703E-4,3.3307932217875797E-4,2.7792507441572677E-4,1.8746548815383384E-5,1.7543635567884242E-5,null,null,"£",121.06358592922498,119.41558519580805,118.95801812221602,0,0]
[282,"SD040","SD040: Other Ethernet Connections   External   WECLA","OR","AI",0,11.627037663804165,null,"£",49.527535095233439,48.509852765845672,47.621171621308171,48.188612762729178,45.362377463815974,null,null,null,5.0929164338428543E-3,1.2390797104284697E-3,2.261856694665311E-3,2.1222590994452954E-3,2.6052861307655742E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!288:288,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.322384322632112E-3},{"$f":"IF($G290=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A290,AA$7)/$G290)","v":1.3178350668081806E-3},{"$f":"IF($G290=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A290,AB$7)/$G290)","v":1.3089185082242739E-3},{"$f":"IF($G290=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A290,AC$7)/$G290)","v":1.2958093251992763E-3},{"$f":"IF($G290=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A290,AD$7)/$G290)","v":1.2786751876804057E-3},null,null,null,{"$f":"IF($G290=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A290,AH$7)/$G290)","v":0},{"$f":"IF($G290=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A290,AI$7)/$G290)","v":-7.8465830653763559E-4},{"$f":"IF($G290=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A290,AJ$7)/$G290)","v":-5.3788044116879206E-4},{"$f":"IF($G290=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A290,AK$7)/$G290)","v":-5.7549995655555269E-4},{"$f":"IF($G290=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A290,AL$7)/$G290)","v":-4.3242170604660074E-4},null,null,null,{"$f":"IF($G290=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A290,AP$7)/$G290)","v":0},{"$f":"IF($G290=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A290,AQ$7)/$G290)","v":-3.9775180653042074E-4},{"$f":"IF($G290=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A290,AR$7)/$G290)","v":-1.5097389603087538E-4},{"$f":"IF($G290=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A290,AS$7)/$G290)","v":-1.8859335056724475E-4},{"$f":"IF($G290=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A290,AT$7)/$G290)","v":-4.55150336299384E-5},null,null,null,1.322384322632112E-3,5.3317676027054498E-4,7.7103806705548187E-4,7.2030936864372365E-4,8.4625348163380493E-4,null,null,null,null,-3.9775180653042074E-4,-5.4872574895704841E-4,-7.3731918582465954E-4,-7.8283434604561354E-4,null,null,null,6.4153007564749665E-3,1.7722564706990148E-3,3.0328947617207927E-3,2.8425684680890191E-3,3.451539612399379E-3,null,null,"£",62.387442929835331,69.38367219910144,63.854620983688733,64.544160133929452,60.097062230537013]
[285,"SD002","SD002: Excess Construction Charge   External   WECLA","OR","AI",0,11.1199819723481,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!291:291,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.0493377842229816E-4},{"$f":"IF($G293=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A293,AA$7)/$G293)","v":2.0419660562662325E-4},{"$f":"IF($G293=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A293,AB$7)/$G293)","v":2.0275174689433705E-4},{"$f":"IF($G293=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A293,AC$7)/$G293)","v":2.0062750962032908E-4},{"$f":"IF($G293=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A293,AD$7)/$G293)","v":1.9785106883870942E-4},null,null,null,{"$f":"IF($G293=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A293,AH$7)/$G293)","v":0},{"$f":"IF($G293=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A293,AI$7)/$G293)","v":0},{"$f":"IF($G293=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A293,AJ$7)/$G293)","v":0},{"$f":"IF($G293=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A293,AK$7)/$G293)","v":0},{"$f":"IF($G293=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A293,AL$7)/$G293)","v":0},null,null,null,{"$f":"IF($G293=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A293,AP$7)/$G293)","v":0},{"$f":"IF($G293=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A293,AQ$7)/$G293)","v":0},{"$f":"IF($G293=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A293,AR$7)/$G293)","v":0},{"$f":"IF($G293=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A293,AS$7)/$G293)","v":0},{"$f":"IF($G293=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A293,AT$7)/$G293)","v":0},null,null,null,2.0493377842229816E-4,2.0419660562662325E-4,2.0275174689433705E-4,2.0062750962032908E-4,1.9785106883870942E-4,null,null,null,null,0,0,0,0,null,null,null,2.0493377842229816E-4,2.0419660562662325E-4,2.0275174689433705E-4,2.0062750962032908E-4,1.9785106883870942E-4,null,null,"£",0,0,0,0,0]
[286,"SD314","SD314: EBD MISBO Rentals   External   Non WECLA","OR","MI",0,10.778290163293462,null,"£",5586.3343073503229,6014.0542300610659,6836.3312867401419,6979.1866851470768,5570.1397379428417,null,null,null,0.21182169321039163,1.0044415641829736,2.5605048425894528,3.9558318609342686,2.616176401659041,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!292:292,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.0802390080632566E-4},{"$f":"IF($G294=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A294,AA$7)/$G294)","v":2.0725189008516466E-4},{"$f":"IF($G294=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A294,AB$7)/$G294)","v":2.0573874906294737E-4},{"$f":"IF($G294=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A294,AC$7)/$G294)","v":2.0351412294463948E-4},{"$f":"IF($G294=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A294,AD$7)/$G294)","v":2.0060647111627607E-4},null,null,null,{"$f":"IF($G294=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A294,AH$7)/$G294)","v":0},{"$f":"IF($G294=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A294,AI$7)/$G294)","v":3.3395995745930291E-4},{"$f":"IF($G294=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A294,AJ$7)/$G294)","v":8.5375771741482678E-4},{"$f":"IF($G294=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A294,AK$7)/$G294)","v":1.3242755128451578E-3},{"$f":"IF($G294=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A294,AL$7)/$G294)","v":1.0899859950037462E-3},null,null,null,{"$f":"IF($G294=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A294,AP$7)/$G294)","v":0},{"$f":"IF($G294=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A294,AQ$7)/$G294)","v":3.3395995745930291E-4},{"$f":"IF($G294=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A294,AR$7)/$G294)","v":8.5375771741482678E-4},{"$f":"IF($G294=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A294,AS$7)/$G294)","v":1.3242755128451578E-3},{"$f":"IF($G294=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A294,AT$7)/$G294)","v":1.1420157815500783E-3},null,null,null,2.0802390080632566E-4,5.4121184754446754E-4,1.0594964664777742E-3,1.5277896357897972E-3,1.2905924661200223E-3,null,null,null,null,3.3395995745930291E-4,1.1877176749993108E-3,2.5119931884447421E-3,3.6540089713807608E-3,null,null,null,0.21202971711119795,1.0049827760305181,2.5615643390559306,3.9573596505700586,2.6174669941251612,null,null,"£",5591.8204831815628,6017.294714641901,6839.160052662196,6981.8821306206601,5572.8875573851656]
[289,"SD306","SD306: BES MISBO Rentals   External   Non WECLA","OR","MI",0,12.683650284123873,null,"£",1464.3388209145014,1468.9342533812182,1595.216609593343,1639.2234086866472,1620.7335023923729,null,null,null,0.84810301854951908,0.15220970144474022,0.12173616451258819,0.13050097814457967,8.6846225406788879E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!295:295,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.2045245908025556E-3},{"$f":"IF($G297=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A297,AA$7)/$G297)","v":2.1975724038913757E-3},{"$f":"IF($G297=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A297,AB$7)/$G297)","v":2.1839460883704117E-3},{"$f":"IF($G297=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A297,AC$7)/$G297)","v":2.1639125861435114E-3},{"$f":"IF($G297=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A297,AD$7)/$G297)","v":2.1377281250540242E-3},null,null,null,{"$f":"IF($G297=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A297,AH$7)/$G297)","v":0},{"$f":"IF($G297=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A297,AI$7)/$G297)","v":-8.9261682952592283E-4},{"$f":"IF($G297=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A297,AJ$7)/$G297)","v":-9.5237590749212646E-4},{"$f":"IF($G297=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A297,AK$7)/$G297)","v":-9.4534502063699428E-4},{"$f":"IF($G297=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A297,AL$7)/$G297)","v":-9.9750698271696358E-4},null,null,null,{"$f":"IF($G297=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A297,AP$7)/$G297)","v":0},{"$f":"IF($G297=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A297,AQ$7)/$G297)","v":-3.8775877675548766E-4},{"$f":"IF($G297=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A297,AR$7)/$G297)","v":-4.4751779423395896E-4},{"$f":"IF($G297=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A297,AS$7)/$G297)","v":-4.4048682582232385E-4},{"$f":"IF($G297=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A297,AT$7)/$G297)","v":-4.926486988697631E-4},null,null,null,2.2045245908025556E-3,1.3049555743654528E-3,1.2315701808782852E-3,1.2185675655065171E-3,1.1402211423370606E-3,null,null,null,null,-3.8775877675548766E-4,-8.3527661744735489E-4,-1.2757635782031146E-3,-1.7684125020557744E-3,null,null,null,0.85030754314032164,0.15351465701910566,0.12296773469346647,0.13171954571008618,8.7986446549125935E-2,null,null,"£",1468.1451638579492,1481.5280231878166,1611.354962697229,1654.5298416869541,1642.0124307149999]
[290,"SD301","SD301: WES MISBO Rentals   Internal   Non WECLA","OR","MI",0,9.0985182309062438,null,"£",1289.2647403564863,1340.7531418374879,1476.1233728975271,1857.254450662974,4171.6110789644736,null,null,null,0.41416492947045652,0.31952728114277612,0.33511661647234375,0.29629790930811578,0.39687600735973028,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!296:296,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0790191924088144E-3},{"$f":"IF($G298=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A298,AA$7)/$G298)","v":1.0742755284280355E-3},{"$f":"IF($G298=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A298,AB$7)/$G298)","v":1.0649779368325576E-3},{"$f":"IF($G298=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A298,AC$7)/$G298)","v":1.0513085663188459E-3},{"$f":"IF($G298=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A298,AD$7)/$G298)","v":1.0334422673569589E-3},null,null,null,{"$f":"IF($G298=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A298,AH$7)/$G298)","v":0},{"$f":"IF($G298=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A298,AI$7)/$G298)","v":-1.344516394529119E-4},{"$f":"IF($G298=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A298,AJ$7)/$G298)","v":-1.5291109661768552E-4},{"$f":"IF($G298=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A298,AK$7)/$G298)","v":-2.620998163948235E-4},{"$f":"IF($G298=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A298,AL$7)/$G298)","v":-3.6538673174581947E-4},null,null,null,{"$f":"IF($G298=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A298,AP$7)/$G298)","v":0},{"$f":"IF($G298=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A298,AQ$7)/$G298)","v":-1.2221560075222334E-4},{"$f":"IF($G298=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A298,AR$7)/$G298)","v":-1.4067505690426395E-4},{"$f":"IF($G298=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A298,AS$7)/$G298)","v":-2.4706885956623864E-4},{"$f":"IF($G298=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A298,AT$7)/$G298)","v":-3.4852388362318617E-4},null,null,null,1.0790191924088144E-3,9.3982388897512355E-4,9.1206684021487208E-4,7.8920874992402241E-4,6.6805553561113951E-4,null,null,null,null,-1.2221560075222334E-4,-2.6289066777183392E-4,-5.0995955667539885E-4,-8.5848350242426381E-4,null,null,null,0.41524394866286535,0.32046710503175124,0.33602868331255864,0.29708711805803978,0.39754406289534139,null,null,"£",1292.6236471589511,1344.6966919074871,1480.1408495438905,1862.2013686710059,4178.6330904291099]
[293,"SD322","SD322: WES BES Main Link MISBO   External   Non WECLA","OR","MI",0,12.212560930505377,null,"£",70.419080542591246,82.248229333965398,72.113756444733554,65.163555038327743,73.683301206775326,null,null,null,0.24804121151973343,0.12211162261027884,8.3092630949540891E-2,0.23565636596012432,0.93282124210479356,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!299:299,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.4946110403664553E-4},{"$f":"IF($G301=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A301,AA$7)/$G301)","v":3.4831653477133273E-4},{"$f":"IF($G301=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A301,AB$7)/$G301)","v":3.4607317378892657E-4},{"$f":"IF($G301=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A301,AC$7)/$G301)","v":3.4277496858311119E-4},{"$f":"IF($G301=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A301,AD$7)/$G301)","v":3.3846410225733836E-4},null,null,null,{"$f":"IF($G301=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A301,AH$7)/$G301)","v":0},{"$f":"IF($G301=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A301,AI$7)/$G301)","v":-7.894458829417109E-5},{"$f":"IF($G301=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A301,AJ$7)/$G301)","v":-9.243058335871029E-5},{"$f":"IF($G301=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A301,AK$7)/$G301)","v":6.8151147045384819E-6},{"$f":"IF($G301=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A301,AL$7)/$G301)","v":3.5790280137224472E-4},null,null,null,{"$f":"IF($G301=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A301,AP$7)/$G301)","v":0},{"$f":"IF($G301=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A301,AQ$7)/$G301)","v":-4.0118738984862043E-5},{"$f":"IF($G301=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A301,AR$7)/$G301)","v":-5.3604728813643168E-5},{"$f":"IF($G301=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A301,AS$7)/$G301)","v":4.5640976309055665E-5},{"$f":"IF($G301=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A301,AT$7)/$G301)","v":3.9672867068332957E-4},null,null,null,3.4946110403664553E-4,2.6937194647716164E-4,2.5364259043021627E-4,3.4959008328764966E-4,6.9636690362958307E-4,null,null,null,null,-4.0118738984862043E-5,-9.3723473208612537E-5,-4.8082513940680254E-5,3.4864614719872335E-4,null,null,null,0.24839067262377007,0.12238099455675601,8.3346273539971108E-2,0.23600595604341196,0.93351760900842318,null,null,"£",70.518292804460472,82.429664689228005,72.333885712290424,65.260223475610786,73.738307042828964]
[294,"SD323","SD323: Other Ethernet main links  1Gb Internal non WECLA","OR","MI",0,9.9462848955473291,null,"£",70.319672316033191,82.140171103005756,72.014626004321684,65.069534845885784,73.584856843624308,null,null,null,0.1314629768657882,0.14675169576356836,0.18127196504721801,0.1677112512066618,0.170027367189824,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!300:300,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.0651661318355239E-4},{"$f":"IF($G302=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A302,AA$7)/$G302)","v":1.0608824587603712E-4},{"$f":"IF($G302=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A302,AB$7)/$G302)","v":1.0524864592798451E-4},{"$f":"IF($G302=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A302,AC$7)/$G302)","v":1.0401426262433894E-4},{"$f":"IF($G302=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A302,AD$7)/$G302)","v":1.0240088724782643E-4},null,null,null,{"$f":"IF($G302=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A302,AH$7)/$G302)","v":0},{"$f":"IF($G302=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A302,AI$7)/$G302)","v":0},{"$f":"IF($G302=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A302,AJ$7)/$G302)","v":0},{"$f":"IF($G302=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A302,AK$7)/$G302)","v":5.0104542258600066E-22},{"$f":"IF($G302=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A302,AL$7)/$G302)","v":5.0104542413719702E-22},null,null,null,{"$f":"IF($G302=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A302,AP$7)/$G302)","v":0},{"$f":"IF($G302=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A302,AQ$7)/$G302)","v":0},{"$f":"IF($G302=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A302,AR$7)/$G302)","v":0},{"$f":"IF($G302=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A302,AS$7)/$G302)","v":5.0104542258600066E-22},{"$f":"IF($G302=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A302,AT$7)/$G302)","v":5.0104542413719702E-22},null,null,null,1.0651661318355239E-4,1.0608824587603712E-4,1.0524864592798451E-4,1.0401426262433894E-4,1.0240088724782643E-4,null,null,null,null,0,0,5.0104542258600066E-22,1.002090848274394E-21,null,null,null,0.13156949347897176,0.14685778400944441,0.18137721369314599,0.16781526546928616,0.17012976807707184,null,null,"£",70.376648154507691,82.199551041499376,72.056438547546392,65.109890872315773,73.629174148263743]
[297,"SD326","SD326: Optical Services Main Link   External   Non WECLA","OR","MI",0,11.837633245101278,null,"£",70.372781978218057,82.196580452563069,72.067148814501849,65.120099407714946,73.636536631349884,null,null,null,1.4790669292772407,2.9003221793715896,3.2008205271521715,5.1416654050749884,8.8181086895847347,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!303:303,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.4039346978368243E-3},{"$f":"IF($G305=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A305,AA$7)/$G305)","v":2.3958118692651987E-3},{"$f":"IF($G305=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A305,AB$7)/$G305)","v":2.3798910863271159E-3},{"$f":"IF($G305=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A305,AC$7)/$G305)","v":2.3564842359746667E-3},{"$f":"IF($G305=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A305,AD$7)/$G305)","v":2.3258906814308646E-3},null,null,null,{"$f":"IF($G305=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A305,AH$7)/$G305)","v":0},{"$f":"IF($G305=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A305,AI$7)/$G305)","v":6.3915104792223055E-4},{"$f":"IF($G305=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A305,AJ$7)/$G305)","v":1.0406790064145049E-3},{"$f":"IF($G305=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A305,AK$7)/$G305)","v":2.542599057859171E-3},{"$f":"IF($G305=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A305,AL$7)/$G305)","v":4.2806236474158847E-3},null,null,null,{"$f":"IF($G305=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A305,AP$7)/$G305)","v":0},{"$f":"IF($G305=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A305,AQ$7)/$G305)","v":6.3915104792223055E-4},{"$f":"IF($G305=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A305,AR$7)/$G305)","v":1.0406790064145049E-3},{"$f":"IF($G305=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A305,AS$7)/$G305)","v":2.542599057859171E-3},{"$f":"IF($G305=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A305,AT$7)/$G305)","v":4.2806236474158847E-3},null,null,null,2.4039346978368243E-3,3.0349629171874293E-3,3.4205700927416208E-3,4.8990832938338377E-3,6.6065143288467493E-3,null,null,null,null,6.3915104792223055E-4,1.679830147498416E-3,4.2224295354917124E-3,8.5030540888018577E-3,null,null,null,1.4814708639750775,2.9033571422887769,3.2042410972449131,5.1465644883688224,8.8247152039135823,null,null,"£",70.48715920417861,82.282592818833066,72.144163671102817,65.182147161889347,73.691705018529831]
[298,"SD309","SD309: Optical Services Rentals   Internal   Non WECLA","OR","MI",0,15.53739613827967,null,"£",4030.3614768754078,3924.5783359041689,3850.6592798724578,3762.4084364288024,3650.8632355556319,null,null,null,10.965303752212167,14.091814014669422,18.342534824645533,14.220545157120148,14.120710430193094,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!304:304,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":7.158313167634869E-3},{"$f":"IF($G306=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A306,AA$7)/$G306)","v":7.1398850352940302E-3},{"$f":"IF($G306=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A306,AB$7)/$G306)","v":7.1037658042981166E-3},{"$f":"IF($G306=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A306,AC$7)/$G306)","v":7.0506630468873677E-3},{"$f":"IF($G306=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A306,AD$7)/$G306)","v":6.9812559162622861E-3},null,null,null,{"$f":"IF($G306=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A306,AH$7)/$G306)","v":0},{"$f":"IF($G306=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A306,AI$7)/$G306)","v":1.3964746063288873E-3},{"$f":"IF($G306=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A306,AJ$7)/$G306)","v":3.2571443450518573E-3},{"$f":"IF($G306=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A306,AK$7)/$G306)","v":1.7162162588627591E-3},{"$f":"IF($G306=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A306,AL$7)/$G306)","v":1.8549375593195114E-3},null,null,null,{"$f":"IF($G306=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A306,AP$7)/$G306)","v":0},{"$f":"IF($G306=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A306,AQ$7)/$G306)","v":1.3964746063288873E-3},{"$f":"IF($G306=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A306,AR$7)/$G306)","v":3.2571443450518573E-3},{"$f":"IF($G306=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A306,AS$7)/$G306)","v":2.3000917985551762E-3},{"$f":"IF($G306=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A306,AT$7)/$G306)","v":2.4388132001509936E-3},null,null,null,7.158313167634869E-3,8.5363596416229183E-3,1.0360910149349974E-2,8.7668793057501266E-3,8.836193475581797E-3,null,null,null,null,1.3964746063288873E-3,4.6536191157234407E-3,6.953711652691796E-3,9.3925260573664397E-3,null,null,null,10.972462065379801,14.100350374311045,18.352895734794881,14.229312036425897,14.129546623668675,null,null,"£",4032.9925567143432,3926.9557169909563,3852.8343519219816,3764.727938269039,3653.1478043145294]
[301,"SD312","SD312: oth ether services   1Gb rental External non WECLA","OR","MI",0,7.5551674348828479,null,"£",{"$f":"IF($A309=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,J$7)*INDEX(UF_Cost,,$A309)))","v":5123.3291735656421},4988.5833292618654,4894.7569904129887,4782.4341989600098,4640.4877424127426,null,null,null,3.0483808582715561E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!307:307,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.2959712677971583E-6},{"$f":"IF($G309=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A309,AA$7)/$G309)","v":3.2785211115271735E-6},{"$f":"IF($G309=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A309,AB$7)/$G309)","v":3.2443188052842777E-6},{"$f":"IF($G309=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A309,AC$7)/$G309)","v":3.1940344351064512E-6},{"$f":"IF($G309=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A309,AD$7)/$G309)","v":3.1283112836445503E-6},null,null,null,{"$f":"IF($G309=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A309,AH$7)/$G309)","v":0},{"$f":"IF($G309=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A309,AI$7)/$G309)","v":-1.1649434516072837E-6},{"$f":"IF($G309=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A309,AJ$7)/$G309)","v":-1.1649434514672526E-6},{"$f":"IF($G309=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A309,AK$7)/$G309)","v":-1.1649434512784469E-6},{"$f":"IF($G309=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A309,AL$7)/$G309)","v":-1.1649434510723337E-6},null,null,null,{"$f":"IF($G309=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A309,AP$7)/$G309)","v":0},{"$f":"IF($G309=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A309,AQ$7)/$G309)","v":-7.3295201911690624E-7},{"$f":"IF($G309=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A309,AR$7)/$G309)","v":-7.3295201902880232E-7},{"$f":"IF($G309=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A309,AS$7)/$G309)","v":-7.3295201891001051E-7},{"$f":"IF($G309=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A309,AT$7)/$G309)","v":-7.3295201878032944E-7},null,null,null,3.2959712677971583E-6,2.1135776599198896E-6,2.0793753538170249E-6,2.0290909838280041E-6,1.9633678325722164E-6,null,null,null,null,-7.3295201911690624E-7,-1.4659040380576046E-6,-2.1988560567300315E-6,-2.9318080751213178E-6,null,null,null,3.0516768295393531E-3,2.1135776599198896E-6,2.0793753538170249E-6,2.0290909838280041E-6,1.9633678325722164E-6,null,null,"£",5128.8686210745454,0,0,0,0]
[302,"SD303","SD303: WES MISBO Connections   Internal   Non WECLA","OR","MI",0,9.1172291111666581,null,"£",19.479777504137072,19.079716756330793,18.729832437572483,18.95350678023248,17.842650474471213,null,null,null,5.4258278089775E-4,6.0217088472487655E-4,4.0154655188879369E-4,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!308:308,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.543559692528287E-4},{"$f":"IF($G310=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A310,AA$7)/$G310)","v":1.536787635182921E-4},{"$f":"IF($G310=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A310,AB$7)/$G310)","v":1.5235144030247724E-4},{"$f":"IF($G310=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A310,AC$7)/$G310)","v":1.5040000432432594E-4},{"$f":"IF($G310=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A310,AD$7)/$G310)","v":1.4784942014279133E-4},null,null,null,{"$f":"IF($G310=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A310,AH$7)/$G310)","v":0},{"$f":"IF($G310=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A310,AI$7)/$G310)","v":1.4981372419003723E-5},{"$f":"IF($G310=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A310,AJ$7)/$G310)","v":-2.5572898546378133E-5},{"$f":"IF($G310=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A310,AK$7)/$G310)","v":-1.1212375001953785E-4},{"$f":"IF($G310=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A310,AL$7)/$G310)","v":-1.1212374979581618E-4},null,null,null,{"$f":"IF($G310=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A310,AP$7)/$G310)","v":0},{"$f":"IF($G310=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A310,AQ$7)/$G310)","v":1.4981372419003723E-5},{"$f":"IF($G310=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A310,AR$7)/$G310)","v":-1.2983937512342782E-5},{"$f":"IF($G310=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A310,AS$7)/$G310)","v":-5.9529718296537822E-5},{"$f":"IF($G310=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A310,AT$7)/$G310)","v":-5.9529718177757565E-5},null,null,null,1.543559692528287E-4,1.6866013593729582E-4,1.267785417560991E-4,3.8276254304788095E-5,3.5725670346975141E-5,null,null,null,null,1.4981372419003723E-5,1.9974348863523067E-6,-5.7532283413836356E-5,-1.1706200147679918E-4,null,null,null,6.9693875015057873E-4,7.7083102066217231E-4,5.2832509364489279E-4,3.8276254304788095E-5,3.5725670346975141E-5,null,null,"£",25.021457121218699,24.42369419429361,24.643320755681959,0,0]
[305,"SD329","SD329: EBD ONBS Connections MISBO   Internal    Non WECLA","OR","MI",0,8.9987051906496838,null,"£",49.54408313407108,48.526149870914978,47.637018140836041,48.204862044216071,45.378000829545009,null,null,null,2.2653893289621228E-2,2.2500493061420296E-2,1.7017193020519714E-2,5.803232334702222E-2,5.3956186768534781E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!311:311,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":7.9088738049586764E-3},{"$f":"IF($G313=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A313,AA$7)/$G313)","v":7.8737187016658366E-3},{"$f":"IF($G313=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A313,AB$7)/$G313)","v":7.804814596085668E-3},{"$f":"IF($G313=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A313,AC$7)/$G313)","v":7.7035113631323156E-3},{"$f":"IF($G313=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A313,AD$7)/$G313)","v":7.5711047586650487E-3},null,null,null,{"$f":"IF($G313=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A313,AH$7)/$G313)","v":0},{"$f":"IF($G313=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A313,AI$7)/$G313)","v":8.1241096083974629E-5},{"$f":"IF($G313=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A313,AJ$7)/$G313)","v":-1.2569970570396462E-3},{"$f":"IF($G313=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A313,AK$7)/$G313)","v":9.3940261092525946E-3},{"$f":"IF($G313=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A313,AL$7)/$G313)","v":9.2136184219791251E-3},null,null,null,{"$f":"IF($G313=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A313,AP$7)/$G313)","v":0},{"$f":"IF($G313=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A313,AQ$7)/$G313)","v":8.1241096083974629E-5},{"$f":"IF($G313=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A313,AR$7)/$G313)","v":-9.6264716396088097E-4},{"$f":"IF($G313=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A313,AS$7)/$G313)","v":9.6883760476143936E-3},{"$f":"IF($G313=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A313,AT$7)/$G313)","v":9.5079684097749105E-3},null,null,null,7.9088738049586764E-3,7.9549597977498117E-3,6.5478175390460223E-3,1.7097537472384912E-2,1.6784723180644175E-2,null,null,null,null,8.1241096083974629E-5,-8.8140605860740934E-4,8.8069698534107392E-3,1.8314939742253816E-2,null,null,null,3.0562767094579904E-2,3.0455452859170107E-2,2.3565010559565738E-2,7.5129860819407132E-2,7.0740909949178948E-2,null,null,"£",66.840796607567853,65.682377083757387,65.966627643078951,62.407023660659789,59.494216745291006]
[306,"SD320","SD320: EBD MISBO Connections    External   Non WECLA","OR","MI",0,12.299509302994265,null,"£",48.593653900201048,47.595090070998957,46.72328767903344,47.279860072774326,44.506662998180573,null,null,null,1.5516050877641997E-3,1.7517490306848297E-2,8.0141459418333685E-3,4.0777566597482232E-3,3.4347427645276206E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!312:312,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.8075012347982109E-4},{"$f":"IF($G314=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A314,AA$7)/$G314)","v":5.7886145536792453E-4},{"$f":"IF($G314=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A314,AB$7)/$G314)","v":5.7515966082061557E-4},{"$f":"IF($G314=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A314,AC$7)/$G314)","v":5.6971726086246614E-4},{"$f":"IF($G314=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A314,AD$7)/$G314)","v":5.6260386939922466E-4},null,null,null,{"$f":"IF($G314=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A314,AH$7)/$G314)","v":0},{"$f":"IF($G314=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A314,AI$7)/$G314)","v":4.4537955552322733E-3},{"$f":"IF($G314=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A314,AJ$7)/$G314)","v":1.9455478415452919E-3},{"$f":"IF($G314=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A314,AK$7)/$G314)","v":8.0864718611755562E-4},{"$f":"IF($G314=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A314,AL$7)/$G314)","v":6.8331198093110385E-4},null,null,null,{"$f":"IF($G314=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A314,AP$7)/$G314)","v":0},{"$f":"IF($G314=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A314,AQ$7)/$G314)","v":4.4537955552322733E-3},{"$f":"IF($G314=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A314,AR$7)/$G314)","v":2.3119359119566228E-3},{"$f":"IF($G314=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A314,AS$7)/$G314)","v":1.4223439863664312E-3},{"$f":"IF($G314=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A314,AT$7)/$G314)","v":1.3240110183532603E-3},null,null,null,5.8075012347982109E-4,5.0326570106001981E-3,2.5207075023659076E-3,1.3783644469800218E-3,1.2459158503303285E-3,null,null,null,null,4.4537955552322733E-3,6.7657318167443411E-3,8.1880765190758056E-3,9.5120884833372332E-3,null,null,null,2.1323552112440208E-3,2.2550147317448494E-2,1.0534853444199277E-2,5.4561211067282447E-3,4.6806586148579491E-3,null,null,"£",66.781768083006696,61.268838965400725,61.419269339781316,63.261411602268034,60.650974428841593]
[310,"SD214","SD214: EBD MISBO rent External WECLA","OR","MI",0,11.715221225497929,null,"£",6965.648712921251,7498.8306556140415,8523.8872933872935,8701.9937019827867,6945.3336207393631,null,null,null,5.9018200132403525E-2,0.41105012640910182,0.83396838129460793,1.0694046386054852,0.88914676998564302,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!316:316,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":5.7386831392184504E-5},{"$f":"IF($G318=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A318,AA$7)/$G318)","v":5.7190892017690079E-5},{"$f":"IF($G318=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A318,AB$7)/$G318)","v":5.6806850841362824E-5},{"$f":"IF($G318=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A318,AC$7)/$G318)","v":5.6242231933415312E-5},{"$f":"IF($G318=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A318,AD$7)/$G318)","v":5.5504258398381864E-5},null,null,null,{"$f":"IF($G318=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A318,AH$7)/$G318)","v":0},{"$f":"IF($G318=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A318,AI$7)/$G318)","v":1.4804149697480754E-4},{"$f":"IF($G318=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A318,AJ$7)/$G318)","v":2.807608919129779E-4},{"$f":"IF($G318=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A318,AK$7)/$G318)","v":3.566382885715679E-4},{"$f":"IF($G318=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A318,AL$7)/$G318)","v":3.7203410940392313E-4},null,null,null,{"$f":"IF($G318=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A318,AP$7)/$G318)","v":0},{"$f":"IF($G318=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A318,AQ$7)/$G318)","v":1.4804149697480754E-4},{"$f":"IF($G318=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A318,AR$7)/$G318)","v":2.807608919129779E-4},{"$f":"IF($G318=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A318,AS$7)/$G318)","v":3.566382885715679E-4},{"$f":"IF($G318=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A318,AT$7)/$G318)","v":3.7203410940392313E-4},null,null,null,5.7386831392184504E-5,2.0523238899249763E-4,3.3756774275434071E-4,4.1288052050498321E-4,4.2753836780230498E-4,null,null,null,null,1.4804149697480754E-4,4.2880238894154959E-4,7.854406777230876E-4,1.1574747875468701E-3,null,null,null,5.9075586963795709E-2,0.41125535879809433,0.83430594903736222,1.0698175191259902,0.88957430835344531,null,null,"£",6972.4218186298085,7502.5747316554389,8527.3375313791148,8705.3534065879503,6948.673223041581]
[311,"SD333","SD333: EBD ONBS rentals MISBO WECLA internal Costs","OR","MI",0,10.815618205475186,null,"£",{"$f":"IF($A319=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,J$7)*INDEX(UF_Cost,,$A319)))","v":6958.8908016964042},7491.3106164074425,8514.9565268287151,8692.8544786177772,6938.3905505686935,null,null,null,0.72647943628179079,0.81833392386619053,1.2408732000268325,1.9757282247096695,1.9359552362560717,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!317:317,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":7.1626051475896834E-4},{"$f":"IF($G319=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A319,AA$7)/$G319)","v":7.1361155172483526E-4},{"$f":"IF($G319=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A319,AB$7)/$G319)","v":7.0841957959099017E-4},{"$f":"IF($G319=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A319,AC$7)/$G319)","v":7.0078631500958093E-4},{"$f":"IF($G319=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A319,AD$7)/$G319)","v":6.9080940033333074E-4},null,null,null,{"$f":"IF($G319=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A319,AH$7)/$G319)","v":0},{"$f":"IF($G319=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A319,AI$7)/$G319)","v":1.5687044236067911E-5},{"$f":"IF($G319=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A319,AJ$7)/$G319)","v":1.3328514298986379E-4},{"$f":"IF($G319=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A319,AK$7)/$G319)","v":3.9209964943068439E-4},{"$f":"IF($G319=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A319,AL$7)/$G319)","v":5.5311934925330556E-4},null,null,null,{"$f":"IF($G319=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A319,AP$7)/$G319)","v":0},{"$f":"IF($G319=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A319,AQ$7)/$G319)","v":1.5687044236067911E-5},{"$f":"IF($G319=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A319,AR$7)/$G319)","v":1.3328514298986379E-4},{"$f":"IF($G319=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A319,AS$7)/$G319)","v":3.9209964943068439E-4},{"$f":"IF($G319=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A319,AT$7)/$G319)","v":5.5311934925330556E-4},null,null,null,7.1626051475896834E-4,7.2929859596090321E-4,8.4170472258085396E-4,1.0928859644402653E-3,1.2439287495866363E-3,null,null,null,null,1.5687044236067911E-5,1.4897218812233093E-4,5.41071849030766E-4,1.0941912437929966E-3,null,null,null,0.72719569679654972,0.81906322246215146,1.2417149047494134,1.9768211106741098,1.9371991650056584,null,null,"£",6965.751806232588,7497.9868669637463,8520.7323620397965,8697.6629834170653,6942.8487442913984]
[314,"SD201","SD201: WES MISBO rent Internal WECLA","OR","MI",0,11.357154954920183,null,"£",1839.7179348559982,1869.4960805547398,1959.5288498048592,2251.6866002327506,4110.6829694859853,null,null,null,0.36421737627299394,0.43132361016278564,0.43765616589388689,0.29019128771795227,0.30288345760584962,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!320:320,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.2935748880128096E-3},{"$f":"IF($G322=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A322,AA$7)/$G322)","v":1.289018963939561E-3},{"$f":"IF($G322=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A322,AB$7)/$G322)","v":1.2800893411789526E-3},{"$f":"IF($G322=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A322,AC$7)/$G322)","v":1.2669609583569931E-3},{"$f":"IF($G322=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A322,AD$7)/$G322)","v":1.2498017422661572E-3},null,null,null,{"$f":"IF($G322=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A322,AH$7)/$G322)","v":0},{"$f":"IF($G322=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A322,AI$7)/$G322)","v":1.0324088989724339E-4},{"$f":"IF($G322=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A322,AJ$7)/$G322)","v":8.0207750044784121E-5},{"$f":"IF($G322=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A322,AK$7)/$G322)","v":-2.1364918296065265E-4},{"$f":"IF($G322=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A322,AL$7)/$G322)","v":-3.8765889899954541E-4},null,null,null,{"$f":"IF($G322=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A322,AP$7)/$G322)","v":0},{"$f":"IF($G322=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A322,AQ$7)/$G322)","v":1.0324088989724339E-4},{"$f":"IF($G322=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A322,AR$7)/$G322)","v":8.0207750044784121E-5},{"$f":"IF($G322=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A322,AS$7)/$G322)","v":-7.3595580358144628E-5},{"$f":"IF($G322=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A322,AT$7)/$G322)","v":-1.8614503468753716E-4},null,null,null,1.2935748880128096E-3,1.3922598538368045E-3,1.3602970912237368E-3,1.0533117753963404E-3,8.621428432666118E-4,null,null,null,null,1.0324088989724339E-4,1.8344864822513395E-4,1.0985308771181368E-4,-7.6291934002883504E-5,null,null,null,0.36551095116100674,0.43271587001662243,0.43901646298511066,0.29124459949334863,0.30374560044911625,null,null,"£",1846.2519803919606,1875.5305852248628,1965.6193418446881,2259.8595816795005,4122.3838260830871]
[315,"SD202","SD202: WES MISBO rent External WECLA","OR","MI",0,10.824172513551231,null,"£",1843.3621368305012,1872.8918987216332,1962.4161620017326,2253.5071005432465,4106.3162167250784,null,null,null,1.8921743662137728E-2,2.0659014262920192E-2,1.9835338553375985E-2,1.1290038359068184E-2,8.1820815735339052E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!321:321,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":6.4375135938245882E-5},{"$f":"IF($G323=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A323,AA$7)/$G323)","v":6.4137241958512863E-5},{"$f":"IF($G323=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A323,AB$7)/$G323)","v":6.3670969758958186E-5},{"$f":"IF($G323=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A323,AC$7)/$G323)","v":6.2985454468958947E-5},{"$f":"IF($G323=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A323,AD$7)/$G323)","v":6.2089465813603938E-5},null,null,null,{"$f":"IF($G323=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A323,AH$7)/$G323)","v":0},{"$f":"IF($G323=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A323,AI$7)/$G323)","v":2.2934333282030682E-6},{"$f":"IF($G323=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A323,AJ$7)/$G323)","v":-4.5360733390676344E-7},{"$f":"IF($G323=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A323,AK$7)/$G323)","v":-1.5569432376895599E-5},{"$f":"IF($G323=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A323,AL$7)/$G323)","v":-2.4683892991843117E-5},null,null,null,{"$f":"IF($G323=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A323,AP$7)/$G323)","v":0},{"$f":"IF($G323=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A323,AQ$7)/$G323)","v":2.2934333282030682E-6},{"$f":"IF($G323=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A323,AR$7)/$G323)","v":-4.5360733390676344E-7},{"$f":"IF($G323=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A323,AS$7)/$G323)","v":-8.8026310758830161E-6},{"$f":"IF($G323=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A323,AT$7)/$G323)","v":-1.4857655178141627E-5},null,null,null,6.4375135938245882E-5,6.6430675286715935E-5,6.3217362425051424E-5,4.7416022092063349E-5,3.7405572821760821E-5,null,null,null,null,2.2934333282030682E-6,1.8398259940667636E-6,-6.9628050820645338E-6,-2.1820460259180413E-5,null,null,null,1.8986118798075973E-2,2.0725444938206907E-2,1.9898555915801037E-2,1.1337454381160248E-2,8.2194871463556664E-3,null,null,"£",1849.6335825418882,1878.9143290267621,1968.6705938788698,2262.9714034150038,4125.0888369798949]
[318,"SD223","SD223: Other Ethernet main links  1Gb Internal WECLA","OR","MI",0,9.9449082471188781,null,"£",30.287211285153536,34.526453210183071,30.734620208836382,28.240912738175126,31.103791019134839,null,null,null,2.4219895983783941E-2,3.6760364319901068E-2,2.4752930110606381E-2,2.5515820548891163E-2,2.3085499356404117E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!324:324,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":4.3527939037046721E-5},{"$f":"IF($G326=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A326,AA$7)/$G326)","v":4.3352862824516181E-5},{"$f":"IF($G326=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A326,AB$7)/$G326)","v":4.3009713433908035E-5},{"$f":"IF($G326=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A326,AC$7)/$G326)","v":4.2505213780874188E-5},{"$f":"IF($G326=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A326,AD$7)/$G326)","v":4.1845817847342356E-5},null,null,null,{"$f":"IF($G326=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A326,AH$7)/$G326)","v":0},{"$f":"IF($G326=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A326,AI$7)/$G326)","v":0},{"$f":"IF($G326=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A326,AJ$7)/$G326)","v":-1.2745819276600269E-21},{"$f":"IF($G326=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A326,AK$7)/$G326)","v":-6.3697801715300539E-22},{"$f":"IF($G326=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A326,AL$7)/$G326)","v":-1.5711915535095105E-21},null,null,null,{"$f":"IF($G326=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A326,AP$7)/$G326)","v":0},{"$f":"IF($G326=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A326,AQ$7)/$G326)","v":0},{"$f":"IF($G326=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A326,AR$7)/$G326)","v":-1.2745819276600269E-21},{"$f":"IF($G326=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A326,AS$7)/$G326)","v":-6.3697801715300539E-22},{"$f":"IF($G326=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A326,AT$7)/$G326)","v":-1.5711915535095105E-21},null,null,null,4.3527939037046721E-5,4.3352862824516181E-5,4.3009713433908035E-5,4.2505213780874188E-5,4.1845817847342356E-5,null,null,null,null,0,-1.2745819276600269E-21,-1.9115599497201139E-21,-3.4827515112636543E-21,null,null,null,2.4263423922820989E-2,3.6803717182725584E-2,2.479593982404029E-2,2.5558325762672036E-2,2.3127345174251461E-2,null,null,"£",30.341643388714381,34.567171538674387,30.788023470663386,28.287957513043448,31.160171154268784]
[319,"SD224","SD224: Other Ethernet main links  1Gb External WECLA","OR","MI",0,8.3851908668438391,null,"£",29.023001262796875,33.144139646279555,29.471256357478438,27.047267787651428,29.846232649785549,null,null,null,9.5795156091400661E-4,8.792335328428935E-4,5.1081681095017071E-4,2.6413362570029626E-4,1.0523770294716392E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!325:325,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.8258862465806244E-6},{"$f":"IF($G327=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A327,AA$7)/$G327)","v":2.8124058787225965E-6},{"$f":"IF($G327=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A327,AB$7)/$G327)","v":2.7859843579072256E-6},{"$f":"IF($G327=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A327,AC$7)/$G327)","v":2.7471393304080544E-6},{"$f":"IF($G327=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A327,AD$7)/$G327)","v":2.6963677368698897E-6},null,null,null,{"$f":"IF($G327=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A327,AH$7)/$G327)","v":0},{"$f":"IF($G327=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A327,AI$7)/$G327)","v":-1.399091545454333E-7},{"$f":"IF($G327=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A327,AJ$7)/$G327)","v":-3.3922464020837004E-7},{"$f":"IF($G327=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A327,AK$7)/$G327)","v":-5.0382635175549264E-7},{"$f":"IF($G327=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A327,AL$7)/$G327)","v":-6.3749978529100791E-7},null,null,null,{"$f":"IF($G327=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A327,AP$7)/$G327)","v":0},{"$f":"IF($G327=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A327,AQ$7)/$G327)","v":-1.399091545454333E-7},{"$f":"IF($G327=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A327,AR$7)/$G327)","v":-3.3922464020837004E-7},{"$f":"IF($G327=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A327,AS$7)/$G327)","v":-5.0382635175549264E-7},{"$f":"IF($G327=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A327,AT$7)/$G327)","v":-6.3749978529100791E-7},null,null,null,2.8258862465806244E-6,2.6724967241771631E-6,2.4467597176988554E-6,2.2433129786525619E-6,2.058867951578882E-6,null,null,null,null,-1.399091545454333E-7,-4.7913379467373951E-7,-9.8296014605954155E-7,-1.6204599305225928E-6,null,null,null,9.6077744716058721E-4,8.819060295670707E-4,5.1326357066786954E-4,2.6637693867894883E-4,1.072965708987428E-4,null,null,"£",29.108616969738023,33.24488376183205,29.612420628778203,27.276982905157809,30.430143645152505]
[{"$f":"IF(B330=0,0,A329+1)","v":322},"SD209","SD209: Optical Services rent Internal WECLA","OR","MI",0,10.611573858768272,null,"£",4837.0767596404794,4733.4280333364541,4632.0971803562434,4529.27492096488,4417.5546546602245,null,null,null,1.6747199871614973,2.3978698050967608,2.5279746559908647,2.8713552052975615,3.2691608185204282,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!328:328,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":1.4679020079510774E-3},{"$f":"IF($G330=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A330,AA$7)/$G330)","v":1.4623688712555802E-3},{"$f":"IF($G330=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A330,AB$7)/$G330)","v":1.4515239083667832E-3},{"$f":"IF($G330=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A330,AC$7)/$G330)","v":1.4355795801976837E-3},{"$f":"IF($G330=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A330,AD$7)/$G330)","v":1.4147398308815872E-3},null,null,null,{"$f":"IF($G330=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A330,AH$7)/$G330)","v":0},{"$f":"IF($G330=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A330,AI$7)/$G330)","v":4.4040275864299104E-4},{"$f":"IF($G330=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A330,AJ$7)/$G330)","v":5.4633882719881861E-4},{"$f":"IF($G330=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A330,AK$7)/$G330)","v":7.8306824287273466E-4},{"$f":"IF($G330=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A330,AL$7)/$G330)","v":1.0644753027877645E-3},null,null,null,{"$f":"IF($G330=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A330,AP$7)/$G330)","v":0},{"$f":"IF($G330=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A330,AQ$7)/$G330)","v":4.4040275864299104E-4},{"$f":"IF($G330=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A330,AR$7)/$G330)","v":5.4633882719881861E-4},{"$f":"IF($G330=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A330,AS$7)/$G330)","v":7.8306824287273466E-4},{"$f":"IF($G330=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A330,AT$7)/$G330)","v":1.0644753027877645E-3},null,null,null,1.4679020079510774E-3,1.9027716298985712E-3,1.9978627355656019E-3,2.2186478230704185E-3,2.4792151336693515E-3,null,null,null,null,4.4040275864299104E-4,9.867416258308346E-4,1.7698099895087261E-3,2.8342855288332894E-3,null,null,null,1.6761878891694484,2.3997725767266593,2.5299725187264301,2.8735738531206318,3.2716400336540974,null,null,"£",4841.3164861276064,4737.1841307504401,4635.7579347559058,4532.7746154383976,4420.9047707791988]
[323,"SD210","SD210: Optical Services rent External WECLA","OR","MI",0,9.313168053283853,null,"£",4828.4224649088992,4725.00117798268,4623.8264585542129,4521.1710914253399,4409.7148467570814,null,null,null,0.32279572449532601,0.44180180245122475,0.6424941542867848,0.88214254631941924,1.0463435117308906,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!329:329,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.2360011752682736E-4},{"$f":"IF($G331=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A331,AA$7)/$G331)","v":3.2221025704847487E-4},{"$f":"IF($G331=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A331,AB$7)/$G331)","v":3.1948613050007538E-4},{"$f":"IF($G331=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A331,AC$7)/$G331)","v":3.154811085155229E-4},{"$f":"IF($G331=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A331,AD$7)/$G331)","v":3.1024642689027516E-4},null,null,null,{"$f":"IF($G331=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A331,AH$7)/$G331)","v":0},{"$f":"IF($G331=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A331,AI$7)/$G331)","v":8.0577875304232278E-5},{"$f":"IF($G331=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A331,AJ$7)/$G331)","v":2.1601097127805702E-4},{"$f":"IF($G331=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A331,AK$7)/$G331)","v":3.8048349256336665E-4},{"$f":"IF($G331=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A331,AL$7)/$G331)","v":5.0201334287927656E-4},null,null,null,{"$f":"IF($G331=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A331,AP$7)/$G331)","v":0},{"$f":"IF($G331=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A331,AQ$7)/$G331)","v":8.0577875304232278E-5},{"$f":"IF($G331=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A331,AR$7)/$G331)","v":2.1601097127805702E-4},{"$f":"IF($G331=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A331,AS$7)/$G331)","v":3.8048349256336665E-4},{"$f":"IF($G331=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A331,AT$7)/$G331)","v":5.0201334287927656E-4},null,null,null,3.2360011752682736E-4,4.0278813235270714E-4,5.3549710177813238E-4,6.9596460107888955E-4,8.1225976976955177E-4,null,null,null,null,8.0577875304232278E-5,2.965888466059754E-4,6.7707233928689255E-4,1.1790856824591199E-3,null,null,null,0.32311932461285281,0.44220459058357747,0.64302965138856294,0.88283851092049814,1.0471557715006601,null,null,"£",4833.2629195944646,4729.308934060824,4627.6802611937546,4524.7380603332349,4413.1380380188602]
[326,"SD203","SD203: WES MISBO conns Internal WECLA","OR","MI",0,16.091863150753525,null,"£",34.142520295260034,33.441397521601438,32.828028635284653,33.220234118645841,31.273469049846891,null,null,null,1.159234163080905E-3,9.01189392811834E-4,4.5416559708723103E-4,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!332:332,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.7364210875081156E-4},{"$f":"IF($G334=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A334,AA$7)/$G334)","v":3.7271335648644859E-4},{"$f":"IF($G334=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A334,AB$7)/$G334)","v":3.7089299807841354E-4},{"$f":"IF($G334=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A334,AC$7)/$G334)","v":3.6821669467359863E-4},{"$f":"IF($G334=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A334,AD$7)/$G334)","v":3.6471867592670701E-4},null,null,null,{"$f":"IF($G334=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A334,AH$7)/$G334)","v":0},{"$f":"IF($G334=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A334,AI$7)/$G334)","v":-5.5669676822724729E-5},{"$f":"IF($G334=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A334,AJ$7)/$G334)","v":-1.6065034250393654E-4},{"$f":"IF($G334=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A334,AK$7)/$G334)","v":-2.7428800061451704E-4},{"$f":"IF($G334=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A334,AL$7)/$G334)","v":-2.7428804015620359E-4},null,null,null,{"$f":"IF($G334=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A334,AP$7)/$G334)","v":0},{"$f":"IF($G334=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A334,AQ$7)/$G334)","v":-3.2131611693110417E-5},{"$f":"IF($G334=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A334,AR$7)/$G334)","v":-7.4397744156804645E-5},{"$f":"IF($G334=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A334,AS$7)/$G334)","v":-1.1259123816505081E-4},{"$f":"IF($G334=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A334,AT$7)/$G334)","v":-1.125912543963385E-4},null,null,null,3.7364210875081156E-4,3.1704367966372388E-4,2.10242655574477E-4,9.3928694059081596E-5,9.0430635770503422E-5,null,null,null,null,-3.2131611693110417E-5,-1.0652935899693577E-4,-2.1912061122983384E-4,-3.3171189721486197E-4,null,null,null,1.5328762718317165E-3,1.2182330724755579E-3,6.6440825266170797E-4,9.3928694059081596E-5,9.0430635770503422E-5,null,null,"£",45.147271265748813,45.206276034280073,48.024802591352461,0,0]
[327,"SD215","SD215: Optical Services conns Internal WECLA","OR","MI",0,14.165819059982388,null,"£",74.022396421735081,72.501456668121662,71.173159417904358,72.021379758753937,67.79758001895037,null,null,null,9.7471151942295185E-3,2.7308569778886679E-2,2.7294537389152045E-2,4.955348963288508E-3,5.1256789403199944E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!333:333,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":2.3401689399453886E-3},{"$f":"IF($G335=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A335,AA$7)/$G335)","v":2.3335611876350165E-3},{"$f":"IF($G335=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A335,AB$7)/$G335)","v":2.3206099581483922E-3},{"$f":"IF($G335=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A335,AC$7)/$G335)","v":2.3015689629989258E-3},{"$f":"IF($G335=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A335,AD$7)/$G335)","v":2.2766817212313841E-3},null,null,null,{"$f":"IF($G335=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A335,AH$7)/$G335)","v":0},{"$f":"IF($G335=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A335,AI$7)/$G335)","v":3.2472227580259802E-3},{"$f":"IF($G335=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A335,AJ$7)/$G335)","v":3.3353405671085936E-3},{"$f":"IF($G335=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A335,AK$7)/$G335)","v":-7.123745882217429E-4},{"$f":"IF($G335=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A335,AL$7)/$G335)","v":-6.1032918525480277E-4},null,null,null,{"$f":"IF($G335=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A335,AP$7)/$G335)","v":0},{"$f":"IF($G335=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A335,AQ$7)/$G335)","v":3.2472227580259802E-3},{"$f":"IF($G335=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A335,AR$7)/$G335)","v":3.3353405671085936E-3},{"$f":"IF($G335=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A335,AS$7)/$G335)","v":7.7172870427151064E-4},{"$f":"IF($G335=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A335,AT$7)/$G335)","v":8.7377440530075239E-4},null,null,null,2.3401689399453886E-3,5.5807839456609963E-3,5.6559505252569853E-3,1.5891943747771827E-3,1.6663525359765813E-3,null,null,null,null,3.2472227580259802E-3,6.5825637682059707E-3,7.3542936834880904E-3,8.2280695658003902E-3,null,null,null,1.2087284134174908E-2,3.2889353724547675E-2,3.2950487914409028E-2,6.5445433380656908E-3,6.7920314762965756E-3,null,null,"£",91.794312472242183,87.317866633440076,85.921600201292975,95.11883917568808,89.838498054015616]
[330,"SD220","SD220: EBD MISBO conns External WECLA","OR","MI",0,9.9818203082291745,null,"£",57.929600040002931,56.738865104027212,55.700128950383522,56.362855650588692,53.05570548227513,null,null,null,1.0159693255015715E-4,8.7465295239728253E-4,4.3120795075051751E-4,7.5227840154130202E-5,6.0382847915737093E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!336:336,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.346755174499529E-5},{"$f":"IF($G338=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A338,AA$7)/$G338)","v":3.3333437697511726E-5},{"$f":"IF($G338=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A338,AB$7)/$G338)","v":3.3070574169561688E-5},{"$f":"IF($G338=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A338,AC$7)/$G338)","v":3.2684111144541068E-5},{"$f":"IF($G338=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A338,AD$7)/$G338)","v":3.2178992612741292E-5},null,null,null,{"$f":"IF($G338=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A338,AH$7)/$G338)","v":0},{"$f":"IF($G338=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A338,AI$7)/$G338)","v":1.8866417720125964E-4},{"$f":"IF($G338=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A338,AJ$7)/$G338)","v":8.6495309193092507E-5},{"$f":"IF($G338=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A338,AK$7)/$G338)","v":-2.0305269492344495E-6},{"$f":"IF($G338=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A338,AL$7)/$G338)","v":-5.2274493430897957E-6},null,null,null,{"$f":"IF($G338=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A338,AP$7)/$G338)","v":0},{"$f":"IF($G338=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A338,AQ$7)/$G338)","v":1.8866417720125964E-4},{"$f":"IF($G338=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A338,AR$7)/$G338)","v":1.0432557159868608E-4},{"$f":"IF($G338=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A338,AS$7)/$G338)","v":3.9079316223839042E-5},{"$f":"IF($G338=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A338,AT$7)/$G338)","v":3.6031500042923532E-5},null,null,null,3.346755174499529E-5,2.2199761489877137E-4,1.195658833626542E-4,3.0653584195306618E-5,2.6951543269651497E-5,null,null,null,null,1.8866417720125964E-4,2.9298974854460283E-4,3.3206906423378148E-4,3.6810056361518339E-4,null,null,null,1.3506448429515244E-4,1.0966505672960539E-3,5.5077383411317171E-4,1.0588142434943683E-4,8.7334391185388594E-5,null,null,"£",77.012478215961011,71.139882891292274,71.144730817707426,79.329400185609188,76.736820092882155]
[331,"SD332","SD332: EBD ONBS connection MISBO WECLA internal Costs","OR","MI",0,14.85751572521551,null,"£",60.949919762935679,59.697382729233013,58.604005996859946,59.301956113388542,55.823379707347634,null,null,null,1.6794872290516454E-3,1.5359986654000133E-3,1.1045909093645844E-3,4.7759100973023263E-3,2.9803964605187539E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!337:337,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":3.9791141988576275E-4},{"$f":"IF($G339=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A339,AA$7)/$G339)","v":3.9684016555184158E-4},{"$f":"IF($G339=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A339,AB$7)/$G339)","v":3.9474050340518541E-4},{"$f":"IF($G339=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A339,AC$7)/$G339)","v":3.9165356688916083E-4},{"$f":"IF($G339=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A339,AD$7)/$G339)","v":3.8761883949443767E-4},null,null,null,{"$f":"IF($G339=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A339,AH$7)/$G339)","v":0},{"$f":"IF($G339=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A339,AI$7)/$G339)","v":-1.9201977917989731E-5},{"$f":"IF($G339=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A339,AJ$7)/$G339)","v":-9.1583977416500377E-5},{"$f":"IF($G339=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A339,AK$7)/$G339)","v":5.6174487431984144E-4},{"$f":"IF($G339=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A339,AL$7)/$G339)","v":2.8381081244353433E-4},null,null,null,{"$f":"IF($G339=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A339,AP$7)/$G339)","v":0},{"$f":"IF($G339=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A339,AQ$7)/$G339)","v":-1.9201977917989731E-5},{"$f":"IF($G339=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A339,AR$7)/$G339)","v":-5.7827864582486334E-5},{"$f":"IF($G339=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A339,AS$7)/$G339)","v":5.9550099098310005E-4},{"$f":"IF($G339=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A339,AT$7)/$G339)","v":3.8957935871243782E-4},null,null,null,3.9791141988576275E-4,3.7763818763385183E-4,3.0315652598868502E-4,9.5339844120900233E-4,6.71429651937972E-4,null,null,null,null,-1.9201977917989731E-5,-7.702984411600749E-5,5.1847113812893836E-4,9.0805056104733238E-4,null,null,null,2.077398648937408E-3,1.9136368530338651E-3,1.4077474353532695E-3,5.7293085385113282E-3,3.6518261124567257E-3,null,null,"£",75.390439878404351,74.374486250335963,74.687957726327042,71.140200838950904,68.399381894782053]
[334,"Z3","Z3: EAD LA 10Gb Rental Internal Non WECLA","OR","MI",0,0,null,"£",615.01559910814115,578.04896837679803,578.23941062339668,563.85466444657811,525.06785481824534,null,null,null,0,5.2076609032240236E-3,0.1683806331397768,0.30893010132745158,0.43161680132132485,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!340:340,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G342=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A342,AA$7)/$G342)","v":0},{"$f":"IF($G342=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A342,AB$7)/$G342)","v":0},{"$f":"IF($G342=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A342,AC$7)/$G342)","v":0},{"$f":"IF($G342=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A342,AD$7)/$G342)","v":0},null,null,null,{"$f":"IF($G342=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A342,AH$7)/$G342)","v":0},{"$f":"IF($G342=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A342,AI$7)/$G342)","v":0},{"$f":"IF($G342=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A342,AJ$7)/$G342)","v":0},{"$f":"IF($G342=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A342,AK$7)/$G342)","v":0},{"$f":"IF($G342=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A342,AL$7)/$G342)","v":0},null,null,null,{"$f":"IF($G342=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A342,AP$7)/$G342)","v":0},{"$f":"IF($G342=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A342,AQ$7)/$G342)","v":0},{"$f":"IF($G342=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A342,AR$7)/$G342)","v":0},{"$f":"IF($G342=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A342,AS$7)/$G342)","v":0},{"$f":"IF($G342=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A342,AT$7)/$G342)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,5.2076609032240236E-3,0.1683806331397768,0.30893010132745158,0.43161680132132485,null,null,"£",0,578.04896837679792,578.23941062339679,563.85466444657823,525.06785481824545]
[335,"Z4","Z4: EAD LA 10Gb Rental External Non WECLA","OR","MI",0,0,null,"£",594.87247228173442,560.21495595520537,559.80756455689288,546.06703989355958,509.56522992980683,null,null,null,0,7.7757376920295669E-4,9.9732043206025769E-3,0.21474577193543323,0.4972661250944076,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!341:341,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G343=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A343,AA$7)/$G343)","v":0},{"$f":"IF($G343=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A343,AB$7)/$G343)","v":0},{"$f":"IF($G343=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A343,AC$7)/$G343)","v":0},{"$f":"IF($G343=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A343,AD$7)/$G343)","v":0},null,null,null,{"$f":"IF($G343=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A343,AH$7)/$G343)","v":0},{"$f":"IF($G343=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A343,AI$7)/$G343)","v":0},{"$f":"IF($G343=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A343,AJ$7)/$G343)","v":0},{"$f":"IF($G343=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A343,AK$7)/$G343)","v":0},{"$f":"IF($G343=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A343,AL$7)/$G343)","v":0},null,null,null,{"$f":"IF($G343=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A343,AP$7)/$G343)","v":0},{"$f":"IF($G343=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A343,AQ$7)/$G343)","v":0},{"$f":"IF($G343=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A343,AR$7)/$G343)","v":0},{"$f":"IF($G343=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A343,AS$7)/$G343)","v":0},{"$f":"IF($G343=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A343,AT$7)/$G343)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,7.7757376920295669E-4,9.9732043206025769E-3,0.21474577193543323,0.4972661250944076,null,null,"£",0,560.21495595520537,559.80756455689277,546.06703989355958,509.56522992980689]
[338,"Z7","Z7: EAD LA 10Gb Rental Internal WECLA","OR","MI",0,0,null,"£",877.35789917934835,839.53644003066051,831.77646999498711,813.61565468780861,772.05032564502176,null,null,null,0,3.5255890937803368E-3,7.8332705931901656E-2,0.17368858068587412,0.25502805499356357,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!344:344,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G346=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A346,AA$7)/$G346)","v":0},{"$f":"IF($G346=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A346,AB$7)/$G346)","v":0},{"$f":"IF($G346=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A346,AC$7)/$G346)","v":0},{"$f":"IF($G346=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A346,AD$7)/$G346)","v":0},null,null,null,{"$f":"IF($G346=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A346,AH$7)/$G346)","v":0},{"$f":"IF($G346=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A346,AI$7)/$G346)","v":0},{"$f":"IF($G346=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A346,AJ$7)/$G346)","v":0},{"$f":"IF($G346=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A346,AK$7)/$G346)","v":0},{"$f":"IF($G346=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A346,AL$7)/$G346)","v":0},null,null,null,{"$f":"IF($G346=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A346,AP$7)/$G346)","v":0},{"$f":"IF($G346=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A346,AQ$7)/$G346)","v":0},{"$f":"IF($G346=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A346,AR$7)/$G346)","v":0},{"$f":"IF($G346=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A346,AS$7)/$G346)","v":0},{"$f":"IF($G346=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A346,AT$7)/$G346)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,3.5255890937803368E-3,7.8332705931901656E-2,0.17368858068587412,0.25502805499356357,null,null,"£",0,839.5364400306604,831.776469994987,813.61565468780861,772.05032564502176]
[339,"Z8","Z8: EAD LA 10Gb Rental External WECLA","OR","MI",0,0,null,"£",872.73648435749863,835.38474287810459,827.5191049740655,809.48865323106043,768.40061835275469,null,null,null,0,4.6826251462581147E-4,5.6533228244856001E-3,0.14715937136317669,0.38694396402418585,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!345:345,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G347=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A347,AA$7)/$G347)","v":0},{"$f":"IF($G347=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A347,AB$7)/$G347)","v":0},{"$f":"IF($G347=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A347,AC$7)/$G347)","v":0},{"$f":"IF($G347=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A347,AD$7)/$G347)","v":0},null,null,null,{"$f":"IF($G347=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A347,AH$7)/$G347)","v":0},{"$f":"IF($G347=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A347,AI$7)/$G347)","v":0},{"$f":"IF($G347=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A347,AJ$7)/$G347)","v":0},{"$f":"IF($G347=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A347,AK$7)/$G347)","v":0},{"$f":"IF($G347=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A347,AL$7)/$G347)","v":0},null,null,null,{"$f":"IF($G347=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A347,AP$7)/$G347)","v":0},{"$f":"IF($G347=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A347,AQ$7)/$G347)","v":0},{"$f":"IF($G347=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A347,AR$7)/$G347)","v":0},{"$f":"IF($G347=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A347,AS$7)/$G347)","v":0},{"$f":"IF($G347=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A347,AT$7)/$G347)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,4.6826251462581147E-4,5.6533228244856001E-3,0.14715937136317669,0.38694396402418585,null,null,"£",0,835.38474287810459,827.51910497406539,809.48865323106043,768.40061835275469]
[342,"Z11","Z11: EAD LA 10Gb Connection Internal Non WECLA","OR","MI",0,0,null,"£",50.415418912801982,49.379653116897003,48.474763524296961,49.052761492242986,46.176433985084309,null,null,null,0,5.9994578045664253E-3,1.2211008018469485E-2,1.8069689059794357E-2,1.5431869667639635E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!348:348,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G350=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A350,AA$7)/$G350)","v":0},{"$f":"IF($G350=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A350,AB$7)/$G350)","v":0},{"$f":"IF($G350=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A350,AC$7)/$G350)","v":0},{"$f":"IF($G350=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A350,AD$7)/$G350)","v":0},null,null,null,{"$f":"IF($G350=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A350,AH$7)/$G350)","v":0},{"$f":"IF($G350=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A350,AI$7)/$G350)","v":0},{"$f":"IF($G350=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A350,AJ$7)/$G350)","v":0},{"$f":"IF($G350=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A350,AK$7)/$G350)","v":0},{"$f":"IF($G350=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A350,AL$7)/$G350)","v":0},null,null,null,{"$f":"IF($G350=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A350,AP$7)/$G350)","v":0},{"$f":"IF($G350=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A350,AQ$7)/$G350)","v":0},{"$f":"IF($G350=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A350,AR$7)/$G350)","v":0},{"$f":"IF($G350=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A350,AS$7)/$G350)","v":0},{"$f":"IF($G350=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A350,AT$7)/$G350)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,5.9994578045664253E-3,1.2211008018469485E-2,1.8069689059794357E-2,1.5431869667639635E-2,null,null,"£",0,49.379653116897003,48.474763524296961,49.052761492242993,46.176433985084309]
[343,"Z12","Z12: EAD LA 10Gb Connection External Non WECLA","OR","MI",0,0,null,"£",49.889977389625315,48.864962179162333,47.969580162454847,48.54144783181107,45.694939382403696,null,null,null,0,1.3528243157636411E-4,8.4440936861881078E-3,3.0947605780174879E-2,3.7360589373435345E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!349:349,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G351=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A351,AA$7)/$G351)","v":0},{"$f":"IF($G351=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A351,AB$7)/$G351)","v":0},{"$f":"IF($G351=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A351,AC$7)/$G351)","v":0},{"$f":"IF($G351=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A351,AD$7)/$G351)","v":0},null,null,null,{"$f":"IF($G351=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A351,AH$7)/$G351)","v":0},{"$f":"IF($G351=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A351,AI$7)/$G351)","v":0},{"$f":"IF($G351=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A351,AJ$7)/$G351)","v":0},{"$f":"IF($G351=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A351,AK$7)/$G351)","v":0},{"$f":"IF($G351=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A351,AL$7)/$G351)","v":0},null,null,null,{"$f":"IF($G351=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A351,AP$7)/$G351)","v":0},{"$f":"IF($G351=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A351,AQ$7)/$G351)","v":0},{"$f":"IF($G351=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A351,AR$7)/$G351)","v":0},{"$f":"IF($G351=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A351,AS$7)/$G351)","v":0},{"$f":"IF($G351=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A351,AT$7)/$G351)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,1.3528243157636411E-4,8.4440936861881078E-3,3.0947605780174879E-2,3.7360589373435345E-2,null,null,"£",0,48.864962179162333,47.969580162454854,48.541447831811062,45.694939382403689]
[346,"Z15","Z15: EAD LA 10Gb Connection Internal WECLA","OR","MI",0,0,null,"£",92.502216968731616,90.601653971168901,88.941603525818138,90.001779808832865,84.723794200834504,null,null,null,0,2.272627887774663E-3,5.7248676750773385E-3,9.2575726094727123E-3,9.5402808508128489E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!352:352,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G354=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A354,AA$7)/$G354)","v":0},{"$f":"IF($G354=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A354,AB$7)/$G354)","v":0},{"$f":"IF($G354=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A354,AC$7)/$G354)","v":0},{"$f":"IF($G354=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A354,AD$7)/$G354)","v":0},null,null,null,{"$f":"IF($G354=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A354,AH$7)/$G354)","v":0},{"$f":"IF($G354=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A354,AI$7)/$G354)","v":0},{"$f":"IF($G354=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A354,AJ$7)/$G354)","v":0},{"$f":"IF($G354=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A354,AK$7)/$G354)","v":0},{"$f":"IF($G354=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A354,AL$7)/$G354)","v":0},null,null,null,{"$f":"IF($G354=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A354,AP$7)/$G354)","v":0},{"$f":"IF($G354=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A354,AQ$7)/$G354)","v":0},{"$f":"IF($G354=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A354,AR$7)/$G354)","v":0},{"$f":"IF($G354=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A354,AS$7)/$G354)","v":0},{"$f":"IF($G354=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A354,AT$7)/$G354)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,2.272627887774663E-3,5.7248676750773385E-3,9.2575726094727123E-3,9.5402808508128489E-3,null,null,"£",0,90.601653971168901,88.941603525818138,90.001779808832865,84.723794200834519]
[347,"Z16","Z16: EAD LA 10Gb Connection External WECLA","OR","MI",0,0,null,"£",91.93491044537933,90.045966415239519,88.396160683595042,89.449746512693139,84.203998061036515,null,null,null,0,1.3004868777846982E-4,6.5739990020317026E-3,1.7074084123690974E-2,2.962989766401013E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!353:353,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G355=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A355,AA$7)/$G355)","v":0},{"$f":"IF($G355=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A355,AB$7)/$G355)","v":0},{"$f":"IF($G355=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A355,AC$7)/$G355)","v":0},{"$f":"IF($G355=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A355,AD$7)/$G355)","v":0},null,null,null,{"$f":"IF($G355=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A355,AH$7)/$G355)","v":0},{"$f":"IF($G355=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A355,AI$7)/$G355)","v":0},{"$f":"IF($G355=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A355,AJ$7)/$G355)","v":0},{"$f":"IF($G355=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A355,AK$7)/$G355)","v":0},{"$f":"IF($G355=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A355,AL$7)/$G355)","v":0},null,null,null,{"$f":"IF($G355=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A355,AP$7)/$G355)","v":0},{"$f":"IF($G355=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A355,AQ$7)/$G355)","v":0},{"$f":"IF($G355=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A355,AR$7)/$G355)","v":0},{"$f":"IF($G355=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A355,AS$7)/$G355)","v":0},{"$f":"IF($G355=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A355,AT$7)/$G355)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,1.3004868777846982E-4,6.5739990020317026E-3,1.7074084123690974E-2,2.962989766401013E-2,null,null,"£",0,90.045966415239519,88.396160683595056,89.449746512693153,84.203998061036515]
[350,"P3","Passive 3 - EAD LA 1000Mbit/s Rental Internal","OR","Passive",0,0,null,"£",292.98717981087981,260.78426095505074,268.89983329713255,261.28614776538387,227.6826213104016,null,null,null,0,0,0,0,0.53247858131077819,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!356:356,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G358=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A358,AA$7)/$G358)","v":0},{"$f":"IF($G358=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A358,AB$7)/$G358)","v":0},{"$f":"IF($G358=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A358,AC$7)/$G358)","v":0},{"$f":"IF($G358=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A358,AD$7)/$G358)","v":0},null,null,null,{"$f":"IF($G358=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A358,AH$7)/$G358)","v":0},{"$f":"IF($G358=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A358,AI$7)/$G358)","v":0},{"$f":"IF($G358=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A358,AJ$7)/$G358)","v":0},{"$f":"IF($G358=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A358,AK$7)/$G358)","v":0},{"$f":"IF($G358=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A358,AL$7)/$G358)","v":0},null,null,null,{"$f":"IF($G358=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A358,AP$7)/$G358)","v":0},{"$f":"IF($G358=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A358,AQ$7)/$G358)","v":0},{"$f":"IF($G358=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A358,AR$7)/$G358)","v":0},{"$f":"IF($G358=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A358,AS$7)/$G358)","v":0},{"$f":"IF($G358=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A358,AT$7)/$G358)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0.53247858131077819,null,null,"£",0,0,0,0,227.6826213104016]
[351,"P4","Passive 4 - EAD LA 1000Mbit/s Rental External","OR","Passive",0,0,null,"£",275.16542898605036,245.23728481293762,252.69789436960193,245.67962044281873,214.32372940613587,null,null,null,0,0,0,0,0.18829824231081788,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!357:357,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G359=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A359,AA$7)/$G359)","v":0},{"$f":"IF($G359=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A359,AB$7)/$G359)","v":0},{"$f":"IF($G359=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A359,AC$7)/$G359)","v":0},{"$f":"IF($G359=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A359,AD$7)/$G359)","v":0},null,null,null,{"$f":"IF($G359=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A359,AH$7)/$G359)","v":0},{"$f":"IF($G359=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A359,AI$7)/$G359)","v":0},{"$f":"IF($G359=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A359,AJ$7)/$G359)","v":0},{"$f":"IF($G359=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A359,AK$7)/$G359)","v":0},{"$f":"IF($G359=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A359,AL$7)/$G359)","v":0},null,null,null,{"$f":"IF($G359=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A359,AP$7)/$G359)","v":0},{"$f":"IF($G359=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A359,AQ$7)/$G359)","v":0},{"$f":"IF($G359=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A359,AR$7)/$G359)","v":0},{"$f":"IF($G359=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A359,AS$7)/$G359)","v":0},{"$f":"IF($G359=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A359,AT$7)/$G359)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0.18829824231081788,null,null,"£",0,0,0,0,214.32372940613587]
[354,"P7","Passive 7 - EAD LA 1000Mbit/s Connection Internal","OR","Passive",0,0,null,"£",50.415418912801982,49.379653116897003,48.474763524296961,49.052761492242986,46.176433985084309,null,null,null,0,0,0,0,0.15724874016997059,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!360:360,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G362=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A362,AA$7)/$G362)","v":0},{"$f":"IF($G362=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A362,AB$7)/$G362)","v":0},{"$f":"IF($G362=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A362,AC$7)/$G362)","v":0},{"$f":"IF($G362=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A362,AD$7)/$G362)","v":0},null,null,null,{"$f":"IF($G362=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A362,AH$7)/$G362)","v":0},{"$f":"IF($G362=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A362,AI$7)/$G362)","v":0},{"$f":"IF($G362=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A362,AJ$7)/$G362)","v":0},{"$f":"IF($G362=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A362,AK$7)/$G362)","v":0},{"$f":"IF($G362=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A362,AL$7)/$G362)","v":0},null,null,null,{"$f":"IF($G362=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A362,AP$7)/$G362)","v":0},{"$f":"IF($G362=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A362,AQ$7)/$G362)","v":0},{"$f":"IF($G362=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A362,AR$7)/$G362)","v":0},{"$f":"IF($G362=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A362,AS$7)/$G362)","v":0},{"$f":"IF($G362=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A362,AT$7)/$G362)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0.15724874016997059,null,null,"£",0,0,0,0,46.176433985084316]
[355,"P8","Passive 8 - EAD LA 1000Mbit/s Connection External","OR","Passive",0,0,null,"£",49.889977389625315,48.864962179162333,47.969580162454847,48.54144783181107,45.694939382403696,null,null,null,0,0,0,0,5.7331489708929727E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!361:361,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G363=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A363,AA$7)/$G363)","v":0},{"$f":"IF($G363=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A363,AB$7)/$G363)","v":0},{"$f":"IF($G363=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A363,AC$7)/$G363)","v":0},{"$f":"IF($G363=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A363,AD$7)/$G363)","v":0},null,null,null,{"$f":"IF($G363=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A363,AH$7)/$G363)","v":0},{"$f":"IF($G363=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A363,AI$7)/$G363)","v":0},{"$f":"IF($G363=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A363,AJ$7)/$G363)","v":0},{"$f":"IF($G363=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A363,AK$7)/$G363)","v":0},{"$f":"IF($G363=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A363,AL$7)/$G363)","v":0},null,null,null,{"$f":"IF($G363=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A363,AP$7)/$G363)","v":0},{"$f":"IF($G363=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A363,AQ$7)/$G363)","v":0},{"$f":"IF($G363=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A363,AR$7)/$G363)","v":0},{"$f":"IF($G363=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A363,AS$7)/$G363)","v":0},{"$f":"IF($G363=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A363,AT$7)/$G363)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,5.7331489708929727E-2,null,null,"£",0,0,0,0,45.694939382403696]
[358,"P11","Passive 11 - WES MISBO Connection Internal","OR","Passive",0,0,null,"£",19.479777504137072,19.079716756330793,18.729832437572483,18.95350678023248,17.842650474471213,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!364:364,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G366=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A366,AA$7)/$G366)","v":0},{"$f":"IF($G366=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A366,AB$7)/$G366)","v":0},{"$f":"IF($G366=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A366,AC$7)/$G366)","v":0},{"$f":"IF($G366=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A366,AD$7)/$G366)","v":0},null,null,null,{"$f":"IF($G366=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A366,AH$7)/$G366)","v":0},{"$f":"IF($G366=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A366,AI$7)/$G366)","v":0},{"$f":"IF($G366=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A366,AJ$7)/$G366)","v":0},{"$f":"IF($G366=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A366,AK$7)/$G366)","v":0},{"$f":"IF($G366=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A366,AL$7)/$G366)","v":0},null,null,null,{"$f":"IF($G366=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A366,AP$7)/$G366)","v":0},{"$f":"IF($G366=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A366,AQ$7)/$G366)","v":0},{"$f":"IF($G366=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A366,AR$7)/$G366)","v":0},{"$f":"IF($G366=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A366,AS$7)/$G366)","v":0},{"$f":"IF($G366=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A366,AT$7)/$G366)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[359,"P12","Passive 12 - WES MISBO Connection External","OR","Passive",0,0,null,"£",22.166384535505987,21.711039489153265,21.313087602461053,21.567350230982303,20.302898241198928,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!365:365,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G367=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A367,AA$7)/$G367)","v":0},{"$f":"IF($G367=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A367,AB$7)/$G367)","v":0},{"$f":"IF($G367=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A367,AC$7)/$G367)","v":0},{"$f":"IF($G367=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A367,AD$7)/$G367)","v":0},null,null,null,{"$f":"IF($G367=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A367,AH$7)/$G367)","v":0},{"$f":"IF($G367=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A367,AI$7)/$G367)","v":0},{"$f":"IF($G367=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A367,AJ$7)/$G367)","v":0},{"$f":"IF($G367=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A367,AK$7)/$G367)","v":0},{"$f":"IF($G367=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A367,AL$7)/$G367)","v":0},null,null,null,{"$f":"IF($G367=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A367,AP$7)/$G367)","v":0},{"$f":"IF($G367=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A367,AQ$7)/$G367)","v":0},{"$f":"IF($G367=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A367,AR$7)/$G367)","v":0},{"$f":"IF($G367=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A367,AS$7)/$G367)","v":0},{"$f":"IF($G367=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A367,AT$7)/$G367)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[362,"P15","Passive 15 - OSA Connection Internal","OR","Passive",0,0,null,"£",48.884683203267009,47.880298856772747,47.002999383661226,47.563287751590522,44.774053384185308,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!368:368,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G370=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A370,AA$7)/$G370)","v":0},{"$f":"IF($G370=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A370,AB$7)/$G370)","v":0},{"$f":"IF($G370=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A370,AC$7)/$G370)","v":0},{"$f":"IF($G370=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A370,AD$7)/$G370)","v":0},null,null,null,{"$f":"IF($G370=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A370,AH$7)/$G370)","v":0},{"$f":"IF($G370=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A370,AI$7)/$G370)","v":0},{"$f":"IF($G370=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A370,AJ$7)/$G370)","v":0},{"$f":"IF($G370=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A370,AK$7)/$G370)","v":0},{"$f":"IF($G370=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A370,AL$7)/$G370)","v":0},null,null,null,{"$f":"IF($G370=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A370,AP$7)/$G370)","v":0},{"$f":"IF($G370=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A370,AQ$7)/$G370)","v":0},{"$f":"IF($G370=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A370,AR$7)/$G370)","v":0},{"$f":"IF($G370=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A370,AS$7)/$G370)","v":0},{"$f":"IF($G370=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A370,AT$7)/$G370)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[363,"P16","Passive 16 - OSA Connection External","OR","Passive",0,0,null,"£",50.203848788395867,49.172399359397652,48.271359362184832,{"$f":"IF($A371=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,M$7)*INDEX(UF_Cost,,$A371)))","v":48.846859334207117},{"$f":"IF($A371=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.OCMdep,,N$7)*INDEX(UF_Cost,,$A371)))","v":45.982494296121345},null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!369:369,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G371=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A371,AA$7)/$G371)","v":0},{"$f":"IF($G371=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A371,AB$7)/$G371)","v":0},{"$f":"IF($G371=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A371,AC$7)/$G371)","v":0},{"$f":"IF($G371=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A371,AD$7)/$G371)","v":0},null,null,null,{"$f":"IF($G371=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A371,AH$7)/$G371)","v":0},{"$f":"IF($G371=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A371,AI$7)/$G371)","v":0},{"$f":"IF($G371=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A371,AJ$7)/$G371)","v":0},{"$f":"IF($G371=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A371,AK$7)/$G371)","v":0},{"$f":"IF($G371=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A371,AL$7)/$G371)","v":0},null,null,null,{"$f":"IF($G371=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A371,AP$7)/$G371)","v":0},{"$f":"IF($G371=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A371,AQ$7)/$G371)","v":0},{"$f":"IF($G371=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A371,AR$7)/$G371)","v":0},{"$f":"IF($G371=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A371,AS$7)/$G371)","v":0},{"$f":"IF($G371=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A371,AT$7)/$G371)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[366,"P19","Passive 19 - EBD 1000Mbit/s Connection Internal","OR","Passive",0,0,null,"£",49.548091057816045,48.530018117948565,47.640913339928176,48.208666007243892,45.38137123620595,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!372:372,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G374=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A374,AA$7)/$G374)","v":0},{"$f":"IF($G374=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A374,AB$7)/$G374)","v":0},{"$f":"IF($G374=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A374,AC$7)/$G374)","v":0},{"$f":"IF($G374=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A374,AD$7)/$G374)","v":0},null,null,null,{"$f":"IF($G374=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A374,AH$7)/$G374)","v":0},{"$f":"IF($G374=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A374,AI$7)/$G374)","v":0},{"$f":"IF($G374=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A374,AJ$7)/$G374)","v":0},{"$f":"IF($G374=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A374,AK$7)/$G374)","v":0},{"$f":"IF($G374=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A374,AL$7)/$G374)","v":0},null,null,null,{"$f":"IF($G374=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A374,AP$7)/$G374)","v":0},{"$f":"IF($G374=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A374,AQ$7)/$G374)","v":0},{"$f":"IF($G374=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A374,AR$7)/$G374)","v":0},{"$f":"IF($G374=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A374,AS$7)/$G374)","v":0},{"$f":"IF($G374=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A374,AT$7)/$G374)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[367,"P20","Passive 20 - EBD 1000Mbit/s Connection External","OR","Passive",0,0,null,"£",49.986176805631892,48.959135363826526,48.062112675264913,48.634963965860173,45.782788949575789,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!373:373,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G375=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A375,AA$7)/$G375)","v":0},{"$f":"IF($G375=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A375,AB$7)/$G375)","v":0},{"$f":"IF($G375=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A375,AC$7)/$G375)","v":0},{"$f":"IF($G375=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A375,AD$7)/$G375)","v":0},null,null,null,{"$f":"IF($G375=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A375,AH$7)/$G375)","v":0},{"$f":"IF($G375=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A375,AI$7)/$G375)","v":0},{"$f":"IF($G375=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A375,AJ$7)/$G375)","v":0},{"$f":"IF($G375=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A375,AK$7)/$G375)","v":0},{"$f":"IF($G375=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A375,AL$7)/$G375)","v":0},null,null,null,{"$f":"IF($G375=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A375,AP$7)/$G375)","v":0},{"$f":"IF($G375=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A375,AQ$7)/$G375)","v":0},{"$f":"IF($G375=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A375,AR$7)/$G375)","v":0},{"$f":"IF($G375=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A375,AS$7)/$G375)","v":0},{"$f":"IF($G375=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A375,AT$7)/$G375)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[369,"P22","Passive 22 - EBD MISBO Rental External","OR","Passive",0,0,null,"£",5586.3343073503229,6014.0542300610659,6836.3312867401419,6979.1866851470768,5570.1397379428417,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!375:375,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G377=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A377,AA$7)/$G377)","v":0},{"$f":"IF($G377=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A377,AB$7)/$G377)","v":0},{"$f":"IF($G377=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A377,AC$7)/$G377)","v":0},{"$f":"IF($G377=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A377,AD$7)/$G377)","v":0},null,null,null,{"$f":"IF($G377=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A377,AH$7)/$G377)","v":0},{"$f":"IF($G377=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A377,AI$7)/$G377)","v":0},{"$f":"IF($G377=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A377,AJ$7)/$G377)","v":0},{"$f":"IF($G377=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A377,AK$7)/$G377)","v":0},{"$f":"IF($G377=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A377,AL$7)/$G377)","v":0},null,null,null,{"$f":"IF($G377=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A377,AP$7)/$G377)","v":0},{"$f":"IF($G377=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A377,AQ$7)/$G377)","v":0},{"$f":"IF($G377=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A377,AR$7)/$G377)","v":0},{"$f":"IF($G377=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A377,AS$7)/$G377)","v":0},{"$f":"IF($G377=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A377,AT$7)/$G377)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal","OR","Passive",0,0,null,"£",646.80286787025341,569.22229200846198,590.45139343719416,570.92633720654419,492.56092611614679,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!378:378,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G380=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A380,AA$7)/$G380)","v":0},{"$f":"IF($G380=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A380,AB$7)/$G380)","v":0},{"$f":"IF($G380=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A380,AC$7)/$G380)","v":0},{"$f":"IF($G380=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A380,AD$7)/$G380)","v":0},null,null,null,{"$f":"IF($G380=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A380,AH$7)/$G380)","v":0},{"$f":"IF($G380=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A380,AI$7)/$G380)","v":0},{"$f":"IF($G380=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A380,AJ$7)/$G380)","v":0},{"$f":"IF($G380=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A380,AK$7)/$G380)","v":0},{"$f":"IF($G380=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A380,AL$7)/$G380)","v":0},null,null,null,{"$f":"IF($G380=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A380,AP$7)/$G380)","v":0},{"$f":"IF($G380=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A380,AQ$7)/$G380)","v":0},{"$f":"IF($G380=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A380,AR$7)/$G380)","v":0},{"$f":"IF($G380=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A380,AS$7)/$G380)","v":0},{"$f":"IF($G380=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A380,AT$7)/$G380)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[373,"P26","Passive 26 - EAD 10Gbit/s Rental External","OR","Passive",0,0,null,"£",640.93916858384921,564.09084870305435,585.11272019914645,565.77678750787652,488.14045901949072,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!379:379,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G381=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A381,AA$7)/$G381)","v":0},{"$f":"IF($G381=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A381,AB$7)/$G381)","v":0},{"$f":"IF($G381=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A381,AC$7)/$G381)","v":0},{"$f":"IF($G381=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A381,AD$7)/$G381)","v":0},null,null,null,{"$f":"IF($G381=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A381,AH$7)/$G381)","v":0},{"$f":"IF($G381=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A381,AI$7)/$G381)","v":0},{"$f":"IF($G381=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A381,AJ$7)/$G381)","v":0},{"$f":"IF($G381=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A381,AK$7)/$G381)","v":0},{"$f":"IF($G381=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A381,AL$7)/$G381)","v":0},null,null,null,{"$f":"IF($G381=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A381,AP$7)/$G381)","v":0},{"$f":"IF($G381=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A381,AQ$7)/$G381)","v":0},{"$f":"IF($G381=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A381,AR$7)/$G381)","v":0},{"$f":"IF($G381=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A381,AS$7)/$G381)","v":0},{"$f":"IF($G381=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A381,AT$7)/$G381)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[374,"P27","Passive 27 - EAD LA 10Gbit/s Rental Internal","OR","Passive",0,0,null,"£",292.98717981087981,260.78426095505074,268.89983329713255,261.28614776538387,227.6826213104016,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!380:380,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G382=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A382,AA$7)/$G382)","v":0},{"$f":"IF($G382=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A382,AB$7)/$G382)","v":0},{"$f":"IF($G382=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A382,AC$7)/$G382)","v":0},{"$f":"IF($G382=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A382,AD$7)/$G382)","v":0},null,null,null,{"$f":"IF($G382=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A382,AH$7)/$G382)","v":0},{"$f":"IF($G382=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A382,AI$7)/$G382)","v":0},{"$f":"IF($G382=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A382,AJ$7)/$G382)","v":0},{"$f":"IF($G382=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A382,AK$7)/$G382)","v":0},{"$f":"IF($G382=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A382,AL$7)/$G382)","v":0},null,null,null,{"$f":"IF($G382=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A382,AP$7)/$G382)","v":0},{"$f":"IF($G382=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A382,AQ$7)/$G382)","v":0},{"$f":"IF($G382=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A382,AR$7)/$G382)","v":0},{"$f":"IF($G382=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A382,AS$7)/$G382)","v":0},{"$f":"IF($G382=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A382,AT$7)/$G382)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[375,"P28","Passive 28 - EAD LA 10Gbit/s Rental External","OR","Passive",0,0,null,"£",275.16542898605036,245.23728481293762,252.69789436960193,245.67962044281873,214.32372940613587,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!381:381,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G383=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A383,AA$7)/$G383)","v":0},{"$f":"IF($G383=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A383,AB$7)/$G383)","v":0},{"$f":"IF($G383=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A383,AC$7)/$G383)","v":0},{"$f":"IF($G383=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A383,AD$7)/$G383)","v":0},null,null,null,{"$f":"IF($G383=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A383,AH$7)/$G383)","v":0},{"$f":"IF($G383=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A383,AI$7)/$G383)","v":0},{"$f":"IF($G383=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A383,AJ$7)/$G383)","v":0},{"$f":"IF($G383=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A383,AK$7)/$G383)","v":0},{"$f":"IF($G383=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A383,AL$7)/$G383)","v":0},null,null,null,{"$f":"IF($G383=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A383,AP$7)/$G383)","v":0},{"$f":"IF($G383=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A383,AQ$7)/$G383)","v":0},{"$f":"IF($G383=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A383,AR$7)/$G383)","v":0},{"$f":"IF($G383=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A383,AS$7)/$G383)","v":0},{"$f":"IF($G383=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A383,AT$7)/$G383)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[376,"P29","Passive 29 - EAD 10Gbit/s Connection Internal","OR","Passive",0,0,null,"£",50.695062826751325,49.653545927636181,48.743647317312593,49.324837145570768,46.432534072784861,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!382:382,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G384=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A384,AA$7)/$G384)","v":0},{"$f":"IF($G384=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A384,AB$7)/$G384)","v":0},{"$f":"IF($G384=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A384,AC$7)/$G384)","v":0},{"$f":"IF($G384=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A384,AD$7)/$G384)","v":0},null,null,null,{"$f":"IF($G384=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A384,AH$7)/$G384)","v":0},{"$f":"IF($G384=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A384,AI$7)/$G384)","v":0},{"$f":"IF($G384=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A384,AJ$7)/$G384)","v":0},{"$f":"IF($G384=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A384,AK$7)/$G384)","v":0},{"$f":"IF($G384=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A384,AL$7)/$G384)","v":0},null,null,null,{"$f":"IF($G384=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A384,AP$7)/$G384)","v":0},{"$f":"IF($G384=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A384,AQ$7)/$G384)","v":0},{"$f":"IF($G384=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A384,AR$7)/$G384)","v":0},{"$f":"IF($G384=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A384,AS$7)/$G384)","v":0},{"$f":"IF($G384=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A384,AT$7)/$G384)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[377,"P30","Passive 30 - EAD 10Gbit/s Connection External","OR","Passive",0,0,null,"£",49.838348868673656,48.814425713079864,47.919916260600175,48.491267073985313,45.647816253564237,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!383:383,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G385=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A385,AA$7)/$G385)","v":0},{"$f":"IF($G385=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A385,AB$7)/$G385)","v":0},{"$f":"IF($G385=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A385,AC$7)/$G385)","v":0},{"$f":"IF($G385=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A385,AD$7)/$G385)","v":0},null,null,null,{"$f":"IF($G385=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A385,AH$7)/$G385)","v":0},{"$f":"IF($G385=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A385,AI$7)/$G385)","v":0},{"$f":"IF($G385=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A385,AJ$7)/$G385)","v":0},{"$f":"IF($G385=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A385,AK$7)/$G385)","v":0},{"$f":"IF($G385=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A385,AL$7)/$G385)","v":0},null,null,null,{"$f":"IF($G385=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A385,AP$7)/$G385)","v":0},{"$f":"IF($G385=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A385,AQ$7)/$G385)","v":0},{"$f":"IF($G385=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A385,AR$7)/$G385)","v":0},{"$f":"IF($G385=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A385,AS$7)/$G385)","v":0},{"$f":"IF($G385=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A385,AT$7)/$G385)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[378,"P31","Passive 31 - EAD LA 10Gbit/s Connection Internal","OR","Passive",0,0,null,"£",50.415418912801982,49.379653116897003,48.474763524296961,49.052761492242986,46.176433985084309,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!384:384,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G386=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A386,AA$7)/$G386)","v":0},{"$f":"IF($G386=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A386,AB$7)/$G386)","v":0},{"$f":"IF($G386=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A386,AC$7)/$G386)","v":0},{"$f":"IF($G386=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A386,AD$7)/$G386)","v":0},null,null,null,{"$f":"IF($G386=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A386,AH$7)/$G386)","v":0},{"$f":"IF($G386=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A386,AI$7)/$G386)","v":0},{"$f":"IF($G386=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A386,AJ$7)/$G386)","v":0},{"$f":"IF($G386=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A386,AK$7)/$G386)","v":0},{"$f":"IF($G386=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A386,AL$7)/$G386)","v":0},null,null,null,{"$f":"IF($G386=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A386,AP$7)/$G386)","v":0},{"$f":"IF($G386=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A386,AQ$7)/$G386)","v":0},{"$f":"IF($G386=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A386,AR$7)/$G386)","v":0},{"$f":"IF($G386=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A386,AS$7)/$G386)","v":0},{"$f":"IF($G386=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A386,AT$7)/$G386)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[379,"P32","Passive 32 - EAD LA 10Gbit/s Connection External","OR","Passive",0,0,null,"£",49.889977389625315,48.864962179162333,47.969580162454847,48.54144783181107,45.694939382403696,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!385:385,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G387=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A387,AA$7)/$G387)","v":0},{"$f":"IF($G387=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A387,AB$7)/$G387)","v":0},{"$f":"IF($G387=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A387,AC$7)/$G387)","v":0},{"$f":"IF($G387=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A387,AD$7)/$G387)","v":0},null,null,null,{"$f":"IF($G387=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A387,AH$7)/$G387)","v":0},{"$f":"IF($G387=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A387,AI$7)/$G387)","v":0},{"$f":"IF($G387=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A387,AJ$7)/$G387)","v":0},{"$f":"IF($G387=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A387,AK$7)/$G387)","v":0},{"$f":"IF($G387=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A387,AL$7)/$G387)","v":0},null,null,null,{"$f":"IF($G387=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A387,AP$7)/$G387)","v":0},{"$f":"IF($G387=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A387,AQ$7)/$G387)","v":0},{"$f":"IF($G387=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A387,AR$7)/$G387)","v":0},{"$f":"IF($G387=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A387,AS$7)/$G387)","v":0},{"$f":"IF($G387=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A387,AT$7)/$G387)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal","OR","Passive",0,0,null,"£",303.70786816851836,395.45376050535253,615.74626543677982,1165.7038306585505,4344.6633524248618,null,null,null,0,0,0,0,1.8208202040550181E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!386:386,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G388=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A388,AA$7)/$G388)","v":0},{"$f":"IF($G388=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A388,AB$7)/$G388)","v":0},{"$f":"IF($G388=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A388,AC$7)/$G388)","v":0},{"$f":"IF($G388=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A388,AD$7)/$G388)","v":0},null,null,null,{"$f":"IF($G388=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A388,AH$7)/$G388)","v":0},{"$f":"IF($G388=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A388,AI$7)/$G388)","v":0},{"$f":"IF($G388=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A388,AJ$7)/$G388)","v":0},{"$f":"IF($G388=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A388,AK$7)/$G388)","v":0},{"$f":"IF($G388=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A388,AL$7)/$G388)","v":0},null,null,null,{"$f":"IF($G388=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A388,AP$7)/$G388)","v":0},{"$f":"IF($G388=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A388,AQ$7)/$G388)","v":0},{"$f":"IF($G388=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A388,AR$7)/$G388)","v":0},{"$f":"IF($G388=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A388,AS$7)/$G388)","v":0},{"$f":"IF($G388=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A388,AT$7)/$G388)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,1.8208202040550181E-2,null,null,"£",0,0,0,0,4344.6633524248618]
[381,"P34","Passive 34 - WES 1000Mbit/s Rental External","OR","Passive",0,0,null,"£",318.12700885137349,414.46163852962155,645.74953042753225,1223.1164009714305,4560.6008199399575,null,null,null,0,0,0,0,1.8796298245349039E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!387:387,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G389=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A389,AA$7)/$G389)","v":0},{"$f":"IF($G389=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A389,AB$7)/$G389)","v":0},{"$f":"IF($G389=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A389,AC$7)/$G389)","v":0},{"$f":"IF($G389=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A389,AD$7)/$G389)","v":0},null,null,null,{"$f":"IF($G389=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A389,AH$7)/$G389)","v":0},{"$f":"IF($G389=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A389,AI$7)/$G389)","v":0},{"$f":"IF($G389=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A389,AJ$7)/$G389)","v":0},{"$f":"IF($G389=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A389,AK$7)/$G389)","v":0},{"$f":"IF($G389=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A389,AL$7)/$G389)","v":0},null,null,null,{"$f":"IF($G389=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A389,AP$7)/$G389)","v":0},{"$f":"IF($G389=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A389,AQ$7)/$G389)","v":0},{"$f":"IF($G389=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A389,AR$7)/$G389)","v":0},{"$f":"IF($G389=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A389,AS$7)/$G389)","v":0},{"$f":"IF($G389=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A389,AT$7)/$G389)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,1.8796298245349039E-2,null,null,"£",0,0,0,0,4560.6008199399566]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal","OR","Passive",0,0,null,"£",317.83742344057464,340.01170774119652,498.2904310649335,568.11508847936057,568.24085766677297,null,null,null,0,0,0,0,1.170901843342768E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!388:388,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G390=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A390,AA$7)/$G390)","v":0},{"$f":"IF($G390=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A390,AB$7)/$G390)","v":0},{"$f":"IF($G390=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A390,AC$7)/$G390)","v":0},{"$f":"IF($G390=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A390,AD$7)/$G390)","v":0},null,null,null,{"$f":"IF($G390=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A390,AH$7)/$G390)","v":0},{"$f":"IF($G390=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A390,AI$7)/$G390)","v":0},{"$f":"IF($G390=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A390,AJ$7)/$G390)","v":0},{"$f":"IF($G390=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A390,AK$7)/$G390)","v":0},{"$f":"IF($G390=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A390,AL$7)/$G390)","v":0},null,null,null,{"$f":"IF($G390=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A390,AP$7)/$G390)","v":0},{"$f":"IF($G390=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A390,AQ$7)/$G390)","v":0},{"$f":"IF($G390=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A390,AR$7)/$G390)","v":0},{"$f":"IF($G390=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A390,AS$7)/$G390)","v":0},{"$f":"IF($G390=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A390,AT$7)/$G390)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,1.170901843342768E-3,null,null,"£",0,0,0,0,568.24085766677297]
[383,"P36","Passive 36 - BES 1000Mbit/s Rental External","OR","Passive",0,0,null,"£",354.52776848042362,379.48531865549688,557.31199727796013,635.7123973440082,635.99498990754603,null,null,null,0,0,0,0,1.7824572863007586E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!389:389,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G391=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A391,AA$7)/$G391)","v":0},{"$f":"IF($G391=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A391,AB$7)/$G391)","v":0},{"$f":"IF($G391=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A391,AC$7)/$G391)","v":0},{"$f":"IF($G391=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A391,AD$7)/$G391)","v":0},null,null,null,{"$f":"IF($G391=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A391,AH$7)/$G391)","v":0},{"$f":"IF($G391=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A391,AI$7)/$G391)","v":0},{"$f":"IF($G391=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A391,AJ$7)/$G391)","v":0},{"$f":"IF($G391=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A391,AK$7)/$G391)","v":0},{"$f":"IF($G391=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A391,AL$7)/$G391)","v":0},null,null,null,{"$f":"IF($G391=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A391,AP$7)/$G391)","v":0},{"$f":"IF($G391=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A391,AQ$7)/$G391)","v":0},{"$f":"IF($G391=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A391,AR$7)/$G391)","v":0},{"$f":"IF($G391=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A391,AS$7)/$G391)","v":0},{"$f":"IF($G391=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A391,AT$7)/$G391)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,1.7824572863007586E-2,null,null,"£",0,0,0,0,635.99498990754603]
[384,"P37","Passive 37 - BES MISBO Rental Internal","OR","Passive",0,0,null,"£",274.05853425577203,292.67798265518979,426.2964826974233,485.34940954241347,485.13918048428843,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!390:390,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G392=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A392,AA$7)/$G392)","v":0},{"$f":"IF($G392=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A392,AB$7)/$G392)","v":0},{"$f":"IF($G392=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A392,AC$7)/$G392)","v":0},{"$f":"IF($G392=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A392,AD$7)/$G392)","v":0},null,null,null,{"$f":"IF($G392=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A392,AH$7)/$G392)","v":0},{"$f":"IF($G392=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A392,AI$7)/$G392)","v":0},{"$f":"IF($G392=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A392,AJ$7)/$G392)","v":0},{"$f":"IF($G392=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A392,AK$7)/$G392)","v":0},{"$f":"IF($G392=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A392,AL$7)/$G392)","v":0},null,null,null,{"$f":"IF($G392=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A392,AP$7)/$G392)","v":0},{"$f":"IF($G392=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A392,AQ$7)/$G392)","v":0},{"$f":"IF($G392=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A392,AR$7)/$G392)","v":0},{"$f":"IF($G392=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A392,AS$7)/$G392)","v":0},{"$f":"IF($G392=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A392,AT$7)/$G392)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[385,"P38","Passive 38 - BES MISBO Rental External","OR","Passive",0,0,null,"£",311.62220911480574,333.26958322293319,487.92033354037477,556.16447821363693,556.22838971787075,null,null,null,{"$f":"IF($A393=0,0,J393*INDEX(MEAServVolFC,$A393,R$7)/million)","v":0},{"$f":"IF($A393=0,0,K393*INDEX(MEAServVolFC,$A393,S$7)/million)","v":0},{"$f":"IF($A393=0,0,L393*INDEX(MEAServVolFC,$A393,T$7)/million)","v":0},{"$f":"IF($A393=0,0,M393*INDEX(MEAServVolFC,$A393,U$7)/million)","v":0},{"$f":"IF($A393=0,0,N393*INDEX(MEAServVolFC,$A393,V$7)/million)","v":0},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!391:391,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G393=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A393,AA$7)/$G393)","v":0},{"$f":"IF($G393=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A393,AB$7)/$G393)","v":0},{"$f":"IF($G393=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A393,AC$7)/$G393)","v":0},{"$f":"IF($G393=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A393,AD$7)/$G393)","v":0},null,null,null,{"$f":"IF($G393=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A393,AH$7)/$G393)","v":0},{"$f":"IF($G393=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A393,AI$7)/$G393)","v":0},{"$f":"IF($G393=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A393,AJ$7)/$G393)","v":0},{"$f":"IF($G393=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A393,AK$7)/$G393)","v":0},{"$f":"IF($G393=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A393,AL$7)/$G393)","v":0},null,null,null,{"$f":"IF($G393=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A393,AP$7)/$G393)","v":0},{"$f":"IF($G393=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A393,AQ$7)/$G393)","v":0},{"$f":"IF($G393=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A393,AR$7)/$G393)","v":0},{"$f":"IF($G393=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A393,AS$7)/$G393)","v":0},{"$f":"IF($G393=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A393,AT$7)/$G393)","v":0},null,null,null,{"$f":"Z393+AH393","v":0},{"$f":"AA393+AI393","v":0},{"$f":"AB393+AJ393","v":0},{"$f":"AC393+AK393","v":0},{"$f":"AD393+AL393","v":0},null,null,null,null,{"$f":"IF($A393=0,0,BF393*(1+INDEX(InputPriceChanges.Admin,$A393,BG$7))+AQ393)","v":0},{"$f":"IF($A393=0,0,BG393*(1+INDEX(InputPriceChanges.Admin,$A393,BH$7))+AR393)","v":0},{"$f":"IF($A393=0,0,BH393*(1+INDEX(InputPriceChanges.Admin,$A393,BI$7))+AS393)","v":0},{"$f":"IF($A393=0,0,BI393*(1+INDEX(InputPriceChanges.Admin,$A393,BJ$7))+AT393)","v":0},null,null,null,{"$f":"R393+AX393","v":0},{"$f":"S393+AY393","v":0},{"$f":"T393+AZ393","v":0},{"$f":"U393+BA393","v":0},{"$f":"V393+BB393","v":0},null,null,"£",{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,BV$7)=0,0,BN393/INDEX(MEAServVolFC,$A393,BV$7)))*million","v":0},{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,BW$7)=0,0,BO393/INDEX(MEAServVolFC,$A393,BW$7)))*million","v":0},{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,BX$7)=0,0,BP393/INDEX(MEAServVolFC,$A393,BX$7)))*million","v":0},{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,BY$7)=0,0,BQ393/INDEX(MEAServVolFC,$A393,BY$7)))*million","v":0},{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,BZ$7)=0,0,BR393/INDEX(MEAServVolFC,$A393,BZ$7)))*million","v":0}]
[{"$f":"IF(B394=0,0,A393+1)","v":0},0,0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!392:392,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G394=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A394,AA$7)/$G394)","v":0},{"$f":"IF($G394=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A394,AB$7)/$G394)","v":0},{"$f":"IF($G394=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A394,AC$7)/$G394)","v":0},{"$f":"IF($G394=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A394,AD$7)/$G394)","v":0},null,null,null,{"$f":"IF($G394=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A394,AH$7)/$G394)","v":0},{"$f":"IF($G394=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A394,AI$7)/$G394)","v":0},{"$f":"IF($G394=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A394,AJ$7)/$G394)","v":0},{"$f":"IF($G394=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A394,AK$7)/$G394)","v":0},{"$f":"IF($G394=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A394,AL$7)/$G394)","v":0},null,null,null,{"$f":"IF($G394=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A394,AP$7)/$G394)","v":0},{"$f":"IF($G394=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A394,AQ$7)/$G394)","v":0},{"$f":"IF($G394=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A394,AR$7)/$G394)","v":0},{"$f":"IF($G394=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A394,AS$7)/$G394)","v":0},{"$f":"IF($G394=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A394,AT$7)/$G394)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!393:393,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G395=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A395,AA$7)/$G395)","v":0},{"$f":"IF($G395=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A395,AB$7)/$G395)","v":0},{"$f":"IF($G395=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A395,AC$7)/$G395)","v":0},{"$f":"IF($G395=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A395,AD$7)/$G395)","v":0},null,null,null,{"$f":"IF($G395=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A395,AH$7)/$G395)","v":0},{"$f":"IF($G395=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A395,AI$7)/$G395)","v":0},{"$f":"IF($G395=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A395,AJ$7)/$G395)","v":0},{"$f":"IF($G395=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A395,AK$7)/$G395)","v":0},{"$f":"IF($G395=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A395,AL$7)/$G395)","v":0},null,null,null,{"$f":"IF($G395=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A395,AP$7)/$G395)","v":0},{"$f":"IF($G395=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A395,AQ$7)/$G395)","v":0},{"$f":"IF($G395=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A395,AR$7)/$G395)","v":0},{"$f":"IF($G395=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A395,AS$7)/$G395)","v":0},{"$f":"IF($G395=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A395,AT$7)/$G395)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!394:394,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G396=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A396,AA$7)/$G396)","v":0},{"$f":"IF($G396=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A396,AB$7)/$G396)","v":0},{"$f":"IF($G396=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A396,AC$7)/$G396)","v":0},{"$f":"IF($G396=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A396,AD$7)/$G396)","v":0},null,null,null,{"$f":"IF($G396=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A396,AH$7)/$G396)","v":0},{"$f":"IF($G396=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A396,AI$7)/$G396)","v":0},{"$f":"IF($G396=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A396,AJ$7)/$G396)","v":0},{"$f":"IF($G396=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A396,AK$7)/$G396)","v":0},{"$f":"IF($G396=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A396,AL$7)/$G396)","v":0},null,null,null,{"$f":"IF($G396=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A396,AP$7)/$G396)","v":0},{"$f":"IF($G396=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A396,AQ$7)/$G396)","v":0},{"$f":"IF($G396=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A396,AR$7)/$G396)","v":0},{"$f":"IF($G396=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A396,AS$7)/$G396)","v":0},{"$f":"IF($G396=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A396,AT$7)/$G396)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!395:395,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G397=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A397,AA$7)/$G397)","v":0},{"$f":"IF($G397=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A397,AB$7)/$G397)","v":0},{"$f":"IF($G397=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A397,AC$7)/$G397)","v":0},{"$f":"IF($G397=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A397,AD$7)/$G397)","v":0},null,null,null,{"$f":"IF($G397=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A397,AH$7)/$G397)","v":0},{"$f":"IF($G397=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A397,AI$7)/$G397)","v":0},{"$f":"IF($G397=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A397,AJ$7)/$G397)","v":0},{"$f":"IF($G397=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A397,AK$7)/$G397)","v":0},{"$f":"IF($G397=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A397,AL$7)/$G397)","v":0},null,null,null,{"$f":"IF($G397=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A397,AP$7)/$G397)","v":0},{"$f":"IF($G397=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A397,AQ$7)/$G397)","v":0},{"$f":"IF($G397=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A397,AR$7)/$G397)","v":0},{"$f":"IF($G397=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A397,AS$7)/$G397)","v":0},{"$f":"IF($G397=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A397,AT$7)/$G397)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!396:396,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G398=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A398,AA$7)/$G398)","v":0},{"$f":"IF($G398=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A398,AB$7)/$G398)","v":0},{"$f":"IF($G398=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A398,AC$7)/$G398)","v":0},{"$f":"IF($G398=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A398,AD$7)/$G398)","v":0},null,null,null,{"$f":"IF($G398=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A398,AH$7)/$G398)","v":0},{"$f":"IF($G398=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A398,AI$7)/$G398)","v":0},{"$f":"IF($G398=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A398,AJ$7)/$G398)","v":0},{"$f":"IF($G398=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A398,AK$7)/$G398)","v":0},{"$f":"IF($G398=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A398,AL$7)/$G398)","v":0},null,null,null,{"$f":"IF($G398=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A398,AP$7)/$G398)","v":0},{"$f":"IF($G398=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A398,AQ$7)/$G398)","v":0},{"$f":"IF($G398=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A398,AR$7)/$G398)","v":0},{"$f":"IF($G398=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A398,AS$7)/$G398)","v":0},{"$f":"IF($G398=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A398,AT$7)/$G398)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!397:397,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G399=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A399,AA$7)/$G399)","v":0},{"$f":"IF($G399=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A399,AB$7)/$G399)","v":0},{"$f":"IF($G399=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A399,AC$7)/$G399)","v":0},{"$f":"IF($G399=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A399,AD$7)/$G399)","v":0},null,null,null,{"$f":"IF($G399=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A399,AH$7)/$G399)","v":0},{"$f":"IF($G399=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A399,AI$7)/$G399)","v":0},{"$f":"IF($G399=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A399,AJ$7)/$G399)","v":0},{"$f":"IF($G399=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A399,AK$7)/$G399)","v":0},{"$f":"IF($G399=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A399,AL$7)/$G399)","v":0},null,null,null,{"$f":"IF($G399=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A399,AP$7)/$G399)","v":0},{"$f":"IF($G399=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A399,AQ$7)/$G399)","v":0},{"$f":"IF($G399=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A399,AR$7)/$G399)","v":0},{"$f":"IF($G399=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A399,AS$7)/$G399)","v":0},{"$f":"IF($G399=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A399,AT$7)/$G399)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!398:398,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G400=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A400,AA$7)/$G400)","v":0},{"$f":"IF($G400=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A400,AB$7)/$G400)","v":0},{"$f":"IF($G400=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A400,AC$7)/$G400)","v":0},{"$f":"IF($G400=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A400,AD$7)/$G400)","v":0},null,null,null,{"$f":"IF($G400=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A400,AH$7)/$G400)","v":0},{"$f":"IF($G400=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A400,AI$7)/$G400)","v":0},{"$f":"IF($G400=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A400,AJ$7)/$G400)","v":0},{"$f":"IF($G400=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A400,AK$7)/$G400)","v":0},{"$f":"IF($G400=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A400,AL$7)/$G400)","v":0},null,null,null,{"$f":"IF($G400=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A400,AP$7)/$G400)","v":0},{"$f":"IF($G400=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A400,AQ$7)/$G400)","v":0},{"$f":"IF($G400=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A400,AR$7)/$G400)","v":0},{"$f":"IF($G400=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A400,AS$7)/$G400)","v":0},{"$f":"IF($G400=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A400,AT$7)/$G400)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!399:399,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G401=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A401,AA$7)/$G401)","v":0},{"$f":"IF($G401=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A401,AB$7)/$G401)","v":0},{"$f":"IF($G401=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A401,AC$7)/$G401)","v":0},{"$f":"IF($G401=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A401,AD$7)/$G401)","v":0},null,null,null,{"$f":"IF($G401=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A401,AH$7)/$G401)","v":0},{"$f":"IF($G401=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A401,AI$7)/$G401)","v":0},{"$f":"IF($G401=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A401,AJ$7)/$G401)","v":0},{"$f":"IF($G401=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A401,AK$7)/$G401)","v":0},{"$f":"IF($G401=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A401,AL$7)/$G401)","v":0},null,null,null,{"$f":"IF($G401=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A401,AP$7)/$G401)","v":0},{"$f":"IF($G401=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A401,AQ$7)/$G401)","v":0},{"$f":"IF($G401=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A401,AR$7)/$G401)","v":0},{"$f":"IF($G401=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A401,AS$7)/$G401)","v":0},{"$f":"IF($G401=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A401,AT$7)/$G401)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!400:400,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G402=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A402,AA$7)/$G402)","v":0},{"$f":"IF($G402=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A402,AB$7)/$G402)","v":0},{"$f":"IF($G402=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A402,AC$7)/$G402)","v":0},{"$f":"IF($G402=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A402,AD$7)/$G402)","v":0},null,null,null,{"$f":"IF($G402=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A402,AH$7)/$G402)","v":0},{"$f":"IF($G402=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A402,AI$7)/$G402)","v":0},{"$f":"IF($G402=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A402,AJ$7)/$G402)","v":0},{"$f":"IF($G402=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A402,AK$7)/$G402)","v":0},{"$f":"IF($G402=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A402,AL$7)/$G402)","v":0},null,null,null,{"$f":"IF($G402=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A402,AP$7)/$G402)","v":0},{"$f":"IF($G402=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A402,AQ$7)/$G402)","v":0},{"$f":"IF($G402=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A402,AR$7)/$G402)","v":0},{"$f":"IF($G402=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A402,AS$7)/$G402)","v":0},{"$f":"IF($G402=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A402,AT$7)/$G402)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!401:401,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G403=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A403,AA$7)/$G403)","v":0},{"$f":"IF($G403=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A403,AB$7)/$G403)","v":0},{"$f":"IF($G403=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A403,AC$7)/$G403)","v":0},{"$f":"IF($G403=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A403,AD$7)/$G403)","v":0},null,null,null,{"$f":"IF($G403=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A403,AH$7)/$G403)","v":0},{"$f":"IF($G403=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A403,AI$7)/$G403)","v":0},{"$f":"IF($G403=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A403,AJ$7)/$G403)","v":0},{"$f":"IF($G403=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A403,AK$7)/$G403)","v":0},{"$f":"IF($G403=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A403,AL$7)/$G403)","v":0},null,null,null,{"$f":"IF($G403=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A403,AP$7)/$G403)","v":0},{"$f":"IF($G403=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A403,AQ$7)/$G403)","v":0},{"$f":"IF($G403=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A403,AR$7)/$G403)","v":0},{"$f":"IF($G403=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A403,AS$7)/$G403)","v":0},{"$f":"IF($G403=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A403,AT$7)/$G403)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!402:402,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G404=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A404,AA$7)/$G404)","v":0},{"$f":"IF($G404=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A404,AB$7)/$G404)","v":0},{"$f":"IF($G404=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A404,AC$7)/$G404)","v":0},{"$f":"IF($G404=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A404,AD$7)/$G404)","v":0},null,null,null,{"$f":"IF($G404=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A404,AH$7)/$G404)","v":0},{"$f":"IF($G404=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A404,AI$7)/$G404)","v":0},{"$f":"IF($G404=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A404,AJ$7)/$G404)","v":0},{"$f":"IF($G404=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A404,AK$7)/$G404)","v":0},{"$f":"IF($G404=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A404,AL$7)/$G404)","v":0},null,null,null,{"$f":"IF($G404=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A404,AP$7)/$G404)","v":0},{"$f":"IF($G404=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A404,AQ$7)/$G404)","v":0},{"$f":"IF($G404=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A404,AR$7)/$G404)","v":0},{"$f":"IF($G404=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A404,AS$7)/$G404)","v":0},{"$f":"IF($G404=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A404,AT$7)/$G404)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!403:403,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G405=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A405,AA$7)/$G405)","v":0},{"$f":"IF($G405=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A405,AB$7)/$G405)","v":0},{"$f":"IF($G405=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A405,AC$7)/$G405)","v":0},{"$f":"IF($G405=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A405,AD$7)/$G405)","v":0},null,null,null,{"$f":"IF($G405=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A405,AH$7)/$G405)","v":0},{"$f":"IF($G405=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A405,AI$7)/$G405)","v":0},{"$f":"IF($G405=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A405,AJ$7)/$G405)","v":0},{"$f":"IF($G405=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A405,AK$7)/$G405)","v":0},{"$f":"IF($G405=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A405,AL$7)/$G405)","v":0},null,null,null,{"$f":"IF($G405=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A405,AP$7)/$G405)","v":0},{"$f":"IF($G405=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A405,AQ$7)/$G405)","v":0},{"$f":"IF($G405=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A405,AR$7)/$G405)","v":0},{"$f":"IF($G405=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A405,AS$7)/$G405)","v":0},{"$f":"IF($G405=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A405,AT$7)/$G405)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!404:404,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G406=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A406,AA$7)/$G406)","v":0},{"$f":"IF($G406=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A406,AB$7)/$G406)","v":0},{"$f":"IF($G406=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A406,AC$7)/$G406)","v":0},{"$f":"IF($G406=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A406,AD$7)/$G406)","v":0},null,null,null,{"$f":"IF($G406=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A406,AH$7)/$G406)","v":0},{"$f":"IF($G406=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A406,AI$7)/$G406)","v":0},{"$f":"IF($G406=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A406,AJ$7)/$G406)","v":0},{"$f":"IF($G406=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A406,AK$7)/$G406)","v":0},{"$f":"IF($G406=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A406,AL$7)/$G406)","v":0},null,null,null,{"$f":"IF($G406=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A406,AP$7)/$G406)","v":0},{"$f":"IF($G406=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A406,AQ$7)/$G406)","v":0},{"$f":"IF($G406=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A406,AR$7)/$G406)","v":0},{"$f":"IF($G406=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A406,AS$7)/$G406)","v":0},{"$f":"IF($G406=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A406,AT$7)/$G406)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!405:405,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G407=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A407,AA$7)/$G407)","v":0},{"$f":"IF($G407=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A407,AB$7)/$G407)","v":0},{"$f":"IF($G407=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A407,AC$7)/$G407)","v":0},{"$f":"IF($G407=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A407,AD$7)/$G407)","v":0},null,null,null,{"$f":"IF($G407=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A407,AH$7)/$G407)","v":0},{"$f":"IF($G407=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A407,AI$7)/$G407)","v":0},{"$f":"IF($G407=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A407,AJ$7)/$G407)","v":0},{"$f":"IF($G407=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A407,AK$7)/$G407)","v":0},{"$f":"IF($G407=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A407,AL$7)/$G407)","v":0},null,null,null,{"$f":"IF($G407=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A407,AP$7)/$G407)","v":0},{"$f":"IF($G407=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A407,AQ$7)/$G407)","v":0},{"$f":"IF($G407=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A407,AR$7)/$G407)","v":0},{"$f":"IF($G407=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A407,AS$7)/$G407)","v":0},{"$f":"IF($G407=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A407,AT$7)/$G407)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!406:406,,MATCH(\"OCM\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($G408=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A408,AA$7)/$G408)","v":0},{"$f":"IF($G408=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A408,AB$7)/$G408)","v":0},{"$f":"IF($G408=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A408,AC$7)/$G408)","v":0},{"$f":"IF($G408=0,0,INDEX(FC.Serv.GRC!$AF$9:$AJ$408,$A408,AD$7)/$G408)","v":0},null,null,null,{"$f":"IF($G408=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A408,AH$7)/$G408)","v":0},{"$f":"IF($G408=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A408,AI$7)/$G408)","v":0},{"$f":"IF($G408=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A408,AJ$7)/$G408)","v":0},{"$f":"IF($G408=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A408,AK$7)/$G408)","v":0},{"$f":"IF($G408=0,0,INDEX(FC.Serv.GRC!$AN$9:$AR$408,$A408,AL$7)/$G408)","v":0},null,null,null,{"$f":"IF($G408=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A408,AP$7)/$G408)","v":0},{"$f":"IF($G408=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A408,AQ$7)/$G408)","v":0},{"$f":"IF($G408=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A408,AR$7)/$G408)","v":0},{"$f":"IF($G408=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A408,AS$7)/$G408)","v":0},{"$f":"IF($G408=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A408,AT$7)/$G408)","v":0},null,null,null,0,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R9:R408)","v":282.14920475041941},{"$f":"SUM(S9:S408)","v":276.68771605959995},{"$f":"SUM(T9:T408)","v":286.26245844088965},{"$f":"SUM(U9:U408)","v":285.21310831699788},{"$f":"SUM(V9:V408)","v":285.76829145269363},null,null,null,{"$f":"SUM(Z9:Z408)","v":24.832427201664071},{"$f":"SUM(AA9:AA408)","v":13.536466498515495},{"$f":"SUM(AB9:AB408)","v":13.65548215193664},{"$f":"SUM(AC9:AC408)","v":13.813889828637773},{"$f":"SUM(AD9:AD408)","v":13.979432731201639},null,null,null,{"$f":"SUM(AH9:AH408)","v":0},{"$f":"SUM(AI9:AI408)","v":-0.118216022541845},{"$f":"SUM(AJ9:AJ408)","v":-0.21295260728525103},{"$f":"SUM(AK9:AK408)","v":-0.41135299666329966},{"$f":"SUM(AL9:AL408)","v":-0.66897856933898125},null,null,null,{"$f":"SUM(AP9:AP408)","v":0},{"$f":"SUM(AQ9:AQ408)","v":-7.1457540046690887E-3},{"$f":"SUM(AR9:AR408)","v":-1.3993085445912969E-2},{"$f":"SUM(AS9:AS408)","v":-0.11492122793412107},{"$f":"SUM(AT9:AT408)","v":-0.2785468217073932},null,null,null,{"$f":"SUM(AX9:AX408)","v":24.832427201664071},{"$f":"SUM(AY9:AY408)","v":13.418250475973636},{"$f":"SUM(AZ9:AZ408)","v":13.44252954465138},{"$f":"SUM(BA9:BA408)","v":13.402536831974469},{"$f":"SUM(BB9:BB408)","v":13.310454161862651},null,null,null,{"$f":"SUM(BF9:BF408)","v":0},{"$f":"SUM(BG9:BG408)","v":-7.1457540046690887E-3},{"$f":"SUM(BH9:BH408)","v":-2.1139206028884715E-2},{"$f":"SUM(BI9:BI408)","v":-0.13606161170617223},{"$f":"SUM(BJ9:BJ408)","v":-0.41461062288476502},null,null,null,{"$f":"SUM(BN9:BN408)","v":306.981631952084},{"$f":"SUM(BO9:BO408)","v":290.10596653557343},{"$f":"SUM(BP9:BP408)","v":299.70498798554121},{"$f":"SUM(BQ9:BQ408)","v":298.61564514897236},{"$f":"SUM(BR9:BR408)","v":299.07874561455651}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z409=ModelStartValues_Admin!J407","v":true}]

{"sheet":"FC.Serv.NCA","index":51,"n_rows":410,"n_cols":44,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Net Current Assets (NCA) forecasts by service - admin and non-admin"]
["Units: £m"]
[null,null,null,null,null,null,{"$f":"MAX($F4:F4)+1","v":1},"Unit costs by service - non-admin",null,null,null,null,null,null,{"$f":"MAX($F4:N4)+1","v":2},"Total costs by service, non-admin related costs (£000)",null,null,null,null,null,null,{"$f":"MAX($F4:V4)+1","v":3},"Total NCA by service - admin",null,null,null,null,null,null,{"$f":"MAX($F4:AD4)+1","v":4},"Total costs by service, admin and non-admin (£000)",null,null,null,null,null,null,{"$f":"MAX($G4:AL4)+1","v":5},"Unit costs by service, admin and non-admin"]
[null,null,null,null,null,null,null,"Unit costs by service = Unit cost by component * Usage factor",null,null,null,null,null,null,null,"Total costs by service = Unit costs by service * volumes",null,null,null,null,null,null,null,"Base year NCA from our base year estimation.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit costs by service = Total costs by service / service volumes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsequent years: NCA(t) = NCA(t-1) * [1+CPI(t)] * [1+change in service volumes (t)]"]
[null,null,null,null,null,null,null,{"$f":"G7+1","v":1},{"$f":"H7+1","v":2},{"$f":"I7+1","v":3},{"$f":"J7+1","v":4},{"$f":"K7+1","v":5},null,null,null,{"$f":"O7+1","v":1},{"$f":"P7+1","v":2},{"$f":"Q7+1","v":3},{"$f":"R7+1","v":4},{"$f":"S7+1","v":5},null,null,null,{"$f":"W7+1","v":1},{"$f":"X7+1","v":2},{"$f":"Y7+1","v":3},{"$f":"Z7+1","v":4},{"$f":"AA7+1","v":5},null,null,null,{"$f":"AE7+1","v":1},{"$f":"AF7+1","v":2},{"$f":"AG7+1","v":3},{"$f":"AH7+1","v":4},{"$f":"AI7+1","v":5},null,null,null,{"$f":"AM7+1","v":1},{"$f":"AN7+1","v":2},{"$f":"AO7+1","v":3},{"$f":"AP7+1","v":4},{"$f":"AQ7+1","v":5}]
[null,"Service code","Service name","Source","Tech",null,"Unit",{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(B9=0,0,A8+1)","v":1},{"$f":"List_ServCode","v":"SE371"},{"$f":"List_ServNames","v":"SE371: PPC rental 2Mbit link per km distribution"},{"$f":"List_ServSource","v":"BTW"},{"$f":"List_Tech","v":"TI"},null,"£",{"$f":"IF($A9=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A9)))","v":-7.2310669043540914},-7.2491445716149752,-7.3361343064743556,-7.4718527911441308,-7.6231578101648001,null,null,null,{"$f":"IF($A9=0,0,H9*INDEX(MEAServVolFC,$A9,P$7)/million)","v":-2.7257889219401985},{"$f":"IF($A9=0,0,I9*INDEX(MEAServVolFC,$A9,Q$7)/million)","v":-2.4065675109394129},{"$f":"IF($A9=0,0,J9*INDEX(MEAServVolFC,$A9,R$7)/million)","v":-2.4319610868965578},{"$f":"IF($A9=0,0,K9*INDEX(MEAServVolFC,$A9,S$7)/million)","v":-2.1580930953879185},{"$f":"IF($A9=0,0,L9*INDEX(MEAServVolFC,$A9,T$7)/million)","v":-1.8963030219197217},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!7:7,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.92394145846796172},{"$f":"IF($A9=0,0,X9*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A9,Y$7)))","v":0.8157372267755354},0.8243447082341,0.73151360547869182,0.64277646947167011,null,null,null,{"$f":"P9+X9","v":-1.8018474634722368},{"$f":"Q9+Y9","v":-1.5908302841638775},{"$f":"R9+Z9","v":-1.6076163786624578},{"$f":"S9+AA9","v":-1.4265794899092268},{"$f":"T9+AB9","v":-1.2535265524480517},"FC.Serv.NCA_Total",null,"£",{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,AN$7)=0,0,AF9/INDEX(MEAServVolFC,$A9,AN$7)))*million","v":-4.7800031231084112},{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,AO$7)=0,0,AG9/INDEX(MEAServVolFC,$A9,AO$7)))*million","v":-4.7919531309161814},{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,AP$7)=0,0,AH9/INDEX(MEAServVolFC,$A9,AP$7)))*million","v":-4.8494565684871755},{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,AQ$7)=0,0,AI9/INDEX(MEAServVolFC,$A9,AQ$7)))*million","v":-4.9391715150041904},{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,AR$7)=0,0,AJ9/INDEX(MEAServVolFC,$A9,AR$7)))*million","v":-5.0391897381830244}]
[{"$f":"IF(B10=0,0,A9+1)","v":2},"SE745","SE745: Netstream 16 LL 2mbit rentals Per km","BTW","TI",null,"£",-7.3231832588354582,-7.3414912169825453,-7.4295891115863357,-7.5670365101506833,-7.7202689994812337,null,null,null,-3.7858493911873306E-2,-2.3868675679686112E-2,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!8:8,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,-3.7858493911873306E-2,-2.3868675679686112E-2,0,0,0,null,null,"£",-7.3231832588354582,-7.3414912169825453,0,0,0]
[3,"SH371","SH371: PPC RBS rental 2Mbit link per km distribution","BTW","TI",null,"£",-7.2427651000418152,-7.2608720127919186,-7.348002476945422,-7.4839405227689131,-7.6354903183549832,null,null,null,-3.8480138763035674,-3.0155412561932504,-1.5408157948647305,-1.1230194821507404,-0.78080176334338469,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!9:9,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,-3.8480138763035674,-3.0155412561932504,-1.5408157948647305,-1.1230194821507404,-0.78080176334338469,null,null,"£",-7.2427651000418152,-7.2608720127919177,-7.3480024769454229,-7.4839405227689131,-7.6354903183549832]
[4,"SO371","SO371: PC rental 2Mbit link per km distribution","BTW","TI",null,"£",-7.24902292402626,-7.2671454813363248,-7.3543512271123612,-7.4904067248139397,-7.6420874609914211,null,null,null,-2.3715390167421293,-1.9294214591268688,-2.1894261595574798,-1.4661291502915694,-1.5069395824763174,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!10:10,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.8007125809589668},0.65143859130658266,0.73922505961830975,0.4950152823384012,0.50879427827901635,null,null,null,-1.5708264357831625,-1.277982867820286,-1.4502010999391701,-0.97111386795316823,-0.99814530419730108,null,null,"£",-4.8015051670123015,-4.8135089299298324,-4.8712710370889907,-4.9613895512751371,-5.0618576896884591]
[5,"ST371","ST371: Siteconnect rental 2Mbit link per km distribution","BTW","TI",null,"£",-7.2306089518011802,-7.2486854741806814,-7.3356696998708513,-7.4713795893184614,-7.6226750260021596,null,null,null,-0.49238626606071229,-0.40207367238761288,-0.24123271561335669,-0.18945196788603666,-0.21261720725930178,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!11:11,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,-0.49238626606071229,-0.40207367238761288,-0.24123271561335669,-0.18945196788603666,-0.21261720725930178,null,null,"£",-7.2306089518011802,-7.2486854741806805,-7.3356696998708513,-7.4713795893184614,-7.6226750260021596]
[6,"SY371","SY371: PPC rental 2Mbit CLZ link per km dist  ext","BTW","TI",null,"£",-7.2658406011847898,-7.2840052026877506,-7.3714132651200046,-7.5077844105247244,-7.6598170448378502,null,null,null,-7.0106279500681754E-2,-6.5762543931742648E-2,-5.0534888198999567E-2,-5.1579800305941913E-2,-4.1732921944997788E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!12:12,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":2.1043962193933223E-2},1.9740093157603771E-2,1.5169172923005387E-2,1.5482826579012964E-2,1.2527066589582173E-2,null,null,null,-4.906231730674853E-2,-4.6022450774138877E-2,-3.5365715275994178E-2,-3.6096973726928952E-2,-2.9205855355415616E-2,null,null,"£",-5.0848366168414074,-5.0975487083835089,-5.1587192928841112,-5.254155599802468,-5.3605522506984666]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int","BTW","TI",null,"£",-7.2625159730587328,-7.2806722629913789,-7.3680403301472754,-7.504349076255,-7.6563121450491636,null,null,null,-4.6766681107872785E-2,-3.7584133951330465E-2,-4.8440716029825359E-2,-4.0456233954400615E-2,-3.6813806398918299E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!13:13,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.9245797148717329E-2},1.5466922195506371E-2,1.9934709335011954E-2,1.6648871667661949E-2,1.5149910864777225E-2,null,null,null,-2.7520883959155456E-2,-2.2117211755824095E-2,-2.8506006694813405E-2,-2.3807362286738666E-2,-2.1663895534141074E-2,null,null,"£",-4.2737875472718923,-4.2844720161400716,-4.3358856803337522,-4.4160995654199269,-4.5055255816196791]
[8,"SE373","SE373: PPC rental 34Mbit link per km distribution","BTW","TI",null,"£",-43.063037646384885,-43.170695240500848,-43.688743583386859,-44.496985339679505,-45.398049292808025,null,null,null,-0.35490316350192808,-0.25726841602165695,-0.18631979865343021,-0.10667847782130575,-8.5890317706598648E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!14:14,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.12829739835133913},9.3002463342001865E-2,6.7354557205716689E-2,3.8564241100319772E-2,3.1049326798313244E-2,null,null,null,-0.22660576515058894,-0.1642659526796551,-0.11896524144771352,-6.8114236720985988E-2,-5.4840990908285404E-2,null,null,"£",-27.495761095166035,-27.56450049790395,-27.895274503878795,-28.411337082200543,-28.986666658115119]
[9,"SO373","SO373: PC rental 34Mbit link per km distribution","BTW","TI",null,"£",-43.114550117639766,-43.222336492933856,-43.741004530849054,-44.550213114669759,-45.452354930241839,null,null,null,-0.46028231414589865,-0.38241092914916675,-0.32232116876562894,-0.24247420528466332,-0.22389304852522776,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!15:15,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.22040759359334175},0.1831186427702825,0.15434447726641748,0.11610951464520183,0.1072118709129473,null,null,null,-0.2398747205525569,-0.19929228637888424,-0.16797669149921146,-0.12636469063946149,-0.11668117761228046,null,null,"£",-22.46901595688912,-22.525188496781336,-22.795490758742702,-23.217207337779442,-23.687355786369494]
[10,"SE375","SE375: PPC rental 140Mbit link per km distribution","BTW","TI",null,"£",-105.05169519088986,-105.3143244288671,-106.57809632201349,-108.54979110397073,-110.74792437382617,null,null,null,-0.16175019611931687,-9.4438884970183962E-2,-0.10131714878073556,-8.5078405663386231E-2,-7.5448563821682704E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!16:16,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":2.0991504692387319E-2},1.2256024070184694E-2,1.3148666617264913E-2,1.1041246283166155E-2,9.791511352038448E-3,null,null,null,-0.14075869142692957,-8.2182860899999266E-2,-8.8168482163470646E-2,-7.4037159380220069E-2,-6.5657052469644261E-2,null,null,"£",-91.418369201497413,-91.646915124501177,-92.746678105995173,-94.462491650956068,-96.375357106887975]
[11,"SE753","SE753: Netstream 16 LL 155mbit rentals Per km","BTW","TI",null,"£",{"$f":"IF($A19=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A19)))","v":-105.61898504267411},-105.88303250528081,-107.15362889534418,-109.13597102990805,-111.3459744432637,null,null,null,-9.691598070789964E-2,-3.5490679802865688E-2,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!17:17,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A19=0,0,X19*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A19,Y$7)))","v":0},0,0,0,null,null,null,-9.691598070789964E-2,-3.5490679802865688E-2,0,0,0,null,null,"£",-105.61898504267411,-105.88303250528082,0,0,0]
[12,"SO375","SO375: PC rental 140Mbit link per km distribution","BTW","TI",null,"£",-105.37411892786531,-105.63755422518499,-106.90520487588719,-108.88295116609112,-111.08783092720446,null,null,null,-0.37008022812179864,-0.20271314310558677,-0.16898463569174554,-0.17892961662105406,-0.20283660150847826,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!18:18,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":8.5690412707361205E-2},4.6937316759886993E-2,3.9127632532865456E-2,4.143034814813689E-2,4.6965902997929639E-2,null,null,null,-0.28438981541443742,-0.15577582634569978,-0.1298570031588801,-0.13749926847291716,-0.15587069851054863,null,null,"£",-80.975215518652135,-81.177653557448792,-82.151785400138152,-83.671593430040716,-85.365943196999055]
[13,"ST375","ST375: Site Connect PPC rental 140Mbit link km dist","BTW","TI",null,"£",-104.64466721316374,-104.90627888119667,-106.16515422777104,-108.12920958098479,-110.31882607499975,null,null,null,-4.6470981750701863E-3,-6.476751401681663E-3,-4.7721158836460794E-3,-5.7973446111067427E-3,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!19:19,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,-4.6470981750701863E-3,-6.476751401681663E-3,-4.7721158836460794E-3,-5.7973446111067427E-3,0,null,null,"£",-104.64466721316373,-104.90627888119667,-106.16515422777104,-108.12920958098481,0]
[14,"SE381","SE381: PPC rental 64Kbit link","BTW","TI",null,"£",-18.968478307303659,-19.015899503071918,-19.24409029710878,-19.600105967605288,-19.997008113449294,null,null,null,-0.27774328802773085,-0.21871157336910554,-0.23363794680369815,-0.2193478499018921,-0.18470774484716179,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!20:20,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.10056207516210536},7.918855514438336E-2,8.4592923681553148E-2,7.9418930787187675E-2,6.6876842469326278E-2,null,null,null,-0.17718121286562549,-0.13952301822472218,-0.14904502312214502,-0.13992891911470443,-0.11783090237783551,null,null,"£",-12.100591220651964,-12.13084269870359,-12.276412811088036,-12.503526448093158,-12.756722858667045]
[15,"SH381","SH381: RBS PPC rental 64Kbit link","BTW","TI",null,"£",-18.951981632849332,-18.999361586931453,-19.227353925974629,-19.583059973605156,-19.979616938070659,null,null,null,-0.78160663435262523,-0.51653587796275224,-0.6022997657729241,-0.53579414306651596,-0.35603328477722168,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!21:21,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,-0.78160663435262523,-0.51653587796275224,-0.6022997657729241,-0.53579414306651596,-0.35603328477722168,null,null,"£",-18.951981632849332,-18.999361586931453,-19.227353925974633,-19.58305997360516,-19.979616938070659]
[16,"SO381","SO381: PC rental 64Kbit link","BTW","TI",null,"£",-18.977350512170652,-19.024793888451079,-19.25309141511249,-19.609273606292067,-20.006361396819482,null,null,null,-1.0863527368640553,-0.65005777243239971,-0.44269586195456045,-0.22531384410024705,-0.13542698697731473,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!22:22,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.38796352463107431},0.23215176438429536,0.15809767961672225,8.0465165814965892E-2,4.8364338225495247E-2,null,null,null,-0.698389212232981,-0.41790600804810435,-0.28459818233783818,-0.14484867828528114,-8.7062648751819488E-2,null,null,"£",-12.200067643519505,-12.230567812628305,-12.37733462637984,-12.606315316967867,-12.86159320213647]
[17,"SE383","SE383: PPC rental 2Mbit link","BTW","TI",null,"£",-25.017555097667081,-25.080098985411254,-25.38106017323619,-25.850609786441051,-26.374084634616487,null,null,null,-0.68472798126763823,-0.48773757853270899,-0.4309165125112554,-0.50643399466617056,-0.41508441701104976,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!23:23,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.44444458881809173},0.31658166961541495,0.27970013999345011,0.32871717628103253,0.26942381221480294,null,null,null,-0.2402833924495465,-0.17115590891729404,-0.15121637251780529,-0.17771681838513803,-0.14566060479624682,null,null,"£",-8.7791110836921753,-8.8010588614014154,-8.9066715677382344,-9.0714449917413855,-9.2551417528241497]
[18,"SE744","SE744: Netstream 16 LL 2mbit rentals Links","BTW","TI",null,"£",-25.360934191228981,-25.424336526707059,-25.729428565027543,-26.205422993480546,-26.736082809098534,null,null,null,-3.3464021242691918E-3,-2.9547980053319625E-3,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!24:24,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,-3.3464021242691918E-3,-2.9547980053319625E-3,0,0,0,null,null,"£",-25.360934191228981,-25.424336526707059,0,0,0]
[19,"SH383","SH383: PPC RBS rental 2Mbit link","BTW","TI",null,"£",-25.048652295020716,-25.111273925758272,-25.412609212867373,-25.882742483305414,-26.406868018592352,null,null,null,-0.62003953916271592,-0.48167603675882426,-0.39783869868823973,-0.19100781723264956,-0.13423059945859483,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!25:25,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,-0.62003953916271592,-0.48167603675882426,-0.39783869868823973,-0.19100781723264956,-0.13423059945859483,null,null,"£",-25.048652295020716,-25.111273925758272,-25.41260921286737,-25.882742483305414,-26.406868018592348]
[20,"SO383","SO383: PC rental 2Mbit link","BTW","TI",null,"£",-25.060626211602784,-25.123277777131793,-25.424757110457378,-25.895115117000831,-26.419491198120102,null,null,null,-0.49061714207605217,-0.46648017417042681,-0.46376393529313414,-0.31353244817646836,-0.40674781644654417,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!26:26,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.34695811032634599},0.32988875816692781,0.32796786909225634,0.22172610048842878,0.28764680576893553,null,null,null,-0.14365903174970618,-0.136591416003499,-0.13579606620087781,-9.180634768803958E-2,-0.11910101067760864,null,null,"£",-7.3380748201457813,-7.3564200071961467,-7.444697047282502,-7.5824239426572211,-7.7359680274960301]
[21,"ST383","ST383: Siteconnect PPC rental 2Mbit link","BTW","TI",null,"£",{"$f":"IF($A29=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A29)))","v":-25.00458452467204},-25.067095985983723,-25.367901137815529,-25.837207308865111,-26.36041075686963,null,null,null,-4.9270478340349429E-2,-3.5810399538745222E-2,-3.5656949918652772E-2,-2.6066496712121062E-2,-2.1053855089178699E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!27:27,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A29=0,0,X29*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A29,Y$7)))","v":0},0,0,0,null,null,null,-4.9270478340349429E-2,-3.5810399538745222E-2,-3.5656949918652772E-2,-2.6066496712121062E-2,-2.1053855089178699E-2,null,null,"£",-25.004584524672044,-25.067095985983723,-25.367901137815526,-25.837207308865111,-26.360410756869634]
[22,"SY383","SY383: PPC rental 2Mbit CLZ link  et","BTW","TI",null,"£",-25.079632690019615,-25.142331771744669,-25.444039753005605,-25.914754488436202,-26.43952826682704,null,null,null,-7.8140862368621014E-2,-5.8846189418151153E-2,-4.4772327913983417E-2,-4.7960368858264671E-2,-3.5781349876333281E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!28:28,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":3.6117727566502354E-2},2.7199477626766867E-2,2.0694354952047845E-2,2.2167909131079331E-2,1.653860742793738E-2,null,null,null,-4.202313480211866E-2,-3.1646711791384285E-2,-2.4077972961935572E-2,-2.579245972718534E-2,-1.92427424483959E-2,null,null,"£",-13.487498773030435,-13.52121751996302,-13.683472130202572,-13.936616364611314,-14.218832845994697]
[23,"SZ383","SZ383: PC rental 2Mbit CLZ link  int","BTW","TI",null,"£",-25.067094779162151,-25.129762516110056,-25.431319666303377,-25.901799080129987,-26.426310511502621,null,null,null,-4.202999781622118E-2,-4.9814203000093309E-2,-3.9963542171347968E-2,-2.7854374472078756E-2,-2.7174086942155343E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!29:29,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":4.1167676704251074E-2},4.8792174897432629E-2,3.9143618119147308E-2,2.728289180693514E-2,2.6616561601059852E-2,null,null,null,-8.6232111197010602E-4,-1.0220281026606798E-3,-8.1992405220066011E-4,-5.7148266514361543E-4,-5.5752534109549182E-4,null,null,"£",-0.51429660164018964,-0.51558234314429008,-0.52176933126202096,-0.53142206389036295,-0.5421833606841433]
[24,"SE385","SE385: PPC rental 34Mbit link","BTW","TI",null,"£",-213.51298616555289,-214.04676863096674,-216.61532985453834,-220.62271345684726,-225.0903234043484,null,null,null,-8.0383369031607366E-2,-5.3685987383626892E-2,-3.7501509979722222E-2,-2.3259052801840117E-2,-1.9621328806946392E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!30:30,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":3.6891165423536126E-2},2.4638661769905295E-2,1.7210953272564763E-2,1.0674516070234034E-2,9.0050180225965618E-3,null,null,null,-4.3492203608071239E-2,-2.9047325613721597E-2,-2.0290556707157459E-2,-1.2584536731606083E-2,-1.061631078434983E-2,null,null,"£",-115.52327775199542,-115.81208594637536,-117.20183097773186,-119.37006485081987,-121.78730866404891]
[25,"SO385","SO385: PC rental 34Mbit link","BTW","TI",null,"£",-213.65497354163091,-214.18911097548499,-216.75938030719081,-220.76942884287379,-225.240009776942,null,null,null,-0.1267700420011913,-7.4183927197750382E-2,-6.4283937815827946E-2,-6.6739511108422162E-2,-5.8896256899824119E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!31:31,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":9.6602874145811576E-2},5.6530553036016055E-2,4.898644077408483E-2,5.0857667082726953E-2,4.4880853576585784E-2,null,null,null,-3.016716785537972E-2,-1.7653374161734327E-2,-1.5297497041743116E-2,-1.5881844025695209E-2,-1.4015403323238335E-2,null,null,"£",-50.84297005996514,-50.970077485115077,-51.581718414936461,-52.535980205612745,-53.599833804776395]
[26,"SE388","SE388: PPC rental 140Mbit link","BTW","TI",null,"£",-515.45079296035078,-516.73941994275162,-522.94029298206465,-532.6146884022329,-543.40013584237806,null,null,null,-2.6442625678865996E-2,-2.9126417696173145E-2,-2.6394167955391328E-2,-2.1033000493150225E-2,-1.4401312342137464E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!32:32,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.7051437449451329E-2},1.8782071625732276E-2,1.7020189650885264E-2,1.356305900324686E-2,9.2866374003180881E-3,null,null,null,-9.391188229414666E-3,-1.0344346070440869E-2,-9.3739783045060643E-3,-7.4699414899033652E-3,-5.1146749418193756E-3,null,null,"£",-183.06409803927224,-183.52175828437041,-185.72401938378283,-189.1599137423828,-192.99040199566602]
[27,"SE752","SE752: Netstream 16 LL 155mbit rentals Links","BTW","TI",null,"£",-519.47415181021609,-520.77283718974161,-527.02211123601853,-536.77202029388491,-547.64165370483602,null,null,null,-1.4960855572134219E-2,-5.1558223152311919E-3,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!33:33,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,-1.4960855572134219E-2,-5.1558223152311919E-3,0,0,0,null,null,"£",-519.47415181021609,-520.77283718974149,0,0,0]
[28,"SO388","SO388: PC rental 140Mbit link","BTW","TI",null,"£",-517.00583435224826,-518.29834893812881,-524.51792912538644,-534.22151081420611,-545.03949640819383,null,null,null,-0.17360021905879794,-7.2999292958020601E-2,-7.8548200736570775E-2,-7.2220722346911834E-2,-6.1976516614012253E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!34:34,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.11092058100134249},4.6642360427254871E-2,5.0187794171847024E-2,4.6144898471256371E-2,3.9599438690438679E-2,null,null,null,-6.2679638057455453E-2,-2.635693253076573E-2,-2.8360406564723752E-2,-2.6075823875655463E-2,-2.2377077923573574E-2,null,null,"£",-186.66876543408017,-187.13543734766537,-189.38106259583751,-192.88461225386052,-196.79052565200112]
[29,"ST388","ST388: Site Connect PPC rental 140Mbit link","BTW","TI",null,"£",-508.90294563881559,-510.17520300291261,-516.29730543894766,-525.8488055895682,-536.49724390275696,null,null,null,-3.1953293518039599E-3,-2.8110746945487594E-3,-3.2417574872856719E-3,-2.695289796571802E-3,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!35:35,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,-3.1953293518039599E-3,-2.8110746945487594E-3,-3.2417574872856719E-3,-2.695289796571802E-3,0,null,null,"£",-508.90294563881559,-510.17520300291261,-516.29730543894766,-525.8488055895682,0]
[30,"SE391","SE391: PPC rental 64Kbit Distribution","BTW","TI",null,"£",-0.87813389765646788,-0.88032923240060901,-0.89089318318941646,-0.90737470707842061,-0.92574904489675869,null,null,null,-0.34729888305449119,-0.22447131296310119,-0.19142662137743768,-0.15777945599713,-0.15352991461844634,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!36:36,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":2.7929544961909074E-2},1.8051833547296586E-2,1.5394401449395479E-2,1.2688518810024458E-2,1.2346773521471902E-2,null,null,null,-0.31936933809258211,-0.2064194794158046,-0.17603221992804222,-0.14509093718710556,-0.14118314109697444,null,null,"£",-0.80751495422230568,-0.80953374160786151,-0.81924814650715605,-0.83440423721753854,-0.85130092302119342]
[31,"SH391","SH391: RBS PPC rental 64Kbit link per km transmission","BTW","TI",null,"£",{"$f":"IF($A39=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A39)))","v":-0.87758191876232527},-0.87977587355923093,-0.89033318404194195,-0.90680434794671771,-0.92516713599263889,null,null,null,-1.1483451448979227,-1.0240322989271351,-0.69451558880167652,-0.65948237891728589,-0.59473212833212907,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!37:37,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A39=0,0,X39*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A39,Y$7)))","v":0},0,0,0,null,null,null,-1.1483451448979227,-1.0240322989271351,-0.69451558880167652,-0.65948237891728589,-0.59473212833212907,null,null,"£",-0.87758191876232539,-0.87977587355923093,-0.89033318404194195,-0.9068043479467176,-0.92516713599263878]
[32,"SO391","SO391: PC rental 64Kbit link per km Distribution","BTW","TI",null,"£",-0.87832813209963612,-0.88052395242988513,-0.89109023985904379,-0.9075754092964361,-0.92595381133468901,null,null,null,-0.58303317010156297,-0.44568285263723684,-0.36525366652871072,-0.14772141840206315,-6.7026432571288833E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!38:38,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":5.305464355039495E-2},4.0556088565377506E-2,3.3237222300370829E-2,1.3442300712865058E-2,6.0992472999518259E-3,null,null,null,-0.52997852655116806,-0.40512676407185932,-0.33201644422833987,-0.13427911768919809,-6.0927185271337003E-2,null,null,"£",-0.79840234338213845,-0.80039834924059383,-0.81000312943148078,-0.82498818732596313,-0.84169419811931401]
[33,"SE746","SE746: Netstream 16 LL 2mbit rentals Trunk","BTW","TI",null,"£",-3.3243781114813142,-3.3326890567600174,-3.3726813254411385,-3.4350759299617994,-3.5046362175435255,null,null,null,-2.3901879135022263E-3,-1.4919440610494036E-3,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!39:39,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,-2.3901879135022263E-3,-1.4919440610494036E-3,0,0,0,null,null,"£",-3.3243781114813138,-3.3326890567600174,0,0,0]
[34,"SH372","SH372: PPC RBS rental 2Mbit link per km trunk","BTW","TI",null,"£",-3.2916419697070314,-3.2998710746312989,-3.3394695275268749,-3.4012497137861222,-3.4701250204902911,null,null,null,-0.88710817634523076,-0.6743272061017398,-0.54946388984478067,-0.29678829179629912,-0.21670917726756422,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!40:40,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,-0.88710817634523076,-0.6743272061017398,-0.54946388984478067,-0.29678829179629912,-0.21670917726756422,null,null,"£",-3.2916419697070314,-3.2998710746312989,-3.3394695275268749,-3.4012497137861222,-3.4701250204902911]
[35,"ST372","ST372: Siteconnect rental 2Mbit link per km trunk","BTW","TI",null,"£",-3.2888350952691168,-3.2970571830072899,-3.3366218692033778,-3.3983493737836401,-3.4671659486027586,null,null,null,-7.6767316476946221E-2,-7.3111273029731666E-2,-6.2306196468285016E-2,-5.4320785104123727E-2,-3.8121210110118618E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!41:41,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,-7.6767316476946221E-2,-7.3111273029731666E-2,-6.2306196468285016E-2,-5.4320785104123727E-2,-3.8121210110118618E-2,null,null,"£",-3.2888350952691168,-3.2970571830072899,-3.3366218692033782,-3.3983493737836397,-3.4671659486027582]
[36,"SE754","SE754: Netstream 16 LL 155mbit rentals Trunk","BTW","TI",null,"£",-210.02496668195272,-210.5500290986576,-213.07662944784147,-217.01854709262656,-221.41317267125225,null,null,null,-0.23808430223066168,-9.1214540408817726E-2,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!42:42,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,-0.23808430223066168,-9.1214540408817726E-2,0,0,0,null,null,"£",-210.02496668195272,-210.55002909865757,0,0,0]
[37,"ST376","ST376: Site Con PPC rental 140Mbit link per km trunk","BTW","TI",null,"£",-209.25104512610775,-209.774172738923,-212.29146281179007,-216.2188548738082,-220.59728668500281,null,null,null,-7.4261306545718945E-3,-5.9305205274032416E-3,-6.5124686268156623E-3,-6.047689064375421E-3,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!43:43,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,-7.4261306545718945E-3,-5.9305205274032416E-3,-6.5124686268156623E-3,-6.047689064375421E-3,0,null,null,"£",-209.25104512610775,-209.77417273892303,-212.2914628117901,-216.2188548738082,0]
[38,"SE432","SE432: PPC rental 64kbit link local end","BTW","TI",null,"£",-190.56423016184664,-191.04064073725127,-193.33312842609828,-196.90979130198104,-200.89721457584616,null,null,null,-0.99062909407334343,-0.93008795494594787,-0.57475984782854539,-0.61743329336911157,-0.43836921488029912,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!44:44,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.14854887854789001},0.13947048747580165,8.6187586595316598E-2,9.2586644039470631E-2,6.5735254143026625E-2,null,null,null,-0.84208021552545342,-0.79061746747014627,-0.48857226123322878,-0.52484664932964098,-0.37263396073727251,null,null,"£",-161.98834555352676,-162.39331641741063,-164.34203621441952,-167.38236388438622,-170.77185675304506]
[39,"SE438","SE438: PPC rental 2Mbit local end copper","BTW","TI",null,"£",-61.328809244238116,-61.482131267348713,-62.219916842556898,-63.370985304144199,-64.654247756553119,null,null,null,-0.2886814896747068,-0.24675167583074303,-0.22502865493306162,-0.16001219147223997,-0.15969578132027004,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!45:45,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.19978944967322881},0.17077084358862668,0.15573686827112965,0.11074055254207424,0.11052157275849225,null,null,null,-8.889204000147799E-2,-7.5980832242116353E-2,-6.9291786661931976E-2,-4.9271638930165729E-2,-4.9174208561777788E-2,null,null,"£",-18.884629460395502,-18.931841034046492,-19.15902312645505,-19.513465054294478,-19.908612721643941]
[40,"SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends","BTW","TI",null,"£",-1358.2497471829088,-1361.645371550866,-65.335131482115457,-66.54383141453458,-67.891344000678913,null,null,null,-0.16136006996532962,-0.15621189431213708,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!46:46,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":2.2765884415984414E-2},2.2039541325658857E-2,0,0,0,null,null,null,-0.13859418554934522,-0.13417235298647823,0,0,0,null,null,"£",-1166.6177234793365,-1169.5342677880346,0,0,0]
[41,"SH432","SH432: RBS rental 64kbit link local end","BTW","TI",null,"£",{"$f":"IF($A49=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A49)))","v":-190.32690369255602},-190.80272095178742,-193.09235360320886,-196.6645621448682,-200.6470195283018,null,null,null,-7.4444465110306349E-2,-7.7982045149124005E-2,-7.4156441928660971E-2,-5.2658767799270437E-2,-4.2270026838653656E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!47:47,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":2.5808394741430398E-2},{"$f":"IF($A49=0,0,X49*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A49,Y$7)))","v":2.7034802398949728E-2},2.5708542912881792E-2,1.8255732833155187E-2,1.4654165850562336E-2,null,null,null,-4.8636070368875947E-2,-5.0947242750174274E-2,-4.8447899015779179E-2,-3.4403034966115249E-2,-2.761586098809132E-2,null,null,"£",-124.34440448145408,-124.65526549265778,-126.15112867856966,-128.48492455912316,-131.08674428144542]
[42,"SH438","SH438: RBS rental 2Mbit local end copper","BTW","TI",null,"£",-61.501998343955066,-61.655753339814964,-62.39562237989275,-63.549941393920754,-64.836827707147648,null,null,null,-0.13400339658957197,-7.2870123005467094E-2,-7.2820803085350397E-2,-3.7840686136979836E-2,-2.1218436166612578E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!48:48,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.19813472418409631},0.10774429671488604,0.10767137327400469,5.5950476640910095E-2,3.1373152505723853E-2,null,null,null,6.4131327594524334E-2,3.4874173709418949E-2,3.4850570188654298E-2,1.8109790503930259E-2,1.0154716339111275E-2,null,null,"£",29.433618131296015,29.50720217662424,29.861288602743752,30.413722441894521,31.029600321342873]
[43,"SH440","SH440: RBS rental 2Mb le copper   256k","BTW","TI",null,"£",-61.399670068226534,-61.5531692433971,-62.291807274317861,-63.444205708892738,-64.728950874497812,null,null,null,-0.11160382878862714,-0.12371734015117422,-9.9571476844682108E-2,-0.10323404438121105,-8.0580769394162158E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!49:49,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.22713554232465305},0.25178889877892868,0.2026473611045877,0.21010139984805906,0.16399757029792827,null,null,null,0.11553171353602591,0.12807155862775446,0.10307588425990559,0.10686735546684802,8.3416800903766117E-2,null,null,"£",63.560624850638796,63.719526412765376,64.484160729718567,65.677117703218372,67.007079336708586]
[44,"SO432","SO432: PC rental 64kbit link local end","BTW","TI",null,"£",-190.77364124387142,-191.25057534698115,-193.54558225114491,-197.12617552279104,-201.11798057712758,null,null,null,-3.8330335385539276,-3.1276798031428803,-1.8181696139505981,-0.75724450718948355,-0.47255074065842095,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!50:50,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.412935035440884},0.33694684832989785,0.19587251883464457,8.1578411529285078E-2,5.0908178829819989E-2,null,null,null,-3.4200985031130435,-2.7907329548129827,-1.6222970951159534,-0.67566609566019853,-0.42164256182860094,null,null,"£",-170.22148079031473,-170.6470344922906,-172.694798906198,-175.88965268596266,-179.45141815285339]
[45,"SO438","SO438: PC rental 2Mbit local end copper","BTW","TI",null,"£",-61.369895534685696,-61.523320273522415,-62.261600116804686,-63.413439718965563,-64.697561873274609,null,null,null,-0.42802724093274164,-0.2738520739094063,-0.35893952170428417,-0.29212360093310441,-0.27076973719340713,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!51:51,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.23050270149823757},0.14747576044332222,0.19329734539097629,0.15731540600018593,0.14581584987684351,null,null,null,-0.19752453943450407,-0.12637631346608408,-0.16564217631330788,-0.13480819493291848,-0.12495388731656362,null,null,"£",-28.320768379639716,-28.391570300588821,-28.732269144195882,-29.263816123363497,-29.856408399861596]
[46,"ST438","ST438: Siteconnect PPC rental 2Mbit local end copper","BTW","TI",null,"£",-60.293688888889932,-60.444423111112151,-61.169756188445497,-62.301396677931734,-63.562999960659859,null,null,null,-2.6546192329705417E-3,-1.7634179720916632E-3,-1.7584631976920219E-3,-1.305120939011003E-3,-9.7261017038418631E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!52:52,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":4.8274632858228339E-3},3.2068009649379066E-3,3.1977906363729932E-3,2.3733812135399968E-3,1.7687055946225242E-3,null,null,null,2.1728440528522922E-3,1.4433829928462434E-3,1.4393274386809713E-3,1.0682602745289939E-3,7.9609542423833785E-4,null,null,"£",49.351252224655532,49.474630355217172,50.068325919479783,50.994589948990168,52.027230395457224]
[47,"SO400","SO400: External Customer Sited Handover connections","BTW","TI",null,"£",-69850.482849160719,-70025.109056283618,-70865.41036495904,-72176.420456710766,-73637.992970959182,null,null,null,-7.1945997334635539E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!53:53,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.3706509207445506E-3},0,0,0,0,null,null,null,-7.0575346413890988E-2,0,0,0,0,null,null,"£",-68519.75379989417,0,0,0,0]
[48,"SO402","SO402: External Customer Sited Handover rentals","BTW","TI",null,"£",-32.961161775908387,-33.043564680348162,-33.440087456512344,-34.058729074457815,-34.748418338215593,null,null,null,-9.718268938008829E-3,-1.2027857543646728E-2,-9.9811973040198013E-3,-1.0537770775637246E-2,-1.2521940032359367E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!54:54,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.7748904332930217E-2},2.1967008140447577E-2,1.8229102035269017E-2,1.9245596779857647E-2,2.2869372839415612E-2,null,null,null,8.0306353949213885E-3,9.9391505968008491E-3,8.247904731249216E-3,8.7078260042204019E-3,1.0347432807056245E-2,null,null,"£",27.237265618373996,27.305358782419926,27.633023087808962,28.144234014933431,28.714154753735841]
[49,"SO403","SO403: External In Span Handover rentals","BTW","TI",null,"£",-32.965984459653178,-33.048399420802312,-33.444980213851942,-34.063712347808199,-34.753502522851321,null,null,null,-1.7686909982293123E-2,-1.5818946866761236E-2,-1.4249568269913759E-2,-2.0067614218340763E-2,-2.1388000522613158E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!55:55,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.121364038929578E-2},1.0029337045240007E-2,9.0343386403561963E-3,1.2723025646700147E-2,1.3560160974797869E-2,null,null,null,-6.4732695929973424E-3,-5.7896098215212289E-3,-5.2152296295575624E-3,-7.3445885716406159E-3,-7.8278395478152893E-3,null,null,"£",-12.06529037686823,-12.095453602810405,-12.240599046044132,-12.46705012839594,-12.719507893495971]
[50,"SO404","SO404: 2 Meg bearer connection","BTW","TI",null,"£",-70164.862363003471,-70340.27451891097,-71184.357813137918,-72501.268432680954,-73969.419118442762,null,null,null,-0.91354650796630521,-1.0065525014454251,-0.59088585897307877,-0.44824594932825385,-0.61166941861037716,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!56:56,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":9.0123208514652847E-4},9.9298437657710709E-4,5.8292083667572481E-4,4.4220368426660053E-4,6.0342423811763648E-4,null,null,null,-0.91264527588115874,-1.0055595170688481,-0.590302938136403,-0.44780374564398723,-0.6110659943722595,null,null,"£",-70095.643308844752,-70270.882417116867,-71114.133006122269,-72429.744466735516,-73896.446792186936]
[51,"SO409","SO409: 2 Meg bearer rentals","BTW","TI",null,"£",{"$f":"IF($A59=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A59)))","v":-33.001365105269677},-33.083868518032851,-33.480874940249251,-34.100271126643854,-34.790801616958397,null,null,null,-9.7847727482520366E-2,-9.8296779895475958E-2,-5.8836561238433532E-2,-4.9557415878088089E-2,-4.0252409622027079E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!57:57,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":3.329334559437247E-2},{"$f":"IF($A59=0,0,X59*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A59,Y$7)))","v":3.3446138689921752E-2},2.0019534610505495E-2,1.686224316132405E-2,1.3696152368912144E-2,null,null,null,-6.4554381888147896E-2,-6.4850641205554199E-2,-3.8817026627928033E-2,-3.2695172716764039E-2,-2.6556257253114935E-2,null,null,"£",-21.772429269921993,-21.826860343096794,-22.088782667213962,-22.497425146557411,-22.952998005775203]
[52,"SE760","SE760: External 3rd Party POH Rental 64kbit","BTW","TI",null,"£",-30.98057586961087,-31.058027309284903,-31.430723636996319,-32.012192024280743,-32.660438912772435,null,null,null,-7.6499716383312738E-2,-6.4552436991371309E-2,-6.1300601511906555E-2,-5.4544735468647278E-2,-3.7395035333868426E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!58:58,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.080491815680935E-2},9.1174690768723535E-3,8.6581756588553199E-3,7.7039684653276465E-3,5.2817228004989015E-3,null,null,null,-6.5694798226503384E-2,-5.5434967914498957E-2,-5.2642425853051233E-2,-4.6840767003319628E-2,-3.2113312533369527E-2,null,null,"£",-26.604839559103617,-26.671351658001385,-26.991407877897394,-27.490748923638492,-28.047436589342173]
[53,"SE765","SE765: Extl 3rd Party POH Rental 64kbit eff","BTW","TI",null,"£",-31.007962904753377,-31.085482812015268,-31.458508605759448,-32.040491014965994,-32.689310958019057,null,null,null,-9.0772710607375032E-2,-7.5365436863339741E-2,-7.8749825905397738E-2,-6.3705510390860171E-2,-4.1441979203403173E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!59:59,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.1273850645727446E-3},9.360287616862914E-4,9.780624261344459E-4,7.9121401647120476E-4,5.1470390261161884E-4,null,null,null,-8.9645325542802287E-2,-7.4429408101653452E-2,-7.7771763479263289E-2,-6.2914296374388973E-2,-4.0927275300791557E-2,null,null,"£",-30.622848105076958,-30.699405225339664,-31.06779808804373,-31.642552352672539,-32.283314037814158]
[54,"SE434","SE434: PPC rental 34Mbit link local end","BTW","TI",null,"£",-220.92467415481727,-221.47698584020432,-224.13470967028681,-228.2812017991871,-232.90389613562067,null,null,null,-9.2377443251095287E-2,-5.8179273185809802E-2,-4.6265650838867266E-2,-3.2829239778742039E-2,-2.1209497571358614E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!60:60,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":4.3307772727063321E-2},2.7275216242000789E-2,2.1689951800820954E-2,1.5390783779060366E-2,9.9432942518108657E-3,null,null,null,-4.9069670524031966E-2,-3.0904056943809013E-2,-2.4575699038046312E-2,-1.7438455999681673E-2,-1.1266203319547748E-2,null,null,"£",-117.35225169568081,-117.64563232491999,-119.05737991281909,-121.25994144120618,-123.71545525539067]
[55,"SE761","SE761: External 3rd Party POH Rental 34 45mbit","BTW","TI",null,"£",-36.205342479035927,-36.295855835233517,-36.731406105256326,-37.410937118203563,-38.168508594847196,null,null,null,-1.218671827844349E-3,-8.2802581910550481E-4,-6.7986610647662342E-4,-5.3110404063246182E-4,-2.7644046545632542E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!61:61,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.1054661510306206E-3},7.5110829206552368E-4,6.1671153034882349E-4,4.8176836961374758E-4,2.5076117323370858E-4,null,null,null,-1.1320567681372845E-4,-7.6917527039981125E-5,-6.3154576127799926E-5,-4.9335671018714241E-5,-2.5679292222616841E-5,null,null,"£",-3.3632108381975181,-3.3716188652930268,-3.412078291676552,-3.4752017400725554,-3.545574575309038]
[56,"SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff","BTW","TI",null,"£",-37.565096245026922,-37.659008985639495,-38.110917093467172,-38.815969059696315,-39.601992433155168,null,null,null,-1.3956184556952401E-2,-1.570353573552067E-2,-1.1304367836792766E-2,-1.1410011662225536E-2,-8.0710649328299255E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!62:62,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":5.398027593547251E-3},6.0738749097702252E-3,4.3723475611546761E-3,4.4132088927347247E-3,3.1217580305660125E-3,null,null,null,-8.5581569634051499E-3,-9.6296608257504454E-3,-6.9320202756380902E-3,-6.9968027694908112E-3,-4.9493069022639134E-3,null,null,"£",-23.035521542326524,-23.093110346182353,-23.37022767033654,-23.802576882237762,-24.284579064103077]
[57,"SO434","SO434: PC rental 34Mbit link local end","BTW","TI",null,"£",-220.05423316839631,-220.60436875131728,-223.25162117633315,-227.38177616809529,-231.98625713549924,null,null,null,-0.2139059178936713,-0.14480975600091522,-0.10268516381638228,-9.0305684924843491E-2,-6.1970533103165623E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!63:63,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.11564296521897037},7.8287827384493719E-2,5.5514204303711324E-2,4.8821543993140488E-2,3.3502842159854343E-2,null,null,null,-9.8262952674700935E-2,-6.6521928616421505E-2,-4.7170959512670953E-2,-4.1484140931703002E-2,-2.846769094331128E-2,null,null,"£",-101.08733275178582,-101.34005108366529,-102.55613169666931,-104.4534201330577,-106.56860189075213]
[58,"SE436","SE436: PPC rental 140Mbit link local end","BTW","TI",null,"£",-444.14390477549614,-445.25426453743495,-450.59731571188411,-458.93336605255399,-468.22676671511817,null,null,null,-3.3257495589589146E-2,-2.4864001521662283E-2,-2.1055840924075836E-2,-1.8206990479223084E-2,-1.4220247087873868E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!64:64,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":2.520585319641365E-2},1.8844424726515228E-2,1.5958220120021089E-2,1.379907660008705E-2,1.0777524108757021E-2,null,null,null,-8.0516423931754968E-3,-6.0195767951470545E-3,-5.097620804054747E-3,-4.4079138791360342E-3,-3.4427229791168471E-3,null,null,"£",-107.52727554988644,-107.79609373876133,-109.08964686362637,-111.10780533060355,-113.35773838854821]
[59,"SE751","SE751: Netstream 16 LL 155mbit rentals LE","BTW","TI",null,"£",-5068.4317662416925,-5081.1028456572967,-460.51359737877158,-469.03309893027892,-478.53101918361705,null,null,null,-0.13623944587657669,-4.6359130863016192E-2,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!65:65,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.13357461047914534},4.5452349041326806E-2,0,0,0,null,null,null,-2.6648353974313421E-3,-9.0678182168938554E-4,0,0,0,null,null,"£",-99.138221630630312,-99.386067184704686,0,0,0]
[60,"SE762","SE762: External 3rd Party POH Rental 155mbit","BTW","TI",null,"£",-73.267478991793155,-73.450647689272643,-74.332055461543902,-75.707198487582474,-77.240269256956012,null,null,null,-7.011697739514605E-4,-6.4454495121583704E-4,-5.899766649893498E-4,-4.6799844248168938E-4,-3.1704415117661143E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!66:66,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":8.1518817719529848E-4},7.4935549623170725E-4,6.859137686584351E-4,5.4410046101516273E-4,3.6859923700302598E-4,null,null,null,1.1401840324383797E-4,1.0481054501587021E-4,9.5937103669085293E-5,7.6102018533473351E-5,5.1555085826414555E-5,null,null,"£",11.914148719314312,11.943934091112585,12.087261300205943,12.310875634259757,12.560170865853529]
[61,"SE767","SE767: Extl 3rd Party POH Rental 155mbit eff","BTW","TI",null,"£",{"$f":"IF($A69=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A69)))","v":-75.249367674637369},-75.437491093823965,-76.342740986949849,-77.755081695208432,-79.329622099536394,null,null,null,-5.8987979320148237E-3,-5.2743035298425129E-3,-4.0523186875484098E-3,-3.9538495809595562E-3,-2.628339164187663E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!67:67,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":2.8434834727979704E-3},{"$f":"IF($A69=0,0,X69*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A69,Y$7)))","v":2.5424493414549958E-3},1.9533981918615261E-3,1.9059316943829535E-3,1.266976604455836E-3,null,null,null,-3.0553144592168533E-3,-2.7318541883875171E-3,-2.0989204956868837E-3,-2.0479178865766027E-3,-1.3613625597318269E-3,null,null,"£",-38.975819099589913,-39.073258647338896,-39.542137751106949,-40.273667299502449,-41.089209062317373]
[62,"SO436","SO436: PC rental 140Mbit link local end","BTW","TI",null,"£",-445.49352580120819,-446.60725961571126,-451.96654673109975,-460.32792784562514,-469.64956838449905,null,null,null,-0.24207227204986051,-8.0739268950895005E-2,-0.10692494381830664,-0.10462011104028572,-8.7153591538603511E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!68:68,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.19148047379871627},6.3865197537762597E-2,8.4578207697465463E-2,8.2755072529504731E-2,6.893896132653414E-2,null,null,null,-5.0591798251144238E-2,-1.6874071413132408E-2,-2.2346736120841176E-2,-2.186503851078099E-2,-1.8214630212069371E-2,null,null,"£",-93.105742300313295,-93.338506656064283,-94.458568735936993,-96.206052257551875,-98.154224815767222]
[63,"ST436","ST436: Site Connect 140Mbits rentals","BTW","TI",null,"£",-436.94737727475871,-438.03974571794561,-443.29622266656094,-451.49720278589234,-460.64002114230664,null,null,null,-2.9668726916956116E-3,-3.158266566626388E-3,-3.1961657654259045E-3,-3.2236900278912717E-3,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!69:69,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.7122905266923383E-2},1.8227509181436504E-2,1.8446239291613743E-2,1.8605091857163858E-2,0,null,null,null,1.4156032575227772E-2,1.5069242614810116E-2,1.5250073526187839E-2,1.5381401829272586E-2,0,null,null,"£",2084.8354308141052,2090.0475193911398,2115.1280896238336,2154.2579592818747,0]
[64,"SE763","SE763: External 3rd Party PoH Rental 2mbit Copper","BTW","TI",null,"£",-8.5025971216384413,-8.5238536144425385,-8.6261398578158488,-8.7857234451854413,-8.9636343449504459,null,null,null,-4.4099396337674117E-3,-5.2077053556634162E-3,-4.1680733848251956E-3,-2.8712734575960762E-3,-2.8845975509029704E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!70:70,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":3.1447319471882606E-3},3.7136194060569064E-3,2.9722569059946941E-3,2.0475077032975787E-3,2.0570091263031613E-3,null,null,null,-1.2652076865791511E-3,-1.4940859496065098E-3,-1.1958164788305014E-3,-8.2376575429849754E-4,-8.2758842459980907E-4,null,null,"£",-2.4393874128822359,-2.445485881414442,-2.4748317119914152,-2.5206160986632558,-2.571658574661186]
[65,"SE768","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff","BTW","TI",null,"£",-8.5265355199990047,-8.5478518587990013,-8.650426081104591,-8.8104589636050239,-8.9888707576180256,null,null,null,{"$f":"IF($A73=0,0,H73*INDEX(MEAServVolFC,$A73,P$7)/million)","v":-4.1829695228724012E-2},{"$f":"IF($A73=0,0,I73*INDEX(MEAServVolFC,$A73,Q$7)/million)","v":-3.4934039417478982E-2},{"$f":"IF($A73=0,0,J73*INDEX(MEAServVolFC,$A73,R$7)/million)","v":-3.0405546810491416E-2},{"$f":"IF($A73=0,0,K73*INDEX(MEAServVolFC,$A73,S$7)/million)","v":-2.4477071696521066E-2},{"$f":"IF($A73=0,0,L73*INDEX(MEAServVolFC,$A73,T$7)/million)","v":-2.0431204436531895E-2},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!71:71,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":2.1897549478386603E-3},1.8287722452705255E-3,1.5917088615145657E-3,1.2813573841019266E-3,1.0695590957707211E-3,null,null,null,{"$f":"P73+X73","v":-3.9639940280885355E-2},{"$f":"Q73+Y73","v":-3.3105267172208457E-2},{"$f":"R73+Z73","v":-2.881383794897685E-2},{"$f":"S73+AA73","v":-2.3195714312419138E-2},{"$f":"T73+AB73","v":-1.9361645340761173E-2},null,null,"£",{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,AN$7)=0,0,AF73/INDEX(MEAServVolFC,$A73,AN$7)))*million","v":-8.0801774186371116},{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,AO$7)=0,0,AG73/INDEX(MEAServVolFC,$A73,AO$7)))*million","v":-8.1003778621837039},{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,AP$7)=0,0,AH73/INDEX(MEAServVolFC,$A73,AP$7)))*million","v":-8.1975823965299099},{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,AQ$7)=0,0,AI73/INDEX(MEAServVolFC,$A73,AQ$7)))*million","v":-8.3492376708657101},{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,AR$7)=0,0,AJ73/INDEX(MEAServVolFC,$A73,AR$7)))*million","v":-8.5183097337007414}]
[{"$f":"IF(B74=0,0,A73+1)","v":66},"SE439","SE439: PPC rental 2Mbit local end fibre","BTW","TI",null,"£",-94.799854012492389,-95.036853647523628,-96.177295891293909,-97.956575865282829,-99.940196526554828,null,null,null,-2.8397379628849722,-1.9568781905577033,-2.0089722968273951,-1.4388172097538685,-1.4489498384460264,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!72:72,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.98541148458924066},0.67905217598271872,0.6971292419896874,0.49928092705979704,0.50279702918359548,null,null,null,-1.8543264782957314,-1.2778260145749845,-1.3118430548377078,-0.93953628269407141,-0.94615280926243095,null,null,"£",-61.903556501158448,-62.058315392411345,-62.803015177120301,-63.964870957897006,-65.26015959479443]
[67,"SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre","BTW","TI",null,"£",-16.094935491198903,-16.135172829926905,-16.328794903886024,-16.630877609607914,-16.967652881202479,null,null,null,-5.1676181388811714E-2,-4.5081156365732532E-2,-4.5400282213142532E-2,-3.4770905593479555E-2,-3.4094218835910198E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!73:73,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":2.097338626796804E-2},1.8296717761538846E-2,1.8426238741726289E-2,1.4112181169349878E-2,1.383753988650939E-2,null,null,null,-3.0702795120843673E-2,-2.6784438604193685E-2,-2.6974043471416242E-2,-2.0658724424129679E-2,-2.0256678949400808E-2,null,null,"£",-9.5626165399377729,-9.5865230812876217,-9.7015613582630653,-9.8810402433909363,-10.081131308319602]
[68,"SE769","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff","BTW","TI",null,"£",-16.107697894261062,-16.147967138996716,-16.341742744664675,-16.64406498544097,-16.98110730139615,null,null,null,-0.35521827774351689,-0.26275174649012578,-0.28290066616065229,-0.24742568299915466,-0.25370359030211398,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!74:74,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.3871087300113551E-2},1.0260317788189482E-2,1.104712252562659E-2,9.6618430531595443E-3,9.9069920382133091E-3,null,null,null,-0.34134719044340334,-0.2524914287019363,-0.27185354363502567,-0.23776383994599512,-0.24379659826390068,null,null,"£",-15.478700746044277,-15.517397497909389,-15.703606267884297,-15.994122983840155,-16.318003974262922]
[69,"SH439","SH439: RBS rental 2Mbit local end fibre","BTW","TI",null,"£",-95.243426174833417,-95.481534740270519,-96.627313157153765,-98.414918450561089,-100.40782054918498,null,null,null,-3.2678586161253569,-2.5386271156658657,-1.5481649327014244,-1.0066882865791031,-0.50763441058540615,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!75:75,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":3.4909708134697381},2.7119512219228881,1.6538654909453061,1.0754196675976071,0.54229301797877583,null,null,null,0.22311219734438126,0.17332410625702233,0.10570055824388169,6.8731381018503956E-2,3.4658607393369678E-2,null,null,"£",6.5027201579700415,6.5189769583649371,6.5972046818653078,6.719252968479827,6.855317841091531]
[70,"SH441","SH441: RBS rental 2Mb le fibre   256k","BTW","TI",null,"£",-95.02010903123093,-95.257659303809021,-96.400751215454719,-98.184165112940619,-100.17239445647769,null,null,null,-0.26115395803953928,-0.18330553324212964,-0.13912025271325704,-0.15258744120614212,-0.12509625533102378,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!76:76,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.18774817449386766},0.13178157244556968,0.10001599699317974,0.10969779570718273,8.9933898573586066E-2,null,null,null,-7.3405783545671621E-2,-5.1523960796559964E-2,-3.9104255720077294E-2,-4.2889645498959392E-2,-3.5162356757437715E-2,null,null,"£",-26.708481113568347,-26.77525231635228,-27.096555344148491,-27.59784161801522,-28.156697910780046]
[71,"SO439","SO439: PC rental 2Mbit local end fibre","BTW","TI",null,"£",{"$f":"IF($A79=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A79)))","v":-94.743363305378296},-94.980221713641754,-96.119984374205444,-97.898204085128228,-99.880642717852098,null,null,null,-4.5340912460330252,-2.4798768349278979,-2.3037132978323429,-2.3375144418553861,-1.9953721503706725,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!77:77,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.272514342070689},{"$f":"IF($A79=0,0,X79*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A79,Y$7)))","v":0.69598926615682655},0.64654812892781122,0.65603458127597536,0.56001071467996177,null,null,null,-3.2615769039623359,-1.7838875687710714,-1.6571651689045317,-1.6814798605794108,-1.4353614356907107,null,null,"£",-68.153186337151141,-68.323569302994017,-69.143452134629953,-70.422605999120577,-71.848663770602784]
[72,"ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre","BTW","TI",null,"£",-94.406433672261144,-94.642449756441806,-95.778159153519098,-97.550055097859186,-99.52544371359086,null,null,null,-0.16943208967246234,-0.16489359414685398,-0.1310256713431209,-9.2659377027872511E-2,-9.2069579949747307E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!78:78,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.18876835180866353},0.18371190517145169,0.14597884067816275,0.10323403267339774,0.10257692561325056,null,null,null,1.9336262136201182E-2,1.8818311024597717E-2,1.4953169335041844E-2,1.0574655645525233E-2,1.0507345663503254E-2,null,null,"£",10.774036679590237,10.800971771289179,10.93058343254466,11.13279922604676,11.358238410374176]
[73,"SY439","SY439: PPC rental 2Mbit CLZ local end fibre  ext","BTW","TI",null,"£",-94.4449414687776,-94.681053822449556,-95.81722646831895,-97.589845157982836,-99.566039522432007,null,null,null,-0.24477578815287498,-0.27980707390863091,-0.26317785177915315,-0.21728931336759652,-0.20097976039974366,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!79:79,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":6.7123504994708094E-2},7.6729939937239852E-2,7.2169800704968326E-2,5.9586041663636041E-2,5.511356353023749E-2,null,null,null,-0.17765228315816689,-0.20307713397139104,-0.19100805107418484,-0.15770327170396048,-0.14586619686950617,null,null,"£",-68.54582968062526,-68.717194254826822,-69.541800585884744,-70.828323896723603,-72.262597455632275]
[74,"SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ","BTW","TI",null,"£",-15.984297032808046,-16.024257775390069,-16.216548868694748,-16.516555022765598,-16.851015261976606,null,null,null,-7.4101602614394827E-3,-6.336450623646234E-3,-6.4109215134193773E-3,-5.0293320679465296E-3,-3.4747447219655478E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!80:80,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":3.0104921147439678E-3},2.5742809824528473E-3,2.6045359322150897E-3,2.0432438704153996E-3,1.4116687382134197E-3,null,null,null,-4.3996681466955149E-3,-3.7621696411933867E-3,-3.8063855812042876E-3,-2.9860881975311299E-3,-2.0630759837521281E-3,null,null,"£",-9.4904293593380249,-9.5141554327363735,-9.6283252979292087,-9.8064493159408954,-10.005029914588704]
[75,"SY765","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff","BTW","TI",null,"£",-16.048539327624781,-16.088660675943842,-16.281724604055167,-16.582936509230187,-16.9187409735421,null,null,null,-3.2758278475547707E-2,-4.2308099138234995E-2,-2.5385547808399137E-2,-2.8435042862403566E-2,-2.5445433077406154E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!81:81,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.4998636661252866E-3},1.937109751589419E-3,1.1622973664786784E-3,1.3019209072866647E-3,1.1650392608424744E-3,null,null,null,-3.1258414809422423E-2,-4.0370989386645573E-2,-2.422325044192046E-2,-2.7133121955116902E-2,-2.4280393816563679E-2,null,null,"£",-15.313744272693722,-15.352028633375451,-15.536252976975957,-15.823673657050012,-16.144103048605274]
[76,"SZ439","SZ439: PC rental 2Mbit CLZ local end fibre  int","BTW","TI",null,"£",-94.430671522433528,-94.666748201239614,-95.802749179654484,-97.575100039478087,-99.550995815277531,null,null,null,-0.47446879767789774,-0.44278222440293452,-0.33816971236431304,-0.26456797151347228,-0.24927132288835427,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!82:82,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":8.8406127375130122E-2},8.2502077948197097E-2,6.3009990987829362E-2,4.9296033592662478E-2,4.6445862046328598E-2,null,null,null,-0.38606267030276764,-0.36028014645473744,-0.2751597213764837,-0.21527193792080979,-0.20282546084202568,null,null,"£",-76.835731632627116,-77.027820961708684,-77.952154813249209,-79.39426967729429,-81.002003638259509]
[77,"SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!83:83,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-4.1473714686894918E-2},-3.888585315906215E-2,-3.1512969449508287E-2,-2.3248840367090733E-2,-2.4771126964497903E-2,null,null,null,-4.1473714686894918E-2,-3.888585315906215E-2,-3.1512969449508287E-2,-2.3248840367090733E-2,-2.4771126964497903E-2,null,null,"£",-3.7187451804460943,-3.7280420433972092,-3.7727785479179761,-3.8425749510544587,-3.9203870938133121]
[78,"SPO371","SPO371: Prot Path PC rental 2Mbit link per km dist","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!84:84,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-7.8783291311324243E-3},-6.5782740330010692E-3,-4.52664576609623E-3,-4.8138831275028795E-3,-4.587097039135922E-3,null,null,null,-7.8783291311324243E-3,-6.5782740330010692E-3,-4.52664576609623E-3,-4.8138831275028795E-3,-4.587097039135922E-3,null,null,"£",-3.1585077821339786,-3.1664040515893128,-3.2044009002083844,-3.2636823168622398,-3.3297718837787014]
[79,"SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!85:85,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-3.3281949290324575E-2},-2.4108669943155765E-2,-1.5111119512220319E-2,-1.3072297648740315E-2,-7.5974628303220213E-3,null,null,null,-3.3281949290324575E-2,-2.4108669943155765E-2,-1.5111119512220319E-2,-1.3072297648740315E-2,-7.5974628303220213E-3,null,null,"£",-62.635405921267264,-62.791994436070425,-63.545498369303282,-64.721090089135387,-66.031692163440383]
[80,"SPO373","SPO373: Prot Path PC rental 34Mbit link per km dist","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!86:86,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-1.3699290218335113E-2},-8.9241609569411778E-3,-5.7016071670916921E-3,-5.4134702732597535E-3,-5.1359574162344289E-3,null,null,null,-1.3699290218335113E-2,-8.9241609569411778E-3,-5.7016071670916921E-3,-5.4134702732597535E-3,-5.1359574162344289E-3,null,null,"£",-63.664328554396846,-63.823489375782835,-64.589371248292238,-65.784274616385645,-67.116406177367452]
[81,"SPE375","SPE375: Prot Path PPC rental 140Mbit link per km dist","BTW","TI",null,"£",{"$f":"IF($A89=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A89)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!87:87,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-2.6518457033683406E-2},{"$f":"IF($A89=0,0,X89*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A89,Y$7)))","v":-1.9560231393629994E-2},-1.6325409860136052E-2,-1.4774130812104937E-2,-1.1356064242835752E-2,null,null,null,-2.6518457033683406E-2,-1.9560231393629994E-2,-1.6325409860136052E-2,-1.4774130812104937E-2,-1.1356064242835752E-2,null,null,"£",-102.30886201266746,-102.56463416769913,-103.79540977771153,-105.71562485859918,-107.85636626198584]
[82,"SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!88:88,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-7.2130471921292696E-2},-3.0039385473374192E-2,-3.3151563522644742E-2,-3.1385487866709444E-2,-2.2953137731653417E-2,null,null,null,-7.2130471921292696E-2,-3.0039385473374192E-2,-3.3151563522644742E-2,-3.1385487866709444E-2,-2.2953137731653417E-2,null,null,"£",-124.74140827561683,-125.05326179630585,-126.55390093786151,-128.89514810521194,-131.5052748543425]
[83,"SPE383","SPE383: Prot Path PPC rental 2Mbit link","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!89:89,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-4.8172373803250547E-3},-4.8162924110113324E-3,-3.2901403228855234E-3,-3.710326477478649E-3,-2.7178738671039069E-3,null,null,null,-4.8172373803250547E-3,-4.8162924110113324E-3,-3.2901403228855234E-3,-3.710326477478649E-3,-2.7178738671039069E-3,null,null,"£",-12.705695469549653,-12.737459708223525,-12.890309224722207,-13.128779945379568,-13.394637739273508]
[84,"SPO383","SPO383: Prot Path PC rental 2Mbit link","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!90:90,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-1.1853958907462165E-3},-8.5504104861841774E-4,-7.6527369330906968E-4,-7.1067796607469339E-4,-6.6975559967788045E-4,null,null,null,-1.1853958907462165E-3,-8.5504104861841774E-4,-7.6527369330906968E-4,-7.1067796607469339E-4,-6.6975559967788045E-4,null,null,"£",-13.578417992511071,-13.61236403749235,-13.775712405942256,-14.030563085452188,-14.314681987932595]
[85,"SPE385","SPE385: Prot Path PPC rental 34Mbit link","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!91:91,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-4.1158487501124913E-3},-3.479490276565818E-3,-2.6113087088906191E-3,-1.6166000215109878E-3,-1.0151310673771274E-3,null,null,null,-4.1158487501124913E-3,-3.479490276565818E-3,-2.6113087088906191E-3,-1.6166000215109878E-3,-1.0151310673771274E-3,null,null,"£",-178.63926866807688,-179.0858668397471,-181.23489724182406,-184.5877428407978,-188.32564463332395]
[86,"SPO385","SPO385: Prot Path PC rental 34Mbit link","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!92:92,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-2.5726436139801127E-3},-1.4696278743803884E-3,-1.3363079425768982E-3,-1.0790526333581145E-3,-1.1546933698539301E-3,null,null,null,-2.5726436139801127E-3,-1.4696278743803884E-3,-1.3363079425768982E-3,-1.0790526333581145E-3,-1.1546933698539301E-3,null,null,"£",-153.13354845119719,-153.51638232232517,-155.35857891019305,-158.23271262003163,-161.43692505058729]
[87,"SPE388","SPE388: Prot Path PPC rental 140Mbit link","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!93:93,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-2.5468008893748239E-3},-1.9418460020606493E-3,-1.478487170540693E-3,-8.9049939181472661E-4,-6.1192163155592461E-4,null,null,null,-2.5468008893748239E-3,-1.9418460020606493E-3,-1.478487170540693E-3,-8.9049939181472661E-4,-6.1192163155592461E-4,null,null,"£",-196.20962167756733,-196.70014573176127,-199.06054748054237,-202.74316760893242,-206.84871675301335]
[88,"SPO388","SPO388: Prot Path PC rental 140Mbit link","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!94:94,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-8.4318051880363839E-3},-3.6853958764618546E-3,-3.9623897516729688E-3,-4.5148416692810684E-3,-3.5611477613758736E-3,null,null,null,-8.4318051880363839E-3,-3.6853958764618546E-3,-3.9623897516729688E-3,-4.5148416692810684E-3,-3.5611477613758736E-3,null,null,"£",-315.79794711746763,-316.58744198526131,-320.38649128908435,-326.31364137793241,-332.92149261583552]
[89,"SPE434","SPE434: Prot Path PPC rental 34Mbit local end","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!95:95,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-5.0159517796193849E-3},-3.3852887745261166E-3,-2.522669627527186E-3,-1.7875014325359376E-3,-8.5811116881610416E-4,null,null,null,-5.0159517796193849E-3,-3.3852887745261166E-3,-2.522669627527186E-3,-1.7875014325359376E-3,-8.5811116881610416E-4,null,null,"£",-164.88993358380623,-165.30215841776572,-167.28578431877889,-170.3805713286763,-173.83077789808203]
[90,"SPO434","SPO434: Prot Path PC rental 34Mbit local end","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!96:96,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-7.0500907091094666E-3},-1.3191110547017342E-3,-7.7408660367360286E-4,-6.3977307354642118E-4,-5.6785870230552523E-4,null,null,null,-7.0500907091094666E-3,-1.3191110547017342E-3,-7.7408660367360286E-4,-6.3977307354642118E-4,-5.6785870230552523E-4,null,null,"£",-133.52444524828536,-133.85825636140606,-135.46455543774294,-137.97064971334117,-140.76455537003636]
[91,"SPE436","SPE436: Prot Path PPC rental 140Mbit local end","BTW","TI",null,"£",{"$f":"IF($A99=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A99)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!97:97,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-3.253077864075353E-3},{"$f":"IF($A99=0,0,X99*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A99,Y$7)))","v":0},0,0,0,null,null,null,-3.253077864075353E-3,0,0,0,0,null,null,"£",-314.61101199955056,0,0,0,0]
[92,"SPO436","SPO436: Prot Path PC rental 140Mbit local end","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!98:98,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-3.3281630827070509E-2},-1.5951395251553365E-2,-1.5520271528515315E-2,-1.4303371700140372E-2,-1.3929696114474205E-2,null,null,null,-3.3281630827070509E-2,-1.5951395251553365E-2,-1.5520271528515315E-2,-1.4303371700140372E-2,-1.3929696114474205E-2,null,null,"£",-634.17741667436167,-635.76286021604756,-643.39201453864018,-655.29476680760501,-668.5644858354591]
[93,"SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!99:99,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-1.1601652022534562E-2},-9.7836568487986234E-3,-9.9906533486267875E-3,-7.3071247559959055E-3,-6.8406734458962941E-3,null,null,null,-1.1601652022534562E-2,-9.7836568487986234E-3,-9.9906533486267875E-3,-7.3071247559959055E-3,-6.8406734458962941E-3,null,null,"£",-28.773938547952781,-28.845873394322663,-29.192023875054538,-29.732076316743051,-30.334150862157106]
[94,"SPO439","SPO439: Prot Path PC rental 2Mbit local end fibre","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!100:100,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-4.5983111601646818E-3},-4.013850363667173E-3,-3.7580233097735997E-3,-3.5201789250498853E-3,-3.0626585632807369E-3,null,null,null,-4.5983111601646818E-3,-4.013850363667173E-3,-3.7580233097735997E-3,-3.5201789250498853E-3,-3.0626585632807369E-3,null,null,"£",-31.736620887428433,-31.815962439647002,-32.19775398892277,-32.793412437717841,-33.457479039581628]
[95,"SQ103","SQ103: WS Low Tisbo Excess Construction","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!101:101,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-4.0731756724603803E-8},-4.0833586116415309E-8,-4.1323589149812293E-8,-4.2088075549083821E-8,-4.2940359078952773E-8,null,null,null,-4.0731756724603803E-8,-4.0833586116415309E-8,-4.1323589149812293E-8,-4.2088075549083821E-8,-4.2940359078952773E-8,null,null,"£",0,0,0,0,0]
[96,"SO417","SO417: 64Kbit PC link connection cct prov  internal","BTW","TI",null,"£",-254.04308630260988,-254.67819401836636,-257.73433234658671,-262.50241749499861,-267.81809144927234,null,null,null,-2.7848203120492097E-2,-3.3679542256571576E-2,-2.3487986823326049E-2,-1.3611111999815446E-2,-3.638883325533266E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!102:102,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":3.212913359635838E-3},3.8856888106698949E-3,2.7098648458249723E-3,1.5703463305870187E-3,4.1982661503064066E-4,null,null,null,-2.4635289760856258E-2,-2.9793853445901682E-2,-2.0778121977501077E-2,-1.2040765669228428E-2,-3.2190567105026251E-3,null,null,"£",-224.73353184506712,-225.29536567467972,-227.99891006277585,-232.21688989893727,-236.9192819193907]
[97,"SO418","SO418: 64kbit PC Re arranges","BTW","TI",null,"£",-83.77088040328664,0,0,0,0,null,null,null,-8.0420045187155171E-5,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!103:103,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,-8.0420045187155171E-5,0,0,0,0,null,null,"£",-83.77088040328664,0,0,0,0]
[98,"SE417","SE417: 64Kbit PPC new connection provision  external","BTW","TI",null,"£",-269.11901176549929,-269.79180929491298,-273.02931100645191,-278.08035326007132,-283.71148041358776,null,null,null,-2.8338231938907069E-3,-3.0108765917312283E-3,-3.3418787667189704E-3,-3.6372910206417318E-3,-3.1321747437660081E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!104:104,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.5301492575772835E-4},1.6257508906789068E-4,1.8044786014993492E-4,1.9639892025818872E-4,1.6912469589169146E-4,null,null,null,-2.6808082681329787E-3,-2.8483015026633377E-3,-3.1614309065690353E-3,-3.4408921003835431E-3,-2.9630500478743165E-3,null,null,"£",-254.58767978470843,-255.22414898417009,-258.28683877198006,-263.06514528926181,-268.39221448136931]
[99,"SE418","SE418: 64kbit PPC Re arranges","BTW","TI",null,"£",-61.739856048142627,0,0,0,0,null,null,null,-1.1792312505195241E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!105:105,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,-1.1792312505195241E-2,0,0,0,0,null,null,"£",-61.73985604814262,0,0,0,0]
[100,"SO413","SO413: 2Mbit PC link connection cct provision","BTW","TI",null,"£",-1646.3330214972964,-1650.4488540510395,-1670.2542402996519,-1701.1539437451956,-1735.6023111060363,null,null,null,-0.36449813095950134,-0.30479664573584569,-0.32598500873098096,-0.21465643242201651,-0.2430695136597231,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!106:106,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.5190229714921817E-2},1.2702207972582346E-2,1.3585219636680605E-2,8.9456714351117197E-3,1.0129768675263143E-2,null,null,null,-0.3493079012445795,-0.29209443776326333,-0.31239978909430038,-0.2057107609869048,-0.23293974498445996,null,null,"£",-1577.7231311859964,-1581.6674390139613,-1600.6474482821286,-1630.2594260753483,-1663.2721794533745]
[101,"SE413","SE413: 2Mbit PPC link connection cct provision","BTW","TI",null,"£",{"$f":"IF($A109=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A109)))","v":-1569.2254766053763},-1573.1485402968895,-1592.0263227804521,-1621.4788097518908,-1654.3137556493668,null,null,null,-1.3447634644317434,-1.6522630083613361,-1.1164567161778995,-1.1550856215226926,-0.92515881168332958,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!107:107,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":6.5716738372936193E-2},{"$f":"IF($A109=0,0,X109*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A109,Y$7)))","v":8.0743817567683271E-2},5.4559702031148231E-2,5.6447443432011912E-2,4.5211236911839744E-2,null,null,null,-1.2790467260588072,-1.5715191907936528,-1.0618970141467514,-1.0986381780906807,-0.87994757477148988,null,null,"£",-1492.5395888475625,-1496.2709378196812,-1514.2261890735174,-1542.2393735713777,-1573.4697208861983]
[102,"SL136","SL136: WH SDSL conns  MPF  TISBO","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!108:108,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-8.2615132217198664E-5},0,0,0,0,null,null,null,-8.2615132217198664E-5,0,0,0,0,null,null,"£",-6.1469592423510919,0,0,0,0]
[103,"SL137","SL137: WH SDSL rentals  MPF   TISBO","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!109:109,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":3.6831018164211256E-2},2.3571116385578145E-2,2.5505983237871763E-2,2.0086397663424065E-2,0,null,null,null,3.6831018164211256E-2,2.3571116385578145E-2,2.5505983237871763E-2,2.0086397663424065E-2,0,null,null,"£",30.768624660644438,30.845546222296047,31.2156927769636,31.793183093337426,0]
[104,"SH417","SH417: 64Kbit RBS new connection cct provision  external","BTW","TI",null,"£",-251.48556388298647,-252.11427779269388,-255.13964912620619,-259.85973263504104,-265.12189222090063,null,null,null,-4.0489175785160814E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!110:110,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":4.6607958009038235E-4},0,0,0,0,null,null,null,-3.5828379984256991E-3,0,0,0,0,null,null,"£",-222.5365216413478,0,0,0,0]
[105,"SH418","SH418: RBS 64Kbit PPC Re arranges","BTW","TI",null,"£",-61.848548390903815,0,0,0,0,null,null,null,-5.4550419680777168E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!111:111,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,-5.4550419680777168E-3,0,0,0,0,null,null,"£",-61.848548390903822,0,0,0,0]
[106,"ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision","BTW","TI",null,"£",-1621.9352502950533,-1625.9900884207907,-1645.50196948184,-1675.9437559172545,-1709.8816169745792,null,null,null,-9.7997327822827107E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!112:112,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":3.1378378291409023E-3},0,0,0,0,null,null,null,-9.4859489993686208E-2,0,0,0,0,null,null,"£",-1570.0014894684907,0,0,0,0]
[107,"SH413","SH413: RBS 2Mbit PPC link connection cct provision","BTW","TI",null,"£",-1583.0376267283925,-1586.9952207952133,-1606.0391634447558,-1635.750887968484,-1668.8748434498461,null,null,null,-0.61377534863513239,-0.55173977002551877,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!113:113,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":2.6159969420052626E-2},2.3515925727207135E-2,0,0,0,null,null,null,-0.58761537921507978,-0.5282238442983116,0,0,0,null,null,"£",-1515.5663345070661,-1519.3552503433336,0,0,0]
[108,"SE740","SE740: Netstream 16 LL 2mbit connections","BTW","TI",null,"£",-1522.3915314685112,-1526.1975102971821,-1544.5118804207484,-1573.0853502085324,-1604.9403285502556,null,null,null,-2.922991740419541E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!114:114,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":7.0642945472186388E-5},0,0,0,0,null,null,null,-2.8523487949473547E-3,0,0,0,0,null,null,"£",-1485.5983307017473,0,0,0,0]
[109,"SO473","SO473: Separation   Diversity","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!115:115,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":3.2649618021886914E-2},0,0,0,0,null,null,null,3.2649618021886914E-2,0,0,0,0,null,null,"£",40.112066958925396,0,0,0,0]
[110,"SPO438","SPO438: Prot Path PC rental 2Mbit local end copper","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!116:116,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-6.7192208560102012E-4},-5.3723290972696835E-4,-3.5856279705826416E-4,-3.997831244467595E-4,-4.0211283835625604E-4,null,null,null,-6.7192208560102012E-4,-5.3723290972696835E-4,-3.5856279705826416E-4,-3.997831244467595E-4,-4.0211283835625604E-4,null,null,"£",-18.641261985089091,-18.687865140051819,-18.912119521732439,-19.261993732884488,-19.652049105975401]
[111,"SE473","SE473: Separation   Diversity","BTW","TI",null,"£",{"$f":"IF($A119=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A119)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!117:117,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":7.4711687850008063E-2},{"$f":"IF($A119=0,0,X119*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A119,Y$7)))","v":5.0871035850657741E-2},5.2418135913581403E-2,3.3740455649504703E-2,2.5708692867503657E-2,null,null,null,7.4711687850008063E-2,5.0871035850657741E-2,5.2418135913581403E-2,3.3740455649504703E-2,2.5708692867503657E-2,null,null,"£",65.447009224226548,65.610626747287114,66.397954268254566,67.626316422217272,68.995749329767193]
[112,"SO474","SO474: Third Party Equipment PPC","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!118:118,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":8.1265448836844723E-2},6.7984785430902306E-2,5.7521707104618909E-2,5.760079973555586E-2,5.2538255326008351E-2,null,null,null,8.1265448836844723E-2,6.7984785430902306E-2,5.7521707104618909E-2,5.760079973555586E-2,5.2538255326008351E-2,null,null,"£",131.07330457555602,131.40098783699489,132.97779969103883,135.43788898532304,138.18050623727584]
[113,"SE474","SE474: Third Party Equipment PPC","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!119:119,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.10891204432361912},0.10020900626513829,6.6438578797104478E-2,5.5156209304061642E-2,6.0419563150861347E-2,null,null,null,0.10891204432361912,0.10020900626513829,6.6438578797104478E-2,5.5156209304061642E-2,6.0419563150861347E-2,null,null,"£",107.37020813480333,107.63863365514034,108.93029725900202,110.94550775829354,113.19215429039902]
[114,"SO475","SO475: Other Single Payment","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!120:120,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.5148326671136705E-2},0,0,0,0,null,null,null,1.5148326671136705E-2,0,0,0,0,null,null,"£",1561.6831619728559,0,0,0,0]
[115,"SE476","SE476: Other single Payment  external","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!121:121,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.7626663499234894E-2},0,0,0,0,null,null,null,1.7626663499234894E-2,0,0,0,0,null,null,"£",15879.877026337741,0,0,0,0]
[116,"SO410","SO410: 34 45Mbit PPC link conn cct prov","BTW","TI",null,"£",-1557.2279453041533,-1561.1210151674136,-1579.8544673494225,-1609.0817749953871,-1641.665680939044,null,null,null,-3.7062025098238845E-3,-4.1681931104969941E-3,-4.3224818226680201E-3,-4.242665916130337E-3,-2.5375269632003255E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!122:122,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.6221450649098459E-4},1.8243508998393114E-4,1.89188058078797E-4,1.8569464457674953E-4,1.1106346265538182E-4,null,null,null,-3.5439880033329E-3,-3.9857580205130633E-3,-4.1332937645892232E-3,-4.0569712715535873E-3,-2.4264635005449438E-3,null,null,"£",-1489.0705896356724,-1492.7932661097616,-1510.7067853030787,-1538.6548608311857,-1569.8126217630177]
[117,"SE410","SE410: 34 45Mbit PPC link conn cct provision","BTW","TI",null,"£",-1581.1660300633546,-1585.1189451385128,-1604.1403724801748,-1633.8169693710583,-1666.9017630008227,null,null,null,-1.2064296809383398E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!123:123,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":5.4840638132452727E-4},0,0,0,0,null,null,null,-1.151589042805887E-2,0,0,0,0,null,null,"£",-1509.2910128517524,0,0,0,0]
[119,"SE416","SE416: 140 155Mbit PPC link conn cct prov","BTW","TI",null,"£",-1547.4779211758112,-1551.3466159787504,-1569.9627753704954,-1599.0070867148497,-1631.3869802208258,null,null,null,-5.1995258151507255E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!125:125,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.9337813320972658E-4},0,0,0,0,null,null,null,-5.0061476819409992E-3,0,0,0,0,null,null,"£",-1489.9249053395829,0,0,0,0]
[120,"SQ100","SQ100: WS Low Tisbo 3rd Pty Equipment Depn","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!126:126,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-3.3427350198696808E-8},-3.3510918574193545E-8,-3.3913049597083867E-8,-3.4540441014629915E-8,-3.5239884945176173E-8,null,null,null,-3.3427350198696808E-8,-3.3510918574193545E-8,-3.3913049597083867E-8,-3.4540441014629915E-8,-3.5239884945176173E-8,null,null,"£",0,0,0,0,0]
[123,"SP371","SP371: PC rental 2Mb link km dist   Non SMP","BTW","TI",null,"£",-7.2510209030435089,-7.2691484553011163,-7.3563782367647308,-7.4924712341448778,-7.6441937766363104,null,null,null,-1.6178840389915829E-2,-1.6027567273030372E-2,-1.4066683117299836E-2,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!129:129,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":5.6545281674374838E-3},5.6016579938162631E-3,4.9163261390950059E-3,0,0,null,null,null,-1.0524312222478346E-2,-1.0425909279214109E-2,-9.1503569782048315E-3,0,0,null,null,"£",-4.7167785871051411,-4.7285705335729018,-4.7853133799757783,0,0]
[124,"SP373","SP373: PC rental 34Mb link km dist Non SMP","BTW","TI",null,"£",-43.076622277436833,-43.184313833130425,-43.702525599127995,-44.511022322711852,-45.412370524746777,null,null,null,-7.5353935349920242E-3,-3.6638021358179266E-3,-2.8133054081407403E-3,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!130:130,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":2.569840413572339E-3},1.2494883979496799E-3,9.5943840225318092E-4,0,0,null,null,null,-4.9655531214196852E-3,-2.4143137378682469E-3,-1.8538670058875595E-3,0,0,null,null,"£",-28.385943642712434,-28.456908501819214,-28.798391403841052,0,0]
[127,"SP372","SP372: PC rnt 2Mb link per km trunk   Non SMP","BTW","TI",null,"£",-3.3006006812345374,-3.3088521829376241,-3.3485584091328757,-3.4105067397018338,-3.4795695011807961,null,null,null,-1.8653839840099173E-2,-2.1163018348519302E-2,-2.0216837681179507E-2,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!133:133,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.2473650667411712E-2},1.4151515195278453E-2,1.3518812909109777E-2,0,0,null,null,null,-6.1801891726874607E-3,-7.0115031532408494E-3,-6.6980247720697297E-3,0,0,null,null,"£",-1.0935194452394363,-1.0962532438525359,-1.1094082827787659,0,0]
[128,"SP374","SP374: PC rental 34Mb link km trunk Non SMP","BTW","TI",null,"£",-37.611178215689165,-37.705206161228382,-38.157668635163127,-38.863585504913644,-39.650573111388155,null,null,null,-5.5946627595837642E-2,-3.7153878487495427E-2,-1.8468879019696034E-2,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!134:134,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.8391662885644783E-2},1.2213812295757827E-2,6.0713828769060315E-3,0,0,null,null,null,-3.7554964710192859E-2,-2.4940066191737602E-2,-1.2397496142790003E-2,0,0,null,null,"£",-25.247035099289313,-25.31015268703753,-25.613874519281989,0,0]
[131,"SO421","SO421: Analogue PC installation","BTW","TI",null,"£",{"$f":"IF($A139=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A139)))","v":-928.24387824281189},0,0,0,0,null,null,null,-0.22158109718712748,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!137:137,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":4.9795244101638401E-2},{"$f":"IF($A139=0,0,X139*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A139,Y$7)))","v":0},0,0,0,null,null,null,-0.17178585308548908,0,0,0,0,null,null,"£",-719.64246282551539,0,0,0,0]
[132,"SO461","SO461: Private circuit test systems","BTW","TI",null,"£",-3.3850725205839211E-4,0,0,0,0,null,null,null,-8.0582991978618492E-5,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!138:138,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,-8.0582991978618492E-5,0,0,0,0,null,null,"£",-3.3850725205839205E-4,0,0,0,0]
[135,"SG120","SG120: PPCs 34 45Mbit regional Trunk WECLA","BTW","TI",null,"£",-5.4858739917953852,-5.4995886767748745,-5.565583740896173,-5.6685470401027516,-5.7833351176648335,null,null,null,-6.9824204167571666E-4,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!141:141,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":3.1685522378529832E-3},0,0,0,0,null,null,null,2.4703101961772666E-3,0,0,0,0,null,null,"£",19.408471057332392,0,0,0,0]
[136,"SG111","SG111: PCs 140 155Mbit regional Trunk WECLA","BTW","TI",null,"£",-179.70552612984349,-180.15478994516806,-182.31664742451008,-185.68950540186353,-189.44971788625131,null,null,null,-5.3696011207597233E-2,-2.1471768599984429E-2,-1.7354594268553826E-2,-1.8042544359704201E-2,-1.6718481002602859E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!142:142,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":2.0157091070317529E-3},8.0603453660154582E-4,6.5147881433352307E-4,6.7730395912042184E-4,6.2759958616657768E-4,null,null,null,-5.1680302100565477E-2,-2.0665734063382884E-2,-1.6703115454220301E-2,-1.7365240400583778E-2,-1.6090881416436283E-2,null,null,"£",-172.95951171541324,-173.39191049470179,-175.47261342063817,-178.71885676892001,-182.33791361849069]
[139,"SG101","SG101: PPC rental 2Mbit link per km regional trunk","BTW","TI",null,"£",-1.9494051237206262,-1.9542786365299278,-1.9777299801682875,-2.0143179848014001,-2.0551079239936287,null,null,null,-0.1715588599668765,-0.12970893049124654,-0.10180148136785827,-0.12169508580601092,-9.9757651150513146E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!145:145,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.1554651308867542},0.11754109265995306,9.2251607572906749E-2,0.11027901704848761,9.0399506595369314E-2,null,null,null,-1.6093729080122299E-2,-1.2167837831293479E-2,-9.5498737949515217E-3,-1.1416068757523309E-2,-9.3581445551438325E-3,null,null,"£",-0.18287133602204741,-0.1833285143621029,-0.18552845653444811,-0.18896073298033494,-0.19278718782318677]
[140,"SG102","SG102: PC rental 2Mbit link per km regional trunk","BTW","TI",null,"£",-1.9494371870525566,-1.954310780020188,-1.9777625093804307,-2.0143511158039682,-2.0551417258989986,null,null,null,-0.28836649954851601,-0.20109202447176833,-0.2253544854142833,-0.16322182535718585,-0.14048079405155497,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!146:146,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.24320023346694758},0.16959538426427756,0.19005766464338095,0.13765671843268462,0.11847756921990275,null,null,null,-4.5166266081568429E-2,-3.1496640207490767E-2,-3.5296820770902348E-2,-2.556510692450123E-2,-2.2003224831652221E-2,null,null,"£",-0.30533643414742895,-0.30609977523279747,-0.3097729725355915,-0.31550377252749945,-0.32189272392118079]
[143,"SG105","SG105: PPC Rental 34Mbit link per km regional trunk","BTW","TI",null,"£",-24.327798149686636,-24.388617645060851,-24.681281056801584,-25.137884756352417,-25.646926922668555,null,null,null,-5.9311171888936018E-2,-3.968321487755401E-2,-2.9459057463481389E-2,-1.7040839771674691E-2,-1.3521598791673693E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!149:149,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":3.5219596240236503E-2},2.3564309403954192E-2,1.7493097445867248E-2,1.011902947183047E-2,8.0292672492962968E-3,null,null,null,-2.4091575648699515E-2,-1.6118905473599818E-2,-1.196596001761414E-2,-6.9218102998442211E-3,-5.4923315423773961E-3,null,null,"£",-9.8816963284247397,-9.9064005692457986,-10.025277376076755,-10.210745007534177,-10.417512593936744]
[144,"SG106","SG106: PC rental 34Mbit link per km regional trunk","BTW","TI",null,"£",-24.329978353243138,-24.390803299126247,-24.683492938715766,-25.140137558082007,-25.649225343633169,null,null,null,-0.16146565804151455,-0.10034047573448278,-5.7496778758894931E-2,-5.4259181139981176E-2,-5.6784647815498183E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!150:150,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":8.9122270893336936E-2},5.5383734030152981E-2,3.1735810290551045E-2,2.994879219929682E-2,3.1342743878666639E-2,null,null,null,-7.2343387148177618E-2,-4.4956741704329797E-2,-2.5760968468343887E-2,-2.4310388940684356E-2,-2.5441903936831545E-2,null,null,"£",-10.900850773251767,-10.9281029001849,-11.059240134987121,-11.263836077484385,-11.491928758053444]
[147,"SG112","SG112: Prot Path PPC rent 2Mb link per km regional trunk","BTW","TI",null,"£",-1.2902881522038105,-1.29351387258432,-1.3090360390553319,-1.3332532057778557,-1.3602515831948574,null,null,null,-9.8875813333899748E-3,-5.786232767228147E-3,-6.8048344540625428E-3,-5.9307384342281297E-3,-5.5985201241644678E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!153:153,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.1168524523872972E-2},6.5358433354569014E-3,7.6864055949096817E-3,6.6990698143408502E-3,6.3238123860458436E-3,null,null,null,1.2809431904829971E-3,7.4961056822875436E-4,8.815711408471389E-4,7.6833138011272051E-4,7.2529226188137574E-4,null,null,"£",0.16715774733958114,0.16757564170793007,0.1695865494084248,0.17272390057248063,0.17622155955907351]
[148,"SG113","SG113: Prot Path PC rent 2Mbit link per km regional trunk","BTW","TI",null,"£",-1.2838590052228118,-1.2870686527358688,-1.3025134765686994,-1.3266099758852206,-1.3534738278968963,null,null,null,-1.6934742208391499E-3,-1.3745772783038779E-3,-9.9583445628201339E-4,-9.609187980181076E-4,-8.15062793185155E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!154:154,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":2.3314746554197437E-3},1.8924362986129809E-3,1.3710056918756848E-3,1.3229358887940318E-3,1.1221300103081448E-3,null,null,null,6.3800043458059385E-4,5.1785902030910299E-4,3.7517123559367141E-4,3.6201709077592417E-4,3.0706721712298979E-4,null,null,"£",0.48368176686296493,0.48489097128012215,0.49070966293548374,0.49978779169978998,0.50990849448171072]
[151,"SG116","SG116: Prot Path PPC rent 140Mb link km regional trunk","BTW","TI",null,"£",{"$f":"IF($A159=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A159)))","v":-41.194585525963632},-41.297571989778532,-41.793142853655887,-42.566315996448509,-43.428283895376595,null,null,null,-9.6358255003781527E-3,-3.4881287674588101E-3,-2.7512676228536315E-3,-2.8343506747419691E-3,-3.7627541903348613E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!157:157,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.2916726453699469E-3},{"$f":"IF($A159=0,0,X159*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A159,Y$7)))","v":4.6758012712846649E-4},3.6880463727706275E-4,3.7994183620348651E-4,5.0439338681630816E-4,null,null,null,-8.3441528550082054E-3,-3.0205486403303435E-3,-2.3824629855765688E-3,-2.4544088385384825E-3,-3.258360803518553E-3,null,null,"£",-35.672493074294415,-35.76167430698014,-36.190814398663917,-36.860344465039176,-37.606766440456234]
[152,"SG117","SG117: Prot Path PC rent 140Mb link per km regional trunk","BTW","TI",null,"£",-41.202568761046109,-41.305575182948715,-41.801242085144111,-42.57456506371927,-43.436700006259585,null,null,null,-1.357047804713815E-2,-1.1550830668639272E-2,-1.1095062299205509E-2,-7.8891868346594746E-3,-5.9071581238504395E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!158:158,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":2.0417432136813976E-3},1.7378776228926397E-3,1.6693050956707067E-3,1.186965825756413E-3,8.8876014312981946E-4,null,null,null,-1.1528734833456752E-2,-9.8129530457466332E-3,-9.4257572035348017E-3,-6.7022210089030618E-3,-5.0183979807206201E-3,null,null,"£",-35.003445571583526,-35.09095418551248,-35.51204563573863,-36.169018479999799,-36.901441104219785]
[155,"SG201","SG201: PPC rental 2Mbit link per km national trunk","BTW","TI",null,"£",-1.3357678143621905,-1.339107233898096,-1.3551765207048732,-1.3802472863379136,-1.4081972938862561,null,null,null,-5.3309157703380662E-2,-5.185009451582287E-2,-4.4771450286027116E-2,-2.9719421195020707E-2,-2.7482318463542113E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!161:161,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":6.5382690126488743E-2},6.3593176272267626E-2,5.491135081992056E-2,3.6450317177106957E-2,3.3706552297398308E-2,null,null,null,1.2073532423108081E-2,1.1743081756444756E-2,1.0139900533893444E-2,6.7308959820862498E-3,6.2242338338561951E-3,null,null,"£",0.30252655849828564,0.30328287489453132,0.30692226939326539,0.31260033137704041,0.31893048808742619]
[156,"SG202","SG202: PC rental 2Mbit link per km national trunk","BTW","TI",null,"£",-1.3359700848645568,-1.3393100100767181,-1.355381730197639,-1.3804562922062955,-1.4084105321234728,null,null,null,-0.34699653338939046,-0.33642866037431196,-0.35069339971628888,-0.23809811093485742,-0.27674508827249739,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!162:162,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.44425889194076262},0.43072886756273521,0.4489919816981694,0.30483648324638474,0.35431612259947542,null,null,null,9.7262358551372163E-2,9.4300207188423246E-2,9.8298581981880517E-2,6.6738372311527322E-2,7.7571034326978039E-2,null,null,"£",0.37446945114632829,0.37540562477419415,0.37991049227148416,0.38693883637850657,0.39477434781517179]
[159,"SG205","SG205: PPC Rental 34Mbit link per km national trunk","BTW","TI",null,"£",-13.048117707622254,-13.08073800189131,-13.237706857914002,-13.48260443478541,-13.755627174589819,null,null,null,-8.3988124060422921E-3,-4.8330081320341308E-3,-4.3351678483993066E-3,-2.6503488801909391E-3,-1.8982627988680906E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!165:165,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":6.7010666948898161E-3},3.8560582453783725E-3,3.4588519758777261E-3,2.1146042740648632E-3,1.5145457482169697E-3,null,null,null,-1.697745711152476E-3,-9.7694988665575832E-4,-8.763158725215805E-4,-5.3574460612607587E-4,-3.8371705065112088E-4,null,null,"£",-2.6375616939356137,-2.6441555981704568,-2.6758854653484967,-2.7253893464574408,-2.7805784807232059]
[160,"SG206","SG206: PC rental 34Mbit link per km national trunk","BTW","TI",null,"£",-13.061718515878733,-13.094372812168428,-13.251505285914446,-13.496658133703862,-13.76996546091137,null,null,null,-0.29509060594510261,-0.19280095740693348,-0.1527828274720256,-0.10766862581210679,-0.10996132249573501,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!166:166,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.32210125490193087},0.21044868618630333,0.16676756041959451,0.11752390211329801,0.12002645713886706,null,null,null,2.7010648956828254E-2,1.7647728779369848E-2,1.3984732947568912E-2,9.8552763011912209E-3,1.0065134643132051E-2,null,null,"£",1.1955836156673132,1.198572574706481,1.2129554456029625,1.235395121346619,1.2604118725538835]
[163,"SG212","SG212: Prot Path PPC rent 2Mb link per km national trunk","BTW","TI",null,"£",-0.76215902947483627,-0.76406442704852351,-0.77323320017310582,-0.78753801437630822,-0.80348565916742842,null,null,null,-1.2743756268236948E-3,-1.1627341917126693E-3,-8.528223719205596E-4,-8.4768478703074659E-4,-7.1382757579172321E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!169:169,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":3.1831088871604246E-3},2.9042532367561714E-3,2.1301619507551398E-3,2.1173293982666205E-3,1.7829836451487354E-3,null,null,null,1.9087332603367297E-3,1.7415190450435021E-3,1.2773395788345803E-3,1.2696446112358739E-3,1.0691560693570122E-3,null,null,"£",1.1415459136255457,1.1443997784096096,1.1581325757505245,1.1795580284019092,1.2034440784770484]
[164,"SG213","SG213: Prot Path PC rent 2Mbit link per km national trunk","BTW","TI",null,"£",-0.76448615640992224,-0.76639737180094714,-0.77559414026255857,-0.78994263185741587,-0.80593897015252858,null,null,null,-3.3512932535773041E-3,-2.7816048942312394E-3,-2.0223726286304408E-3,-1.9037051514437236E-3,-2.4736636342738085E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!170:170,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":9.441410747734592E-3},7.8364596462313658E-3,5.6975171156668971E-3,5.3632018798034668E-3,6.968913985066218E-3,null,null,null,6.0901174941572879E-3,5.0548547520001263E-3,3.6751444870364563E-3,3.4594967283597435E-3,4.49525035079241E-3,null,null,"£",1.389257866414207,1.3927310110802424,1.409443783213205,1.4355184932026495,1.4645877426900038]
[167,"SG217","SG217: Prot Path PC rent 140Mb link per km national trunk","BTW","TI",null,"£",-30.075327186582818,-30.150515504549272,-30.512321690603866,-31.076799641880037,-31.706104834628107,null,null,null,-9.9705724688959399E-3,-3.5701291399073383E-3,-3.6523856843355216E-3,-2.9233507776225383E-3,-3.491764250773926E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!173:173,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.8104702941659934E-3},6.48268970944489E-4,6.6320522767925006E-4,5.3082606428301975E-4,6.3403936634312324E-4,null,null,null,-8.1601021747299465E-3,-2.9218601689628494E-3,-2.9891804566562715E-3,-2.3925247133395186E-3,-2.8577248844308028E-3,null,null,"£",-24.614207814701807,-24.675743334238561,-24.971852254249427,-25.433831520953039,-25.948866609252335]
[168,"SE770","SE770: PPCs 34 45Mb Link WECLA","BTW","TI",null,"£",-135.10546322502546,-135.44322688308804,-137.0685456056851,-139.6043136993903,-142.43130105180296,null,null,null,-2.4386536112117095E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!174:174,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":4.0189979508487329E-3},0,0,0,0,null,null,null,1.5803443396370234E-3,0,0,0,0,null,null,"£",87.553703026981907,0,0,0,0]
[171,"SE774","SE774: PPCs 140 155Mb Dist WECLA","BTW","TI",null,"£",{"$f":"IF($A179=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A179)))","v":-126.25860784703974},-126.5742543666573,-128.09314541905715,-130.46286860930971,-133.10474169864827,null,null,null,-1.2878378000398053E-4,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!177:177,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":2.5288385831719231E-5},{"$f":"IF($A179=0,0,X179*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A179,Y$7)))","v":0},0,0,0,null,null,null,-1.034953941722613E-4,0,0,0,0,null,null,"£",-101.46607271790324,0,0,0,0]
[172,"SG210","SG210: PPCs 34 45Mbit national Trunk WECLA","BTW","TI",null,"£",-3.8849137748461486,-3.8946260592832656,-3.9413615719946651,-4.0142767610765668,-4.0955658654883678,null,null,null,-7.0895791477167368E-3,-1.3809666367746332E-3,-1.6002412360725353E-3,-1.1356524775549865E-3,-1.4896921374327537E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!178:178,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.0819300359171582E-2},2.1074724631675304E-3,2.4421041389708887E-3,1.7331022056876089E-3,2.2733968183107213E-3,null,null,null,3.729721211454845E-3,7.2650582639289716E-4,8.4186290289835338E-4,5.9744972813262245E-4,7.8370468087796759E-4,null,null,"£",2.0437948443502902,2.0489043314611637,2.0734911834386982,2.1118507703323139,2.1546157484315436]
[175,"SO770","SO770: PCs 34 45Mb Link WECLA","BTW","TI",null,"£",-68.677966535312422,-68.849661451650718,-69.675857389070529,-70.964860750768338,-72.401899180971398,null,null,null,-2.1482467932245727E-2,-8.3617228565809436E-3,-6.407988953500276E-3,-4.5493616916784376E-3,-5.3258360808035267E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!181:181,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":2.4932225196318464E-2},9.7044882341730896E-3,7.4370144132452302E-3,5.2799199120961452E-3,6.1810842657401624E-3,null,null,null,3.4497572640727371E-3,1.342765377592146E-3,1.0290254597449542E-3,7.305582204177076E-4,8.5524818493663574E-4,null,null,"£",11.028635754708239,11.056207344094993,11.188881832224132,11.395876146120287,11.626642638079232]
[176,"SO771","SO771: PPCs 34 45Mb Dist WECLA","BTW","TI",null,"£",-65.391431502985455,-65.554910081742904,-66.34156900272383,-67.568888029274206,-68.937158011866998,null,null,null,-8.3171361728647183E-2,-3.1122550169826572E-2,-2.5052268935882291E-2,-1.581846970044801E-2,-1.5487799606117514E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!182:182,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":9.2647377091566001E-3},3.4668455363788412E-3,2.7906564938476497E-3,1.7620725414239963E-3,1.72523808748985E-3,null,null,null,-7.390662401949058E-2,-2.7655704633447731E-2,-2.2261612442034642E-2,-1.4056397159024014E-2,-1.3762561518627665E-2,null,null,"£",-58.107260020041345,-58.252528170091438,-58.951558508132557,-60.04216234053299,-61.258016127928762]
[179,"SO772","SO772: PPCs 34 45Mb Local Ends WECLA","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!185:185,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.7217768445698608E-2},9.8327947942400996E-3,8.7494694989327573E-3,9.6637460667674153E-3,6.5527722012591908E-3,null,null,null,1.7217768445698608E-2,9.8327947942400996E-3,8.7494694989327573E-3,9.6637460667674153E-3,6.5527722012591908E-3,null,null,"£",55.764245516577951,55.903656130369384,56.574500003933828,57.621128254006621,58.787956101150264]
[180,"SO775","SO775: PPCs 140 155Mb Local Ends WECLA","BTW","TI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!186:186,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.11668230152330029},4.7490953361840622E-2,4.9106239108421969E-2,4.1494022416997699E-2,3.4714106624172361E-2,null,null,null,0.11668230152330029,4.7490953361840622E-2,4.9106239108421969E-2,4.1494022416997699E-2,3.4714106624172361E-2,null,null,"£",325.96463717538359,326.779548768322,330.70090335354183,336.81887006558236,343.6394521844104]
[184,"SD319","SD319: EBD ONBS Rentals AISBO   Internal   Non WECLA","OR","AI",null,"£",-897.11561328950825,-899.35840232273176,-910.15070315060484,-926.98849115889107,-945.76000810485857,null,null,null,-3.658820001092121,-2.3940636467372509,-1.1903924306132723,-0.77292796235397665,-0.85601434513543617,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!190:190,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.1712869989746622},0.76640436624491082,0.38107673436763528,0.24743509469691341,0.27403328753359502,null,null,null,-2.4875330021174591,-1.62765928049234,-0.80931569624563693,-0.52549286765706327,-0.58198105760184116,null,null,"£",-609.92470088891616,-611.44951264113809,-618.78690679283204,-630.23446456849956,-642.99671247601168]
[185,"SD111","SD111: BES 1Gb Rentals   External   Non WECLA","OR","AI",null,"£",-305.89542878018221,-306.6601673521327,-310.34008936035832,-316.08138101352495,-322.48202897904889,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!191:191,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.52900118288959996},0.32661800772902327,0.26021419059951434,0.2045050690775693,0.11553815758368464,null,null,null,0.52900118288959996,0.32661800772902327,0.26021419059951434,0.2045050690775693,0.11553815758368464,null,null,"£",0,0,0,0,0]
[188,"SD160","SD160: BES 1Gb Rentals   Internal   Non WECLA","OR","AI",null,"£",-287.54189112493867,-288.26074585275097,-291.71987480298401,-297.11669248683921,-303.13330550969778,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!194:194,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":5.7559572973101485E-2},6.4932155509139292E-2,7.5954683667224521E-2,5.4833715146404199E-2,3.1510907681772983E-2,null,null,null,5.7559572973101485E-2,6.4932155509139292E-2,7.5954683667224521E-2,5.4833715146404199E-2,3.1510907681772983E-2,null,null,"£",0,0,0,0,0]
[189,"SD103","SD103: WES 10Mb Rentals   External   Non WECLA","OR","AI",null,"£",-227.67106385475643,-228.24024151439323,-230.97912441256602,-235.25223821419846,-240.01609603803598,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!195:195,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.63233540897413243},0.41190629149737218,0.29699058686972823,0.18246843947597885,3.8345477086190217E-2,null,null,null,0.63233540897413243,0.41190629149737218,0.29699058686972823,0.18246843947597885,3.8345477086190217E-2,null,null,"£",0,0,0,0,0]
[192,"SD106","SD106: WES Other Bandwidth Rentals   External   Non WECLA","OR","AI",null,"£",-125.68200147688053,-125.99620648057271,-127.50816095833962,-129.86706193606886,-132.49686994027425,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!198:198,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.10017416111990304},8.3317075163136745E-2,3.1824933770044861E-2,2.2019436397525759E-2,1.2338732670372972E-2,null,null,null,0.10017416111990304,8.3317075163136745E-2,3.1824933770044861E-2,2.2019436397525759E-2,1.2338732670372972E-2,null,null,"£",0,0,0,0,0]
[193,"SD116","SD116: WES 10Mb Rentals   Internal   Non WECLA","OR","AI",null,"£",-230.06616862575137,-230.64133404731575,-233.40903005588356,-237.72709711191737,-242.54107082843367,null,null,null,{"$f":"IF($A201=0,0,H201*INDEX(MEAServVolFC,$A201,P$7)/million)","v":0},{"$f":"IF($A201=0,0,I201*INDEX(MEAServVolFC,$A201,Q$7)/million)","v":0},{"$f":"IF($A201=0,0,J201*INDEX(MEAServVolFC,$A201,R$7)/million)","v":0},{"$f":"IF($A201=0,0,K201*INDEX(MEAServVolFC,$A201,S$7)/million)","v":0},{"$f":"IF($A201=0,0,L201*INDEX(MEAServVolFC,$A201,T$7)/million)","v":0},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!199:199,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.60630400353682956},0.44509407486301977,0.29015972327263889,0.15211062624714941,4.6340233595496078E-2,null,null,null,{"$f":"P201+X201","v":0.60630400353682956},{"$f":"Q201+Y201","v":0.44509407486301977},{"$f":"R201+Z201","v":0.29015972327263889},{"$f":"S201+AA201","v":0.15211062624714941},{"$f":"T201+AB201","v":4.6340233595496078E-2},null,null,"£",{"$f":"IF($A201=0,0,IF(INDEX(MEAServVolFC,$A201,AN$7)=0,0,AF201/INDEX(MEAServVolFC,$A201,AN$7)))*million","v":0},{"$f":"IF($A201=0,0,IF(INDEX(MEAServVolFC,$A201,AO$7)=0,0,AG201/INDEX(MEAServVolFC,$A201,AO$7)))*million","v":0},{"$f":"IF($A201=0,0,IF(INDEX(MEAServVolFC,$A201,AP$7)=0,0,AH201/INDEX(MEAServVolFC,$A201,AP$7)))*million","v":0},{"$f":"IF($A201=0,0,IF(INDEX(MEAServVolFC,$A201,AQ$7)=0,0,AI201/INDEX(MEAServVolFC,$A201,AQ$7)))*million","v":0},{"$f":"IF($A201=0,0,IF(INDEX(MEAServVolFC,$A201,AR$7)=0,0,AJ201/INDEX(MEAServVolFC,$A201,AR$7)))*million","v":0}]
[196,"SD119","SD119: WES Other Bandwidth Rentals   Internal   Non WECLA","OR","AI",null,"£",-148.8826828423507,-149.25488954945655,-151.04594822405005,-153.84029826619496,-156.95556430608539,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!202:202,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.11940530898864224},4.8254751477261951E-2,3.7122982434770069E-3,9.6607705971732665E-4,1.163055477782268E-3,null,null,null,0.11940530898864224,4.8254751477261951E-2,3.7122982434770069E-3,9.6607705971732665E-4,1.163055477782268E-3,null,null,"£",0,0,0,0,0]
[197,"SD114","SD114: Ethernet Main Link Rentals   Internal   Non WECLA","OR","AI",null,"£",-15.567841788146671,-15.606761392617038,-15.79404252932844,-16.08623231612102,-16.411978520522471,null,null,null,-4.774659521377961,-4.3972331569775909,-4.0729835344394427,-4.3527210004903916,-4.2051776993695356,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!203:203,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":4.8757141624676041},4.4902996503005754,4.1591873542917162,4.4448454036019589,4.2941793802695631,null,null,null,0.10105464108964313,9.3066493322984556E-2,8.6203819852273433E-2,9.2124403111567332E-2,8.900168090002758E-2,null,null,"£",0.32949002068057104,0.33031374573227085,0.33427751068106282,0.34046164462865747,0.34735599293238983]
[200,"SD125","SD125: EAD Other 100Mb Rental   External   Non WECLA","OR","AI",null,"£",-293.70011671998788,-294.43436701178786,-297.96757941592932,-303.47997963512393,-309.62544922273531,null,null,null,-4.7492050927367933,-4.3015490764238686,-4.1236196320849077,-5.3007181974937145,-3.8895959085440603,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!206:206,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.0942789018242536},1.0844258590867766,1.1499035979934797,1.6405472962294754,1.2568604898163314,null,null,null,-3.6549261909125397,-3.2171232173370923,-2.9737160340914279,-3.6601709012642392,-2.6327354187277292,null,null,"£",-226.02777262991651,-220.20709778419234,-214.87698856952073,-209.554356445877,-209.57495479609031]
[201,"SD126","SD126: EAD Other 1Gb Rental   External   Non WECLA","OR","AI",null,"£",{"$f":"IF($A209=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A209)))","v":-358.45872875668118},-359.35487557857289,-363.66713408551578,-370.3949760660978,-377.89547433143633,null,null,null,-3.4324047540809315,-3.4124662039370728,-3.5600750687930365,-4.2511368360869266,-4.247797097973157,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!207:207,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.5976363790384323},{"$f":"IF($A209=0,0,X209*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A209,Y$7)))","v":1.9276515933644893},2.117575136427706,2.7074270327404837,2.8671730366796981,null,null,null,-1.8347683750424992,-1.4848146105725835,-1.4424999323653305,-1.5437098033464429,-1.3806240612934588,null,null,"£",-191.61165025737185,-156.3606312126856,-147.35358277141626,-134.50104706340588,-122.82403619627472]
[204,"SD129","SD129: EAD LA 1Gb Rentals   External   Non WECLA","OR","AI",null,"£",-207.73129580505761,-208.25062404457026,-210.74963153310514,-214.64849971646754,-218.99513183572608,null,null,null,-0.16870075022672268,-0.40444379365560096,-0.73169668301841972,-0.98078826559413101,-1.1381464409184026,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!210:210,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.14188695311768551},0.34016029870660963,0.61539864416889478,0.82489887254032512,0.9572460732191207,null,null,null,-2.6813797109037169E-2,-6.4283494948991327E-2,-0.11629803884952494,-0.15588939305380589,-0.18090036769928186,null,null,"£",-33.017427672540869,-33.099971241722209,-33.497170896622912,-34.116868558210435,-34.807735146514219]
[205,"SD131","SD131: Other Ethernet Rentals   External   Non WECLA","OR","AI",null,"£",-0.28748326030589477,-0.28820196845665946,-0.2916603920781391,-0.29705610933158511,-0.3030714955455498,null,null,null,-2.1948319171699471E-3,-2.3609327581393586E-3,-2.6204494548257326E-3,-3.3365064842790417E-3,-2.8644542839720666E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!211:211,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-0.10302417977271314},-0.11082086013195289,-0.12300242838976845,-0.15661374393188704,-0.13445587828118222,null,null,null,-0.10521901168988308,-0.11318179289009224,-0.12562287784459419,-0.15995025041616609,-0.13732033256515427,null,null,"£",-13.781786336411049,-13.816240802252073,-13.982035691879098,-14.240703352178862,-14.529077595060482]
[208,"SD146","SD146: EAD Other 1Gb Rental   Internal   Non WECLA","OR","AI",null,"£",-361.19889140962101,-362.10188863814506,-366.44711130180286,-373.22638286088613,-380.78421711381912,null,null,null,-3.7195585076058943,-6.1374061110654976,-4.879437563915844,-7.0264809465020885,-5.7506821244215383,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!214:214,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":2.7904714214635478},4.9121091587731085,3.8646358268866297,5.7588174267862771,4.7723238367480896,null,null,null,-0.92908708614234659,-1.2252969522923891,-1.0148017370292144,-1.2676635197158115,-0.97835828767344868,null,null,"£",-90.221789723536602,-72.291507607374356,-76.211891269692472,-67.334626500874876,-64.78247042145891]
[209,"SD147","SD147: EAD LA 10Mb Rentals   Internal   Non WECLA","OR","AI",null,"£",-191.33580316075381,-191.81414266865565,-194.11591238067956,-197.70705675972209,-201.71062465910654,null,null,null,-1.8544792558790393,-1.7379495462357923,-1.7866433012209635,-1.412504306506384,-0.86326294872895093,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!215:215,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.89145397913868318},0.83543778320657658,0.85884502354270986,0.6789952384712864,0.41497319975285374,null,null,null,-0.9630252767403561,-0.90251176302921576,-0.92779827767825362,-0.73350906803509763,-0.44828974897609719,null,null,"£",-99.360084080251312,-99.608484290451898,-100.80378610193739,-102.66865614482322,-104.74769643175593]
[212,"SD158","SD158: AISBO Equipment Depreciation   Non WECLA","OR","AI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!218:218,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-4.0492926650931367E-8},-4.0594158967558692E-8,-4.1081288875169398E-8,-4.1841292719360033E-8,-4.2688578896927076E-8,null,null,null,-4.0492926650931367E-8,-4.0594158967558692E-8,-4.1081288875169398E-8,-4.1841292719360033E-8,-4.2688578896927076E-8,null,null,"£",0,0,0,0,0]
[213,"SD155","SD155: EAD LA 10Mb Connection   Internal   Non WECLA","OR","AI",null,"£",0.72011745639198088,0.72191775003296099,0.73058076303335684,0.74409650714947362,0.75916446141925065,null,null,null,4.5061446928186034E-4,2.1950593883277437E-4,2.6481859845974979E-5,3.9496830244199233E-6,4.1382421189285422E-6,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!219:219,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-6.906378386404427E-2},-3.3642751730944283E-2,-4.0587632430780264E-3,-6.0535129989223134E-4,-6.3425095899438374E-4,null,null,null,-6.8613169394762405E-2,-3.3423245792111506E-2,-4.0322813832320515E-3,-6.0140161686781139E-4,-6.3011271687545521E-4,null,null,"£",-109.64925537853209,-109.92337851697842,-111.24245905918217,-113.30044455177701,-115.59477855395049]
[216,"SD137","SD137: EAD LA 100Mb Connection   External   Non WECLA","OR","AI",null,"£",0.6698775402990198,0.67155223414976739,0.6796108609595648,0.6921836618873165,0.70620038104053484,null,null,null,5.276341309745556E-3,8.30661112813629E-3,1.0137889124068036E-2,4.2246006673787887E-3,3.2550378203028149E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!222:222,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-0.53859834808242357},-0.84792221904102538,-1.0348554073218441,-0.43123877080420431,-0.33226773820009969,null,null,null,-0.53332200677267805,-0.83961560791288914,-1.0247175181977761,-0.42701417013682552,-0.32901270037979685,null,null,"£",-67.709879462184958,-67.879154160840415,-68.693704010770503,-69.964537534969736,-71.381319420052861]
[217,"SD157","SD157: EAD LA 1Gb Connection   Internal   Non WECLA","OR","AI",null,"£",0.68904282913363635,0.69076543620647046,0.69905462144094832,0.71198713193760566,0.7264048713593424,null,null,null,2.708145933580351E-3,4.6064273453712201E-3,2.8813148081109708E-3,4.2363872192443253E-3,1.0666952691957832E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!223:223,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-0.28499344234976864},-0.48476028186407166,-0.30321697788689139,-0.4458188762164732,-0.11225434823758154,null,null,null,-0.28228529641618827,-0.48015385451870046,-0.3003356630787804,-0.44158248899722885,-0.11118765296838576,null,null,"£",-71.822813111214643,-72.002370143992692,-72.866398585720589,-74.214426959556405,-75.717269105487432]
[220,"SD133","SD133: EAD Other 10Mb Connection   External   Non WECLA","OR","AI",null,"£",0.71965342889049655,0.72145256246272293,0.73010999321227588,0.74361702808670271,0.75867527290545866,null,null,null,3.1239350487741581E-4,7.2093341773405057E-5,1.6722105501380205E-5,7.9836773714285704E-6,9.7103705072722136E-6,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!226:226,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-4.0759981335719168E-2},-8.2194875236126386E-3,-1.0726988298615787E-3,-1.0573930154668695E-3,-1.2860837774745723E-3,null,null,null,-4.044758783084175E-2,-8.1473941818392334E-3,-1.0559767243601985E-3,-1.049409338095441E-3,-1.2763734069673001E-3,null,null,"£",-93.178138528318485,-81.532611268828006,-46.105387804861714,-97.744262065706579,-99.723583372537163]
[221,"SD153","SD153: EAD Other 100Mb Connection   Internal   Non WECLA","OR","AI",null,"£",{"$f":"IF($A229=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A229)))","v":0.68463821868228203},0.68634981422898766,0.6945860119997358,0.70743585322173064,0.72176142924947095,null,null,null,2.4996810366431682E-3,2.7675325593751942E-3,2.2748869080816401E-3,2.374962914904407E-3,2.1969900922969351E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!227:227,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-0.27019457428525384},{"$f":"IF($A229=0,0,X229*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A229,Y$7)))","v":-0.297920448623404},-0.2460981987732965,-0.25614017300835967,-0.23692820240170376,null,null,null,-0.26769489324861068,-0.29515291606402883,-0.24382331186521486,-0.25376521009345526,-0.23473121230940683,null,null,"£",-73.319016377462333,-73.198108699188992,-74.446013654297062,-75.589646808308615,-77.114565004146797]
[224,"SD135","SD135: EAD Other 1Gb Connection   External   Non WECLA","OR","AI",null,"£",0.6864223129560969,0.68813836873848722,0.69639602916334908,0.70927935570287093,0.72364226265585407,null,null,null,1.4100475988910845E-3,1.6483021313876548E-3,2.929101996493968E-3,1.6186297208618456E-3,4.4351579195695397E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!230:230,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":6.0368458649527626E-2},7.0566440714014064E-2,0.12546460924013494,6.9333577426842943E-2,1.8997882038951933E-2,null,null,null,6.1778506248418713E-2,7.2214742845401719E-2,0.1283937112366289,7.0952207147704782E-2,1.9441397830908886E-2,null,null,"£",30.074264998828461,30.148438441117865,30.525693807097912,31.091073593177921,31.720667833439776]
[225,"SD141","SD141: EBD Connection AISBO   External   Non WECLA","OR","AI",null,"£",0.72122769734205217,0.72303076658540721,0.73170713578443247,0.74524371779644416,0.76033490308182228,null,null,null,2.4682575486137051E-4,2.5846879363147459E-4,9.1321188222888341E-5,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!231:231,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":3.0183367559774091E-3},3.1607149769649753E-3,1.1167315143733158E-3,0,0,null,null,null,3.2651625108387795E-3,3.41918377059645E-3,1.2080527025962041E-3,0,0,null,null,"£",9.5408424475901565,9.564694553709133,9.6794708883536451,0,0]
[228,"SD121","SD121: WES 100Mb Connection   Internal   Non WECLA","OR","AI",null,"£",0.26210185095967048,0.26275710558706966,0.26591019085411471,0.27082952938491567,0.2763138273549603,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!234:234,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":2.5587606199380889E-4},2.0896305937882033E-4,3.6993979086387861E-5,7.4048558530895791E-4,6.7375481987463535E-4,null,null,null,2.5587606199380889E-4,2.0896305937882033E-4,3.6993979086387861E-5,7.4048558530895791E-4,6.7375481987463535E-4,null,null,"£",0,0,0,0,0]
[229,"SD123","SD123: WES Other Bandwidth Connection   Internal   Non WECLA","OR","AI",null,"£",0.24223219285979014,0.24283777334193965,0.24575182662204303,0.25029823541455071,0.25536677468169544,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!235:235,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-2.2627846364309533E-4},-2.2684415980220304E-4,0,0,0,null,null,null,-2.2627846364309533E-4,-2.2684415980220304E-4,0,0,0,null,null,"£",0,0,0,0,0]
[232,"SD108","SD108: WES 100Mb Connection   External   Non WECLA","OR","AI",null,"£",0.27198000825504487,0.27265995827568251,0.27593187777499084,0.28103661751382802,0.28672760901848315,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!238:238,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-4.5378466930416471E-4},-3.9050580269743578E-4,-1.3358707527651528E-3,-2.7635767632023275E-3,-3.0481504785482964E-3,null,null,null,-4.5378466930416471E-4,-3.9050580269743578E-4,-1.3358707527651528E-3,-2.7635767632023275E-3,-3.0481504785482964E-3,null,null,"£",0,0,0,0,0]
[233,"SD109","SD109: WES 1Gb Connection   External   Non WECLA","OR","AI",null,"£",0.28806022481146287,0.28878037537349155,0.29224573987797353,0.29765228606571592,0.30367974485854676,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!239:239,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":4.0467899345668803E-6},5.0516529328639916E-6,3.5790831798781638E-7,0,0,null,null,null,4.0467899345668803E-6,5.0516529328639916E-6,3.5790831798781638E-7,0,0,null,null,"£",0,0,0,0,0]
[236,"SD140","SD140: Other Ethernet Connection   External   Non WECLA","OR","AI",null,"£",0.68329528086779123,0.68500351906996071,0.69322356129880058,0.70604819718282807,0.72034567317578047,null,null,null,8.566472936239499E-4,3.2804428430374476E-4,6.6279414037343615E-4,5.8022268561523421E-4,5.2763663464280971E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!242:242,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-7.4771896517251454E-2},-2.863312994928215E-2,-5.7851551327025214E-2,-5.0644356117967068E-2,-4.6054417188810662E-2,null,null,null,-7.3915249223627508E-2,-2.8305085664978406E-2,-5.7188757186651777E-2,-5.0064133432351832E-2,-4.5526780554167853E-2,null,null,"£",-58.957684632390134,-59.105078843971107,-59.814339790098764,-60.920905076215583,-62.154553404008951]
[237,"SD101","SD101: Excess Construction Charges   Internal   Non WECLA","OR","AI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!243:243,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.84055865247311135},0.84266004910429404,0.85277196969354563,0.86854825113287615,0.88613635321831696,null,null,null,0.84055865247311135,0.84266004910429404,0.85277196969354563,0.86854825113287615,0.88613635321831696,null,null,"£",0,0,0,0,0]
[240,"SD219","SD219: EBD ONBS Rentals AISBO   Internal   WECLA","OR","AI",null,"£",-1691.2723631062192,-1695.5005440139844,-1715.8465505421527,-1747.5897117271825,-1782.9784033896578,null,null,null,-0.21948994473919889,-0.14612713292107973,-6.1059119056955997E-2,-3.3369237877176709E-2,-3.4673891283500312E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!246:246,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.12188010712857919},8.1142626537973842E-2,3.3905389063180226E-2,1.8529533515085902E-2,1.9253991745358485E-2,null,null,null,-9.7609837610619699E-2,-6.4984506383105892E-2,-2.7153729993775771E-2,-1.4839704362090807E-2,-1.5419899538141827E-2,null,null,"£",-752.12931013438106,-754.0096334097168,-763.0577490106341,-777.17431736733079,-792.91209729401908]
[241,"SD011","SD011: BES 1Gb Rentals   WECLA","OR","AI",null,"£",{"$f":"IF($A249=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A249)))","v":-478.13507829372736},-479.3304159894617,-485.08238098133535,-494.05640502949001,-504.06104723133723,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!247:247,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.2450345562012572E-2},{"$f":"IF($A249=0,0,X249*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A249,Y$7)))","v":5.9191923970514128E-3},4.398500642259601E-3,2.4245495142250317E-3,1.2766878863809841E-3,null,null,null,1.2450345562012572E-2,5.9191923970514128E-3,4.398500642259601E-3,2.4245495142250317E-3,1.2766878863809841E-3,null,null,"£",0,0,0,0,0]
[243,"SD051","SD051: Other Ethernet Rentals   Internal   WECLA","OR","AI",null,"£",-156.6403960912763,-157.03199708150447,-158.91638104648257,-161.85633409584247,-165.1339248612833,null,null,null,-0.12478352500254961,-0.15889019241125329,-0.16773815853088511,-0.13215505255964982,-0.18226542311266952,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!249:249,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":4.1439041955425825E-2},5.276543798150498E-2,5.5703736440729588E-2,4.388703370520218E-2,6.0528058613787579E-2,null,null,null,-8.3344483047123774E-2,-0.10612475442974831,-0.11203442209015552,-8.8268018854447641E-2,-0.12173736449888195,null,null,"£",-104.62208722070791,-104.88364243875967,-106.14224614802482,-108.10587770176325,-110.295021725224]
[246,"SD005","SD005: WES 1Gb Rentals   External   WECLA","OR","AI",null,"£",-343.0408528343836,-343.89845496646944,-348.02523642606718,-354.46370329994937,-361.6415932917734,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!252:252,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":3.4697515011057528E-2},3.2937523523121758E-2,2.1047901255452476E-2,1.4724279673123262E-2,3.3295655791419133E-3,null,null,null,3.4697515011057528E-2,3.2937523523121758E-2,2.1047901255452476E-2,1.4724279673123262E-2,3.3295655791419133E-3,null,null,"£",0,0,0,0,0]
[249,"SD017","SD017: WES 100Mb Rentals   Internal   WECLA","OR","AI",null,"£",-210.67684977607323,-211.20354190051339,-213.73798440331959,-217.69213711478096,-222.10040289135529,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!255:255,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.10471474178495059},5.5523557921359747E-2,4.265190648533141E-2,2.2205541504502626E-2,3.0927930057688827E-3,null,null,null,0.10471474178495059,5.5523557921359747E-2,4.265190648533141E-2,2.2205541504502626E-2,3.0927930057688827E-3,null,null,"£",0,0,0,0,0]
[250,"SD018","SD018: WES 1Gb Rentals   Internal   WECLA","OR","AI",null,"£",-343.06558697474497,-343.92325094218182,-348.05032995348807,-354.48926105762757,-361.66766859404459,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!256:256,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.12352614726839163},0.10119846715578375,5.6135155946320597E-2,3.1847189380593229E-2,1.1639052962168221E-2,null,null,null,0.12352614726839163,0.10119846715578375,5.6135155946320597E-2,3.1847189380593229E-2,1.1639052962168221E-2,null,null,"£",0,0,0,0,0]
[253,"SD015","SD015: Ethernet Main Links   External   WECLA","OR","AI",null,"£",-5.6241511682245333,-5.6382115461450937,-5.7058700846988346,-5.8114286812657632,-5.9291101120613963,null,null,null,-6.8981872219430251E-2,-8.0688104737531879E-2,-7.5067717998372863E-2,-8.5656387439878801E-2,-8.7633094491224375E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!259:259,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.21029787138034492},0.24598544698874841,0.22885115750730789,0.2611317346017577,0.267157916145775,null,null,null,0.14131599916091467,0.16529734225121653,0.15378343950893503,0.1754753471618789,0.17952482165455064,null,null,"£",11.521614537243707,11.550418573586814,11.689023596469855,11.905270533004547,12.146352261297892]
[254,"SD024","SD024: EAD Other 10Mb Rental   External   WECLA","OR","AI",null,"£",-291.22874654259903,-291.95681840895548,-295.46030022986292,-300.92631578411539,-307.02007367874381,null,null,null,-0.13020382958063337,-0.10053487201801255,-7.9907479294227673E-2,-3.8179232338748308E-2,-1.242039354149781E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!260:260,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":2.7428419521264007E-2},2.163574974786903E-2,2.131472905153229E-2,1.050587229143767E-2,5.0509418096371548E-3,null,null,null,-0.10277541005936935,-7.8899122270143521E-2,-5.8592750242695384E-2,-2.7673360047310636E-2,-7.3694517318606554E-3,null,null,"£",-229.87921279577895,-229.12583714358465,-216.64845056939143,-218.11968901094835,-182.16569435809961]
[257,"SD027","SD027: EAD LA 10Mb Rentals   External   WECLA","OR","AI",null,"£",-264.56971876307574,-265.23114305998337,-268.41391677670327,-273.37957423707223,-278.91551061537297,null,null,null,{"$f":"IF($A265=0,0,H265*INDEX(MEAServVolFC,$A265,P$7)/million)","v":-2.5610264113955727E-2},{"$f":"IF($A265=0,0,I265*INDEX(MEAServVolFC,$A265,Q$7)/million)","v":-2.8208791008471512E-2},{"$f":"IF($A265=0,0,J265*INDEX(MEAServVolFC,$A265,R$7)/million)","v":-2.5172640409928906E-2},{"$f":"IF($A265=0,0,K265*INDEX(MEAServVolFC,$A265,S$7)/million)","v":-1.7992309470837405E-2},{"$f":"IF($A265=0,0,L265*INDEX(MEAServVolFC,$A265,T$7)/million)","v":-9.8546759181901318E-3},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!263:263,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.136222199057391E-2},1.2515081613285729E-2,1.1168066332851488E-2,7.9824484988172822E-3,4.3721148258921323E-3,null,null,null,{"$f":"P265+X265","v":-1.4248042123381818E-2},{"$f":"Q265+Y265","v":-1.5693709395185784E-2},{"$f":"R265+Z265","v":-1.4004574077077418E-2},{"$f":"S265+AA265","v":-1.0009860972020123E-2},{"$f":"T265+AB265","v":-5.4825610922979995E-3},null,null,"£",{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,AN$7)=0,0,AF265/INDEX(MEAServVolFC,$A265,AN$7)))*million","v":-147.19100438536387},{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,AO$7)=0,0,AG265/INDEX(MEAServVolFC,$A265,AO$7)))*million","v":-147.55898189632723},{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,AP$7)=0,0,AH265/INDEX(MEAServVolFC,$A265,AP$7)))*million","v":-149.32968967908323},{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,AQ$7)=0,0,AI265/INDEX(MEAServVolFC,$A265,AQ$7)))*million","v":-152.09228893814623},{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,AR$7)=0,0,AJ265/INDEX(MEAServVolFC,$A265,AR$7)))*million","v":-155.17215778914368}]
[{"$f":"IF(B266=0,0,A265+1)","v":258},"SD028","SD028: EAD LA 100Mb Rentals   External   WECLA","OR","AI",null,"£",-198.73574005920455,-199.23257940935255,-201.62337036226481,-205.35340271396666,-209.51180911892459,null,null,null,-0.44202885282461041,-0.68227946924498972,-0.97221662116171981,-1.1300813627120401,-1.1406144661719106,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!264:264,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.1514251661325533},0.2337274621759729,0.33305080072376331,0.38713029024797968,0.39073859982123527,null,null,null,-0.29060368669205711,-0.44855200706901682,-0.63916582043795644,-0.74295107246406045,-0.74987586635067538,null,null,"£",-130.65513341409579,-130.98177124763106,-132.5535525026026,-135.0057932239007,-137.7396605366848]
[261,"SD044","SD044: EAD Other 10Mb Rental   Internal   WECLA","OR","AI",null,"£",{"$f":"IF($A269=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A269)))","v":-291.25769101762535},-291.98583524516937,-295.48966526811154,-300.95622407557153,-307.05058761310192,null,null,null,-0.12935723485045816,-7.5742717163247056E-2,-4.5960987071049543E-2,-3.248524168784702E-2,-1.2476532439775338E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!267:267,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":2.2506997943268714E-2},{"$f":"IF($A269=0,0,X269*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A269,Y$7)))","v":2.405336681547213E-2},1.5119417854950136E-2,1.1447400231340903E-2,7.3324483183553309E-3,null,null,null,-0.10685023690718945,-5.1689350347774929E-2,-3.0841569216099408E-2,-2.1037841456506119E-2,-5.144084121420007E-3,null,null,"£",-240.58146668217856,-199.26084909320721,-198.28479640614469,-194.90294664543796,-126.59719836721571]
[262,"SD045","SD045: EAD Other 100Mb Rental   Internal   WECLA","OR","AI",null,"£",-271.4663054382263,-272.14497120182187,-275.41071085624378,-280.50580900708422,-286.18605163947768,null,null,null,-0.30428920684488148,-0.30727259587346278,-0.28180621532974315,-0.24877239631111933,-0.2493654381904416,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!268:268,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.10464569852027912},0.15447628559595605,0.14980386798543599,0.14726308910968655,0.16632910229716663,null,null,null,-0.19964350832460237,-0.15279631027750673,-0.13200234734430716,-0.10150930720143278,-8.3036335893274971E-2,null,null,"£",-178.10847177775025,-135.32852593643204,-129.00659509673835,-114.45783680387311,-95.297252435428689]
[265,"SD048","SD048: EAD LA 100Mb Rentals   Internal   WECLA","OR","AI",null,"£",-199.30680836383468,-199.80507538474427,-202.20273628936124,-205.94348691071437,-210.11384252065639,null,null,null,-0.66184749392605102,-0.89364790548083517,-0.83429240128229132,-1.1390413838609845,-1.5061170638703769,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!271:271,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.31033836658117081},0.41902890595003689,0.39119728251771174,0.53409319485203033,0.70621391449098003,null,null,null,-0.35150912734488021,-0.47461899953079828,-0.44309511876457958,-0.6049481890089542,-0.79990314937939688,null,null,"£",-105.85242510518967,-106.11705616795268,-107.39046084196815,-109.37718436754447,-111.59207235098731]
[266,"SD049","SD049: EAD LA 1Gb Rentals   Internal   WECLA","OR","AI",null,"£",-293.80080581115556,-294.53530782568345,-298.06973151959176,-303.58402155270414,-309.73159798914645,null,null,null,-0.21214242094967908,-0.26830315816201622,-0.31381282049827836,-0.4107538940549943,-0.65591363449048923,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!272:272,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.24460668490476875},0.30936172866179373,0.36183575806795865,0.47361177404659355,0.75628843584571837,null,null,null,3.2464263955089667E-2,4.1058570499777514E-2,4.8022937569680291E-2,6.2857879991599253E-2,0.10037480135522914,null,null,"£",44.960488653675966,45.072889875310203,45.613764553813851,46.457619198059405,47.398385986820124]
[269,"SD056","SD056: EAD LA 100Mb Connection   Internal   WECLA","OR","AI",null,"£",0.98478411940017985,0.9872460796986805,0.99909303265506511,1.0175762537591833,1.0381821728978069,null,null,null,9.3710166016611857E-4,1.2303426900894788E-3,1.330116437145327E-3,1.3122493075087157E-3,9.7364355088660169E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!275:275,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-0.11709138805049848},-0.15373202234517816,-0.16619880906679976,-0.16396630100651302,-0.12165731818201959,null,null,null,-0.11615428639033237,-0.15250167965508868,-0.16486869262965442,-0.16265405169900429,-0.120683674631133,null,null,"£",-122.06455446592909,-122.36971585209388,-123.838152442319,-126.12915826250187,-128.68327371731758]
[270,"SD057","SD057: EAD LA 1Gb Connection   Internal   WECLA","OR","AI",null,"£",1.3206830566614718,1.3239847643031255,1.3398725814747636,1.3646602242320462,1.3922945937727453,null,null,null,2.5522274028234117E-4,3.5454324998325916E-4,3.8872109208575864E-4,4.7707858444544975E-4,6.6451981379850886E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!276:276,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-1.8736303529888046E-2},-2.6027578650752906E-2,-2.8536627895035006E-2,-3.5023090637969052E-2,-4.8783446644213475E-2,null,null,null,-1.8481080789605704E-2,-2.5673035400769647E-2,-2.8147906802949249E-2,-3.4546012053523603E-2,-4.8118926830414965E-2,null,null,"£",-95.632741191568613,-95.871823044547526,-97.022284921082104,-98.817197192122109,-100.8182454352626]
[273,"SD038","SD038: EAD LA 1Gb Connection   External   WECLA","OR","AI",null,"£",1.3275147563325849,1.3308335432234166,1.3468035457420979,1.3717194113383262,1.3994967294179275,null,null,null,1.3576758915964613E-4,3.3446156632779828E-4,3.986778958864347E-4,4.2386095426056702E-4,4.2705258116371403E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!279:279,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-1.2701852372571531E-2},-3.129083653978177E-2,-3.7298649914173178E-2,-3.9654672376809315E-2,-3.9953267748525256E-2,null,null,null,-1.2566084783411884E-2,-3.0956374973453972E-2,-3.6899972018286743E-2,-3.923081142254875E-2,-3.9526215167361545E-2,null,null,"£",-122.86925828586401,-123.17643143157868,-124.65454860875759,-126.96065775801962,-129.53161107761954]
[274,"SD052","SD052: EAD  10Mb Connection   Internal   WECLA","OR","AI",null,"£",1.2038846816633373,1.2068943933674958,1.2213771260879063,1.2439726029205318,1.269163048129673,null,null,null,1.6342214475397322E-5,5.8982639368696483E-6,1.4066943577743988E-6,1.1552310092910965E-6,1.2630428112067872E-6,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!280:280,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-1.3878475644880884E-3},-5.00904651068927E-4,-1.1946222718808546E-4,-9.810693312582929E-5,-1.072627514475764E-4,null,null,null,-1.371505350012691E-3,-4.9500638713205741E-4,-1.1805553283031106E-4,-9.6951702116538195E-5,-1.0599970863636961E-4,null,null,"£",-101.03491691320792,-101.28750420549096,-102.50295425595685,-104.39925890969205,-106.51334390261334]
[277,"SD033","SD033: EAD  10Mb Connection   External   WECLA","OR","AI",null,"£",1.2358903910111034,1.2389801169886314,1.2538478783924953,1.2770440641427561,1.3029042064416472,null,null,null,1.5961316770322706E-5,2.8242088510960201E-6,3.838921552943546E-7,3.2802653687293923E-7,3.5063402860117439E-7,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!283:283,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-1.9983003016547591E-3},-3.5358094073883301E-4,-4.8061937543520994E-5,-4.1067760073701459E-5,-4.3898137929755771E-5,null,null,null,-1.9823389848844363E-3,-3.5075673188773697E-4,-4.7678045388226638E-5,-4.0739733536828519E-5,-4.3547503901154596E-5,null,null,"£",-153.493207258479,-153.87694027662513,-155.72346355994472,-158.60434763580369,-161.81608567542875]
[278,"SD034","SD034: EAD  100Mb Connection   External   WECLA","OR","AI",null,"£",0.99126318686979786,0.99374134483697252,1.0056662409750166,1.0242710664330539,1.0450125555283234,null,null,null,3.4839105669983513E-4,3.3370149118355476E-4,4.5231589770349803E-4,2.3373648313015306E-4,3.327954920438122E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!284:284,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-3.2400457073137524E-2},-3.1034323735956743E-2,-4.2065493775480085E-2,-2.1737552507295001E-2,-3.0950065585034058E-2,null,null,null,-3.2052066016437689E-2,-3.0700622244773188E-2,-4.1613177877776589E-2,-2.1503816024164849E-2,-3.0617270092990246E-2,null,null,"£",-91.196465851272251,-91.42445701590043,-92.521550500091251,-94.233199184342922,-96.141421467825879]
[281,"SD227","SD227: EBD ONBS Connections AISBO   Internal   WECLA","OR","AI",null,"£",{"$f":"IF($A289=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A289)))","v":1.474412814426679},1.4780988464627458,1.4958360326202993,1.5235089992237745,1.554360056458056,null,null,null,4.2861180515383562E-6,4.1227797953319236E-6,3.4947651889476328E-6,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!287:287,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.6154642786726025E-4},{"$f":"IF($A289=0,0,X289*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A289,Y$7)))","v":1.553901084409332E-4},1.3171985132483892E-4,0,0,null,null,null,1.6583254591879859E-4,1.5951288823626511E-4,1.3521461651378654E-4,0,0,null,null,"£",57.045939428551286,57.188554277122655,57.874816928448119,0,0]
[282,"SD040","SD040: Other Ethernet Connections   External   WECLA","OR","AI",null,"£",0.74059601271234654,0.74244750274412763,0.75135687277705743,0.76525697492343259,0.78075342866563224,null,null,null,7.6155487987210595E-5,1.8964222405478925E-5,3.5687101239087384E-5,3.3702434773166007E-5,4.4840817280195733E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!288:288,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":-3.7457685368578538E-3},-9.3277043440844691E-4,-1.7552985940485807E-3,-1.6576811878617334E-3,-2.2055314327886193E-3,null,null,null,-3.6696130488706432E-3,-9.13806212002968E-4,-1.7196114928094933E-3,-1.6239787530885673E-3,-2.1606906155084236E-3,null,null,"£",-35.686210725183734,-35.775426251996684,-36.204731367020642,-36.874518897310523,-37.621227904981062]
[285,"SD002","SD002: Excess Construction Charge   External   WECLA","OR","AI",null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!291:291,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[286,"SD314","SD314: EBD MISBO Rentals   External   Non WECLA","OR","MI",null,"£",-1888.2838332548918,-1893.0045428380288,-1915.7205973520856,-1951.1614284030993,-1990.6724473282618,null,null,null,-7.1599631675386757E-2,-0.31616150624474798,-0.71752108855265728,-1.1059263625558604,-0.93497659397256772,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!292:292,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":2.6378087571718216E-2},0.11647735754201066,0.26434261832806183,0.40743537022130466,0.34445560537420167,null,null,null,-4.5221544103668541E-2,-0.19968414870273732,-0.45317847022459545,-0.69849099233455569,-0.59052098859836599,null,null,"£",-1192.6194122467057,-1195.6009607773231,-1209.9481723066508,-1232.3322134943244,-1257.2869408175839]
[289,"SD306","SD306: BES MISBO Rentals   External   Non WECLA","OR","MI",null,"£",-551.56169360216415,-552.94059783616956,-559.57588501020393,-569.92803888289257,-581.46908167027118,null,null,null,-0.31944870311376716,-5.7295228237473447E-2,-4.2703054610398535E-2,-4.5372806508314822E-2,-3.1157741145767623E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!295:295,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.33498549388449722},6.0081853960507983E-2,4.477997155601695E-2,4.7579570206301866E-2,3.2673137202636114E-2,null,null,null,1.5536790770730058E-2,2.7866257230345359E-3,2.076916945618415E-3,2.2067636979870436E-3,1.5153960568684913E-3,null,null,"£",26.825898953781127,26.892963701165474,27.215679265579073,27.719169331992621,28.280482510965506]
[290,"SD301","SD301: WES MISBO Rentals   Internal   Non WECLA","OR","MI",null,"£",-502.5291635682255,-503.78548647714598,-509.83091231487191,-519.26278419269693,-529.77785557259915,null,null,null,-0.16143306263733925,-0.12006177852592702,-0.11574426192615317,-8.2840817682728454E-2,-5.0401659245627763E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!296:296,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.12542181779171754},9.3279321249433972E-2,8.9924923015002503E-2,6.4361325811314041E-2,3.915844511050745E-2,null,null,null,-3.6011244845621709E-2,-2.6782457276493046E-2,-2.5819338911150666E-2,-1.8479491871414414E-2,-1.1243214135120312E-2,null,null,"£",-112.10033716559809,-112.38058800851208,-113.72915506461439,-115.83314443330968,-118.17876560808421]
[293,"SD322","SD322: WES BES Main Link MISBO   External   Non WECLA","OR","MI",null,"£",-15.567980889534168,-15.606900841758005,-15.794183651859097,-16.086376049418494,-16.412125164419219,null,null,null,-5.4836001989838228E-2,-2.3171124790619418E-2,-1.819875066886829E-2,-5.8174495222739868E-2,-0.20777542171312391,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!299:299,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":6.5130350805983214E-2},2.752103420052248E-2,2.1615197539632126E-2,6.9095578531056565E-2,0.24678104920093538,null,null,null,1.0294348816144987E-2,4.3499094099030619E-3,3.4164468707638361E-3,1.0921083308316697E-2,3.9005627487811473E-2,null,null,"£",2.9225731239422297,2.9298795567520806,2.9650381114331132,3.0198913164946184,3.0810441156536341]
[294,"SD323","SD323: Other Ethernet main links  1Gb Internal non WECLA","OR","MI",null,"£",-15.55630526529943,-15.595196028462679,-15.782338380804228,-16.07431164084911,-16.399816451576303,null,null,null,-2.9082590004375086E-2,-2.7862389768730553E-2,-3.9726589584132888E-2,-4.1430185784447265E-2,-3.7893905529823427E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!300:300,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":4.6477686477850139E-2},4.4527650941676995E-2,6.3488154777404271E-2,6.6210718691799661E-2,6.0559292015307201E-2,null,null,null,1.7395096473475053E-2,1.6665261172946443E-2,2.3761565193271383E-2,2.4780532907352396E-2,2.2665386485483774E-2,null,null,"£",9.3046537746467166,9.3279154090833352,9.4398503939923373,9.6144876262811891,9.8091810007133891]
[297,"SD326","SD326: Optical Services Main Link   External   Non WECLA","OR","MI",null,"£",-15.560851567198936,-15.599753696116933,-15.786950740470333,-16.079009329169036,-16.404609268084712,null,null,null,-0.32705174212893406,-0.55044031501642665,-0.70116824132036948,-1.2695448374249865,-1.9644816846879485,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!303:303,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.37679984281074297},0.63416822923731597,0.80782350032321304,1.4626563126342833,2.2633005565926201,null,null,null,4.9748100681808904E-2,8.3727914220889321E-2,0.10665525900284356,0.19311147520929683,0.2988188719046716,null,null,"£",2.3669735113488954,2.3728909451272679,2.401365636468797,2.4457909007434693,2.4953181664835231]
[298,"SD309","SD309: Optical Services Rentals   Internal   Non WECLA","OR","MI",null,"£",-1467.5099344475771,-1471.1787092836958,-1488.8328537951008,-1516.3762615903097,-1547.082880887514,null,null,null,-3.9926176058733942,-5.2824978836333987,-7.0920241143011653,-5.7313546542006559,-5.9837654721669491,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!304:304,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.85448451675073889},1.1305396852163303,1.517807462747881,1.2266022683508251,1.2806222515055614,null,null,null,-3.1381330891226553,-4.1519581984170681,-5.5742166515532841,-4.5047523858498311,-4.7031432206613877,null,null,"£",-1153.4391565902924,-1156.322754481768,-1170.1986275355498,-1191.8473021449568,-1215.9822100133929]
[301,"SD312","SD312: oth ether services   1Gb rental External non WECLA","OR","MI",null,"£",{"$f":"IF($A309=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A309)))","v":-1866.8584846622748},-1871.5256308739304,-1893.9839384444181,-1929.0226413056394,-1968.0853497920791,null,null,null,-1.1107807983740531E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!307:307,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":5.071314169787874E-4},{"$f":"IF($A309=0,0,X309*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A309,Y$7)))","v":0},0,0,0,null,null,null,-6.0364938139526568E-4,0,0,0,0,null,null,"£",-1014.5367754542285,0,0,0,0]
[302,"SD303","SD303: WES MISBO Connections   Internal   Non WECLA","OR","MI",null,"£",0.20812940428393392,0.2086497277946438,0.21115352452817968,0.21505986473195091,0.21941482699277293,null,null,null,5.797162259116443E-6,6.5851497057479183E-6,4.5268941927835791E-6,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!308:308,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":4.4986949721046452E-3},5.1101864235760883E-3,3.5129456851582192E-3,0,0,null,null,null,4.504492134363762E-3,5.1167715732818361E-3,3.5174725793510027E-3,0,0,null,null,"£",161.72003173664569,162.12433181598726,164.06982379777912,0,0]
[305,"SD329","SD329: EBD ONBS Connections MISBO   Internal    Non WECLA","OR","MI",null,"£",0.70487946566019,0.7066416643243405,0.71512136429623285,0.72835110953571292,0.74310021950381133,null,null,null,3.2230416201061807E-4,3.2765397434858393E-4,2.5546011829179563E-4,8.7683908440539698E-4,8.8357471678614848E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!311:311,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.21505226305383027},0.21862183920517683,0.17045165106133484,0.58505676209423851,0.58955100435764285,null,null,null,0.21537456721584089,0.21894949317952542,0.17070711117962664,0.5859336011786439,0.59043457907442898,null,null,"£",471.02435447574277,472.20191536193209,477.86833834627532,486.70890260568143,496.56475788344653]
[306,"SD320","SD320: EBD MISBO Connections    External   Non WECLA","OR","MI",null,"£",0.75517600213746605,0.75706394214280981,0.76614870944852376,0.78032246057332111,0.79612399039993087,null,null,null,2.411292078344972E-5,2.7863925140950326E-4,1.3141257552008758E-4,6.7300645675689844E-5,6.1439814434184948E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!312:312,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.9030642731096524E-2},0.2199104825191488,0.10371475930085312,5.3115694897701862E-2,4.8490150507373063E-2,null,null,null,1.9054755651879973E-2,0.2201891217705583,0.10384617187637321,5.3182995543377555E-2,4.8551590321807246E-2,null,null,"£",596.76280298526069,598.25470999272386,605.43376651263657,616.63429119312036,629.12113558978103]
[310,"SD214","SD214: EBD MISBO rent External WECLA","OR","MI",null,"£",-2353.9799381581843,-2359.8648880035789,-2388.1832666596224,-2432.3646570928258,-2481.6200413989554,null,null,null,-1.9944683521029755E-2,-0.12935653638158359,-0.23365739885792505,-0.29891794181400272,-0.31769884135625209,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!316:316,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":9.9573786683510804E-3},6.458122108679408E-2,0.11665340272945976,0.14923471381572892,0.15861107359989179,null,null,null,-9.9873048526786749E-3,-6.4775315294789512E-2,-0.11700399612846529,-0.1496832279982738,-0.1590877677563603,null,null,"£",-1178.7559945329056,-1181.7028845192372,-1195.8833191334681,-1218.0071605374378,-1242.6718055383205]
[311,"SD333","SD333: EBD ONBS rentals MISBO WECLA internal Costs","OR","MI",null,"£",{"$f":"IF($A319=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A319)))","v":-2350.7930511446202},-2356.6700337724815,-2384.9500741777515,-2429.07165055004,-2478.2603514736779,null,null,null,-0.24541307792822026,-0.25743733436590044,-0.34755557719228608,-0.5520839479872347,-0.69148616949042097,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!317:317,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.15062925628874119},{"$f":"IF($A319=0,0,X319*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A319,Y$7)))","v":0.15800948565517545},0.21332212021231584,0.33885722470989221,0.42441930284887786,null,null,null,-9.4783821639479071E-2,-9.9427848710724992E-2,-0.13423345697997024,-0.21322672327734249,-0.26706686664154311,null,null,"£",-907.92695789500351,-910.19677528974125,-921.11913659321783,-938.15984062019299,-957.15757739275091]
[314,"SD201","SD201: WES MISBO rent Internal WECLA","OR","MI",null,"£",-690.37572227471514,-692.10166158040181,-700.40688151936683,-713.36440882747513,-727.81003810623156,null,null,null,-0.13667684020765475,-0.15967927955427483,-0.15643423181137989,-9.1936478366217794E-2,-5.3626519597405345E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!320:320,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.17219422913805726},0.2011741741350907,0.19708585534051634,0.11582745838933958,6.7562120907993892E-2,null,null,null,3.5517388930402516E-2,4.1494894580815872E-2,4.0651623529136455E-2,2.3890980023121788E-2,1.3935601310588547E-2,null,null,"£",179.40378925123349,179.85229872436156,182.0105263090538,185.3777210457711,189.131619896948]
[315,"SD202","SD202: WES MISBO rent External WECLA","OR","MI",null,"£",-690.82972056788435,-692.55679486930399,-700.86747640773581,-713.83352472127876,-728.28865359688484,null,null,null,-7.0912289156852184E-3,-7.639277372523766E-3,-7.0840955882758494E-3,-3.5762957543596261E-3,-1.4511588631528529E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!321:321,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":8.7758344663225862E-3},9.4540783354635505E-3,8.7670065323659976E-3,4.4258872356315185E-3,1.7958988658788382E-3,null,null,null,1.6846055506373678E-3,1.8148009629397844E-3,1.6829109440901482E-3,8.4959148127189237E-4,3.447400027259853E-4,null,null,"£",164.11479528460058,164.525082272812,166.49938326008564,169.57962185039742,173.01360919286793]
[318,"SD223","SD223: Other Ethernet main links  1Gb Internal WECLA","OR","MI",null,"£",-5.6098777008322411,-5.6239023950843219,-5.6913892238253325,-5.796679924466102,-5.9140626929365414,null,null,null,-4.4860734491758321E-3,-5.9877769571155919E-3,-4.5837091440324136E-3,-5.237332309451218E-3,-4.3894678435669899E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!324:324,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.6539571383022374E-2},2.2076157586324023E-2,1.6899541535742035E-2,1.9309365432857991E-2,1.6183399035852915E-2,null,null,null,1.2053497933846542E-2,1.6088380629208431E-2,1.2315832391709622E-2,1.4072033123406772E-2,1.1793931192285926E-2,null,null,"£",15.073014305759061,15.110696841523454,15.292025203621744,15.574927669888739,15.890319955203989]
[319,"SD224","SD224: Other Ethernet main links  1Gb External WECLA","OR","MI",null,"£",-5.4510300441466404,-5.4646576192570064,-5.5302335106880891,-5.6325428306358187,-5.7466018229561957,null,null,null,-1.7992014995613193E-4,-1.449640954821256E-4,-9.5853947028037674E-5,-5.5005332569942091E-5,-2.0262496198301269E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!325:325,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":6.1271227954040781E-4},4.9367056116851214E-4,3.2642753132883798E-4,1.8731888959643925E-4,6.9003278609244497E-5,null,null,null,4.3279212958427591E-4,3.4870646568638654E-4,2.3057358430080032E-4,1.3231355702649714E-4,4.8740782410943228E-5,null,null,"£",13.112277317517266,13.145058010811058,13.302798706940795,13.548900483019198,13.823265717800341]
[{"$f":"IF(B330=0,0,A329+1)","v":322},"SD209","SD209: Optical Services rent Internal WECLA","OR","MI",null,"£",-1746.1783534521712,-1750.5437993358014,-1771.5503249278315,-1804.3240059389962,-1840.8615670592612,null,null,null,-0.60457171448576741,-0.88679411398337737,-0.96682650403407844,-1.1438597163787525,-1.3623085570659752,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!328:328,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0.10618922499952042},0.15575981714283144,0.16981700385983145,0.2009117758573048,0.23928094288714266,null,null,null,-0.49838248948624697,-0.73103429684054588,-0.79700950017424699,-0.9429479405214477,-1.1230276141788325,null,null,"£",-1439.4730914937243,-1443.0717742224583,-1460.3886355131283,-1487.4058252701207,-1517.5257932318411]
[323,"SD210","SD210: Optical Services rent External WECLA","OR","MI",null,"£",-1743.2917066540012,-1747.6499359206362,-1768.6217351516843,-1801.3412372519902,-1837.8183973063433,null,null,null,-0.11654471280128322,-0.16341051835952256,-0.2457551415834964,-0.35146640409900626,-0.43608020531652492,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!329:329,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":3.0165985482394388E-2},4.2296550448486965E-2,6.3610316204322087E-2,9.0972213056783519E-2,0.11287332412211334,null,null,null,-8.637872731888882E-2,-0.1211139679110356,-0.18214482537917431,-0.26049419104222271,-0.32320688119441154,null,null,"£",-1292.0647822359927,-1295.2949441915825,-1310.8384835218819,-1335.0889954670363,-1362.1245476252443]
[326,"SD203","SD203: WES MISBO conns Internal WECLA","OR","MI",null,"£",0.33647292765027259,0.33731410996939831,0.34136187928903133,0.34767707405587817,0.35471753480550983,null,null,null,1.1424198017924177E-5,9.0900476797905401E-6,4.7226357528970117E-6,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!332:332,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.8059259272490157E-2},1.4369457496366417E-2,7.4654959041576454E-3,0,0,null,null,null,1.8070683470508081E-2,1.4378547544046208E-2,7.4702185399105423E-3,0,0,null,null,"£",532.2295501551589,533.56012403054672,539.96284551891335,0,0]
[327,"SD215","SD215: Optical Services conns Internal WECLA","OR","MI",null,"£",1.0833361941027926,1.0860445345880496,1.0990770690031066,1.1194099947796636,1.142078047173952,null,null,null,1.42651456700172E-4,4.0907209756541068E-4,4.2149035393135038E-4,7.701972908193243E-5,8.6344164392962946E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!333:333,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":5.7505560285053582E-2},0.16490487171767296,0.16991091095909297,3.1048141927976683E-2,3.4807002084796243E-2,null,null,null,5.7648211741753753E-2,0.16531394381523837,0.17033240131302432,3.1125161657058614E-2,3.4893346249189203E-2,null,null,"£",437.79710175976169,438.891594514161,444.15829364833098,452.3752220808251,461.5358203279618]
[330,"SD220","SD220: EBD MISBO conns External WECLA","OR","MI",null,"£",1.0311666223484695,1.0337445389043409,1.0461494733711931,1.0655032386285597,1.0870796792107884,null,null,null,1.8084600222747461E-6,1.593559743078247E-5,8.0988676164998197E-6,1.422133538019558E-6,1.2372084462057086E-6,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!336:336,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":9.1113765745226896E-4},8.0286667851923836E-3,4.0803684777238718E-3,7.1649879148868046E-4,6.2332990034145942E-4,null,null,null,9.1294611747454375E-4,8.0446023826231654E-3,4.0884673453403719E-3,7.1792092502670002E-4,6.245671087876651E-4,null,null,"£",520.55315171316215,521.85453459244479,528.1167890075543,537.88694960419411,548.77916033367922]
[331,"SD332","SD332: EBD ONBS connection MISBO WECLA internal Costs","OR","MI",null,"£",0.97183769396738173,0.97426728820230024,0.98595849566072813,1.0041987278304514,1.0245337520690181,null,null,null,2.6779182024810002E-5,2.5067652650856006E-5,1.8583726023370744E-5,8.0873602799433182E-5,5.4699604079087803E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!337:337,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":1.6544837981501161E-2},{"$f":"IF($A339=0,0,X339*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A339,Y$7)))","v":1.5487412994942037E-2},1.1481483484612042E-2,4.996570298738965E-2,3.3794762151522002E-2,null,null,null,1.6571617163525971E-2,1.5512480647592893E-2,1.1500067210635413E-2,5.0046576590189081E-2,3.3849461755601093E-2,null,null,"£",601.39709250979729,602.90058524107178,610.13539226396472,621.42289702084793,634.00671068552015]
[334,"Z3","Z3: EAD LA 10Gb Rental Internal Non WECLA","OR","MI",null,"£",-215.82983084324636,-216.36940542035444,-218.96583828539875,-223.0167062936786,-227.53279459612563,null,null,null,0,-1.9492786163523154E-3,-6.3761836030388347E-2,-0.12218853193427502,-0.1870367345821933,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!340:340,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,-1.9492786163523154E-3,-6.3761836030388347E-2,-0.12218853193427502,-0.1870367345821933,null,null,"£",0,-216.36940542035447,-218.96583828539872,-223.0167062936786,-227.53279459612563]
[335,"Z4","Z4: EAD LA 10Gb Rental External Non WECLA","OR","MI",null,"£",-207.73129580505761,-208.25062404457026,-210.74963153310514,-214.64849971646754,-218.99513183572608,null,null,null,0,-2.8905016004276811E-4,-3.7545922364144043E-3,-8.4412451949819819E-2,-0.21370936285721728,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!341:341,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,-2.8905016004276811E-4,-3.7545922364144043E-3,-8.4412451949819819E-2,-0.21370936285721728,null,null,"£",0,-208.25062404457029,-210.74963153310514,-214.64849971646751,-218.99513183572608]
[338,"Z7","Z7: EAD LA 10Gb Rental Internal WECLA","OR","MI",null,"£",-293.80080581115556,-294.53530782568345,-298.06973151959176,-303.58402155270414,-309.73159798914645,null,null,null,0,-1.2368855233556514E-3,-2.8070773180763064E-2,-6.4808337350184847E-2,-0.10231230320280832,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!344:344,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,-1.2368855233556514E-3,-2.8070773180763064E-2,-6.4808337350184847E-2,-0.10231230320280832,null,null,"£",0,-294.53530782568345,-298.06973151959176,-303.58402155270414,-309.73159798914639]
[339,"Z8","Z8: EAD LA 10Gb Rental External WECLA","OR","MI",null,"£",-292.09228186421035,-292.82251256887088,-296.33638271969744,-301.81860580001177,-307.93043256746211,null,null,null,0,-1.6413731187158554E-4,-2.0244671404985501E-3,-5.4868510037733943E-2,-0.155064714128895,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!345:345,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,-1.6413731187158554E-4,-2.0244671404985501E-3,-5.4868510037733943E-2,-0.155064714128895,null,null,"£",0,-292.82251256887082,-296.3363827196975,-301.81860580001182,-307.93043256746211]
[342,"Z11","Z11: EAD LA 10Gb Connection Internal Non WECLA","OR","MI",null,"£",0.68904282913363635,0.69076543620647046,0.69905462144094832,0.71198713193760566,0.7264048713593424,null,null,null,0,8.3925621704206515E-5,1.7609496090651374E-4,2.6227648958605099E-4,2.4275987410324581E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!348:348,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,8.3925621704206515E-5,1.7609496090651374E-4,2.6227648958605099E-4,2.4275987410324581E-4,null,null,"£",0,0.69076543620647046,0.69905462144094832,0.71198713193760543,0.7264048713593424]
[343,"Z12","Z12: EAD LA 10Gb Connection External Non WECLA","OR","MI",null,"£",0.6997896446235421,0.70153911873510111,0.70995758815992271,0.72309180354088087,0.73773441256258387,null,null,null,0,1.9422079460627347E-6,1.2497395990000151E-4,4.6100726448035015E-4,6.0317822557429503E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!349:349,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,1.9422079460627347E-6,1.2497395990000151E-4,4.6100726448035015E-4,6.0317822557429503E-4,null,null,"£",0,0.70153911873510111,0.70995758815992271,0.72309180354088087,0.73773441256258376]
[346,"Z15","Z15: EAD LA 10Gb Connection Internal WECLA","OR","MI",null,"£",1.3206830566614718,1.3239847643031255,1.3398725814747636,1.3646602242320462,1.3922945937727453,null,null,null,0,3.3210483103338735E-5,8.6243028305428159E-5,1.4036879203857278E-4,1.5677864261099799E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!352:352,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,3.3210483103338735E-5,8.6243028305428159E-5,1.4036879203857278E-4,1.5677864261099799E-4,null,null,"£",0,1.3239847643031255,1.3398725814747636,1.364660224232046,1.3922945937727453]
[347,"Z16","Z16: EAD LA 10Gb Connection External WECLA","OR","MI",null,"£",1.3275147563325849,1.3308335432234166,1.3468035457420979,1.3717194113383262,1.3994967294179275,null,null,null,0,1.9220534004784213E-6,1.0016142213837636E-4,2.618325209000672E-4,4.9245814722137233E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!353:353,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,1.9220534004784213E-6,1.0016142213837636E-4,2.618325209000672E-4,4.9245814722137233E-4,null,null,"£",0,1.3308335432234166,1.3468035457420982,1.3717194113383262,1.3994967294179275]
[350,"P3","Passive 3 - EAD LA 1000Mbit/s Rental Internal","OR","Passive",null,"£",-98.514116271285161,-98.760401561963349,-99.945526380706909,-101.79451861874999,-103.8558576207797,null,null,null,0,0,0,0,-0.24288643291459039,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!356:356,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,-0.24288643291459039,null,null,"£",0,0,0,0,-103.8558576207797]
[351,"P4","Passive 4 - EAD LA 1000Mbit/s Rental External","OR","Passive",null,"£",-91.261263999262013,-91.489417159260142,-92.587290165171268,-94.300155033226943,-96.209733172649806,null,null,null,0,0,0,0,-8.4526914960841013E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!357:357,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,-8.4526914960841013E-2,null,null,"£",0,0,0,0,-96.20973317264982]
[354,"P7","Passive 7 - EAD LA 1000Mbit/s Connection Internal","OR","Passive",null,"£",0.68904282913363635,0.69076543620647046,0.69905462144094832,0.71198713193760566,0.7264048713593424,null,null,null,0,0,0,0,2.4736914702309615E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!360:360,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,2.4736914702309615E-3,null,null,"£",0,0,0,0,0.7264048713593424]
[355,"P8","Passive 8 - EAD LA 1000Mbit/s Connection External","OR","Passive",null,"£",0.6997896446235421,0.70153911873510111,0.70995758815992271,0.72309180354088087,0.73773441256258387,null,null,null,0,0,0,0,9.2560387328235083E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!361:361,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,9.2560387328235083E-4,null,null,"£",0,0,0,0,0.73773441256258387]
[358,"P11","Passive 11 - WES MISBO Connection Internal","OR","Passive",null,"£",0.20812940428393392,0.2086497277946438,0.21115352452817968,0.21505986473195091,0.21941482699277293,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!364:364,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[359,"P12","Passive 12 - WES MISBO Connection External","OR","Passive",null,"£",0.2807622779376675,0.28146418363251174,0.284841753836102,0.29011132628206976,0.29598608063928172,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!365:365,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[362,"P15","Passive 15 - OSA Connection Internal","OR","Passive",null,"£",0.69514330050134465,0.69688115875259804,0.70524373265762952,0.7182907417117953,0.73283612923145924,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!368:368,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[363,"P16","Passive 16 - OSA Connection External","OR","Passive",null,"£",0.69836699934679713,0.70011291684516419,0.70851427184730631,0.72162178587648129,0.73623462704048015,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!369:369,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[366,"P19","Passive 19 - EBD 1000Mbit/s Connection Internal","OR","Passive",null,"£",0.72807893569475413,0.72989913303399101,0.73865792263039909,0.75232309419906129,0.76755763685659217,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!372:372,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[367,"P20","Passive 20 - EBD 1000Mbit/s Connection External","OR","Passive",null,"£",0.72122769734205217,0.72303076658540721,0.73170713578443247,0.74524371779644416,0.76033490308182228,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!373:373,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[369,"P22","Passive 22 - EBD MISBO Rental External","OR","Passive",null,"£",{"$f":"IF($A377=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NCA,,H$7)*INDEX(UF_Cost,,$A377)))","v":-1888.2838332548918},-1893.0045428380288,-1915.7205973520856,-1951.1614284030993,-1990.6724473282618,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!375:375,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal","OR","Passive",null,"£",-243.36889382288288,-243.97731605744005,-246.90504385012935,-251.47278716135671,-256.56511110137421,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!378:378,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[373,"P26","Passive 26 - EAD 10Gbit/s Rental External","OR","Passive",null,"£",-241.04715073173062,-241.64976860855992,-244.54956583186262,-249.07373279975207,-254.11747588894713,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!379:379,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[374,"P27","Passive 27 - EAD LA 10Gbit/s Rental Internal","OR","Passive",null,"£",-98.514116271285161,-98.760401561963349,-99.945526380706909,-101.79451861874999,-103.8558576207797,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!380:380,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[375,"P28","Passive 28 - EAD LA 10Gbit/s Rental External","OR","Passive",null,"£",-91.261263999262013,-91.489417159260142,-92.587290165171268,-94.300155033226943,-96.209733172649806,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!381:381,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[376,"P29","Passive 29 - EAD 10Gbit/s Connection Internal","OR","Passive",null,"£",0.69525628300488695,0.6969944237123995,0.70535835679694836,0.7184074863976917,0.73295523799724493,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!382:382,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[377,"P30","Passive 30 - EAD 10Gbit/s Connection External","OR","Passive",null,"£",0.6864223129560969,0.68813836873848722,0.69639602916334908,0.70927935570287093,0.72364226265585407,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!383:383,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[378,"P31","Passive 31 - EAD LA 10Gbit/s Connection Internal","OR","Passive",null,"£",0.68904282913363635,0.69076543620647046,0.69905462144094832,0.71198713193760566,0.7264048713593424,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!384:384,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[379,"P32","Passive 32 - EAD LA 10Gbit/s Connection External","OR","Passive",null,"£",0.6997896446235421,0.70153911873510111,0.70995758815992271,0.72309180354088087,0.73773441256258387,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!385:385,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal","OR","Passive",null,"£",-158.12654036299801,-158.52185671390546,-160.42411899447234,-163.39196519587009,-166.7006524910864,null,null,null,0,0,0,0,-6.9863161184977908E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!386:386,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,-6.9863161184977908E-4,null,null,"£",0,0,0,0,-166.7006524910864]
[381,"P34","Passive 34 - WES 1000Mbit/s Rental External","OR","Passive",null,"£",-166.02437478491768,-166.43943572187993,-168.43670895054251,-171.55278806612753,-175.02673202446658,null,null,null,0,0,0,0,-7.2136430832900008E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!387:387,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,-7.2136430832900008E-4,null,null,"£",0,0,0,0,-175.02673202446658]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal","OR","Passive",null,"£",-134.71735857840392,-135.05415197484993,-136.67480179854812,-139.20328563182127,-142.02215216586566,null,null,null,0,0,0,0,-2.9264703078432473E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!388:388,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,-2.9264703078432473E-4,null,null,"£",0,0,0,0,-142.02215216586566]
[383,"P36","Passive 36 - BES 1000Mbit/s Rental External","OR","Passive",null,"£",-151.36771816246136,-151.74613745786749,-153.56709110736188,-156.40808229284812,-159.57534595927828,null,null,null,0,0,0,0,-4.472303125539214E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!389:389,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,-4.472303125539214E-3,null,null,"£",0,0,0,0,-159.57534595927828]
[384,"P37","Passive 37 - BES MISBO Rental Internal","OR","Passive",null,"£",-113.7004835678089,-113.98473477672842,-115.35255159404916,-117.4865737985391,-119.86567691795949,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!390:390,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[385,"P38","Passive 38 - BES MISBO Rental External","OR","Passive",null,"£",-131.62430637603828,-131.95336714197833,-133.53680754768209,-136.00723848731425,-138.76138506668235,null,null,null,{"$f":"IF($A393=0,0,H393*INDEX(MEAServVolFC,$A393,P$7)/million)","v":0},{"$f":"IF($A393=0,0,I393*INDEX(MEAServVolFC,$A393,Q$7)/million)","v":0},{"$f":"IF($A393=0,0,J393*INDEX(MEAServVolFC,$A393,R$7)/million)","v":0},{"$f":"IF($A393=0,0,K393*INDEX(MEAServVolFC,$A393,S$7)/million)","v":0},{"$f":"IF($A393=0,0,L393*INDEX(MEAServVolFC,$A393,T$7)/million)","v":0},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!391:391,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,AN$7)=0,0,AF393/INDEX(MEAServVolFC,$A393,AN$7)))*million","v":0},{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,AO$7)=0,0,AG393/INDEX(MEAServVolFC,$A393,AO$7)))*million","v":0},{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,AP$7)=0,0,AH393/INDEX(MEAServVolFC,$A393,AP$7)))*million","v":0},{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,AQ$7)=0,0,AI393/INDEX(MEAServVolFC,$A393,AQ$7)))*million","v":0},{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,AR$7)=0,0,AJ393/INDEX(MEAServVolFC,$A393,AR$7)))*million","v":0}]
[{"$f":"IF(B394=0,0,A393+1)","v":0},0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!392:392,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!393:393,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!394:394,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!395:395,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!396:396,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!397:397,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!398:398,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!399:399,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!400:400,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!401:401,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!402:402,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!403:403,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!404:404,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!405:405,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!406:406,,MATCH(\"NCA\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A408=0,0,X408*(1+INDEX(CPI_forecast,,Y$7))*(1+INDEX(ServVolumeChanges,$A408,Y$7)))","v":0},{"$f":"IF($A408=0,0,Y408*(1+INDEX(CPI_forecast,,Z$7))*(1+INDEX(ServVolumeChanges,$A408,Z$7)))","v":0},{"$f":"IF($A408=0,0,Z408*(1+INDEX(CPI_forecast,,AA$7))*(1+INDEX(ServVolumeChanges,$A408,AA$7)))","v":0},{"$f":"IF($A408=0,0,AA408*(1+INDEX(CPI_forecast,,AB$7))*(1+INDEX(ServVolumeChanges,$A408,AB$7)))","v":0},null,null,null,{"$f":"P408+X408","v":0},{"$f":"Q408+Y408","v":0},{"$f":"R408+Z408","v":0},{"$f":"S408+AA408","v":0},{"$f":"T408+AB408","v":0},null,null,"£",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P9:P408)","v":-112.63586881859338},{"$f":"SUM(Q9:Q408)","v":-105.11269013444488},{"$f":"SUM(R9:R408)","v":-105.83802190760449},{"$f":"SUM(S9:S408)","v":-106.33225899083668},{"$f":"SUM(T9:T408)","v":-110.43108924141704},null,null,null,{"$f":"SUM(X9:X408)","v":49.830996481643815},{"$f":"SUM(Y9:Y408)","v":47.889245557994897},{"$f":"SUM(Z9:Z408)","v":48.056259335751086},{"$f":"SUM(AA9:AA408)","v":51.261734682678089},{"$f":"SUM(AB9:AB408)","v":51.404263823819285},null,null,null,{"$f":"SUM(AF262:AF408)","v":-8.8068401230438305},{"$f":"SUM(AG262:AG408)","v":-10.650935843639799},{"$f":"SUM(AH262:AH408)","v":-14.939921938237999},{"$f":"SUM(AI262:AI408)","v":-15.135522192318977},{"$f":"SUM(AJ262:AJ408)","v":-22.785160941773761}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X409=ModelStartValues_Admin!I407","v":true}]

{"sheet":"FC.Serv.NRC","index":52,"n_rows":410,"n_cols":69,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Net Replacement Cost forecasts by service - admin and non-admin"]
["Units: £m"]
[null,null,null,null,null,null,{"$f":"MAX($F4:F4)+1","v":1},"Unit costs by service, non-admin related costs",null,null,null,null,null,null,{"$f":"MAX($F4:N4)+1","v":2},"Total costs by service, non-admin related costs (£000)",null,null,null,null,null,null,{"$f":"MAX($F4:V4)+1","v":3},"NRC in steady state (SS) - admin",null,null,null,null,null,null,{"$f":"MAX($F4:AD4)+1","v":4},"Additional NRC - admin",null,null,null,null,null,null,{"$f":"MAX($F4:AL4)+1","v":5},"Total NRC by service - admin",null,null,null,null,null,null,{"$f":"MAX($F4:AT4)+1","v":6},"Total costs by service, admin and non-admin",null,null,null,null,null,null,{"$f":"MAX($F4:BB4)+1","v":7},"Unit costs by service, admin and non-admin",null,null,null,null,null,null,{"$f":"MAX($F4:BJ4)+1","v":8},"NRC/GRC ratios"]
[null,null,null,null,null,null,null,"Unit costs by service = Unit cost by component * Usage factor",null,null,null,null,null,null,null,"Total costs by service = Unit costs by service * volumes",null,null,null,null,null,null,null,"Base year NRC from our base year estimation.",null,null,null,null,null,null,null,"Add NRC(t) = Add GRC(t) - Add cum OCM dep(t)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit costs by service = Total costs by service / service volumes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsequent years: SS NRC(t) = SS NRC(t-1) * [1+IPCs(t)] + SS Capex(t) - SS OCM dep (t)",null,null,null,null,null,null,null,"Where component has disposals, assume assets depreciated in line with NRC/GRC"]
[null,null,null,null,null,null,null,{"$f":"G7+1","v":1},{"$f":"H7+1","v":2},{"$f":"I7+1","v":3},{"$f":"J7+1","v":4},{"$f":"K7+1","v":5},null,null,null,{"$f":"O7+1","v":1},{"$f":"P7+1","v":2},{"$f":"Q7+1","v":3},{"$f":"R7+1","v":4},{"$f":"S7+1","v":5},null,null,null,{"$f":"W7+1","v":1},{"$f":"X7+1","v":2},{"$f":"Y7+1","v":3},{"$f":"Z7+1","v":4},{"$f":"AA7+1","v":5},null,null,null,{"$f":"AE7+1","v":1},{"$f":"AF7+1","v":2},{"$f":"AG7+1","v":3},{"$f":"AH7+1","v":4},{"$f":"AI7+1","v":5},null,null,null,{"$f":"AM7+1","v":1},{"$f":"AN7+1","v":2},{"$f":"AO7+1","v":3},{"$f":"AP7+1","v":4},{"$f":"AQ7+1","v":5},null,null,null,{"$f":"AU7+1","v":1},{"$f":"AV7+1","v":2},{"$f":"AW7+1","v":3},{"$f":"AX7+1","v":4},{"$f":"AY7+1","v":5},null,null,null,{"$f":"BC7+1","v":1},{"$f":"BD7+1","v":2},{"$f":"BE7+1","v":3},{"$f":"BF7+1","v":4},{"$f":"BG7+1","v":5},null,null,null,{"$f":"BK7+1","v":1},{"$f":"BL7+1","v":2},{"$f":"BM7+1","v":3},{"$f":"BN7+1","v":4},{"$f":"BO7+1","v":5}]
[null,"Service code","Service name","Source","Tech","Basket","Unit",{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(B9=0,0,A8+1)","v":1},{"$f":"List_ServCode","v":"SE371"},{"$f":"List_ServNames","v":"SE371: PPC rental 2Mbit link per km distribution"},{"$f":"List_ServSource","v":"BTW"},{"$f":"List_Tech","v":"TI"},{"$f":"List_ServBasket","v":"TI"},"£",{"$f":"IF($A9=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A9)))","v":109.78694585710436},128.4126594706822,125.81321335744049,132.58242612715023,133.24296915255226,null,null,null,{"$f":"IF($A9=0,0,H9*INDEX(MEAServVolFC,$A9,P$7)/million)","v":41.384770013779068},{"$f":"IF($A9=0,0,I9*INDEX(MEAServVolFC,$A9,Q$7)/million)","v":42.630372621555139},{"$f":"IF($A9=0,0,J9*INDEX(MEAServVolFC,$A9,R$7)/million)","v":41.707638699127884},{"$f":"IF($A9=0,0,K9*INDEX(MEAServVolFC,$A9,S$7)/million)","v":38.293744054206478},{"$f":"IF($A9=0,0,L9*INDEX(MEAServVolFC,$A9,T$7)/million)","v":33.144931712764695},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!7:7,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.40626800799790924},{"$f":"IF($A9=0,0,X9*(1+INDEX(InputPriceChanges.Admin,$A9,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A9,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A9,Y$7))","v":0.40626800902341131},{"$f":"IF($A9=0,0,Y9*(1+INDEX(InputPriceChanges.Admin,$A9,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A9,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A9,Z$7))","v":0.40626801084880487},{"$f":"IF($A9=0,0,Z9*(1+INDEX(InputPriceChanges.Admin,$A9,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A9,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A9,AA$7))","v":0.40626801331000972},{"$f":"IF($A9=0,0,AA9*(1+INDEX(InputPriceChanges.Admin,$A9,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A9,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A9,AB$7))","v":0.40626801599682505},null,null,null,{"$f":"IF($A9=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A9,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A9,AF$7))","v":0},{"$f":"IF($A9=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A9,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A9,AG$7))","v":-7.0294340725085239E-2},{"$f":"IF($A9=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A9,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A9,AH$7))","v":-6.2429732352266398E-2},{"$f":"IF($A9=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A9,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A9,AI$7))","v":-0.12042963767547483},{"$f":"IF($A9=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A9,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A9,AJ$7))","v":-0.16619821330406404},null,null,null,{"$f":"X9+AF9","v":0.40626800799790924},{"$f":"Y9+AG9","v":0.33597366829832609},{"$f":"Z9+AH9","v":0.34383827849653847},{"$f":"AA9+AI9","v":0.2858383756345349},{"$f":"AB9+AJ9","v":0.24006980269276101},null,null,null,{"$f":"P9+AN9","v":41.791038021776977},{"$f":"Q9+AO9","v":42.966346289853462},{"$f":"R9+AP9","v":42.051476977624425},{"$f":"S9+AQ9","v":38.579582429841011},{"$f":"T9+AR9","v":33.385001515457454},"FC.Serv.NRC_Total",null,"£",{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,BD$7)=0,0,AV9/INDEX(MEAServVolFC,$A9,BD$7)))*million","v":110.86470764683254},{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,BE$7)=0,0,AW9/INDEX(MEAServVolFC,$A9,BE$7)))*million","v":129.42469079026051},{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,BF$7)=0,0,AX9/INDEX(MEAServVolFC,$A9,BF$7)))*million","v":126.85041901190124},{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,BG$7)=0,0,AY9/INDEX(MEAServVolFC,$A9,BG$7)))*million","v":133.57206937718672},{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,BH$7)=0,0,AZ9/INDEX(MEAServVolFC,$A9,BH$7)))*million","v":134.20805224856997},null,null,null,{"$f":"IF(FC.Serv.GRC!BD9=0,0,AN9/FC.Serv.GRC!BD9)","v":0.47743328693952486},{"$f":"IF(FC.Serv.GRC!BE9=0,0,AO9/FC.Serv.GRC!BE9)","v":0.43517623533264888},{"$f":"IF(FC.Serv.GRC!BF9=0,0,AP9/FC.Serv.GRC!BF9)","v":0.44584431639214039},{"$f":"IF(FC.Serv.GRC!BG9=0,0,AQ9/FC.Serv.GRC!BG9)","v":0.41048541961079782},{"$f":"IF(FC.Serv.GRC!BH9=0,0,AR9/FC.Serv.GRC!BH9)","v":0.38347366607176703},"NRC.GRC_Admin"]
[{"$f":"IF(B10=0,0,A9+1)","v":2},"SE745","SE745: Netstream 16 LL 2mbit rentals Per km","BTW","TI",0,"£",111.23013415740877,130.09702773527846,127.44796264357286,134.30191845658834,134.97108423408312,null,null,null,0.57502389438834689,0.42297180097707571,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!8:8,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A10=0,0,X10*(1+INDEX(InputPriceChanges.Admin,$A10,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A10,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A10,Y$7))","v":0},{"$f":"IF($A10=0,0,Y10*(1+INDEX(InputPriceChanges.Admin,$A10,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A10,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A10,Z$7))","v":0},{"$f":"IF($A10=0,0,Z10*(1+INDEX(InputPriceChanges.Admin,$A10,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A10,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A10,AA$7))","v":0},{"$f":"IF($A10=0,0,AA10*(1+INDEX(InputPriceChanges.Admin,$A10,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A10,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A10,AB$7))","v":0},null,null,null,{"$f":"IF($A10=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A10,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A10,AF$7))","v":0},{"$f":"IF($A10=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A10,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A10,AG$7))","v":0},{"$f":"IF($A10=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A10,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A10,AH$7))","v":0},{"$f":"IF($A10=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A10,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A10,AI$7))","v":0},{"$f":"IF($A10=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A10,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A10,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0.57502389438834689,0.42297180097707571,0,0,0,null,null,"£",111.23013415740877,130.09702773527846,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD10=0,0,AN10/FC.Serv.GRC!BD10)","v":0},{"$f":"IF(FC.Serv.GRC!BE10=0,0,AO10/FC.Serv.GRC!BE10)","v":0},{"$f":"IF(FC.Serv.GRC!BF10=0,0,AP10/FC.Serv.GRC!BF10)","v":0},{"$f":"IF(FC.Serv.GRC!BG10=0,0,AQ10/FC.Serv.GRC!BG10)","v":0},{"$f":"IF(FC.Serv.GRC!BH10=0,0,AR10/FC.Serv.GRC!BH10)","v":0}]
[3,"SH371","SH371: PPC RBS rental 2Mbit link per km distribution","BTW","TI","TI","£",109.9679101380316,128.62404963631212,126.01915733287386,132.79920911880254,133.46083639697474,null,null,null,58.424930025247718,53.419358932868064,26.425182719148097,19.927483202318136,13.64764436221451,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!9:9,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A11=0,0,X11*(1+INDEX(InputPriceChanges.Admin,$A11,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A11,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A11,Y$7))","v":0},{"$f":"IF($A11=0,0,Y11*(1+INDEX(InputPriceChanges.Admin,$A11,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A11,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A11,Z$7))","v":0},{"$f":"IF($A11=0,0,Z11*(1+INDEX(InputPriceChanges.Admin,$A11,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A11,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A11,AA$7))","v":0},{"$f":"IF($A11=0,0,AA11*(1+INDEX(InputPriceChanges.Admin,$A11,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A11,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A11,AB$7))","v":0},null,null,null,{"$f":"IF($A11=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A11,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A11,AF$7))","v":0},{"$f":"IF($A11=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A11,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A11,AG$7))","v":0},{"$f":"IF($A11=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A11,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A11,AH$7))","v":0},{"$f":"IF($A11=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A11,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A11,AI$7))","v":0},{"$f":"IF($A11=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A11,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A11,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,58.424930025247718,53.419358932868064,26.425182719148097,19.927483202318136,13.64764436221451,null,null,"£",109.9679101380316,128.62404963631212,126.01915733287386,132.79920911880257,133.46083639697474,null,null,null,{"$f":"IF(FC.Serv.GRC!BD11=0,0,AN11/FC.Serv.GRC!BD11)","v":0},{"$f":"IF(FC.Serv.GRC!BE11=0,0,AO11/FC.Serv.GRC!BE11)","v":0},{"$f":"IF(FC.Serv.GRC!BF11=0,0,AP11/FC.Serv.GRC!BF11)","v":0},{"$f":"IF(FC.Serv.GRC!BG11=0,0,AQ11/FC.Serv.GRC!BG11)","v":0},{"$f":"IF(FC.Serv.GRC!BH11=0,0,AR11/FC.Serv.GRC!BH11)","v":0}]
[4,"SO371","SO371: PC rental 2Mbit link per km distribution","BTW","TI","TI","£",110.06464874432416,128.73705843662674,126.12927727500274,132.91512948959033,133.57733646790737,null,null,null,36.007971225479992,34.179588639090007,37.549299812323284,26.01604332297557,26.340051284774592,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!10:10,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.40124277905217354},{"$f":"IF($A12=0,0,X12*(1+INDEX(InputPriceChanges.Admin,$A12,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A12,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A12,Y$7))","v":0.40124278032754079},{"$f":"IF($A12=0,0,Y12*(1+INDEX(InputPriceChanges.Admin,$A12,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A12,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A12,Z$7))","v":0.40124278259769441},{"$f":"IF($A12=0,0,Z12*(1+INDEX(InputPriceChanges.Admin,$A12,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A12,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A12,AA$7))","v":0.40124278565857574},{"$f":"IF($A12=0,0,AA12*(1+INDEX(InputPriceChanges.Admin,$A12,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A12,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A12,AB$7))","v":0.40124278900003785},null,null,null,{"$f":"IF($A12=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A12,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A12,AF$7))","v":0},{"$f":"IF($A12=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A12,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A12,AG$7))","v":-7.7267908074831512E-2},{"$f":"IF($A12=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A12,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A12,AH$7))","v":-2.2652981136057126E-2},{"$f":"IF($A12=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A12,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A12,AI$7))","v":-0.13145335139220893},{"$f":"IF($A12=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A12,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A12,AJ$7))","v":-0.112768614482897},null,null,null,0.40124277905217354,0.32397487225270927,0.37858980146163729,0.26978943426636681,0.28847417451714086,null,null,null,36.409214004532167,34.503563511342719,37.92788961378492,26.285832757241938,26.628525459291733,null,null,"£",111.29111732987791,129.95730636007588,127.40097230741905,134.29347504142024,135.04026497382304,null,null,null,{"$f":"IF(FC.Serv.GRC!BD12=0,0,AN12/FC.Serv.GRC!BD12)","v":0.6022217164638588},{"$f":"IF(FC.Serv.GRC!BE12=0,0,AO12/FC.Serv.GRC!BE12)","v":0.56968418605470506},{"$f":"IF(FC.Serv.GRC!BF12=0,0,AP12/FC.Serv.GRC!BF12)","v":0.61096013460533249},{"$f":"IF(FC.Serv.GRC!BG12=0,0,AQ12/FC.Serv.GRC!BG12)","v":0.58870561751399597},{"$f":"IF(FC.Serv.GRC!BH12=0,0,AR12/FC.Serv.GRC!BH12)","v":0.62632958240685932}]
[5,"ST371","ST371: Siteconnect rental 2Mbit link per km distribution","BTW","TI","TI","£",109.78098164348383,128.40560226260203,125.80595501222196,132.57470606428546,133.23521186869965,null,null,null,7.4758084687250754,7.1224654788464443,4.1371154113528839,3.3617002931694024,3.716293631762162,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!11:11,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A13=0,0,X13*(1+INDEX(InputPriceChanges.Admin,$A13,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A13,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A13,Y$7))","v":0},{"$f":"IF($A13=0,0,Y13*(1+INDEX(InputPriceChanges.Admin,$A13,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A13,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A13,Z$7))","v":0},{"$f":"IF($A13=0,0,Z13*(1+INDEX(InputPriceChanges.Admin,$A13,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A13,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A13,AA$7))","v":0},{"$f":"IF($A13=0,0,AA13*(1+INDEX(InputPriceChanges.Admin,$A13,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A13,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A13,AB$7))","v":0},null,null,null,{"$f":"IF($A13=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A13,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A13,AF$7))","v":0},{"$f":"IF($A13=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A13,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A13,AG$7))","v":0},{"$f":"IF($A13=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A13,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A13,AH$7))","v":0},{"$f":"IF($A13=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A13,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A13,AI$7))","v":0},{"$f":"IF($A13=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A13,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A13,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,7.4758084687250754,7.1224654788464443,4.1371154113528839,3.3617002931694024,3.716293631762162,null,null,"£",109.78098164348384,128.405602262602,125.80595501222194,132.57470606428546,133.23521186869965,null,null,null,{"$f":"IF(FC.Serv.GRC!BD13=0,0,AN13/FC.Serv.GRC!BD13)","v":0},{"$f":"IF(FC.Serv.GRC!BE13=0,0,AO13/FC.Serv.GRC!BE13)","v":0},{"$f":"IF(FC.Serv.GRC!BF13=0,0,AP13/FC.Serv.GRC!BF13)","v":0},{"$f":"IF(FC.Serv.GRC!BG13=0,0,AQ13/FC.Serv.GRC!BG13)","v":0},{"$f":"IF(FC.Serv.GRC!BH13=0,0,AR13/FC.Serv.GRC!BH13)","v":0}]
[6,"SY371","SY371: PPC rental 2Mbit CLZ link per km dist  ext","BTW","TI","TI","£",110.32782902666489,129.04424443507375,126.42751625016663,133.22885009832873,133.89262992084619,null,null,null,1.0645256403210328,1.1650565255868699,0.86672666003014553,0.91530564908453227,0.72948617973360952,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!12:12,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.1600855583368487E-2},{"$f":"IF($A14=0,0,X14*(1+INDEX(InputPriceChanges.Admin,$A14,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A14,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A14,Y$7))","v":1.1600855590774504E-2},{"$f":"IF($A14=0,0,Y14*(1+INDEX(InputPriceChanges.Admin,$A14,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A14,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A14,Z$7))","v":1.1600855603957214E-2},{"$f":"IF($A14=0,0,Z14*(1+INDEX(InputPriceChanges.Admin,$A14,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A14,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A14,AA$7))","v":1.1600855621731656E-2},{"$f":"IF($A14=0,0,AA14*(1+INDEX(InputPriceChanges.Admin,$A14,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A14,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A14,AB$7))","v":1.1600855641135421E-2},null,null,null,{"$f":"IF($A14=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A14,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A14,AF$7))","v":0},{"$f":"IF($A14=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A14,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A14,AG$7))","v":-9.5532077415868687E-4},{"$f":"IF($A14=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A14,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A14,AH$7))","v":-3.5098162730955295E-3},{"$f":"IF($A14=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A14,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A14,AI$7))","v":-3.0904708335817441E-3},{"$f":"IF($A14=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A14,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A14,AJ$7))","v":-4.7414533554253555E-3},null,null,null,1.1600855583368487E-2,1.0645534816615817E-2,8.0910393308616848E-3,8.5103847881499127E-3,6.8594022857100655E-3,null,null,null,1.0761264959044012,1.1757020604034858,0.87481769936100717,0.92381603387268219,0.73634558201931954,null,null,"£",111.53014596755033,130.22336747918999,127.60773840515108,134.46759344089801,135.15163034776882,null,null,null,{"$f":"IF(FC.Serv.GRC!BD14=0,0,AN14/FC.Serv.GRC!BD14)","v":0.54675074090839193},{"$f":"IF(FC.Serv.GRC!BE14=0,0,AO14/FC.Serv.GRC!BE14)","v":0.52811444782181105},{"$f":"IF(FC.Serv.GRC!BF14=0,0,AP14/FC.Serv.GRC!BF14)","v":0.49201969588825861},{"$f":"IF(FC.Serv.GRC!BG14=0,0,AQ14/FC.Serv.GRC!BG14)","v":0.51673341194729472},{"$f":"IF(FC.Serv.GRC!BH14=0,0,AR14/FC.Serv.GRC!BH14)","v":0.48856953940939396}]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int","BTW","TI","TI","£",110.28108752808923,128.98926653292045,126.37235170640979,133.17044854871853,133.83394209676436,null,null,null,0.71015065189362947,0.66586569159278342,0.83082704881299863,0.71792700040388624,0.64351305701926653,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!13:13,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":8.057133531260011E-3},{"$f":"IF($A15=0,0,X15*(1+INDEX(InputPriceChanges.Admin,$A15,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A15,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A15,Y$7))","v":8.0571335367415446E-3},{"$f":"IF($A15=0,0,Y15*(1+INDEX(InputPriceChanges.Admin,$A15,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A15,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A15,Z$7))","v":8.057133546498672E-3},{"$f":"IF($A15=0,0,Z15*(1+INDEX(InputPriceChanges.Admin,$A15,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A15,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A15,AA$7))","v":8.0571335596543499E-3},{"$f":"IF($A15=0,0,AA15*(1+INDEX(InputPriceChanges.Admin,$A15,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A15,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A15,AB$7))","v":8.0571335740159643E-3},null,null,null,{"$f":"IF($A15=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A15,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A15,AF$7))","v":0},{"$f":"IF($A15=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A15,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A15,AG$7))","v":-1.9107412717830007E-3},{"$f":"IF($A15=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A15,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A15,AH$7))","v":1.2552944091195762E-3},{"$f":"IF($A15=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A15,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A15,AI$7))","v":-7.2955546766490214E-4},{"$f":"IF($A15=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A15,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A15,AJ$7))","v":-1.9084982940092516E-3},null,null,null,8.057133531260011E-3,6.1463922649585435E-3,9.3124279556182476E-3,7.3275780919894477E-3,6.1486352800067126E-3,null,null,null,0.7182077854248895,0.67201208385774192,0.84013947676861689,0.72525457849587571,0.64966169229927329,null,null,"£",111.53230013462147,130.17992500968347,127.78881187405761,134.52966314955822,135.11269796513815,null,null,null,{"$f":"IF(FC.Serv.GRC!BD15=0,0,AN15/FC.Serv.GRC!BD15)","v":0.42189141398448404},{"$f":"IF(FC.Serv.GRC!BE15=0,0,AO15/FC.Serv.GRC!BE15)","v":0.38048733804115936},{"$f":"IF(FC.Serv.GRC!BF15=0,0,AP15/FC.Serv.GRC!BF15)","v":0.47980644126008126},{"$f":"IF(FC.Serv.GRC!BG15=0,0,AQ15/FC.Serv.GRC!BG15)","v":0.43926549272523718},{"$f":"IF(FC.Serv.GRC!BH15=0,0,AR15/FC.Serv.GRC!BH15)","v":0.40086469049961654}]
[8,"SE373","SE373: PPC rental 34Mbit link per km distribution","BTW","TI",0,"£",1104.7948300860226,1270.1623049455698,1623.7533950443012,1783.3535245453163,1967.7226005802559,null,null,null,9.1051444962573544,7.5693162332303565,6.9248364867723327,4.2754680561720324,3.7228101637632931,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!14:14,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":6.3000360850743606E-2},{"$f":"IF($A16=0,0,X16*(1+INDEX(InputPriceChanges.Admin,$A16,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A16,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A16,Y$7))","v":6.3000360893747193E-2},{"$f":"IF($A16=0,0,Y16*(1+INDEX(InputPriceChanges.Admin,$A16,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A16,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A16,Z$7))","v":6.3000360970293559E-2},{"$f":"IF($A16=0,0,Z16*(1+INDEX(InputPriceChanges.Admin,$A16,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A16,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A16,AA$7))","v":6.3000361073502154E-2},{"$f":"IF($A16=0,0,AA16*(1+INDEX(InputPriceChanges.Admin,$A16,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A16,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A16,AB$7))","v":6.3000361186171527E-2},null,null,null,{"$f":"IF($A16=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A16,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A16,AF$7))","v":0},{"$f":"IF($A16=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A16,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A16,AG$7))","v":-1.8234496307724283E-2},{"$f":"IF($A16=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A16,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A16,AH$7))","v":-3.1336965894830683E-2},{"$f":"IF($A16=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A16,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A16,AI$7))","v":-4.3566058833292398E-2},{"$f":"IF($A16=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A16,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A16,AJ$7))","v":-4.6471302315643434E-2},null,null,null,6.3000360850743606E-2,4.4765864586022913E-2,3.1663395075462876E-2,1.9434302240209755E-2,1.6529058870528093E-2,null,null,null,9.1681448571080981,7.6140820978163797,6.9564998818477957,4.2949023584122425,3.7393392226338213,null,null,"£",1112.4391319408769,1277.6742006034419,1631.1779090166704,1791.4598256430695,1976.4591735654822,null,null,null,{"$f":"IF(FC.Serv.GRC!BD16=0,0,AN16/FC.Serv.GRC!BD16)","v":0.42521654148317833},{"$f":"IF(FC.Serv.GRC!BE16=0,0,AO16/FC.Serv.GRC!BE16)","v":0.38497816323868173},{"$f":"IF(FC.Serv.GRC!BF16=0,0,AP16/FC.Serv.GRC!BF16)","v":0.34190181148314169},{"$f":"IF(FC.Serv.GRC!BG16=0,0,AQ16/FC.Serv.GRC!BG16)","v":0.29213167708719928},{"$f":"IF(FC.Serv.GRC!BH16=0,0,AR16/FC.Serv.GRC!BH16)","v":0.27796442080343914}]
[9,"SO373","SO373: PC rental 34Mbit link per km distribution","BTW","TI",0,"£",1106.1079945089693,1271.6731972779419,1625.6843528414659,1785.4734628525207,1970.0620956399312,null,null,null,11.808587727778855,11.25116706785742,11.979434086437182,9.7178268900236233,9.7042982493157286,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!15:15,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.11435308989059577},{"$f":"IF($A17=0,0,X17*(1+INDEX(InputPriceChanges.Admin,$A17,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A17,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A17,Y$7))","v":0.11435309021708057},{"$f":"IF($A17=0,0,Y17*(1+INDEX(InputPriceChanges.Admin,$A17,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A17,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A17,Z$7))","v":0.11435309079822352},{"$f":"IF($A17=0,0,Z17*(1+INDEX(InputPriceChanges.Admin,$A17,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A17,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A17,AA$7))","v":0.11435309158178703},{"$f":"IF($A17=0,0,AA17*(1+INDEX(InputPriceChanges.Admin,$A17,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A17,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A17,AB$7))","v":0.11435309243717723},null,null,null,{"$f":"IF($A17=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A17,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A17,AF$7))","v":0},{"$f":"IF($A17=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A17,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A17,AG$7))","v":-2.5797361375069713E-2},{"$f":"IF($A17=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A17,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A17,AH$7))","v":-4.3406187159920118E-2},{"$f":"IF($A17=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A17,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A17,AI$7))","v":-6.2819016122921803E-2},{"$f":"IF($A17=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A17,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A17,AJ$7))","v":-5.9614407366856047E-2},null,null,null,0.11435308989059577,8.855572884201085E-2,7.0946903638303402E-2,5.1534075458865222E-2,5.4738685070321182E-2,null,null,null,11.922940817669451,11.33972279669943,12.050380990075485,9.7693609654824893,9.7590369343860495,null,null,"£",1116.8194250238344,1281.6822875487208,1635.3122927170166,1794.9419093689849,1981.1745538364642,null,null,null,{"$f":"IF(FC.Serv.GRC!BD17=0,0,AN17/FC.Serv.GRC!BD17)","v":0.50312157130677959},{"$f":"IF(FC.Serv.GRC!BE17=0,0,AO17/FC.Serv.GRC!BE17)","v":0.44942484091126245},{"$f":"IF(FC.Serv.GRC!BF17=0,0,AP17/FC.Serv.GRC!BF17)","v":0.41109376036157375},{"$f":"IF(FC.Serv.GRC!BG17=0,0,AQ17/FC.Serv.GRC!BG17)","v":0.36622506152591711},{"$f":"IF(FC.Serv.GRC!BH17=0,0,AR17/FC.Serv.GRC!BH17)","v":0.4141628472618592}]
[10,"SE375","SE375: PPC rental 140Mbit link per km distribution","BTW","TI",0,"£",2059.0929411350617,2422.6593905795671,2567.4260362955233,4170.6083676424378,4358.4298941950674,null,null,null,3.1704265833244762,2.1724798858052261,2.4406917995321669,3.26881062558228,2.9692409848199626,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!16:16,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.1835318392143163E-2},{"$f":"IF($A18=0,0,X18*(1+INDEX(InputPriceChanges.Admin,$A18,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A18,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A18,Y$7))","v":1.1835318401030737E-2},{"$f":"IF($A18=0,0,Y18*(1+INDEX(InputPriceChanges.Admin,$A18,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A18,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A18,Z$7))","v":1.1835318416850623E-2},{"$f":"IF($A18=0,0,Z18*(1+INDEX(InputPriceChanges.Admin,$A18,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A18,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A18,AA$7))","v":1.1835318438180803E-2},{"$f":"IF($A18=0,0,AA18*(1+INDEX(InputPriceChanges.Admin,$A18,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A18,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A18,AB$7))","v":1.183531846146625E-2},null,null,null,{"$f":"IF($A18=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A18,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A18,AF$7))","v":0},{"$f":"IF($A18=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A18,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A18,AG$7))","v":-4.070671612550098E-3},{"$f":"IF($A18=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A18,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A18,AH$7))","v":-3.1558792159784368E-3},{"$f":"IF($A18=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A18,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A18,AI$7))","v":-4.1581238171196268E-3},{"$f":"IF($A18=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A18,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A18,AJ$7))","v":-4.4574285109712924E-3},null,null,null,1.1835318392143163E-2,7.7646467884806393E-3,8.6794392008721858E-3,7.6771946210611765E-3,7.3778899504949574E-3,null,null,null,3.1822619017166196,2.1802445325937065,2.4493712387330389,3.2764878202033412,2.9766188747704576,null,null,"£",2066.7796103945007,2431.3182023732024,2576.5561600534816,4180.4035426446344,4369.2596032960519,null,null,null,{"$f":"IF(FC.Serv.GRC!BD18=0,0,AN18/FC.Serv.GRC!BD18)","v":0.63518182800875511},{"$f":"IF(FC.Serv.GRC!BE18=0,0,AO18/FC.Serv.GRC!BE18)","v":0.61691501941616711},{"$f":"IF(FC.Serv.GRC!BF18=0,0,AP18/FC.Serv.GRC!BF18)","v":0.66289822859766456},{"$f":"IF(FC.Serv.GRC!BG18=0,0,AQ18/FC.Serv.GRC!BG18)","v":0.66619421208470675},{"$f":"IF(FC.Serv.GRC!BH18=0,0,AR18/FC.Serv.GRC!BH18)","v":0.69866700810701621}]
[11,"SE753","SE753: Netstream 16 LL 155mbit rentals Per km","BTW","TI",0,"£",{"$f":"IF($A19=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A19)))","v":2070.3279634354644},2435.867722417544,2581.4278248037476,4193.3983583724676,4382.2386899356634,null,null,null,1.8997329398901837,0.81647266170002375,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!17:17,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A19=0,0,X19*(1+INDEX(InputPriceChanges.Admin,$A19,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A19,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A19,Y$7))","v":0},{"$f":"IF($A19=0,0,Y19*(1+INDEX(InputPriceChanges.Admin,$A19,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A19,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A19,Z$7))","v":0},{"$f":"IF($A19=0,0,Z19*(1+INDEX(InputPriceChanges.Admin,$A19,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A19,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A19,AA$7))","v":0},{"$f":"IF($A19=0,0,AA19*(1+INDEX(InputPriceChanges.Admin,$A19,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A19,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A19,AB$7))","v":0},null,null,null,{"$f":"IF($A19=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A19,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A19,AF$7))","v":0},{"$f":"IF($A19=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A19,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A19,AG$7))","v":0},{"$f":"IF($A19=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A19,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A19,AH$7))","v":0},{"$f":"IF($A19=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A19,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A19,AI$7))","v":0},{"$f":"IF($A19=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A19,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A19,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,1.8997329398901837,0.81647266170002375,0,0,0,null,null,"£",2070.3279634354644,2435.8677224175435,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD19=0,0,AN19/FC.Serv.GRC!BD19)","v":0},{"$f":"IF(FC.Serv.GRC!BE19=0,0,AO19/FC.Serv.GRC!BE19)","v":0},{"$f":"IF(FC.Serv.GRC!BF19=0,0,AP19/FC.Serv.GRC!BF19)","v":0},{"$f":"IF(FC.Serv.GRC!BG19=0,0,AQ19/FC.Serv.GRC!BG19)","v":0},{"$f":"IF(FC.Serv.GRC!BH19=0,0,AR19/FC.Serv.GRC!BH19)","v":0}]
[12,"SO375","SO375: PC rental 140Mbit link per km distribution","BTW","TI",0,"£",2065.2411409657143,2429.9085992895552,2575.1022123410035,4183.0110150789569,4371.4022566126796,null,null,null,7.2532508015400463,4.6628721502891928,4.070453910327827,6.8740289387271378,7.9817957570784497,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!18:18,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.7608557741978731E-2},{"$f":"IF($A20=0,0,X20*(1+INDEX(InputPriceChanges.Admin,$A20,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A20,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A20,Y$7))","v":2.7608557757773461E-2},{"$f":"IF($A20=0,0,Y20*(1+INDEX(InputPriceChanges.Admin,$A20,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A20,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A20,Z$7))","v":2.7608557785888083E-2},{"$f":"IF($A20=0,0,Z20*(1+INDEX(InputPriceChanges.Admin,$A20,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A20,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A20,AA$7))","v":2.7608557823795444E-2},{"$f":"IF($A20=0,0,AA20*(1+INDEX(InputPriceChanges.Admin,$A20,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A20,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A20,AB$7))","v":2.7608557865177644E-2},null,null,null,{"$f":"IF($A20=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A20,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A20,AF$7))","v":0},{"$f":"IF($A20=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A20,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A20,AG$7))","v":-1.3203919621315516E-2},{"$f":"IF($A20=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A20,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A20,AH$7))","v":-1.6450086465411844E-2},{"$f":"IF($A20=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A20,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A20,AI$7))","v":-1.3275939622516351E-2},{"$f":"IF($A20=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A20,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A20,AJ$7))","v":-8.4776631686566493E-3},null,null,null,2.7608557741978731E-2,1.4404638136457945E-2,1.1158471320476239E-2,1.4332618201279092E-2,1.9130894696520996E-2,null,null,null,7.280859359282025,4.677276788425651,4.081612381648303,6.8883615569284169,8.0009266517749715,null,null,"£",2073.1022133112829,2437.4151216537302,2582.1614260839215,4191.7327560470667,4381.8797028907593,null,null,null,{"$f":"IF(FC.Serv.GRC!BD20=0,0,AN20/FC.Serv.GRC!BD20)","v":0.37480979283453719},{"$f":"IF(FC.Serv.GRC!BE20=0,0,AO20/FC.Serv.GRC!BE20)","v":0.30202137317713385},{"$f":"IF(FC.Serv.GRC!BF20=0,0,AP20/FC.Serv.GRC!BF20)","v":0.26453840375102555},{"$f":"IF(FC.Serv.GRC!BG20=0,0,AQ20/FC.Serv.GRC!BG20)","v":0.33176103464485429},{"$f":"IF(FC.Serv.GRC!BH20=0,0,AR20/FC.Serv.GRC!BH20)","v":0.41428875017285721}]
[13,"ST375","ST375: Site Connect PPC rental 140Mbit link km dist","BTW","TI",0,"£",2054.7461962168136,2417.2182458025536,2561.7912273587417,4162.8685099055347,4350.1050925772633,null,null,null,9.1247911173732502E-2,0.14923531583273325,0.1151523274805919,0.22319208117924549,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!19:19,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A21=0,0,X21*(1+INDEX(InputPriceChanges.Admin,$A21,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A21,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A21,Y$7))","v":0},{"$f":"IF($A21=0,0,Y21*(1+INDEX(InputPriceChanges.Admin,$A21,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A21,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A21,Z$7))","v":0},{"$f":"IF($A21=0,0,Z21*(1+INDEX(InputPriceChanges.Admin,$A21,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A21,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A21,AA$7))","v":0},{"$f":"IF($A21=0,0,AA21*(1+INDEX(InputPriceChanges.Admin,$A21,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A21,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A21,AB$7))","v":0},null,null,null,{"$f":"IF($A21=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A21,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A21,AF$7))","v":0},{"$f":"IF($A21=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A21,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A21,AG$7))","v":0},{"$f":"IF($A21=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A21,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A21,AH$7))","v":0},{"$f":"IF($A21=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A21,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A21,AI$7))","v":0},{"$f":"IF($A21=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A21,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A21,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,9.1247911173732502E-2,0.14923531583273325,0.1151523274805919,0.22319208117924549,0,null,null,"£",2054.7461962168136,2417.2182458025536,2561.7912273587422,4162.8685099055347,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD21=0,0,AN21/FC.Serv.GRC!BD21)","v":0},{"$f":"IF(FC.Serv.GRC!BE21=0,0,AO21/FC.Serv.GRC!BE21)","v":0},{"$f":"IF(FC.Serv.GRC!BF21=0,0,AP21/FC.Serv.GRC!BF21)","v":0},{"$f":"IF(FC.Serv.GRC!BG21=0,0,AQ21/FC.Serv.GRC!BG21)","v":0},{"$f":"IF(FC.Serv.GRC!BH21=0,0,AR21/FC.Serv.GRC!BH21)","v":0}]
[14,"SE381","SE381: PPC rental 64Kbit link","BTW","TI","TI","£",139.1854437583757,123.99259576560863,98.914093677737455,59.955314595097065,9.088380173443765,null,null,null,2.03800337426989,1.4261021784236338,1.2008926065103365,0.67096929824573037,8.3947268342678891E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!20:20,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":4.6772632979572841E-2},{"$f":"IF($A22=0,0,X22*(1+INDEX(InputPriceChanges.Admin,$A22,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A22,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A22,Y$7))","v":4.6772633011874384E-2},{"$f":"IF($A22=0,0,Y22*(1+INDEX(InputPriceChanges.Admin,$A22,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A22,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A22,Z$7))","v":4.6772633069371128E-2},{"$f":"IF($A22=0,0,Z22*(1+INDEX(InputPriceChanges.Admin,$A22,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A22,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A22,AA$7))","v":4.677263314689481E-2},{"$f":"IF($A22=0,0,AA22*(1+INDEX(InputPriceChanges.Admin,$A22,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A22,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A22,AB$7))","v":4.6772633231524828E-2},null,null,null,{"$f":"IF($A22=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A22,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A22,AF$7))","v":0},{"$f":"IF($A22=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A22,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A22,AG$7))","v":-1.1880933903982937E-2},{"$f":"IF($A22=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A22,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A22,AH$7))","v":-7.4305563809896761E-3},{"$f":"IF($A22=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A22,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A22,AI$7))","v":-1.1609259012646622E-2},{"$f":"IF($A22=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A22,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A22,AJ$7))","v":-1.9476812899505681E-2},null,null,null,4.6772632979572841E-2,3.4891699107891444E-2,3.9342076688381453E-2,3.5163374134248186E-2,2.7295820332019147E-2,null,null,null,2.084776007249463,1.4609938775315252,1.2402346831987179,0.70613267237997857,0.11124308867469804,null,null,"£",142.37978080374086,127.02625801542175,102.15458815487438,63.09738259128703,12.043506614375072,null,null,null,{"$f":"IF(FC.Serv.GRC!BD22=0,0,AN22/FC.Serv.GRC!BD22)","v":0.43386271061092607},{"$f":"IF(FC.Serv.GRC!BE22=0,0,AO22/FC.Serv.GRC!BE22)","v":0.38840070327964282},{"$f":"IF(FC.Serv.GRC!BF22=0,0,AP22/FC.Serv.GRC!BF22)","v":0.42080747124276519},{"$f":"IF(FC.Serv.GRC!BG22=0,0,AQ22/FC.Serv.GRC!BG22)","v":0.39931814845586233},{"$f":"IF(FC.Serv.GRC!BH22=0,0,AR22/FC.Serv.GRC!BH22)","v":0.35506200015032158}]
[15,"SH381","SH381: RBS PPC rental 64Kbit link","BTW","TI","TI","£",139.0643957271491,123.88476078517667,98.828069191433869,59.903172125329142,9.0804761103655611,null,null,null,5.7352131512295621,3.3680565205092141,3.0958041941163099,1.6389557515075126,0.16181249855467608,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!21:21,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A23=0,0,X23*(1+INDEX(InputPriceChanges.Admin,$A23,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A23,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A23,Y$7))","v":0},{"$f":"IF($A23=0,0,Y23*(1+INDEX(InputPriceChanges.Admin,$A23,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A23,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A23,Z$7))","v":0},{"$f":"IF($A23=0,0,Z23*(1+INDEX(InputPriceChanges.Admin,$A23,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A23,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A23,AA$7))","v":0},{"$f":"IF($A23=0,0,AA23*(1+INDEX(InputPriceChanges.Admin,$A23,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A23,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A23,AB$7))","v":0},null,null,null,{"$f":"IF($A23=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A23,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A23,AF$7))","v":0},{"$f":"IF($A23=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A23,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A23,AG$7))","v":0},{"$f":"IF($A23=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A23,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A23,AH$7))","v":0},{"$f":"IF($A23=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A23,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A23,AI$7))","v":0},{"$f":"IF($A23=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A23,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A23,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,5.7352131512295621,3.3680565205092141,3.0958041941163099,1.6389557515075126,0.16181249855467608,null,null,"£",139.0643957271491,123.88476078517665,98.828069191433869,59.903172125329142,9.0804761103655629,null,null,null,{"$f":"IF(FC.Serv.GRC!BD23=0,0,AN23/FC.Serv.GRC!BD23)","v":0},{"$f":"IF(FC.Serv.GRC!BE23=0,0,AO23/FC.Serv.GRC!BE23)","v":0},{"$f":"IF(FC.Serv.GRC!BF23=0,0,AP23/FC.Serv.GRC!BF23)","v":0},{"$f":"IF(FC.Serv.GRC!BG23=0,0,AQ23/FC.Serv.GRC!BG23)","v":0},{"$f":"IF(FC.Serv.GRC!BH23=0,0,AR23/FC.Serv.GRC!BH23)","v":0}]
[16,"SO381","SO381: PC rental 64Kbit link","BTW","TI","TI","£",139.2505455420571,124.05059133561697,98.960359176167231,59.983357742540683,9.0926311191180353,null,null,null,7.9713557043913958,4.2386819823317676,2.2754445278558548,0.68921884544848955,6.1549804671332434E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!22:22,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.1821599553683122},{"$f":"IF($A24=0,0,X24*(1+INDEX(InputPriceChanges.Admin,$A24,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A24,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A24,Y$7))","v":0.18215995586798292},{"$f":"IF($A24=0,0,Y24*(1+INDEX(InputPriceChanges.Admin,$A24,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A24,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A24,Z$7))","v":0.18215995675739682},{"$f":"IF($A24=0,0,Z24*(1+INDEX(InputPriceChanges.Admin,$A24,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A24,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A24,AA$7))","v":0.18215995795660656},{"$f":"IF($A24=0,0,AA24*(1+INDEX(InputPriceChanges.Admin,$A24,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A24,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A24,AB$7))","v":0.18215995926574383},null,null,null,{"$f":"IF($A24=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A24,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A24,AF$7))","v":0},{"$f":"IF($A24=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A24,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A24,AG$7))","v":-5.9316581490285583E-2},{"$f":"IF($A24=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A24,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A24,AH$7))","v":-8.5339780121842138E-2},{"$f":"IF($A24=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A24,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A24,AI$7))","v":-0.10849684008309593},{"$f":"IF($A24=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A24,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A24,AJ$7))","v":-0.10991012899131919},null,null,null,0.1821599553683122,0.12284337437769734,9.6820176635554686E-2,7.3663117873510625E-2,7.2249830274424637E-2,null,null,null,8.1535156597597087,4.361525356709465,2.3722647044914096,0.7628819633220002,0.13379963494575708,null,null,"£",142.43267341360351,127.64576391443659,103.17112297992514,66.394327467204079,19.765955894268917,null,null,null,{"$f":"IF(FC.Serv.GRC!BD24=0,0,AN24/FC.Serv.GRC!BD24)","v":0.67437641566767614},{"$f":"IF(FC.Serv.GRC!BE24=0,0,AO24/FC.Serv.GRC!BE24)","v":0.66238495313939461},{"$f":"IF(FC.Serv.GRC!BF24=0,0,AP24/FC.Serv.GRC!BF24)","v":0.67024146000350648},{"$f":"IF(FC.Serv.GRC!BG24=0,0,AQ24/FC.Serv.GRC!BG24)","v":0.72040495602166532},{"$f":"IF(FC.Serv.GRC!BH24=0,0,AR24/FC.Serv.GRC!BH24)","v":0.85067731698620941}]
[17,"SE383","SE383: PPC rental 2Mbit link","BTW","TI","TI","£",159.99171461112709,135.43794360482411,101.57944857521976,51.222023321096145,-7.0211191285437895,null,null,null,4.3789572297350876,2.6338881155808691,1.7246033626683204,1.0034801538411913,-0.11050078820220284,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!23:23,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.19445979339455149},{"$f":"IF($A25=0,0,X25*(1+INDEX(InputPriceChanges.Admin,$A25,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A25,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A25,Y$7))","v":0.19445979384190587},{"$f":"IF($A25=0,0,Y25*(1+INDEX(InputPriceChanges.Admin,$A25,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A25,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A25,Z$7))","v":0.19445979463819674},{"$f":"IF($A25=0,0,Z25*(1+INDEX(InputPriceChanges.Admin,$A25,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A25,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A25,AA$7))","v":0.19445979571184732},{"$f":"IF($A25=0,0,AA25*(1+INDEX(InputPriceChanges.Admin,$A25,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A25,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A25,AB$7))","v":0.19445979688391585},null,null,null,{"$f":"IF($A25=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A25,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A25,AF$7))","v":0},{"$f":"IF($A25=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A25,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A25,AG$7))","v":-5.7446525690485362E-2},{"$f":"IF($A25=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A25,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A25,AH$7))","v":-7.6733854506830207E-2},{"$f":"IF($A25=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A25,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A25,AI$7))","v":-4.1059734274758994E-2},{"$f":"IF($A25=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A25,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A25,AJ$7))","v":-7.2283938362710118E-2},null,null,null,0.19445979339455149,0.13701326815142051,0.11772594013136653,0.15340006143708834,0.12217585852120573,null,null,null,4.5734170231296387,2.7709013837322898,1.842329302799687,1.1568802152782796,1.1675070319002889E-2,null,null,"£",167.09659235618832,142.48334358792565,108.51352764545955,59.052234505951951,0.74182330169307265,null,null,null,{"$f":"IF(FC.Serv.GRC!BD25=0,0,AN25/FC.Serv.GRC!BD25)","v":0.4850518507245869},{"$f":"IF(FC.Serv.GRC!BE25=0,0,AO25/FC.Serv.GRC!BE25)","v":0.44087782213976201},{"$f":"IF(FC.Serv.GRC!BF25=0,0,AP25/FC.Serv.GRC!BF25)","v":0.41646072064210732},{"$f":"IF(FC.Serv.GRC!BG25=0,0,AQ25/FC.Serv.GRC!BG25)","v":0.49102565797291275},{"$f":"IF(FC.Serv.GRC!BH25=0,0,AR25/FC.Serv.GRC!BH25)","v":0.45489451965947314}]
[18,"SE744","SE744: Netstream 16 LL 2mbit rentals Links","BTW","TI",0,"£",162.47754518266495,137.49224606976242,103.01094533080935,51.739078658024169,-7.5526942700993285,null,null,null,2.1439084153822546E-2,1.5979249409666468E-2,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!24:24,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A26=0,0,X26*(1+INDEX(InputPriceChanges.Admin,$A26,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A26,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A26,Y$7))","v":0},{"$f":"IF($A26=0,0,Y26*(1+INDEX(InputPriceChanges.Admin,$A26,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A26,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A26,Z$7))","v":0},{"$f":"IF($A26=0,0,Z26*(1+INDEX(InputPriceChanges.Admin,$A26,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A26,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A26,AA$7))","v":0},{"$f":"IF($A26=0,0,AA26*(1+INDEX(InputPriceChanges.Admin,$A26,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A26,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A26,AB$7))","v":0},null,null,null,{"$f":"IF($A26=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A26,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A26,AF$7))","v":0},{"$f":"IF($A26=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A26,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A26,AG$7))","v":0},{"$f":"IF($A26=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A26,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A26,AH$7))","v":0},{"$f":"IF($A26=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A26,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A26,AI$7))","v":0},{"$f":"IF($A26=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A26,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A26,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,2.1439084153822546E-2,1.5979249409666468E-2,0,0,0,null,null,"£",162.47754518266495,137.49224606976242,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD26=0,0,AN26/FC.Serv.GRC!BD26)","v":0},{"$f":"IF(FC.Serv.GRC!BE26=0,0,AO26/FC.Serv.GRC!BE26)","v":0},{"$f":"IF(FC.Serv.GRC!BF26=0,0,AP26/FC.Serv.GRC!BF26)","v":0},{"$f":"IF(FC.Serv.GRC!BG26=0,0,AQ26/FC.Serv.GRC!BG26)","v":0},{"$f":"IF(FC.Serv.GRC!BH26=0,0,AR26/FC.Serv.GRC!BH26)","v":0}]
[19,"SH383","SH383: PPC RBS rental 2Mbit link","BTW","TI","TI","£",160.19712233379227,135.6106995533714,101.70655359922496,51.281499375472109,-7.039659293500188,null,null,null,3.9654249153669143,2.6012389692406717,1.5922333119376624,0.37844394837387785,-3.578378497160261E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!25:25,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A27=0,0,X27*(1+INDEX(InputPriceChanges.Admin,$A27,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A27,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A27,Y$7))","v":0},{"$f":"IF($A27=0,0,Y27*(1+INDEX(InputPriceChanges.Admin,$A27,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A27,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A27,Z$7))","v":0},{"$f":"IF($A27=0,0,Z27*(1+INDEX(InputPriceChanges.Admin,$A27,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A27,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A27,AA$7))","v":0},{"$f":"IF($A27=0,0,AA27*(1+INDEX(InputPriceChanges.Admin,$A27,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A27,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A27,AB$7))","v":0},null,null,null,{"$f":"IF($A27=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A27,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A27,AF$7))","v":0},{"$f":"IF($A27=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A27,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A27,AG$7))","v":0},{"$f":"IF($A27=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A27,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A27,AH$7))","v":0},{"$f":"IF($A27=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A27,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A27,AI$7))","v":0},{"$f":"IF($A27=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A27,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A27,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,3.9654249153669143,2.6012389692406717,1.5922333119376624,0.37844394837387785,-3.578378497160261E-2,null,null,"£",160.19712233379227,135.61069955337143,101.70655359922496,51.281499375472102,-7.039659293500188,null,null,null,{"$f":"IF(FC.Serv.GRC!BD27=0,0,AN27/FC.Serv.GRC!BD27)","v":0},{"$f":"IF(FC.Serv.GRC!BE27=0,0,AO27/FC.Serv.GRC!BE27)","v":0},{"$f":"IF(FC.Serv.GRC!BF27=0,0,AP27/FC.Serv.GRC!BF27)","v":0},{"$f":"IF(FC.Serv.GRC!BG27=0,0,AQ27/FC.Serv.GRC!BG27)","v":0},{"$f":"IF(FC.Serv.GRC!BH27=0,0,AR27/FC.Serv.GRC!BH27)","v":0}]
[20,"SO383","SO383: PC rental 2Mbit link","BTW","TI","TI","£",160.27608474519604,135.67713166811967,101.75547850515056,51.3044835748113,-7.0466038016076133,null,null,null,3.1377585690344989,2.5192051997728613,1.8560854266637128,0.62118358095575166,-0.1084877330972884,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!26:26,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.19205587853087949},{"$f":"IF($A28=0,0,X28*(1+INDEX(InputPriceChanges.Admin,$A28,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A28,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A28,Y$7))","v":0.19205587908903965},{"$f":"IF($A28=0,0,Y28*(1+INDEX(InputPriceChanges.Admin,$A28,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A28,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A28,Z$7))","v":0.19205588008256477},{"$f":"IF($A28=0,0,Z28*(1+INDEX(InputPriceChanges.Admin,$A28,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A28,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A28,AA$7))","v":0.19205588142214919},{"$f":"IF($A28=0,0,AA28*(1+INDEX(InputPriceChanges.Admin,$A28,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A28,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A28,AB$7))","v":0.19205588288452888},null,null,null,{"$f":"IF($A28=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A28,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A28,AF$7))","v":0},{"$f":"IF($A28=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A28,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A28,AG$7))","v":-1.0992052523805976E-2},{"$f":"IF($A28=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A28,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A28,AH$7))","v":-1.2915898857002015E-2},{"$f":"IF($A28=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A28,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A28,AI$7))","v":-6.5029169465770448E-2},{"$f":"IF($A28=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A28,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A28,AJ$7))","v":-1.8981883536748741E-2},null,null,null,0.19205587853087949,0.18106382656523368,0.17913998122556277,0.12702671195637874,0.17307399934778014,null,null,null,3.3298144475653784,2.7002690263380948,2.0352254078892758,0.74821029291213037,6.4586266250491742E-2,null,null,"£",170.08626089036071,145.42870753793756,111.57640282638521,61.79581022433608,4.19507179566767,null,null,null,{"$f":"IF(FC.Serv.GRC!BD28=0,0,AN28/FC.Serv.GRC!BD28)","v":0.60804187967874523},{"$f":"IF(FC.Serv.GRC!BE28=0,0,AO28/FC.Serv.GRC!BE28)","v":0.59711512778209852},{"$f":"IF(FC.Serv.GRC!BF28=0,0,AP28/FC.Serv.GRC!BF28)","v":0.59884892519551858},{"$f":"IF(FC.Serv.GRC!BG28=0,0,AQ28/FC.Serv.GRC!BG28)","v":0.57110007847756294},{"$f":"IF(FC.Serv.GRC!BH28=0,0,AR28/FC.Serv.GRC!BH28)","v":0.65669340007450283}]
[21,"ST383","ST383: Siteconnect PPC rental 2Mbit link","BTW","TI","TI","£",{"$f":"IF($A29=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A29)))","v":159.92998724362104},135.38202658151414,101.52951215275903,51.181849500398371,-7.0493420768878696,null,null,null,0.31513528907805533,0.19340431236868666,0.14270919420682984,5.1636057092929302E-2,-5.6302547001157574E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!27:27,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A29=0,0,X29*(1+INDEX(InputPriceChanges.Admin,$A29,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A29,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A29,Y$7))","v":0},{"$f":"IF($A29=0,0,Y29*(1+INDEX(InputPriceChanges.Admin,$A29,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A29,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A29,Z$7))","v":0},{"$f":"IF($A29=0,0,Z29*(1+INDEX(InputPriceChanges.Admin,$A29,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A29,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A29,AA$7))","v":0},{"$f":"IF($A29=0,0,AA29*(1+INDEX(InputPriceChanges.Admin,$A29,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A29,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A29,AB$7))","v":0},null,null,null,{"$f":"IF($A29=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A29,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A29,AF$7))","v":0},{"$f":"IF($A29=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A29,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A29,AG$7))","v":0},{"$f":"IF($A29=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A29,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A29,AH$7))","v":0},{"$f":"IF($A29=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A29,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A29,AI$7))","v":0},{"$f":"IF($A29=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A29,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A29,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0.31513528907805533,0.19340431236868666,0.14270919420682984,5.1636057092929302E-2,-5.6302547001157574E-3,null,null,"£",159.92998724362107,135.38202658151414,101.52951215275901,51.181849500398364,-7.0493420768878705,null,null,null,{"$f":"IF(FC.Serv.GRC!BD29=0,0,AN29/FC.Serv.GRC!BD29)","v":0},{"$f":"IF(FC.Serv.GRC!BE29=0,0,AO29/FC.Serv.GRC!BE29)","v":0},{"$f":"IF(FC.Serv.GRC!BF29=0,0,AP29/FC.Serv.GRC!BF29)","v":0},{"$f":"IF(FC.Serv.GRC!BG29=0,0,AQ29/FC.Serv.GRC!BG29)","v":0},{"$f":"IF(FC.Serv.GRC!BH29=0,0,AR29/FC.Serv.GRC!BH29)","v":0}]
[22,"SY383","SY383: PPC rental 2Mbit CLZ link  et","BTW","TI","TI","£",160.39521958401662,135.77839982670864,101.83234054111198,51.34494786849092,-7.0483120006330751,null,null,null,0.49974498961011643,0.31779237930808341,0.17918817087276892,9.5023961731145593E-2,-9.5386769078114296E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!28:28,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.015396816595956E-2},{"$f":"IF($A30=0,0,X30*(1+INDEX(InputPriceChanges.Admin,$A30,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A30,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A30,Y$7))","v":2.015396818366931E-2},{"$f":"IF($A30=0,0,Y30*(1+INDEX(InputPriceChanges.Admin,$A30,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A30,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A30,Z$7))","v":2.0153968215192674E-2},{"$f":"IF($A30=0,0,Z30*(1+INDEX(InputPriceChanges.Admin,$A30,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A30,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A30,AA$7))","v":2.0153968257696084E-2},{"$f":"IF($A30=0,0,AA30*(1+INDEX(InputPriceChanges.Admin,$A30,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A30,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A30,AB$7))","v":2.0153968304095642E-2},null,null,null,{"$f":"IF($A30=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A30,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A30,AF$7))","v":0},{"$f":"IF($A30=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A30,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A30,AG$7))","v":-5.7029828165320968E-3},{"$f":"IF($A30=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A30,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A30,AH$7))","v":-9.8634913264266065E-3},{"$f":"IF($A30=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A30,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A30,AI$7))","v":-7.9147851396959099E-3},{"$f":"IF($A30=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A30,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A30,AJ$7))","v":-1.1394068907056069E-2},null,null,null,2.015396816595956E-2,1.4450985367137213E-2,1.0290476888766067E-2,1.2239183118000175E-2,8.7598993970395729E-3,null,null,null,0.51989895777607598,0.33224336467522064,0.189478647761535,0.10726314484914577,-7.787775107718567E-4,null,null,"£",166.86371895204496,141.952656343939,107.6804015027439,57.958229483970641,-0.57545369531295421,null,null,null,{"$f":"IF(FC.Serv.GRC!BD30=0,0,AN30/FC.Serv.GRC!BD30)","v":0.42087621100291867},{"$f":"IF(FC.Serv.GRC!BE30=0,0,AO30/FC.Serv.GRC!BE30)","v":0.37410383189441443},{"$f":"IF(FC.Serv.GRC!BF30=0,0,AP30/FC.Serv.GRC!BF30)","v":0.32471048598858421},{"$f":"IF(FC.Serv.GRC!BG30=0,0,AQ30/FC.Serv.GRC!BG30)","v":0.37338858467237934},{"$f":"IF(FC.Serv.GRC!BH30=0,0,AR30/FC.Serv.GRC!BH30)","v":0.3263872357819535}]
[23,"SZ383","SZ383: PC rental 2Mbit CLZ link  int","BTW","TI","TI","£",160.31721526667272,135.71199085582637,101.78171251835822,51.317879750833384,-7.048063171716958,null,null,null,0.26880387483763013,0.26901904296568779,0.15994285054302385,5.5186415247478908E-2,-7.2474998474976121E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!29:29,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.2231908264152536E-2},{"$f":"IF($A31=0,0,X31*(1+INDEX(InputPriceChanges.Admin,$A31,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A31,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A31,Y$7))","v":1.223190827390053E-2},{"$f":"IF($A31=0,0,Y31*(1+INDEX(InputPriceChanges.Admin,$A31,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A31,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A31,Z$7))","v":1.223190829125196E-2},{"$f":"IF($A31=0,0,Z31*(1+INDEX(InputPriceChanges.Admin,$A31,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A31,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A31,AA$7))","v":1.2231908314647148E-2},{"$f":"IF($A31=0,0,AA31*(1+INDEX(InputPriceChanges.Admin,$A31,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A31,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A31,AB$7))","v":1.2231908340186894E-2},null,null,null,{"$f":"IF($A31=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A31,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A31,AF$7))","v":0},{"$f":"IF($A31=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A31,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A31,AG$7))","v":3.9880100550647602E-3},{"$f":"IF($A31=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A31,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A31,AH$7))","v":-3.3859838656792205E-4},{"$f":"IF($A31=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A31,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A31,AI$7))","v":-4.55230231366571E-3},{"$f":"IF($A31=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A31,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A31,AJ$7))","v":-4.7327394121616465E-3},null,null,null,1.2231908264152536E-2,1.6219918328965292E-2,1.1893309904684037E-2,7.6796060009814383E-3,7.4991689280252474E-3,null,null,null,0.28103578310178268,0.28523896129465309,0.17183616044770789,6.2866021248460344E-2,2.5166908052763528E-4,null,null,"£",167.61244295448361,143.89445029689853,109.35017491289751,58.459149853717037,0.2447436516385908,null,null,null,{"$f":"IF(FC.Serv.GRC!BD31=0,0,AN31/FC.Serv.GRC!BD31)","v":0.39137882970618404},{"$f":"IF(FC.Serv.GRC!BE31=0,0,AO31/FC.Serv.GRC!BE31)","v":0.45483441152638998},{"$f":"IF(FC.Serv.GRC!BF31=0,0,AP31/FC.Serv.GRC!BF31)","v":0.39997781901544299},{"$f":"IF(FC.Serv.GRC!BG31=0,0,AQ31/FC.Serv.GRC!BG31)","v":0.34010986385847974},{"$f":"IF(FC.Serv.GRC!BH31=0,0,AR31/FC.Serv.GRC!BH31)","v":0.34241874177663656}]
[24,"SE385","SE385: PPC rental 34Mbit link","BTW","TI",0,"£",1349.0197577642432,1218.409370408031,1039.3363775064367,862.12546035428795,497.79108676240423,null,null,null,0.50787895840308228,0.30559447594648281,0.17993501918594415,9.0889198532648888E-2,4.3392903092446415E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!30:30,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.9412328267193985E-2},{"$f":"IF($A32=0,0,X32*(1+INDEX(InputPriceChanges.Admin,$A32,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A32,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A32,Y$7))","v":1.9412328284320789E-2},{"$f":"IF($A32=0,0,Y32*(1+INDEX(InputPriceChanges.Admin,$A32,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A32,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A32,Z$7))","v":1.94123283148065E-2},{"$f":"IF($A32=0,0,Z32*(1+INDEX(InputPriceChanges.Admin,$A32,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A32,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A32,AA$7))","v":1.9412328355910828E-2},{"$f":"IF($A32=0,0,AA32*(1+INDEX(InputPriceChanges.Admin,$A32,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A32,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A32,AB$7))","v":1.9412328400783052E-2},null,null,null,{"$f":"IF($A32=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A32,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A32,AF$7))","v":0},{"$f":"IF($A32=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A32,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A32,AG$7))","v":-6.2978276613615044E-3},{"$f":"IF($A32=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A32,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A32,AH$7))","v":-9.9824892903205564E-3},{"$f":"IF($A32=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A32,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A32,AI$7))","v":-1.2698600659070702E-2},{"$f":"IF($A32=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A32,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A32,AJ$7))","v":-1.186609470377956E-2},null,null,null,1.9412328267193985E-2,1.3114500622959284E-2,9.4298390244859434E-3,6.7137276968401265E-3,7.5462336970034925E-3,null,null,null,0.52729128667027625,0.31870897656944208,0.18936485821043009,9.7602926229489018E-2,5.0939136789449904E-2,null,null,"£",1400.58246565628,1270.6970644108305,1093.8047893615519,925.80822656607756,584.35934113781479,null,null,null,{"$f":"IF(FC.Serv.GRC!BD32=0,0,AN32/FC.Serv.GRC!BD32)","v":0.52390815398852064},{"$f":"IF(FC.Serv.GRC!BE32=0,0,AO32/FC.Serv.GRC!BE32)","v":0.47790728067909538},{"$f":"IF(FC.Serv.GRC!BF32=0,0,AP32/FC.Serv.GRC!BF32)","v":0.43860676768234469},{"$f":"IF(FC.Serv.GRC!BG32=0,0,AQ32/FC.Serv.GRC!BG32)","v":0.41134152487439979},{"$f":"IF(FC.Serv.GRC!BH32=0,0,AR32/FC.Serv.GRC!BH32)","v":0.50559570491249672}]
[25,"SO385","SO385: PC rental 34Mbit link","BTW","TI",0,"£",1349.8051165772856,1219.1227088471842,1039.9488904361231,862.63902977941393,498.09859393607525,null,null,null,0.80089336786996668,0.42224046715705815,0.30841576364396561,0.2607793452756404,0.13024392415429306,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!31:31,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":4.0555248739915416E-2},{"$f":"IF($A33=0,0,X33*(1+INDEX(InputPriceChanges.Admin,$A33,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A33,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A33,Y$7))","v":4.0555248778721471E-2},{"$f":"IF($A33=0,0,Y33*(1+INDEX(InputPriceChanges.Admin,$A33,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A33,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A33,Z$7))","v":4.0555248847796252E-2},{"$f":"IF($A33=0,0,Z33*(1+INDEX(InputPriceChanges.Admin,$A33,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A33,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A33,AA$7))","v":4.055524894093078E-2},{"$f":"IF($A33=0,0,AA33*(1+INDEX(InputPriceChanges.Admin,$A33,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A33,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A33,AB$7))","v":4.0555249042602645E-2},null,null,null,{"$f":"IF($A33=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A33,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A33,AF$7))","v":0},{"$f":"IF($A33=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A33,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A33,AG$7))","v":-1.5664498209866321E-2},{"$f":"IF($A33=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A33,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A33,AH$7))","v":-1.9802513807816766E-2},{"$f":"IF($A33=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A33,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A33,AI$7))","v":-1.7410612042516808E-2},{"$f":"IF($A33=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A33,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A33,AJ$7))","v":-2.0165694535817208E-2},null,null,null,4.0555248739915416E-2,2.489075056885515E-2,2.0752735039979486E-2,2.3144636898413971E-2,2.0389554506785437E-2,null,null,null,0.84144861660988213,0.4471312177259133,0.3291684986839451,0.28392398217405435,0.15063347866107851,null,null,"£",1418.1558914111336,1290.9890542570738,1109.9251572888627,939.1997984152174,576.07542469235307,null,null,null,{"$f":"IF(FC.Serv.GRC!BD33=0,0,AN33/FC.Serv.GRC!BD33)","v":0.44799064902507063},{"$f":"IF(FC.Serv.GRC!BE33=0,0,AO33/FC.Serv.GRC!BE33)","v":0.40643520042506709},{"$f":"IF(FC.Serv.GRC!BF33=0,0,AP33/FC.Serv.GRC!BF33)","v":0.37500864011344481},{"$f":"IF(FC.Serv.GRC!BG33=0,0,AQ33/FC.Serv.GRC!BG33)","v":0.41315358246444928},{"$f":"IF(FC.Serv.GRC!BH33=0,0,AR33/FC.Serv.GRC!BH33)","v":0.39839473545512583}]
[26,"SE388","SE388: PPC rental 140Mbit link","BTW","TI",0,"£",5205.8751255478337,4717.6563227491206,3085.4127082108275,891.85345846952032,6214.0921483757274,null,null,null,0.26706139394060391,0.26591435315425771,0.15572887062846474,3.5219370851524039E-2,0.16468726459343619,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!32:32,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.0490616436082283E-2},{"$f":"IF($A34=0,0,X34*(1+INDEX(InputPriceChanges.Admin,$A34,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A34,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A34,Y$7))","v":1.0490616442762651E-2},{"$f":"IF($A34=0,0,Y34*(1+INDEX(InputPriceChanges.Admin,$A34,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A34,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A34,Z$7))","v":1.0490616454653708E-2},{"$f":"IF($A34=0,0,Z34*(1+INDEX(InputPriceChanges.Admin,$A34,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A34,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A34,AA$7))","v":1.0490616470686593E-2},{"$f":"IF($A34=0,0,AA34*(1+INDEX(InputPriceChanges.Admin,$A34,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A34,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A34,AB$7))","v":1.049061648818916E-2},null,null,null,{"$f":"IF($A34=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A34,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A34,AF$7))","v":0},{"$f":"IF($A34=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A34,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A34,AG$7))","v":1.2454855407636519E-3},{"$f":"IF($A34=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A34,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A34,AH$7))","v":-3.3327550729099888E-4},{"$f":"IF($A34=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A34,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A34,AI$7))","v":-2.5147453441939274E-3},{"$f":"IF($A34=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A34,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A34,AJ$7))","v":-4.6970355018493264E-3},null,null,null,1.0490616436082283E-2,1.1736101983526303E-2,1.015734094736271E-2,7.975871126492666E-3,5.793580986339834E-3,null,null,null,0.2775520103766862,0.27765045513778402,0.16588621157582745,4.3195241978016705E-2,0.17048084557977602,null,null,"£",5410.3705726449543,4925.8695879236147,3286.6572732946684,1093.8249325897591,6432.6994961088458,null,null,null,{"$f":"IF(FC.Serv.GRC!BD34=0,0,AN34/FC.Serv.GRC!BD34)","v":0.58622919809363916},{"$f":"IF(FC.Serv.GRC!BE34=0,0,AO34/FC.Serv.GRC!BE34)","v":0.60902171362609736},{"$f":"IF(FC.Serv.GRC!BF34=0,0,AP34/FC.Serv.GRC!BF34)","v":0.57482083831693243},{"$f":"IF(FC.Serv.GRC!BG34=0,0,AQ34/FC.Serv.GRC!BG34)","v":0.54299264767758348},{"$f":"IF(FC.Serv.GRC!BH34=0,0,AR34/FC.Serv.GRC!BH34)","v":0.51901858470806739}]
[27,"SE752","SE752: Netstream 16 LL 155mbit rentals Links","BTW","TI",0,"£",5243.7979848604928,4752.1102042303455,3108.1225547565964,898.75875768965716,6259.5119436409004,null,null,null,0.15102138196398213,4.7047453487828163E-2,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!33:33,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A35=0,0,X35*(1+INDEX(InputPriceChanges.Admin,$A35,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A35,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A35,Y$7))","v":0},{"$f":"IF($A35=0,0,Y35*(1+INDEX(InputPriceChanges.Admin,$A35,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A35,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A35,Z$7))","v":0},{"$f":"IF($A35=0,0,Z35*(1+INDEX(InputPriceChanges.Admin,$A35,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A35,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A35,AA$7))","v":0},{"$f":"IF($A35=0,0,AA35*(1+INDEX(InputPriceChanges.Admin,$A35,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A35,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A35,AB$7))","v":0},null,null,null,{"$f":"IF($A35=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A35,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A35,AF$7))","v":0},{"$f":"IF($A35=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A35,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A35,AG$7))","v":0},{"$f":"IF($A35=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A35,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A35,AH$7))","v":0},{"$f":"IF($A35=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A35,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A35,AI$7))","v":0},{"$f":"IF($A35=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A35,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A35,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0.15102138196398213,4.7047453487828163E-2,0,0,0,null,null,"£",5243.7979848604928,4752.1102042303455,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD35=0,0,AN35/FC.Serv.GRC!BD35)","v":0},{"$f":"IF(FC.Serv.GRC!BE35=0,0,AO35/FC.Serv.GRC!BE35)","v":0},{"$f":"IF(FC.Serv.GRC!BF35=0,0,AP35/FC.Serv.GRC!BF35)","v":0},{"$f":"IF(FC.Serv.GRC!BG35=0,0,AQ35/FC.Serv.GRC!BG35)","v":0},{"$f":"IF(FC.Serv.GRC!BH35=0,0,AR35/FC.Serv.GRC!BH35)","v":0}]
[28,"SO388","SO388: PC rental 140Mbit link","BTW","TI",0,"£",5217.7083979433482,4728.5048087906061,3092.7598425783631,894.46397945490605,6228.4348502220746,null,null,null,1.7520021258614178,0.665982263878521,0.46315046151030137,0.1209214406418634,0.70823618933660493,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!34:34,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":5.0333705639023306E-2},{"$f":"IF($A36=0,0,X36*(1+INDEX(InputPriceChanges.Admin,$A36,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A36,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A36,Y$7))","v":5.0333705673735726E-2},{"$f":"IF($A36=0,0,Y36*(1+INDEX(InputPriceChanges.Admin,$A36,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A36,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A36,Z$7))","v":5.0333705735523843E-2},{"$f":"IF($A36=0,0,Z36*(1+INDEX(InputPriceChanges.Admin,$A36,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A36,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A36,AA$7))","v":5.0333705818833653E-2},{"$f":"IF($A36=0,0,AA36*(1+INDEX(InputPriceChanges.Admin,$A36,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A36,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A36,AB$7))","v":5.0333705909780195E-2},null,null,null,{"$f":"IF($A36=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A36,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A36,AF$7))","v":0},{"$f":"IF($A36=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A36,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A36,AG$7))","v":-2.4664556853178223E-2},{"$f":"IF($A36=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A36,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A36,AH$7))","v":-1.9316563119370259E-2},{"$f":"IF($A36=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A36,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A36,AI$7))","v":-1.8657570603921304E-2},{"$f":"IF($A36=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A36,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A36,AJ$7))","v":-1.8896982848232956E-2},null,null,null,5.0333705639023306E-2,2.5669148820557503E-2,3.1017142616153584E-2,3.1676135214912346E-2,3.1436723061547239E-2,null,null,null,1.8023358315004412,0.69165141269907848,0.49416760412645494,0.15259757585677575,0.73967291239815214,null,null,"£",5367.6092426601972,4910.7569500543977,3299.8816768132883,1128.7744690396055,6504.8985277937127,null,null,null,{"$f":"IF(FC.Serv.GRC!BD36=0,0,AN36/FC.Serv.GRC!BD36)","v":0.53602453550886986},{"$f":"IF(FC.Serv.GRC!BE36=0,0,AO36/FC.Serv.GRC!BE36)","v":0.49780366890251665},{"$f":"IF(FC.Serv.GRC!BF36=0,0,AP36/FC.Serv.GRC!BF36)","v":0.57976296577684017},{"$f":"IF(FC.Serv.GRC!BG36=0,0,AQ36/FC.Serv.GRC!BG36)","v":0.62928720878847899},{"$f":"IF(FC.Serv.GRC!BH36=0,0,AR36/FC.Serv.GRC!BH36)","v":0.68831931898787502}]
[29,"ST388","ST388: Site Connect PPC rental 140Mbit link","BTW","TI",0,"£",5173.975683380394,4687.6437255116598,3063.555581965968,881.2320057858891,6174.0902677270788,null,null,null,3.2486658818357481E-2,2.5829002617696547E-2,1.9235630596813894E-2,4.5168413588849441E-3,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!35:35,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A37=0,0,X37*(1+INDEX(InputPriceChanges.Admin,$A37,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A37,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A37,Y$7))","v":0},{"$f":"IF($A37=0,0,Y37*(1+INDEX(InputPriceChanges.Admin,$A37,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A37,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A37,Z$7))","v":0},{"$f":"IF($A37=0,0,Z37*(1+INDEX(InputPriceChanges.Admin,$A37,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A37,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A37,AA$7))","v":0},{"$f":"IF($A37=0,0,AA37*(1+INDEX(InputPriceChanges.Admin,$A37,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A37,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A37,AB$7))","v":0},null,null,null,{"$f":"IF($A37=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A37,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A37,AF$7))","v":0},{"$f":"IF($A37=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A37,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A37,AG$7))","v":0},{"$f":"IF($A37=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A37,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A37,AH$7))","v":0},{"$f":"IF($A37=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A37,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A37,AI$7))","v":0},{"$f":"IF($A37=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A37,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A37,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,3.2486658818357481E-2,2.5829002617696547E-2,1.9235630596813894E-2,4.5168413588849441E-3,0,null,null,"£",5173.9756833803949,4687.6437255116598,3063.5555819659676,881.23200578588899,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD37=0,0,AN37/FC.Serv.GRC!BD37)","v":0},{"$f":"IF(FC.Serv.GRC!BE37=0,0,AO37/FC.Serv.GRC!BE37)","v":0},{"$f":"IF(FC.Serv.GRC!BF37=0,0,AP37/FC.Serv.GRC!BF37)","v":0},{"$f":"IF(FC.Serv.GRC!BG37=0,0,AQ37/FC.Serv.GRC!BG37)","v":0},{"$f":"IF(FC.Serv.GRC!BH37=0,0,AR37/FC.Serv.GRC!BH37)","v":0}]
[30,"SE391","SE391: PPC rental 64Kbit Distribution","BTW","TI","TI","£",9.9394952636899152,10.791966850473074,11.608005342975682,12.163638500956619,13.812574376489756,null,null,null,3.9310355885559383,2.7517965770305812,2.4942173603596132,2.1150823917123085,2.2907324359377661,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!36:36,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.521725380497857E-2},{"$f":"IF($A38=0,0,X38*(1+INDEX(InputPriceChanges.Admin,$A38,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A38,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A38,Y$7))","v":1.521725381294995E-2},{"$f":"IF($A38=0,0,Y38*(1+INDEX(InputPriceChanges.Admin,$A38,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A38,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A38,Z$7))","v":1.5217253827139008E-2},{"$f":"IF($A38=0,0,Z38*(1+INDEX(InputPriceChanges.Admin,$A38,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A38,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A38,AA$7))","v":1.5217253846270325E-2},{"$f":"IF($A38=0,0,AA38*(1+INDEX(InputPriceChanges.Admin,$A38,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A38,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A38,AB$7))","v":1.5217253867155342E-2},null,null,null,{"$f":"IF($A38=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A38,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A38,AF$7))","v":0},{"$f":"IF($A38=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A38,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A38,AG$7))","v":-5.1828026923911655E-3},{"$f":"IF($A38=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A38,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A38,AH$7))","v":-6.9311757759282933E-3},{"$f":"IF($A38=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A38,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A38,AI$7))","v":-8.5007145723110192E-3},{"$f":"IF($A38=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A38,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A38,AJ$7))","v":-7.9738056639658741E-3},null,null,null,1.521725380497857E-2,1.0034451120558785E-2,8.286078051210715E-3,6.7165392739593054E-3,7.2434482031894683E-3,null,null,null,3.9462528423609169,2.76183102815114,2.502503438410824,2.1217989309862677,2.2979758841409557,null,null,"£",9.9779715935815307,10.83131985525536,11.646568476974918,12.202264682152228,13.856250654643933,null,null,null,{"$f":"IF(FC.Serv.GRC!BD38=0,0,AN38/FC.Serv.GRC!BD38)","v":0.47991835453401815},{"$f":"IF(FC.Serv.GRC!BE38=0,0,AO38/FC.Serv.GRC!BE38)","v":0.43701993177752613},{"$f":"IF(FC.Serv.GRC!BF38=0,0,AP38/FC.Serv.GRC!BF38)","v":0.40491239531729467},{"$f":"IF(FC.Serv.GRC!BG38=0,0,AQ38/FC.Serv.GRC!BG38)","v":0.37496296808565011},{"$f":"IF(FC.Serv.GRC!BH38=0,0,AR38/FC.Serv.GRC!BH38)","v":0.41600468623586628}]
[31,"SH391","SH391: RBS PPC rental 64Kbit link per km transmission","BTW","TI","TI","£",{"$f":"IF($A39=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A39)))","v":9.9335818658382529},10.785499814769688,11.600995971072354,12.156243873508615,13.804273146168736,null,null,null,12.998422441484692,12.553993013827752,9.0495026939888152,8.8407478929194543,8.8739044318629059,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!37:37,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A39=0,0,X39*(1+INDEX(InputPriceChanges.Admin,$A39,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A39,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A39,Y$7))","v":0},{"$f":"IF($A39=0,0,Y39*(1+INDEX(InputPriceChanges.Admin,$A39,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A39,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A39,Z$7))","v":0},{"$f":"IF($A39=0,0,Z39*(1+INDEX(InputPriceChanges.Admin,$A39,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A39,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A39,AA$7))","v":0},{"$f":"IF($A39=0,0,AA39*(1+INDEX(InputPriceChanges.Admin,$A39,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A39,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A39,AB$7))","v":0},null,null,null,{"$f":"IF($A39=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A39,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A39,AF$7))","v":0},{"$f":"IF($A39=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A39,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A39,AG$7))","v":0},{"$f":"IF($A39=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A39,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A39,AH$7))","v":0},{"$f":"IF($A39=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A39,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A39,AI$7))","v":0},{"$f":"IF($A39=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A39,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A39,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,12.998422441484692,12.553993013827752,9.0495026939888152,8.8407478929194543,8.8739044318629059,null,null,"£",9.9335818658382529,10.785499814769686,11.600995971072354,12.156243873508615,13.804273146168738,null,null,null,{"$f":"IF(FC.Serv.GRC!BD39=0,0,AN39/FC.Serv.GRC!BD39)","v":0},{"$f":"IF(FC.Serv.GRC!BE39=0,0,AO39/FC.Serv.GRC!BE39)","v":0},{"$f":"IF(FC.Serv.GRC!BF39=0,0,AP39/FC.Serv.GRC!BF39)","v":0},{"$f":"IF(FC.Serv.GRC!BG39=0,0,AQ39/FC.Serv.GRC!BG39)","v":0},{"$f":"IF(FC.Serv.GRC!BH39=0,0,AR39/FC.Serv.GRC!BH39)","v":0}]
[32,"SO391","SO391: PC rental 64Kbit link per km Distribution","BTW","TI","TI","£",9.9417634901992145,10.794419926544485,11.610632791825644,12.166381346508768,13.815709027875251,null,null,null,6.5993307879535106,5.4636649601075584,4.7591433597158783,1.9802598119311297,1.000068986428865,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!38:38,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.6099115101091194E-2},{"$f":"IF($A40=0,0,X40*(1+INDEX(InputPriceChanges.Admin,$A40,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A40,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A40,Y$7))","v":2.6099115120431168E-2},{"$f":"IF($A40=0,0,Y40*(1+INDEX(InputPriceChanges.Admin,$A40,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A40,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A40,Z$7))","v":2.6099115154856321E-2},{"$f":"IF($A40=0,0,Z40*(1+INDEX(InputPriceChanges.Admin,$A40,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A40,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A40,AA$7))","v":2.6099115201272255E-2},{"$f":"IF($A40=0,0,AA40*(1+INDEX(InputPriceChanges.Admin,$A40,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A40,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A40,AB$7))","v":2.6099115251942986E-2},null,null,null,{"$f":"IF($A40=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A40,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A40,AF$7))","v":0},{"$f":"IF($A40=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A40,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A40,AG$7))","v":-7.5699187842414514E-3},{"$f":"IF($A40=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A40,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A40,AH$7))","v":-1.2532730068858232E-2},{"$f":"IF($A40=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A40,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A40,AI$7))","v":-1.9797676056915889E-2},{"$f":"IF($A40=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A40,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A40,AJ$7))","v":-2.2696097183427227E-2},null,null,null,2.6099115101091194E-2,1.8529196336189716E-2,1.3566385085998089E-2,6.3014391443563661E-3,3.4030180685157597E-3,null,null,null,6.6254299030546013,5.4821941564437484,4.772709744801876,1.986561251075486,1.0034720044973808,null,null,"£",9.9810812995310592,10.831027575002908,11.643729990972723,12.205096322796296,13.862720892145838,null,null,null,{"$f":"IF(FC.Serv.GRC!BD40=0,0,AN40/FC.Serv.GRC!BD40)","v":0.43596063930834711},{"$f":"IF(FC.Serv.GRC!BE40=0,0,AO40/FC.Serv.GRC!BE40)","v":0.37949214862370956},{"$f":"IF(FC.Serv.GRC!BF40=0,0,AP40/FC.Serv.GRC!BF40)","v":0.32235470900177793},{"$f":"IF(FC.Serv.GRC!BG40=0,0,AQ40/FC.Serv.GRC!BG40)","v":0.25430463521439828},{"$f":"IF(FC.Serv.GRC!BH40=0,0,AR40/FC.Serv.GRC!BH40)","v":0.18444520427049066}]
[33,"SE746","SE746: Netstream 16 LL 2mbit rentals Trunk","BTW","TI",0,"£",87.599863562650114,92.649198105131575,91.324455759334683,97.512344051724142,106.48118940115765,null,null,null,6.2983249224497023E-2,4.1476242913679753E-2,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!39:39,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A41=0,0,X41*(1+INDEX(InputPriceChanges.Admin,$A41,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A41,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A41,Y$7))","v":0},{"$f":"IF($A41=0,0,Y41*(1+INDEX(InputPriceChanges.Admin,$A41,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A41,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A41,Z$7))","v":0},{"$f":"IF($A41=0,0,Z41*(1+INDEX(InputPriceChanges.Admin,$A41,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A41,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A41,AA$7))","v":0},{"$f":"IF($A41=0,0,AA41*(1+INDEX(InputPriceChanges.Admin,$A41,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A41,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A41,AB$7))","v":0},null,null,null,{"$f":"IF($A41=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A41,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A41,AF$7))","v":0},{"$f":"IF($A41=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A41,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A41,AG$7))","v":0},{"$f":"IF($A41=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A41,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A41,AH$7))","v":0},{"$f":"IF($A41=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A41,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A41,AI$7))","v":0},{"$f":"IF($A41=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A41,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A41,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,6.2983249224497023E-2,4.1476242913679753E-2,0,0,0,null,null,"£",87.5998635626501,92.649198105131589,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD41=0,0,AN41/FC.Serv.GRC!BD41)","v":0},{"$f":"IF(FC.Serv.GRC!BE41=0,0,AO41/FC.Serv.GRC!BE41)","v":0},{"$f":"IF(FC.Serv.GRC!BF41=0,0,AP41/FC.Serv.GRC!BF41)","v":0},{"$f":"IF(FC.Serv.GRC!BG41=0,0,AQ41/FC.Serv.GRC!BG41)","v":0},{"$f":"IF(FC.Serv.GRC!BH41=0,0,AR41/FC.Serv.GRC!BH41)","v":0}]
[34,"SH372","SH372: PPC RBS rental 2Mbit link per km trunk","BTW","TI","TI","£",86.662907843077392,91.660980198526531,90.350385074333502,96.509119950417187,105.3758413423447,null,null,null,23.355934467043429,18.73088108229361,14.865916165039053,8.4212507940102288,6.5807173362158666,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!40:40,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A42=0,0,X42*(1+INDEX(InputPriceChanges.Admin,$A42,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A42,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A42,Y$7))","v":0},{"$f":"IF($A42=0,0,Y42*(1+INDEX(InputPriceChanges.Admin,$A42,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A42,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A42,Z$7))","v":0},{"$f":"IF($A42=0,0,Z42*(1+INDEX(InputPriceChanges.Admin,$A42,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A42,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A42,AA$7))","v":0},{"$f":"IF($A42=0,0,AA42*(1+INDEX(InputPriceChanges.Admin,$A42,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A42,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A42,AB$7))","v":0},null,null,null,{"$f":"IF($A42=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A42,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A42,AF$7))","v":0},{"$f":"IF($A42=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A42,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A42,AG$7))","v":0},{"$f":"IF($A42=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A42,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A42,AH$7))","v":0},{"$f":"IF($A42=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A42,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A42,AI$7))","v":0},{"$f":"IF($A42=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A42,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A42,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,23.355934467043429,18.73088108229361,14.865916165039053,8.4212507940102288,6.5807173362158666,null,null,"£",86.662907843077377,91.660980198526516,90.350385074333502,96.509119950417173,105.3758413423447,null,null,null,{"$f":"IF(FC.Serv.GRC!BD42=0,0,AN42/FC.Serv.GRC!BD42)","v":0},{"$f":"IF(FC.Serv.GRC!BE42=0,0,AO42/FC.Serv.GRC!BE42)","v":0},{"$f":"IF(FC.Serv.GRC!BF42=0,0,AP42/FC.Serv.GRC!BF42)","v":0},{"$f":"IF(FC.Serv.GRC!BG42=0,0,AQ42/FC.Serv.GRC!BG42)","v":0},{"$f":"IF(FC.Serv.GRC!BH42=0,0,AR42/FC.Serv.GRC!BH42)","v":0}]
[35,"ST372","ST372: Siteconnect rental 2Mbit link per km trunk","BTW","TI","TI","£",86.590725539362509,91.584571480560896,90.275068472229847,96.42781729974763,105.28729677335795,null,null,null,2.0211830143173222,2.0308609281440719,1.6857457551105537,1.5413467438068014,1.1576253406160368,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!41:41,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A43=0,0,X43*(1+INDEX(InputPriceChanges.Admin,$A43,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A43,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A43,Y$7))","v":0},{"$f":"IF($A43=0,0,Y43*(1+INDEX(InputPriceChanges.Admin,$A43,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A43,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A43,Z$7))","v":0},{"$f":"IF($A43=0,0,Z43*(1+INDEX(InputPriceChanges.Admin,$A43,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A43,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A43,AA$7))","v":0},{"$f":"IF($A43=0,0,AA43*(1+INDEX(InputPriceChanges.Admin,$A43,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A43,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A43,AB$7))","v":0},null,null,null,{"$f":"IF($A43=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A43,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A43,AF$7))","v":0},{"$f":"IF($A43=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A43,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A43,AG$7))","v":0},{"$f":"IF($A43=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A43,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A43,AH$7))","v":0},{"$f":"IF($A43=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A43,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A43,AI$7))","v":0},{"$f":"IF($A43=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A43,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A43,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,2.0211830143173222,2.0308609281440719,1.6857457551105537,1.5413467438068014,1.1576253406160368,null,null,"£",86.590725539362495,91.584571480560896,90.275068472229847,96.42781729974763,105.28729677335795,null,null,null,{"$f":"IF(FC.Serv.GRC!BD43=0,0,AN43/FC.Serv.GRC!BD43)","v":0},{"$f":"IF(FC.Serv.GRC!BE43=0,0,AO43/FC.Serv.GRC!BE43)","v":0},{"$f":"IF(FC.Serv.GRC!BF43=0,0,AP43/FC.Serv.GRC!BF43)","v":0},{"$f":"IF(FC.Serv.GRC!BG43=0,0,AQ43/FC.Serv.GRC!BG43)","v":0},{"$f":"IF(FC.Serv.GRC!BH43=0,0,AR43/FC.Serv.GRC!BH43)","v":0}]
[36,"SE754","SE754: Netstream 16 LL 155mbit rentals Trunk","BTW","TI",0,"£",7611.4059916108981,10664.737158670145,11213.079129401347,11754.260864337266,11978.002503649903,null,null,null,8.6282898320901165,4.6201803090377256,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!42:42,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A44=0,0,X44*(1+INDEX(InputPriceChanges.Admin,$A44,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A44,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A44,Y$7))","v":0},{"$f":"IF($A44=0,0,Y44*(1+INDEX(InputPriceChanges.Admin,$A44,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A44,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A44,Z$7))","v":0},{"$f":"IF($A44=0,0,Z44*(1+INDEX(InputPriceChanges.Admin,$A44,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A44,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A44,AA$7))","v":0},{"$f":"IF($A44=0,0,AA44*(1+INDEX(InputPriceChanges.Admin,$A44,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A44,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A44,AB$7))","v":0},null,null,null,{"$f":"IF($A44=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A44,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A44,AF$7))","v":0},{"$f":"IF($A44=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A44,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A44,AG$7))","v":0},{"$f":"IF($A44=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A44,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A44,AH$7))","v":0},{"$f":"IF($A44=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A44,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A44,AI$7))","v":0},{"$f":"IF($A44=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A44,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A44,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,8.6282898320901165,4.6201803090377256,0,0,0,null,null,"£",7611.4059916108972,10664.737158670145,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD44=0,0,AN44/FC.Serv.GRC!BD44)","v":0},{"$f":"IF(FC.Serv.GRC!BE44=0,0,AO44/FC.Serv.GRC!BE44)","v":0},{"$f":"IF(FC.Serv.GRC!BF44=0,0,AP44/FC.Serv.GRC!BF44)","v":0},{"$f":"IF(FC.Serv.GRC!BG44=0,0,AQ44/FC.Serv.GRC!BG44)","v":0},{"$f":"IF(FC.Serv.GRC!BH44=0,0,AR44/FC.Serv.GRC!BH44)","v":0}]
[37,"ST376","ST376: Site Con PPC rental 140Mbit link per km trunk","BTW","TI",0,"£",7577.1903920347195,10616.564388159444,11163.273508239199,11701.748068034707,11924.292564383184,null,null,null,0.26890764541656326,0.30014063319814699,0.3424559213642227,0.3273004746345195,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!43:43,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A45=0,0,X45*(1+INDEX(InputPriceChanges.Admin,$A45,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A45,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A45,Y$7))","v":0},{"$f":"IF($A45=0,0,Y45*(1+INDEX(InputPriceChanges.Admin,$A45,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A45,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A45,Z$7))","v":0},{"$f":"IF($A45=0,0,Z45*(1+INDEX(InputPriceChanges.Admin,$A45,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A45,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A45,AA$7))","v":0},{"$f":"IF($A45=0,0,AA45*(1+INDEX(InputPriceChanges.Admin,$A45,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A45,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A45,AB$7))","v":0},null,null,null,{"$f":"IF($A45=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A45,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A45,AF$7))","v":0},{"$f":"IF($A45=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A45,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A45,AG$7))","v":0},{"$f":"IF($A45=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A45,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A45,AH$7))","v":0},{"$f":"IF($A45=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A45,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A45,AI$7))","v":0},{"$f":"IF($A45=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A45,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A45,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0.26890764541656326,0.30014063319814699,0.3424559213642227,0.3273004746345195,0,null,null,"£",7577.1903920347195,10616.564388159444,11163.273508239199,11701.748068034707,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD45=0,0,AN45/FC.Serv.GRC!BD45)","v":0},{"$f":"IF(FC.Serv.GRC!BE45=0,0,AO45/FC.Serv.GRC!BE45)","v":0},{"$f":"IF(FC.Serv.GRC!BF45=0,0,AP45/FC.Serv.GRC!BF45)","v":0},{"$f":"IF(FC.Serv.GRC!BG45=0,0,AQ45/FC.Serv.GRC!BG45)","v":0},{"$f":"IF(FC.Serv.GRC!BH45=0,0,AR45/FC.Serv.GRC!BH45)","v":0}]
[38,"SE432","SE432: PPC rental 64kbit link local end","BTW","TI","TI","£",1696.2714214527552,1374.6347648044693,940.91142040386387,299.43599753319307,-830.76275924370702,null,null,null,8.8178973572800032,6.6924568105538729,2.7972345413020392,0.93891600253970986,-1.812771865903412,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!44:44,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":6.1447055194119735E-2},{"$f":"IF($A46=0,0,X46*(1+INDEX(InputPriceChanges.Admin,$A46,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A46,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A46,Y$7))","v":6.1447055248668489E-2},{"$f":"IF($A46=0,0,Y46*(1+INDEX(InputPriceChanges.Admin,$A46,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A46,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A46,Z$7))","v":6.1447055345765271E-2},{"$f":"IF($A46=0,0,Z46*(1+INDEX(InputPriceChanges.Admin,$A46,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A46,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A46,AA$7))","v":6.1447055476682298E-2},{"$f":"IF($A46=0,0,AA46*(1+INDEX(InputPriceChanges.Admin,$A46,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A46,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A46,AB$7))","v":6.1447055619600038E-2},null,null,null,{"$f":"IF($A46=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A46,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A46,AF$7))","v":0},{"$f":"IF($A46=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A46,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A46,AG$7))","v":-5.7588537637406016E-3},{"$f":"IF($A46=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A46,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A46,AH$7))","v":-2.6601546303556815E-2},{"$f":"IF($A46=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A46,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A46,AI$7))","v":-2.0632298073689208E-2},{"$f":"IF($A46=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A46,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A46,AJ$7))","v":-3.1948381290590661E-2},null,null,null,6.1447055194119735E-2,5.5688201484927889E-2,3.4845509042208456E-2,4.081475740299309E-2,2.9498674329009378E-2,null,null,null,8.8793444124741221,6.7481450120388011,2.8320800503442478,0.97973075994270298,-1.7832731915744027,null,null,"£",1708.0917998757545,1386.0731558046023,952.632474510517,312.45250546785638,-817.24401452985614,null,null,null,{"$f":"IF(FC.Serv.GRC!BD46=0,0,AN46/FC.Serv.GRC!BD46)","v":0.4720050024013524},{"$f":"IF(FC.Serv.GRC!BE46=0,0,AO46/FC.Serv.GRC!BE46)","v":0.44995715116154961},{"$f":"IF(FC.Serv.GRC!BF46=0,0,AP46/FC.Serv.GRC!BF46)","v":0.4011168928419489},{"$f":"IF(FC.Serv.GRC!BG46=0,0,AQ46/FC.Serv.GRC!BG46)","v":0.45330627978542309},{"$f":"IF(FC.Serv.GRC!BH46=0,0,AR46/FC.Serv.GRC!BH46)","v":0.41268344614202573}]
[39,"SE438","SE438: PPC rental 2Mbit local end copper","BTW","TI","TI","£",840.75827181808199,724.30837019513694,558.58710145991904,858.66024756943943,686.64874727514439,null,null,null,3.957542195189105,2.9069308509609084,2.0202229524438833,2.1681232709931839,1.6960201687223964,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!45:45,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":7.7691256308816709E-2},{"$f":"IF($A47=0,0,X47*(1+INDEX(InputPriceChanges.Admin,$A47,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A47,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A47,Y$7))","v":7.7691256448849805E-2},{"$f":"IF($A47=0,0,Y47*(1+INDEX(InputPriceChanges.Admin,$A47,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A47,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A47,Z$7))","v":7.7691256698108738E-2},{"$f":"IF($A47=0,0,Z47*(1+INDEX(InputPriceChanges.Admin,$A47,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A47,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A47,AA$7))","v":7.7691257034188194E-2},{"$f":"IF($A47=0,0,AA47*(1+INDEX(InputPriceChanges.Admin,$A47,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A47,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A47,AB$7))","v":7.7691257401074923E-2},null,null,null,{"$f":"IF($A47=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A47,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A47,AF$7))","v":0},{"$f":"IF($A47=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A47,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A47,AG$7))","v":-1.3545190719842608E-2},{"$f":"IF($A47=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A47,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A47,AH$7))","v":-1.9835542386839048E-2},{"$f":"IF($A47=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A47,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A47,AI$7))","v":-3.4868385660152781E-2},{"$f":"IF($A47=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A47,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A47,AJ$7))","v":-3.1222273859120277E-2},null,null,null,7.7691256308816709E-2,6.414606572900719E-2,5.7855714311269693E-2,4.2822871374035412E-2,4.6468983541954646E-2,null,null,null,4.0352334514979216,2.9710769166899156,2.078078666755153,2.2109461423672192,1.7424891522643511,null,null,"£",857.26335582425645,740.29138964234846,574.58407630912097,875.61975251438639,705.46212575063078,null,null,null,{"$f":"IF(FC.Serv.GRC!BD47=0,0,AN47/FC.Serv.GRC!BD47)","v":0.57198463960495471},{"$f":"IF(FC.Serv.GRC!BE47=0,0,AO47/FC.Serv.GRC!BE47)","v":0.53334637724792089},{"$f":"IF(FC.Serv.GRC!BF47=0,0,AP47/FC.Serv.GRC!BF47)","v":0.51947000741865623},{"$f":"IF(FC.Serv.GRC!BG47=0,0,AQ47/FC.Serv.GRC!BG47)","v":0.49281588990501662},{"$f":"IF(FC.Serv.GRC!BH47=0,0,AR47/FC.Serv.GRC!BH47)","v":0.5424775292457763}]
[40,"SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends","BTW","TI",0,"£",23257.584466567347,19154.608858784777,571.66193545592807,880.83198146983977,695.89253172265637,null,null,null,2.7630010346282012,2.1974721151005916,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!46:46,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.2654859547668023E-2},{"$f":"IF($A48=0,0,X48*(1+INDEX(InputPriceChanges.Admin,$A48,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A48,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A48,Y$7))","v":1.2654859556016645E-2},{"$f":"IF($A48=0,0,Y48*(1+INDEX(InputPriceChanges.Admin,$A48,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A48,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A48,Z$7))","v":1.2654859570877185E-2},{"$f":"IF($A48=0,0,Z48*(1+INDEX(InputPriceChanges.Admin,$A48,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A48,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A48,AA$7))","v":1.2654859590913871E-2},{"$f":"IF($A48=0,0,AA48*(1+INDEX(InputPriceChanges.Admin,$A48,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A48,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A48,AB$7))","v":1.2654859612787256E-2},null,null,null,{"$f":"IF($A48=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A48,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A48,AF$7))","v":0},{"$f":"IF($A48=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A48,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A48,AG$7))","v":-6.7710216027790375E-4},{"$f":"IF($A48=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A48,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A48,AH$7))","v":-1.0384564673548022E-2},{"$f":"IF($A48=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A48,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A48,AI$7))","v":-9.1276904019720363E-3},{"$f":"IF($A48=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A48,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A48,AJ$7))","v":-7.8708161275583364E-3},null,null,null,1.2654859547668023E-2,1.1977757395738741E-2,2.2702948973291632E-3,3.5271691889418345E-3,4.7840434852289195E-3,null,null,null,2.7756558941758693,2.2094498724963305,2.2702948973291632E-3,3.5271691889418345E-3,4.7840434852289195E-3,null,null,"£",23364.106853332229,19259.014851627282,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD48=0,0,AN48/FC.Serv.GRC!BD48)","v":0.4450003831358269},{"$f":"IF(FC.Serv.GRC!BE48=0,0,AO48/FC.Serv.GRC!BE48)","v":0.43273112475334741},{"$f":"IF(FC.Serv.GRC!BF48=0,0,AP48/FC.Serv.GRC!BF48)","v":0.35815400421742766},{"$f":"IF(FC.Serv.GRC!BG48=0,0,AQ48/FC.Serv.GRC!BG48)","v":0.55643421832901119},{"$f":"IF(FC.Serv.GRC!BH48=0,0,AR48/FC.Serv.GRC!BH48)","v":0.75471443244059544}]
[41,"SH432","SH432: RBS rental 64kbit link local end","BTW","TI","TI","£",{"$f":"IF($A49=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A49)))","v":1693.5819685512608},1372.051336622729,938.37191173835288,296.63616478200765,-833.19164100993441,null,null,null,0.66242765117914015,0.56076437875571739,0.36037844524546381,7.9427095312755963E-2,-0.17552731712650269,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!47:47,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.1314934369986408E-2},{"$f":"IF($A49=0,0,X49*(1+INDEX(InputPriceChanges.Admin,$A49,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A49,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A49,Y$7))","v":1.1314934378018105E-2},{"$f":"IF($A49=0,0,Y49*(1+INDEX(InputPriceChanges.Admin,$A49,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A49,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A49,Z$7))","v":1.1314934392314527E-2},{"$f":"IF($A49=0,0,Z49*(1+INDEX(InputPriceChanges.Admin,$A49,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A49,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A49,AA$7))","v":1.1314934411590602E-2},{"$f":"IF($A49=0,0,AA49*(1+INDEX(InputPriceChanges.Admin,$A49,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A49,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A49,AB$7))","v":1.1314934432633652E-2},null,null,null,{"$f":"IF($A49=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A49,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A49,AF$7))","v":0},{"$f":"IF($A49=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A49,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A49,AG$7))","v":6.4561242461918123E-4},{"$f":"IF($A49=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A49,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A49,AH$7))","v":-3.5303012636752712E-4},{"$f":"IF($A49=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A49,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A49,AI$7))","v":-3.6605404949725203E-3},{"$f":"IF($A49=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A49,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A49,AJ$7))","v":-5.2434400319106584E-3},null,null,null,1.1314934369986408E-2,1.1960546802637285E-2,1.0961904265947E-2,7.6543939166180824E-3,6.0714944007229932E-3,null,null,null,0.67374258554912658,0.57272492555835464,0.37134034951141082,8.7081489229374046E-2,-0.16945582272577969,null,null,"£",1722.5100617403657,1401.3158278225987,966.91508128147905,325.22300968947422,-804.37152078058455,null,null,null,{"$f":"IF(FC.Serv.GRC!BD49=0,0,AN49/FC.Serv.GRC!BD49)","v":0.53510222834824195},{"$f":"IF(FC.Serv.GRC!BE49=0,0,AO49/FC.Serv.GRC!BE49)","v":0.54656078510550998},{"$f":"IF(FC.Serv.GRC!BF49=0,0,AP49/FC.Serv.GRC!BF49)","v":0.52581717414995899},{"$f":"IF(FC.Serv.GRC!BG49=0,0,AQ49/FC.Serv.GRC!BG49)","v":0.47953581669245043},{"$f":"IF(FC.Serv.GRC!BH49=0,0,AR49/FC.Serv.GRC!BH49)","v":0.44762874261826413}]
[42,"SH438","SH438: RBS rental 2Mbit local end copper","BTW","TI","TI","£",842.65040200167562,725.72530535986459,559.30491224923026,859.90734343202541,687.1132152714855,null,null,null,1.8360056428457712,0.8577251822435068,0.65275465370941621,0.51203011640870155,0.22486399185546047,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!48:48,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":9.1176547700924787E-2},{"$f":"IF($A50=0,0,X50*(1+INDEX(InputPriceChanges.Admin,$A50,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A50,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A50,Y$7))","v":9.1176547843167394E-2},{"$f":"IF($A50=0,0,Y50*(1+INDEX(InputPriceChanges.Admin,$A50,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A50,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A50,Z$7))","v":9.1176548096359236E-2},{"$f":"IF($A50=0,0,Z50*(1+INDEX(InputPriceChanges.Admin,$A50,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A50,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A50,AA$7))","v":9.1176548437741506E-2},{"$f":"IF($A50=0,0,AA50*(1+INDEX(InputPriceChanges.Admin,$A50,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A50,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A50,AB$7))","v":9.1176548810417146E-2},null,null,null,{"$f":"IF($A50=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A50,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A50,AF$7))","v":0},{"$f":"IF($A50=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A50,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A50,AG$7))","v":-3.341130103982639E-2},{"$f":"IF($A50=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A50,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A50,AH$7))","v":-2.9190900396892018E-2},{"$f":"IF($A50=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A50,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A50,AI$7))","v":-4.5970474787618391E-2},{"$f":"IF($A50=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A50,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A50,AJ$7))","v":-4.9332998565495306E-2},null,null,null,9.1176547700924787E-2,5.7765246803341004E-2,6.1985647699467218E-2,4.5206073650123114E-2,4.184355024492184E-2,null,null,null,1.9271821905466959,0.91549042904684785,0.71474030140888345,0.55723619005882463,0.26670754210038228,null,null,"£",884.49665387605671,774.60075199871721,612.41656308197287,935.82677366421399,814.97386610278056,null,null,null,{"$f":"IF(FC.Serv.GRC!BD50=0,0,AN50/FC.Serv.GRC!BD50)","v":0.66432423233058868},{"$f":"IF(FC.Serv.GRC!BE50=0,0,AO50/FC.Serv.GRC!BE50)","v":0.65312999283549122},{"$f":"IF(FC.Serv.GRC!BF50=0,0,AP50/FC.Serv.GRC!BF50)","v":0.70663887805531733},{"$f":"IF(FC.Serv.GRC!BG50=0,0,AQ50/FC.Serv.GRC!BG50)","v":0.75676102668491074},{"$f":"IF(FC.Serv.GRC!BH50=0,0,AR50/FC.Serv.GRC!BH50)","v":0.89777954300210594}]
[43,"SH440","SH440: RBS rental 2Mb le copper   256k","BTW","TI","TI","£",841.55874225393222,724.89786161620339,558.85524522922549,859.15858837890573,686.77759495642556,null,null,null,1.5296690956436123,1.4569913527247182,0.89331237195959712,1.3979907991940488,0.85496622850509607,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!49:49,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":8.2660171335847257E-2},{"$f":"IF($A51=0,0,X51*(1+INDEX(InputPriceChanges.Admin,$A51,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A51,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A51,Y$7))","v":8.26601715222232E-2},{"$f":"IF($A51=0,0,Y51*(1+INDEX(InputPriceChanges.Admin,$A51,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A51,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A51,Z$7))","v":8.2660171853972397E-2},{"$f":"IF($A51=0,0,Z51*(1+INDEX(InputPriceChanges.Admin,$A51,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A51,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A51,AA$7))","v":8.2660172301274676E-2},{"$f":"IF($A51=0,0,AA51*(1+INDEX(InputPriceChanges.Admin,$A51,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A51,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A51,AB$7))","v":8.2660172789579683E-2},null,null,null,{"$f":"IF($A51=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A51,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A51,AF$7))","v":0},{"$f":"IF($A51=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A51,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A51,AG$7))","v":1.4946531372035447E-2},{"$f":"IF($A51=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A51,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A51,AH$7))","v":-1.2552387851792987E-2},{"$f":"IF($A51=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A51,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A51,AI$7))","v":-8.9637187811054224E-3},{"$f":"IF($A51=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A51,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A51,AJ$7))","v":-3.2039868549421591E-2},null,null,null,8.2660171335847257E-2,9.7606702894258643E-2,7.0107784002179416E-2,7.369645352016925E-2,5.0620304240158093E-2,null,null,null,1.6123292669794596,1.5545980556189769,0.96342015596177655,1.471687252714218,0.90558653274525414,null,null,"£",887.03484556411979,773.46018841048237,602.71459840830323,904.44997442481019,727.43989206587355,null,null,null,{"$f":"IF(FC.Serv.GRC!BD51=0,0,AN51/FC.Serv.GRC!BD51)","v":0.40317960811420689},{"$f":"IF(FC.Serv.GRC!BE51=0,0,AO51/FC.Serv.GRC!BE51)","v":0.43991984908373905},{"$f":"IF(FC.Serv.GRC!BF51=0,0,AP51/FC.Serv.GRC!BF51)","v":0.37731480477853274},{"$f":"IF(FC.Serv.GRC!BG51=0,0,AQ51/FC.Serv.GRC!BG51)","v":0.39133137836658649},{"$f":"IF(FC.Serv.GRC!BH51=0,0,AR51/FC.Serv.GRC!BH51)","v":0.32697409008196854}]
[44,"SO432","SO432: PC rental 64kbit link local end","BTW","TI","TI","£",1698.2706055062977,1376.3424842123848,942.24447906220348,300.29528741941272,-830.93255027969792,null,null,null,34.121737919362815,22.508473934096973,8.8514563898472804,1.1535604357471374,-1.9523753716355554,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!50:50,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.1650782548999454},{"$f":"IF($A52=0,0,X52*(1+INDEX(InputPriceChanges.Admin,$A52,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A52,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A52,Y$7))","v":0.16507825532594672},{"$f":"IF($A52=0,0,Y52*(1+INDEX(InputPriceChanges.Admin,$A52,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A52,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A52,Z$7))","v":0.16507825608422899},{"$f":"IF($A52=0,0,Z52*(1+INDEX(InputPriceChanges.Admin,$A52,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A52,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A52,AA$7))","v":0.16507825710663207},{"$f":"IF($A52=0,0,AA52*(1+INDEX(InputPriceChanges.Admin,$A52,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A52,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A52,AB$7))","v":0.16507825822275546},null,null,null,{"$f":"IF($A52=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A52,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A52,AF$7))","v":0},{"$f":"IF($A52=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A52,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A52,AG$7))","v":-3.5218218666320661E-2},{"$f":"IF($A52=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A52,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A52,AH$7))","v":-8.2938578790469036E-2},{"$f":"IF($A52=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A52,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A52,AI$7))","v":-0.1165973527976024},{"$f":"IF($A52=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A52,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A52,AJ$7))","v":-0.11994471937834213},null,null,null,0.1650782548999454,0.12986003665962606,8.2139677293759955E-2,4.8480904309029668E-2,4.5133538844413332E-2,null,null,null,34.286816174262761,22.638333970756598,8.9335960671410408,1.2020413400561671,-1.907241832791142,null,null,"£",1706.4867036595449,1384.2831329644653,950.98831217093027,312.91585470196162,-811.72367934228225,null,null,null,{"$f":"IF(FC.Serv.GRC!BD52=0,0,AN52/FC.Serv.GRC!BD52)","v":0.50251071561973515},{"$f":"IF(FC.Serv.GRC!BE52=0,0,AO52/FC.Serv.GRC!BE52)","v":0.4607267444593397},{"$f":"IF(FC.Serv.GRC!BF52=0,0,AP52/FC.Serv.GRC!BF52)","v":0.42120716945326492},{"$f":"IF(FC.Serv.GRC!BG52=0,0,AQ52/FC.Serv.GRC!BG52)","v":0.38562156098213751},{"$f":"IF(FC.Serv.GRC!BH52=0,0,AR52/FC.Serv.GRC!BH52)","v":0.42139196225176795}]
[45,"SO438","SO438: PC rental 2Mbit local end copper","BTW","TI","TI","£",841.20696592262436,724.67643410103233,558.84899595009927,859.05581894793033,686.93818066680092,null,null,null,5.8670377966304574,3.2256735089970259,3.2217770011520654,3.9573705565533714,2.8749471427006124,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!51:51,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.10956941587122042},{"$f":"IF($A53=0,0,X53*(1+INDEX(InputPriceChanges.Admin,$A53,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A53,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A53,Y$7))","v":0.10956941613691414},{"$f":"IF($A53=0,0,Y53*(1+INDEX(InputPriceChanges.Admin,$A53,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A53,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A53,Z$7))","v":0.10956941660984897},{"$f":"IF($A53=0,0,Z53*(1+INDEX(InputPriceChanges.Admin,$A53,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A53,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A53,AA$7))","v":0.10956941724751387},{"$f":"IF($A53=0,0,AA53*(1+INDEX(InputPriceChanges.Admin,$A53,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A53,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A53,AB$7))","v":0.10956941794363143},null,null,null,{"$f":"IF($A53=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A53,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A53,AF$7))","v":0},{"$f":"IF($A53=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A53,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A53,AG$7))","v":-3.7623775893782137E-2},{"$f":"IF($A53=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A53,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A53,AH$7))","v":-2.4849133317575811E-3},{"$f":"IF($A53=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A53,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A53,AI$7))","v":-2.4924947029314623E-2},{"$f":"IF($A53=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A53,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A53,AJ$7))","v":-3.2704309617238643E-2},null,null,null,0.10956941587122042,7.1945640243131992E-2,0.10708450327809138,8.464447021819925E-2,7.6865108326392789E-2,null,null,null,5.976607212501678,3.2976191492401581,3.328861504430157,4.0420150267715709,2.9518122510270053,null,null,"£",856.91686230949938,740.83966632992588,577.42385917538684,877.43022277076534,705.30428447658755,null,null,null,{"$f":"IF(FC.Serv.GRC!BD53=0,0,AN53/FC.Serv.GRC!BD53)","v":0.46293798139857861},{"$f":"IF(FC.Serv.GRC!BE53=0,0,AO53/FC.Serv.GRC!BE53)","v":0.42287071741241744},{"$f":"IF(FC.Serv.GRC!BF53=0,0,AP53/FC.Serv.GRC!BF53)","v":0.52291216936324059},{"$f":"IF(FC.Serv.GRC!BG53=0,0,AQ53/FC.Serv.GRC!BG53)","v":0.48580335602564212},{"$f":"IF(FC.Serv.GRC!BH53=0,0,AR53/FC.Serv.GRC!BH53)","v":0.47121684364843608}]
[46,"ST438","ST438: Siteconnect PPC rental 2Mbit local end copper","BTW","TI","TI","£",829.60491217938352,713.78911269966454,548.26257620429021,844.54214871164186,671.95901176369046,null,null,null,3.6525964760534574E-2,2.0824229677965909E-2,1.5761049626501097E-2,1.7691892974067747E-2,1.0281990612890634E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!52:52,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.6810281016454312E-3},{"$f":"IF($A54=0,0,X54*(1+INDEX(InputPriceChanges.Admin,$A54,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A54,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A54,Y$7))","v":1.6810281028997202E-3},{"$f":"IF($A54=0,0,Y54*(1+INDEX(InputPriceChanges.Admin,$A54,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A54,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A54,Z$7))","v":1.6810281051323544E-3},{"$f":"IF($A54=0,0,Z54*(1+INDEX(InputPriceChanges.Admin,$A54,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A54,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A54,AA$7))","v":1.6810281081426478E-3},{"$f":"IF($A54=0,0,AA54*(1+INDEX(InputPriceChanges.Admin,$A54,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A54,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A54,AB$7))","v":1.6810281114288846E-3},null,null,null,{"$f":"IF($A54=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A54,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A54,AF$7))","v":0},{"$f":"IF($A54=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A54,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A54,AG$7))","v":-6.1993483832265234E-4},{"$f":"IF($A54=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A54,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A54,AH$7))","v":-5.6208298589757602E-4},{"$f":"IF($A54=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A54,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A54,AI$7))","v":-9.0798944388608414E-4},{"$f":"IF($A54=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A54,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A54,AJ$7))","v":-1.1040742424129422E-3},null,null,null,1.6810281016454312E-3,1.0610932645770679E-3,1.1189451192347784E-3,7.7303866425656369E-4,5.7695386901594238E-4,null,null,null,3.8206992862180003E-2,2.1885322942542976E-2,1.6879994745735875E-2,1.846493163832431E-2,1.0858944481906576E-2,null,null,"£",867.78567426957341,750.16005325913488,587.18610910601785,881.44400740507649,709.66468241185657,null,null,null,{"$f":"IF(FC.Serv.GRC!BD54=0,0,AN54/FC.Serv.GRC!BD54)","v":0.43191265598419565},{"$f":"IF(FC.Serv.GRC!BE54=0,0,AO54/FC.Serv.GRC!BE54)","v":0.36948269913831322},{"$f":"IF(FC.Serv.GRC!BF54=0,0,AP54/FC.Serv.GRC!BF54)","v":0.39364670653272366},{"$f":"IF(FC.Serv.GRC!BG54=0,0,AQ54/FC.Serv.GRC!BG54)","v":0.33510362078350248},{"$f":"IF(FC.Serv.GRC!BH54=0,0,AR54/FC.Serv.GRC!BH54)","v":0.30065189939718551}]
[47,"SO400","SO400: External Customer Sited Handover connections","BTW","TI",0,"£",832446.55365136988,682096.99678512418,500574.02754147962,241166.49939517633,1536590.4284451932,null,null,null,0.857419950260911,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!53:53,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":3.0022818078214645E-5},{"$f":"IF($A55=0,0,X55*(1+INDEX(InputPriceChanges.Admin,$A55,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A55,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A55,Y$7))","v":3.0022818101577579E-5},{"$f":"IF($A55=0,0,Y55*(1+INDEX(InputPriceChanges.Admin,$A55,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A55,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A55,Z$7))","v":3.0022818143163607E-5},{"$f":"IF($A55=0,0,Z55*(1+INDEX(InputPriceChanges.Admin,$A55,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A55,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A55,AA$7))","v":3.0022818199234654E-5},{"$f":"IF($A55=0,0,AA55*(1+INDEX(InputPriceChanges.Admin,$A55,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A55,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A55,AB$7))","v":3.0022818260445551E-5},null,null,null,{"$f":"IF($A55=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A55,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A55,AF$7))","v":0},{"$f":"IF($A55=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A55,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A55,AG$7))","v":0},{"$f":"IF($A55=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A55,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A55,AH$7))","v":0},{"$f":"IF($A55=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A55,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A55,AI$7))","v":0},{"$f":"IF($A55=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A55,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A55,AJ$7))","v":0},null,null,null,3.0022818078214645E-5,3.0022818101577579E-5,3.0022818143163607E-5,3.0022818199234654E-5,3.0022818260445551E-5,null,null,null,0.85744997307898918,3.0022818101577579E-5,3.0022818143163607E-5,3.0022818199234654E-5,3.0022818260445551E-5,null,null,"£",832475.70201843616,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD55=0,0,AN55/FC.Serv.GRC!BD55)","v":0.37795305793873102},{"$f":"IF(FC.Serv.GRC!BE55=0,0,AO55/FC.Serv.GRC!BE55)","v":0.37795305793873096},{"$f":"IF(FC.Serv.GRC!BF55=0,0,AP55/FC.Serv.GRC!BF55)","v":0.37795305793873096},{"$f":"IF(FC.Serv.GRC!BG55=0,0,AQ55/FC.Serv.GRC!BG55)","v":0.37795305793873091},{"$f":"IF(FC.Serv.GRC!BH55=0,0,AR55/FC.Serv.GRC!BH55)","v":0.37795305793873091}]
[48,"SO402","SO402: External Customer Sited Handover rentals","BTW","TI",0,"£",392.8149912519911,381.04750939652774,380.71898926288162,312.11591899392516,978.71287084356186,null,null,null,0.11581757202073704,0.13870129342033607,0.11363700391518487,9.6568665336720427E-2,0.35268897013718581,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!54:54,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":8.7097237414293354E-3},{"$f":"IF($A56=0,0,X56*(1+INDEX(InputPriceChanges.Admin,$A56,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A56,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A56,Y$7))","v":8.7097237465951962E-3},{"$f":"IF($A56=0,0,Y56*(1+INDEX(InputPriceChanges.Admin,$A56,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A56,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A56,Z$7))","v":8.7097237557904276E-3},{"$f":"IF($A56=0,0,Z56*(1+INDEX(InputPriceChanges.Admin,$A56,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A56,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A56,AA$7))","v":8.7097237681884911E-3},{"$f":"IF($A56=0,0,AA56*(1+INDEX(InputPriceChanges.Admin,$A56,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A56,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A56,AB$7))","v":8.7097237817230465E-3},null,null,null,{"$f":"IF($A56=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A56,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A56,AF$7))","v":0},{"$f":"IF($A56=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A56,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A56,AG$7))","v":2.5718044601387982E-3},{"$f":"IF($A56=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A56,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A56,AH$7))","v":2.9124785317910637E-4},{"$f":"IF($A56=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A56,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A56,AI$7))","v":6.3849359031262383E-4},{"$f":"IF($A56=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A56,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A56,AJ$7))","v":2.4320929979915911E-3},null,null,null,8.7097237414293354E-3,1.1281528206733994E-2,9.0009716089695345E-3,9.3482173585011149E-3,1.1141816779714637E-2,null,null,null,0.12452729576216638,0.14998282162707008,0.12263797552415441,0.10591688269522154,0.36383078691690046,null,null,"£",422.35550048218147,412.04071875568712,410.87501850762015,342.32993760575812,1009.6314433258424,null,null,null,{"$f":"IF(FC.Serv.GRC!BD56=0,0,AN56/FC.Serv.GRC!BD56)","v":0.55871436378935535},{"$f":"IF(FC.Serv.GRC!BE56=0,0,AO56/FC.Serv.GRC!BE56)","v":0.61211584359446125},{"$f":"IF(FC.Serv.GRC!BF56=0,0,AP56/FC.Serv.GRC!BF56)","v":0.57191074743969472},{"$f":"IF(FC.Serv.GRC!BG56=0,0,AQ56/FC.Serv.GRC!BG56)","v":0.5775110269994429},{"$f":"IF(FC.Serv.GRC!BH56=0,0,AR56/FC.Serv.GRC!BH56)","v":0.60948098056915356}]
[49,"SO403","SO403: External In Span Handover rentals","BTW","TI",0,"£",392.87373589705453,321.91615689403477,236.24626401615055,113.81869884018799,725.19493235807602,null,null,null,0.2107846167834877,0.15408838765889868,0.10065508324672109,6.7052871860731555E-2,0.44629946527180708,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!55:55,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":4.883287259482361E-3},{"$f":"IF($A57=0,0,X57*(1+INDEX(InputPriceChanges.Admin,$A57,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A57,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A57,Y$7))","v":4.8832872629418107E-3},{"$f":"IF($A57=0,0,Y57*(1+INDEX(InputPriceChanges.Admin,$A57,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A57,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A57,Z$7))","v":4.8832872690996332E-3},{"$f":"IF($A57=0,0,Z57*(1+INDEX(InputPriceChanges.Admin,$A57,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A57,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A57,AA$7))","v":4.8832872774023156E-3},{"$f":"IF($A57=0,0,AA57*(1+INDEX(InputPriceChanges.Admin,$A57,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A57,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A57,AB$7))","v":4.8832872864660766E-3},null,null,null,{"$f":"IF($A57=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A57,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A57,AF$7))","v":0},{"$f":"IF($A57=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A57,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A57,AG$7))","v":-7.2654390006568741E-4},{"$f":"IF($A57=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A57,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A57,AH$7))","v":-1.3035867773181545E-3},{"$f":"IF($A57=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A57,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A57,AI$7))","v":9.032626870880085E-4},{"$f":"IF($A57=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A57,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A57,AJ$7))","v":1.1576448454775302E-3},null,null,null,4.883287259482361E-3,4.1567433628761233E-3,3.5797004917814787E-3,5.7865499644903238E-3,6.0409321319436068E-3,null,null,null,0.21566790404297007,0.15824513102177482,0.10423478373850258,7.2839421825221878E-2,0.4523403974037507,null,null,"£",401.97551637025663,330.60028208284547,244.64813345186727,123.64106094721257,735.01088265534224,null,null,null,{"$f":"IF(FC.Serv.GRC!BD57=0,0,AN57/FC.Serv.GRC!BD57)","v":0.5051781715263336},{"$f":"IF(FC.Serv.GRC!BE57=0,0,AO57/FC.Serv.GRC!BE57)","v":0.46934539937247866},{"$f":"IF(FC.Serv.GRC!BF57=0,0,AP57/FC.Serv.GRC!BF57)","v":0.44084382595261234},{"$f":"IF(FC.Serv.GRC!BG57=0,0,AQ57/FC.Serv.GRC!BG57)","v":0.55624794674423161},{"$f":"IF(FC.Serv.GRC!BH57=0,0,AR57/FC.Serv.GRC!BH57)","v":0.56085131663222632}]
[50,"SO404","SO404: 2 Meg bearer connection","BTW","TI","TI","£",836193.18691949104,685166.94438600156,502826.98576026002,242251.92935560682,1543506.2367856051,null,null,null,10.887235293691775,9.8045750673610783,4.1738573546695603,1.497745465673223,12.763593032471796,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!56:56,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":3.5708202696585462E-4},{"$f":"IF($A58=0,0,X58*(1+INDEX(InputPriceChanges.Admin,$A58,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A58,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A58,Y$7))","v":3.5708202730316022E-4},{"$f":"IF($A58=0,0,Y58*(1+INDEX(InputPriceChanges.Admin,$A58,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A58,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A58,Z$7))","v":3.5708202790356411E-4},{"$f":"IF($A58=0,0,Z58*(1+INDEX(InputPriceChanges.Admin,$A58,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A58,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A58,AA$7))","v":3.5708202871309759E-4},{"$f":"IF($A58=0,0,AA58*(1+INDEX(InputPriceChanges.Admin,$A58,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A58,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A58,AB$7))","v":3.5708202959683827E-4},null,null,null,{"$f":"IF($A58=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A58,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A58,AF$7))","v":0},{"$f":"IF($A58=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A58,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A58,AG$7))","v":4.6260984556872845E-5},{"$f":"IF($A58=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A58,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A58,AH$7))","v":-1.129728596432945E-4},{"$f":"IF($A58=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A58,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A58,AI$7))","v":-1.7323271560566698E-4},{"$f":"IF($A58=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A58,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A58,AJ$7))","v":-7.1424141289397905E-5},null,null,null,3.5708202696585462E-4,4.0334301186003305E-4,2.441091682602696E-4,1.8384931310743062E-4,2.8565788830744033E-4,null,null,null,10.887592375718741,9.8049784103729376,4.1741014638378209,1.4979293149863304,12.763878690360103,null,null,"£",836220.61257440399,685195.1309516686,502856.39373155445,242281.66595093079,1543540.7815044054,null,null,null,{"$f":"IF(FC.Serv.GRC!BD58=0,0,AN58/FC.Serv.GRC!BD58)","v":0.51683262242919126},{"$f":"IF(FC.Serv.GRC!BE58=0,0,AO58/FC.Serv.GRC!BE58)","v":0.54211597939866596},{"$f":"IF(FC.Serv.GRC!BF58=0,0,AP58/FC.Serv.GRC!BF58)","v":0.49159037618109697},{"$f":"IF(FC.Serv.GRC!BG58=0,0,AQ58/FC.Serv.GRC!BG58)","v":0.44913081783005188},{"$f":"IF(FC.Serv.GRC!BH58=0,0,AR58/FC.Serv.GRC!BH58)","v":0.57677137421868097}]
[51,"SO409","SO409: 2 Meg bearer rentals","BTW","TI","TI","£",{"$f":"IF($A59=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A59)))","v":393.29538647566278},322.26165246020639,236.49981462240066,113.94085442310784,725.9732456808905,null,null,null,1.166105089084881,0.9574842404952465,0.41560550167048482,0.165588545826509,0.83993961339297452,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!57:57,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.6343013903847348E-2},{"$f":"IF($A59=0,0,X59*(1+INDEX(InputPriceChanges.Admin,$A59,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A59,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A59,Y$7))","v":1.6343013916305566E-2},{"$f":"IF($A59=0,0,Y59*(1+INDEX(InputPriceChanges.Admin,$A59,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A59,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A59,Z$7))","v":1.6343013938481192E-2},{"$f":"IF($A59=0,0,Z59*(1+INDEX(InputPriceChanges.Admin,$A59,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A59,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A59,AA$7))","v":1.6343013968380917E-2},{"$f":"IF($A59=0,0,AA59*(1+INDEX(InputPriceChanges.Admin,$A59,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A59,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A59,AB$7))","v":1.634301400102145E-2},null,null,null,{"$f":"IF($A59=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A59,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A59,AF$7))","v":0},{"$f":"IF($A59=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A59,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A59,AG$7))","v":4.6165076505685856E-5},{"$f":"IF($A59=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A59,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A59,AH$7))","v":-6.0233445229536491E-3},{"$f":"IF($A59=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A59,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A59,AI$7))","v":-7.6250092634362063E-3},{"$f":"IF($A59=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A59,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A59,AJ$7))","v":-8.9161154123676319E-3},null,null,null,1.6343013903847348E-2,1.6389178992811251E-2,1.0319669415527543E-2,8.7180047049447117E-3,7.4268985886538179E-3,null,null,null,1.1824481029887284,0.97387341948805772,0.42592517108601236,0.17430655053145372,0.84736651198162838,null,null,"£",398.8074385451165,327.77777865979544,242.37221018484382,119.93968060995542,732.39243295075596,null,null,null,{"$f":"IF(FC.Serv.GRC!BD59=0,0,AN59/FC.Serv.GRC!BD59)","v":0.51593167087765202},{"$f":"IF(FC.Serv.GRC!BE59=0,0,AO59/FC.Serv.GRC!BE59)","v":0.51655245793373716},{"$f":"IF(FC.Serv.GRC!BF59=0,0,AP59/FC.Serv.GRC!BF59)","v":0.47665202876384372},{"$f":"IF(FC.Serv.GRC!BG59=0,0,AQ59/FC.Serv.GRC!BG59)","v":0.45581718384383962},{"$f":"IF(FC.Serv.GRC!BH59=0,0,AR59/FC.Serv.GRC!BH59)","v":0.44562968762857813}]
[52,"SE760","SE760: External 3rd Party POH Rental 64kbit","BTW","TI",0,"£",246.03326650630405,188.67459615853704,111.20670702024711,-19.932821894286256,-217.3118619573286,null,null,null,0.60752502431868649,0.39214998618908792,0.21689090302952313,-3.3963013108969778E-2,-0.24881431563325002,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!58:58,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":5.151346731779278E-3},{"$f":"IF($A60=0,0,X60*(1+INDEX(InputPriceChanges.Admin,$A60,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A60,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A60,Y$7))","v":5.1513467353857725E-3},{"$f":"IF($A60=0,0,Y60*(1+INDEX(InputPriceChanges.Admin,$A60,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A60,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A60,Z$7))","v":5.1513467418053327E-3},{"$f":"IF($A60=0,0,Z60*(1+INDEX(InputPriceChanges.Admin,$A60,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A60,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A60,AA$7))","v":5.1513467504609202E-3},{"$f":"IF($A60=0,0,AA60*(1+INDEX(InputPriceChanges.Admin,$A60,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A60,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A60,AB$7))","v":5.1513467599099364E-3},null,null,null,{"$f":"IF($A60=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A60,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A60,AF$7))","v":0},{"$f":"IF($A60=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A60,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A60,AG$7))","v":-1.0508280778830027E-3},{"$f":"IF($A60=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A60,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A60,AH$7))","v":-1.4184968634694181E-3},{"$f":"IF($A60=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A60,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A60,AI$7))","v":-2.1316554440664204E-3},{"$f":"IF($A60=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A60,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A60,AJ$7))","v":-3.140289275135323E-3},null,null,null,5.151346731779278E-3,4.1005186575027702E-3,3.7328498783359143E-3,3.0196913063944997E-3,2.0110574847746134E-3,null,null,null,0.6126763710504658,0.39625050484659069,0.22062375290785904,-3.094332180257528E-2,-0.2468032581484754,null,null,"£",248.11944010013676,190.64747319281506,113.12065517101009,-18.160571334744787,-215.55542505213151,null,null,null,{"$f":"IF(FC.Serv.GRC!BD60=0,0,AN60/FC.Serv.GRC!BD60)","v":0.42807414453970993},{"$f":"IF(FC.Serv.GRC!BE60=0,0,AO60/FC.Serv.GRC!BE60)","v":0.38853618477770724},{"$f":"IF(FC.Serv.GRC!BF60=0,0,AP60/FC.Serv.GRC!BF60)","v":0.3707398296897349},{"$f":"IF(FC.Serv.GRC!BG60=0,0,AQ60/FC.Serv.GRC!BG60)","v":0.33055079380320757},{"$f":"IF(FC.Serv.GRC!BH60=0,0,AR60/FC.Serv.GRC!BH60)","v":0.28652221402157174}]
[53,"SE765","SE765: Extl 3rd Party POH Rental 64kbit eff","BTW","TI",0,"£",246.25076155043726,188.84138575654967,111.30501448896764,-19.950442641428133,-217.50396708879413,null,null,null,0.72087447936275006,0.45783794388806415,0.27862892749465007,-3.9667092817088925E-2,-0.27574135448518255,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!59:59,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":4.8195072904905841E-4},{"$f":"IF($A61=0,0,X61*(1+INDEX(InputPriceChanges.Admin,$A61,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A61,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A61,Y$7))","v":4.8195072931752481E-4},{"$f":"IF($A61=0,0,Y61*(1+INDEX(InputPriceChanges.Admin,$A61,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A61,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A61,Z$7))","v":4.8195072979539488E-4},{"$f":"IF($A61=0,0,Z61*(1+INDEX(InputPriceChanges.Admin,$A61,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A61,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A61,AA$7))","v":4.8195073043971412E-4},{"$f":"IF($A61=0,0,AA61*(1+INDEX(InputPriceChanges.Admin,$A61,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A61,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A61,AB$7))","v":4.8195073114309591E-4},null,null,null,{"$f":"IF($A61=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A61,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A61,AF$7))","v":0},{"$f":"IF($A61=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A61,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A61,AG$7))","v":-1.2011359265278894E-4},{"$f":"IF($A61=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A61,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A61,AH$7))","v":-8.4722562697870361E-5},{"$f":"IF($A61=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A61,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A61,AI$7))","v":-1.944309882918446E-4},{"$f":"IF($A61=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A61,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A61,AJ$7))","v":-3.0766650976687151E-4},null,null,null,4.8195072904905841E-4,3.618371366647359E-4,3.9722816709752452E-4,2.875197421478695E-4,1.742842213762244E-4,null,null,null,0.72135643009179917,0.45819978102472886,0.2790261556617476,-3.9379573074941054E-2,-0.27556707026380634,null,null,"£",246.41539594582196,188.99063032489121,111.46369681707971,-19.805835469169516,-217.36649220904283,null,null,null,{"$f":"IF(FC.Serv.GRC!BD61=0,0,AN61/FC.Serv.GRC!BD61)","v":0.4063760112523771},{"$f":"IF(FC.Serv.GRC!BE61=0,0,AO61/FC.Serv.GRC!BE61)","v":0.35206112104356307},{"$f":"IF(FC.Serv.GRC!BF61=0,0,AP61/FC.Serv.GRC!BF61)","v":0.37739032804329581},{"$f":"IF(FC.Serv.GRC!BG61=0,0,AQ61/FC.Serv.GRC!BG61)","v":0.32285083048596563},{"$f":"IF(FC.Serv.GRC!BH61=0,0,AR61/FC.Serv.GRC!BH61)","v":0.26250883669987324}]
[54,"SE434","SE434: PPC rental 34Mbit link local end","BTW","TI",0,"£",2704.9352965104495,3505.1861082556406,3537.0429714438919,3525.0552616385971,3913.9317737449151,null,null,null,1.1310416448828793,0.92076916879501591,0.73011268696232035,0.50694005246848961,0.35642394922138892,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!60:60,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.3929892523945635E-2},{"$f":"IF($A62=0,0,X62*(1+INDEX(InputPriceChanges.Admin,$A62,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A62,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A62,Y$7))","v":2.3929892546135884E-2},{"$f":"IF($A62=0,0,Y62*(1+INDEX(InputPriceChanges.Admin,$A62,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A62,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A62,Z$7))","v":2.3929892585634525E-2},{"$f":"IF($A62=0,0,Z62*(1+INDEX(InputPriceChanges.Admin,$A62,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A62,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A62,AA$7))","v":2.3929892638891118E-2},{"$f":"IF($A62=0,0,AA62*(1+INDEX(InputPriceChanges.Admin,$A62,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A62,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A62,AB$7))","v":2.3929892697029567E-2},null,null,null,{"$f":"IF($A62=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A62,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A62,AF$7))","v":0},{"$f":"IF($A62=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A62,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A62,AG$7))","v":-8.2986533304472629E-3},{"$f":"IF($A62=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A62,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A62,AH$7))","v":-1.1300110402501303E-2},{"$f":"IF($A62=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A62,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A62,AI$7))","v":-1.4203838522920913E-2},{"$f":"IF($A62=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A62,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A62,AJ$7))","v":-1.5756321759483275E-2},null,null,null,2.3929892523945635E-2,1.5631239215688621E-2,1.2629782183133221E-2,9.7260541159702053E-3,8.1735709375462921E-3,null,null,null,1.154971537406825,0.93640040801070457,0.74274246914545361,0.51666610658445977,0.36459752015893521,null,null,"£",2762.1646754838689,3564.6911442739029,3598.2281598393711,3592.6862923088624,4003.6866823791543,null,null,null,{"$f":"IF(FC.Serv.GRC!BD62=0,0,AN62/FC.Serv.GRC!BD62)","v":0.53289337081267307},{"$f":"IF(FC.Serv.GRC!BE62=0,0,AO62/FC.Serv.GRC!BE62)","v":0.48951762280226568},{"$f":"IF(FC.Serv.GRC!BF62=0,0,AP62/FC.Serv.GRC!BF62)","v":0.46371862498173377},{"$f":"IF(FC.Serv.GRC!BG62=0,0,AQ62/FC.Serv.GRC!BG62)","v":0.44187786224733805},{"$f":"IF(FC.Serv.GRC!BH62=0,0,AR62/FC.Serv.GRC!BH62)","v":0.46417653667815456}]
[55,"SE761","SE761: External 3rd Party POH Rental 34 45mbit","BTW","TI",0,"£",443.28733021397881,574.43318286994997,579.65391545084753,577.68935833858518,641.41880541886133,null,null,null,1.4921051535002526E-2,1.3104678091253288E-2,1.0728885506648302E-2,8.2011619082032142E-3,4.6455604279588723E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!61:61,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":6.3789265879267095E-4},{"$f":"IF($A63=0,0,X63*(1+INDEX(InputPriceChanges.Admin,$A63,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A63,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A63,Y$7))","v":6.3789265915725323E-4},{"$f":"IF($A63=0,0,Y63*(1+INDEX(InputPriceChanges.Admin,$A63,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A63,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A63,Z$7))","v":6.3789265980620949E-4},{"$f":"IF($A63=0,0,Z63*(1+INDEX(InputPriceChanges.Admin,$A63,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A63,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A63,AA$7))","v":6.3789266068120672E-4},{"$f":"IF($A63=0,0,AA63*(1+INDEX(InputPriceChanges.Admin,$A63,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A63,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A63,AB$7))","v":6.3789266163641215E-4},null,null,null,{"$f":"IF($A63=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A63,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A63,AF$7))","v":0},{"$f":"IF($A63=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A63,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A63,AG$7))","v":-1.8106889170739339E-4},{"$f":"IF($A63=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A63,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A63,AH$7))","v":-2.558505313794268E-4},{"$f":"IF($A63=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A63,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A63,AI$7))","v":-3.2075451544883143E-4},{"$f":"IF($A63=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A63,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A63,AJ$7))","v":-4.0742544285431008E-4},null,null,null,6.3789265879267095E-4,4.5682376744985982E-4,3.8204212842678269E-4,3.1713814523237529E-4,2.3046721878210207E-4,null,null,null,1.5558944193795197E-2,1.3561501858703147E-2,1.1110927635075084E-2,8.5183000534355888E-3,4.8760276467409748E-3,null,null,"£",462.23838959581695,594.45769082959328,600.29466284931073,600.02855047680248,673.23972572585944,null,null,null,{"$f":"IF(FC.Serv.GRC!BD63=0,0,AN63/FC.Serv.GRC!BD63)","v":0.60010170194771695},{"$f":"IF(FC.Serv.GRC!BE63=0,0,AO63/FC.Serv.GRC!BE63)","v":0.57317008811185766},{"$f":"IF(FC.Serv.GRC!BF63=0,0,AP63/FC.Serv.GRC!BF63)","v":0.55250220514589765},{"$f":"IF(FC.Serv.GRC!BG63=0,0,AQ63/FC.Serv.GRC!BG63)","v":0.54144001572200651},{"$f":"IF(FC.Serv.GRC!BH63=0,0,AR63/FC.Serv.GRC!BH63)","v":0.55504452383250236}]
[56,"SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff","BTW","TI",0,"£",459.93574659130138,596.00700679303225,601.4238129449011,599.38547351906311,665.50838934561909,null,null,null,0.17087532857360027,0.24853063269307263,0.17839287337698359,0.17619024872219929,0.13563361572824797,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!62:62,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.2466863328776589E-3},{"$f":"IF($A64=0,0,X64*(1+INDEX(InputPriceChanges.Admin,$A64,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A64,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A64,Y$7))","v":2.2466863344166332E-3},{"$f":"IF($A64=0,0,Y64*(1+INDEX(InputPriceChanges.Admin,$A64,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A64,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A64,Z$7))","v":2.2466863371560079E-3},{"$f":"IF($A64=0,0,Z64*(1+INDEX(InputPriceChanges.Admin,$A64,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A64,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A64,AA$7))","v":2.2466863408495468E-3},{"$f":"IF($A64=0,0,AA64*(1+INDEX(InputPriceChanges.Admin,$A64,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A64,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A64,AB$7))","v":2.2466863448816592E-3},null,null,null,{"$f":"IF($A64=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A64,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A64,AF$7))","v":0},{"$f":"IF($A64=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A64,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A64,AG$7))","v":3.1189923122191887E-4},{"$f":"IF($A64=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A64,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A64,AH$7))","v":-3.7547609801492622E-4},{"$f":"IF($A64=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A64,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A64,AI$7))","v":-3.5325172179409775E-4},{"$f":"IF($A64=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A64,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A64,AJ$7))","v":-8.2493986741950928E-4},null,null,null,2.2466863328776589E-3,2.558585565638552E-3,1.8712102391410816E-3,1.8934346190554491E-3,1.4217464774621499E-3,null,null,null,0.17312201490647794,0.25108921825871117,0.18026408361612467,0.17808368334125474,0.13705536220571013,null,null,"£",465.98302892570507,602.14280948292969,607.73230708786821,605.82679029993301,672.48441961063395,null,null,null,{"$f":"IF(FC.Serv.GRC!BD64=0,0,AN64/FC.Serv.GRC!BD64)","v":0.59909928021561809},{"$f":"IF(FC.Serv.GRC!BE64=0,0,AO64/FC.Serv.GRC!BE64)","v":0.62414004029660819},{"$f":"IF(FC.Serv.GRC!BF64=0,0,AP64/FC.Serv.GRC!BF64)","v":0.58939627587704402},{"$f":"IF(FC.Serv.GRC!BG64=0,0,AQ64/FC.Serv.GRC!BG64)","v":0.6002683644158211},{"$f":"IF(FC.Serv.GRC!BH64=0,0,AR64/FC.Serv.GRC!BH64)","v":0.57749809620440051}]
[57,"SO434","SO434: PC rental 34Mbit link local end","BTW","TI",0,"£",2694.277883988691,3491.3757171644338,3523.1070646950338,3511.1665863221324,3898.5109296498158,null,null,null,2.618999759910047,2.2918189180561415,1.6204622576743668,1.394475444807151,1.0414099679956759,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!63:63,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":5.4046593107900193E-2},{"$f":"IF($A65=0,0,X65*(1+INDEX(InputPriceChanges.Admin,$A65,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A65,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A65,Y$7))","v":5.4046593149085428E-2},{"$f":"IF($A65=0,0,Y65*(1+INDEX(InputPriceChanges.Admin,$A65,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A65,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A65,Z$7))","v":5.4046593222395169E-2},{"$f":"IF($A65=0,0,Z65*(1+INDEX(InputPriceChanges.Admin,$A65,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A65,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A65,AA$7))","v":5.4046593321239761E-2},{"$f":"IF($A65=0,0,AA65*(1+INDEX(InputPriceChanges.Admin,$A65,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A65,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A65,AB$7))","v":5.4046593429145105E-2},null,null,null,{"$f":"IF($A65=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A65,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A65,AF$7))","v":0},{"$f":"IF($A65=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A65,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A65,AG$7))","v":-1.7417728195736136E-2},{"$f":"IF($A65=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A65,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A65,AH$7))","v":-2.8154865122046745E-2},{"$f":"IF($A65=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A65,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A65,AI$7))","v":-3.067889946308705E-2},{"$f":"IF($A65=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A65,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A65,AJ$7))","v":-3.7264790929544184E-2},null,null,null,5.4046593107900193E-2,3.6628864953349292E-2,2.5891728100348423E-2,2.336769385815271E-2,1.6781802499600922E-2,null,null,null,2.6730463530179471,2.3284477830094907,1.6463539857747151,1.4178431386653036,1.0581917704952768,null,null,"£",2749.8779427380482,3547.1764301430521,3579.3992305603565,3570.004385280648,3961.3334899041947,null,null,null,{"$f":"IF(FC.Serv.GRC!BD65=0,0,AN65/FC.Serv.GRC!BD65)","v":0.46301384089457803},{"$f":"IF(FC.Serv.GRC!BE65=0,0,AO65/FC.Serv.GRC!BE65)","v":0.41970661516701013},{"$f":"IF(FC.Serv.GRC!BF65=0,0,AP65/FC.Serv.GRC!BF65)","v":0.37558028252451697},{"$f":"IF(FC.Serv.GRC!BG65=0,0,AQ65/FC.Serv.GRC!BG65)","v":0.37045942246211261},{"$f":"IF(FC.Serv.GRC!BH65=0,0,AR65/FC.Serv.GRC!BH65)","v":0.32941835625737642}]
[58,"SE436","SE436: PPC rental 140Mbit link local end","BTW","TI",0,"£",7631.3248304878562,8714.8762379369346,8690.9231742979337,7991.7687200611917,7193.2637757984958,null,null,null,0.5714336033069306,0.4866583282841177,0.40611581441019928,0.31705268729936836,0.21846249623388816,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!64:64,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.0542322715097275E-2},{"$f":"IF($A66=0,0,X66*(1+INDEX(InputPriceChanges.Admin,$A66,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A66,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A66,Y$7))","v":1.0542322722572595E-2},{"$f":"IF($A66=0,0,Y66*(1+INDEX(InputPriceChanges.Admin,$A66,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A66,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A66,Z$7))","v":1.0542322735878667E-2},{"$f":"IF($A66=0,0,Z66*(1+INDEX(InputPriceChanges.Admin,$A66,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A66,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A66,AA$7))","v":1.0542322753819435E-2},{"$f":"IF($A66=0,0,AA66*(1+INDEX(InputPriceChanges.Admin,$A66,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A66,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A66,AB$7))","v":1.0542322773404776E-2},null,null,null,{"$f":"IF($A66=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A66,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A66,AF$7))","v":0},{"$f":"IF($A66=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A66,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A66,AG$7))","v":-2.9963481981685287E-3},{"$f":"IF($A66=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A66,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A66,AH$7))","v":-4.4716212064421588E-3},{"$f":"IF($A66=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A66,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A66,AI$7))","v":-5.2946444506467901E-3},{"$f":"IF($A66=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A66,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A66,AJ$7))","v":-6.3932698412739941E-3},null,null,null,1.0542322715097275E-2,7.5459745244040666E-3,6.0707015294365081E-3,5.2476783031726454E-3,4.1490529321307817E-3,null,null,null,0.58197592602202786,0.49420430280852179,0.41218651593963579,0.32230036560254099,0.22261154916601894,null,null,"£",7772.1143966616974,8850.0064314480042,8820.8368558989532,8124.0439947906552,7329.8786761821939,null,null,null,{"$f":"IF(FC.Serv.GRC!BD66=0,0,AN66/FC.Serv.GRC!BD66)","v":0.47769499483267736},{"$f":"IF(FC.Serv.GRC!BE66=0,0,AO66/FC.Serv.GRC!BE66)","v":0.42611132196551638},{"$f":"IF(FC.Serv.GRC!BF66=0,0,AP66/FC.Serv.GRC!BF66)","v":0.38860812048192023},{"$f":"IF(FC.Serv.GRC!BG66=0,0,AQ66/FC.Serv.GRC!BG66)","v":0.37468588112376172},{"$f":"IF(FC.Serv.GRC!BH66=0,0,AR66/FC.Serv.GRC!BH66)","v":0.34939084843466028}]
[59,"SE751","SE751: Netstream 16 LL 155mbit rentals LE","BTW","TI",0,"£",87631.900234468849,74550.036599493178,8882.1840609844476,8167.6433355580584,7351.5657168394537,null,null,null,2.3555454783025223,0.68018204069858168,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!65:65,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":6.0646920853410197E-2},{"$f":"IF($A67=0,0,X67*(1+INDEX(InputPriceChanges.Admin,$A67,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A67,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A67,Y$7))","v":6.0646920901942548E-2},{"$f":"IF($A67=0,0,Y67*(1+INDEX(InputPriceChanges.Admin,$A67,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A67,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A67,Z$7))","v":6.064692098833014E-2},{"$f":"IF($A67=0,0,Z67*(1+INDEX(InputPriceChanges.Admin,$A67,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A67,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A67,AA$7))","v":6.064692110480778E-2},{"$f":"IF($A67=0,0,AA67*(1+INDEX(InputPriceChanges.Admin,$A67,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A67,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A67,AB$7))","v":6.0646921231962546E-2},null,null,null,{"$f":"IF($A67=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A67,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A67,AF$7))","v":0},{"$f":"IF($A67=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A67,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A67,AG$7))","v":-3.4017609625589744E-2},{"$f":"IF($A67=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A67,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A67,AH$7))","v":-5.0319502845754503E-2},{"$f":"IF($A67=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A67,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A67,AI$7))","v":-4.6299470083477186E-2},{"$f":"IF($A67=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A67,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A67,AJ$7))","v":-4.227943731320169E-2},null,null,null,6.0646920853410197E-2,2.6629311276352804E-2,1.0327418142575637E-2,1.4347451021330594E-2,1.8367483918760856E-2,null,null,null,2.4161923991559324,0.7068113519749345,1.0327418142575637E-2,1.4347451021330594E-2,1.8367483918760856E-2,null,null,"£",89888.110087646317,77468.690741305676,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD67=0,0,AN67/FC.Serv.GRC!BD67)","v":0.43916930752317934},{"$f":"IF(FC.Serv.GRC!BE67=0,0,AO67/FC.Serv.GRC!BE67)","v":0.39624744108034476},{"$f":"IF(FC.Serv.GRC!BF67=0,0,AP67/FC.Serv.GRC!BF67)","v":0.33555462350755749},{"$f":"IF(FC.Serv.GRC!BG67=0,0,AQ67/FC.Serv.GRC!BG67)","v":0.46617203351743414},{"$f":"IF(FC.Serv.GRC!BH67=0,0,AR67/FC.Serv.GRC!BH67)","v":0.596789443527311}]
[60,"SE762","SE762: External 3rd Party POH Rental 155mbit","BTW","TI",0,"£",1258.8891250909858,1437.6354258466665,1433.6840475476743,1318.3491668096347,1186.625093599213,null,null,null,1.2047568927120734E-2,1.2615554587598691E-2,1.1379210863585083E-2,8.1496260466584324E-3,4.8706788464638745E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!66:66,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":3.6106551680056641E-4},{"$f":"IF($A68=0,0,X68*(1+INDEX(InputPriceChanges.Admin,$A68,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A68,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A68,Y$7))","v":3.6106551705807055E-4},{"$f":"IF($A68=0,0,Y68*(1+INDEX(InputPriceChanges.Admin,$A68,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A68,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A68,Z$7))","v":3.6106551751642792E-4},{"$f":"IF($A68=0,0,Z68*(1+INDEX(InputPriceChanges.Admin,$A68,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A68,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A68,AA$7))","v":3.6106551813443785E-4},{"$f":"IF($A68=0,0,AA68*(1+INDEX(InputPriceChanges.Admin,$A68,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A68,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A68,AB$7))","v":3.6106551880909864E-4},null,null,null,{"$f":"IF($A68=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A68,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A68,AF$7))","v":0},{"$f":"IF($A68=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A68,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A68,AG$7))","v":-4.4737040329527677E-5},{"$f":"IF($A68=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A68,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A68,AH$7))","v":-8.6408670093622792E-5},{"$f":"IF($A68=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A68,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A68,AI$7))","v":-1.6040722775491416E-4},{"$f":"IF($A68=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A68,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A68,AJ$7))","v":-2.2916649937002392E-4},null,null,null,3.6106551680056641E-4,3.1632847672854287E-4,2.7465684742280513E-4,2.0065829037952369E-4,1.3189901943907472E-4,null,null,null,1.2408634443921301E-2,1.2931883064327234E-2,1.1653867711007888E-2,8.3502843370379561E-3,5.0025778659029494E-3,null,null,"£",1296.6180192185268,1473.6833872098639,1468.2884806160453,1350.8092684659259,1218.7591535980912,null,null,null,{"$f":"IF(FC.Serv.GRC!BD68=0,0,AN68/FC.Serv.GRC!BD68)","v":0.46310698029954139},{"$f":"IF(FC.Serv.GRC!BE68=0,0,AO68/FC.Serv.GRC!BE68)","v":0.43367436625584121},{"$f":"IF(FC.Serv.GRC!BF68=0,0,AP68/FC.Serv.GRC!BF68)","v":0.40603995480989102},{"$f":"IF(FC.Serv.GRC!BG68=0,0,AQ68/FC.Serv.GRC!BG68)","v":0.35485859249369001},{"$f":"IF(FC.Serv.GRC!BH68=0,0,AR68/FC.Serv.GRC!BH68)","v":0.30380607295934642}]
[61,"SE767","SE767: Extl 3rd Party POH Rental 155mbit eff","BTW","TI",0,"£",{"$f":"IF($A69=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A69)))","v":1292.9421339334622},1476.5235303610934,1472.4652670970365,1354.0105725204792,1218.7233570599587,null,null,null,0.1013537338790441,0.10323293040582859,7.8159343527412425E-2,6.8851501638957341E-2,4.0378590555389449E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!67:67,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":7.9007161052333777E-4},{"$f":"IF($A69=0,0,X69*(1+INDEX(InputPriceChanges.Admin,$A69,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A69,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A69,Y$7))","v":7.9007161107860465E-4},{"$f":"IF($A69=0,0,Y69*(1+INDEX(InputPriceChanges.Admin,$A69,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A69,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A69,Z$7))","v":7.9007161206697983E-4},{"$f":"IF($A69=0,0,Z69*(1+INDEX(InputPriceChanges.Admin,$A69,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A69,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A69,AA$7))","v":7.9007161339962064E-4},{"$f":"IF($A69=0,0,AA69*(1+INDEX(InputPriceChanges.Admin,$A69,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A69,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A69,AB$7))","v":7.9007161485442003E-4},null,null,null,{"$f":"IF($A69=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A69,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A69,AF$7))","v":0},{"$f":"IF($A69=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A69,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A69,AG$7))","v":-1.2349540076863277E-4},{"$f":"IF($A69=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A69,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A69,AH$7))","v":-3.0644841399059302E-4},{"$f":"IF($A69=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A69,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A69,AI$7))","v":-2.9998458572585984E-4},{"$f":"IF($A69=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A69,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A69,AJ$7))","v":-4.5731257795376208E-4},null,null,null,7.9007161052333777E-4,6.6657621030997191E-4,4.8362319807638681E-4,4.900870276737608E-4,3.3275903690065795E-4,null,null,null,0.10214380548956745,0.10389950661613856,7.8642966725488817E-2,6.9341588666631107E-2,4.0711349592290107E-2,null,null,"£",1303.0208634974799,1486.0574596550932,1481.5763769067053,1363.648459874122,1228.7668282402444,null,null,null,{"$f":"IF(FC.Serv.GRC!BD69=0,0,AN69/FC.Serv.GRC!BD69)","v":0.47147159836018049},{"$f":"IF(FC.Serv.GRC!BE69=0,0,AO69/FC.Serv.GRC!BE69)","v":0.43360538805744009},{"$f":"IF(FC.Serv.GRC!BF69=0,0,AP69/FC.Serv.GRC!BF69)","v":0.38316512406689812},{"$f":"IF(FC.Serv.GRC!BG69=0,0,AQ69/FC.Serv.GRC!BG69)","v":0.39983263448654133},{"$f":"IF(FC.Serv.GRC!BH69=0,0,AR69/FC.Serv.GRC!BH69)","v":0.35543564253830406}]
[62,"SO436","SO436: PC rental 140Mbit link local end","BTW","TI",0,"£",7654.5141534404502,8741.3581508501447,8717.3323009858468,8016.0533246257301,7215.1219616948392,null,null,null,4.1593099006964716,1.5802942104991247,2.0623213670789227,1.8218325202472627,1.3389212610453114,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!68:68,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.11295354086622113},{"$f":"IF($A70=0,0,X70*(1+INDEX(InputPriceChanges.Admin,$A70,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A70,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A70,Y$7))","v":0.11295354111889903},{"$f":"IF($A70=0,0,Y70*(1+INDEX(InputPriceChanges.Admin,$A70,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A70,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A70,Z$7))","v":0.11295354156866572},{"$f":"IF($A70=0,0,Z70*(1+INDEX(InputPriceChanges.Admin,$A70,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A70,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A70,AA$7))","v":0.11295354217509269},{"$f":"IF($A70=0,0,AA70*(1+INDEX(InputPriceChanges.Admin,$A70,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A70,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A70,AB$7))","v":0.11295354283710882},null,null,null,{"$f":"IF($A70=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A70,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A70,AF$7))","v":0},{"$f":"IF($A70=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A70,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A70,AG$7))","v":-6.449070088911979E-2},{"$f":"IF($A70=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A70,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A70,AH$7))","v":-3.9542243173238185E-2},{"$f":"IF($A70=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A70,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A70,AI$7))","v":-3.6523667447415371E-2},{"$f":"IF($A70=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A70,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A70,AJ$7))","v":-4.302683315792457E-2},null,null,null,0.11295354086622113,4.8462840229779244E-2,7.3411298395427538E-2,7.6429874727677316E-2,6.992670967918424E-2,null,null,null,4.2722634415626928,1.628757050728904,2.1357326654743503,1.89826239497494,1.4088479707244956,null,null,"£",7862.3862519097001,9009.4291471503402,9027.6382954711789,8352.3443637868786,7591.9400415880882,null,null,null,{"$f":"IF(FC.Serv.GRC!BD70=0,0,AN70/FC.Serv.GRC!BD70)","v":0.47201518146028354},{"$f":"IF(FC.Serv.GRC!BE70=0,0,AO70/FC.Serv.GRC!BE70)","v":0.42066933221361758},{"$f":"IF(FC.Serv.GRC!BF70=0,0,AP70/FC.Serv.GRC!BF70)","v":0.54662526606460415},{"$f":"IF(FC.Serv.GRC!BG70=0,0,AQ70/FC.Serv.GRC!BG70)","v":0.58292309062661141},{"$f":"IF(FC.Serv.GRC!BH70=0,0,AR70/FC.Serv.GRC!BH70)","v":0.59846846255439623}]
[63,"ST436","ST436: Site Connect 140Mbits rentals","BTW","TI",0,"£",7507.673377841159,8573.6678461578358,8550.1028974503952,7862.276943285543,7076.7102893586471,null,null,null,5.0977102235541465E-2,6.1816145170797997E-2,6.1646241890617348E-2,5.6136657375058782E-2,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!69:69,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":8.0637134865573067E-3},{"$f":"IF($A71=0,0,X71*(1+INDEX(InputPriceChanges.Admin,$A71,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A71,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A71,Y$7))","v":8.0637134923253594E-3},{"$f":"IF($A71=0,0,Y71*(1+INDEX(InputPriceChanges.Admin,$A71,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A71,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A71,Z$7))","v":8.0637135025924955E-3},{"$f":"IF($A71=0,0,Z71*(1+INDEX(InputPriceChanges.Admin,$A71,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A71,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A71,AA$7))","v":8.0637135164358231E-3},{"$f":"IF($A71=0,0,AA71*(1+INDEX(InputPriceChanges.Admin,$A71,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A71,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A71,AB$7))","v":8.0637135315481216E-3},null,null,null,{"$f":"IF($A71=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A71,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A71,AF$7))","v":0},{"$f":"IF($A71=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A71,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A71,AG$7))","v":5.5254765943587051E-4},{"$f":"IF($A71=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A71,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A71,AH$7))","v":4.7069572911085652E-4},{"$f":"IF($A71=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A71,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A71,AI$7))","v":2.9675252190185898E-4},{"$f":"IF($A71=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A71,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A71,AJ$7))","v":-6.0723289098145901E-3},null,null,null,8.0637134865573067E-3,8.6162611517612304E-3,8.5344092317033524E-3,8.3604660383376824E-3,1.9913846217335315E-3,null,null,null,5.9040815722098773E-2,7.0432406322559232E-2,7.0180651122320706E-2,6.4497123413396459E-2,1.9913846217335315E-3,null,null,"£",8695.2600474372284,9768.7110017419182,9733.7934982414299,9033.2105621003429,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD71=0,0,AN71/FC.Serv.GRC!BD71)","v":0.61096572208478517},{"$f":"IF(FC.Serv.GRC!BE71=0,0,AO71/FC.Serv.GRC!BE71)","v":0.62289044904875579},{"$f":"IF(FC.Serv.GRC!BF71=0,0,AP71/FC.Serv.GRC!BF71)","v":0.61697317412974528},{"$f":"IF(FC.Serv.GRC!BG71=0,0,AQ71/FC.Serv.GRC!BG71)","v":0.60905383076519304},{"$f":"IF(FC.Serv.GRC!BH71=0,0,AR71/FC.Serv.GRC!BH71)","v":0.67683964115809447}]
[64,"SE763","SE763: External 3rd Party PoH Rental 2mbit Copper","BTW","TI",0,"£",73.604516753039448,49.413969693370646,15.13126425357985,29.650244698591241,-8.306341779025761,null,null,null,3.8175568124645856E-2,3.0189795162687775E-2,7.3112911283207526E-3,9.6900341952997661E-3,-2.6730734689371354E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!70:70,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.430566146088287E-3},{"$f":"IF($A72=0,0,X72*(1+INDEX(InputPriceChanges.Admin,$A72,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A72,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A72,Y$7))","v":1.4305661469295454E-3},{"$f":"IF($A72=0,0,Y72*(1+INDEX(InputPriceChanges.Admin,$A72,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A72,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A72,Z$7))","v":1.4305661484269852E-3},{"$f":"IF($A72=0,0,Z72*(1+INDEX(InputPriceChanges.Admin,$A72,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A72,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A72,AA$7))","v":1.4305661504460051E-3},{"$f":"IF($A72=0,0,AA72*(1+INDEX(InputPriceChanges.Admin,$A72,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A72,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A72,AB$7))","v":1.4305661526501018E-3},null,null,null,{"$f":"IF($A72=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A72,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A72,AF$7))","v":0},{"$f":"IF($A72=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A72,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A72,AG$7))","v":3.5625722763611836E-4},{"$f":"IF($A72=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A72,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A72,AH$7))","v":-1.1493222036786118E-4},{"$f":"IF($A72=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A72,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A72,AI$7))","v":-5.6605145319207071E-4},{"$f":"IF($A72=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A72,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A72,AJ$7))","v":-5.0768365960738833E-4},null,null,null,1.430566146088287E-3,1.7868233745656637E-3,1.315633928059124E-3,8.6451469725393442E-4,9.2288249304271351E-4,null,null,null,3.9606134270734145E-2,3.1976618537253441E-2,8.626925056379877E-3,1.05545488925537E-2,-1.7501909758944219E-3,null,null,"£",76.362724031639402,52.338601530135094,17.85406714530523,32.295547264349075,-5.4385652296067146,null,null,null,{"$f":"IF(FC.Serv.GRC!BD72=0,0,AN72/FC.Serv.GRC!BD72)","v":0.48328087845395962},{"$f":"IF(FC.Serv.GRC!BE72=0,0,AO72/FC.Serv.GRC!BE72)","v":0.53031721601447201},{"$f":"IF(FC.Serv.GRC!BF72=0,0,AP72/FC.Serv.GRC!BF72)","v":0.46938986176436642},{"$f":"IF(FC.Serv.GRC!BG72=0,0,AQ72/FC.Serv.GRC!BG72)","v":0.40981938384263555},{"$f":"IF(FC.Serv.GRC!BH72=0,0,AR72/FC.Serv.GRC!BH72)","v":0.44213494291417982}]
[65,"SE768","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff","BTW","TI",0,"£",73.81174452332705,49.553090867074893,15.173865146720996,29.733722647614215,-8.3297276357917216,null,null,null,{"$f":"IF($A73=0,0,H73*INDEX(MEAServVolFC,$A73,P$7)/million)","v":0.36210753716669791},{"$f":"IF($A73=0,0,I73*INDEX(MEAServVolFC,$A73,Q$7)/million)","v":0.20251750477242539},{"$f":"IF($A73=0,0,J73*INDEX(MEAServVolFC,$A73,R$7)/million)","v":5.3334906591768268E-2},{"$f":"IF($A73=0,0,K73*INDEX(MEAServVolFC,$A73,S$7)/million)","v":8.2605737573554258E-2},{"$f":"IF($A73=0,0,L73*INDEX(MEAServVolFC,$A73,T$7)/million)","v":-1.8933008696699529E-2},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!71:71,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":7.8951490270556379E-4},{"$f":"IF($A73=0,0,X73*(1+INDEX(InputPriceChanges.Admin,$A73,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A73,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A73,Y$7))","v":7.8951490343823422E-4},{"$f":"IF($A73=0,0,Y73*(1+INDEX(InputPriceChanges.Admin,$A73,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A73,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A73,Z$7))","v":7.8951490474238773E-4},{"$f":"IF($A73=0,0,Z73*(1+INDEX(InputPriceChanges.Admin,$A73,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A73,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A73,AA$7))","v":7.8951490650079701E-4},{"$f":"IF($A73=0,0,AA73*(1+INDEX(InputPriceChanges.Admin,$A73,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A73,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A73,AB$7))","v":7.8951490842039376E-4},null,null,null,{"$f":"IF($A73=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A73,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A73,AF$7))","v":0},{"$f":"IF($A73=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A73,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A73,AG$7))","v":-1.9115917784950329E-4},{"$f":"IF($A73=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A73,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A73,AH$7))","v":-3.1807752031235445E-4},{"$f":"IF($A73=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A73,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A73,AI$7))","v":-4.5836519452484032E-4},{"$f":"IF($A73=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A73,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A73,AJ$7))","v":-5.2920882247375098E-4},null,null,null,{"$f":"X73+AF73","v":7.8951490270556379E-4},{"$f":"Y73+AG73","v":5.9835572558873088E-4},{"$f":"Z73+AH73","v":4.7143738443003328E-4},{"$f":"AA73+AI73","v":3.3114971197595669E-4},{"$f":"AB73+AJ73","v":2.6030608594664279E-4},null,null,null,{"$f":"P73+AN73","v":0.36289705206940348},{"$f":"Q73+AO73","v":0.20311586049801411},{"$f":"R73+AP73","v":5.3806343976198302E-2},{"$f":"S73+AQ73","v":8.2936887285530211E-2},{"$f":"T73+AR73","v":-1.8672702610752885E-2},null,null,"£",{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,BD$7)=0,0,AV73/INDEX(MEAServVolFC,$A73,BD$7)))*million","v":73.972678683250464},{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,BE$7)=0,0,AW73/INDEX(MEAServVolFC,$A73,BE$7)))*million","v":49.699499819102279},{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,BF$7)=0,0,AX73/INDEX(MEAServVolFC,$A73,BF$7)))*million","v":15.307989827039988},{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,BG$7)=0,0,AY73/INDEX(MEAServVolFC,$A73,BG$7)))*million","v":29.852919134201638},{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,BH$7)=0,0,AZ73/INDEX(MEAServVolFC,$A73,BH$7)))*million","v":-8.2152039046399743},null,null,null,{"$f":"IF(FC.Serv.GRC!BD73=0,0,AN73/FC.Serv.GRC!BD73)","v":0.42539529521511488},{"$f":"IF(FC.Serv.GRC!BE73=0,0,AO73/FC.Serv.GRC!BE73)","v":0.37002930902126219},{"$f":"IF(FC.Serv.GRC!BF73=0,0,AP73/FC.Serv.GRC!BF73)","v":0.3250855351904281},{"$f":"IF(FC.Serv.GRC!BG73=0,0,AQ73/FC.Serv.GRC!BG73)","v":0.26807851076424027},{"$f":"IF(FC.Serv.GRC!BH73=0,0,AR73/FC.Serv.GRC!BH73)","v":0.23927809345542347}]
[{"$f":"IF(B74=0,0,A73+1)","v":66},"SE439","SE439: PPC rental 2Mbit local end fibre","BTW","TI","TI","£",946.98688736354836,1086.9664398694786,1041.8304761719405,971.07025587578164,937.52533635551572,null,null,null,28.367075481426067,22.381432448696799,21.76198181934312,14.263387462171917,13.592400574181752,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!72:72,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.45124435349426617},{"$f":"IF($A74=0,0,X74*(1+INDEX(InputPriceChanges.Admin,$A74,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A74,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A74,Y$7))","v":0.45124435462592022},{"$f":"IF($A74=0,0,Y74*(1+INDEX(InputPriceChanges.Admin,$A74,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A74,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A74,Z$7))","v":0.4512443566402643},{"$f":"IF($A74=0,0,Z74*(1+INDEX(InputPriceChanges.Admin,$A74,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A74,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A74,AA$7))","v":0.45124435935623386},{"$f":"IF($A74=0,0,AA74*(1+INDEX(InputPriceChanges.Admin,$A74,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A74,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A74,AB$7))","v":0.45124436232116727},null,null,null,{"$f":"IF($A74=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A74,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A74,AF$7))","v":0},{"$f":"IF($A74=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A74,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A74,AG$7))","v":-0.13834253149931874},{"$f":"IF($A74=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A74,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A74,AH$7))","v":-0.11494108175771584},{"$f":"IF($A74=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A74,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A74,AI$7))","v":-0.20315774126341582},{"$f":"IF($A74=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A74,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A74,AJ$7))","v":-0.1769270809809409},null,null,null,0.45124435349426617,0.31290182312660147,0.33630327488254846,0.24808661809281804,0.27431728134022637,null,null,null,28.818319834920334,22.694334271823401,22.09828509422567,14.511474080264735,13.866717855521978,null,null,"£",962.05091770519243,1102.1626870932525,1057.930618333517,987.96032047997676,956.44615906472347,null,null,null,{"$f":"IF(FC.Serv.GRC!BD74=0,0,AN74/FC.Serv.GRC!BD74)","v":0.52291203775146577},{"$f":"IF(FC.Serv.GRC!BE74=0,0,AO74/FC.Serv.GRC!BE74)","v":0.47895660755840497},{"$f":"IF(FC.Serv.GRC!BF74=0,0,AP74/FC.Serv.GRC!BF74)","v":0.50958210556929362},{"$f":"IF(FC.Serv.GRC!BG74=0,0,AQ74/FC.Serv.GRC!BG74)","v":0.47602991347035523},{"$f":"IF(FC.Serv.GRC!BH74=0,0,AR74/FC.Serv.GRC!BH74)","v":0.53069632891988294}]
[67,"SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre","BTW","TI",0,"£",160.77759899018406,184.54305621027325,176.87995974269529,164.86642663569947,159.17123519138875,null,null,null,0.5162103553144155,0.5156073914371071,0.49179379969164377,0.34469347262663058,0.3198332122299255,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!73:73,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":7.2433255896296039E-3},{"$f":"IF($A75=0,0,X75*(1+INDEX(InputPriceChanges.Admin,$A75,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A75,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A75,Y$7))","v":7.2433255941681427E-3},{"$f":"IF($A75=0,0,Y75*(1+INDEX(InputPriceChanges.Admin,$A75,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A75,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A75,Z$7))","v":7.2433256022467404E-3},{"$f":"IF($A75=0,0,Z75*(1+INDEX(InputPriceChanges.Admin,$A75,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A75,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A75,AA$7))","v":7.2433256131392313E-3},{"$f":"IF($A75=0,0,AA75*(1+INDEX(InputPriceChanges.Admin,$A75,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A75,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A75,AB$7))","v":7.2433256250302005E-3},null,null,null,{"$f":"IF($A75=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A75,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A75,AF$7))","v":0},{"$f":"IF($A75=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A75,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A75,AG$7))","v":-1.6739187984858074E-3},{"$f":"IF($A75=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A75,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A75,AH$7))","v":-1.5478325150748487E-3},{"$f":"IF($A75=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A75,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A75,AI$7))","v":-3.410499599533396E-3},{"$f":"IF($A75=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A75,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A75,AJ$7))","v":-3.3331677530468E-3},null,null,null,7.2433255896296039E-3,5.569406795682335E-3,5.6954930871718915E-3,3.8328260136058353E-3,3.9101578719834005E-3,null,null,null,0.52345368090404509,0.5211767982327894,0.49748929277881565,0.34852629864023643,0.3237433701019089,null,null,"£",163.03358724190269,186.53642435902844,178.9284170201262,166.69966218833213,161.1172015090753,null,null,null,{"$f":"IF(FC.Serv.GRC!BD75=0,0,AN75/FC.Serv.GRC!BD75)","v":0.38662980868933827},{"$f":"IF(FC.Serv.GRC!BE75=0,0,AO75/FC.Serv.GRC!BE75)","v":0.3306292583984321},{"$f":"IF(FC.Serv.GRC!BF75=0,0,AP75/FC.Serv.GRC!BF75)","v":0.33935549247739527},{"$f":"IF(FC.Serv.GRC!BG75=0,0,AQ75/FC.Serv.GRC!BG75)","v":0.28066542854992693},{"$f":"IF(FC.Serv.GRC!BH75=0,0,AR75/FC.Serv.GRC!BH75)","v":0.29427975981143267}]
[68,"SE769","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff","BTW","TI",0,"£",160.90508682775882,184.68938875487808,177.02021587115809,164.99715668983933,159.29744927037802,null,null,null,3.5483920916775782,3.0051745235687326,3.0644918217307735,2.4527982931220471,2.3799587440649996,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!74:74,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":4.8895741493138458E-3},{"$f":"IF($A76=0,0,X76*(1+INDEX(InputPriceChanges.Admin,$A76,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A76,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A76,Y$7))","v":4.8895741534075617E-3},{"$f":"IF($A76=0,0,Y76*(1+INDEX(InputPriceChanges.Admin,$A76,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A76,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A76,Z$7))","v":4.8895741606943752E-3},{"$f":"IF($A76=0,0,Z76*(1+INDEX(InputPriceChanges.Admin,$A76,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A76,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A76,AA$7))","v":4.889574170519293E-3},{"$f":"IF($A76=0,0,AA76*(1+INDEX(InputPriceChanges.Admin,$A76,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A76,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A76,AB$7))","v":4.889574181244828E-3},null,null,null,{"$f":"IF($A76=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A76,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A76,AF$7))","v":0},{"$f":"IF($A76=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A76,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A76,AG$7))","v":-1.2087385447006331E-3},{"$f":"IF($A76=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A76,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A76,AH$7))","v":-7.843764285416267E-4},{"$f":"IF($A76=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A76,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A76,AI$7))","v":-1.2631548578470779E-3},{"$f":"IF($A76=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A76,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A76,AJ$7))","v":-1.0311894257317355E-3},null,null,null,4.8895741493138458E-3,3.6808356087069285E-3,4.1051977321527487E-3,3.626419312672215E-3,3.8583847555130925E-3,null,null,null,3.553281665826892,3.0088553591774394,3.0685970194629264,2.4564247124347194,2.3838171288205126,null,null,"£",161.12680904241807,184.91560233194244,177.25735241157446,165.24110209588184,159.55570200328344,null,null,null,{"$f":"IF(FC.Serv.GRC!BD76=0,0,AN76/FC.Serv.GRC!BD76)","v":0.60449007950875167},{"$f":"IF(FC.Serv.GRC!BE76=0,0,AO76/FC.Serv.GRC!BE76)","v":0.57043355136172846},{"$f":"IF(FC.Serv.GRC!BF76=0,0,AP76/FC.Serv.GRC!BF76)","v":0.60844575569295589},{"$f":"IF(FC.Serv.GRC!BG76=0,0,AQ76/FC.Serv.GRC!BG76)","v":0.59892704526125862},{"$f":"IF(FC.Serv.GRC!BH76=0,0,AR76/FC.Serv.GRC!BH76)","v":0.63502222003849629}]
[69,"SH439","SH439: RBS rental 2Mbit local end fibre","BTW","TI","TI","£",951.41787852222751,1092.0524011949319,1046.7052444399706,975.61393412059988,941.91205652224824,null,null,null,32.643713448079424,29.03507830014189,16.770334405150162,9.9795756087116416,4.7620491015611481,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!75:75,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.0333855149156639},{"$f":"IF($A77=0,0,X77*(1+INDEX(InputPriceChanges.Admin,$A77,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A77,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A77,Y$7))","v":1.0333855172934796},{"$f":"IF($A77=0,0,Y77*(1+INDEX(InputPriceChanges.Admin,$A77,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A77,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A77,Z$7))","v":1.0333855215259917},{"$f":"IF($A77=0,0,Z77*(1+INDEX(InputPriceChanges.Admin,$A77,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A77,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A77,AA$7))","v":1.0333855272327497},{"$f":"IF($A77=0,0,AA77*(1+INDEX(InputPriceChanges.Admin,$A77,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A77,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A77,AB$7))","v":1.033385533462627},null,null,null,{"$f":"IF($A77=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A77,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A77,AF$7))","v":0},{"$f":"IF($A77=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A77,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A77,AG$7))","v":-0.34999704602714804},{"$f":"IF($A77=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A77,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A77,AH$7))","v":-0.69748700553351628},{"$f":"IF($A77=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A77,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A77,AI$7))","v":-0.91578861888923502},{"$f":"IF($A77=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A77,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A77,AJ$7))","v":-1.0899316479491186},null,null,null,1.0333855149156639,0.68338847126633162,0.33589851599247544,0.11759690834351466,-5.6546114486491605E-2,null,null,null,33.677098962995089,29.718466771408224,17.106232921142638,10.097172517055157,4.7055029870746568,null,null,"£",981.53643276883406,1117.755656177774,1067.6700463213781,987.11033305456704,930.72748747468165,null,null,null,{"$f":"IF(FC.Serv.GRC!BD77=0,0,AN77/FC.Serv.GRC!BD77)","v":0.31731536920091113},{"$f":"IF(FC.Serv.GRC!BE77=0,0,AO77/FC.Serv.GRC!BE77)","v":0.25433323120788626},{"$f":"IF(FC.Serv.GRC!BF77=0,0,AP77/FC.Serv.GRC!BF77)","v":0.176081714223986},{"$f":"IF(FC.Serv.GRC!BG77=0,0,AQ77/FC.Serv.GRC!BG77)","v":7.9440267020197713E-2},{"$f":"IF(FC.Serv.GRC!BH77=0,0,AR77/FC.Serv.GRC!BH77)","v":-5.1465441332963123E-2}]
[70,"SH441","SH441: RBS rental 2Mb le fibre   256k","BTW","TI","TI","£",949.1870901986963,1089.4918672799568,1044.2510359473758,973.32641333542074,939.70355648780833,null,null,null,2.6087526951158191,2.096523147369949,1.5070055594524145,1.5126409304225901,1.1735108926536033,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!76:76,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.12082109021818624},{"$f":"IF($A78=0,0,X78*(1+INDEX(InputPriceChanges.Admin,$A78,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A78,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A78,Y$7))","v":0.12082109053876966},{"$f":"IF($A78=0,0,Y78*(1+INDEX(InputPriceChanges.Admin,$A78,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A78,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A78,Z$7))","v":0.12082109110940817},{"$f":"IF($A78=0,0,Z78*(1+INDEX(InputPriceChanges.Admin,$A78,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A78,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A78,AA$7))","v":0.12082109187880838},{"$f":"IF($A78=0,0,AA78*(1+INDEX(InputPriceChanges.Admin,$A78,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A78,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A78,AB$7))","v":0.12082109271873695},null,null,null,{"$f":"IF($A78=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A78,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A78,AF$7))","v":0},{"$f":"IF($A78=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A78,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A78,AG$7))","v":-3.1389736780639596E-2},{"$f":"IF($A78=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A78,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A78,AH$7))","v":-4.7715526077180485E-2},{"$f":"IF($A78=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A78,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A78,AI$7))","v":-3.4520813096653627E-2},{"$f":"IF($A78=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A78,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A78,AJ$7))","v":-4.0497363818647075E-2},null,null,null,0.12082109021818624,8.9431353758130064E-2,7.3105565032227676E-2,8.6300278782154752E-2,8.0323728900089875E-2,null,null,null,2.7295737853340052,2.1859545011280792,1.5801111244846422,1.5989412092047448,1.2538346215536933,null,null,"£",993.14749291281498,1135.9663041215199,1094.9081563140458,1028.8573322253483,1004.0237892102303,null,null,null,{"$f":"IF(FC.Serv.GRC!BD78=0,0,AN78/FC.Serv.GRC!BD78)","v":0.66772865669745796},{"$f":"IF(FC.Serv.GRC!BE78=0,0,AO78/FC.Serv.GRC!BE78)","v":0.6444106143483902},{"$f":"IF(FC.Serv.GRC!BF78=0,0,AP78/FC.Serv.GRC!BF78)","v":0.64036699953078458},{"$f":"IF(FC.Serv.GRC!BG78=0,0,AQ78/FC.Serv.GRC!BG78)","v":0.72013815309649687},{"$f":"IF(FC.Serv.GRC!BH78=0,0,AR78/FC.Serv.GRC!BH78)","v":0.77071934882740978}]
[71,"SO439","SO439: PC rental 2Mbit local end fibre","BTW","TI","TI","£",{"$f":"IF($A79=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A79)))","v":946.42258621185431},1086.3187261344142,1041.2096585603995,970.49160365675027,936.96667325879571,null,null,null,45.292527238659979,28.363132825812244,24.954732898404025,23.172418334399886,18.718313726989038,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!77:77,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.52313952342552161},{"$f":"IF($A79=0,0,X79*(1+INDEX(InputPriceChanges.Admin,$A79,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A79,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A79,Y$7))","v":0.52313952485808302},{"$f":"IF($A79=0,0,Y79*(1+INDEX(InputPriceChanges.Admin,$A79,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A79,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A79,Z$7))","v":0.52313952740804237},{"$f":"IF($A79=0,0,Z79*(1+INDEX(InputPriceChanges.Admin,$A79,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A79,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A79,AA$7))","v":0.52313953084618969},{"$f":"IF($A79=0,0,AA79*(1+INDEX(InputPriceChanges.Admin,$A79,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A79,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A79,AB$7))","v":0.52313953459950069},null,null,null,{"$f":"IF($A79=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A79,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A79,AF$7))","v":0},{"$f":"IF($A79=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A79,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A79,AG$7))","v":-0.2381376990780095},{"$f":"IF($A79=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A79,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A79,AH$7))","v":-0.24756966476832354},{"$f":"IF($A79=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A79,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A79,AI$7))","v":-0.2144524777234838},{"$f":"IF($A79=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A79,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A79,AJ$7))","v":-0.25096914254435149},null,null,null,0.52313952342552161,0.28500182578007349,0.27556986263971883,0.30868705312270589,0.2721703920551492,null,null,null,45.815666762085499,28.648134651592319,25.230302761043745,23.481105387522593,18.990484119044186,null,null,"£",957.35399346367603,1097.2344039697498,1052.7075176541744,983.4198267230671,950.59047455430255,null,null,null,{"$f":"IF(FC.Serv.GRC!BD79=0,0,AN79/FC.Serv.GRC!BD79)","v":0.41175112214486104},{"$f":"IF(FC.Serv.GRC!BE79=0,0,AO79/FC.Serv.GRC!BE79)","v":0.34678503908539915},{"$f":"IF(FC.Serv.GRC!BF79=0,0,AP79/FC.Serv.GRC!BF79)","v":0.35436708397644839},{"$f":"IF(FC.Serv.GRC!BG79=0,0,AQ79/FC.Serv.GRC!BG79)","v":0.397904743965663},{"$f":"IF(FC.Serv.GRC!BH79=0,0,AR79/FC.Serv.GRC!BH79)","v":0.39142675695836432}]
[72,"ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre","BTW","TI","TI","£",943.05688540051278,1082.4555218204084,1037.5068726763261,967.04030777115463,933.63459989291209,null,null,null,1.6925128146256954,1.8859399979228308,1.4193218549713873,0.91855768188985631,0.86369215982658809,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!78:78,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":9.4155795838124001E-2},{"$f":"IF($A80=0,0,X80*(1+INDEX(InputPriceChanges.Admin,$A80,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A80,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A80,Y$7))","v":9.4155796119836321E-2},{"$f":"IF($A80=0,0,Y80*(1+INDEX(InputPriceChanges.Admin,$A80,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A80,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A80,Z$7))","v":9.415579662128426E-2},{"$f":"IF($A80=0,0,Z80*(1+INDEX(InputPriceChanges.Admin,$A80,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A80,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A80,AA$7))","v":9.4155797297393831E-2},{"$f":"IF($A80=0,0,AA80*(1+INDEX(InputPriceChanges.Admin,$A80,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A80,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A80,AB$7))","v":9.4155798035480118E-2},null,null,null,{"$f":"IF($A80=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A80,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A80,AF$7))","v":0},{"$f":"IF($A80=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A80,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A80,AG$7))","v":-3.1312425487668382E-3},{"$f":"IF($A80=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A80,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A80,AH$7))","v":-2.2056849323590488E-2},{"$f":"IF($A80=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A80,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A80,AI$7))","v":-3.9956949405590143E-2},{"$f":"IF($A80=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A80,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A80,AJ$7))","v":-3.6328670280947446E-2},null,null,null,9.4155795838124001E-2,9.1024553571069478E-2,7.2098947297693769E-2,5.4198847891803688E-2,5.7827127754532671E-2,null,null,null,1.7866686104638194,1.9769645514939003,1.4914208022690811,0.97275652978166005,0.92151928758112078,null,null,"£",995.51986872223438,1134.7000421883747,1090.2103190948228,1024.0998387940704,996.14461190332486,null,null,null,{"$f":"IF(FC.Serv.GRC!BD80=0,0,AN80/FC.Serv.GRC!BD80)","v":0.61017264225102286},{"$f":"IF(FC.Serv.GRC!BE80=0,0,AO80/FC.Serv.GRC!BE80)","v":0.60358379527460504},{"$f":"IF(FC.Serv.GRC!BF80=0,0,AP80/FC.Serv.GRC!BF80)","v":0.57312876187241568},{"$f":"IF(FC.Serv.GRC!BG80=0,0,AQ80/FC.Serv.GRC!BG80)","v":0.55384667100114282},{"$f":"IF(FC.Serv.GRC!BH80=0,0,AR80/FC.Serv.GRC!BH80)","v":0.60109334315086194}]
[73,"SY439","SY439: PPC rental 2Mbit CLZ local end fibre  ext","BTW","TI","TI","£",943.44155243255545,1082.897048688345,1037.930065270129,967.43475749186064,934.01542363335989,null,null,null,2.445145774686027,3.2002416777698985,2.8508465016476614,2.1540482397840779,1.8853636938045051,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!79:79,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.2012430585271397E-2},{"$f":"IF($A81=0,0,X81*(1+INDEX(InputPriceChanges.Admin,$A81,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A81,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A81,Y$7))","v":2.2012430600782097E-2},{"$f":"IF($A81=0,0,Y81*(1+INDEX(InputPriceChanges.Admin,$A81,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A81,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A81,Z$7))","v":2.2012430628391151E-2},{"$f":"IF($A81=0,0,Z81*(1+INDEX(InputPriceChanges.Admin,$A81,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A81,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A81,AA$7))","v":2.2012430665616839E-2},{"$f":"IF($A81=0,0,AA81*(1+INDEX(InputPriceChanges.Admin,$A81,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A81,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A81,AB$7))","v":2.2012430706254884E-2},null,null,null,{"$f":"IF($A81=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A81,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A81,AF$7))","v":0},{"$f":"IF($A81=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A81,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A81,AG$7))","v":5.4806709096644653E-3},{"$f":"IF($A81=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A81,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A81,AH$7))","v":1.7983769346577925E-3},{"$f":"IF($A81=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A81,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A81,AI$7))","v":-4.3020999306896297E-3},{"$f":"IF($A81=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A81,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A81,AJ$7))","v":-7.0912342826396904E-3},null,null,null,2.2012430585271397E-2,2.7493101510446562E-2,2.3810807563048944E-2,1.7710330734927209E-2,1.4921196423615193E-2,null,null,null,2.4671582052712986,3.227734779280345,2.8746573092107104,2.171758570519005,1.9002848902281202,null,null,"£",951.93488722640814,1092.2001581040372,1046.5990528967047,975.38889203870917,941.40743380334288,null,null,null,{"$f":"IF(FC.Serv.GRC!BD81=0,0,AN81/FC.Serv.GRC!BD81)","v":0.39869827000193786},{"$f":"IF(FC.Serv.GRC!BE81=0,0,AO81/FC.Serv.GRC!BE81)","v":0.44902170359401589},{"$f":"IF(FC.Serv.GRC!BF81=0,0,AP81/FC.Serv.GRC!BF81)","v":0.41212518564285905},{"$f":"IF(FC.Serv.GRC!BG81=0,0,AQ81/FC.Serv.GRC!BG81)","v":0.36021945426921798},{"$f":"IF(FC.Serv.GRC!BH81=0,0,AR81/FC.Serv.GRC!BH81)","v":0.32634599737832104}]
[74,"SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ","BTW","TI",0,"£",159.67239507645698,183.2744857797172,175.66406632846756,163.73311564521069,158.07707360923305,null,null,null,7.4022525633494693E-2,7.2471982540174951E-2,6.9445635509656073E-2,4.9857140787787052E-2,3.2596105851666786E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!80:80,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.1894908832582776E-3},{"$f":"IF($A82=0,0,X82*(1+INDEX(InputPriceChanges.Admin,$A82,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A82,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A82,Y$7))","v":1.189490883988033E-3},{"$f":"IF($A82=0,0,Y82*(1+INDEX(InputPriceChanges.Admin,$A82,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A82,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A82,Z$7))","v":1.1894908852869974E-3},{"$f":"IF($A82=0,0,Z82*(1+INDEX(InputPriceChanges.Admin,$A82,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A82,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A82,AA$7))","v":1.1894908870384105E-3},{"$f":"IF($A82=0,0,AA82*(1+INDEX(InputPriceChanges.Admin,$A82,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A82,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A82,AB$7))","v":1.1894908889503696E-3},null,null,null,{"$f":"IF($A82=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A82,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A82,AF$7))","v":0},{"$f":"IF($A82=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A82,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A82,AG$7))","v":-2.016787384096413E-4},{"$f":"IF($A82=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A82,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A82,AH$7))","v":-1.6937896820199571E-4},{"$f":"IF($A82=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A82,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A82,AI$7))","v":-3.9534672182370972E-4},{"$f":"IF($A82=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A82,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A82,AJ$7))","v":-5.9042062689829763E-4},null,null,null,1.1894908832582776E-3,9.8781214557839181E-4,1.0201119170850017E-3,7.9414416521470074E-4,5.9907026205207193E-4,null,null,null,7.5212016516752966E-2,7.3459794685753338E-2,7.0465747426741068E-2,5.0651284953001752E-2,3.3195176113718861E-2,null,null,"£",162.23822023070591,185.7725651295884,178.24445897877834,166.34112116633594,160.98230634907171,null,null,null,{"$f":"IF(FC.Serv.GRC!BD82=0,0,AN82/FC.Serv.GRC!BD82)","v":0.57998561241104374},{"$f":"IF(FC.Serv.GRC!BE82=0,0,AO82/FC.Serv.GRC!BE82)","v":0.54375991372149002},{"$f":"IF(FC.Serv.GRC!BF82=0,0,AP82/FC.Serv.GRC!BF82)","v":0.56164257936712336},{"$f":"IF(FC.Serv.GRC!BG82=0,0,AQ82/FC.Serv.GRC!BG82)","v":0.52797646023667932},{"$f":"IF(FC.Serv.GRC!BH82=0,0,AR82/FC.Serv.GRC!BH82)","v":0.51365699093479777}]
[75,"SY765","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff","BTW","TI",0,"£",160.31413246769424,184.01108204814736,176.37007565215671,164.39117342935674,158.71239926326257,null,null,null,0.32723320719305748,0.48389106207376675,0.27498628654630852,0.2818843369545998,0.23870013379384539,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!81:81,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":5.7834647173443687E-4},{"$f":"IF($A83=0,0,X83*(1+INDEX(InputPriceChanges.Admin,$A83,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A83,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A83,Y$7))","v":5.7834647229652555E-4},{"$f":"IF($A83=0,0,Y83*(1+INDEX(InputPriceChanges.Admin,$A83,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A83,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A83,Z$7))","v":5.7834647329704357E-4},{"$f":"IF($A83=0,0,Z83*(1+INDEX(InputPriceChanges.Admin,$A83,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A83,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A83,AA$7))","v":5.783464746460566E-4},{"$f":"IF($A83=0,0,AA83*(1+INDEX(InputPriceChanges.Admin,$A83,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A83,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A83,AB$7))","v":5.7834647611872917E-4},null,null,null,{"$f":"IF($A83=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A83,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A83,AF$7))","v":0},{"$f":"IF($A83=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A83,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A83,AG$7))","v":2.5857606935074021E-4},{"$f":"IF($A83=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A83,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A83,AH$7))","v":-6.6343421013726579E-5},{"$f":"IF($A83=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A83,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A83,AI$7))","v":6.0105814140272798E-6},{"$f":"IF($A83=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A83,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A83,AJ$7))","v":-8.9194612101831041E-5},null,null,null,5.7834647173443687E-4,8.3692254164726581E-4,5.1200305228331702E-4,5.8435705606008385E-4,4.8915186401689813E-4,null,null,null,0.32781155366479192,0.484727984615414,0.27549828959859185,0.28246869401065988,0.23918928565786229,null,null,"£",160.59746897158138,184.32934174449096,176.69846299902949,164.73196264519356,159.03763773174734,null,null,null,{"$f":"IF(FC.Serv.GRC!BD83=0,0,AN83/FC.Serv.GRC!BD83)","v":0.45327035703500435},{"$f":"IF(FC.Serv.GRC!BE83=0,0,AO83/FC.Serv.GRC!BE83)","v":0.5366606775919871},{"$f":"IF(FC.Serv.GRC!BF83=0,0,AP83/FC.Serv.GRC!BF83)","v":0.49058199576653427},{"$f":"IF(FC.Serv.GRC!BG83=0,0,AQ83/FC.Serv.GRC!BG83)","v":0.52238777525973246},{"$f":"IF(FC.Serv.GRC!BH83=0,0,AR83/FC.Serv.GRC!BH83)","v":0.48093567368615647}]
[76,"SZ439","SZ439: PC rental 2Mbit CLZ local end fibre  int","BTW","TI","TI","£",943.29900524979894,1082.7334307905453,1037.7732415577102,967.28858510966506,933.87430067036667,null,null,null,4.73962471785772,5.0642398310939418,3.6631879732265662,2.6227344755686666,2.338380248566176,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!82:82,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":3.7656401033368425E-2},{"$f":"IF($A84=0,0,X84*(1+INDEX(InputPriceChanges.Admin,$A84,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A84,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A84,Y$7))","v":3.7656401057386706E-2},{"$f":"IF($A84=0,0,Y84*(1+INDEX(InputPriceChanges.Admin,$A84,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A84,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A84,Z$7))","v":3.7656401100139243E-2},{"$f":"IF($A84=0,0,Z84*(1+INDEX(InputPriceChanges.Admin,$A84,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A84,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A84,AA$7))","v":3.7656401157783119E-2},{"$f":"IF($A84=0,0,AA84*(1+INDEX(InputPriceChanges.Admin,$A84,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A84,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A84,AB$7))","v":3.7656401220711011E-2},null,null,null,{"$f":"IF($A84=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A84,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A84,AF$7))","v":0},{"$f":"IF($A84=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A84,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A84,AG$7))","v":-5.184591200941991E-3},{"$f":"IF($A84=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A84,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A84,AH$7))","v":-1.5373828838663098E-2},{"$f":"IF($A84=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A84,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A84,AI$7))","v":-2.2820568537440047E-2},{"$f":"IF($A84=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A84,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A84,AJ$7))","v":-2.386470469642318E-2},null,null,null,3.7656401033368425E-2,3.2471809856444711E-2,2.2282572261476147E-2,1.4835832620343072E-2,1.3791696524287831E-2,null,null,null,4.7772811188910884,5.096711640950387,3.6854705454880423,2.6375703081890096,2.3521719450904639,null,null,"£",950.79353229583887,1089.6758970367089,1044.085846156504,972.76017656428371,939.3822632673714,null,null,null,{"$f":"IF(FC.Serv.GRC!BD84=0,0,AN84/FC.Serv.GRC!BD84)","v":0.36000324623284274},{"$f":"IF(FC.Serv.GRC!BE84=0,0,AO84/FC.Serv.GRC!BE84)","v":0.32805661164646605},{"$f":"IF(FC.Serv.GRC!BF84=0,0,AP84/FC.Serv.GRC!BF84)","v":0.27708041871703709},{"$f":"IF(FC.Serv.GRC!BG84=0,0,AQ84/FC.Serv.GRC!BG84)","v":0.22084195851901375},{"$f":"IF(FC.Serv.GRC!BH84=0,0,AR84/FC.Serv.GRC!BH84)","v":0.21609640245654427}]
[77,"SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!83:83,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.50136950708310846},{"$f":"IF($A85=0,0,X85*(1+INDEX(InputPriceChanges.Admin,$A85,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A85,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A85,Y$7))","v":0.50317992280894941},{"$f":"IF($A85=0,0,Y85*(1+INDEX(InputPriceChanges.Admin,$A85,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A85,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A85,Z$7))","v":0.50641409920283398},{"$f":"IF($A85=0,0,Z85*(1+INDEX(InputPriceChanges.Admin,$A85,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A85,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A85,AA$7))","v":0.51080281468408439},{"$f":"IF($A85=0,0,AA85*(1+INDEX(InputPriceChanges.Admin,$A85,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A85,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A85,AB$7))","v":0.51563534925362098},null,null,null,{"$f":"IF($A85=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A85,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A85,AF$7))","v":0},{"$f":"IF($A85=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A85,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A85,AG$7))","v":-1.9089333320767253E-2},{"$f":"IF($A85=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A85,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A85,AH$7))","v":-7.4111879579792914E-2},{"$f":"IF($A85=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A85,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A85,AI$7))","v":-0.13605700150565903},{"$f":"IF($A85=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A85,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A85,AJ$7))","v":-0.1092146606580823},null,null,null,0.50136950708310846,0.48409058948818218,0.43230221962304105,0.37474581317842537,0.4064206885955387,null,null,null,0.50136950708310846,0.48409058948818218,0.43230221962304105,0.37474581317842537,0.4064206885955387,null,null,"£",44.955351893692004,46.410453257711374,51.755850651408025,61.938094631605303,64.321919003210141,null,null,null,{"$f":"IF(FC.Serv.GRC!BD85=0,0,AN85/FC.Serv.GRC!BD85)","v":0.25586627692267766},{"$f":"IF(FC.Serv.GRC!BE85=0,0,AO85/FC.Serv.GRC!BE85)","v":0.25576418121998201},{"$f":"IF(FC.Serv.GRC!BF85=0,0,AP85/FC.Serv.GRC!BF85)","v":0.25565349837034201},{"$f":"IF(FC.Serv.GRC!BG85=0,0,AQ85/FC.Serv.GRC!BG85)","v":0.25553034570796868},{"$f":"IF(FC.Serv.GRC!BH85=0,0,AR85/FC.Serv.GRC!BH85)","v":0.26941492716470089}]
[78,"SPO371","SPO371: Prot Path PC rental 2Mbit link per km dist","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!84:84,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":8.9892859454285823E-2},{"$f":"IF($A86=0,0,X86*(1+INDEX(InputPriceChanges.Admin,$A86,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A86,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A86,Y$7))","v":9.0188274265259716E-2},{"$f":"IF($A86=0,0,Y86*(1+INDEX(InputPriceChanges.Admin,$A86,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A86,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A86,Z$7))","v":9.0715840690863025E-2},{"$f":"IF($A86=0,0,Z86*(1+INDEX(InputPriceChanges.Admin,$A86,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A86,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A86,AA$7))","v":9.1431327186926481E-2},{"$f":"IF($A86=0,0,AA86*(1+INDEX(InputPriceChanges.Admin,$A86,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A86,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A86,AB$7))","v":9.2218560357761339E-2},null,null,null,{"$f":"IF($A86=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A86,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A86,AF$7))","v":0},{"$f":"IF($A86=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A86,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A86,AG$7))","v":-8.803088325656544E-3},{"$f":"IF($A86=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A86,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A86,AH$7))","v":-2.2930878425800022E-2},{"$f":"IF($A86=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A86,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A86,AI$7))","v":-1.5071485973348356E-2},{"$f":"IF($A86=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A86,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A86,AJ$7))","v":-1.7547409917310301E-2},null,null,null,8.9892859454285823E-2,8.1385185939603172E-2,6.7784962265063003E-2,7.6359841213578125E-2,7.4671150440451042E-2,null,null,null,8.9892859454285823E-2,8.1385185939603172E-2,6.7784962265063003E-2,7.6359841213578125E-2,7.4671150440451042E-2,null,null,"£",36.039024445253951,39.174163497251676,47.984800518217021,51.769903191737669,54.203757876650393,null,null,null,{"$f":"IF(FC.Serv.GRC!BD86=0,0,AN86/FC.Serv.GRC!BD86)","v":0.16494132046302934},{"$f":"IF(FC.Serv.GRC!BE86=0,0,AO86/FC.Serv.GRC!BE86)","v":0.16481816659001844},{"$f":"IF(FC.Serv.GRC!BF86=0,0,AP86/FC.Serv.GRC!BF86)","v":0.16467419100490185},{"$f":"IF(FC.Serv.GRC!BG86=0,0,AQ86/FC.Serv.GRC!BG86)","v":0.18055576940124468},{"$f":"IF(FC.Serv.GRC!BH86=0,0,AR86/FC.Serv.GRC!BH86)","v":0.18041120668532798}]
[79,"SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!85:85,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.69991721967110798},{"$f":"IF($A87=0,0,X87*(1+INDEX(InputPriceChanges.Admin,$A87,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A87,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A87,Y$7))","v":0.70357570639250899},{"$f":"IF($A87=0,0,Y87*(1+INDEX(InputPriceChanges.Admin,$A87,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A87,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A87,Z$7))","v":0.71012185171719944},{"$f":"IF($A87=0,0,Z87*(1+INDEX(InputPriceChanges.Admin,$A87,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A87,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A87,AA$7))","v":0.71903023559598367},{"$f":"IF($A87=0,0,AA87*(1+INDEX(InputPriceChanges.Admin,$A87,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A87,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A87,AB$7))","v":0.7288772199787632},null,null,null,{"$f":"IF($A87=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A87,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A87,AF$7))","v":0},{"$f":"IF($A87=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A87,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A87,AG$7))","v":-0.11312111010594234},{"$f":"IF($A87=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A87,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A87,AH$7))","v":-0.22733795068068977},{"$f":"IF($A87=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A87,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A87,AI$7))","v":-0.25834010558076581},{"$f":"IF($A87=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A87,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A87,AJ$7))","v":-0.33096681984790449},null,null,null,0.69991721967110798,0.5904545962865666,0.4827839010365097,0.46069013001521786,0.39791040013085871,null,null,null,0.69991721967110798,0.5904545962865666,0.4827839010365097,0.46069013001521786,0.39791040013085871,null,null,"£",1317.2184953159965,1537.8625951658437,2030.2098445605957,2280.8819236734257,3458.3515098235216,null,null,null,{"$f":"IF(FC.Serv.GRC!BD87=0,0,AN87/FC.Serv.GRC!BD87)","v":0.29224234987335246},{"$f":"IF(FC.Serv.GRC!BE87=0,0,AO87/FC.Serv.GRC!BE87)","v":0.29219250123632468},{"$f":"IF(FC.Serv.GRC!BF87=0,0,AP87/FC.Serv.GRC!BF87)","v":0.29213531211066995},{"$f":"IF(FC.Serv.GRC!BG87=0,0,AQ87/FC.Serv.GRC!BG87)","v":0.29207576596561952},{"$f":"IF(FC.Serv.GRC!BH87=0,0,AR87/FC.Serv.GRC!BH87)","v":0.29200910140635072}]
[80,"SPO373","SPO373: Prot Path PC rental 34Mbit link per km dist","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!86:86,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.33298428744201009},{"$f":"IF($A88=0,0,X88*(1+INDEX(InputPriceChanges.Admin,$A88,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A88,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A88,Y$7))","v":0.3347908232861489},{"$f":"IF($A88=0,0,Y88*(1+INDEX(InputPriceChanges.Admin,$A88,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A88,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A88,Z$7))","v":0.3380239028299869},{"$f":"IF($A88=0,0,Z88*(1+INDEX(InputPriceChanges.Admin,$A88,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A88,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A88,AA$7))","v":0.34242520813838412},{"$f":"IF($A88=0,0,AA88*(1+INDEX(InputPriceChanges.Admin,$A88,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A88,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A88,AB$7))","v":0.34729252771385105},null,null,null,{"$f":"IF($A88=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A88,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A88,AF$7))","v":0},{"$f":"IF($A88=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A88,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A88,AG$7))","v":-6.791827428649598E-2},{"$f":"IF($A88=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A88,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A88,AH$7))","v":-0.11548949289718105},{"$f":"IF($A88=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A88,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A88,AI$7))","v":-0.12253699689130744},{"$f":"IF($A88=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A88,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A88,AJ$7))","v":-0.12969913849125639},null,null,null,0.33298428744201009,0.2668725489996529,0.22253440993280585,0.21988821124707669,0.21759338922259466,null,null,null,0.33298428744201009,0.2668725489996529,0.22253440993280585,0.21988821124707669,0.21759338922259466,null,null,"£",1547.4685725532581,1908.6093782877633,2520.9308879835176,2672.0727635718986,2843.4983215419784,null,null,null,{"$f":"IF(FC.Serv.GRC!BD88=0,0,AN88/FC.Serv.GRC!BD88)","v":0.28189069312795806},{"$f":"IF(FC.Serv.GRC!BE88=0,0,AO88/FC.Serv.GRC!BE88)","v":0.28185533807706908},{"$f":"IF(FC.Serv.GRC!BF88=0,0,AP88/FC.Serv.GRC!BF88)","v":0.28181506724816807},{"$f":"IF(FC.Serv.GRC!BG88=0,0,AQ88/FC.Serv.GRC!BG88)","v":0.281774087703138},{"$f":"IF(FC.Serv.GRC!BH88=0,0,AR88/FC.Serv.GRC!BH88)","v":0.28173239036866671}]
[81,"SPE375","SPE375: Prot Path PPC rental 140Mbit link per km dist","BTW","TI",0,"£",{"$f":"IF($A89=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A89)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!87:87,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.92502043144578805},{"$f":"IF($A89=0,0,X89*(1+INDEX(InputPriceChanges.Admin,$A89,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A89,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A89,Y$7))","v":0.93010114897032614},{"$f":"IF($A89=0,0,Y89*(1+INDEX(InputPriceChanges.Admin,$A89,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A89,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A89,Z$7))","v":0.93919449897948148},{"$f":"IF($A89=0,0,Z89*(1+INDEX(InputPriceChanges.Admin,$A89,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A89,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A89,AA$7))","v":0.95157506517075563},{"$f":"IF($A89=0,0,AA89*(1+INDEX(InputPriceChanges.Admin,$A89,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A89,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A89,AB$7))","v":0.96526867877792899},null,null,null,{"$f":"IF($A89=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A89,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A89,AF$7))","v":0},{"$f":"IF($A89=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A89,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A89,AG$7))","v":-0.14224317229149042},{"$f":"IF($A89=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A89,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A89,AH$7))","v":-0.2137492901663586},{"$f":"IF($A89=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A89,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A89,AI$7))","v":-0.25383789815029784},{"$f":"IF($A89=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A89,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A89,AJ$7))","v":-0.33178021629414634},null,null,null,0.92502043144578805,0.78785797667883573,0.72544520881312291,0.69773716702045774,0.63348846248378265,null,null,null,0.92502043144578805,0.78785797667883573,0.72544520881312291,0.69773716702045774,0.63348846248378265,null,null,"£",3568.7516645285036,4131.1558911559659,4612.3119336746668,4992.6267431043079,6016.6763916907294,null,null,null,{"$f":"IF(FC.Serv.GRC!BD89=0,0,AN89/FC.Serv.GRC!BD89)","v":0.34143754700931589},{"$f":"IF(FC.Serv.GRC!BE89=0,0,AO89/FC.Serv.GRC!BE89)","v":0.34142271583938361},{"$f":"IF(FC.Serv.GRC!BF89=0,0,AP89/FC.Serv.GRC!BF89)","v":0.34140713531454447},{"$f":"IF(FC.Serv.GRC!BG89=0,0,AQ89/FC.Serv.GRC!BG89)","v":0.34139110076414669},{"$f":"IF(FC.Serv.GRC!BH89=0,0,AR89/FC.Serv.GRC!BH89)","v":0.34137401579326832}]
[82,"SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!88:88,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.5873807408105614},{"$f":"IF($A90=0,0,X90*(1+INDEX(InputPriceChanges.Admin,$A90,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A90,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A90,Y$7))","v":1.5936001450399311},{"$f":"IF($A90=0,0,Y90*(1+INDEX(InputPriceChanges.Admin,$A90,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A90,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A90,Z$7))","v":1.6047140592662847},{"$f":"IF($A90=0,0,Z90*(1+INDEX(InputPriceChanges.Admin,$A90,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A90,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A90,AA$7))","v":1.6198036192951415},{"$f":"IF($A90=0,0,AA90*(1+INDEX(InputPriceChanges.Admin,$A90,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A90,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A90,AB$7))","v":1.6364312868991184},null,null,null,{"$f":"IF($A90=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A90,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A90,AF$7))","v":0},{"$f":"IF($A90=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A90,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A90,AG$7))","v":-0.53914809224674443},{"$f":"IF($A90=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A90,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A90,AH$7))","v":-0.43133532725796081},{"$f":"IF($A90=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A90,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A90,AI$7))","v":-0.46749273636769628},{"$f":"IF($A90=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A90,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A90,AJ$7))","v":-0.59317122188530103},null,null,null,1.5873807408105614,1.0544520527931867,1.173378732008324,1.1523108829274453,1.0432600650138175,null,null,null,1.5873807408105614,1.0544520527931867,1.173378732008324,1.1523108829274453,1.0432600650138175,null,null,"£",2745.1935888395146,4389.659326635584,4479.2956963173856,4732.3553659244963,5977.1436567038199,null,null,null,{"$f":"IF(FC.Serv.GRC!BD90=0,0,AN90/FC.Serv.GRC!BD90)","v":0.31298329996030194},{"$f":"IF(FC.Serv.GRC!BE90=0,0,AO90/FC.Serv.GRC!BE90)","v":0.31295661248787182},{"$f":"IF(FC.Serv.GRC!BF90=0,0,AP90/FC.Serv.GRC!BF90)","v":0.33483193848856452},{"$f":"IF(FC.Serv.GRC!BG90=0,0,AQ90/FC.Serv.GRC!BG90)","v":0.33480567056379301},{"$f":"IF(FC.Serv.GRC!BH90=0,0,AR90/FC.Serv.GRC!BH90)","v":0.33477753914648689}]
[83,"SPE383","SPE383: Prot Path PPC rental 2Mbit link","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!89:89,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.3201878471249732E-2},{"$f":"IF($A91=0,0,X91*(1+INDEX(InputPriceChanges.Admin,$A91,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A91,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A91,Y$7))","v":1.3202360197949148E-2},{"$f":"IF($A91=0,0,Y91*(1+INDEX(InputPriceChanges.Admin,$A91,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A91,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A91,Z$7))","v":1.3203217702762679E-2},{"$f":"IF($A91=0,0,Z91*(1+INDEX(InputPriceChanges.Admin,$A91,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A91,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A91,AA$7))","v":1.320437396412342E-2},{"$f":"IF($A91=0,0,AA91*(1+INDEX(InputPriceChanges.Admin,$A91,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A91,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A91,AB$7))","v":1.3205636326649617E-2},null,null,null,{"$f":"IF($A91=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A91,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A91,AF$7))","v":0},{"$f":"IF($A91=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A91,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A91,AG$7))","v":-9.7087573804564004E-5},{"$f":"IF($A91=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A91,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A91,AH$7))","v":-2.7075273787344617E-3},{"$f":"IF($A91=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A91,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A91,AI$7))","v":1.1903735135246789E-3},{"$f":"IF($A91=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A91,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A91,AJ$7))","v":-1.0085132353814842E-3},null,null,null,1.3201878471249732E-2,1.3105272624144584E-2,1.0495690324028218E-2,1.4394747477648099E-2,1.2197123091268133E-2,null,null,null,1.3201878471249732E-2,1.3105272624144584E-2,1.0495690324028218E-2,1.4394747477648099E-2,1.2197123091268133E-2,null,null,"£",34.820589943687636,34.659000693912326,41.120645482072923,50.934998079137912,60.111709835509615,null,null,null,{"$f":"IF(FC.Serv.GRC!BD91=0,0,AN91/FC.Serv.GRC!BD91)","v":0.14576679245914687},{"$f":"IF(FC.Serv.GRC!BE91=0,0,AO91/FC.Serv.GRC!BE91)","v":0.14492727787520587},{"$f":"IF(FC.Serv.GRC!BF91=0,0,AP91/FC.Serv.GRC!BF91)","v":0.14392042417287665},{"$f":"IF(FC.Serv.GRC!BG91=0,0,AQ91/FC.Serv.GRC!BG91)","v":0.18735176131890868},{"$f":"IF(FC.Serv.GRC!BH91=0,0,AR91/FC.Serv.GRC!BH91)","v":0.18626241512897279}]
[84,"SPO383","SPO383: Prot Path PC rental 2Mbit link","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!90:90,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":3.1033491731342119E-3},{"$f":"IF($A92=0,0,X92*(1+INDEX(InputPriceChanges.Admin,$A92,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A92,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A92,Y$7))","v":3.1034596794291044E-3},{"$f":"IF($A92=0,0,Y92*(1+INDEX(InputPriceChanges.Admin,$A92,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A92,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A92,Z$7))","v":3.103656387638291E-3},{"$f":"IF($A92=0,0,Z92*(1+INDEX(InputPriceChanges.Admin,$A92,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A92,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A92,AA$7))","v":3.10392162900087E-3},{"$f":"IF($A92=0,0,AA92*(1+INDEX(InputPriceChanges.Admin,$A92,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A92,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A92,AB$7))","v":3.1042112089006719E-3},null,null,null,{"$f":"IF($A92=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A92,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A92,AF$7))","v":0},{"$f":"IF($A92=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A92,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A92,AG$7))","v":-5.3673990142994853E-4},{"$f":"IF($A92=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A92,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A92,AH$7))","v":-7.0725006043383728E-4},{"$f":"IF($A92=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A92,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A92,AI$7))","v":-8.2723923342609682E-4},{"$f":"IF($A92=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A92,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A92,AJ$7))","v":-9.249007639592383E-4},null,null,null,3.1033491731342119E-3,2.5667197779991558E-3,2.3964063272044539E-3,2.2766823955747729E-3,2.1793104449414338E-3,null,null,null,3.1033491731342119E-3,2.5667197779991558E-3,2.3964063272044539E-3,2.2766823955747729E-3,2.1793104449414338E-3,null,null,"£",35.54810049409177,40.862510702627638,43.137774968590662,44.947412895157903,46.578387679506264,null,null,null,{"$f":"IF(FC.Serv.GRC!BD92=0,0,AN92/FC.Serv.GRC!BD92)","v":0.16107338065039442},{"$f":"IF(FC.Serv.GRC!BE92=0,0,AO92/FC.Serv.GRC!BE92)","v":0.15996305206306971},{"$f":"IF(FC.Serv.GRC!BF92=0,0,AP92/FC.Serv.GRC!BF92)","v":0.15879375409431387},{"$f":"IF(FC.Serv.GRC!BG92=0,0,AQ92/FC.Serv.GRC!BG92)","v":0.15758002966904214},{"$f":"IF(FC.Serv.GRC!BH92=0,0,AR92/FC.Serv.GRC!BH92)","v":0.1563281856854962}]
[85,"SPE385","SPE385: Prot Path PPC rental 34Mbit link","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!91:91,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.8152243064720363E-2},{"$f":"IF($A93=0,0,X93*(1+INDEX(InputPriceChanges.Admin,$A93,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A93,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A93,Y$7))","v":1.8152243066031758E-2},{"$f":"IF($A93=0,0,Y93*(1+INDEX(InputPriceChanges.Admin,$A93,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A93,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A93,Z$7))","v":1.8152243068366044E-2},{"$f":"IF($A93=0,0,Z93*(1+INDEX(InputPriceChanges.Admin,$A93,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A93,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A93,AA$7))","v":1.8152243071513398E-2},{"$f":"IF($A93=0,0,AA93*(1+INDEX(InputPriceChanges.Admin,$A93,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A93,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A93,AB$7))","v":1.8152243074949257E-2},null,null,null,{"$f":"IF($A93=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A93,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A93,AF$7))","v":0},{"$f":"IF($A93=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A93,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A93,AG$7))","v":-1.6942774449000136E-3},{"$f":"IF($A93=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A93,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A93,AH$7))","v":-4.0309544432480084E-3},{"$f":"IF($A93=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A93,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A93,AI$7))","v":-6.649367648524274E-3},{"$f":"IF($A93=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A93,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A93,AJ$7))","v":-8.2180485867250196E-3},null,null,null,1.8152243064720363E-2,1.6457965621131745E-2,1.4121288625118036E-2,1.1502875422989124E-2,9.9341944882242374E-3,null,null,null,1.8152243064720363E-2,1.6457965621131745E-2,1.4121288625118036E-2,1.1502875422989124E-2,9.9341944882242374E-3,null,null,"£",787.85777190626584,847.07494644535825,980.07190194784721,1313.4292850768825,1842.9773662050734,null,null,null,{"$f":"IF(FC.Serv.GRC!BD93=0,0,AN93/FC.Serv.GRC!BD93)","v":0.17206685816784606},{"$f":"IF(FC.Serv.GRC!BE93=0,0,AO93/FC.Serv.GRC!BE93)","v":0.17170801274226288},{"$f":"IF(FC.Serv.GRC!BF93=0,0,AP93/FC.Serv.GRC!BF93)","v":0.17130198403307842},{"$f":"IF(FC.Serv.GRC!BG93=0,0,AQ93/FC.Serv.GRC!BG93)","v":0.17082030776146226},{"$f":"IF(FC.Serv.GRC!BH93=0,0,AR93/FC.Serv.GRC!BH93)","v":0.17027482294970933}]
[86,"SPO385","SPO385: Prot Path PC rental 34Mbit link","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!92:92,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.1558761972892052E-2},{"$f":"IF($A94=0,0,X94*(1+INDEX(InputPriceChanges.Admin,$A94,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A94,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A94,Y$7))","v":1.15587619736231E-2},{"$f":"IF($A94=0,0,Y94*(1+INDEX(InputPriceChanges.Admin,$A94,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A94,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A94,Z$7))","v":1.1558761974924364E-2},{"$f":"IF($A94=0,0,Z94*(1+INDEX(InputPriceChanges.Admin,$A94,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A94,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A94,AA$7))","v":1.1558761976678877E-2},{"$f":"IF($A94=0,0,AA94*(1+INDEX(InputPriceChanges.Admin,$A94,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A94,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A94,AB$7))","v":1.1558761978594222E-2},null,null,null,{"$f":"IF($A94=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A94,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A94,AF$7))","v":0},{"$f":"IF($A94=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A94,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A94,AG$7))","v":-2.9329751796742954E-3},{"$f":"IF($A94=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A94,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A94,AH$7))","v":-3.3532252882028293E-3},{"$f":"IF($A94=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A94,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A94,AI$7))","v":-4.0945705832699606E-3},{"$f":"IF($A94=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A94,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A94,AJ$7))","v":-3.0638470786914294E-3},null,null,null,1.1558761972892052E-2,8.6257867939488041E-3,8.2055366867215349E-3,7.4641913934089168E-3,8.4949148999027922E-3,null,null,null,1.1558761972892052E-2,8.6257867939488041E-3,8.2055366867215349E-3,7.4641913934089168E-3,8.4949148999027922E-3,null,null,"£",688.02154600547919,901.04413938732989,953.97211842221247,1094.5520312744666,1187.6684978109874,null,null,null,{"$f":"IF(FC.Serv.GRC!BD94=0,0,AN94/FC.Serv.GRC!BD94)","v":0.12993722665844282},{"$f":"IF(FC.Serv.GRC!BE94=0,0,AO94/FC.Serv.GRC!BE94)","v":0.12946030402396028},{"$f":"IF(FC.Serv.GRC!BF94=0,0,AP94/FC.Serv.GRC!BF94)","v":0.12896342347437051},{"$f":"IF(FC.Serv.GRC!BG94=0,0,AQ94/FC.Serv.GRC!BG94)","v":0.12842460630031369},{"$f":"IF(FC.Serv.GRC!BH94=0,0,AR94/FC.Serv.GRC!BH94)","v":0.14361500781694334}]
[87,"SPE388","SPE388: Prot Path PPC rental 140Mbit link","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!93:93,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":7.3803762247186648E-3},{"$f":"IF($A95=0,0,X95*(1+INDEX(InputPriceChanges.Admin,$A95,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A95,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A95,Y$7))","v":7.3803762253192295E-3},{"$f":"IF($A95=0,0,Y95*(1+INDEX(InputPriceChanges.Admin,$A95,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A95,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A95,Z$7))","v":7.3803762263882355E-3},{"$f":"IF($A95=0,0,Z95*(1+INDEX(InputPriceChanges.Admin,$A95,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A95,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A95,AA$7))","v":7.3803762278295921E-3},{"$f":"IF($A95=0,0,AA95*(1+INDEX(InputPriceChanges.Admin,$A95,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A95,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A95,AB$7))","v":7.3803762294030731E-3},null,null,null,{"$f":"IF($A95=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A95,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A95,AF$7))","v":0},{"$f":"IF($A95=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A95,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A95,AG$7))","v":-1.098880661446982E-3},{"$f":"IF($A95=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A95,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A95,AH$7))","v":-1.9663784341361784E-3},{"$f":"IF($A95=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A95,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A95,AI$7))","v":-3.0213801496435304E-3},{"$f":"IF($A95=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A95,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A95,AJ$7))","v":-3.5390384376408593E-3},null,null,null,7.3803762247186648E-3,6.2814955638722473E-3,5.4139977922520576E-3,4.3589960781860622E-3,3.8413377917622137E-3,null,null,null,7.3803762247186648E-3,6.2814955638722473E-3,5.4139977922520576E-3,4.3589960781860622E-3,3.8413377917622137E-3,null,null,"£",568.59601114935788,636.28685874982818,728.92980477471122,992.42815953570744,1298.4927347976097,null,null,null,{"$f":"IF(FC.Serv.GRC!BD95=0,0,AN95/FC.Serv.GRC!BD95)","v":0.15498564450827271},{"$f":"IF(FC.Serv.GRC!BE95=0,0,AO95/FC.Serv.GRC!BE95)","v":0.15377578510985696},{"$f":"IF(FC.Serv.GRC!BF95=0,0,AP95/FC.Serv.GRC!BF95)","v":0.15241338103585456},{"$f":"IF(FC.Serv.GRC!BG95=0,0,AQ95/FC.Serv.GRC!BG95)","v":0.15078275386671922},{"$f":"IF(FC.Serv.GRC!BH95=0,0,AR95/FC.Serv.GRC!BH95)","v":0.14897631867794126}]
[88,"SPO388","SPO388: Prot Path PC rental 140Mbit link","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!94:94,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.5471461348473824E-2},{"$f":"IF($A96=0,0,X96*(1+INDEX(InputPriceChanges.Admin,$A96,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A96,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A96,Y$7))","v":2.5471461351666794E-2},{"$f":"IF($A96=0,0,Y96*(1+INDEX(InputPriceChanges.Admin,$A96,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A96,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A96,Z$7))","v":2.5471461357350286E-2},{"$f":"IF($A96=0,0,Z96*(1+INDEX(InputPriceChanges.Admin,$A96,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A96,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A96,AA$7))","v":2.547146136501342E-2},{"$f":"IF($A96=0,0,AA96*(1+INDEX(InputPriceChanges.Admin,$A96,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A96,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A96,AB$7))","v":2.5471461373379006E-2},null,null,null,{"$f":"IF($A96=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A96,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A96,AF$7))","v":0},{"$f":"IF($A96=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A96,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A96,AG$7))","v":-8.679578298952214E-3},{"$f":"IF($A96=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A96,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A96,AH$7))","v":-5.6038122365039533E-3},{"$f":"IF($A96=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A96,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A96,AI$7))","v":6.0123506492775077E-4},{"$f":"IF($A96=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A96,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A96,AJ$7))","v":-2.0925001843341172E-3},null,null,null,2.5471461348473824E-2,1.679188305271458E-2,1.9867649120846334E-2,2.6072696429941169E-2,2.3378961189044888E-2,null,null,null,2.5471461348473824E-2,1.679188305271458E-2,1.9867649120846334E-2,2.6072696429941169E-2,2.3378961189044888E-2,null,null,"£",953.98731642224072,1442.4771394920706,1606.4362142323585,1884.4241140244224,2185.6320423664079,null,null,null,{"$f":"IF(FC.Serv.GRC!BD96=0,0,AN96/FC.Serv.GRC!BD96)","v":0.13406041063948212},{"$f":"IF(FC.Serv.GRC!BE96=0,0,AO96/FC.Serv.GRC!BE96)","v":0.13289178765535928},{"$f":"IF(FC.Serv.GRC!BF96=0,0,AP96/FC.Serv.GRC!BF96)","v":0.15350347230467917},{"$f":"IF(FC.Serv.GRC!BG96=0,0,AQ96/FC.Serv.GRC!BG96)","v":0.19222886795699276},{"$f":"IF(FC.Serv.GRC!BH96=0,0,AR96/FC.Serv.GRC!BH96)","v":0.19105675636259317}]
[89,"SPE434","SPE434: Prot Path PPC rental 34Mbit local end","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!95:95,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":3.3234554031900634E-2},{"$f":"IF($A97=0,0,X97*(1+INDEX(InputPriceChanges.Admin,$A97,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A97,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A97,Y$7))","v":3.3270424882830829E-2},{"$f":"IF($A97=0,0,Y97*(1+INDEX(InputPriceChanges.Admin,$A97,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A97,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A97,Z$7))","v":3.3334343912446066E-2},{"$f":"IF($A97=0,0,Z97*(1+INDEX(InputPriceChanges.Admin,$A97,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A97,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A97,AA$7))","v":3.3420692448143566E-2},{"$f":"IF($A97=0,0,AA97*(1+INDEX(InputPriceChanges.Admin,$A97,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A97,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A97,AB$7))","v":3.3515200445157108E-2},null,null,null,{"$f":"IF($A97=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A97,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A97,AF$7))","v":0},{"$f":"IF($A97=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A97,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A97,AG$7))","v":-6.3995284090395581E-3},{"$f":"IF($A97=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A97,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A97,AH$7))","v":-9.9049230019998807E-3},{"$f":"IF($A97=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A97,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A97,AI$7))","v":-1.2906226500095529E-2},{"$f":"IF($A97=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A97,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A97,AJ$7))","v":-1.6539906788191328E-2},null,null,null,3.3234554031900634E-2,2.6870896473791272E-2,2.3429420910446183E-2,2.0514465948048038E-2,1.6975293656965779E-2,null,null,null,3.3234554031900634E-2,2.6870896473791272E-2,2.3429420910446183E-2,2.0514465948048038E-2,1.6975293656965779E-2,null,null,"£",1092.5231437179696,1312.0940284805708,1553.6751266874128,1955.3922391952142,3438.7485079699627,null,null,null,{"$f":"IF(FC.Serv.GRC!BD97=0,0,AN97/FC.Serv.GRC!BD97)","v":0.3079293720707118},{"$f":"IF(FC.Serv.GRC!BE97=0,0,AO97/FC.Serv.GRC!BE97)","v":0.30750151573958079},{"$f":"IF(FC.Serv.GRC!BF97=0,0,AP97/FC.Serv.GRC!BF97)","v":0.30703535418093403},{"$f":"IF(FC.Serv.GRC!BG97=0,0,AQ97/FC.Serv.GRC!BG97)","v":0.3065264177137188},{"$f":"IF(FC.Serv.GRC!BH97=0,0,AR97/FC.Serv.GRC!BH97)","v":0.30594579789935727}]
[90,"SPO434","SPO434: Prot Path PC rental 34Mbit local end","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!96:96,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":4.5118336721117168E-2},{"$f":"IF($A98=0,0,X98*(1+INDEX(InputPriceChanges.Admin,$A98,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A98,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A98,Y$7))","v":4.5157816206848098E-2},{"$f":"IF($A98=0,0,Y98*(1+INDEX(InputPriceChanges.Admin,$A98,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A98,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A98,Z$7))","v":4.5228151182213988E-2},{"$f":"IF($A98=0,0,Z98*(1+INDEX(InputPriceChanges.Admin,$A98,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A98,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A98,AA$7))","v":4.5323132563833891E-2},{"$f":"IF($A98=0,0,AA98*(1+INDEX(InputPriceChanges.Admin,$A98,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A98,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A98,AB$7))","v":4.5427038322110307E-2},null,null,null,{"$f":"IF($A98=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A98,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A98,AF$7))","v":0},{"$f":"IF($A98=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A98,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A98,AG$7))","v":-2.1558144861884374E-2},{"$f":"IF($A98=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A98,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A98,AH$7))","v":-2.3724719499570335E-2},{"$f":"IF($A98=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A98,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A98,AI$7))","v":-2.4375758509782602E-2},{"$f":"IF($A98=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A98,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A98,AJ$7))","v":-2.4795707089881717E-2},null,null,null,4.5118336721117168E-2,2.3599671344963723E-2,2.1503431682643653E-2,2.0947374054051289E-2,2.063133123222859E-2,null,null,null,4.5118336721117168E-2,2.3599671344963723E-2,2.1503431682643653E-2,2.0947374054051289E-2,2.063133123222859E-2,null,null,"£",854.5139530514615,2394.8028072991701,3763.0838713021558,4517.4186403394142,5114.2302756048557,null,null,null,{"$f":"IF(FC.Serv.GRC!BD98=0,0,AN98/FC.Serv.GRC!BD98)","v":0.24973221864784242},{"$f":"IF(FC.Serv.GRC!BE98=0,0,AO98/FC.Serv.GRC!BE98)","v":0.24905363158789362},{"$f":"IF(FC.Serv.GRC!BF98=0,0,AP98/FC.Serv.GRC!BF98)","v":0.2483230901874782},{"$f":"IF(FC.Serv.GRC!BG98=0,0,AQ98/FC.Serv.GRC!BG98)","v":0.24757705220430462},{"$f":"IF(FC.Serv.GRC!BH98=0,0,AR98/FC.Serv.GRC!BH98)","v":0.24682179950897404}]
[91,"SPE436","SPE436: Prot Path PPC rental 140Mbit local end","BTW","TI",0,"£",{"$f":"IF($A99=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A99)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!97:97,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":4.3202593494168294E-2},{"$f":"IF($A99=0,0,X99*(1+INDEX(InputPriceChanges.Admin,$A99,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A99,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A99,Y$7))","v":4.3236827842340911E-2},{"$f":"IF($A99=0,0,Y99*(1+INDEX(InputPriceChanges.Admin,$A99,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A99,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A99,Z$7))","v":4.3297813269542455E-2},{"$f":"IF($A99=0,0,Z99*(1+INDEX(InputPriceChanges.Admin,$A99,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A99,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A99,AA$7))","v":4.3380156793559776E-2},{"$f":"IF($A99=0,0,AA99*(1+INDEX(InputPriceChanges.Admin,$A99,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A99,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A99,AB$7))","v":4.3470219429408999E-2},null,null,null,{"$f":"IF($A99=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A99,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A99,AF$7))","v":0},{"$f":"IF($A99=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A99,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A99,AG$7))","v":-2.4959961657157772E-2},{"$f":"IF($A99=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A99,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A99,AH$7))","v":-2.4981324458709365E-2},{"$f":"IF($A99=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A99,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A99,AI$7))","v":-2.501496431032903E-2},{"$f":"IF($A99=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A99,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A99,AJ$7))","v":-2.5053000230031618E-2},null,null,null,4.3202593494168294E-2,1.8276866185183139E-2,1.831648881083309E-2,1.8365192483230746E-2,1.8417219199377381E-2,null,null,null,4.3202593494168294E-2,1.8276866185183139E-2,1.831648881083309E-2,1.8365192483230746E-2,1.8417219199377381E-2,null,null,"£",4178.2005313508989,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD99=0,0,AN99/FC.Serv.GRC!BD99)","v":0.28934355000553041},{"$f":"IF(FC.Serv.GRC!BE99=0,0,AO99/FC.Serv.GRC!BE99)","v":0.28863356774470139},{"$f":"IF(FC.Serv.GRC!BF99=0,0,AP99/FC.Serv.GRC!BF99)","v":0.2888518749541189},{"$f":"IF(FC.Serv.GRC!BG99=0,0,AQ99/FC.Serv.GRC!BG99)","v":0.28907018216353636},{"$f":"IF(FC.Serv.GRC!BH99=0,0,AR99/FC.Serv.GRC!BH99)","v":0.28928848937295382}]
[92,"SPO436","SPO436: Prot Path PC rental 140Mbit local end","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!98:98,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.26672390679310115},{"$f":"IF($A100=0,0,X100*(1+INDEX(InputPriceChanges.Admin,$A100,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A100,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A100,Y$7))","v":0.26694644948904067},{"$f":"IF($A100=0,0,Y100*(1+INDEX(InputPriceChanges.Admin,$A100,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A100,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A100,Z$7))","v":0.26734290599792276},{"$f":"IF($A100=0,0,Z100*(1+INDEX(InputPriceChanges.Admin,$A100,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A100,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A100,AA$7))","v":0.26787824798588095},{"$f":"IF($A100=0,0,AA100*(1+INDEX(InputPriceChanges.Admin,$A100,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A100,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A100,AB$7))","v":0.26846383325381806},null,null,null,{"$f":"IF($A100=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A100,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A100,AF$7))","v":0},{"$f":"IF($A100=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A100,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A100,AG$7))","v":-8.2092815572478078E-2},{"$f":"IF($A100=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A100,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A100,AH$7))","v":-8.5438511782384902E-2},{"$f":"IF($A100=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A100,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A100,AI$7))","v":-9.2792331473944861E-2},{"$f":"IF($A100=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A100,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A100,AJ$7))","v":-9.6289101873327121E-2},null,null,null,0.26672390679310115,0.18485363391656259,0.18190439421553786,0.17508591651193608,0.17217473138049094,null,null,null,0.26672390679310115,0.18485363391656259,0.18190439421553786,0.17508591651193608,0.17217473138049094,null,null,"£",5082.3915166368351,7367.5733794308362,7540.8367973934301,8021.3873509879486,8263.6340242660917,null,null,null,{"$f":"IF(FC.Serv.GRC!BD100=0,0,AN100/FC.Serv.GRC!BD100)","v":0.29501188122764666},{"$f":"IF(FC.Serv.GRC!BE100=0,0,AO100/FC.Serv.GRC!BE100)","v":0.29447372175777897},{"$f":"IF(FC.Serv.GRC!BF100=0,0,AP100/FC.Serv.GRC!BF100)","v":0.29392977493263495},{"$f":"IF(FC.Serv.GRC!BG100=0,0,AQ100/FC.Serv.GRC!BG100)","v":0.29337145887076882},{"$f":"IF(FC.Serv.GRC!BH100=0,0,AR100/FC.Serv.GRC!BH100)","v":0.29280649767811229}]
[93,"SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!99:99,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":4.9466101405852725E-2},{"$f":"IF($A101=0,0,X101*(1+INDEX(InputPriceChanges.Admin,$A101,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A101,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A101,Y$7))","v":4.9480588549851108E-2},{"$f":"IF($A101=0,0,Y101*(1+INDEX(InputPriceChanges.Admin,$A101,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A101,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A101,Z$7))","v":4.9506383218444576E-2},{"$f":"IF($A101=0,0,Z101*(1+INDEX(InputPriceChanges.Admin,$A101,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A101,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A101,AA$7))","v":4.9541180677656831E-2},{"$f":"IF($A101=0,0,AA101*(1+INDEX(InputPriceChanges.Admin,$A101,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A101,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A101,AB$7))","v":4.957919460474175E-2},null,null,null,{"$f":"IF($A101=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A101,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A101,AF$7))","v":0},{"$f":"IF($A101=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A101,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A101,AG$7))","v":-4.8796335109389053E-3},{"$f":"IF($A101=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A101,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A101,AH$7))","v":-4.2981620018107377E-3},{"$f":"IF($A101=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A101,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A101,AI$7))","v":-1.1596914809630867E-2},{"$f":"IF($A101=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A101,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A101,AJ$7))","v":-1.3243851493066627E-2},null,null,null,4.9466101405852725E-2,4.4600955038912204E-2,4.5208221216633836E-2,3.7944265868025961E-2,3.633534311167512E-2,null,null,null,4.9466101405852725E-2,4.4600955038912204E-2,4.5208221216633836E-2,3.7944265868025961E-2,3.633534311167512E-2,null,null,"£",122.68378324864268,131.50026847848002,132.09541228713709,154.39202781438985,161.12474718976722,null,null,null,{"$f":"IF(FC.Serv.GRC!BD101=0,0,AN101/FC.Serv.GRC!BD101)","v":0.39411885052832674},{"$f":"IF(FC.Serv.GRC!BE101=0,0,AO101/FC.Serv.GRC!BE101)","v":0.39271225566243007},{"$f":"IF(FC.Serv.GRC!BF101=0,0,AP101/FC.Serv.GRC!BF101)","v":0.39585109932658985},{"$f":"IF(FC.Serv.GRC!BG101=0,0,AQ101/FC.Serv.GRC!BG101)","v":0.39435127055310193},{"$f":"IF(FC.Serv.GRC!BH101=0,0,AR101/FC.Serv.GRC!BH101)","v":0.39282578501221621}]
[94,"SPO439","SPO439: Prot Path PC rental 2Mbit local end fibre","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!100:100,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.4293210996564913E-2},{"$f":"IF($A102=0,0,X102*(1+INDEX(InputPriceChanges.Admin,$A102,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A102,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A102,Y$7))","v":1.4297635253968074E-2},{"$f":"IF($A102=0,0,Y102*(1+INDEX(InputPriceChanges.Admin,$A102,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A102,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A102,Z$7))","v":1.4305512869793566E-2},{"$f":"IF($A102=0,0,Z102*(1+INDEX(InputPriceChanges.Admin,$A102,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A102,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A102,AA$7))","v":1.4316140226443163E-2},{"$f":"IF($A102=0,0,AA102*(1+INDEX(InputPriceChanges.Admin,$A102,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A102,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A102,AB$7))","v":1.4327750376060308E-2},null,null,null,{"$f":"IF($A102=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A102,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A102,AF$7))","v":0},{"$f":"IF($A102=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A102,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A102,AG$7))","v":-1.1756333583921351E-3},{"$f":"IF($A102=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A102,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A102,AH$7))","v":-1.7978261124906364E-3},{"$f":"IF($A102=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A102,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A102,AI$7))","v":-2.4132704244918847E-3},{"$f":"IF($A102=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A102,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A102,AJ$7))","v":-3.4014255742255564E-3},null,null,null,1.4293210996564913E-2,1.3122001895575938E-2,1.2507686757302929E-2,1.1902869801951278E-2,1.0926324801834753E-2,null,null,null,1.4293210996564913E-2,1.3122001895575938E-2,1.2507686757302929E-2,1.1902869801951278E-2,1.0926324801834753E-2,null,null,"£",98.648874089190201,104.01212840958783,107.162566058274,110.88519274693219,119.36272865018601,null,null,null,{"$f":"IF(FC.Serv.GRC!BD102=0,0,AN102/FC.Serv.GRC!BD102)","v":0.28181419779537381},{"$f":"IF(FC.Serv.GRC!BE102=0,0,AO102/FC.Serv.GRC!BE102)","v":0.28041670034575855},{"$f":"IF(FC.Serv.GRC!BF102=0,0,AP102/FC.Serv.GRC!BF102)","v":0.27898018821362008},{"$f":"IF(FC.Serv.GRC!BG102=0,0,AQ102/FC.Serv.GRC!BG102)","v":0.27750116364161881},{"$f":"IF(FC.Serv.GRC!BH102=0,0,AR102/FC.Serv.GRC!BH102)","v":0.27594068041060493}]
[95,"SQ103","SQ103: WS Low Tisbo Excess Construction","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!101:101,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":55.593977060306315},{"$f":"IF($A103=0,0,X103*(1+INDEX(InputPriceChanges.Admin,$A103,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A103,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A103,Y$7))","v":56.015709214207916},{"$f":"IF($A103=0,0,Y103*(1+INDEX(InputPriceChanges.Admin,$A103,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A103,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A103,Z$7))","v":56.772087080447292},{"$f":"IF($A103=0,0,Z103*(1+INDEX(InputPriceChanges.Admin,$A103,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A103,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A103,AA$7))","v":57.805693201050786},{"$f":"IF($A103=0,0,AA103*(1+INDEX(InputPriceChanges.Admin,$A103,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A103,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A103,AB$7))","v":58.954589618814239},null,null,null,{"$f":"IF($A103=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A103,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A103,AF$7))","v":0},{"$f":"IF($A103=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A103,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A103,AG$7))","v":0},{"$f":"IF($A103=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A103,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A103,AH$7))","v":0},{"$f":"IF($A103=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A103,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A103,AI$7))","v":0},{"$f":"IF($A103=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A103,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A103,AJ$7))","v":0},null,null,null,55.593977060306315,56.015709214207916,56.772087080447292,57.805693201050786,58.954589618814239,null,null,null,55.593977060306315,56.015709214207916,56.772087080447292,57.805693201050786,58.954589618814239,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD103=0,0,AN103/FC.Serv.GRC!BD103)","v":0.71929824559388655},{"$f":"IF(FC.Serv.GRC!BE103=0,0,AO103/FC.Serv.GRC!BE103)","v":0.71929824559388666},{"$f":"IF(FC.Serv.GRC!BF103=0,0,AP103/FC.Serv.GRC!BF103)","v":0.71929824559388666},{"$f":"IF(FC.Serv.GRC!BG103=0,0,AQ103/FC.Serv.GRC!BG103)","v":0.71929824559388678},{"$f":"IF(FC.Serv.GRC!BH103=0,0,AR103/FC.Serv.GRC!BH103)","v":0.71929824559388678}]
[96,"SO417","SO417: 64Kbit PC link connection cct prov  internal","BTW","TI","TI","£",243.80366832450633,258.09549395603256,250.7388437276683,252.44214037097493,295.94005758014811,null,null,null,2.6725758121732387E-2,3.4131458048175273E-2,2.2850470109864188E-2,1.3089472770771483E-2,4.0209805657947144E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!102:102,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.32049873154387E-3},{"$f":"IF($A104=0,0,X104*(1+INDEX(InputPriceChanges.Admin,$A104,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A104,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A104,Y$7))","v":1.3204987324652512E-3},{"$f":"IF($A104=0,0,Y104*(1+INDEX(InputPriceChanges.Admin,$A104,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A104,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A104,Z$7))","v":1.3204987341053098E-3},{"$f":"IF($A104=0,0,Z104*(1+INDEX(InputPriceChanges.Admin,$A104,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A104,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A104,AA$7))","v":1.3204987363166247E-3},{"$f":"IF($A104=0,0,AA104*(1+INDEX(InputPriceChanges.Admin,$A104,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A104,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A104,AB$7))","v":1.3204987387306437E-3},null,null,null,{"$f":"IF($A104=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A104,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A104,AF$7))","v":0},{"$f":"IF($A104=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A104,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A104,AG$7))","v":4.4259044612213845E-4},{"$f":"IF($A104=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A104,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A104,AH$7))","v":-1.4426927601256814E-4},{"$f":"IF($A104=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A104,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A104,AI$7))","v":-6.272047753833526E-4},{"$f":"IF($A104=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A104,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A104,AJ$7))","v":-1.0192037919511598E-3},null,null,null,1.32049873154387E-3,1.7630891785873897E-3,1.1762294580927417E-3,6.9329396093327207E-4,3.0129494677948393E-4,null,null,null,2.8046256853276257E-2,3.5894547226762663E-2,2.402669956795693E-2,1.3782766731704754E-2,4.3222755125741988E-3,null,null,"£",255.84981621306565,271.42763381931559,263.64564226890622,265.81293188177392,318.11505754334877,null,null,null,{"$f":"IF(FC.Serv.GRC!BD104=0,0,AN104/FC.Serv.GRC!BD104)","v":0.43304010466043963},{"$f":"IF(FC.Serv.GRC!BE104=0,0,AO104/FC.Serv.GRC!BE104)","v":0.49791261806151593},{"$f":"IF(FC.Serv.GRC!BF104=0,0,AP104/FC.Serv.GRC!BF104)","v":0.44425424782868517},{"$f":"IF(FC.Serv.GRC!BG104=0,0,AQ104/FC.Serv.GRC!BG104)","v":0.38643038982290545},{"$f":"IF(FC.Serv.GRC!BH104=0,0,AR104/FC.Serv.GRC!BH104)","v":0.3129869221713848}]
[97,"SO418","SO418: 64kbit PC Re arranges","BTW","TI","TI","£",79.209499432543069,0,0,0,0,null,null,null,7.6041119455241339E-5,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!103:103,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A105=0,0,X105*(1+INDEX(InputPriceChanges.Admin,$A105,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A105,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A105,Y$7))","v":0},{"$f":"IF($A105=0,0,Y105*(1+INDEX(InputPriceChanges.Admin,$A105,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A105,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A105,Z$7))","v":0},{"$f":"IF($A105=0,0,Z105*(1+INDEX(InputPriceChanges.Admin,$A105,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A105,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A105,AA$7))","v":0},{"$f":"IF($A105=0,0,AA105*(1+INDEX(InputPriceChanges.Admin,$A105,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A105,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A105,AB$7))","v":0},null,null,null,{"$f":"IF($A105=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A105,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A105,AF$7))","v":0},{"$f":"IF($A105=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A105,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A105,AG$7))","v":0},{"$f":"IF($A105=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A105,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A105,AH$7))","v":0},{"$f":"IF($A105=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A105,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A105,AI$7))","v":0},{"$f":"IF($A105=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A105,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A105,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,7.6041119455241339E-5,0,0,0,0,null,null,"£",79.209499432543055,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD105=0,0,AN105/FC.Serv.GRC!BD105)","v":0},{"$f":"IF(FC.Serv.GRC!BE105=0,0,AO105/FC.Serv.GRC!BE105)","v":0},{"$f":"IF(FC.Serv.GRC!BF105=0,0,AP105/FC.Serv.GRC!BF105)","v":0},{"$f":"IF(FC.Serv.GRC!BG105=0,0,AQ105/FC.Serv.GRC!BG105)","v":0},{"$f":"IF(FC.Serv.GRC!BH105=0,0,AR105/FC.Serv.GRC!BH105)","v":0}]
[98,"SE417","SE417: 64Kbit PPC new connection provision  external","BTW","TI","TI","£",258.27194606720792,273.41190537985648,265.61868231609822,267.42305934545038,313.50231567776467,null,null,null,2.7196035920876989E-3,3.0512768640391977E-3,3.2511726715490413E-3,3.4978936162384901E-3,3.4610655650825209E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!104:104,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.1068071287195808E-4},{"$f":"IF($A106=0,0,X106*(1+INDEX(InputPriceChanges.Admin,$A106,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A106,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A106,Y$7))","v":1.1068071296906735E-4},{"$f":"IF($A106=0,0,Y106*(1+INDEX(InputPriceChanges.Admin,$A106,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A106,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A106,Z$7))","v":1.1068071314192186E-4},{"$f":"IF($A106=0,0,Z106*(1+INDEX(InputPriceChanges.Admin,$A106,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A106,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A106,AA$7))","v":1.1068071337498416E-4},{"$f":"IF($A106=0,0,AA106*(1+INDEX(InputPriceChanges.Admin,$A106,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A106,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A106,AB$7))","v":1.1068071362941051E-4},null,null,null,{"$f":"IF($A106=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A106,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A106,AF$7))","v":0},{"$f":"IF($A106=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A106,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A106,AG$7))","v":9.5725904119046952E-6},{"$f":"IF($A106=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A106,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A106,AH$7))","v":2.4998776320248984E-5},{"$f":"IF($A106=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A106,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A106,AI$7))","v":3.5091456959851367E-5},{"$f":"IF($A106=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A106,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A106,AJ$7))","v":5.5466329223285888E-6},null,null,null,1.1068071287195808E-4,1.2025330338097204E-4,1.3567948946217084E-4,1.4577217033483552E-4,1.162273465517391E-4,null,null,null,2.8302843049596571E-3,3.1715301674201698E-3,3.3868521610112123E-3,3.6436657865733255E-3,3.57729291163426E-3,null,null,"£",268.78293494393711,284.18729098747048,276.70360792575269,278.56772068603414,324.03015503933523,null,null,null,{"$f":"IF(FC.Serv.GRC!BD106=0,0,AN106/FC.Serv.GRC!BD106)","v":0.48860540579624323},{"$f":"IF(FC.Serv.GRC!BE106=0,0,AO106/FC.Serv.GRC!BE106)","v":0.50722609584181488},{"$f":"IF(FC.Serv.GRC!BF106=0,0,AP106/FC.Serv.GRC!BF106)","v":0.53170686848428561},{"$f":"IF(FC.Serv.GRC!BG106=0,0,AQ106/FC.Serv.GRC!BG106)","v":0.54139548972147089},{"$f":"IF(FC.Serv.GRC!BH106=0,0,AR106/FC.Serv.GRC!BH106)","v":0.49443821476753463}]
[99,"SE418","SE418: 64kbit PPC Re arranges","BTW","TI","TI","£",58.378079221175,0,0,0,0,null,null,null,1.1150213131244426E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!105:105,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A107=0,0,X107*(1+INDEX(InputPriceChanges.Admin,$A107,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A107,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A107,Y$7))","v":0},{"$f":"IF($A107=0,0,Y107*(1+INDEX(InputPriceChanges.Admin,$A107,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A107,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A107,Z$7))","v":0},{"$f":"IF($A107=0,0,Z107*(1+INDEX(InputPriceChanges.Admin,$A107,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A107,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A107,AA$7))","v":0},{"$f":"IF($A107=0,0,AA107*(1+INDEX(InputPriceChanges.Admin,$A107,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A107,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A107,AB$7))","v":0},null,null,null,{"$f":"IF($A107=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A107,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A107,AF$7))","v":0},{"$f":"IF($A107=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A107,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A107,AG$7))","v":0},{"$f":"IF($A107=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A107,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A107,AH$7))","v":0},{"$f":"IF($A107=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A107,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A107,AI$7))","v":0},{"$f":"IF($A107=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A107,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A107,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,1.1150213131244426E-2,0,0,0,0,null,null,"£",58.378079221175007,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD107=0,0,AN107/FC.Serv.GRC!BD107)","v":0},{"$f":"IF(FC.Serv.GRC!BE107=0,0,AO107/FC.Serv.GRC!BE107)","v":0},{"$f":"IF(FC.Serv.GRC!BF107=0,0,AP107/FC.Serv.GRC!BF107)","v":0},{"$f":"IF(FC.Serv.GRC!BG107=0,0,AQ107/FC.Serv.GRC!BG107)","v":0},{"$f":"IF(FC.Serv.GRC!BH107=0,0,AR107/FC.Serv.GRC!BH107)","v":0}]
[100,"SO413","SO413: 2Mbit PC link connection cct provision","BTW","TI","TI","£",976.92304901288333,1367.970321647492,1382.0179786579122,1414.8919701690475,1423.6374215349388,null,null,null,0.21629076305145231,0.25262992214568036,0.26972968064930475,0.17853508419725797,0.19937911667089175,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!106:106,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":8.5449135032296397E-3},{"$f":"IF($A108=0,0,X108*(1+INDEX(InputPriceChanges.Admin,$A108,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A108,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A108,Y$7))","v":8.5449135094754925E-3},{"$f":"IF($A108=0,0,Y108*(1+INDEX(InputPriceChanges.Admin,$A108,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A108,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A108,Z$7))","v":8.5449135205931115E-3},{"$f":"IF($A108=0,0,Z108*(1+INDEX(InputPriceChanges.Admin,$A108,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A108,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A108,AA$7))","v":8.5449135355831589E-3},{"$f":"IF($A108=0,0,AA108*(1+INDEX(InputPriceChanges.Admin,$A108,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A108,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A108,AB$7))","v":8.5449135519472946E-3},null,null,null,{"$f":"IF($A108=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A108,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A108,AF$7))","v":0},{"$f":"IF($A108=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A108,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A108,AG$7))","v":-2.1678674562471446E-3},{"$f":"IF($A108=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A108,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A108,AH$7))","v":-1.2006893666695693E-3},{"$f":"IF($A108=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A108,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A108,AI$7))","v":-4.03681169746132E-3},{"$f":"IF($A108=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A108,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A108,AJ$7))","v":-2.5947376584626296E-3},null,null,null,8.5449135032296397E-3,6.3770460532283479E-3,7.3442241539235422E-3,4.5081018381218389E-3,5.950175893484665E-3,null,null,null,0.22483567655468195,0.25900696819890873,0.2770739048032283,0.18304318603537981,0.20532929256437643,null,null,"£",1015.5179609515899,1402.5015033321586,1419.647689246613,1450.6187132915118,1466.1237822336998,null,null,null,{"$f":"IF(FC.Serv.GRC!BD108=0,0,AN108/FC.Serv.GRC!BD108)","v":0.38793967693130893},{"$f":"IF(FC.Serv.GRC!BE108=0,0,AO108/FC.Serv.GRC!BE108)","v":0.33263078739685464},{"$f":"IF(FC.Serv.GRC!BF108=0,0,AP108/FC.Serv.GRC!BF108)","v":0.36744172642732681},{"$f":"IF(FC.Serv.GRC!BG108=0,0,AQ108/FC.Serv.GRC!BG108)","v":0.30825469167518388},{"$f":"IF(FC.Serv.GRC!BH108=0,0,AR108/FC.Serv.GRC!BH108)","v":0.3789315932390398}]
[101,"SE413","SE413: 2Mbit PPC link connection cct provision","BTW","TI","TI","£",{"$f":"IF($A109=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A109)))","v":931.16794547423012},1303.9001538200155,1317.2898756925179,1348.6241831038249,1356.9600330859193,null,null,null,0.79797368255359635,1.369473978818863,0.92378945487629227,0.96071338914344306,0.75886664632052103,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!107:107,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.9365335030953597E-2},{"$f":"IF($A109=0,0,X109*(1+INDEX(InputPriceChanges.Admin,$A109,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A109,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A109,Y$7))","v":2.936533504946854E-2},{"$f":"IF($A109=0,0,Y109*(1+INDEX(InputPriceChanges.Admin,$A109,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A109,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A109,Z$7))","v":2.9365335082425129E-2},{"$f":"IF($A109=0,0,Z109*(1+INDEX(InputPriceChanges.Admin,$A109,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A109,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A109,AA$7))","v":2.9365335126860993E-2},{"$f":"IF($A109=0,0,AA109*(1+INDEX(InputPriceChanges.Admin,$A109,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A109,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A109,AB$7))","v":2.9365335175370134E-2},null,null,null,{"$f":"IF($A109=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A109,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A109,AF$7))","v":0},{"$f":"IF($A109=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A109,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A109,AG$7))","v":1.016984405813553E-2},{"$f":"IF($A109=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A109,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A109,AH$7))","v":-3.3114310226574238E-3},{"$f":"IF($A109=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A109,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A109,AI$7))","v":-2.486696019659256E-3},{"$f":"IF($A109=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A109,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A109,AJ$7))","v":-9.1657511575371185E-3},null,null,null,2.9365335030953597E-2,3.9535179107604068E-2,2.6053904059767704E-2,2.6878639107201736E-2,2.0199584017833016E-2,null,null,null,0.82733901758454997,1.4090091579264672,0.94984335893605998,0.98759202825064485,0.77906623033835409,null,null,"£",965.43481327547374,1341.5422900832891,1354.4417871578767,1386.3557096116542,1393.0797233240689,null,null,null,{"$f":"IF(FC.Serv.GRC!BD109=0,0,AN109/FC.Serv.GRC!BD109)","v":0.45841422560394063},{"$f":"IF(FC.Serv.GRC!BE109=0,0,AO109/FC.Serv.GRC!BE109)","v":0.52468049727220167},{"$f":"IF(FC.Serv.GRC!BF109=0,0,AP109/FC.Serv.GRC!BF109)","v":0.47400675222561117},{"$f":"IF(FC.Serv.GRC!BG109=0,0,AQ109/FC.Serv.GRC!BG109)","v":0.48331794722076005},{"$f":"IF(FC.Serv.GRC!BH109=0,0,AR109/FC.Serv.GRC!BH109)","v":0.43282943660595685}]
[102,"SL136","SL136: WH SDSL conns  MPF  TISBO","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!108:108,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":7.4647883694047996E-5},{"$f":"IF($A110=0,0,X110*(1+INDEX(InputPriceChanges.Admin,$A110,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A110,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A110,Y$7))","v":7.4647883753586417E-5},{"$f":"IF($A110=0,0,Y110*(1+INDEX(InputPriceChanges.Admin,$A110,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A110,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A110,Z$7))","v":7.4647883859564807E-5},{"$f":"IF($A110=0,0,Z110*(1+INDEX(InputPriceChanges.Admin,$A110,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A110,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A110,AA$7))","v":7.4647884002457029E-5},{"$f":"IF($A110=0,0,AA110*(1+INDEX(InputPriceChanges.Admin,$A110,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A110,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A110,AB$7))","v":7.4647884158447701E-5},null,null,null,{"$f":"IF($A110=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A110,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A110,AF$7))","v":0},{"$f":"IF($A110=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A110,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A110,AG$7))","v":-6.2964692461022891E-5},{"$f":"IF($A110=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A110,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A110,AH$7))","v":-5.7196818769647499E-5},{"$f":"IF($A110=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A110,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A110,AI$7))","v":-5.1428945087326604E-5},{"$f":"IF($A110=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A110,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A110,AJ$7))","v":-4.5661071390935937E-5},null,null,null,7.4647883694047996E-5,1.1683191292563525E-5,1.7451065089917308E-5,2.3218938915130425E-5,2.8986812767511764E-5,null,null,null,7.4647883694047996E-5,1.1683191292563525E-5,1.7451065089917308E-5,2.3218938915130425E-5,2.8986812767511764E-5,null,null,"£",5.5541580129499994,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD110=0,0,AN110/FC.Serv.GRC!BD110)","v":0.53268646243394713},{"$f":"IF(FC.Serv.GRC!BE110=0,0,AO110/FC.Serv.GRC!BE110)","v":0.54540146634917597},{"$f":"IF(FC.Serv.GRC!BF110=0,0,AP110/FC.Serv.GRC!BF110)","v":0.81466067254598917},{"$f":"IF(FC.Serv.GRC!BG110=0,0,AQ110/FC.Serv.GRC!BG110)","v":1.0839198787428024},{"$f":"IF(FC.Serv.GRC!BH110=0,0,AR110/FC.Serv.GRC!BH110)","v":1.3531790849396148}]
[103,"SL137","SL137: WH SDSL rentals  MPF   TISBO","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!109:109,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.6927766417194942E-2},{"$f":"IF($A111=0,0,X111*(1+INDEX(InputPriceChanges.Admin,$A111,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A111,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A111,Y$7))","v":1.6927766426792279E-2},{"$f":"IF($A111=0,0,Y111*(1+INDEX(InputPriceChanges.Admin,$A111,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A111,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A111,Z$7))","v":1.6927766443875541E-2},{"$f":"IF($A111=0,0,Z111*(1+INDEX(InputPriceChanges.Admin,$A111,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A111,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A111,AA$7))","v":1.6927766466909154E-2},{"$f":"IF($A111=0,0,AA111*(1+INDEX(InputPriceChanges.Admin,$A111,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A111,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A111,AB$7))","v":1.6927766492054179E-2},null,null,null,{"$f":"IF($A111=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A111,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A111,AF$7))","v":0},{"$f":"IF($A111=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A111,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A111,AG$7))","v":-6.7692064189519667E-3},{"$f":"IF($A111=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A111,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A111,AH$7))","v":-4.453375581862931E-3},{"$f":"IF($A111=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A111,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A111,AI$7))","v":-8.2039937532764201E-3},{"$f":"IF($A111=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A111,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A111,AJ$7))","v":-1.5732008597026646E-2},null,null,null,1.6927766417194942E-2,1.0158560007840312E-2,1.2474390862012609E-2,8.7237727136327339E-3,1.1957578950275334E-3,null,null,null,1.6927766417194942E-2,1.0158560007840312E-2,1.2474390862012609E-2,8.7237727136327339E-3,1.1957578950275334E-3,null,null,"£",14.141452427721314,13.293656827621691,15.266878720055146,13.808175452696206,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD111=0,0,AN111/FC.Serv.GRC!BD111)","v":0.30361688271389803},{"$f":"IF(FC.Serv.GRC!BE111=0,0,AO111/FC.Serv.GRC!BE111)","v":0.26011103915859357},{"$f":"IF(FC.Serv.GRC!BF111=0,0,AP111/FC.Serv.GRC!BF111)","v":0.30354019402404842},{"$f":"IF(FC.Serv.GRC!BG111=0,0,AQ111/FC.Serv.GRC!BG111)","v":0.25697706637205847},{"$f":"IF(FC.Serv.GRC!BH111=0,0,AR111/FC.Serv.GRC!BH111)","v":0.12488496216819843}]
[104,"SH417","SH417: 64Kbit RBS new connection cct provision  external","BTW","TI","TI","£",241.34922897407421,255.49717482126167,248.21458603722246,249.9007351193971,292.96074669575626,null,null,null,3.8857225864825941E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!110:110,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":7.5539375644707073E-6},{"$f":"IF($A112=0,0,X112*(1+INDEX(InputPriceChanges.Admin,$A112,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A112,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A112,Y$7))","v":7.5539375695327245E-6},{"$f":"IF($A112=0,0,Y112*(1+INDEX(InputPriceChanges.Admin,$A112,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A112,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A112,Z$7))","v":7.5539375785431154E-6},{"$f":"IF($A112=0,0,Z112*(1+INDEX(InputPriceChanges.Admin,$A112,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A112,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A112,AA$7))","v":7.5539375906919556E-6},{"$f":"IF($A112=0,0,AA112*(1+INDEX(InputPriceChanges.Admin,$A112,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A112,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A112,AB$7))","v":7.5539376039544409E-6},null,null,null,{"$f":"IF($A112=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A112,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A112,AF$7))","v":0},{"$f":"IF($A112=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A112,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A112,AG$7))","v":0},{"$f":"IF($A112=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A112,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A112,AH$7))","v":0},{"$f":"IF($A112=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A112,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A112,AI$7))","v":0},{"$f":"IF($A112=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A112,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A112,AJ$7))","v":0},null,null,null,7.5539375644707073E-6,7.5539375695327245E-6,7.5539375785431154E-6,7.5539375906919556E-6,7.5539376039544409E-6,null,null,null,3.8932765240470646E-3,7.5539375695327245E-6,7.5539375785431154E-6,7.5539375906919556E-6,7.5539376039544409E-6,null,null,"£",241.81841764267486,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD112=0,0,AN112/FC.Serv.GRC!BD112)","v":0.35325637342495114},{"$f":"IF(FC.Serv.GRC!BE112=0,0,AO112/FC.Serv.GRC!BE112)","v":0.35325637342495114},{"$f":"IF(FC.Serv.GRC!BF112=0,0,AP112/FC.Serv.GRC!BF112)","v":0.35325637342495114},{"$f":"IF(FC.Serv.GRC!BG112=0,0,AQ112/FC.Serv.GRC!BG112)","v":0.35325637342495109},{"$f":"IF(FC.Serv.GRC!BH112=0,0,AR112/FC.Serv.GRC!BH112)","v":0.35325637342495109}]
[105,"SH418","SH418: RBS 64Kbit PPC Re arranges","BTW","TI","TI","£",58.480853192521806,0,0,0,0,null,null,null,5.1580112515804228E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!111:111,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A113=0,0,X113*(1+INDEX(InputPriceChanges.Admin,$A113,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A113,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A113,Y$7))","v":0},{"$f":"IF($A113=0,0,Y113*(1+INDEX(InputPriceChanges.Admin,$A113,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A113,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A113,Z$7))","v":0},{"$f":"IF($A113=0,0,Z113*(1+INDEX(InputPriceChanges.Admin,$A113,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A113,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A113,AA$7))","v":0},{"$f":"IF($A113=0,0,AA113*(1+INDEX(InputPriceChanges.Admin,$A113,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A113,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A113,AB$7))","v":0},null,null,null,{"$f":"IF($A113=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A113,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A113,AF$7))","v":0},{"$f":"IF($A113=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A113,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A113,AG$7))","v":0},{"$f":"IF($A113=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A113,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A113,AH$7))","v":0},{"$f":"IF($A113=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A113,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A113,AI$7))","v":0},{"$f":"IF($A113=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A113,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A113,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,5.1580112515804228E-3,0,0,0,0,null,null,"£",58.480853192521799,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD113=0,0,AN113/FC.Serv.GRC!BD113)","v":0},{"$f":"IF(FC.Serv.GRC!BE113=0,0,AO113/FC.Serv.GRC!BE113)","v":0},{"$f":"IF(FC.Serv.GRC!BF113=0,0,AP113/FC.Serv.GRC!BF113)","v":0},{"$f":"IF(FC.Serv.GRC!BG113=0,0,AQ113/FC.Serv.GRC!BG113)","v":0},{"$f":"IF(FC.Serv.GRC!BH113=0,0,AR113/FC.Serv.GRC!BH113)","v":0}]
[106,"ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision","BTW","TI","TI","£",962.44557409086713,1347.6977361601037,1361.537214438036,1393.9240310502169,1402.5398795236804,null,null,null,5.8150961586570182E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!112:112,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.8159182015671301E-3},{"$f":"IF($A114=0,0,X114*(1+INDEX(InputPriceChanges.Admin,$A114,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A114,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A114,Y$7))","v":1.8159182027917302E-3},{"$f":"IF($A114=0,0,Y114*(1+INDEX(InputPriceChanges.Admin,$A114,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A114,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A114,Z$7))","v":1.8159182049715182E-3},{"$f":"IF($A114=0,0,Z114*(1+INDEX(InputPriceChanges.Admin,$A114,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A114,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A114,AA$7))","v":1.8159182079105583E-3},{"$f":"IF($A114=0,0,AA114*(1+INDEX(InputPriceChanges.Admin,$A114,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A114,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A114,AB$7))","v":1.8159182111190104E-3},null,null,null,{"$f":"IF($A114=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A114,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A114,AF$7))","v":0},{"$f":"IF($A114=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A114,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A114,AG$7))","v":-1.3643762448143459E-3},{"$f":"IF($A114=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A114,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A114,AH$7))","v":-1.2210312604925264E-3},{"$f":"IF($A114=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A114,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A114,AI$7))","v":-1.0776862762771613E-3},{"$f":"IF($A114=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A114,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A114,AJ$7))","v":-9.3434129173641225E-4},null,null,null,1.8159182015671301E-3,4.5154195797738423E-4,5.9488694447899174E-4,7.3823193163339695E-4,8.8157691938259817E-4,null,null,null,5.9966879788137313E-2,4.5154195797738423E-4,5.9488694447899174E-4,7.3823193163339695E-4,8.8157691938259817E-4,null,null,"£",992.50049301783042,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD114=0,0,AN114/FC.Serv.GRC!BD114)","v":0.63101661924416108},{"$f":"IF(FC.Serv.GRC!BE114=0,0,AO114/FC.Serv.GRC!BE114)","v":0.69639439814866555},{"$f":"IF(FC.Serv.GRC!BF114=0,0,AP114/FC.Serv.GRC!BF114)","v":0.9174694130869846},{"$f":"IF(FC.Serv.GRC!BG114=0,0,AQ114/FC.Serv.GRC!BG114)","v":1.1385444280253032},{"$f":"IF(FC.Serv.GRC!BH114=0,0,AR114/FC.Serv.GRC!BH114)","v":1.3596194429636219}]
[107,"SH413","SH413: RBS 2Mbit PPC link connection cct provision","BTW","TI","TI","£",939.36398335685044,1315.3769396219802,1328.8845163543263,1360.4946248945457,1368.9038461117318,null,null,null,0.36421020362711809,0.457308100650892,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!113:113,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.2025544795924971E-2},{"$f":"IF($A115=0,0,X115*(1+INDEX(InputPriceChanges.Admin,$A115,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A115,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A115,Y$7))","v":1.2025544802695345E-2},{"$f":"IF($A115=0,0,Y115*(1+INDEX(InputPriceChanges.Admin,$A115,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A115,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A115,Z$7))","v":1.202554481474661E-2},{"$f":"IF($A115=0,0,Z115*(1+INDEX(InputPriceChanges.Admin,$A115,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A115,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A115,AA$7))","v":1.2025544830995508E-2},{"$f":"IF($A115=0,0,AA115*(1+INDEX(InputPriceChanges.Admin,$A115,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A115,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A115,AB$7))","v":1.2025544848733888E-2},null,null,null,{"$f":"IF($A115=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A115,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A115,AF$7))","v":0},{"$f":"IF($A115=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A115,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A115,AG$7))","v":-1.2679507347119865E-3},{"$f":"IF($A115=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A115,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A115,AH$7))","v":-8.9087682016115791E-3},{"$f":"IF($A115=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A115,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A115,AI$7))","v":-7.6605406885275002E-3},{"$f":"IF($A115=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A115,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A115,AJ$7))","v":-6.4123131728644443E-3},null,null,null,1.2025544795924971E-2,1.0757594067983359E-2,3.1167766131350305E-3,4.3650041424680075E-3,5.6132316758694435E-3,null,null,null,0.37623574842304308,0.46806569471887538,3.1167766131350305E-3,4.3650041424680075E-3,5.6132316758694435E-3,null,null,"£",970.38003823130884,1346.3195167219687,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD115=0,0,AN115/FC.Serv.GRC!BD115)","v":0.66755568003990429},{"$f":"IF(FC.Serv.GRC!BE115=0,0,AO115/FC.Serv.GRC!BE115)","v":0.64913898575665485},{"$f":"IF(FC.Serv.GRC!BF115=0,0,AP115/FC.Serv.GRC!BF115)","v":0.76864333631706594},{"$f":"IF(FC.Serv.GRC!BG115=0,0,AQ115/FC.Serv.GRC!BG115)","v":1.0764747554994627},{"$f":"IF(FC.Serv.GRC!BH115=0,0,AR115/FC.Serv.GRC!BH115)","v":1.3843061746818597}]
[108,"SE740","SE740: Netstream 16 LL 2mbit connections","BTW","TI",0,"£",903.3769943829393,1264.9849123978208,1277.9750145159135,1308.3741413199202,1316.461205677163,null,null,null,1.7344838292152433E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!114:114,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.5974054376500697E-6},{"$f":"IF($A116=0,0,X116*(1+INDEX(InputPriceChanges.Admin,$A116,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A116,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A116,Y$7))","v":1.5974054390377282E-6},{"$f":"IF($A116=0,0,Y116*(1+INDEX(InputPriceChanges.Admin,$A116,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A116,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A116,Z$7))","v":1.5974054415077599E-6},{"$f":"IF($A116=0,0,Z116*(1+INDEX(InputPriceChanges.Admin,$A116,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A116,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A116,AA$7))","v":1.5974054448381404E-6},{"$f":"IF($A116=0,0,AA116*(1+INDEX(InputPriceChanges.Admin,$A116,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A116,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A116,AB$7))","v":1.5974054484738055E-6},null,null,null,{"$f":"IF($A116=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A116,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A116,AF$7))","v":0},{"$f":"IF($A116=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A116,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A116,AG$7))","v":0},{"$f":"IF($A116=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A116,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A116,AH$7))","v":0},{"$f":"IF($A116=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A116,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A116,AI$7))","v":0},{"$f":"IF($A116=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A116,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A116,AJ$7))","v":0},null,null,null,1.5974054376500697E-6,1.5974054390377282E-6,1.5974054415077599E-6,1.5974054448381404E-6,1.5974054484738055E-6,null,null,null,1.7360812346528935E-3,1.5974054390377282E-6,1.5974054415077599E-6,1.5974054448381404E-6,1.5974054484738055E-6,null,null,"£",904.20897638171539,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD116=0,0,AN116/FC.Serv.GRC!BD116)","v":0.41110353360392371},{"$f":"IF(FC.Serv.GRC!BE116=0,0,AO116/FC.Serv.GRC!BE116)","v":0.41110353360392377},{"$f":"IF(FC.Serv.GRC!BF116=0,0,AP116/FC.Serv.GRC!BF116)","v":0.41110353360392377},{"$f":"IF(FC.Serv.GRC!BG116=0,0,AQ116/FC.Serv.GRC!BG116)","v":0.41110353360392382},{"$f":"IF(FC.Serv.GRC!BH116=0,0,AR116/FC.Serv.GRC!BH116)","v":0.41110353360392382}]
[109,"SO473","SO473: Separation   Diversity","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!115:115,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.1991259673399373E-2},{"$f":"IF($A117=0,0,X117*(1+INDEX(InputPriceChanges.Admin,$A117,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A117,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A117,Y$7))","v":1.1991259681822733E-2},{"$f":"IF($A117=0,0,Y117*(1+INDEX(InputPriceChanges.Admin,$A117,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A117,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A117,Z$7))","v":1.1991259696816308E-2},{"$f":"IF($A117=0,0,Z117*(1+INDEX(InputPriceChanges.Admin,$A117,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A117,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A117,AA$7))","v":1.1991259717032368E-2},{"$f":"IF($A117=0,0,AA117*(1+INDEX(InputPriceChanges.Admin,$A117,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A117,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A117,AB$7))","v":1.1991259739101565E-2},null,null,null,{"$f":"IF($A117=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A117,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A117,AF$7))","v":0},{"$f":"IF($A117=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A117,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A117,AG$7))","v":-1.0283948892002818E-2},{"$f":"IF($A117=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A117,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A117,AH$7))","v":-9.3062462121278715E-3},{"$f":"IF($A117=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A117,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A117,AI$7))","v":-8.3285435334352169E-3},{"$f":"IF($A117=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A117,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A117,AJ$7))","v":-7.3508408525819486E-3},null,null,null,1.1991259673399373E-2,1.7073107898199144E-3,2.6850134846884369E-3,3.6627161835971513E-3,4.6404188865196167E-3,null,null,null,1.1991259673399373E-2,1.7073107898199144E-3,2.6850134846884369E-3,3.6627161835971513E-3,4.6404188865196167E-3,null,null,"£",14.732001171309861,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD117=0,0,AN117/FC.Serv.GRC!BD117)","v":0.34884960481704097},{"$f":"IF(FC.Serv.GRC!BE117=0,0,AO117/FC.Serv.GRC!BE117)","v":0.22283664020805322},{"$f":"IF(FC.Serv.GRC!BF117=0,0,AP117/FC.Serv.GRC!BF117)","v":0.35044549982389245},{"$f":"IF(FC.Serv.GRC!BG117=0,0,AQ117/FC.Serv.GRC!BG117)","v":0.47805435943973185},{"$f":"IF(FC.Serv.GRC!BH117=0,0,AR117/FC.Serv.GRC!BH117)","v":0.60566321905557119}]
[110,"SPO438","SPO438: Prot Path PC rental 2Mbit local end copper","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!116:116,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":6.3843273098556199E-4},{"$f":"IF($A118=0,0,X118*(1+INDEX(InputPriceChanges.Admin,$A118,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A118,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A118,Y$7))","v":6.3843273145056546E-4},{"$f":"IF($A118=0,0,Y118*(1+INDEX(InputPriceChanges.Admin,$A118,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A118,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A118,Z$7))","v":6.3843273227827163E-4},{"$f":"IF($A118=0,0,Z118*(1+INDEX(InputPriceChanges.Admin,$A118,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A118,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A118,AA$7))","v":6.3843273339427996E-4},{"$f":"IF($A118=0,0,AA118*(1+INDEX(InputPriceChanges.Admin,$A118,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A118,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A118,AB$7))","v":6.3843273461258905E-4},null,null,null,{"$f":"IF($A118=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A118,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A118,AF$7))","v":0},{"$f":"IF($A118=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A118,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A118,AG$7))","v":-1.0977697897761756E-4},{"$f":"IF($A118=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A118,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A118,AH$7))","v":-2.4960754174779229E-4},{"$f":"IF($A118=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A118,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A118,AI$7))","v":-1.91655834025483E-4},{"$f":"IF($A118=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A118,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A118,AJ$7))","v":-1.9776402410420413E-4},null,null,null,6.3843273098556199E-4,5.2865575247294794E-4,3.8882519053047934E-4,4.4677689936879696E-4,4.4066871050838495E-4,null,null,null,6.3843273098556199E-4,5.2865575247294794E-4,3.8882519053047934E-4,4.4677689936879696E-4,4.4066871050838495E-4,null,null,"£",17.712160462045837,18.389505238515607,20.508286238011234,21.526205858610211,21.536350776010746,null,null,null,{"$f":"IF(FC.Serv.GRC!BD118=0,0,AN118/FC.Serv.GRC!BD118)","v":0.4475509212078696},{"$f":"IF(FC.Serv.GRC!BE118=0,0,AO118/FC.Serv.GRC!BE118)","v":0.43970606461148309},{"$f":"IF(FC.Serv.GRC!BF118=0,0,AP118/FC.Serv.GRC!BF118)","v":0.431287760165047},{"$f":"IF(FC.Serv.GRC!BG118=0,0,AQ118/FC.Serv.GRC!BG118)","v":0.46699038474324189},{"$f":"IF(FC.Serv.GRC!BH118=0,0,AR118/FC.Serv.GRC!BH118)","v":0.46498726590017425}]
[111,"SE473","SE473: Separation   Diversity","BTW","TI","TI","£",{"$f":"IF($A119=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A119)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!117:117,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":3.0278686933576236E-2},{"$f":"IF($A119=0,0,X119*(1+INDEX(InputPriceChanges.Admin,$A119,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A119,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A119,Y$7))","v":3.0278686955757261E-2},{"$f":"IF($A119=0,0,Y119*(1+INDEX(InputPriceChanges.Admin,$A119,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A119,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A119,Z$7))","v":3.027868699523948E-2},{"$f":"IF($A119=0,0,Z119*(1+INDEX(InputPriceChanges.Admin,$A119,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A119,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A119,AA$7))","v":3.0278687048473928E-2},{"$f":"IF($A119=0,0,AA119*(1+INDEX(InputPriceChanges.Admin,$A119,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A119,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A119,AB$7))","v":3.0278687106588209E-2},null,null,null,{"$f":"IF($A119=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A119,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A119,AF$7))","v":0},{"$f":"IF($A119=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A119,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A119,AG$7))","v":-9.5799657388221989E-3},{"$f":"IF($A119=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A119,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A119,AH$7))","v":-8.2355176037629367E-3},{"$f":"IF($A119=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A119,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A119,AI$7))","v":-1.5535538982172621E-2},{"$f":"IF($A119=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A119,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A119,AJ$7))","v":-1.9178638878969242E-2},null,null,null,3.0278686933576236E-2,2.0698721216935063E-2,2.2043169391476544E-2,1.4743148066301308E-2,1.1100048227618967E-2,null,null,null,3.0278686933576236E-2,2.0698721216935063E-2,2.2043169391476544E-2,1.4743148066301308E-2,1.1100048227618967E-2,null,null,"£",26.523955756663021,26.696056984122134,27.92204124915148,29.549832004296867,29.789773793952143,null,null,null,{"$f":"IF(FC.Serv.GRC!BD119=0,0,AN119/FC.Serv.GRC!BD119)","v":0.43568761337568795},{"$f":"IF(FC.Serv.GRC!BE119=0,0,AO119/FC.Serv.GRC!BE119)","v":0.39674837927952494},{"$f":"IF(FC.Serv.GRC!BF119=0,0,AP119/FC.Serv.GRC!BF119)","v":0.41718180023661466},{"$f":"IF(FC.Serv.GRC!BG119=0,0,AQ119/FC.Serv.GRC!BG119)","v":0.37712605743582872},{"$f":"IF(FC.Serv.GRC!BH119=0,0,AR119/FC.Serv.GRC!BH119)","v":0.33517044353497144}]
[112,"SO474","SO474: Third Party Equipment PPC","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!118:118,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":3.3691552273411758E-2},{"$f":"IF($A120=0,0,X120*(1+INDEX(InputPriceChanges.Admin,$A120,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A120,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A120,Y$7))","v":3.3691552296984333E-2},{"$f":"IF($A120=0,0,Y120*(1+INDEX(InputPriceChanges.Admin,$A120,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A120,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A120,Z$7))","v":3.3691552338943512E-2},{"$f":"IF($A120=0,0,Z120*(1+INDEX(InputPriceChanges.Admin,$A120,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A120,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A120,AA$7))","v":3.3691552395517688E-2},{"$f":"IF($A120=0,0,AA120*(1+INDEX(InputPriceChanges.Admin,$A120,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A120,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A120,AB$7))","v":3.3691552457277826E-2},null,null,null,{"$f":"IF($A120=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A120,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A120,AF$7))","v":0},{"$f":"IF($A120=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A120,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A120,AG$7))","v":-7.9265585555436929E-3},{"$f":"IF($A120=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A120,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A120,AH$7))","v":-1.4403677748329556E-2},{"$f":"IF($A120=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A120,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A120,AI$7))","v":-1.3989303526003203E-2},{"$f":"IF($A120=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A120,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A120,AJ$7))","v":-1.7526851944350955E-2},null,null,null,3.3691552273411758E-2,2.5764993741440638E-2,1.9287874590613957E-2,1.9702248869514487E-2,1.6164700512926872E-2,null,null,null,3.3691552273411758E-2,2.5764993741440638E-2,1.9287874590613957E-2,1.9702248869514487E-2,1.6164700512926872E-2,null,null,"£",54.341213344212512,49.798577840335433,44.589412464961185,46.326283791218593,42.514668334341344,null,null,null,{"$f":"IF(FC.Serv.GRC!BD120=0,0,AN120/FC.Serv.GRC!BD120)","v":0.3689022268970984},{"$f":"IF(FC.Serv.GRC!BE120=0,0,AO120/FC.Serv.GRC!BE120)","v":0.32377359309679121},{"$f":"IF(FC.Serv.GRC!BF120=0,0,AP120/FC.Serv.GRC!BF120)","v":0.27607953158441995},{"$f":"IF(FC.Serv.GRC!BG120=0,0,AQ120/FC.Serv.GRC!BG120)","v":0.28541359705293212},{"$f":"IF(FC.Serv.GRC!BH120=0,0,AR120/FC.Serv.GRC!BH120)","v":0.25309570422297262}]
[113,"SE474","SE474: Third Party Equipment PPC","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!119:119,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":4.1216250856511739E-2},{"$f":"IF($A121=0,0,X121*(1+INDEX(InputPriceChanges.Admin,$A121,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A121,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A121,Y$7))","v":4.1216250889743018E-2},{"$f":"IF($A121=0,0,Y121*(1+INDEX(InputPriceChanges.Admin,$A121,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A121,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A121,Z$7))","v":4.1216250948894695E-2},{"$f":"IF($A121=0,0,Z121*(1+INDEX(InputPriceChanges.Admin,$A121,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A121,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A121,AA$7))","v":4.1216251028649759E-2},{"$f":"IF($A121=0,0,AA121*(1+INDEX(InputPriceChanges.Admin,$A121,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A121,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A121,AB$7))","v":4.1216251115715717E-2},null,null,null,{"$f":"IF($A121=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A121,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A121,AF$7))","v":0},{"$f":"IF($A121=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A121,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A121,AG$7))","v":-5.5757846076823847E-3},{"$f":"IF($A121=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A121,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A121,AH$7))","v":-1.8597862374836738E-2},{"$f":"IF($A121=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A121,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A121,AI$7))","v":-2.4056797395710299E-2},{"$f":"IF($A121=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A121,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A121,AJ$7))","v":-1.8707692902187011E-2},null,null,null,4.1216250856511739E-2,3.5640466282060634E-2,2.2618388574057957E-2,1.7159453632939459E-2,2.2508558213528707E-2,null,null,null,4.1216250856511739E-2,3.5640466282060634E-2,2.2618388574057957E-2,1.7159453632939459E-2,2.2508558213528707E-2,null,null,"£",40.632764360297863,38.282897280538279,37.084294027661024,34.515865397246799,42.168331932466941,null,null,null,{"$f":"IF(FC.Serv.GRC!BD121=0,0,AN121/FC.Serv.GRC!BD121)","v":0.42621606741408158},{"$f":"IF(FC.Serv.GRC!BE121=0,0,AO121/FC.Serv.GRC!BE121)","v":0.39371989512624556},{"$f":"IF(FC.Serv.GRC!BF121=0,0,AP121/FC.Serv.GRC!BF121)","v":0.3389746617030257},{"$f":"IF(FC.Serv.GRC!BG121=0,0,AQ121/FC.Serv.GRC!BG121)","v":0.29399041200339426},{"$f":"IF(FC.Serv.GRC!BH121=0,0,AR121/FC.Serv.GRC!BH121)","v":0.36849432333572923}]
[114,"SO475","SO475: Other Single Payment","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!120:120,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":6.0112693970186624E-3},{"$f":"IF($A122=0,0,X122*(1+INDEX(InputPriceChanges.Admin,$A122,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A122,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A122,Y$7))","v":6.0112694011048694E-3},{"$f":"IF($A122=0,0,Y122*(1+INDEX(InputPriceChanges.Admin,$A122,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A122,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A122,Z$7))","v":6.0112694083783186E-3},{"$f":"IF($A122=0,0,Z122*(1+INDEX(InputPriceChanges.Admin,$A122,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A122,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A122,AA$7))","v":6.011269418185217E-3},{"$f":"IF($A122=0,0,AA122*(1+INDEX(InputPriceChanges.Admin,$A122,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A122,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A122,AB$7))","v":6.0112694288910803E-3},null,null,null,{"$f":"IF($A122=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A122,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A122,AF$7))","v":0},{"$f":"IF($A122=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A122,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A122,AG$7))","v":-4.8604545505214741E-3},{"$f":"IF($A122=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A122,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A122,AH$7))","v":-4.2589036475540682E-3},{"$f":"IF($A122=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A122,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A122,AI$7))","v":-3.657352744672339E-3},{"$f":"IF($A122=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A122,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A122,AJ$7))","v":-3.0558018402848312E-3},null,null,null,6.0112693970186624E-3,1.1508148505833954E-3,1.7523657608242505E-3,2.353916673512878E-3,2.9554675886062491E-3,null,null,null,6.0112693970186624E-3,1.1508148505833954E-3,1.7523657608242505E-3,2.353916673512878E-3,2.9554675886062491E-3,null,null,"£",619.71849453800633,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD122=0,0,AN122/FC.Serv.GRC!BD122)","v":0.4365961601062901},{"$f":"IF(FC.Serv.GRC!BE122=0,0,AO122/FC.Serv.GRC!BE122)","v":0.35796739278625939},{"$f":"IF(FC.Serv.GRC!BF122=0,0,AP122/FC.Serv.GRC!BF122)","v":0.54508316566576021},{"$f":"IF(FC.Serv.GRC!BG122=0,0,AQ122/FC.Serv.GRC!BG122)","v":0.73219893854526041},{"$f":"IF(FC.Serv.GRC!BH122=0,0,AR122/FC.Serv.GRC!BH122)","v":0.91931471142476062}]
[115,"SE476","SE476: Other single Payment  external","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!121:121,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":7.6331923089452153E-3},{"$f":"IF($A123=0,0,X123*(1+INDEX(InputPriceChanges.Admin,$A123,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A123,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A123,Y$7))","v":7.6331923156742476E-3},{"$f":"IF($A123=0,0,Y123*(1+INDEX(InputPriceChanges.Admin,$A123,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A123,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A123,Z$7))","v":7.633192327651926E-3},{"$f":"IF($A123=0,0,Z123*(1+INDEX(InputPriceChanges.Admin,$A123,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A123,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A123,AA$7))","v":7.6331923438016057E-3},{"$f":"IF($A123=0,0,AA123*(1+INDEX(InputPriceChanges.Admin,$A123,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A123,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A123,AB$7))","v":7.6331923614316724E-3},null,null,null,{"$f":"IF($A123=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A123,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A123,AF$7))","v":0},{"$f":"IF($A123=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A123,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A123,AG$7))","v":-6.0059907096569652E-3},{"$f":"IF($A123=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A123,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A123,AH$7))","v":-5.3696705216932572E-3},{"$f":"IF($A123=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A123,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A123,AI$7))","v":-4.7333503343196378E-3},{"$f":"IF($A123=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A123,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A123,AJ$7))","v":-4.0970301450480515E-3},null,null,null,7.6331923089452153E-3,1.6272016060172824E-3,2.2635218059586688E-3,2.8998420094819679E-3,3.5361622163836209E-3,null,null,null,7.6331923089452153E-3,1.6272016060172824E-3,2.2635218059586688E-3,2.8998420094819679E-3,3.5361622163836209E-3,null,null,"£",6876.7498278785715,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD123=0,0,AN123/FC.Serv.GRC!BD123)","v":0.48880845318295024},{"$f":"IF(FC.Serv.GRC!BE123=0,0,AO123/FC.Serv.GRC!BE123)","v":0.45305599076349373},{"$f":"IF(FC.Serv.GRC!BF123=0,0,AP123/FC.Serv.GRC!BF123)","v":0.63022437355762517},{"$f":"IF(FC.Serv.GRC!BG123=0,0,AQ123/FC.Serv.GRC!BG123)","v":0.80739275635175678},{"$f":"IF(FC.Serv.GRC!BH123=0,0,AR123/FC.Serv.GRC!BH123)","v":0.98456113914588872}]
[116,"SO410","SO410: 34 45Mbit PPC link conn cct prov","BTW","TI",0,"£",924.04869031359533,1293.9311703040416,1307.2185209050635,1338.313261511234,1346.5853796570987,null,null,null,2.199235882946357E-3,3.4547962247117913E-3,3.5765498731962536E-3,3.5287305766266703E-3,2.0814205649817134E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!122:122,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":5.5754299655571009E-5},{"$f":"IF($A124=0,0,X124*(1+INDEX(InputPriceChanges.Admin,$A124,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A124,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A124,Y$7))","v":5.5754299689879143E-5},{"$f":"IF($A124=0,0,Y124*(1+INDEX(InputPriceChanges.Admin,$A124,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A124,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A124,Z$7))","v":5.5754299750947637E-5},{"$f":"IF($A124=0,0,Z124*(1+INDEX(InputPriceChanges.Admin,$A124,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A124,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A124,AA$7))","v":5.5754299833287181E-5},{"$f":"IF($A124=0,0,AA124*(1+INDEX(InputPriceChanges.Admin,$A124,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A124,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A124,AB$7))","v":5.5754299923174514E-5},null,null,null,{"$f":"IF($A124=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A124,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A124,AF$7))","v":0},{"$f":"IF($A124=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A124,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A124,AG$7))","v":1.0754405881496946E-5},{"$f":"IF($A124=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A124,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A124,AH$7))","v":1.1932343374150567E-5},{"$f":"IF($A124=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A124,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A124,AI$7))","v":6.6913221967357932E-6},{"$f":"IF($A124=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A124,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A124,AJ$7))","v":-1.9343090053258241E-5},null,null,null,5.5754299655571009E-5,6.6508705571376086E-5,6.7686643125098209E-5,6.2445622030022979E-5,3.6411209869916273E-5,null,null,null,2.2549901826019281E-3,3.5213049302831672E-3,3.6442365163213519E-3,3.5911761986566933E-3,2.1178317748516296E-3,null,null,"£",947.47486663946563,1318.8407978588641,1331.9577910531257,1361.9965102805374,1370.141792854585,null,null,null,{"$f":"IF(FC.Serv.GRC!BD124=0,0,AN124/FC.Serv.GRC!BD124)","v":0.43923954438449886},{"$f":"IF(FC.Serv.GRC!BE124=0,0,AO124/FC.Serv.GRC!BE124)","v":0.47862547797233507},{"$f":"IF(FC.Serv.GRC!BF124=0,0,AP124/FC.Serv.GRC!BF124)","v":0.47769515084701802},{"$f":"IF(FC.Serv.GRC!BG124=0,0,AQ124/FC.Serv.GRC!BG124)","v":0.45389569214112457},{"$f":"IF(FC.Serv.GRC!BH124=0,0,AR124/FC.Serv.GRC!BH124)","v":0.39430848852213057}]
[117,"SE410","SE410: 34 45Mbit PPC link conn cct provision","BTW","TI",0,"£",938.25339036220339,1313.8217933311419,1327.3134003005853,1358.8861367829795,1367.2854159304889,null,null,null,7.1588733684636125E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!123:123,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.081368664400737E-4},{"$f":"IF($A125=0,0,X125*(1+INDEX(InputPriceChanges.Admin,$A125,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A125,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A125,Y$7))","v":2.0813686658615216E-4},{"$f":"IF($A125=0,0,Y125*(1+INDEX(InputPriceChanges.Admin,$A125,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A125,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A125,Z$7))","v":2.0813686684617182E-4},{"$f":"IF($A125=0,0,Z125*(1+INDEX(InputPriceChanges.Admin,$A125,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A125,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A125,AA$7))","v":2.0813686719676008E-4},{"$f":"IF($A125=0,0,AA125*(1+INDEX(InputPriceChanges.Admin,$A125,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A125,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A125,AB$7))","v":2.0813686757948562E-4},null,null,null,{"$f":"IF($A125=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A125,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A125,AF$7))","v":0},{"$f":"IF($A125=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A125,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A125,AG$7))","v":-1.7269067889700906E-4},{"$f":"IF($A125=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A125,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A125,AH$7))","v":-1.5847131442994165E-4},{"$f":"IF($A125=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A125,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A125,AI$7))","v":-1.4425194999011625E-4},{"$f":"IF($A125=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A125,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A125,AJ$7))","v":-1.3003258552246594E-4},null,null,null,2.081368664400737E-4,3.5446187689143103E-5,4.9665552416230171E-5,6.3884917206643834E-5,7.8104282057019677E-5,null,null,null,7.3670102349036861E-3,3.5446187689143103E-5,4.9665552416230171E-5,6.3884917206643834E-5,7.8104282057019677E-5,null,null,"£",965.53214087859578,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD125=0,0,AN125/FC.Serv.GRC!BD125)","v":0.39105551753951978},{"$f":"IF(FC.Serv.GRC!BE125=0,0,AO125/FC.Serv.GRC!BE125)","v":0.30209999111329339},{"$f":"IF(FC.Serv.GRC!BF125=0,0,AP125/FC.Serv.GRC!BF125)","v":0.42328848045431716},{"$f":"IF(FC.Serv.GRC!BG125=0,0,AQ125/FC.Serv.GRC!BG125)","v":0.54447696979534099},{"$f":"IF(FC.Serv.GRC!BH125=0,0,AR125/FC.Serv.GRC!BH125)","v":0.66566545913636499}]
[119,"SE416","SE416: 140 155Mbit PPC link conn cct prov","BTW","TI",0,"£",918.2630909390856,1285.8296844753793,1299.0338410974127,1329.9338931404291,1338.1542183861229,null,null,null,3.0853639855553277E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!125:125,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.1416224331311547E-4},{"$f":"IF($A127=0,0,X127*(1+INDEX(InputPriceChanges.Admin,$A127,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A127,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A127,Y$7))","v":1.1416224340158779E-4},{"$f":"IF($A127=0,0,Y127*(1+INDEX(InputPriceChanges.Admin,$A127,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A127,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A127,Z$7))","v":1.1416224355906854E-4},{"$f":"IF($A127=0,0,Z127*(1+INDEX(InputPriceChanges.Admin,$A127,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A127,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A127,AA$7))","v":1.1416224377140216E-4},{"$f":"IF($A127=0,0,AA127*(1+INDEX(InputPriceChanges.Admin,$A127,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A127,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A127,AB$7))","v":1.1416224400319969E-4},null,null,null,{"$f":"IF($A127=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A127,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A127,AF$7))","v":0},{"$f":"IF($A127=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A127,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A127,AG$7))","v":-9.3339431981467099E-5},{"$f":"IF($A127=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A127,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A127,AH$7))","v":-8.5998007361905911E-5},{"$f":"IF($A127=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A127,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A127,AI$7))","v":-7.8656582759883549E-5},{"$f":"IF($A127=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A127,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A127,AJ$7))","v":-7.1315158142710913E-5},null,null,null,1.1416224331311547E-4,2.0822811420120695E-5,2.8164236197162628E-5,3.5505661011518613E-5,4.2847085860488781E-5,null,null,null,3.1995262288684431E-3,2.0822811420120695E-5,2.8164236197162628E-5,3.5505661011518613E-5,4.2847085860488781E-5,null,null,"£",952.23994906798896,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD127=0,0,AN127/FC.Serv.GRC!BD127)","v":0.41383816005993651},{"$f":"IF(FC.Serv.GRC!BE127=0,0,AO127/FC.Serv.GRC!BE127)","v":0.34097868377657348},{"$f":"IF(FC.Serv.GRC!BF127=0,0,AP127/FC.Serv.GRC!BF127)","v":0.46119632844362529},{"$f":"IF(FC.Serv.GRC!BG127=0,0,AQ127/FC.Serv.GRC!BG127)","v":0.58141397311067755},{"$f":"IF(FC.Serv.GRC!BH127=0,0,AR127/FC.Serv.GRC!BH127)","v":0.70163161777772931}]
[120,"SQ100","SQ100: WS Low Tisbo 3rd Pty Equipment Depn","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!126:126,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A128=0,0,X128*(1+INDEX(InputPriceChanges.Admin,$A128,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A128,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A128,Y$7))","v":9.9977695000022653},{"$f":"IF($A128=0,0,Y128*(1+INDEX(InputPriceChanges.Admin,$A128,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A128,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A128,Z$7))","v":19.995539000004531},{"$f":"IF($A128=0,0,Z128*(1+INDEX(InputPriceChanges.Admin,$A128,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A128,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A128,AA$7))","v":29.993308500006798},{"$f":"IF($A128=0,0,AA128*(1+INDEX(InputPriceChanges.Admin,$A128,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A128,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A128,AB$7))","v":39.991078000009061},null,null,null,{"$f":"IF($A128=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A128,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A128,AF$7))","v":0},{"$f":"IF($A128=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A128,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A128,AG$7))","v":0},{"$f":"IF($A128=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A128,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A128,AH$7))","v":0},{"$f":"IF($A128=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A128,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A128,AI$7))","v":0},{"$f":"IF($A128=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A128,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A128,AJ$7))","v":0},null,null,null,0,9.9977695000022653,19.995539000004531,29.993308500006798,39.991078000009061,null,null,null,0,9.9977695000022653,19.995539000004531,29.993308500006798,39.991078000009061,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD128=0,0,AN128/FC.Serv.GRC!BD128)","v":0},{"$f":"IF(FC.Serv.GRC!BE128=0,0,AO128/FC.Serv.GRC!BE128)","v":0},{"$f":"IF(FC.Serv.GRC!BF128=0,0,AP128/FC.Serv.GRC!BF128)","v":0},{"$f":"IF(FC.Serv.GRC!BG128=0,0,AQ128/FC.Serv.GRC!BG128)","v":0},{"$f":"IF(FC.Serv.GRC!BH128=0,0,AR128/FC.Serv.GRC!BH128)","v":0}]
[123,"SP371","SP371: PC rental 2Mb link km dist   Non SMP","BTW","TI",0,"£",110.13350065805186,128.81443015467985,126.19168199693627,132.97811844245521,133.64068759935702,null,null,null,0.24573537334327822,0.28401977999714417,0.24130058917017372,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!129:129,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.5228967917614196E-3},{"$f":"IF($A131=0,0,X131*(1+INDEX(InputPriceChanges.Admin,$A131,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A131,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A131,Y$7))","v":2.5228967937887055E-3},{"$f":"IF($A131=0,0,Y131*(1+INDEX(InputPriceChanges.Admin,$A131,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A131,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A131,Z$7))","v":2.5228967973972738E-3},{"$f":"IF($A131=0,0,Z131*(1+INDEX(InputPriceChanges.Admin,$A131,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A131,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A131,AA$7))","v":2.5228968022627594E-3},{"$f":"IF($A131=0,0,AA131*(1+INDEX(InputPriceChanges.Admin,$A131,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A131,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A131,AB$7))","v":2.5228968075742485E-3},null,null,null,{"$f":"IF($A131=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A131,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A131,AF$7))","v":0},{"$f":"IF($A131=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A131,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A131,AG$7))","v":-3.0271152933055402E-5},{"$f":"IF($A131=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A131,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A131,AH$7))","v":-3.5892292665538168E-4},{"$f":"IF($A131=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A131,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A131,AI$7))","v":-1.8895648409664166E-3},{"$f":"IF($A131=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A131,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A131,AJ$7))","v":-1.6795628849976814E-3},null,null,null,2.5228967917614196E-3,2.4926256408556503E-3,2.1639738707418922E-3,6.3333196129634287E-4,8.4333392257656715E-4,null,null,null,0.24825827013503965,0.28651240563799985,0.2434645630409156,6.3333196129634287E-4,8.4333392257656715E-4,null,null,"£",111.26421070477967,129.94493645786409,127.32336386926586,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD131=0,0,AN131/FC.Serv.GRC!BD131)","v":0.69042990254520464},{"$f":"IF(FC.Serv.GRC!BE131=0,0,AO131/FC.Serv.GRC!BE131)","v":0.68846899525695449},{"$f":"IF(FC.Serv.GRC!BF131=0,0,AP131/FC.Serv.GRC!BF131)","v":0.66623218438555998},{"$f":"IF(FC.Serv.GRC!BG131=0,0,AQ131/FC.Serv.GRC!BG131)","v":0.77722334001964344},{"$f":"IF(FC.Serv.GRC!BH131=0,0,AR131/FC.Serv.GRC!BH131)","v":1.0349371999721084}]
[124,"SP373","SP373: PC rental 34Mb link km dist Non SMP","BTW","TI",0,"£",1105.4951631011672,1270.9184241675177,1624.7426414184572,1784.4741269566362,1968.9427091507316,null,null,null,0.19338426888128715,0.10782604199543824,0.10459114655905885,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!130:130,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.5320374643740776E-3},{"$f":"IF($A132=0,0,X132*(1+INDEX(InputPriceChanges.Admin,$A132,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A132,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A132,Y$7))","v":1.5320374653599428E-3},{"$f":"IF($A132=0,0,Y132*(1+INDEX(InputPriceChanges.Admin,$A132,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A132,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A132,Z$7))","v":1.532037467114783E-3},{"$f":"IF($A132=0,0,Z132*(1+INDEX(InputPriceChanges.Admin,$A132,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A132,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A132,AA$7))","v":1.53203746948086E-3},{"$f":"IF($A132=0,0,AA132*(1+INDEX(InputPriceChanges.Admin,$A132,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A132,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A132,AB$7))","v":1.5320374720638272E-3},null,null,null,{"$f":"IF($A132=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A132,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A132,AF$7))","v":0},{"$f":"IF($A132=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A132,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A132,AG$7))","v":-6.4851737008250168E-4},{"$f":"IF($A132=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A132,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A132,AH$7))","v":-7.7367142631414498E-4},{"$f":"IF($A132=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A132,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A132,AI$7))","v":-1.1513377934717166E-3},{"$f":"IF($A132=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A132,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A132,AJ$7))","v":-9.8004869052847887E-4},null,null,null,1.5320374643740776E-3,8.8352009527744115E-4,7.5836604080063805E-4,3.8069967600914338E-4,5.5198878153534837E-4,null,null,null,0.19491630634566123,0.10870956209071568,0.10534951259985949,3.8069967600914338E-4,5.5198878153534837E-4,null,null,"£",1114.2531660987895,1281.3322532057557,1636.5232718525708,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD132=0,0,AN132/FC.Serv.GRC!BD132)","v":0.59407044786352792},{"$f":"IF(FC.Serv.GRC!BE132=0,0,AO132/FC.Serv.GRC!BE132)","v":0.5710004140804551},{"$f":"IF(FC.Serv.GRC!BF132=0,0,AP132/FC.Serv.GRC!BF132)","v":0.57759949758658502},{"$f":"IF(FC.Serv.GRC!BG132=0,0,AQ132/FC.Serv.GRC!BG132)","v":0.66111084533993147},{"$f":"IF(FC.Serv.GRC!BH132=0,0,AR132/FC.Serv.GRC!BH132)","v":0.95856600979869266}]
[127,"SP372","SP372: PC rnt 2Mb link per km trunk   Non SMP","BTW","TI",0,"£",86.910472703176168,91.922390425449564,90.60805487153462,96.778550182423402,105.6715763169955,null,null,null,0.49118757305290556,0.58792449092919075,0.54704386608551836,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!133:133,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":5.0100055670157205E-3},{"$f":"IF($A135=0,0,X135*(1+INDEX(InputPriceChanges.Admin,$A135,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A135,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A135,Y$7))","v":5.0100055710546113E-3},{"$f":"IF($A135=0,0,Y135*(1+INDEX(InputPriceChanges.Admin,$A135,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A135,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A135,Z$7))","v":5.0100055782438362E-3},{"$f":"IF($A135=0,0,Z135*(1+INDEX(InputPriceChanges.Admin,$A135,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A135,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A135,AA$7))","v":5.0100055879371734E-3},{"$f":"IF($A135=0,0,AA135*(1+INDEX(InputPriceChanges.Admin,$A135,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A135,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A135,AB$7))","v":5.0100055985190664E-3},null,null,null,{"$f":"IF($A135=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A135,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A135,AF$7))","v":0},{"$f":"IF($A135=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A135,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A135,AG$7))","v":1.1819588384417729E-3},{"$f":"IF($A135=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A135,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A135,AH$7))","v":4.7683999373943152E-4},{"$f":"IF($A135=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A135,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A135,AI$7))","v":-4.1820361297427756E-3},{"$f":"IF($A135=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A135,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A135,AJ$7))","v":-3.7248732097958665E-3},null,null,null,5.0100055670157205E-3,6.1919644094963842E-3,5.4868455719832678E-3,8.279694581943978E-4,1.2851323887231999E-3,null,null,null,0.49619757861992125,0.59411645533868718,0.55253071165750167,8.279694581943978E-4,1.2851323887231999E-3,null,null,"£",87.796940472237537,92.890508234338014,91.51685293231057,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD135=0,0,AN135/FC.Serv.GRC!BD135)","v":0.38899043919262039},{"$f":"IF(FC.Serv.GRC!BE135=0,0,AO135/FC.Serv.GRC!BE135)","v":0.43613427018414436},{"$f":"IF(FC.Serv.GRC!BF135=0,0,AP135/FC.Serv.GRC!BF135)","v":0.40455338981083533},{"$f":"IF(FC.Serv.GRC!BG135=0,0,AQ135/FC.Serv.GRC!BG135)","v":0.28832760657164663},{"$f":"IF(FC.Serv.GRC!BH135=0,0,AR135/FC.Serv.GRC!BH135)","v":0.44752755227672897}]
[128,"SP374","SP374: PC rental 34Mb link km trunk Non SMP","BTW","TI",0,"£",1549.1192781243481,1772.2428017964355,1927.0866156751194,1964.5738088918943,2198.9592974945813,null,null,null,2.304314926209968,1.7463289665285324,0.93273857754981504,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!134:134,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":7.9892484731905293E-3},{"$f":"IF($A136=0,0,X136*(1+INDEX(InputPriceChanges.Admin,$A136,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A136,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A136,Y$7))","v":7.9892484784539822E-3},{"$f":"IF($A136=0,0,Y136*(1+INDEX(InputPriceChanges.Admin,$A136,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A136,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A136,Z$7))","v":7.9892484878229236E-3},{"$f":"IF($A136=0,0,Z136*(1+INDEX(InputPriceChanges.Admin,$A136,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A136,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A136,AA$7))","v":7.9892485004552059E-3},{"$f":"IF($A136=0,0,AA136*(1+INDEX(InputPriceChanges.Admin,$A136,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A136,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A136,AB$7))","v":7.9892485142454474E-3},null,null,null,{"$f":"IF($A136=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A136,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A136,AF$7))","v":0},{"$f":"IF($A136=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A136,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A136,AG$7))","v":-2.770623548231578E-3},{"$f":"IF($A136=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A136,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A136,AH$7))","v":-5.0870328141663281E-3},{"$f":"IF($A136=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A136,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A136,AI$7))","v":-6.9095154782223885E-3},{"$f":"IF($A136=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A136,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A136,AJ$7))","v":-5.9958618649223628E-3},null,null,null,7.9892484731905293E-3,5.2186249302224041E-3,2.9022156736565954E-3,1.0797330222328174E-3,1.9933866493230847E-3,null,null,null,2.3123041746831587,1.7515475914587548,0.9356407932234716,1.0797330222328174E-3,1.9933866493230847E-3,null,null,"£",1554.4902014676695,1777.538866080502,1933.082744831906,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD136=0,0,AN136/FC.Serv.GRC!BD136)","v":0.45488396135035963},{"$f":"IF(FC.Serv.GRC!BE136=0,0,AO136/FC.Serv.GRC!BE136)","v":0.40279138607650911},{"$f":"IF(FC.Serv.GRC!BF136=0,0,AP136/FC.Serv.GRC!BF136)","v":0.34732143832849938},{"$f":"IF(FC.Serv.GRC!BG136=0,0,AQ136/FC.Serv.GRC!BG136)","v":0.27579292015575535},{"$f":"IF(FC.Serv.GRC!BH136=0,0,AR136/FC.Serv.GRC!BH136)","v":0.5091646849241438}]
[131,"SO421","SO421: Analogue PC installation","BTW","TI",0,"£",{"$f":"IF($A139=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A139)))","v":706.71517125867081},0,0,0,0,null,null,null,0.16869997930147684,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!137:137,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.2178873071593962E-3},{"$f":"IF($A139=0,0,X139*(1+INDEX(InputPriceChanges.Admin,$A139,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A139,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A139,Y$7))","v":1.2178873080313009E-3},{"$f":"IF($A139=0,0,Y139*(1+INDEX(InputPriceChanges.Admin,$A139,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A139,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A139,Z$7))","v":1.2178873095832915E-3},{"$f":"IF($A139=0,0,Z139*(1+INDEX(InputPriceChanges.Admin,$A139,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A139,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A139,AA$7))","v":1.2178873116758628E-3},{"$f":"IF($A139=0,0,AA139*(1+INDEX(InputPriceChanges.Admin,$A139,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A139,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A139,AB$7))","v":1.2178873139602534E-3},null,null,null,{"$f":"IF($A139=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A139,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A139,AF$7))","v":0},{"$f":"IF($A139=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A139,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A139,AG$7))","v":0},{"$f":"IF($A139=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A139,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A139,AH$7))","v":0},{"$f":"IF($A139=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A139,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A139,AI$7))","v":0},{"$f":"IF($A139=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A139,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A139,AJ$7))","v":0},null,null,null,1.2178873071593962E-3,1.2178873080313009E-3,1.2178873095832915E-3,1.2178873116758628E-3,1.2178873139602534E-3,null,null,null,0.16991786660863625,1.2178873080313009E-3,1.2178873095832915E-3,1.2178873116758628E-3,1.2178873139602534E-3,null,null,"£",711.8171246816454,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD139=0,0,AN139/FC.Serv.GRC!BD139)","v":0.44325263998797426},{"$f":"IF(FC.Serv.GRC!BE139=0,0,AO139/FC.Serv.GRC!BE139)","v":0.44325263998797426},{"$f":"IF(FC.Serv.GRC!BF139=0,0,AP139/FC.Serv.GRC!BF139)","v":0.44325263998797421},{"$f":"IF(FC.Serv.GRC!BG139=0,0,AQ139/FC.Serv.GRC!BG139)","v":0.44325263998797426},{"$f":"IF(FC.Serv.GRC!BH139=0,0,AR139/FC.Serv.GRC!BH139)","v":0.44325263998797426}]
[132,"SO461","SO461: Private circuit test systems","BTW","TI",0,"£",3.0467758340051382E-4,0,0,0,0,null,null,null,7.2529705375391217E-5,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!138:138,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A140=0,0,X140*(1+INDEX(InputPriceChanges.Admin,$A140,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A140,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A140,Y$7))","v":0},{"$f":"IF($A140=0,0,Y140*(1+INDEX(InputPriceChanges.Admin,$A140,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A140,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A140,Z$7))","v":0},{"$f":"IF($A140=0,0,Z140*(1+INDEX(InputPriceChanges.Admin,$A140,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A140,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A140,AA$7))","v":0},{"$f":"IF($A140=0,0,AA140*(1+INDEX(InputPriceChanges.Admin,$A140,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A140,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A140,AB$7))","v":0},null,null,null,{"$f":"IF($A140=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A140,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A140,AF$7))","v":0},{"$f":"IF($A140=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A140,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A140,AG$7))","v":0},{"$f":"IF($A140=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A140,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A140,AH$7))","v":0},{"$f":"IF($A140=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A140,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A140,AI$7))","v":0},{"$f":"IF($A140=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A140,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A140,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,7.2529705375391217E-5,0,0,0,0,null,null,"£",3.0467758340051382E-4,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD140=0,0,AN140/FC.Serv.GRC!BD140)","v":0},{"$f":"IF(FC.Serv.GRC!BE140=0,0,AO140/FC.Serv.GRC!BE140)","v":0},{"$f":"IF(FC.Serv.GRC!BF140=0,0,AP140/FC.Serv.GRC!BF140)","v":0},{"$f":"IF(FC.Serv.GRC!BG140=0,0,AQ140/FC.Serv.GRC!BG140)","v":0},{"$f":"IF(FC.Serv.GRC!BH140=0,0,AR140/FC.Serv.GRC!BH140)","v":0}]
[135,"SG120","SG120: PPCs 34 45Mbit regional Trunk WECLA","BTW","TI",0,"£",48.363918080895957,83.327628474468085,79.257693865778194,81.224150119590234,86.953249290923011,null,null,null,6.155759493336437E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!141:141,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":4.6218590380804679E-5},{"$f":"IF($A143=0,0,X143*(1+INDEX(InputPriceChanges.Admin,$A143,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A143,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A143,Y$7))","v":4.6218590419319118E-5},{"$f":"IF($A143=0,0,Y143*(1+INDEX(InputPriceChanges.Admin,$A143,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A143,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A143,Z$7))","v":4.6218590487874827E-5},{"$f":"IF($A143=0,0,Z143*(1+INDEX(InputPriceChanges.Admin,$A143,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A143,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A143,AA$7))","v":4.6218590580309473E-5},{"$f":"IF($A143=0,0,AA143*(1+INDEX(InputPriceChanges.Admin,$A143,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A143,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A143,AB$7))","v":4.6218590681217287E-5},null,null,null,{"$f":"IF($A143=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A143,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A143,AF$7))","v":0},{"$f":"IF($A143=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A143,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A143,AG$7))","v":0},{"$f":"IF($A143=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A143,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A143,AH$7))","v":0},{"$f":"IF($A143=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A143,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A143,AI$7))","v":0},{"$f":"IF($A143=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A143,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A143,AJ$7))","v":0},null,null,null,4.6218590380804679E-5,4.6218590419319118E-5,4.6218590487874827E-5,4.6218590580309473E-5,4.6218590681217287E-5,null,null,null,6.2019780837172418E-3,4.6218590419319118E-5,4.6218590487874827E-5,4.6218590580309473E-5,4.6218590681217287E-5,null,null,"£",48.727043398155573,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD143=0,0,AN143/FC.Serv.GRC!BD143)","v":0.3112374574280885},{"$f":"IF(FC.Serv.GRC!BE143=0,0,AO143/FC.Serv.GRC!BE143)","v":0.3112374574280885},{"$f":"IF(FC.Serv.GRC!BF143=0,0,AP143/FC.Serv.GRC!BF143)","v":0.31123745742808856},{"$f":"IF(FC.Serv.GRC!BG143=0,0,AQ143/FC.Serv.GRC!BG143)","v":0.3112374574280885},{"$f":"IF(FC.Serv.GRC!BH143=0,0,AR143/FC.Serv.GRC!BH143)","v":0.31123745742808839}]
[136,"SG111","SG111: PCs 140 155Mbit regional Trunk WECLA","BTW","TI",0,"£",2416.114238248138,2519.5932016168158,2327.8017735924614,1931.0582599800848,2459.2056779632612,null,null,null,0.72193493438854373,0.30029799489470194,0.22158182419981343,0.18763152091692858,0.21701897404359025,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!142:142,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":5.5524537658015798E-5},{"$f":"IF($A144=0,0,X144*(1+INDEX(InputPriceChanges.Admin,$A144,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A144,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A144,Y$7))","v":5.5524537711791955E-5},{"$f":"IF($A144=0,0,Y144*(1+INDEX(InputPriceChanges.Admin,$A144,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A144,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A144,Z$7))","v":5.5524537807513522E-5},{"$f":"IF($A144=0,0,Z144*(1+INDEX(InputPriceChanges.Admin,$A144,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A144,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A144,AA$7))","v":5.5524537936576312E-5},{"$f":"IF($A144=0,0,AA144*(1+INDEX(InputPriceChanges.Admin,$A144,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A144,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A144,AB$7))","v":5.5524538077469861E-5},null,null,null,{"$f":"IF($A144=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A144,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A144,AF$7))","v":0},{"$f":"IF($A144=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A144,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A144,AG$7))","v":0},{"$f":"IF($A144=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A144,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A144,AH$7))","v":0},{"$f":"IF($A144=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A144,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A144,AI$7))","v":0},{"$f":"IF($A144=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A144,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A144,AJ$7))","v":0},null,null,null,5.5524537658015798E-5,5.5524537711791955E-5,5.5524537807513522E-5,5.5524537936576312E-5,5.5524538077469861E-5,null,null,null,0.72199045892620173,0.30035351943241373,0.22163734873762095,0.18768704545486517,0.21707449858166772,null,null,"£",2416.3000633407019,2520.0590696882646,2328.3850800890705,1931.629705103431,2459.834868382708,null,null,null,{"$f":"IF(FC.Serv.GRC!BD144=0,0,AN144/FC.Serv.GRC!BD144)","v":0.39157933757226399},{"$f":"IF(FC.Serv.GRC!BE144=0,0,AO144/FC.Serv.GRC!BE144)","v":0.39157933757226393},{"$f":"IF(FC.Serv.GRC!BF144=0,0,AP144/FC.Serv.GRC!BF144)","v":0.39157933757226393},{"$f":"IF(FC.Serv.GRC!BG144=0,0,AQ144/FC.Serv.GRC!BG144)","v":0.39157933757226387},{"$f":"IF(FC.Serv.GRC!BH144=0,0,AR144/FC.Serv.GRC!BH144)","v":0.39157933757226393}]
[139,"SG101","SG101: PPC rental 2Mbit link per km regional trunk","BTW","TI","TI","£",63.557460306955861,66.77088330141649,65.813339102942564,64.230555754884506,71.753598626112819,null,null,null,5.5934219624088808,4.431701651490644,3.3876694400287364,3.8804910907495587,3.4830143842897727,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!145:145,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":5.8560240120991695E-2},{"$f":"IF($A147=0,0,X147*(1+INDEX(InputPriceChanges.Admin,$A147,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A147,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A147,Y$7))","v":5.8560240160367483E-2},{"$f":"IF($A147=0,0,Y147*(1+INDEX(InputPriceChanges.Admin,$A147,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A147,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A147,Z$7))","v":5.8560240230456403E-2},{"$f":"IF($A147=0,0,Z147*(1+INDEX(InputPriceChanges.Admin,$A147,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A147,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A147,AA$7))","v":5.856024032495831E-2},{"$f":"IF($A147=0,0,AA147*(1+INDEX(InputPriceChanges.Admin,$A147,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A147,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A147,AB$7))","v":5.8560240428122898E-2},null,null,null,{"$f":"IF($A147=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A147,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A147,AF$7))","v":0},{"$f":"IF($A147=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A147,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A147,AG$7))","v":-1.6835324137413774E-2},{"$f":"IF($A147=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A147,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A147,AH$7))","v":-2.8680196568163473E-2},{"$f":"IF($A147=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A147,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A147,AI$7))","v":-1.5310949483381683E-2},{"$f":"IF($A147=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A147,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A147,AJ$7))","v":-2.5805540174946663E-2},null,null,null,5.8560240120991695E-2,4.1724916022953709E-2,2.9880043662292931E-2,4.3249290841576624E-2,3.2754700253176235E-2,null,null,null,5.6519822025298723,4.4734265675135978,3.4175494836910292,3.9237403815911351,3.5157690845429488,null,null,"£",64.222874102315728,67.399537871967951,66.393828280168933,64.946425453279446,72.428378387484443,null,null,null,{"$f":"IF(FC.Serv.GRC!BD147=0,0,AN147/FC.Serv.GRC!BD147)","v":0.39485348412892396},{"$f":"IF(FC.Serv.GRC!BE147=0,0,AO147/FC.Serv.GRC!BE147)","v":0.34777673045047369},{"$f":"IF(FC.Serv.GRC!BF147=0,0,AP147/FC.Serv.GRC!BF147)","v":0.2974163016867295},{"$f":"IF(FC.Serv.GRC!BG147=0,0,AQ147/FC.Serv.GRC!BG147)","v":0.38555193974815366},{"$f":"IF(FC.Serv.GRC!BH147=0,0,AR147/FC.Serv.GRC!BH147)","v":0.33898864187434263}]
[140,"SG102","SG102: PC rental 2Mbit link per km regional trunk","BTW","TI","TI","£",63.558505684297735,66.771981532342693,65.814421584419307,64.231612203133352,71.754778811504735,null,null,null,9.4017616584130899,6.8706129452919535,7.4991689035716265,5.2046541971636078,4.9048531190832705,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!146:146,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.11880344651349038},{"$f":"IF($A148=0,0,X148*(1+INDEX(InputPriceChanges.Admin,$A148,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A148,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A148,Y$7))","v":0.11880344687780599},{"$f":"IF($A148=0,0,Y148*(1+INDEX(InputPriceChanges.Admin,$A148,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A148,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A148,Z$7))","v":0.11880344752628777},{"$f":"IF($A148=0,0,Z148*(1+INDEX(InputPriceChanges.Admin,$A148,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A148,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A148,AA$7))","v":0.11880344840064519},{"$f":"IF($A148=0,0,AA148*(1+INDEX(InputPriceChanges.Admin,$A148,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A148,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A148,AB$7))","v":0.11880344935515205},null,null,null,{"$f":"IF($A148=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A148,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A148,AF$7))","v":0},{"$f":"IF($A148=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A148,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A148,AG$7))","v":-3.6622535571614268E-2},{"$f":"IF($A148=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A148,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A148,AH$7))","v":-1.9819757000163189E-2},{"$f":"IF($A148=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A148,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A148,AI$7))","v":-4.6549110027880855E-2},{"$f":"IF($A148=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A148,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A148,AJ$7))","v":-5.2876938753095098E-2},null,null,null,0.11880344651349038,8.218091130619172E-2,9.8983690526124574E-2,7.2254338372764335E-2,6.5926510602056954E-2,null,null,null,9.5205651049265807,6.9527938565981451,7.5981525940977512,5.2769085355363723,4.9707796296853273,null,null,"£",64.361649797591113,67.570655877083396,66.683125093039493,65.123316525177003,72.719240350150983,null,null,null,{"$f":"IF(FC.Serv.GRC!BD148=0,0,AN148/FC.Serv.GRC!BD148)","v":0.51094901060107001},{"$f":"IF(FC.Serv.GRC!BE148=0,0,AO148/FC.Serv.GRC!BE148)","v":0.46295652368167062},{"$f":"IF(FC.Serv.GRC!BF148=0,0,AP148/FC.Serv.GRC!BF148)","v":0.51821652271217999},{"$f":"IF(FC.Serv.GRC!BG148=0,0,AQ148/FC.Serv.GRC!BG148)","v":0.47913594626472672},{"$f":"IF(FC.Serv.GRC!BH148=0,0,AR148/FC.Serv.GRC!BH148)","v":0.4871907210824914}]
[143,"SG105","SG105: PPC Rental 34Mbit link per km regional trunk","BTW","TI",0,"£",931.5627403558226,1112.2487316782474,1163.5374057040538,1119.2214334775331,1335.3682076353439,null,null,null,2.2711499609874957,1.8097624907992067,1.3887737519240282,0.75871431911529608,0.70403417911414934,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!149:149,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.2203955542590152E-2},{"$f":"IF($A151=0,0,X151*(1+INDEX(InputPriceChanges.Admin,$A151,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A151,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A151,Y$7))","v":1.2203955550588903E-2},{"$f":"IF($A151=0,0,Y151*(1+INDEX(InputPriceChanges.Admin,$A151,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A151,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A151,Z$7))","v":1.2203955564826677E-2},{"$f":"IF($A151=0,0,Z151*(1+INDEX(InputPriceChanges.Admin,$A151,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A151,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A151,AA$7))","v":1.2203955584023677E-2},{"$f":"IF($A151=0,0,AA151*(1+INDEX(InputPriceChanges.Admin,$A151,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A151,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A151,AB$7))","v":1.2203955604980402E-2},null,null,null,{"$f":"IF($A151=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A151,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A151,AF$7))","v":0},{"$f":"IF($A151=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A151,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A151,AG$7))","v":-4.3003944943040759E-3},{"$f":"IF($A151=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A151,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A151,AH$7))","v":-6.7561639490240268E-3},{"$f":"IF($A151=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A151,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A151,AI$7))","v":-9.0517092844177062E-3},{"$f":"IF($A151=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A151,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A151,AJ$7))","v":-9.1969233319980446E-3},null,null,null,1.2203955542590152E-2,7.9035610562848274E-3,5.4477916158026506E-3,3.1522462996059711E-3,3.007032272982357E-3,null,null,null,2.283353916530086,1.8176660518554915,1.3942215435398309,0.76186656541490205,0.70704121138713172,null,null,"£",936.56846453243895,1117.1061236317696,1168.1016547868765,1123.8714862486909,1341.0717592750195,null,null,null,{"$f":"IF(FC.Serv.GRC!BD151=0,0,AN151/FC.Serv.GRC!BD151)","v":0.42382753645709509},{"$f":"IF(FC.Serv.GRC!BE151=0,0,AO151/FC.Serv.GRC!BE151)","v":0.37015098830541066},{"$f":"IF(FC.Serv.GRC!BF151=0,0,AP151/FC.Serv.GRC!BF151)","v":0.31357515036786698},{"$f":"IF(FC.Serv.GRC!BG151=0,0,AQ151/FC.Serv.GRC!BG151)","v":0.2493837823814446},{"$f":"IF(FC.Serv.GRC!BH151=0,0,AR151/FC.Serv.GRC!BH151)","v":0.26711990695108129}]
[144,"SG106","SG106: PC rental 34Mbit link per km regional trunk","BTW","TI",0,"£",931.64622495180345,1112.3484089538315,1163.641679357363,1119.3217356312575,1335.4878803857348,null,null,null,6.1828608554303939,4.5760513570670627,2.7105421570096566,2.4157974739485875,2.956627653801422,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!150:150,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":3.5423859926393297E-2},{"$f":"IF($A152=0,0,X152*(1+INDEX(InputPriceChanges.Admin,$A152,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A152,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A152,Y$7))","v":3.5423859947345308E-2},{"$f":"IF($A152=0,0,Y152*(1+INDEX(InputPriceChanges.Admin,$A152,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A152,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A152,Z$7))","v":3.5423859984639872E-2},{"$f":"IF($A152=0,0,Z152*(1+INDEX(InputPriceChanges.Admin,$A152,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A152,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A152,AA$7))","v":3.542386003492469E-2},{"$f":"IF($A152=0,0,AA152*(1+INDEX(InputPriceChanges.Admin,$A152,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A152,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A152,AB$7))","v":3.5423860089818945E-2},null,null,null,{"$f":"IF($A152=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A152,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A152,AF$7))","v":0},{"$f":"IF($A152=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A152,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A152,AG$7))","v":-1.3083381788343477E-2},{"$f":"IF($A152=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A152,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A152,AH$7))","v":-2.1548456149294307E-2},{"$f":"IF($A152=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A152,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A152,AI$7))","v":-2.0195625290632548E-2},{"$f":"IF($A152=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A152,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A152,AJ$7))","v":-1.6901447459340455E-2},null,null,null,3.5423859926393297E-2,2.2340478159001829E-2,1.3875403835345565E-2,1.5228234744292142E-2,1.8522412630478491E-2,null,null,null,6.2182847153567868,4.5983918352260647,2.7244175608450023,2.4310257086928795,2.9751500664319006,null,null,"£",936.98396522209589,1117.7789413924711,1169.5984205867767,1126.3774985122084,1343.8543236717885,null,null,null,{"$f":"IF(FC.Serv.GRC!BD152=0,0,AN152/FC.Serv.GRC!BD152)","v":0.4719823608527961},{"$f":"IF(FC.Serv.GRC!BE152=0,0,AO152/FC.Serv.GRC!BE152)","v":0.42245191554647155},{"$f":"IF(FC.Serv.GRC!BF152=0,0,AP152/FC.Serv.GRC!BF152)","v":0.37299960911352831},{"$f":"IF(FC.Serv.GRC!BG152=0,0,AQ152/FC.Serv.GRC!BG152)","v":0.42661089160670113},{"$f":"IF(FC.Serv.GRC!BH152=0,0,AR152/FC.Serv.GRC!BH152)","v":0.51188515966386205}]
[147,"SG112","SG112: Prot Path PPC rent 2Mb link per km regional trunk","BTW","TI","TI","£",40.238462946011879,41.180093991036209,41.444265476117749,46.257271694656843,45.252239291277739,null,null,null,0.30835056063232469,0.18420955063466943,0.21544201780626454,0.20576720004357846,0.18624905529658367,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!153:153,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":4.6664050974983681E-3},{"$f":"IF($A155=0,0,X155*(1+INDEX(InputPriceChanges.Admin,$A155,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A155,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A155,Y$7))","v":4.6664051001620906E-3},{"$f":"IF($A155=0,0,Y155*(1+INDEX(InputPriceChanges.Admin,$A155,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A155,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A155,Z$7))","v":4.6664051049035166E-3},{"$f":"IF($A155=0,0,Z155*(1+INDEX(InputPriceChanges.Admin,$A155,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A155,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A155,AA$7))","v":4.6664051112964497E-3},{"$f":"IF($A155=0,0,AA155*(1+INDEX(InputPriceChanges.Admin,$A155,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A155,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A155,AB$7))","v":4.6664051182754018E-3},null,null,null,{"$f":"IF($A155=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A155,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A155,AF$7))","v":0},{"$f":"IF($A155=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A155,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A155,AG$7))","v":-1.8727205683359246E-3},{"$f":"IF($A155=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A155,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A155,AH$7))","v":-9.8174992806543274E-4},{"$f":"IF($A155=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A155,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A155,AI$7))","v":-1.5198110116585147E-3},{"$f":"IF($A155=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A155,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A155,AJ$7))","v":-1.5927178498775629E-3},null,null,null,4.6664050974983681E-3,2.7936845318261658E-3,3.6846551768380839E-3,3.146594099637935E-3,3.073687268397839E-3,null,null,null,0.31301696572982307,0.18700323516649558,0.21912667298310262,0.2089137941432164,0.18932274256498152,null,null,"£",40.84740936148691,41.804622910440962,42.153077196745762,46.964638360232946,45.999041639104973,null,null,null,{"$f":"IF(FC.Serv.GRC!BD155=0,0,AN155/FC.Serv.GRC!BD155)","v":0.46145230462121822},{"$f":"IF(FC.Serv.GRC!BE155=0,0,AO155/FC.Serv.GRC!BE155)","v":0.40833687165143917},{"$f":"IF(FC.Serv.GRC!BF155=0,0,AP155/FC.Serv.GRC!BF155)","v":0.48577424652037682},{"$f":"IF(FC.Serv.GRC!BG155=0,0,AQ155/FC.Serv.GRC!BG155)","v":0.46164562603401027},{"$f":"IF(FC.Serv.GRC!BH155=0,0,AR155/FC.Serv.GRC!BH155)","v":0.47469558567437503}]
[148,"SG113","SG113: Prot Path PC rent 2Mbit link per km regional trunk","BTW","TI","TI","£",40.037965877099388,40.974905036532121,41.237760228580299,46.026784575824522,45.026759969371206,null,null,null,5.281207889018795E-2,4.3760815185850677E-2,3.152825922669087E-2,3.3339114973658483E-2,2.7115143264897244E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!154:154,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":7.9365166966522023E-4},{"$f":"IF($A156=0,0,X156*(1+INDEX(InputPriceChanges.Admin,$A156,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A156,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A156,Y$7))","v":7.9365167026306015E-4},{"$f":"IF($A156=0,0,Y156*(1+INDEX(InputPriceChanges.Admin,$A156,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A156,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A156,Z$7))","v":7.9365167132721542E-4},{"$f":"IF($A156=0,0,Z156*(1+INDEX(InputPriceChanges.Admin,$A156,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A156,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A156,AA$7))","v":7.9365167276203145E-4},{"$f":"IF($A156=0,0,AA156*(1+INDEX(InputPriceChanges.Admin,$A156,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A156,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A156,AB$7))","v":7.9365167432837215E-4},null,null,null,{"$f":"IF($A156=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A156,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A156,AF$7))","v":0},{"$f":"IF($A156=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A156,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A156,AG$7))","v":-2.1834714112774304E-4},{"$f":"IF($A156=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A156,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A156,AH$7))","v":-4.2679068876159216E-4},{"$f":"IF($A156=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A156,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A156,AI$7))","v":-4.2375346487827576E-4},{"$f":"IF($A156=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A156,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A156,AJ$7))","v":-5.070622369907228E-4},null,null,null,7.9365166966522023E-4,5.7530452913531717E-4,3.6686098256562326E-4,3.6989820788375569E-4,2.8658943733764935E-4,null,null,null,5.3605730559853168E-2,4.4336119714985994E-2,3.1895120209256493E-2,3.3709013181542236E-2,2.7401732702234893E-2,null,null,"£",40.6396501723613,41.513584408666588,41.717600397600961,46.537452754709925,45.502663551317795,null,null,null,{"$f":"IF(FC.Serv.GRC!BD156=0,0,AN156/FC.Serv.GRC!BD156)","v":0.38000835981904252},{"$f":"IF(FC.Serv.GRC!BE156=0,0,AO156/FC.Serv.GRC!BE156)","v":0.32324248760135998},{"$f":"IF(FC.Serv.GRC!BF156=0,0,AP156/FC.Serv.GRC!BF156)","v":0.26080283076689198},{"$f":"IF(FC.Serv.GRC!BG156=0,0,AQ156/FC.Serv.GRC!BG156)","v":0.27254117064468514},{"$f":"IF(FC.Serv.GRC!BH156=0,0,AR156/FC.Serv.GRC!BH156)","v":0.23743411674181986}]
[151,"SG116","SG116: Prot Path PPC rent 140Mb link km regional trunk","BTW","TI",0,"£",{"$f":"IF($A159=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A159)))","v":1480.0777364079331},1962.7510618822837,2207.3460526514186,2184.3877718704421,2611.660281417704,null,null,null,0.34620498332317962,0.16578041062574916,0.14531091256666223,0.14545118153085324,0.22628192473158673,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!157:157,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":7.1507266336913672E-4},{"$f":"IF($A159=0,0,X159*(1+INDEX(InputPriceChanges.Admin,$A159,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A159,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A159,Y$7))","v":7.1507266381909634E-4},{"$f":"IF($A159=0,0,Y159*(1+INDEX(InputPriceChanges.Admin,$A159,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A159,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A159,Z$7))","v":7.1507266462002468E-4},{"$f":"IF($A159=0,0,Z159*(1+INDEX(InputPriceChanges.Admin,$A159,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A159,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A159,AA$7))","v":7.1507266569992788E-4},{"$f":"IF($A159=0,0,AA159*(1+INDEX(InputPriceChanges.Admin,$A159,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A159,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A159,AB$7))","v":7.150726668788221E-4},null,null,null,{"$f":"IF($A159=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A159,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A159,AF$7))","v":0},{"$f":"IF($A159=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A159,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A159,AG$7))","v":-3.6026468209089912E-4},{"$f":"IF($A159=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A159,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A159,AH$7))","v":-3.8881771162872769E-4},{"$f":"IF($A159=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A159,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A159,AI$7))","v":-3.4222993045585239E-4},{"$f":"IF($A159=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A159,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A159,AJ$7))","v":-2.2786330439858145E-4},null,null,null,7.1507266336913672E-4,3.5480798172819722E-4,3.2625495299129698E-4,3.7284273524407549E-4,4.8720936248024065E-4,null,null,null,0.34692005598654874,0.16613521860747735,0.14563716751965353,0.14582402426609731,0.22676913409406696,null,null,"£",1483.1347782760411,1966.9517979057543,2212.3020299412378,2189.9871290095593,2617.2834673713933,null,null,null,{"$f":"IF(FC.Serv.GRC!BD159=0,0,AN159/FC.Serv.GRC!BD159)","v":0.6102180877288671},{"$f":"IF(FC.Serv.GRC!BE159=0,0,AO159/FC.Serv.GRC!BE159)","v":0.60082438711728503},{"$f":"IF(FC.Serv.GRC!BF159=0,0,AP159/FC.Serv.GRC!BF159)","v":0.62976222995958953},{"$f":"IF(FC.Serv.GRC!BG159=0,0,AQ159/FC.Serv.GRC!BG159)","v":0.71562696936962977},{"$f":"IF(FC.Serv.GRC!BH159=0,0,AR159/FC.Serv.GRC!BH159)","v":0.81335310393343041}]
[152,"SG117","SG117: Prot Path PC rent 140Mb link per km regional trunk","BTW","TI",0,"£",1480.3645655715045,1963.1314299072396,2207.7738215492413,2184.8110916070405,2612.1664037081928,null,null,null,0.48757287331663085,0.54897670899648832,0.58599665633738096,0.40485164967222581,0.35524061427986886,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!158:158,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.2040413817927535E-3},{"$f":"IF($A160=0,0,X160*(1+INDEX(InputPriceChanges.Admin,$A160,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A160,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A160,Y$7))","v":1.2040413826135471E-3},{"$f":"IF($A160=0,0,Y160*(1+INDEX(InputPriceChanges.Admin,$A160,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A160,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A160,Z$7))","v":1.2040413840745594E-3},{"$f":"IF($A160=0,0,Z160*(1+INDEX(InputPriceChanges.Admin,$A160,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A160,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A160,AA$7))","v":1.2040413860444636E-3},{"$f":"IF($A160=0,0,AA160*(1+INDEX(InputPriceChanges.Admin,$A160,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A160,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A160,AB$7))","v":1.2040413881949424E-3},null,null,null,{"$f":"IF($A160=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A160,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A160,AF$7))","v":0},{"$f":"IF($A160=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A160,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A160,AG$7))","v":-2.1594634708744186E-4},{"$f":"IF($A160=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A160,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A160,AH$7))","v":-2.6294875603628717E-4},{"$f":"IF($A160=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A160,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A160,AI$7))","v":-5.2013178870159813E-4},{"$f":"IF($A160=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A160,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A160,AJ$7))","v":-6.7370484064829036E-4},null,null,null,1.2040413817927535E-3,9.8809503552610509E-4,9.4109262803827214E-4,6.8390959734286551E-4,5.3033654754665207E-4,null,null,null,0.4887769146984236,0.54996480403201442,0.58693774896541928,0.40553555926956869,0.3557709508274155,null,null,"£",1484.020265661961,1966.664841048711,2211.3194384830003,2188.5018590156478,2616.0660910087799,null,null,null,{"$f":"IF(FC.Serv.GRC!BD160=0,0,AN160/FC.Serv.GRC!BD160)","v":0.53325184899556444},{"$f":"IF(FC.Serv.GRC!BE160=0,0,AO160/FC.Serv.GRC!BE160)","v":0.49573847145043537},{"$f":"IF(FC.Serv.GRC!BF160=0,0,AP160/FC.Serv.GRC!BF160)","v":0.49080169100277327},{"$f":"IF(FC.Serv.GRC!BG160=0,0,AQ160/FC.Serv.GRC!BG160)","v":0.45875100071467928},{"$f":"IF(FC.Serv.GRC!BH160=0,0,AR160/FC.Serv.GRC!BH160)","v":0.43178636481668103}]
[155,"SG201","SG201: PPC rental 2Mbit link per km national trunk","BTW","TI",0,"£",22.943645087471683,24.718648187704538,24.368046711773186,32.093820608667009,33.42165488974311,null,null,null,0.91565793179590749,0.95710351821860651,0.80505585453640938,0.69104267174983458,0.65225559461464899,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!161:161,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.6906160595902527E-2},{"$f":"IF($A163=0,0,X163*(1+INDEX(InputPriceChanges.Admin,$A163,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A163,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A163,Y$7))","v":2.6906160615223575E-2},{"$f":"IF($A163=0,0,Y163*(1+INDEX(InputPriceChanges.Admin,$A163,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A163,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A163,Z$7))","v":2.6906160649615041E-2},{"$f":"IF($A163=0,0,Z163*(1+INDEX(InputPriceChanges.Admin,$A163,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A163,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A163,AA$7))","v":2.6906160695985559E-2},{"$f":"IF($A163=0,0,AA163*(1+INDEX(InputPriceChanges.Admin,$A163,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A163,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A163,AB$7))","v":2.6906160746606705E-2},null,null,null,{"$f":"IF($A163=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A163,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A163,AF$7))","v":0},{"$f":"IF($A163=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A163,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A163,AG$7))","v":-1.4757409923032469E-3},{"$f":"IF($A163=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A163,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A163,AH$7))","v":-7.4453874962335286E-3},{"$f":"IF($A163=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A163,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A163,AI$7))","v":-1.5080992476814827E-2},{"$f":"IF($A163=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A163,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A163,AJ$7))","v":-1.6061871290734584E-2},null,null,null,2.6906160595902527E-2,2.5430419622920329E-2,1.9460773153381513E-2,1.1825168219170732E-2,1.0844289455872121E-2,null,null,null,0.94256409239181005,0.98253393784152687,0.82451662768979084,0.70286783996900526,0.66309988407052112,null,null,"£",23.617832879596332,25.375427296713195,24.957100286847055,32.643012204219829,33.977317581962353,null,null,null,{"$f":"IF(FC.Serv.GRC!BD163=0,0,AN163/FC.Serv.GRC!BD163)","v":0.38539782364044967},{"$f":"IF(FC.Serv.GRC!BE163=0,0,AO163/FC.Serv.GRC!BE163)","v":0.37289385463355312},{"$f":"IF(FC.Serv.GRC!BF163=0,0,AP163/FC.Serv.GRC!BF163)","v":0.32181252887895878},{"$f":"IF(FC.Serv.GRC!BG163=0,0,AQ163/FC.Serv.GRC!BG163)","v":0.26376940528408838},{"$f":"IF(FC.Serv.GRC!BH163=0,0,AR163/FC.Serv.GRC!BH163)","v":0.25764017842815828}]
[156,"SG202","SG202: PC rental 2Mbit link per km national trunk","BTW","TI",0,"£",22.947119360895599,24.722391243445951,24.371736677197624,32.09868046016782,33.426715810399955,null,null,null,5.9601415927742112,6.2101536647259961,6.3059778672612756,5.5363108735973379,6.5681697251024458,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!162:162,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.20617386297621673},{"$f":"IF($A164=0,0,X164*(1+INDEX(InputPriceChanges.Admin,$A164,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A164,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A164,Y$7))","v":0.20617386354786879},{"$f":"IF($A164=0,0,Y164*(1+INDEX(InputPriceChanges.Admin,$A164,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A164,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A164,Z$7))","v":0.20617386456540943},{"$f":"IF($A164=0,0,Z164*(1+INDEX(InputPriceChanges.Admin,$A164,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A164,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A164,AA$7))","v":0.2061738659373743},{"$f":"IF($A164=0,0,AA164*(1+INDEX(InputPriceChanges.Admin,$A164,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A164,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A164,AB$7))","v":0.20617386743510269},null,null,null,{"$f":"IF($A164=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A164,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A164,AF$7))","v":0},{"$f":"IF($A164=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A164,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A164,AG$7))","v":-1.3207706950355948E-2},{"$f":"IF($A164=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A164,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A164,AH$7))","v":-3.0195359917058011E-4},{"$f":"IF($A164=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A164,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A164,AI$7))","v":-7.6922521417005355E-2},{"$f":"IF($A164=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A164,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A164,AJ$7))","v":-3.2461257706777623E-2},null,null,null,0.20617386297621673,0.19296615659751284,0.20587191096623886,0.12925134452036896,0.17371260972832506,null,null,null,6.1663154557504276,6.403119821323509,6.5118497782275142,5.6655622181177065,6.7418823348307706,null,null,"£",23.740908597135881,25.490582350736094,25.167403282586417,32.848059911851429,34.310773665342346,null,null,null,{"$f":"IF(FC.Serv.GRC!BD164=0,0,AN164/FC.Serv.GRC!BD164)","v":0.36473685598541306},{"$f":"IF(FC.Serv.GRC!BE164=0,0,AO164/FC.Serv.GRC!BE164)","v":0.35032103033775092},{"$f":"IF(FC.Serv.GRC!BF164=0,0,AP164/FC.Serv.GRC!BF164)","v":0.36528725603463247},{"$f":"IF(FC.Serv.GRC!BG164=0,0,AQ164/FC.Serv.GRC!BG164)","v":0.30944244550211508},{"$f":"IF(FC.Serv.GRC!BH164=0,0,AR164/FC.Serv.GRC!BH164)","v":0.37902799028039807}]
[159,"SG205","SG205: PPC Rental 34Mbit link per km national trunk","BTW","TI",0,"£",607.76343690995759,648.85856689989703,751.37356535495576,832.84182148730281,849.70895738959143,null,null,null,0.39120516907020153,0.23973714097123547,0.24606456069969579,0.16371624634036716,0.11725898668271738,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!165:165,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":4.1602550794583009E-3},{"$f":"IF($A167=0,0,X167*(1+INDEX(InputPriceChanges.Admin,$A167,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A167,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A167,Y$7))","v":4.1602550824280252E-3},{"$f":"IF($A167=0,0,Y167*(1+INDEX(InputPriceChanges.Admin,$A167,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A167,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A167,Z$7))","v":4.1602550877141336E-3},{"$f":"IF($A167=0,0,Z167*(1+INDEX(InputPriceChanges.Admin,$A167,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A167,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A167,AA$7))","v":4.1602550948414722E-3},{"$f":"IF($A167=0,0,AA167*(1+INDEX(InputPriceChanges.Admin,$A167,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A167,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A167,AB$7))","v":4.1602551026221502E-3},null,null,null,{"$f":"IF($A167=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A167,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A167,AF$7))","v":0},{"$f":"IF($A167=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A167,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A167,AG$7))","v":-1.4330951276469311E-3},{"$f":"IF($A167=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A167,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A167,AH$7))","v":-1.5609953386455551E-3},{"$f":"IF($A167=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A167,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A167,AI$7))","v":-2.1569508404478558E-3},{"$f":"IF($A167=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A167,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A167,AJ$7))","v":-2.2785167537160054E-3},null,null,null,4.1602550794583009E-3,2.7271599547810943E-3,2.5992597490685785E-3,2.0033042543936164E-3,1.8817383489061448E-3,null,null,null,0.39536542414965981,0.24246430092601656,0.24866382044876437,0.16571955059476079,0.11914072503162353,null,null,"£",614.22667187058755,656.23973901531133,759.31056798299687,843.03284163049477,863.34484130572559,null,null,null,{"$f":"IF(FC.Serv.GRC!BD167=0,0,AN167/FC.Serv.GRC!BD167)","v":0.65915262396955898},{"$f":"IF(FC.Serv.GRC!BE167=0,0,AO167/FC.Serv.GRC!BE167)","v":0.64588125804203633},{"$f":"IF(FC.Serv.GRC!BF167=0,0,AP167/FC.Serv.GRC!BF167)","v":0.66605371231377986},{"$f":"IF(FC.Serv.GRC!BG167=0,0,AQ167/FC.Serv.GRC!BG167)","v":0.68958586637090935},{"$f":"IF(FC.Serv.GRC!BH167=0,0,AR167/FC.Serv.GRC!BH167)","v":0.76530881634234016}]
[160,"SG206","SG206: PC rental 34Mbit link per km national trunk","BTW","TI",0,"£",608.39694391502394,649.53490973736416,752.15676550844682,833.70994071919836,850.59465821343645,null,null,null,13.744915924867099,9.5637228497278208,8.6719685693928916,6.6508614765139074,6.7925016798674447,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!166:166,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.11512291371390643},{"$f":"IF($A168=0,0,X168*(1+INDEX(InputPriceChanges.Admin,$A168,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A168,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A168,Y$7))","v":0.11512291404314531},{"$f":"IF($A168=0,0,Y168*(1+INDEX(InputPriceChanges.Admin,$A168,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A168,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A168,Z$7))","v":0.1151229146291905},{"$f":"IF($A168=0,0,Z168*(1+INDEX(InputPriceChanges.Admin,$A168,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A168,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A168,AA$7))","v":0.11512291541936381},{"$f":"IF($A168=0,0,AA168*(1+INDEX(InputPriceChanges.Admin,$A168,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A168,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A168,AB$7))","v":0.11512291628196969},null,null,null,{"$f":"IF($A168=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A168,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A168,AF$7))","v":0},{"$f":"IF($A168=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A168,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A168,AG$7))","v":-4.2783869678248938E-2},{"$f":"IF($A168=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A168,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A168,AH$7))","v":-6.4368714005870575E-2},{"$f":"IF($A168=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A168,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A168,AI$7))","v":-8.4190961027137592E-2},{"$f":"IF($A168=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A168,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A168,AJ$7))","v":-7.585612356784574E-2},null,null,null,0.11512291371390643,7.2339044364896382E-2,5.0754200623319923E-2,3.0931954392226221E-2,3.9266792714123949E-2,null,null,null,13.860038838581005,9.6360618940927178,8.7227227700162118,6.6817934309061338,6.8317684725815688,null,null,"£",613.49267744013173,654.4479269159599,756.55889347643097,837.58737493636522,855.51186334667989,null,null,null,{"$f":"IF(FC.Serv.GRC!BD168=0,0,AN168/FC.Serv.GRC!BD168)","v":0.3767428816474811},{"$f":"IF(FC.Serv.GRC!BE168=0,0,AO168/FC.Serv.GRC!BE168)","v":0.32457898927278794},{"$f":"IF(FC.Serv.GRC!BF168=0,0,AP168/FC.Serv.GRC!BF168)","v":0.26812636876474005},{"$f":"IF(FC.Serv.GRC!BG168=0,0,AQ168/FC.Serv.GRC!BG168)","v":0.20355941691028762},{"$f":"IF(FC.Serv.GRC!BH168=0,0,AR168/FC.Serv.GRC!BH168)","v":0.25826413228661144}]
[163,"SG212","SG212: Prot Path PPC rent 2Mb link per km national trunk","BTW","TI",0,"£",24.342929456080554,24.744464617505681,23.53626391186781,23.287842119012016,23.20658504543843,null,null,null,4.0702838626334052E-2,3.7655509205601366E-2,2.5958860032101242E-2,2.5066408384989601E-2,2.0617045439933476E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!169:169,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.2188892793529749E-3},{"$f":"IF($A171=0,0,X171*(1+INDEX(InputPriceChanges.Admin,$A171,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A171,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A171,Y$7))","v":1.2188892800635649E-3},{"$f":"IF($A171=0,0,Y171*(1+INDEX(InputPriceChanges.Admin,$A171,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A171,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A171,Z$7))","v":1.2188892813284151E-3},{"$f":"IF($A171=0,0,Z171*(1+INDEX(InputPriceChanges.Admin,$A171,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A171,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A171,AA$7))","v":1.2188892830338311E-3},{"$f":"IF($A171=0,0,AA171*(1+INDEX(InputPriceChanges.Admin,$A171,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A171,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A171,AB$7))","v":1.2188892848955767E-3},null,null,null,{"$f":"IF($A171=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A171,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A171,AF$7))","v":0},{"$f":"IF($A171=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A171,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A171,AG$7))","v":-1.6552741398063639E-4},{"$f":"IF($A171=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A171,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A171,AH$7))","v":-4.8744494768756727E-4},{"$f":"IF($A171=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A171,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A171,AI$7))","v":-4.5622193914894197E-4},{"$f":"IF($A171=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A171,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A171,AJ$7))","v":-5.9928366528201322E-4},null,null,null,1.2188892793529749E-3,1.0533618660829285E-3,7.3144433364084784E-4,7.6266734388488917E-4,6.1960561961356343E-4,null,null,null,4.1921727905687024E-2,3.8708871071684296E-2,2.6690304365742091E-2,2.5829075728874488E-2,2.123665105954704E-2,null,null,"£",25.071904061868011,25.43665749909448,24.19944661142096,23.996395032573943,23.904014293876859,null,null,null,{"$f":"IF(FC.Serv.GRC!BD171=0,0,AN171/FC.Serv.GRC!BD171)","v":0.45940040726150277},{"$f":"IF(FC.Serv.GRC!BE171=0,0,AO171/FC.Serv.GRC!BE171)","v":0.4268159084798438},{"$f":"IF(FC.Serv.GRC!BF171=0,0,AP171/FC.Serv.GRC!BF171)","v":0.37478791539831413},{"$f":"IF(FC.Serv.GRC!BG171=0,0,AQ171/FC.Serv.GRC!BG171)","v":0.39745368787019303},{"$f":"IF(FC.Serv.GRC!BH171=0,0,AR171/FC.Serv.GRC!BH171)","v":0.36724421032946991}]
[164,"SG213","SG213: Prot Path PC rent 2Mbit link per km national trunk","BTW","TI",0,"£",24.417256577619973,24.820017760457169,23.60812801316743,23.358947705325836,23.277442526675404,null,null,null,0.10703841600444423,9.0083141484630841E-2,6.1558525817214972E-2,5.6293390539478926E-2,7.1445314359520465E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!170:170,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.7667378514247051E-3},{"$f":"IF($A172=0,0,X172*(1+INDEX(InputPriceChanges.Admin,$A172,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A172,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A172,Y$7))","v":2.766737853611236E-3},{"$f":"IF($A172=0,0,Y172*(1+INDEX(InputPriceChanges.Admin,$A172,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A172,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A172,Z$7))","v":2.7667378575032598E-3},{"$f":"IF($A172=0,0,Z172*(1+INDEX(InputPriceChanges.Admin,$A172,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A172,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A172,AA$7))","v":2.7667378627509319E-3},{"$f":"IF($A172=0,0,AA172*(1+INDEX(InputPriceChanges.Admin,$A172,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A172,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A172,AB$7))","v":2.7667378684796406E-3},null,null,null,{"$f":"IF($A172=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A172,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A172,AF$7))","v":0},{"$f":"IF($A172=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A172,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A172,AG$7))","v":-7.3237183239521309E-4},{"$f":"IF($A172=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A172,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A172,AH$7))","v":-1.4525320608765289E-3},{"$f":"IF($A172=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A172,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A172,AI$7))","v":-1.4210834520945077E-3},{"$f":"IF($A172=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A172,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A172,AJ$7))","v":-5.068734771892352E-4},null,null,null,2.7667378514247051E-3,2.034366021216023E-3,1.3142057966267309E-3,1.3456544106564242E-3,2.2598643912904053E-3,null,null,null,0.10980515385586893,9.2117507505846866E-2,6.2872731613841701E-2,5.7639044950135353E-2,7.3705178750810868E-2,null,null,"£",25.048395850070015,25.380533301386286,24.112135187974307,23.917327129743704,24.013724030338953,null,null,null,{"$f":"IF(FC.Serv.GRC!BD172=0,0,AN172/FC.Serv.GRC!BD172)","v":0.42930196675255594},{"$f":"IF(FC.Serv.GRC!BE172=0,0,AO172/FC.Serv.GRC!BE172)","v":0.36437984404103557},{"$f":"IF(FC.Serv.GRC!BF172=0,0,AP172/FC.Serv.GRC!BF172)","v":0.29762362934009634},{"$f":"IF(FC.Serv.GRC!BG172=0,0,AQ172/FC.Serv.GRC!BG172)","v":0.32116249170737993},{"$f":"IF(FC.Serv.GRC!BH172=0,0,AR172/FC.Serv.GRC!BH172)","v":0.45716776960458949}]
[167,"SG217","SG217: Prot Path PC rent 140Mb link per km national trunk","BTW","TI",0,"£",1515.4537855551696,2672.6705166096344,2707.9945666388089,3059.7337876770562,3001.5070167165131,null,null,null,0.50240323898725003,0.31647150083651276,0.324152343723347,0.28782484845928474,0.33055321535338472,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!173:173,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":7.1744445686133275E-4},{"$f":"IF($A175=0,0,X175*(1+INDEX(InputPriceChanges.Admin,$A175,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A175,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A175,Y$7))","v":7.1744445736519229E-4},{"$f":"IF($A175=0,0,Y175*(1+INDEX(InputPriceChanges.Admin,$A175,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A175,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A175,Z$7))","v":7.1744445826206211E-4},{"$f":"IF($A175=0,0,Z175*(1+INDEX(InputPriceChanges.Admin,$A175,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A175,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A175,AA$7))","v":7.1744445947132484E-4},{"$f":"IF($A175=0,0,AA175*(1+INDEX(InputPriceChanges.Admin,$A175,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A175,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A175,AB$7))","v":7.1744446079143661E-4},null,null,null,{"$f":"IF($A175=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A175,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A175,AF$7))","v":0},{"$f":"IF($A175=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A175,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A175,AG$7))","v":-4.3626852385580446E-4},{"$f":"IF($A175=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A175,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A175,AH$7))","v":-3.8176234344168661E-4},{"$f":"IF($A175=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A175,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A175,AI$7))","v":-4.3978131983595696E-4},{"$f":"IF($A175=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A175,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A175,AJ$7))","v":-3.1248973609334936E-4},null,null,null,7.1744445686133275E-4,2.8117593350938784E-4,3.356821148203755E-4,2.7766313963536787E-4,4.0495472469808725E-4,null,null,null,0.50312068344411132,0.31675267677002217,0.32448802583816738,0.28810251159892009,0.33095817007808281,null,null,"£",1517.6178916629799,2675.0451083990511,2710.7988818339732,3062.6854970047339,3005.1841083047293,null,null,null,{"$f":"IF(FC.Serv.GRC!BD175=0,0,AN175/FC.Serv.GRC!BD175)","v":0.3634236589951686},{"$f":"IF(FC.Serv.GRC!BE175=0,0,AO175/FC.Serv.GRC!BE175)","v":0.2844418570417685},{"$f":"IF(FC.Serv.GRC!BF175=0,0,AP175/FC.Serv.GRC!BF175)","v":0.33754114290959575},{"$f":"IF(FC.Serv.GRC!BG175=0,0,AQ175/FC.Serv.GRC!BG175)","v":0.31698846310718259},{"$f":"IF(FC.Serv.GRC!BH175=0,0,AR175/FC.Serv.GRC!BH175)","v":0.42616997225953029}]
[168,"SE770","SE770: PPCs 34 45Mb Link WECLA","BTW","TI",0,"£",1005.5147163685529,1102.8416470751681,607.82416157967009,-4.8758171078705352,-336.32531593526176,null,null,null,1.814954063045238E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!174:174,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":6.223626271169023E-5},{"$f":"IF($A176=0,0,X176*(1+INDEX(InputPriceChanges.Admin,$A176,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A176,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A176,Y$7))","v":6.2236262752120956E-5},{"$f":"IF($A176=0,0,Y176*(1+INDEX(InputPriceChanges.Admin,$A176,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A176,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A176,Z$7))","v":6.2236262824087667E-5},{"$f":"IF($A176=0,0,Z176*(1+INDEX(InputPriceChanges.Admin,$A176,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A176,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A176,AA$7))","v":6.2236262921121444E-5},{"$f":"IF($A176=0,0,AA176*(1+INDEX(InputPriceChanges.Admin,$A176,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A176,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A176,AB$7))","v":6.2236263027049975E-5},null,null,null,{"$f":"IF($A176=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A176,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A176,AF$7))","v":0},{"$f":"IF($A176=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A176,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A176,AG$7))","v":0},{"$f":"IF($A176=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A176,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A176,AH$7))","v":0},{"$f":"IF($A176=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A176,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A176,AI$7))","v":0},{"$f":"IF($A176=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A176,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A176,AJ$7))","v":0},null,null,null,6.223626271169023E-5,6.2236262752120956E-5,6.2236262824087667E-5,6.2236262921121444E-5,6.2236263027049975E-5,null,null,null,1.8211776893164069E-2,6.2236262752120956E-5,6.2236262824087667E-5,6.2236262921121444E-5,6.2236263027049975E-5,null,null,"£",1008.9627087625523,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD176=0,0,AN176/FC.Serv.GRC!BD176)","v":0.34678000657882696},{"$f":"IF(FC.Serv.GRC!BE176=0,0,AO176/FC.Serv.GRC!BE176)","v":0.3467800065788269},{"$f":"IF(FC.Serv.GRC!BF176=0,0,AP176/FC.Serv.GRC!BF176)","v":0.34678000657882696},{"$f":"IF(FC.Serv.GRC!BG176=0,0,AQ176/FC.Serv.GRC!BG176)","v":0.34678000657882696},{"$f":"IF(FC.Serv.GRC!BH176=0,0,AR176/FC.Serv.GRC!BH176)","v":0.34678000657882696}]
[171,"SE774","SE774: PPCs 140 155Mb Dist WECLA","BTW","TI",0,"£",{"$f":"IF($A179=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A179)))","v":1459.2968660372558},2064.714683919904,2651.0968446271618,2840.9368350496211,3300.8084567978908,null,null,null,1.488482803358001E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!177:177,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":4.1203905158897888E-7},{"$f":"IF($A179=0,0,X179*(1+INDEX(InputPriceChanges.Admin,$A179,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A179,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A179,Y$7))","v":4.1203905183493274E-7},{"$f":"IF($A179=0,0,Y179*(1+INDEX(InputPriceChanges.Admin,$A179,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A179,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A179,Z$7))","v":4.1203905227273072E-7},{"$f":"IF($A179=0,0,Z179*(1+INDEX(InputPriceChanges.Admin,$A179,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A179,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A179,AA$7))","v":4.1203905286302009E-7},{"$f":"IF($A179=0,0,AA179*(1+INDEX(InputPriceChanges.Admin,$A179,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A179,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A179,AB$7))","v":4.1203905350741946E-7},null,null,null,{"$f":"IF($A179=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A179,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A179,AF$7))","v":0},{"$f":"IF($A179=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A179,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A179,AG$7))","v":0},{"$f":"IF($A179=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A179,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A179,AH$7))","v":0},{"$f":"IF($A179=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A179,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A179,AI$7))","v":0},{"$f":"IF($A179=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A179,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A179,AJ$7))","v":0},null,null,null,4.1203905158897888E-7,4.1203905183493274E-7,4.1203905227273072E-7,4.1203905286302009E-7,4.1203905350741946E-7,null,null,null,1.4888948424095899E-3,4.1203905183493274E-7,4.1203905227273072E-7,4.1203905286302009E-7,4.1203905350741946E-7,null,null,"£",1459.7008258917549,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD179=0,0,AN179/FC.Serv.GRC!BD179)","v":0.26637440050151717},{"$f":"IF(FC.Serv.GRC!BE179=0,0,AO179/FC.Serv.GRC!BE179)","v":0.26637440050151712},{"$f":"IF(FC.Serv.GRC!BF179=0,0,AP179/FC.Serv.GRC!BF179)","v":0.26637440050151717},{"$f":"IF(FC.Serv.GRC!BG179=0,0,AQ179/FC.Serv.GRC!BG179)","v":0.26637440050151717},{"$f":"IF(FC.Serv.GRC!BH179=0,0,AR179/FC.Serv.GRC!BH179)","v":0.26637440050151728}]
[172,"SG210","SG210: PPCs 34 45Mbit national Trunk WECLA","BTW","TI",0,"£",48.797263105470478,139.98273151021118,142.9294176521627,145.20732930166352,149.32533398675542,null,null,null,8.9050125441173078E-2,4.9635440989104412E-2,5.8031100115250749E-2,4.1079644751836189E-2,5.4314539984345732E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!178:178,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":4.8659942510151429E-3},{"$f":"IF($A180=0,0,X180*(1+INDEX(InputPriceChanges.Admin,$A180,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A180,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A180,Y$7))","v":4.8659942543979578E-3},{"$f":"IF($A180=0,0,Y180*(1+INDEX(InputPriceChanges.Admin,$A180,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A180,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A180,Z$7))","v":4.8659942604193677E-3},{"$f":"IF($A180=0,0,Z180*(1+INDEX(InputPriceChanges.Admin,$A180,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A180,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A180,AA$7))","v":4.8659942685381225E-3},{"$f":"IF($A180=0,0,AA180*(1+INDEX(InputPriceChanges.Admin,$A180,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A180,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A180,AB$7))","v":4.8659942774010962E-3},null,null,null,{"$f":"IF($A180=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A180,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A180,AF$7))","v":0},{"$f":"IF($A180=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A180,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A180,AG$7))","v":-3.4227857145761706E-3},{"$f":"IF($A180=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A180,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A180,AH$7))","v":-2.8068328462128762E-3},{"$f":"IF($A180=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A180,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A180,AI$7))","v":-3.0584932681112795E-3},{"$f":"IF($A180=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A180,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A180,AJ$7))","v":-2.2637389714705945E-3},null,null,null,4.8659942510151429E-3,1.4432085398217872E-3,2.0591614142064915E-3,1.807501000426843E-3,2.6022553059305018E-3,null,null,null,9.3916119692188216E-2,5.1078649528926198E-2,6.0090261529457241E-2,4.2887145752263031E-2,5.6916795290276233E-2,null,null,"£",51.463707431743224,144.05289326393597,148.00109027597688,151.59643988350066,156.47963636672353,null,null,null,{"$f":"IF(FC.Serv.GRC!BD180=0,0,AN180/FC.Serv.GRC!BD180)","v":0.38825894745204503},{"$f":"IF(FC.Serv.GRC!BE180=0,0,AO180/FC.Serv.GRC!BE180)","v":0.30794326781803349},{"$f":"IF(FC.Serv.GRC!BF180=0,0,AP180/FC.Serv.GRC!BF180)","v":0.41506510504331728},{"$f":"IF(FC.Serv.GRC!BG180=0,0,AQ180/FC.Serv.GRC!BG180)","v":0.41994925704505814},{"$f":"IF(FC.Serv.GRC!BH180=0,0,AR180/FC.Serv.GRC!BH180)","v":0.54952820592314922}]
[175,"SO770","SO770: PCs 34 45Mb Link WECLA","BTW","TI",0,"£",510.99207241575181,560.32315698820594,308.62713303686763,-2.4579832172808929,-171.11039824080501,null,null,null,0.15983832025164718,6.8050689721257038E-2,2.8383996026160558E-2,-1.575745315242536E-4,-1.2586768345312247E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!181:181,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.1377635693826205E-2},{"$f":"IF($A183=0,0,X183*(1+INDEX(InputPriceChanges.Admin,$A183,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A183,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A183,Y$7))","v":1.137763570234855E-2},{"$f":"IF($A183=0,0,Y183*(1+INDEX(InputPriceChanges.Admin,$A183,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A183,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A183,Z$7))","v":1.137763571751832E-2},{"$f":"IF($A183=0,0,Z183*(1+INDEX(InputPriceChanges.Admin,$A183,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A183,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A183,AA$7))","v":1.1377635737971941E-2},{"$f":"IF($A183=0,0,AA183*(1+INDEX(InputPriceChanges.Admin,$A183,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A183,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A183,AB$7))","v":1.1377635760300479E-2},null,null,null,{"$f":"IF($A183=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A183,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A183,AF$7))","v":0},{"$f":"IF($A183=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A183,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A183,AG$7))","v":-5.8812345217115515E-3},{"$f":"IF($A183=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A183,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A183,AH$7))","v":-7.0726956444420548E-3},{"$f":"IF($A183=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A183,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A183,AI$7))","v":-8.10874673964543E-3},{"$f":"IF($A183=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A183,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A183,AJ$7))","v":-6.9239117958786031E-3},null,null,null,1.1377635693826205E-2,5.4964011806369981E-3,4.3049400730762648E-3,3.268888998326511E-3,4.4537239644218763E-3,null,null,null,0.1712159559454734,7.3547090901894041E-2,3.2688936099236822E-2,3.1113144668022574E-3,-8.1330443808903703E-3,null,null,"£",547.36558806097628,605.58002174921376,355.4359513380154,48.53296195207853,-110.56439784582125,null,null,null,{"$f":"IF(FC.Serv.GRC!BD183=0,0,AN183/FC.Serv.GRC!BD183)","v":0.45608107917462426},{"$f":"IF(FC.Serv.GRC!BE183=0,0,AO183/FC.Serv.GRC!BE183)","v":0.41951480582079237},{"$f":"IF(FC.Serv.GRC!BF183=0,0,AP183/FC.Serv.GRC!BF183)","v":0.38174675948183068},{"$f":"IF(FC.Serv.GRC!BG183=0,0,AQ183/FC.Serv.GRC!BG183)","v":0.3422087779105491},{"$f":"IF(FC.Serv.GRC!BH183=0,0,AR183/FC.Serv.GRC!BH183)","v":0.43933536363149661}]
[176,"SO771","SO771: PPCs 34 45Mb Dist WECLA","BTW","TI",0,"£",601.89536802205043,659.26078142299525,404.20479288085585,379.02750205551331,-126.13989265352555,null,null,null,0.76555071858724588,0.31298764225672371,0.15263804170817907,8.8733664734929871E-2,-2.8339279368300569E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!182:182,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":3.9541486748231715E-3},{"$f":"IF($A184=0,0,X184*(1+INDEX(InputPriceChanges.Admin,$A184,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A184,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A184,Y$7))","v":3.9541486776443289E-3},{"$f":"IF($A184=0,0,Y184*(1+INDEX(InputPriceChanges.Admin,$A184,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A184,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A184,Z$7))","v":3.9541486826659891E-3},{"$f":"IF($A184=0,0,Z184*(1+INDEX(InputPriceChanges.Admin,$A184,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A184,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A184,AA$7))","v":3.9541486894367666E-3},{"$f":"IF($A184=0,0,AA184*(1+INDEX(InputPriceChanges.Admin,$A184,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A184,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A184,AB$7))","v":3.9541486968281995E-3},null,null,null,{"$f":"IF($A184=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A184,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A184,AF$7))","v":0},{"$f":"IF($A184=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A184,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A184,AG$7))","v":-2.3378102974913632E-3},{"$f":"IF($A184=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A184,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A184,AH$7))","v":-2.8343736850108638E-3},{"$f":"IF($A184=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A184,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A184,AI$7))","v":-3.4519126207115869E-3},{"$f":"IF($A184=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A184,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A184,AJ$7))","v":-3.2215932901228711E-3},null,null,null,3.9541486748231715E-3,1.6163383801529657E-3,1.1197749976551252E-3,5.0223606872517972E-4,7.3255540670532845E-4,null,null,null,0.76950486726206901,0.31460398063687667,0.15375781670583419,8.9235900803655052E-2,-2.7606723961595241E-2,null,null,"£",605.00421987740322,662.66535195447193,407.17009835736144,381.17281277991253,-122.87924303842169,null,null,null,{"$f":"IF(FC.Serv.GRC!BD184=0,0,AN184/FC.Serv.GRC!BD184)","v":0.3224997729212436},{"$f":"IF(FC.Serv.GRC!BE184=0,0,AO184/FC.Serv.GRC!BE184)","v":0.25697028970892472},{"$f":"IF(FC.Serv.GRC!BF184=0,0,AP184/FC.Serv.GRC!BF184)","v":0.2013101481536147},{"$f":"IF(FC.Serv.GRC!BG184=0,0,AQ184/FC.Serv.GRC!BG184)","v":0.11192051552824121},{"$f":"IF(FC.Serv.GRC!BH184=0,0,AR184/FC.Serv.GRC!BH184)","v":0.16586031428579986}]
[179,"SO772","SO772: PPCs 34 45Mb Local Ends WECLA","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!185:185,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":7.8553466516409522E-3},{"$f":"IF($A187=0,0,X187*(1+INDEX(InputPriceChanges.Admin,$A187,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A187,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A187,Y$7))","v":7.8553466577072177E-3},{"$f":"IF($A187=0,0,Y187*(1+INDEX(InputPriceChanges.Admin,$A187,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A187,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A187,Z$7))","v":7.8553466685051705E-3},{"$f":"IF($A187=0,0,Z187*(1+INDEX(InputPriceChanges.Admin,$A187,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A187,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A187,AA$7))","v":7.8553466830642085E-3},{"$f":"IF($A187=0,0,AA187*(1+INDEX(InputPriceChanges.Admin,$A187,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A187,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A187,AB$7))","v":7.8553466989578248E-3},null,null,null,{"$f":"IF($A187=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A187,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A187,AF$7))","v":0},{"$f":"IF($A187=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A187,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A187,AG$7))","v":-3.475294959628982E-3},{"$f":"IF($A187=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A187,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A187,AH$7))","v":-3.9377464793116379E-3},{"$f":"IF($A187=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A187,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A187,AI$7))","v":-2.8137188532448682E-3},{"$f":"IF($A187=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A187,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A187,AJ$7))","v":-4.4534504959836147E-3},null,null,null,7.8553466516409522E-3,4.3800516980782352E-3,3.9176001891935326E-3,5.0416278298193399E-3,3.4018962029742101E-3,null,null,null,7.8553466516409522E-3,4.3800516980782352E-3,3.9176001891935326E-3,5.0416278298193399E-3,3.4018962029742101E-3,null,null,"£",25.44159428566185,24.902472703492393,25.331395457287488,30.061249724886942,30.519987342561237,null,null,null,{"$f":"IF(FC.Serv.GRC!BD187=0,0,AN187/FC.Serv.GRC!BD187)","v":0.40878352851618355},{"$f":"IF(FC.Serv.GRC!BE187=0,0,AO187/FC.Serv.GRC!BE187)","v":0.34245406713674531},{"$f":"IF(FC.Serv.GRC!BF187=0,0,AP187/FC.Serv.GRC!BF187)","v":0.33303828316551903},{"$f":"IF(FC.Serv.GRC!BG187=0,0,AQ187/FC.Serv.GRC!BG187)","v":0.40675525584803635},{"$f":"IF(FC.Serv.GRC!BH187=0,0,AR187/FC.Serv.GRC!BH187)","v":0.35163896579742121}]
[180,"SO775","SO775: PPCs 140 155Mb Local Ends WECLA","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!186:186,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":6.7767991420617124E-2},{"$f":"IF($A188=0,0,X188*(1+INDEX(InputPriceChanges.Admin,$A188,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A188,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A188,Y$7))","v":6.7767991460454216E-2},{"$f":"IF($A188=0,0,Y188*(1+INDEX(InputPriceChanges.Admin,$A188,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A188,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A188,Z$7))","v":6.7767991531364258E-2},{"$f":"IF($A188=0,0,Z188*(1+INDEX(InputPriceChanges.Admin,$A188,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A188,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A188,AA$7))","v":6.7767991626973306E-2},{"$f":"IF($A188=0,0,AA188*(1+INDEX(InputPriceChanges.Admin,$A188,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A188,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A188,AB$7))","v":6.7767991731346511E-2},null,null,null,{"$f":"IF($A188=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A188,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A188,AF$7))","v":0},{"$f":"IF($A188=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A188,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A188,AG$7))","v":-3.5788277483159679E-2},{"$f":"IF($A188=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A188,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A188,AH$7))","v":-3.1120630545818387E-2},{"$f":"IF($A188=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A188,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A188,AI$7))","v":-3.5249731978051264E-2},{"$f":"IF($A188=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A188,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A188,AJ$7))","v":-3.7624971257615082E-2},null,null,null,6.7767991420617124E-2,3.1979713977294537E-2,3.6647360985545871E-2,3.2518259648922042E-2,3.0143020473731429E-2,null,null,null,6.7767991420617124E-2,3.1979713977294537E-2,3.6647360985545871E-2,3.2518259648922042E-2,3.0143020473731429E-2,null,null,"£",189.31721818252635,220.04857269589422,246.79787341655413,263.96003167344003,298.38967641943441,null,null,null,{"$f":"IF(FC.Serv.GRC!BD188=0,0,AN188/FC.Serv.GRC!BD188)","v":0.43630723678630684},{"$f":"IF(FC.Serv.GRC!BE188=0,0,AO188/FC.Serv.GRC!BE188)","v":0.38243044881566923},{"$f":"IF(FC.Serv.GRC!BF188=0,0,AP188/FC.Serv.GRC!BF188)","v":0.43273253546789553},{"$f":"IF(FC.Serv.GRC!BG188=0,0,AQ188/FC.Serv.GRC!BG188)","v":0.42698502169808245},{"$f":"IF(FC.Serv.GRC!BH188=0,0,AR188/FC.Serv.GRC!BH188)","v":0.43888824244225333}]
[184,"SD319","SD319: EBD ONBS Rentals AISBO   Internal   Non WECLA","OR","AI","Ethernet","£",18632.018791830556,18408.490594242616,18962.184568334393,19156.72339949361,19950.192087735209,null,null,null,75.989317325897844,49.002820242920343,24.800772992757825,15.972978439072527,18.057065713245272,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!190:190,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":4.8374778844557473E-2},{"$f":"IF($A192=0,0,X192*(1+INDEX(InputPriceChanges.Admin,$A192,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A192,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A192,Y$7))","v":4.7928977884930148E-2},{"$f":"IF($A192=0,0,Y192*(1+INDEX(InputPriceChanges.Admin,$A192,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A192,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A192,Z$7))","v":4.7097844552708906E-2},{"$f":"IF($A192=0,0,Z192*(1+INDEX(InputPriceChanges.Admin,$A192,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A192,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A192,AA$7))","v":4.5939428760157358E-2},{"$f":"IF($A192=0,0,AA192*(1+INDEX(InputPriceChanges.Admin,$A192,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A192,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A192,AB$7))","v":4.4509457827099891E-2},null,null,null,{"$f":"IF($A192=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A192,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A192,AF$7))","v":0},{"$f":"IF($A192=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A192,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A192,AG$7))","v":-1.6061745728602729E-2},{"$f":"IF($A192=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A192,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A192,AH$7))","v":-2.9167195324145311E-2},{"$f":"IF($A192=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A192,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A192,AI$7))","v":-3.532370844480006E-2},{"$f":"IF($A192=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A192,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A192,AJ$7))","v":-3.0183830067476144E-2},null,null,null,4.8374778844557473E-2,3.1867232156327419E-2,1.7930649228563595E-2,1.0615720315357298E-2,1.4325627759623746E-2,null,null,null,76.037692104742405,49.034687475076673,24.818703641986389,15.983594159387884,18.071391341004897,null,null,"£",18643.879929951025,18420.461897945261,18975.893991028657,19169.455052425052,19966.01963303634,null,null,null,{"$f":"IF(FC.Serv.GRC!BD192=0,0,AN192/FC.Serv.GRC!BD192)","v":0.34581463440849369},{"$f":"IF(FC.Serv.GRC!BE192=0,0,AO192/FC.Serv.GRC!BE192)","v":0.28790765932301116},{"$f":"IF(FC.Serv.GRC!BF192=0,0,AP192/FC.Serv.GRC!BF192)","v":0.21908512003372149},{"$f":"IF(FC.Serv.GRC!BG192=0,0,AQ192/FC.Serv.GRC!BG192)","v":0.15063497967520328},{"$f":"IF(FC.Serv.GRC!BH192=0,0,AR192/FC.Serv.GRC!BH192)","v":0.2043750663037433}]
[185,"SD111","SD111: BES 1Gb Rentals   External   Non WECLA","OR","AI","Ethernet","£",5079.0987019083977,5352.2554165511829,7122.1370499693421,7791.6839267900086,7641.2962343002673,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!191:191,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":3.0620476899492967E-2},{"$f":"IF($A193=0,0,X193*(1+INDEX(InputPriceChanges.Admin,$A193,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A193,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A193,Y$7))","v":3.0404526553033412E-2},{"$f":"IF($A193=0,0,Y193*(1+INDEX(InputPriceChanges.Admin,$A193,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A193,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A193,Z$7))","v":2.9997565197318669E-2},{"$f":"IF($A193=0,0,Z193*(1+INDEX(InputPriceChanges.Admin,$A193,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A193,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A193,AA$7))","v":2.9423534642006491E-2},{"$f":"IF($A193=0,0,AA193*(1+INDEX(InputPriceChanges.Admin,$A193,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A193,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A193,AB$7))","v":2.8705418674554863E-2},null,null,null,{"$f":"IF($A193=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A193,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A193,AF$7))","v":0},{"$f":"IF($A193=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A193,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A193,AG$7))","v":-9.8973105170298992E-3},{"$f":"IF($A193=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A193,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A193,AH$7))","v":-1.4535052401302114E-2},{"$f":"IF($A193=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A193,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A193,AI$7))","v":-1.8293808840880301E-2},{"$f":"IF($A193=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A193,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A193,AJ$7))","v":-2.2090190562722926E-2},null,null,null,3.0620476899492967E-2,2.0507216036003514E-2,1.5462512796016554E-2,1.112972580112619E-2,6.6152281118319368E-3,null,null,null,3.0620476899492967E-2,2.0507216036003514E-2,1.5462512796016554E-2,1.112972580112619E-2,6.6152281118319368E-3,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD193=0,0,AN193/FC.Serv.GRC!BD193)","v":0.37015099286423725},{"$f":"IF(FC.Serv.GRC!BE193=0,0,AO193/FC.Serv.GRC!BE193)","v":0.324379146381645},{"$f":"IF(FC.Serv.GRC!BF193=0,0,AP193/FC.Serv.GRC!BF193)","v":0.2758384386984078},{"$f":"IF(FC.Serv.GRC!BG193=0,0,AQ193/FC.Serv.GRC!BG193)","v":0.22384636906048871},{"$f":"IF(FC.Serv.GRC!BH193=0,0,AR193/FC.Serv.GRC!BH193)","v":0.16382058241749201}]
[188,"SD160","SD160: BES 1Gb Rentals   Internal   Non WECLA","OR","AI","Ethernet","£",4669.4360671005998,4914.7890332834631,6490.0090627813888,7075.4353879409991,6924.9361314225307,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!194:194,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.1123970213252469E-3},{"$f":"IF($A196=0,0,X196*(1+INDEX(InputPriceChanges.Admin,$A196,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A196,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A196,Y$7))","v":2.0910867168378033E-3},{"$f":"IF($A196=0,0,Y196*(1+INDEX(InputPriceChanges.Admin,$A196,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A196,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A196,Z$7))","v":2.0512423633219307E-3},{"$f":"IF($A196=0,0,Z196*(1+INDEX(InputPriceChanges.Admin,$A196,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A196,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A196,AA$7))","v":1.9955291689855437E-3},{"$f":"IF($A196=0,0,AA196*(1+INDEX(InputPriceChanges.Admin,$A196,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A196,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A196,AB$7))","v":1.9265057050306673E-3},null,null,null,{"$f":"IF($A196=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A196,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A196,AF$7))","v":0},{"$f":"IF($A196=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A196,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A196,AG$7))","v":4.8509410797196962E-4},{"$f":"IF($A196=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A196,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A196,AH$7))","v":1.1155240183372413E-3},{"$f":"IF($A196=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A196,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A196,AI$7))","v":1.6566498135091524E-4},{"$f":"IF($A196=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A196,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A196,AJ$7))","v":-6.7296712140210019E-4},null,null,null,2.1123970213252469E-3,2.576180824809773E-3,3.1667663816591718E-3,2.161194150336459E-3,1.2535385836285671E-3,null,null,null,2.1123970213252469E-3,2.576180824809773E-3,3.1667663816591718E-3,2.161194150336459E-3,1.2535385836285671E-3,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD196=0,0,AN196/FC.Serv.GRC!BD196)","v":0.30112896338168105},{"$f":"IF(FC.Serv.GRC!BE196=0,0,AO196/FC.Serv.GRC!BE196)","v":0.34255088500938297},{"$f":"IF(FC.Serv.GRC!BF196=0,0,AP196/FC.Serv.GRC!BF196)","v":0.38571446321938024},{"$f":"IF(FC.Serv.GRC!BG196=0,0,AQ196/FC.Serv.GRC!BG196)","v":0.32882141738940884},{"$f":"IF(FC.Serv.GRC!BH196=0,0,AR196/FC.Serv.GRC!BH196)","v":0.26085991292106409}]
[189,"SD103","SD103: WES 10Mb Rentals   External   Non WECLA","OR","AI","Ethernet","£",3912.7725573233452,4899.3949744126112,7232.1384722258081,13002.82482409381,46691.150263466378,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!195:195,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":4.7708198807900663E-2},{"$f":"IF($A197=0,0,X197*(1+INDEX(InputPriceChanges.Admin,$A197,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A197,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A197,Y$7))","v":4.7334337769095618E-2},{"$f":"IF($A197=0,0,Y197*(1+INDEX(InputPriceChanges.Admin,$A197,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A197,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A197,Z$7))","v":4.663522464672757E-2},{"$f":"IF($A197=0,0,Z197*(1+INDEX(InputPriceChanges.Admin,$A197,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A197,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A197,AA$7))","v":4.5657524112689946E-2},{"$f":"IF($A197=0,0,AA197*(1+INDEX(InputPriceChanges.Admin,$A197,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A197,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A197,AB$7))","v":4.4446033666077307E-2},null,null,null,{"$f":"IF($A197=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A197,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A197,AF$7))","v":0},{"$f":"IF($A197=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A197,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A197,AG$7))","v":-1.6081143309339862E-2},{"$f":"IF($A197=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A197,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A197,AH$7))","v":-2.533417564508374E-2},{"$f":"IF($A197=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A197,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A197,AI$7))","v":-3.2967770889181659E-2},{"$f":"IF($A197=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A197,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A197,AJ$7))","v":-3.9649734236613512E-2},null,null,null,4.7708198807900663E-2,3.1253194459755759E-2,2.130104900164383E-2,1.2689753223508286E-2,4.7962994294637948E-3,null,null,null,4.7708198807900663E-2,3.1253194459755759E-2,2.130104900164383E-2,1.2689753223508286E-2,4.7962994294637948E-3,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD197=0,0,AN197/FC.Serv.GRC!BD197)","v":0.38673063227935672},{"$f":"IF(FC.Serv.GRC!BE197=0,0,AO197/FC.Serv.GRC!BE197)","v":0.33555262251080892},{"$f":"IF(FC.Serv.GRC!BF197=0,0,AP197/FC.Serv.GRC!BF197)","v":0.27964194674881232},{"$f":"IF(FC.Serv.GRC!BG197=0,0,AQ197/FC.Serv.GRC!BG197)","v":0.21484389871039675},{"$f":"IF(FC.Serv.GRC!BH197=0,0,AR197/FC.Serv.GRC!BH197)","v":0.12479677583377544}]
[192,"SD106","SD106: WES Other Bandwidth Rentals   External   Non WECLA","OR","AI","Ethernet","£",1924.7415710209316,2326.5163762898346,3257.7803707349171,5533.7596518540886,18967.453707727873,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!198:198,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":5.7204569338010214E-3},{"$f":"IF($A200=0,0,X200*(1+INDEX(InputPriceChanges.Admin,$A200,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A200,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A200,Y$7))","v":5.6507503039352853E-3},{"$f":"IF($A200=0,0,Y200*(1+INDEX(InputPriceChanges.Admin,$A200,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A200,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A200,Z$7))","v":5.5223388725714742E-3},{"$f":"IF($A200=0,0,Z200*(1+INDEX(InputPriceChanges.Admin,$A200,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A200,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A200,AA$7))","v":5.3457844035471169E-3},{"$f":"IF($A200=0,0,AA200*(1+INDEX(InputPriceChanges.Admin,$A200,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A200,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A200,AB$7))","v":5.1312261002268381E-3},null,null,null,{"$f":"IF($A200=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A200,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A200,AF$7))","v":0},{"$f":"IF($A200=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A200,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A200,AG$7))","v":-1.7594775886211388E-3},{"$f":"IF($A200=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A200,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A200,AH$7))","v":-4.1975421610936734E-3},{"$f":"IF($A200=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A200,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A200,AI$7))","v":-4.8788270956077497E-3},{"$f":"IF($A200=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A200,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A200,AJ$7))","v":-5.3234296253589506E-3},null,null,null,5.7204569338010214E-3,3.8912727153141468E-3,1.3247967114778008E-3,4.669573079393672E-4,-1.9220352513211244E-4,null,null,null,5.7204569338010214E-3,3.8912727153141468E-3,1.3247967114778008E-3,4.669573079393672E-4,-1.9220352513211244E-4,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD200=0,0,AN200/FC.Serv.GRC!BD200)","v":0.30954363584309069},{"$f":"IF(FC.Serv.GRC!BE200=0,0,AO200/FC.Serv.GRC!BE200)","v":0.23990770786845034},{"$f":"IF(FC.Serv.GRC!BF200=0,0,AP200/FC.Serv.GRC!BF200)","v":0.1405000318113272},{"$f":"IF(FC.Serv.GRC!BG200=0,0,AQ200/FC.Serv.GRC!BG200)","v":5.9387624452284779E-2},{"$f":"IF(FC.Serv.GRC!BH200=0,0,AR200/FC.Serv.GRC!BH200)","v":-3.0344153870514617E-2}]
[193,"SD116","SD116: WES 10Mb Rentals   Internal   Non WECLA","OR","AI","Ethernet","£",3961.9979501870639,4963.7443665535066,7332.7898270556843,13194.117527487097,47407.277197950738,null,null,null,{"$f":"IF($A201=0,0,H201*INDEX(MEAServVolFC,$A201,P$7)/million)","v":0},{"$f":"IF($A201=0,0,I201*INDEX(MEAServVolFC,$A201,Q$7)/million)","v":0},{"$f":"IF($A201=0,0,J201*INDEX(MEAServVolFC,$A201,R$7)/million)","v":0},{"$f":"IF($A201=0,0,K201*INDEX(MEAServVolFC,$A201,S$7)/million)","v":0},{"$f":"IF($A201=0,0,L201*INDEX(MEAServVolFC,$A201,T$7)/million)","v":0},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!199:199,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":4.8615393977157487E-2},{"$f":"IF($A201=0,0,X201*(1+INDEX(InputPriceChanges.Admin,$A201,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A201,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A201,Y$7))","v":4.8231147791393862E-2},{"$f":"IF($A201=0,0,Y201*(1+INDEX(InputPriceChanges.Admin,$A201,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A201,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A201,Z$7))","v":4.7518868553671004E-2},{"$f":"IF($A201=0,0,Z201*(1+INDEX(InputPriceChanges.Admin,$A201,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A201,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A201,AA$7))","v":4.6532520934941889E-2},{"$f":"IF($A201=0,0,AA201*(1+INDEX(InputPriceChanges.Admin,$A201,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A201,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A201,AB$7))","v":4.532391054969491E-2},null,null,null,{"$f":"IF($A201=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A201,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A201,AF$7))","v":0},{"$f":"IF($A201=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A201,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A201,AG$7))","v":-1.3260410815738165E-2},{"$f":"IF($A201=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A201,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A201,AH$7))","v":-2.4298862695980535E-2},{"$f":"IF($A201=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A201,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A201,AI$7))","v":-3.2586740956421445E-2},{"$f":"IF($A201=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A201,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A201,AJ$7))","v":-3.7858469360904444E-2},null,null,null,{"$f":"X201+AF201","v":4.8615393977157487E-2},{"$f":"Y201+AG201","v":3.4970736975655697E-2},{"$f":"Z201+AH201","v":2.3220005857690469E-2},{"$f":"AA201+AI201","v":1.3945779978520444E-2},{"$f":"AB201+AJ201","v":7.4654411887904656E-3},null,null,null,{"$f":"P201+AN201","v":4.8615393977157487E-2},{"$f":"Q201+AO201","v":3.4970736975655697E-2},{"$f":"R201+AP201","v":2.3220005857690469E-2},{"$f":"S201+AQ201","v":1.3945779978520444E-2},{"$f":"T201+AR201","v":7.4654411887904656E-3},null,null,"£",{"$f":"IF($A201=0,0,IF(INDEX(MEAServVolFC,$A201,BD$7)=0,0,AV201/INDEX(MEAServVolFC,$A201,BD$7)))*million","v":0},{"$f":"IF($A201=0,0,IF(INDEX(MEAServVolFC,$A201,BE$7)=0,0,AW201/INDEX(MEAServVolFC,$A201,BE$7)))*million","v":0},{"$f":"IF($A201=0,0,IF(INDEX(MEAServVolFC,$A201,BF$7)=0,0,AX201/INDEX(MEAServVolFC,$A201,BF$7)))*million","v":0},{"$f":"IF($A201=0,0,IF(INDEX(MEAServVolFC,$A201,BG$7)=0,0,AY201/INDEX(MEAServVolFC,$A201,BG$7)))*million","v":0},{"$f":"IF($A201=0,0,IF(INDEX(MEAServVolFC,$A201,BH$7)=0,0,AZ201/INDEX(MEAServVolFC,$A201,BH$7)))*million","v":0},null,null,null,{"$f":"IF(FC.Serv.GRC!BD201=0,0,AN201/FC.Serv.GRC!BD201)","v":0.43953503068528765},{"$f":"IF(FC.Serv.GRC!BE201=0,0,AO201/FC.Serv.GRC!BE201)","v":0.38936642059313981},{"$f":"IF(FC.Serv.GRC!BF201=0,0,AP201/FC.Serv.GRC!BF201)","v":0.33665296800367889},{"$f":"IF(FC.Serv.GRC!BG201=0,0,AQ201/FC.Serv.GRC!BG201)","v":0.27858429611234808},{"$f":"IF(FC.Serv.GRC!BH201=0,0,AR201/FC.Serv.GRC!BH201)","v":0.21092283775521378}]
[196,"SD119","SD119: WES Other Bandwidth Rentals   Internal   Non WECLA","OR","AI","Ethernet","£",2689.5953586950636,3397.6680588262407,5071.6200481267215,9215.7197685305564,33405.047717643269,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!202:202,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.5994901892551402E-2},{"$f":"IF($A204=0,0,X204*(1+INDEX(InputPriceChanges.Admin,$A204,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A204,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A204,Y$7))","v":2.5741347914684194E-2},{"$f":"IF($A204=0,0,Y204*(1+INDEX(InputPriceChanges.Admin,$A204,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A204,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A204,Z$7))","v":2.5270496740587255E-2},{"$f":"IF($A204=0,0,Z204*(1+INDEX(InputPriceChanges.Admin,$A204,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A204,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A204,AA$7))","v":2.4617154924631613E-2},{"$f":"IF($A204=0,0,AA204*(1+INDEX(InputPriceChanges.Admin,$A204,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A204,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A204,AB$7))","v":2.3814736369294633E-2},null,null,null,{"$f":"IF($A204=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A204,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A204,AF$7))","v":0},{"$f":"IF($A204=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A204,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A204,AG$7))","v":-1.4806260611518544E-2},{"$f":"IF($A204=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A204,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A204,AH$7))","v":-2.3098003602549957E-2},{"$f":"IF($A204=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A204,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A204,AI$7))","v":-2.2138238055391484E-2},{"$f":"IF($A204=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A204,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A204,AJ$7))","v":-1.9432403991289059E-2},null,null,null,2.5994901892551402E-2,1.093508730316565E-2,2.1724931380372979E-3,2.4789168692401289E-3,4.382332378005574E-3,null,null,null,2.5994901892551402E-2,1.093508730316565E-2,2.1724931380372979E-3,2.4789168692401289E-3,4.382332378005574E-3,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD204=0,0,AN204/FC.Serv.GRC!BD204)","v":0.34717187585544801},{"$f":"IF(FC.Serv.GRC!BE204=0,0,AO204/FC.Serv.GRC!BE204)","v":0.27217093505777812},{"$f":"IF(FC.Serv.GRC!BF204=0,0,AP204/FC.Serv.GRC!BF204)","v":0.12721493317518323},{"$f":"IF(FC.Serv.GRC!BG204=0,0,AQ204/FC.Serv.GRC!BG204)","v":0.17057371196198795},{"$f":"IF(FC.Serv.GRC!BH204=0,0,AR204/FC.Serv.GRC!BH204)","v":0.32491340163872218}]
[197,"SD114","SD114: Ethernet Main Link Rentals   Internal   Non WECLA","OR","AI","Ethernet","£",1228.3516591314897,1413.599826858705,1349.6754937105852,1303.3459111119178,1466.0701775525229,null,null,null,376.73564677013576,398.28429954092832,348.05567051701354,352.66810815076678,375.64548409842428,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!203:203,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":9.6750245504549776E-2},{"$f":"IF($A205=0,0,X205*(1+INDEX(InputPriceChanges.Admin,$A205,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A205,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A205,Y$7))","v":9.5710210782972135E-2},{"$f":"IF($A205=0,0,Y205*(1+INDEX(InputPriceChanges.Admin,$A205,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A205,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A205,Z$7))","v":9.3764894340795102E-2},{"$f":"IF($A205=0,0,Z205*(1+INDEX(InputPriceChanges.Admin,$A205,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A205,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A205,AA$7))","v":9.1043659263373836E-2},{"$f":"IF($A205=0,0,AA205*(1+INDEX(InputPriceChanges.Admin,$A205,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A205,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A205,AB$7))","v":8.7670691979418736E-2},null,null,null,{"$f":"IF($A205=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A205,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A205,AF$7))","v":0},{"$f":"IF($A205=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A205,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A205,AG$7))","v":-1.1099191668376281E-2},{"$f":"IF($A205=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A205,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A205,AH$7))","v":-2.0724476285938809E-2},{"$f":"IF($A205=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A205,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A205,AI$7))","v":-1.3149205618917584E-2},{"$f":"IF($A205=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A205,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A205,AJ$7))","v":-1.7990922553476604E-2},null,null,null,9.6750245504549776E-2,8.4611019114595856E-2,7.3040418054856296E-2,7.7894453644456255E-2,6.9679769425942131E-2,null,null,null,376.83239701564031,398.36891056004293,348.1287109350684,352.74600260441122,375.71516386785021,null,null,"£",1228.667114612291,1413.900130240256,1349.9587267409581,1303.6337835203078,1466.3421239388326,null,null,null,{"$f":"IF(FC.Serv.GRC!BD205=0,0,AN205/FC.Serv.GRC!BD205)","v":0.28073799856619031},{"$f":"IF(FC.Serv.GRC!BE205=0,0,AO205/FC.Serv.GRC!BE205)","v":0.25531251292708862},{"$f":"IF(FC.Serv.GRC!BF205=0,0,AP205/FC.Serv.GRC!BF205)","v":0.22996873879066376},{"$f":"IF(FC.Serv.GRC!BG205=0,0,AQ205/FC.Serv.GRC!BG205)","v":0.24305625326938751},{"$f":"IF(FC.Serv.GRC!BH205=0,0,AR205/FC.Serv.GRC!BH205)","v":0.22523427792063291}]
[200,"SD125","SD125: EAD Other 100Mb Rental   External   Non WECLA","OR","AI","Ethernet","£",5420.7351716048843,5311.3667038751137,5291.723653367083,5132.8262414068122,4911.5866862372286,null,null,null,87.6546573112456,77.596595708162653,73.232985908620719,89.652258099892833,61.700637099455264,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!206:206,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":7.9287590291425097E-2},{"$f":"IF($A208=0,0,X208*(1+INDEX(InputPriceChanges.Admin,$A208,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A208,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A208,Y$7))","v":7.8608521022063546E-2},{"$f":"IF($A208=0,0,Y208*(1+INDEX(InputPriceChanges.Admin,$A208,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A208,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A208,Z$7))","v":7.7328702519894821E-2},{"$f":"IF($A208=0,0,Z208*(1+INDEX(InputPriceChanges.Admin,$A208,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A208,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A208,AA$7))","v":7.5523322146785435E-2},{"$f":"IF($A208=0,0,AA208*(1+INDEX(InputPriceChanges.Admin,$A208,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A208,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A208,AB$7))","v":7.3264558659344975E-2},null,null,null,{"$f":"IF($A208=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A208,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A208,AF$7))","v":0},{"$f":"IF($A208=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A208,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A208,AG$7))","v":-1.982892112720634E-3},{"$f":"IF($A208=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A208,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A208,AH$7))","v":6.313011904339646E-3},{"$f":"IF($A208=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A208,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A208,AI$7))","v":7.6896090142861168E-2},{"$f":"IF($A208=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A208,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A208,AJ$7))","v":3.5828607949552685E-2},null,null,null,7.9287590291425097E-2,7.6625628909342908E-2,8.3641714424234473E-2,0.15241941228964662,0.10909316660889766,null,null,null,87.733944901537029,77.673221337071993,73.316627623044951,89.804677512182479,61.809730266064165,null,null,"£",5425.638471013589,5316.6116094065792,5297.7674986798938,5141.5526513788654,4920.2708841623171,null,null,null,{"$f":"IF(FC.Serv.GRC!BD208=0,0,AN208/FC.Serv.GRC!BD208)","v":0.30427021380957042},{"$f":"IF(FC.Serv.GRC!BE208=0,0,AO208/FC.Serv.GRC!BE208)","v":0.29732085648616302},{"$f":"IF(FC.Serv.GRC!BF208=0,0,AP208/FC.Serv.GRC!BF208)","v":0.31557035003700401},{"$f":"IF(FC.Serv.GRC!BG208=0,0,AQ208/FC.Serv.GRC!BG208)","v":0.44915774672252751},{"$f":"IF(FC.Serv.GRC!BH208=0,0,AR208/FC.Serv.GRC!BH208)","v":0.40223706434308459}]
[201,"SD126","SD126: EAD Other 1Gb Rental   External   Non WECLA","OR","AI","Ethernet","£",{"$f":"IF($A209=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A209)))","v":6564.5189175025707},6430.3111984209017,6406.4093916152651,6217.7981527616212,5940.0613725144894,null,null,null,62.858243175840272,61.062813215154343,62.714763633845358,71.363578003393883,66.770250436551692,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!207:207,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":7.5077928747518452E-2},{"$f":"IF($A209=0,0,X209*(1+INDEX(InputPriceChanges.Admin,$A209,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A209,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A209,Y$7))","v":7.4311416712751738E-2},{"$f":"IF($A209=0,0,Y209*(1+INDEX(InputPriceChanges.Admin,$A209,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A209,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A209,Z$7))","v":7.2887532544935005E-2},{"$f":"IF($A209=0,0,Z209*(1+INDEX(InputPriceChanges.Admin,$A209,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A209,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A209,AA$7))","v":7.091105069006147E-2},{"$f":"IF($A209=0,0,AA209*(1+INDEX(InputPriceChanges.Admin,$A209,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A209,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A209,AB$7))","v":6.8482553315207167E-2},null,null,null,{"$f":"IF($A209=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A209,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A209,AF$7))","v":0},{"$f":"IF($A209=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A209,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A209,AG$7))","v":2.651851774230448E-2},{"$f":"IF($A209=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A209,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A209,AH$7))","v":3.7077268831160956E-2},{"$f":"IF($A209=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A209,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A209,AI$7))","v":7.5654091213370162E-2},{"$f":"IF($A209=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A209,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A209,AJ$7))","v":7.5060290819148098E-2},null,null,null,7.5077928747518452E-2,0.10082993445505622,0.10996480137609596,0.14656514190343162,0.14354284413435525,null,null,null,62.93332110458779,61.163643149609399,62.824728435221452,71.51014314529732,66.91379328068605,null,null,"£",6572.3595833985501,6440.9292460103225,6417.6424649055671,6230.5681468409975,5952.8313306645441,null,null,null,{"$f":"IF(FC.Serv.GRC!BD209=0,0,AN209/FC.Serv.GRC!BD209)","v":0.33008330241720513},{"$f":"IF(FC.Serv.GRC!BE209=0,0,AO209/FC.Serv.GRC!BE209)","v":0.39411306398758117},{"$f":"IF(FC.Serv.GRC!BF209=0,0,AP209/FC.Serv.GRC!BF209)","v":0.40906953367480353},{"$f":"IF(FC.Serv.GRC!BG209=0,0,AQ209/FC.Serv.GRC!BG209)","v":0.46766178891579374},{"$f":"IF(FC.Serv.GRC!BH209=0,0,AR209/FC.Serv.GRC!BH209)","v":0.45016374549975879}]
[204,"SD129","SD129: EAD LA 1Gb Rentals   External   Non WECLA","OR","AI","Ethernet","£",3240.723234979263,3204.6826778260183,3193.3289384199084,3059.3077082994278,2889.6565281187391,null,null,null,2.6318251128189547,6.2238181788350735,11.08684354525928,13.978821678722193,15.017924213137414,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!210:210,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":9.7105423502437272E-3},{"$f":"IF($A212=0,0,X212*(1+INDEX(InputPriceChanges.Admin,$A212,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A212,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A212,Y$7))","v":9.6460199598296832E-3},{"$f":"IF($A212=0,0,Y212*(1+INDEX(InputPriceChanges.Admin,$A212,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A212,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A212,Z$7))","v":9.5237608361717473E-3},{"$f":"IF($A212=0,0,Z212*(1+INDEX(InputPriceChanges.Admin,$A212,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A212,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A212,AA$7))","v":9.3502792307660308E-3},{"$f":"IF($A212=0,0,AA212*(1+INDEX(InputPriceChanges.Admin,$A212,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A212,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A212,AB$7))","v":9.131828669749641E-3},null,null,null,{"$f":"IF($A212=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A212,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A212,AF$7))","v":0},{"$f":"IF($A212=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A212,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A212,AG$7))","v":2.4354150398510608E-2},{"$f":"IF($A212=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A212,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A212,AH$7))","v":5.4936451857829249E-2},{"$f":"IF($A212=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A212,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A212,AI$7))","v":7.3896681909804848E-2},{"$f":"IF($A212=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A212,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A212,AJ$7))","v":8.1551216561461443E-2},null,null,null,9.7105423502437272E-3,3.4000170358340291E-2,6.4460212694000998E-2,8.3246961140570883E-2,9.0683045231211082E-2,null,null,null,2.6415356551691986,6.2578183491934141,11.151303757953281,14.062068639862764,15.108607258368625,null,null,"£",3252.680404954353,3222.1895769448006,3211.8953285499897,3077.5265593416088,2907.1052014455649,null,null,null,{"$f":"IF(FC.Serv.GRC!BD212=0,0,AN212/FC.Serv.GRC!BD212)","v":0.34577420732731995},{"$f":"IF(FC.Serv.GRC!BE212=0,0,AO212/FC.Serv.GRC!BE212)","v":0.63014579856138297},{"$f":"IF(FC.Serv.GRC!BF212=0,0,AP212/FC.Serv.GRC!BF212)","v":0.73177712312113696},{"$f":"IF(FC.Serv.GRC!BG212=0,0,AQ212/FC.Serv.GRC!BG212)","v":0.7432189172491761},{"$f":"IF(FC.Serv.GRC!BH212=0,0,AR212/FC.Serv.GRC!BH212)","v":0.72315790487903375}]
[205,"SD131","SD131: Other Ethernet Rentals   External   Non WECLA","OR","AI","Ethernet","£",132.88229535983811,144.54236953042843,144.68588556622913,114.66934567138907,148.80470787636656,null,null,null,1.0145088196517729,1.1840821802533645,1.2999435653622349,1.2879553840569482,1.4064149523016038,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!211:211,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":6.3403778473325206E-2},{"$f":"IF($A213=0,0,X213*(1+INDEX(InputPriceChanges.Admin,$A213,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A213,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A213,Y$7))","v":6.2801621942003408E-2},{"$f":"IF($A213=0,0,Y213*(1+INDEX(InputPriceChanges.Admin,$A213,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A213,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A213,Z$7))","v":6.1705357719633175E-2},{"$f":"IF($A213=0,0,Z213*(1+INDEX(InputPriceChanges.Admin,$A213,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A213,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A213,AA$7))","v":6.0218712787277084E-2},{"$f":"IF($A213=0,0,AA213*(1+INDEX(InputPriceChanges.Admin,$A213,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A213,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A213,AB$7))","v":5.8441264331892548E-2},null,null,null,{"$f":"IF($A213=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A213,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A213,AF$7))","v":0},{"$f":"IF($A213=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A213,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A213,AG$7))","v":7.3664200398154767E-3},{"$f":"IF($A213=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A213,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A213,AH$7))","v":1.6740369163263026E-2},{"$f":"IF($A213=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A213,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A213,AI$7))","v":4.3405690049682713E-2},{"$f":"IF($A213=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A213,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A213,AJ$7))","v":1.8672256744062147E-2},null,null,null,6.3403778473325206E-2,7.0168041981818891E-2,7.8445726882896194E-2,0.1036244028369598,7.7113521075954691E-2,null,null,null,1.0779125981250981,1.2542502222351835,1.3783892922451311,1.3915797868939079,1.4835284733775584,null,null,"£",141.18704289363885,153.10786880277831,153.41702572136015,123.89524170473894,156.96364771005278,null,null,null,{"$f":"IF(FC.Serv.GRC!BD213=0,0,AN213/FC.Serv.GRC!BD213)","v":0.45233553621078609},{"$f":"IF(FC.Serv.GRC!BE213=0,0,AO213/FC.Serv.GRC!BE213)","v":0.47450194629866138},{"$f":"IF(FC.Serv.GRC!BF213=0,0,AP213/FC.Serv.GRC!BF213)","v":0.49528865171482661},{"$f":"IF(FC.Serv.GRC!BG213=0,0,AQ213/FC.Serv.GRC!BG213)","v":0.54650448165597254},{"$f":"IF(FC.Serv.GRC!BH213=0,0,AR213/FC.Serv.GRC!BH213)","v":0.47840721854128088}]
[208,"SD146","SD146: EAD Other 1Gb Rental   Internal   Non WECLA","OR","AI","Ethernet","£",6620.3042171217849,6484.660257323334,6460.5510609526909,6270.735924079896,5990.9698088324967,null,null,null,68.174652412785917,109.91103537505059,86.025662525815704,118.05490853393563,90.476867052775347,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!214:214,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.14252609221588747},{"$f":"IF($A216=0,0,X216*(1+INDEX(InputPriceChanges.Admin,$A216,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A216,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A216,Y$7))","v":0.14128352644838713},{"$f":"IF($A216=0,0,Y216*(1+INDEX(InputPriceChanges.Admin,$A216,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A216,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A216,Z$7))","v":0.13895648048768303},{"$f":"IF($A216=0,0,Z216*(1+INDEX(InputPriceChanges.Admin,$A216,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A216,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A216,AA$7))","v":0.13569671676358747},{"$f":"IF($A216=0,0,AA216*(1+INDEX(InputPriceChanges.Admin,$A216,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A216,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A216,AB$7))","v":0.13164992483162155},null,null,null,{"$f":"IF($A216=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A216,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A216,AF$7))","v":0},{"$f":"IF($A216=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A216,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A216,AG$7))","v":0.18341503980597973},{"$f":"IF($A216=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A216,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A216,AH$7))","v":0.10501245311738694},{"$f":"IF($A216=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A216,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A216,AI$7))","v":0.24593041738808741},{"$f":"IF($A216=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A216,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A216,AJ$7))","v":0.16082987893331269},null,null,null,0.14252609221588747,0.32469856625436688,0.24396893360506997,0.38162713415167487,0.29247980376493421,null,null,null,68.317178505001806,110.23573394130496,86.269631459420779,118.4365356680873,90.769346856540281,null,null,"£",6634.144641032326,6503.8172044034409,6478.8731953782035,6291.0068557120239,6010.3365014593192,null,null,null,{"$f":"IF(FC.Serv.GRC!BD216=0,0,AN216/FC.Serv.GRC!BD216)","v":0.33856242864295116},{"$f":"IF(FC.Serv.GRC!BE216=0,0,AO216/FC.Serv.GRC!BE216)","v":0.52452202846045692},{"$f":"IF(FC.Serv.GRC!BF216=0,0,AP216/FC.Serv.GRC!BF216)","v":0.47349222689274167},{"$f":"IF(FC.Serv.GRC!BG216=0,0,AQ216/FC.Serv.GRC!BG216)","v":0.56449772573665546},{"$f":"IF(FC.Serv.GRC!BH216=0,0,AR216/FC.Serv.GRC!BH216)","v":0.50869361546388647}]
[209,"SD147","SD147: EAD LA 10Mb Rentals   Internal   Non WECLA","OR","AI","Ethernet","£",3126.8026957466941,3086.786404028639,3075.8265256217155,2952.4453114560333,2804.0004685932736,null,null,null,30.305832158433649,27.968109940023879,28.30991437189746,21.093540035976261,12.000308446052438,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!215:215,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.10883279069916077},{"$f":"IF($A217=0,0,X217*(1+INDEX(InputPriceChanges.Admin,$A217,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A217,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A217,Y$7))","v":0.10791172884789157},{"$f":"IF($A217=0,0,Y217*(1+INDEX(InputPriceChanges.Admin,$A217,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A217,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A217,Z$7))","v":0.10620580209151513},{"$f":"IF($A217=0,0,Z217*(1+INDEX(InputPriceChanges.Admin,$A217,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A217,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A217,AA$7))","v":0.10384575972301144},{"$f":"IF($A217=0,0,AA217*(1+INDEX(InputPriceChanges.Admin,$A217,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A217,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A217,AB$7))","v":0.10095711931008461},null,null,null,{"$f":"IF($A217=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A217,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A217,AF$7))","v":0},{"$f":"IF($A217=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A217,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A217,AG$7))","v":-1.1350325122127651E-2},{"$f":"IF($A217=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A217,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A217,AH$7))","v":-7.5526501865761028E-3},{"$f":"IF($A217=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A217,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A217,AI$7))","v":-3.3415125897893937E-2},{"$f":"IF($A217=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A217,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A217,AJ$7))","v":-5.9816494915019017E-2},null,null,null,0.10883279069916077,9.6561403725763925E-2,9.8653151904939035E-2,7.0430633825117495E-2,4.1140624395065592E-2,null,null,null,30.41466494913281,28.064671343749644,28.4085675238024,21.16397066980138,12.041449070447504,null,null,"£",3138.0315134067655,3097.4437000995495,3086.5450314242844,2962.3034288827521,2813.6134156771409,null,null,null,{"$f":"IF(FC.Serv.GRC!BD217=0,0,AN217/FC.Serv.GRC!BD217)","v":0.41538605445241183},{"$f":"IF(FC.Serv.GRC!BE217=0,0,AO217/FC.Serv.GRC!BE217)","v":0.38871964156255434},{"$f":"IF(FC.Serv.GRC!BF217=0,0,AP217/FC.Serv.GRC!BF217)","v":0.39578451910847101},{"$f":"IF(FC.Serv.GRC!BG217=0,0,AQ217/FC.Serv.GRC!BG217)","v":0.34234201533141867},{"$f":"IF(FC.Serv.GRC!BH217=0,0,AR217/FC.Serv.GRC!BH217)","v":0.28245958109796543}]
[212,"SD158","SD158: AISBO Equipment Depreciation   Non WECLA","OR","AI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!218:218,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":200.91999703553989},{"$f":"IF($A220=0,0,X220*(1+INDEX(InputPriceChanges.Admin,$A220,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A220,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A220,Y$7))","v":202.16767332439218},{"$f":"IF($A220=0,0,Y220*(1+INDEX(InputPriceChanges.Admin,$A220,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A220,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A220,Z$7))","v":204.35877153644313},{"$f":"IF($A220=0,0,Z220*(1+INDEX(InputPriceChanges.Admin,$A220,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A220,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A220,AA$7))","v":207.28862317056291},{"$f":"IF($A220=0,0,AA220*(1+INDEX(InputPriceChanges.Admin,$A220,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A220,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A220,AB$7))","v":210.37624430564802},null,null,null,{"$f":"IF($A220=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A220,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A220,AF$7))","v":0},{"$f":"IF($A220=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A220,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A220,AG$7))","v":0},{"$f":"IF($A220=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A220,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A220,AH$7))","v":0},{"$f":"IF($A220=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A220,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A220,AI$7))","v":0},{"$f":"IF($A220=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A220,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A220,AJ$7))","v":0},null,null,null,200.91999703553989,202.16767332439218,204.35877153644313,207.28862317056291,210.37624430564802,null,null,null,200.91999703553989,202.16767332439218,204.35877153644313,207.28862317056291,210.37624430564802,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD220=0,0,AN220/FC.Serv.GRC!BD220)","v":0.99130434781663779},{"$f":"IF(FC.Serv.GRC!BE220=0,0,AO220/FC.Serv.GRC!BE220)","v":0.99134067347622279},{"$f":"IF(FC.Serv.GRC!BF220=0,0,AP220/FC.Serv.GRC!BF220)","v":0.99146073671144219},{"$f":"IF(FC.Serv.GRC!BG220=0,0,AQ220/FC.Serv.GRC!BG220)","v":0.99171110535130647},{"$f":"IF(FC.Serv.GRC!BH220=0,0,AR220/FC.Serv.GRC!BH220)","v":0.99213812931511758}]
[213,"SD155","SD155: EAD LA 10Mb Connection   Internal   Non WECLA","OR","AI","Ethernet","£",112.41731624196198,124.86683884744404,125.16327353239727,95.065171077362635,131.1184606077793,null,null,null,7.0345287212269375E-2,3.7966946634900613E-2,4.5368786522470179E-3,5.0460832541229686E-4,7.1473305697397887E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!219:219,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":4.1849854036137134E-2},{"$f":"IF($A221=0,0,X221*(1+INDEX(InputPriceChanges.Admin,$A221,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A221,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A221,Y$7))","v":4.1538639077073745E-2},{"$f":"IF($A221=0,0,Y221*(1+INDEX(InputPriceChanges.Admin,$A221,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A221,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A221,Z$7))","v":4.0956783358838691E-2},{"$f":"IF($A221=0,0,Z221*(1+INDEX(InputPriceChanges.Admin,$A221,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A221,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A221,AA$7))","v":4.0143238199187116E-2},{"$f":"IF($A221=0,0,AA221*(1+INDEX(InputPriceChanges.Admin,$A221,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A221,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A221,AB$7))","v":3.9135396213488334E-2},null,null,null,{"$f":"IF($A221=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A221,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A221,AF$7))","v":0},{"$f":"IF($A221=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A221,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A221,AG$7))","v":-2.003672138468748E-2},{"$f":"IF($A221=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A221,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A221,AH$7))","v":-3.4575421846930306E-2},{"$f":"IF($A221=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A221,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A221,AI$7))","v":-3.5804396412222619E-2},{"$f":"IF($A221=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A221,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A221,AJ$7))","v":-3.2101131693714625E-2},null,null,null,4.1849854036137134E-2,2.1501917692386265E-2,6.3813615119083858E-3,4.3388417869644966E-3,7.0342645197737086E-3,null,null,null,0.11219514124840652,5.9468864327286874E-2,1.0918240164155404E-2,4.8434501123767936E-3,7.7489975767476875E-3,null,null,"£",179.29668318041709,195.58299406594574,301.21208542392026,912.4768465949503,1421.5609920412001,null,null,null,{"$f":"IF(FC.Serv.GRC!BD221=0,0,AN221/FC.Serv.GRC!BD221)","v":0.40886969794605121},{"$f":"IF(FC.Serv.GRC!BE221=0,0,AO221/FC.Serv.GRC!BE221)","v":0.35624934924297319},{"$f":"IF(FC.Serv.GRC!BF221=0,0,AP221/FC.Serv.GRC!BF221)","v":0.26836810972702124},{"$f":"IF(FC.Serv.GRC!BG221=0,0,AQ221/FC.Serv.GRC!BG221)","v":0.24273348756091334},{"$f":"IF(FC.Serv.GRC!BH221=0,0,AR221/FC.Serv.GRC!BH221)","v":0.42364730880352097}]
[216,"SD137","SD137: EAD LA 100Mb Connection   External   Non WECLA","OR","AI","Ethernet","£",106.99247437377252,118.83950255899907,119.12449855156673,90.482551843505135,124.79026754679749,null,null,null,0.84273434830825122,1.4699579336052226,1.7770036172918675,0.55224165196553887,0.57518666284494357,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!222:222,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.37595921704983226},{"$f":"IF($A224=0,0,X224*(1+INDEX(InputPriceChanges.Admin,$A224,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A224,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A224,Y$7))","v":0.37287153336221757},{"$f":"IF($A224=0,0,Y224*(1+INDEX(InputPriceChanges.Admin,$A224,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A224,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A224,Z$7))","v":0.36702883215588744},{"$f":"IF($A224=0,0,Z224*(1+INDEX(InputPriceChanges.Admin,$A224,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A224,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A224,AA$7))","v":0.3587504735353847},{"$f":"IF($A224=0,0,AA224*(1+INDEX(InputPriceChanges.Admin,$A224,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A224,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A224,AB$7))","v":0.34834303814915035},null,null,null,{"$f":"IF($A224=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A224,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A224,AF$7))","v":0},{"$f":"IF($A224=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A224,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A224,AG$7))","v":0.55017868506851275},{"$f":"IF($A224=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A224,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A224,AH$7))","v":0.81989278389471942},{"$f":"IF($A224=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A224,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A224,AI$7))","v":0.16401017241376942},{"$f":"IF($A224=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A224,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A224,AJ$7))","v":2.1722943795315447E-2},null,null,null,0.37595921704983226,0.92305021843073032,1.1869216160506069,0.52276064594915406,0.37006598194446583,null,null,null,1.2186935653580835,2.3930081520359527,2.9639252333424744,1.0750022979146929,0.9452526447894094,null,null,"£",154.72377543743173,193.46397057098193,198.69183367467843,176.13476058307742,205.07834771263992,null,null,null,{"$f":"IF(FC.Serv.GRC!BD224=0,0,AN224/FC.Serv.GRC!BD224)","v":0.28938999462954468},{"$f":"IF(FC.Serv.GRC!BE224=0,0,AO224/FC.Serv.GRC!BE224)","v":0.49012507753896323},{"$f":"IF(FC.Serv.GRC!BF224=0,0,AP224/FC.Serv.GRC!BF224)","v":0.53838107410572511},{"$f":"IF(FC.Serv.GRC!BG224=0,0,AQ224/FC.Serv.GRC!BG224)","v":0.48764147313099881},{"$f":"IF(FC.Serv.GRC!BH224=0,0,AR224/FC.Serv.GRC!BH224)","v":0.43027459196823481}]
[217,"SD157","SD157: EAD LA 1Gb Connection   Internal   Non WECLA","OR","AI","Ethernet","£",109.83683621819596,121.99896523466212,122.29128670154338,92.887575694186751,128.10785735718568,null,null,null,0.43169186120932507,0.81356034929918564,0.50405173568524397,0.55268939682455853,0.18812104761081413,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!223:223,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.18599782235909887},{"$f":"IF($A225=0,0,X225*(1+INDEX(InputPriceChanges.Admin,$A225,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A225,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A225,Y$7))","v":0.18395781080547419},{"$f":"IF($A225=0,0,Y225*(1+INDEX(InputPriceChanges.Admin,$A225,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A225,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A225,Z$7))","v":0.18017304332695561},{"$f":"IF($A225=0,0,Z225*(1+INDEX(InputPriceChanges.Admin,$A225,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A225,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A225,AA$7))","v":0.1749269656233671},{"$f":"IF($A225=0,0,AA225*(1+INDEX(InputPriceChanges.Admin,$A225,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A225,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A225,AB$7))","v":0.1684916826360276},null,null,null,{"$f":"IF($A225=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A225,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A225,AF$7))","v":0},{"$f":"IF($A225=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A225,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A225,AG$7))","v":0.29718976099880157},{"$f":"IF($A225=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A225,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A225,AH$7))","v":0.10182650150736261},{"$f":"IF($A225=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A225,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A225,AI$7))","v":0.28604039294178274},{"$f":"IF($A225=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A225,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A225,AJ$7))","v":-3.2748126631347768E-2},null,null,null,0.18599782235909887,0.48114757180427575,0.28199954483431822,0.46096735856514981,0.13574355600467983,null,null,null,0.61768968356842391,1.2947079211034613,0.78605128051956219,1.0136567553897082,0.32386460361549396,null,null,"£",157.16089809457063,194.15035011453813,190.70903977237742,170.35991487289829,220.54736017018732,null,null,null,{"$f":"IF(FC.Serv.GRC!BD225=0,0,AN225/FC.Serv.GRC!BD225)","v":0.31296944120294617},{"$f":"IF(FC.Serv.GRC!BE225=0,0,AO225/FC.Serv.GRC!BE225)","v":0.52278078428639774},{"$f":"IF(FC.Serv.GRC!BF225=0,0,AP225/FC.Serv.GRC!BF225)","v":0.45758377623561286},{"$f":"IF(FC.Serv.GRC!BG225=0,0,AQ225/FC.Serv.GRC!BG225)","v":0.55627003702217148},{"$f":"IF(FC.Serv.GRC!BH225=0,0,AR225/FC.Serv.GRC!BH225)","v":0.46152032801561649}]
[220,"SD133","SD133: EAD Other 10Mb Connection   External   Non WECLA","OR","AI","Ethernet","£",110.6488664830388,122.90375531161456,123.19351648495086,93.566272356931577,129.05645467017629,null,null,null,4.8031435443364391E-2,1.2281531590475148E-2,2.8215679813992341E-3,1.004553289032348E-3,1.651808139736956E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!226:226,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.0687210975968939E-2},{"$f":"IF($A228=0,0,X228*(1+INDEX(InputPriceChanges.Admin,$A228,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A228,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A228,Y$7))","v":2.050147385782447E-2},{"$f":"IF($A228=0,0,Y228*(1+INDEX(InputPriceChanges.Admin,$A228,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A228,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A228,Z$7))","v":2.0155071677853298E-2},{"$f":"IF($A228=0,0,Z228*(1+INDEX(InputPriceChanges.Admin,$A228,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A228,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A228,AA$7))","v":1.9672073646716793E-2},{"$f":"IF($A228=0,0,AA228*(1+INDEX(InputPriceChanges.Admin,$A228,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A228,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A228,AB$7))","v":1.9075585895301533E-2},null,null,null,{"$f":"IF($A228=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A228,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A228,AF$7))","v":0},{"$f":"IF($A228=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A228,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A228,AG$7))","v":-1.4833899285046165E-2},{"$f":"IF($A228=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A228,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A228,AH$7))","v":-1.8819323214006711E-2},{"$f":"IF($A228=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A228,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A228,AI$7))","v":-1.6939896020854675E-2},{"$f":"IF($A228=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A228,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A228,AJ$7))","v":-1.4852714311738978E-2},null,null,null,2.0687210975968939E-2,5.6675745727783056E-3,1.3357484638465873E-3,2.7321776258621179E-3,4.2228715835625555E-3,null,null,null,6.8718646419333326E-2,1.7949106163253452E-2,4.1573164452458214E-3,3.7367309148944659E-3,5.8746797232995113E-3,null,null,"£",158.30549852114441,179.62031328906502,181.51412101599186,348.04722290479009,458.99116197147572,null,null,null,{"$f":"IF(FC.Serv.GRC!BD228=0,0,AN228/FC.Serv.GRC!BD228)","v":0.3529466968413994},{"$f":"IF(FC.Serv.GRC!BE228=0,0,AO228/FC.Serv.GRC!BE228)","v":0.26562071681922855},{"$f":"IF(FC.Serv.GRC!BF228=0,0,AP228/FC.Serv.GRC!BF228)","v":0.11459821564391719},{"$f":"IF(FC.Serv.GRC!BG228=0,0,AQ228/FC.Serv.GRC!BG228)","v":0.24784223721347087},{"$f":"IF(FC.Serv.GRC!BH228=0,0,AR228/FC.Serv.GRC!BH228)","v":0.40468467281934989}]
[221,"SD153","SD153: EAD Other 100Mb Connection   Internal   Non WECLA","OR","AI","Ethernet","£",{"$f":"IF($A229=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A229)))","v":108.97579093479678},121.04268836388817,121.33253374922282,92.159087330925644,127.10363798215127,null,null,null,0.39788126140138258,0.48807411931432754,0.39738461152682386,0.30939118180907843,0.38689436983638514,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!227:227,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.17756353091175026},{"$f":"IF($A229=0,0,X229*(1+INDEX(InputPriceChanges.Admin,$A229,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A229,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A229,Y$7))","v":0.17598795758671382},{"$f":"IF($A229=0,0,Y229*(1+INDEX(InputPriceChanges.Admin,$A229,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A229,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A229,Z$7))","v":0.17301168663413577},{"$f":"IF($A229=0,0,Z229*(1+INDEX(InputPriceChanges.Admin,$A229,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A229,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A229,AA$7))","v":0.16880259907492429},{"$f":"IF($A229=0,0,AA229*(1+INDEX(InputPriceChanges.Admin,$A229,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A229,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A229,AB$7))","v":0.16352185746115741},null,null,null,{"$f":"IF($A229=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A229,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A229,AF$7))","v":0},{"$f":"IF($A229=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A229,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A229,AG$7))","v":4.7021426561696722E-2},{"$f":"IF($A229=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A229,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A229,AH$7))","v":-1.158904454601669E-2},{"$f":"IF($A229=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A229,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A229,AI$7))","v":-1.7726212384709308E-3},{"$f":"IF($A229=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A229,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A229,AJ$7))","v":-3.7120382560015729E-2},null,null,null,0.17756353091175026,0.22300938414841054,0.16142264208811907,0.16702997783645335,0.12640147490114167,null,null,null,0.57544479231313284,0.71108350346273808,0.55880725361494288,0.47642115964553178,0.51329584473752687,null,null,"£",157.60870758467846,176.34915580293369,170.61933953114061,141.91270417386241,168.62940976590437,null,null,null,{"$f":"IF(FC.Serv.GRC!BD229=0,0,AN229/FC.Serv.GRC!BD229)","v":0.2790065235920679},{"$f":"IF(FC.Serv.GRC!BE229=0,0,AO229/FC.Serv.GRC!BE229)","v":0.3255203826654936},{"$f":"IF(FC.Serv.GRC!BF229=0,0,AP229/FC.Serv.GRC!BF229)","v":0.27808274031527808},{"$f":"IF(FC.Serv.GRC!BG229=0,0,AQ229/FC.Serv.GRC!BG229)","v":0.28527371454300982},{"$f":"IF(FC.Serv.GRC!BH229=0,0,AR229/FC.Serv.GRC!BH229)","v":0.2356131291831218}]
[224,"SD135","SD135: EAD Other 1Gb Connection   External   Non WECLA","OR","AI","Ethernet","£",108.57612570597426,120.59924696130589,120.88723462502544,91.819745752684895,126.63773996788706,null,null,null,0.22303690083920333,0.28887212927028405,0.50846217592050613,0.20953968029986525,7.7615474429811301E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!230:230,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0.12662871738933634},{"$f":"IF($A232=0,0,X232*(1+INDEX(InputPriceChanges.Admin,$A232,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A232,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A232,Y$7))","v":0.12556462757653991},{"$f":"IF($A232=0,0,Y232*(1+INDEX(InputPriceChanges.Admin,$A232,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A232,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A232,Z$7))","v":0.12357654497797189},{"$f":"IF($A232=0,0,Z232*(1+INDEX(InputPriceChanges.Admin,$A232,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A232,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A232,AA$7))","v":0.12079896295560817},{"$f":"IF($A232=0,0,AA232*(1+INDEX(InputPriceChanges.Admin,$A232,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A232,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A232,AB$7))","v":0.11736099337089156},null,null,null,{"$f":"IF($A232=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A232,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A232,AF$7))","v":0},{"$f":"IF($A232=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A232,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A232,AG$7))","v":4.1028198730276237E-2},{"$f":"IF($A232=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A232,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A232,AH$7))","v":0.25350422110007165},{"$f":"IF($A232=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A232,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A232,AI$7))","v":8.4566861956762676E-2},{"$f":"IF($A232=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A232,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A232,AJ$7))","v":-4.5560302424570286E-2},null,null,null,0.12662871738933634,0.16659282630681616,0.37708076607804353,0.20536582491237085,7.1800690946321272E-2,null,null,null,0.3496656182285397,0.45546495557710021,0.88554294199854966,0.41490550521223613,0.14941616537613256,null,null,"£",170.21998591708348,190.1489451357514,210.53844802931908,181.81051887383879,243.78805433976507,null,null,null,{"$f":"IF(FC.Serv.GRC!BD232=0,0,AN232/FC.Serv.GRC!BD232)","v":0.36611349882796174},{"$f":"IF(FC.Serv.GRC!BE232=0,0,AO232/FC.Serv.GRC!BE232)","v":0.42770935665023757},{"$f":"IF(FC.Serv.GRC!BF232=0,0,AP232/FC.Serv.GRC!BF232)","v":0.60499395639008624},{"$f":"IF(FC.Serv.GRC!BG232=0,0,AQ232/FC.Serv.GRC!BG232)","v":0.54848316168407174},{"$f":"IF(FC.Serv.GRC!BH232=0,0,AR232/FC.Serv.GRC!BH232)","v":0.47307187042877757}]
[225,"SD141","SD141: EBD Connection AISBO   External   Non WECLA","OR","AI","Ethernet","£",108.87649368027179,120.93654430118714,121.21923981179422,92.063407041442218,126.98999342579603,null,null,null,3.7260802432199418E-2,4.3232354909471013E-2,1.5128846602296343E-2,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!231:231,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.2289598003988758E-2},{"$f":"IF($A233=0,0,X233*(1+INDEX(InputPriceChanges.Admin,$A233,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A233,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A233,Y$7))","v":2.2111921793355797E-2},{"$f":"IF($A233=0,0,Y233*(1+INDEX(InputPriceChanges.Admin,$A233,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A233,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A233,Z$7))","v":2.1787555853801197E-2},{"$f":"IF($A233=0,0,Z233*(1+INDEX(InputPriceChanges.Admin,$A233,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A233,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A233,AA$7))","v":2.1346247250085382E-2},{"$f":"IF($A233=0,0,AA233*(1+INDEX(InputPriceChanges.Admin,$A233,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A233,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A233,AB$7))","v":2.0816552868693695E-2},null,null,null,{"$f":"IF($A233=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A233,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A233,AF$7))","v":0},{"$f":"IF($A233=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A233,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A233,AG$7))","v":1.3068721949329345E-3},{"$f":"IF($A233=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A233,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A233,AH$7))","v":-1.1366098601884336E-2},{"$f":"IF($A233=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A233,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A233,AI$7))","v":-1.7385118805823871E-2},{"$f":"IF($A233=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A233,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A233,AJ$7))","v":-1.4870046082173733E-2},null,null,null,2.2289598003988758E-2,2.3418793988288732E-2,1.0421457251916861E-2,3.9611284442615108E-3,5.9465067865199627E-3,null,null,null,5.9550400436188172E-2,6.6651148897759749E-2,2.5550303854213204E-2,3.9611284442615108E-3,5.9465067865199627E-3,null,null,"£",174.00695566194713,186.44738733936273,204.72072270849594,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD233=0,0,AN233/FC.Serv.GRC!BD233)","v":0.52407655782160678},{"$f":"IF(FC.Serv.GRC!BE233=0,0,AO233/FC.Serv.GRC!BE233)","v":0.5345274235116616},{"$f":"IF(FC.Serv.GRC!BF233=0,0,AP233/FC.Serv.GRC!BF233)","v":0.49771451823834612},{"$f":"IF(FC.Serv.GRC!BG233=0,0,AQ233/FC.Serv.GRC!BG233)","v":0.51374350590817464},{"$f":"IF(FC.Serv.GRC!BH233=0,0,AR233/FC.Serv.GRC!BH233)","v":0.85546578430632914}]
[228,"SD121","SD121: WES 100Mb Connection   Internal   Non WECLA","OR","AI","Ethernet","£",47.391982095451873,52.635727095156248,52.768370784537666,40.089853393224267,55.273439764233295,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!234:234,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.8288370530374767E-4},{"$f":"IF($A236=0,0,X236*(1+INDEX(InputPriceChanges.Admin,$A236,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A236,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A236,Y$7))","v":1.8145633766259659E-4},{"$f":"IF($A236=0,0,Y236*(1+INDEX(InputPriceChanges.Admin,$A236,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A236,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A236,Z$7))","v":1.7879305215371858E-4},{"$f":"IF($A236=0,0,Z236*(1+INDEX(InputPriceChanges.Admin,$A236,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A236,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A236,AA$7))","v":1.7507764055519877E-4},{"$f":"IF($A236=0,0,AA236*(1+INDEX(InputPriceChanges.Admin,$A236,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A236,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A236,AB$7))","v":1.7048654300796376E-4},null,null,null,{"$f":"IF($A236=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A236,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A236,AF$7))","v":0},{"$f":"IF($A236=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A236,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A236,AG$7))","v":-4.4352768871546093E-5},{"$f":"IF($A236=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A236,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A236,AH$7))","v":-1.3790366830516943E-4},{"$f":"IF($A236=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A236,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A236,AI$7))","v":8.5104100212923448E-4},{"$f":"IF($A236=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A236,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A236,AJ$7))","v":6.7759885234268858E-4},null,null,null,1.8288370530374767E-4,1.3710356879105049E-4,4.0889383848549145E-5,1.0261186426844334E-3,8.4808539535065233E-4,null,null,null,1.8288370530374767E-4,1.3710356879105049E-4,4.0889383848549145E-5,1.0261186426844334E-3,8.4808539535065233E-4,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD236=0,0,AN236/FC.Serv.GRC!BD236)","v":0.40297787281597947},{"$f":"IF(FC.Serv.GRC!BE236=0,0,AO236/FC.Serv.GRC!BE236)","v":0.35392892056087816},{"$f":"IF(FC.Serv.GRC!BF236=0,0,AP236/FC.Serv.GRC!BF236)","v":0.27648408620018911},{"$f":"IF(FC.Serv.GRC!BG236=0,0,AQ236/FC.Serv.GRC!BG236)","v":0.84747874144594093},{"$f":"IF(FC.Serv.GRC!BH236=0,0,AR236/FC.Serv.GRC!BH236)","v":0.77931574694572314}]
[229,"SD123","SD123: WES Other Bandwidth Connection   Internal   Non WECLA","OR","AI","Ethernet","£",43.506330711652872,48.320323553364453,48.441792082078088,36.802391291164462,50.741685019893836,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!235:235,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.7341459304490716E-5},{"$f":"IF($A237=0,0,X237*(1+INDEX(InputPriceChanges.Admin,$A237,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A237,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A237,Y$7))","v":2.7118239104892349E-5},{"$f":"IF($A237=0,0,Y237*(1+INDEX(InputPriceChanges.Admin,$A237,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A237,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A237,Z$7))","v":2.6704553595846844E-5},{"$f":"IF($A237=0,0,Z237*(1+INDEX(InputPriceChanges.Admin,$A237,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A237,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A237,AA$7))","v":2.6131847471037198E-5},{"$f":"IF($A237=0,0,AA237*(1+INDEX(InputPriceChanges.Admin,$A237,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A237,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A237,AB$7))","v":2.5430307642997857E-5},null,null,null,{"$f":"IF($A237=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A237,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A237,AF$7))","v":0},{"$f":"IF($A237=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A237,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A237,AG$7))","v":0},{"$f":"IF($A237=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A237,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A237,AH$7))","v":-2.2689628020911851E-5},{"$f":"IF($A237=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A237,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A237,AI$7))","v":-2.0267782327168207E-5},{"$f":"IF($A237=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A237,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A237,AJ$7))","v":-1.7472050524714615E-5},null,null,null,2.7341459304490716E-5,2.7118239104892349E-5,4.0149255749349932E-6,5.8640651438689912E-6,7.9582571182832421E-6,null,null,null,2.7341459304490716E-5,2.7118239104892349E-5,4.0149255749349932E-6,5.8640651438689912E-6,7.9582571182832421E-6,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD237=0,0,AN237/FC.Serv.GRC!BD237)","v":0.42695065121184445},{"$f":"IF(FC.Serv.GRC!BE237=0,0,AO237/FC.Serv.GRC!BE237)","v":0.42510490495426112},{"$f":"IF(FC.Serv.GRC!BF237=0,0,AP237/FC.Serv.GRC!BF237)","v":0.33642783393785086},{"$f":"IF(FC.Serv.GRC!BG237=0,0,AQ237/FC.Serv.GRC!BG237)","v":0.52254619428271787},{"$f":"IF(FC.Serv.GRC!BH237=0,0,AR237/FC.Serv.GRC!BH237)","v":0.74338483208172279}]
[232,"SD108","SD108: WES 100Mb Connection   External   Non WECLA","OR","AI","Ethernet","£",51.582604752955682,57.288544006800365,57.435377297884045,43.638970567834527,60.160202453111303,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!238:238,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":7.9425851074145688E-4},{"$f":"IF($A240=0,0,X240*(1+INDEX(InputPriceChanges.Admin,$A240,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A240,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A240,Y$7))","v":7.8679835868350608E-4},{"$f":"IF($A240=0,0,Y240*(1+INDEX(InputPriceChanges.Admin,$A240,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A240,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A240,Z$7))","v":7.7288668284204406E-4},{"$f":"IF($A240=0,0,Z240*(1+INDEX(InputPriceChanges.Admin,$A240,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A240,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A240,AA$7))","v":7.5349176634274622E-4},{"$f":"IF($A240=0,0,AA240*(1+INDEX(InputPriceChanges.Admin,$A240,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A240,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A240,AB$7))","v":7.2954316114335336E-4},null,null,null,{"$f":"IF($A240=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A240,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A240,AF$7))","v":0},{"$f":"IF($A240=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A240,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A240,AG$7))","v":-1.985848371834075E-4},{"$f":"IF($A240=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A240,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A240,AH$7))","v":3.247004588524653E-3},{"$f":"IF($A240=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A240,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A240,AI$7))","v":7.8045444722978519E-3},{"$f":"IF($A240=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A240,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A240,AJ$7))","v":7.7939143232132069E-3},null,null,null,7.9425851074145688E-4,5.8821352150009861E-4,4.0198912713666967E-3,8.5580362386405984E-3,8.52345748435656E-3,null,null,null,7.9425851074145688E-4,5.8821352150009861E-4,4.0198912713666967E-3,8.5580362386405984E-3,8.52345748435656E-3,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD240=0,0,AN240/FC.Serv.GRC!BD240)","v":0.33801206343860757},{"$f":"IF(FC.Serv.GRC!BE240=0,0,AO240/FC.Serv.GRC!BE240)","v":0.28249371800497963},{"$f":"IF(FC.Serv.GRC!BF240=0,0,AP240/FC.Serv.GRC!BF240)","v":0.69080797429457641},{"$f":"IF(FC.Serv.GRC!BG240=0,0,AQ240/FC.Serv.GRC!BG240)","v":0.76936000652388115},{"$f":"IF(FC.Serv.GRC!BH240=0,0,AR240/FC.Serv.GRC!BH240)","v":0.71475650953933678}]
[233,"SD109","SD109: WES 1Gb Connection   External   Non WECLA","OR","AI","Ethernet","£",45.163486924509129,50.164924933636478,50.284247651086055,38.192680740499675,52.676570745558891,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!239:239,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":6.4619684940142987E-5},{"$f":"IF($A241=0,0,X241*(1+INDEX(InputPriceChanges.Admin,$A241,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A241,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A241,Y$7))","v":6.4149824996322287E-5},{"$f":"IF($A241=0,0,Y241*(1+INDEX(InputPriceChanges.Admin,$A241,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A241,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A241,Z$7))","v":6.326838747733958E-5},{"$f":"IF($A241=0,0,Z241*(1+INDEX(InputPriceChanges.Admin,$A241,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A241,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A241,AA$7))","v":6.203132345492413E-5},{"$f":"IF($A241=0,0,AA241*(1+INDEX(InputPriceChanges.Admin,$A241,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A241,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A241,AB$7))","v":6.0492345974505029E-5},null,null,null,{"$f":"IF($A241=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A241,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A241,AF$7))","v":0},{"$f":"IF($A241=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A241,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A241,AG$7))","v":2.8980954574162459E-5},{"$f":"IF($A241=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A241,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A241,AH$7))","v":-4.3753385932634259E-5},{"$f":"IF($A241=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A241,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A241,AI$7))","v":-5.2530883778079657E-5},{"$f":"IF($A241=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A241,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A241,AJ$7))","v":-4.802894838275376E-5},null,null,null,6.4619684940142987E-5,9.3130779570484742E-5,1.9515001544705321E-5,9.5004396768444733E-6,1.2463397591751269E-5,null,null,null,6.4619684940142987E-5,9.3130779570484742E-5,1.9515001544705321E-5,9.5004396768444733E-6,1.2463397591751269E-5,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD241=0,0,AN241/FC.Serv.GRC!BD241)","v":0.39342373601546488},{"$f":"IF(FC.Serv.GRC!BE241=0,0,AO241/FC.Serv.GRC!BE241)","v":0.47720999755174887},{"$f":"IF(FC.Serv.GRC!BF241=0,0,AP241/FC.Serv.GRC!BF241)","v":0.41238372112480326},{"$f":"IF(FC.Serv.GRC!BG241=0,0,AQ241/FC.Serv.GRC!BG241)","v":0.31981322691910025},{"$f":"IF(FC.Serv.GRC!BH241=0,0,AR241/FC.Serv.GRC!BH241)","v":0.44851988415458921}]
[236,"SD140","SD140: Other Ethernet Connection   External   Non WECLA","OR","AI","Ethernet","£",108.76215555651441,120.80539703758132,121.09467435597763,91.978419545443316,126.8544648539492,null,null,null,0.13635511442120213,5.785301667505105E-2,0.11577915852022878,7.5586859112795779E-2,9.2917977323116602E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!242:242,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":5.3828039175448442E-2},{"$f":"IF($A244=0,0,X244*(1+INDEX(InputPriceChanges.Admin,$A244,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A244,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A244,Y$7))","v":5.3320254684027034E-2},{"$f":"IF($A244=0,0,Y244*(1+INDEX(InputPriceChanges.Admin,$A244,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A244,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A244,Z$7))","v":5.2360885102296521E-2},{"$f":"IF($A244=0,0,Z244*(1+INDEX(InputPriceChanges.Admin,$A244,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A244,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A244,AA$7))","v":5.1003881930460473E-2},{"$f":"IF($A244=0,0,AA244*(1+INDEX(InputPriceChanges.Admin,$A244,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A244,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A244,AB$7))","v":4.9301037873165587E-2},null,null,null,{"$f":"IF($A244=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A244,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A244,AF$7))","v":0},{"$f":"IF($A244=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A244,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A244,AG$7))","v":-3.3582949864193828E-2},{"$f":"IF($A244=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A244,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A244,AH$7))","v":3.005288852874902E-2},{"$f":"IF($A244=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A244,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A244,AI$7))","v":1.4158820567051434E-2},{"$f":"IF($A244=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A244,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A244,AJ$7))","v":2.262598058729358E-3},null,null,null,5.3828039175448442E-2,1.9737304819833205E-2,8.2413773631045545E-2,6.516270249751191E-2,5.1563635931894947E-2,null,null,null,0.19018315359665056,7.7590321494884262E-2,0.19819293215127431,0.14074956161030769,0.14448161325501155,null,null,"£",151.69749828240452,162.01972054648786,207.29213172094063,171.27212825858172,197.25071787738943,null,null,null,{"$f":"IF(FC.Serv.GRC!BD244=0,0,AN244/FC.Serv.GRC!BD244)","v":0.26142423788768487},{"$f":"IF(FC.Serv.GRC!BE244=0,0,AO244/FC.Serv.GRC!BE244)","v":0.18854447598641347},{"$f":"IF(FC.Serv.GRC!BF244=0,0,AP244/FC.Serv.GRC!BF244)","v":0.48705307713423318},{"$f":"IF(FC.Serv.GRC!BG244=0,0,AQ244/FC.Serv.GRC!BG244)","v":0.43538206126334361},{"$f":"IF(FC.Serv.GRC!BH244=0,0,AR244/FC.Serv.GRC!BH244)","v":0.37991327816985676}]
[237,"SD101","SD101: Excess Construction Charges   Internal   Non WECLA","OR","AI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!243:243,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":6.3107945379300813E-3},{"$f":"IF($A245=0,0,X245*(1+INDEX(InputPriceChanges.Admin,$A245,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A245,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A245,Y$7))","v":6.2222910805679356E-3},{"$f":"IF($A245=0,0,Y245*(1+INDEX(InputPriceChanges.Admin,$A245,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A245,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A245,Z$7))","v":6.0576973387881303E-3},{"$f":"IF($A245=0,0,Z245*(1+INDEX(InputPriceChanges.Admin,$A245,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A245,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A245,AA$7))","v":5.828929958785636E-3},{"$f":"IF($A245=0,0,AA245*(1+INDEX(InputPriceChanges.Admin,$A245,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A245,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A245,AB$7))","v":5.5474289183394618E-3},null,null,null,{"$f":"IF($A245=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A245,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A245,AF$7))","v":0},{"$f":"IF($A245=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A245,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A245,AG$7))","v":0},{"$f":"IF($A245=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A245,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A245,AH$7))","v":0},{"$f":"IF($A245=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A245,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A245,AI$7))","v":0},{"$f":"IF($A245=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A245,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A245,AJ$7))","v":0},null,null,null,6.3107945379300813E-3,6.2222910805679356E-3,6.0576973387881303E-3,5.828929958785636E-3,5.5474289183394618E-3,null,null,null,6.3107945379300813E-3,6.2222910805679356E-3,6.0576973387881303E-3,5.828929958785636E-3,5.5474289183394618E-3,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD245=0,0,AN245/FC.Serv.GRC!BD245)","v":0.23621527252714911},{"$f":"IF(FC.Serv.GRC!BE245=0,0,AO245/FC.Serv.GRC!BE245)","v":0.23375455364561318},{"$f":"IF(FC.Serv.GRC!BF245=0,0,AP245/FC.Serv.GRC!BF245)","v":0.22921468622295507},{"$f":"IF(FC.Serv.GRC!BG245=0,0,AQ245/FC.Serv.GRC!BG245)","v":0.22292536436931734},{"$f":"IF(FC.Serv.GRC!BH245=0,0,AR245/FC.Serv.GRC!BH245)","v":0.21517760672255823}]
[240,"SD219","SD219: EBD ONBS Rentals AISBO   Internal   WECLA","OR","AI",0,"£",35134.897122704366,34714.332039752931,35758.234858164018,36122.933616306291,37621.349645505463,null,null,null,4.5597366787903271,2.9918632760979134,1.2724717829699612,0.68974700215685569,0.73162893339977519,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!246:246,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":4.5010877807426953E-3},{"$f":"IF($A248=0,0,X248*(1+INDEX(InputPriceChanges.Admin,$A248,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A248,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A248,Y$7))","v":4.462313353672866E-3},{"$f":"IF($A248=0,0,Y248*(1+INDEX(InputPriceChanges.Admin,$A248,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A248,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A248,Z$7))","v":4.3916248689952735E-3},{"$f":"IF($A248=0,0,Z248*(1+INDEX(InputPriceChanges.Admin,$A248,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A248,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A248,AA$7))","v":4.2956082896511948E-3},{"$f":"IF($A248=0,0,AA248*(1+INDEX(InputPriceChanges.Admin,$A248,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A248,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A248,AB$7))","v":4.1805860804739053E-3},null,null,null,{"$f":"IF($A248=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A248,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A248,AF$7))","v":0},{"$f":"IF($A248=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A248,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A248,AG$7))","v":-1.2565365432248049E-3},{"$f":"IF($A248=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A248,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A248,AH$7))","v":-2.4084772565373253E-3},{"$f":"IF($A248=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A248,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A248,AI$7))","v":-2.6796311493144718E-3},{"$f":"IF($A248=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A248,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A248,AJ$7))","v":-2.2281588164852384E-3},null,null,null,4.5010877807426953E-3,3.2057768104480611E-3,1.9831476124579483E-3,1.6159771403367229E-3,1.9524272639886669E-3,null,null,null,4.5642377665710701,2.9950690529083612,1.2744549305824191,0.69136297929719237,0.73358136066376389,null,null,"£",35169.580102722117,34751.528392117129,35813.964076708384,36207.56440815216,37721.746097043564,null,null,null,{"$f":"IF(FC.Serv.GRC!BD248=0,0,AN248/FC.Serv.GRC!BD248)","v":0.49188363649770572},{"$f":"IF(FC.Serv.GRC!BE248=0,0,AO248/FC.Serv.GRC!BE248)","v":0.43943448868900359},{"$f":"IF(FC.Serv.GRC!BF248=0,0,AP248/FC.Serv.GRC!BF248)","v":0.39046197135430227},{"$f":"IF(FC.Serv.GRC!BG248=0,0,AQ248/FC.Serv.GRC!BG248)","v":0.38095395997090076},{"$f":"IF(FC.Serv.GRC!BH248=0,0,AR248/FC.Serv.GRC!BH248)","v":0.47734083687473505}]
[241,"SD011","SD011: BES 1Gb Rentals   WECLA","OR","AI",0,"£",{"$f":"IF($A249=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A249)))","v":6724.6274480875127},7019.4419417434456,8756.6364898038155,9290.3018173490254,8950.7613697829474,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!247:247,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":5.2708071369106466E-4},{"$f":"IF($A249=0,0,X249*(1+INDEX(InputPriceChanges.Admin,$A249,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A249,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A249,Y$7))","v":5.2244138188227256E-4},{"$f":"IF($A249=0,0,Y249*(1+INDEX(InputPriceChanges.Admin,$A249,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A249,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A249,Z$7))","v":5.136855522139607E-4},{"$f":"IF($A249=0,0,Z249*(1+INDEX(InputPriceChanges.Admin,$A249,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A249,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A249,AA$7))","v":5.0131514527856187E-4},{"$f":"IF($A249=0,0,AA249*(1+INDEX(InputPriceChanges.Admin,$A249,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A249,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A249,AB$7))","v":4.858120048345579E-4},null,null,null,{"$f":"IF($A249=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A249,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A249,AF$7))","v":0},{"$f":"IF($A249=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A249,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A249,AG$7))","v":-2.3363120831123015E-4},{"$f":"IF($A249=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A249,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A249,AH$7))","v":-3.2972067222008681E-4},{"$f":"IF($A249=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A249,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A249,AI$7))","v":-4.1830909896430003E-4},{"$f":"IF($A249=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A249,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A249,AJ$7))","v":-4.8102202421550374E-4},null,null,null,5.2708071369106466E-4,2.8881017357104243E-4,1.8396487999387389E-4,8.3006046314261831E-5,4.7899806190541635E-6,null,null,null,5.2708071369106466E-4,2.8881017357104243E-4,1.8396487999387389E-4,8.3006046314261831E-5,4.7899806190541635E-6,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD249=0,0,AN249/FC.Serv.GRC!BD249)","v":0.2871036199977216},{"$f":"IF(FC.Serv.GRC!BE249=0,0,AO249/FC.Serv.GRC!BE249)","v":0.23021152153604374},{"$f":"IF(FC.Serv.GRC!BF249=0,0,AP249/FC.Serv.GRC!BF249)","v":0.16704094922459398},{"$f":"IF(FC.Serv.GRC!BG249=0,0,AQ249/FC.Serv.GRC!BG249)","v":9.1707252038873283E-2},{"$f":"IF(FC.Serv.GRC!BH249=0,0,AR249/FC.Serv.GRC!BH249)","v":6.1159530840561825E-3}]
[243,"SD051","SD051: Other Ethernet Rentals   Internal   WECLA","OR","AI",0,"£",1753.9934244474775,1855.1741701952649,2355.3337140954509,2505.2476970560833,2469.4963048762843,null,null,null,1.397273550089285,1.8771268680084259,2.4860831673011834,2.0455247731197237,2.7256894018691105,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!249:249,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":7.7118596449356541E-3},{"$f":"IF($A251=0,0,X251*(1+INDEX(InputPriceChanges.Admin,$A251,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A251,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A251,Y$7))","v":7.6479120189698116E-3},{"$f":"IF($A251=0,0,Y251*(1+INDEX(InputPriceChanges.Admin,$A251,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A251,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A251,Z$7))","v":7.5283672807597473E-3},{"$f":"IF($A251=0,0,Z251*(1+INDEX(InputPriceChanges.Admin,$A251,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A251,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A251,AA$7))","v":7.3612419366129739E-3},{"$f":"IF($A251=0,0,AA251*(1+INDEX(InputPriceChanges.Admin,$A251,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A251,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A251,AB$7))","v":7.1542317258819705E-3},null,null,null,{"$f":"IF($A251=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A251,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A251,AF$7))","v":0},{"$f":"IF($A251=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A251,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A251,AG$7))","v":3.8939222210715657E-3},{"$f":"IF($A251=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A251,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A251,AH$7))","v":4.3227130801880981E-3},{"$f":"IF($A251=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A251,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A251,AI$7))","v":1.1872647937233554E-3},{"$f":"IF($A251=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A251,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A251,AJ$7))","v":6.1261269733979213E-3},null,null,null,7.7118596449356541E-3,1.1541834240041376E-2,1.1851080360947844E-2,8.5485067303363287E-3,1.3280358699279892E-2,null,null,null,1.4049854097342207,1.8886687022484672,2.4979342476621311,2.0540732798500598,2.7389697605683905,null,null,"£",1763.6740994352883,1866.581024534054,2366.5615159203176,2515.7174440280451,2481.5284156196485,null,null,null,{"$f":"IF(FC.Serv.GRC!BD251=0,0,AN251/FC.Serv.GRC!BD251)","v":0.36738986735428614},{"$f":"IF(FC.Serv.GRC!BE251=0,0,AO251/FC.Serv.GRC!BE251)","v":0.45859428248702816},{"$f":"IF(FC.Serv.GRC!BF251=0,0,AP251/FC.Serv.GRC!BF251)","v":0.45786273476415085},{"$f":"IF(FC.Serv.GRC!BG251=0,0,AQ251/FC.Serv.GRC!BG251)","v":0.40611540457885581},{"$f":"IF(FC.Serv.GRC!BH251=0,0,AR251/FC.Serv.GRC!BH251)","v":0.50367327513773841}]
[246,"SD005","SD005: WES 1Gb Rentals   External   WECLA","OR","AI",0,"£",4456.9503524781776,5145.8025178738935,6708.7124722426925,10461.646269926423,32909.937400718241,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!252:252,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.216299645865976E-3},{"$f":"IF($A254=0,0,X254*(1+INDEX(InputPriceChanges.Admin,$A254,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A254,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A254,Y$7))","v":1.2057805044815616E-3},{"$f":"IF($A254=0,0,Y254*(1+INDEX(InputPriceChanges.Admin,$A254,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A254,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A254,Z$7))","v":1.1861108259897703E-3},{"$f":"IF($A254=0,0,Z254*(1+INDEX(InputPriceChanges.Admin,$A254,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A254,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A254,AA$7))","v":1.1586044704991131E-3},{"$f":"IF($A254=0,0,AA254*(1+INDEX(InputPriceChanges.Admin,$A254,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A254,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A254,AB$7))","v":1.1245227436923141E-3},null,null,null,{"$f":"IF($A254=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A254,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A254,AF$7))","v":0},{"$f":"IF($A254=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A254,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A254,AG$7))","v":-9.8235854754455201E-5},{"$f":"IF($A254=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A254,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A254,AH$7))","v":-4.6485299988327858E-4},{"$f":"IF($A254=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A254,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A254,AI$7))","v":-6.8717950482720034E-4},{"$f":"IF($A254=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A254,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A254,AJ$7))","v":-9.2334805125251379E-4},null,null,null,1.216299645865976E-3,1.1075446497271063E-3,7.212578261064917E-4,4.7142496567191279E-4,2.011746924398003E-4,null,null,null,1.216299645865976E-3,1.1075446497271063E-3,7.212578261064917E-4,4.7142496567191279E-4,2.011746924398003E-4,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD254=0,0,AN254/FC.Serv.GRC!BD254)","v":0.35070088593493032},{"$f":"IF(FC.Serv.GRC!BE254=0,0,AO254/FC.Serv.GRC!BE254)","v":0.33064565908237881},{"$f":"IF(FC.Serv.GRC!BF254=0,0,AP254/FC.Serv.GRC!BF254)","v":0.27485655694360367},{"$f":"IF(FC.Serv.GRC!BG254=0,0,AQ254/FC.Serv.GRC!BG254)","v":0.21339438004761827},{"$f":"IF(FC.Serv.GRC!BH254=0,0,AR254/FC.Serv.GRC!BH254)","v":0.13261031599424306}]
[249,"SD017","SD017: WES 100Mb Rentals   Internal   WECLA","OR","AI",0,"£",3287.2813131508142,3998.3887856700044,5653.6403456344506,9709.490500364438,33592.076460462369,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!255:255,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":6.6328995005009222E-3},{"$f":"IF($A257=0,0,X257*(1+INDEX(InputPriceChanges.Admin,$A257,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A257,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A257,Y$7))","v":6.5656812610940616E-3},{"$f":"IF($A257=0,0,Y257*(1+INDEX(InputPriceChanges.Admin,$A257,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A257,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A257,Z$7))","v":6.4413505546745686E-3},{"$f":"IF($A257=0,0,Z257*(1+INDEX(InputPriceChanges.Admin,$A257,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A257,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A257,AA$7))","v":6.2696089311678862E-3},{"$f":"IF($A257=0,0,AA257*(1+INDEX(InputPriceChanges.Admin,$A257,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A257,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A257,AB$7))","v":6.0597698035543112E-3},null,null,null,{"$f":"IF($A257=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A257,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A257,AF$7))","v":0},{"$f":"IF($A257=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A257,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A257,AG$7))","v":-2.9570125001561996E-3},{"$f":"IF($A257=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A257,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A257,AH$7))","v":-4.1372726683818212E-3},{"$f":"IF($A257=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A257,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A257,AI$7))","v":-5.3051862955085256E-3},{"$f":"IF($A257=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A257,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A257,AJ$7))","v":-6.130715601527649E-3},null,null,null,6.6328995005009222E-3,3.608668760937862E-3,2.3040778862927474E-3,9.6442263565936059E-4,-7.094579797333779E-5,null,null,null,6.6328995005009222E-3,3.608668760937862E-3,2.3040778862927474E-3,9.6442263565936059E-4,-7.094579797333779E-5,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD257=0,0,AN257/FC.Serv.GRC!BD257)","v":0.35326905949513987},{"$f":"IF(FC.Serv.GRC!BE257=0,0,AO257/FC.Serv.GRC!BE257)","v":0.28445285524356567},{"$f":"IF(FC.Serv.GRC!BF257=0,0,AP257/FC.Serv.GRC!BF257)","v":0.21201969406460147},{"$f":"IF(FC.Serv.GRC!BG257=0,0,AQ257/FC.Serv.GRC!BG257)","v":0.11918390485144142},{"$f":"IF(FC.Serv.GRC!BH257=0,0,AR257/FC.Serv.GRC!BH257)","v":-1.2813412358413812E-2}]
[250,"SD018","SD018: WES 1Gb Rentals   Internal   WECLA","OR","AI",0,"£",4457.8837711036276,5146.8498524995703,6709.876970113909,10462.936433427591,32913.070668974426,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!256:256,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":3.339673177739057E-3},{"$f":"IF($A258=0,0,X258*(1+INDEX(InputPriceChanges.Admin,$A258,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A258,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A258,Y$7))","v":3.3088940834214795E-3},{"$f":"IF($A258=0,0,Y258*(1+INDEX(InputPriceChanges.Admin,$A258,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A258,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A258,Z$7))","v":3.2510084149243884E-3},{"$f":"IF($A258=0,0,Z258*(1+INDEX(InputPriceChanges.Admin,$A258,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A258,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A258,AA$7))","v":3.1695417971311021E-3},{"$f":"IF($A258=0,0,AA258*(1+INDEX(InputPriceChanges.Admin,$A258,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A258,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A258,AB$7))","v":3.0678787786934144E-3},null,null,null,{"$f":"IF($A258=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A258,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A258,AF$7))","v":0},{"$f":"IF($A258=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A258,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A258,AG$7))","v":-8.4959429125151332E-4},{"$f":"IF($A258=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A258,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A258,AH$7))","v":-1.8708550947897896E-3},{"$f":"IF($A258=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A258,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A258,AI$7))","v":-2.500043852144107E-3},{"$f":"IF($A258=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A258,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A258,AJ$7))","v":-2.9755837553308408E-3},null,null,null,3.339673177739057E-3,2.4592997921699662E-3,1.3801533201345988E-3,6.6949794498699514E-4,9.2295023362573645E-5,null,null,null,3.339673177739057E-3,2.4592997921699662E-3,1.3801533201345988E-3,6.6949794498699514E-4,9.2295023362573645E-5,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD258=0,0,AN258/FC.Serv.GRC!BD258)","v":0.29551936769846682},{"$f":"IF(FC.Serv.GRC!BE258=0,0,AO258/FC.Serv.GRC!BE258)","v":0.24432941912858125},{"$f":"IF(FC.Serv.GRC!BF258=0,0,AP258/FC.Serv.GRC!BF258)","v":0.18259422302230338},{"$f":"IF(FC.Serv.GRC!BG258=0,0,AQ258/FC.Serv.GRC!BG258)","v":0.10931808093055381},{"$f":"IF(FC.Serv.GRC!BH258=0,0,AR258/FC.Serv.GRC!BH258)","v":1.8757832054701586E-2}]
[253,"SD015","SD015: Ethernet Main Links   External   WECLA","OR","AI",0,"£",461.03898133748544,530.17249327280774,506.71906974931335,487.03159025059688,549.9931955383247,null,null,null,5.6547790319865427,7.5872665145746305,6.6665107455468817,7.1785044397859039,8.1289780022964369,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!259:259,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":5.6568573509890958E-3},{"$f":"IF($A261=0,0,X261*(1+INDEX(InputPriceChanges.Admin,$A261,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A261,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A261,Y$7))","v":5.6023086032799506E-3},{"$f":"IF($A261=0,0,Y261*(1+INDEX(InputPriceChanges.Admin,$A261,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A261,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A261,Z$7))","v":5.5019703977104931E-3},{"$f":"IF($A261=0,0,Z261*(1+INDEX(InputPriceChanges.Admin,$A261,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A261,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A261,AA$7))","v":5.3642516662149812E-3},{"$f":"IF($A261=0,0,AA261*(1+INDEX(InputPriceChanges.Admin,$A261,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A261,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A261,AB$7))","v":5.1972248713742083E-3},null,null,null,{"$f":"IF($A261=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A261,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A261,AF$7))","v":0},{"$f":"IF($A261=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A261,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A261,AG$7))","v":9.1114732795246278E-4},{"$f":"IF($A261=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A261,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A261,AH$7))","v":2.9180183212573893E-4},{"$f":"IF($A261=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A261,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A261,AI$7))","v":9.387578288051555E-4},{"$f":"IF($A261=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A261,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A261,AJ$7))","v":8.2415331858464629E-4},null,null,null,5.6568573509890958E-3,6.5134559312324137E-3,5.7937722298362325E-3,6.3030094950201369E-3,6.021378189958855E-3,null,null,null,5.6604358893375322,7.5937799705058628,6.672304517776718,7.1848074492809237,8.1349993804863949,null,null,"£",461.50018976595254,530.62763151847901,507.15945228025021,487.45922315985723,550.40059201932206,null,null,null,{"$f":"IF(FC.Serv.GRC!BD261=0,0,AN261/FC.Serv.GRC!BD261)","v":0.39831915570111087},{"$f":"IF(FC.Serv.GRC!BE261=0,0,AO261/FC.Serv.GRC!BE261)","v":0.42959910445116084},{"$f":"IF(FC.Serv.GRC!BF261=0,0,AP261/FC.Serv.GRC!BF261)","v":0.40037157236361343},{"$f":"IF(FC.Serv.GRC!BG261=0,0,AQ261/FC.Serv.GRC!BG261)","v":0.41813545716599243},{"$f":"IF(FC.Serv.GRC!BH261=0,0,AR261/FC.Serv.GRC!BH261)","v":0.40510703009952981}]
[254,"SD024","SD024: EAD Other 10Mb Rental   External   WECLA","OR","AI",0,"£",4777.1118845468663,4714.7917425583919,4698.0276783218069,4511.1638887382187,4285.3584163251144,null,null,null,2.1357722034221536,1.6235311338601395,1.2705854192158736,0.57234201594342315,0.17336272954198292,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!260:260,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":3.0751144544464027E-3},{"$f":"IF($A262=0,0,X262*(1+INDEX(InputPriceChanges.Admin,$A262,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A262,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A262,Y$7))","v":3.0524753430965878E-3},{"$f":"IF($A262=0,0,Y262*(1+INDEX(InputPriceChanges.Admin,$A262,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A262,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A262,Z$7))","v":3.0101030186399629E-3},{"$f":"IF($A262=0,0,Z262*(1+INDEX(InputPriceChanges.Admin,$A262,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A262,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A262,AA$7))","v":2.9507871497230108E-3},{"$f":"IF($A262=0,0,AA262*(1+INDEX(InputPriceChanges.Admin,$A262,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A262,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A262,AB$7))","v":2.8772057703594714E-3},null,null,null,{"$f":"IF($A262=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A262,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A262,AF$7))","v":0},{"$f":"IF($A262=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A262,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A262,AG$7))","v":-7.489229398280838E-4},{"$f":"IF($A262=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A262,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A262,AH$7))","v":-7.8628260985639056E-4},{"$f":"IF($A262=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A262,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A262,AI$7))","v":-1.7256959597277766E-3},{"$f":"IF($A262=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A262,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A262,AJ$7))","v":-2.1924964512746877E-3},null,null,null,3.0751144544464027E-3,2.303552403268504E-3,2.2238204087835726E-3,1.2250911899952342E-3,6.8470931908478369E-4,null,null,null,2.1388473178765999,1.6258346862634079,1.2728092396246573,0.57356710713341841,0.17404743886106772,null,null,"£",4783.9900365254061,4721.4813400800967,4706.250320951006,4520.819980695067,4302.2837661452759,null,null,null,{"$f":"IF(FC.Serv.GRC!BD262=0,0,AN262/FC.Serv.GRC!BD262)","v":0.40528712351225343},{"$f":"IF(FC.Serv.GRC!BE262=0,0,AO262/FC.Serv.GRC!BE262)","v":0.35884002680565136},{"$f":"IF(FC.Serv.GRC!BF262=0,0,AP262/FC.Serv.GRC!BF262)","v":0.35532991641316014},{"$f":"IF(FC.Serv.GRC!BG262=0,0,AQ262/FC.Serv.GRC!BG262)","v":0.30114211498318655},{"$f":"IF(FC.Serv.GRC!BH262=0,0,AR262/FC.Serv.GRC!BH262)","v":0.2356040390083427}]
[257,"SD027","SD027: EAD LA 10Mb Rentals   External   WECLA","OR","AI",0,"£",3762.1408075593163,3749.9890787222157,3737.3777247206772,3539.4726048824655,3327.9820323545259,null,null,null,{"$f":"IF($A265=0,0,H265*INDEX(MEAServVolFC,$A265,P$7)/million)","v":0.36417402628668338},{"$f":"IF($A265=0,0,I265*INDEX(MEAServVolFC,$A265,Q$7)/million)","v":0.39883196590455561},{"$f":"IF($A265=0,0,J265*INDEX(MEAServVolFC,$A265,R$7)/million)","v":0.35050218956693618},{"$f":"IF($A265=0,0,K265*INDEX(MEAServVolFC,$A265,S$7)/million)","v":0.23294822463718803},{"$f":"IF($A265=0,0,L265*INDEX(MEAServVolFC,$A265,T$7)/million)","v":0.11758465607758846},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!263:263,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.1045606899848736E-3},{"$f":"IF($A265=0,0,X265*(1+INDEX(InputPriceChanges.Admin,$A265,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A265,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A265,Y$7))","v":2.0892217478902728E-3},{"$f":"IF($A265=0,0,Y265*(1+INDEX(InputPriceChanges.Admin,$A265,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A265,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A265,Z$7))","v":2.0607353516992393E-3},{"$f":"IF($A265=0,0,Z265*(1+INDEX(InputPriceChanges.Admin,$A265,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A265,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A265,AA$7))","v":2.0212053335958791E-3},{"$f":"IF($A265=0,0,AA265*(1+INDEX(InputPriceChanges.Admin,$A265,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A265,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A265,AB$7))","v":1.9726513456253788E-3},null,null,null,{"$f":"IF($A265=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A265,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A265,AF$7))","v":0},{"$f":"IF($A265=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A265,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A265,AG$7))","v":2.9901624396662315E-4},{"$f":"IF($A265=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A265,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A265,AH$7))","v":-1.035118136977471E-4},{"$f":"IF($A265=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A265,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A265,AI$7))","v":-6.7101138631314402E-4},{"$f":"IF($A265=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A265,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A265,AJ$7))","v":-1.1780354147567572E-3},null,null,null,{"$f":"X265+AF265","v":2.1045606899848736E-3},{"$f":"Y265+AG265","v":2.3882379918568957E-3},{"$f":"Z265+AH265","v":1.9572235380014924E-3},{"$f":"AA265+AI265","v":1.3501939472827351E-3},{"$f":"AB265+AJ265","v":7.9461593086862159E-4},null,null,null,{"$f":"P265+AN265","v":0.36627858697666826},{"$f":"Q265+AO265","v":0.4012202038964125},{"$f":"R265+AP265","v":0.35245941310493767},{"$f":"S265+AQ265","v":0.23429841858447076},{"$f":"T265+AR265","v":0.11837927200845708},null,null,"£",{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,BD$7)=0,0,AV265/INDEX(MEAServVolFC,$A265,BD$7)))*million","v":3783.8822088737102},{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,BE$7)=0,0,AW265/INDEX(MEAServVolFC,$A265,BE$7)))*million","v":3772.4443158959475},{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,BF$7)=0,0,AX265/INDEX(MEAServVolFC,$A265,BF$7)))*million","v":3758.2474478521185},{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,BG$7)=0,0,AY265/INDEX(MEAServVolFC,$A265,BG$7)))*million","v":3559.9877837172839},{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,BH$7)=0,0,AZ265/INDEX(MEAServVolFC,$A265,BH$7)))*million","v":3350.4719356188471},null,null,null,{"$f":"IF(FC.Serv.GRC!BD265=0,0,AN265/FC.Serv.GRC!BD265)","v":0.46416119263380551},{"$f":"IF(FC.Serv.GRC!BE265=0,0,AO265/FC.Serv.GRC!BE265)","v":0.4927274435426604},{"$f":"IF(FC.Serv.GRC!BF265=0,0,AP265/FC.Serv.GRC!BF265)","v":0.44655240126259449},{"$f":"IF(FC.Serv.GRC!BG265=0,0,AQ265/FC.Serv.GRC!BG265)","v":0.39971395057488696},{"$f":"IF(FC.Serv.GRC!BH265=0,0,AR265/FC.Serv.GRC!BH265)","v":0.34992232811589691}]
[{"$f":"IF(B266=0,0,A265+1)","v":258},"SD028","SD028: EAD LA 100Mb Rentals   External   WECLA","OR","AI",0,"£",2821.4469692424068,2812.7773457168119,2803.3284500560308,2654.2660577929109,2495.5172137272548,null,null,null,6.2754739874577083,9.6324619207831681,13.517493080405725,14.606705143176672,13.585978979078071,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!264:264,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.8273612221272833E-2},{"$f":"IF($A266=0,0,X266*(1+INDEX(InputPriceChanges.Admin,$A266,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A266,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A266,Y$7))","v":2.8077318737936528E-2},{"$f":"IF($A266=0,0,Y266*(1+INDEX(InputPriceChanges.Admin,$A266,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A266,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A266,Z$7))","v":2.7713671549310058E-2},{"$f":"IF($A266=0,0,Z266*(1+INDEX(InputPriceChanges.Admin,$A266,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A266,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A266,AA$7))","v":2.7210452900496195E-2},{"$f":"IF($A266=0,0,AA266*(1+INDEX(InputPriceChanges.Admin,$A266,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A266,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A266,AB$7))","v":2.6594333339885569E-2},null,null,null,{"$f":"IF($A266=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A266,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A266,AF$7))","v":0},{"$f":"IF($A266=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A266,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A266,AG$7))","v":2.0279706834310584E-2},{"$f":"IF($A266=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A266,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A266,AH$7))","v":4.13197720201827E-2},{"$f":"IF($A266=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A266,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A266,AI$7))","v":4.7792978846075473E-2},{"$f":"IF($A266=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A266,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A266,AJ$7))","v":4.0966988593361224E-2},null,null,null,2.8273612221272833E-2,4.8357025572247109E-2,6.9033443569492758E-2,7.5003431746571675E-2,6.7561321933246793E-2,null,null,null,6.3037475996789816,9.6808189463554157,13.586526523975218,14.681708574923244,13.653540301011319,null,null,"£",2834.158757654036,2826.8980914985723,2817.6449668252699,2667.8953507204747,2507.9270991043945,null,null,null,{"$f":"IF(FC.Serv.GRC!BD266=0,0,AN266/FC.Serv.GRC!BD266)","v":0.50469792960906956},{"$f":"IF(FC.Serv.GRC!BE266=0,0,AO266/FC.Serv.GRC!BE266)","v":0.61788735793040517},{"$f":"IF(FC.Serv.GRC!BF266=0,0,AP266/FC.Serv.GRC!BF266)","v":0.66667410042805653},{"$f":"IF(FC.Serv.GRC!BG266=0,0,AQ266/FC.Serv.GRC!BG266)","v":0.65069628279346325},{"$f":"IF(FC.Serv.GRC!BH266=0,0,AR266/FC.Serv.GRC!BH266)","v":0.59583312849511827}]
[261,"SD044","SD044: EAD Other 10Mb Rental   Internal   WECLA","OR","AI",0,"£",{"$f":"IF($A269=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A269)))","v":4777.6467827731385},4715.2599765791092,4698.4920569853366,4511.7059537149789,4285.7934648889677,null,null,null,2.1219119562213429,1.2231641389635497,0.73081179502028604,0.48699394332554674,0.17414668250770901,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!267:267,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.0510818270611511E-3},{"$f":"IF($A269=0,0,X269*(1+INDEX(InputPriceChanges.Admin,$A269,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A269,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A269,Y$7))","v":2.0337860980977063E-3},{"$f":"IF($A269=0,0,Y269*(1+INDEX(InputPriceChanges.Admin,$A269,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A269,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A269,Z$7))","v":2.0013423478077628E-3},{"$f":"IF($A269=0,0,Z269*(1+INDEX(InputPriceChanges.Admin,$A269,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A269,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A269,AA$7))","v":1.955812377475104E-3},{"$f":"IF($A269=0,0,AA269*(1+INDEX(InputPriceChanges.Admin,$A269,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A269,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A269,AB$7))","v":1.8991754999372157E-3},null,null,null,{"$f":"IF($A269=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A269,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A269,AF$7))","v":0},{"$f":"IF($A269=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A269,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A269,AG$7))","v":2.5845157903032541E-4},{"$f":"IF($A269=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A269,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A269,AH$7))","v":-5.8886106552124586E-4},{"$f":"IF($A269=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A269,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A269,AI$7))","v":-1.0131919648235131E-3},{"$f":"IF($A269=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A269,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A269,AJ$7))","v":-1.3812337586973913E-3},null,null,null,2.0510818270611511E-3,2.2922376771280315E-3,1.4124812822865168E-3,9.4262041265159098E-4,5.1794174123982436E-4,null,null,null,2.1239630380484038,1.2254563766406776,0.73222427630257259,0.48793656373819833,0.17466462424894882,null,null,"£",4782.2649501120477,4724.0964820254894,4707.5730982748792,4520.4387648436186,4298.5401408395737,null,null,null,{"$f":"IF(FC.Serv.GRC!BD269=0,0,AN269/FC.Serv.GRC!BD269)","v":0.33969707339578559},{"$f":"IF(FC.Serv.GRC!BE269=0,0,AO269/FC.Serv.GRC!BE269)","v":0.36388024444266637},{"$f":"IF(FC.Serv.GRC!BF269=0,0,AP269/FC.Serv.GRC!BF269)","v":0.30987620175570624},{"$f":"IF(FC.Serv.GRC!BG269=0,0,AQ269/FC.Serv.GRC!BG269)","v":0.24961879655613639},{"$f":"IF(FC.Serv.GRC!BH269=0,0,AR269/FC.Serv.GRC!BH269)","v":0.17712880991177632}]
[262,"SD045","SD045: EAD Other 100Mb Rental   Internal   WECLA","OR","AI",0,"£",4456.8232970837371,4398.4660930440377,4382.8231517858076,4208.7742208426762,3998.384181721317,null,null,null,4.9956963311824438,4.9662063873624183,4.4845997493141212,3.7326387362803377,3.4839532458580806,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!268:268,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":9.8770203133864698E-3},{"$f":"IF($A270=0,0,X270*(1+INDEX(InputPriceChanges.Admin,$A270,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A270,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A270,Y$7))","v":9.8126261147482106E-3},{"$f":"IF($A270=0,0,Y270*(1+INDEX(InputPriceChanges.Admin,$A270,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A270,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A270,Z$7))","v":9.6920532922781296E-3},{"$f":"IF($A270=0,0,Z270*(1+INDEX(InputPriceChanges.Admin,$A270,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A270,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A270,AA$7))","v":9.5231888192111262E-3},{"$f":"IF($A270=0,0,AA270*(1+INDEX(InputPriceChanges.Admin,$A270,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A270,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A270,AB$7))","v":9.3136040379254784E-3},null,null,null,{"$f":"IF($A270=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A270,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A270,AF$7))","v":0},{"$f":"IF($A270=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A270,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A270,AG$7))","v":6.6199576487286204E-3},{"$f":"IF($A270=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A270,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A270,AH$7))","v":5.1918625092814393E-3},{"$f":"IF($A270=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A270,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A270,AI$7))","v":4.0103033038536642E-3},{"$f":"IF($A270=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A270,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A270,AJ$7))","v":5.5592940602919253E-3},null,null,null,9.8770203133864698E-3,1.6432583763476831E-2,1.488391580155957E-2,1.353349212306479E-2,1.4872898098217404E-2,null,null,null,5.0055733514958307,4.9826389711258949,4.4994836651156804,3.7461722284034025,3.4988261439562982,null,null,"£",4465.6349083827881,4413.0200919854997,4397.3692817440669,4224.0340455377109,4015.4531709687944,null,null,null,{"$f":"IF(FC.Serv.GRC!BD270=0,0,AN270/FC.Serv.GRC!BD270)","v":0.45428997086740391},{"$f":"IF(FC.Serv.GRC!BE270=0,0,AO270/FC.Serv.GRC!BE270)","v":0.56916496610661582},{"$f":"IF(FC.Serv.GRC!BF270=0,0,AP270/FC.Serv.GRC!BF270)","v":0.53517062744620514},{"$f":"IF(FC.Serv.GRC!BG270=0,0,AQ270/FC.Serv.GRC!BG270)","v":0.50358195339162781},{"$f":"IF(FC.Serv.GRC!BH270=0,0,AR270/FC.Serv.GRC!BH270)","v":0.51676592409769884}]
[265,"SD048","SD048: EAD LA 100Mb Rentals   Internal   WECLA","OR","AI",0,"£",2833.107538200401,2824.1471322088605,2814.6552430031516,2665.3249180990133,2506.17061897954,null,null,null,9.4080334714806657,12.631276580979456,11.613321978523798,14.741497430636734,17.964481963365117,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!271:271,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":5.013269918711781E-2},{"$f":"IF($A273=0,0,X273*(1+INDEX(InputPriceChanges.Admin,$A273,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A273,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A273,Y$7))","v":4.9698551230525634E-2},{"$f":"IF($A273=0,0,Y273*(1+INDEX(InputPriceChanges.Admin,$A273,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A273,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A273,Z$7))","v":4.8887664612000413E-2},{"$f":"IF($A273=0,0,Z273*(1+INDEX(InputPriceChanges.Admin,$A273,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A273,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A273,AA$7))","v":4.7755152355845376E-2},{"$f":"IF($A273=0,0,AA273*(1+INDEX(InputPriceChanges.Admin,$A273,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A273,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A273,AB$7))","v":4.6353922118769299E-2},null,null,null,{"$f":"IF($A273=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A273,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A273,AF$7))","v":0},{"$f":"IF($A273=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A273,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A273,AG$7))","v":3.2985831087781699E-2},{"$f":"IF($A273=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A273,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A273,AH$7))","v":2.0145434430429657E-2},{"$f":"IF($A273=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A273,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A273,AI$7))","v":5.7640741331303973E-2},{"$f":"IF($A273=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A273,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A273,AJ$7))","v":9.7294602833348093E-2},null,null,null,5.013269918711781E-2,8.2684382318307326E-2,6.9033099042430074E-2,0.10539589368714936,0.14364852495211738,null,null,null,9.4581661706677842,12.713960963297763,11.682355077566228,14.846893324323883,18.108130488317233,null,null,"£",2848.2043518339733,2842.6340095807273,2831.3864052425051,2684.380940259005,2526.2105908211392,null,null,null,{"$f":"IF(FC.Serv.GRC!BD273=0,0,AN273/FC.Serv.GRC!BD273)","v":0.35711267204715774},{"$f":"IF(FC.Serv.GRC!BE273=0,0,AO273/FC.Serv.GRC!BE273)","v":0.46996443001934118},{"$f":"IF(FC.Serv.GRC!BF273=0,0,AP273/FC.Serv.GRC!BF273)","v":0.42014837025838209},{"$f":"IF(FC.Serv.GRC!BG273=0,0,AQ273/FC.Serv.GRC!BG273)","v":0.51106049213624449},{"$f":"IF(FC.Serv.GRC!BH273=0,0,AR273/FC.Serv.GRC!BH273)","v":0.56535829608211707}]
[266,"SD049","SD049: EAD LA 1Gb Rentals   Internal   WECLA","OR","AI",0,"£",4088.7993897647784,4075.7855550793561,4061.9655618471929,3848.5043014788926,3602.945107484275,null,null,null,2.9523669920762865,3.7127845367391998,4.2765055788509585,5.2070860647895314,7.6298990340744917,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!272:272,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.498594677649499E-2},{"$f":"IF($A274=0,0,X274*(1+INDEX(InputPriceChanges.Admin,$A274,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A274,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A274,Y$7))","v":1.4854116380728019E-2},{"$f":"IF($A274=0,0,Y274*(1+INDEX(InputPriceChanges.Admin,$A274,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A274,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A274,Z$7))","v":1.4608152249217283E-2},{"$f":"IF($A274=0,0,Z274*(1+INDEX(InputPriceChanges.Admin,$A274,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A274,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A274,AA$7))","v":1.4265043197918329E-2},{"$f":"IF($A274=0,0,AA274*(1+INDEX(InputPriceChanges.Admin,$A274,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A274,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A274,AB$7))","v":1.3841098302725266E-2},null,null,null,{"$f":"IF($A274=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A274,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A274,AF$7))","v":0},{"$f":"IF($A274=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A274,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A274,AG$7))","v":6.6628827712490769E-3},{"$f":"IF($A274=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A274,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A274,AH$7))","v":1.0984844231368989E-2},{"$f":"IF($A274=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A274,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A274,AI$7))","v":2.0258241431272604E-2},{"$f":"IF($A274=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A274,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A274,AJ$7))","v":4.4218403384153462E-2},null,null,null,1.498594677649499E-2,2.1516999151977096E-2,2.5592996480586272E-2,3.4523284629190937E-2,5.8059501686878727E-2,null,null,null,2.9673529388527813,3.7343015358911771,4.302098575331545,5.2416093494187219,7.6879585357613704,null,null,"£",4109.5537642037389,4099.4062832591026,4086.2746311122328,3874.0201096955152,3630.3616167475707,null,null,null,{"$f":"IF(FC.Serv.GRC!BD274=0,0,AN274/FC.Serv.GRC!BD274)","v":0.35787539344483676},{"$f":"IF(FC.Serv.GRC!BE274=0,0,AO274/FC.Serv.GRC!BE274)","v":0.43893168097642887},{"$f":"IF(FC.Serv.GRC!BF274=0,0,AP274/FC.Serv.GRC!BF274)","v":0.472588813442402},{"$f":"IF(FC.Serv.GRC!BG274=0,0,AQ274/FC.Serv.GRC!BG274)","v":0.53044171745478064},{"$f":"IF(FC.Serv.GRC!BH274=0,0,AR274/FC.Serv.GRC!BH274)","v":0.62412463759608494}]
[269,"SD056","SD056: EAD LA 100Mb Connection   Internal   WECLA","OR","AI",0,"£",156.0770359852055,173.35992968690655,173.77426801844106,131.99052695625824,182.04030286674936,null,null,null,0.14851991076443061,0.21604757580785819,0.23134983699163339,0.17021277467531237,0.17072376266385866,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!275:275,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":9.6351401198294967E-2},{"$f":"IF($A277=0,0,X277*(1+INDEX(InputPriceChanges.Admin,$A277,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A277,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A277,Y$7))","v":9.5454406662903682E-2},{"$f":"IF($A277=0,0,Y277*(1+INDEX(InputPriceChanges.Admin,$A277,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A277,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A277,Z$7))","v":9.3793582369440326E-2},{"$f":"IF($A277=0,0,Z277*(1+INDEX(InputPriceChanges.Admin,$A277,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A277,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A277,AA$7))","v":9.1496766729992324E-2},{"$f":"IF($A277=0,0,AA277*(1+INDEX(InputPriceChanges.Admin,$A277,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A277,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A277,AB$7))","v":8.8686682736185074E-2},null,null,null,{"$f":"IF($A277=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A277,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A277,AF$7))","v":0},{"$f":"IF($A277=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A277,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A277,AG$7))","v":5.6236602997631918E-2},{"$f":"IF($A277=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A277,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A277,AH$7))","v":6.6174443198753305E-2},{"$f":"IF($A277=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A277,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A277,AI$7))","v":5.0532344282361891E-2},{"$f":"IF($A277=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A277,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A277,AJ$7))","v":3.9510979295180257E-3},null,null,null,9.6351401198294967E-2,0.15169100966053561,0.15996802556819362,0.14202911101235421,9.2637780665703107E-2,null,null,null,0.24487131196272557,0.36773858546839377,0.39131786255982703,0.31224188568766659,0.26336154332956174,null,null,"£",257.33107683837841,295.07915134701744,293.93137256169354,242.12619239858017,280.81864154764855,null,null,null,{"$f":"IF(FC.Serv.GRC!BD277=0,0,AN277/FC.Serv.GRC!BD277)","v":0.37926822608220784},{"$f":"IF(FC.Serv.GRC!BE277=0,0,AO277/FC.Serv.GRC!BE277)","v":0.48096760234263475},{"$f":"IF(FC.Serv.GRC!BF277=0,0,AP277/FC.Serv.GRC!BF277)","v":0.4829735446001136},{"$f":"IF(FC.Serv.GRC!BG277=0,0,AQ277/FC.Serv.GRC!BG277)","v":0.44425747743839683},{"$f":"IF(FC.Serv.GRC!BH277=0,0,AR277/FC.Serv.GRC!BH277)","v":0.38030494708127471}]
[270,"SD057","SD057: EAD LA 1Gb Connection   Internal   WECLA","OR","AI",0,"£",201.49130056971563,223.80855813809774,224.33432586563376,170.3807333517239,235.01206590090203,null,null,null,3.8938306670225867E-2,5.9932573029353446E-2,6.5083415653471283E-2,5.9564276616885119E-2,0.11216747875870937,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!276:276,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.1225074321619467E-2},{"$f":"IF($A278=0,0,X278*(1+INDEX(InputPriceChanges.Admin,$A278,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A278,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A278,Y$7))","v":2.1067156833449837E-2},{"$f":"IF($A278=0,0,Y278*(1+INDEX(InputPriceChanges.Admin,$A278,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A278,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A278,Z$7))","v":2.07692752583589E-2},{"$f":"IF($A278=0,0,Z278*(1+INDEX(InputPriceChanges.Admin,$A278,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A278,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A278,AA$7))","v":2.0348664900218902E-2},{"$f":"IF($A278=0,0,AA278*(1+INDEX(InputPriceChanges.Admin,$A278,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A278,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A278,AB$7))","v":1.9821871344649203E-2},null,null,null,{"$f":"IF($A278=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A278,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A278,AF$7))","v":0},{"$f":"IF($A278=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A278,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A278,AG$7))","v":1.7545176864982512E-2},{"$f":"IF($A278=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A278,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A278,AH$7))","v":2.1440446395469798E-2},{"$f":"IF($A278=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A278,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A278,AI$7))","v":3.348964640233542E-2},{"$f":"IF($A278=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A278,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A278,AJ$7))","v":5.9935431656966846E-2},null,null,null,2.1225074321619467E-2,3.8612333698432352E-2,4.2209721653828698E-2,5.3838311302554322E-2,7.9757303001616042E-2,null,null,null,6.0163380991845331E-2,9.8544906727785792E-2,0.10729313730729997,0.11340258791943944,0.1919247817603254,null,null,"£",311.3231909488145,368.00011032059302,369.82591319418935,324.3826197701224,402.11868857372917,null,null,null,{"$f":"IF(FC.Serv.GRC!BD278=0,0,AN278/FC.Serv.GRC!BD278)","v":0.34365648493685974},{"$f":"IF(FC.Serv.GRC!BE278=0,0,AO278/FC.Serv.GRC!BE278)","v":0.48006782936145959},{"$f":"IF(FC.Serv.GRC!BF278=0,0,AP278/FC.Serv.GRC!BF278)","v":0.49270616983721344},{"$f":"IF(FC.Serv.GRC!BG278=0,0,AQ278/FC.Serv.GRC!BG278)","v":0.53883393634278143},{"$f":"IF(FC.Serv.GRC!BH278=0,0,AR278/FC.Serv.GRC!BH278)","v":0.61090099824575883}]
[273,"SD038","SD038: EAD LA 1Gb Connection   External   WECLA","OR","AI",0,"£",200.24569457000254,222.42666001613213,222.94640268061588,169.3227335239965,233.56011140716097,null,null,null,2.0479527675063301E-2,5.5899679926813578E-2,6.5996115763997457E-2,5.2320682215517181E-2,7.127022617251641E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!279:279,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.524667561408786E-2},{"$f":"IF($A281=0,0,X281*(1+INDEX(InputPriceChanges.Admin,$A281,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A281,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A281,Y$7))","v":1.5121573004314822E-2},{"$f":"IF($A281=0,0,Y281*(1+INDEX(InputPriceChanges.Admin,$A281,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A281,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A281,Z$7))","v":1.4892078318254853E-2},{"$f":"IF($A281=0,0,Z281*(1+INDEX(InputPriceChanges.Admin,$A281,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A281,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A281,AA$7))","v":1.457807370622493E-2},{"$f":"IF($A281=0,0,AA281*(1+INDEX(InputPriceChanges.Admin,$A281,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A281,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A281,AB$7))","v":1.4198645755114089E-2},null,null,null,{"$f":"IF($A281=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A281,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A281,AF$7))","v":0},{"$f":"IF($A281=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A281,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A281,AG$7))","v":3.2358225273065817E-2},{"$f":"IF($A281=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A281,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A281,AH$7))","v":3.7752464033991864E-2},{"$f":"IF($A281=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A281,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A281,AI$7))","v":3.5223955342674793E-2},{"$f":"IF($A281=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A281,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A281,AJ$7))","v":2.882978960620583E-2},null,null,null,1.524667561408786E-2,4.7479798277380636E-2,5.264454235224672E-2,4.9802029048899722E-2,4.3028435361319922E-2,null,null,null,3.5726203289151159E-2,0.10337947820419421,0.11864065811624418,0.10212271126441691,0.11429866153383633,null,null,"£",349.32536069648739,411.35033476532794,400.78885904838165,330.49447931404376,374.56887055350319,null,null,null,{"$f":"IF(FC.Serv.GRC!BD281=0,0,AN281/FC.Serv.GRC!BD281)","v":0.48311428836942788},{"$f":"IF(FC.Serv.GRC!BE281=0,0,AO281/FC.Serv.GRC!BE281)","v":0.69988820028311327},{"$f":"IF(FC.Serv.GRC!BF281=0,0,AP281/FC.Serv.GRC!BF281)","v":0.67314172606717115},{"$f":"IF(FC.Serv.GRC!BG281=0,0,AQ281/FC.Serv.GRC!BG281)","v":0.61587037476463358},{"$f":"IF(FC.Serv.GRC!BH281=0,0,AR281/FC.Serv.GRC!BH281)","v":0.54171035453544214}]
[274,"SD052","SD052: EAD  10Mb Connection   Internal   WECLA","OR","AI",0,"£",160.81440095828862,178.64297006118926,179.03487425033666,135.93728083638609,187.57676006380103,null,null,null,2.1829860211875539E-3,8.7305351129123476E-4,2.0619949569505148E-4,1.2623988805880284E-4,1.8667221575445519E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!280:280,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.2044263933003512E-3},{"$f":"IF($A282=0,0,X282*(1+INDEX(InputPriceChanges.Admin,$A282,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A282,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A282,Y$7))","v":1.1950017652062467E-3},{"$f":"IF($A282=0,0,Y282*(1+INDEX(InputPriceChanges.Admin,$A282,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A282,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A282,Z$7))","v":1.1772571715860706E-3},{"$f":"IF($A282=0,0,Z282*(1+INDEX(InputPriceChanges.Admin,$A282,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A282,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A282,AA$7))","v":1.1522530906574102E-3},{"$f":"IF($A282=0,0,AA282*(1+INDEX(InputPriceChanges.Admin,$A282,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A282,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A282,AB$7))","v":1.1210075640439448E-3},null,null,null,{"$f":"IF($A282=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A282,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A282,AF$7))","v":0},{"$f":"IF($A282=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A282,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A282,AG$7))","v":-7.1538869389700828E-4},{"$f":"IF($A282=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A282,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A282,AH$7))","v":-1.0273460086990471E-3},{"$f":"IF($A282=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A282,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A282,AI$7))","v":-9.9225819544052876E-4},{"$f":"IF($A282=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A282,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A282,AJ$7))","v":-8.9186412630133161E-4},null,null,null,1.2044263933003512E-3,4.796130713092384E-4,1.499111628870235E-4,1.5999489521688142E-4,2.2914343774261322E-4,null,null,null,3.3874124144879052E-3,1.3526665826004733E-3,3.5611065858207497E-4,2.8623478327568423E-4,4.1581565349706841E-4,null,null,"£",249.54108406896674,276.78071583593845,309.1968133265247,308.22253344493168,417.83054190232764,null,null,null,{"$f":"IF(FC.Serv.GRC!BD282=0,0,AN282/FC.Serv.GRC!BD282)","v":0.34013539728106579},{"$f":"IF(FC.Serv.GRC!BE282=0,0,AO282/FC.Serv.GRC!BE282)","v":0.27596897278221855},{"$f":"IF(FC.Serv.GRC!BF282=0,0,AP282/FC.Serv.GRC!BF282)","v":0.16686102449148651},{"$f":"IF(FC.Serv.GRC!BG282=0,0,AQ282/FC.Serv.GRC!BG282)","v":0.19585138611535763},{"$f":"IF(FC.Serv.GRC!BH282=0,0,AR282/FC.Serv.GRC!BH282)","v":0.28904767448509827}]
[277,"SD033","SD033: EAD  10Mb Connection   External   WECLA","OR","AI",0,"£",164.66425214134011,182.91998719200754,183.32068410986409,139.1905788929609,192.06748031406161,null,null,null,2.1266111528110473E-3,4.1695927140917839E-4,5.6127520527607006E-5,3.5753036908907809E-5,5.168867676751365E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!283:283,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.0056200695670733E-3},{"$f":"IF($A285=0,0,X285*(1+INDEX(InputPriceChanges.Admin,$A285,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A285,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A285,Y$7))","v":9.9563378900942279E-4},{"$f":"IF($A285=0,0,Y285*(1+INDEX(InputPriceChanges.Admin,$A285,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A285,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A285,Z$7))","v":9.7687822250560404E-4},{"$f":"IF($A285=0,0,Z285*(1+INDEX(InputPriceChanges.Admin,$A285,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A285,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A285,AA$7))","v":9.505216863440562E-4},{"$f":"IF($A285=0,0,AA285*(1+INDEX(InputPriceChanges.Admin,$A285,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A285,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A285,AB$7))","v":9.1768574974369194E-4},null,null,null,{"$f":"IF($A285=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A285,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A285,AF$7))","v":0},{"$f":"IF($A285=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A285,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A285,AG$7))","v":-7.7768844883330875E-4},{"$f":"IF($A285=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A285,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A285,AH$7))","v":-9.858622436308103E-4},{"$f":"IF($A285=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A285,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A285,AI$7))","v":-9.1210370433561006E-4},{"$f":"IF($A285=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A285,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A285,AJ$7))","v":-8.2322547466385089E-4},null,null,null,1.0056200695670733E-3,2.1794534017611404E-4,-8.9840211252062603E-6,3.8417982008446139E-5,9.4460275079841054E-5,null,null,null,3.1322312223781203E-3,6.3490461158529244E-4,4.7143499402400746E-5,7.4171018917353949E-5,1.461489518473547E-4,null,null,"£",242.52976905763242,278.53258431411325,153.97755825558366,288.7560876713963,543.06789585886304,null,null,null,{"$f":"IF(FC.Serv.GRC!BD285=0,0,AN285/FC.Serv.GRC!BD285)","v":0.28174176341389828},{"$f":"IF(FC.Serv.GRC!BE285=0,0,AO285/FC.Serv.GRC!BE285)","v":0.17672334227680986},{"$f":"IF(FC.Serv.GRC!BF285=0,0,AP285/FC.Serv.GRC!BF285)","v":-1.2697574590467636E-2},{"$f":"IF(FC.Serv.GRC!BG285=0,0,AQ285/FC.Serv.GRC!BG285)","v":5.7924152616752926E-2},{"$f":"IF(FC.Serv.GRC!BH285=0,0,AR285/FC.Serv.GRC!BH285)","v":0.15121486637426823}]
[278,"SD034","SD034: EAD  100Mb Connection   External   WECLA","OR","AI",0,"£",153.32973534537925,170.31106655943711,170.71370529632617,129.65971109601077,178.83738034108117,null,null,null,5.3889531284993908E-2,5.7190995595810208E-2,7.6781460603206661E-2,2.9588070842215913E-2,5.6952687957272492E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!284:284,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":3.487602187817665E-2},{"$f":"IF($A286=0,0,X286*(1+INDEX(InputPriceChanges.Admin,$A286,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A286,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A286,Y$7))","v":3.4658019086993251E-2},{"$f":"IF($A286=0,0,Y286*(1+INDEX(InputPriceChanges.Admin,$A286,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A286,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A286,Z$7))","v":3.4246728210327579E-2},{"$f":"IF($A286=0,0,Z286*(1+INDEX(InputPriceChanges.Admin,$A286,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A286,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A286,AA$7))","v":3.3665875432200711E-2},{"$f":"IF($A286=0,0,AA286*(1+INDEX(InputPriceChanges.Admin,$A286,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A286,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A286,AB$7))","v":3.29382374128811E-2},null,null,null,{"$f":"IF($A286=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A286,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A286,AF$7))","v":0},{"$f":"IF($A286=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A286,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A286,AG$7))","v":-2.8138486862718157E-3},{"$f":"IF($A286=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A286,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A286,AH$7))","v":1.7851631603113677E-2},{"$f":"IF($A286=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A286,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A286,AI$7))","v":-5.5179883458291116E-3},{"$f":"IF($A286=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A286,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A286,AJ$7))","v":1.1202488902452758E-2},null,null,null,3.487602187817665E-2,3.1844170400721433E-2,5.2098359813441256E-2,2.8147887086371601E-2,4.4140726315333861E-2,null,null,null,8.8765553163170557E-2,8.9035165996531634E-2,0.12887982041664792,5.7735957928587517E-2,0.10109341427260635,null,null,"£",252.5610902480625,265.14093563492219,286.54770967371013,253.00830408284386,317.44386484114972,null,null,null,{"$f":"IF(FC.Serv.GRC!BD286=0,0,AN286/FC.Serv.GRC!BD286)","v":0.40751226611122432},{"$f":"IF(FC.Serv.GRC!BE286=0,0,AO286/FC.Serv.GRC!BE286)","v":0.38679420476246162},{"$f":"IF(FC.Serv.GRC!BF286=0,0,AP286/FC.Serv.GRC!BF286)","v":0.50176627830338516},{"$f":"IF(FC.Serv.GRC!BG286=0,0,AQ286/FC.Serv.GRC!BG286)","v":0.46089329668696916},{"$f":"IF(FC.Serv.GRC!BH286=0,0,AR286/FC.Serv.GRC!BH286)","v":0.56743778021145819}]
[281,"SD227","SD227: EBD ONBS Connections AISBO   Internal   WECLA","OR","AI",0,"£",{"$f":"IF($A289=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A289)))","v":193.86463905188177},215.35987426433957,215.82804593509482,163.86755625778801,226.12848985895255,null,null,null,5.6356450572382026E-4,6.0069144933509765E-4,5.0424533523991011E-4,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!287:287,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":3.147505133129634E-4},{"$f":"IF($A289=0,0,X289*(1+INDEX(InputPriceChanges.Admin,$A289,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A289,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A289,Y$7))","v":3.113488160170955E-4},{"$f":"IF($A289=0,0,Y289*(1+INDEX(InputPriceChanges.Admin,$A289,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A289,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A289,Z$7))","v":3.0500087489345818E-4},{"$f":"IF($A289=0,0,Z289*(1+INDEX(InputPriceChanges.Admin,$A289,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A289,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A289,AA$7))","v":2.9614392526708193E-4},{"$f":"IF($A289=0,0,AA289*(1+INDEX(InputPriceChanges.Admin,$A289,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A289,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A289,AB$7))","v":2.8519771309462778E-4},null,null,null,{"$f":"IF($A289=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A289,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A289,AF$7))","v":0},{"$f":"IF($A289=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A289,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A289,AG$7))","v":-3.1314942444484499E-5},{"$f":"IF($A289=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A289,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A289,AH$7))","v":-1.1795343951225951E-4},{"$f":"IF($A289=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A289,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A289,AI$7))","v":-2.9412549103889141E-4},{"$f":"IF($A289=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A289,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A289,AJ$7))","v":-2.6516826139279996E-4},null,null,null,3.147505133129634E-4,2.8003387357261101E-4,1.8704743538119868E-4,2.0184342281905207E-6,2.0029451701827818E-5,null,null,null,8.7831501903678361E-4,8.8072532290770866E-4,6.9129277062110884E-4,2.0184342281905207E-6,2.0029451701827818E-5,null,null,"£",302.13794944505798,315.75760735860644,295.88844442403217,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD289=0,0,AN289/FC.Serv.GRC!BD289)","v":0.29040430262300959},{"$f":"IF(FC.Serv.GRC!BE289=0,0,AO289/FC.Serv.GRC!BE289)","v":0.26775480320541289},{"$f":"IF(FC.Serv.GRC!BF289=0,0,AP289/FC.Serv.GRC!BF289)","v":0.20621260584663625},{"$f":"IF(FC.Serv.GRC!BG289=0,0,AQ289/FC.Serv.GRC!BG289)","v":9.2414304201742202E-3},{"$f":"IF(FC.Serv.GRC!BH289=0,0,AR289/FC.Serv.GRC!BH289)","v":9.7993075115137079E-2}]
[282,"SD040","SD040: Other Ethernet Connections   External   WECLA","OR","AI",0,"£",107.86031549380752,119.81071540219644,120.08594305444859,91.19594042608783,125.8062786348105,null,null,null,1.1091276242228226E-2,3.0603066816831093E-3,5.7037066704878443E-3,4.0163308986439199E-3,7.2254006781709203E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!288:288,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":6.568491255351255E-3},{"$f":"IF($A290=0,0,X290*(1+INDEX(InputPriceChanges.Admin,$A290,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A290,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A290,Y$7))","v":6.5201456518997111E-3},{"$f":"IF($A290=0,0,Y290*(1+INDEX(InputPriceChanges.Admin,$A290,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A290,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A290,Z$7))","v":6.4299375179749166E-3},{"$f":"IF($A290=0,0,Z290*(1+INDEX(InputPriceChanges.Admin,$A290,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A290,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A290,AA$7))","v":6.3040906172500445E-3},{"$f":"IF($A290=0,0,AA290*(1+INDEX(InputPriceChanges.Admin,$A290,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A290,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A290,AB$7))","v":6.148579661444796E-3},null,null,null,{"$f":"IF($A290=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A290,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A290,AF$7))","v":0},{"$f":"IF($A290=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A290,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A290,AG$7))","v":-4.2269234288449288E-3},{"$f":"IF($A290=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A290,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A290,AH$7))","v":-1.2066534264451938E-3},{"$f":"IF($A290=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A290,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A290,AI$7))","v":-1.4554628043637178E-3},{"$f":"IF($A290=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A290,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A290,AJ$7))","v":2.5362933576100657E-4},null,null,null,6.568491255351255E-3,2.2932222230547823E-3,5.223284091529723E-3,4.8486278128863271E-3,6.4022089972058027E-3,null,null,null,1.7659767497579481E-2,5.353528904737892E-3,1.0926990762017568E-2,8.8649587115302471E-3,1.3627609675376722E-2,null,null,"£",171.73750362325663,209.59014723655761,230.05706047150133,201.29024897062303,237.27941692236871,null,null,null,{"$f":"IF(FC.Serv.GRC!BD290=0,0,AN290/FC.Serv.GRC!BD290)","v":0.42720748662828989},{"$f":"IF(FC.Serv.GRC!BE290=0,0,AO290/FC.Serv.GRC!BE290)","v":0.36991832936652919},{"$f":"IF(FC.Serv.GRC!BF290=0,0,AP290/FC.Serv.GRC!BF290)","v":0.58263792199244957},{"$f":"IF(FC.Serv.GRC!BG290=0,0,AQ290/FC.Serv.GRC!BG290)","v":0.57893619928690199},{"$f":"IF(FC.Serv.GRC!BH290=0,0,AR290/FC.Serv.GRC!BH290)","v":0.6506692751009503}]
[285,"SD002","SD002: Excess Construction Charge   External   WECLA","OR","AI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!291:291,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":7.2230494804976608E-4},{"$f":"IF($A293=0,0,X293*(1+INDEX(InputPriceChanges.Admin,$A293,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A293,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A293,Y$7))","v":7.1484477089788748E-4},{"$f":"IF($A293=0,0,Y293*(1+INDEX(InputPriceChanges.Admin,$A293,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A293,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A293,Z$7))","v":7.0095999652366537E-4},{"$f":"IF($A293=0,0,Z293*(1+INDEX(InputPriceChanges.Admin,$A293,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A293,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A293,AA$7))","v":6.8164478168207207E-4},{"$f":"IF($A293=0,0,AA293*(1+INDEX(InputPriceChanges.Admin,$A293,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A293,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A293,AB$7))","v":6.5785351664226946E-4},null,null,null,{"$f":"IF($A293=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A293,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A293,AF$7))","v":0},{"$f":"IF($A293=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A293,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A293,AG$7))","v":0},{"$f":"IF($A293=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A293,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A293,AH$7))","v":0},{"$f":"IF($A293=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A293,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A293,AI$7))","v":0},{"$f":"IF($A293=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A293,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A293,AJ$7))","v":0},null,null,null,7.2230494804976608E-4,7.1484477089788748E-4,7.0095999652366537E-4,6.8164478168207207E-4,6.5785351664226946E-4,null,null,null,7.2230494804976608E-4,7.1484477089788748E-4,7.0095999652366537E-4,6.8164478168207207E-4,6.5785351664226946E-4,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD293=0,0,AN293/FC.Serv.GRC!BD293)","v":0.31695890616594419},{"$f":"IF(FC.Serv.GRC!BE293=0,0,AO293/FC.Serv.GRC!BE293)","v":0.31481770091138894},{"$f":"IF(FC.Serv.GRC!BF293=0,0,AP293/FC.Serv.GRC!BF293)","v":0.3109027373106289},{"$f":"IF(FC.Serv.GRC!BG293=0,0,AQ293/FC.Serv.GRC!BG293)","v":0.30553681622246637},{"$f":"IF(FC.Serv.GRC!BH293=0,0,AR293/FC.Serv.GRC!BH293)","v":0.29901069103617245}]
[286,"SD314","SD314: EBD MISBO Rentals   External   Non WECLA","OR","MI",0,"£",39065.71295160304,38581.397731603349,39745.837354124618,40189.177675646919,41817.348769545933,null,null,null,1.4812871927467253,6.4436997079595022,14.886553145164635,22.77939202463417,19.64072109100011,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!292:292,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":8.1455996204672372E-4},{"$f":"IF($A294=0,0,X294*(1+INDEX(InputPriceChanges.Admin,$A294,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A294,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A294,Y$7))","v":8.070110169492191E-4},{"$f":"IF($A294=0,0,Y294*(1+INDEX(InputPriceChanges.Admin,$A294,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A294,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A294,Z$7))","v":7.9298709528411501E-4},{"$f":"IF($A294=0,0,Z294*(1+INDEX(InputPriceChanges.Admin,$A294,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A294,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A294,AA$7))","v":7.7351920684479907E-4},{"$f":"IF($A294=0,0,AA294*(1+INDEX(InputPriceChanges.Admin,$A294,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A294,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A294,AB$7))","v":7.4959712099314352E-4},null,null,null,{"$f":"IF($A294=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A294,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A294,AF$7))","v":0},{"$f":"IF($A294=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A294,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A294,AG$7))","v":3.2655573669582048E-3},{"$f":"IF($A294=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A294,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A294,AH$7))","v":8.0143307324487961E-3},{"$f":"IF($A294=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A294,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A294,AI$7))","v":1.176143254514463E-2},{"$f":"IF($A294=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A294,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A294,AJ$7))","v":8.6549684932263424E-3},null,null,null,8.1455996204672372E-4,4.0725683839074236E-3,8.807317827732912E-3,1.2534951751989428E-2,9.4045656142194862E-3,null,null,null,1.4821017527087721,6.44777227634341,14.895360462992368,22.791926976386158,19.650125656614328,null,null,"£",39087.195190709012,38605.782074097559,39769.352147542115,40211.292813863576,41837.372168813898,null,null,null,{"$f":"IF(FC.Serv.GRC!BD294=0,0,AN294/FC.Serv.GRC!BD294)","v":0.36329544480295073},{"$f":"IF(FC.Serv.GRC!BE294=0,0,AO294/FC.Serv.GRC!BE294)","v":0.69815398176292953},{"$f":"IF(FC.Serv.GRC!BF294=0,0,AP294/FC.Serv.GRC!BF294)","v":0.7712484161771811},{"$f":"IF(FC.Serv.GRC!BG294=0,0,AQ294/FC.Serv.GRC!BG294)","v":0.76121832746872831},{"$f":"IF(FC.Serv.GRC!BH294=0,0,AR294/FC.Serv.GRC!BH294)","v":0.67608257707617403}]
[289,"SD306","SD306: BES MISBO Rentals   External   Non WECLA","OR","MI",0,"£",7098.2841337288128,7367.2311235716325,8897.5403045485309,9302.5291737998887,8834.0906723006574,null,null,null,4.1111224495010914,0.76338614012986716,0.67900022088412448,0.74058798206891607,0.47337050086158844,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!295:295,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":8.5107295965561967E-3},{"$f":"IF($A297=0,0,X297*(1+INDEX(InputPriceChanges.Admin,$A297,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A297,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A297,Y$7))","v":8.429501515140974E-3},{"$f":"IF($A297=0,0,Y297*(1+INDEX(InputPriceChanges.Admin,$A297,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A297,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A297,Z$7))","v":8.2772466797763795E-3},{"$f":"IF($A297=0,0,Z297*(1+INDEX(InputPriceChanges.Admin,$A297,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A297,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A297,AA$7))","v":8.0637583791789841E-3},{"$f":"IF($A297=0,0,AA297*(1+INDEX(InputPriceChanges.Admin,$A297,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A297,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A297,AB$7))","v":7.7984380368580283E-3},null,null,null,{"$f":"IF($A297=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A297,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A297,AF$7))","v":0},{"$f":"IF($A297=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A297,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A297,AG$7))","v":-4.530437942210779E-3},{"$f":"IF($A297=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A297,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A297,AH$7))","v":-4.8408825805386878E-3},{"$f":"IF($A297=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A297,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A297,AI$7))","v":-4.3112172752910261E-3},{"$f":"IF($A297=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A297,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A297,AJ$7))","v":-4.4801713073369534E-3},null,null,null,8.5107295965561967E-3,3.899063572930195E-3,3.4363640992376918E-3,3.752541103887958E-3,3.3182667295210749E-3,null,null,null,4.1196331790976473,0.7672852037027974,0.68243658498336213,0.74434052317280408,0.47668876759110951,null,null,"£",7112.9788010863913,7404.8599211057217,8942.5700219678547,9349.6648604974798,8896.0165192009463,null,null,null,{"$f":"IF(FC.Serv.GRC!BD297=0,0,AN297/FC.Serv.GRC!BD297)","v":0.30437402375811951},{"$f":"IF(FC.Serv.GRC!BE297=0,0,AO297/FC.Serv.GRC!BE297)","v":0.23557018895941556},{"$f":"IF(FC.Serv.GRC!BF297=0,0,AP297/FC.Serv.GRC!BF297)","v":0.2199863576063327},{"$f":"IF(FC.Serv.GRC!BG297=0,0,AQ297/FC.Serv.GRC!BG297)","v":0.24279044135487612},{"$f":"IF(FC.Serv.GRC!BH297=0,0,AR297/FC.Serv.GRC!BH297)","v":0.22944465441542333}]
[290,"SD301","SD301: WES MISBO Rentals   Internal   Non WECLA","OR","MI",0,"£",5983.6287541851971,6722.9701313038695,8370.5686144442061,12261.591386045839,35816.713748812545,null,null,null,1.9221879753488595,1.6022131891599158,1.9003266823936869,1.9561583988553111,3.4075070950534636,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!296:296,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":3.9867749063202031E-3},{"$f":"IF($A298=0,0,X298*(1+INDEX(InputPriceChanges.Admin,$A298,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A298,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A298,Y$7))","v":3.9483580361469525E-3},{"$f":"IF($A298=0,0,Y298*(1+INDEX(InputPriceChanges.Admin,$A298,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A298,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A298,Z$7))","v":3.8778046423734143E-3},{"$f":"IF($A298=0,0,Z298*(1+INDEX(InputPriceChanges.Admin,$A298,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A298,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A298,AA$7))","v":3.7811438629497054E-3},{"$f":"IF($A298=0,0,AA298*(1+INDEX(InputPriceChanges.Admin,$A298,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A298,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A298,AB$7))","v":3.664163627862056E-3},null,null,null,{"$f":"IF($A298=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A298,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A298,AF$7))","v":0},{"$f":"IF($A298=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A298,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A298,AG$7))","v":-9.8976527079303956E-4},{"$f":"IF($A298=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A298,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A298,AH$7))","v":-1.017043902105385E-3},{"$f":"IF($A298=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A298,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A298,AI$7))","v":-1.7380009663772377E-3},{"$f":"IF($A298=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A298,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A298,AJ$7))","v":-2.3125674066275417E-3},null,null,null,3.9867749063202031E-3,2.958592765353913E-3,2.8607607402680296E-3,2.0431428965724677E-3,1.3515962212345143E-3,null,null,null,1.9261747502551798,1.6051717819252698,1.9031874431339548,1.9582015417518834,3.4088586912746983,null,null,"£",5996.0392890922167,6735.3845409010064,8383.1697078708148,12274.398213629807,35830.920538001687,null,null,null,{"$f":"IF(FC.Serv.GRC!BD298=0,0,AN298/FC.Serv.GRC!BD298)","v":0.40608960899167851},{"$f":"IF(FC.Serv.GRC!BE298=0,0,AO298/FC.Serv.GRC!BE298)","v":0.34599358073288428},{"$f":"IF(FC.Serv.GRC!BF298=0,0,AP298/FC.Serv.GRC!BF298)","v":0.34473406542327961},{"$f":"IF(FC.Serv.GRC!BG298=0,0,AQ298/FC.Serv.GRC!BG298)","v":0.28453531791782949},{"$f":"IF(FC.Serv.GRC!BH298=0,0,AR298/FC.Serv.GRC!BH298)","v":0.22236361832516138}]
[293,"SD322","SD322: WES BES Main Link MISBO   External   Non WECLA","OR","MI",0,"£",1228.2980459559087,1413.5396085832199,1349.6160489027891,1303.2970819144939,1466.0071945790683,null,null,null,4.3265054453807243,2.0986423248957924,1.5550867657407514,4.7132212769815425,18.559465031896043,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!299:299,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.0487023118184926E-3},{"$f":"IF($A301=0,0,X301*(1+INDEX(InputPriceChanges.Admin,$A301,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A301,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A301,Y$7))","v":1.0358685417878643E-3},{"$f":"IF($A301=0,0,Y301*(1+INDEX(InputPriceChanges.Admin,$A301,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A301,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A301,Z$7))","v":1.0118589289989008E-3},{"$f":"IF($A301=0,0,Z301*(1+INDEX(InputPriceChanges.Admin,$A301,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A301,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A301,AA$7))","v":9.7826508506998239E-4},{"$f":"IF($A301=0,0,AA301*(1+INDEX(InputPriceChanges.Admin,$A301,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A301,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A301,AB$7))","v":9.3661493895132002E-4},null,null,null,{"$f":"IF($A301=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A301,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A301,AF$7))","v":0},{"$f":"IF($A301=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A301,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A301,AG$7))","v":-4.498338053228071E-4},{"$f":"IF($A301=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A301,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A301,AH$7))","v":-5.6092754359122186E-4},{"$f":"IF($A301=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A301,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A301,AI$7))","v":6.0547571804277494E-4},{"$f":"IF($A301=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A301,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A301,AJ$7))","v":4.4964269163998418E-3},null,null,null,1.0487023118184926E-3,5.8603473646505716E-4,4.5093138540767898E-4,1.5837408031127574E-3,5.4330418553511619E-3,null,null,null,4.3275541476925428,2.0992283596322574,1.5555376971261592,4.7148050177846557,18.564898073751394,null,null,"£",1228.595773305766,1413.93433202045,1350.007399564442,1303.7350169584706,1466.4363491066747,null,null,null,{"$f":"IF(FC.Serv.GRC!BD301=0,0,AN301/FC.Serv.GRC!BD301)","v":0.24572346867352629},{"$f":"IF(FC.Serv.GRC!BE301=0,0,AO301/FC.Serv.GRC!BE301)","v":0.17814114976991313},{"$f":"IF(FC.Serv.GRC!BF301=0,0,AP301/FC.Serv.GRC!BF301)","v":0.14557323739649566},{"$f":"IF(FC.Serv.GRC!BG301=0,0,AQ301/FC.Serv.GRC!BG301)","v":0.37095246196160386},{"$f":"IF(FC.Serv.GRC!BH301=0,0,AR301/FC.Serv.GRC!BH301)","v":0.6388489497367813}]
[294,"SD323","SD323: Other Ethernet main links  1Gb Internal non WECLA","OR","MI",0,"£",1227.215899049377,1412.2979504833118,1348.4256827721176,1302.1689390868835,1464.7181292110249,null,null,null,2.2942862222250571,2.5232126543409885,3.3941962459343991,3.3562308778440708,3.384421440326999,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!300:300,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":3.3473545305339142E-4},{"$f":"IF($A302=0,0,X302*(1+INDEX(InputPriceChanges.Admin,$A302,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A302,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A302,Y$7))","v":3.3090315634993497E-4},{"$f":"IF($A302=0,0,Y302*(1+INDEX(InputPriceChanges.Admin,$A302,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A302,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A302,Z$7))","v":3.2382022215038522E-4},{"$f":"IF($A302=0,0,Z302*(1+INDEX(InputPriceChanges.Admin,$A302,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A302,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A302,AA$7))","v":3.1404504330278176E-4},{"$f":"IF($A302=0,0,AA302*(1+INDEX(InputPriceChanges.Admin,$A302,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A302,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A302,AB$7))","v":3.0211367685135937E-4},null,null,null,{"$f":"IF($A302=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A302,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A302,AF$7))","v":0},{"$f":"IF($A302=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A302,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A302,AG$7))","v":0},{"$f":"IF($A302=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A302,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A302,AH$7))","v":0},{"$f":"IF($A302=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A302,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A302,AI$7))","v":4.4824950960642658E-21},{"$f":"IF($A302=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A302,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A302,AJ$7))","v":3.9814496858045139E-21},null,null,null,3.3473545305339142E-4,3.3090315634993497E-4,3.2382022215038522E-4,3.1404504330278176E-4,3.0211367685135937E-4,null,null,null,2.2946209576781103,2.5235435574973386,3.3945200661565496,3.3565449228873736,3.3847235540038505,null,null,"£",1227.3949493640164,1412.4831643013852,1348.5543281044763,1302.2907840122616,1464.8488787017045,null,null,null,{"$f":"IF(FC.Serv.GRC!BD302=0,0,AN302/FC.Serv.GRC!BD302)","v":0.31595371679600626},{"$f":"IF(FC.Serv.GRC!BE302=0,0,AO302/FC.Serv.GRC!BE302)","v":0.31359761160655381},{"$f":"IF(FC.Serv.GRC!BF302=0,0,AP302/FC.Serv.GRC!BF302)","v":0.30933321437908551},{"$f":"IF(FC.Serv.GRC!BG302=0,0,AQ302/FC.Serv.GRC!BG302)","v":0.30355553333037677},{"$f":"IF(FC.Serv.GRC!BH302=0,0,AR302/FC.Serv.GRC!BH302)","v":0.2966236482761595}]
[297,"SD326","SD326: Optical Services Main Link   External   Non WECLA","OR","MI",0,"£",1227.6870165704672,1412.8375412913404,1348.9442656500005,1302.6547981323138,1465.278670145203,null,null,null,25.803033710880698,49.85224487800847,59.912575514682921,102.85326913242324,175.46977580650665,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!303:303,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":8.6431056027638439E-3},{"$f":"IF($A305=0,0,X305*(1+INDEX(InputPriceChanges.Admin,$A305,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A305,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A305,Y$7))","v":8.5550719401545627E-3},{"$f":"IF($A305=0,0,Y305*(1+INDEX(InputPriceChanges.Admin,$A305,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A305,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A305,Z$7))","v":8.3906488226684808E-3},{"$f":"IF($A305=0,0,Z305*(1+INDEX(InputPriceChanges.Admin,$A305,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A305,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A305,AA$7))","v":8.1610147066715037E-3},{"$f":"IF($A305=0,0,AA305*(1+INDEX(InputPriceChanges.Admin,$A305,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A305,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A305,AB$7))","v":7.876900746320234E-3},null,null,null,{"$f":"IF($A305=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A305,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A305,AF$7))","v":0},{"$f":"IF($A305=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A305,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A305,AG$7))","v":6.9268846456032856E-3},{"$f":"IF($A305=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A305,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A305,AH$7))","v":1.0639346256312892E-2},{"$f":"IF($A305=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A305,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A305,AI$7))","v":2.58759256007852E-2},{"$f":"IF($A305=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A305,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A305,AJ$7))","v":4.2169398709615107E-2},null,null,null,8.6431056027638439E-3,1.5481956585757848E-2,1.9029995078981371E-2,3.4036940307456701E-2,5.0046299455935341E-2,null,null,null,25.811676816483462,49.86772683459423,59.931605509761901,102.88730607273069,175.51982210596259,null,null,"£",1228.098248391123,1413.2763076805077,1349.3727300002079,1303.0858819858388,1465.6965869902863,null,null,null,{"$f":"IF(FC.Serv.GRC!BD305=0,0,AN305/FC.Serv.GRC!BD305)","v":0.3037262113365034},{"$f":"IF(FC.Serv.GRC!BE305=0,0,AO305/FC.Serv.GRC!BE305)","v":0.43093083987612751},{"$f":"IF(FC.Serv.GRC!BF305=0,0,AP305/FC.Serv.GRC!BF305)","v":0.46997558948808893},{"$f":"IF(FC.Serv.GRC!BG305=0,0,AQ305/FC.Serv.GRC!BG305)","v":0.58690905389155235},{"$f":"IF(FC.Serv.GRC!BH305=0,0,AR305/FC.Serv.GRC!BH305)","v":0.63993329775194441}]
[298,"SD309","SD309: Optical Services Rentals   Internal   Non WECLA","OR","MI",0,"£",15968.563720895954,16011.257640873726,15954.344988000901,15064.117733229517,13429.605648612209,null,null,null,43.445272264245695,57.490931637669995,75.998188174288032,56.936924870628282,51.942666794221211,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!304:304,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":3.2865849431018834E-2},{"$f":"IF($A306=0,0,X306*(1+INDEX(InputPriceChanges.Admin,$A306,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A306,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A306,Y$7))","v":3.259794766390494E-2},{"$f":"IF($A306=0,0,Y306*(1+INDEX(InputPriceChanges.Admin,$A306,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A306,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A306,Z$7))","v":3.2091288323693422E-2},{"$f":"IF($A306=0,0,Z306*(1+INDEX(InputPriceChanges.Admin,$A306,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A306,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A306,AA$7))","v":3.1373849896533072E-2},{"$f":"IF($A306=0,0,AA306*(1+INDEX(InputPriceChanges.Admin,$A306,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A306,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A306,AB$7))","v":3.0472491214552068E-2},null,null,null,{"$f":"IF($A306=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A306,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A306,AF$7))","v":0},{"$f":"IF($A306=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A306,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A306,AG$7))","v":2.0301104549251187E-2},{"$f":"IF($A306=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A306,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A306,AH$7))","v":4.5953922852904748E-2},{"$f":"IF($A306=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A306,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A306,AI$7))","v":2.8783725775868137E-2},{"$f":"IF($A306=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A306,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A306,AJ$7))","v":2.8500280740645093E-2},null,null,null,3.2865849431018834E-2,5.2899052213156127E-2,7.804521117659817E-2,6.0157575672401209E-2,5.8972771955197165E-2,null,null,null,43.478138113676714,57.543830689883151,76.076233385464633,56.997082446300681,52.001639566176408,null,null,"£",15980.643755926887,16025.990057444758,15970.729065749141,15080.033956392848,13444.852864826606,null,null,null,{"$f":"IF(FC.Serv.GRC!BD306=0,0,AN306/FC.Serv.GRC!BD306)","v":0.29549894070840965},{"$f":"IF(FC.Serv.GRC!BE306=0,0,AO306/FC.Serv.GRC!BE306)","v":0.39883838449022091},{"$f":"IF(FC.Serv.GRC!BF306=0,0,AP306/FC.Serv.GRC!BF306)","v":0.48480837548095113},{"$f":"IF(FC.Serv.GRC!BG306=0,0,AQ306/FC.Serv.GRC!BG306)","v":0.4416386359445087},{"$f":"IF(FC.Serv.GRC!BH306=0,0,AR306/FC.Serv.GRC!BH306)","v":0.42954442497714845}]
[301,"SD312","SD312: oth ether services   1Gb rental External non WECLA","OR","MI",0,"£",{"$f":"IF($A309=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A309)))","v":20317.742912605896},20370.547868399281,20298.089027724018,19167.829730156162,17086.699362990592,null,null,null,1.2089057033000504E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!307:307,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.0484362696901655E-5},{"$f":"IF($A309=0,0,X309*(1+INDEX(InputPriceChanges.Admin,$A309,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A309,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A309,Y$7))","v":1.0369974001538066E-5},{"$f":"IF($A309=0,0,Y309*(1+INDEX(InputPriceChanges.Admin,$A309,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A309,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A309,Z$7))","v":1.0163222314838878E-5},{"$f":"IF($A309=0,0,Z309*(1+INDEX(InputPriceChanges.Admin,$A309,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A309,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A309,AA$7))","v":9.8852523126509675E-6},{"$f":"IF($A309=0,0,AA309*(1+INDEX(InputPriceChanges.Admin,$A309,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A309,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A309,AB$7))","v":9.5563628839452149E-6},null,null,null,{"$f":"IF($A309=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A309,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A309,AF$7))","v":0},{"$f":"IF($A309=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A309,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A309,AG$7))","v":-4.8046232070467746E-6},{"$f":"IF($A309=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A309,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A309,AH$7))","v":-4.0716711874404361E-6},{"$f":"IF($A309=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A309,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A309,AI$7))","v":-3.3387191678705174E-6},{"$f":"IF($A309=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A309,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A309,AJ$7))","v":-2.605767148499469E-6},null,null,null,1.0484362696901655E-5,5.5653507944912911E-6,6.0915511273984423E-6,6.5465331447804501E-6,6.9505957354457455E-6,null,null,null,1.2099541395697406E-2,5.5653507944912911E-6,6.0915511273984423E-6,6.5465331447804501E-6,6.9505957354457455E-6,null,null,"£",20335.363690247748,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD309=0,0,AN309/FC.Serv.GRC!BD309)","v":0.4210314385567307},{"$f":"IF(FC.Serv.GRC!BE309=0,0,AO309/FC.Serv.GRC!BE309)","v":0.34852203450939639},{"$f":"IF(FC.Serv.GRC!BF309=0,0,AP309/FC.Serv.GRC!BF309)","v":0.38774919789530904},{"$f":"IF(FC.Serv.GRC!BG309=0,0,AQ309/FC.Serv.GRC!BG309)","v":0.42703724680537442},{"$f":"IF(FC.Serv.GRC!BH309=0,0,AR309/FC.Serv.GRC!BH309)","v":0.46857192604242043}]
[302,"SD303","SD303: WES MISBO Connections   Internal   Non WECLA","OR","MI",0,"£",42.477792242819739,47.174813638656481,47.298661100486839,35.941267752147198,49.540439558807414,null,null,null,1.1831612879875646E-3,1.4888742651850528E-3,1.0140301221145725E-3,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!308:308,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":6.457679287221182E-4},{"$f":"IF($A310=0,0,X310*(1+INDEX(InputPriceChanges.Admin,$A310,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A310,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A310,Y$7))","v":6.4027089508189442E-4},{"$f":"IF($A310=0,0,Y310*(1+INDEX(InputPriceChanges.Admin,$A310,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A310,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A310,Z$7))","v":6.3017391487370212E-4},{"$f":"IF($A310=0,0,Z310*(1+INDEX(InputPriceChanges.Admin,$A310,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A310,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A310,AA$7))","v":6.1633819167170088E-4},{"$f":"IF($A310=0,0,AA310*(1+INDEX(InputPriceChanges.Admin,$A310,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A310,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A310,AB$7))","v":5.9959048102070439E-4},null,null,null,{"$f":"IF($A310=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A310,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A310,AF$7))","v":0},{"$f":"IF($A310=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A310,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A310,AG$7))","v":1.2160723232476627E-4},{"$f":"IF($A310=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A310,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A310,AH$7))","v":-1.2037496795145271E-4},{"$f":"IF($A310=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A310,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A310,AI$7))","v":-4.8521379721890869E-4},{"$f":"IF($A310=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A310,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A310,AJ$7))","v":-4.2568407807299909E-4},null,null,null,6.457679287221182E-4,7.6187812740666065E-4,5.0979894692224938E-4,1.3112439445279219E-4,1.739064029477053E-4,null,null,null,1.8289292167096827E-3,2.2507523925917134E-3,1.5238290690368218E-3,1.3112439445279219E-4,1.739064029477053E-4,null,null,"£",65.662117314840245,71.314836417081366,71.077843882136108,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD310=0,0,AN310/FC.Serv.GRC!BD310)","v":0.45887053831587471},{"$f":"IF(FC.Serv.GRC!BE310=0,0,AO310/FC.Serv.GRC!BE310)","v":0.49546181715039228},{"$f":"IF(FC.Serv.GRC!BF310=0,0,AP310/FC.Serv.GRC!BF310)","v":0.44105252569217385},{"$f":"IF(FC.Serv.GRC!BG310=0,0,AQ310/FC.Serv.GRC!BG310)","v":0.37574325711468215},{"$f":"IF(FC.Serv.GRC!BH310=0,0,AR310/FC.Serv.GRC!BH310)","v":0.53391523972630783}]
[305,"SD329","SD329: EBD ONBS Connections MISBO   Internal    Non WECLA","OR","MI",0,"£",107.9201525189079,119.87315474785436,120.15521992679685,91.257897246882351,125.87396422778315,null,null,null,4.9346187562843591E-2,5.558250744865454E-2,4.2922597797205732E-2,0.10986252374589758,0.14966898054151742,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!311:311,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":3.1327912141271154E-2},{"$f":"IF($A313=0,0,X313*(1+INDEX(InputPriceChanges.Admin,$A313,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A313,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A313,Y$7))","v":3.1046714787178825E-2},{"$f":"IF($A313=0,0,Y313*(1+INDEX(InputPriceChanges.Admin,$A313,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A313,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A313,Z$7))","v":3.0530723130990312E-2},{"$f":"IF($A313=0,0,Z313*(1+INDEX(InputPriceChanges.Admin,$A313,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A313,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A313,AA$7))","v":2.9824484162804758E-2},{"$f":"IF($A313=0,0,AA313*(1+INDEX(InputPriceChanges.Admin,$A313,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A313,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A313,AB$7))","v":2.8970762531238106E-2},null,null,null,{"$f":"IF($A313=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A313,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A313,AF$7))","v":0},{"$f":"IF($A313=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A313,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A313,AG$7))","v":6.4982357694095747E-4},{"$f":"IF($A313=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A313,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A313,AH$7))","v":-7.7811719724915672E-3},{"$f":"IF($A313=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A313,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A313,AI$7))","v":7.8375869975222973E-2},{"$f":"IF($A313=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A313,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A313,AJ$7))","v":6.7244464939320889E-2},null,null,null,3.1327912141271154E-2,3.1696538364119779E-2,2.2749551158498745E-2,0.10820035413802773,9.6215227470558995E-2,null,null,null,8.0674099704114738E-2,8.727904581277432E-2,6.5672148955704474E-2,0.21806287788392531,0.24588420801207642,null,null,"£",176.43432196876159,188.23214434189805,183.83909422536698,181.13510435385206,206.79248225989889,null,null,null,{"$f":"IF(FC.Serv.GRC!BD313=0,0,AN313/FC.Serv.GRC!BD313)","v":0.44018656395502082},{"$f":"IF(FC.Serv.GRC!BE313=0,0,AO313/FC.Serv.GRC!BE313)","v":0.44278593948510619},{"$f":"IF(FC.Serv.GRC!BF313=0,0,AP313/FC.Serv.GRC!BF313)","v":0.38609683335933093},{"$f":"IF(FC.Serv.GRC!BG313=0,0,AQ313/FC.Serv.GRC!BG313)","v":0.70325866835339934},{"$f":"IF(FC.Serv.GRC!BH313=0,0,AR313/FC.Serv.GRC!BH313)","v":0.63701491919938857}]
[306,"SD320","SD320: EBD MISBO Connections    External   Non WECLA","OR","MI",0,"£",105.80763401372654,117.53380324976943,117.79848732694391,89.451377359617538,123.41374137621717,null,null,null,3.3784589155850917E-3,4.3258606215127123E-2,2.0205219197127925E-2,7.7149329374152711E-3,9.5242920201088488E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!312:312,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.3933907626382737E-3},{"$f":"IF($A314=0,0,X314*(1+INDEX(InputPriceChanges.Admin,$A314,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A314,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A314,Y$7))","v":2.3720495559243354E-3},{"$f":"IF($A314=0,0,Y314*(1+INDEX(InputPriceChanges.Admin,$A314,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A314,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A314,Z$7))","v":2.3321094606784812E-3},{"$f":"IF($A314=0,0,Z314*(1+INDEX(InputPriceChanges.Admin,$A314,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A314,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A314,AA$7))","v":2.2762031052063402E-3},{"$f":"IF($A314=0,0,AA314*(1+INDEX(InputPriceChanges.Admin,$A314,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A314,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A314,AB$7))","v":2.2068577879997661E-3},null,null,null,{"$f":"IF($A314=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A314,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A314,AF$7))","v":0},{"$f":"IF($A314=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A314,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A314,AG$7))","v":5.0325704309981581E-2},{"$f":"IF($A314=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A314,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A314,AH$7))","v":2.1669945440292673E-2},{"$f":"IF($A314=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A314,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A314,AI$7))","v":9.3060565732960634E-3},{"$f":"IF($A314=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A314,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A314,AJ$7))","v":6.7725973541656014E-3},null,null,null,2.3933907626382737E-3,5.2697753865905916E-2,2.4002054900971154E-2,1.1582259678502405E-2,8.9794551421653671E-3,null,null,null,5.7718496782233654E-3,9.5956360081033032E-2,4.4207274098099075E-2,1.9297192615917676E-2,1.8503747162274216E-2,null,null,"£",180.76459521779896,260.71380779680129,257.73291379802936,223.7427690779113,239.76760287844724,null,null,null,{"$f":"IF(FC.Serv.GRC!BD314=0,0,AN314/FC.Serv.GRC!BD314)","v":0.33507074740462589},{"$f":"IF(FC.Serv.GRC!BE314=0,0,AO314/FC.Serv.GRC!BE314)","v":0.85134773773411565},{"$f":"IF(FC.Serv.GRC!BF314=0,0,AP314/FC.Serv.GRC!BF314)","v":0.77417329354273645},{"$f":"IF(FC.Serv.GRC!BG314=0,0,AQ314/FC.Serv.GRC!BG314)","v":0.6831899197833311},{"$f":"IF(FC.Serv.GRC!BH314=0,0,AR314/FC.Serv.GRC!BH314)","v":0.58596744598801032}]
[310,"SD214","SD214: EBD MISBO rent External WECLA","OR","MI",0,"£",48704.145718787644,48100.741321656729,49552.385268703008,50104.19529522604,52134.988483694666,null,null,null,0.41265805063885802,2.6366531941665099,4.8481544991668812,6.1574003265597677,6.6743599580434596,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!316:316,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.6312820376064864E-4},{"$f":"IF($A318=0,0,X318*(1+INDEX(InputPriceChanges.Admin,$A318,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A318,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A318,Y$7))","v":1.610286699239785E-4},{"$f":"IF($A318=0,0,Y318*(1+INDEX(InputPriceChanges.Admin,$A318,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A318,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A318,Z$7))","v":1.5710952298213135E-4},{"$f":"IF($A318=0,0,Z318*(1+INDEX(InputPriceChanges.Admin,$A318,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A318,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A318,AA$7))","v":1.5163948683790234E-4},{"$f":"IF($A318=0,0,AA318*(1+INDEX(InputPriceChanges.Admin,$A318,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A318,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A318,AB$7))","v":1.448765364303994E-4},null,null,null,{"$f":"IF($A318=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A318,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A318,AF$7))","v":0},{"$f":"IF($A318=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A318,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A318,AG$7))","v":1.5862973906389454E-3},{"$f":"IF($A318=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A318,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A318,AH$7))","v":2.8603735712870986E-3},{"$f":"IF($A318=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A318,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A318,AI$7))","v":3.3926557703758001E-3},{"$f":"IF($A318=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A318,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A318,AJ$7))","v":3.2009871075511891E-3},null,null,null,1.6312820376064864E-4,1.747326060562924E-3,3.0174830942692301E-3,3.5442952572137024E-3,3.3458636439815887E-3,null,null,null,0.41282117884261865,2.6384005202270728,4.8511719822611505,6.1609446218169817,6.6777058216874412,null,null,"£",48723.398995912627,48132.617974615743,49583.226588808357,50133.036048195332,52161.12380807686,null,null,null,{"$f":"IF(FC.Serv.GRC!BD318=0,0,AN318/FC.Serv.GRC!BD318)","v":0.24264218835914872},{"$f":"IF(FC.Serv.GRC!BE318=0,0,AO318/FC.Serv.GRC!BE318)","v":0.72673748174456232},{"$f":"IF(FC.Serv.GRC!BF318=0,0,AP318/FC.Serv.GRC!BF318)","v":0.76301559047336731},{"$f":"IF(FC.Serv.GRC!BG318=0,0,AQ318/FC.Serv.GRC!BG318)","v":0.73274861456060214},{"$f":"IF(FC.Serv.GRC!BH318=0,0,AR318/FC.Serv.GRC!BH318)","v":0.66800951565130584}]
[311,"SD333","SD333: EBD ONBS rentals MISBO WECLA internal Costs","OR","MI",0,"£",{"$f":"IF($A319=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A319)))","v":48644.746314627831},48042.754661874467,49492.476301525501,50042.079567850698,52071.931590531225,null,null,null,5.0783104502957119,5.2480824716685532,7.2124722248463344,11.373657441127509,14.52915166564013,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!317:317,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":3.3297935606941198E-3},{"$f":"IF($A319=0,0,X319*(1+INDEX(InputPriceChanges.Admin,$A319,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A319,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A319,Y$7))","v":3.3037922321070383E-3},{"$f":"IF($A319=0,0,Y319*(1+INDEX(InputPriceChanges.Admin,$A319,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A319,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A319,Z$7))","v":3.2554785906166481E-3},{"$f":"IF($A319=0,0,Z319*(1+INDEX(InputPriceChanges.Admin,$A319,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A319,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A319,AA$7))","v":3.1883940945945087E-3},{"$f":"IF($A319=0,0,AA319*(1+INDEX(InputPriceChanges.Admin,$A319,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A319,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A319,AB$7))","v":3.1059385190395877E-3},null,null,null,{"$f":"IF($A319=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A319,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A319,AF$7))","v":0},{"$f":"IF($A319=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A319,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A319,AG$7))","v":1.5397803699364275E-4},{"$f":"IF($A319=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A319,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A319,AH$7))","v":1.2925890309182031E-3},{"$f":"IF($A319=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A319,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A319,AI$7))","v":3.6997282577121821E-3},{"$f":"IF($A319=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A319,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A319,AJ$7))","v":4.8881364597916427E-3},null,null,null,3.3297935606941198E-3,3.4577702691006812E-3,4.5480676215348508E-3,6.8881223523066908E-3,7.9940749788312299E-3,null,null,null,5.0816402438564063,5.2515402419376542,7.2170202924678692,11.380545563479815,14.537145740618962,null,null,"£",48676.642151762135,48074.408281956144,49523.685451725221,50072.38608698154,52100.582053752129,null,null,null,{"$f":"IF(FC.Serv.GRC!BD319=0,0,AN319/FC.Serv.GRC!BD319)","v":0.42982824489138571},{"$f":"IF(FC.Serv.GRC!BE319=0,0,AO319/FC.Serv.GRC!BE319)","v":0.43836857150323855},{"$f":"IF(FC.Serv.GRC!BF319=0,0,AP319/FC.Serv.GRC!BF319)","v":0.49959237481709168},{"$f":"IF(FC.Serv.GRC!BG319=0,0,AQ319/FC.Serv.GRC!BG319)","v":0.58273976722785337},{"$f":"IF(FC.Serv.GRC!BH319=0,0,AR319/FC.Serv.GRC!BH319)","v":0.59418456201395464}]
[314,"SD201","SD201: WES MISBO rent Internal WECLA","OR","MI",0,"£",7537.2328098236785,8169.8344604792765,9493.5083797824827,12457.1190365535,31188.597521057243,null,null,null,1.4921804622008985,1.8849156896229584,2.1203527974547836,1.6054398574382467,2.2980391154407789,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!320:320,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":3.650829955314554E-3},{"$f":"IF($A322=0,0,X322*(1+INDEX(InputPriceChanges.Admin,$A322,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A322,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A322,Y$7))","v":3.6036431043967952E-3},{"$f":"IF($A322=0,0,Y322*(1+INDEX(InputPriceChanges.Admin,$A322,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A322,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A322,Z$7))","v":3.5157128185165864E-3},{"$f":"IF($A322=0,0,Z322*(1+INDEX(InputPriceChanges.Admin,$A322,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A322,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A322,AA$7))","v":3.3932247798102175E-3},{"$f":"IF($A322=0,0,AA322*(1+INDEX(InputPriceChanges.Admin,$A322,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A322,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A322,AB$7))","v":3.242117205766463E-3},null,null,null,{"$f":"IF($A322=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A322,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A322,AF$7))","v":0},{"$f":"IF($A322=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A322,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A322,AG$7))","v":1.0692818943496033E-3},{"$f":"IF($A322=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A322,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A322,AH$7))","v":7.2748319761898564E-4},{"$f":"IF($A322=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A322,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A322,AI$7))","v":-9.4568949783654249E-4},{"$f":"IF($A322=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A322,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A322,AJ$7))","v":-2.0377860690324687E-3},null,null,null,3.650829955314554E-3,4.6729249987463983E-3,4.2431960161355723E-3,2.4475352819736751E-3,1.2043311367339942E-3,null,null,null,1.4958312921562131,1.8895886146217049,2.1245959934709191,1.6078873927202204,2.2992434465775129,null,null,"£",7555.6737129311341,8190.0884293417412,9512.5065469670171,12476.110242117787,31204.942499196775,null,null,null,{"$f":"IF(FC.Serv.GRC!BD322=0,0,AN322/FC.Serv.GRC!BD322)","v":0.24850233734782259},{"$f":"IF(FC.Serv.GRC!BE322=0,0,AO322/FC.Serv.GRC!BE322)","v":0.29552822068011553},{"$f":"IF(FC.Serv.GRC!BF322=0,0,AP322/FC.Serv.GRC!BF322)","v":0.27465643203287704},{"$f":"IF(FC.Serv.GRC!BG322=0,0,AQ322/FC.Serv.GRC!BG322)","v":0.20459851177685492},{"$f":"IF(FC.Serv.GRC!BH322=0,0,AR322/FC.Serv.GRC!BH322)","v":0.12299774124575519}]
[315,"SD202","SD202: WES MISBO rent External WECLA","OR","MI",0,"£",7543.0181235984601,8174.3933132594966,9493.7520484313627,12444.988618786399,31114.790767125123,null,null,null,7.7427572435113473E-2,9.0167995368347284E-2,9.5959149577303893E-2,6.2349215074758109E-2,6.1998088496724744E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!321:321,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":2.2780869832689861E-4},{"$f":"IF($A323=0,0,X323*(1+INDEX(InputPriceChanges.Admin,$A323,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A323,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A323,Y$7))","v":2.2547158685281757E-4},{"$f":"IF($A323=0,0,Y323*(1+INDEX(InputPriceChanges.Admin,$A323,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A323,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A323,Z$7))","v":2.2112874234270631E-4},{"$f":"IF($A323=0,0,Z323*(1+INDEX(InputPriceChanges.Admin,$A323,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A323,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A323,AA$7))","v":2.1509828809677755E-4},{"$f":"IF($A323=0,0,AA323*(1+INDEX(InputPriceChanges.Admin,$A323,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A323,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A323,AB$7))","v":2.0768562248618704E-4},null,null,null,{"$f":"IF($A323=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A323,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A323,AF$7))","v":0},{"$f":"IF($A323=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A323,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A323,AG$7))","v":2.2531084664594903E-5},{"$f":"IF($A323=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A323,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A323,AH$7))","v":-6.749750029685608E-6},{"$f":"IF($A323=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A323,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A323,AI$7))","v":-8.8318392256440305E-5},{"$f":"IF($A323=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A323,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A323,AJ$7))","v":-1.3900136253588232E-4},null,null,null,2.2780869832689861E-4,2.4800267151741246E-4,2.1437899231302069E-4,1.2677989584033723E-4,6.8684259950304726E-5,null,null,null,7.7655381133440365E-2,9.0415998039864692E-2,9.6173528569616917E-2,6.2475994970598449E-2,6.2066772756675048E-2,null,null,"£",7565.2113176525963,8196.8765831984656,9514.9617090669326,12470.294059423177,31149.261126279202,null,null,null,{"$f":"IF(FC.Serv.GRC!BD323=0,0,AN323/FC.Serv.GRC!BD323)","v":0.32693200512341986},{"$f":"IF(FC.Serv.GRC!BE323=0,0,AO323/FC.Serv.GRC!BE323)","v":0.34489983499299937},{"$f":"IF(FC.Serv.GRC!BF323=0,0,AP323/FC.Serv.GRC!BF323)","v":0.31329332918269104},{"$f":"IF(FC.Serv.GRC!BG323=0,0,AQ323/FC.Serv.GRC!BG323)","v":0.24701911913910579},{"$f":"IF(FC.Serv.GRC!BH323=0,0,AR323/FC.Serv.GRC!BH323)","v":0.16963919701073124}]
[318,"SD223","SD223: Other Ethernet main links  1Gb Internal WECLA","OR","MI",0,"£",459.58054425987268,528.50172288358795,505.1138250060468,485.52555428038897,548.25768555953516,null,null,null,0.36751462105067501,0.56269654339027531,0.40680662794333272,0.43867501839531009,0.40692153697090755,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!324:324,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.6780980443511053E-4},{"$f":"IF($A326=0,0,X326*(1+INDEX(InputPriceChanges.Admin,$A326,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A326,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A326,Y$7))","v":1.6624376342238309E-4},{"$f":"IF($A326=0,0,Y326*(1+INDEX(InputPriceChanges.Admin,$A326,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A326,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A326,Z$7))","v":1.6334939925860244E-4},{"$f":"IF($A326=0,0,Z326*(1+INDEX(InputPriceChanges.Admin,$A326,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A326,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A326,AA$7))","v":1.5935492109850076E-4},{"$f":"IF($A326=0,0,AA326*(1+INDEX(InputPriceChanges.Admin,$A326,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A326,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A326,AB$7))","v":1.5447940966849651E-4},null,null,null,{"$f":"IF($A326=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A326,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A326,AF$7))","v":0},{"$f":"IF($A326=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A326,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A326,AG$7))","v":0},{"$f":"IF($A326=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A326,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A326,AH$7))","v":-1.1401018396354852E-20},{"$f":"IF($A326=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A326,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A326,AI$7))","v":-4.4231279862982397E-21},{"$f":"IF($A326=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A326,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A326,AJ$7))","v":-1.2142604327036599E-20},null,null,null,1.6780980443511053E-4,1.6624376342238309E-4,1.6334939925860244E-4,1.5935492109850076E-4,1.5447940966849651E-4,null,null,null,0.3676824308551101,0.56286278715369764,0.40696997734259133,0.43883437331640857,0.40707601638057606,null,null,"£",459.79039202330023,528.65786408690508,505.31664874146412,485.70192832301547,548.465820337168,null,null,null,{"$f":"IF(FC.Serv.GRC!BD326=0,0,AN326/FC.Serv.GRC!BD326)","v":0.38765772790528441},{"$f":"IF(FC.Serv.GRC!BE326=0,0,AO326/FC.Serv.GRC!BE326)","v":0.38559092106615994},{"$f":"IF(FC.Serv.GRC!BF326=0,0,AP326/FC.Serv.GRC!BF326)","v":0.38190048689622724},{"$f":"IF(FC.Serv.GRC!BG326=0,0,AQ326/FC.Serv.GRC!BG326)","v":0.37698363192406503},{"$f":"IF(FC.Serv.GRC!BH326=0,0,AR326/FC.Serv.GRC!BH326)","v":0.37120837012042862}]
[319,"SD224","SD224: Other Ethernet main links  1Gb External WECLA","OR","MI",0,"£",445.16268339249439,511.95268534945529,489.25627225244153,470.46250063883781,531.07892930675905,null,null,null,1.4693321464418816E-2,1.3580861443140061E-2,8.4801382641409694E-3,4.5943629879872001E-3,1.8725822873421902E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!325:325,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":9.9341700709995113E-6},{"$f":"IF($A327=0,0,X327*(1+INDEX(InputPriceChanges.Admin,$A327,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A327,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A327,Y$7))","v":9.8346149849283955E-6},{"$f":"IF($A327=0,0,Y327*(1+INDEX(InputPriceChanges.Admin,$A327,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A327,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A327,Z$7))","v":9.6529673839143345E-6},{"$f":"IF($A327=0,0,Z327*(1+INDEX(InputPriceChanges.Admin,$A327,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A327,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A327,AA$7))","v":9.4059913361493922E-6},{"$f":"IF($A327=0,0,AA327*(1+INDEX(InputPriceChanges.Admin,$A327,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A327,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A327,AB$7))","v":9.1097803478225863E-6},null,null,null,{"$f":"IF($A327=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A327,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A327,AF$7))","v":0},{"$f":"IF($A327=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A327,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A327,AG$7))","v":-1.0332558103367773E-6},{"$f":"IF($A327=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A327,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A327,AH$7))","v":-2.3653295602098724E-6},{"$f":"IF($A327=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A327,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A327,AI$7))","v":-3.2417199771558669E-6},{"$f":"IF($A327=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A327,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A327,AJ$7))","v":-3.7250974467144748E-6},null,null,null,9.9341700709995113E-6,8.8013591745916183E-6,7.287637823704462E-6,6.1642713589935257E-6,5.3846829011081119E-6,null,null,null,1.4703255634489817E-2,1.3589662802314653E-2,8.4874259019646747E-3,4.6005272593461939E-3,1.8779669702432983E-3,null,null,"£",445.46365835018474,512.28446691449244,489.6767279577723,471.09372166463635,532.60606733914733,null,null,null,{"$f":"IF(FC.Serv.GRC!BD327=0,0,AN327/FC.Serv.GRC!BD327)","v":0.41924120674222981},{"$f":"IF(FC.Serv.GRC!BE327=0,0,AO327/FC.Serv.GRC!BE327)","v":0.39275308977277429},{"$f":"IF(FC.Serv.GRC!BF327=0,0,AP327/FC.Serv.GRC!BF327)","v":0.35520781050975397},{"$f":"IF(FC.Serv.GRC!BG327=0,0,AQ327/FC.Serv.GRC!BG327)","v":0.32770187560240588},{"$f":"IF(FC.Serv.GRC!BH327=0,0,AR327/FC.Serv.GRC!BH327)","v":0.31190237889088784}]
[{"$f":"IF(B330=0,0,A329+1)","v":322},"SD209","SD209: Optical Services rent Internal WECLA","OR","MI",0,"£",17981.070548851727,18098.752560984874,18035.255955073499,16945.700914492023,14971.863770517706,null,null,null,6.2255076226991983,9.1685036658966617,9.8427706055225066,10.742807044681843,11.079756617649961,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!328:328,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":6.4288807280079643E-3},{"$f":"IF($A330=0,0,X330*(1+INDEX(InputPriceChanges.Admin,$A330,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A330,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A330,Y$7))","v":6.3756981842194305E-3},{"$f":"IF($A330=0,0,Y330*(1+INDEX(InputPriceChanges.Admin,$A330,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A330,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A330,Z$7))","v":6.2769935371473819E-3},{"$f":"IF($A330=0,0,Z330*(1+INDEX(InputPriceChanges.Admin,$A330,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A330,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A330,AA$7))","v":6.1401208195099146E-3},{"$f":"IF($A330=0,0,AA330*(1+INDEX(InputPriceChanges.Admin,$A330,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A330,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A330,AB$7))","v":5.9721398262068074E-3},null,null,null,{"$f":"IF($A330=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A330,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A330,AF$7))","v":0},{"$f":"IF($A330=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A330,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A330,AG$7))","v":4.2329636423024059E-3},{"$f":"IF($A330=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A330,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A330,AH$7))","v":4.8107731909022662E-3},{"$f":"IF($A330=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A330,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A330,AI$7))","v":6.5397765061911903E-3},{"$f":"IF($A330=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A330,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A330,AJ$7))","v":8.4614727675337946E-3},null,null,null,6.4288807280079643E-3,1.0608661826521835E-2,1.1087766728049647E-2,1.2679897325701104E-2,1.4433612593740602E-2,null,null,null,6.2319365034272067,9.1791123277231836,9.8538583722505564,10.755486942007543,11.094190230243703,null,null,"£",17999.639019878727,18119.694205597571,18055.572461362724,16965.702181089669,14991.367635893746,null,null,null,{"$f":"IF(FC.Serv.GRC!BD330=0,0,AN330/FC.Serv.GRC!BD330)","v":0.41272283953789735},{"$f":"IF(FC.Serv.GRC!BE330=0,0,AO330/FC.Serv.GRC!BE330)","v":0.52540492190457266},{"$f":"IF(FC.Serv.GRC!BF330=0,0,AP330/FC.Serv.GRC!BF330)","v":0.52299631967958693},{"$f":"IF(FC.Serv.GRC!BG330=0,0,AQ330/FC.Serv.GRC!BG330)","v":0.53857670589486706},{"$f":"IF(FC.Serv.GRC!BH330=0,0,AR330/FC.Serv.GRC!BH330)","v":0.54863186595791757}]
[323,"SD210","SD210: Optical Services rent External WECLA","OR","MI",0,"£",17947.809039164011,18065.250931298782,18001.864413754818,16914.469332894168,14943.371224860794,null,null,null,1.1998693287518734,1.6891552239970098,2.5014114945216348,3.3002451677308722,3.5457847203017838,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!329:329,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.2038405534585878E-3},{"$f":"IF($A331=0,0,X331*(1+INDEX(InputPriceChanges.Admin,$A331,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A331,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A331,Y$7))","v":1.1922864094859747E-3},{"$f":"IF($A331=0,0,Y331*(1+INDEX(InputPriceChanges.Admin,$A331,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A331,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A331,Z$7))","v":1.1710301477860161E-3},{"$f":"IF($A331=0,0,Z331*(1+INDEX(InputPriceChanges.Admin,$A331,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A331,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A331,AA$7))","v":1.1418497135597485E-3},{"$f":"IF($A331=0,0,AA331*(1+INDEX(InputPriceChanges.Admin,$A331,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A331,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A331,AB$7))","v":1.1064519341545628E-3},null,null,null,{"$f":"IF($A331=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A331,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A331,AF$7))","v":0},{"$f":"IF($A331=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A331,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A331,AG$7))","v":6.698574187806337E-4},{"$f":"IF($A331=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A331,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A331,AH$7))","v":1.7151576302596411E-3},{"$f":"IF($A331=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A331,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A331,AI$7))","v":2.8664343684561182E-3},{"$f":"IF($A331=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A331,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A331,AJ$7))","v":3.4962489447663918E-3},null,null,null,1.2038405534585878E-3,1.8621438282666084E-3,2.8861877780456571E-3,4.0082840820158672E-3,4.6027008789209546E-3,null,null,null,1.201073169305332,1.6910173678252765,2.5042976822996805,3.3042534518128881,3.5503874211807047,null,null,"£",17965.816250323871,18085.166268296769,18022.63539092783,16935.012654598173,14962.768868343463,null,null,null,{"$f":"IF(FC.Serv.GRC!BD331=0,0,AN331/FC.Serv.GRC!BD331)","v":0.39945039853268877},{"$f":"IF(FC.Serv.GRC!BE331=0,0,AO331/FC.Serv.GRC!BE331)","v":0.49640839347131793},{"$f":"IF(FC.Serv.GRC!BF331=0,0,AP331/FC.Serv.GRC!BF331)","v":0.57872203539724199},{"$f":"IF(FC.Serv.GRC!BG331=0,0,AQ331/FC.Serv.GRC!BG331)","v":0.61840629768663646},{"$f":"IF(FC.Serv.GRC!BH331=0,0,AR331/FC.Serv.GRC!BH331)","v":0.6084436575847525}]
[326,"SD203","SD203: WES MISBO conns Internal WECLA","OR","MI",0,"£",74.470251571002521,82.701701819673445,82.924082872317044,63.019633077736643,86.850526160746654,null,null,null,2.5284735575399346E-3,2.2286717054583122E-3,1.1472289740279231E-3,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!332:332,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.7726753165992024E-3},{"$f":"IF($A334=0,0,X334*(1+INDEX(InputPriceChanges.Admin,$A334,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A334,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A334,Y$7))","v":1.7586585017887626E-3},{"$f":"IF($A334=0,0,Y334*(1+INDEX(InputPriceChanges.Admin,$A334,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A334,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A334,Z$7))","v":1.7321142960541411E-3},{"$f":"IF($A334=0,0,Z334*(1+INDEX(InputPriceChanges.Admin,$A334,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A334,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A334,AA$7))","v":1.6944725490652035E-3},{"$f":"IF($A334=0,0,AA334*(1+INDEX(InputPriceChanges.Admin,$A334,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A334,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A334,AB$7))","v":1.6471058933560283E-3},null,null,null,{"$f":"IF($A334=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A334,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A334,AF$7))","v":0},{"$f":"IF($A334=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A334,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A334,AG$7))","v":-4.8492588648557422E-4},{"$f":"IF($A334=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A334,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A334,AH$7))","v":-1.0906689586991372E-3},{"$f":"IF($A334=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A334,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A334,AI$7))","v":-1.5926821852960613E-3},{"$f":"IF($A334=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A334,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A334,AJ$7))","v":-1.4800911605026934E-3},null,null,null,1.7726753165992024E-3,1.2737326153031885E-3,6.4144533735500399E-4,1.0179036376914224E-4,1.6701473285333493E-4,null,null,null,4.3011488741391372E-3,3.5024043207615005E-3,1.7886743113829271E-3,1.0179036376914224E-4,1.6701473285333493E-4,null,null,"£",126.68024063226412,129.96745867870558,129.2890784547883,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD334=0,0,AN334/FC.Serv.GRC!BD334)","v":0.29482686361832516},{"$f":"IF(FC.Serv.GRC!BE334=0,0,AO334/FC.Serv.GRC!BE334)","v":0.24966222642065253},{"$f":"IF(FC.Serv.GRC!BF334=0,0,AP334/FC.Serv.GRC!BF334)","v":0.18959744850737284},{"$f":"IF(FC.Serv.GRC!BG334=0,0,AQ334/FC.Serv.GRC!BG334)","v":6.7344487416985288E-2},{"$f":"IF(FC.Serv.GRC!BH334=0,0,AR334/FC.Serv.GRC!BH334)","v":0.11477118573713421}]
[327,"SD215","SD215: Optical Services conns Internal WECLA","OR","MI",0,"£",161.22042869070646,179.08023467454274,179.49599649414955,136.31937535407664,188.04314945191928,null,null,null,2.1229170711500548E-2,6.745278383874781E-2,6.8835783427090749E-2,9.3792992802925988E-3,1.4216566590544068E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!333:333,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":9.2297379582107746E-3},{"$f":"IF($A335=0,0,X335*(1+INDEX(InputPriceChanges.Admin,$A335,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A335,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A335,Y$7))","v":9.1427398326414354E-3},{"$f":"IF($A335=0,0,Y335*(1+INDEX(InputPriceChanges.Admin,$A335,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A335,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A335,Z$7))","v":8.9788312766352386E-3},{"$f":"IF($A335=0,0,Z335*(1+INDEX(InputPriceChanges.Admin,$A335,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A335,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A335,AA$7))","v":8.7476964948603204E-3},{"$f":"IF($A335=0,0,AA335*(1+INDEX(InputPriceChanges.Admin,$A335,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A335,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A335,AB$7))","v":8.4586321578642154E-3},null,null,null,{"$f":"IF($A335=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A335,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A335,AF$7))","v":0},{"$f":"IF($A335=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A335,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A335,AG$7))","v":4.2752347279627026E-2},{"$f":"IF($A335=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A335,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A335,AH$7))","v":4.066526720887341E-2},{"$f":"IF($A335=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A335,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A335,AI$7))","v":3.5778755046167871E-3},{"$f":"IF($A335=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A335,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A335,AJ$7))","v":4.1496605589337841E-3},null,null,null,9.2297379582107746E-3,5.1895087112268465E-2,4.9644098485508645E-2,1.2325571999477107E-2,1.2608292716798E-2,null,null,null,3.0458908669711321E-2,0.11934787095101627,0.11847988191259939,2.1704871279769708E-2,2.6824859307342068E-2,null,null,"£",231.31371356497218,316.85637747596633,308.94780896822868,315.46007932764695,354.81358987987471,null,null,null,{"$f":"IF(FC.Serv.GRC!BD335=0,0,AN335/FC.Serv.GRC!BD335)","v":0.27842002621977235},{"$f":"IF(FC.Serv.GRC!BE335=0,0,AO335/FC.Serv.GRC!BE335)","v":0.65643139755503965},{"$f":"IF(FC.Serv.GRC!BF335=0,0,AP335/FC.Serv.GRC!BF335)","v":0.61961273655047444},{"$f":"IF(FC.Serv.GRC!BG335=0,0,AQ335/FC.Serv.GRC!BG335)","v":0.54750535793232535},{"$f":"IF(FC.Serv.GRC!BH335=0,0,AR335/FC.Serv.GRC!BH335)","v":0.53413090351070791}]
[330,"SD220","SD220: EBD MISBO conns External WECLA","OR","MI",0,"£",126.04906199637315,140.03315636219097,140.3241393030963,106.52241436287382,147.03096017045198,null,null,null,2.2106484492923927E-4,2.1586687259454408E-3,1.0863329347696542E-3,1.4217610282559552E-4,1.6733635009043871E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!336:336,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.2381592947866409E-4},{"$f":"IF($A338=0,0,X338*(1+INDEX(InputPriceChanges.Admin,$A338,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A338,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A338,Y$7))","v":1.22611341337775E-4},{"$f":"IF($A338=0,0,Y338*(1+INDEX(InputPriceChanges.Admin,$A338,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A338,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A338,Z$7))","v":1.2038446262525899E-4},{"$f":"IF($A338=0,0,Z338*(1+INDEX(InputPriceChanges.Admin,$A338,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A338,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A338,AA$7))","v":1.1731029900507294E-4},{"$f":"IF($A338=0,0,AA338*(1+INDEX(InputPriceChanges.Admin,$A338,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A338,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A338,AB$7))","v":1.1355685593628456E-4},null,null,null,{"$f":"IF($A338=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A338,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A338,AF$7))","v":0},{"$f":"IF($A338=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A338,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A338,AG$7))","v":1.6945477382216217E-3},{"$f":"IF($A338=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A338,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A338,AH$7))","v":7.4836936070677871E-4},{"$f":"IF($A338=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A338,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A338,AI$7))","v":5.8013648081044927E-5},{"$f":"IF($A338=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A338,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A338,AJ$7))","v":-8.4406047507689058E-6},null,null,null,1.2381592947866409E-4,1.8171590795593967E-3,8.6875382333203774E-4,1.7532394708611788E-4,1.0511625118551565E-4,null,null,null,3.4488077440790335E-4,3.9758278055048377E-3,1.9550867581016921E-3,3.175000499117134E-4,2.7245260127595433E-4,null,null,"£",196.64772175156989,257.91253195349117,252.54308123473496,237.88014444604673,239.39190465724019,null,null,null,{"$f":"IF(FC.Serv.GRC!BD338=0,0,AN338/FC.Serv.GRC!BD338)","v":0.37063193007254513},{"$f":"IF(FC.Serv.GRC!BE338=0,0,AO338/FC.Serv.GRC!BE338)","v":0.82003972711894335},{"$f":"IF(FC.Serv.GRC!BF338=0,0,AP338/FC.Serv.GRC!BF338)","v":0.72791338381752646},{"$f":"IF(FC.Serv.GRC!BG338=0,0,AQ338/FC.Serv.GRC!BG338)","v":0.57299420518625976},{"$f":"IF(FC.Serv.GRC!BH338=0,0,AR338/FC.Serv.GRC!BH338)","v":0.39072974886732331}]
[331,"SD332","SD332: EBD ONBS connection MISBO WECLA internal Costs","OR","MI",0,"£",132.69581576159763,147.40463690739904,147.73200302545484,112.17526688221803,154.77748848946919,null,null,null,3.6564597424739759E-3,3.7926842888652617E-3,2.7845097752000471E-3,9.0340863081481912E-3,8.2635318979312668E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!337:337,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":1.9210905350553332E-3},{"$f":"IF($A339=0,0,X339*(1+INDEX(InputPriceChanges.Admin,$A339,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A339,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A339,Y$7))","v":1.9062454414516114E-3},{"$f":"IF($A339=0,0,Y339*(1+INDEX(InputPriceChanges.Admin,$A339,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A339,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A339,Z$7))","v":1.8782203111786752E-3},{"$f":"IF($A339=0,0,Z339*(1+INDEX(InputPriceChanges.Admin,$A339,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A339,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A339,AA$7))","v":1.8386136015306183E-3},{"$f":"IF($A339=0,0,AA339*(1+INDEX(InputPriceChanges.Admin,$A339,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A339,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A339,AB$7))","v":1.7889598099886765E-3},null,null,null,{"$f":"IF($A339=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A339,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A339,AF$7))","v":0},{"$f":"IF($A339=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A339,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A339,AG$7))","v":-2.6609171095378368E-4},{"$f":"IF($A339=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A339,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A339,AH$7))","v":-7.821485632739162E-4},{"$f":"IF($A339=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A339,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A339,AI$7))","v":8.3291941997838907E-3},{"$f":"IF($A339=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A339,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A339,AJ$7))","v":4.880130887242087E-3},null,null,null,1.9210905350553332E-3,1.6401537304978277E-3,1.0960717479047591E-3,1.0167807801314509E-2,6.6690906972307635E-3,null,null,null,5.5775502775293091E-3,5.4328380193630899E-3,3.8805815231048061E-3,1.92018941094627E-2,1.493262259516203E-2,null,null,"£",202.41371057111934,211.15006012286068,205.88402541005871,238.42783020905094,279.69079691201824,null,null,null,{"$f":"IF(FC.Serv.GRC!BD339=0,0,AN339/FC.Serv.GRC!BD339)","v":0.32494901909275048},{"$f":"IF(FC.Serv.GRC!BE339=0,0,AO339/FC.Serv.GRC!BE339)","v":0.29232264041063227},{"$f":"IF(FC.Serv.GRC!BF339=0,0,AP339/FC.Serv.GRC!BF339)","v":0.24334692535999083},{"$f":"IF(FC.Serv.GRC!BG339=0,0,AQ339/FC.Serv.GRC!BG339)","v":0.71780535208075069},{"$f":"IF(FC.Serv.GRC!BH339=0,0,AR339/FC.Serv.GRC!BH339)","v":0.66852847217716782}]
[334,"Z3","Z3: EAD LA 10Gb Rental Internal Non WECLA","OR","MI",0,"£",3409.4319759423402,3368.747609015114,3356.7599850319898,3219.5409756988388,3043.7758994403134,null,null,null,0,3.0349150636078844E-2,0.97747293109717426,1.7639529874719306,2.5020476984067619,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!340:340,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A342=0,0,X342*(1+INDEX(InputPriceChanges.Admin,$A342,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A342,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A342,Y$7))","v":0},{"$f":"IF($A342=0,0,Y342*(1+INDEX(InputPriceChanges.Admin,$A342,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A342,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A342,Z$7))","v":0},{"$f":"IF($A342=0,0,Z342*(1+INDEX(InputPriceChanges.Admin,$A342,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A342,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A342,AA$7))","v":0},{"$f":"IF($A342=0,0,AA342*(1+INDEX(InputPriceChanges.Admin,$A342,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A342,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A342,AB$7))","v":0},null,null,null,{"$f":"IF($A342=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A342,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A342,AF$7))","v":0},{"$f":"IF($A342=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A342,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A342,AG$7))","v":0},{"$f":"IF($A342=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A342,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A342,AH$7))","v":0},{"$f":"IF($A342=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A342,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A342,AI$7))","v":0},{"$f":"IF($A342=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A342,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A342,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,3.0349150636078844E-2,0.97747293109717426,1.7639529874719306,2.5020476984067619,null,null,"£",0,3368.7476090151135,3356.7599850319893,3219.5409756988383,3043.7758994403139,null,null,null,{"$f":"IF(FC.Serv.GRC!BD342=0,0,AN342/FC.Serv.GRC!BD342)","v":0},{"$f":"IF(FC.Serv.GRC!BE342=0,0,AO342/FC.Serv.GRC!BE342)","v":0},{"$f":"IF(FC.Serv.GRC!BF342=0,0,AP342/FC.Serv.GRC!BF342)","v":0},{"$f":"IF(FC.Serv.GRC!BG342=0,0,AQ342/FC.Serv.GRC!BG342)","v":0},{"$f":"IF(FC.Serv.GRC!BH342=0,0,AR342/FC.Serv.GRC!BH342)","v":0}]
[335,"Z4","Z4: EAD LA 10Gb Rental External Non WECLA","OR","MI",0,"£",3240.723234979263,3204.6826778260183,3193.3289384199084,3059.3077082994278,2889.6565281187391,null,null,null,0,4.4480733018770948E-3,5.6890481626419694E-2,1.2031002558492456,2.8199104259709844,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!341:341,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A343=0,0,X343*(1+INDEX(InputPriceChanges.Admin,$A343,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A343,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A343,Y$7))","v":0},{"$f":"IF($A343=0,0,Y343*(1+INDEX(InputPriceChanges.Admin,$A343,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A343,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A343,Z$7))","v":0},{"$f":"IF($A343=0,0,Z343*(1+INDEX(InputPriceChanges.Admin,$A343,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A343,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A343,AA$7))","v":0},{"$f":"IF($A343=0,0,AA343*(1+INDEX(InputPriceChanges.Admin,$A343,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A343,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A343,AB$7))","v":0},null,null,null,{"$f":"IF($A343=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A343,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A343,AF$7))","v":0},{"$f":"IF($A343=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A343,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A343,AG$7))","v":0},{"$f":"IF($A343=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A343,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A343,AH$7))","v":0},{"$f":"IF($A343=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A343,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A343,AI$7))","v":0},{"$f":"IF($A343=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A343,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A343,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,4.4480733018770948E-3,5.6890481626419694E-2,1.2031002558492456,2.8199104259709844,null,null,"£",0,3204.6826778260183,3193.3289384199084,3059.3077082994273,2889.6565281187391,null,null,null,{"$f":"IF(FC.Serv.GRC!BD343=0,0,AN343/FC.Serv.GRC!BD343)","v":0},{"$f":"IF(FC.Serv.GRC!BE343=0,0,AO343/FC.Serv.GRC!BE343)","v":0},{"$f":"IF(FC.Serv.GRC!BF343=0,0,AP343/FC.Serv.GRC!BF343)","v":0},{"$f":"IF(FC.Serv.GRC!BG343=0,0,AQ343/FC.Serv.GRC!BG343)","v":0},{"$f":"IF(FC.Serv.GRC!BH343=0,0,AR343/FC.Serv.GRC!BH343)","v":0}]
[338,"Z7","Z7: EAD LA 10Gb Rental Internal WECLA","OR","MI",0,"£",4088.7993897647784,4075.7855550793561,4061.9655618471929,3848.5043014788926,3602.945107484275,null,null,null,0,1.7116046923526546E-2,0.38253637285941194,0.82156881573749574,1.1901453214758002,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!344:344,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A346=0,0,X346*(1+INDEX(InputPriceChanges.Admin,$A346,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A346,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A346,Y$7))","v":0},{"$f":"IF($A346=0,0,Y346*(1+INDEX(InputPriceChanges.Admin,$A346,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A346,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A346,Z$7))","v":0},{"$f":"IF($A346=0,0,Z346*(1+INDEX(InputPriceChanges.Admin,$A346,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A346,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A346,AA$7))","v":0},{"$f":"IF($A346=0,0,AA346*(1+INDEX(InputPriceChanges.Admin,$A346,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A346,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A346,AB$7))","v":0},null,null,null,{"$f":"IF($A346=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A346,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A346,AF$7))","v":0},{"$f":"IF($A346=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A346,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A346,AG$7))","v":0},{"$f":"IF($A346=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A346,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A346,AH$7))","v":0},{"$f":"IF($A346=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A346,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A346,AI$7))","v":0},{"$f":"IF($A346=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A346,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A346,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,1.7116046923526546E-2,0.38253637285941194,0.82156881573749574,1.1901453214758002,null,null,"£",0,4075.7855550793561,4061.9655618471929,3848.5043014788921,3602.9451074842755,null,null,null,{"$f":"IF(FC.Serv.GRC!BD346=0,0,AN346/FC.Serv.GRC!BD346)","v":0},{"$f":"IF(FC.Serv.GRC!BE346=0,0,AO346/FC.Serv.GRC!BE346)","v":0},{"$f":"IF(FC.Serv.GRC!BF346=0,0,AP346/FC.Serv.GRC!BF346)","v":0},{"$f":"IF(FC.Serv.GRC!BG346=0,0,AQ346/FC.Serv.GRC!BG346)","v":0},{"$f":"IF(FC.Serv.GRC!BH346=0,0,AR346/FC.Serv.GRC!BH346)","v":0}]
[339,"Z8","Z8: EAD LA 10Gb Rental External WECLA","OR","MI",0,"£",4053.5789008120637,4041.3968548892185,4027.7048115852058,3815.1356736158709,3570.6882935914118,null,null,null,0,2.2653450042089242E-3,2.7515878974587214E-2,0.69356496246561439,1.7980936631452982,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!345:345,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A347=0,0,X347*(1+INDEX(InputPriceChanges.Admin,$A347,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A347,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A347,Y$7))","v":0},{"$f":"IF($A347=0,0,Y347*(1+INDEX(InputPriceChanges.Admin,$A347,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A347,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A347,Z$7))","v":0},{"$f":"IF($A347=0,0,Z347*(1+INDEX(InputPriceChanges.Admin,$A347,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A347,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A347,AA$7))","v":0},{"$f":"IF($A347=0,0,AA347*(1+INDEX(InputPriceChanges.Admin,$A347,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A347,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A347,AB$7))","v":0},null,null,null,{"$f":"IF($A347=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A347,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A347,AF$7))","v":0},{"$f":"IF($A347=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A347,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A347,AG$7))","v":0},{"$f":"IF($A347=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A347,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A347,AH$7))","v":0},{"$f":"IF($A347=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A347,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A347,AI$7))","v":0},{"$f":"IF($A347=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A347,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A347,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,2.2653450042089242E-3,2.7515878974587214E-2,0.69356496246561439,1.7980936631452982,null,null,"£",0,4041.3968548892176,4027.7048115852062,3815.1356736158709,3570.6882935914118,null,null,null,{"$f":"IF(FC.Serv.GRC!BD347=0,0,AN347/FC.Serv.GRC!BD347)","v":0},{"$f":"IF(FC.Serv.GRC!BE347=0,0,AO347/FC.Serv.GRC!BE347)","v":0},{"$f":"IF(FC.Serv.GRC!BF347=0,0,AP347/FC.Serv.GRC!BF347)","v":0},{"$f":"IF(FC.Serv.GRC!BG347=0,0,AQ347/FC.Serv.GRC!BG347)","v":0},{"$f":"IF(FC.Serv.GRC!BH347=0,0,AR347/FC.Serv.GRC!BH347)","v":0}]
[342,"Z11","Z11: EAD LA 10Gb Connection Internal Non WECLA","OR","MI",0,"£",109.83683621819596,121.99896523466212,122.29128670154338,92.887575694186751,128.10785735718568,null,null,null,0,1.4822454147124549E-2,3.0805717737086263E-2,3.4217229759378374E-2,4.2812828699055491E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!348:348,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A350=0,0,X350*(1+INDEX(InputPriceChanges.Admin,$A350,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A350,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A350,Y$7))","v":0},{"$f":"IF($A350=0,0,Y350*(1+INDEX(InputPriceChanges.Admin,$A350,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A350,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A350,Z$7))","v":0},{"$f":"IF($A350=0,0,Z350*(1+INDEX(InputPriceChanges.Admin,$A350,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A350,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A350,AA$7))","v":0},{"$f":"IF($A350=0,0,AA350*(1+INDEX(InputPriceChanges.Admin,$A350,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A350,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A350,AB$7))","v":0},null,null,null,{"$f":"IF($A350=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A350,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A350,AF$7))","v":0},{"$f":"IF($A350=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A350,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A350,AG$7))","v":0},{"$f":"IF($A350=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A350,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A350,AH$7))","v":0},{"$f":"IF($A350=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A350,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A350,AI$7))","v":0},{"$f":"IF($A350=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A350,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A350,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,1.4822454147124549E-2,3.0805717737086263E-2,3.4217229759378374E-2,4.2812828699055491E-2,null,null,"£",0,121.99896523466212,122.29128670154338,92.887575694186751,128.10785735718568,null,null,null,{"$f":"IF(FC.Serv.GRC!BD350=0,0,AN350/FC.Serv.GRC!BD350)","v":0},{"$f":"IF(FC.Serv.GRC!BE350=0,0,AO350/FC.Serv.GRC!BE350)","v":0},{"$f":"IF(FC.Serv.GRC!BF350=0,0,AP350/FC.Serv.GRC!BF350)","v":0},{"$f":"IF(FC.Serv.GRC!BG350=0,0,AQ350/FC.Serv.GRC!BG350)","v":0},{"$f":"IF(FC.Serv.GRC!BH350=0,0,AR350/FC.Serv.GRC!BH350)","v":0}]
[343,"Z12","Z12: EAD LA 10Gb Connection External Non WECLA","OR","MI",0,"£",108.68022663976903,120.71629222688763,121.00220435892413,91.903783024049503,126.75989935986046,null,null,null,0,3.3420252088725241E-4,2.1300039449620774E-2,5.8593267687229923E-2,0.10364002257163335,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!349:349,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A351=0,0,X351*(1+INDEX(InputPriceChanges.Admin,$A351,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A351,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A351,Y$7))","v":0},{"$f":"IF($A351=0,0,Y351*(1+INDEX(InputPriceChanges.Admin,$A351,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A351,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A351,Z$7))","v":0},{"$f":"IF($A351=0,0,Z351*(1+INDEX(InputPriceChanges.Admin,$A351,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A351,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A351,AA$7))","v":0},{"$f":"IF($A351=0,0,AA351*(1+INDEX(InputPriceChanges.Admin,$A351,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A351,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A351,AB$7))","v":0},null,null,null,{"$f":"IF($A351=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A351,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A351,AF$7))","v":0},{"$f":"IF($A351=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A351,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A351,AG$7))","v":0},{"$f":"IF($A351=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A351,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A351,AH$7))","v":0},{"$f":"IF($A351=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A351,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A351,AI$7))","v":0},{"$f":"IF($A351=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A351,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A351,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,3.3420252088725241E-4,2.1300039449620774E-2,5.8593267687229923E-2,0.10364002257163335,null,null,"£",0,120.71629222688763,121.00220435892415,91.903783024049503,126.75989935986046,null,null,null,{"$f":"IF(FC.Serv.GRC!BD351=0,0,AN351/FC.Serv.GRC!BD351)","v":0},{"$f":"IF(FC.Serv.GRC!BE351=0,0,AO351/FC.Serv.GRC!BE351)","v":0},{"$f":"IF(FC.Serv.GRC!BF351=0,0,AP351/FC.Serv.GRC!BF351)","v":0},{"$f":"IF(FC.Serv.GRC!BG351=0,0,AQ351/FC.Serv.GRC!BG351)","v":0},{"$f":"IF(FC.Serv.GRC!BH351=0,0,AR351/FC.Serv.GRC!BH351)","v":0}]
[346,"Z15","Z15: EAD LA 10Gb Connection Internal WECLA","OR","MI",0,"£",201.49130056971563,223.80855813809774,224.33432586563376,170.3807333517239,235.01206590090203,null,null,null,0,5.6139545853007766E-3,1.4439635442210441E-2,1.7525342427772681E-2,2.6463417191982405E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!352:352,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A354=0,0,X354*(1+INDEX(InputPriceChanges.Admin,$A354,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A354,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A354,Y$7))","v":0},{"$f":"IF($A354=0,0,Y354*(1+INDEX(InputPriceChanges.Admin,$A354,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A354,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A354,Z$7))","v":0},{"$f":"IF($A354=0,0,Z354*(1+INDEX(InputPriceChanges.Admin,$A354,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A354,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A354,AA$7))","v":0},{"$f":"IF($A354=0,0,AA354*(1+INDEX(InputPriceChanges.Admin,$A354,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A354,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A354,AB$7))","v":0},null,null,null,{"$f":"IF($A354=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A354,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A354,AF$7))","v":0},{"$f":"IF($A354=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A354,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A354,AG$7))","v":0},{"$f":"IF($A354=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A354,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A354,AH$7))","v":0},{"$f":"IF($A354=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A354,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A354,AI$7))","v":0},{"$f":"IF($A354=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A354,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A354,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,5.6139545853007766E-3,1.4439635442210441E-2,1.7525342427772681E-2,2.6463417191982405E-2,null,null,"£",0,223.80855813809774,224.33432586563376,170.3807333517239,235.01206590090206,null,null,null,{"$f":"IF(FC.Serv.GRC!BD354=0,0,AN354/FC.Serv.GRC!BD354)","v":0},{"$f":"IF(FC.Serv.GRC!BE354=0,0,AO354/FC.Serv.GRC!BE354)","v":0},{"$f":"IF(FC.Serv.GRC!BF354=0,0,AP354/FC.Serv.GRC!BF354)","v":0},{"$f":"IF(FC.Serv.GRC!BG354=0,0,AQ354/FC.Serv.GRC!BG354)","v":0},{"$f":"IF(FC.Serv.GRC!BH354=0,0,AR354/FC.Serv.GRC!BH354)","v":0}]
[347,"Z16","Z16: EAD LA 10Gb Connection External WECLA","OR","MI",0,"£",200.24569457000254,222.42666001613213,222.94640268061588,169.3227335239965,233.56011140716097,null,null,null,0,3.2123921163391825E-4,1.6580464778046956E-2,3.2320165332517532E-2,8.2185672399696E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!353:353,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A355=0,0,X355*(1+INDEX(InputPriceChanges.Admin,$A355,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A355,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A355,Y$7))","v":0},{"$f":"IF($A355=0,0,Y355*(1+INDEX(InputPriceChanges.Admin,$A355,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A355,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A355,Z$7))","v":0},{"$f":"IF($A355=0,0,Z355*(1+INDEX(InputPriceChanges.Admin,$A355,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A355,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A355,AA$7))","v":0},{"$f":"IF($A355=0,0,AA355*(1+INDEX(InputPriceChanges.Admin,$A355,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A355,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A355,AB$7))","v":0},null,null,null,{"$f":"IF($A355=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A355,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A355,AF$7))","v":0},{"$f":"IF($A355=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A355,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A355,AG$7))","v":0},{"$f":"IF($A355=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A355,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A355,AH$7))","v":0},{"$f":"IF($A355=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A355,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A355,AI$7))","v":0},{"$f":"IF($A355=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A355,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A355,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,3.2123921163391825E-4,1.6580464778046956E-2,3.2320165332517532E-2,8.2185672399696E-2,null,null,"£",0,222.42666001613213,222.94640268061588,169.32273352399653,233.56011140716095,null,null,null,{"$f":"IF(FC.Serv.GRC!BD355=0,0,AN355/FC.Serv.GRC!BD355)","v":0},{"$f":"IF(FC.Serv.GRC!BE355=0,0,AO355/FC.Serv.GRC!BE355)","v":0},{"$f":"IF(FC.Serv.GRC!BF355=0,0,AP355/FC.Serv.GRC!BF355)","v":0},{"$f":"IF(FC.Serv.GRC!BG355=0,0,AQ355/FC.Serv.GRC!BG355)","v":0},{"$f":"IF(FC.Serv.GRC!BH355=0,0,AR355/FC.Serv.GRC!BH355)","v":0}]
[350,"P3","Passive 3 - EAD LA 1000Mbit/s Rental Internal","OR","Passive",0,"£",2311.23134743939,2258.0003761062412,2249.9118189339997,2184.8708173516334,2148.7471829882702,null,null,null,0,0,0,0,5.0252489408635181,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!356:356,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A358=0,0,X358*(1+INDEX(InputPriceChanges.Admin,$A358,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A358,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A358,Y$7))","v":0},{"$f":"IF($A358=0,0,Y358*(1+INDEX(InputPriceChanges.Admin,$A358,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A358,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A358,Z$7))","v":0},{"$f":"IF($A358=0,0,Z358*(1+INDEX(InputPriceChanges.Admin,$A358,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A358,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A358,AA$7))","v":0},{"$f":"IF($A358=0,0,AA358*(1+INDEX(InputPriceChanges.Admin,$A358,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A358,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A358,AB$7))","v":0},null,null,null,{"$f":"IF($A358=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A358,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A358,AF$7))","v":0},{"$f":"IF($A358=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A358,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A358,AG$7))","v":0},{"$f":"IF($A358=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A358,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A358,AH$7))","v":0},{"$f":"IF($A358=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A358,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A358,AI$7))","v":0},{"$f":"IF($A358=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A358,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A358,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,5.0252489408635181,null,null,"£",0,0,0,0,2148.7471829882702,null,null,null,{"$f":"IF(FC.Serv.GRC!BD358=0,0,AN358/FC.Serv.GRC!BD358)","v":0},{"$f":"IF(FC.Serv.GRC!BE358=0,0,AO358/FC.Serv.GRC!BE358)","v":0},{"$f":"IF(FC.Serv.GRC!BF358=0,0,AP358/FC.Serv.GRC!BF358)","v":0},{"$f":"IF(FC.Serv.GRC!BG358=0,0,AQ358/FC.Serv.GRC!BG358)","v":0},{"$f":"IF(FC.Serv.GRC!BH358=0,0,AR358/FC.Serv.GRC!BH358)","v":0}]
[351,"P4","Passive 4 - EAD LA 1000Mbit/s Rental External","OR","Passive",0,"£",2150.439102136811,2101.9423841056791,2094.4596046739716,2032.0960794831767,2001.0797210591286,null,null,null,0,0,0,0,1.7580871480881772,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!357:357,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A359=0,0,X359*(1+INDEX(InputPriceChanges.Admin,$A359,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A359,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A359,Y$7))","v":0},{"$f":"IF($A359=0,0,Y359*(1+INDEX(InputPriceChanges.Admin,$A359,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A359,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A359,Z$7))","v":0},{"$f":"IF($A359=0,0,Z359*(1+INDEX(InputPriceChanges.Admin,$A359,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A359,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A359,AA$7))","v":0},{"$f":"IF($A359=0,0,AA359*(1+INDEX(InputPriceChanges.Admin,$A359,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A359,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A359,AB$7))","v":0},null,null,null,{"$f":"IF($A359=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A359,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A359,AF$7))","v":0},{"$f":"IF($A359=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A359,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A359,AG$7))","v":0},{"$f":"IF($A359=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A359,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A359,AH$7))","v":0},{"$f":"IF($A359=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A359,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A359,AI$7))","v":0},{"$f":"IF($A359=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A359,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A359,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,1.7580871480881772,null,null,"£",0,0,0,0,2001.0797210591284,null,null,null,{"$f":"IF(FC.Serv.GRC!BD359=0,0,AN359/FC.Serv.GRC!BD359)","v":0},{"$f":"IF(FC.Serv.GRC!BE359=0,0,AO359/FC.Serv.GRC!BE359)","v":0},{"$f":"IF(FC.Serv.GRC!BF359=0,0,AP359/FC.Serv.GRC!BF359)","v":0},{"$f":"IF(FC.Serv.GRC!BG359=0,0,AQ359/FC.Serv.GRC!BG359)","v":0},{"$f":"IF(FC.Serv.GRC!BH359=0,0,AR359/FC.Serv.GRC!BH359)","v":0}]
[354,"P7","Passive 7 - EAD LA 1000Mbit/s Connection Internal","OR","Passive",0,"£",109.83683621819596,121.99896523466212,122.29128670154338,92.887575694186751,128.10785735718568,null,null,null,0,0,0,0,0.43625714323888287,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!360:360,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A362=0,0,X362*(1+INDEX(InputPriceChanges.Admin,$A362,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A362,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A362,Y$7))","v":0},{"$f":"IF($A362=0,0,Y362*(1+INDEX(InputPriceChanges.Admin,$A362,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A362,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A362,Z$7))","v":0},{"$f":"IF($A362=0,0,Z362*(1+INDEX(InputPriceChanges.Admin,$A362,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A362,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A362,AA$7))","v":0},{"$f":"IF($A362=0,0,AA362*(1+INDEX(InputPriceChanges.Admin,$A362,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A362,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A362,AB$7))","v":0},null,null,null,{"$f":"IF($A362=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A362,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A362,AF$7))","v":0},{"$f":"IF($A362=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A362,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A362,AG$7))","v":0},{"$f":"IF($A362=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A362,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A362,AH$7))","v":0},{"$f":"IF($A362=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A362,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A362,AI$7))","v":0},{"$f":"IF($A362=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A362,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A362,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0.43625714323888287,null,null,"£",0,0,0,0,128.10785735718568,null,null,null,{"$f":"IF(FC.Serv.GRC!BD362=0,0,AN362/FC.Serv.GRC!BD362)","v":0},{"$f":"IF(FC.Serv.GRC!BE362=0,0,AO362/FC.Serv.GRC!BE362)","v":0},{"$f":"IF(FC.Serv.GRC!BF362=0,0,AP362/FC.Serv.GRC!BF362)","v":0},{"$f":"IF(FC.Serv.GRC!BG362=0,0,AQ362/FC.Serv.GRC!BG362)","v":0},{"$f":"IF(FC.Serv.GRC!BH362=0,0,AR362/FC.Serv.GRC!BH362)","v":0}]
[355,"P8","Passive 8 - EAD LA 1000Mbit/s Connection External","OR","Passive",0,"£",108.68022663976903,120.71629222688763,121.00220435892413,91.903783024049503,126.75989935986046,null,null,null,0,0,0,0,0.15904023429897202,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!361:361,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A363=0,0,X363*(1+INDEX(InputPriceChanges.Admin,$A363,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A363,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A363,Y$7))","v":0},{"$f":"IF($A363=0,0,Y363*(1+INDEX(InputPriceChanges.Admin,$A363,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A363,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A363,Z$7))","v":0},{"$f":"IF($A363=0,0,Z363*(1+INDEX(InputPriceChanges.Admin,$A363,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A363,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A363,AA$7))","v":0},{"$f":"IF($A363=0,0,AA363*(1+INDEX(InputPriceChanges.Admin,$A363,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A363,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A363,AB$7))","v":0},null,null,null,{"$f":"IF($A363=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A363,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A363,AF$7))","v":0},{"$f":"IF($A363=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A363,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A363,AG$7))","v":0},{"$f":"IF($A363=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A363,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A363,AH$7))","v":0},{"$f":"IF($A363=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A363,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A363,AI$7))","v":0},{"$f":"IF($A363=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A363,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A363,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0.15904023429897202,null,null,"£",0,0,0,0,126.75989935986046,null,null,null,{"$f":"IF(FC.Serv.GRC!BD363=0,0,AN363/FC.Serv.GRC!BD363)","v":0},{"$f":"IF(FC.Serv.GRC!BE363=0,0,AO363/FC.Serv.GRC!BE363)","v":0},{"$f":"IF(FC.Serv.GRC!BF363=0,0,AP363/FC.Serv.GRC!BF363)","v":0},{"$f":"IF(FC.Serv.GRC!BG363=0,0,AQ363/FC.Serv.GRC!BG363)","v":0},{"$f":"IF(FC.Serv.GRC!BH363=0,0,AR363/FC.Serv.GRC!BH363)","v":0}]
[358,"P11","Passive 11 - WES MISBO Connection Internal","OR","Passive",0,"£",42.477792242819739,47.174813638656481,47.298661100486839,35.941267752147198,49.540439558807414,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!364:364,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A366=0,0,X366*(1+INDEX(InputPriceChanges.Admin,$A366,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A366,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A366,Y$7))","v":0},{"$f":"IF($A366=0,0,Y366*(1+INDEX(InputPriceChanges.Admin,$A366,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A366,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A366,Z$7))","v":0},{"$f":"IF($A366=0,0,Z366*(1+INDEX(InputPriceChanges.Admin,$A366,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A366,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A366,AA$7))","v":0},{"$f":"IF($A366=0,0,AA366*(1+INDEX(InputPriceChanges.Admin,$A366,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A366,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A366,AB$7))","v":0},null,null,null,{"$f":"IF($A366=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A366,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A366,AF$7))","v":0},{"$f":"IF($A366=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A366,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A366,AG$7))","v":0},{"$f":"IF($A366=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A366,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A366,AH$7))","v":0},{"$f":"IF($A366=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A366,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A366,AI$7))","v":0},{"$f":"IF($A366=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A366,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A366,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD366=0,0,AN366/FC.Serv.GRC!BD366)","v":0},{"$f":"IF(FC.Serv.GRC!BE366=0,0,AO366/FC.Serv.GRC!BE366)","v":0},{"$f":"IF(FC.Serv.GRC!BF366=0,0,AP366/FC.Serv.GRC!BF366)","v":0},{"$f":"IF(FC.Serv.GRC!BG366=0,0,AQ366/FC.Serv.GRC!BG366)","v":0},{"$f":"IF(FC.Serv.GRC!BH366=0,0,AR366/FC.Serv.GRC!BH366)","v":0}]
[359,"P12","Passive 12 - WES MISBO Connection External","OR","Passive",0,"£",48.30716447967496,53.653686936074294,53.786375802484088,40.859747178628282,56.341613472548495,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!365:365,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A367=0,0,X367*(1+INDEX(InputPriceChanges.Admin,$A367,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A367,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A367,Y$7))","v":0},{"$f":"IF($A367=0,0,Y367*(1+INDEX(InputPriceChanges.Admin,$A367,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A367,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A367,Z$7))","v":0},{"$f":"IF($A367=0,0,Z367*(1+INDEX(InputPriceChanges.Admin,$A367,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A367,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A367,AA$7))","v":0},{"$f":"IF($A367=0,0,AA367*(1+INDEX(InputPriceChanges.Admin,$A367,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A367,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A367,AB$7))","v":0},null,null,null,{"$f":"IF($A367=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A367,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A367,AF$7))","v":0},{"$f":"IF($A367=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A367,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A367,AG$7))","v":0},{"$f":"IF($A367=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A367,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A367,AH$7))","v":0},{"$f":"IF($A367=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A367,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A367,AI$7))","v":0},{"$f":"IF($A367=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A367,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A367,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD367=0,0,AN367/FC.Serv.GRC!BD367)","v":0},{"$f":"IF(FC.Serv.GRC!BE367=0,0,AO367/FC.Serv.GRC!BE367)","v":0},{"$f":"IF(FC.Serv.GRC!BF367=0,0,AP367/FC.Serv.GRC!BF367)","v":0},{"$f":"IF(FC.Serv.GRC!BG367=0,0,AQ367/FC.Serv.GRC!BG367)","v":0},{"$f":"IF(FC.Serv.GRC!BH367=0,0,AR367/FC.Serv.GRC!BH367)","v":0}]
[362,"P15","Passive 15 - OSA Connection Internal","OR","Passive",0,"£",106.48403929408529,118.27794102607118,118.55631862251249,90.043623754441583,124.19891556761198,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!368:368,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A370=0,0,X370*(1+INDEX(InputPriceChanges.Admin,$A370,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A370,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A370,Y$7))","v":0},{"$f":"IF($A370=0,0,Y370*(1+INDEX(InputPriceChanges.Admin,$A370,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A370,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A370,Z$7))","v":0},{"$f":"IF($A370=0,0,Z370*(1+INDEX(InputPriceChanges.Admin,$A370,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A370,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A370,AA$7))","v":0},{"$f":"IF($A370=0,0,AA370*(1+INDEX(InputPriceChanges.Admin,$A370,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A370,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A370,AB$7))","v":0},null,null,null,{"$f":"IF($A370=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A370,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A370,AF$7))","v":0},{"$f":"IF($A370=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A370,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A370,AG$7))","v":0},{"$f":"IF($A370=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A370,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A370,AH$7))","v":0},{"$f":"IF($A370=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A370,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A370,AI$7))","v":0},{"$f":"IF($A370=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A370,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A370,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD370=0,0,AN370/FC.Serv.GRC!BD370)","v":0},{"$f":"IF(FC.Serv.GRC!BE370=0,0,AO370/FC.Serv.GRC!BE370)","v":0},{"$f":"IF(FC.Serv.GRC!BF370=0,0,AP370/FC.Serv.GRC!BF370)","v":0},{"$f":"IF(FC.Serv.GRC!BG370=0,0,AQ370/FC.Serv.GRC!BG370)","v":0},{"$f":"IF(FC.Serv.GRC!BH370=0,0,AR370/FC.Serv.GRC!BH370)","v":0}]
[363,"P16","Passive 16 - OSA Connection External","OR","Passive",0,"£",109.36781826414459,121.47938078133656,121.76818426718897,92.487074682076837,127.56153517178461,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!369:369,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A371=0,0,X371*(1+INDEX(InputPriceChanges.Admin,$A371,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A371,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A371,Y$7))","v":0},{"$f":"IF($A371=0,0,Y371*(1+INDEX(InputPriceChanges.Admin,$A371,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A371,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A371,Z$7))","v":0},{"$f":"IF($A371=0,0,Z371*(1+INDEX(InputPriceChanges.Admin,$A371,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A371,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A371,AA$7))","v":0},{"$f":"IF($A371=0,0,AA371*(1+INDEX(InputPriceChanges.Admin,$A371,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A371,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A371,AB$7))","v":0},null,null,null,{"$f":"IF($A371=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A371,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A371,AF$7))","v":0},{"$f":"IF($A371=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A371,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A371,AG$7))","v":0},{"$f":"IF($A371=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A371,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A371,AH$7))","v":0},{"$f":"IF($A371=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A371,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A371,AI$7))","v":0},{"$f":"IF($A371=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A371,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A371,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD371=0,0,AN371/FC.Serv.GRC!BD371)","v":0},{"$f":"IF(FC.Serv.GRC!BE371=0,0,AO371/FC.Serv.GRC!BE371)","v":0},{"$f":"IF(FC.Serv.GRC!BF371=0,0,AP371/FC.Serv.GRC!BF371)","v":0},{"$f":"IF(FC.Serv.GRC!BG371=0,0,AQ371/FC.Serv.GRC!BG371)","v":0},{"$f":"IF(FC.Serv.GRC!BH371=0,0,AR371/FC.Serv.GRC!BH371)","v":0}]
[366,"P19","Passive 19 - EBD 1000Mbit/s Connection Internal","OR","Passive",0,"£",107.91356846365872,119.86843243058397,120.14617972598109,91.245018350645424,125.86764050245861,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!372:372,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A374=0,0,X374*(1+INDEX(InputPriceChanges.Admin,$A374,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A374,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A374,Y$7))","v":0},{"$f":"IF($A374=0,0,Y374*(1+INDEX(InputPriceChanges.Admin,$A374,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A374,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A374,Z$7))","v":0},{"$f":"IF($A374=0,0,Z374*(1+INDEX(InputPriceChanges.Admin,$A374,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A374,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A374,AA$7))","v":0},{"$f":"IF($A374=0,0,AA374*(1+INDEX(InputPriceChanges.Admin,$A374,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A374,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A374,AB$7))","v":0},null,null,null,{"$f":"IF($A374=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A374,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A374,AF$7))","v":0},{"$f":"IF($A374=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A374,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A374,AG$7))","v":0},{"$f":"IF($A374=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A374,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A374,AH$7))","v":0},{"$f":"IF($A374=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A374,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A374,AI$7))","v":0},{"$f":"IF($A374=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A374,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A374,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD374=0,0,AN374/FC.Serv.GRC!BD374)","v":0},{"$f":"IF(FC.Serv.GRC!BE374=0,0,AO374/FC.Serv.GRC!BE374)","v":0},{"$f":"IF(FC.Serv.GRC!BF374=0,0,AP374/FC.Serv.GRC!BF374)","v":0},{"$f":"IF(FC.Serv.GRC!BG374=0,0,AQ374/FC.Serv.GRC!BG374)","v":0},{"$f":"IF(FC.Serv.GRC!BH374=0,0,AR374/FC.Serv.GRC!BH374)","v":0}]
[367,"P20","Passive 20 - EBD 1000Mbit/s Connection External","OR","Passive",0,"£",108.87649368027179,120.93654430118714,121.21923981179422,92.063407041442218,126.98999342579603,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!373:373,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A375=0,0,X375*(1+INDEX(InputPriceChanges.Admin,$A375,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A375,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A375,Y$7))","v":0},{"$f":"IF($A375=0,0,Y375*(1+INDEX(InputPriceChanges.Admin,$A375,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A375,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A375,Z$7))","v":0},{"$f":"IF($A375=0,0,Z375*(1+INDEX(InputPriceChanges.Admin,$A375,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A375,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A375,AA$7))","v":0},{"$f":"IF($A375=0,0,AA375*(1+INDEX(InputPriceChanges.Admin,$A375,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A375,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A375,AB$7))","v":0},null,null,null,{"$f":"IF($A375=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A375,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A375,AF$7))","v":0},{"$f":"IF($A375=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A375,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A375,AG$7))","v":0},{"$f":"IF($A375=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A375,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A375,AH$7))","v":0},{"$f":"IF($A375=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A375,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A375,AI$7))","v":0},{"$f":"IF($A375=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A375,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A375,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD375=0,0,AN375/FC.Serv.GRC!BD375)","v":0},{"$f":"IF(FC.Serv.GRC!BE375=0,0,AO375/FC.Serv.GRC!BE375)","v":0},{"$f":"IF(FC.Serv.GRC!BF375=0,0,AP375/FC.Serv.GRC!BF375)","v":0},{"$f":"IF(FC.Serv.GRC!BG375=0,0,AQ375/FC.Serv.GRC!BG375)","v":0},{"$f":"IF(FC.Serv.GRC!BH375=0,0,AR375/FC.Serv.GRC!BH375)","v":0}]
[369,"P22","Passive 22 - EBD MISBO Rental External","OR","Passive",0,"£",{"$f":"IF($A377=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.NRC,,H$7)*INDEX(UF_Cost,,$A377)))","v":39065.71295160304},38581.397731603349,39745.837354124618,40189.177675646919,41817.348769545933,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!375:375,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A377=0,0,X377*(1+INDEX(InputPriceChanges.Admin,$A377,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A377,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A377,Y$7))","v":0},{"$f":"IF($A377=0,0,Y377*(1+INDEX(InputPriceChanges.Admin,$A377,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A377,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A377,Z$7))","v":0},{"$f":"IF($A377=0,0,Z377*(1+INDEX(InputPriceChanges.Admin,$A377,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A377,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A377,AA$7))","v":0},{"$f":"IF($A377=0,0,AA377*(1+INDEX(InputPriceChanges.Admin,$A377,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A377,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A377,AB$7))","v":0},null,null,null,{"$f":"IF($A377=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A377,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A377,AF$7))","v":0},{"$f":"IF($A377=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A377,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A377,AG$7))","v":0},{"$f":"IF($A377=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A377,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A377,AH$7))","v":0},{"$f":"IF($A377=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A377,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A377,AI$7))","v":0},{"$f":"IF($A377=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A377,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A377,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD377=0,0,AN377/FC.Serv.GRC!BD377)","v":0},{"$f":"IF(FC.Serv.GRC!BE377=0,0,AO377/FC.Serv.GRC!BE377)","v":0},{"$f":"IF(FC.Serv.GRC!BF377=0,0,AP377/FC.Serv.GRC!BF377)","v":0},{"$f":"IF(FC.Serv.GRC!BG377=0,0,AQ377/FC.Serv.GRC!BG377)","v":0},{"$f":"IF(FC.Serv.GRC!BH377=0,0,AR377/FC.Serv.GRC!BH377)","v":0}]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal","OR","Passive",0,"£",5517.2893492637995,5369.0437838555144,5348.8507468382295,5231.530028212137,5092.0175083296017,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!378:378,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A380=0,0,X380*(1+INDEX(InputPriceChanges.Admin,$A380,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A380,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A380,Y$7))","v":0},{"$f":"IF($A380=0,0,Y380*(1+INDEX(InputPriceChanges.Admin,$A380,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A380,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A380,Z$7))","v":0},{"$f":"IF($A380=0,0,Z380*(1+INDEX(InputPriceChanges.Admin,$A380,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A380,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A380,AA$7))","v":0},{"$f":"IF($A380=0,0,AA380*(1+INDEX(InputPriceChanges.Admin,$A380,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A380,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A380,AB$7))","v":0},null,null,null,{"$f":"IF($A380=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A380,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A380,AF$7))","v":0},{"$f":"IF($A380=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A380,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A380,AG$7))","v":0},{"$f":"IF($A380=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A380,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A380,AH$7))","v":0},{"$f":"IF($A380=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A380,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A380,AI$7))","v":0},{"$f":"IF($A380=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A380,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A380,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD380=0,0,AN380/FC.Serv.GRC!BD380)","v":0},{"$f":"IF(FC.Serv.GRC!BE380=0,0,AO380/FC.Serv.GRC!BE380)","v":0},{"$f":"IF(FC.Serv.GRC!BF380=0,0,AP380/FC.Serv.GRC!BF380)","v":0},{"$f":"IF(FC.Serv.GRC!BG380=0,0,AQ380/FC.Serv.GRC!BG380)","v":0},{"$f":"IF(FC.Serv.GRC!BH380=0,0,AR380/FC.Serv.GRC!BH380)","v":0}]
[373,"P26","Passive 26 - EAD 10Gbit/s Rental External","OR","Passive",0,"£",5465.4209044956988,5318.6563286661585,5298.6567747578501,5182.2825232476062,5044.3012916105754,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!379:379,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A381=0,0,X381*(1+INDEX(InputPriceChanges.Admin,$A381,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A381,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A381,Y$7))","v":0},{"$f":"IF($A381=0,0,Y381*(1+INDEX(InputPriceChanges.Admin,$A381,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A381,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A381,Z$7))","v":0},{"$f":"IF($A381=0,0,Z381*(1+INDEX(InputPriceChanges.Admin,$A381,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A381,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A381,AA$7))","v":0},{"$f":"IF($A381=0,0,AA381*(1+INDEX(InputPriceChanges.Admin,$A381,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A381,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A381,AB$7))","v":0},null,null,null,{"$f":"IF($A381=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A381,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A381,AF$7))","v":0},{"$f":"IF($A381=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A381,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A381,AG$7))","v":0},{"$f":"IF($A381=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A381,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A381,AH$7))","v":0},{"$f":"IF($A381=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A381,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A381,AI$7))","v":0},{"$f":"IF($A381=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A381,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A381,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD381=0,0,AN381/FC.Serv.GRC!BD381)","v":0},{"$f":"IF(FC.Serv.GRC!BE381=0,0,AO381/FC.Serv.GRC!BE381)","v":0},{"$f":"IF(FC.Serv.GRC!BF381=0,0,AP381/FC.Serv.GRC!BF381)","v":0},{"$f":"IF(FC.Serv.GRC!BG381=0,0,AQ381/FC.Serv.GRC!BG381)","v":0},{"$f":"IF(FC.Serv.GRC!BH381=0,0,AR381/FC.Serv.GRC!BH381)","v":0}]
[374,"P27","Passive 27 - EAD LA 10Gbit/s Rental Internal","OR","Passive",0,"£",2311.23134743939,2258.0003761062412,2249.9118189339997,2184.8708173516334,2148.7471829882702,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!380:380,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A382=0,0,X382*(1+INDEX(InputPriceChanges.Admin,$A382,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A382,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A382,Y$7))","v":0},{"$f":"IF($A382=0,0,Y382*(1+INDEX(InputPriceChanges.Admin,$A382,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A382,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A382,Z$7))","v":0},{"$f":"IF($A382=0,0,Z382*(1+INDEX(InputPriceChanges.Admin,$A382,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A382,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A382,AA$7))","v":0},{"$f":"IF($A382=0,0,AA382*(1+INDEX(InputPriceChanges.Admin,$A382,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A382,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A382,AB$7))","v":0},null,null,null,{"$f":"IF($A382=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A382,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A382,AF$7))","v":0},{"$f":"IF($A382=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A382,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A382,AG$7))","v":0},{"$f":"IF($A382=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A382,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A382,AH$7))","v":0},{"$f":"IF($A382=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A382,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A382,AI$7))","v":0},{"$f":"IF($A382=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A382,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A382,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD382=0,0,AN382/FC.Serv.GRC!BD382)","v":0},{"$f":"IF(FC.Serv.GRC!BE382=0,0,AO382/FC.Serv.GRC!BE382)","v":0},{"$f":"IF(FC.Serv.GRC!BF382=0,0,AP382/FC.Serv.GRC!BF382)","v":0},{"$f":"IF(FC.Serv.GRC!BG382=0,0,AQ382/FC.Serv.GRC!BG382)","v":0},{"$f":"IF(FC.Serv.GRC!BH382=0,0,AR382/FC.Serv.GRC!BH382)","v":0}]
[375,"P28","Passive 28 - EAD LA 10Gbit/s Rental External","OR","Passive",0,"£",2150.439102136811,2101.9423841056791,2094.4596046739716,2032.0960794831767,2001.0797210591286,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!381:381,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A383=0,0,X383*(1+INDEX(InputPriceChanges.Admin,$A383,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A383,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A383,Y$7))","v":0},{"$f":"IF($A383=0,0,Y383*(1+INDEX(InputPriceChanges.Admin,$A383,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A383,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A383,Z$7))","v":0},{"$f":"IF($A383=0,0,Z383*(1+INDEX(InputPriceChanges.Admin,$A383,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A383,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A383,AA$7))","v":0},{"$f":"IF($A383=0,0,AA383*(1+INDEX(InputPriceChanges.Admin,$A383,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A383,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A383,AB$7))","v":0},null,null,null,{"$f":"IF($A383=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A383,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A383,AF$7))","v":0},{"$f":"IF($A383=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A383,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A383,AG$7))","v":0},{"$f":"IF($A383=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A383,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A383,AH$7))","v":0},{"$f":"IF($A383=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A383,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A383,AI$7))","v":0},{"$f":"IF($A383=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A383,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A383,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD383=0,0,AN383/FC.Serv.GRC!BD383)","v":0},{"$f":"IF(FC.Serv.GRC!BE383=0,0,AO383/FC.Serv.GRC!BE383)","v":0},{"$f":"IF(FC.Serv.GRC!BF383=0,0,AP383/FC.Serv.GRC!BF383)","v":0},{"$f":"IF(FC.Serv.GRC!BG383=0,0,AQ383/FC.Serv.GRC!BG383)","v":0},{"$f":"IF(FC.Serv.GRC!BH383=0,0,AR383/FC.Serv.GRC!BH383)","v":0}]
[376,"P29","Passive 29 - EAD 10Gbit/s Connection Internal","OR","Passive",0,"£",110.44449591407678,122.67417821249083,122.96767257024645,93.400710141507091,128.81673944840458,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!382:382,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A384=0,0,X384*(1+INDEX(InputPriceChanges.Admin,$A384,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A384,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A384,Y$7))","v":0},{"$f":"IF($A384=0,0,Y384*(1+INDEX(InputPriceChanges.Admin,$A384,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A384,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A384,Z$7))","v":0},{"$f":"IF($A384=0,0,Z384*(1+INDEX(InputPriceChanges.Admin,$A384,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A384,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A384,AA$7))","v":0},{"$f":"IF($A384=0,0,AA384*(1+INDEX(InputPriceChanges.Admin,$A384,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A384,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A384,AB$7))","v":0},null,null,null,{"$f":"IF($A384=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A384,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A384,AF$7))","v":0},{"$f":"IF($A384=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A384,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A384,AG$7))","v":0},{"$f":"IF($A384=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A384,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A384,AH$7))","v":0},{"$f":"IF($A384=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A384,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A384,AI$7))","v":0},{"$f":"IF($A384=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A384,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A384,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD384=0,0,AN384/FC.Serv.GRC!BD384)","v":0},{"$f":"IF(FC.Serv.GRC!BE384=0,0,AO384/FC.Serv.GRC!BE384)","v":0},{"$f":"IF(FC.Serv.GRC!BF384=0,0,AP384/FC.Serv.GRC!BF384)","v":0},{"$f":"IF(FC.Serv.GRC!BG384=0,0,AQ384/FC.Serv.GRC!BG384)","v":0},{"$f":"IF(FC.Serv.GRC!BH384=0,0,AR384/FC.Serv.GRC!BH384)","v":0}]
[377,"P30","Passive 30 - EAD 10Gbit/s Connection External","OR","Passive",0,"£",108.57612570597426,120.59924696130589,120.88723462502544,91.819745752684895,126.63773996788706,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!383:383,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A385=0,0,X385*(1+INDEX(InputPriceChanges.Admin,$A385,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A385,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A385,Y$7))","v":0},{"$f":"IF($A385=0,0,Y385*(1+INDEX(InputPriceChanges.Admin,$A385,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A385,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A385,Z$7))","v":0},{"$f":"IF($A385=0,0,Z385*(1+INDEX(InputPriceChanges.Admin,$A385,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A385,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A385,AA$7))","v":0},{"$f":"IF($A385=0,0,AA385*(1+INDEX(InputPriceChanges.Admin,$A385,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A385,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A385,AB$7))","v":0},null,null,null,{"$f":"IF($A385=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A385,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A385,AF$7))","v":0},{"$f":"IF($A385=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A385,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A385,AG$7))","v":0},{"$f":"IF($A385=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A385,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A385,AH$7))","v":0},{"$f":"IF($A385=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A385,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A385,AI$7))","v":0},{"$f":"IF($A385=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A385,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A385,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD385=0,0,AN385/FC.Serv.GRC!BD385)","v":0},{"$f":"IF(FC.Serv.GRC!BE385=0,0,AO385/FC.Serv.GRC!BE385)","v":0},{"$f":"IF(FC.Serv.GRC!BF385=0,0,AP385/FC.Serv.GRC!BF385)","v":0},{"$f":"IF(FC.Serv.GRC!BG385=0,0,AQ385/FC.Serv.GRC!BG385)","v":0},{"$f":"IF(FC.Serv.GRC!BH385=0,0,AR385/FC.Serv.GRC!BH385)","v":0}]
[378,"P31","Passive 31 - EAD LA 10Gbit/s Connection Internal","OR","Passive",0,"£",109.83683621819596,121.99896523466212,122.29128670154338,92.887575694186751,128.10785735718568,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!384:384,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A386=0,0,X386*(1+INDEX(InputPriceChanges.Admin,$A386,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A386,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A386,Y$7))","v":0},{"$f":"IF($A386=0,0,Y386*(1+INDEX(InputPriceChanges.Admin,$A386,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A386,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A386,Z$7))","v":0},{"$f":"IF($A386=0,0,Z386*(1+INDEX(InputPriceChanges.Admin,$A386,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A386,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A386,AA$7))","v":0},{"$f":"IF($A386=0,0,AA386*(1+INDEX(InputPriceChanges.Admin,$A386,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A386,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A386,AB$7))","v":0},null,null,null,{"$f":"IF($A386=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A386,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A386,AF$7))","v":0},{"$f":"IF($A386=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A386,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A386,AG$7))","v":0},{"$f":"IF($A386=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A386,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A386,AH$7))","v":0},{"$f":"IF($A386=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A386,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A386,AI$7))","v":0},{"$f":"IF($A386=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A386,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A386,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD386=0,0,AN386/FC.Serv.GRC!BD386)","v":0},{"$f":"IF(FC.Serv.GRC!BE386=0,0,AO386/FC.Serv.GRC!BE386)","v":0},{"$f":"IF(FC.Serv.GRC!BF386=0,0,AP386/FC.Serv.GRC!BF386)","v":0},{"$f":"IF(FC.Serv.GRC!BG386=0,0,AQ386/FC.Serv.GRC!BG386)","v":0},{"$f":"IF(FC.Serv.GRC!BH386=0,0,AR386/FC.Serv.GRC!BH386)","v":0}]
[379,"P32","Passive 32 - EAD LA 10Gbit/s Connection External","OR","Passive",0,"£",108.68022663976903,120.71629222688763,121.00220435892413,91.903783024049503,126.75989935986046,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!385:385,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A387=0,0,X387*(1+INDEX(InputPriceChanges.Admin,$A387,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A387,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A387,Y$7))","v":0},{"$f":"IF($A387=0,0,Y387*(1+INDEX(InputPriceChanges.Admin,$A387,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A387,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A387,Z$7))","v":0},{"$f":"IF($A387=0,0,Z387*(1+INDEX(InputPriceChanges.Admin,$A387,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A387,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A387,AA$7))","v":0},{"$f":"IF($A387=0,0,AA387*(1+INDEX(InputPriceChanges.Admin,$A387,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A387,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A387,AB$7))","v":0},null,null,null,{"$f":"IF($A387=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A387,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A387,AF$7))","v":0},{"$f":"IF($A387=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A387,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A387,AG$7))","v":0},{"$f":"IF($A387=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A387,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A387,AH$7))","v":0},{"$f":"IF($A387=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A387,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A387,AI$7))","v":0},{"$f":"IF($A387=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A387,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A387,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD387=0,0,AN387/FC.Serv.GRC!BD387)","v":0},{"$f":"IF(FC.Serv.GRC!BE387=0,0,AO387/FC.Serv.GRC!BE387)","v":0},{"$f":"IF(FC.Serv.GRC!BF387=0,0,AP387/FC.Serv.GRC!BF387)","v":0},{"$f":"IF(FC.Serv.GRC!BG387=0,0,AQ387/FC.Serv.GRC!BG387)","v":0},{"$f":"IF(FC.Serv.GRC!BH387=0,0,AR387/FC.Serv.GRC!BH387)","v":0}]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal","OR","Passive",0,"£",3207.9059270857983,4157.8101706901598,6421.5439244208437,12054.774382259458,44791.081001925173,null,null,null,0,0,0,0,0.18771651249860721,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!386:386,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A388=0,0,X388*(1+INDEX(InputPriceChanges.Admin,$A388,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A388,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A388,Y$7))","v":0},{"$f":"IF($A388=0,0,Y388*(1+INDEX(InputPriceChanges.Admin,$A388,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A388,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A388,Z$7))","v":0},{"$f":"IF($A388=0,0,Z388*(1+INDEX(InputPriceChanges.Admin,$A388,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A388,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A388,AA$7))","v":0},{"$f":"IF($A388=0,0,AA388*(1+INDEX(InputPriceChanges.Admin,$A388,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A388,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A388,AB$7))","v":0},null,null,null,{"$f":"IF($A388=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A388,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A388,AF$7))","v":0},{"$f":"IF($A388=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A388,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A388,AG$7))","v":0},{"$f":"IF($A388=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A388,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A388,AH$7))","v":0},{"$f":"IF($A388=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A388,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A388,AI$7))","v":0},{"$f":"IF($A388=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A388,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A388,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0.18771651249860721,null,null,"£",0,0,0,0,44791.081001925173,null,null,null,{"$f":"IF(FC.Serv.GRC!BD388=0,0,AN388/FC.Serv.GRC!BD388)","v":0},{"$f":"IF(FC.Serv.GRC!BE388=0,0,AO388/FC.Serv.GRC!BE388)","v":0},{"$f":"IF(FC.Serv.GRC!BF388=0,0,AP388/FC.Serv.GRC!BF388)","v":0},{"$f":"IF(FC.Serv.GRC!BG388=0,0,AQ388/FC.Serv.GRC!BG388)","v":0},{"$f":"IF(FC.Serv.GRC!BH388=0,0,AR388/FC.Serv.GRC!BH388)","v":0}]
[381,"P34","Passive 34 - WES 1000Mbit/s Rental External","OR","Passive",0,"£",3366.2630784289518,4363.3494631451067,6739.9359748896986,12654.426524004959,47022.262049564131,null,null,null,0,0,0,0,0.19380000498842198,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!387:387,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A389=0,0,X389*(1+INDEX(InputPriceChanges.Admin,$A389,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A389,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A389,Y$7))","v":0},{"$f":"IF($A389=0,0,Y389*(1+INDEX(InputPriceChanges.Admin,$A389,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A389,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A389,Z$7))","v":0},{"$f":"IF($A389=0,0,Z389*(1+INDEX(InputPriceChanges.Admin,$A389,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A389,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A389,AA$7))","v":0},{"$f":"IF($A389=0,0,AA389*(1+INDEX(InputPriceChanges.Admin,$A389,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A389,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A389,AB$7))","v":0},null,null,null,{"$f":"IF($A389=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A389,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A389,AF$7))","v":0},{"$f":"IF($A389=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A389,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A389,AG$7))","v":0},{"$f":"IF($A389=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A389,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A389,AH$7))","v":0},{"$f":"IF($A389=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A389,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A389,AI$7))","v":0},{"$f":"IF($A389=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A389,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A389,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0.19380000498842198,null,null,"£",0,0,0,0,47022.262049564131,null,null,null,{"$f":"IF(FC.Serv.GRC!BD389=0,0,AN389/FC.Serv.GRC!BD389)","v":0},{"$f":"IF(FC.Serv.GRC!BE389=0,0,AO389/FC.Serv.GRC!BE389)","v":0},{"$f":"IF(FC.Serv.GRC!BF389=0,0,AP389/FC.Serv.GRC!BF389)","v":0},{"$f":"IF(FC.Serv.GRC!BG389=0,0,AQ389/FC.Serv.GRC!BG389)","v":0},{"$f":"IF(FC.Serv.GRC!BH389=0,0,AR389/FC.Serv.GRC!BH389)","v":0}]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal","OR","Passive",0,"£",3238.8349041990496,3467.8436921072689,5048.1429479042026,5727.5939340813075,5759.0024310093049,null,null,null,0,0,0,0,1.1866845671696895E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!388:388,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A390=0,0,X390*(1+INDEX(InputPriceChanges.Admin,$A390,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A390,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A390,Y$7))","v":0},{"$f":"IF($A390=0,0,Y390*(1+INDEX(InputPriceChanges.Admin,$A390,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A390,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A390,Z$7))","v":0},{"$f":"IF($A390=0,0,Z390*(1+INDEX(InputPriceChanges.Admin,$A390,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A390,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A390,AA$7))","v":0},{"$f":"IF($A390=0,0,AA390*(1+INDEX(InputPriceChanges.Admin,$A390,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A390,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A390,AB$7))","v":0},null,null,null,{"$f":"IF($A390=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A390,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A390,AF$7))","v":0},{"$f":"IF($A390=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A390,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A390,AG$7))","v":0},{"$f":"IF($A390=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A390,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A390,AH$7))","v":0},{"$f":"IF($A390=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A390,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A390,AI$7))","v":0},{"$f":"IF($A390=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A390,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A390,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,1.1866845671696895E-2,null,null,"£",0,0,0,0,5759.002431009304,null,null,null,{"$f":"IF(FC.Serv.GRC!BD390=0,0,AN390/FC.Serv.GRC!BD390)","v":0},{"$f":"IF(FC.Serv.GRC!BE390=0,0,AO390/FC.Serv.GRC!BE390)","v":0},{"$f":"IF(FC.Serv.GRC!BF390=0,0,AP390/FC.Serv.GRC!BF390)","v":0},{"$f":"IF(FC.Serv.GRC!BG390=0,0,AQ390/FC.Serv.GRC!BG390)","v":0},{"$f":"IF(FC.Serv.GRC!BH390=0,0,AR390/FC.Serv.GRC!BH390)","v":0}]
[383,"P36","Passive 36 - BES 1000Mbit/s Rental External","OR","Passive",0,"£",3632.553969681514,3889.1843556738922,5664.2018216617098,6428.8212327576994,6462.3685945115294,null,null,null,0,0,0,0,0.18111614353633132,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!389:389,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A391=0,0,X391*(1+INDEX(InputPriceChanges.Admin,$A391,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A391,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A391,Y$7))","v":0},{"$f":"IF($A391=0,0,Y391*(1+INDEX(InputPriceChanges.Admin,$A391,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A391,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A391,Z$7))","v":0},{"$f":"IF($A391=0,0,Z391*(1+INDEX(InputPriceChanges.Admin,$A391,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A391,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A391,AA$7))","v":0},{"$f":"IF($A391=0,0,AA391*(1+INDEX(InputPriceChanges.Admin,$A391,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A391,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A391,AB$7))","v":0},null,null,null,{"$f":"IF($A391=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A391,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A391,AF$7))","v":0},{"$f":"IF($A391=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A391,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A391,AG$7))","v":0},{"$f":"IF($A391=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A391,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A391,AH$7))","v":0},{"$f":"IF($A391=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A391,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A391,AI$7))","v":0},{"$f":"IF($A391=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A391,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A391,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0.18111614353633132,null,null,"£",0,0,0,0,6462.3685945115303,null,null,null,{"$f":"IF(FC.Serv.GRC!BD391=0,0,AN391/FC.Serv.GRC!BD391)","v":0},{"$f":"IF(FC.Serv.GRC!BE391=0,0,AO391/FC.Serv.GRC!BE391)","v":0},{"$f":"IF(FC.Serv.GRC!BF391=0,0,AP391/FC.Serv.GRC!BF391)","v":0},{"$f":"IF(FC.Serv.GRC!BG391=0,0,AQ391/FC.Serv.GRC!BG391)","v":0},{"$f":"IF(FC.Serv.GRC!BH391=0,0,AR391/FC.Serv.GRC!BH391)","v":0}]
[384,"P37","Passive 37 - BES MISBO Rental Internal","OR","Passive",0,"£",2748.2973931592692,2943.1079645176987,4278.2094543452104,4848.9922183237086,4879.404140569527,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!390:390,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A392=0,0,X392*(1+INDEX(InputPriceChanges.Admin,$A392,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A392,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A392,Y$7))","v":0},{"$f":"IF($A392=0,0,Y392*(1+INDEX(InputPriceChanges.Admin,$A392,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A392,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A392,Z$7))","v":0},{"$f":"IF($A392=0,0,Z392*(1+INDEX(InputPriceChanges.Admin,$A392,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A392,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A392,AA$7))","v":0},{"$f":"IF($A392=0,0,AA392*(1+INDEX(InputPriceChanges.Admin,$A392,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A392,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A392,AB$7))","v":0},null,null,null,{"$f":"IF($A392=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A392,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A392,AF$7))","v":0},{"$f":"IF($A392=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A392,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A392,AG$7))","v":0},{"$f":"IF($A392=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A392,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A392,AH$7))","v":0},{"$f":"IF($A392=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A392,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A392,AI$7))","v":0},{"$f":"IF($A392=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A392,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A392,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD392=0,0,AN392/FC.Serv.GRC!BD392)","v":0},{"$f":"IF(FC.Serv.GRC!BE392=0,0,AO392/FC.Serv.GRC!BE392)","v":0},{"$f":"IF(FC.Serv.GRC!BF392=0,0,AP392/FC.Serv.GRC!BF392)","v":0},{"$f":"IF(FC.Serv.GRC!BG392=0,0,AQ392/FC.Serv.GRC!BG392)","v":0},{"$f":"IF(FC.Serv.GRC!BH392=0,0,AR392/FC.Serv.GRC!BH392)","v":0}]
[385,"P38","Passive 38 - BES MISBO Rental External","OR","Passive",0,"£",3167.2208122780935,3391.2566127546233,4935.5226957131235,5598.8763040843969,5630.2912320417399,null,null,null,{"$f":"IF($A393=0,0,H393*INDEX(MEAServVolFC,$A393,P$7)/million)","v":0},{"$f":"IF($A393=0,0,I393*INDEX(MEAServVolFC,$A393,Q$7)/million)","v":0},{"$f":"IF($A393=0,0,J393*INDEX(MEAServVolFC,$A393,R$7)/million)","v":0},{"$f":"IF($A393=0,0,K393*INDEX(MEAServVolFC,$A393,S$7)/million)","v":0},{"$f":"IF($A393=0,0,L393*INDEX(MEAServVolFC,$A393,T$7)/million)","v":0},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!391:391,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A393=0,0,X393*(1+INDEX(InputPriceChanges.Admin,$A393,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A393,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A393,Y$7))","v":0},{"$f":"IF($A393=0,0,Y393*(1+INDEX(InputPriceChanges.Admin,$A393,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A393,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A393,Z$7))","v":0},{"$f":"IF($A393=0,0,Z393*(1+INDEX(InputPriceChanges.Admin,$A393,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A393,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A393,AA$7))","v":0},{"$f":"IF($A393=0,0,AA393*(1+INDEX(InputPriceChanges.Admin,$A393,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A393,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A393,AB$7))","v":0},null,null,null,{"$f":"IF($A393=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A393,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A393,AF$7))","v":0},{"$f":"IF($A393=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A393,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A393,AG$7))","v":0},{"$f":"IF($A393=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A393,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A393,AH$7))","v":0},{"$f":"IF($A393=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A393,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A393,AI$7))","v":0},{"$f":"IF($A393=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A393,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A393,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,BD$7)=0,0,AV393/INDEX(MEAServVolFC,$A393,BD$7)))*million","v":0},{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,BE$7)=0,0,AW393/INDEX(MEAServVolFC,$A393,BE$7)))*million","v":0},{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,BF$7)=0,0,AX393/INDEX(MEAServVolFC,$A393,BF$7)))*million","v":0},{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,BG$7)=0,0,AY393/INDEX(MEAServVolFC,$A393,BG$7)))*million","v":0},{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,BH$7)=0,0,AZ393/INDEX(MEAServVolFC,$A393,BH$7)))*million","v":0},null,null,null,{"$f":"IF(FC.Serv.GRC!BD393=0,0,AN393/FC.Serv.GRC!BD393)","v":0},{"$f":"IF(FC.Serv.GRC!BE393=0,0,AO393/FC.Serv.GRC!BE393)","v":0},{"$f":"IF(FC.Serv.GRC!BF393=0,0,AP393/FC.Serv.GRC!BF393)","v":0},{"$f":"IF(FC.Serv.GRC!BG393=0,0,AQ393/FC.Serv.GRC!BG393)","v":0},{"$f":"IF(FC.Serv.GRC!BH393=0,0,AR393/FC.Serv.GRC!BH393)","v":0}]
[{"$f":"IF(B394=0,0,A393+1)","v":0},0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!392:392,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A394=0,0,X394*(1+INDEX(InputPriceChanges.Admin,$A394,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A394,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A394,Y$7))","v":0},{"$f":"IF($A394=0,0,Y394*(1+INDEX(InputPriceChanges.Admin,$A394,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A394,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A394,Z$7))","v":0},{"$f":"IF($A394=0,0,Z394*(1+INDEX(InputPriceChanges.Admin,$A394,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A394,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A394,AA$7))","v":0},{"$f":"IF($A394=0,0,AA394*(1+INDEX(InputPriceChanges.Admin,$A394,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A394,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A394,AB$7))","v":0},null,null,null,{"$f":"IF($A394=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A394,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A394,AF$7))","v":0},{"$f":"IF($A394=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A394,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A394,AG$7))","v":0},{"$f":"IF($A394=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A394,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A394,AH$7))","v":0},{"$f":"IF($A394=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A394,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A394,AI$7))","v":0},{"$f":"IF($A394=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A394,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A394,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD394=0,0,AN394/FC.Serv.GRC!BD394)","v":0},{"$f":"IF(FC.Serv.GRC!BE394=0,0,AO394/FC.Serv.GRC!BE394)","v":0},{"$f":"IF(FC.Serv.GRC!BF394=0,0,AP394/FC.Serv.GRC!BF394)","v":0},{"$f":"IF(FC.Serv.GRC!BG394=0,0,AQ394/FC.Serv.GRC!BG394)","v":0},{"$f":"IF(FC.Serv.GRC!BH394=0,0,AR394/FC.Serv.GRC!BH394)","v":0}]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!393:393,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A395=0,0,X395*(1+INDEX(InputPriceChanges.Admin,$A395,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A395,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A395,Y$7))","v":0},{"$f":"IF($A395=0,0,Y395*(1+INDEX(InputPriceChanges.Admin,$A395,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A395,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A395,Z$7))","v":0},{"$f":"IF($A395=0,0,Z395*(1+INDEX(InputPriceChanges.Admin,$A395,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A395,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A395,AA$7))","v":0},{"$f":"IF($A395=0,0,AA395*(1+INDEX(InputPriceChanges.Admin,$A395,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A395,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A395,AB$7))","v":0},null,null,null,{"$f":"IF($A395=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A395,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A395,AF$7))","v":0},{"$f":"IF($A395=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A395,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A395,AG$7))","v":0},{"$f":"IF($A395=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A395,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A395,AH$7))","v":0},{"$f":"IF($A395=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A395,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A395,AI$7))","v":0},{"$f":"IF($A395=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A395,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A395,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD395=0,0,AN395/FC.Serv.GRC!BD395)","v":0},{"$f":"IF(FC.Serv.GRC!BE395=0,0,AO395/FC.Serv.GRC!BE395)","v":0},{"$f":"IF(FC.Serv.GRC!BF395=0,0,AP395/FC.Serv.GRC!BF395)","v":0},{"$f":"IF(FC.Serv.GRC!BG395=0,0,AQ395/FC.Serv.GRC!BG395)","v":0},{"$f":"IF(FC.Serv.GRC!BH395=0,0,AR395/FC.Serv.GRC!BH395)","v":0}]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!394:394,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A396=0,0,X396*(1+INDEX(InputPriceChanges.Admin,$A396,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A396,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A396,Y$7))","v":0},{"$f":"IF($A396=0,0,Y396*(1+INDEX(InputPriceChanges.Admin,$A396,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A396,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A396,Z$7))","v":0},{"$f":"IF($A396=0,0,Z396*(1+INDEX(InputPriceChanges.Admin,$A396,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A396,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A396,AA$7))","v":0},{"$f":"IF($A396=0,0,AA396*(1+INDEX(InputPriceChanges.Admin,$A396,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A396,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A396,AB$7))","v":0},null,null,null,{"$f":"IF($A396=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A396,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A396,AF$7))","v":0},{"$f":"IF($A396=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A396,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A396,AG$7))","v":0},{"$f":"IF($A396=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A396,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A396,AH$7))","v":0},{"$f":"IF($A396=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A396,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A396,AI$7))","v":0},{"$f":"IF($A396=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A396,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A396,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD396=0,0,AN396/FC.Serv.GRC!BD396)","v":0},{"$f":"IF(FC.Serv.GRC!BE396=0,0,AO396/FC.Serv.GRC!BE396)","v":0},{"$f":"IF(FC.Serv.GRC!BF396=0,0,AP396/FC.Serv.GRC!BF396)","v":0},{"$f":"IF(FC.Serv.GRC!BG396=0,0,AQ396/FC.Serv.GRC!BG396)","v":0},{"$f":"IF(FC.Serv.GRC!BH396=0,0,AR396/FC.Serv.GRC!BH396)","v":0}]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!395:395,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A397=0,0,X397*(1+INDEX(InputPriceChanges.Admin,$A397,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A397,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A397,Y$7))","v":0},{"$f":"IF($A397=0,0,Y397*(1+INDEX(InputPriceChanges.Admin,$A397,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A397,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A397,Z$7))","v":0},{"$f":"IF($A397=0,0,Z397*(1+INDEX(InputPriceChanges.Admin,$A397,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A397,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A397,AA$7))","v":0},{"$f":"IF($A397=0,0,AA397*(1+INDEX(InputPriceChanges.Admin,$A397,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A397,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A397,AB$7))","v":0},null,null,null,{"$f":"IF($A397=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A397,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A397,AF$7))","v":0},{"$f":"IF($A397=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A397,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A397,AG$7))","v":0},{"$f":"IF($A397=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A397,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A397,AH$7))","v":0},{"$f":"IF($A397=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A397,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A397,AI$7))","v":0},{"$f":"IF($A397=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A397,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A397,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD397=0,0,AN397/FC.Serv.GRC!BD397)","v":0},{"$f":"IF(FC.Serv.GRC!BE397=0,0,AO397/FC.Serv.GRC!BE397)","v":0},{"$f":"IF(FC.Serv.GRC!BF397=0,0,AP397/FC.Serv.GRC!BF397)","v":0},{"$f":"IF(FC.Serv.GRC!BG397=0,0,AQ397/FC.Serv.GRC!BG397)","v":0},{"$f":"IF(FC.Serv.GRC!BH397=0,0,AR397/FC.Serv.GRC!BH397)","v":0}]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!396:396,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A398=0,0,X398*(1+INDEX(InputPriceChanges.Admin,$A398,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A398,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A398,Y$7))","v":0},{"$f":"IF($A398=0,0,Y398*(1+INDEX(InputPriceChanges.Admin,$A398,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A398,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A398,Z$7))","v":0},{"$f":"IF($A398=0,0,Z398*(1+INDEX(InputPriceChanges.Admin,$A398,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A398,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A398,AA$7))","v":0},{"$f":"IF($A398=0,0,AA398*(1+INDEX(InputPriceChanges.Admin,$A398,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A398,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A398,AB$7))","v":0},null,null,null,{"$f":"IF($A398=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A398,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A398,AF$7))","v":0},{"$f":"IF($A398=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A398,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A398,AG$7))","v":0},{"$f":"IF($A398=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A398,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A398,AH$7))","v":0},{"$f":"IF($A398=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A398,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A398,AI$7))","v":0},{"$f":"IF($A398=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A398,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A398,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD398=0,0,AN398/FC.Serv.GRC!BD398)","v":0},{"$f":"IF(FC.Serv.GRC!BE398=0,0,AO398/FC.Serv.GRC!BE398)","v":0},{"$f":"IF(FC.Serv.GRC!BF398=0,0,AP398/FC.Serv.GRC!BF398)","v":0},{"$f":"IF(FC.Serv.GRC!BG398=0,0,AQ398/FC.Serv.GRC!BG398)","v":0},{"$f":"IF(FC.Serv.GRC!BH398=0,0,AR398/FC.Serv.GRC!BH398)","v":0}]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!397:397,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A399=0,0,X399*(1+INDEX(InputPriceChanges.Admin,$A399,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A399,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A399,Y$7))","v":0},{"$f":"IF($A399=0,0,Y399*(1+INDEX(InputPriceChanges.Admin,$A399,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A399,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A399,Z$7))","v":0},{"$f":"IF($A399=0,0,Z399*(1+INDEX(InputPriceChanges.Admin,$A399,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A399,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A399,AA$7))","v":0},{"$f":"IF($A399=0,0,AA399*(1+INDEX(InputPriceChanges.Admin,$A399,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A399,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A399,AB$7))","v":0},null,null,null,{"$f":"IF($A399=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A399,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A399,AF$7))","v":0},{"$f":"IF($A399=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A399,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A399,AG$7))","v":0},{"$f":"IF($A399=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A399,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A399,AH$7))","v":0},{"$f":"IF($A399=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A399,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A399,AI$7))","v":0},{"$f":"IF($A399=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A399,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A399,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD399=0,0,AN399/FC.Serv.GRC!BD399)","v":0},{"$f":"IF(FC.Serv.GRC!BE399=0,0,AO399/FC.Serv.GRC!BE399)","v":0},{"$f":"IF(FC.Serv.GRC!BF399=0,0,AP399/FC.Serv.GRC!BF399)","v":0},{"$f":"IF(FC.Serv.GRC!BG399=0,0,AQ399/FC.Serv.GRC!BG399)","v":0},{"$f":"IF(FC.Serv.GRC!BH399=0,0,AR399/FC.Serv.GRC!BH399)","v":0}]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!398:398,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A400=0,0,X400*(1+INDEX(InputPriceChanges.Admin,$A400,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A400,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A400,Y$7))","v":0},{"$f":"IF($A400=0,0,Y400*(1+INDEX(InputPriceChanges.Admin,$A400,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A400,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A400,Z$7))","v":0},{"$f":"IF($A400=0,0,Z400*(1+INDEX(InputPriceChanges.Admin,$A400,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A400,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A400,AA$7))","v":0},{"$f":"IF($A400=0,0,AA400*(1+INDEX(InputPriceChanges.Admin,$A400,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A400,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A400,AB$7))","v":0},null,null,null,{"$f":"IF($A400=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A400,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A400,AF$7))","v":0},{"$f":"IF($A400=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A400,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A400,AG$7))","v":0},{"$f":"IF($A400=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A400,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A400,AH$7))","v":0},{"$f":"IF($A400=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A400,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A400,AI$7))","v":0},{"$f":"IF($A400=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A400,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A400,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD400=0,0,AN400/FC.Serv.GRC!BD400)","v":0},{"$f":"IF(FC.Serv.GRC!BE400=0,0,AO400/FC.Serv.GRC!BE400)","v":0},{"$f":"IF(FC.Serv.GRC!BF400=0,0,AP400/FC.Serv.GRC!BF400)","v":0},{"$f":"IF(FC.Serv.GRC!BG400=0,0,AQ400/FC.Serv.GRC!BG400)","v":0},{"$f":"IF(FC.Serv.GRC!BH400=0,0,AR400/FC.Serv.GRC!BH400)","v":0}]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!399:399,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A401=0,0,X401*(1+INDEX(InputPriceChanges.Admin,$A401,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A401,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A401,Y$7))","v":0},{"$f":"IF($A401=0,0,Y401*(1+INDEX(InputPriceChanges.Admin,$A401,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A401,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A401,Z$7))","v":0},{"$f":"IF($A401=0,0,Z401*(1+INDEX(InputPriceChanges.Admin,$A401,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A401,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A401,AA$7))","v":0},{"$f":"IF($A401=0,0,AA401*(1+INDEX(InputPriceChanges.Admin,$A401,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A401,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A401,AB$7))","v":0},null,null,null,{"$f":"IF($A401=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A401,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A401,AF$7))","v":0},{"$f":"IF($A401=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A401,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A401,AG$7))","v":0},{"$f":"IF($A401=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A401,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A401,AH$7))","v":0},{"$f":"IF($A401=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A401,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A401,AI$7))","v":0},{"$f":"IF($A401=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A401,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A401,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD401=0,0,AN401/FC.Serv.GRC!BD401)","v":0},{"$f":"IF(FC.Serv.GRC!BE401=0,0,AO401/FC.Serv.GRC!BE401)","v":0},{"$f":"IF(FC.Serv.GRC!BF401=0,0,AP401/FC.Serv.GRC!BF401)","v":0},{"$f":"IF(FC.Serv.GRC!BG401=0,0,AQ401/FC.Serv.GRC!BG401)","v":0},{"$f":"IF(FC.Serv.GRC!BH401=0,0,AR401/FC.Serv.GRC!BH401)","v":0}]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!400:400,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A402=0,0,X402*(1+INDEX(InputPriceChanges.Admin,$A402,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A402,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A402,Y$7))","v":0},{"$f":"IF($A402=0,0,Y402*(1+INDEX(InputPriceChanges.Admin,$A402,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A402,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A402,Z$7))","v":0},{"$f":"IF($A402=0,0,Z402*(1+INDEX(InputPriceChanges.Admin,$A402,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A402,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A402,AA$7))","v":0},{"$f":"IF($A402=0,0,AA402*(1+INDEX(InputPriceChanges.Admin,$A402,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A402,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A402,AB$7))","v":0},null,null,null,{"$f":"IF($A402=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A402,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A402,AF$7))","v":0},{"$f":"IF($A402=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A402,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A402,AG$7))","v":0},{"$f":"IF($A402=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A402,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A402,AH$7))","v":0},{"$f":"IF($A402=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A402,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A402,AI$7))","v":0},{"$f":"IF($A402=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A402,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A402,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD402=0,0,AN402/FC.Serv.GRC!BD402)","v":0},{"$f":"IF(FC.Serv.GRC!BE402=0,0,AO402/FC.Serv.GRC!BE402)","v":0},{"$f":"IF(FC.Serv.GRC!BF402=0,0,AP402/FC.Serv.GRC!BF402)","v":0},{"$f":"IF(FC.Serv.GRC!BG402=0,0,AQ402/FC.Serv.GRC!BG402)","v":0},{"$f":"IF(FC.Serv.GRC!BH402=0,0,AR402/FC.Serv.GRC!BH402)","v":0}]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!401:401,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A403=0,0,X403*(1+INDEX(InputPriceChanges.Admin,$A403,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A403,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A403,Y$7))","v":0},{"$f":"IF($A403=0,0,Y403*(1+INDEX(InputPriceChanges.Admin,$A403,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A403,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A403,Z$7))","v":0},{"$f":"IF($A403=0,0,Z403*(1+INDEX(InputPriceChanges.Admin,$A403,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A403,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A403,AA$7))","v":0},{"$f":"IF($A403=0,0,AA403*(1+INDEX(InputPriceChanges.Admin,$A403,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A403,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A403,AB$7))","v":0},null,null,null,{"$f":"IF($A403=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A403,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A403,AF$7))","v":0},{"$f":"IF($A403=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A403,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A403,AG$7))","v":0},{"$f":"IF($A403=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A403,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A403,AH$7))","v":0},{"$f":"IF($A403=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A403,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A403,AI$7))","v":0},{"$f":"IF($A403=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A403,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A403,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD403=0,0,AN403/FC.Serv.GRC!BD403)","v":0},{"$f":"IF(FC.Serv.GRC!BE403=0,0,AO403/FC.Serv.GRC!BE403)","v":0},{"$f":"IF(FC.Serv.GRC!BF403=0,0,AP403/FC.Serv.GRC!BF403)","v":0},{"$f":"IF(FC.Serv.GRC!BG403=0,0,AQ403/FC.Serv.GRC!BG403)","v":0},{"$f":"IF(FC.Serv.GRC!BH403=0,0,AR403/FC.Serv.GRC!BH403)","v":0}]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!402:402,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A404=0,0,X404*(1+INDEX(InputPriceChanges.Admin,$A404,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A404,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A404,Y$7))","v":0},{"$f":"IF($A404=0,0,Y404*(1+INDEX(InputPriceChanges.Admin,$A404,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A404,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A404,Z$7))","v":0},{"$f":"IF($A404=0,0,Z404*(1+INDEX(InputPriceChanges.Admin,$A404,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A404,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A404,AA$7))","v":0},{"$f":"IF($A404=0,0,AA404*(1+INDEX(InputPriceChanges.Admin,$A404,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A404,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A404,AB$7))","v":0},null,null,null,{"$f":"IF($A404=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A404,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A404,AF$7))","v":0},{"$f":"IF($A404=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A404,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A404,AG$7))","v":0},{"$f":"IF($A404=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A404,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A404,AH$7))","v":0},{"$f":"IF($A404=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A404,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A404,AI$7))","v":0},{"$f":"IF($A404=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A404,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A404,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD404=0,0,AN404/FC.Serv.GRC!BD404)","v":0},{"$f":"IF(FC.Serv.GRC!BE404=0,0,AO404/FC.Serv.GRC!BE404)","v":0},{"$f":"IF(FC.Serv.GRC!BF404=0,0,AP404/FC.Serv.GRC!BF404)","v":0},{"$f":"IF(FC.Serv.GRC!BG404=0,0,AQ404/FC.Serv.GRC!BG404)","v":0},{"$f":"IF(FC.Serv.GRC!BH404=0,0,AR404/FC.Serv.GRC!BH404)","v":0}]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!403:403,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A405=0,0,X405*(1+INDEX(InputPriceChanges.Admin,$A405,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A405,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A405,Y$7))","v":0},{"$f":"IF($A405=0,0,Y405*(1+INDEX(InputPriceChanges.Admin,$A405,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A405,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A405,Z$7))","v":0},{"$f":"IF($A405=0,0,Z405*(1+INDEX(InputPriceChanges.Admin,$A405,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A405,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A405,AA$7))","v":0},{"$f":"IF($A405=0,0,AA405*(1+INDEX(InputPriceChanges.Admin,$A405,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A405,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A405,AB$7))","v":0},null,null,null,{"$f":"IF($A405=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A405,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A405,AF$7))","v":0},{"$f":"IF($A405=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A405,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A405,AG$7))","v":0},{"$f":"IF($A405=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A405,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A405,AH$7))","v":0},{"$f":"IF($A405=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A405,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A405,AI$7))","v":0},{"$f":"IF($A405=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A405,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A405,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD405=0,0,AN405/FC.Serv.GRC!BD405)","v":0},{"$f":"IF(FC.Serv.GRC!BE405=0,0,AO405/FC.Serv.GRC!BE405)","v":0},{"$f":"IF(FC.Serv.GRC!BF405=0,0,AP405/FC.Serv.GRC!BF405)","v":0},{"$f":"IF(FC.Serv.GRC!BG405=0,0,AQ405/FC.Serv.GRC!BG405)","v":0},{"$f":"IF(FC.Serv.GRC!BH405=0,0,AR405/FC.Serv.GRC!BH405)","v":0}]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!404:404,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A406=0,0,X406*(1+INDEX(InputPriceChanges.Admin,$A406,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A406,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A406,Y$7))","v":0},{"$f":"IF($A406=0,0,Y406*(1+INDEX(InputPriceChanges.Admin,$A406,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A406,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A406,Z$7))","v":0},{"$f":"IF($A406=0,0,Z406*(1+INDEX(InputPriceChanges.Admin,$A406,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A406,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A406,AA$7))","v":0},{"$f":"IF($A406=0,0,AA406*(1+INDEX(InputPriceChanges.Admin,$A406,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A406,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A406,AB$7))","v":0},null,null,null,{"$f":"IF($A406=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A406,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A406,AF$7))","v":0},{"$f":"IF($A406=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A406,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A406,AG$7))","v":0},{"$f":"IF($A406=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A406,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A406,AH$7))","v":0},{"$f":"IF($A406=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A406,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A406,AI$7))","v":0},{"$f":"IF($A406=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A406,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A406,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD406=0,0,AN406/FC.Serv.GRC!BD406)","v":0},{"$f":"IF(FC.Serv.GRC!BE406=0,0,AO406/FC.Serv.GRC!BE406)","v":0},{"$f":"IF(FC.Serv.GRC!BF406=0,0,AP406/FC.Serv.GRC!BF406)","v":0},{"$f":"IF(FC.Serv.GRC!BG406=0,0,AQ406/FC.Serv.GRC!BG406)","v":0},{"$f":"IF(FC.Serv.GRC!BH406=0,0,AR406/FC.Serv.GRC!BH406)","v":0}]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!405:405,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A407=0,0,X407*(1+INDEX(InputPriceChanges.Admin,$A407,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A407,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A407,Y$7))","v":0},{"$f":"IF($A407=0,0,Y407*(1+INDEX(InputPriceChanges.Admin,$A407,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A407,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A407,Z$7))","v":0},{"$f":"IF($A407=0,0,Z407*(1+INDEX(InputPriceChanges.Admin,$A407,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A407,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A407,AA$7))","v":0},{"$f":"IF($A407=0,0,AA407*(1+INDEX(InputPriceChanges.Admin,$A407,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A407,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A407,AB$7))","v":0},null,null,null,{"$f":"IF($A407=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A407,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A407,AF$7))","v":0},{"$f":"IF($A407=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A407,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A407,AG$7))","v":0},{"$f":"IF($A407=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A407,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A407,AH$7))","v":0},{"$f":"IF($A407=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A407,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A407,AI$7))","v":0},{"$f":"IF($A407=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A407,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A407,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD407=0,0,AN407/FC.Serv.GRC!BD407)","v":0},{"$f":"IF(FC.Serv.GRC!BE407=0,0,AO407/FC.Serv.GRC!BE407)","v":0},{"$f":"IF(FC.Serv.GRC!BF407=0,0,AP407/FC.Serv.GRC!BF407)","v":0},{"$f":"IF(FC.Serv.GRC!BG407=0,0,AQ407/FC.Serv.GRC!BG407)","v":0},{"$f":"IF(FC.Serv.GRC!BH407=0,0,AR407/FC.Serv.GRC!BH407)","v":0}]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!406:406,,MATCH(\"NRC\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A408=0,0,X408*(1+INDEX(InputPriceChanges.Admin,$A408,Y$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A408,Y$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A408,Y$7))","v":0},{"$f":"IF($A408=0,0,Y408*(1+INDEX(InputPriceChanges.Admin,$A408,Z$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A408,Z$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A408,Z$7))","v":0},{"$f":"IF($A408=0,0,Z408*(1+INDEX(InputPriceChanges.Admin,$A408,AA$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A408,AA$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A408,AA$7))","v":0},{"$f":"IF($A408=0,0,AA408*(1+INDEX(InputPriceChanges.Admin,$A408,AB$7))+INDEX(FC.Serv.Capex!$P$11:$T$410,$A408,AB$7)-INDEX(FC.Serv.OCM!$Z$9:$AD$408,$A408,AB$7))","v":0},null,null,null,{"$f":"IF($A408=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A408,AF$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A408,AF$7))","v":0},{"$f":"IF($A408=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A408,AG$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A408,AG$7))","v":0},{"$f":"IF($A408=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A408,AH$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A408,AH$7))","v":0},{"$f":"IF($A408=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A408,AI$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A408,AI$7))","v":0},{"$f":"IF($A408=0,0,INDEX(FC.Serv.GRC!$AV$9:$AZ$408,$A408,AJ$7)-INDEX(FC.Serv.OCM!$BF$9:$BJ$408,$A408,AJ$7))","v":0},null,null,null,{"$f":"X408+AF408","v":0},{"$f":"Y408+AG408","v":0},{"$f":"Z408+AH408","v":0},{"$f":"AA408+AI408","v":0},{"$f":"AB408+AJ408","v":0},null,null,null,{"$f":"P408+AN408","v":0},{"$f":"Q408+AO408","v":0},{"$f":"R408+AP408","v":0},{"$f":"S408+AQ408","v":0},{"$f":"T408+AR408","v":0},null,null,"£",0,0,0,0,0,null,null,null,{"$f":"IF(FC.Serv.GRC!BD408=0,0,AN408/FC.Serv.GRC!BD408)","v":0},{"$f":"IF(FC.Serv.GRC!BE408=0,0,AO408/FC.Serv.GRC!BE408)","v":0},{"$f":"IF(FC.Serv.GRC!BF408=0,0,AP408/FC.Serv.GRC!BF408)","v":0},{"$f":"IF(FC.Serv.GRC!BG408=0,0,AQ408/FC.Serv.GRC!BG408)","v":0},{"$f":"IF(FC.Serv.GRC!BH408=0,0,AR408/FC.Serv.GRC!BH408)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P9:P408)","v":2332.8815541892468},{"$f":"SUM(Q9:Q408)","v":2291.0511233150569},{"$f":"SUM(R9:R408)","v":2271.0826364130139},{"$f":"SUM(S9:S408)","v":2290.6359069483096},{"$f":"SUM(T9:T408)","v":2372.0875730440616},null,null,null,{"$f":"SUM(X9:X408)","v":297.90873374079018},{"$f":"SUM(Y9:Y408)","v":311.08869285546967},{"$f":"SUM(Z9:Z408)","v":325.65380789984818},{"$f":"SUM(AA9:AA408)","v":341.31716944121177},{"$f":"SUM(AB9:AB408)","v":357.25500807777121},null,null,null,{"$f":"SUM(AF9:AF408)","v":0},{"$f":"SUM(AG9:AG408)","v":-0.52596199157666923},{"$f":"SUM(AH9:AH408)","v":-0.62993395098495808},{"$f":"SUM(AI9:AI408)","v":-1.8666162419003682},{"$f":"SUM(AJ9:AJ408)","v":-3.8151809968750685},null,null,null,{"$f":"SUM(AN9:AN408)","v":297.90873374079018},{"$f":"SUM(AO9:AO408)","v":310.56273086389285},{"$f":"SUM(AP9:AP408)","v":325.02387394886335},{"$f":"SUM(AQ9:AQ408)","v":339.45055319931134},{"$f":"SUM(AR9:AR408)","v":353.43982708089641},null,null,null,{"$f":"SUM(AV9:AV408)","v":2630.790287930035},{"$f":"SUM(AW9:AW408)","v":2601.613854178951},{"$f":"SUM(AX9:AX408)","v":2596.1065103618789},{"$f":"SUM(AY9:AY408)","v":2630.0864601476237},{"$f":"SUM(AZ9:AZ408)","v":2725.52740012496}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X409=ModelStartValues_Admin!H407","v":true}]

{"sheet":"FC.Serv.HGL","index":53,"n_rows":410,"n_cols":68,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Holding Gains and Losses (HGL) forecasts by service - admin and non-admin"]
["Units: £m"]
[null,null,null,null,null,null,{"$f":"MAX($F4:F4)+1","v":1},"Unit costs by service, non-admin related costs",null,null,null,null,null,null,{"$f":"MAX($F4:N4)+1","v":2},"Total costs by service, non-admin related costs (£000)",null,null,null,null,null,null,{"$f":"MAX($F4:V4)+1","v":3},"HGL - admin",null,null,null,null,null,null,{"$f":"MAX($F4:AD4)+1","v":4},"Additional HGL - admin",null,null,null,null,null,null,{"$f":"MAX($F4:AL4)+1","v":5},"HGL excluding RAV adjustment - admin",null,null,null,null,null,null,{"$f":"MAX($F4:AT4)+1","v":6},"Total HGL by service - admin",null,null,null,null,null,null,{"$f":"MAX($F4:BB4)+1","v":7},"Total costs by service, admin and non-admin (£000)",null,null,null,null,null,null,{"$f":"MAX($F4:BJ4)+1","v":8},"Unit costs by service, admin and non-admin"]
[null,null,null,null,null,null,null,"Unit costs by service = Unit cost by component * Usage factor",null,null,null,null,null,null,null,"Total costs by service = Unit costs by service * volumes",null,null,null,null,null,null,null,"HGL(t) = -SS NRC(t-1) * [IPCs(t)] ",null,null,null,null,null,null,null,"Add HGL(t) = -Add NRC(t-1) * [IPCs(t)] ",null,null,null,null,null,null,null,"HGL(t) = HGL(t) + Add HGL(t)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit costs by service = Total costs by service / service volumes"]
[]
[null,null,null,null,null,null,null,{"$f":"G7+1","v":1},{"$f":"H7+1","v":2},{"$f":"I7+1","v":3},{"$f":"J7+1","v":4},{"$f":"K7+1","v":5},null,null,null,{"$f":"O7+1","v":1},{"$f":"P7+1","v":2},{"$f":"Q7+1","v":3},{"$f":"R7+1","v":4},{"$f":"S7+1","v":5},null,null,null,{"$f":"W7+1","v":1},{"$f":"X7+1","v":2},{"$f":"Y7+1","v":3},{"$f":"Z7+1","v":4},{"$f":"AA7+1","v":5},null,null,null,{"$f":"AE7+1","v":1},{"$f":"AF7+1","v":2},{"$f":"AG7+1","v":3},{"$f":"AH7+1","v":4},{"$f":"AI7+1","v":5},null,null,null,{"$f":"AM7+1","v":1},{"$f":"AN7+1","v":2},{"$f":"AO7+1","v":3},{"$f":"AP7+1","v":4},{"$f":"AQ7+1","v":5},null,null,null,{"$f":"AU7+1","v":1},{"$f":"AV7+1","v":2},{"$f":"AW7+1","v":3},{"$f":"AX7+1","v":4},{"$f":"AY7+1","v":5},null,null,null,{"$f":"BC7+1","v":1},{"$f":"BD7+1","v":2},{"$f":"BE7+1","v":3},{"$f":"BF7+1","v":4},{"$f":"BG7+1","v":5},null,null,null,{"$f":"BK7+1","v":1},{"$f":"BL7+1","v":2},{"$f":"BM7+1","v":3},{"$f":"BN7+1","v":4},{"$f":"BO7+1","v":5}]
[null,"Service code","Service name","Source","Tech","Basket","Unit",{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(B9=0,0,A8+1)","v":1},{"$f":"List_ServCode","v":"SE371"},{"$f":"List_ServNames","v":"SE371: PPC rental 2Mbit link per km distribution"},{"$f":"List_ServSource","v":"BTW"},{"$f":"List_Tech","v":"TI"},{"$f":"List_ServBasket","v":"TI"},"£",{"$f":"IF($A9=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,H$7)*INDEX(UF_Cost,,$A9)))","v":0.25549125867087735},-0.69038861101878723,-1.0179596354081424,-1.5494831775650286,-1.6500453667562682,null,null,null,{"$f":"IF($A9=0,0,H9*INDEX(MEAServVolFC,$A9,P$7))/million","v":9.6308781504745575E-2},{"$f":"IF($A9=0,0,I9*INDEX(MEAServVolFC,$A9,Q$7))/million","v":-0.22919487737989164},{"$f":"IF($A9=0,0,J9*INDEX(MEAServVolFC,$A9,R$7))/million","v":-0.33745813774963002},{"$f":"IF($A9=0,0,K9*INDEX(MEAServVolFC,$A9,S$7))/million","v":-0.44753678108944372},{"$f":"IF($A9=0,0,L9*INDEX(MEAServVolFC,$A9,T$7))/million","v":-0.41045798777933257},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!7:7,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A9=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A9,X$7)*INDEX(InputPriceChanges.Admin,$A9,Y$7))","v":-1.0255020057866587E-9},{"$f":"IF($A9=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A9,Y$7)*INDEX(InputPriceChanges.Admin,$A9,Z$7))","v":-1.8253935749079126E-9},{"$f":"IF($A9=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A9,Z$7)*INDEX(InputPriceChanges.Admin,$A9,AA$7))","v":-2.46120483115894E-9},{"$f":"IF($A9=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A9,AA$7)*INDEX(InputPriceChanges.Admin,$A9,AB$7))","v":-2.6868152902921229E-9},null,null,null,null,{"$f":"IF($A9=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A9,AF$7)*INDEX(InputPriceChanges.Admin,$A9,AG$7))","v":0},{"$f":"IF($A9=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A9,AG$7)*INDEX(InputPriceChanges.Admin,$A9,AH$7))","v":3.1583790764230231E-10},{"$f":"IF($A9=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A9,AH$7)*INDEX(InputPriceChanges.Admin,$A9,AI$7))","v":3.7820442360779491E-10},{"$f":"IF($A9=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A9,AI$7)*INDEX(InputPriceChanges.Admin,$A9,AJ$7))","v":7.9645008051347332E-10},null,null,null,{"$f":"X9+AF9","v":0},{"$f":"Y9+AG9","v":-1.0255020057866587E-9},{"$f":"Z9+AH9","v":-1.5095556672656104E-9},{"$f":"AA9+AI9","v":-2.0830004075511449E-9},{"$f":"AB9+AJ9","v":-1.8903652097786497E-9},null,null,null,{"$f":"X9+AF9","v":0},{"$f":"Y9+AG9","v":-1.0255020057866587E-9},{"$f":"Z9+AH9","v":-1.5095556672656104E-9},{"$f":"AA9+AI9","v":-2.0830004075511449E-9},{"$f":"AB9+AJ9","v":-1.8903652097786497E-9},null,null,null,{"$f":"P9+AV9","v":9.6308781504745575E-2},{"$f":"Q9+AW9","v":-0.22919487840539365},{"$f":"R9+AX9","v":-0.33745813925918566},{"$f":"S9+AY9","v":-0.44753678317244411},{"$f":"T9+AZ9","v":-0.41045798966969776},"FC.Serv.HGL_Total",null,"£",{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,BL$7)=0,0,BD9/INDEX(MEAServVolFC,$A9,BL$7)))*million","v":0.25549125867087735},{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,BM$7)=0,0,BE9/INDEX(MEAServVolFC,$A9,BM$7)))*million","v":-0.69038861410783936},{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,BN$7)=0,0,BF9/INDEX(MEAServVolFC,$A9,BN$7)))*million","v":-1.0179596399617936},{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,BO$7)=0,0,BG9/INDEX(MEAServVolFC,$A9,BO$7)))*million","v":-1.5494831847768917},{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,BP$7)=0,0,BH9/INDEX(MEAServVolFC,$A9,BP$7)))*million","v":-1.6500453743555561}]
[{"$f":"IF(B10=0,0,A9+1)","v":2},"SE745","SE745: Netstream 16 LL 2mbit rentals Per km","BTW","TI",0,"£",0.25873575602448995,-0.69977814608917377,-1.0311457115963962,-1.5697436845966788,-1.6718438149423698,null,null,null,1.3375803524265154E-3,-2.2751205610785398E-3,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!8:8,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A10=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A10,X$7)*INDEX(InputPriceChanges.Admin,$A10,Y$7))","v":0},{"$f":"IF($A10=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A10,Y$7)*INDEX(InputPriceChanges.Admin,$A10,Z$7))","v":0},{"$f":"IF($A10=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A10,Z$7)*INDEX(InputPriceChanges.Admin,$A10,AA$7))","v":0},{"$f":"IF($A10=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A10,AA$7)*INDEX(InputPriceChanges.Admin,$A10,AB$7))","v":0},null,null,null,null,{"$f":"IF($A10=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A10,AF$7)*INDEX(InputPriceChanges.Admin,$A10,AG$7))","v":0},{"$f":"IF($A10=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A10,AG$7)*INDEX(InputPriceChanges.Admin,$A10,AH$7))","v":0},{"$f":"IF($A10=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A10,AH$7)*INDEX(InputPriceChanges.Admin,$A10,AI$7))","v":0},{"$f":"IF($A10=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A10,AI$7)*INDEX(InputPriceChanges.Admin,$A10,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,1.3375803524265154E-3,-2.2751205610785398E-3,0,0,0,null,null,"£",0.25873575602448995,-0.69977814608917388,0,0,0]
[3,"SH371","SH371: PPC RBS rental 2Mbit link per km distribution","BTW","TI","TI","£",0.25590381774145754,-0.69155021167836028,-1.0196228728656733,-1.552029105653884,-1.6527732946255524,null,null,null,0.13595932327868848,-0.28721043290272824,-0.2138065456899344,-0.23289320875968703,-0.16901184456331214,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!9:9,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A11=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A11,X$7)*INDEX(InputPriceChanges.Admin,$A11,Y$7))","v":0},{"$f":"IF($A11=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A11,Y$7)*INDEX(InputPriceChanges.Admin,$A11,Z$7))","v":0},{"$f":"IF($A11=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A11,Z$7)*INDEX(InputPriceChanges.Admin,$A11,AA$7))","v":0},{"$f":"IF($A11=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A11,AA$7)*INDEX(InputPriceChanges.Admin,$A11,AB$7))","v":0},null,null,null,null,{"$f":"IF($A11=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A11,AF$7)*INDEX(InputPriceChanges.Admin,$A11,AG$7))","v":0},{"$f":"IF($A11=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A11,AG$7)*INDEX(InputPriceChanges.Admin,$A11,AH$7))","v":0},{"$f":"IF($A11=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A11,AH$7)*INDEX(InputPriceChanges.Admin,$A11,AI$7))","v":0},{"$f":"IF($A11=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A11,AI$7)*INDEX(InputPriceChanges.Admin,$A11,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0.13595932327868848,-0.28721043290272824,-0.2138065456899344,-0.23289320875968703,-0.16901184456331214,null,null,"£",0.25590381774145754,-0.69155021167836017,-1.0196228728656733,-1.552029105653884,-1.6527732946255527]
[4,"SO371","SO371: PC rental 2Mbit link per km distribution","BTW","TI","TI","£",0.25612452693263915,-0.69217071386302964,-1.0205122794815367,-1.5533902473872117,-1.6542314135085743,null,null,null,8.3791886869631543E-2,-0.18377078484754863,-0.30381147321458674,-0.30405167665038851,-0.32619710364691645,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!10:10,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A12=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A12,X$7)*INDEX(InputPriceChanges.Admin,$A12,Y$7))","v":-1.2753672020355402E-9},{"$f":"IF($A12=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A12,Y$7)*INDEX(InputPriceChanges.Admin,$A12,Z$7))","v":-2.2701536268390417E-9},{"$f":"IF($A12=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A12,Z$7)*INDEX(InputPriceChanges.Admin,$A12,AA$7))","v":-3.0608813119323093E-9},{"$f":"IF($A12=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A12,AA$7)*INDEX(InputPriceChanges.Admin,$A12,AB$7))","v":-3.3414621243497872E-9},null,null,null,null,{"$f":"IF($A12=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A12,AF$7)*INDEX(InputPriceChanges.Admin,$A12,AG$7))","v":0},{"$f":"IF($A12=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A12,AG$7)*INDEX(InputPriceChanges.Admin,$A12,AH$7))","v":4.3716679864284277E-10},{"$f":"IF($A12=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A12,AH$7)*INDEX(InputPriceChanges.Admin,$A12,AI$7))","v":1.7280830865046149E-10},{"$f":"IF($A12=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A12,AI$7)*INDEX(InputPriceChanges.Admin,$A12,AJ$7))","v":1.0947147475186549E-9},null,null,null,0,-1.2753672020355402E-9,-1.8329868281961989E-9,-2.8880730032818478E-9,-2.2467473768311325E-9,null,null,null,0,-1.2753672020355402E-9,-1.8329868281961989E-9,-2.8880730032818478E-9,-2.2467473768311325E-9,null,null,null,8.3791886869631543E-2,-0.18377078612291584,-0.30381147504757355,-0.30405167953846152,-0.32619710589366385,null,null,"£",0.25612452693263915,-0.69217071866668667,-1.0205122856385971,-1.5533902621422837,-1.6542314249024219]
[5,"ST371","ST371: Siteconnect rental 2Mbit link per km distribution","BTW","TI","TI","£",0.25547485207832016,-0.6903580669501701,-1.0179000049123861,-1.5493966079913031,-1.6499581212599839,null,null,null,1.7397194250965736E-2,-3.8293122833066871E-2,-3.3473533086173041E-2,-3.9288090360120341E-2,-4.6021834413829142E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!11:11,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A13=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A13,X$7)*INDEX(InputPriceChanges.Admin,$A13,Y$7))","v":0},{"$f":"IF($A13=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A13,Y$7)*INDEX(InputPriceChanges.Admin,$A13,Z$7))","v":0},{"$f":"IF($A13=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A13,Z$7)*INDEX(InputPriceChanges.Admin,$A13,AA$7))","v":0},{"$f":"IF($A13=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A13,AA$7)*INDEX(InputPriceChanges.Admin,$A13,AB$7))","v":0},null,null,null,null,{"$f":"IF($A13=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A13,AF$7)*INDEX(InputPriceChanges.Admin,$A13,AG$7))","v":0},{"$f":"IF($A13=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A13,AG$7)*INDEX(InputPriceChanges.Admin,$A13,AH$7))","v":0},{"$f":"IF($A13=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A13,AH$7)*INDEX(InputPriceChanges.Admin,$A13,AI$7))","v":0},{"$f":"IF($A13=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A13,AI$7)*INDEX(InputPriceChanges.Admin,$A13,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,1.7397194250965736E-2,-3.8293122833066871E-2,-3.3473533086173041E-2,-3.9288090360120341E-2,-4.6021834413829142E-2,null,null,"£",0.25547485207832016,-0.69035806695016999,-1.0179000049123861,-1.5493966079913033,-1.6499581212599836]
[6,"SY371","SY371: PPC rental 2Mbit CLZ link per km dist  ext","BTW","TI","TI","£",0.25671694376550952,-0.6938809283636227,-1.0229181802914236,-1.5570856696087814,-1.6582058757555584,null,null,null,2.47699761115746E-3,-6.2645994566386956E-3,-7.0126384206881968E-3,-1.0697452604669502E-2,-9.0343902441221233E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!12:12,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A14=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A14,X$7)*INDEX(InputPriceChanges.Admin,$A14,Y$7))","v":-7.4060170429752283E-12},{"$f":"IF($A14=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A14,Y$7)*INDEX(InputPriceChanges.Admin,$A14,Z$7))","v":-1.3182710344911785E-11},{"$f":"IF($A14=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A14,Z$7)*INDEX(InputPriceChanges.Admin,$A14,AA$7))","v":-1.7774440934685905E-11},{"$f":"IF($A14=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A14,AA$7)*INDEX(InputPriceChanges.Admin,$A14,AB$7))","v":-1.9403764716761908E-11},null,null,null,null,{"$f":"IF($A14=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A14,AF$7)*INDEX(InputPriceChanges.Admin,$A14,AG$7))","v":0},{"$f":"IF($A14=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A14,AG$7)*INDEX(InputPriceChanges.Admin,$A14,AH$7))","v":1.085585192718537E-12},{"$f":"IF($A14=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A14,AH$7)*INDEX(InputPriceChanges.Admin,$A14,AI$7))","v":5.3776224933319138E-12},{"$f":"IF($A14=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A14,AI$7)*INDEX(InputPriceChanges.Admin,$A14,AJ$7))","v":5.1691677643587457E-12},null,null,null,0,-7.4060170429752283E-12,-1.2097125152193249E-11,-1.2396818441353991E-11,-1.4234596952403161E-11,null,null,null,0,-7.4060170429752283E-12,-1.2097125152193249E-11,-1.2396818441353991E-11,-1.4234596952403161E-11,null,null,null,2.47699761115746E-3,-6.2645994640447124E-3,-7.0126384327853222E-3,-1.069745261706632E-2,-9.0343902583567195E-3,null,null,"£",0.25671694376550952,-0.69388092918392963,-1.0229181820560049,-1.5570856714132211,-1.6582058783682299]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int","BTW","TI","TI","£",0.25659862270576805,-0.69361329668841198,-1.0224684306589256,-1.5564169395737784,-1.6575124166542528,null,null,null,1.652356566968885E-3,-3.5805560409129574E-3,-6.7221541522181358E-3,-8.3907034705016908E-3,-7.9698084475265402E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!13:13,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A15=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A15,X$7)*INDEX(InputPriceChanges.Admin,$A15,Y$7))","v":-5.4815325641487235E-12},{"$f":"IF($A15=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A15,Y$7)*INDEX(InputPriceChanges.Admin,$A15,Z$7))","v":-9.7571279708228244E-12},{"$f":"IF($A15=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A15,Z$7)*INDEX(InputPriceChanges.Admin,$A15,AA$7))","v":-1.3155678178838604E-11},{"$f":"IF($A15=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A15,AA$7)*INDEX(InputPriceChanges.Admin,$A15,AB$7))","v":-1.4361615368681772E-11},null,null,null,null,{"$f":"IF($A15=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A15,AF$7)*INDEX(InputPriceChanges.Admin,$A15,AG$7))","v":0},{"$f":"IF($A15=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A15,AG$7)*INDEX(InputPriceChanges.Admin,$A15,AH$7))","v":2.3138932751832252E-12},{"$f":"IF($A15=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A15,AH$7)*INDEX(InputPriceChanges.Admin,$A15,AI$7))","v":-2.0496432348758798E-12},{"$f":"IF($A15=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A15,AI$7)*INDEX(InputPriceChanges.Admin,$A15,AJ$7))","v":1.300412229628171E-12},null,null,null,0,-5.4815325641487235E-12,-7.4432346956396001E-12,-1.5205321413714485E-11,-1.3061203139053602E-11,null,null,null,0,-5.4815325641487235E-12,-7.4432346956396001E-12,-1.5205321413714485E-11,-1.3061203139053602E-11,null,null,null,1.652356566968885E-3,-3.5805560463944902E-3,-6.7221541596613702E-3,-8.3907034857070122E-3,-7.9698084605877434E-3,null,null,"£",0.25659862270576805,-0.69361329775027614,-1.0224684317910735,-1.5564169423942593,-1.6575124193706425]
[8,"SE373","SE373: PPC rental 34Mbit link per km distribution","BTW","TI",0,"£",2.4459407858562132,-7.3520116065180883,-16.985420989637664,-22.319277259367283,-26.914478014550578,null,null,null,2.0158172067818263E-2,-4.3813062774288605E-2,-7.2437885809022398E-2,-5.3508940120889012E-2,-5.0920537414880354E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!14:14,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A16=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A16,X$7)*INDEX(InputPriceChanges.Admin,$A16,Y$7))","v":-4.3003578188206031E-11},{"$f":"IF($A16=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A16,Y$7)*INDEX(InputPriceChanges.Admin,$A16,Z$7))","v":-7.6546369227256707E-11},{"$f":"IF($A16=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A16,Z$7)*INDEX(InputPriceChanges.Admin,$A16,AA$7))","v":-1.0320858784754383E-10},{"$f":"IF($A16=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A16,AA$7)*INDEX(InputPriceChanges.Admin,$A16,AB$7))","v":-1.1266937525147951E-10},null,null,null,null,{"$f":"IF($A16=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A16,AF$7)*INDEX(InputPriceChanges.Admin,$A16,AG$7))","v":0},{"$f":"IF($A16=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A16,AG$7)*INDEX(InputPriceChanges.Admin,$A16,AH$7))","v":2.2155182402814526E-11},{"$f":"IF($A16=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A16,AH$7)*INDEX(InputPriceChanges.Admin,$A16,AI$7))","v":5.1336912163997831E-11},{"$f":"IF($A16=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A16,AI$7)*INDEX(InputPriceChanges.Admin,$A16,AJ$7))","v":7.7913214262208202E-11},null,null,null,0,-4.3003578188206031E-11,-5.4391186824442185E-11,-5.1871675683545994E-11,-3.4756160989271304E-11,null,null,null,0,-4.3003578188206031E-11,-5.4391186824442185E-11,-5.1871675683545994E-11,-3.4756160989271304E-11,null,null,null,2.0158172067818263E-2,-4.3813062817292185E-2,-7.2437885863413584E-2,-5.3508940172760686E-2,-5.0920537449636517E-2,null,null,"£",2.4459407858562132,-7.3520116137342653,-16.985421002391451,-22.319277281003636,-26.914478032921242]
[9,"SO373","SO373: PC rental 34Mbit link per km distribution","BTW","TI",0,"£",2.4488686025583322,-7.3607686304903828,-17.005623790093917,-22.345809459529903,-26.946495312451749,null,null,null,2.6143631427192244E-2,-6.5124623045263799E-2,-0.12531199487533259,-0.12162191853483775,-0.13273532233555232,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!15:15,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A17=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A17,X$7)*INDEX(InputPriceChanges.Admin,$A17,Y$7))","v":-3.2648480682090571E-10},{"$f":"IF($A17=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A17,Y$7)*INDEX(InputPriceChanges.Admin,$A17,Z$7))","v":-5.8114295780040957E-10},{"$f":"IF($A17=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A17,Z$7)*INDEX(InputPriceChanges.Admin,$A17,AA$7))","v":-7.835635425893674E-10},{"$f":"IF($A17=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A17,AA$7)*INDEX(InputPriceChanges.Admin,$A17,AB$7))","v":-8.5539020652131363E-10},null,null,null,null,{"$f":"IF($A17=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A17,AF$7)*INDEX(InputPriceChanges.Admin,$A17,AG$7))","v":0},{"$f":"IF($A17=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A17,AG$7)*INDEX(InputPriceChanges.Admin,$A17,AH$7))","v":1.3110231533309934E-10},{"$f":"IF($A17=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A17,AH$7)*INDEX(InputPriceChanges.Admin,$A17,AI$7))","v":2.9742533012367416E-10},{"$f":"IF($A17=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A17,AI$7)*INDEX(InputPriceChanges.Admin,$A17,AJ$7))","v":4.6990221629836662E-10},null,null,null,0,-3.2648480682090571E-10,-4.5004064246731023E-10,-4.8613821246569329E-10,-3.8548799022294701E-10,null,null,null,0,-3.2648480682090571E-10,-4.5004064246731023E-10,-4.8613821246569329E-10,-3.8548799022294701E-10,null,null,null,2.6143631427192244E-2,-6.5124623371748611E-2,-0.12531199532537324,-0.12162191902097597,-0.13273532272104033,null,null,"£",2.4488686025583322,-7.3607686673916195,-17.005623851167254,-22.345809548848933,-26.946495390709369]
[10,"SE375","SE375: PPC rental 140Mbit link per km distribution","BTW","TI",0,"£",2.7368917915318942,-12.880580096337477,-21.355402633983861,-13.974287554995467,-43.956518125316585,null,null,null,4.2140470292574873E-3,-1.155044794394397E-2,-2.0301249324275589E-2,-1.0952670598158562E-2,-2.9945989343893312E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!16:16,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A18=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A18,X$7)*INDEX(InputPriceChanges.Admin,$A18,Y$7))","v":-8.8875753284056235E-12},{"$f":"IF($A18=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A18,Y$7)*INDEX(InputPriceChanges.Admin,$A18,Z$7))","v":-1.5819884096441745E-11},{"$f":"IF($A18=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A18,Z$7)*INDEX(InputPriceChanges.Admin,$A18,AA$7))","v":-2.1330180832702472E-11},{"$f":"IF($A18=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A18,AA$7)*INDEX(InputPriceChanges.Admin,$A18,AB$7))","v":-2.3285447450999685E-11},null,null,null,null,{"$f":"IF($A18=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A18,AF$7)*INDEX(InputPriceChanges.Admin,$A18,AG$7))","v":0},{"$f":"IF($A18=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A18,AG$7)*INDEX(InputPriceChanges.Admin,$A18,AH$7))","v":5.441133979091748E-12},{"$f":"IF($A18=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A18,AH$7)*INDEX(InputPriceChanges.Admin,$A18,AI$7))","v":5.6876775082913237E-12},{"$f":"IF($A18=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A18,AI$7)*INDEX(InputPriceChanges.Admin,$A18,AJ$7))","v":8.1809183372654556E-12},null,null,null,0,-8.8875753284056235E-12,-1.0378750117349997E-11,-1.5642503324411148E-11,-1.5104529113734228E-11,null,null,null,0,-8.8875753284056235E-12,-1.0378750117349997E-11,-1.5642503324411148E-11,-1.5104529113734228E-11,null,null,null,4.2140470292574873E-3,-1.1550447952831545E-2,-2.0301249334654339E-2,-1.0952670613801065E-2,-2.9945989358997841E-2,null,null,"£",2.7368917915318942,-12.880580106248532,-21.355402644901535,-13.974287574953413,-43.95651814748792]
[11,"SE753","SE753: Netstream 16 LL 155mbit rentals Per km","BTW","TI",0,"£",{"$f":"IF($A19=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,H$7)*INDEX(UF_Cost,,$A19)))","v":2.7515100526934559},-12.950805511418054,-21.472016528558861,-14.050253015743126,-44.19663770841332,null,null,null,2.5247856252044831E-3,-4.3409494488364092E-3,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!17:17,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A19=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A19,X$7)*INDEX(InputPriceChanges.Admin,$A19,Y$7))","v":0},{"$f":"IF($A19=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A19,Y$7)*INDEX(InputPriceChanges.Admin,$A19,Z$7))","v":0},{"$f":"IF($A19=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A19,Z$7)*INDEX(InputPriceChanges.Admin,$A19,AA$7))","v":0},{"$f":"IF($A19=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A19,AA$7)*INDEX(InputPriceChanges.Admin,$A19,AB$7))","v":0},null,null,null,null,{"$f":"IF($A19=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A19,AF$7)*INDEX(InputPriceChanges.Admin,$A19,AG$7))","v":0},{"$f":"IF($A19=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A19,AG$7)*INDEX(InputPriceChanges.Admin,$A19,AH$7))","v":0},{"$f":"IF($A19=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A19,AH$7)*INDEX(InputPriceChanges.Admin,$A19,AI$7))","v":0},{"$f":"IF($A19=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A19,AI$7)*INDEX(InputPriceChanges.Admin,$A19,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,2.5247856252044831E-3,-4.3409494488364092E-3,0,0,0,null,null,"£",2.7515100526934559,-12.950805511418055,0,0,0]
[12,"SO375","SO375: PC rental 140Mbit link per km distribution","BTW","TI",0,"£",2.7455308763622845,-12.919121258372664,-21.419030149026113,-14.016431749588937,-44.087352131444582,null,null,null,9.642469169636925E-3,-2.4791142654290662E-2,-3.3856976475614795E-2,-2.3033493604737627E-2,-8.0499624497212457E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!18:18,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A20=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A20,X$7)*INDEX(InputPriceChanges.Admin,$A20,Y$7))","v":-1.5794733378448307E-11},{"$f":"IF($A20=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A20,Y$7)*INDEX(InputPriceChanges.Admin,$A20,Z$7))","v":-2.8114625429722239E-11},{"$f":"IF($A20=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A20,Z$7)*INDEX(InputPriceChanges.Admin,$A20,AA$7))","v":-3.7907360168564768E-11},{"$f":"IF($A20=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A20,AA$7)*INDEX(InputPriceChanges.Admin,$A20,AB$7))","v":-4.138220157416885E-11},null,null,null,null,{"$f":"IF($A20=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A20,AF$7)*INDEX(InputPriceChanges.Admin,$A20,AG$7))","v":0},{"$f":"IF($A20=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A20,AG$7)*INDEX(InputPriceChanges.Admin,$A20,AH$7))","v":1.3445948811032118E-11},{"$f":"IF($A20=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A20,AH$7)*INDEX(InputPriceChanges.Admin,$A20,AI$7))","v":2.2586451537397491E-11},{"$f":"IF($A20=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A20,AI$7)*INDEX(InputPriceChanges.Admin,$A20,AJ$7))","v":1.989917811179391E-11},null,null,null,0,-1.5794733378448307E-11,-1.4668676618690121E-11,-1.5320908631167276E-11,-2.148302346237494E-11,null,null,null,0,-1.5794733378448307E-11,-1.4668676618690121E-11,-1.5320908631167276E-11,-2.148302346237494E-11,null,null,null,9.642469169636925E-3,-2.4791142670085396E-2,-3.3856976490283471E-2,-2.3033493620058534E-2,-8.0499624518695481E-2,null,null,"£",2.7455308763622845,-12.91912126660359,-21.419030158306001,-14.016431758912077,-44.087352143210218]
[13,"ST375","ST375: Site Connect PPC rental 140Mbit link km dist","BTW","TI",0,"£",2.7212276395723727,-12.851667748711236,-21.313223612280233,-13.935925361423205,-43.872505925002734,null,null,null,1.2084525981670424E-4,-7.9344208938795819E-4,-9.580278357025901E-4,-7.4717425668706892E-4,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!19:19,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A21=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A21,X$7)*INDEX(InputPriceChanges.Admin,$A21,Y$7))","v":0},{"$f":"IF($A21=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A21,Y$7)*INDEX(InputPriceChanges.Admin,$A21,Z$7))","v":0},{"$f":"IF($A21=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A21,Z$7)*INDEX(InputPriceChanges.Admin,$A21,AA$7))","v":0},{"$f":"IF($A21=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A21,AA$7)*INDEX(InputPriceChanges.Admin,$A21,AB$7))","v":0},null,null,null,null,{"$f":"IF($A21=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A21,AF$7)*INDEX(InputPriceChanges.Admin,$A21,AG$7))","v":0},{"$f":"IF($A21=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A21,AG$7)*INDEX(InputPriceChanges.Admin,$A21,AH$7))","v":0},{"$f":"IF($A21=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A21,AH$7)*INDEX(InputPriceChanges.Admin,$A21,AI$7))","v":0},{"$f":"IF($A21=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A21,AI$7)*INDEX(InputPriceChanges.Admin,$A21,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,1.2084525981670424E-4,-7.9344208938795819E-4,-9.580278357025901E-4,-7.4717425668706892E-4,0,null,null,"£",2.7212276395723727,-12.851667748711236,-21.313223612280233,-13.935925361423205,0]
[14,"SE381","SE381: PPC rental 64Kbit link","BTW","TI","TI","£",-1.5068077502817752,-1.5722164544295676E-4,-2.421876305965364E-4,-2.0012960502526292E-4,-1.5198509262491397E-4,null,null,null,-2.2063221530415851E-2,-1.808286451921658E-6,-2.9403427171783973E-6,-2.239681695423492E-6,-1.403851193632014E-6,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!20:20,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A22=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A22,X$7)*INDEX(InputPriceChanges.Admin,$A22,Y$7))","v":-3.2301534516296613E-11},{"$f":"IF($A22=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A22,Y$7)*INDEX(InputPriceChanges.Admin,$A22,Z$7))","v":-5.7496731478715672E-11},{"$f":"IF($A22=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A22,Z$7)*INDEX(InputPriceChanges.Admin,$A22,AA$7))","v":-7.7523682987948787E-11},{"$f":"IF($A22=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A22,AA$7)*INDEX(InputPriceChanges.Admin,$A22,AB$7))","v":-8.4630020735448139E-11},null,null,null,null,{"$f":"IF($A22=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A22,AF$7)*INDEX(InputPriceChanges.Admin,$A22,AG$7))","v":0},{"$f":"IF($A22=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A22,AG$7)*INDEX(InputPriceChanges.Admin,$A22,AH$7))","v":1.4605011999650534E-11},{"$f":"IF($A22=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A22,AH$7)*INDEX(InputPriceChanges.Admin,$A22,AI$7))","v":1.2315836409071951E-11},{"$f":"IF($A22=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A22,AI$7)*INDEX(InputPriceChanges.Admin,$A22,AJ$7))","v":2.1005698521993484E-11},null,null,null,0,-3.2301534516296613E-11,-4.2891719479065139E-11,-6.5207846578876836E-11,-6.3624322213454651E-11,null,null,null,0,-3.2301534516296613E-11,-4.2891719479065139E-11,-6.5207846578876836E-11,-6.3624322213454651E-11,null,null,null,-2.2063221530415851E-2,-1.8083187534561743E-6,-2.9403856088978762E-6,-2.2397469032700709E-6,-1.4039148179542274E-6,null,null,"£",-1.5068077502817749,-1.5722445390308851E-4,-2.4219116346495072E-4,-2.0013543175528752E-4,-1.5199198078268215E-4]
[15,"SH381","SH381: RBS PPC rental 64Kbit link","BTW","TI","TI","£",-1.5054972963529492,-1.5708491152787791E-4,-2.4197700270988735E-4,-1.9995555453532438E-4,-1.5185291288153524E-4,null,null,null,-6.2088846307756455E-2,-4.2706694285225415E-6,-7.5799661573666952E-6,-5.4708005356693501E-6,-2.7059923893327182E-6,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!21:21,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A23=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A23,X$7)*INDEX(InputPriceChanges.Admin,$A23,Y$7))","v":0},{"$f":"IF($A23=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A23,Y$7)*INDEX(InputPriceChanges.Admin,$A23,Z$7))","v":0},{"$f":"IF($A23=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A23,Z$7)*INDEX(InputPriceChanges.Admin,$A23,AA$7))","v":0},{"$f":"IF($A23=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A23,AA$7)*INDEX(InputPriceChanges.Admin,$A23,AB$7))","v":0},null,null,null,null,{"$f":"IF($A23=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A23,AF$7)*INDEX(InputPriceChanges.Admin,$A23,AG$7))","v":0},{"$f":"IF($A23=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A23,AG$7)*INDEX(InputPriceChanges.Admin,$A23,AH$7))","v":0},{"$f":"IF($A23=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A23,AH$7)*INDEX(InputPriceChanges.Admin,$A23,AI$7))","v":0},{"$f":"IF($A23=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A23,AI$7)*INDEX(InputPriceChanges.Admin,$A23,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,-6.2088846307756455E-2,-4.2706694285225415E-6,-7.5799661573666952E-6,-5.4708005356693501E-6,-2.7059923893327182E-6,null,null,"£",-1.5054972963529494,-1.5708491152787791E-4,-2.4197700270988732E-4,-1.9995555453532438E-4,-1.5185291288153524E-4]
[16,"SO381","SO381: PC rental 64Kbit link","BTW","TI","TI","£",-1.5075125357073158,-1.5729518337390184E-4,-2.4230091001938166E-4,-2.0022321247373449E-4,-1.5205618124133598E-4,null,null,null,-8.6297102852804577E-2,-5.3746157313407476E-6,-5.5713447726741524E-6,-2.3005983080414629E-6,-1.0292981351453701E-6,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!22:22,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A24=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A24,X$7)*INDEX(InputPriceChanges.Admin,$A24,Y$7))","v":-4.9967071566465821E-10},{"$f":"IF($A24=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A24,Y$7)*INDEX(InputPriceChanges.Admin,$A24,Z$7))","v":-8.8941387632278301E-10},{"$f":"IF($A24=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A24,Z$7)*INDEX(InputPriceChanges.Admin,$A24,AA$7))","v":-1.1992097267399107E-9},{"$f":"IF($A24=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A24,AA$7)*INDEX(InputPriceChanges.Admin,$A24,AB$7))","v":-1.3091372936428178E-9},null,null,null,null,{"$f":"IF($A24=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A24,AF$7)*INDEX(InputPriceChanges.Admin,$A24,AG$7))","v":0},{"$f":"IF($A24=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A24,AG$7)*INDEX(InputPriceChanges.Admin,$A24,AH$7))","v":2.8961903521609217E-10},{"$f":"IF($A24=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A24,AH$7)*INDEX(InputPriceChanges.Admin,$A24,AI$7))","v":5.6181553960433027E-10},{"$f":"IF($A24=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A24,AI$7)*INDEX(InputPriceChanges.Admin,$A24,AJ$7))","v":7.7973919838638393E-10},null,null,null,0,-4.9967071566465821E-10,-5.9979484110669084E-10,-6.3739418713558041E-10,-5.2939809525643389E-10,null,null,null,0,-4.9967071566465821E-10,-5.9979484110669084E-10,-6.3739418713558041E-10,-5.2939809525643389E-10,null,null,null,-8.6297102852804577E-2,-5.3751154020564126E-6,-5.571944567515259E-6,-2.3012357022285987E-6,-1.0298275332406265E-6,null,null,"£",-1.5075125357073158,-1.5730980689319623E-4,-2.42326995433542E-4,-2.0027868548321828E-4,-1.5213438817669563E-4]
[17,"SE383","SE383: PPC rental 2Mbit link","BTW","TI","TI","£",-1.2112340992708581,-1.0184491280516225E-3,-1.4319879834572417E-3,-1.624560016063241E-3,-5.6993200512592203E-4,null,null,null,-3.3151356173633462E-2,-1.9805978910354047E-5,-2.4312115553002185E-5,-3.182642209629338E-5,-8.9697859607657999E-6,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!23:23,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A25=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A25,X$7)*INDEX(InputPriceChanges.Admin,$A25,Y$7))","v":-4.4735440177681132E-10},{"$f":"IF($A25=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A25,Y$7)*INDEX(InputPriceChanges.Admin,$A25,Z$7))","v":-7.9629083699458976E-10},{"$f":"IF($A25=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A25,Z$7)*INDEX(InputPriceChanges.Admin,$A25,AA$7))","v":-1.0736505711307561E-9},{"$f":"IF($A25=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A25,AA$7)*INDEX(InputPriceChanges.Admin,$A25,AB$7))","v":-1.1720685466222953E-9},null,null,null,null,{"$f":"IF($A25=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A25,AF$7)*INDEX(InputPriceChanges.Admin,$A25,AG$7))","v":0},{"$f":"IF($A25=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A25,AG$7)*INDEX(InputPriceChanges.Admin,$A25,AH$7))","v":2.3523701800125011E-10},{"$f":"IF($A25=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A25,AH$7)*INDEX(InputPriceChanges.Admin,$A25,AI$7))","v":4.2366262326670204E-10},{"$f":"IF($A25=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A25,AI$7)*INDEX(InputPriceChanges.Admin,$A25,AJ$7))","v":2.474795517497422E-10},null,null,null,0,-4.4735440177681132E-10,-5.610538189933397E-10,-6.4998794786405403E-10,-9.2458899487255306E-10,null,null,null,0,-4.4735440177681132E-10,-5.610538189933397E-10,-6.4998794786405403E-10,-9.2458899487255306E-10,null,null,null,-3.3151356173633462E-2,-1.9806426264755823E-5,-2.4312676606821179E-5,-3.1827072084241244E-5,-8.9707105497606724E-6,null,null,"£",-1.2112340992708581,-1.0184721315952738E-3,-1.4320210296281978E-3,-1.6245931942957118E-3,-5.6999075266594913E-4]
[18,"SE744","SE744: Netstream 16 LL 2mbit rentals Links","BTW","TI",0,"£",-1.2283217264510711,-1.0384024716025325E-3,-1.4599296801908017E-3,-1.6562802380469452E-3,-5.8081291925833872E-4,null,null,null,-1.6207835262249361E-4,-1.2068238432101745E-7,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!24:24,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A26=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A26,X$7)*INDEX(InputPriceChanges.Admin,$A26,Y$7))","v":0},{"$f":"IF($A26=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A26,Y$7)*INDEX(InputPriceChanges.Admin,$A26,Z$7))","v":0},{"$f":"IF($A26=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A26,Z$7)*INDEX(InputPriceChanges.Admin,$A26,AA$7))","v":0},{"$f":"IF($A26=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A26,AA$7)*INDEX(InputPriceChanges.Admin,$A26,AB$7))","v":0},null,null,null,null,{"$f":"IF($A26=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A26,AF$7)*INDEX(InputPriceChanges.Admin,$A26,AG$7))","v":0},{"$f":"IF($A26=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A26,AG$7)*INDEX(InputPriceChanges.Admin,$A26,AH$7))","v":0},{"$f":"IF($A26=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A26,AH$7)*INDEX(InputPriceChanges.Admin,$A26,AI$7))","v":0},{"$f":"IF($A26=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A26,AI$7)*INDEX(InputPriceChanges.Admin,$A26,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,-1.6207835262249361E-4,-1.2068238432101745E-7,0,0,0,null,null,"£",-1.2283217264510711,-1.0384024716025328E-3,0,0,0]
[19,"SH383","SH383: PPC RBS rental 2Mbit link","BTW","TI","TI","£",-1.212750116504731,-1.0198497876268121E-3,-1.433954814908416E-3,-1.6267918172358379E-3,-5.7070939606503415E-4,null,null,null,-3.0019699842557999E-2,-1.9562416675703472E-5,-2.2448805345499225E-5,-1.2005294813815661E-5,-2.9010128840923321E-6,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!25:25,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A27=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A27,X$7)*INDEX(InputPriceChanges.Admin,$A27,Y$7))","v":0},{"$f":"IF($A27=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A27,Y$7)*INDEX(InputPriceChanges.Admin,$A27,Z$7))","v":0},{"$f":"IF($A27=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A27,Z$7)*INDEX(InputPriceChanges.Admin,$A27,AA$7))","v":0},{"$f":"IF($A27=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A27,AA$7)*INDEX(InputPriceChanges.Admin,$A27,AB$7))","v":0},null,null,null,null,{"$f":"IF($A27=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A27,AF$7)*INDEX(InputPriceChanges.Admin,$A27,AG$7))","v":0},{"$f":"IF($A27=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A27,AG$7)*INDEX(InputPriceChanges.Admin,$A27,AH$7))","v":0},{"$f":"IF($A27=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A27,AH$7)*INDEX(InputPriceChanges.Admin,$A27,AI$7))","v":0},{"$f":"IF($A27=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A27,AI$7)*INDEX(InputPriceChanges.Admin,$A27,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,-3.0019699842557999E-2,-1.9562416675703472E-5,-2.2448805345499225E-5,-1.2005294813815661E-5,-2.9010128840923321E-6,null,null,"£",-1.212750116504731,-1.0198497876268121E-3,-1.433954814908416E-3,-1.6267918172358379E-3,-5.7070939606503415E-4]
[20,"SO383","SO383: PC rental 2Mbit link","BTW","TI","TI","£",-1.2133336493813136,-1.0203864408956666E-3,-1.4347084389853199E-3,-1.6276469603837421E-3,-5.7100736324267997E-4,null,null,null,-2.3753687654004346E-2,-1.8946176087875663E-5,-2.6170005430983319E-5,-1.9707197050499428E-5,-8.791085204183838E-6,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!26:26,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A28=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A28,X$7)*INDEX(InputPriceChanges.Admin,$A28,Y$7))","v":-5.5816017659071001E-10},{"$f":"IF($A28=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A28,Y$7)*INDEX(InputPriceChanges.Admin,$A28,Z$7))","v":-9.9352511721888473E-10},{"$f":"IF($A28=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A28,Z$7)*INDEX(InputPriceChanges.Admin,$A28,AA$7))","v":-1.339584434640666E-9},{"$f":"IF($A28=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A28,AA$7)*INDEX(InputPriceChanges.Admin,$A28,AB$7))","v":-1.4623796846827841E-9},null,null,null,null,{"$f":"IF($A28=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A28,AF$7)*INDEX(InputPriceChanges.Admin,$A28,AG$7))","v":0},{"$f":"IF($A28=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A28,AG$7)*INDEX(InputPriceChanges.Admin,$A28,AH$7))","v":5.6863035508157528E-11},{"$f":"IF($A28=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A28,AH$7)*INDEX(InputPriceChanges.Admin,$A28,AI$7))","v":9.008803615278517E-11},{"$f":"IF($A28=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A28,AI$7)*INDEX(InputPriceChanges.Admin,$A28,AJ$7))","v":4.9515451250101338E-10},null,null,null,0,-5.5816017659071001E-10,-9.3666208171072729E-10,-1.2494963984878807E-9,-9.6722517218177073E-10,null,null,null,0,-5.5816017659071001E-10,-9.3666208171072729E-10,-1.2494963984878807E-9,-9.6722517218177073E-10,null,null,null,-2.3753687654004346E-2,-1.8946734248052253E-5,-2.617094209306503E-5,-1.9708446546897917E-5,-8.7920524293560192E-6,null,null,"£",-1.2133336493813136,-1.0204165017941506E-3,-1.4347597892609876E-3,-1.6277501581652329E-3,-5.7107018741994601E-4]
[21,"ST383","ST383: Siteconnect PPC rental 2Mbit link","BTW","TI","TI","£",{"$f":"IF($A29=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,H$7)*INDEX(UF_Cost,,$A29)))","v":-1.2106400077363153},-1.0183585265530271E-3,-1.4318522723479022E-3,-1.6244075891928206E-3,-5.6986042830285916E-4,null,null,null,-2.385515033064319E-3,-1.4548085558033041E-6,-2.0126018502141953E-6,-1.6388232124572847E-6,-4.5514309276910785E-7,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!27:27,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A29=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A29,X$7)*INDEX(InputPriceChanges.Admin,$A29,Y$7))","v":0},{"$f":"IF($A29=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A29,Y$7)*INDEX(InputPriceChanges.Admin,$A29,Z$7))","v":0},{"$f":"IF($A29=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A29,Z$7)*INDEX(InputPriceChanges.Admin,$A29,AA$7))","v":0},{"$f":"IF($A29=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A29,AA$7)*INDEX(InputPriceChanges.Admin,$A29,AB$7))","v":0},null,null,null,null,{"$f":"IF($A29=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A29,AF$7)*INDEX(InputPriceChanges.Admin,$A29,AG$7))","v":0},{"$f":"IF($A29=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A29,AG$7)*INDEX(InputPriceChanges.Admin,$A29,AH$7))","v":0},{"$f":"IF($A29=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A29,AH$7)*INDEX(InputPriceChanges.Admin,$A29,AI$7))","v":0},{"$f":"IF($A29=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A29,AI$7)*INDEX(InputPriceChanges.Admin,$A29,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,-2.385515033064319E-3,-1.4548085558033041E-6,-2.0126018502141953E-6,-1.6388232124572847E-6,-4.5514309276910785E-7,null,null,"£",-1.2106400077363153,-1.0183585265530269E-3,-1.4318522723479022E-3,-1.6244075891928206E-3,-5.6986042830285916E-4]
[22,"SY383","SY383: PPC rental 2Mbit CLZ link  et","BTW","TI","TI","£",-1.2142499991591302,-1.0211104054746692E-3,-1.4357273145807826E-3,-1.6288026785293832E-3,-5.7141487498901669E-4,null,null,null,-3.7832508648800935E-3,-2.3899317248265662E-6,-2.5263619593221387E-6,-3.0144208888591581E-6,-7.7331166275671745E-7,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!28:28,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A30=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A30,X$7)*INDEX(InputPriceChanges.Admin,$A30,Y$7))","v":-1.7709754555415931E-11},{"$f":"IF($A30=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A30,Y$7)*INDEX(InputPriceChanges.Admin,$A30,Z$7))","v":-3.1523363136340659E-11},{"$f":"IF($A30=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A30,Z$7)*INDEX(InputPriceChanges.Admin,$A30,AA$7))","v":-4.2503411036827683E-11},{"$f":"IF($A30=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A30,AA$7)*INDEX(InputPriceChanges.Admin,$A30,AB$7))","v":-4.6399557146390533E-11},null,null,null,null,{"$f":"IF($A30=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A30,AF$7)*INDEX(InputPriceChanges.Admin,$A30,AG$7))","v":0},{"$f":"IF($A30=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A30,AG$7)*INDEX(InputPriceChanges.Admin,$A30,AH$7))","v":8.920188652055378E-12},{"$f":"IF($A30=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A30,AH$7)*INDEX(InputPriceChanges.Admin,$A30,AI$7))","v":2.0801463097935467E-11},{"$f":"IF($A30=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A30,AI$7)*INDEX(InputPriceChanges.Admin,$A30,AJ$7))","v":1.8221846968052362E-11},null,null,null,0,-1.7709754555415931E-11,-2.260317448428528E-11,-2.1701947938892217E-11,-2.8177710178338172E-11,null,null,null,0,-1.7709754555415931E-11,-2.260317448428528E-11,-2.1701947938892217E-11,-2.8177710178338172E-11,null,null,null,-3.7832508648800935E-3,-2.3899494345811215E-6,-2.5263845624966232E-6,-3.014442590807097E-6,-7.7333984046689575E-7,null,null,"£",-1.2142499991591302,-1.0211179720567883E-3,-1.4357401599273821E-3,-1.6288144048915054E-3,-5.7143569604152945E-4]
[23,"SZ383","SZ383: PC rental 2Mbit CLZ link  int","BTW","TI","TI","£",-1.2136464488573504,-1.0206448847779317E-3,-1.4350719163682601E-3,-1.6280593006251199E-3,-5.7115222368712873E-4,null,null,null,-2.0349210007991193E-3,-2.0232030226605134E-6,-2.2551152594998784E-6,-1.7507885565042055E-6,-5.873139262828137E-7,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!29:29,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A31=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A31,X$7)*INDEX(InputPriceChanges.Admin,$A31,Y$7))","v":-9.7479943487065472E-12},{"$f":"IF($A31=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A31,Y$7)*INDEX(InputPriceChanges.Admin,$A31,Z$7))","v":-1.735142995452556E-11},{"$f":"IF($A31=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A31,Z$7)*INDEX(InputPriceChanges.Admin,$A31,AA$7))","v":-2.3395186488727045E-11},{"$f":"IF($A31=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A31,AA$7)*INDEX(InputPriceChanges.Admin,$A31,AB$7))","v":-2.5539745299041926E-11},null,null,null,null,{"$f":"IF($A31=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A31,AF$7)*INDEX(InputPriceChanges.Admin,$A31,AG$7))","v":0},{"$f":"IF($A31=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A31,AG$7)*INDEX(InputPriceChanges.Admin,$A31,AH$7))","v":-5.6571448688875701E-12},{"$f":"IF($A31=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A31,AH$7)*INDEX(InputPriceChanges.Admin,$A31,AI$7))","v":6.476154178006708E-13},{"$f":"IF($A31=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A31,AI$7)*INDEX(InputPriceChanges.Admin,$A31,AJ$7))","v":9.5050288658589709E-12},null,null,null,0,-9.7479943487065472E-12,-2.3008574823413132E-11,-2.2747571070926375E-11,-1.6034716433182955E-11,null,null,null,0,-9.7479943487065472E-12,-2.3008574823413132E-11,-2.2747571070926375E-11,-1.6034716433182955E-11,null,null,null,-2.0349210007991193E-3,-2.0232127706548623E-6,-2.2551382680747017E-6,-1.7508113040752764E-6,-5.873299609992469E-7,null,null,"£",-1.2136464488573502,-1.0206498023469831E-3,-1.4350865581740061E-3,-1.6280804536047367E-3,-5.7116781716029053E-4]
[24,"SE385","SE385: PPC rental 34Mbit link","BTW","TI",0,"£",-1.1789517898414918,-4.8243081526578444E-7,-7.342271292233512E-7,-1.1432999807907307E-6,-1.0532281267822278E-6,null,null,null,-4.4385176983952485E-4,-1.2100054033744822E-10,-1.2711300734090413E-10,-1.2053189902750279E-10,-9.1810856512008935E-11,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!30:30,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A32=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A32,X$7)*INDEX(InputPriceChanges.Admin,$A32,Y$7))","v":-1.7126802731975425E-11},{"$f":"IF($A32=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A32,Y$7)*INDEX(InputPriceChanges.Admin,$A32,Z$7))","v":-3.0485708889812706E-11},{"$f":"IF($A32=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A32,Z$7)*INDEX(InputPriceChanges.Admin,$A32,AA$7))","v":-4.1104326657557381E-11},{"$f":"IF($A32=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A32,AA$7)*INDEX(InputPriceChanges.Admin,$A32,AB$7))","v":-4.4872223362847454E-11},null,null,null,null,{"$f":"IF($A32=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A32,AF$7)*INDEX(InputPriceChanges.Admin,$A32,AG$7))","v":0},{"$f":"IF($A32=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A32,AG$7)*INDEX(InputPriceChanges.Admin,$A32,AH$7))","v":9.8902994999084617E-12},{"$f":"IF($A32=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A32,AH$7)*INDEX(InputPriceChanges.Admin,$A32,AI$7))","v":2.1137263598201946E-11},{"$f":"IF($A32=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A32,AI$7)*INDEX(InputPriceChanges.Admin,$A32,AJ$7))","v":2.935322516301454E-11},null,null,null,0,-1.7126802731975425E-11,-2.0595409389904246E-11,-1.9967063059355435E-11,-1.5518998199832915E-11,null,null,null,0,-1.7126802731975425E-11,-2.0595409389904246E-11,-1.9967063059355435E-11,-1.5518998199832915E-11,null,null,null,-4.4385176983952485E-4,-1.3812734306942366E-10,-1.4770841673080837E-10,-1.4049896208685822E-10,-1.0732985471184184E-10,null,null,"£",-1.1789517898414918,-5.5071561285297368E-7,-8.5318984301529365E-7,-1.3326966715953736E-6,-1.2312576760589937E-6]
[25,"SO385","SO385: PC rental 34Mbit link","BTW","TI",0,"£",-1.1792144177071382,-4.8285603067650459E-7,-7.3487833384884614E-7,-1.1443028025615153E-6,-1.0541933940842567E-6,null,null,null,-6.9967508260235342E-4,-1.6723612355251961E-10,-2.1794153982350769E-10,-3.4592746832400936E-10,-2.7565282483147854E-10,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!31:31,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A33=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A33,X$7)*INDEX(InputPriceChanges.Admin,$A33,Y$7))","v":-3.8806054971300953E-11},{"$f":"IF($A33=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A33,Y$7)*INDEX(InputPriceChanges.Admin,$A33,Z$7))","v":-6.9074777915011217E-11},{"$f":"IF($A33=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A33,Z$7)*INDEX(InputPriceChanges.Admin,$A33,AA$7))","v":-9.3134532178869056E-11},{"$f":"IF($A33=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A33,AA$7)*INDEX(InputPriceChanges.Admin,$A33,AB$7))","v":-1.016718645287533E-10},null,null,null,null,{"$f":"IF($A33=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A33,AF$7)*INDEX(InputPriceChanges.Admin,$A33,AG$7))","v":0},{"$f":"IF($A33=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A33,AG$7)*INDEX(InputPriceChanges.Admin,$A33,AH$7))","v":2.6680189804786059E-11},{"$f":"IF($A33=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A33,AH$7)*INDEX(InputPriceChanges.Admin,$A33,AI$7))","v":4.5476181551203259E-11},{"$f":"IF($A33=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A33,AI$7)*INDEX(InputPriceChanges.Admin,$A33,AJ$7))","v":4.3648342327468466E-11},null,null,null,0,-3.8806054971300953E-11,-4.2394588110225158E-11,-4.7658350627665797E-11,-5.8023522201284832E-11,null,null,null,0,-3.8806054971300953E-11,-4.2394588110225158E-11,-4.7658350627665797E-11,-5.8023522201284832E-11,null,null,null,-6.9967508260235342E-4,-2.0604217852382055E-10,-2.6033612793373285E-10,-3.9358581895167516E-10,-3.3367634703276335E-10,null,null,"£",-1.1792144177071382,-5.9489963269034895E-7,-8.778288897634279E-7,-1.3019531460075499E-6,-1.2760957592912558E-6]
[26,"SE388","SE388: PPC rental 140Mbit link","BTW","TI",0,"£",-10.291110034602362,-6.7106106765135558E-4,-5.8624608915042837E-4,-5.7848592277164653E-4,-1.0054789658724603E-4,null,null,null,-5.2793394477510121E-4,-3.7824876914206978E-8,-2.9589377502334513E-8,-2.2844459538727017E-8,-2.6647429188679659E-9,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!32:32,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A34=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A34,X$7)*INDEX(InputPriceChanges.Admin,$A34,Y$7))","v":-6.6803688572856011E-12},{"$f":"IF($A34=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A34,Y$7)*INDEX(InputPriceChanges.Admin,$A34,Z$7))","v":-1.1891056573540534E-11},{"$f":"IF($A34=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A34,Z$7)*INDEX(InputPriceChanges.Admin,$A34,AA$7))","v":-1.6032885285868288E-11},{"$f":"IF($A34=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A34,AA$7)*INDEX(InputPriceChanges.Admin,$A34,AB$7))","v":-1.7502566463822183E-11},null,null,null,null,{"$f":"IF($A34=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A34,AF$7)*INDEX(InputPriceChanges.Admin,$A34,AG$7))","v":0},{"$f":"IF($A34=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A34,AG$7)*INDEX(InputPriceChanges.Admin,$A34,AH$7))","v":-1.4117510736906835E-12},{"$f":"IF($A34=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A34,AH$7)*INDEX(InputPriceChanges.Admin,$A34,AI$7))","v":5.0934737725691903E-13},{"$f":"IF($A34=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A34,AI$7)*INDEX(InputPriceChanges.Admin,$A34,AJ$7))","v":4.1956063925632126E-12},null,null,null,0,-6.6803688572856011E-12,-1.3302807647231217E-11,-1.5523537908611369E-11,-1.330696007125897E-11,null,null,null,0,-6.6803688572856011E-12,-1.3302807647231217E-11,-1.5523537908611369E-11,-1.330696007125897E-11,null,null,null,-5.2793394477510121E-4,-3.7831557283064262E-8,-2.9602680309981743E-8,-2.2859983076635629E-8,-2.678049878939225E-9,null,null,"£",-10.291110034602363,-6.7117958582837024E-4,-5.8650965397051601E-4,-5.7887902238236487E-4,-1.0105000387709445E-4]
[27,"SE752","SE752: Netstream 16 LL 155mbit rentals Links","BTW","TI",0,"£",-10.359178765969023,-6.7588300121977423E-4,-5.9045940394546073E-4,-5.826440040943053E-4,-1.0127215950103163E-4,null,null,null,-2.9834434845990777E-4,-6.6914639384401964E-9,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!33:33,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A35=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A35,X$7)*INDEX(InputPriceChanges.Admin,$A35,Y$7))","v":0},{"$f":"IF($A35=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A35,Y$7)*INDEX(InputPriceChanges.Admin,$A35,Z$7))","v":0},{"$f":"IF($A35=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A35,Z$7)*INDEX(InputPriceChanges.Admin,$A35,AA$7))","v":0},{"$f":"IF($A35=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A35,AA$7)*INDEX(InputPriceChanges.Admin,$A35,AB$7))","v":0},null,null,null,null,{"$f":"IF($A35=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A35,AF$7)*INDEX(InputPriceChanges.Admin,$A35,AG$7))","v":0},{"$f":"IF($A35=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A35,AG$7)*INDEX(InputPriceChanges.Admin,$A35,AH$7))","v":0},{"$f":"IF($A35=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A35,AH$7)*INDEX(InputPriceChanges.Admin,$A35,AI$7))","v":0},{"$f":"IF($A35=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A35,AI$7)*INDEX(InputPriceChanges.Admin,$A35,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,-2.9834434845990777E-4,-6.6914639384401964E-9,0,0,0,null,null,"£",-10.359178765969023,-6.7588300121977423E-4,0,0,0]
[28,"SO388","SO388: PC rental 140Mbit link","BTW","TI",0,"£",-10.304652192702612,-6.7249147808729956E-4,-5.8749688515290156E-4,-5.7972093068800739E-4,-1.0076475181902091E-4,null,null,null,-3.4600961132656835E-3,-9.4716493929112055E-8,-8.7979496418832126E-8,-7.8371730689206339E-8,-1.1457973883311562E-8,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!34:34,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A36=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A36,X$7)*INDEX(InputPriceChanges.Admin,$A36,Y$7))","v":-3.4712422080446912E-11},{"$f":"IF($A36=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A36,Y$7)*INDEX(InputPriceChanges.Admin,$A36,Z$7))","v":-6.178811134580742E-11},{"$f":"IF($A36=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A36,Z$7)*INDEX(InputPriceChanges.Admin,$A36,AA$7))","v":-8.3309813152795429E-11},{"$f":"IF($A36=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A36,AA$7)*INDEX(InputPriceChanges.Admin,$A36,AB$7))","v":-9.0946546175665131E-11},null,null,null,null,{"$f":"IF($A36=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A36,AF$7)*INDEX(InputPriceChanges.Admin,$A36,AG$7))","v":0},{"$f":"IF($A36=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A36,AG$7)*INDEX(InputPriceChanges.Admin,$A36,AH$7))","v":3.0277452548747838E-11},{"$f":"IF($A36=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A36,AH$7)*INDEX(InputPriceChanges.Admin,$A36,AI$7))","v":3.1971801811785818E-11},{"$f":"IF($A36=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A36,AI$7)*INDEX(InputPriceChanges.Admin,$A36,AJ$7))","v":3.3711835416265814E-11},null,null,null,0,-3.4712422080446912E-11,-3.1510658797059582E-11,-5.1338011341009611E-11,-5.7234710759399317E-11,null,null,null,0,-3.4712422080446912E-11,-3.1510658797059582E-11,-5.1338011341009611E-11,-5.7234710759399317E-11,null,null,null,-3.4600961132656835E-3,-9.4751206351192505E-8,-8.8011007077629185E-8,-7.8423068700547343E-8,-1.1515208594070962E-8,null,null,"£",-10.304652192702614,-6.7273793788605806E-4,-5.8770730251883261E-4,-5.8010068138960029E-4,-1.0126809049685681E-4]
[29,"ST388","ST388: Site Connect PPC rental 140Mbit link","BTW","TI",0,"£",-10.315131207852264,-6.6778851489350771E-4,-5.8337677144723154E-4,-5.75647790118783E-4,-1.0003518233593408E-4,null,null,null,-6.4767244518078106E-5,-3.6795269242372794E-9,-3.6629399317506919E-9,-2.9505393919963702E-9,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!35:35,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A37=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A37,X$7)*INDEX(InputPriceChanges.Admin,$A37,Y$7))","v":0},{"$f":"IF($A37=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A37,Y$7)*INDEX(InputPriceChanges.Admin,$A37,Z$7))","v":0},{"$f":"IF($A37=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A37,Z$7)*INDEX(InputPriceChanges.Admin,$A37,AA$7))","v":0},{"$f":"IF($A37=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A37,AA$7)*INDEX(InputPriceChanges.Admin,$A37,AB$7))","v":0},null,null,null,null,{"$f":"IF($A37=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A37,AF$7)*INDEX(InputPriceChanges.Admin,$A37,AG$7))","v":0},{"$f":"IF($A37=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A37,AG$7)*INDEX(InputPriceChanges.Admin,$A37,AH$7))","v":0},{"$f":"IF($A37=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A37,AH$7)*INDEX(InputPriceChanges.Admin,$A37,AI$7))","v":0},{"$f":"IF($A37=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A37,AI$7)*INDEX(InputPriceChanges.Admin,$A37,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,-6.4767244518078106E-5,-3.6795269242372794E-9,-3.6629399317506919E-9,-2.9505393919963702E-9,0,null,null,"£",-10.315131207852266,-6.6778851489350771E-4,-5.8337677144723154E-4,-5.75647790118783E-4,0]
[30,"SE391","SE391: PPC rental 64Kbit Distribution","BTW","TI","TI","£",3.7406873442678179E-2,-5.3305683995310355E-2,-7.0594017935849337E-2,-0.12958365887491063,-0.17695241604114664,null,null,null,1.4794287522522169E-2,-1.359218396303161E-2,-1.5168568575796028E-2,-2.2532740932610141E-2,-2.9346494577647455E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!36:36,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A38=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A38,X$7)*INDEX(InputPriceChanges.Admin,$A38,Y$7))","v":-7.9713809998285314E-12},{"$f":"IF($A38=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A38,Y$7)*INDEX(InputPriceChanges.Admin,$A38,Z$7))","v":-1.4189058187127558E-11},{"$f":"IF($A38=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A38,Z$7)*INDEX(InputPriceChanges.Admin,$A38,AA$7))","v":-1.913131442744884E-11},{"$f":"IF($A38=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A38,AA$7)*INDEX(InputPriceChanges.Admin,$A38,AB$7))","v":-2.0885018276221887E-11},null,null,null,null,{"$f":"IF($A38=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A38,AF$7)*INDEX(InputPriceChanges.Admin,$A38,AG$7))","v":0},{"$f":"IF($A38=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A38,AG$7)*INDEX(InputPriceChanges.Admin,$A38,AH$7))","v":4.8326123674271325E-12},{"$f":"IF($A38=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A38,AH$7)*INDEX(InputPriceChanges.Admin,$A38,AI$7))","v":8.7139575003153803E-12},{"$f":"IF($A38=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A38,AI$7)*INDEX(InputPriceChanges.Admin,$A38,AJ$7))","v":1.1666860591089828E-11},null,null,null,0,-7.9713809998285314E-12,-9.3564458197004249E-12,-1.041735692713346E-11,-9.2181576851320596E-12,null,null,null,0,-7.9713809998285314E-12,-9.3564458197004249E-12,-1.041735692713346E-11,-9.2181576851320596E-12,null,null,null,1.4794287522522169E-2,-1.3592183971002991E-2,-1.5168568585152474E-2,-2.2532740943027499E-2,-2.9346494586865612E-2,null,null,"£",3.7406873442678179E-2,-5.3305684026572431E-2,-7.0594017979393922E-2,-0.12958365893481988,-0.17695241609672996]
[31,"SH391","SH391: RBS PPC rental 64Kbit link per km transmission","BTW","TI","TI","£",{"$f":"IF($A39=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,H$7)*INDEX(UF_Cost,,$A39)))","v":3.7385914317341229E-2},-5.3273502725229599E-2,-7.0553127649739394E-2,-0.12950371490751161,-0.17684747393501804,null,null,null,4.8920713013819221E-2,-6.2008733254885089E-2,-5.5035853846317255E-2,-9.4182850114488001E-2,-0.11368418793938964,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!37:37,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A39=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A39,X$7)*INDEX(InputPriceChanges.Admin,$A39,Y$7))","v":0},{"$f":"IF($A39=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A39,Y$7)*INDEX(InputPriceChanges.Admin,$A39,Z$7))","v":0},{"$f":"IF($A39=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A39,Z$7)*INDEX(InputPriceChanges.Admin,$A39,AA$7))","v":0},{"$f":"IF($A39=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A39,AA$7)*INDEX(InputPriceChanges.Admin,$A39,AB$7))","v":0},null,null,null,null,{"$f":"IF($A39=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A39,AF$7)*INDEX(InputPriceChanges.Admin,$A39,AG$7))","v":0},{"$f":"IF($A39=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A39,AG$7)*INDEX(InputPriceChanges.Admin,$A39,AH$7))","v":0},{"$f":"IF($A39=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A39,AH$7)*INDEX(InputPriceChanges.Admin,$A39,AI$7))","v":0},{"$f":"IF($A39=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A39,AI$7)*INDEX(InputPriceChanges.Admin,$A39,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,4.8920713013819221E-2,-6.2008733254885089E-2,-5.5035853846317255E-2,-9.4182850114488001E-2,-0.11368418793938964,null,null,"£",3.7385914317341222E-2,-5.3273502725229599E-2,-7.0553127649739394E-2,-0.12950371490751161,-0.17684747393501804]
[32,"SO391","SO391: PC rental 64Kbit link per km Distribution","BTW","TI","TI","£",3.7415679931808644E-2,-5.331775104945656E-2,-7.0610358897721867E-2,-0.12961263626359659,-0.17699286678337323,null,null,null,2.4836483866229185E-2,-2.6987122063344464E-2,-2.8942851496590021E-2,-2.1096387446781786E-2,-1.2811870641749408E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!38:38,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A40=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A40,X$7)*INDEX(InputPriceChanges.Admin,$A40,Y$7))","v":-1.9339974254605384E-11},{"$f":"IF($A40=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A40,Y$7)*INDEX(InputPriceChanges.Admin,$A40,Z$7))","v":-3.4425154198707322E-11},{"$f":"IF($A40=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A40,Z$7)*INDEX(InputPriceChanges.Admin,$A40,AA$7))","v":-4.6415938306671442E-11},{"$f":"IF($A40=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A40,AA$7)*INDEX(InputPriceChanges.Admin,$A40,AB$7))","v":-5.0670732741564951E-11},null,null,null,null,{"$f":"IF($A40=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A40,AF$7)*INDEX(InputPriceChanges.Admin,$A40,AG$7))","v":0},{"$f":"IF($A40=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A40,AG$7)*INDEX(InputPriceChanges.Admin,$A40,AH$7))","v":9.9848450882996023E-12},{"$f":"IF($A40=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A40,AH$7)*INDEX(InputPriceChanges.Admin,$A40,AI$7))","v":2.2288817925003415E-11},{"$f":"IF($A40=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A40,AI$7)*INDEX(InputPriceChanges.Admin,$A40,AJ$7))","v":3.8436657513016506E-11},null,null,null,0,-1.9339974254605384E-11,-2.4440309110407718E-11,-2.4127120381668027E-11,-1.2234075228548445E-11,null,null,null,0,-1.9339974254605384E-11,-2.4440309110407718E-11,-2.4127120381668027E-11,-1.2234075228548445E-11,null,null,null,2.4836483866229185E-2,-2.6987122082684438E-2,-2.8942851521030329E-2,-2.1096387470908907E-2,-1.2811870653983483E-2,null,null,"£",3.7415679931808644E-2,-5.3317751087666038E-2,-7.0610358957347602E-2,-0.12961263641182952,-0.17699286695238395]
[33,"SE746","SE746: Netstream 16 LL 2mbit rentals Trunk","BTW","TI",0,"£",0.50886292269222089,-0.49337964442642773,-0.80812054031003611,-1.2542963972779986,-1.519283047596393,null,null,null,3.6586632647102861E-4,-2.2087113973371823E-4,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!39:39,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A41=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A41,X$7)*INDEX(InputPriceChanges.Admin,$A41,Y$7))","v":0},{"$f":"IF($A41=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A41,Y$7)*INDEX(InputPriceChanges.Admin,$A41,Z$7))","v":0},{"$f":"IF($A41=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A41,Z$7)*INDEX(InputPriceChanges.Admin,$A41,AA$7))","v":0},{"$f":"IF($A41=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A41,AA$7)*INDEX(InputPriceChanges.Admin,$A41,AB$7))","v":0},null,null,null,null,{"$f":"IF($A41=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A41,AF$7)*INDEX(InputPriceChanges.Admin,$A41,AG$7))","v":0},{"$f":"IF($A41=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A41,AG$7)*INDEX(InputPriceChanges.Admin,$A41,AH$7))","v":0},{"$f":"IF($A41=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A41,AH$7)*INDEX(InputPriceChanges.Admin,$A41,AI$7))","v":0},{"$f":"IF($A41=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A41,AI$7)*INDEX(InputPriceChanges.Admin,$A41,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,3.6586632647102861E-4,-2.2087113973371823E-4,0,0,0,null,null,"£",0.50886292269222078,-0.49337964442642768,0,0,0]
[34,"SH372","SH372: PPC RBS rental 2Mbit link per km trunk","BTW","TI","TI","£",0.50353828112996457,-0.48814198274011456,-0.79947323733232678,-1.2416970484282297,-1.5034208710954333,null,null,null,0.13570519831868968,-9.9751599973912225E-2,-0.13154235161916286,-0.1083487473553652,-9.3888576964279893E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!40:40,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A42=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A42,X$7)*INDEX(InputPriceChanges.Admin,$A42,Y$7))","v":0},{"$f":"IF($A42=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A42,Y$7)*INDEX(InputPriceChanges.Admin,$A42,Z$7))","v":0},{"$f":"IF($A42=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A42,Z$7)*INDEX(InputPriceChanges.Admin,$A42,AA$7))","v":0},{"$f":"IF($A42=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A42,AA$7)*INDEX(InputPriceChanges.Admin,$A42,AB$7))","v":0},null,null,null,null,{"$f":"IF($A42=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A42,AF$7)*INDEX(InputPriceChanges.Admin,$A42,AG$7))","v":0},{"$f":"IF($A42=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A42,AG$7)*INDEX(InputPriceChanges.Admin,$A42,AH$7))","v":0},{"$f":"IF($A42=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A42,AH$7)*INDEX(InputPriceChanges.Admin,$A42,AI$7))","v":0},{"$f":"IF($A42=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A42,AI$7)*INDEX(InputPriceChanges.Admin,$A42,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0.13570519831868968,-9.9751599973912225E-2,-0.13154235161916286,-0.1083487473553652,-9.3888576964279893E-2,null,null,"£",0.50353828112996457,-0.48814198274011461,-0.79947323733232689,-1.2416970484282295,-1.5034208710954331]
[35,"ST372","ST372: Siteconnect rental 2Mbit link per km trunk","BTW","TI","TI","£",0.50311614883273503,-0.48773449247848605,-0.79880743594971149,-1.2406439473291975,-1.5021596889292457,null,null,null,1.1743634297038093E-2,-1.0815368877857086E-2,-1.4916479899621506E-2,-1.9831025548314261E-2,-1.651612468785903E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!41:41,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A43=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A43,X$7)*INDEX(InputPriceChanges.Admin,$A43,Y$7))","v":0},{"$f":"IF($A43=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A43,Y$7)*INDEX(InputPriceChanges.Admin,$A43,Z$7))","v":0},{"$f":"IF($A43=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A43,Z$7)*INDEX(InputPriceChanges.Admin,$A43,AA$7))","v":0},{"$f":"IF($A43=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A43,AA$7)*INDEX(InputPriceChanges.Admin,$A43,AB$7))","v":0},null,null,null,null,{"$f":"IF($A43=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A43,AF$7)*INDEX(InputPriceChanges.Admin,$A43,AG$7))","v":0},{"$f":"IF($A43=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A43,AG$7)*INDEX(InputPriceChanges.Admin,$A43,AH$7))","v":0},{"$f":"IF($A43=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A43,AH$7)*INDEX(InputPriceChanges.Admin,$A43,AI$7))","v":0},{"$f":"IF($A43=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A43,AI$7)*INDEX(InputPriceChanges.Admin,$A43,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,1.1743634297038093E-2,-1.0815368877857086E-2,-1.4916479899621506E-2,-1.9831025548314261E-2,-1.651612468785903E-2,null,null,"£",0.50311614883273492,-0.48773449247848605,-0.79880743594971149,-1.2406439473291972,-1.5021596889292455]
[36,"SE754","SE754: Netstream 16 LL 155mbit rentals Trunk","BTW","TI",0,"£",37.279815301337408,-68.816696731318871,-99.522888599505663,-125.45426316927046,-144.37144247716071,null,null,null,4.22603986255961E-2,-2.9812787923477236E-2,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!42:42,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A44=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A44,X$7)*INDEX(InputPriceChanges.Admin,$A44,Y$7))","v":0},{"$f":"IF($A44=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A44,Y$7)*INDEX(InputPriceChanges.Admin,$A44,Z$7))","v":0},{"$f":"IF($A44=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A44,Z$7)*INDEX(InputPriceChanges.Admin,$A44,AA$7))","v":0},{"$f":"IF($A44=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A44,AA$7)*INDEX(InputPriceChanges.Admin,$A44,AB$7))","v":0},null,null,null,null,{"$f":"IF($A44=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A44,AF$7)*INDEX(InputPriceChanges.Admin,$A44,AG$7))","v":0},{"$f":"IF($A44=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A44,AG$7)*INDEX(InputPriceChanges.Admin,$A44,AH$7))","v":0},{"$f":"IF($A44=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A44,AH$7)*INDEX(InputPriceChanges.Admin,$A44,AI$7))","v":0},{"$f":"IF($A44=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A44,AI$7)*INDEX(InputPriceChanges.Admin,$A44,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,4.22603986255961E-2,-2.9812787923477236E-2,0,0,0,null,null,"£",37.279815301337408,-68.816696731318871,0,0,0]
[37,"ST376","ST376: Site Con PPC rental 140Mbit link per km trunk","BTW","TI",0,"£",37.070217568912952,-68.498878141768088,-99.069450918908075,-124.82443323964154,-143.74217309545304,null,null,null,1.3155885500798726E-3,-1.9365301153132532E-3,-3.0391551428388909E-3,-3.4913669314862563E-3,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!43:43,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A45=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A45,X$7)*INDEX(InputPriceChanges.Admin,$A45,Y$7))","v":0},{"$f":"IF($A45=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A45,Y$7)*INDEX(InputPriceChanges.Admin,$A45,Z$7))","v":0},{"$f":"IF($A45=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A45,Z$7)*INDEX(InputPriceChanges.Admin,$A45,AA$7))","v":0},{"$f":"IF($A45=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A45,AA$7)*INDEX(InputPriceChanges.Admin,$A45,AB$7))","v":0},null,null,null,null,{"$f":"IF($A45=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A45,AF$7)*INDEX(InputPriceChanges.Admin,$A45,AG$7))","v":0},{"$f":"IF($A45=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A45,AG$7)*INDEX(InputPriceChanges.Admin,$A45,AH$7))","v":0},{"$f":"IF($A45=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A45,AH$7)*INDEX(InputPriceChanges.Admin,$A45,AI$7))","v":0},{"$f":"IF($A45=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A45,AI$7)*INDEX(InputPriceChanges.Admin,$A45,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,1.3155885500798726E-3,-1.9365301153132532E-3,-3.0391551428388909E-3,-3.4913669314862563E-3,0,null,null,"£",37.070217568912952,-68.498878141768088,-99.069450918908089,-124.82443323964154,0]
[38,"SE432","SE432: PPC rental 64kbit link local end","BTW","TI","TI","£",-21.115298792148778,-1.3009758854474518,-2.4361628696591882,-5.3892492585001319,-5.3295307063316866,null,null,null,-0.1097657692411062,-6.3338460133936852E-3,-7.2424659531959007E-3,-1.6898610762121621E-2,-1.1629340886321879E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!44:44,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A46=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A46,X$7)*INDEX(InputPriceChanges.Admin,$A46,Y$7))","v":-5.4548754354525636E-11},{"$f":"IF($A46=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A46,Y$7)*INDEX(InputPriceChanges.Admin,$A46,Z$7))","v":-9.7096782837251934E-11},{"$f":"IF($A46=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A46,Z$7)*INDEX(InputPriceChanges.Admin,$A46,AA$7))","v":-1.3091701077395236E-10},{"$f":"IF($A46=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A46,AA$7)*INDEX(InputPriceChanges.Admin,$A46,AB$7))","v":-1.4291773706606036E-10},null,null,null,null,{"$f":"IF($A46=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A46,AF$7)*INDEX(InputPriceChanges.Admin,$A46,AG$7))","v":0},{"$f":"IF($A46=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A46,AG$7)*INDEX(InputPriceChanges.Admin,$A46,AH$7))","v":9.0999669719978779E-12},{"$f":"IF($A46=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A46,AH$7)*INDEX(InputPriceChanges.Admin,$A46,AI$7))","v":5.6676351770313915E-11},{"$f":"IF($A46=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A46,AI$7)*INDEX(InputPriceChanges.Admin,$A46,AJ$7))","v":4.7988000861702281E-11},null,null,null,0,-5.4548754354525636E-11,-8.7996815865254053E-11,-7.424065900363845E-11,-9.4929736204358077E-11,null,null,null,0,-5.4548754354525636E-11,-8.7996815865254053E-11,-7.424065900363845E-11,-9.4929736204358077E-11,null,null,null,-0.1097657692411062,-6.3338460679424396E-3,-7.2424660411927163E-3,-1.6898610836362279E-2,-1.1629340981251615E-2,null,null,"£",-21.115298792148778,-1.3009758966517997,-2.4361628992588544,-5.3892492821767179,-5.3295307498363833]
[39,"SE438","SE438: PPC rental 2Mbit local end copper","BTW","TI","TI","£",-6.0179161772462573,-2.1346692335736024,-3.9982369033234262,-8.8500386117428658,-8.756645023112025,null,null,null,-2.8326997184413512E-2,-8.5672568577391892E-3,-1.446028728606746E-2,-2.2346410839004394E-2,-2.1628884678631069E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!45:45,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A47=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A47,X$7)*INDEX(InputPriceChanges.Admin,$A47,Y$7))","v":-1.4003310380486224E-10},{"$f":"IF($A47=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A47,Y$7)*INDEX(InputPriceChanges.Admin,$A47,Z$7))","v":-2.4925892522192671E-10},{"$f":"IF($A47=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A47,Z$7)*INDEX(InputPriceChanges.Admin,$A47,AA$7))","v":-3.3607945081568195E-10},{"$f":"IF($A47=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A47,AA$7)*INDEX(InputPriceChanges.Admin,$A47,AB$7))","v":-3.6688673539421039E-10},null,null,null,null,{"$f":"IF($A47=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A47,AF$7)*INDEX(InputPriceChanges.Admin,$A47,AG$7))","v":0},{"$f":"IF($A47=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A47,AG$7)*INDEX(InputPriceChanges.Admin,$A47,AH$7))","v":4.3457395787862417E-11},{"$f":"IF($A47=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A47,AH$7)*INDEX(InputPriceChanges.Admin,$A47,AI$7))","v":8.5805256283907283E-11},{"$f":"IF($A47=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A47,AI$7)*INDEX(InputPriceChanges.Admin,$A47,AJ$7))","v":1.6466136180149948E-10},null,null,null,0,-1.4003310380486224E-10,-2.0580152943406429E-10,-2.5027419453177465E-10,-2.0222537359271091E-10,null,null,null,0,-1.4003310380486224E-10,-2.0580152943406429E-10,-2.5027419453177465E-10,-2.0222537359271091E-10,null,null,null,-2.8326997184413512E-2,-8.5672569977722924E-3,-1.4460287491868989E-2,-2.2346411089278588E-2,-2.1628884880856441E-2,null,null,"£",-6.0179161772462573,-2.1346692684650925,-3.9982369602270857,-8.8500387108610763,-8.756645104984754]
[40,"SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends","BTW","TI",0,"£",-148.59583626313673,-2.1732666192257435,-4.0678117311277306,-9.0119288760388798,-8.907840724760316,null,null,null,-1.7653185348060648E-2,-2.4932343070201905E-4,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!46:46,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A48=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A48,X$7)*INDEX(InputPriceChanges.Admin,$A48,Y$7))","v":-8.3486195742385344E-12},{"$f":"IF($A48=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A48,Y$7)*INDEX(InputPriceChanges.Admin,$A48,Z$7))","v":-1.4860542851948339E-11},{"$f":"IF($A48=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A48,Z$7)*INDEX(InputPriceChanges.Admin,$A48,AA$7))","v":-2.0036687014919999E-11},{"$f":"IF($A48=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A48,AA$7)*INDEX(InputPriceChanges.Admin,$A48,AB$7))","v":-2.1873383359253551E-11},null,null,null,null,{"$f":"IF($A48=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A48,AF$7)*INDEX(InputPriceChanges.Admin,$A48,AG$7))","v":0},{"$f":"IF($A48=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A48,AG$7)*INDEX(InputPriceChanges.Admin,$A48,AH$7))","v":7.9511792473213491E-13},{"$f":"IF($A48=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A48,AH$7)*INDEX(InputPriceChanges.Admin,$A48,AI$7))","v":1.6442084638293133E-11},{"$f":"IF($A48=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A48,AI$7)*INDEX(InputPriceChanges.Admin,$A48,AJ$7))","v":1.5776822327626909E-11},null,null,null,0,-8.3486195742385344E-12,-1.4065424927216204E-11,-3.5946023766268662E-12,-6.0965610316266422E-12,null,null,null,0,-8.3486195742385344E-12,-1.4065424927216204E-11,-3.5946023766268662E-12,-6.0965610316266422E-12,null,null,null,-1.7653185348060648E-2,-2.4932343905063864E-4,-1.4065424927216204E-11,-3.5946023766268662E-12,-6.0965610316266422E-12,null,null,"£",-148.59583626313673,-2.1732666919977901,0,0,0]
[41,"SH432","SH432: RBS rental 64kbit link local end","BTW","TI","TI","£",{"$f":"IF($A49=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,H$7)*INDEX(UF_Cost,,$A49)))","v":-21.085086341237005},-1.2926019677541889,-2.4194893884972157,-5.35521920851241,-5.2925869932192837,null,null,null,-8.2472206715114432E-3,-5.2829301650642632E-4,-9.2919642330219936E-4,-1.4339098093713492E-3,-1.1149818959445463E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!47:47,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A49=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A49,X$7)*INDEX(InputPriceChanges.Admin,$A49,Y$7))","v":-8.0316980136348282E-12},{"$f":"IF($A49=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A49,Y$7)*INDEX(InputPriceChanges.Admin,$A49,Z$7))","v":-1.429642247441805E-11},{"$f":"IF($A49=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A49,Z$7)*INDEX(InputPriceChanges.Admin,$A49,AA$7))","v":-1.9276075270761679E-11},{"$f":"IF($A49=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A49,AA$7)*INDEX(InputPriceChanges.Admin,$A49,AB$7))","v":-2.1043048873097018E-11},null,null,null,null,{"$f":"IF($A49=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A49,AF$7)*INDEX(InputPriceChanges.Admin,$A49,AG$7))","v":0},{"$f":"IF($A49=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A49,AG$7)*INDEX(InputPriceChanges.Admin,$A49,AH$7))","v":-8.1573146327923164E-13},{"$f":"IF($A49=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A49,AH$7)*INDEX(InputPriceChanges.Admin,$A49,AI$7))","v":6.0142065811085593E-13},{"$f":"IF($A49=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A49,AI$7)*INDEX(InputPriceChanges.Admin,$A49,AJ$7))","v":6.8077224078958773E-12},null,null,null,0,-8.0316980136348282E-12,-1.5112153937697282E-11,-1.8674654612650823E-11,-1.4235326465201141E-11,null,null,null,0,-8.0316980136348282E-12,-1.5112153937697282E-11,-1.8674654612650823E-11,-1.4235326465201141E-11,null,null,null,-8.2472206715114432E-3,-5.2829302453812435E-4,-9.291964384143533E-4,-1.4339098280460039E-3,-1.1149819101798728E-3,null,null,"£",-21.085086341237009,-1.2926019874057617,-2.4194894278470187,-5.3552192782565937,-5.2925870607914147]
[42,"SH438","SH438: RBS rental 2Mbit local end copper","BTW","TI","TI","£",-6.0278326165434271,-2.136841194618889,-4.0020516598813112,-8.8592183801684516,-8.7648895508385269,null,null,null,-1.3133720308937223E-2,-2.5255044705531932E-3,-4.6707221555903908E-3,-5.2752039543971403E-3,-2.8683890933389176E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!48:48,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A50=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A50,X$7)*INDEX(InputPriceChanges.Admin,$A50,Y$7))","v":-1.4224260978842277E-10},{"$f":"IF($A50=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A50,Y$7)*INDEX(InputPriceChanges.Admin,$A50,Z$7))","v":-2.5319184581839185E-10},{"$f":"IF($A50=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A50,Z$7)*INDEX(InputPriceChanges.Admin,$A50,AA$7))","v":-3.4138226497279617E-10},{"$f":"IF($A50=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A50,AA$7)*INDEX(InputPriceChanges.Admin,$A50,AB$7))","v":-3.7267564065733724E-10},null,null,null,null,{"$f":"IF($A50=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A50,AF$7)*INDEX(InputPriceChanges.Admin,$A50,AG$7))","v":0},{"$f":"IF($A50=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A50,AG$7)*INDEX(InputPriceChanges.Admin,$A50,AH$7))","v":9.278119408533338E-11},{"$f":"IF($A50=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A50,AH$7)*INDEX(InputPriceChanges.Admin,$A50,AI$7))","v":1.0929625986229034E-10},{"$f":"IF($A50=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A50,AI$7)*INDEX(InputPriceChanges.Admin,$A50,AJ$7))","v":1.8790002951796347E-10},null,null,null,0,-1.4224260978842277E-10,-1.6041065173305848E-10,-2.3208600511050583E-10,-1.8477561113937377E-10,null,null,null,0,-1.4224260978842277E-10,-1.6041065173305848E-10,-2.3208600511050583E-10,-1.8477561113937377E-10,null,null,null,-1.3133720308937223E-2,-2.5255046127958028E-3,-4.6707223160010426E-3,-5.2752041864831452E-3,-2.8683892781145286E-3,null,null,"£",-6.0278326165434271,-2.1368413149710288,-4.0020517973272334,-8.8592187699354863,-8.7648901154543335]
[43,"SH440","SH440: RBS rental 2Mb le copper   256k","BTW","TI","TI","£",-6.0220351779963535,-2.1355358932895467,-3.9996280759727521,-8.8537920983299152,-8.75959084424548,null,null,null,-1.09460227101772E-2,-4.2922699799651009E-3,-6.3932785350129737E-3,-1.4406560161141594E-2,-1.090477383413694E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!49:49,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A51=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A51,X$7)*INDEX(InputPriceChanges.Admin,$A51,Y$7))","v":-1.8637595166517967E-10},{"$f":"IF($A51=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A51,Y$7)*INDEX(InputPriceChanges.Admin,$A51,Z$7))","v":-3.3174919471202307E-10},{"$f":"IF($A51=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A51,Z$7)*INDEX(InputPriceChanges.Admin,$A51,AA$7))","v":-4.4730228680018256E-10},{"$f":"IF($A51=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A51,AA$7)*INDEX(InputPriceChanges.Admin,$A51,AB$7))","v":-4.8830499906591684E-10},null,null,null,null,{"$f":"IF($A51=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A51,AF$7)*INDEX(InputPriceChanges.Admin,$A51,AG$7))","v":0},{"$f":"IF($A51=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A51,AG$7)*INDEX(InputPriceChanges.Admin,$A51,AH$7))","v":-5.9986564933241825E-11},{"$f":"IF($A51=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A51,AH$7)*INDEX(InputPriceChanges.Admin,$A51,AI$7))","v":6.7925237329881116E-11},{"$f":"IF($A51=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A51,AI$7)*INDEX(InputPriceChanges.Admin,$A51,AJ$7))","v":5.295208767629592E-11},null,null,null,0,-1.8637595166517967E-10,-3.917357596452649E-10,-3.7937704947030143E-10,-4.3535291138962092E-10,null,null,null,0,-1.8637595166517967E-10,-3.917357596452649E-10,-3.7937704947030143E-10,-4.3535291138962092E-10,null,null,null,-1.09460227101772E-2,-4.2922701663410529E-3,-6.3932789267487329E-3,-1.4406560540518643E-2,-1.0904774269489851E-2,null,null,"£",-6.0220351779963543,-2.1355359860172962,-3.9996283210422154,-8.8537923314824152,-8.7595911939559308]
[44,"SO432","SO432: PC rental 64kbit link local end","BTW","TI","TI","£",-21.139496512069531,-1.3039036021228543,-2.4418277742995578,-5.4012571249289296,-5.3420108624075855,null,null,null,-0.42473582089532669,-2.1323820617040953E-2,-2.2938560571076079E-2,-2.0748499172793082E-2,-1.2551693202129946E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!50:50,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A52=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A52,X$7)*INDEX(InputPriceChanges.Admin,$A52,Y$7))","v":-4.2600128613792938E-10},{"$f":"IF($A52=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A52,Y$7)*INDEX(InputPriceChanges.Admin,$A52,Z$7))","v":-7.5828229128233939E-10},{"$f":"IF($A52=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A52,Z$7)*INDEX(InputPriceChanges.Admin,$A52,AA$7))","v":-1.0224030940658258E-9},{"$f":"IF($A52=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A52,AA$7)*INDEX(InputPriceChanges.Admin,$A52,AB$7))","v":-1.116123384601175E-9},null,null,null,null,{"$f":"IF($A52=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A52,AF$7)*INDEX(InputPriceChanges.Admin,$A52,AG$7))","v":0},{"$f":"IF($A52=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A52,AG$7)*INDEX(InputPriceChanges.Admin,$A52,AH$7))","v":1.6177389016167161E-10},{"$f":"IF($A52=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A52,AH$7)*INDEX(InputPriceChanges.Admin,$A52,AI$7))","v":5.1367552325929254E-10},{"$f":"IF($A52=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A52,AI$7)*INDEX(InputPriceChanges.Admin,$A52,AJ$7))","v":7.8833538905087562E-10},null,null,null,0,-4.2600128613792938E-10,-5.9650840112066776E-10,-5.0872757080653324E-10,-3.277879955502994E-10,null,null,null,0,-4.2600128613792938E-10,-5.9650840112066776E-10,-5.0872757080653324E-10,-3.277879955502994E-10,null,null,null,-0.42473582089532669,-2.132382104304224E-2,-2.2938561167584481E-2,-2.0748499681520653E-2,-1.2551693529917942E-2,null,null,"£",-21.139496512069531,-1.3039036281718732,-2.4418278377983453,-5.401257257361082,-5.3420110019144236]
[45,"SO438","SO438: PC rental 2Mbit local end copper","BTW","TI","TI","£",-6.0206913564649929,-2.1354970116867489,-3.9998757459664263,-8.853409342452407,-8.7602727812083323,null,null,null,-4.1991596814089552E-2,-9.5055059264972513E-3,-2.3059373425037472E-2,-4.078456915622073E-2,-3.6663155303386707E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!51:51,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A53=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A53,X$7)*INDEX(InputPriceChanges.Admin,$A53,Y$7))","v":-2.6569371068900689E-10},{"$f":"IF($A53=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A53,Y$7)*INDEX(InputPriceChanges.Admin,$A53,Z$7))","v":-4.7293480617324697E-10},{"$f":"IF($A53=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A53,Z$7)*INDEX(InputPriceChanges.Admin,$A53,AA$7))","v":-6.3766490995223859E-10},{"$f":"IF($A53=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A53,AA$7)*INDEX(InputPriceChanges.Admin,$A53,AB$7))","v":-6.9611753074907959E-10},null,null,null,null,{"$f":"IF($A53=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A53,AF$7)*INDEX(InputPriceChanges.Admin,$A53,AG$7))","v":0},{"$f":"IF($A53=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A53,AG$7)*INDEX(InputPriceChanges.Admin,$A53,AH$7))","v":1.623956190256347E-10},{"$f":"IF($A53=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A53,AH$7)*INDEX(InputPriceChanges.Admin,$A53,AI$7))","v":1.4461535754785465E-11},{"$f":"IF($A53=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A53,AI$7)*INDEX(InputPriceChanges.Admin,$A53,AJ$7))","v":1.583534257639012E-10},null,null,null,0,-2.6569371068900689E-10,-3.1053918714761226E-10,-6.2320337419745316E-10,-5.3776410498517837E-10,null,null,null,0,-2.6569371068900689E-10,-3.1053918714761226E-10,-6.2320337419745316E-10,-5.3776410498517837E-10,null,null,null,-4.1991596814089552E-2,-9.5055061921909614E-3,-2.305937373557666E-2,-4.0784569779424101E-2,-3.6663155841150812E-2,null,null,"£",-6.0206913564649938,-2.1354970713772197,-3.9998757998325112,-8.8534094777357915,-8.7602729097013707]
[46,"ST438","ST438: Siteconnect PPC rental 2Mbit local end copper","BTW","TI","TI","£",-5.9288191677875881,-2.0995589845955398,-3.9247855271309673,-8.7097924721112125,-8.5924299165624376,null,null,null,-2.6103490567009328E-4,-6.1252963571119707E-5,-1.1282685003733507E-4,-1.824571058744701E-4,-1.3147719161043852E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!52:52,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A54=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A54,X$7)*INDEX(InputPriceChanges.Admin,$A54,Y$7))","v":-1.2542887836264857E-12},{"$f":"IF($A54=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A54,Y$7)*INDEX(InputPriceChanges.Admin,$A54,Z$7))","v":-2.2326340365210114E-12},{"$f":"IF($A54=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A54,Z$7)*INDEX(InputPriceChanges.Admin,$A54,AA$7))","v":-3.010293086947757E-12},{"$f":"IF($A54=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A54,AA$7)*INDEX(InputPriceChanges.Admin,$A54,AB$7))","v":-3.2862366258027816E-12},null,null,null,null,{"$f":"IF($A54=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A54,AF$7)*INDEX(InputPriceChanges.Admin,$A54,AG$7))","v":0},{"$f":"IF($A54=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A54,AG$7)*INDEX(InputPriceChanges.Admin,$A54,AH$7))","v":8.2335781185144757E-13},{"$f":"IF($A54=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A54,AH$7)*INDEX(InputPriceChanges.Admin,$A54,AI$7))","v":1.0065474346160355E-12},{"$f":"IF($A54=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A54,AI$7)*INDEX(InputPriceChanges.Admin,$A54,AJ$7))","v":1.7750257428102121E-12},null,null,null,0,-1.2542887836264857E-12,-1.4092762246695638E-12,-2.0037456523317213E-12,-1.5112108829925695E-12,null,null,null,0,-1.2542887836264857E-12,-1.4092762246695638E-12,-2.0037456523317213E-12,-1.5112108829925695E-12,null,null,null,-2.6103490567009328E-4,-6.1252964825408494E-5,-1.1282685144661129E-4,-1.8245710787821574E-4,-1.3147719312164941E-4,null,null,"£",-5.928819167787589,-2.0995590275886156,-3.9247855761539343,-8.7097925677622339,-8.5924300153246147]
[47,"SO400","SO400: External Customer Sited Handover connections","BTW","TI",0,"£",-4007.8521781947952,-1549.3390057259094,-2452.5740209666483,-2577.0199894456136,-752.754840169918,null,null,null,-4.1280877435406396E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!53:53,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A55=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A55,X$7)*INDEX(InputPriceChanges.Admin,$A55,Y$7))","v":-2.3362936379164599E-14},{"$f":"IF($A55=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A55,Y$7)*INDEX(InputPriceChanges.Admin,$A55,Z$7))","v":-4.1586026787274101E-14},{"$f":"IF($A55=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A55,Z$7)*INDEX(InputPriceChanges.Admin,$A55,AA$7))","v":-5.607104743129465E-14},{"$f":"IF($A55=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A55,AA$7)*INDEX(InputPriceChanges.Admin,$A55,AB$7))","v":-6.1210893560148352E-14},null,null,null,null,{"$f":"IF($A55=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A55,AF$7)*INDEX(InputPriceChanges.Admin,$A55,AG$7))","v":0},{"$f":"IF($A55=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A55,AG$7)*INDEX(InputPriceChanges.Admin,$A55,AH$7))","v":0},{"$f":"IF($A55=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A55,AH$7)*INDEX(InputPriceChanges.Admin,$A55,AI$7))","v":0},{"$f":"IF($A55=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A55,AI$7)*INDEX(InputPriceChanges.Admin,$A55,AJ$7))","v":0},null,null,null,0,-2.3362936379164599E-14,-4.1586026787274101E-14,-5.607104743129465E-14,-6.1210893560148352E-14,null,null,null,0,-2.3362936379164599E-14,-4.1586026787274101E-14,-5.607104743129465E-14,-6.1210893560148352E-14,null,null,null,-4.1280877435406396E-3,-2.3362936379164599E-14,-4.1586026787274101E-14,-5.607104743129465E-14,-6.1210893560148352E-14,null,null,"£",-4007.8521781947957,0,0,0,0]
[48,"SO402","SO402: External Customer Sited Handover rentals","BTW","TI",0,"£",-1.8912258227405674,-0.73110229757221867,-1.157320957561861,-1.2160445378385634,-0.35521005481881929,null,null,null,-5.5760902157682879E-4,-2.6612123631628752E-4,-3.4543715941306422E-4,-3.7624418000725143E-4,-1.2800349535450968E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!54:54,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A56=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A56,X$7)*INDEX(InputPriceChanges.Admin,$A56,Y$7))","v":-5.1658609160790123E-12},{"$f":"IF($A56=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A56,Y$7)*INDEX(InputPriceChanges.Admin,$A56,Z$7))","v":-9.1952324360744665E-12},{"$f":"IF($A56=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A56,Z$7)*INDEX(InputPriceChanges.Admin,$A56,AA$7))","v":-1.2398066219032273E-11},{"$f":"IF($A56=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A56,AA$7)*INDEX(InputPriceChanges.Admin,$A56,AB$7))","v":-1.3534555641709651E-11},null,null,null,null,{"$f":"IF($A56=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A56,AF$7)*INDEX(InputPriceChanges.Admin,$A56,AG$7))","v":0},{"$f":"IF($A56=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A56,AG$7)*INDEX(InputPriceChanges.Admin,$A56,AH$7))","v":-2.7151653116844106E-12},{"$f":"IF($A56=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A56,AH$7)*INDEX(InputPriceChanges.Admin,$A56,AI$7))","v":-4.1458377683504975E-13},{"$f":"IF($A56=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A56,AI$7)*INDEX(InputPriceChanges.Admin,$A56,AJ$7))","v":-9.9219300806350823E-13},null,null,null,0,-5.1658609160790123E-12,-1.1910397747758876E-11,-1.2812649995867322E-11,-1.4526748649773158E-11,null,null,null,0,-5.1658609160790123E-12,-1.1910397747758876E-11,-1.2812649995867322E-11,-1.4526748649773158E-11,null,null,null,-5.5760902157682879E-4,-2.6612124148214843E-4,-3.4543717132346196E-4,-3.762441928199014E-4,-1.2800350988125832E-4,null,null,"£",-1.8912258227405672,-0.73110231176414431,-1.1573209974653647,-1.2160445792498433,-0.35521009513058704]
[49,"SO403","SO403: External In Span Handover rentals","BTW","TI",0,"£",-1.8915086515331692,-0.73121163236323317,-1.1574940324454335,-1.2162263947084577,-0.35526317572575511,null,null,null,-1.0148322217205757E-3,-3.5000175994698518E-4,-4.931619074637014E-4,-7.1650329365064661E-4,-2.1863606360514418E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!55:55,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A57=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A57,X$7)*INDEX(InputPriceChanges.Admin,$A57,Y$7))","v":-3.4594508785404209E-12},{"$f":"IF($A57=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A57,Y$7)*INDEX(InputPriceChanges.Admin,$A57,Z$7))","v":-6.1578225681643139E-12},{"$f":"IF($A57=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A57,Z$7)*INDEX(InputPriceChanges.Admin,$A57,AA$7))","v":-8.3026821248485285E-12},{"$f":"IF($A57=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A57,AA$7)*INDEX(InputPriceChanges.Admin,$A57,AB$7))","v":-9.0637613350367346E-12},null,null,null,null,{"$f":"IF($A57=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A57,AF$7)*INDEX(InputPriceChanges.Admin,$A57,AG$7))","v":0},{"$f":"IF($A57=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A57,AG$7)*INDEX(InputPriceChanges.Admin,$A57,AH$7))","v":9.1617146067532495E-13},{"$f":"IF($A57=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A57,AH$7)*INDEX(InputPriceChanges.Admin,$A57,AI$7))","v":2.2163895011287967E-12},{"$f":"IF($A57=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A57,AI$7)*INDEX(InputPriceChanges.Admin,$A57,AJ$7))","v":-1.6765258633247481E-12},null,null,null,0,-3.4594508785404209E-12,-5.2416511074889889E-12,-6.0862926237197318E-12,-1.0740287198361482E-11,null,null,null,0,-3.4594508785404209E-12,-5.2416511074889889E-12,-6.0862926237197318E-12,-1.0740287198361482E-11,null,null,null,-1.0148322217205757E-3,-3.5000176340643606E-4,-4.9316191270535248E-4,-7.1650329973693922E-4,-2.1863607434543137E-4,null,null,"£",-1.8915086515331689,-0.73121163959059887,-1.157494044748046,-1.216226405039617,-0.35526319317771826]
[50,"SO404","SO404: 2 Meg bearer connection","BTW","TI","TI","£",-4025.8905161982043,-1556.3121922169685,-2463.6124418468571,-2588.6185104350029,-756.14280101202746,null,null,null,-5.2417094520900626E-2,-2.2270455166973322E-2,-2.0449910606748143E-2,-1.6004378774917956E-2,-6.2527113636090684E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!56:56,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A58=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A58,X$7)*INDEX(InputPriceChanges.Admin,$A58,Y$7))","v":-3.373056026410184E-13},{"$f":"IF($A58=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A58,Y$7)*INDEX(InputPriceChanges.Admin,$A58,Z$7))","v":-6.0040397326816442E-13},{"$f":"IF($A58=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A58,Z$7)*INDEX(InputPriceChanges.Admin,$A58,AA$7))","v":-8.0953344846430653E-13},{"$f":"IF($A58=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A58,AA$7)*INDEX(InputPriceChanges.Admin,$A58,AB$7))","v":-8.8374068324371209E-13},null,null,null,null,{"$f":"IF($A58=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A58,AF$7)*INDEX(InputPriceChanges.Admin,$A58,AG$7))","v":0},{"$f":"IF($A58=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A58,AG$7)*INDEX(InputPriceChanges.Admin,$A58,AH$7))","v":-7.7784029470804556E-14},{"$f":"IF($A58=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A58,AH$7)*INDEX(InputPriceChanges.Admin,$A58,AI$7))","v":2.5611848679936728E-13},{"$f":"IF($A58=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A58,AI$7)*INDEX(InputPriceChanges.Admin,$A58,AJ$7))","v":4.2873285726882738E-13},null,null,null,0,-3.373056026410184E-13,-6.78188002738969E-13,-5.5341496166493926E-13,-4.5500782597488471E-13,null,null,null,0,-3.373056026410184E-13,-6.78188002738969E-13,-5.5341496166493926E-13,-4.5500782597488471E-13,null,null,null,-5.2417094520900626E-2,-2.2270455167310629E-2,-2.044991060742633E-2,-1.6004378775471371E-2,-6.252711364064076E-3,null,null,"£",-4025.8905161982048,-1556.3121922405401,-2463.6124419285588,-2588.6185105245145,-756.14280106705178]
[51,"SO409","SO409: 2 Meg bearer rentals","BTW","TI","TI","£",{"$f":"IF($A59=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,H$7)*INDEX(UF_Cost,,$A59)))","v":-1.893538707616049},-0.73199640309158709,-1.1587363095027223,-1.2175317061003645,-0.35564446088155954,null,null,null,-5.6142665265332802E-3,-2.1748632352276112E-3,-2.0362687640308676E-3,-1.7694206852458046E-3,-4.1147504092666734E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!57:57,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A59=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A59,X$7)*INDEX(InputPriceChanges.Admin,$A59,Y$7))","v":-1.2458217538500889E-11},{"$f":"IF($A59=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A59,Y$7)*INDEX(InputPriceChanges.Admin,$A59,Z$7))","v":-2.2175627235435978E-11},{"$f":"IF($A59=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A59,Z$7)*INDEX(InputPriceChanges.Admin,$A59,AA$7))","v":-2.989972215576513E-11},{"$f":"IF($A59=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A59,AA$7)*INDEX(InputPriceChanges.Admin,$A59,AB$7))","v":-3.264053007975981E-11},null,null,null,null,{"$f":"IF($A59=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A59,AF$7)*INDEX(InputPriceChanges.Admin,$A59,AG$7))","v":0},{"$f":"IF($A59=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A59,AG$7)*INDEX(InputPriceChanges.Admin,$A59,AH$7))","v":-6.2640803778798674E-14},{"$f":"IF($A59=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A59,AH$7)*INDEX(InputPriceChanges.Admin,$A59,AI$7))","v":1.1019774465266147E-11},{"$f":"IF($A59=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A59,AI$7)*INDEX(InputPriceChanges.Admin,$A59,AJ$7))","v":1.522879101144728E-11},null,null,null,0,-1.2458217538500889E-11,-2.2238268039214776E-11,-1.8879947690498983E-11,-1.741173906831253E-11,null,null,null,0,-1.2458217538500889E-11,-2.2238268039214776E-11,-1.8879947690498983E-11,-1.741173906831253E-11,null,null,null,-5.6142665265332802E-3,-2.1748632476858288E-3,-2.0362687862691357E-3,-1.7694207041257523E-3,-4.1147505833840638E-4,null,null,"£",-1.893538707616049,-0.73199640728466486,-1.1587363221573821,-1.2175317190915853,-0.35564447593080412]
[52,"SE760","SE760: External 3rd Party POH Rental 64kbit","BTW","TI",0,"£",-3.1282224610362959,-2.8040504112950064E-4,-4.3305623722442356E-4,-4.0971674698390796E-4,6.4898951961564469E-5,null,null,null,-7.724457158587706E-3,-5.8280677550192204E-7,-8.4460695645876613E-7,-6.9810563314006805E-7,7.4306980632297997E-8,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!58:58,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A60=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A60,X$7)*INDEX(InputPriceChanges.Admin,$A60,Y$7))","v":-3.6064946974255173E-12},{"$f":"IF($A60=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A60,Y$7)*INDEX(InputPriceChanges.Admin,$A60,Z$7))","v":-6.4195605659117994E-12},{"$f":"IF($A60=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A60,Z$7)*INDEX(InputPriceChanges.Admin,$A60,AA$7))","v":-8.6555872906675911E-12},{"$f":"IF($A60=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A60,AA$7)*INDEX(InputPriceChanges.Admin,$A60,AB$7))","v":-9.4490161415222302E-12},null,null,null,null,{"$f":"IF($A60=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A60,AF$7)*INDEX(InputPriceChanges.Admin,$A60,AG$7))","v":0},{"$f":"IF($A60=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A60,AG$7)*INDEX(InputPriceChanges.Admin,$A60,AH$7))","v":1.3095322130020502E-12},{"$f":"IF($A60=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A60,AH$7)*INDEX(InputPriceChanges.Admin,$A60,AI$7))","v":2.3834395234273894E-12},{"$f":"IF($A60=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A60,AI$7)*INDEX(InputPriceChanges.Admin,$A60,AJ$7))","v":3.910054530370164E-12},null,null,null,0,-3.6064946974255173E-12,-5.1100283529097492E-12,-6.2721477672402021E-12,-5.5389616111520662E-12,null,null,null,0,-3.6064946974255173E-12,-5.1100283529097492E-12,-6.2721477672402021E-12,-5.5389616111520662E-12,null,null,null,-7.724457158587706E-3,-5.8281038199661952E-7,-8.4461206648711909E-7,-6.9811190528783527E-7,7.4301441670686851E-8,null,null,"£",-3.1282224610362963,-2.8040677631745051E-4,-4.3305885729478139E-4,-4.0972042809441303E-4,6.4894114289511861E-5]
[53,"SE765","SE765: Extl 3rd Party POH Rental 64kbit eff","BTW","TI",0,"£",-3.1309878304998771,-2.8065292105103183E-4,-4.3343906181869392E-4,-4.1007893931355822E-4,6.4956323066787426E-5,null,null,null,-9.1656537750053405E-3,-6.8043112374654351E-7,-1.0850244392250666E-6,-8.1535230272564322E-7,8.2348587681166296E-8,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!59:59,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A61=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A61,X$7)*INDEX(InputPriceChanges.Admin,$A61,Y$7))","v":-2.6846634787245535E-13},{"$f":"IF($A61=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A61,Y$7)*INDEX(InputPriceChanges.Admin,$A61,Z$7))","v":-4.7787009947916391E-13},{"$f":"IF($A61=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A61,Z$7)*INDEX(InputPriceChanges.Admin,$A61,AA$7))","v":-6.4431923589166916E-13},{"$f":"IF($A61=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A61,AA$7)*INDEX(InputPriceChanges.Admin,$A61,AB$7))","v":-7.0338183345542217E-13},null,null,null,null,{"$f":"IF($A61=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A61,AF$7)*INDEX(InputPriceChanges.Admin,$A61,AG$7))","v":0},{"$f":"IF($A61=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A61,AG$7)*INDEX(InputPriceChanges.Admin,$A61,AH$7))","v":1.1909660257401933E-13},{"$f":"IF($A61=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A61,AH$7)*INDEX(InputPriceChanges.Admin,$A61,AI$7))","v":1.1326547193620924E-13},{"$f":"IF($A61=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A61,AI$7)*INDEX(InputPriceChanges.Admin,$A61,AJ$7))","v":2.8376183785527886E-13},null,null,null,0,-2.6846634787245535E-13,-3.5877349690514458E-13,-5.3105376395545993E-13,-4.196199956001433E-13,null,null,null,0,-2.6846634787245535E-13,-3.5877349690514458E-13,-5.3105376395545993E-13,-4.196199956001433E-13,null,null,null,-9.1656537750053405E-3,-6.8043139221289139E-7,-1.0850247979985636E-6,-8.1535283377940717E-7,8.2348168061170699E-8,null,null,"£",-3.1309878304998771,-2.8065303178356906E-4,-4.3343920513938089E-4,-4.1007920640541971E-4,6.4955992071772609E-5]
[54,"SE434","SE434: PPC rental 34Mbit link local end","BTW","TI",0,"£",52.239329094585351,-6.633430857288193,-10.765301743879057,-14.40908497897202,-19.520363225466095,null,null,null,2.1843353067609917E-2,-1.7425204905208416E-3,-2.2221622540749423E-3,-2.0721780945549026E-3,-1.777630616284228E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!60:60,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A62=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A62,X$7)*INDEX(InputPriceChanges.Admin,$A62,Y$7))","v":-2.2190247839568592E-11},{"$f":"IF($A62=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A62,Y$7)*INDEX(InputPriceChanges.Admin,$A62,Z$7))","v":-3.9498641191059286E-11},{"$f":"IF($A62=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A62,Z$7)*INDEX(InputPriceChanges.Admin,$A62,AA$7))","v":-5.3256594952254849E-11},{"$f":"IF($A62=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A62,AA$7)*INDEX(InputPriceChanges.Admin,$A62,AB$7))","v":-5.8138449618933494E-11},null,null,null,null,{"$f":"IF($A62=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A62,AF$7)*INDEX(InputPriceChanges.Admin,$A62,AG$7))","v":0},{"$f":"IF($A62=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A62,AG$7)*INDEX(InputPriceChanges.Admin,$A62,AH$7))","v":1.3697743507889476E-11},{"$f":"IF($A62=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A62,AH$7)*INDEX(InputPriceChanges.Admin,$A62,AI$7))","v":2.5148688004686082E-11},{"$f":"IF($A62=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A62,AI$7)*INDEX(InputPriceChanges.Admin,$A62,AJ$7))","v":3.4508685969540156E-11},null,null,null,0,-2.2190247839568592E-11,-2.580089768316981E-11,-2.8107906947568767E-11,-2.3629763649393338E-11,null,null,null,0,-2.2190247839568592E-11,-2.580089768316981E-11,-2.8107906947568767E-11,-2.3629763649393338E-11,null,null,null,2.1843353067609917E-2,-1.7425205127110895E-3,-2.2221622798758401E-3,-2.0721781226628096E-3,-1.7776306399139917E-3,null,null,"£",52.239329094585351,-6.6334309417620778,-10.765301868871934,-14.409085174422993,-19.520363484947207]
[55,"SE761","SE761: External 3rd Party POH Rental 34 45mbit","BTW","TI",0,"£",8.5610301867043965,-1.087092862694266,-1.764227734078667,-2.3613743439242283,-3.1990154108998921,null,null,null,2.8816427608447E-4,-2.480010285919123E-5,-3.2654307789608338E-5,-3.3523230159710271E-5,-2.3169291694842669E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!61:61,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A63=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A63,X$7)*INDEX(InputPriceChanges.Admin,$A63,Y$7))","v":-3.6458220288087626E-13},{"$f":"IF($A63=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A63,Y$7)*INDEX(InputPriceChanges.Admin,$A63,Z$7))","v":-6.4895632149886546E-13},{"$f":"IF($A63=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A63,Z$7)*INDEX(InputPriceChanges.Admin,$A63,AA$7))","v":-8.7499728830437373E-13},{"$f":"IF($A63=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A63,AA$7)*INDEX(InputPriceChanges.Admin,$A63,AB$7))","v":-9.5520537437586303E-13},null,null,null,null,{"$f":"IF($A63=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A63,AF$7)*INDEX(InputPriceChanges.Admin,$A63,AG$7))","v":0},{"$f":"IF($A63=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A63,AG$7)*INDEX(InputPriceChanges.Admin,$A63,AH$7))","v":1.8420936534298464E-13},{"$f":"IF($A63=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A63,AH$7)*INDEX(InputPriceChanges.Admin,$A63,AI$7))","v":3.5095014455291325E-13},{"$f":"IF($A63=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A63,AI$7)*INDEX(InputPriceChanges.Admin,$A63,AJ$7))","v":4.8031033416321005E-13},null,null,null,0,-3.6458220288087626E-13,-4.6474695615588081E-13,-5.2404714375146043E-13,-4.7489504021265298E-13,null,null,null,0,-3.6458220288087626E-13,-4.6474695615588081E-13,-5.2404714375146043E-13,-4.7489504021265298E-13,null,null,null,2.8816427608447E-4,-2.4800103223773431E-5,-3.2654308254355292E-5,-3.3523230683757413E-5,-2.3169292169737708E-5,null,null,"£",8.5610301867043983,-1.0870928786754377,-1.764227759187742,-2.3613743808380776,-3.1990154764692917]
[56,"SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff","BTW","TI",0,"£",8.8825543662885114,-1.127920500628816,-1.8304863340868918,-2.4500598095823616,-3.3191599242394103,null,null,null,3.3000465981635075E-3,-4.703347317292714E-4,-5.4295441880845168E-4,-7.2019871402647739E-4,-6.7645978459798404E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!62:62,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A64=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A64,X$7)*INDEX(InputPriceChanges.Admin,$A64,Y$7))","v":-1.5389742614761066E-12},{"$f":"IF($A64=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A64,Y$7)*INDEX(InputPriceChanges.Admin,$A64,Z$7))","v":-2.7393741873039342E-12},{"$f":"IF($A64=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A64,Z$7)*INDEX(InputPriceChanges.Admin,$A64,AA$7))","v":-3.6935382345762354E-12},{"$f":"IF($A64=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A64,AA$7)*INDEX(InputPriceChanges.Admin,$A64,AB$7))","v":-4.0321125793744923E-12},null,null,null,null,{"$f":"IF($A64=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A64,AF$7)*INDEX(InputPriceChanges.Admin,$A64,AG$7))","v":0},{"$f":"IF($A64=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A64,AG$7)*INDEX(InputPriceChanges.Admin,$A64,AH$7))","v":-3.8029728047067091E-13},{"$f":"IF($A64=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A64,AH$7)*INDEX(InputPriceChanges.Admin,$A64,AI$7))","v":6.1728034806281174E-13},{"$f":"IF($A64=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A64,AI$7)*INDEX(InputPriceChanges.Admin,$A64,AJ$7))","v":6.3397844426876503E-13},null,null,null,0,-1.5389742614761066E-12,-3.119671467774605E-12,-3.0762578865134236E-12,-3.3981341351057275E-12,null,null,null,0,-1.5389742614761066E-12,-3.119671467774605E-12,-3.0762578865134236E-12,-3.3981341351057275E-12,null,null,null,3.3000465981635075E-3,-4.7033473326824564E-4,-5.429544219281232E-4,-7.2019871710273528E-4,-6.7645978799611814E-4,null,null,"£",8.8825543662885114,-1.1279205043194653,-1.8304863446043786,-2.4500598200475507,-3.319159940912908]
[57,"SO434","SO434: PC rental 34Mbit link local end","BTW","TI",0,"£",52.033506766510023,-6.6072952195256605,-10.722886584539113,-14.352313357528766,-19.443453229231899,null,null,null,5.0579690587453735E-2,-4.3371797847036571E-3,-4.9320195737714628E-3,-5.7000851600765836E-3,-5.1939333685537842E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!63:63,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A65=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A65,X$7)*INDEX(InputPriceChanges.Admin,$A65,Y$7))","v":-4.1185246357345473E-11},{"$f":"IF($A65=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A65,Y$7)*INDEX(InputPriceChanges.Admin,$A65,Z$7))","v":-7.330973857193932E-11},{"$f":"IF($A65=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A65,Z$7)*INDEX(InputPriceChanges.Admin,$A65,AA$7))","v":-9.8844591467026405E-11},{"$f":"IF($A65=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A65,AA$7)*INDEX(InputPriceChanges.Admin,$A65,AB$7))","v":-1.0790534588218281E-10},null,null,null,null,{"$f":"IF($A65=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A65,AF$7)*INDEX(InputPriceChanges.Admin,$A65,AG$7))","v":0},{"$f":"IF($A65=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A65,AG$7)*INDEX(InputPriceChanges.Admin,$A65,AH$7))","v":2.3625709339796194E-11},{"$f":"IF($A65=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A65,AH$7)*INDEX(InputPriceChanges.Admin,$A65,AI$7))","v":5.1491795779734247E-11},{"$f":"IF($A65=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A65,AI$7)*INDEX(InputPriceChanges.Admin,$A65,AJ$7))","v":6.1251173375032323E-11},null,null,null,0,-4.1185246357345473E-11,-4.968402923214313E-11,-4.7352795687292158E-11,-4.6654172507150488E-11,null,null,null,0,-4.1185246357345473E-11,-4.968402923214313E-11,-4.7352795687292158E-11,-4.6654172507150488E-11,null,null,null,5.0579690587453735E-2,-4.3371798258889033E-3,-4.9320196234554923E-3,-5.7000852074293789E-3,-5.193933415207957E-3,null,null,"£",52.033506766510023,-6.607295282267601,-10.722886692559003,-14.352313476758942,-19.44345340388147]
[58,"SE436","SE436: PPC rental 140Mbit link local end","BTW","TI",0,"£",41.374252152385068,-8.3888949158842081,-10.036681844846312,-14.605090336,-14.41338216958995,null,null,null,3.0981040011705935E-3,-4.6845479665489725E-4,-4.6900140982147057E-4,-5.7941906247299148E-4,-4.3774057869747746E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!64:64,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A66=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A66,X$7)*INDEX(InputPriceChanges.Admin,$A66,Y$7))","v":-7.4753205247155698E-12},{"$f":"IF($A66=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A66,Y$7)*INDEX(InputPriceChanges.Admin,$A66,Z$7))","v":-1.3306070543428747E-11},{"$f":"IF($A66=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A66,Z$7)*INDEX(InputPriceChanges.Admin,$A66,AA$7))","v":-1.7940769294682834E-11},{"$f":"IF($A66=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A66,AA$7)*INDEX(InputPriceChanges.Admin,$A66,AB$7))","v":-1.9585339846692134E-11},null,null,null,null,{"$f":"IF($A66=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A66,AF$7)*INDEX(InputPriceChanges.Admin,$A66,AG$7))","v":0},{"$f":"IF($A66=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A66,AG$7)*INDEX(InputPriceChanges.Admin,$A66,AH$7))","v":3.7818630245628503E-12},{"$f":"IF($A66=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A66,AH$7)*INDEX(InputPriceChanges.Admin,$A66,AI$7))","v":7.6097389966029789E-12},{"$f":"IF($A66=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A66,AI$7)*INDEX(InputPriceChanges.Admin,$A66,AJ$7))","v":9.8362963603775894E-12},null,null,null,0,-7.4753205247155698E-12,-9.5242075188658964E-12,-1.0331030298079855E-11,-9.7490434863145446E-12,null,null,null,0,-7.4753205247155698E-12,-9.5242075188658964E-12,-1.0331030298079855E-11,-9.7490434863145446E-12,null,null,null,3.0981040011705935E-3,-4.684548041302178E-4,-4.6900141934567811E-4,-5.7941907280402178E-4,-4.3774058844652094E-4,null,null,"£",41.374252152385068,-8.3888950497491592,-10.036682048665401,-14.605090596408468,-14.413382490594435]
[59,"SE751","SE751: Netstream 16 LL 155mbit rentals LE","BTW","TI",0,"£",-465.60280588826555,-8.5735143524558328,-10.257558802395854,-14.92650412274949,-14.730577040447852,null,null,null,-1.2515403422276576E-2,-7.8223308186164373E-5,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!65:65,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A67=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A67,X$7)*INDEX(InputPriceChanges.Admin,$A67,Y$7))","v":-4.8532354838469619E-11},{"$f":"IF($A67=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A67,Y$7)*INDEX(InputPriceChanges.Admin,$A67,Z$7))","v":-8.6387591681607123E-11},{"$f":"IF($A67=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A67,Z$7)*INDEX(InputPriceChanges.Admin,$A67,AA$7))","v":-1.164776518714525E-10},{"$f":"IF($A67=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A67,AA$7)*INDEX(InputPriceChanges.Admin,$A67,AB$7))","v":-1.2715477020388068E-10},null,null,null,null,{"$f":"IF($A67=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A67,AF$7)*INDEX(InputPriceChanges.Admin,$A67,AG$7))","v":0},{"$f":"IF($A67=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A67,AG$7)*INDEX(InputPriceChanges.Admin,$A67,AH$7))","v":4.8455870910102988E-11},{"$f":"IF($A67=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A67,AH$7)*INDEX(InputPriceChanges.Admin,$A67,AI$7))","v":9.6642953002348903E-11},{"$f":"IF($A67=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A67,AI$7)*INDEX(InputPriceChanges.Admin,$A67,AJ$7))","v":9.707332823791581E-11},null,null,null,0,-4.8532354838469619E-11,-3.7931720771504135E-11,-1.9834698869103595E-11,-3.0081441965964872E-11,null,null,null,0,-4.8532354838469619E-11,-3.7931720771504135E-11,-1.9834698869103595E-11,-3.0081441965964872E-11,null,null,null,-1.2515403422276576E-2,-7.8223356718519211E-5,-3.7931720771504135E-11,-1.9834698869103595E-11,-3.0081441965964872E-11,null,null,"£",-465.60280588826555,-8.5735196717506881,0,0,0]
[60,"SE762","SE762: External 3rd Party POH Rental 155mbit","BTW","TI",0,"£",6.8252364105014962,-1.3838604456917822,-1.655684944244133,-2.4093050424884686,-2.3776802157060244,null,null,null,6.5317512448499309E-5,-1.2143667775828283E-5,-1.3141241360984454E-5,-1.4893577227439281E-5,-9.759541402557337E-6,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!66:66,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A68=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A68,X$7)*INDEX(InputPriceChanges.Admin,$A68,Y$7))","v":-2.5750412880041263E-13},{"$f":"IF($A68=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A68,Y$7)*INDEX(InputPriceChanges.Admin,$A68,Z$7))","v":-4.5835734959162507E-13},{"$f":"IF($A68=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A68,Z$7)*INDEX(InputPriceChanges.Admin,$A68,AA$7))","v":-6.1800991034627903E-13},{"$f":"IF($A68=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A68,AA$7)*INDEX(InputPriceChanges.Admin,$A68,AB$7))","v":-6.7466081994945646E-13},null,null,null,null,{"$f":"IF($A68=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A68,AF$7)*INDEX(InputPriceChanges.Admin,$A68,AG$7))","v":0},{"$f":"IF($A68=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A68,AG$7)*INDEX(InputPriceChanges.Admin,$A68,AH$7))","v":5.6791773972472749E-14},{"$f":"IF($A68=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A68,AH$7)*INDEX(InputPriceChanges.Admin,$A68,AI$7))","v":1.478995137088142E-13},{"$f":"IF($A68=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A68,AI$7)*INDEX(InputPriceChanges.Admin,$A68,AJ$7))","v":2.9972530293700093E-13},null,null,null,0,-2.5750412880041263E-13,-4.0156557561915231E-13,-4.701103966374648E-13,-3.7493551701245553E-13,null,null,null,0,-2.5750412880041263E-13,-4.0156557561915231E-13,-4.701103966374648E-13,-3.7493551701245553E-13,null,null,null,6.5317512448499309E-5,-1.2143668033332411E-5,-1.3141241762550029E-5,-1.4893577697549679E-5,-9.7595417774928543E-6,null,null,"£",6.8252364105014953,-1.3838604750362755,-1.6556849948379893,-2.409305118537314,-2.3776803070501487]
[61,"SE767","SE767: Extl 3rd Party POH Rental 155mbit eff","BTW","TI",0,"£",{"$f":"IF($A69=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,H$7)*INDEX(UF_Cost,,$A69)))","v":7.0098593699078702},-1.4212939345151048,-1.7004712982787868,-2.4744768549069396,-2.4419965751027797,null,null,null,5.4950287600707796E-4,-9.9371486340039388E-5,-9.026204103455974E-5,-1.2582726508113016E-4,-8.0907926538481317E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!67:67,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A69=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A69,X$7)*INDEX(InputPriceChanges.Admin,$A69,Y$7))","v":-5.5526696401431434E-13},{"$f":"IF($A69=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A69,Y$7)*INDEX(InputPriceChanges.Admin,$A69,Z$7))","v":-9.8837519664011527E-13},{"$f":"IF($A69=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A69,Z$7)*INDEX(InputPriceChanges.Admin,$A69,AA$7))","v":-1.332640716238068E-12},{"$f":"IF($A69=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A69,AA$7)*INDEX(InputPriceChanges.Admin,$A69,AB$7))","v":-1.4547994510137507E-12},null,null,null,null,{"$f":"IF($A69=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A69,AF$7)*INDEX(InputPriceChanges.Admin,$A69,AG$7))","v":0},{"$f":"IF($A69=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A69,AG$7)*INDEX(InputPriceChanges.Admin,$A69,AH$7))","v":1.5449206034907568E-13},{"$f":"IF($A69=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A69,AH$7)*INDEX(InputPriceChanges.Admin,$A69,AI$7))","v":5.1689698461893621E-13},{"$f":"IF($A69=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A69,AI$7)*INDEX(InputPriceChanges.Admin,$A69,AJ$7))","v":5.5237702915144109E-13},null,null,null,0,-5.5526696401431434E-13,-8.3388313629103956E-13,-8.1574373161913182E-13,-9.0242242186230965E-13,null,null,null,0,-5.5526696401431434E-13,-8.3388313629103956E-13,-8.1574373161913182E-13,-9.0242242186230965E-13,null,null,null,5.4950287600707796E-4,-9.9371486895306348E-5,-9.0262041868442873E-5,-1.258272658968739E-4,-8.0907927440903741E-5,null,null,"£",7.0098593699078702,-1.4212939424569964,-1.7004713139885392,-2.4744768709490828,-2.4419966023400677]
[62,"SO436","SO436: PC rental 140Mbit link local end","BTW","TI",0,"£",41.499976180177811,-8.414386268662513,-10.067180331261506,-14.649470854989341,-14.457180144567305,null,null,null,2.2550257056785018E-2,-1.5211830559736848E-3,-2.3816645260900872E-3,-3.3294292499333089E-3,-2.6828411180143527E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!68:68,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A70=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A70,X$7)*INDEX(InputPriceChanges.Admin,$A70,Y$7))","v":-2.5267789913858383E-10},{"$f":"IF($A70=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A70,Y$7)*INDEX(InputPriceChanges.Admin,$A70,Z$7))","v":-4.4976666147281064E-10},{"$f":"IF($A70=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A70,Z$7)*INDEX(InputPriceChanges.Admin,$A70,AA$7))","v":-6.0642696170389822E-10},{"$f":"IF($A70=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A70,AA$7)*INDEX(InputPriceChanges.Admin,$A70,AB$7))","v":-6.6201610341433258E-10},null,null,null,null,{"$f":"IF($A70=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A70,AF$7)*INDEX(InputPriceChanges.Admin,$A70,AG$7))","v":0},{"$f":"IF($A70=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A70,AG$7)*INDEX(InputPriceChanges.Admin,$A70,AH$7))","v":2.5679378395413471E-10},{"$f":"IF($A70=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A70,AH$7)*INDEX(InputPriceChanges.Admin,$A70,AI$7))","v":2.1229509100364197E-10},{"$f":"IF($A70=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A70,AI$7)*INDEX(InputPriceChanges.Admin,$A70,AJ$7))","v":2.1406372514159699E-10},null,null,null,0,-2.5267789913858383E-10,-1.9297287751867593E-10,-3.9413187070025628E-10,-4.4795237827273557E-10,null,null,null,0,-2.5267789913858383E-10,-1.9297287751867593E-10,-3.9413187070025628E-10,-4.4795237827273557E-10,null,null,null,2.2550257056785018E-2,-1.5211833086515841E-3,-2.3816647190629649E-3,-3.3294296440651797E-3,-2.682841565966731E-3,null,null,"£",41.499976180177811,-8.414387666344032,-10.06718114694849,-14.649472589167461,-14.457182558474033]
[63,"ST436","ST436: Site Connect 140Mbits rentals","BTW","TI",0,"£",40.70385920038094,-8.2529684463011712,-9.8740560469101695,-14.368441958922963,-14.179840067476617,null,null,null,2.7637920397058656E-4,-5.9503902497831448E-5,-7.1191944098222319E-5,-1.0259067558670997E-4,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!69:69,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A71=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A71,X$7)*INDEX(InputPriceChanges.Admin,$A71,Y$7))","v":-5.76805312562906E-12},{"$f":"IF($A71=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A71,Y$7)*INDEX(InputPriceChanges.Admin,$A71,Z$7))","v":-1.0267134570963909E-11},{"$f":"IF($A71=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A71,Z$7)*INDEX(InputPriceChanges.Admin,$A71,AA$7))","v":-1.384332752903805E-11},{"$f":"IF($A71=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A71,AA$7)*INDEX(InputPriceChanges.Admin,$A71,AB$7))","v":-1.5112299245143811E-11},null,null,null,null,{"$f":"IF($A71=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A71,AF$7)*INDEX(InputPriceChanges.Admin,$A71,AG$7))","v":0},{"$f":"IF($A71=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A71,AG$7)*INDEX(InputPriceChanges.Admin,$A71,AH$7))","v":-7.0353208626504078E-13},{"$f":"IF($A71=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A71,AH$7)*INDEX(InputPriceChanges.Admin,$A71,AI$7))","v":-8.0806382103060266E-13},{"$f":"IF($A71=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A71,AI$7)*INDEX(InputPriceChanges.Admin,$A71,AJ$7))","v":-5.5614735116658668E-13},null,null,null,0,-5.76805312562906E-12,-1.097066665722895E-11,-1.4651391350068652E-11,-1.5668446596310397E-11,null,null,null,0,-5.76805312562906E-12,-1.097066665722895E-11,-1.4651391350068652E-11,-1.5668446596310397E-11,null,null,null,2.7637920397058656E-4,-5.950390826588457E-5,-7.1191955068888982E-5,-1.0259069023810131E-4,-1.5668446596310397E-11,null,null,"£",40.703859200380933,-8.25296924630854,-9.8740575685005521,-14.368444010938559,0]
[64,"SE763","SE763: External 3rd Party PoH Rental 2mbit Copper","BTW","TI",0,"£",-0.26711958005133329,-5.3660523419151326E-8,-7.5112906535739057E-8,-2.1277186138213267E-8,-4.9498570184663877E-8,null,null,null,-1.3854369508180175E-4,-3.2784255553629957E-11,-3.6293882518587841E-11,-6.9536242737598964E-12,-1.5929192204088013E-11,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!70:70,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A72=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A72,X$7)*INDEX(InputPriceChanges.Admin,$A72,Y$7))","v":-8.4125831864889043E-13},{"$f":"IF($A72=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A72,Y$7)*INDEX(InputPriceChanges.Admin,$A72,Z$7))","v":-1.497439808075609E-12},{"$f":"IF($A72=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A72,Z$7)*INDEX(InputPriceChanges.Admin,$A72,AA$7))","v":-2.019019968058043E-12},{"$f":"IF($A72=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A72,AA$7)*INDEX(InputPriceChanges.Admin,$A72,AB$7))","v":-2.2040968015741009E-12},null,null,null,null,{"$f":"IF($A72=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A72,AF$7)*INDEX(InputPriceChanges.Admin,$A72,AG$7))","v":0},{"$f":"IF($A72=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A72,AG$7)*INDEX(InputPriceChanges.Admin,$A72,AH$7))","v":-3.7291093160703103E-13},{"$f":"IF($A72=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A72,AH$7)*INDEX(InputPriceChanges.Admin,$A72,AI$7))","v":1.6220882071836797E-13},{"$f":"IF($A72=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A72,AI$7)*INDEX(InputPriceChanges.Admin,$A72,AJ$7))","v":8.7212478578361645E-13},null,null,null,0,-8.4125831864889043E-13,-1.8703507396826401E-12,-1.8568111473396752E-12,-1.3319720157904845E-12,null,null,null,0,-8.4125831864889043E-13,-1.8703507396826401E-12,-1.8568111473396752E-12,-1.3319720157904845E-12,null,null,null,-1.3854369508180175E-4,-3.3625513872278848E-11,-3.8164233258270481E-11,-8.8104354210995719E-12,-1.7261164219878498E-11,null,null,"£",-0.26711958005133324,-5.5037475890607294E-8,-7.898373739068774E-8,-2.6958786818673008E-8,-5.3637556610522513E-8]
[65,"SE768","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff","BTW","TI",0,"£",-0.26787163437375927,-5.3811600433323253E-8,-7.532438105969319E-8,-2.1337090394581259E-8,-4.9637929544446221E-8,null,null,null,{"$f":"IF($A73=0,0,H73*INDEX(MEAServVolFC,$A73,P$7))/million","v":-1.3141314898639923E-3},{"$f":"IF($A73=0,0,I73*INDEX(MEAServVolFC,$A73,Q$7))/million","v":-2.1992151966464581E-10},{"$f":"IF($A73=0,0,J73*INDEX(MEAServVolFC,$A73,R$7))/million","v":-2.6475909658190426E-10},{"$f":"IF($A73=0,0,K73*INDEX(MEAServVolFC,$A73,S$7))/million","v":-5.9278352415095587E-11},{"$f":"IF($A73=0,0,L73*INDEX(MEAServVolFC,$A73,T$7))/million","v":-1.1282425942872181E-10},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!71:71,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A73=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A73,X$7)*INDEX(InputPriceChanges.Admin,$A73,Y$7))","v":-7.3267047655748105E-13},{"$f":"IF($A73=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A73,Y$7)*INDEX(InputPriceChanges.Admin,$A73,Z$7))","v":-1.3041534494825717E-12},{"$f":"IF($A73=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A73,Z$7)*INDEX(InputPriceChanges.Admin,$A73,AA$7))","v":-1.7584091482743729E-12},{"$f":"IF($A73=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A73,AA$7)*INDEX(InputPriceChanges.Admin,$A73,AB$7))","v":-1.9195966578081868E-12},null,null,null,null,{"$f":"IF($A73=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A73,AF$7)*INDEX(InputPriceChanges.Admin,$A73,AG$7))","v":0},{"$f":"IF($A73=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A73,AG$7)*INDEX(InputPriceChanges.Admin,$A73,AH$7))","v":3.1576465511545037E-13},{"$f":"IF($A73=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A73,AH$7)*INDEX(InputPriceChanges.Admin,$A73,AI$7))","v":7.0842287867911778E-13},{"$f":"IF($A73=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A73,AI$7)*INDEX(InputPriceChanges.Admin,$A73,AJ$7))","v":1.1144517832667352E-12},null,null,null,{"$f":"X73+AF73","v":0},{"$f":"Y73+AG73","v":-7.3267047655748105E-13},{"$f":"Z73+AH73","v":-9.8838879436712127E-13},{"$f":"AA73+AI73","v":-1.0499862695952551E-12},{"$f":"AB73+AJ73","v":-8.0514487454145167E-13},null,null,null,{"$f":"X73+AF73","v":0},{"$f":"Y73+AG73","v":-7.3267047655748105E-13},{"$f":"Z73+AH73","v":-9.8838879436712127E-13},{"$f":"AA73+AI73","v":-1.0499862695952551E-12},{"$f":"AB73+AJ73","v":-8.0514487454145167E-13},null,null,null,{"$f":"P73+AV73","v":-1.3141314898639923E-3},{"$f":"Q73+AW73","v":-2.2065419014120328E-10},{"$f":"R73+AX73","v":-2.6574748537627138E-10},{"$f":"S73+AY73","v":-6.0328338684690839E-11},{"$f":"T73+AZ73","v":-1.1362940430326326E-10},null,null,"£",{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,BL$7)=0,0,BD73/INDEX(MEAServVolFC,$A73,BL$7)))*million","v":-0.26787163437375927},{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,BM$7)=0,0,BE73/INDEX(MEAServVolFC,$A73,BM$7)))*million","v":-5.3990874253338346E-8},{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,BN$7)=0,0,BF73/INDEX(MEAServVolFC,$A73,BN$7)))*million","v":-7.5605579232459315E-8},{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,BO$7)=0,0,BG73/INDEX(MEAServVolFC,$A73,BO$7)))*million","v":-2.1715030250104602E-8},{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,BP$7)=0,0,BH73/INDEX(MEAServVolFC,$A73,BP$7)))*million","v":-4.9992159430447019E-8}]
[{"$f":"IF(B74=0,0,A73+1)","v":66},"SE439","SE439: PPC rental 2Mbit local end fibre","BTW","TI","TI","£",16.552745926422087,-0.37144448336444152,-1.0198622901329526,-1.2725773213926541,-1.5521418326115024,null,null,null,0.49583895974202841,-7.6483130554247832E-3,-2.1303105566326405E-2,-1.8692018729608989E-2,-2.2503214279853721E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!72:72,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A74=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A74,X$7)*INDEX(InputPriceChanges.Admin,$A74,Y$7))","v":-1.1316539915242063E-9},{"$f":"IF($A74=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A74,Y$7)*INDEX(InputPriceChanges.Admin,$A74,Z$7))","v":-2.0143441099647644E-9},{"$f":"IF($A74=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A74,Z$7)*INDEX(InputPriceChanges.Admin,$A74,AA$7))","v":-2.7159695985933686E-9},{"$f":"IF($A74=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A74,AA$7)*INDEX(InputPriceChanges.Admin,$A74,AB$7))","v":-2.9649334963099009E-9},null,null,null,null,{"$f":"IF($A74=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A74,AF$7)*INDEX(InputPriceChanges.Admin,$A74,AG$7))","v":0},{"$f":"IF($A74=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A74,AG$7)*INDEX(InputPriceChanges.Admin,$A74,AH$7))","v":6.175577835522917E-10},{"$f":"IF($A74=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A74,AH$7)*INDEX(InputPriceChanges.Admin,$A74,AI$7))","v":6.9181249380645588E-10},{"$f":"IF($A74=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A74,AI$7)*INDEX(InputPriceChanges.Admin,$A74,AJ$7))","v":1.3348625409210677E-9},null,null,null,0,-1.1316539915242063E-9,-1.3967863264124727E-9,-2.0241571047869125E-9,-1.6300709553888332E-9,null,null,null,0,-1.1316539915242063E-9,-1.3967863264124727E-9,-2.0241571047869125E-9,-1.6300709553888332E-9,null,null,null,0.49583895974202841,-7.648314187078775E-3,-2.1303106963112731E-2,-1.8692020753766095E-2,-2.2503215909924677E-2,null,null,"£",16.552745926422087,-0.37144453832383317,-1.0198623570025316,-1.2725774591999433,-1.5521419450443883]
[67,"SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre","BTW","TI",0,"£",2.8102931331540342,-6.3063124727890524E-2,-0.17315024367941234,-0.21605571206217133,-0.26351963313268073,null,null,null,9.023038196332784E-3,-1.7619635170543167E-4,-4.8142376547634239E-4,-4.5171715789103643E-4,-5.2950729853377748E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!73:73,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A75=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A75,X$7)*INDEX(InputPriceChanges.Admin,$A75,Y$7))","v":-4.5385376460259138E-12},{"$f":"IF($A75=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A75,Y$7)*INDEX(InputPriceChanges.Admin,$A75,Z$7))","v":-8.0785970149880319E-12},{"$f":"IF($A75=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A75,Z$7)*INDEX(InputPriceChanges.Admin,$A75,AA$7))","v":-1.0892490369435803E-11},{"$f":"IF($A75=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A75,AA$7)*INDEX(InputPriceChanges.Admin,$A75,AB$7))","v":-1.1890968671182354E-11},null,null,null,null,{"$f":"IF($A75=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A75,AF$7)*INDEX(InputPriceChanges.Admin,$A75,AG$7))","v":0},{"$f":"IF($A75=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A75,AG$7)*INDEX(InputPriceChanges.Admin,$A75,AH$7))","v":1.8669484386657384E-12},{"$f":"IF($A75=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A75,AH$7)*INDEX(InputPriceChanges.Admin,$A75,AI$7))","v":2.3276256915363318E-12},{"$f":"IF($A75=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A75,AI$7)*INDEX(InputPriceChanges.Admin,$A75,AJ$7))","v":5.5988293302136337E-12},null,null,null,0,-4.5385376460259138E-12,-6.2116485763222931E-12,-8.5648646778994702E-12,-6.2921393409687208E-12,null,null,null,0,-4.5385376460259138E-12,-6.2116485763222931E-12,-8.5648646778994702E-12,-6.2921393409687208E-12,null,null,null,9.023038196332784E-3,-1.7619635624396932E-4,-4.8142377168799099E-4,-4.5171716645590112E-4,-5.2950730482591681E-4,null,null,"£",2.8102931331540346,-6.3063126352296273E-2,-0.17315024591351158,-0.21605571615873465,-0.26351963626408664]
[68,"SE769","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff","BTW","TI",0,"£",2.8125215418175999,-6.3113130334721101E-2,-0.17328754234714266,-0.21622703241836205,-0.2637285897808555,null,null,null,6.2023702254618188E-2,-1.0269456879101145E-3,-2.9998735100241502E-3,-3.2143662756539131E-3,-3.9401959427707847E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!74:74,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A76=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A76,X$7)*INDEX(InputPriceChanges.Admin,$A76,Y$7))","v":-4.0937156405249667E-12},{"$f":"IF($A76=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A76,Y$7)*INDEX(InputPriceChanges.Admin,$A76,Z$7))","v":-7.2868138462352061E-12},{"$f":"IF($A76=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A76,Z$7)*INDEX(InputPriceChanges.Admin,$A76,AA$7))","v":-9.8249175601275082E-12},{"$f":"IF($A76=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A76,AA$7)*INDEX(InputPriceChanges.Admin,$A76,AB$7))","v":-1.0725535024690663E-11},null,null,null,null,{"$f":"IF($A76=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A76,AF$7)*INDEX(InputPriceChanges.Admin,$A76,AG$7))","v":0},{"$f":"IF($A76=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A76,AG$7)*INDEX(InputPriceChanges.Admin,$A76,AH$7))","v":1.8013537554931123E-12},{"$f":"IF($A76=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A76,AH$7)*INDEX(InputPriceChanges.Admin,$A76,AI$7))","v":1.5760950735706453E-12},{"$f":"IF($A76=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A76,AI$7)*INDEX(InputPriceChanges.Admin,$A76,AJ$7))","v":2.7707958192212341E-12},null,null,null,0,-4.0937156405249667E-12,-5.4854600907420936E-12,-8.2488224865568637E-12,-7.9547392054694293E-12,null,null,null,0,-4.0937156405249667E-12,-5.4854600907420936E-12,-8.2488224865568637E-12,-7.9547392054694293E-12,null,null,null,6.2023702254618188E-2,-1.0269456920038301E-3,-2.9998735155096104E-3,-3.2143662839027357E-3,-3.940195950725524E-3,null,null,"£",2.8125215418175995,-6.3113130586309102E-2,-0.17328754266401,-0.21622703297325166,-0.26372859031328899]
[69,"SH439","SH439: RBS rental 2Mbit local end fibre","BTW","TI","TI","£",16.630196915269497,-0.37318248760049821,-1.0246342683418912,-1.2785317637773053,-1.5594043690088804,null,null,null,0.57059195012227104,-9.922035550552372E-3,-1.6416712741573899E-2,-1.3078128508133677E-2,-7.8839209276369039E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!75:75,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A77=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A77,X$7)*INDEX(InputPriceChanges.Admin,$A77,Y$7))","v":-2.3778158351875923E-9},{"$f":"IF($A77=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A77,Y$7)*INDEX(InputPriceChanges.Admin,$A77,Z$7))","v":-4.2325121963729087E-9},{"$f":"IF($A77=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A77,Z$7)*INDEX(InputPriceChanges.Admin,$A77,AA$7))","v":-5.7067580409550323E-9},{"$f":"IF($A77=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A77,AA$7)*INDEX(InputPriceChanges.Admin,$A77,AB$7))","v":-6.229877562446389E-9},null,null,null,null,{"$f":"IF($A77=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A77,AF$7)*INDEX(InputPriceChanges.Admin,$A77,AG$7))","v":0},{"$f":"IF($A77=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A77,AG$7)*INDEX(InputPriceChanges.Admin,$A77,AH$7))","v":1.433508348253432E-9},{"$f":"IF($A77=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A77,AH$7)*INDEX(InputPriceChanges.Admin,$A77,AI$7))","v":3.8517953797264671E-9},{"$f":"IF($A77=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A77,AI$7)*INDEX(InputPriceChanges.Admin,$A77,AJ$7))","v":5.5209317514244787E-9},null,null,null,0,-2.3778158351875923E-9,-2.7990038481194768E-9,-1.8549626612285653E-9,-7.0894581102191037E-10,null,null,null,0,-2.3778158351875923E-9,-2.7990038481194768E-9,-1.8549626612285653E-9,-7.0894581102191037E-10,null,null,null,0.57059195012227104,-9.9220379283682068E-3,-1.6416715540577748E-2,-1.3078130363096338E-2,-7.8839216365827157E-3,null,null,"£",16.630196915269497,-0.37318257703368196,-1.0246344430391834,-1.2785319451204293,-1.5594045092351976]
[70,"SH441","SH441: RBS rental 2Mb le fibre   256k","BTW","TI","TI","£",16.59120411312221,-0.37230748708318756,-1.0222318096396674,-1.2755339919314279,-1.55574803551276,null,null,null,4.5599385929557687E-2,-7.16436063499747E-4,-1.4752286252495649E-3,-1.982299974505974E-3,-1.9428331980803303E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!76:76,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A78=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A78,X$7)*INDEX(InputPriceChanges.Admin,$A78,Y$7))","v":-3.20583430392037E-10},{"$f":"IF($A78=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A78,Y$7)*INDEX(InputPriceChanges.Admin,$A78,Z$7))","v":-5.7063850761194269E-10},{"$f":"IF($A78=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A78,Z$7)*INDEX(InputPriceChanges.Admin,$A78,AA$7))","v":-7.6940023861627519E-10},{"$f":"IF($A78=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A78,AA$7)*INDEX(InputPriceChanges.Admin,$A78,AB$7))","v":-8.3992859917151222E-10},null,null,null,null,{"$f":"IF($A78=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A78,AF$7)*INDEX(InputPriceChanges.Admin,$A78,AG$7))","v":0},{"$f":"IF($A78=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A78,AG$7)*INDEX(InputPriceChanges.Admin,$A78,AH$7))","v":1.4825385593658529E-10},{"$f":"IF($A78=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A78,AH$7)*INDEX(InputPriceChanges.Admin,$A78,AI$7))","v":3.0385702373966585E-10},{"$f":"IF($A78=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A78,AI$7)*INDEX(InputPriceChanges.Admin,$A78,AJ$7))","v":2.3998308354652028E-10},null,null,null,0,-3.20583430392037E-10,-4.2238465167535742E-10,-4.6554321487660934E-10,-5.9994551562499199E-10,null,null,null,0,-3.20583430392037E-10,-4.2238465167535742E-10,-4.6554321487660934E-10,-5.9994551562499199E-10,null,null,null,4.5599385929557687E-2,-7.1643638408317735E-4,-1.4752290476342167E-3,-1.9823004400491891E-3,-1.9428337980258459E-3,null,null,"£",16.59120411312221,-0.37230765367950708,-1.0222321023231333,-1.2755342914906285,-1.5557485159266515]
[71,"SO439","SO439: PC rental 2Mbit local end fibre","BTW","TI","TI","£",{"$f":"IF($A79=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,H$7)*INDEX(UF_Cost,,$A79)))","v":16.542882290806197},-0.37122314286590885,-1.0192545631701289,-1.2718190037668622,-1.5512169249539385,null,null,null,0.79168540319954228,-9.6924144413749608E-3,-2.4428533840684274E-2,-3.0367209659393379E-2,-3.0989538783609511E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!77:77,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A79=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A79,X$7)*INDEX(InputPriceChanges.Admin,$A79,Y$7))","v":-1.4325613680664322E-9},{"$f":"IF($A79=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A79,Y$7)*INDEX(InputPriceChanges.Admin,$A79,Z$7))","v":-2.5499592421410392E-9},{"$f":"IF($A79=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A79,Z$7)*INDEX(InputPriceChanges.Admin,$A79,AA$7))","v":-3.4381473095331301E-9},{"$f":"IF($A79=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A79,AA$7)*INDEX(InputPriceChanges.Admin,$A79,AB$7))","v":-3.7533108375742926E-9},null,null,null,null,{"$f":"IF($A79=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A79,AF$7)*INDEX(InputPriceChanges.Admin,$A79,AG$7))","v":0},{"$f":"IF($A79=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A79,AG$7)*INDEX(InputPriceChanges.Admin,$A79,AH$7))","v":1.1607638073817956E-9},{"$f":"IF($A79=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A79,AH$7)*INDEX(InputPriceChanges.Admin,$A79,AI$7))","v":1.6270630152198762E-9},{"$f":"IF($A79=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A79,AI$7)*INDEX(InputPriceChanges.Admin,$A79,AJ$7))","v":1.5386082704976563E-9},null,null,null,0,-1.4325613680664322E-9,-1.3891954347592437E-9,-1.8110842943132539E-9,-2.2147025670766365E-9,null,null,null,0,-1.4325613680664322E-9,-1.3891954347592437E-9,-1.8110842943132539E-9,-2.2147025670766365E-9,null,null,null,0.79168540319954228,-9.6924158739363289E-3,-2.442853522987971E-2,-3.0367211470477672E-2,-3.0989540998312078E-2,null,null,"£",16.542882290806194,-0.37122319773355167,-1.0192546211328293,-1.2718190796174735,-1.551217035813417]
[72,"ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre","BTW","TI","TI","£",16.48405191930064,-0.36990298625581197,-1.0156298547574143,-1.2672961169346795,-1.5457004335483586,null,null,null,2.9584078693750081E-2,-6.4447436690768438E-4,-1.389393831869415E-3,-1.2037601474157067E-3,-1.429905603379953E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!78:78,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A80=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A80,X$7)*INDEX(InputPriceChanges.Admin,$A80,Y$7))","v":-2.8171231813993937E-10},{"$f":"IF($A80=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A80,Y$7)*INDEX(InputPriceChanges.Admin,$A80,Z$7))","v":-5.0144792778941476E-10},{"$f":"IF($A80=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A80,Z$7)*INDEX(InputPriceChanges.Admin,$A80,AA$7))","v":-6.7610956915953539E-10},{"$f":"IF($A80=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A80,AA$7)*INDEX(InputPriceChanges.Admin,$A80,AB$7))","v":-7.3808628496584166E-10},null,null,null,null,{"$f":"IF($A80=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A80,AF$7)*INDEX(InputPriceChanges.Admin,$A80,AG$7))","v":0},{"$f":"IF($A80=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A80,AG$7)*INDEX(InputPriceChanges.Admin,$A80,AH$7))","v":1.6676138402427922E-11},{"$f":"IF($A80=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A80,AH$7)*INDEX(InputPriceChanges.Admin,$A80,AI$7))","v":1.5838479868820366E-10},{"$f":"IF($A80=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A80,AI$7)*INDEX(InputPriceChanges.Admin,$A80,AJ$7))","v":3.132220977555934E-10},null,null,null,0,-2.8171231813993937E-10,-4.8477178938698687E-10,-5.1772477047133175E-10,-4.2486418721024826E-10,null,null,null,0,-2.8171231813993937E-10,-4.8477178938698687E-10,-5.1772477047133175E-10,-4.2486418721024826E-10,null,null,null,2.9584078693750081E-2,-6.4447464862000257E-4,-1.3893943166412043E-3,-1.2037606651404771E-3,-1.4299060282441402E-3,null,null,"£",16.48405191930064,-0.3699031479476233,-1.0156302091196483,-1.2672966619856121,-1.5457008928183669]
[73,"SY439","SY439: PPC rental 2Mbit CLZ local end fibre  ext","BTW","TI","TI","£",16.490775661448119,-0.37005386738087404,-1.0160441238518152,-1.2678130391305378,-1.5463309151316067,null,null,null,4.2739638005044933E-2,-1.0936051685122242E-3,-2.7907331456370837E-3,-2.8228574838416566E-3,-3.1213576266820209E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!79:79,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A81=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A81,X$7)*INDEX(InputPriceChanges.Admin,$A81,Y$7))","v":-1.5510703806174279E-11},{"$f":"IF($A81=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A81,Y$7)*INDEX(InputPriceChanges.Admin,$A81,Z$7))","v":-2.7609052794444485E-11},{"$f":"IF($A81=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A81,Z$7)*INDEX(InputPriceChanges.Admin,$A81,AA$7))","v":-3.7225689207739008E-11},{"$f":"IF($A81=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A81,AA$7)*INDEX(InputPriceChanges.Admin,$A81,AB$7))","v":-4.0638044120505601E-11},null,null,null,null,{"$f":"IF($A81=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A81,AF$7)*INDEX(InputPriceChanges.Admin,$A81,AG$7))","v":0},{"$f":"IF($A81=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A81,AG$7)*INDEX(InputPriceChanges.Admin,$A81,AH$7))","v":-6.8741219558246368E-12},{"$f":"IF($A81=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A81,AH$7)*INDEX(InputPriceChanges.Admin,$A81,AI$7))","v":-3.0412734503563674E-12},{"$f":"IF($A81=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A81,AI$7)*INDEX(InputPriceChanges.Admin,$A81,AJ$7))","v":7.9422817702394869E-12},null,null,null,0,-1.5510703806174279E-11,-3.4483174750269124E-11,-4.0266962658095374E-11,-3.2695762350266112E-11,null,null,null,0,-1.5510703806174279E-11,-3.4483174750269124E-11,-4.0266962658095374E-11,-3.2695762350266112E-11,null,null,null,4.2739638005044933E-2,-1.0936051840229281E-3,-2.7907331801202582E-3,-2.8228575241086191E-3,-3.1213576593777832E-3,null,null,"£",16.490775661448119,-0.37005387262938244,-1.0160441364063755,-1.2678130572153969,-1.5463309313291957]
[74,"SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ","BTW","TI",0,"£",2.7909748513225479,-6.2629621474334804E-2,-0.17195998876716573,-0.21457051997040005,-0.26170816852746576,null,null,null,1.2938680313246201E-3,-2.4765546686302982E-5,-6.7981294932792312E-5,-6.5337256796932082E-5,-5.3965239669447295E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!80:80,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A82=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A82,X$7)*INDEX(InputPriceChanges.Admin,$A82,Y$7))","v":-7.2975538130634529E-13},{"$f":"IF($A82=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A82,Y$7)*INDEX(InputPriceChanges.Admin,$A82,Z$7))","v":-1.2989645795222125E-12},{"$f":"IF($A82=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A82,Z$7)*INDEX(InputPriceChanges.Admin,$A82,AA$7))","v":-1.751412918122327E-12},{"$f":"IF($A82=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A82,AA$7)*INDEX(InputPriceChanges.Admin,$A82,AB$7))","v":-1.9119591050987196E-12},null,null,null,null,{"$f":"IF($A82=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A82,AF$7)*INDEX(InputPriceChanges.Admin,$A82,AG$7))","v":0},{"$f":"IF($A82=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A82,AG$7)*INDEX(InputPriceChanges.Admin,$A82,AH$7))","v":2.202400549372227E-13},{"$f":"IF($A82=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A82,AH$7)*INDEX(InputPriceChanges.Admin,$A82,AI$7))","v":2.4939452385600295E-13},{"$f":"IF($A82=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A82,AI$7)*INDEX(InputPriceChanges.Admin,$A82,AJ$7))","v":6.3547083268857674E-13},null,null,null,0,-7.2975538130634529E-13,-1.0787245245849899E-12,-1.5020183942663241E-12,-1.2764882724101429E-12,null,null,null,0,-7.2975538130634529E-13,-1.0787245245849899E-12,-1.5020183942663241E-12,-1.2764882724101429E-12,null,null,null,1.2938680313246201E-3,-2.4765547416058363E-5,-6.7981296011516837E-5,-6.5337258298950481E-5,-5.3965240945935569E-5,null,null,"£",2.7909748513225479,-6.2629623319814073E-2,-0.17195999149582009,-0.21457052490309672,-0.2617081747178841]
[75,"SY765","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff","BTW","TI",0,"£",2.8021920245805734,-6.2881335428270735E-2,-0.17265111107754247,-0.21543289775120736,-0.26275999666128863,null,null,null,5.7198343605738668E-3,-1.6535806347272688E-4,-2.6918788648105387E-4,-3.694064484970859E-4,-3.9518554725319479E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!81:81,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A83=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A83,X$7)*INDEX(InputPriceChanges.Admin,$A83,Y$7))","v":-5.6208876831181024E-13},{"$f":"IF($A83=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A83,Y$7)*INDEX(InputPriceChanges.Admin,$A83,Z$7))","v":-1.0005180085674151E-12},{"$f":"IF($A83=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A83,Z$7)*INDEX(InputPriceChanges.Admin,$A83,AA$7))","v":-1.3490130475931785E-12},{"$f":"IF($A83=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A83,AA$7)*INDEX(InputPriceChanges.Admin,$A83,AB$7))","v":-1.4726725803909458E-12},null,null,null,null,{"$f":"IF($A83=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A83,AF$7)*INDEX(InputPriceChanges.Admin,$A83,AG$7))","v":0},{"$f":"IF($A83=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A83,AG$7)*INDEX(InputPriceChanges.Admin,$A83,AH$7))","v":-4.4732703727351254E-13},{"$f":"IF($A83=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A83,AH$7)*INDEX(InputPriceChanges.Admin,$A83,AI$7))","v":1.5474831213074177E-13},{"$f":"IF($A83=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A83,AI$7)*INDEX(InputPriceChanges.Admin,$A83,AJ$7))","v":-1.5305044343985211E-14},null,null,null,0,-5.6208876831181024E-13,-1.4478450458409275E-12,-1.1942647354624368E-12,-1.487977624734931E-12,null,null,null,0,-5.6208876831181024E-13,-1.4478450458409275E-12,-1.1942647354624368E-12,-1.487977624734931E-12,null,null,null,5.7198343605738668E-3,-1.6535806403481564E-4,-2.6918788792889891E-4,-3.6940644969135064E-4,-3.9518554874117239E-4,null,null,"£",2.8021920245805738,-6.2881335642018352E-2,-0.17265111200615801,-0.21543289844768659,-0.26275999765064922]
[76,"SZ439","SZ439: PC rental 2Mbit CLZ local end fibre  int","BTW","TI","TI","£",16.488284024731513,-0.36999795492278131,-1.0158906069465676,-1.2676214817664126,-1.5460972757344515,null,null,null,8.2845712847943981E-2,-1.7305814408770466E-3,-3.5859454690647446E-3,-3.4370658491987499E-3,-3.8713596994201295E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!82:82,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A84=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A84,X$7)*INDEX(InputPriceChanges.Admin,$A84,Y$7))","v":-2.4018280465405304E-11},{"$f":"IF($A84=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A84,Y$7)*INDEX(InputPriceChanges.Admin,$A84,Z$7))","v":-4.275253925569018E-11},{"$f":"IF($A84=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A84,Z$7)*INDEX(InputPriceChanges.Admin,$A84,AA$7))","v":-5.7643873219184536E-11},{"$f":"IF($A84=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A84,AA$7)*INDEX(InputPriceChanges.Admin,$A84,AB$7))","v":-6.2927895027272225E-11},null,null,null,null,{"$f":"IF($A84=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A84,AF$7)*INDEX(InputPriceChanges.Admin,$A84,AG$7))","v":0},{"$f":"IF($A84=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A84,AG$7)*INDEX(InputPriceChanges.Admin,$A84,AH$7))","v":5.8862353442960928E-12},{"$f":"IF($A84=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A84,AH$7)*INDEX(InputPriceChanges.Admin,$A84,AI$7))","v":2.3534034442448661E-11},{"$f":"IF($A84=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A84,AI$7)*INDEX(InputPriceChanges.Admin,$A84,AJ$7))","v":3.8135623618665548E-11},null,null,null,0,-2.4018280465405304E-11,-3.686630391139409E-11,-3.4109838776735878E-11,-2.4792271408606677E-11,null,null,null,0,-2.4018280465405304E-11,-3.686630391139409E-11,-3.4109838776735878E-11,-2.4792271408606677E-11,null,null,null,8.2845712847943981E-2,-1.730581464895327E-3,-3.5859455059310485E-3,-3.4370658833085886E-3,-3.871359724212401E-3,null,null,"£",16.488284024731509,-0.36999796005788471,-1.0158906173907121,-1.2676214943464346,-1.546097285635692]
[77,"SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!83:83,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":2.8448022964583318E-3},{"$f":"IF($A85=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A85,X$7)*INDEX(InputPriceChanges.Admin,$A85,Y$7))","v":-1.810415725840927E-3},{"$f":"IF($A85=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A85,Y$7)*INDEX(InputPriceChanges.Admin,$A85,Z$7))","v":-3.2341763938845604E-3},{"$f":"IF($A85=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A85,Z$7)*INDEX(InputPriceChanges.Admin,$A85,AA$7))","v":-4.3887154812503734E-3},{"$f":"IF($A85=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A85,AA$7)*INDEX(InputPriceChanges.Admin,$A85,AB$7))","v":-4.8325345695365719E-3},null,null,null,null,{"$f":"IF($A85=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A85,AF$7)*INDEX(InputPriceChanges.Admin,$A85,AG$7))","v":0},{"$f":"IF($A85=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A85,AG$7)*INDEX(InputPriceChanges.Admin,$A85,AH$7))","v":1.2269621342674399E-4},{"$f":"IF($A85=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A85,AH$7)*INDEX(InputPriceChanges.Admin,$A85,AI$7))","v":6.4227270482476403E-4},{"$f":"IF($A85=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A85,AI$7)*INDEX(InputPriceChanges.Admin,$A85,AJ$7))","v":1.2871897810708618E-3},null,null,null,2.8448022964583318E-3,-1.810415725840927E-3,-3.1114801804578165E-3,-3.7464427764256096E-3,-3.54534478846571E-3,null,null,null,2.8448022964583318E-3,-1.810415725840927E-3,-3.1114801804578165E-3,-3.7464427764256096E-3,-3.54534478846571E-3,null,null,null,2.8448022964583318E-3,-1.810415725840927E-3,-3.1114801804578165E-3,-3.7464427764256096E-3,-3.54534478846571E-3,null,null,"£",0.25507951021853464,-0.17356713029683291,-0.37251093382081679,-0.61921312809346896,-0.56110180096931173]
[78,"SPO371","SPO371: Prot Path PC rental 2Mbit link per km dist","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!84:84,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":7.1296214736330692E-4},{"$f":"IF($A86=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A86,X$7)*INDEX(InputPriceChanges.Admin,$A86,Y$7))","v":-2.9541481097390102E-4},{"$f":"IF($A86=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A86,Y$7)*INDEX(InputPriceChanges.Admin,$A86,Z$7))","v":-5.2756642560331348E-4},{"$f":"IF($A86=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A86,Z$7)*INDEX(InputPriceChanges.Admin,$A86,AA$7))","v":-7.1548649606345473E-4},{"$f":"IF($A86=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A86,AA$7)*INDEX(InputPriceChanges.Admin,$A86,AB$7))","v":-7.8723317083485291E-4},null,null,null,null,{"$f":"IF($A86=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A86,AF$7)*INDEX(InputPriceChanges.Admin,$A86,AG$7))","v":0},{"$f":"IF($A86=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A86,AG$7)*INDEX(InputPriceChanges.Admin,$A86,AH$7))","v":5.1494652493043874E-5},{"$f":"IF($A86=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A86,AH$7)*INDEX(InputPriceChanges.Admin,$A86,AI$7))","v":1.8085853288228663E-4},{"$f":"IF($A86=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A86,AI$7)*INDEX(InputPriceChanges.Admin,$A86,AJ$7))","v":1.2976705093359453E-4},null,null,null,7.1296214736330692E-4,-2.9541481097390102E-4,-4.760717731102696E-4,-5.3462796318116805E-4,-6.5746611990125841E-4,null,null,null,7.1296214736330692E-4,-2.9541481097390102E-4,-4.760717731102696E-4,-5.3462796318116805E-4,-6.5746611990125841E-4,null,null,null,7.1296214736330692E-4,-2.9541481097390102E-4,-4.760717731102696E-4,-5.3462796318116805E-4,-6.5746611990125841E-4,null,null,"£",0.28583427441679776,-0.14219575677064214,-0.33700998424578715,-0.36246327202371637,-0.47725439028354882]
[79,"SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!85:85,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":1.9070021814832458E-3},{"$f":"IF($A87=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A87,X$7)*INDEX(InputPriceChanges.Admin,$A87,Y$7))","v":-3.6584867214009414E-3},{"$f":"IF($A87=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A87,Y$7)*INDEX(InputPriceChanges.Admin,$A87,Z$7))","v":-6.5461453246904496E-3},{"$f":"IF($A87=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A87,Z$7)*INDEX(InputPriceChanges.Admin,$A87,AA$7))","v":-8.9083838787843393E-3},{"$f":"IF($A87=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A87,AA$7)*INDEX(InputPriceChanges.Admin,$A87,AB$7))","v":-9.8469843827795524E-3},null,null,null,null,{"$f":"IF($A87=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A87,AF$7)*INDEX(InputPriceChanges.Admin,$A87,AG$7))","v":0},{"$f":"IF($A87=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A87,AG$7)*INDEX(InputPriceChanges.Admin,$A87,AH$7))","v":1.0524911808576514E-3},{"$f":"IF($A87=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A87,AH$7)*INDEX(InputPriceChanges.Admin,$A87,AI$7))","v":2.8519242577628094E-3},{"$f":"IF($A87=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A87,AI$7)*INDEX(InputPriceChanges.Admin,$A87,AJ$7))","v":3.5379193518766E-3},null,null,null,1.9070021814832458E-3,-3.6584867214009414E-3,-5.4936541438327987E-3,-6.0564596210215295E-3,-6.3090650309029529E-3,null,null,null,1.9070021814832458E-3,-3.6584867214009414E-3,-5.4936541438327987E-3,-6.0564596210215295E-3,-6.3090650309029529E-3,null,null,null,1.9070021814832458E-3,-3.6584867214009414E-3,-5.4936541438327987E-3,-6.0564596210215295E-3,-6.3090650309029529E-3,null,null,"£",3.5889080500663315,-9.5286748873453284,-23.101993876504618,-29.985598498907923,-54.833863523100987]
[80,"SPO373","SPO373: Prot Path PC rental 34Mbit link per km dist","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!86:86,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":9.5976232999040454E-4},{"$f":"IF($A88=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A88,X$7)*INDEX(InputPriceChanges.Admin,$A88,Y$7))","v":-1.8065358441388534E-3},{"$f":"IF($A88=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A88,Y$7)*INDEX(InputPriceChanges.Admin,$A88,Z$7))","v":-3.2330795438379801E-3},{"$f":"IF($A88=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A88,Z$7)*INDEX(InputPriceChanges.Admin,$A88,AA$7))","v":-4.401305308397243E-3},{"$f":"IF($A88=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A88,AA$7)*INDEX(InputPriceChanges.Admin,$A88,AB$7))","v":-4.8673195754668904E-3},null,null,null,null,{"$f":"IF($A88=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A88,AF$7)*INDEX(InputPriceChanges.Admin,$A88,AG$7))","v":0},{"$f":"IF($A88=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A88,AG$7)*INDEX(InputPriceChanges.Admin,$A88,AH$7))","v":6.5588770054418632E-4},{"$f":"IF($A88=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A88,AH$7)*INDEX(InputPriceChanges.Admin,$A88,AI$7))","v":1.5037531780944095E-3},{"$f":"IF($A88=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A88,AI$7)*INDEX(InputPriceChanges.Admin,$A88,AJ$7))","v":1.7417722454795225E-3},null,null,null,9.5976232999040454E-4,-1.8065358441388534E-3,-2.5771918432937937E-3,-2.8975521303028335E-3,-3.1255473299873679E-3,null,null,null,9.5976232999040454E-4,-1.8065358441388534E-3,-2.5771918432937937E-3,-2.8975521303028335E-3,-3.1255473299873679E-3,null,null,null,9.5976232999040454E-4,-1.8065358441388534E-3,-2.5771918432937937E-3,-2.8975521303028335E-3,-3.1255473299873679E-3,null,null,"£",4.460276652060621,-12.919917268601878,-29.195136716071211,-35.210937796533955,-40.844478862486618]
[81,"SPE375","SPE375: Prot Path PPC rental 140Mbit link per km dist","BTW","TI",0,"£",{"$f":"IF($A89=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,H$7)*INDEX(UF_Cost,,$A89)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!87:87,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":1.9013439849489765E-3},{"$f":"IF($A89=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A89,X$7)*INDEX(InputPriceChanges.Admin,$A89,Y$7))","v":-5.0807175245380374E-3},{"$f":"IF($A89=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A89,Y$7)*INDEX(InputPriceChanges.Admin,$A89,Z$7))","v":-9.0933500091552721E-3},{"$f":"IF($A89=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A89,Z$7)*INDEX(InputPriceChanges.Admin,$A89,AA$7))","v":-1.2380566191274048E-2},{"$f":"IF($A89=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A89,AA$7)*INDEX(InputPriceChanges.Admin,$A89,AB$7))","v":-1.3693613607173328E-2},null,null,null,null,{"$f":"IF($A89=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A89,AF$7)*INDEX(InputPriceChanges.Admin,$A89,AG$7))","v":0},{"$f":"IF($A89=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A89,AG$7)*INDEX(InputPriceChanges.Admin,$A89,AH$7))","v":1.3906734267461547E-3},{"$f":"IF($A89=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A89,AH$7)*INDEX(InputPriceChanges.Admin,$A89,AI$7))","v":2.8176668816926919E-3},{"$f":"IF($A89=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A89,AI$7)*INDEX(InputPriceChanges.Admin,$A89,AJ$7))","v":3.652846972722485E-3},null,null,null,1.9013439849489765E-3,-5.0807175245380374E-3,-7.7026765824091178E-3,-9.5628993095813568E-3,-1.0040766634450842E-2,null,null,null,1.9013439849489765E-3,-5.0807175245380374E-3,-7.7026765824091178E-3,-9.5628993095813568E-3,-1.0040766634450842E-2,null,null,null,1.9013439849489765E-3,-5.0807175245380374E-3,-7.7026765824091178E-3,-9.5628993095813568E-3,-1.0040766634450842E-2,null,null,"£",7.3354320406982119,-26.64088802054583,-48.972888221850376,-68.426893522829559,-95.364078656006967]
[82,"SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!88:88,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":2.8850023113075971E-3},{"$f":"IF($A90=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A90,X$7)*INDEX(InputPriceChanges.Admin,$A90,Y$7))","v":-6.2194042293697927E-3},{"$f":"IF($A90=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A90,Y$7)*INDEX(InputPriceChanges.Admin,$A90,Z$7))","v":-1.1113914226353766E-2},{"$f":"IF($A90=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A90,Z$7)*INDEX(InputPriceChanges.Admin,$A90,AA$7))","v":-1.5089560028856558E-2},{"$f":"IF($A90=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A90,AA$7)*INDEX(InputPriceChanges.Admin,$A90,AB$7))","v":-1.6627667603977058E-2},null,null,null,null,{"$f":"IF($A90=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A90,AF$7)*INDEX(InputPriceChanges.Admin,$A90,AG$7))","v":0},{"$f":"IF($A90=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A90,AG$7)*INDEX(InputPriceChanges.Admin,$A90,AH$7))","v":3.7600684658462068E-3},{"$f":"IF($A90=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A90,AH$7)*INDEX(InputPriceChanges.Admin,$A90,AI$7))","v":4.0559626655239812E-3},{"$f":"IF($A90=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A90,AI$7)*INDEX(InputPriceChanges.Admin,$A90,AJ$7))","v":4.7989236071581893E-3},null,null,null,2.8850023113075971E-3,-6.2194042293697927E-3,-7.3538457605075592E-3,-1.1033597363332577E-2,-1.182874399681887E-2,null,null,null,2.8850023113075971E-3,-6.2194042293697927E-3,-7.3538457605075592E-3,-1.1033597363332577E-2,-1.182874399681887E-2,null,null,null,2.8850023113075971E-3,-6.2194042293697927E-3,-7.3538457605075592E-3,-1.1033597363332577E-2,-1.182874399681887E-2,null,null,"£",4.9892818056647696,-25.891234892331852,-28.07281977068396,-45.313208840972976,-67.770352300816654]
[83,"SPE383","SPE383: Prot Path PPC rental 2Mbit link","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!89:89,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":2.7721567570239631E-5},{"$f":"IF($A91=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A91,X$7)*INDEX(InputPriceChanges.Admin,$A91,Y$7))","v":-4.8172669941596576E-7},{"$f":"IF($A91=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A91,Y$7)*INDEX(InputPriceChanges.Admin,$A91,Z$7))","v":-8.5750481352983884E-7},{"$f":"IF($A91=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A91,Z$7)*INDEX(InputPriceChanges.Admin,$A91,AA$7))","v":-1.1562613607401692E-6},{"$f":"IF($A91=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A91,AA$7)*INDEX(InputPriceChanges.Admin,$A91,AB$7))","v":-1.2623625261952254E-6},null,null,null,null,{"$f":"IF($A91=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A91,AF$7)*INDEX(InputPriceChanges.Admin,$A91,AG$7))","v":0},{"$f":"IF($A91=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A91,AG$7)*INDEX(InputPriceChanges.Admin,$A91,AH$7))","v":6.3059226246743085E-9},{"$f":"IF($A91=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A91,AH$7)*INDEX(InputPriceChanges.Admin,$A91,AI$7))","v":2.3710957144346067E-7},{"$f":"IF($A91=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A91,AI$7)*INDEX(InputPriceChanges.Admin,$A91,AJ$7))","v":-1.1380190531801987E-7},null,null,null,2.7721567570239631E-5,-4.8172669941596576E-7,-8.511988909051645E-7,-9.191517892967086E-7,-1.3761644315132453E-6,null,null,null,2.7721567570239631E-5,-4.8172669941596576E-7,-8.511988909051645E-7,-9.191517892967086E-7,-1.3761644315132453E-6,null,null,null,2.7721567570239631E-5,-4.8172669941596576E-7,-8.511988909051645E-7,-9.191517892967086E-7,-1.3761644315132453E-6,null,null,"£",7.3116968851188568E-2,-1.2740037150065662E-3,-3.3348781020638308E-3,-3.252366510420596E-3,-6.7822220349891115E-3]
[84,"SPO383","SPO383: Prot Path PC rental 2Mbit link","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!90:90,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":5.6456183669680067E-6},{"$f":"IF($A92=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A92,X$7)*INDEX(InputPriceChanges.Admin,$A92,Y$7))","v":-1.1050629489237337E-7},{"$f":"IF($A92=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A92,Y$7)*INDEX(InputPriceChanges.Admin,$A92,Z$7))","v":-1.967082091867519E-7},{"$f":"IF($A92=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A92,Z$7)*INDEX(InputPriceChanges.Admin,$A92,AA$7))","v":-2.6524136257905197E-7},{"$f":"IF($A92=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A92,AA$7)*INDEX(InputPriceChanges.Admin,$A92,AB$7))","v":-2.8957989980167871E-7},null,null,null,null,{"$f":"IF($A92=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A92,AF$7)*INDEX(InputPriceChanges.Admin,$A92,AG$7))","v":0},{"$f":"IF($A92=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A92,AG$7)*INDEX(InputPriceChanges.Admin,$A92,AH$7))","v":3.4020466097623359E-8},{"$f":"IF($A92=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A92,AH$7)*INDEX(InputPriceChanges.Admin,$A92,AI$7))","v":6.0442248201430211E-8},{"$f":"IF($A92=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A92,AI$7)*INDEX(InputPriceChanges.Admin,$A92,AJ$7))","v":7.7177159400334675E-8},null,null,null,5.6456183669680067E-6,-1.1050629489237337E-7,-1.6268774308912854E-7,-2.0479911437762176E-7,-2.1240274040134402E-7,null,null,null,5.6456183669680067E-6,-1.1050629489237337E-7,-1.6268774308912854E-7,-2.0479911437762176E-7,-2.1240274040134402E-7,null,null,null,5.6456183669680067E-6,-1.1050629489237337E-7,-1.6268774308912854E-7,-2.0479911437762176E-7,-2.1240274040134402E-7,null,null,"£",6.4669168006506378E-2,-1.7592745014289668E-3,-2.9285464538535101E-3,-4.0432474781664429E-3,-4.5396823612567968E-3]
[85,"SPE385","SPE385: Prot Path PPC rental 34Mbit link","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!91:91,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":1.3650704377073455E-4},{"$f":"IF($A93=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A93,X$7)*INDEX(InputPriceChanges.Admin,$A93,Y$7))","v":-1.3113964360942437E-12},{"$f":"IF($A93=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A93,Y$7)*INDEX(InputPriceChanges.Admin,$A93,Z$7))","v":-2.3342856564163928E-12},{"$f":"IF($A93=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A93,Z$7)*INDEX(InputPriceChanges.Admin,$A93,AA$7))","v":-3.1473514472582965E-12},{"$f":"IF($A93=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A93,AA$7)*INDEX(InputPriceChanges.Admin,$A93,AB$7))","v":-3.4358586638527048E-12},null,null,null,null,{"$f":"IF($A93=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A93,AF$7)*INDEX(InputPriceChanges.Admin,$A93,AG$7))","v":0},{"$f":"IF($A93=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A93,AG$7)*INDEX(InputPriceChanges.Admin,$A93,AH$7))","v":2.1787541755766601E-13},{"$f":"IF($A93=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A93,AH$7)*INDEX(InputPriceChanges.Admin,$A93,AI$7))","v":6.9891253951409719E-13},{"$f":"IF($A93=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A93,AI$7)*INDEX(InputPriceChanges.Admin,$A93,AJ$7))","v":1.2585930760357135E-12},null,null,null,1.3650704377073455E-4,-1.3113964360942437E-12,-2.116410238858727E-12,-2.4484389077441992E-12,-2.1772655878169915E-12,null,null,null,1.3650704377073455E-4,-1.3113964360942437E-12,-2.116410238858727E-12,-2.4484389077441992E-12,-2.1772655878169915E-12,null,null,null,1.3650704377073455E-4,-1.3113964360942437E-12,-2.116410238858727E-12,-2.4484389077441992E-12,-2.1772655878169915E-12,null,null,"£",5.9247848858825769,-6.7496256308061039E-8,-1.4688703440354984E-7,-2.79569346437138E-7,-4.0392315686192807E-7]
[86,"SPO385","SPO385: Prot Path PC rental 34Mbit link","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!92:92,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":1.0938062916019805E-4},{"$f":"IF($A94=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A94,X$7)*INDEX(InputPriceChanges.Admin,$A94,Y$7))","v":-7.3104759955822873E-13},{"$f":"IF($A94=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A94,Y$7)*INDEX(InputPriceChanges.Admin,$A94,Z$7))","v":-1.3012647272959474E-12},{"$f":"IF($A94=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A94,Z$7)*INDEX(InputPriceChanges.Admin,$A94,AA$7))","v":-1.7545142392482357E-12},{"$f":"IF($A94=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A94,AA$7)*INDEX(InputPriceChanges.Admin,$A94,AB$7))","v":-1.9153447114700552E-12},null,null,null,null,{"$f":"IF($A94=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A94,AF$7)*INDEX(InputPriceChanges.Admin,$A94,AG$7))","v":0},{"$f":"IF($A94=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A94,AG$7)*INDEX(InputPriceChanges.Admin,$A94,AH$7))","v":3.3018909430387261E-13},{"$f":"IF($A94=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A94,AH$7)*INDEX(InputPriceChanges.Admin,$A94,AI$7))","v":5.089888976278215E-13},{"$f":"IF($A94=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A94,AI$7)*INDEX(InputPriceChanges.Admin,$A94,AJ$7))","v":6.7849083909073885E-13},null,null,null,1.0938062916019805E-4,-7.3104759955822873E-13,-9.7107563299207472E-13,-1.2455253416204142E-12,-1.2368538723793163E-12,null,null,null,1.0938062916019805E-4,-7.3104759955822873E-13,-9.7107563299207472E-13,-1.2455253416204142E-12,-1.2368538723793163E-12,null,null,null,1.0938062916019805E-4,-7.3104759955822873E-13,-9.7107563299207472E-13,-1.2455253416204142E-12,-1.2368538723793163E-12,null,null,"£",6.5107517357260738,-7.6364761955073551E-8,-1.1289682980185038E-7,-1.8264433758736042E-7,-1.7292373118855554E-7]
[87,"SPE388","SPE388: Prot Path PPC rental 140Mbit link","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!93:93,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":5.7754044072190433E-5},{"$f":"IF($A95=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A95,X$7)*INDEX(InputPriceChanges.Admin,$A95,Y$7))","v":-6.0056512907082898E-13},{"$f":"IF($A95=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A95,Y$7)*INDEX(InputPriceChanges.Admin,$A95,Z$7))","v":-1.069005929833064E-12},{"$f":"IF($A95=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A95,Z$7)*INDEX(InputPriceChanges.Admin,$A95,AA$7))","v":-1.4413563100960495E-12},{"$f":"IF($A95=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A95,AA$7)*INDEX(InputPriceChanges.Admin,$A95,AB$7))","v":-1.5734806388288148E-12},null,null,null,null,{"$f":"IF($A95=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A95,AF$7)*INDEX(InputPriceChanges.Admin,$A95,AG$7))","v":0},{"$f":"IF($A95=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A95,AG$7)*INDEX(InputPriceChanges.Admin,$A95,AH$7))","v":1.5916667489602032E-13},{"$f":"IF($A95=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A95,AH$7)*INDEX(InputPriceChanges.Admin,$A95,AI$7))","v":3.8402540428023396E-13},{"$f":"IF($A95=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A95,AI$7)*INDEX(InputPriceChanges.Admin,$A95,AJ$7))","v":6.4415187264835067E-13},null,null,null,5.7754044072190433E-5,-6.0056512907082898E-13,-9.098392549370437E-13,-1.0573309058158156E-12,-9.2932876618046413E-13,null,null,null,5.7754044072190433E-5,-6.0056512907082898E-13,-9.098392549370437E-13,-1.0573309058158156E-12,-9.2932876618046413E-13,null,null,null,5.7754044072190433E-5,-6.0056512907082898E-13,-9.098392549370437E-13,-1.0573309058158156E-12,-9.2932876618046413E-13,null,null,"£",4.4494641041749183,-6.0834509165138464E-8,-1.2249893256822947E-7,-2.4072629248973185E-7,-3.1414229014475018E-7]
[88,"SPO388","SPO388: Prot Path PC rental 140Mbit link","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!94:94,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":1.5898310362644059E-4},{"$f":"IF($A96=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A96,X$7)*INDEX(InputPriceChanges.Admin,$A96,Y$7))","v":-3.1929721572505251E-12},{"$f":"IF($A96=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A96,Y$7)*INDEX(InputPriceChanges.Admin,$A96,Z$7))","v":-5.6834904406183876E-12},{"$f":"IF($A96=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A96,Z$7)*INDEX(InputPriceChanges.Admin,$A96,AA$7))","v":-7.6631331800717587E-12},{"$f":"IF($A96=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A96,AA$7)*INDEX(InputPriceChanges.Admin,$A96,AB$7))","v":-8.3655870574284725E-12},null,null,null,null,{"$f":"IF($A96=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A96,AF$7)*INDEX(InputPriceChanges.Admin,$A96,AG$7))","v":0},{"$f":"IF($A96=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A96,AG$7)*INDEX(InputPriceChanges.Admin,$A96,AH$7))","v":1.9366890501343637E-12},{"$f":"IF($A96=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A96,AH$7)*INDEX(InputPriceChanges.Admin,$A96,AI$7))","v":1.6859165982659102E-12},{"$f":"IF($A96=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A96,AI$7)*INDEX(InputPriceChanges.Admin,$A96,AJ$7))","v":-1.974635143839973E-13},null,null,null,1.5898310362644059E-4,-3.1929721572505251E-12,-3.7468013904840239E-12,-5.9772165818058481E-12,-8.5630505718124691E-12,null,null,null,1.5898310362644059E-4,-3.1929721572505251E-12,-3.7468013904840239E-12,-5.9772165818058481E-12,-8.5630505718124691E-12,null,null,null,1.5898310362644059E-4,-3.1929721572505251E-12,-3.7468013904840239E-12,-5.9772165818058481E-12,-8.5630505718124691E-12,null,null,"£",5.9544233567955285,-2.7428664965148091E-7,-3.0295468802568078E-7,-4.3200790880097653E-7,-8.0053504340164085E-7]
[89,"SPE434","SPE434: Prot Path PPC rental 34Mbit local end","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!95:95,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":4.4042040508269912E-4},{"$f":"IF($A97=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A97,X$7)*INDEX(InputPriceChanges.Admin,$A97,Y$7))","v":-3.5870850930196593E-5},{"$f":"IF($A97=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A97,Y$7)*INDEX(InputPriceChanges.Admin,$A97,Z$7))","v":-6.3919029615237396E-5},{"$f":"IF($A97=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A97,Z$7)*INDEX(InputPriceChanges.Admin,$A97,AA$7))","v":-8.6348535697504728E-5},{"$f":"IF($A97=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A97,AA$7)*INDEX(InputPriceChanges.Admin,$A97,AB$7))","v":-9.4507997013540596E-5},null,null,null,null,{"$f":"IF($A97=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A97,AF$7)*INDEX(InputPriceChanges.Admin,$A97,AG$7))","v":0},{"$f":"IF($A97=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A97,AG$7)*INDEX(InputPriceChanges.Admin,$A97,AH$7))","v":1.2294752692264032E-5},{"$f":"IF($A97=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A97,AH$7)*INDEX(InputPriceChanges.Admin,$A97,AI$7))","v":2.5657490054870634E-5},{"$f":"IF($A97=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A97,AI$7)*INDEX(InputPriceChanges.Admin,$A97,AJ$7))","v":3.6496599147958715E-5},null,null,null,4.4042040508269912E-4,-3.5870850930196593E-5,-5.1624276922973362E-5,-6.0691045642634094E-5,-5.8011397865581881E-5,null,null,null,4.4042040508269912E-4,-3.5870850930196593E-5,-5.1624276922973362E-5,-6.0691045642634094E-5,-5.8011397865581881E-5,null,null,null,4.4042040508269912E-4,-3.5870850930196593E-5,-5.1624276922973362E-5,-6.0691045642634094E-5,-5.8011397865581881E-5,null,null,"£",14.477988332764602,-1.7515578368564586,-3.4233605386587111,-5.7849324441975636,-11.751585091057475]
[90,"SPO434","SPO434: Prot Path PC rental 34Mbit local end","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!96:96,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":7.3099358192610191E-4},{"$f":"IF($A98=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A98,X$7)*INDEX(InputPriceChanges.Admin,$A98,Y$7))","v":-3.9479485730934762E-5},{"$f":"IF($A98=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A98,Y$7)*INDEX(InputPriceChanges.Admin,$A98,Z$7))","v":-7.0334975365887931E-5},{"$f":"IF($A98=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A98,Z$7)*INDEX(InputPriceChanges.Admin,$A98,AA$7))","v":-9.4981381619897538E-5},{"$f":"IF($A98=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A98,AA$7)*INDEX(InputPriceChanges.Admin,$A98,AB$7))","v":-1.0390575827641014E-4},null,null,null,null,{"$f":"IF($A98=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A98,AF$7)*INDEX(InputPriceChanges.Admin,$A98,AG$7))","v":0},{"$f":"IF($A98=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A98,AG$7)*INDEX(InputPriceChanges.Admin,$A98,AH$7))","v":3.3577611035250596E-5},{"$f":"IF($A98=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A98,AH$7)*INDEX(InputPriceChanges.Admin,$A98,AI$7))","v":4.9823098616948741E-5},{"$f":"IF($A98=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A98,AI$7)*INDEX(InputPriceChanges.Admin,$A98,AJ$7))","v":5.5882758499854449E-5},null,null,null,7.3099358192610191E-4,-3.9479485730934762E-5,-3.6757364330637335E-5,-4.5158283002948797E-5,-4.8022999776555694E-5,null,null,null,7.3099358192610191E-4,-3.9479485730934762E-5,-3.6757364330637335E-5,-4.5158283002948797E-5,-4.8022999776555694E-5,null,null,null,7.3099358192610191E-4,-3.9479485730934762E-5,-3.6757364330637335E-5,-4.5158283002948797E-5,-4.8022999776555694E-5,null,null,"£",13.844575415267082,-4.0062245730954453,-6.4325102572276132,-9.7386368752884032,-11.904257491584882]
[91,"SPE436","SPE436: Prot Path PPC rental 140Mbit local end","BTW","TI",0,"£",{"$f":"IF($A99=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,H$7)*INDEX(UF_Cost,,$A99)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!97:97,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":4.1471549202934908E-4},{"$f":"IF($A99=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A99,X$7)*INDEX(InputPriceChanges.Admin,$A99,Y$7))","v":-3.423434817261081E-5},{"$f":"IF($A99=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A99,Y$7)*INDEX(InputPriceChanges.Admin,$A99,Z$7))","v":-6.0985427201541686E-5},{"$f":"IF($A99=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A99,Z$7)*INDEX(InputPriceChanges.Admin,$A99,AA$7))","v":-8.2343524017313802E-5},{"$f":"IF($A99=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A99,AA$7)*INDEX(InputPriceChanges.Admin,$A99,AB$7))","v":-9.0062635849223594E-5},null,null,null,null,{"$f":"IF($A99=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A99,AF$7)*INDEX(InputPriceChanges.Admin,$A99,AG$7))","v":0},{"$f":"IF($A99=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A99,AG$7)*INDEX(InputPriceChanges.Admin,$A99,AH$7))","v":3.5205957526449588E-5},{"$f":"IF($A99=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A99,AH$7)*INDEX(InputPriceChanges.Admin,$A99,AI$7))","v":4.750933442629679E-5},{"$f":"IF($A99=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A99,AI$7)*INDEX(InputPriceChanges.Admin,$A99,AJ$7))","v":5.193419729172016E-5},null,null,null,4.1471549202934908E-4,-3.423434817261081E-5,-2.5779469675092098E-5,-3.4834189591017011E-5,-3.8128438557503435E-5,null,null,null,4.1471549202934908E-4,-3.423434817261081E-5,-2.5779469675092098E-5,-3.4834189591017011E-5,-3.8128438557503435E-5,null,null,null,4.1471549202934908E-4,-3.423434817261081E-5,-2.5779469675092098E-5,-3.4834189591017011E-5,-3.8128438557503435E-5,null,null,"£",40.107881240749428,0,0,0,0]
[92,"SPO436","SPO436: Prot Path PC rental 140Mbit local end","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!98:98,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":2.0365674905227613E-3},{"$f":"IF($A100=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A100,X$7)*INDEX(InputPriceChanges.Admin,$A100,Y$7))","v":-2.2254269593951372E-4},{"$f":"IF($A100=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A100,Y$7)*INDEX(InputPriceChanges.Admin,$A100,Z$7))","v":-3.9645650888205217E-4},{"$f":"IF($A100=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A100,Z$7)*INDEX(InputPriceChanges.Admin,$A100,AA$7))","v":-5.3534198795819902E-4},{"$f":"IF($A100=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A100,AA$7)*INDEX(InputPriceChanges.Admin,$A100,AB$7))","v":-5.8558526793710166E-4},null,null,null,null,{"$f":"IF($A100=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A100,AF$7)*INDEX(InputPriceChanges.Admin,$A100,AG$7))","v":0},{"$f":"IF($A100=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A100,AG$7)*INDEX(InputPriceChanges.Admin,$A100,AH$7))","v":1.2192044932030081E-4},{"$f":"IF($A100=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A100,AH$7)*INDEX(InputPriceChanges.Admin,$A100,AI$7))","v":1.7108672689496136E-4},{"$f":"IF($A100=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A100,AI$7)*INDEX(InputPriceChanges.Admin,$A100,AJ$7))","v":2.028452205329577E-4},null,null,null,2.0365674905227613E-3,-2.2254269593951372E-4,-2.7453605956175134E-4,-3.6425526106323767E-4,-3.8274004740414399E-4,null,null,null,2.0365674905227613E-3,-2.2254269593951372E-4,-2.7453605956175134E-4,-3.6425526106323767E-4,-3.8274004740414399E-4,null,null,null,2.0365674905227613E-3,-2.2254269593951372E-4,-2.7453605956175134E-4,-3.6425526106323767E-4,-3.8274004740414399E-4,null,null,"£",38.806545170022119,-8.8697182070588809,-11.380877460836043,-16.687992968436603,-18.369848193278376]
[93,"SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!99:99,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":3.9051313768490953E-4},{"$f":"IF($A101=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A101,X$7)*INDEX(InputPriceChanges.Admin,$A101,Y$7))","v":-1.4487143998383874E-5},{"$f":"IF($A101=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A101,Y$7)*INDEX(InputPriceChanges.Admin,$A101,Z$7))","v":-2.5794668593465511E-5},{"$f":"IF($A101=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A101,Z$7)*INDEX(InputPriceChanges.Admin,$A101,AA$7))","v":-3.4797459212255921E-5},{"$f":"IF($A101=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A101,AA$7)*INDEX(InputPriceChanges.Admin,$A101,AB$7))","v":-3.8013927084916645E-5},null,null,null,null,{"$f":"IF($A101=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A101,AF$7)*INDEX(InputPriceChanges.Admin,$A101,AG$7))","v":0},{"$f":"IF($A101=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A101,AG$7)*INDEX(InputPriceChanges.Admin,$A101,AH$7))","v":2.5437961220979935E-6},{"$f":"IF($A101=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A101,AH$7)*INDEX(InputPriceChanges.Admin,$A101,AI$7))","v":3.0211279278013181E-6},{"$f":"IF($A101=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A101,AI$7)*INDEX(InputPriceChanges.Admin,$A101,AJ$7))","v":8.8985419393147289E-6},null,null,null,3.9051313768490953E-4,-1.4487143998383874E-5,-2.3250872471367518E-5,-3.1776331284454603E-5,-2.9115385145601916E-5,null,null,null,3.9051313768490953E-4,-1.4487143998383874E-5,-2.3250872471367518E-5,-3.1776331284454603E-5,-2.9115385145601916E-5,null,null,null,3.9051313768490953E-4,-1.4487143998383874E-5,-2.3250872471367518E-5,-3.1776331284454603E-5,-2.9115385145601916E-5,null,null,"£",0.96853456767090673,-4.2713509690808261E-2,-6.7937501243930318E-2,-0.12929522053667855,-0.12910870434055299]
[94,"SPO439","SPO439: Prot Path PC rental 2Mbit local end fibre","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!100:100,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":1.2038987089434324E-4},{"$f":"IF($A102=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A102,X$7)*INDEX(InputPriceChanges.Admin,$A102,Y$7))","v":-4.4242574031592997E-6},{"$f":"IF($A102=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A102,Y$7)*INDEX(InputPriceChanges.Admin,$A102,Z$7))","v":-7.8776158254944173E-6},{"$f":"IF($A102=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A102,Z$7)*INDEX(InputPriceChanges.Admin,$A102,AA$7))","v":-1.0627356649595777E-5},{"$f":"IF($A102=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A102,AA$7)*INDEX(InputPriceChanges.Admin,$A102,AB$7))","v":-1.1610149617145676E-5},null,null,null,null,{"$f":"IF($A102=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A102,AF$7)*INDEX(InputPriceChanges.Admin,$A102,AG$7))","v":0},{"$f":"IF($A102=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A102,AG$7)*INDEX(InputPriceChanges.Admin,$A102,AH$7))","v":6.4774263607534277E-7},{"$f":"IF($A102=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A102,AH$7)*INDEX(InputPriceChanges.Admin,$A102,AI$7))","v":1.3355787705967089E-6},{"$f":"IF($A102=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A102,AI$7)*INDEX(InputPriceChanges.Admin,$A102,AJ$7))","v":1.9571218395326241E-6},null,null,null,1.2038987089434324E-4,-4.4242574031592997E-6,-7.2298731894190747E-6,-9.2917778789990679E-6,-9.653027777613052E-6,null,null,null,1.2038987089434324E-4,-4.4242574031592997E-6,-7.2298731894190747E-6,-9.2917778789990679E-6,-9.653027777613052E-6,null,null,null,1.2038987089434324E-4,-4.4242574031592997E-6,-7.2298731894190747E-6,-9.2917778789990679E-6,-9.653027777613052E-6,null,null,"£",0.83090673035780171,-3.5069071990427192E-2,-6.1943649396375845E-2,-8.6560686474583509E-2,-0.10545281749984725]
[95,"SQ103","SQ103: WS Low Tisbo Excess Construction","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!101:101,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A103=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A103,X$7)*INDEX(InputPriceChanges.Admin,$A103,Y$7))","v":-0.42173215390159435},{"$f":"IF($A103=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A103,Y$7)*INDEX(InputPriceChanges.Admin,$A103,Z$7))","v":-0.75637786623937509},{"$f":"IF($A103=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A103,Z$7)*INDEX(InputPriceChanges.Admin,$A103,AA$7))","v":-1.0336061206034823},{"$f":"IF($A103=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A103,AA$7)*INDEX(InputPriceChanges.Admin,$A103,AB$7))","v":-1.1488964177634475},null,null,null,null,{"$f":"IF($A103=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A103,AF$7)*INDEX(InputPriceChanges.Admin,$A103,AG$7))","v":0},{"$f":"IF($A103=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A103,AG$7)*INDEX(InputPriceChanges.Admin,$A103,AH$7))","v":0},{"$f":"IF($A103=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A103,AH$7)*INDEX(InputPriceChanges.Admin,$A103,AI$7))","v":0},{"$f":"IF($A103=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A103,AI$7)*INDEX(InputPriceChanges.Admin,$A103,AJ$7))","v":0},null,null,null,0,-0.42173215390159435,-0.75637786623937509,-1.0336061206034823,-1.1488964177634475,null,null,null,0,-0.42173215390159435,-0.75637786623937509,-1.0336061206034823,-1.1488964177634475,null,null,null,0,-0.42173215390159435,-0.75637786623937509,-1.0336061206034823,-1.1488964177634475,null,null,"£",0,0,0,0,0]
[96,"SO417","SO417: 64Kbit PC link connection cct prov  internal","BTW","TI","TI","£",0,-4.0738061285528813E-6,-1.1552098386521632E-5,-1.7560614770527858E-5,-2.8008113561484025E-5,null,null,null,0,-5.3873448482904832E-10,-1.0527721790650279E-9,-9.1054206931950277E-10,-3.8055030885705041E-10,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!102:102,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A104=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A104,X$7)*INDEX(InputPriceChanges.Admin,$A104,Y$7))","v":-9.2138118774464103E-13},{"$f":"IF($A104=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A104,Y$7)*INDEX(InputPriceChanges.Admin,$A104,Z$7))","v":-1.6400585153298161E-12},{"$f":"IF($A104=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A104,Z$7)*INDEX(InputPriceChanges.Admin,$A104,AA$7))","v":-2.2113148548765409E-12},{"$f":"IF($A104=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A104,AA$7)*INDEX(InputPriceChanges.Admin,$A104,AB$7))","v":-2.4140187206160869E-12},null,null,null,null,{"$f":"IF($A104=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A104,AF$7)*INDEX(InputPriceChanges.Admin,$A104,AG$7))","v":0},{"$f":"IF($A104=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A104,AG$7)*INDEX(InputPriceChanges.Admin,$A104,AH$7))","v":-5.4969702894836871E-13},{"$f":"IF($A104=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A104,AH$7)*INDEX(InputPriceChanges.Admin,$A104,AI$7))","v":2.4159416810424105E-13},{"$f":"IF($A104=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A104,AI$7)*INDEX(InputPriceChanges.Admin,$A104,AJ$7))","v":1.1466001653728042E-12},null,null,null,0,-9.2138118774464103E-13,-2.1897555442781849E-12,-1.9697206867722998E-12,-1.2674185552432827E-12,null,null,null,0,-9.2138118774464103E-13,-2.1897555442781849E-12,-1.9697206867722998E-12,-1.2674185552432827E-12,null,null,null,0,-5.3965586601679301E-10,-1.0549619346093061E-9,-9.1251179000627509E-10,-3.8181772741229367E-10,null,null,"£",0,-4.0807734351483716E-6,-1.1576126634981236E-5,-1.7598602588281079E-5,-2.8101394271022274E-5]
[97,"SO418","SO418: 64kbit PC Re arranges","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!103:103,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A105=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A105,X$7)*INDEX(InputPriceChanges.Admin,$A105,Y$7))","v":0},{"$f":"IF($A105=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A105,Y$7)*INDEX(InputPriceChanges.Admin,$A105,Z$7))","v":0},{"$f":"IF($A105=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A105,Z$7)*INDEX(InputPriceChanges.Admin,$A105,AA$7))","v":0},{"$f":"IF($A105=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A105,AA$7)*INDEX(InputPriceChanges.Admin,$A105,AB$7))","v":0},null,null,null,null,{"$f":"IF($A105=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A105,AF$7)*INDEX(InputPriceChanges.Admin,$A105,AG$7))","v":0},{"$f":"IF($A105=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A105,AG$7)*INDEX(InputPriceChanges.Admin,$A105,AH$7))","v":0},{"$f":"IF($A105=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A105,AH$7)*INDEX(InputPriceChanges.Admin,$A105,AI$7))","v":0},{"$f":"IF($A105=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A105,AI$7)*INDEX(InputPriceChanges.Admin,$A105,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[98,"SE417","SE417: 64Kbit PPC new connection provision  external","BTW","TI","TI","£",0,-4.3155619599679024E-6,-1.2237645774367926E-5,-1.8602731378447028E-5,-2.9670226231246283E-5,null,null,null,0,-4.8161671473241784E-11,-1.4978878427826338E-10,-2.4332372643008707E-10,-3.275592975929589E-10,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!104:104,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A106=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A106,X$7)*INDEX(InputPriceChanges.Admin,$A106,Y$7))","v":-9.7109291425981163E-14},{"$f":"IF($A106=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A106,Y$7)*INDEX(InputPriceChanges.Admin,$A106,Z$7))","v":-1.7285453888990593E-13},{"$f":"IF($A106=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A106,Z$7)*INDEX(InputPriceChanges.Admin,$A106,AA$7))","v":-2.3306229999082224E-13},{"$f":"IF($A106=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A106,AA$7)*INDEX(InputPriceChanges.Admin,$A106,AB$7))","v":-2.5442634469239749E-13},null,null,null,null,{"$f":"IF($A106=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A106,AF$7)*INDEX(InputPriceChanges.Admin,$A106,AG$7))","v":0},{"$f":"IF($A106=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A106,AG$7)*INDEX(InputPriceChanges.Admin,$A106,AH$7))","v":-1.4949901001217447E-14},{"$f":"IF($A106=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A106,AH$7)*INDEX(InputPriceChanges.Admin,$A106,AI$7))","v":-5.2640357481998824E-14},{"$f":"IF($A106=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A106,AI$7)*INDEX(InputPriceChanges.Admin,$A106,AJ$7))","v":-8.0666187016495218E-14},null,null,null,0,-9.7109291425981163E-14,-1.8780443989112339E-13,-2.8570265747282104E-13,-3.3509253170889272E-13,null,null,null,0,-9.7109291425981163E-14,-1.8780443989112339E-13,-2.8570265747282104E-13,-3.3509253170889272E-13,null,null,null,0,-4.8258780764667766E-11,-1.4997658871815451E-10,-2.4360942908755991E-10,-3.2789439012466781E-10,null,null,"£",0,-4.3242635093788329E-6,-1.2252989274359033E-5,-1.8624574089262995E-5,-2.9700578815640203E-5]
[99,"SE418","SE418: 64kbit PPC Re arranges","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!105:105,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A107=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A107,X$7)*INDEX(InputPriceChanges.Admin,$A107,Y$7))","v":0},{"$f":"IF($A107=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A107,Y$7)*INDEX(InputPriceChanges.Admin,$A107,Z$7))","v":0},{"$f":"IF($A107=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A107,Z$7)*INDEX(InputPriceChanges.Admin,$A107,AA$7))","v":0},{"$f":"IF($A107=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A107,AA$7)*INDEX(InputPriceChanges.Admin,$A107,AB$7))","v":0},null,null,null,null,{"$f":"IF($A107=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A107,AF$7)*INDEX(InputPriceChanges.Admin,$A107,AG$7))","v":0},{"$f":"IF($A107=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A107,AG$7)*INDEX(InputPriceChanges.Admin,$A107,AH$7))","v":0},{"$f":"IF($A107=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A107,AH$7)*INDEX(InputPriceChanges.Admin,$A107,AI$7))","v":0},{"$f":"IF($A107=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A107,AI$7)*INDEX(InputPriceChanges.Admin,$A107,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[100,"SO413","SO413: 2Mbit PC link connection cct provision","BTW","TI","TI","£",0,-4.8571061276998144E-5,-2.8027776993131759E-4,-2.0111624344412376E-4,-2.2778592059289029E-4,null,null,null,0,-8.9698608476851596E-9,-5.4702062161368242E-8,-2.5377418356853687E-8,-3.1901209501018843E-8,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!106:106,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A108=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A108,X$7)*INDEX(InputPriceChanges.Admin,$A108,Y$7))","v":-6.2458529553596842E-12},{"$f":"IF($A108=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A108,Y$7)*INDEX(InputPriceChanges.Admin,$A108,Z$7))","v":-1.1117618268666593E-11},{"$f":"IF($A108=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A108,Z$7)*INDEX(InputPriceChanges.Admin,$A108,AA$7))","v":-1.4990047123323381E-11},{"$f":"IF($A108=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A108,AA$7)*INDEX(InputPriceChanges.Admin,$A108,AB$7))","v":-1.636413480500173E-11},null,null,null,null,{"$f":"IF($A108=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A108,AF$7)*INDEX(InputPriceChanges.Admin,$A108,AG$7))","v":0},{"$f":"IF($A108=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A108,AG$7)*INDEX(InputPriceChanges.Admin,$A108,AH$7))","v":2.8205695480585902E-12},{"$f":"IF($A108=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A108,AH$7)*INDEX(InputPriceChanges.Admin,$A108,AI$7))","v":2.1063279509469938E-12},{"$f":"IF($A108=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A108,AI$7)*INDEX(InputPriceChanges.Admin,$A108,AJ$7))","v":7.7307898464482956E-12},null,null,null,0,-6.2458529553596842E-12,-8.2970487206080035E-12,-1.2883719172376387E-11,-8.6333449585534341E-12,null,null,null,0,-6.2458529553596842E-12,-8.2970487206080035E-12,-1.2883719172376387E-11,-8.6333449585534341E-12,null,null,null,0,-8.9761067006405187E-9,-5.4710359210088851E-8,-2.5390302076026062E-8,-3.1909842845977394E-8,null,null,"£",0,-4.8604882058811073E-5,-2.803202816433178E-4,-2.0121834702160755E-4,-2.2784756572985968E-4]
[101,"SE413","SE413: 2Mbit PPC link connection cct provision","BTW","TI","TI","£",{"$f":"IF($A109=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,H$7)*INDEX(UF_Cost,,$A109)))","v":0},-4.6296190252144258E-5,-2.6715069877075053E-4,-1.9169677632090563E-4,-2.1711735422841948E-4,null,null,null,0,-4.8624450026340518E-8,-1.873475253558073E-7,-1.3655817682527175E-7,-1.2142075996638649E-7,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!107:107,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A109=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A109,X$7)*INDEX(InputPriceChanges.Admin,$A109,Y$7))","v":-1.8514941360182196E-11},{"$f":"IF($A109=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A109,Y$7)*INDEX(InputPriceChanges.Admin,$A109,Z$7))","v":-3.2956595641903556E-11},{"$f":"IF($A109=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A109,Z$7)*INDEX(InputPriceChanges.Admin,$A109,AA$7))","v":-4.443585934232441E-11},{"$f":"IF($A109=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A109,AA$7)*INDEX(InputPriceChanges.Admin,$A109,AB$7))","v":-4.8509146522108584E-11},null,null,null,null,{"$f":"IF($A109=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A109,AF$7)*INDEX(InputPriceChanges.Admin,$A109,AG$7))","v":0},{"$f":"IF($A109=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A109,AG$7)*INDEX(InputPriceChanges.Admin,$A109,AH$7))","v":-1.1413574468010507E-11},{"$f":"IF($A109=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A109,AH$7)*INDEX(InputPriceChanges.Admin,$A109,AI$7))","v":5.0108838442194514E-12},{"$f":"IF($A109=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A109,AI$7)*INDEX(InputPriceChanges.Admin,$A109,AJ$7))","v":4.1078196810107216E-12},null,null,null,0,-1.8514941360182196E-11,-4.4370170109914059E-11,-3.9424975498104959E-11,-4.4401326841097861E-11,null,null,null,0,-1.8514941360182196E-11,-4.4370170109914059E-11,-3.9424975498104959E-11,-4.4401326841097861E-11,null,null,null,0,-4.8642964967700701E-8,-1.873918955259172E-7,-1.3659760180076986E-7,-1.214651612932276E-7,null,null,"£",0,-4.6313818651997702E-5,-2.6721396900571592E-4,-1.9175212006439446E-4,-2.171967500303453E-4]
[102,"SL136","SL136: WH SDSL conns  MPF  TISBO","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!108:108,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A110=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A110,X$7)*INDEX(InputPriceChanges.Admin,$A110,Y$7))","v":-5.9538423740869919E-14},{"$f":"IF($A110=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A110,Y$7)*INDEX(InputPriceChanges.Admin,$A110,Z$7))","v":-1.0597839434327577E-13},{"$f":"IF($A110=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A110,Z$7)*INDEX(InputPriceChanges.Admin,$A110,AA$7))","v":-1.4289221729492284E-13},{"$f":"IF($A110=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A110,AA$7)*INDEX(InputPriceChanges.Admin,$A110,AB$7))","v":-1.5599067084555733E-13},null,null,null,null,{"$f":"IF($A110=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A110,AF$7)*INDEX(InputPriceChanges.Admin,$A110,AG$7))","v":0},{"$f":"IF($A110=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A110,AG$7)*INDEX(InputPriceChanges.Admin,$A110,AH$7))","v":8.9391643430437787E-14},{"$f":"IF($A110=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A110,AH$7)*INDEX(InputPriceChanges.Admin,$A110,AI$7))","v":1.0948709907954836E-13},{"$f":"IF($A110=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A110,AI$7)*INDEX(InputPriceChanges.Admin,$A110,AJ$7))","v":1.0747036908356772E-13},null,null,null,0,-5.9538423740869919E-14,-1.6586750912837982E-14,-3.3405118215374478E-14,-4.8520301761989609E-14,null,null,null,0,-5.9538423740869919E-14,-1.6586750912837982E-14,-3.3405118215374478E-14,-4.8520301761989609E-14,null,null,null,0,-5.9538423740869919E-14,-1.6586750912837982E-14,-3.3405118215374478E-14,-4.8520301761989609E-14,null,null,"£",0,0,0,0,0]
[103,"SL137","SL137: WH SDSL rentals  MPF   TISBO","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!109:109,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A111=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A111,X$7)*INDEX(InputPriceChanges.Admin,$A111,Y$7))","v":-9.597338260660359E-12},{"$f":"IF($A111=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A111,Y$7)*INDEX(InputPriceChanges.Admin,$A111,Z$7))","v":-1.7083262113660936E-11},{"$f":"IF($A111=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A111,Z$7)*INDEX(InputPriceChanges.Admin,$A111,AA$7))","v":-2.3033611861889157E-11},{"$f":"IF($A111=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A111,AA$7)*INDEX(InputPriceChanges.Admin,$A111,AB$7))","v":-2.5145026316777168E-11},null,null,null,null,{"$f":"IF($A111=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A111,AF$7)*INDEX(InputPriceChanges.Admin,$A111,AG$7))","v":0},{"$f":"IF($A111=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A111,AG$7)*INDEX(InputPriceChanges.Admin,$A111,AH$7))","v":6.8313872392168712E-12},{"$f":"IF($A111=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A111,AH$7)*INDEX(InputPriceChanges.Admin,$A111,AI$7))","v":6.0597081704750224E-12},{"$f":"IF($A111=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A111,AI$7)*INDEX(InputPriceChanges.Admin,$A111,AJ$7))","v":1.2186465310238743E-11},null,null,null,0,-9.597338260660359E-12,-1.0251874874444064E-11,-1.6973903691414135E-11,-1.2958561006538424E-11,null,null,null,0,-9.597338260660359E-12,-1.0251874874444064E-11,-1.6973903691414135E-11,-1.2958561006538424E-11,null,null,null,0,-9.597338260660359E-12,-1.0251874874444064E-11,-1.6973903691414135E-11,-1.2958561006538424E-11,null,null,"£",0,-1.2559232922516002E-8,-1.2546835520276958E-8,-2.6866660558676425E-8,0]
[104,"SH417","SH417: 64Kbit RBS new connection cct provision  external","BTW","TI","TI","£",0,-4.0327939890035981E-6,-1.1435800198496819E-5,-1.7383827176613585E-5,-2.7726148090951484E-5,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!110:110,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A112=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A112,X$7)*INDEX(InputPriceChanges.Admin,$A112,Y$7))","v":-5.0620172466096887E-15},{"$f":"IF($A112=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A112,Y$7)*INDEX(InputPriceChanges.Admin,$A112,Z$7))","v":-9.0103907050032556E-15},{"$f":"IF($A112=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A112,Z$7)*INDEX(InputPriceChanges.Admin,$A112,AA$7))","v":-1.2148841414495615E-14},{"$f":"IF($A112=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A112,AA$7)*INDEX(InputPriceChanges.Admin,$A112,AB$7))","v":-1.3262485232154156E-14},null,null,null,null,{"$f":"IF($A112=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A112,AF$7)*INDEX(InputPriceChanges.Admin,$A112,AG$7))","v":0},{"$f":"IF($A112=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A112,AG$7)*INDEX(InputPriceChanges.Admin,$A112,AH$7))","v":0},{"$f":"IF($A112=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A112,AH$7)*INDEX(InputPriceChanges.Admin,$A112,AI$7))","v":0},{"$f":"IF($A112=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A112,AI$7)*INDEX(InputPriceChanges.Admin,$A112,AJ$7))","v":0},null,null,null,0,-5.0620172466096887E-15,-9.0103907050032556E-15,-1.2148841414495615E-14,-1.3262485232154156E-14,null,null,null,0,-5.0620172466096887E-15,-9.0103907050032556E-15,-1.2148841414495615E-14,-1.3262485232154156E-14,null,null,null,0,-5.0620172466096887E-15,-9.0103907050032556E-15,-1.2148841414495615E-14,-1.3262485232154156E-14,null,null,"£",0,0,0,0,0]
[105,"SH418","SH418: RBS 64Kbit PPC Re arranges","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!111:111,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A113=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A113,X$7)*INDEX(InputPriceChanges.Admin,$A113,Y$7))","v":0},{"$f":"IF($A113=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A113,Y$7)*INDEX(InputPriceChanges.Admin,$A113,Z$7))","v":0},{"$f":"IF($A113=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A113,Z$7)*INDEX(InputPriceChanges.Admin,$A113,AA$7))","v":0},{"$f":"IF($A113=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A113,AA$7)*INDEX(InputPriceChanges.Admin,$A113,AB$7))","v":0},null,null,null,null,{"$f":"IF($A113=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A113,AF$7)*INDEX(InputPriceChanges.Admin,$A113,AG$7))","v":0},{"$f":"IF($A113=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A113,AG$7)*INDEX(InputPriceChanges.Admin,$A113,AH$7))","v":0},{"$f":"IF($A113=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A113,AH$7)*INDEX(InputPriceChanges.Admin,$A113,AI$7))","v":0},{"$f":"IF($A113=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A113,AI$7)*INDEX(InputPriceChanges.Admin,$A113,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[106,"ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision","BTW","TI","TI","£",0,-4.785126423435085E-5,-2.7612420390635858E-4,-1.9813580872737259E-4,-2.2441025558395832E-4,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!112:112,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A114=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A114,X$7)*INDEX(InputPriceChanges.Admin,$A114,Y$7))","v":-1.2245999645910779E-12},{"$f":"IF($A114=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A114,Y$7)*INDEX(InputPriceChanges.Admin,$A114,Z$7))","v":-2.1797879384421017E-12},{"$f":"IF($A114=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A114,Z$7)*INDEX(InputPriceChanges.Admin,$A114,AA$7))","v":-2.9390399205285447E-12},{"$f":"IF($A114=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A114,AA$7)*INDEX(InputPriceChanges.Admin,$A114,AB$7))","v":-3.2084519184364988E-12},null,null,null,null,{"$f":"IF($A114=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A114,AF$7)*INDEX(InputPriceChanges.Admin,$A114,AG$7))","v":0},{"$f":"IF($A114=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A114,AG$7)*INDEX(InputPriceChanges.Admin,$A114,AH$7))","v":1.6377669860740621E-12},{"$f":"IF($A114=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A114,AH$7)*INDEX(InputPriceChanges.Admin,$A114,AI$7))","v":1.976223163012516E-12},{"$f":"IF($A114=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A114,AI$7)*INDEX(InputPriceChanges.Admin,$A114,AJ$7))","v":1.9041081176077132E-12},null,null,null,0,-1.2245999645910779E-12,-5.4202095236803966E-13,-9.6281675751602868E-13,-1.3043438008287855E-12,null,null,null,0,-1.2245999645910779E-12,-5.4202095236803966E-13,-9.6281675751602868E-13,-1.3043438008287855E-12,null,null,null,0,-1.2245999645910779E-12,-5.4202095236803966E-13,-9.6281675751602868E-13,-1.3043438008287855E-12,null,null,"£",0,0,0,0,0]
[107,"SH413","SH413: RBS 2Mbit PPC link connection cct provision","BTW","TI","TI","£",0,-4.6703684228898722E-5,-2.6950212985054191E-4,-1.9338407027076575E-4,-2.1902839731026028E-4,null,null,null,0,-1.6237150344337541E-8,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!113:113,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A115=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A115,X$7)*INDEX(InputPriceChanges.Admin,$A115,Y$7))","v":-6.7703739006983042E-12},{"$f":"IF($A115=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A115,Y$7)*INDEX(InputPriceChanges.Admin,$A115,Z$7))","v":-1.2051265550027837E-11},{"$f":"IF($A115=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A115,Z$7)*INDEX(InputPriceChanges.Admin,$A115,AA$7))","v":-1.6248897387107701E-11},{"$f":"IF($A115=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A115,AA$7)*INDEX(InputPriceChanges.Admin,$A115,AB$7))","v":-1.7738379671560645E-11},null,null,null,null,{"$f":"IF($A115=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A115,AF$7)*INDEX(InputPriceChanges.Admin,$A115,AG$7))","v":0},{"$f":"IF($A115=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A115,AG$7)*INDEX(InputPriceChanges.Admin,$A115,AH$7))","v":1.2706626817391403E-12},{"$f":"IF($A115=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A115,AH$7)*INDEX(InputPriceChanges.Admin,$A115,AI$7))","v":1.2037513691354926E-11},{"$f":"IF($A115=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A115,AI$7)*INDEX(InputPriceChanges.Admin,$A115,AJ$7))","v":1.1299744097439816E-11},null,null,null,0,-6.7703739006983042E-12,-1.0780602868288696E-11,-4.2113836957527748E-12,-6.438635574120829E-12,null,null,null,0,-6.7703739006983042E-12,-1.0780602868288696E-11,-4.2113836957527748E-12,-6.438635574120829E-12,null,null,null,0,-1.624392071823824E-8,-1.0780602868288696E-11,-4.2113836957527748E-12,-6.438635574120829E-12,null,null,"£",0,-4.6723158175869971E-5,0,0,0]
[108,"SE740","SE740: Netstream 16 LL 2mbit connections","BTW","TI",0,"£",0,-4.4914468334778237E-5,-2.5917751623195413E-4,-1.8597553584974745E-4,-2.1063742995508177E-4,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!114:114,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A116=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A116,X$7)*INDEX(InputPriceChanges.Admin,$A116,Y$7))","v":-1.3876584140666908E-15},{"$f":"IF($A116=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A116,Y$7)*INDEX(InputPriceChanges.Admin,$A116,Z$7))","v":-2.4700319791844153E-15},{"$f":"IF($A116=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A116,Z$7)*INDEX(InputPriceChanges.Admin,$A116,AA$7))","v":-3.330380201802835E-15},{"$f":"IF($A116=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A116,AA$7)*INDEX(InputPriceChanges.Admin,$A116,AB$7))","v":-3.6356650612146457E-15},null,null,null,null,{"$f":"IF($A116=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A116,AF$7)*INDEX(InputPriceChanges.Admin,$A116,AG$7))","v":0},{"$f":"IF($A116=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A116,AG$7)*INDEX(InputPriceChanges.Admin,$A116,AH$7))","v":0},{"$f":"IF($A116=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A116,AH$7)*INDEX(InputPriceChanges.Admin,$A116,AI$7))","v":0},{"$f":"IF($A116=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A116,AI$7)*INDEX(InputPriceChanges.Admin,$A116,AJ$7))","v":0},null,null,null,0,-1.3876584140666908E-15,-2.4700319791844153E-15,-3.330380201802835E-15,-3.6356650612146457E-15,null,null,null,0,-1.3876584140666908E-15,-2.4700319791844153E-15,-3.330380201802835E-15,-3.6356650612146457E-15,null,null,null,0,-1.3876584140666908E-15,-2.4700319791844153E-15,-3.330380201802835E-15,-3.6356650612146457E-15,null,null,"£",0,0,0,0,0]
[109,"SO473","SO473: Separation   Diversity","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!115:115,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A117=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A117,X$7)*INDEX(InputPriceChanges.Admin,$A117,Y$7))","v":-8.4233588112993569E-12},{"$f":"IF($A117=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A117,Y$7)*INDEX(InputPriceChanges.Admin,$A117,Z$7))","v":-1.499357869464522E-11},{"$f":"IF($A117=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A117,Z$7)*INDEX(InputPriceChanges.Admin,$A117,AA$7))","v":-2.021606118659706E-11},{"$f":"IF($A117=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A117,AA$7)*INDEX(InputPriceChanges.Admin,$A117,AB$7))","v":-2.2069200165908247E-11},null,null,null,null,{"$f":"IF($A117=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A117,AF$7)*INDEX(InputPriceChanges.Admin,$A117,AG$7))","v":0},{"$f":"IF($A117=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A117,AG$7)*INDEX(InputPriceChanges.Admin,$A117,AH$7))","v":1.2858798916488447E-11},{"$f":"IF($A117=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A117,AH$7)*INDEX(InputPriceChanges.Admin,$A117,AI$7))","v":1.5689397744580945E-11},{"$f":"IF($A117=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A117,AI$7)*INDEX(InputPriceChanges.Admin,$A117,AJ$7))","v":1.5328188919866957E-11},null,null,null,0,-8.4233588112993569E-12,-2.1347797781567722E-12,-4.5266634420161149E-12,-6.7410112460412894E-12,null,null,null,0,-8.4233588112993569E-12,-2.1347797781567722E-12,-4.5266634420161149E-12,-6.7410112460412894E-12,null,null,null,0,-8.4233588112993569E-12,-2.1347797781567722E-12,-4.5266634420161149E-12,-6.7410112460412894E-12,null,null,"£",0,0,0,0,0]
[110,"SPO438","SPO438: Prot Path PC rental 2Mbit local end copper","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!116:116,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A118=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A118,X$7)*INDEX(InputPriceChanges.Admin,$A118,Y$7))","v":-4.6500345973319628E-13},{"$f":"IF($A118=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A118,Y$7)*INDEX(InputPriceChanges.Admin,$A118,Z$7))","v":-8.277061589279507E-13},{"$f":"IF($A118=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A118,Z$7)*INDEX(InputPriceChanges.Admin,$A118,AA$7))","v":-1.1160083056193845E-12},{"$f":"IF($A118=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A118,AA$7)*INDEX(InputPriceChanges.Admin,$A118,AB$7))","v":-1.2183090690974851E-12},null,null,null,null,{"$f":"IF($A118=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A118,AF$7)*INDEX(InputPriceChanges.Admin,$A118,AG$7))","v":0},{"$f":"IF($A118=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A118,AG$7)*INDEX(InputPriceChanges.Admin,$A118,AH$7))","v":1.4232209147834685E-13},{"$f":"IF($A118=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A118,AH$7)*INDEX(InputPriceChanges.Admin,$A118,AI$7))","v":4.3632488694886744E-13},{"$f":"IF($A118=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A118,AI$7)*INDEX(InputPriceChanges.Admin,$A118,AJ$7))","v":3.6573319086771675E-13},null,null,null,0,-4.6500345973319628E-13,-6.853840674496038E-13,-6.7968341867051709E-13,-8.5257587822976833E-13,null,null,null,0,-4.6500345973319628E-13,-6.853840674496038E-13,-6.7968341867051709E-13,-8.5257587822976833E-13,null,null,null,0,-4.6500345973319628E-13,-6.853840674496038E-13,-6.7968341867051709E-13,-8.5257587822976833E-13,null,null,"£",0,-1.6175334362088623E-8,-3.6150056582116022E-8,-3.2747899924226336E-8,-4.1667068114590674E-8]
[111,"SE473","SE473: Separation   Diversity","BTW","TI","TI","£",{"$f":"IF($A119=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,H$7)*INDEX(UF_Cost,,$A119)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!117:117,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A119=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A119,X$7)*INDEX(InputPriceChanges.Admin,$A119,Y$7))","v":-2.218101991500235E-11},{"$f":"IF($A119=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A119,Y$7)*INDEX(InputPriceChanges.Admin,$A119,Z$7))","v":-3.9482215477627367E-11},{"$f":"IF($A119=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A119,Z$7)*INDEX(InputPriceChanges.Admin,$A119,AA$7))","v":-5.323444790441883E-11},{"$f":"IF($A119=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A119,AA$7)*INDEX(InputPriceChanges.Admin,$A119,AB$7))","v":-5.8114272397830775E-11},null,null,null,null,{"$f":"IF($A119=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A119,AF$7)*INDEX(InputPriceChanges.Admin,$A119,AG$7))","v":0},{"$f":"IF($A119=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A119,AG$7)*INDEX(InputPriceChanges.Admin,$A119,AH$7))","v":1.2491898083993587E-11},{"$f":"IF($A119=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A119,AH$7)*INDEX(InputPriceChanges.Admin,$A119,AI$7))","v":1.4479268302234212E-11},{"$f":"IF($A119=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A119,AI$7)*INDEX(InputPriceChanges.Admin,$A119,AJ$7))","v":2.9817559222819806E-11},null,null,null,0,-2.218101991500235E-11,-2.699031739363378E-11,-3.8755179602184616E-11,-2.8296713175010969E-11,null,null,null,0,-2.218101991500235E-11,-2.699031739363378E-11,-3.8755179602184616E-11,-2.8296713175010969E-11,null,null,null,0,-2.218101991500235E-11,-2.699031739363378E-11,-3.8755179602184616E-11,-2.8296713175010969E-11,null,null,"£",0,-2.8607843229096442E-8,-3.4188584327811679E-8,-7.7677375374024363E-8,-7.5941353344618837E-8]
[112,"SO474","SO474: Third Party Equipment PPC","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!118:118,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A120=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A120,X$7)*INDEX(InputPriceChanges.Admin,$A120,Y$7))","v":-2.3572572648696893E-11},{"$f":"IF($A120=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A120,Y$7)*INDEX(InputPriceChanges.Admin,$A120,Z$7))","v":-4.1959179344037562E-11},{"$f":"IF($A120=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A120,Z$7)*INDEX(InputPriceChanges.Admin,$A120,AA$7))","v":-5.6574174466912143E-11},{"$f":"IF($A120=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A120,AA$7)*INDEX(InputPriceChanges.Admin,$A120,AB$7))","v":-6.1760140563418802E-11},null,null,null,null,{"$f":"IF($A120=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A120,AF$7)*INDEX(InputPriceChanges.Admin,$A120,AG$7))","v":0},{"$f":"IF($A120=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A120,AG$7)*INDEX(InputPriceChanges.Admin,$A120,AH$7))","v":9.871670176587346E-12},{"$f":"IF($A120=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A120,AH$7)*INDEX(InputPriceChanges.Admin,$A120,AI$7))","v":2.4186364869785908E-11},{"$f":"IF($A120=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A120,AI$7)*INDEX(InputPriceChanges.Admin,$A120,AJ$7))","v":2.5643857012217456E-11},null,null,null,0,-2.3572572648696893E-11,-3.2087509167450216E-11,-3.2387809597126239E-11,-3.6116283551201346E-11,null,null,null,0,-2.3572572648696893E-11,-3.2087509167450216E-11,-3.2387809597126239E-11,-3.6116283551201346E-11,null,null,null,0,-2.3572572648696893E-11,-3.2087509167450216E-11,-3.2387809597126239E-11,-3.6116283551201346E-11,null,null,"£",0,-4.5561066527837516E-8,-7.4179411241968157E-8,-7.6154091277063293E-8,-9.4989190515496409E-8]
[113,"SE474","SE474: Third Party Equipment PPC","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!119:119,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A121=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A121,X$7)*INDEX(InputPriceChanges.Admin,$A121,Y$7))","v":-3.3231277798787371E-11},{"$f":"IF($A121=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A121,Y$7)*INDEX(InputPriceChanges.Admin,$A121,Z$7))","v":-5.9151674529533545E-11},{"$f":"IF($A121=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A121,Z$7)*INDEX(InputPriceChanges.Admin,$A121,AA$7))","v":-7.9755066895854348E-11},{"$f":"IF($A121=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A121,AA$7)*INDEX(InputPriceChanges.Admin,$A121,AB$7))","v":-8.7065948196450358E-11},null,null,null,null,{"$f":"IF($A121=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A121,AF$7)*INDEX(InputPriceChanges.Admin,$A121,AG$7))","v":0},{"$f":"IF($A121=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A121,AG$7)*INDEX(InputPriceChanges.Admin,$A121,AH$7))","v":8.0021105568941692E-12},{"$f":"IF($A121=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A121,AH$7)*INDEX(InputPriceChanges.Admin,$A121,AI$7))","v":3.5987595273140044E-11},{"$f":"IF($A121=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A121,AI$7)*INDEX(InputPriceChanges.Admin,$A121,AJ$7))","v":5.0818010458338173E-11},null,null,null,0,-3.3231277798787371E-11,-5.1149563972639379E-11,-4.3767471622714304E-11,-3.6247937738112185E-11,null,null,null,0,-3.3231277798787371E-11,-5.1149563972639379E-11,-4.3767471622714304E-11,-3.6247937738112185E-11,null,null,null,0,-3.3231277798787371E-11,-5.1149563972639379E-11,-4.3767471622714304E-11,-3.6247937738112185E-11,null,null,"£",0,-3.5695088397660963E-8,-8.3862980049940118E-8,-8.8037311188482393E-8,-6.7908173233832439E-8]
[114,"SO475","SO475: Other Single Payment","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!120:120,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A122=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A122,X$7)*INDEX(InputPriceChanges.Admin,$A122,Y$7))","v":-4.0862073014247139E-12},{"$f":"IF($A122=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A122,Y$7)*INDEX(InputPriceChanges.Admin,$A122,Z$7))","v":-7.2734490014801736E-12},{"$f":"IF($A122=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A122,Z$7)*INDEX(InputPriceChanges.Admin,$A122,AA$7))","v":-9.8068975419516687E-12},{"$f":"IF($A122=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A122,AA$7)*INDEX(InputPriceChanges.Admin,$A122,AB$7))","v":-1.0705863167429651E-11},null,null,null,null,{"$f":"IF($A122=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A122,AF$7)*INDEX(InputPriceChanges.Admin,$A122,AG$7))","v":0},{"$f":"IF($A122=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A122,AG$7)*INDEX(InputPriceChanges.Admin,$A122,AH$7))","v":5.8809988270917368E-12},{"$f":"IF($A122=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A122,AH$7)*INDEX(InputPriceChanges.Admin,$A122,AI$7))","v":6.948055206840998E-12},{"$f":"IF($A122=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A122,AI$7)*INDEX(InputPriceChanges.Admin,$A122,AJ$7))","v":6.5136188907177843E-12},null,null,null,0,-4.0862073014247139E-12,-1.3924501743884367E-12,-2.8588423351106707E-12,-4.1922442767118668E-12,null,null,null,0,-4.0862073014247139E-12,-1.3924501743884367E-12,-2.8588423351106707E-12,-4.1922442767118668E-12,null,null,null,0,-4.0862073014247139E-12,-1.3924501743884367E-12,-2.8588423351106707E-12,-4.1922442767118668E-12,null,null,"£",0,0,0,0,0]
[115,"SE476","SE476: Other single Payment  external","BTW","TI","TI","£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!121:121,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A123=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A123,X$7)*INDEX(InputPriceChanges.Admin,$A123,Y$7))","v":-6.7290328607979597E-12},{"$f":"IF($A123=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A123,Y$7)*INDEX(InputPriceChanges.Admin,$A123,Z$7))","v":-1.1977678502779276E-11},{"$f":"IF($A123=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A123,Z$7)*INDEX(InputPriceChanges.Admin,$A123,AA$7))","v":-1.6149678905493218E-11},{"$f":"IF($A123=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A123,AA$7)*INDEX(InputPriceChanges.Admin,$A123,AB$7))","v":-1.7630066175797003E-11},null,null,null,null,{"$f":"IF($A123=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A123,AF$7)*INDEX(InputPriceChanges.Admin,$A123,AG$7))","v":0},{"$f":"IF($A123=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A123,AG$7)*INDEX(InputPriceChanges.Admin,$A123,AH$7))","v":9.4243434248644302E-12},{"$f":"IF($A123=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A123,AH$7)*INDEX(InputPriceChanges.Admin,$A123,AI$7))","v":1.1360706114988476E-11},{"$f":"IF($A123=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A123,AI$7)*INDEX(InputPriceChanges.Admin,$A123,AJ$7))","v":1.0932421963013881E-11},null,null,null,0,-6.7290328607979597E-12,-2.553335077914846E-12,-4.7889727905047424E-12,-6.6976442127831221E-12,null,null,null,0,-6.7290328607979597E-12,-2.553335077914846E-12,-4.7889727905047424E-12,-6.6976442127831221E-12,null,null,null,0,-6.7290328607979597E-12,-2.553335077914846E-12,-4.7889727905047424E-12,-6.6976442127831221E-12,null,null,"£",0,0,0,0,0]
[116,"SO410","SO410: 34 45Mbit PPC link conn cct prov","BTW","TI",0,"£",0,-4.5942232200890197E-5,-2.6510819505256011E-4,-1.9023115642845473E-4,-2.1545738101728533E-4,null,null,null,0,-1.2266575997637682E-10,-7.2533602166380437E-10,-5.015824901549066E-10,-3.3303304083152593E-10,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!122:122,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A124=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A124,X$7)*INDEX(InputPriceChanges.Admin,$A124,Y$7))","v":-3.4308140828563291E-14},{"$f":"IF($A124=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A124,Y$7)*INDEX(InputPriceChanges.Admin,$A124,Z$7))","v":-6.1068490712420857E-14},{"$f":"IF($A124=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A124,Z$7)*INDEX(InputPriceChanges.Admin,$A124,AA$7))","v":-8.2339538129406826E-14},{"$f":"IF($A124=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A124,AA$7)*INDEX(InputPriceChanges.Admin,$A124,AB$7))","v":-8.9887329257350627E-14},null,null,null,null,{"$f":"IF($A124=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A124,AF$7)*INDEX(InputPriceChanges.Admin,$A124,AG$7))","v":0},{"$f":"IF($A124=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A124,AG$7)*INDEX(InputPriceChanges.Admin,$A124,AH$7))","v":-1.1779456281306655E-14},{"$f":"IF($A124=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A124,AH$7)*INDEX(InputPriceChanges.Admin,$A124,AI$7))","v":-1.7622024608287653E-14},{"$f":"IF($A124=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A124,AI$7)*INDEX(InputPriceChanges.Admin,$A124,AJ$7))","v":-1.0787779297085069E-14},null,null,null,0,-3.4308140828563291E-14,-7.2847946993727518E-14,-9.9961562737694472E-14,-1.0067510855443569E-13,null,null,null,0,-3.4308140828563291E-14,-7.2847946993727518E-14,-9.9961562737694472E-14,-1.0067510855443569E-13,null,null,null,0,-1.2270006811720538E-10,-7.2540886961079809E-10,-5.0168245171764429E-10,-3.3313371594008035E-10,null,null,"£",0,-4.5955081691837224E-5,-2.6513482076418062E-4,-1.9026906804628678E-4,-2.155225132791432E-4]
[117,"SE410","SE410: 34 45Mbit PPC link conn cct provision","BTW","TI",0,"£",0,-4.6648467310379586E-5,-2.6918350237199528E-4,-1.9315543579305079E-4,-2.187694440099514E-4,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!123:123,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A125=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A125,X$7)*INDEX(InputPriceChanges.Admin,$A125,Y$7))","v":-1.4607845535897743E-13},{"$f":"IF($A125=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A125,Y$7)*INDEX(InputPriceChanges.Admin,$A125,Z$7))","v":-2.6001965072147162E-13},{"$f":"IF($A125=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A125,Z$7)*INDEX(InputPriceChanges.Admin,$A125,AA$7))","v":-3.5058829354558248E-13},{"$f":"IF($A125=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A125,AA$7)*INDEX(InputPriceChanges.Admin,$A125,AB$7))","v":-3.8272555443192844E-13},null,null,null,null,{"$f":"IF($A125=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A125,AF$7)*INDEX(InputPriceChanges.Admin,$A125,AG$7))","v":0},{"$f":"IF($A125=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A125,AG$7)*INDEX(InputPriceChanges.Admin,$A125,AH$7))","v":2.1573770541543074E-13},{"$f":"IF($A125=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A125,AH$7)*INDEX(InputPriceChanges.Admin,$A125,AI$7))","v":2.6693102737527128E-13},{"$f":"IF($A125=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A125,AI$7)*INDEX(InputPriceChanges.Admin,$A125,AJ$7))","v":2.6525289960121707E-13},null,null,null,0,-1.4607845535897743E-13,-4.4281945306040884E-14,-8.3657266170311201E-14,-1.1747265483071137E-13,null,null,null,0,-1.4607845535897743E-13,-4.4281945306040884E-14,-8.3657266170311201E-14,-1.1747265483071137E-13,null,null,null,0,-1.4607845535897743E-13,-4.4281945306040884E-14,-8.3657266170311201E-14,-1.1747265483071137E-13,null,null,"£",0,0,0,0,0]
[119,"SE416","SE416: 140 155Mbit PPC link conn cct prov","BTW","TI",0,"£",0,-4.5654581395611911E-5,-2.6344831519606364E-4,-1.8904009228737446E-4,-2.1410837192077975E-4,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!125:125,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A127=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A127,X$7)*INDEX(InputPriceChanges.Admin,$A127,Y$7))","v":-8.8472332029034357E-14},{"$f":"IF($A127=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A127,Y$7)*INDEX(InputPriceChanges.Admin,$A127,Z$7))","v":-1.5748075113372404E-13},{"$f":"IF($A127=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A127,Z$7)*INDEX(InputPriceChanges.Admin,$A127,AA$7))","v":-2.1233359732713756E-13},{"$f":"IF($A127=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A127,AA$7)*INDEX(InputPriceChanges.Admin,$A127,AB$7))","v":-2.3179751084658532E-13},null,null,null,null,{"$f":"IF($A127=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A127,AF$7)*INDEX(InputPriceChanges.Admin,$A127,AG$7))","v":0},{"$f":"IF($A127=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A127,AG$7)*INDEX(InputPriceChanges.Admin,$A127,AH$7))","v":1.2875678876710076E-13},{"$f":"IF($A127=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A127,AH$7)*INDEX(InputPriceChanges.Admin,$A127,AI$7))","v":1.5995013497322449E-13},{"$f":"IF($A127=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A127,AI$7)*INDEX(InputPriceChanges.Admin,$A127,AJ$7))","v":1.5970604197257983E-13},null,null,null,0,-8.8472332029034357E-14,-2.8723962366623279E-14,-5.2383462353913062E-14,-7.209146887400549E-14,null,null,null,0,-8.8472332029034357E-14,-2.8723962366623279E-14,-5.2383462353913062E-14,-7.209146887400549E-14,null,null,null,0,-8.8472332029034357E-14,-2.8723962366623279E-14,-5.2383462353913062E-14,-7.209146887400549E-14,null,null,"£",0,0,0,0,0]
[120,"SQ100","SQ100: WS Low Tisbo 3rd Pty Equipment Depn","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!126:126,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A128=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A128,X$7)*INDEX(InputPriceChanges.Admin,$A128,Y$7))","v":0},{"$f":"IF($A128=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A128,Y$7)*INDEX(InputPriceChanges.Admin,$A128,Z$7))","v":0},{"$f":"IF($A128=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A128,Z$7)*INDEX(InputPriceChanges.Admin,$A128,AA$7))","v":0},{"$f":"IF($A128=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A128,AA$7)*INDEX(InputPriceChanges.Admin,$A128,AB$7))","v":0},null,null,null,null,{"$f":"IF($A128=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A128,AF$7)*INDEX(InputPriceChanges.Admin,$A128,AG$7))","v":0},{"$f":"IF($A128=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A128,AG$7)*INDEX(InputPriceChanges.Admin,$A128,AH$7))","v":0},{"$f":"IF($A128=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A128,AH$7)*INDEX(InputPriceChanges.Admin,$A128,AI$7))","v":0},{"$f":"IF($A128=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A128,AI$7)*INDEX(InputPriceChanges.Admin,$A128,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[123,"SP371","SP371: PC rental 2Mb link km dist   Non SMP","BTW","TI",0,"£",0.2561863159123553,-0.69287487988776386,-1.0209820233856961,-1.5542687555582004,-1.6553594777514804,null,null,null,5.7161571737944278E-4,-1.5277028413273695E-3,-1.9522963786242731E-3,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!129:129,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A131=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A131,X$7)*INDEX(InputPriceChanges.Admin,$A131,Y$7))","v":-2.0272857139132889E-12},{"$f":"IF($A131=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A131,Y$7)*INDEX(InputPriceChanges.Admin,$A131,Z$7))","v":-3.6085685736653362E-12},{"$f":"IF($A131=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A131,Z$7)*INDEX(InputPriceChanges.Admin,$A131,AA$7))","v":-4.865485724260814E-12},{"$f":"IF($A131=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A131,AA$7)*INDEX(InputPriceChanges.Admin,$A131,AB$7))","v":-5.3114885925614285E-12},null,null,null,null,{"$f":"IF($A131=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A131,AF$7)*INDEX(InputPriceChanges.Admin,$A131,AG$7))","v":0},{"$f":"IF($A131=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A131,AG$7)*INDEX(InputPriceChanges.Admin,$A131,AH$7))","v":4.3297661415154012E-14},{"$f":"IF($A131=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A131,AH$7)*INDEX(InputPriceChanges.Admin,$A131,AI$7))","v":6.9219413871913535E-13},{"$f":"IF($A131=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A131,AI$7)*INDEX(InputPriceChanges.Admin,$A131,AJ$7))","v":3.9781262906579163E-12},null,null,null,0,-2.0272857139132889E-12,-3.5652709122501821E-12,-4.173291585541679E-12,-1.3333623019035122E-12,null,null,null,0,-2.0272857139132889E-12,-3.5652709122501821E-12,-4.173291585541679E-12,-1.3333623019035122E-12,null,null,null,5.7161571737944278E-4,-1.5277028433546551E-3,-1.952296382189544E-3,-4.173291585541679E-12,-1.3333623019035122E-12,null,null,"£",0.2561863159123553,-0.69287488080721971,-1.0209820252502069,0,0]
[124,"SP373","SP373: PC rental 34Mb link km dist Non SMP","BTW","TI",0,"£",2.4466304925784952,-7.3559022227993225,-16.995608333703025,-22.333283156343526,-26.930424659338012,null,null,null,4.2798907206675614E-4,-6.2408240128349285E-4,-1.094074911789597E-3,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!130:130,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A132=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A132,X$7)*INDEX(InputPriceChanges.Admin,$A132,Y$7))","v":-9.8586534919559822E-13},{"$f":"IF($A132=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A132,Y$7)*INDEX(InputPriceChanges.Admin,$A132,Z$7))","v":-1.754840322697404E-12},{"$f":"IF($A132=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A132,Z$7)*INDEX(InputPriceChanges.Admin,$A132,AA$7))","v":-2.3660768423021782E-12},{"$f":"IF($A132=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A132,AA$7)*INDEX(InputPriceChanges.Admin,$A132,AB$7))","v":-2.5829672235023425E-12},null,null,null,null,{"$f":"IF($A132=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A132,AF$7)*INDEX(InputPriceChanges.Admin,$A132,AG$7))","v":0},{"$f":"IF($A132=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A132,AG$7)*INDEX(InputPriceChanges.Admin,$A132,AH$7))","v":7.4283067922433118E-13},{"$f":"IF($A132=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A132,AH$7)*INDEX(InputPriceChanges.Admin,$A132,AI$7))","v":1.1948572307439824E-12},{"$f":"IF($A132=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A132,AI$7)*INDEX(InputPriceChanges.Admin,$A132,AJ$7))","v":1.9411194849723003E-12},null,null,null,0,-9.8586534919559822E-13,-1.0120096434730729E-12,-1.1712196115581958E-12,-6.4184773853004226E-13,null,null,null,0,-9.8586534919559822E-13,-1.0120096434730729E-12,-1.1712196115581958E-12,-6.4184773853004226E-13,null,null,null,4.2798907206675614E-4,-6.2408240226935821E-4,-1.0940749128016067E-3,-1.1712196115581958E-12,-6.4184773853004226E-13,null,null,"£",2.4466304925784952,-7.35590223441947,-16.995608349423819,0,0]
[127,"SP372","SP372: PC rnt 2Mb link per km trunk   Non SMP","BTW","TI",0,"£",0.50495810988878653,-0.48953021445762501,-0.8017576380545971,-1.2451155350775434,-1.5076545132478205,null,null,null,2.8538465017529601E-3,-3.1309760418259834E-3,-4.8405916958136784E-3,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!133:133,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A135=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A135,X$7)*INDEX(InputPriceChanges.Admin,$A135,Y$7))","v":-4.0388904318471909E-12},{"$f":"IF($A135=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A135,Y$7)*INDEX(InputPriceChanges.Admin,$A135,Z$7))","v":-7.1892249744836995E-12},{"$f":"IF($A135=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A135,Z$7)*INDEX(InputPriceChanges.Admin,$A135,AA$7))","v":-9.6933370581573659E-12},{"$f":"IF($A135=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A135,AA$7)*INDEX(InputPriceChanges.Admin,$A135,AB$7))","v":-1.0581892975628924E-11},null,null,null,null,{"$f":"IF($A135=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A135,AF$7)*INDEX(InputPriceChanges.Admin,$A135,AG$7))","v":0},{"$f":"IF($A135=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A135,AG$7)*INDEX(InputPriceChanges.Admin,$A135,AH$7))","v":-1.6960795511348372E-12},{"$f":"IF($A135=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A135,AH$7)*INDEX(InputPriceChanges.Admin,$A135,AI$7))","v":-9.2258795123860405E-13},{"$f":"IF($A135=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A135,AI$7)*INDEX(InputPriceChanges.Admin,$A135,AJ$7))","v":8.8330956859017392E-12},null,null,null,0,-4.0388904318471909E-12,-8.8853045256185363E-12,-1.061592500939597E-11,-1.748797289727185E-12,null,null,null,0,-4.0388904318471909E-12,-8.8853045256185363E-12,-1.061592500939597E-11,-1.748797289727185E-12,null,null,null,2.8538465017529601E-3,-3.1309760458648737E-3,-4.8405917046989832E-3,-1.061592500939597E-11,-1.748797289727185E-12,null,null,"£",0.50495810988878653,-0.48953021508910821,-0.80175763952628931,0,0]
[128,"SP374","SP374: PC rental 34Mb link km trunk Non SMP","BTW","TI",0,"£",11.835096394218354,-10.793025555629541,-19.913737808274234,-26.580554833461704,-33.579520137124554,null,null,null,1.7604705886399803E-2,-1.0635209320739296E-2,-9.6385452142650624E-3,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!134:134,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A136=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A136,X$7)*INDEX(InputPriceChanges.Admin,$A136,Y$7))","v":-5.2634505210807412E-12},{"$f":"IF($A136=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A136,Y$7)*INDEX(InputPriceChanges.Admin,$A136,Z$7))","v":-9.3689419336961366E-12},{"$f":"IF($A136=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A136,Z$7)*INDEX(InputPriceChanges.Admin,$A136,AA$7))","v":-1.2632281273729937E-11},{"$f":"IF($A136=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A136,AA$7)*INDEX(InputPriceChanges.Admin,$A136,AB$7))","v":-1.3790240412293096E-11},null,null,null,null,{"$f":"IF($A136=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A136,AF$7)*INDEX(InputPriceChanges.Admin,$A136,AG$7))","v":0},{"$f":"IF($A136=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A136,AG$7)*INDEX(InputPriceChanges.Admin,$A136,AH$7))","v":3.2490929795859809E-12},{"$f":"IF($A136=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A136,AH$7)*INDEX(InputPriceChanges.Admin,$A136,AI$7))","v":8.0434135269654304E-12},{"$f":"IF($A136=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A136,AI$7)*INDEX(InputPriceChanges.Admin,$A136,AJ$7))","v":1.1926513435114457E-11},null,null,null,0,-5.2634505210807412E-12,-6.1198489541101561E-12,-4.5888677467645068E-12,-1.8637269771786395E-12,null,null,null,0,-5.2634505210807412E-12,-6.1198489541101561E-12,-4.5888677467645068E-12,-1.8637269771786395E-12,null,null,null,1.7604705886399803E-2,-1.0635209326002747E-2,-9.6385452203849118E-3,-4.5888677467645068E-12,-1.8637269771786395E-12,null,null,"£",11.835096394218352,-10.793025560971097,-19.913737820918158,0,0]
[131,"SO421","SO421: Analogue PC installation","BTW","TI",0,"£",{"$f":"IF($A139=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,H$7)*INDEX(UF_Cost,,$A139)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!137:137,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A139=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A139,X$7)*INDEX(InputPriceChanges.Admin,$A139,Y$7))","v":-8.7190474915603451E-13},{"$f":"IF($A139=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A139,Y$7)*INDEX(InputPriceChanges.Admin,$A139,Z$7))","v":-1.5519904546088361E-12},{"$f":"IF($A139=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A139,Z$7)*INDEX(InputPriceChanges.Admin,$A139,AA$7))","v":-2.0925714021392149E-12},{"$f":"IF($A139=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A139,AA$7)*INDEX(InputPriceChanges.Admin,$A139,AB$7))","v":-2.2843904512603433E-12},null,null,null,null,{"$f":"IF($A139=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A139,AF$7)*INDEX(InputPriceChanges.Admin,$A139,AG$7))","v":0},{"$f":"IF($A139=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A139,AG$7)*INDEX(InputPriceChanges.Admin,$A139,AH$7))","v":0},{"$f":"IF($A139=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A139,AH$7)*INDEX(InputPriceChanges.Admin,$A139,AI$7))","v":0},{"$f":"IF($A139=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A139,AI$7)*INDEX(InputPriceChanges.Admin,$A139,AJ$7))","v":0},null,null,null,0,-8.7190474915603451E-13,-1.5519904546088361E-12,-2.0925714021392149E-12,-2.2843904512603433E-12,null,null,null,0,-8.7190474915603451E-13,-1.5519904546088361E-12,-2.0925714021392149E-12,-2.2843904512603433E-12,null,null,null,0,-8.7190474915603451E-13,-1.5519904546088361E-12,-2.0925714021392149E-12,-2.2843904512603433E-12,null,null,"£",0,0,0,0,0]
[132,"SO461","SO461: Private circuit test systems","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!138:138,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A140=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A140,X$7)*INDEX(InputPriceChanges.Admin,$A140,Y$7))","v":0},{"$f":"IF($A140=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A140,Y$7)*INDEX(InputPriceChanges.Admin,$A140,Z$7))","v":0},{"$f":"IF($A140=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A140,Z$7)*INDEX(InputPriceChanges.Admin,$A140,AA$7))","v":0},{"$f":"IF($A140=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A140,AA$7)*INDEX(InputPriceChanges.Admin,$A140,AB$7))","v":0},null,null,null,null,{"$f":"IF($A140=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A140,AF$7)*INDEX(InputPriceChanges.Admin,$A140,AG$7))","v":0},{"$f":"IF($A140=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A140,AG$7)*INDEX(InputPriceChanges.Admin,$A140,AH$7))","v":0},{"$f":"IF($A140=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A140,AH$7)*INDEX(InputPriceChanges.Admin,$A140,AI$7))","v":0},{"$f":"IF($A140=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A140,AI$7)*INDEX(InputPriceChanges.Admin,$A140,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[135,"SG120","SG120: PPCs 34 45Mbit regional Trunk WECLA","BTW","TI",0,"£",0.69147403933518792,-9.417856742859041E-9,-1.0354220335884756E-8,-1.7513059237355213E-8,-1.327951781687379E-8,null,null,null,8.8010815726582723E-5,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!141:141,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A143=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A143,X$7)*INDEX(InputPriceChanges.Admin,$A143,Y$7))","v":-3.8514439162639302E-14},{"$f":"IF($A143=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A143,Y$7)*INDEX(InputPriceChanges.Admin,$A143,Z$7))","v":-6.8555701766626158E-14},{"$f":"IF($A143=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A143,Z$7)*INDEX(InputPriceChanges.Admin,$A143,AA$7))","v":-9.2434654204468782E-14},{"$f":"IF($A143=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A143,AA$7)*INDEX(InputPriceChanges.Admin,$A143,AB$7))","v":-1.0090783104168854E-13},null,null,null,null,{"$f":"IF($A143=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A143,AF$7)*INDEX(InputPriceChanges.Admin,$A143,AG$7))","v":0},{"$f":"IF($A143=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A143,AG$7)*INDEX(InputPriceChanges.Admin,$A143,AH$7))","v":0},{"$f":"IF($A143=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A143,AH$7)*INDEX(InputPriceChanges.Admin,$A143,AI$7))","v":0},{"$f":"IF($A143=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A143,AI$7)*INDEX(InputPriceChanges.Admin,$A143,AJ$7))","v":0},null,null,null,0,-3.8514439162639302E-14,-6.8555701766626158E-14,-9.2434654204468782E-14,-1.0090783104168854E-13,null,null,null,0,-3.8514439162639302E-14,-6.8555701766626158E-14,-9.2434654204468782E-14,-1.0090783104168854E-13,null,null,null,8.8010815726582723E-5,-3.8514439162639302E-14,-6.8555701766626158E-14,-9.2434654204468782E-14,-1.0090783104168854E-13,null,null,"£",0.69147403933518792,0,0,0,0]
[136,"SG111","SG111: PCs 140 155Mbit regional Trunk WECLA","BTW","TI",0,"£",-92.288457580533972,-1.065465485214528E-7,-1.6541324704752461E-7,-1.9466224891728149E-7,-1.3283278081355673E-7,null,null,null,-2.7575791125063552E-2,-1.2698762190424942E-11,-1.5745571398478466E-11,-1.8914382122182033E-11,-1.172217276083641E-11,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!142:142,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A144=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A144,X$7)*INDEX(InputPriceChanges.Admin,$A144,Y$7))","v":-5.3776163560982102E-14},{"$f":"IF($A144=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A144,Y$7)*INDEX(InputPriceChanges.Admin,$A144,Z$7))","v":-9.5721571231255631E-14},{"$f":"IF($A144=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A144,Z$7)*INDEX(InputPriceChanges.Admin,$A144,AA$7))","v":-1.2906279289385381E-13},{"$f":"IF($A144=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A144,AA$7)*INDEX(InputPriceChanges.Admin,$A144,AB$7))","v":-1.4089354923662061E-13},null,null,null,null,{"$f":"IF($A144=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A144,AF$7)*INDEX(InputPriceChanges.Admin,$A144,AG$7))","v":0},{"$f":"IF($A144=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A144,AG$7)*INDEX(InputPriceChanges.Admin,$A144,AH$7))","v":0},{"$f":"IF($A144=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A144,AH$7)*INDEX(InputPriceChanges.Admin,$A144,AI$7))","v":0},{"$f":"IF($A144=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A144,AI$7)*INDEX(InputPriceChanges.Admin,$A144,AJ$7))","v":0},null,null,null,0,-5.3776163560982102E-14,-9.5721571231255631E-14,-1.2906279289385381E-13,-1.4089354923662061E-13,null,null,null,0,-5.3776163560982102E-14,-9.5721571231255631E-14,-1.2906279289385381E-13,-1.4089354923662061E-13,null,null,null,-2.7575791125063552E-2,-1.2752538353985924E-11,-1.5841292969709722E-11,-1.9043444915075888E-11,-1.186306631007303E-11,null,null,"£",-92.288457580533972,-1.0699774719217585E-7,-1.6641883874751102E-7,-1.9599053198537068E-7,-1.3442935188665328E-7]
[139,"SG101","SG101: PPC rental 2Mbit link per km regional trunk","BTW","TI","TI","£",0.34983858539394924,-0.35149798404860183,-0.58694273608666181,-0.77616896382499956,-1.038704264712651,null,null,null,3.0787807086533548E-2,-2.3329543049054956E-2,-3.021223352575245E-2,-4.6892272900973329E-2,-5.0420075986275133E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!145:145,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A147=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A147,X$7)*INDEX(InputPriceChanges.Admin,$A147,Y$7))","v":-3.9375798178889099E-11},{"$f":"IF($A147=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A147,Y$7)*INDEX(InputPriceChanges.Admin,$A147,Z$7))","v":-7.008892080555025E-11},{"$f":"IF($A147=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A147,Z$7)*INDEX(InputPriceChanges.Admin,$A147,AA$7))","v":-9.4501915805983124E-11},{"$f":"IF($A147=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A147,AA$7)*INDEX(InputPriceChanges.Admin,$A147,AB$7))","v":-1.0316459158801401E-10},null,null,null,null,{"$f":"IF($A147=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A147,AF$7)*INDEX(InputPriceChanges.Admin,$A147,AG$7))","v":0},{"$f":"IF($A147=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A147,AG$7)*INDEX(InputPriceChanges.Admin,$A147,AH$7))","v":2.0149673173668862E-11},{"$f":"IF($A147=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A147,AH$7)*INDEX(InputPriceChanges.Admin,$A147,AI$7))","v":4.6282827917328492E-11},{"$f":"IF($A147=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A147,AI$7)*INDEX(InputPriceChanges.Admin,$A147,AJ$7))","v":2.6973042486039521E-11},null,null,null,0,-3.9375798178889099E-11,-4.9939247631881392E-11,-4.8219087888654633E-11,-7.6191549101974483E-11,null,null,null,0,-3.9375798178889099E-11,-4.9939247631881392E-11,-4.8219087888654633E-11,-7.6191549101974483E-11,null,null,null,3.0787807086533548E-2,-2.3329543088430754E-2,-3.0212233575691697E-2,-4.6892272949192418E-2,-5.0420076062466679E-2,null,null,"£",0.34983858539394924,-0.35149798464186305,-0.58694273705684763,-0.77616896462313023,-1.0387042662822734]
[140,"SG102","SG102: PC rental 2Mbit link per km regional trunk","BTW","TI","TI","£",0.34984433945222532,-0.35150376540025535,-0.5869523899751955,-0.7761817300595899,-1.0387213490627492,null,null,null,5.1750006732574558E-2,-3.6168558509950342E-2,-6.687979632447405E-2,-6.2893602706725879E-2,-7.1002597084055694E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!146:146,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A148=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A148,X$7)*INDEX(InputPriceChanges.Admin,$A148,Y$7))","v":-3.6431559284629606E-10},{"$f":"IF($A148=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A148,Y$7)*INDEX(InputPriceChanges.Admin,$A148,Z$7))","v":-6.4848175725500279E-10},{"$f":"IF($A148=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A148,Z$7)*INDEX(InputPriceChanges.Admin,$A148,AA$7))","v":-8.7435743028499308E-10},{"$f":"IF($A148=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A148,AA$7)*INDEX(InputPriceChanges.Admin,$A148,AB$7))","v":-9.5450686841933225E-10},null,null,null,null,{"$f":"IF($A148=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A148,AF$7)*INDEX(InputPriceChanges.Admin,$A148,AG$7))","v":0},{"$f":"IF($A148=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A148,AG$7)*INDEX(InputPriceChanges.Admin,$A148,AH$7))","v":1.9990199650554833E-10},{"$f":"IF($A148=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A148,AH$7)*INDEX(InputPriceChanges.Admin,$A148,AI$7))","v":1.4586741513289132E-10},{"$f":"IF($A148=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A148,AI$7)*INDEX(InputPriceChanges.Admin,$A148,AJ$7))","v":3.739912084923807E-10},null,null,null,0,-3.6431559284629606E-10,-4.4857976074945446E-10,-7.2849001515210176E-10,-5.8051565992695156E-10,null,null,null,0,-3.6431559284629606E-10,-4.4857976074945446E-10,-7.2849001515210176E-10,-5.8051565992695156E-10,null,null,null,5.1750006732574558E-2,-3.6168558874265934E-2,-6.6879796773053807E-2,-6.2893603435215897E-2,-7.1002597664571357E-2,null,null,"£",0.34984433945222532,-0.35150376894085272,-0.58695239391203402,-0.77618173905002164,-1.0387213575553118]
[143,"SG105","SG105: PPC Rental 34Mbit link per km regional trunk","BTW","TI",0,"£",7.70574374778663,-6.701847168073324,-11.21215821214046,-14.065786325564535,-20.358699493980271,null,null,null,1.8786603257103806E-2,-1.0904711579708602E-2,-1.3382595996574811E-2,-9.5351225196458542E-3,-1.0733534169917945E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!149:149,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A151=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A151,X$7)*INDEX(InputPriceChanges.Admin,$A151,Y$7))","v":-7.9987499594457955E-12},{"$f":"IF($A151=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A151,Y$7)*INDEX(InputPriceChanges.Admin,$A151,Z$7))","v":-1.4237774937145278E-11},{"$f":"IF($A151=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A151,Z$7)*INDEX(InputPriceChanges.Admin,$A151,AA$7))","v":-1.9196999937648288E-11},{"$f":"IF($A151=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A151,AA$7)*INDEX(InputPriceChanges.Admin,$A151,AB$7))","v":-2.0956724964897945E-11},null,null,null,null,{"$f":"IF($A151=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A151,AF$7)*INDEX(InputPriceChanges.Admin,$A151,AG$7))","v":0},{"$f":"IF($A151=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A151,AG$7)*INDEX(InputPriceChanges.Admin,$A151,AH$7))","v":5.0170658764719568E-12},{"$f":"IF($A151=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A151,AH$7)*INDEX(InputPriceChanges.Admin,$A151,AI$7))","v":1.0627544341603626E-11},{"$f":"IF($A151=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A151,AI$7)*INDEX(InputPriceChanges.Admin,$A151,AJ$7))","v":1.5543663743260884E-11},null,null,null,0,-7.9987499594457955E-12,-9.2207090606733203E-12,-8.5694555960446614E-12,-5.4130612216370611E-12,null,null,null,0,-7.9987499594457955E-12,-9.2207090606733203E-12,-8.5694555960446614E-12,-5.4130612216370611E-12,null,null,null,1.8786603257103806E-2,-1.0904711587707351E-2,-1.338259600579552E-2,-9.5351225282153101E-3,-1.0733534175331006E-2,null,null,"£",7.7057437477866308,-6.7018471729892175,-11.212158219865723,-14.065786338205815,-20.358699504247426]
[144,"SG106","SG106: PC rental 34Mbit link per km regional trunk","BTW","TI",0,"£",7.7064343195276912,-6.7024477728194292,-11.213163021003957,-14.067046870278993,-20.360523995678676,null,null,null,5.1143674297202325E-2,-2.7572966329252387E-2,-2.6119510516878653E-2,-3.0360472072822831E-2,-4.5076027402153288E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!150:150,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A152=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A152,X$7)*INDEX(InputPriceChanges.Admin,$A152,Y$7))","v":-2.0952005381269112E-11},{"$f":"IF($A152=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A152,Y$7)*INDEX(InputPriceChanges.Admin,$A152,Z$7))","v":-3.7294569600717498E-11},{"$f":"IF($A152=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A152,Z$7)*INDEX(InputPriceChanges.Admin,$A152,AA$7))","v":-5.0284812997727948E-11},{"$f":"IF($A152=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A152,AA$7)*INDEX(InputPriceChanges.Admin,$A152,AB$7))","v":-5.4894254267109729E-11},null,null,null,null,{"$f":"IF($A152=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A152,AF$7)*INDEX(InputPriceChanges.Admin,$A152,AG$7))","v":0},{"$f":"IF($A152=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A152,AG$7)*INDEX(InputPriceChanges.Admin,$A152,AH$7))","v":1.3774306172264045E-11},{"$f":"IF($A152=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A152,AH$7)*INDEX(InputPriceChanges.Admin,$A152,AI$7))","v":3.0588425098982639E-11},{"$f":"IF($A152=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A152,AI$7)*INDEX(InputPriceChanges.Admin,$A152,AJ$7))","v":3.1295962345556161E-11},null,null,null,0,-2.0952005381269112E-11,-2.3520263428453453E-11,-1.9696387898745309E-11,-2.3598291921553568E-11,null,null,null,0,-2.0952005381269112E-11,-2.3520263428453453E-11,-1.9696387898745309E-11,-2.3598291921553568E-11,null,null,null,5.1143674297202325E-2,-2.7572966350204391E-2,-2.6119510540398915E-2,-3.0360472092519217E-2,-4.5076027425751578E-2,null,null,"£",7.7064343195276912,-6.7024477779124503,-11.213163031101258,-14.067046879405003,-20.360524006337855]
[147,"SG112","SG112: Prot Path PPC rent 2Mb link per km regional trunk","BTW","TI","TI","£",0.1641739822385222,-0.16303280864028588,-0.28882396028224716,-0.30921154562812775,-0.44708595006030349,null,null,null,1.2580783598123747E-3,-7.2928926351825013E-4,-1.501409569675225E-3,-1.375472258395136E-3,-1.8401152548302084E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!153:153,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A155=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A155,X$7)*INDEX(InputPriceChanges.Admin,$A155,Y$7))","v":-2.6637223965473029E-12},{"$f":"IF($A155=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A155,Y$7)*INDEX(InputPriceChanges.Admin,$A155,Z$7))","v":-4.7414258685607467E-12},{"$f":"IF($A155=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A155,Z$7)*INDEX(InputPriceChanges.Admin,$A155,AA$7))","v":-6.3929337618585158E-12},{"$f":"IF($A155=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A155,AA$7)*INDEX(InputPriceChanges.Admin,$A155,AB$7))","v":-6.9789526995899828E-12},null,null,null,null,{"$f":"IF($A155=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A155,AF$7)*INDEX(InputPriceChanges.Admin,$A155,AG$7))","v":0},{"$f":"IF($A155=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A155,AG$7)*INDEX(InputPriceChanges.Admin,$A155,AH$7))","v":1.9028278849998057E-12},{"$f":"IF($A155=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A155,AH$7)*INDEX(InputPriceChanges.Admin,$A155,AI$7))","v":1.3449887268116735E-12},{"$f":"IF($A155=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A155,AI$7)*INDEX(InputPriceChanges.Admin,$A155,AJ$7))","v":2.272989358983013E-12},null,null,null,0,-2.6637223965473029E-12,-2.838597983560941E-12,-5.0479450350468421E-12,-4.7059633406069701E-12,null,null,null,0,-2.6637223965473029E-12,-2.838597983560941E-12,-5.0479450350468421E-12,-4.7059633406069701E-12,null,null,null,1.2580783598123747E-3,-7.2928926618197256E-4,-1.501409572513823E-3,-1.3754722634430811E-3,-1.8401152595361717E-3,null,null,"£",0.16417398223852223,-0.16303280923576174,-0.28882396082830414,-0.30921154676292562,-0.44708595120369382]
[148,"SG113","SG113: Prot Path PC rent 2Mbit link per km regional trunk","BTW","TI","TI","£",0.16335594894846639,-0.16222046150086344,-0.28738483082181066,-0.30767083050052657,-0.44485824512387695,null,null,null,2.1547466446047457E-4,-1.7324993502177742E-4,-2.1971958209527332E-4,-2.2285878291584512E-4,-2.6789391591378037E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!154:154,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A156=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A156,X$7)*INDEX(InputPriceChanges.Admin,$A156,Y$7))","v":-5.9783998184415983E-13},{"$f":"IF($A156=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A156,Y$7)*INDEX(InputPriceChanges.Admin,$A156,Z$7))","v":-1.0641551684842085E-12},{"$f":"IF($A156=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A156,Z$7)*INDEX(InputPriceChanges.Admin,$A156,AA$7))","v":-1.4348159594306482E-12},{"$f":"IF($A156=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A156,AA$7)*INDEX(InputPriceChanges.Admin,$A156,AB$7))","v":-1.5663407585435253E-12},null,null,null,null,{"$f":"IF($A156=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A156,AF$7)*INDEX(InputPriceChanges.Admin,$A156,AG$7))","v":0},{"$f":"IF($A156=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A156,AG$7)*INDEX(InputPriceChanges.Admin,$A156,AH$7))","v":2.9276727746042951E-13},{"$f":"IF($A156=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A156,AH$7)*INDEX(InputPriceChanges.Admin,$A156,AI$7))","v":7.7158042211071969E-13},{"$f":"IF($A156=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A156,AI$7)*INDEX(InputPriceChanges.Admin,$A156,AJ$7))","v":8.3631440138336619E-13},null,null,null,0,-5.9783998184415983E-13,-7.7138789102377891E-13,-6.6323553731992853E-13,-7.3002635716015907E-13,null,null,null,0,-5.9783998184415983E-13,-7.7138789102377891E-13,-6.6323553731992853E-13,-7.3002635716015907E-13,null,null,null,2.1547466446047457E-4,-1.7324993561961739E-4,-2.1971958286666121E-4,-2.2285878357908065E-4,-2.6789391664380671E-4,null,null,"£",0.16335594894846639,-0.16222046206064361,-0.28738483183075658,-0.30767083141616569,-0.44485824633614135]
[151,"SG116","SG116: Prot Path PPC rent 140Mb link km regional trunk","BTW","TI",0,"£",{"$f":"IF($A159=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,H$7)*INDEX(UF_Cost,,$A159)))","v":17.12134082000459},-13.339042040397763,-13.584806665015934,-26.242646891438088,-38.541865460945537,null,null,null,4.0048528312072729E-3,-1.1266593659058214E-3,-8.9429595833602439E-4,-1.7474113552596073E-3,-3.3393805317261127E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!157:157,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A159=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A159,X$7)*INDEX(InputPriceChanges.Admin,$A159,Y$7))","v":-4.4995968561043671E-13},{"$f":"IF($A159=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A159,Y$7)*INDEX(InputPriceChanges.Admin,$A159,Z$7))","v":-8.0092824089056163E-13},{"$f":"IF($A159=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A159,Z$7)*INDEX(InputPriceChanges.Admin,$A159,AA$7))","v":-1.07990324735414E-12},{"$f":"IF($A159=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A159,AA$7)*INDEX(InputPriceChanges.Admin,$A159,AB$7))","v":-1.1788943801419699E-12},null,null,null,null,{"$f":"IF($A159=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A159,AF$7)*INDEX(InputPriceChanges.Admin,$A159,AG$7))","v":0},{"$f":"IF($A159=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A159,AG$7)*INDEX(InputPriceChanges.Admin,$A159,AH$7))","v":4.0352005143222689E-13},{"$f":"IF($A159=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A159,AH$7)*INDEX(InputPriceChanges.Admin,$A159,AI$7))","v":5.8719278500148989E-13},{"$f":"IF($A159=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A159,AI$7)*INDEX(InputPriceChanges.Admin,$A159,AJ$7))","v":5.6421250746016636E-13},null,null,null,0,-4.4995968561043671E-13,-3.9740818945833474E-13,-4.9271046235265006E-13,-6.1468187268180355E-13,null,null,null,0,-4.4995968561043671E-13,-3.9740818945833474E-13,-4.9271046235265006E-13,-6.1468187268180355E-13,null,null,null,4.0048528312072729E-3,-1.1266593663557811E-3,-8.9429595873343262E-4,-1.7474113557523177E-3,-3.3393805323407946E-3,null,null,"£",17.121340820004587,-13.339042045725042,-13.584806671052766,-26.24264689883762,-38.541865468039965]
[152,"SG117","SG117: Prot Path PC rent 140Mb link per km regional trunk","BTW","TI",0,"£",17.124658821313453,-13.341627057506779,-13.587439309665035,-26.247732540841909,-38.549334616626155,null,null,null,5.6401776293878002E-3,-3.7308976888188548E-3,-3.6064355532866871E-3,-4.8637787770927695E-3,-5.2425026559756215E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!158:158,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A160=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A160,X$7)*INDEX(InputPriceChanges.Admin,$A160,Y$7))","v":-8.2079342405408377E-13},{"$f":"IF($A160=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A160,Y$7)*INDEX(InputPriceChanges.Admin,$A160,Z$7))","v":-1.4610122958122394E-12},{"$f":"IF($A160=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A160,Z$7)*INDEX(InputPriceChanges.Admin,$A160,AA$7))","v":-1.9699042214630108E-12},{"$f":"IF($A160=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A160,AA$7)*INDEX(InputPriceChanges.Admin,$A160,AB$7))","v":-2.1504787786154684E-12},null,null,null,null,{"$f":"IF($A160=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A160,AF$7)*INDEX(InputPriceChanges.Admin,$A160,AG$7))","v":0},{"$f":"IF($A160=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A160,AG$7)*INDEX(InputPriceChanges.Admin,$A160,AH$7))","v":2.6203440586539546E-13},{"$f":"IF($A160=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A160,AH$7)*INDEX(InputPriceChanges.Admin,$A160,AI$7))","v":4.3020436954703019E-13},{"$f":"IF($A160=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A160,AI$7)*INDEX(InputPriceChanges.Admin,$A160,AJ$7))","v":9.2898166678531892E-13},null,null,null,0,-8.2079342405408377E-13,-1.1989778899468439E-12,-1.5396998519159806E-12,-1.2214971118301494E-12,null,null,null,0,-8.2079342405408377E-13,-1.1989778899468439E-12,-1.5396998519159806E-12,-1.2214971118301494E-12,null,null,null,5.6401776293878002E-3,-3.7308976896396483E-3,-3.6064355544856651E-3,-4.8637787786324693E-3,-5.2425026571971184E-3,null,null,"£",17.124658821313453,-13.341627060441921,-13.587439314182248,-26.24773254915101,-38.549334625608104]
[155,"SG201","SG201: PPC rental 2Mbit link per km national trunk","BTW","TI",0,"£",0.15274603475699536,-0.13572809795810375,-0.2110382900110587,-0.4631161899257889,-0.46186520164149847,null,null,null,6.095941501116928E-3,-5.2553780081484418E-3,-6.9721472924898437E-3,-9.9717965373837501E-3,-9.0137416211829562E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!161:161,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A163=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A163,X$7)*INDEX(InputPriceChanges.Admin,$A163,Y$7))","v":-1.9321047459716793E-11},{"$f":"IF($A163=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A163,Y$7)*INDEX(InputPriceChanges.Admin,$A163,Z$7))","v":-3.4391464502992066E-11},{"$f":"IF($A163=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A163,Z$7)*INDEX(InputPriceChanges.Admin,$A163,AA$7))","v":-4.6370513995889329E-11},{"$f":"IF($A163=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A163,AA$7)*INDEX(InputPriceChanges.Admin,$A163,AB$7))","v":-5.0621144532753826E-11},null,null,null,null,{"$f":"IF($A163=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A163,AF$7)*INDEX(InputPriceChanges.Admin,$A163,AG$7))","v":0},{"$f":"IF($A163=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A163,AG$7)*INDEX(InputPriceChanges.Admin,$A163,AH$7))","v":1.8862926850920263E-12},{"$f":"IF($A163=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A163,AH$7)*INDEX(InputPriceChanges.Admin,$A163,AI$7))","v":1.2831501662198536E-11},{"$f":"IF($A163=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A163,AI$7)*INDEX(InputPriceChanges.Admin,$A163,AJ$7))","v":2.8373319720049076E-11},null,null,null,0,-1.9321047459716793E-11,-3.2505171817900037E-11,-3.3539012333690791E-11,-2.224782481270475E-11,null,null,null,0,-1.9321047459716793E-11,-3.2505171817900037E-11,-3.3539012333690791E-11,-2.224782481270475E-11,null,null,null,6.095941501116928E-3,-5.2553780274694891E-3,-6.9721473249950159E-3,-9.971796570922762E-3,-9.0137416434307813E-3,null,null,"£",0.15274603475699536,-0.13572809845709907,-0.21103829099495014,-0.46311619148342786,-0.46186520278147969]
[156,"SG202","SG202: PC rental 2Mbit link per km national trunk","BTW","TI",0,"£",0.15276916453812392,-0.13574865077444206,-0.21107024677815556,-0.4631863179400913,-0.46193514022315696,null,null,null,3.9679309517545593E-2,-3.409945149670747E-2,-5.4612616337091885E-2,-7.9889372763949251E-2,-9.07677685173819E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!162:162,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A164=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A164,X$7)*INDEX(InputPriceChanges.Admin,$A164,Y$7))","v":-5.7165203692516656E-10},{"$f":"IF($A164=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A164,Y$7)*INDEX(InputPriceChanges.Admin,$A164,Z$7))","v":-1.0175406285481008E-9},{"$f":"IF($A164=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A164,Z$7)*INDEX(InputPriceChanges.Admin,$A164,AA$7))","v":-1.3719648991955358E-9},{"$f":"IF($A164=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A164,AA$7)*INDEX(InputPriceChanges.Admin,$A164,AB$7))","v":-1.4977283582549542E-9},null,null,null,null,{"$f":"IF($A164=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A164,AF$7)*INDEX(InputPriceChanges.Admin,$A164,AG$7))","v":0},{"$f":"IF($A164=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A164,AG$7)*INDEX(InputPriceChanges.Admin,$A164,AH$7))","v":6.5184685394538383E-11},{"$f":"IF($A164=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A164,AH$7)*INDEX(InputPriceChanges.Admin,$A164,AI$7))","v":2.0093222781705464E-12},{"$f":"IF($A164=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A164,AI$7)*INDEX(InputPriceChanges.Admin,$A164,AJ$7))","v":5.5879556407851394E-10},null,null,null,0,-5.7165203692516656E-10,-9.5235594315356251E-10,-1.3699555769173653E-9,-9.3893279417644029E-10,null,null,null,0,-5.7165203692516656E-10,-9.5235594315356251E-10,-1.3699555769173653E-9,-9.3893279417644029E-10,null,null,null,3.9679309517545593E-2,-3.4099452068359508E-2,-5.4612617289447829E-2,-7.9889374133904831E-2,-9.0767769456314693E-2,null,null,"£",0.15276916453812392,-0.13574865305016762,-0.21107025045888023,-0.46318632588288344,-0.46193514500157173]
[159,"SG205","SG205: PPC Rental 34Mbit link per km national trunk","BTW","TI",0,"£",4.0553967223109098,-4.0232576051341686,-8.5745730009297674,-12.343923789853497,-13.00878289725366,null,null,null,2.6103777622170864E-3,-1.4864938599083765E-3,-2.8080553215423807E-3,-2.4265122329921126E-3,-1.7951990352009842E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!165:165,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A167=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A167,X$7)*INDEX(InputPriceChanges.Admin,$A167,Y$7))","v":-2.9697244382448335E-12},{"$f":"IF($A167=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A167,Y$7)*INDEX(InputPriceChanges.Admin,$A167,Z$7))","v":-5.2861095038491994E-12},{"$f":"IF($A167=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A167,Z$7)*INDEX(InputPriceChanges.Admin,$A167,AA$7))","v":-7.1273386659314718E-12},{"$f":"IF($A167=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A167,AA$7)*INDEX(InputPriceChanges.Admin,$A167,AB$7))","v":-7.7806780569716947E-12},null,null,null,null,{"$f":"IF($A167=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A167,AF$7)*INDEX(InputPriceChanges.Admin,$A167,AG$7))","v":0},{"$f":"IF($A167=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A167,AG$7)*INDEX(InputPriceChanges.Admin,$A167,AH$7))","v":1.8209214637274552E-12},{"$f":"IF($A167=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A167,AH$7)*INDEX(InputPriceChanges.Admin,$A167,AI$7))","v":2.674293330551597E-12},{"$f":"IF($A167=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A167,AI$7)*INDEX(InputPriceChanges.Admin,$A167,AJ$7))","v":4.0340170714648911E-12},null,null,null,0,-2.9697244382448335E-12,-3.4651880401217443E-12,-4.4530453353798751E-12,-3.7466609855068036E-12,null,null,null,0,-2.9697244382448335E-12,-3.4651880401217443E-12,-4.4530453353798751E-12,-3.7466609855068036E-12,null,null,null,2.6103777622170864E-3,-1.486493862878101E-3,-2.8080553250075689E-3,-2.4265122374451577E-3,-1.7951990389476452E-3,null,null,"£",4.0553967223109089,-4.023257613171852,-8.5745730115109353,-12.343923812506608,-13.008782924403574]
[160,"SG206","SG206: PC rental 34Mbit link per km national trunk","BTW","TI",0,"£",4.059623897023771,-4.0274512793851205,-8.5835107746286265,-12.35679057603372,-13.022342704560758,null,null,null,9.1715104274038978E-2,-5.9300011822913917E-2,-9.896332661756635E-2,-9.8575413823898381E-2,-0.10399111238521677,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!166:166,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A168=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A168,X$7)*INDEX(InputPriceChanges.Admin,$A168,Y$7))","v":-3.292388781062627E-10},{"$f":"IF($A168=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A168,Y$7)*INDEX(InputPriceChanges.Admin,$A168,Z$7))","v":-5.8604520470517256E-10},{"$f":"IF($A168=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A168,Z$7)*INDEX(InputPriceChanges.Admin,$A168,AA$7))","v":-7.9017331373729903E-10},{"$f":"IF($A168=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A168,AA$7)*INDEX(InputPriceChanges.Admin,$A168,AB$7))","v":-8.626058734172505E-10},null,null,null,null,{"$f":"IF($A168=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A168,AF$7)*INDEX(InputPriceChanges.Admin,$A168,AG$7))","v":0},{"$f":"IF($A168=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A168,AG$7)*INDEX(InputPriceChanges.Admin,$A168,AH$7))","v":2.1779575223636155E-10},{"$f":"IF($A168=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A168,AH$7)*INDEX(InputPriceChanges.Admin,$A168,AI$7))","v":4.4180987087457386E-10},{"$f":"IF($A168=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A168,AI$7)*INDEX(InputPriceChanges.Admin,$A168,AJ$7))","v":6.3083546143790874E-10},null,null,null,0,-3.292388781062627E-10,-3.6824945246881099E-10,-3.4836344286272517E-10,-2.3177041197934176E-10,null,null,null,0,-3.292388781062627E-10,-3.6824945246881099E-10,-3.4836344286272517E-10,-2.3177041197934176E-10,null,null,null,9.1715104274038978E-2,-5.9300012152152796E-2,-9.8963326985815808E-2,-9.857541417226183E-2,-0.10399111261698718,null,null,"£",4.059623897023771,-4.0274513017458835,-8.5835108065684711,-12.356790619702359,-13.022342733584333]
[163,"SG212","SG212: Prot Path PPC rent 2Mb link per km national trunk","BTW","TI",0,"£",0.2634398185324468,-0.13265941009145873,-0.20105317928893665,-0.30240863994744377,-0.27198908072440869,null,null,null,4.4048718297536298E-4,-2.0187778216767575E-4,-2.2174765543561074E-4,-3.255045456480233E-4,-2.4163879456978184E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!169:169,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A171=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A171,X$7)*INDEX(InputPriceChanges.Admin,$A171,Y$7))","v":-7.1059002945064197E-13},{"$f":"IF($A171=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A171,Y$7)*INDEX(InputPriceChanges.Admin,$A171,Z$7))","v":-1.2648502531595274E-12},{"$f":"IF($A171=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A171,Z$7)*INDEX(InputPriceChanges.Admin,$A171,AA$7))","v":-1.7054160734454897E-12},{"$f":"IF($A171=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A171,AA$7)*INDEX(InputPriceChanges.Admin,$A171,AB$7))","v":-1.8617458827828655E-12},null,null,null,null,{"$f":"IF($A171=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A171,AF$7)*INDEX(InputPriceChanges.Admin,$A171,AG$7))","v":0},{"$f":"IF($A171=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A171,AG$7)*INDEX(InputPriceChanges.Admin,$A171,AH$7))","v":1.7176899895889751E-13},{"$f":"IF($A171=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A171,AH$7)*INDEX(InputPriceChanges.Admin,$A171,AI$7))","v":6.8201145209856859E-13},{"$f":"IF($A171=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A171,AI$7)*INDEX(InputPriceChanges.Admin,$A171,AJ$7))","v":6.9683877663742077E-13},null,null,null,0,-7.1059002945064197E-13,-1.0930812542006299E-12,-1.0234046213469211E-12,-1.1649071061454447E-12,null,null,null,0,-7.1059002945064197E-13,-1.0930812542006299E-12,-1.0234046213469211E-12,-1.1649071061454447E-12,null,null,null,4.4048718297536298E-4,-2.0187778287826579E-4,-2.2174765652869198E-4,-3.2550454667142791E-4,-2.4163879573468896E-4,null,null,"£",0.2634398185324468,-0.13265941055840688,-0.20105318028000671,-0.30240864089823355,-0.27198908203563033]
[164,"SG213","SG213: Prot Path PC rent 2Mbit link per km national trunk","BTW","TI",0,"£",0.26424418858354159,-0.13306446372787523,-0.20166706202313497,-0.30333199486972207,-0.27281955453804202,null,null,null,1.1583725343774431E-3,-4.8295150423590684E-4,-5.2584970045523971E-4,-7.3100837699239564E-4,-8.3736341804121052E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!170:170,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A172=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A172,X$7)*INDEX(InputPriceChanges.Admin,$A172,Y$7))","v":-2.1865300866302228E-12},{"$f":"IF($A172=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A172,Y$7)*INDEX(InputPriceChanges.Admin,$A172,Z$7))","v":-3.8920235572776326E-12},{"$f":"IF($A172=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A172,Z$7)*INDEX(InputPriceChanges.Admin,$A172,AA$7))","v":-5.2476722194417317E-12},{"$f":"IF($A172=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A172,AA$7)*INDEX(InputPriceChanges.Admin,$A172,AB$7))","v":-5.7287088504228657E-12},null,null,null,null,{"$f":"IF($A172=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A172,AF$7)*INDEX(InputPriceChanges.Admin,$A172,AG$7))","v":0},{"$f":"IF($A172=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A172,AG$7)*INDEX(InputPriceChanges.Admin,$A172,AH$7))","v":1.0302415968496293E-12},{"$f":"IF($A172=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A172,AH$7)*INDEX(InputPriceChanges.Admin,$A172,AI$7))","v":2.7550178355490356E-12},{"$f":"IF($A172=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A172,AI$7)*INDEX(InputPriceChanges.Admin,$A172,AJ$7))","v":2.9424447681895026E-12},null,null,null,0,-2.1865300866302228E-12,-2.8617819604280033E-12,-2.492654383892696E-12,-2.7862640822333631E-12,null,null,null,0,-2.1865300866302228E-12,-2.8617819604280033E-12,-2.492654383892696E-12,-2.7862640822333631E-12,null,null,null,1.1583725343774431E-3,-4.8295150642243694E-4,-5.258497033170217E-4,-7.3100837948505005E-4,-8.3736342082747458E-4,null,null,"£",0.26424418858354165,-0.13306446433031552,-0.2016670631206485,-0.30333199590404925,-0.27281955544582864]
[167,"SG217","SG217: Prot Path PC rent 140Mb link per km national trunk","BTW","TI",0,"£",13.726696719882627,-21.928946513696566,-24.027998305206868,-45.021304861743324,-33.986356081922139,null,null,null,4.550674496575491E-3,-2.5966113562537548E-3,-2.8761992588784515E-3,-4.2350907459529057E-3,-3.7428862296361191E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!173:173,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A175=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A175,X$7)*INDEX(InputPriceChanges.Admin,$A175,Y$7))","v":-5.0385946660072025E-13},{"$f":"IF($A175=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A175,Y$7)*INDEX(InputPriceChanges.Admin,$A175,Z$7))","v":-8.9686985117915173E-13},{"$f":"IF($A175=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A175,Z$7)*INDEX(InputPriceChanges.Admin,$A175,AA$7))","v":-1.2092627222026777E-12},{"$f":"IF($A175=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A175,AA$7)*INDEX(InputPriceChanges.Admin,$A175,AB$7))","v":-1.3201118072963232E-12},null,null,null,null,{"$f":"IF($A175=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A175,AF$7)*INDEX(InputPriceChanges.Admin,$A175,AG$7))","v":0},{"$f":"IF($A175=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A175,AG$7)*INDEX(InputPriceChanges.Admin,$A175,AH$7))","v":5.453747423203479E-13},{"$f":"IF($A175=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A175,AH$7)*INDEX(InputPriceChanges.Admin,$A175,AI$7))","v":6.4346579773306931E-13},{"$f":"IF($A175=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A175,AI$7)*INDEX(InputPriceChanges.Admin,$A175,AJ$7))","v":8.0920621140710294E-13},null,null,null,0,-5.0385946660072025E-13,-3.5149510885880383E-13,-5.6579692446960841E-13,-5.109055958892203E-13,null,null,null,0,-5.0385946660072025E-13,-3.5149510885880383E-13,-5.6579692446960841E-13,-5.109055958892203E-13,null,null,null,4.550674496575491E-3,-2.5966113567576143E-3,-2.8761992592299468E-3,-4.2350907465187023E-3,-3.7428862301470247E-3,null,null,"£",13.726696719882629,-21.928946517951768,-24.027998308143289,-45.021304867758047,-33.986356086561287]
[168,"SE770","SE770: PPCs 34 45Mb Link WECLA","BTW","TI",0,"£",5.0037173501321162,-2.5944045351246616E-7,-1.4670049568989603E-7,-1.1949227805788514E-7,1.0180045179338826E-9,null,null,null,9.0317098169884707E-5,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!174:174,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A176=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A176,X$7)*INDEX(InputPriceChanges.Admin,$A176,Y$7))","v":-4.0430736764687106E-14},{"$f":"IF($A176=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A176,Y$7)*INDEX(InputPriceChanges.Admin,$A176,Z$7))","v":-7.1966711487895009E-14},{"$f":"IF($A176=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A176,Z$7)*INDEX(InputPriceChanges.Admin,$A176,AA$7))","v":-9.7033768410490078E-14},{"$f":"IF($A176=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A176,AA$7)*INDEX(InputPriceChanges.Admin,$A176,AB$7))","v":-1.0592853067994024E-13},null,null,null,null,{"$f":"IF($A176=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A176,AF$7)*INDEX(InputPriceChanges.Admin,$A176,AG$7))","v":0},{"$f":"IF($A176=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A176,AG$7)*INDEX(InputPriceChanges.Admin,$A176,AH$7))","v":0},{"$f":"IF($A176=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A176,AH$7)*INDEX(InputPriceChanges.Admin,$A176,AI$7))","v":0},{"$f":"IF($A176=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A176,AI$7)*INDEX(InputPriceChanges.Admin,$A176,AJ$7))","v":0},null,null,null,0,-4.0430736764687106E-14,-7.1966711487895009E-14,-9.7033768410490078E-14,-1.0592853067994024E-13,null,null,null,0,-4.0430736764687106E-14,-7.1966711487895009E-14,-9.7033768410490078E-14,-1.0592853067994024E-13,null,null,null,9.0317098169884707E-5,-4.0430736764687106E-14,-7.1966711487895009E-14,-9.7033768410490078E-14,-1.0592853067994024E-13,null,null,"£",5.0037173501321162,0,0,0,0]
[171,"SE774","SE774: PPCs 140 155Mb Dist WECLA","BTW","TI",0,"£",{"$f":"IF($A179=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,H$7)*INDEX(UF_Cost,,$A179)))","v":-38.965946042652135},-3.5617258329765383E-7,-1.1600723148011189E-7,-2.8381014579683152E-7,-3.2160461411832651E-7,null,null,null,-3.9745264963505177E-5,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!177:177,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A179=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A179,X$7)*INDEX(InputPriceChanges.Admin,$A179,Y$7))","v":-2.459539069050497E-16},{"$f":"IF($A179=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A179,Y$7)*INDEX(InputPriceChanges.Admin,$A179,Z$7))","v":-4.3779795455231844E-16},{"$f":"IF($A179=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A179,Z$7)*INDEX(InputPriceChanges.Admin,$A179,AA$7))","v":-5.9028937755166594E-16},{"$f":"IF($A179=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A179,AA$7)*INDEX(InputPriceChanges.Admin,$A179,AB$7))","v":-6.4439923808373835E-16},null,null,null,null,{"$f":"IF($A179=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A179,AF$7)*INDEX(InputPriceChanges.Admin,$A179,AG$7))","v":0},{"$f":"IF($A179=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A179,AG$7)*INDEX(InputPriceChanges.Admin,$A179,AH$7))","v":0},{"$f":"IF($A179=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A179,AH$7)*INDEX(InputPriceChanges.Admin,$A179,AI$7))","v":0},{"$f":"IF($A179=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A179,AI$7)*INDEX(InputPriceChanges.Admin,$A179,AJ$7))","v":0},null,null,null,0,-2.459539069050497E-16,-4.3779795455231844E-16,-5.9028937755166594E-16,-6.4439923808373835E-16,null,null,null,0,-2.459539069050497E-16,-4.3779795455231844E-16,-5.9028937755166594E-16,-6.4439923808373835E-16,null,null,null,-3.9745264963505177E-5,-2.459539069050497E-16,-4.3779795455231844E-16,-5.9028937755166594E-16,-6.4439923808373835E-16,null,null,"£",-38.965946042652135,0,0,0,0]
[172,"SG210","SG210: PPCs 34 45Mbit national Trunk WECLA","BTW","TI",0,"£",0.40023595947394253,-8.5670782976746415E-9,-6.3040296632624276E-9,-1.2096631623063887E-8,-1.5034974638116943E-8,null,null,null,7.3039060244399772E-4,-3.0377369030139826E-12,-2.5595135174242901E-12,-3.4221780137347326E-12,-5.4687152497382497E-12,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!178:178,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A180=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A180,X$7)*INDEX(InputPriceChanges.Admin,$A180,Y$7))","v":-3.3828143336815795E-12},{"$f":"IF($A180=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A180,Y$7)*INDEX(InputPriceChanges.Admin,$A180,Z$7))","v":-6.0214095181392663E-12},{"$f":"IF($A180=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A180,Z$7)*INDEX(InputPriceChanges.Admin,$A180,AA$7))","v":-8.118754416526437E-12},{"$f":"IF($A180=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A180,AA$7)*INDEX(InputPriceChanges.Admin,$A180,AB$7))","v":-8.8629735861622795E-12},null,null,null,null,{"$f":"IF($A180=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A180,AF$7)*INDEX(InputPriceChanges.Admin,$A180,AG$7))","v":0},{"$f":"IF($A180=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A180,AG$7)*INDEX(InputPriceChanges.Admin,$A180,AH$7))","v":4.2355155807412732E-12},{"$f":"IF($A180=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A180,AH$7)*INDEX(InputPriceChanges.Admin,$A180,AI$7))","v":4.6831100381689131E-12},{"$f":"IF($A180=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A180,AI$7)*INDEX(InputPriceChanges.Admin,$A180,AJ$7))","v":5.5707720874215504E-12},null,null,null,0,-3.3828143336815795E-12,-1.7858939373979931E-12,-3.4356443783575239E-12,-3.2922014987407291E-12,null,null,null,0,-3.3828143336815795E-12,-1.7858939373979931E-12,-3.4356443783575239E-12,-3.2922014987407291E-12,null,null,null,7.3039060244399772E-4,-6.4205512366955621E-12,-4.3454074548222835E-12,-6.8578223920922561E-12,-8.760916748478978E-12,null,null,"£",0.40023595947394253,-1.810734995003267E-8,-1.070265005739383E-8,-2.4240863824323879E-8,-2.4086125370367368E-8]
[175,"SO770","SO770: PCs 34 45Mb Link WECLA","BTW","TI",0,"£",2.5497245709757919,-1.3178450872837245E-7,-7.4520855193316463E-8,-6.0662447091616696E-8,5.1443061938873247E-10,null,null,null,7.9755384580122767E-4,-1.6005097418687495E-11,-6.8535764722296986E-12,-3.8889023384588702E-12,3.7841177991235379E-14,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!181:181,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A183=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A183,X$7)*INDEX(InputPriceChanges.Admin,$A183,Y$7))","v":-8.5223434465995564E-12},{"$f":"IF($A183=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A183,Y$7)*INDEX(InputPriceChanges.Admin,$A183,Z$7))","v":-1.5169771346310028E-11},{"$f":"IF($A183=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A183,Z$7)*INDEX(InputPriceChanges.Admin,$A183,AA$7))","v":-2.0453624314430349E-11},{"$f":"IF($A183=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A183,AA$7)*INDEX(InputPriceChanges.Admin,$A183,AB$7))","v":-2.2328539916726573E-11},null,null,null,null,{"$f":"IF($A183=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A183,AF$7)*INDEX(InputPriceChanges.Admin,$A183,AG$7))","v":0},{"$f":"IF($A183=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A183,AG$7)*INDEX(InputPriceChanges.Admin,$A183,AH$7))","v":7.8414343069512475E-12},{"$f":"IF($A183=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A183,AH$7)*INDEX(InputPriceChanges.Admin,$A183,AI$7))","v":1.2714615162004787E-11},{"$f":"IF($A183=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A183,AI$7)*INDEX(InputPriceChanges.Admin,$A183,AJ$7))","v":1.5913365432023639E-11},null,null,null,0,-8.5223434465995564E-12,-7.3283370393587804E-12,-7.7390091524255622E-12,-6.4151744847029346E-12,null,null,null,0,-8.5223434465995564E-12,-7.3283370393587804E-12,-7.7390091524255622E-12,-6.4151744847029346E-12,null,null,null,7.9755384580122767E-4,-2.4527440865287053E-11,-1.418191351158848E-11,-1.1627911490884433E-11,-6.3773333067116992E-12,null,null,"£",2.5497245709757914,-2.0195670543198294E-7,-1.5420391491121645E-7,-1.8138217528016203E-7,-8.6696442795199308E-8]
[176,"SO771","SO771: PPCs 34 45Mb Dist WECLA","BTW","TI",0,"£",0.31348021397406706,-1.6162211474933739E-7,-1.1752460841958564E-7,-7.7534474667961034E-8,-1.3067199286353105E-7,null,null,null,3.9871548415361581E-4,-7.6730978176425035E-11,-4.4380290381598164E-11,-1.8151500994717047E-11,-2.9357485831574342E-11,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!182:182,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A184=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A184,X$7)*INDEX(InputPriceChanges.Admin,$A184,Y$7))","v":-2.8211573559861354E-12},{"$f":"IF($A184=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A184,Y$7)*INDEX(InputPriceChanges.Admin,$A184,Z$7))","v":-5.0216600972381137E-12},{"$f":"IF($A184=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A184,Z$7)*INDEX(InputPriceChanges.Admin,$A184,AA$7))","v":-6.7707776677961586E-12},{"$f":"IF($A184=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A184,AA$7)*INDEX(InputPriceChanges.Admin,$A184,AB$7))","v":-7.3914323000006538E-12},null,null,null,null,{"$f":"IF($A184=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A184,AF$7)*INDEX(InputPriceChanges.Admin,$A184,AG$7))","v":0},{"$f":"IF($A184=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A184,AG$7)*INDEX(InputPriceChanges.Admin,$A184,AH$7))","v":2.9689547973240664E-12},{"$f":"IF($A184=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A184,AH$7)*INDEX(InputPriceChanges.Admin,$A184,AI$7))","v":4.853361769826432E-12},{"$f":"IF($A184=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A184,AI$7)*INDEX(InputPriceChanges.Admin,$A184,AJ$7))","v":6.4526097639342583E-12},null,null,null,0,-2.8211573559861354E-12,-2.0527052999140473E-12,-1.9174158979697266E-12,-9.3882253606639551E-13,null,null,null,0,-2.8211573559861354E-12,-2.0527052999140473E-12,-1.9174158979697266E-12,-9.3882253606639551E-13,null,null,null,3.9871548415361581E-4,-7.9552135532411167E-11,-4.6432995681512212E-11,-2.0068916892686773E-11,-3.0296308367640736E-11,null,null,"£",0.31348021397406706,-1.6756445288644222E-7,-1.2296043104487508E-7,-8.572475239829024E-8,-1.3485075028290952E-7]
[179,"SO772","SO772: PPCs 34 45Mb Local Ends WECLA","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!185:185,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A187=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A187,X$7)*INDEX(InputPriceChanges.Admin,$A187,Y$7))","v":-6.0662655811673351E-12},{"$f":"IF($A187=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A187,Y$7)*INDEX(InputPriceChanges.Admin,$A187,Z$7))","v":-1.0797952742816541E-11},{"$f":"IF($A187=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A187,Z$7)*INDEX(InputPriceChanges.Admin,$A187,AA$7))","v":-1.4559037426057614E-11},{"$f":"IF($A187=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A187,AA$7)*INDEX(InputPriceChanges.Admin,$A187,AB$7))","v":-1.5893615886236664E-11},null,null,null,null,{"$f":"IF($A187=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A187,AF$7)*INDEX(InputPriceChanges.Admin,$A187,AG$7))","v":0},{"$f":"IF($A187=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A187,AG$7)*INDEX(InputPriceChanges.Admin,$A187,AH$7))","v":4.7771374551120316E-12},{"$f":"IF($A187=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A187,AH$7)*INDEX(InputPriceChanges.Admin,$A187,AI$7))","v":7.2981882004622318E-12},{"$f":"IF($A187=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A187,AI$7)*INDEX(InputPriceChanges.Admin,$A187,AJ$7))","v":5.6929590086394296E-12},null,null,null,0,-6.0662655811673351E-12,-6.020815287704509E-12,-7.2608492255953819E-12,-1.0200656877597234E-11,null,null,null,0,-6.0662655811673351E-12,-6.020815287704509E-12,-7.2608492255953819E-12,-1.0200656877597234E-11,null,null,null,0,-6.0662655811673351E-12,-6.020815287704509E-12,-7.2608492255953819E-12,-1.0200656877597234E-11,null,null,"£",0,-3.4489321921345204E-8,-3.8930887702331245E-8,-4.3293596662250289E-8,-9.1514820034160195E-8]
[180,"SO775","SO775: PPCs 140 155Mb Local Ends WECLA","BTW","TI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!186:186,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A188=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A188,X$7)*INDEX(InputPriceChanges.Admin,$A188,Y$7))","v":-3.983710105145503E-11},{"$f":"IF($A188=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A188,Y$7)*INDEX(InputPriceChanges.Admin,$A188,Z$7))","v":-7.0910039913274095E-11},{"$f":"IF($A188=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A188,Z$7)*INDEX(InputPriceChanges.Admin,$A188,AA$7))","v":-9.5609042679737332E-11},{"$f":"IF($A188=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A188,AA$7)*INDEX(InputPriceChanges.Admin,$A188,AB$7))","v":-1.0437320507263267E-10},null,null,null,null,{"$f":"IF($A188=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A188,AF$7)*INDEX(InputPriceChanges.Admin,$A188,AG$7))","v":0},{"$f":"IF($A188=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A188,AG$7)*INDEX(InputPriceChanges.Admin,$A188,AH$7))","v":3.7447593326402126E-11},{"$f":"IF($A188=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A188,AH$7)*INDEX(InputPriceChanges.Admin,$A188,AI$7))","v":4.3905885755790948E-11},{"$f":"IF($A188=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A188,AI$7)*INDEX(InputPriceChanges.Admin,$A188,AJ$7))","v":5.4290047796489519E-11},null,null,null,0,-3.983710105145503E-11,-3.3462446586871969E-11,-5.1703156923946384E-11,-5.0083157276143148E-11,null,null,null,0,-3.983710105145503E-11,-3.3462446586871969E-11,-5.1703156923946384E-11,-5.0083157276143148E-11,null,null,null,0,-3.983710105145503E-11,-3.3462446586871969E-11,-5.1703156923946384E-11,-5.0083157276143148E-11,null,null,"£",0,-2.7411430986964669E-7,-2.2534939583268386E-7,-4.1968934028467095E-7,-4.9577968162531748E-7]
[184,"SD319","SD319: EBD ONBS Rentals AISBO   Internal   Non WECLA","OR","AI","Ethernet","£",-153.28888320702026,-109.63394531901454,-208.63129824575387,-242.01429195868036,-175.96629214666987,null,null,null,-0.62517742809802801,-0.29184209794311305,-0.27287032505832159,-0.20179281116026296,-0.15926838632104837,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!190:190,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A192=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A192,X$7)*INDEX(InputPriceChanges.Admin,$A192,Y$7))","v":-2.5610279098242946E-9},{"$f":"IF($A192=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A192,Y$7)*INDEX(InputPriceChanges.Admin,$A192,Z$7))","v":-4.5166193275178607E-9},{"$f":"IF($A192=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A192,Z$7)*INDEX(InputPriceChanges.Admin,$A192,AA$7))","v":-5.9842205681421529E-9},{"$f":"IF($A192=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A192,AA$7)*INDEX(InputPriceChanges.Admin,$A192,AB$7))","v":-6.3720943952385162E-9},null,null,null,null,{"$f":"IF($A192=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A192,AF$7)*INDEX(InputPriceChanges.Admin,$A192,AG$7))","v":0},{"$f":"IF($A192=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A192,AG$7)*INDEX(InputPriceChanges.Admin,$A192,AH$7))","v":1.5135893647816364E-9},{"$f":"IF($A192=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A192,AH$7)*INDEX(InputPriceChanges.Admin,$A192,AI$7))","v":3.7059642926638113E-9},{"$f":"IF($A192=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A192,AI$7)*INDEX(InputPriceChanges.Admin,$A192,AJ$7))","v":4.8996256739562232E-9},null,null,null,0,-2.5610279098242946E-9,-3.0030299627362241E-9,-2.2782562754783416E-9,-1.472468721282293E-9,null,null,null,0,-2.5610279098242946E-9,-3.0030299627362241E-9,-2.2782562754783416E-9,-1.472468721282293E-9,null,null,null,-0.62517742809802801,-0.29184210050414094,-0.27287032806135153,-0.20179281343851924,-0.1592683877935171,null,null,"£",-153.28888320702026,-109.63394628109505,-208.63130054181164,-242.01429469104022,-175.96629377351414]
[185,"SD111","SD111: BES 1Gb Rentals   External   Non WECLA","OR","AI","Ethernet","£",62.376231870596627,-10.861762302799919,-29.596939163731125,-43.491888530932151,-46.981847669879812,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!191:191,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A193=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A193,X$7)*INDEX(InputPriceChanges.Admin,$A193,Y$7))","v":-1.4725321271034501E-9},{"$f":"IF($A193=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A193,Y$7)*INDEX(InputPriceChanges.Admin,$A193,Z$7))","v":-2.6026218763374754E-9},{"$f":"IF($A193=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A193,Z$7)*INDEX(InputPriceChanges.Admin,$A193,AA$7))","v":-3.4621834506043394E-9},{"$f":"IF($A193=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A193,AA$7)*INDEX(InputPriceChanges.Admin,$A193,AB$7))","v":-3.7072251523788274E-9},null,null,null,null,{"$f":"IF($A193=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A193,AF$7)*INDEX(InputPriceChanges.Admin,$A193,AG$7))","v":0},{"$f":"IF($A193=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A193,AG$7)*INDEX(InputPriceChanges.Admin,$A193,AH$7))","v":8.4720795844647201E-10},{"$f":"IF($A193=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A193,AH$7)*INDEX(InputPriceChanges.Admin,$A193,AI$7))","v":1.6775700809862116E-9},{"$f":"IF($A193=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A193,AI$7)*INDEX(InputPriceChanges.Admin,$A193,AJ$7))","v":2.3049327381251972E-9},null,null,null,0,-1.4725321271034501E-9,-1.7554139178910033E-9,-1.7846133696181278E-9,-1.4022924142536302E-9,null,null,null,0,-1.4725321271034501E-9,-1.7554139178910033E-9,-1.7846133696181278E-9,-1.4022924142536302E-9,null,null,null,0,-1.4725321271034501E-9,-1.7554139178910033E-9,-1.7846133696181278E-9,-1.4022924142536302E-9,null,null,"£",0,0,0,0,0]
[188,"SD160","SD160: BES 1Gb Rentals   Internal   Non WECLA","OR","AI","Ethernet","£",55.517519561133035,-9.6701738059934019,-26.350008898530699,-38.720613782396278,-41.827707481598011,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!194:194,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A196=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A196,X$7)*INDEX(InputPriceChanges.Admin,$A196,Y$7))","v":-1.2359559565202591E-10},{"$f":"IF($A196=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A196,Y$7)*INDEX(InputPriceChanges.Admin,$A196,Z$7))","v":-2.1778075247167707E-10},{"$f":"IF($A196=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A196,Z$7)*INDEX(InputPriceChanges.Admin,$A196,AA$7))","v":-2.8804190026254517E-10},{"$f":"IF($A196=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A196,AA$7)*INDEX(InputPriceChanges.Admin,$A196,AB$7))","v":-3.0590517224494701E-10},null,null,null,null,{"$f":"IF($A196=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A196,AF$7)*INDEX(InputPriceChanges.Admin,$A196,AG$7))","v":0},{"$f":"IF($A196=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A196,AG$7)*INDEX(InputPriceChanges.Admin,$A196,AH$7))","v":-5.0521175904876101E-11},{"$f":"IF($A196=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A196,AH$7)*INDEX(InputPriceChanges.Admin,$A196,AI$7))","v":-1.5664538904608235E-10},{"$f":"IF($A196=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A196,AI$7)*INDEX(InputPriceChanges.Admin,$A196,AJ$7))","v":-2.5395657173415534E-11},null,null,null,0,-1.2359559565202591E-10,-2.6830192837655316E-10,-4.4468728930862752E-10,-3.3130082941836253E-10,null,null,null,0,-1.2359559565202591E-10,-2.6830192837655316E-10,-4.4468728930862752E-10,-3.3130082941836253E-10,null,null,null,0,-1.2359559565202591E-10,-2.6830192837655316E-10,-4.4468728930862752E-10,-3.3130082941836253E-10,null,null,"£",0,0,0,0,0]
[189,"SD103","SD103: WES 10Mb Rentals   External   Non WECLA","OR","AI","Ethernet","£",49.673868241802587,-13.380014099777895,-37.183213611799523,-93.593307243773296,-377.22553194613522,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!195:195,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A197=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A197,X$7)*INDEX(InputPriceChanges.Admin,$A197,Y$7))","v":-2.4905447443605517E-9},{"$f":"IF($A197=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A197,Y$7)*INDEX(InputPriceChanges.Admin,$A197,Z$7))","v":-4.3984295069964412E-9},{"$f":"IF($A197=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A197,Z$7)*INDEX(InputPriceChanges.Admin,$A197,AA$7))","v":-5.8428756422510736E-9},{"$f":"IF($A197=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A197,AA$7)*INDEX(InputPriceChanges.Admin,$A197,AB$7))","v":-6.244748849236059E-9},null,null,null,null,{"$f":"IF($A197=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A197,AF$7)*INDEX(InputPriceChanges.Admin,$A197,AG$7))","v":0},{"$f":"IF($A197=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A197,AG$7)*INDEX(InputPriceChanges.Admin,$A197,AH$7))","v":1.4943015698894877E-9},{"$f":"IF($A197=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A197,AH$7)*INDEX(InputPriceChanges.Admin,$A197,AI$7))","v":3.1740908061339669E-9},{"$f":"IF($A197=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A197,AI$7)*INDEX(InputPriceChanges.Admin,$A197,AJ$7))","v":4.5091242532985853E-9},null,null,null,0,-2.4905447443605517E-9,-2.9041279371069535E-9,-2.6687848361171067E-9,-1.7356245959374737E-9,null,null,null,0,-2.4905447443605517E-9,-2.9041279371069535E-9,-2.6687848361171067E-9,-1.7356245959374737E-9,null,null,null,0,-2.4905447443605517E-9,-2.9041279371069535E-9,-2.6687848361171067E-9,-1.7356245959374737E-9,null,null,"£",0,0,0,0,0]
[192,"SD106","SD106: WES Other Bandwidth Rentals   External   Non WECLA","OR","AI","Ethernet","£",19.817689928693866,-5.3477623111861901,-14.861490400513313,-37.407629829768588,-150.7705194523289,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!198:198,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A200=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A200,X$7)*INDEX(InputPriceChanges.Admin,$A200,Y$7))","v":-3.9936577519942098E-10},{"$f":"IF($A200=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A200,Y$7)*INDEX(InputPriceChanges.Admin,$A200,Z$7))","v":-7.0220876007542342E-10},{"$f":"IF($A200=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A200,Z$7)*INDEX(InputPriceChanges.Admin,$A200,AA$7))","v":-9.2528264938849024E-10},{"$f":"IF($A200=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A200,AA$7)*INDEX(InputPriceChanges.Admin,$A200,AB$7))","v":-9.7780635280420642E-10},null,null,null,null,{"$f":"IF($A200=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A200,AF$7)*INDEX(InputPriceChanges.Admin,$A200,AG$7))","v":0},{"$f":"IF($A200=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A200,AG$7)*INDEX(InputPriceChanges.Admin,$A200,AH$7))","v":2.1864717239862939E-10},{"$f":"IF($A200=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A200,AH$7)*INDEX(InputPriceChanges.Admin,$A200,AI$7))","v":7.0330941678124525E-10},{"$f":"IF($A200=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A200,AI$7)*INDEX(InputPriceChanges.Admin,$A200,AJ$7))","v":8.9239441178232437E-10},null,null,null,0,-3.9936577519942098E-10,-4.8356158767679406E-10,-2.2197323260724499E-10,-8.541194102188205E-11,null,null,null,0,-3.9936577519942098E-10,-4.8356158767679406E-10,-2.2197323260724499E-10,-8.541194102188205E-11,null,null,null,0,-3.9936577519942098E-10,-4.8356158767679406E-10,-2.2197323260724499E-10,-8.541194102188205E-11,null,null,"£",0,0,0,0,0]
[193,"SD116","SD116: WES 10Mb Rentals   Internal   Non WECLA","OR","AI","Ethernet","£",50.447298460859052,-13.588022984111468,-37.761272793627427,-95.04833143780013,-383.08997184222613,null,null,null,{"$f":"IF($A201=0,0,H201*INDEX(MEAServVolFC,$A201,P$7))/million","v":0},{"$f":"IF($A201=0,0,I201*INDEX(MEAServVolFC,$A201,Q$7))/million","v":0},{"$f":"IF($A201=0,0,J201*INDEX(MEAServVolFC,$A201,R$7))/million","v":0},{"$f":"IF($A201=0,0,K201*INDEX(MEAServVolFC,$A201,S$7))/million","v":0},{"$f":"IF($A201=0,0,L201*INDEX(MEAServVolFC,$A201,T$7))/million","v":0},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!199:199,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A201=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A201,X$7)*INDEX(InputPriceChanges.Admin,$A201,Y$7))","v":-2.009741170361555E-9},{"$f":"IF($A201=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A201,Y$7)*INDEX(InputPriceChanges.Admin,$A201,Z$7))","v":-3.5490647211693708E-9},{"$f":"IF($A201=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A201,Z$7)*INDEX(InputPriceChanges.Admin,$A201,AA$7))","v":-4.7145869826919639E-9},{"$f":"IF($A201=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A201,AA$7)*INDEX(InputPriceChanges.Admin,$A201,AB$7))","v":-5.0399263779354209E-9},null,null,null,null,{"$f":"IF($A201=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A201,AF$7)*INDEX(InputPriceChanges.Admin,$A201,AG$7))","v":0},{"$f":"IF($A201=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A201,AG$7)*INDEX(InputPriceChanges.Admin,$A201,AH$7))","v":9.7576065197325874E-10},{"$f":"IF($A201=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A201,AH$7)*INDEX(InputPriceChanges.Admin,$A201,AI$7))","v":2.4108129096402714E-9},{"$f":"IF($A201=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A201,AI$7)*INDEX(InputPriceChanges.Admin,$A201,AJ$7))","v":3.529462234527055E-9},null,null,null,{"$f":"X201+AF201","v":0},{"$f":"Y201+AG201","v":-2.009741170361555E-9},{"$f":"Z201+AH201","v":-2.5733040691961119E-9},{"$f":"AA201+AI201","v":-2.3037740730516925E-9},{"$f":"AB201+AJ201","v":-1.5104641434083659E-9},null,null,null,{"$f":"X201+AF201","v":0},{"$f":"Y201+AG201","v":-2.009741170361555E-9},{"$f":"Z201+AH201","v":-2.5733040691961119E-9},{"$f":"AA201+AI201","v":-2.3037740730516925E-9},{"$f":"AB201+AJ201","v":-1.5104641434083659E-9},null,null,null,{"$f":"P201+AV201","v":0},{"$f":"Q201+AW201","v":-2.009741170361555E-9},{"$f":"R201+AX201","v":-2.5733040691961119E-9},{"$f":"S201+AY201","v":-2.3037740730516925E-9},{"$f":"T201+AZ201","v":-1.5104641434083659E-9},null,null,"£",{"$f":"IF($A201=0,0,IF(INDEX(MEAServVolFC,$A201,BL$7)=0,0,BD201/INDEX(MEAServVolFC,$A201,BL$7)))*million","v":0},{"$f":"IF($A201=0,0,IF(INDEX(MEAServVolFC,$A201,BM$7)=0,0,BE201/INDEX(MEAServVolFC,$A201,BM$7)))*million","v":0},{"$f":"IF($A201=0,0,IF(INDEX(MEAServVolFC,$A201,BN$7)=0,0,BF201/INDEX(MEAServVolFC,$A201,BN$7)))*million","v":0},{"$f":"IF($A201=0,0,IF(INDEX(MEAServVolFC,$A201,BO$7)=0,0,BG201/INDEX(MEAServVolFC,$A201,BO$7)))*million","v":0},{"$f":"IF($A201=0,0,IF(INDEX(MEAServVolFC,$A201,BP$7)=0,0,BH201/INDEX(MEAServVolFC,$A201,BP$7)))*million","v":0}]
[196,"SD119","SD119: WES Other Bandwidth Rentals   Internal   Non WECLA","OR","AI","Ethernet","£",35.649330504882009,-9.5984331710226112,-26.674157681928232,-67.141122325820149,-270.61065489812069,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!202:202,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A204=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A204,X$7)*INDEX(InputPriceChanges.Admin,$A204,Y$7))","v":-1.6865928401144658E-9},{"$f":"IF($A204=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A204,Y$7)*INDEX(InputPriceChanges.Admin,$A204,Z$7))","v":-2.9728524622141693E-9},{"$f":"IF($A204=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A204,Z$7)*INDEX(InputPriceChanges.Admin,$A204,AA$7))","v":-3.9350213248719888E-9},{"$f":"IF($A204=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A204,AA$7)*INDEX(InputPriceChanges.Admin,$A204,AB$7))","v":-4.1846700409988925E-9},null,null,null,null,{"$f":"IF($A204=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A204,AF$7)*INDEX(InputPriceChanges.Admin,$A204,AG$7))","v":0},{"$f":"IF($A204=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A204,AG$7)*INDEX(InputPriceChanges.Admin,$A204,AH$7))","v":1.7099659451022028E-9},{"$f":"IF($A204=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A204,AH$7)*INDEX(InputPriceChanges.Admin,$A204,AI$7))","v":3.5967293271296373E-9},{"$f":"IF($A204=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A204,AI$7)*INDEX(InputPriceChanges.Admin,$A204,AJ$7))","v":3.7632789749477788E-9},null,null,null,0,-1.6865928401144658E-9,-1.2628865171119665E-9,-3.3829199774235144E-10,-4.2139106605111373E-10,null,null,null,0,-1.6865928401144658E-9,-1.2628865171119665E-9,-3.3829199774235144E-10,-4.2139106605111373E-10,null,null,null,0,-1.6865928401144658E-9,-1.2628865171119665E-9,-3.3829199774235144E-10,-4.2139106605111373E-10,null,null,"£",0,0,0,0,0]
[197,"SD114","SD114: Ethernet Main Link Rentals   Internal   Non WECLA","OR","AI","Ethernet","£",1.5812970491767797,-14.46702609215351,-18.827493268783176,-24.734179378353893,-38.366018522232814,null,null,null,0.48498405332763989,-4.0761106814493324,-4.8552528547473726,-6.6927407173004436,-9.8303763499049417,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!203:203,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A205=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A205,X$7)*INDEX(InputPriceChanges.Admin,$A205,Y$7))","v":-9.2278327051977147E-9},{"$f":"IF($A205=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A205,Y$7)*INDEX(InputPriceChanges.Admin,$A205,Z$7))","v":-1.6248972800512849E-8},{"$f":"IF($A205=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A205,Z$7)*INDEX(InputPriceChanges.Admin,$A205,AA$7))","v":-2.1463431020814303E-8},{"$f":"IF($A205=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A205,AA$7)*INDEX(InputPriceChanges.Admin,$A205,AB$7))","v":-2.275090268438911E-8},null,null,null,null,{"$f":"IF($A205=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A205,AF$7)*INDEX(InputPriceChanges.Admin,$A205,AG$7))","v":0},{"$f":"IF($A205=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A205,AG$7)*INDEX(InputPriceChanges.Admin,$A205,AH$7))","v":1.8843387978329607E-9},{"$f":"IF($A205=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A205,AH$7)*INDEX(InputPriceChanges.Admin,$A205,AI$7))","v":4.7439755607149277E-9},{"$f":"IF($A205=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A205,AI$7)*INDEX(InputPriceChanges.Admin,$A205,AJ$7))","v":3.2858553778864284E-9},null,null,null,0,-9.2278327051977147E-9,-1.4364634002679889E-8,-1.6719455460099375E-8,-1.9465047306502681E-8,null,null,null,0,-9.2278327051977147E-9,-1.4364634002679889E-8,-1.6719455460099375E-8,-1.9465047306502681E-8,null,null,null,0.48498405332763989,-4.0761106906771651,-4.8552528691120065,-6.6927407340198988,-9.8303763693699882,null,null,"£",1.5812970491767797,-14.467026124905148,-18.827493324485744,-24.734179440143528,-38.366018598201052]
[200,"SD125","SD125: EAD Other 100Mb Rental   External   Non WECLA","OR","AI","Ethernet","£",62.287792724423781,-10.020949553220561,-23.755626619683841,-27.602776487448502,-23.243603443176081,null,null,null,1.0072093457974278,-0.14640140936339924,-0.32875780812605493,-0.4821225433199412,-0.29199222828534788,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!206:206,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A208=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A208,X$7)*INDEX(InputPriceChanges.Admin,$A208,Y$7))","v":-4.7131231997661115E-9},{"$f":"IF($A208=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A208,Y$7)*INDEX(InputPriceChanges.Admin,$A208,Z$7))","v":-8.3175074954933486E-9},{"$f":"IF($A208=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A208,Z$7)*INDEX(InputPriceChanges.Admin,$A208,AA$7))","v":-1.1032032645151367E-8},{"$f":"IF($A208=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A208,AA$7)*INDEX(InputPriceChanges.Admin,$A208,AB$7))","v":-1.1762129325835123E-8},null,null,null,null,{"$f":"IF($A208=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A208,AF$7)*INDEX(InputPriceChanges.Admin,$A208,AG$7))","v":0},{"$f":"IF($A208=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A208,AG$7)*INDEX(InputPriceChanges.Admin,$A208,AH$7))","v":2.0980829808106172E-10},{"$f":"IF($A208=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A208,AH$7)*INDEX(InputPriceChanges.Admin,$A208,AI$7))","v":-9.0064039804606955E-10},{"$f":"IF($A208=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A208,AI$7)*INDEX(InputPriceChanges.Admin,$A208,AJ$7))","v":-1.1975926524438595E-8},null,null,null,0,-4.7131231997661115E-9,-8.1076991974122868E-9,-1.1932673043197436E-8,-2.373805585027372E-8,null,null,null,0,-4.7131231997661115E-9,-8.1076991974122868E-9,-1.1932673043197436E-8,-2.373805585027372E-8,null,null,null,1.0072093457974278,-0.14640141407652243,-0.32875781623375411,-0.48212255525261422,-0.29199225202340373,null,null,"£",62.287792724423781,-10.02094987582654,-23.755627205536008,-27.602777170625238,-23.243605332808414]
[201,"SD126","SD126: EAD Other 1Gb Rental   External   Non WECLA","OR","AI","Ethernet","£",{"$f":"IF($A209=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,H$7)*INDEX(UF_Cost,,$A209)))","v":75.333278514114909},-12.120231148732188,-28.732175795209997,-33.385262408914073,-28.112889519996205,null,null,null,0.72135027708550803,-0.11509480457824112,-0.28127013175915094,-0.38317290454726882,-0.31600762282202788,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!207:207,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A209=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A209,X$7)*INDEX(InputPriceChanges.Admin,$A209,Y$7))","v":-5.6464348153816652E-9},{"$f":"IF($A209=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A209,Y$7)*INDEX(InputPriceChanges.Admin,$A209,Z$7))","v":-9.9480412947264712E-9},{"$f":"IF($A209=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A209,Z$7)*INDEX(InputPriceChanges.Admin,$A209,AA$7))","v":-1.3156080618675989E-8},{"$f":"IF($A209=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A209,AA$7)*INDEX(InputPriceChanges.Admin,$A209,AB$7))","v":-1.3972600684102054E-8},null,null,null,null,{"$f":"IF($A209=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A209,AF$7)*INDEX(InputPriceChanges.Admin,$A209,AG$7))","v":0},{"$f":"IF($A209=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A209,AG$7)*INDEX(InputPriceChanges.Admin,$A209,AH$7))","v":-3.5500239565492312E-9},{"$f":"IF($A209=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A209,AH$7)*INDEX(InputPriceChanges.Admin,$A209,AI$7))","v":-6.6923864868433239E-9},{"$f":"IF($A209=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A209,AI$7)*INDEX(InputPriceChanges.Admin,$A209,AJ$7))","v":-1.490718860256869E-8},null,null,null,0,-5.6464348153816652E-9,-1.3498065251275702E-8,-1.9848467105519315E-8,-2.8879789286670744E-8,null,null,null,0,-5.6464348153816652E-9,-1.3498065251275702E-8,-1.9848467105519315E-8,-2.8879789286670744E-8,null,null,null,0.72135027708550803,-0.11509481022467594,-0.28127014525721622,-0.38317292439573591,-0.31600765170181716,null,null,"£",75.333278514114923,-12.120231743338483,-28.732177174058087,-33.385264138280306,-28.112892089220068]
[204,"SD129","SD129: EAD LA 1Gb Rentals   External   Non WECLA","OR","AI","Ethernet","£",28.642462550269872,-4.620137838849196,-10.952478209318651,-12.726200577801739,-10.716417399184126,null,null,null,2.3260842338873485E-2,-8.9727753918088602E-3,-3.8025651187585274E-2,-5.8149524496059715E-2,-5.5694627638693955E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!210:210,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A212=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A212,X$7)*INDEX(InputPriceChanges.Admin,$A212,Y$7))","v":-6.5015823070002975E-10},{"$f":"IF($A212=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A212,Y$7)*INDEX(InputPriceChanges.Admin,$A212,Z$7))","v":-1.149592010274924E-9},{"$f":"IF($A212=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A212,Z$7)*INDEX(InputPriceChanges.Admin,$A212,AA$7))","v":-1.530365972532996E-9},{"$f":"IF($A212=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A212,AA$7)*INDEX(InputPriceChanges.Admin,$A212,AB$7))","v":-1.6402175335564609E-9},null,null,null,null,{"$f":"IF($A212=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A212,AF$7)*INDEX(InputPriceChanges.Admin,$A212,AG$7))","v":0},{"$f":"IF($A212=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A212,AG$7)*INDEX(InputPriceChanges.Admin,$A212,AH$7))","v":-2.9024755113253974E-9},{"$f":"IF($A212=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A212,AH$7)*INDEX(InputPriceChanges.Admin,$A212,AI$7))","v":-8.8276971693373204E-9},{"$f":"IF($A212=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A212,AI$7)*INDEX(InputPriceChanges.Admin,$A212,AJ$7))","v":-1.2962889166057181E-8},null,null,null,0,-6.5015823070002975E-10,-4.0520675216003217E-9,-1.0358063141870317E-8,-1.4603106699613642E-8,null,null,null,0,-6.5015823070002975E-10,-4.0520675216003217E-9,-1.0358063141870317E-8,-1.4603106699613642E-8,null,null,null,2.3260842338873485E-2,-8.9727760419670913E-3,-3.8025655239652796E-2,-5.8149534854122858E-2,-5.5694642241800658E-2,null,null,"£",28.642462550269872,-4.6201381736197114,-10.95247937643032,-12.726202844695413,-10.716420209024022]
[205,"SD131","SD131: Other Ethernet Rentals   External   Non WECLA","OR","AI","Ethernet","£",0.26807376966972279,-4.3134678296860511E-2,-0.10225487936574512,-0.11881487032574857,-0.10005088064970714,null,null,null,2.0466473950556765E-3,-3.5335662538396394E-4,-9.1871831131410547E-4,-1.3345175299125979E-3,-9.456223297289886E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!211:211,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A213=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A213,X$7)*INDEX(InputPriceChanges.Admin,$A213,Y$7))","v":-3.1426861855975105E-9},{"$f":"IF($A213=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A213,Y$7)*INDEX(InputPriceChanges.Admin,$A213,Z$7))","v":-5.5408544118872832E-9},{"$f":"IF($A213=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A213,Z$7)*INDEX(InputPriceChanges.Admin,$A213,AA$7))","v":-7.3404044977324041E-9},{"$f":"IF($A213=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A213,AA$7)*INDEX(InputPriceChanges.Admin,$A213,AB$7))","v":-7.8202139672342545E-9},null,null,null,null,{"$f":"IF($A213=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A213,AF$7)*INDEX(InputPriceChanges.Admin,$A213,AG$7))","v":0},{"$f":"IF($A213=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A213,AG$7)*INDEX(InputPriceChanges.Admin,$A213,AH$7))","v":-6.4992367577894461E-10},{"$f":"IF($A213=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A213,AH$7)*INDEX(InputPriceChanges.Admin,$A213,AI$7))","v":-1.991416720376923E-9},{"$f":"IF($A213=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A213,AI$7)*INDEX(InputPriceChanges.Admin,$A213,AJ$7))","v":-5.6368156653073853E-9},null,null,null,0,-3.1426861855975105E-9,-6.1907780876662277E-9,-9.3318212181093275E-9,-1.345702963254164E-8,null,null,null,0,-3.1426861855975105E-9,-6.1907780876662277E-9,-9.3318212181093275E-9,-1.345702963254164E-8,null,null,null,2.0466473950556765E-3,-3.5335976807014956E-4,-9.1872450209219312E-4,-1.334526861733816E-3,-9.4563578675862115E-4,null,null,"£",0.26807376966972279,-4.3135061928432319E-2,-0.10225556840966504,-0.11881570115719371,-0.10005230446090886]
[208,"SD146","SD146: EAD Other 1Gb Rental   Internal   Non WECLA","OR","AI","Ethernet","£",76.05775497519808,-12.236673021448581,-29.008212511117733,-33.706002388291125,-28.38297654662334,null,null,null,0.78322851015225214,-0.20740414269421015,-0.38625972868490466,-0.63456013411666456,-0.42864559120042134,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!214:214,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A216=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A216,X$7)*INDEX(InputPriceChanges.Admin,$A216,Y$7))","v":-1.0146089409375458E-8},{"$f":"IF($A216=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A216,Y$7)*INDEX(InputPriceChanges.Admin,$A216,Z$7))","v":-1.7902588775518153E-8},{"$f":"IF($A216=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A216,Z$7)*INDEX(InputPriceChanges.Admin,$A216,AA$7))","v":-2.3740745624114034E-8},{"$f":"IF($A216=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A216,AA$7)*INDEX(InputPriceChanges.Admin,$A216,AB$7))","v":-2.5308997240605533E-8},null,null,null,null,{"$f":"IF($A216=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A216,AF$7)*INDEX(InputPriceChanges.Admin,$A216,AG$7))","v":0},{"$f":"IF($A216=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A216,AG$7)*INDEX(InputPriceChanges.Admin,$A216,AH$7))","v":-2.3241237782179051E-8},{"$f":"IF($A216=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A216,AH$7)*INDEX(InputPriceChanges.Admin,$A216,AI$7))","v":-1.7941400991694432E-8},{"$f":"IF($A216=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A216,AI$7)*INDEX(InputPriceChanges.Admin,$A216,AJ$7))","v":-4.5868849324483228E-8},null,null,null,0,-1.0146089409375458E-8,-4.1143826557697205E-8,-4.1682146615808466E-8,-7.1177846565088767E-8,null,null,null,0,-1.0146089409375458E-8,-4.1143826557697205E-8,-4.1682146615808466E-8,-7.1177846565088767E-8,null,null,null,0.78322851015225214,-0.20740415284029956,-0.38625976982873123,-0.63456017579881119,-0.4286456623782679,null,null,"£",76.057754975198094,-12.236673620059472,-29.008215601030496,-33.706004602326416,-28.382981259699111]
[209,"SD147","SD147: EAD LA 10Mb Rentals   Internal   Non WECLA","OR","AI","Ethernet","£",29.606937625917499,-4.7718429083376357,-11.312110771212064,-13.144073796826449,-11.068296712810275,null,null,null,0.28695858668562374,-4.3235718189871902E-2,-0.10411669339307147,-9.3906920407089131E-2,-4.7369098548256293E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!215:215,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A217=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A217,X$7)*INDEX(InputPriceChanges.Admin,$A217,Y$7))","v":-7.5382750613288905E-9},{"$f":"IF($A217=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A217,Y$7)*INDEX(InputPriceChanges.Admin,$A217,Z$7))","v":-1.3304570752326492E-8},{"$f":"IF($A217=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A217,Z$7)*INDEX(InputPriceChanges.Admin,$A217,AA$7))","v":-1.7655161701872792E-8},{"$f":"IF($A217=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A217,AA$7)*INDEX(InputPriceChanges.Admin,$A217,AB$7))","v":-1.8845266089156769E-8},null,null,null,null,{"$f":"IF($A217=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A217,AF$7)*INDEX(InputPriceChanges.Admin,$A217,AG$7))","v":0},{"$f":"IF($A217=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A217,AG$7)*INDEX(InputPriceChanges.Admin,$A217,AH$7))","v":1.3993956473639305E-9},{"$f":"IF($A217=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A217,AH$7)*INDEX(InputPriceChanges.Admin,$A217,AI$7))","v":1.2555176618955521E-9},{"$f":"IF($A217=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A217,AI$7)*INDEX(InputPriceChanges.Admin,$A217,AJ$7))","v":6.0639639078969947E-9},null,null,null,0,-7.5382750613288905E-9,-1.1905175104962562E-8,-1.6399644039977239E-8,-1.2781302181259774E-8,null,null,null,0,-7.5382750613288905E-9,-1.1905175104962562E-8,-1.6399644039977239E-8,-1.2781302181259774E-8,null,null,null,0.28695858668562374,-4.3235725728146962E-2,-0.10411670529824658,-9.3906936806733177E-2,-4.7369111329558476E-2,null,null,"£",29.606937625917499,-4.7718437403225291,-11.312112064690133,-13.14407609227103,-11.068299699298288]
[212,"SD158","SD158: AISBO Equipment Depreciation   Non WECLA","OR","AI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!218:218,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A220=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A220,X$7)*INDEX(InputPriceChanges.Admin,$A220,Y$7))","v":-1.5218607604632317},{"$f":"IF($A220=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A220,Y$7)*INDEX(InputPriceChanges.Admin,$A220,Z$7))","v":-2.7257340006906925},{"$f":"IF($A220=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A220,Z$7)*INDEX(InputPriceChanges.Admin,$A220,AA$7))","v":-3.7149783003761927},{"$f":"IF($A220=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A220,AA$7)*INDEX(InputPriceChanges.Admin,$A220,AB$7))","v":-4.1136611438998338},null,null,null,null,{"$f":"IF($A220=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A220,AF$7)*INDEX(InputPriceChanges.Admin,$A220,AG$7))","v":0},{"$f":"IF($A220=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A220,AG$7)*INDEX(InputPriceChanges.Admin,$A220,AH$7))","v":0},{"$f":"IF($A220=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A220,AH$7)*INDEX(InputPriceChanges.Admin,$A220,AI$7))","v":0},{"$f":"IF($A220=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A220,AI$7)*INDEX(InputPriceChanges.Admin,$A220,AJ$7))","v":0},null,null,null,0,-1.5218607604632317,-2.7257340006906925,-3.7149783003761927,-4.1136611438998338,null,null,null,0,-1.5218607604632317,-2.7257340006906925,-3.7149783003761927,-4.1136611438998338,null,null,null,0,-1.5218607604632317,-2.7257340006906925,-3.7149783003761927,-4.1136611438998338,null,null,"£",0,0,0,0,0]
[213,"SD155","SD155: EAD LA 10Mb Connection   Internal   Non WECLA","OR","AI","Ethernet","£",0,-1.2102607262936431E-7,-2.4015518701828682E-7,-4.4857752484562997E-7,-2.4118505301307041E-7,null,null,null,0,-3.6799125239044493E-11,-8.7050690706618118E-12,-2.3810608140150633E-12,-1.3147113643449489E-12,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!219:219,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A221=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A221,X$7)*INDEX(InputPriceChanges.Admin,$A221,Y$7))","v":-2.7552318346264831E-9},{"$f":"IF($A221=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A221,Y$7)*INDEX(InputPriceChanges.Admin,$A221,Z$7))","v":-4.8678419179916293E-9},{"$f":"IF($A221=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A221,Z$7)*INDEX(InputPriceChanges.Admin,$A221,AA$7))","v":-6.4714452723336765E-9},{"$f":"IF($A221=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A221,AA$7)*INDEX(InputPriceChanges.Admin,$A221,AB$7))","v":-6.9243321773124298E-9},null,null,null,null,{"$f":"IF($A221=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A221,AF$7)*INDEX(InputPriceChanges.Admin,$A221,AG$7))","v":0},{"$f":"IF($A221=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A221,AG$7)*INDEX(InputPriceChanges.Admin,$A221,AH$7))","v":2.3480690369881047E-9},{"$f":"IF($A221=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A221,AH$7)*INDEX(InputPriceChanges.Admin,$A221,AI$7))","v":5.4631475399293669E-9},{"$f":"IF($A221=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A221,AI$7)*INDEX(InputPriceChanges.Admin,$A221,AJ$7))","v":6.1759226531810557E-9},null,null,null,0,-2.7552318346264831E-9,-2.5197728810035246E-9,-1.0082977324043096E-9,-7.4840952413137408E-10,null,null,null,0,-2.7552318346264831E-9,-2.5197728810035246E-9,-1.0082977324043096E-9,-7.4840952413137408E-10,null,null,null,0,-2.7920309598655278E-9,-2.5284779500741866E-9,-1.0106787932183247E-9,-7.4972423549571902E-10,null,null,"£",0,-9.1825156043000826E-6,-6.9755574601720614E-5,-1.9040580098051045E-4,-1.3753762566227825E-4]
[216,"SD137","SD137: EAD LA 100Mb Connection   External   Non WECLA","OR","AI","Ethernet","£",0,-1.1591021148139475E-7,-2.2954631447071491E-7,-4.2977391455721207E-7,-2.3200218695321512E-7,null,null,null,0,-1.433724740377022E-9,-3.4241876029715479E-9,-2.6230367259895916E-9,-1.0693507299061249E-9,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!222:222,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A224=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A224,X$7)*INDEX(InputPriceChanges.Admin,$A224,Y$7))","v":-2.1330466121401959E-8},{"$f":"IF($A224=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A224,Y$7)*INDEX(InputPriceChanges.Admin,$A224,Z$7))","v":-3.7656403630491405E-8},{"$f":"IF($A224=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A224,Z$7)*INDEX(InputPriceChanges.Admin,$A224,AA$7))","v":-4.9977097822338667E-8},{"$f":"IF($A224=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A224,AA$7)*INDEX(InputPriceChanges.Admin,$A224,AB$7))","v":-5.3327765150694924E-8},null,null,null,null,{"$f":"IF($A224=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A224,AF$7)*INDEX(InputPriceChanges.Admin,$A224,AG$7))","v":0},{"$f":"IF($A224=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A224,AG$7)*INDEX(InputPriceChanges.Admin,$A224,AH$7))","v":-5.5562703988204819E-8},{"$f":"IF($A224=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A224,AH$7)*INDEX(InputPriceChanges.Admin,$A224,AI$7))","v":-1.1164207897196581E-7},{"$f":"IF($A224=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A224,AI$7)*INDEX(InputPriceChanges.Admin,$A224,AJ$7))","v":-2.4379886862905574E-8},null,null,null,0,-2.1330466121401959E-8,-9.3219107618696224E-8,-1.6161917679430447E-7,-7.7707652013600495E-8,null,null,null,0,-2.1330466121401959E-8,-9.3219107618696224E-8,-1.6161917679430447E-7,-7.7707652013600495E-8,null,null,null,0,-2.2764190861778982E-8,-9.6643295221667767E-8,-1.6424221352029407E-7,-7.877700274350662E-8,null,null,"£",0,-1.8403826778477512E-6,-6.4786497729235021E-6,-2.6910419644821376E-5,-1.7091152983752486E-5]
[217,"SD157","SD157: EAD LA 1Gb Connection   Internal   Non WECLA","OR","AI","Ethernet","£",0,-1.1892819512355852E-7,-2.3556287959086174E-7,-4.4095028593280209E-7,-2.3795477837393967E-7,null,null,null,0,-7.930826608253399E-10,-9.7092672359043467E-10,-2.6236937043569452E-9,-3.4942667151862849E-10,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!223:223,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A225=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A225,X$7)*INDEX(InputPriceChanges.Admin,$A225,Y$7))","v":-1.280034237045615E-8},{"$f":"IF($A225=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A225,Y$7)*INDEX(InputPriceChanges.Admin,$A225,Z$7))","v":-2.2534709362137693E-8},{"$f":"IF($A225=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A225,Z$7)*INDEX(InputPriceChanges.Admin,$A225,AA$7))","v":-2.975875667265938E-8},{"$f":"IF($A225=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A225,AA$7)*INDEX(InputPriceChanges.Admin,$A225,AB$7))","v":-3.1540732875681373E-8},null,null,null,null,{"$f":"IF($A225=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A225,AF$7)*INDEX(InputPriceChanges.Admin,$A225,AG$7))","v":0},{"$f":"IF($A225=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A225,AG$7)*INDEX(InputPriceChanges.Admin,$A225,AH$7))","v":-3.6405547881807402E-8},{"$f":"IF($A225=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A225,AH$7)*INDEX(InputPriceChanges.Admin,$A225,AI$7))","v":-1.6818443121299245E-8},{"$f":"IF($A225=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A225,AI$7)*INDEX(InputPriceChanges.Admin,$A225,AJ$7))","v":-5.1575373718290451E-8},null,null,null,0,-1.280034237045615E-8,-5.8940257243945095E-8,-4.6577199793958625E-8,-8.3116106593971824E-8,null,null,null,0,-1.280034237045615E-8,-5.8940257243945095E-8,-4.6577199793958625E-8,-8.3116106593971824E-8,null,null,null,0,-1.359342503128149E-8,-5.9911183967535535E-8,-4.9200893498315572E-8,-8.3465533265490448E-8,null,null,"£",0,-2.0384274986359102E-6,-1.4535443996125658E-5,-8.2689332295931898E-6,-5.68388852051142E-5]
[220,"SD133","SD133: EAD Other 10Mb Connection   External   Non WECLA","OR","AI","Ethernet","£",0,-1.1861411083767544E-7,-2.3568983600743174E-7,-4.3952681751124755E-7,-2.3566846793220496E-7,null,null,null,0,-1.1852875818444301E-11,-5.3981322539895428E-12,-4.7188810564615282E-12,-3.0163473388806224E-12,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!226:226,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A228=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A228,X$7)*INDEX(InputPriceChanges.Admin,$A228,Y$7))","v":-1.3355737151979705E-9},{"$f":"IF($A228=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A228,Y$7)*INDEX(InputPriceChanges.Admin,$A228,Z$7))","v":-2.3559767799372134E-9},{"$f":"IF($A228=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A228,Z$7)*INDEX(InputPriceChanges.Admin,$A228,AA$7))","v":-3.1229246697942898E-9},{"$f":"IF($A228=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A228,AA$7)*INDEX(InputPriceChanges.Admin,$A228,AB$7))","v":-3.3274945488430761E-9},null,null,null,null,{"$f":"IF($A228=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A228,AF$7)*INDEX(InputPriceChanges.Admin,$A228,AG$7))","v":0},{"$f":"IF($A228=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A228,AG$7)*INDEX(InputPriceChanges.Admin,$A228,AH$7))","v":1.7046736499950626E-9},{"$f":"IF($A228=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A228,AH$7)*INDEX(InputPriceChanges.Admin,$A228,AI$7))","v":2.9159573170078453E-9},{"$f":"IF($A228=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A228,AI$7)*INDEX(InputPriceChanges.Admin,$A228,AJ$7))","v":2.8653518017288426E-9},null,null,null,0,-1.3355737151979705E-9,-6.5130312994215081E-10,-2.0696735278644448E-10,-4.6214274711423347E-10,null,null,null,0,-1.3355737151979705E-9,-6.5130312994215081E-10,-2.0696735278644448E-10,-4.6214274711423347E-10,null,null,null,0,-1.3474265910164148E-9,-6.5670126219614038E-10,-2.11686233842906E-10,-4.6515909445311411E-10,null,null,"£",0,-1.3483968739784638E-5,-2.8672475128502398E-5,-1.9716914997150187E-5,-3.6343072868782691E-5]
[221,"SD153","SD153: EAD Other 100Mb Connection   Internal   Non WECLA","OR","AI","Ethernet","£",{"$f":"IF($A229=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,H$7)*INDEX(UF_Cost,,$A229)))","v":0},-1.179492526342057E-7,-2.3365314188665439E-7,-4.3731054154456388E-7,-2.359313046611406E-7,null,null,null,0,-4.7560061975951519E-10,-7.6525363932939992E-10,-1.4681137713550073E-9,-7.1815799209749136E-10,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!227:227,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A229=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A229,X$7)*INDEX(InputPriceChanges.Admin,$A229,Y$7))","v":-1.3693144298063362E-8},{"$f":"IF($A229=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A229,Y$7)*INDEX(InputPriceChanges.Admin,$A229,Z$7))","v":-2.4157520997339023E-8},{"$f":"IF($A229=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A229,Z$7)*INDEX(InputPriceChanges.Admin,$A229,AA$7))","v":-3.2021088720205468E-8},{"$f":"IF($A229=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A229,AA$7)*INDEX(InputPriceChanges.Admin,$A229,AB$7))","v":-3.4105925006667374E-8},null,null,null,null,{"$f":"IF($A229=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A229,AF$7)*INDEX(InputPriceChanges.Admin,$A229,AG$7))","v":0},{"$f":"IF($A229=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A229,AG$7)*INDEX(InputPriceChanges.Admin,$A229,AH$7))","v":-6.4545387938224456E-9},{"$f":"IF($A229=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A229,AH$7)*INDEX(InputPriceChanges.Admin,$A229,AI$7))","v":2.1449061090026717E-9},{"$f":"IF($A229=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A229,AI$7)*INDEX(InputPriceChanges.Admin,$A229,AJ$7))","v":3.5815139906513622E-10},null,null,null,0,-1.3693144298063362E-8,-3.0612059791161468E-8,-2.9876182611202796E-8,-3.3747773607602239E-8,null,null,null,0,-1.3693144298063362E-8,-3.0612059791161468E-8,-2.9876182611202796E-8,-3.3747773607602239E-8,null,null,null,0,-1.4168744917822878E-8,-3.1377313430490871E-8,-3.1344296382557806E-8,-3.4465931599699731E-8,null,null,"£",0,-3.5138576452380107E-6,-9.5803632811483289E-6,-9.3366001278896165E-6,-1.1322845805738677E-5]
[224,"SD135","SD135: EAD Other 1Gb Connection   External   Non WECLA","OR","AI","Ethernet","£",0,-1.1731581422033786E-7,-2.3252445810203178E-7,-4.3491839299697908E-7,-2.3438508331177192E-7,null,null,null,0,-2.8100730232403017E-10,-9.780180040351449E-10,-9.9251702646381323E-10,-1.436531435662635E-10,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!230:230,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A232=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A232,X$7)*INDEX(InputPriceChanges.Admin,$A232,Y$7))","v":-7.5377772826402347E-9},{"$f":"IF($A232=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A232,Y$7)*INDEX(InputPriceChanges.Admin,$A232,Z$7))","v":-1.3304495424402093E-8},{"$f":"IF($A232=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A232,Z$7)*INDEX(InputPriceChanges.Admin,$A232,AA$7))","v":-1.7654620391451306E-8},{"$f":"IF($A232=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A232,AA$7)*INDEX(InputPriceChanges.Admin,$A232,AB$7))","v":-1.8839769741536533E-8},null,null,null,null,{"$f":"IF($A232=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A232,AF$7)*INDEX(InputPriceChanges.Admin,$A232,AG$7))","v":0},{"$f":"IF($A232=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A232,AG$7)*INDEX(InputPriceChanges.Admin,$A232,AH$7))","v":-4.3472392887533763E-9},{"$f":"IF($A232=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A232,AH$7)*INDEX(InputPriceChanges.Admin,$A232,AI$7))","v":-3.6216587799489686E-8},{"$f":"IF($A232=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A232,AI$7)*INDEX(InputPriceChanges.Admin,$A232,AJ$7))","v":-1.3189022223768587E-8},null,null,null,0,-7.5377772826402347E-9,-1.7651734713155469E-8,-5.3871208190940993E-8,-3.2028791965305122E-8,null,null,null,0,-7.5377772826402347E-9,-1.7651734713155469E-8,-5.3871208190940993E-8,-3.2028791965305122E-8,null,null,null,0,-7.8187845849642648E-9,-1.8629752717190614E-8,-5.4863725217404806E-8,-3.2172445108871386E-8,null,null,"£",0,-3.2642108308659054E-6,-4.4292366165724864E-6,-2.4041142438024973E-5,-5.2492699010849554E-5]
[225,"SD141","SD141: EBD Connection AISBO   External   Non WECLA","OR","AI","Ethernet","£",0,-1.1610142541958785E-7,-2.3108553939721388E-7,-4.3008172291505816E-7,-2.2981631898646541E-7,null,null,null,0,-4.1503898248776321E-11,-2.8840782065432503E-11,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!231:231,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A233=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A233,X$7)*INDEX(InputPriceChanges.Admin,$A233,Y$7))","v":-1.2801592688880303E-9},{"$f":"IF($A233=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A233,Y$7)*INDEX(InputPriceChanges.Admin,$A233,Z$7))","v":-2.2605195169645725E-9},{"$f":"IF($A233=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A233,Z$7)*INDEX(InputPriceChanges.Admin,$A233,AA$7))","v":-3.0031811144554191E-9},{"$f":"IF($A233=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A233,AA$7)*INDEX(InputPriceChanges.Admin,$A233,AB$7))","v":-3.2120670019665503E-9},null,null,null,null,{"$f":"IF($A233=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A233,AF$7)*INDEX(InputPriceChanges.Admin,$A233,AG$7))","v":0},{"$f":"IF($A233=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A233,AG$7)*INDEX(InputPriceChanges.Admin,$A233,AH$7))","v":-1.3360259367921201E-10},{"$f":"IF($A233=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A233,AH$7)*INDEX(InputPriceChanges.Admin,$A233,AI$7))","v":1.5666949012209583E-9},{"$f":"IF($A233=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A233,AI$7)*INDEX(InputPriceChanges.Admin,$A233,AJ$7))","v":2.6160179720223008E-9},null,null,null,0,-1.2801592688880303E-9,-2.3941221106437844E-9,-1.4364862132344608E-9,-5.9604902994424952E-10,null,null,null,0,-1.2801592688880303E-9,-2.3941221106437844E-9,-1.4364862132344608E-9,-5.9604902994424952E-10,null,null,null,0,-1.3216631671368066E-9,-2.422962892709217E-9,-1.4364862132344608E-9,-5.9604902994424952E-10,null,null,"£",0,-3.6971702443317925E-6,-1.9413887103714588E-5,0,0]
[228,"SD121","SD121: WES 100Mb Connection   Internal   Non WECLA","OR","AI","Ethernet","£",0,-5.2961059075443871E-8,-1.0386732280853562E-7,-1.9672105796573096E-7,-1.0825322589066519E-7,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!234:234,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A236=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A236,X$7)*INDEX(InputPriceChanges.Admin,$A236,Y$7))","v":1.4457223646174509E-13},{"$f":"IF($A236=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A236,Y$7)*INDEX(InputPriceChanges.Admin,$A236,Z$7))","v":2.5533010911056191E-13},{"$f":"IF($A236=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A236,Z$7)*INDEX(InputPriceChanges.Admin,$A236,AA$7))","v":3.3921243715949362E-13},{"$f":"IF($A236=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A236,AA$7)*INDEX(InputPriceChanges.Admin,$A236,AB$7))","v":3.6261174247085223E-13},null,null,null,null,{"$f":"IF($A236=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A236,AF$7)*INDEX(InputPriceChanges.Admin,$A236,AG$7))","v":0},{"$f":"IF($A236=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A236,AG$7)*INDEX(InputPriceChanges.Admin,$A236,AH$7))","v":-6.2409489033028817E-14},{"$f":"IF($A236=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A236,AH$7)*INDEX(InputPriceChanges.Admin,$A236,AI$7))","v":-2.6163566679768226E-13},{"$f":"IF($A236=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A236,AI$7)*INDEX(InputPriceChanges.Admin,$A236,AJ$7))","v":1.7626320512294478E-12},null,null,null,0,1.4457223646174509E-13,1.929206200775331E-13,7.7576770361811367E-14,2.1252437937003E-12,null,null,null,0,1.4457223646174509E-13,1.929206200775331E-13,7.7576770361811367E-14,2.1252437937003E-12,null,null,null,0,1.4457223646174509E-13,1.929206200775331E-13,7.7576770361811367E-14,2.1252437937003E-12,null,null,"£",0,0,0,0,0]
[229,"SD123","SD123: WES Other Bandwidth Connection   Internal   Non WECLA","OR","AI","Ethernet","£",0,-4.854303967699088E-8,-9.5248773454580724E-8,-1.8029462988490939E-7,-9.9120742903501109E-8,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!235:235,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A237=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A237,X$7)*INDEX(InputPriceChanges.Admin,$A237,Y$7))","v":2.8294881044889316E-14},{"$f":"IF($A237=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A237,Y$7)*INDEX(InputPriceChanges.Admin,$A237,Z$7))","v":4.9953700975240446E-14},{"$f":"IF($A237=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A237,Z$7)*INDEX(InputPriceChanges.Admin,$A237,AA$7))","v":6.6325838041329721E-14},{"$f":"IF($A237=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A237,AA$7)*INDEX(InputPriceChanges.Admin,$A237,AB$7))","v":7.0852893018531579E-14},null,null,null,null,{"$f":"IF($A237=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A237,AF$7)*INDEX(InputPriceChanges.Admin,$A237,AG$7))","v":0},{"$f":"IF($A237=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A237,AG$7)*INDEX(InputPriceChanges.Admin,$A237,AH$7))","v":0},{"$f":"IF($A237=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A237,AH$7)*INDEX(InputPriceChanges.Admin,$A237,AI$7))","v":-5.6354006740148725E-14},{"$f":"IF($A237=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A237,AI$7)*INDEX(InputPriceChanges.Admin,$A237,AJ$7))","v":-5.4953290789766596E-14},null,null,null,0,2.8294881044889316E-14,4.9953700975240446E-14,9.9718313011809965E-15,1.5899602228764982E-14,null,null,null,0,2.8294881044889316E-14,4.9953700975240446E-14,9.9718313011809965E-15,1.5899602228764982E-14,null,null,null,0,2.8294881044889316E-14,4.9953700975240446E-14,9.9718313011809965E-15,1.5899602228764982E-14,null,null,"£",0,0,0,0,0]
[232,"SD108","SD108: WES 100Mb Connection   External   Non WECLA","OR","AI","Ethernet","£",0,-5.8266038676740658E-8,-1.1389321064116352E-7,-2.1655687711274305E-7,-1.1993384660248621E-7,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!238:238,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A240=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A240,X$7)*INDEX(InputPriceChanges.Admin,$A240,Y$7))","v":6.7571382192060443E-13},{"$f":"IF($A240=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A240,Y$7)*INDEX(InputPriceChanges.Admin,$A240,Z$7))","v":1.1914734605039851E-12},{"$f":"IF($A240=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A240,Z$7)*INDEX(InputPriceChanges.Admin,$A240,AA$7))","v":1.5780762781242219E-12},{"$f":"IF($A240=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A240,AA$7)*INDEX(InputPriceChanges.Admin,$A240,AB$7))","v":1.6795027829845612E-12},null,null,null,null,{"$f":"IF($A240=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A240,AF$7)*INDEX(InputPriceChanges.Admin,$A240,AG$7))","v":0},{"$f":"IF($A240=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A240,AG$7)*INDEX(InputPriceChanges.Admin,$A240,AH$7))","v":-3.0072325463214657E-13},{"$f":"IF($A240=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A240,AH$7)*INDEX(InputPriceChanges.Admin,$A240,AI$7))","v":6.6297182107851875E-12},{"$f":"IF($A240=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A240,AI$7)*INDEX(InputPriceChanges.Admin,$A240,AJ$7))","v":1.739601512140293E-11},null,null,null,0,6.7571382192060443E-13,8.9075020587183844E-13,8.2077944889094094E-12,1.907551790438749E-11,null,null,null,0,6.7571382192060443E-13,8.9075020587183844E-13,8.2077944889094094E-12,1.907551790438749E-11,null,null,null,0,6.7571382192060443E-13,8.9075020587183844E-13,8.2077944889094094E-12,1.907551790438749E-11,null,null,"£",0,0,0,0,0]
[233,"SD109","SD109: WES 1Gb Connection   External   Non WECLA","OR","AI","Ethernet","£",0,-4.8680307586056814E-8,-9.6560817188542981E-8,-1.8044401790348749E-7,-9.7093258655343731E-8,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!239:239,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A241=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A241,X$7)*INDEX(InputPriceChanges.Admin,$A241,Y$7))","v":7.0040143812415765E-14},{"$f":"IF($A241=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A241,Y$7)*INDEX(InputPriceChanges.Admin,$A241,Z$7))","v":1.2376495012244671E-13},{"$f":"IF($A241=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A241,Z$7)*INDEX(InputPriceChanges.Admin,$A241,AA$7))","v":1.6458119082928619E-13},{"$f":"IF($A241=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A241,AA$7)*INDEX(InputPriceChanges.Admin,$A241,AB$7))","v":1.7615482012279073E-13},null,null,null,null,{"$f":"IF($A241=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A241,AF$7)*INDEX(InputPriceChanges.Admin,$A241,AG$7))","v":0},{"$f":"IF($A241=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A241,AG$7)*INDEX(InputPriceChanges.Admin,$A241,AH$7))","v":5.591326862665242E-14},{"$f":"IF($A241=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A241,AH$7)*INDEX(InputPriceChanges.Admin,$A241,AI$7))","v":-1.1381646738168274E-13},{"$f":"IF($A241=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A241,AI$7)*INDEX(InputPriceChanges.Admin,$A241,AJ$7))","v":-1.4917573682823444E-13},null,null,null,0,7.0040143812415765E-14,1.7967821874909914E-13,5.0764723447603456E-14,2.6979083294556292E-14,null,null,null,0,7.0040143812415765E-14,1.7967821874909914E-13,5.0764723447603456E-14,2.6979083294556292E-14,null,null,null,0,7.0040143812415765E-14,1.7967821874909914E-13,5.0764723447603456E-14,2.6979083294556292E-14,null,null,"£",0,0,0,0,0]
[236,"SD140","SD140: Other Ethernet Connection   External   Non WECLA","OR","AI","Ethernet","£",0,-1.1771806212156485E-7,-2.3319513912005524E-7,-4.3645338378700733E-7,-2.3546890990484235E-7,null,null,null,0,-5.6374509565619479E-11,-2.229589131142076E-10,-3.5867261682303894E-10,-1.7247555973711547E-10,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!242:242,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A244=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A244,X$7)*INDEX(InputPriceChanges.Admin,$A244,Y$7))","v":-3.1286712891474819E-9},{"$f":"IF($A244=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A244,Y$7)*INDEX(InputPriceChanges.Admin,$A244,Z$7))","v":-5.5164996436307912E-9},{"$f":"IF($A244=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A244,Z$7)*INDEX(InputPriceChanges.Admin,$A244,AA$7))","v":-7.3041485621252359E-9},{"$f":"IF($A244=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A244,AA$7)*INDEX(InputPriceChanges.Admin,$A244,AB$7))","v":-7.7670464075096809E-9},null,null,null,null,{"$f":"IF($A244=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A244,AF$7)*INDEX(InputPriceChanges.Admin,$A244,AG$7))","v":0},{"$f":"IF($A244=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A244,AG$7)*INDEX(InputPriceChanges.Admin,$A244,AH$7))","v":3.474483234480757E-9},{"$f":"IF($A244=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A244,AH$7)*INDEX(InputPriceChanges.Admin,$A244,AI$7))","v":-4.1922660800350861E-9},{"$f":"IF($A244=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A244,AI$7)*INDEX(InputPriceChanges.Admin,$A244,AJ$7))","v":-2.1561538505996259E-9},null,null,null,0,-3.1286712891474819E-9,-2.0420164091500342E-9,-1.1496414642160323E-8,-9.9232002581093072E-9,null,null,null,0,-3.1286712891474819E-9,-2.0420164091500342E-9,-1.1496414642160323E-8,-9.9232002581093072E-9,null,null,null,0,-3.1850457987131015E-9,-2.2649753222642419E-9,-1.1855087258983362E-8,-1.0095675817846422E-8,null,null,"£",0,-6.6508324787555604E-6,-2.36896219129104E-6,-1.4425949198754576E-5,-1.3782925437112904E-5]
[237,"SD101","SD101: Excess Construction Charges   Internal   Non WECLA","OR","AI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!243:243,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A245=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A245,X$7)*INDEX(InputPriceChanges.Admin,$A245,Y$7))","v":-1.1424139999052473E-11},{"$f":"IF($A245=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A245,Y$7)*INDEX(InputPriceChanges.Admin,$A245,Z$7))","v":-2.0049788771572118E-11},{"$f":"IF($A245=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A245,Z$7)*INDEX(InputPriceChanges.Admin,$A245,AA$7))","v":-2.6318327578283743E-11},{"$f":"IF($A245=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A245,AA$7)*INDEX(InputPriceChanges.Admin,$A245,AB$7))","v":-2.7645828130395904E-11},null,null,null,null,{"$f":"IF($A245=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A245,AF$7)*INDEX(InputPriceChanges.Admin,$A245,AG$7))","v":0},{"$f":"IF($A245=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A245,AG$7)*INDEX(InputPriceChanges.Admin,$A245,AH$7))","v":0},{"$f":"IF($A245=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A245,AH$7)*INDEX(InputPriceChanges.Admin,$A245,AI$7))","v":0},{"$f":"IF($A245=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A245,AI$7)*INDEX(InputPriceChanges.Admin,$A245,AJ$7))","v":0},null,null,null,0,-1.1424139999052473E-11,-2.0049788771572118E-11,-2.6318327578283743E-11,-2.7645828130395904E-11,null,null,null,0,-1.1424139999052473E-11,-2.0049788771572118E-11,-2.6318327578283743E-11,-2.7645828130395904E-11,null,null,null,0,-1.1424139999052473E-11,-2.0049788771572118E-11,-2.6318327578283743E-11,-2.7645828130395904E-11,null,null,"£",0,0,0,0,0]
[240,"SD219","SD219: EBD ONBS Rentals AISBO   Internal   WECLA","OR","AI",0,"£",-288.99757627476157,-206.6943395559631,-393.33536959074553,-456.2727729546923,-331.75159786216125,null,null,null,-3.7505527453786006E-2,-1.7814002677241189E-2,-1.3997004075664347E-2,-8.7122707323313807E-3,-6.4516310548300929E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!246:246,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A248=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A248,X$7)*INDEX(InputPriceChanges.Admin,$A248,Y$7))","v":-2.5967786404955043E-10},{"$f":"IF($A248=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A248,Y$7)*INDEX(InputPriceChanges.Admin,$A248,Z$7))","v":-4.5824476686265243E-10},{"$f":"IF($A248=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A248,Z$7)*INDEX(InputPriceChanges.Admin,$A248,AA$7))","v":-6.0807048672989433E-10},{"$f":"IF($A248=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A248,AA$7)*INDEX(InputPriceChanges.Admin,$A248,AB$7))","v":-6.4929702157401653E-10},null,null,null,null,{"$f":"IF($A248=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A248,AF$7)*INDEX(InputPriceChanges.Admin,$A248,AG$7))","v":0},{"$f":"IF($A248=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A248,AG$7)*INDEX(InputPriceChanges.Admin,$A248,AH$7))","v":1.2903649960631297E-10},{"$f":"IF($A248=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A248,AH$7)*INDEX(InputPriceChanges.Admin,$A248,AI$7))","v":3.3348111037443628E-10},{"$f":"IF($A248=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A248,AI$7)*INDEX(InputPriceChanges.Admin,$A248,AJ$7))","v":4.0503612220846239E-10},null,null,null,0,-2.5967786404955043E-10,-3.2920826725633945E-10,-2.7458937635545805E-10,-2.4426089936555414E-10,null,null,null,0,-2.5967786404955043E-10,-3.2920826725633945E-10,-2.7458937635545805E-10,-2.4426089936555414E-10,null,null,null,-3.7505527453786006E-2,-1.7814002936919052E-2,-1.3997004404872613E-2,-8.7122710069207562E-3,-6.4516312990909926E-3,null,null,"£",-288.99757627476157,-206.69434256898299,-393.33537884195778,-456.27278733528948,-331.75161042238722]
[241,"SD011","SD011: BES 1Gb Rentals   WECLA","OR","AI",0,"£",{"$f":"IF($A249=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,H$7)*INDEX(UF_Cost,,$A249)))","v":61.244509770703644},-10.696577436254092,-29.146817729525004,-42.830447733493784,-46.26733371339602,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!247:247,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A249=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A249,X$7)*INDEX(InputPriceChanges.Admin,$A249,Y$7))","v":-4.3510254630552041E-14},{"$f":"IF($A249=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A249,Y$7)*INDEX(InputPriceChanges.Admin,$A249,Z$7))","v":-7.6766558512392256E-14},{"$f":"IF($A249=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A249,Z$7)*INDEX(InputPriceChanges.Admin,$A249,AA$7))","v":-1.017707774751117E-13},{"$f":"IF($A249=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A249,AA$7)*INDEX(InputPriceChanges.Admin,$A249,AB$7))","v":-1.084242973099919E-13},null,null,null,null,{"$f":"IF($A249=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A249,AF$7)*INDEX(InputPriceChanges.Admin,$A249,AG$7))","v":0},{"$f":"IF($A249=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A249,AG$7)*INDEX(InputPriceChanges.Admin,$A249,AH$7))","v":3.4329332332993597E-14},{"$f":"IF($A249=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A249,AH$7)*INDEX(InputPriceChanges.Admin,$A249,AI$7))","v":6.5323871806069328E-14},{"$f":"IF($A249=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A249,AI$7)*INDEX(InputPriceChanges.Admin,$A249,AJ$7))","v":9.0471773176487831E-14},null,null,null,0,-4.3510254630552041E-14,-4.2437226179398659E-14,-3.6446905669042369E-14,-1.795252413350407E-14,null,null,null,0,-4.3510254630552041E-14,-4.2437226179398659E-14,-3.6446905669042369E-14,-1.795252413350407E-14,null,null,null,0,-4.3510254630552041E-14,-4.2437226179398659E-14,-3.6446905669042369E-14,-1.795252413350407E-14,null,null,"£",0,0,0,0,0]
[243,"SD051","SD051: Other Ethernet Rentals   Internal   WECLA","OR","AI",0,"£",17.54940724122541,-3.0594961422483835,-8.3367413176668475,-12.250619306218052,-13.23364933740246,null,null,null,1.3980281919035159E-2,-3.0956998558135857E-3,-8.7995310965756079E-3,-1.0002581902929023E-2,-1.4606548580690068E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!249:249,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A251=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A251,X$7)*INDEX(InputPriceChanges.Admin,$A251,Y$7))","v":-4.5491182215013133E-10},{"$f":"IF($A251=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A251,Y$7)*INDEX(InputPriceChanges.Admin,$A251,Z$7))","v":-8.0302856110343636E-10},{"$f":"IF($A251=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A251,Z$7)*INDEX(InputPriceChanges.Admin,$A251,AA$7))","v":-1.065810873699143E-9},{"$f":"IF($A251=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A251,AA$7)*INDEX(InputPriceChanges.Admin,$A251,AB$7))","v":-1.1376809587508172E-9},null,null,null,null,{"$f":"IF($A251=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A251,AF$7)*INDEX(InputPriceChanges.Admin,$A251,AG$7))","v":0},{"$f":"IF($A251=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A251,AG$7)*INDEX(InputPriceChanges.Admin,$A251,AH$7))","v":-4.0886071263369476E-10},{"$f":"IF($A251=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A251,AH$7)*INDEX(InputPriceChanges.Admin,$A251,AI$7))","v":-6.119779273416429E-10},{"$f":"IF($A251=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A251,AI$7)*INDEX(InputPriceChanges.Admin,$A251,AJ$7))","v":-1.8349193796988153E-10},null,null,null,0,-4.5491182215013133E-10,-1.2118892737371312E-9,-1.6777888010407858E-9,-1.3211728967206987E-9,null,null,null,0,-4.5491182215013133E-10,-1.2118892737371312E-9,-1.6777888010407858E-9,-1.3211728967206987E-9,null,null,null,1.3980281919035159E-2,-3.0957003107254079E-3,-8.7995323084648809E-3,-1.0002583580717823E-2,-1.4606549901862964E-2,null,null,"£",17.54940724122541,-3.0594965918400847,-8.3367424658197748,-12.250621361082693,-13.233650534395625]
[246,"SD005","SD005: WES 1Gb Rentals   External   WECLA","OR","AI",0,"£",33.217343432297866,-9.0002129468776193,-25.011680605521434,-62.956503515734845,-253.7445589717419,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!252:252,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A254=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A254,X$7)*INDEX(InputPriceChanges.Admin,$A254,Y$7))","v":-9.1614519711606862E-14},{"$f":"IF($A254=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A254,Y$7)*INDEX(InputPriceChanges.Admin,$A254,Z$7))","v":-1.6166350443713609E-13},{"$f":"IF($A254=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A254,Z$7)*INDEX(InputPriceChanges.Admin,$A254,AA$7))","v":-2.1441750611463501E-13},{"$f":"IF($A254=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A254,AA$7)*INDEX(InputPriceChanges.Admin,$A254,AB$7))","v":-2.2864421629038727E-13},null,null,null,null,{"$f":"IF($A254=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A254,AF$7)*INDEX(InputPriceChanges.Admin,$A254,AG$7))","v":0},{"$f":"IF($A254=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A254,AG$7)*INDEX(InputPriceChanges.Admin,$A254,AH$7))","v":1.3170848659400907E-14},{"$f":"IF($A254=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A254,AH$7)*INDEX(InputPriceChanges.Admin,$A254,AI$7))","v":8.4033143245030085E-14},{"$f":"IF($A254=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A254,AI$7)*INDEX(InputPriceChanges.Admin,$A254,AJ$7))","v":1.3561109363262367E-13},null,null,null,0,-9.1614519711606862E-14,-1.4849265577773518E-13,-1.3038436286960493E-13,-9.3033122657763597E-14,null,null,null,0,-9.1614519711606862E-14,-1.4849265577773518E-13,-1.3038436286960493E-13,-9.3033122657763597E-14,null,null,null,0,-9.1614519711606862E-14,-1.4849265577773518E-13,-1.3038436286960493E-13,-9.3033122657763597E-14,null,null,"£",0,0,0,0,0]
[249,"SD017","SD017: WES 100Mb Rentals   Internal   WECLA","OR","AI",0,"£",35.229189144363112,-9.5029643257058876,-26.408843611382967,-66.47329714823654,-267.91897288047164,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!255:255,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A257=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A257,X$7)*INDEX(InputPriceChanges.Admin,$A257,Y$7))","v":-3.2641511793771799E-10},{"$f":"IF($A257=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A257,Y$7)*INDEX(InputPriceChanges.Admin,$A257,Z$7))","v":-5.7513082611532775E-10},{"$f":"IF($A257=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A257,Z$7)*INDEX(InputPriceChanges.Admin,$A257,AA$7))","v":-7.6077288401194597E-10},{"$f":"IF($A257=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A257,AA$7)*INDEX(InputPriceChanges.Admin,$A257,AB$7))","v":-8.0836702907443005E-10},null,null,null,null,{"$f":"IF($A257=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A257,AF$7)*INDEX(InputPriceChanges.Admin,$A257,AG$7))","v":0},{"$f":"IF($A257=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A257,AG$7)*INDEX(InputPriceChanges.Admin,$A257,AH$7))","v":2.590240029051909E-10},{"$f":"IF($A257=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A257,AH$7)*INDEX(InputPriceChanges.Admin,$A257,AI$7))","v":4.8864362110899854E-10},{"$f":"IF($A257=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A257,AI$7)*INDEX(InputPriceChanges.Admin,$A257,AJ$7))","v":6.8401996543471022E-10},null,null,null,0,-3.2641511793771799E-10,-3.1610682321013685E-10,-2.7212926290294743E-10,-1.2434706363971983E-10,null,null,null,0,-3.2641511793771799E-10,-3.1610682321013685E-10,-2.7212926290294743E-10,-1.2434706363971983E-10,null,null,null,0,-3.2641511793771799E-10,-3.1610682321013685E-10,-2.7212926290294743E-10,-1.2434706363971983E-10,null,null,"£",0,0,0,0,0]
[250,"SD018","SD018: WES 1Gb Rentals   Internal   WECLA","OR","AI",0,"£",33.219807089473008,-9.0008817196947266,-25.013539131057328,-62.961181579494372,-253.76341377784794,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!256:256,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A258=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A258,X$7)*INDEX(InputPriceChanges.Admin,$A258,Y$7))","v":-2.1854885991288361E-10},{"$f":"IF($A258=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A258,Y$7)*INDEX(InputPriceChanges.Admin,$A258,Z$7))","v":-3.854317126291396E-10},{"$f":"IF($A258=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A258,Z$7)*INDEX(InputPriceChanges.Admin,$A258,AA$7))","v":-5.1059188956681599E-10},{"$f":"IF($A258=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A258,AA$7)*INDEX(InputPriceChanges.Admin,$A258,AB$7))","v":-5.4342842502237158E-10},null,null,null,null,{"$f":"IF($A258=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A258,AF$7)*INDEX(InputPriceChanges.Admin,$A258,AG$7))","v":0},{"$f":"IF($A258=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A258,AG$7)*INDEX(InputPriceChanges.Admin,$A258,AH$7))","v":9.8963754795804278E-11},{"$f":"IF($A258=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A258,AH$7)*INDEX(InputPriceChanges.Admin,$A258,AI$7))","v":2.938298878493184E-10},{"$f":"IF($A258=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A258,AI$7)*INDEX(InputPriceChanges.Admin,$A258,AJ$7))","v":4.286407878537085E-10},null,null,null,0,-2.1854885991288361E-10,-2.8646795783333532E-10,-2.167620017174976E-10,-1.1478763716866308E-10,null,null,null,0,-2.1854885991288361E-10,-2.8646795783333532E-10,-2.167620017174976E-10,-1.1478763716866308E-10,null,null,null,0,-2.1854885991288361E-10,-2.8646795783333532E-10,-2.167620017174976E-10,-1.1478763716866308E-10,null,null,"£",0,0,0,0,0]
[253,"SD015","SD015: Ethernet Main Links   External   WECLA","OR","AI",0,"£",0.58068535329363336,-5.3125946049346586,-6.9138493724973937,-9.0829080802421522,-14.088804540685347,null,null,null,7.1222770587870774E-3,-7.6028220367874655E-2,-9.0960166858628275E-2,-0.13387570187518377,-0.20823454384337889,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!259:259,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A261=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A261,X$7)*INDEX(InputPriceChanges.Admin,$A261,Y$7))","v":-4.8881372943518087E-10},{"$f":"IF($A261=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A261,Y$7)*INDEX(InputPriceChanges.Admin,$A261,Z$7))","v":-8.6169822599120472E-10},{"$f":"IF($A261=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A261,Z$7)*INDEX(InputPriceChanges.Admin,$A261,AA$7))","v":-1.141031566812235E-9},{"$f":"IF($A261=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A261,AA$7)*INDEX(InputPriceChanges.Admin,$A261,AB$7))","v":-1.2144471061813745E-9},null,null,null,null,{"$f":"IF($A261=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A261,AF$7)*INDEX(InputPriceChanges.Admin,$A261,AG$7))","v":0},{"$f":"IF($A261=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A261,AG$7)*INDEX(InputPriceChanges.Admin,$A261,AH$7))","v":-1.4014473170106976E-10},{"$f":"IF($A261=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A261,AH$7)*INDEX(InputPriceChanges.Admin,$A261,AI$7))","v":-6.0515611252227668E-11},{"$f":"IF($A261=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A261,AI$7)*INDEX(InputPriceChanges.Admin,$A261,AJ$7))","v":-2.1253136495774564E-10},null,null,null,0,-4.8881372943518087E-10,-1.0018429576922745E-9,-1.2015471780644626E-9,-1.4269784711391201E-9,null,null,null,0,-4.8881372943518087E-10,-1.0018429576922745E-9,-1.2015471780644626E-9,-1.4269784711391201E-9,null,null,null,7.1222770587870774E-3,-7.602822085668838E-2,-9.096016786047123E-2,-0.13387570307673094,-0.20823454527035737,null,null,"£",0.58068535329363347,-5.3125946390913059,-6.913849448647114,-9.0829081617621181,-14.08880463723235]
[254,"SD024","SD024: EAD Other 10Mb Rental   External   WECLA","OR","AI",0,"£",45.55352508291233,-7.3414761854142245,-17.403672797944676,-20.222146240659196,-17.028564801179012,null,null,null,2.0366270456151695E-2,-2.5280257976029044E-3,-4.7068375096869196E-3,-2.5656314493417501E-3,-6.8888484633369373E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!260:260,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A262=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A262,X$7)*INDEX(InputPriceChanges.Admin,$A262,Y$7))","v":-2.028461464689097E-10},{"$f":"IF($A262=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A262,Y$7)*INDEX(InputPriceChanges.Admin,$A262,Z$7))","v":-3.5840795784524855E-10},{"$f":"IF($A262=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A262,Z$7)*INDEX(InputPriceChanges.Admin,$A262,AA$7))","v":-4.7653859277154248E-10},{"$f":"IF($A262=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A262,AA$7)*INDEX(InputPriceChanges.Admin,$A262,AB$7))","v":-5.0997002727662672E-10},null,null,null,null,{"$f":"IF($A262=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A262,AF$7)*INDEX(InputPriceChanges.Admin,$A262,AG$7))","v":0},{"$f":"IF($A262=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A262,AG$7)*INDEX(InputPriceChanges.Admin,$A262,AH$7))","v":8.7935171058562752E-11},{"$f":"IF($A262=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A262,AH$7)*INDEX(InputPriceChanges.Admin,$A262,AI$7))","v":1.2447879893193684E-10},{"$f":"IF($A262=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A262,AI$7)*INDEX(InputPriceChanges.Admin,$A262,AJ$7))","v":2.9824354350199371E-10},null,null,null,0,-2.028461464689097E-10,-2.7047278678668582E-10,-3.5205979383960564E-10,-2.11726483774633E-10,null,null,null,0,-2.028461464689097E-10,-2.7047278678668582E-10,-3.5205979383960564E-10,-2.11726483774633E-10,null,null,null,2.0366270456151695E-2,-2.528026000449051E-3,-4.7068377801597061E-3,-2.5656318014015437E-3,-6.8888505806017752E-4,null,null,"£",45.55352508291233,-7.3414767744865976,-17.403673798025913,-20.22214901557242,-17.028570034852201]
[257,"SD027","SD027: EAD LA 10Mb Rentals   External   WECLA","OR","AI",0,"£",25.73905688184929,-4.1648417268521207,-9.8731512043093552,-11.472082487873466,-9.6603601163490715,null,null,null,{"$f":"IF($A265=0,0,H265*INDEX(MEAServVolFC,$A265,P$7))/million","v":2.4915324696648091E-3},{"$f":"IF($A265=0,0,I265*INDEX(MEAServVolFC,$A265,Q$7))/million","v":-4.4295382699294553E-4},{"$f":"IF($A265=0,0,J265*INDEX(MEAServVolFC,$A265,R$7))/million","v":-9.259329321053563E-4},{"$f":"IF($A265=0,0,K265*INDEX(MEAServVolFC,$A265,S$7))/million","v":-7.5502809225168202E-4},{"$f":"IF($A265=0,0,L265*INDEX(MEAServVolFC,$A265,T$7))/million","v":-3.4132098996427239E-4},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!263:263,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A265=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A265,X$7)*INDEX(InputPriceChanges.Admin,$A265,Y$7))","v":-1.1428407499834701E-10},{"$f":"IF($A265=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A265,Y$7)*INDEX(InputPriceChanges.Admin,$A265,Z$7))","v":-2.0194299997492516E-10},{"$f":"IF($A265=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A265,Z$7)*INDEX(InputPriceChanges.Admin,$A265,AA$7))","v":-2.6857014057830791E-10},{"$f":"IF($A265=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A265,AA$7)*INDEX(InputPriceChanges.Admin,$A265,AB$7))","v":-2.8756497616872408E-10},null,null,null,null,{"$f":"IF($A265=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A265,AF$7)*INDEX(InputPriceChanges.Admin,$A265,AG$7))","v":0},{"$f":"IF($A265=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A265,AG$7)*INDEX(InputPriceChanges.Admin,$A265,AH$7))","v":-2.8902742089886293E-11},{"$f":"IF($A265=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A265,AH$7)*INDEX(InputPriceChanges.Admin,$A265,AI$7))","v":1.3490418521425425E-11},{"$f":"IF($A265=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A265,AI$7)*INDEX(InputPriceChanges.Admin,$A265,AJ$7))","v":9.5467476810380391E-11},null,null,null,{"$f":"X265+AF265","v":0},{"$f":"Y265+AG265","v":-1.1428407499834701E-10},{"$f":"Z265+AH265","v":-2.3084574206481146E-10},{"$f":"AA265+AI265","v":-2.5507972205688246E-10},{"$f":"AB265+AJ265","v":-1.9209749935834369E-10},null,null,null,{"$f":"X265+AF265","v":0},{"$f":"Y265+AG265","v":-1.1428407499834701E-10},{"$f":"Z265+AH265","v":-2.3084574206481146E-10},{"$f":"AA265+AI265","v":-2.5507972205688246E-10},{"$f":"AB265+AJ265","v":-1.9209749935834369E-10},null,null,null,{"$f":"P265+AV265","v":2.4915324696648091E-3},{"$f":"Q265+AW265","v":-4.4295394127702052E-4},{"$f":"R265+AX265","v":-9.2593316295109835E-4},{"$f":"S265+AY265","v":-7.5502834733140413E-4},{"$f":"T265+AZ265","v":-3.4132118206177175E-4},null,null,"£",{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,BL$7)=0,0,BD265/INDEX(MEAServVolFC,$A265,BL$7)))*million","v":25.73905688184929},{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,BM$7)=0,0,BE265/INDEX(MEAServVolFC,$A265,BM$7)))*million","v":-4.1648428013999741},{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,BN$7)=0,0,BF265/INDEX(MEAServVolFC,$A265,BN$7)))*million","v":-9.8731536657996397},{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,BO$7)=0,0,BG265/INDEX(MEAServVolFC,$A265,BO$7)))*million","v":-11.472086363617487},{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,BP$7)=0,0,BH265/INDEX(MEAServVolFC,$A265,BP$7)))*million","v":-9.6603655532576589}]
[{"$f":"IF(B266=0,0,A265+1)","v":258},"SD028","SD028: EAD LA 100Mb Rentals   External   WECLA","OR","AI",0,"£",19.194890971108869,-3.1061690452221886,-7.363467413585453,-8.5559619548932684,-7.2047664092085801,null,null,null,4.2693355676865601E-2,-1.0637192841864727E-2,-3.5506228251257876E-2,-4.7084358074971133E-2,-3.9223854857117282E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!264:264,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A266=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A266,X$7)*INDEX(InputPriceChanges.Admin,$A266,Y$7))","v":-1.730557172153151E-9},{"$f":"IF($A266=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A266,Y$7)*INDEX(InputPriceChanges.Admin,$A266,Z$7))","v":-3.0590057183697946E-9},{"$f":"IF($A266=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A266,Z$7)*INDEX(InputPriceChanges.Admin,$A266,AA$7))","v":-4.0710830458603065E-9},{"$f":"IF($A266=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A266,AA$7)*INDEX(InputPriceChanges.Admin,$A266,AB$7))","v":-4.3635676766952423E-9},null,null,null,null,{"$f":"IF($A266=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A266,AF$7)*INDEX(InputPriceChanges.Admin,$A266,AG$7))","v":0},{"$f":"IF($A266=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A266,AG$7)*INDEX(InputPriceChanges.Admin,$A266,AH$7))","v":-2.209460944331547E-9},{"$f":"IF($A266=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A266,AH$7)*INDEX(InputPriceChanges.Admin,$A266,AI$7))","v":-6.0697920530261416E-9},{"$f":"IF($A266=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A266,AI$7)*INDEX(InputPriceChanges.Admin,$A266,AJ$7))","v":-7.6642567629556601E-9},null,null,null,0,-1.730557172153151E-9,-5.268466662701342E-9,-1.0140875098886449E-8,-1.2027824439650903E-8,null,null,null,0,-1.730557172153151E-9,-5.268466662701342E-9,-1.0140875098886449E-8,-1.2027824439650903E-8,null,null,null,4.2693355676865601E-2,-1.0637194572421899E-2,-3.5506233519724539E-2,-4.7084368215846231E-2,-3.922386688494172E-2,null,null,"£",19.194890971108872,-3.1061695505625724,-7.3634685061876386,-8.5559637976483796,-7.2047686185188535]
[261,"SD044","SD044: EAD Other 10Mb Rental   Internal   WECLA","OR","AI",0,"£",{"$f":"IF($A269=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,H$7)*INDEX(UF_Cost,,$A269)))","v":45.568082628527769},-7.3438111590701292,-17.409208080299596,-20.228577942924694,-17.033980773736225,null,null,null,2.023830219098607E-2,-1.9050246429067105E-3,-2.7078591285751154E-3,-2.183474508612759E-3,-6.9214983548515738E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!267:267,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A269=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A269,X$7)*INDEX(InputPriceChanges.Admin,$A269,Y$7))","v":-6.9771194283313728E-11},{"$f":"IF($A269=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A269,Y$7)*INDEX(InputPriceChanges.Admin,$A269,Z$7))","v":-1.2314547178657622E-10},{"$f":"IF($A269=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A269,Z$7)*INDEX(InputPriceChanges.Admin,$A269,AA$7))","v":-1.6339012195498007E-10},{"$f":"IF($A269=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A269,AA$7)*INDEX(InputPriceChanges.Admin,$A269,AB$7))","v":-1.7430973867241857E-10},null,null,null,null,{"$f":"IF($A269=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A269,AF$7)*INDEX(InputPriceChanges.Admin,$A269,AG$7))","v":0},{"$f":"IF($A269=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A269,AG$7)*INDEX(InputPriceChanges.Admin,$A269,AH$7))","v":-1.564920797887467E-11},{"$f":"IF($A269=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A269,AH$7)*INDEX(InputPriceChanges.Admin,$A269,AI$7))","v":4.8074774121202799E-11},{"$f":"IF($A269=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A269,AI$7)*INDEX(InputPriceChanges.Admin,$A269,AJ$7))","v":9.0299677334785134E-11},null,null,null,0,-6.9771194283313728E-11,-1.3879467976545088E-10,-1.1531534783377728E-10,-8.4010061337633431E-11,null,null,null,0,-6.9771194283313728E-11,-1.3879467976545088E-10,-1.1531534783377728E-10,-8.4010061337633431E-11,null,null,null,2.023830219098607E-2,-1.9050247126779047E-3,-2.7078592673697951E-3,-2.183474623928107E-3,-6.9214991949521877E-4,null,null,"£",45.568082628527776,-7.3438114280359281,-17.409208972630161,-20.22857901125203,-17.033982841244871]
[262,"SD045","SD045: EAD Other 100Mb Rental   Internal   WECLA","OR","AI",0,"£",42.562497079838252,-6.8593308550842993,-16.260701123812069,-18.894073654664162,-15.910227975768006,null,null,null,4.7708714556137455E-2,-7.7447119029571904E-3,-1.6638302221664281E-2,-1.67566012118875E-2,-1.3863222711794538E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!268:268,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A270=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A270,X$7)*INDEX(InputPriceChanges.Admin,$A270,Y$7))","v":-6.4019266019642262E-10},{"$f":"IF($A270=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A270,Y$7)*INDEX(InputPriceChanges.Admin,$A270,Z$7))","v":-1.1321135736828549E-9},{"$f":"IF($A270=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A270,Z$7)*INDEX(InputPriceChanges.Admin,$A270,AA$7))","v":-1.5076890437994788E-9},{"$f":"IF($A270=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A270,AA$7)*INDEX(InputPriceChanges.Admin,$A270,AB$7))","v":-1.6172174929828781E-9},null,null,null,null,{"$f":"IF($A270=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A270,AF$7)*INDEX(InputPriceChanges.Admin,$A270,AG$7))","v":0},{"$f":"IF($A270=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A270,AG$7)*INDEX(InputPriceChanges.Admin,$A270,AH$7))","v":-7.6376535941455429E-10},{"$f":"IF($A270=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A270,AH$7)*INDEX(InputPriceChanges.Admin,$A270,AI$7))","v":-8.0764250733055771E-10},{"$f":"IF($A270=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A270,AI$7)*INDEX(InputPriceChanges.Admin,$A270,AJ$7))","v":-6.8102531392383119E-10},null,null,null,0,-6.4019266019642262E-10,-1.8958789330974091E-9,-2.3153315511300364E-9,-2.2982428069067093E-9,null,null,null,0,-6.4019266019642262E-10,-1.8958789330974091E-9,-2.3153315511300364E-9,-2.2982428069067093E-9,null,null,null,4.7708714556137455E-2,-7.7447125431498506E-3,-1.6638304117543214E-2,-1.6756603527219052E-2,-1.3863225010037344E-2,null,null,"£",42.562497079838245,-6.8593314220896735,-16.260702976664618,-18.894076265339457,-15.910230613363009]
[265,"SD048","SD048: EAD LA 100Mb Rentals   Internal   WECLA","OR","AI",0,"£",19.345127227368426,-3.1303164101766345,-7.4207110763855759,-8.6224760460260974,-7.2607762436450738,null,null,null,6.4240273978707102E-2,-1.4000648872707397E-2,-3.061799744529746E-2,-4.7689573460663756E-2,-5.2045971204507484E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!271:271,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A273=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A273,X$7)*INDEX(InputPriceChanges.Admin,$A273,Y$7))","v":-3.6201142971755185E-9},{"$f":"IF($A273=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A273,Y$7)*INDEX(InputPriceChanges.Admin,$A273,Z$7))","v":-6.3880002677072146E-9},{"$f":"IF($A273=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A273,Z$7)*INDEX(InputPriceChanges.Admin,$A273,AA$7))","v":-8.472502928606782E-9},{"$f":"IF($A273=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A273,AA$7)*INDEX(InputPriceChanges.Admin,$A273,AB$7))","v":-9.0348869109211977E-9},null,null,null,null,{"$f":"IF($A273=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A273,AF$7)*INDEX(InputPriceChanges.Admin,$A273,AG$7))","v":0},{"$f":"IF($A273=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A273,AG$7)*INDEX(InputPriceChanges.Admin,$A273,AH$7))","v":-4.2398317979513031E-9},{"$f":"IF($A273=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A273,AH$7)*INDEX(InputPriceChanges.Admin,$A273,AI$7))","v":-3.4913153157243259E-9},{"$f":"IF($A273=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A273,AI$7)*INDEX(InputPriceChanges.Admin,$A273,AJ$7))","v":-1.090516004450037E-8},null,null,null,0,-3.6201142971755185E-9,-1.0627832065658517E-8,-1.1963818244331108E-8,-1.9940046955421566E-8,null,null,null,0,-3.6201142971755185E-9,-1.0627832065658517E-8,-1.1963818244331108E-8,-1.9940046955421566E-8,null,null,null,6.4240273978707102E-2,-1.4000652492821694E-2,-3.0618008073129525E-2,-4.7689585424481998E-2,-5.2045991144554438E-2,null,null,"£",19.34512722736843,-3.1303172195750628,-7.4207136521931965,-8.6224782091349024,-7.2607790254207982]
[266,"SD049","SD049: EAD LA 1Gb Rentals   Internal   WECLA","OR","AI",0,"£",27.130913016705978,-4.3924994840273932,-10.412834699084243,-12.099166811842272,-10.188413357802366,null,null,null,1.9590203485141795E-2,-4.0012910251393963E-3,-1.096280729224996E-2,-1.6370360526113452E-2,-2.1575839464211762E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!272:272,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A274=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A274,X$7)*INDEX(InputPriceChanges.Admin,$A274,Y$7))","v":-8.027924745663445E-10},{"$f":"IF($A274=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A274,Y$7)*INDEX(InputPriceChanges.Admin,$A274,Z$7))","v":-1.4164000435770195E-9},{"$f":"IF($A274=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A274,Z$7)*INDEX(InputPriceChanges.Admin,$A274,AA$7))","v":-1.8781299361962229E-9},{"$f":"IF($A274=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A274,AA$7)*INDEX(InputPriceChanges.Admin,$A274,AB$7))","v":-2.0021356066825338E-9},null,null,null,null,{"$f":"IF($A274=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A274,AF$7)*INDEX(InputPriceChanges.Admin,$A274,AG$7))","v":0},{"$f":"IF($A274=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A274,AG$7)*INDEX(InputPriceChanges.Admin,$A274,AH$7))","v":-6.3533280645288908E-10},{"$f":"IF($A274=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A274,AH$7)*INDEX(InputPriceChanges.Admin,$A274,AI$7))","v":-1.4122911949039901E-9},{"$f":"IF($A274=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A274,AI$7)*INDEX(InputPriceChanges.Admin,$A274,AJ$7))","v":-2.8432964370020995E-9},null,null,null,0,-8.027924745663445E-10,-2.0517328500299084E-9,-3.2904211311002128E-9,-4.8454320436846333E-9,null,null,null,0,-8.027924745663445E-10,-2.0517328500299084E-9,-3.2904211311002128E-9,-4.8454320436846333E-9,null,null,null,1.9590203485141795E-2,-4.0012918279318712E-3,-1.096280934398281E-2,-1.6370363816534582E-2,-2.1575844309643807E-2,null,null,"£",27.130913016705982,-4.3925003653093366,-10.412836647887543,-12.099169243759032,-10.18841564588319]
[269,"SD056","SD056: EAD LA 100Mb Connection   Internal   WECLA","OR","AI",0,"£",0,-1.6873100758831023E-7,-3.3437425747680917E-7,-6.255468153362441E-7,-3.3723377860075351E-7,null,null,null,0,-2.1027884136148811E-10,-4.4516044201232957E-10,-8.0669470440839743E-10,-3.1626963190791017E-10,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!275:275,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A277=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A277,X$7)*INDEX(InputPriceChanges.Admin,$A277,Y$7))","v":-8.1494408931390635E-9},{"$f":"IF($A277=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A277,Y$7)*INDEX(InputPriceChanges.Admin,$A277,Z$7))","v":-1.437095945713046E-8},{"$f":"IF($A277=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A277,Z$7)*INDEX(InputPriceChanges.Admin,$A277,AA$7))","v":-1.9039438874851786E-8},{"$f":"IF($A277=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A277,AA$7)*INDEX(InputPriceChanges.Admin,$A277,AB$7))","v":-2.0275744885260812E-8},null,null,null,null,{"$f":"IF($A277=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A277,AF$7)*INDEX(InputPriceChanges.Admin,$A277,AG$7))","v":0},{"$f":"IF($A277=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A277,AG$7)*INDEX(InputPriceChanges.Admin,$A277,AH$7))","v":-8.46659646148939E-9},{"$f":"IF($A277=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A277,AH$7)*INDEX(InputPriceChanges.Admin,$A277,AI$7))","v":-1.3432947484587405E-8},{"$f":"IF($A277=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A277,AI$7)*INDEX(InputPriceChanges.Admin,$A277,AJ$7))","v":-1.1198001391097063E-8},null,null,null,0,-8.1494408931390635E-9,-2.283755591861985E-8,-3.2472386359439191E-8,-3.1473746276357872E-8,null,null,null,0,-8.1494408931390635E-9,-2.283755591861985E-8,-3.2472386359439191E-8,-3.1473746276357872E-8,null,null,null,0,-8.359719734500552E-9,-2.3282716360632181E-8,-3.3279081063847589E-8,-3.1790015908265783E-8,null,null,"£",0,-6.7079689274742982E-6,-1.7488393532761201E-5,-2.5806073924922444E-5,-3.3897238637328693E-5]
[270,"SD057","SD057: EAD LA 1Gb Connection   Internal   WECLA","OR","AI",0,"£",0,-2.1551915322511299E-7,-4.2854542277147525E-7,-7.985057650536155E-7,-4.2753513823612856E-7,null,null,null,0,-5.7712794798126046E-11,-1.2432872129133767E-10,-2.7915373607205917E-10,-2.0405564434689206E-10,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!276:276,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A278=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A278,X$7)*INDEX(InputPriceChanges.Admin,$A278,Y$7))","v":-1.2903118032418952E-9},{"$f":"IF($A278=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A278,Y$7)*INDEX(InputPriceChanges.Admin,$A278,Z$7))","v":-2.2796668348794946E-9},{"$f":"IF($A278=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A278,Z$7)*INDEX(InputPriceChanges.Admin,$A278,AA$7))","v":-3.0302470300433539E-9},{"$f":"IF($A278=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A278,AA$7)*INDEX(InputPriceChanges.Admin,$A278,AB$7))","v":-3.2410270941884509E-9},null,null,null,null,{"$f":"IF($A278=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A278,AF$7)*INDEX(InputPriceChanges.Admin,$A278,AG$7))","v":0},{"$f":"IF($A278=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A278,AG$7)*INDEX(InputPriceChanges.Admin,$A278,AH$7))","v":-1.8985550887288814E-9},{"$f":"IF($A278=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A278,AH$7)*INDEX(InputPriceChanges.Admin,$A278,AI$7))","v":-3.1281712146661459E-9},{"$f":"IF($A278=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A278,AI$7)*INDEX(InputPriceChanges.Admin,$A278,AJ$7))","v":-5.334052720264328E-9},null,null,null,0,-1.2903118032418952E-9,-4.1782219236083756E-9,-6.1584182447094998E-9,-8.5750798144527789E-9,null,null,null,0,-1.2903118032418952E-9,-4.1782219236083756E-9,-6.1584182447094998E-9,-8.5750798144527789E-9,null,null,null,0,-1.3480245980400213E-9,-4.3025506448997131E-9,-6.437571980781559E-9,-8.7791354587996712E-9,null,null,"£",0,-5.033981128663728E-6,-1.4830349463609391E-5,-1.8414363396787112E-5,-1.839394790565509E-5]
[273,"SD038","SD038: EAD LA 1Gb Connection   External   WECLA","OR","AI",0,"£",0,-2.1348550708711135E-7,-4.2494729485758558E-7,-7.9081698803247865E-7,-4.2251458165922831E-7,null,null,null,0,-5.3652613020028653E-11,-1.2579198644974211E-10,-2.4436225107135969E-10,-1.289291635228947E-10,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!279:279,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A281=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A281,X$7)*INDEX(InputPriceChanges.Admin,$A281,Y$7))","v":-1.1990519605021135E-9},{"$f":"IF($A281=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A281,Y$7)*INDEX(InputPriceChanges.Admin,$A281,Z$7))","v":-2.1167999466784727E-9},{"$f":"IF($A281=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A281,Z$7)*INDEX(InputPriceChanges.Admin,$A281,AA$7))","v":-2.8107964498629916E-9},{"$f":"IF($A281=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A281,AA$7)*INDEX(InputPriceChanges.Admin,$A281,AB$7))","v":-3.0037534047816974E-9},null,null,null,null,{"$f":"IF($A281=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A281,AF$7)*INDEX(InputPriceChanges.Admin,$A281,AG$7))","v":0},{"$f":"IF($A281=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A281,AG$7)*INDEX(InputPriceChanges.Admin,$A281,AH$7))","v":-4.5296801803020731E-9},{"$f":"IF($A281=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A281,AH$7)*INDEX(InputPriceChanges.Admin,$A281,AI$7))","v":-7.1255663321518018E-9},{"$f":"IF($A281=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A281,AI$7)*INDEX(InputPriceChanges.Admin,$A281,AJ$7))","v":-7.2577542083120937E-9},null,null,null,0,-1.1990519605021135E-9,-6.6464801269805459E-9,-9.9363627820147942E-9,-1.0261507613093791E-8,null,null,null,0,-1.1990519605021135E-9,-6.6464801269805459E-9,-9.9363627820147942E-9,-1.0261507613093791E-8,null,null,null,0,-1.2527045735221422E-9,-6.7722721134302881E-9,-1.0180725033086154E-8,-1.0390436776616685E-8,null,null,"£",0,-4.9845525884989838E-6,-2.2877917710532866E-5,-3.2947356931578337E-5,-3.4050566434872444E-5]
[274,"SD052","SD052: EAD  10Mb Connection   Internal   WECLA","OR","AI",0,"£",0,-1.6500369409216218E-7,-3.3255104332954264E-7,-6.0980523110836642E-7,-3.1747137808588106E-7,null,null,null,0,-8.0639643672428951E-13,-3.8300838154880297E-13,-5.6630339844334299E-13,-3.1594044787720224E-13,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!280:280,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A282=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A282,X$7)*INDEX(InputPriceChanges.Admin,$A282,Y$7))","v":-7.3869042640068392E-11},{"$f":"IF($A282=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A282,Y$7)*INDEX(InputPriceChanges.Admin,$A282,Z$7))","v":-1.3045801185958922E-10},{"$f":"IF($A282=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A282,Z$7)*INDEX(InputPriceChanges.Admin,$A282,AA$7))","v":-1.7328652515079501E-10},{"$f":"IF($A282=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A282,AA$7)*INDEX(InputPriceChanges.Admin,$A282,AB$7))","v":-1.8515326704693589E-10},null,null,null,null,{"$f":"IF($A282=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A282,AF$7)*INDEX(InputPriceChanges.Admin,$A282,AG$7))","v":0},{"$f":"IF($A282=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A282,AG$7)*INDEX(InputPriceChanges.Admin,$A282,AH$7))","v":7.8098785650349505E-11},{"$f":"IF($A282=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A282,AH$7)*INDEX(InputPriceChanges.Admin,$A282,AI$7))","v":1.5122033169281966E-10},{"$f":"IF($A282=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A282,AI$7)*INDEX(InputPriceChanges.Admin,$A282,AJ$7))","v":1.5944400421186185E-10},null,null,null,0,-7.3869042640068392E-11,-5.2359226209239711E-11,-2.2066193457975345E-11,-2.5709262835074043E-11,null,null,null,0,-7.3869042640068392E-11,-5.2359226209239711E-11,-2.2066193457975345E-11,-2.5709262835074043E-11,null,null,null,0,-7.4675439076792687E-11,-5.2742234590788511E-11,-2.2632496856418688E-11,-2.6025203282951245E-11,null,null,"£",0,-1.5279982331863704E-5,-4.5793998214274924E-5,-2.4371061544086011E-5,-2.6151311763712666E-5]
[277,"SD033","SD033: EAD  10Mb Connection   External   WECLA","OR","AI",0,"£",0,-1.6880488060028441E-7,-3.4031068449026161E-7,-6.2381919272269996E-7,-3.245665769159671E-7,null,null,null,0,-3.8478441369846821E-13,-1.0419334306020832E-13,-1.6023663957207442E-13,-8.7346472481003058E-14,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!283:283,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A285=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A285,X$7)*INDEX(InputPriceChanges.Admin,$A285,Y$7))","v":-6.182182843164472E-11},{"$f":"IF($A285=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A285,Y$7)*INDEX(InputPriceChanges.Admin,$A285,Z$7))","v":-1.0895007727348726E-10},{"$f":"IF($A285=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A285,Z$7)*INDEX(InputPriceChanges.Admin,$A285,AA$7))","v":-1.4413172456993834E-10},{"$f":"IF($A285=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A285,AA$7)*INDEX(InputPriceChanges.Admin,$A285,AB$7))","v":-1.5309860535522776E-10},null,null,null,null,{"$f":"IF($A285=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A285,AF$7)*INDEX(InputPriceChanges.Admin,$A285,AG$7))","v":0},{"$f":"IF($A285=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A285,AG$7)*INDEX(InputPriceChanges.Admin,$A285,AH$7))","v":8.5100784576009943E-11},{"$f":"IF($A285=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A285,AH$7)*INDEX(InputPriceChanges.Admin,$A285,AI$7))","v":1.4545725566328944E-10},{"$f":"IF($A285=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A285,AI$7)*INDEX(InputPriceChanges.Admin,$A285,AJ$7))","v":1.4691069870295769E-10},null,null,null,0,-6.182182843164472E-11,-2.3849292697477315E-11,1.3255310933511018E-12,-6.1879066522700664E-12,null,null,null,0,-6.182182843164472E-11,-2.3849292697477315E-11,1.3255310933511018E-12,-6.1879066522700664E-12,null,null,null,0,-6.2206612845343192E-11,-2.3953486040537522E-11,1.1652944537790275E-12,-6.2752531247510693E-12,null,null,"£",0,-2.7290034315514373E-5,-7.823558579623285E-5,4.5366218823735266E-6,-2.3317912768883135E-5]
[278,"SD034","SD034: EAD  100Mb Connection   External   WECLA","OR","AI",0,"£",0,-1.6464728672665176E-7,-3.2698171787632283E-7,-6.1016495176734442E-7,-3.2752220144540836E-7,null,null,null,0,-5.5289080388442157E-11,-1.4706571944830264E-10,-1.3923834679040015E-10,-1.0430296900135479E-10,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!284:284,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A286=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A286,X$7)*INDEX(InputPriceChanges.Admin,$A286,Y$7))","v":-1.9956320883555638E-9},{"$f":"IF($A286=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A286,Y$7)*INDEX(InputPriceChanges.Admin,$A286,Z$7))","v":-3.5300208936036378E-9},{"$f":"IF($A286=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A286,Z$7)*INDEX(InputPriceChanges.Admin,$A286,AA$7))","v":-4.7030962402615299E-9},{"$f":"IF($A286=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A286,AA$7)*INDEX(InputPriceChanges.Admin,$A286,AB$7))","v":-5.0471328985849022E-9},null,null,null,null,{"$f":"IF($A286=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A286,AF$7)*INDEX(InputPriceChanges.Admin,$A286,AG$7))","v":0},{"$f":"IF($A286=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A286,AG$7)*INDEX(InputPriceChanges.Admin,$A286,AH$7))","v":2.86598741522027E-10},{"$f":"IF($A286=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A286,AH$7)*INDEX(InputPriceChanges.Admin,$A286,AI$7))","v":-2.4515609479395221E-9},{"$f":"IF($A286=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A286,AI$7)*INDEX(InputPriceChanges.Admin,$A286,AJ$7))","v":8.2724777409483996E-10},null,null,null,0,-1.9956320883555638E-9,-3.243422152081611E-9,-7.154657188201052E-9,-4.2198851244900623E-9,null,null,null,0,-1.9956320883555638E-9,-3.243422152081611E-9,-7.154657188201052E-9,-4.2198851244900623E-9,null,null,null,0,-2.0509211687440059E-9,-3.3904878715299137E-9,-7.2938955349914518E-9,-4.324188093491417E-9,null,null,"£",0,-6.1075098980040858E-6,-7.5383138424818283E-6,-3.1963029724875676E-5,-1.357840162561371E-5]
[281,"SD227","SD227: EBD ONBS Connections AISBO   Internal   WECLA","OR","AI",0,"£",{"$f":"IF($A289=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,H$7)*INDEX(UF_Cost,,$A289)))","v":0},-1.9783420289413731E-7,-3.9943404142728526E-7,-7.3088969417558766E-7,-3.7905371218951443E-7,null,null,null,0,-5.5180805835105757E-13,-9.3320935772315581E-13,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!287:287,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A289=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A289,X$7)*INDEX(InputPriceChanges.Admin,$A289,Y$7))","v":1.9358715383009848E-13},{"$f":"IF($A289=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A289,Y$7)*INDEX(InputPriceChanges.Admin,$A289,Z$7))","v":3.4086099591048948E-13},{"$f":"IF($A289=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A289,Z$7)*INDEX(InputPriceChanges.Admin,$A289,AA$7))","v":4.5021754403384626E-13},{"$f":"IF($A289=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A289,AA$7)*INDEX(InputPriceChanges.Admin,$A289,AB$7))","v":4.7721513339027306E-13},null,null,null,null,{"$f":"IF($A289=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A289,AF$7)*INDEX(InputPriceChanges.Admin,$A289,AG$7))","v":0},{"$f":"IF($A289=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A289,AG$7)*INDEX(InputPriceChanges.Admin,$A289,AH$7))","v":-3.428322806893396E-14},{"$f":"IF($A289=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A289,AH$7)*INDEX(InputPriceChanges.Admin,$A289,AI$7))","v":-1.7411329677695079E-13},{"$f":"IF($A289=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A289,AI$7)*INDEX(InputPriceChanges.Admin,$A289,AJ$7))","v":-4.7396256841337293E-13},null,null,null,0,1.9358715383009848E-13,3.0657776784155552E-13,2.7610424725689545E-13,3.2525649769001309E-15,null,null,null,0,1.9358715383009848E-13,3.0657776784155552E-13,2.7610424725689545E-13,3.2525649769001309E-15,null,null,null,0,-3.582209045209591E-13,-6.2663158988160024E-13,2.7610424725689545E-13,3.2525649769001309E-15,null,null,"£",0,-1.2842934428629658E-7,-2.6821204305440073E-7,0,0]
[282,"SD040","SD040: Other Ethernet Connections   External   WECLA","OR","AI",0,"£",0,-1.1379720836248346E-7,-2.2727726390621303E-7,-4.2127713534892501E-7,-2.2353336899530363E-7,null,null,null,0,-2.9067045959914932E-12,-1.0794959120272081E-11,-1.8553329980355882E-11,-1.2838136327208678E-11,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!288:288,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A290=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A290,X$7)*INDEX(InputPriceChanges.Admin,$A290,Y$7))","v":-4.3043906906702651E-10},{"$f":"IF($A290=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A290,Y$7)*INDEX(InputPriceChanges.Admin,$A290,Z$7))","v":-7.6054227090455211E-10},{"$f":"IF($A290=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A290,Z$7)*INDEX(InputPriceChanges.Admin,$A290,AA$7))","v":-1.0112628468736293E-9},{"$f":"IF($A290=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A290,AA$7)*INDEX(InputPriceChanges.Admin,$A290,AB$7))","v":-1.0823551699651955E-9},null,null,null,null,{"$f":"IF($A290=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A290,AF$7)*INDEX(InputPriceChanges.Admin,$A290,AG$7))","v":0},{"$f":"IF($A290=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A290,AG$7)*INDEX(InputPriceChanges.Admin,$A290,AH$7))","v":4.9304940643108595E-10},{"$f":"IF($A290=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A290,AH$7)*INDEX(InputPriceChanges.Admin,$A290,AI$7))","v":1.8977537119226892E-10},{"$f":"IF($A290=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A290,AI$7)*INDEX(InputPriceChanges.Admin,$A290,AJ$7))","v":2.498897599416643E-10},null,null,null,0,-4.3043906906702651E-10,-2.6749286447346616E-10,-8.214874756813603E-10,-8.3246541002353116E-10,null,null,null,0,-4.3043906906702651E-10,-2.6749286447346616E-10,-8.214874756813603E-10,-8.3246541002353116E-10,null,null,null,0,-4.33345773663018E-10,-2.7828782359373822E-10,-8.4004080566171615E-10,-8.4530354635073987E-10,null,null,"£",0,-1.6965445806408456E-5,-5.8590768543091573E-6,-1.9074203097776343E-5,-1.4718144808837824E-5]
[285,"SD002","SD002: Excess Construction Charge   External   WECLA","OR","AI",0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!291:291,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A293=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A293,X$7)*INDEX(InputPriceChanges.Admin,$A293,Y$7))","v":-9.3474040276167732E-13},{"$f":"IF($A293=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A293,Y$7)*INDEX(InputPriceChanges.Admin,$A293,Z$7))","v":-1.6466533113752613E-12},{"$f":"IF($A293=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A293,Z$7)*INDEX(InputPriceChanges.Admin,$A293,AA$7))","v":-2.1770825673763857E-12},{"$f":"IF($A293=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A293,AA$7)*INDEX(InputPriceChanges.Admin,$A293,AB$7))","v":-2.3111590320188548E-12},null,null,null,null,{"$f":"IF($A293=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A293,AF$7)*INDEX(InputPriceChanges.Admin,$A293,AG$7))","v":0},{"$f":"IF($A293=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A293,AG$7)*INDEX(InputPriceChanges.Admin,$A293,AH$7))","v":0},{"$f":"IF($A293=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A293,AH$7)*INDEX(InputPriceChanges.Admin,$A293,AI$7))","v":0},{"$f":"IF($A293=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A293,AI$7)*INDEX(InputPriceChanges.Admin,$A293,AJ$7))","v":0},null,null,null,0,-9.3474040276167732E-13,-1.6466533113752613E-12,-2.1770825673763857E-12,-2.3111590320188548E-12,null,null,null,0,-9.3474040276167732E-13,-1.6466533113752613E-12,-2.1770825673763857E-12,-2.3111590320188548E-12,null,null,null,0,-9.3474040276167732E-13,-1.6466533113752613E-12,-2.1770825673763857E-12,-2.3111590320188548E-12,null,null,"£",0,0,0,0,0]
[286,"SD314","SD314: EBD MISBO Rentals   External   Non WECLA","OR","MI",0,"£",-322.44632151413589,-230.6172608428347,-438.86023060885225,-509.08204493304243,-370.14871785380893,null,null,null,-1.2226465878119418E-2,-3.8516706592154837E-2,-0.16437233635436074,-0.28854980730942598,-0.17385099590178765,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!292:292,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A294=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A294,X$7)*INDEX(InputPriceChanges.Admin,$A294,Y$7))","v":-1.7153304775108673E-13},{"$f":"IF($A294=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A294,Y$7)*INDEX(InputPriceChanges.Admin,$A294,Z$7))","v":-3.0249918611952634E-13},{"$f":"IF($A294=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A294,Z$7)*INDEX(InputPriceChanges.Admin,$A294,AA$7))","v":-4.0077636894280822E-13},{"$f":"IF($A294=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A294,AA$7)*INDEX(InputPriceChanges.Admin,$A294,AB$7))","v":-4.2677319860165146E-13},null,null,null,null,{"$f":"IF($A294=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A294,AF$7)*INDEX(InputPriceChanges.Admin,$A294,AG$7))","v":0},{"$f":"IF($A294=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A294,AG$7)*INDEX(InputPriceChanges.Admin,$A294,AH$7))","v":-1.2240581912571823E-12},{"$f":"IF($A294=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A294,AH$7)*INDEX(InputPriceChanges.Admin,$A294,AI$7))","v":-4.0504497356376172E-12},{"$f":"IF($A294=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A294,AI$7)*INDEX(InputPriceChanges.Admin,$A294,AJ$7))","v":-6.4891267637728544E-12},null,null,null,0,-1.7153304775108673E-13,-1.5265573773767086E-12,-4.4512261045804254E-12,-6.9158999623745061E-12,null,null,null,0,-1.7153304775108673E-13,-1.5265573773767086E-12,-4.4512261045804254E-12,-6.9158999623745061E-12,null,null,null,-1.2226465878119418E-2,-3.8516706592326373E-2,-0.1643723363558873,-0.28854980731387719,-0.17385099590870357,null,null,"£",-322.44632151413589,-230.6172608438618,-438.86023061292809,-509.08204494089563,-370.14871786853371]
[289,"SD306","SD306: BES MISBO Rentals   External   Non WECLA","OR","MI",0,"£",53.972371602200539,-9.4496687440245744,-25.749139922615623,-37.837653707173224,-40.873900658755275,null,null,null,3.125924862492957E-2,-9.791665317687966E-4,-1.9650005615702995E-3,-3.0123110695681283E-3,-2.1902083128565938E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!295:295,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A297=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A297,X$7)*INDEX(InputPriceChanges.Admin,$A297,Y$7))","v":-5.7285512886387998E-10},{"$f":"IF($A297=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A297,Y$7)*INDEX(InputPriceChanges.Admin,$A297,Z$7))","v":-1.009950082074E-9},{"$f":"IF($A297=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A297,Z$7)*INDEX(InputPriceChanges.Admin,$A297,AA$7))","v":-1.3371346819337604E-9},{"$f":"IF($A297=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A297,AA$7)*INDEX(InputPriceChanges.Admin,$A297,AB$7))","v":-1.4220563663459025E-9},null,null,null,null,{"$f":"IF($A297=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A297,AF$7)*INDEX(InputPriceChanges.Admin,$A297,AG$7))","v":0},{"$f":"IF($A297=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A297,AG$7)*INDEX(InputPriceChanges.Admin,$A297,AH$7))","v":5.4279795351462362E-10},{"$f":"IF($A297=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A297,AH$7)*INDEX(InputPriceChanges.Admin,$A297,AI$7))","v":7.820126957702501E-10},{"$f":"IF($A297=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A297,AI$7)*INDEX(InputPriceChanges.Admin,$A297,AJ$7))","v":7.6028989024002092E-10},null,null,null,0,-5.7285512886387998E-10,-4.6715212855937642E-10,-5.5512198616351028E-10,-6.6176647610588154E-10,null,null,null,0,-5.7285512886387998E-10,-4.6715212855937642E-10,-5.5512198616351028E-10,-6.6176647610588154E-10,null,null,null,3.125924862492957E-2,-9.7916710462392538E-4,-1.9650010287224282E-3,-3.0123116246901145E-3,-2.1902089746230701E-3,null,null,"£",53.972371602200532,-9.4496742724929508,-25.749146044123052,-37.837660680063138,-40.873913008711689]
[290,"SD301","SD301: WES MISBO Rentals   Internal   Non WECLA","OR","MI",0,"£",34.973457270030586,-9.5150374794949126,-26.442372069376084,-66.557658783331846,-268.25885980422396,null,null,null,1.1234914762017883E-2,-2.2676165812506735E-3,-6.0030742836881239E-3,-1.0618305498691638E-2,-2.5521436011815883E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!296:296,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A298=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A298,X$7)*INDEX(InputPriceChanges.Admin,$A298,Y$7))","v":-1.8537699478337728E-10},{"$f":"IF($A298=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A298,Y$7)*INDEX(InputPriceChanges.Admin,$A298,Z$7))","v":-3.2679142424587671E-10},{"$f":"IF($A298=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A298,Z$7)*INDEX(InputPriceChanges.Admin,$A298,AA$7))","v":-4.3274423333243092E-10},{"$f":"IF($A298=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A298,AA$7)*INDEX(InputPriceChanges.Admin,$A298,AB$7))","v":-4.6063678258349009E-10},null,null,null,null,{"$f":"IF($A298=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A298,AF$7)*INDEX(InputPriceChanges.Admin,$A298,AG$7))","v":0},{"$f":"IF($A298=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A298,AG$7)*INDEX(InputPriceChanges.Admin,$A298,AH$7))","v":8.191931925889939E-11},{"$f":"IF($A298=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A298,AH$7)*INDEX(InputPriceChanges.Admin,$A298,AI$7))","v":1.1349717798384061E-10},{"$f":"IF($A298=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A298,AI$7)*INDEX(InputPriceChanges.Admin,$A298,AJ$7))","v":2.1173147658403609E-10},null,null,null,0,-1.8537699478337728E-10,-2.448721049869773E-10,-3.1924705534859032E-10,-2.48905305999454E-10,null,null,null,0,-1.8537699478337728E-10,-2.448721049869773E-10,-3.1924705534859032E-10,-2.48905305999454E-10,null,null,null,1.1234914762017883E-2,-2.2676167666276681E-3,-6.0030745285602292E-3,-1.0618305817938694E-2,-2.5521436260721189E-2,null,null,"£",34.973457270030586,-9.515038257346454,-26.442373147989976,-66.557660784436123,-268.25886242049734]
[293,"SD322","SD322: WES BES Main Link MISBO   External   Non WECLA","OR","MI",0,"£",1.5812759803232572,-14.466833336649902,-18.827242415337828,-24.733849825467995,-38.365507341791286,null,null,null,5.5698200954102106E-3,-2.1478498772268016E-2,-2.1693573916290655E-2,-8.94470714902669E-2,-0.48570245396740624,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!299:299,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A301=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A301,X$7)*INDEX(InputPriceChanges.Admin,$A301,Y$7))","v":-7.9449438124148869E-11},{"$f":"IF($A301=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A301,Y$7)*INDEX(InputPriceChanges.Admin,$A301,Z$7))","v":-1.3968933546223853E-10},{"$f":"IF($A301=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A301,Z$7)*INDEX(InputPriceChanges.Admin,$A301,AA$7))","v":-1.839796612568843E-10},{"$f":"IF($A301=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A301,AA$7)*INDEX(InputPriceChanges.Admin,$A301,AB$7))","v":-1.9417640204447776E-10},null,null,null,null,{"$f":"IF($A301=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A301,AF$7)*INDEX(InputPriceChanges.Admin,$A301,AG$7))","v":0},{"$f":"IF($A301=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A301,AG$7)*INDEX(InputPriceChanges.Admin,$A301,AH$7))","v":6.0661158051521652E-11},{"$f":"IF($A301=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A301,AH$7)*INDEX(InputPriceChanges.Admin,$A301,AI$7))","v":1.0198977001830786E-10},{"$f":"IF($A301=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A301,AI$7)*INDEX(InputPriceChanges.Admin,$A301,AJ$7))","v":-1.2018122515987796E-10},null,null,null,0,-7.9449438124148869E-11,-7.9028177410716873E-11,-8.1989891238576442E-11,-3.1435762720435569E-10,null,null,null,0,-7.9449438124148869E-11,-7.9028177410716873E-11,-8.1989891238576442E-11,-3.1435762720435569E-10,null,null,null,5.5698200954102106E-3,-2.1478498851717452E-2,-2.1693573995318832E-2,-8.9447071572256787E-2,-0.4857024542817639,null,null,"£",1.581275980323257,-14.466833390163034,-18.827242483924159,-24.733849848139791,-38.36550736662231]
[294,"SD323","SD323: Other Ethernet main links  1Gb Internal non WECLA","OR","MI",0,"£",1.5800023483203769,-14.455181087273262,-18.812078092948074,-24.713928051159304,-38.334606007164851,null,null,null,2.953822242396507E-3,-2.5825638157809822E-2,-4.7352913591827507E-2,-6.369807015691939E-2,-8.857708516724784E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!300:300,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A302=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A302,X$7)*INDEX(InputPriceChanges.Admin,$A302,Y$7))","v":-3.9553973323718656E-13},{"$f":"IF($A302=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A302,Y$7)*INDEX(InputPriceChanges.Admin,$A302,Z$7))","v":-6.9600012216522835E-13},{"$f":"IF($A302=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A302,Z$7)*INDEX(InputPriceChanges.Admin,$A302,AA$7))","v":-9.183402340049596E-13},{"$f":"IF($A302=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A302,AA$7)*INDEX(InputPriceChanges.Admin,$A302,AB$7))","v":-9.7225825284031218E-13},null,null,null,null,{"$f":"IF($A302=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A302,AF$7)*INDEX(InputPriceChanges.Admin,$A302,AG$7))","v":0},{"$f":"IF($A302=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A302,AG$7)*INDEX(InputPriceChanges.Admin,$A302,AH$7))","v":0},{"$f":"IF($A302=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A302,AH$7)*INDEX(InputPriceChanges.Admin,$A302,AI$7))","v":0},{"$f":"IF($A302=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A302,AI$7)*INDEX(InputPriceChanges.Admin,$A302,AJ$7))","v":-1.3877445109881491E-29},null,null,null,0,-3.9553973323718656E-13,-6.9600012216522835E-13,-9.183402340049596E-13,-9.7225825284031218E-13,null,null,null,0,-3.9553973323718656E-13,-6.9600012216522835E-13,-9.183402340049596E-13,-9.7225825284031218E-13,null,null,null,2.953822242396507E-3,-2.5825638158205363E-2,-4.7352913592523506E-2,-6.3698070157837725E-2,-8.8577085168220104E-2,null,null,"£",1.5800023483203769,-14.455181087494655,-18.812078093224578,-24.713928051515602,-38.334606007585627]
[297,"SD326","SD326: Optical Services Main Link   External   Non WECLA","OR","MI",0,"£",1.5805253901245422,-14.459966310598976,-18.818305617531461,-24.722109316132769,-38.347296242519285,null,null,null,3.3218849244012985E-2,-0.5102226974977333,-0.83580410627674251,-1.9519751254584625,-4.5921582096010161,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!303:303,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A305=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A305,X$7)*INDEX(InputPriceChanges.Admin,$A305,Y$7))","v":-7.0775610744675989E-10},{"$f":"IF($A305=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A305,Y$7)*INDEX(InputPriceChanges.Admin,$A305,Z$7))","v":-1.2469742190551474E-9},{"$f":"IF($A305=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A305,Z$7)*INDEX(InputPriceChanges.Admin,$A305,AA$7))","v":-1.6489997616927672E-9},{"$f":"IF($A305=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A305,AA$7)*INDEX(InputPriceChanges.Admin,$A305,AB$7))","v":-1.7508915961153963E-9},null,null,null,null,{"$f":"IF($A305=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A305,AF$7)*INDEX(InputPriceChanges.Admin,$A305,AG$7))","v":0},{"$f":"IF($A305=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A305,AG$7)*INDEX(InputPriceChanges.Admin,$A305,AH$7))","v":-1.0096521258803342E-9},{"$f":"IF($A305=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A305,AH$7)*INDEX(InputPriceChanges.Admin,$A305,AI$7))","v":-2.0909323953385505E-9},{"$f":"IF($A305=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A305,AI$7)*INDEX(InputPriceChanges.Admin,$A305,AJ$7))","v":-5.5515082749557035E-9},null,null,null,0,-7.0775610744675989E-10,-2.2566263449354816E-9,-3.7399321570313179E-9,-7.3023998710711E-9,null,null,null,0,-7.0775610744675989E-10,-2.2566263449354816E-9,-3.7399321570313179E-9,-7.3023998710711E-9,null,null,null,3.3218849244012985E-2,-0.51022269820548938,-0.83580410853336884,-1.9519751291983947,-4.5921582169034156,null,null,"£",1.5805253901245422,-14.459966330657137,-18.818305668339878,-24.722109363499666,-38.347296303498737]
[298,"SD309","SD309: Optical Services Rentals   Internal   Non WECLA","OR","MI",0,"£",50.261036764400039,-8.289379651771787,-19.650710154217954,-22.833123711256434,-19.227269874468433,null,null,null,0.13674394671170251,-2.9764317679963254E-2,-9.360574622034519E-2,-8.6300961817486949E-2,-7.4366716237515632E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!304:304,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A306=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A306,X$7)*INDEX(InputPriceChanges.Admin,$A306,Y$7))","v":-2.1729124264790056E-9},{"$f":"IF($A306=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A306,Y$7)*INDEX(InputPriceChanges.Admin,$A306,Z$7))","v":-3.8362563716905478E-9},{"$f":"IF($A306=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A306,Z$7)*INDEX(InputPriceChanges.Admin,$A306,AA$7))","v":-5.0920863123868365E-9},{"$f":"IF($A306=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A306,AA$7)*INDEX(InputPriceChanges.Admin,$A306,AB$7))","v":-5.4345860294389526E-9},null,null,null,null,{"$f":"IF($A306=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A306,AF$7)*INDEX(InputPriceChanges.Admin,$A306,AG$7))","v":0},{"$f":"IF($A306=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A306,AG$7)*INDEX(InputPriceChanges.Admin,$A306,AH$7))","v":-2.3891148756477107E-9},{"$f":"IF($A306=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A306,AH$7)*INDEX(InputPriceChanges.Admin,$A306,AI$7))","v":-7.2917403377349191E-9},{"$f":"IF($A306=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A306,AI$7)*INDEX(InputPriceChanges.Admin,$A306,AJ$7))","v":-4.9859240894124601E-9},null,null,null,0,-2.1729124264790056E-9,-6.2253712473382581E-9,-1.2383826650121756E-8,-1.0420510118851412E-8,null,null,null,0,-2.1729124264790056E-9,-6.2253712473382581E-9,-1.2383826650121756E-8,-1.0420510118851412E-8,null,null,null,0.13674394671170251,-2.9764319852875681E-2,-9.3605752445716436E-2,-8.6300974201313593E-2,-7.4366726658025753E-2,null,null,"£",50.261036764400032,-8.289380256929153,-19.650711461113854,-22.833126987714071,-19.22727256865705]
[301,"SD312","SD312: oth ether services   1Gb rental External non WECLA","OR","MI",0,"£",{"$f":"IF($A309=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,H$7)*INDEX(UF_Cost,,$A309)))","v":64.222633725152335},-10.590634685969032,-25.10603987234261,-29.171938526886965,-24.565045561394779,null,null,null,3.8212467066465622E-5,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!307:307,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A309=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A309,X$7)*INDEX(InputPriceChanges.Admin,$A309,Y$7))","v":7.0801366508963252E-16},{"$f":"IF($A309=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A309,Y$7)*INDEX(InputPriceChanges.Admin,$A309,Z$7))","v":1.2465143234077139E-15},{"$f":"IF($A309=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A309,Z$7)*INDEX(InputPriceChanges.Admin,$A309,AA$7))","v":1.6471845902186405E-15},{"$f":"IF($A309=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A309,AA$7)*INDEX(InputPriceChanges.Admin,$A309,AB$7))","v":1.7489953445033265E-15},null,null,null,null,{"$f":"IF($A309=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A309,AF$7)*INDEX(InputPriceChanges.Admin,$A309,AG$7))","v":0},{"$f":"IF($A309=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A309,AG$7)*INDEX(InputPriceChanges.Admin,$A309,AH$7))","v":-5.7753584003900323E-16},{"$f":"IF($A309=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A309,AH$7)*INDEX(InputPriceChanges.Admin,$A309,AI$7))","v":-6.5990822877079273E-16},{"$f":"IF($A309=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A309,AI$7)*INDEX(InputPriceChanges.Admin,$A309,AJ$7))","v":-5.9071878961919779E-16},null,null,null,0,7.0801366508963252E-16,6.6897848336871064E-16,9.872763614478477E-16,1.1582765548841287E-15,null,null,null,0,7.0801366508963252E-16,6.6897848336871064E-16,9.872763614478477E-16,1.1582765548841287E-15,null,null,null,3.8212467066465622E-5,7.0801366508963252E-16,6.6897848336871064E-16,9.872763614478477E-16,1.1582765548841287E-15,null,null,"£",64.222633725152335,0,0,0,0]
[302,"SD303","SD303: WES MISBO Connections   Internal   Non WECLA","OR","MI",0,"£",0,-4.8722493929672274E-8,-9.4792508175053608E-8,-1.8124058542847152E-7,-1.0127633182335101E-7,null,null,null,0,-1.5377202738556479E-12,-2.032244812090608E-12,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!308:308,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A310=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A310,X$7)*INDEX(InputPriceChanges.Admin,$A310,Y$7))","v":4.9179668018564543E-13},{"$f":"IF($A310=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A310,Y$7)*INDEX(InputPriceChanges.Admin,$A310,Z$7))","v":8.6794635375296344E-13},{"$f":"IF($A310=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A310,Z$7)*INDEX(InputPriceChanges.Admin,$A310,AA$7))","v":1.1518098393808821E-12},{"$f":"IF($A310=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A310,AA$7)*INDEX(InputPriceChanges.Admin,$A310,AB$7))","v":1.2297858490669075E-12},null,null,null,null,{"$f":"IF($A310=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A310,AF$7)*INDEX(InputPriceChanges.Admin,$A310,AG$7))","v":0},{"$f":"IF($A310=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A310,AG$7)*INDEX(InputPriceChanges.Admin,$A310,AH$7))","v":1.6484983886823421E-13},{"$f":"IF($A310=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A310,AH$7)*INDEX(InputPriceChanges.Admin,$A310,AI$7))","v":-2.200171559456397E-13},{"$f":"IF($A310=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A310,AI$7)*INDEX(InputPriceChanges.Admin,$A310,AJ$7))","v":-9.6815201403205827E-13},null,null,null,0,4.9179668018564543E-13,1.0327961926211976E-12,9.3179268343524249E-13,2.6163383503484926E-13,null,null,null,0,4.9179668018564543E-13,1.0327961926211976E-12,9.3179268343524249E-13,2.6163383503484926E-13,null,null,null,0,-1.0459235936700025E-12,-9.9944861946941041E-13,9.3179268343524249E-13,2.6163383503484926E-13,null,null,"£",0,-3.3139971430377022E-8,-4.6618518038749018E-8,0,0]
[305,"SD329","SD329: EBD ONBS Connections MISBO   Internal    Non WECLA","OR","MI",0,"£",0,-1.1554990778341874E-7,-2.2968933839317916E-7,-4.2814187802231191E-7,-2.2938521948992988E-7,null,null,null,0,-5.3577914284250344E-11,-8.2051059422662708E-11,-5.1542659495637623E-10,-2.7274784077049212E-10,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!311:311,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A313=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A313,X$7)*INDEX(InputPriceChanges.Admin,$A313,Y$7))","v":-2.0081300824114066E-9},{"$f":"IF($A313=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A313,Y$7)*INDEX(InputPriceChanges.Admin,$A313,Z$7))","v":-3.5423873166077843E-9},{"$f":"IF($A313=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A313,Z$7)*INDEX(InputPriceChanges.Admin,$A313,AA$7))","v":-4.6968719738980531E-9},{"$f":"IF($A313=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A313,AA$7)*INDEX(InputPriceChanges.Admin,$A313,AB$7))","v":-5.0088107420786368E-9},null,null,null,null,{"$f":"IF($A313=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A313,AF$7)*INDEX(InputPriceChanges.Admin,$A313,AG$7))","v":0},{"$f":"IF($A313=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A313,AG$7)*INDEX(InputPriceChanges.Admin,$A313,AH$7))","v":-7.4143973453157859E-11},{"$f":"IF($A313=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A313,AH$7)*INDEX(InputPriceChanges.Admin,$A313,AI$7))","v":1.1970620022615629E-9},{"$f":"IF($A313=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A313,AI$7)*INDEX(InputPriceChanges.Admin,$A313,AJ$7))","v":-1.3162671894296972E-8},null,null,null,0,-2.0081300824114066E-9,-3.616531290060942E-9,-3.4998099716364902E-9,-1.8171482636375608E-8,null,null,null,0,-2.0081300824114066E-9,-3.616531290060942E-9,-3.4998099716364902E-9,-1.8171482636375608E-8,null,null,null,0,-2.0617079966956567E-9,-3.6985823494836046E-9,-4.0152365665928667E-9,-1.84442304771461E-8,null,null,"£",0,-4.4464248389853763E-6,-1.0353613211372362E-5,-3.3352778866027026E-6,-1.5511887626208972E-5]
[306,"SD320","SD320: EBD MISBO Connections    External   Non WECLA","OR","MI",0,"£",0,-1.102905364097947E-7,-2.2113758446162473E-7,-4.079968101165993E-7,-2.1473315051294003E-7,null,null,null,0,-4.0592703987189398E-11,-3.7930311909434228E-11,-3.5188592078068083E-11,-1.6571746460944342E-11,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!312:312,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A314=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A314,X$7)*INDEX(InputPriceChanges.Admin,$A314,Y$7))","v":-1.0553084176953777E-10},{"$f":"IF($A314=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A314,Y$7)*INDEX(InputPriceChanges.Admin,$A314,Z$7))","v":-1.8616993709045398E-10},{"$f":"IF($A314=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A314,Z$7)*INDEX(InputPriceChanges.Admin,$A314,AA$7))","v":-2.4678909436031656E-10},{"$f":"IF($A314=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A314,AA$7)*INDEX(InputPriceChanges.Admin,$A314,AB$7))","v":-2.6295297856047267E-10},null,null,null,null,{"$f":"IF($A314=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A314,AF$7)*INDEX(InputPriceChanges.Admin,$A314,AG$7))","v":0},{"$f":"IF($A314=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A314,AG$7)*INDEX(InputPriceChanges.Admin,$A314,AH$7))","v":-3.9498050038719006E-9},{"$f":"IF($A314=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A314,AH$7)*INDEX(InputPriceChanges.Admin,$A314,AI$7))","v":-2.2931626067377781E-9},{"$f":"IF($A314=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A314,AI$7)*INDEX(InputPriceChanges.Admin,$A314,AJ$7))","v":-1.075060168841408E-9},null,null,null,0,-1.0553084176953777E-10,-4.1359749409623546E-9,-2.5399517010980949E-9,-1.3380131474018807E-9,null,null,null,0,-1.0553084176953777E-10,-4.1359749409623546E-9,-2.5399517010980949E-9,-1.3380131474018807E-9,null,null,null,0,-1.4612354575672716E-10,-4.1739052528717885E-9,-2.5751402931761631E-9,-1.3545848938628251E-9,null,null,"£",0,-3.9701824861671356E-7,-2.4334293047618704E-5,-2.9857660201001187E-5,-1.7552421682405188E-5]
[310,"SD214","SD214: EBD MISBO rent External WECLA","OR","MI",0,"£",-401.97450502042057,-287.4967183441405,-547.10074888065287,-634.64207645305783,-461.44222376709286,null,null,null,-3.405829487411768E-3,-1.5759198713080434E-2,-5.3527775561160847E-2,-7.7992377799408763E-2,-5.9074176303402059E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!316:316,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A318=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A318,X$7)*INDEX(InputPriceChanges.Admin,$A318,Y$7))","v":-3.3282668779675558E-14},{"$f":"IF($A318=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A318,Y$7)*INDEX(InputPriceChanges.Admin,$A318,Z$7))","v":-5.8480664260214997E-14},{"$f":"IF($A318=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A318,Z$7)*INDEX(InputPriceChanges.Admin,$A318,AA$7))","v":-7.6931259144658057E-14},{"$f":"IF($A318=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A318,AA$7)*INDEX(InputPriceChanges.Admin,$A318,AB$7))","v":-8.1059269634255486E-14},null,null,null,null,{"$f":"IF($A318=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A318,AF$7)*INDEX(InputPriceChanges.Admin,$A318,AG$7))","v":0},{"$f":"IF($A318=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A318,AG$7)*INDEX(InputPriceChanges.Admin,$A318,AH$7))","v":-5.7609446294629925E-13},{"$f":"IF($A318=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A318,AH$7)*INDEX(InputPriceChanges.Admin,$A318,AI$7))","v":-1.40062891342523E-12},{"$f":"IF($A318=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A318,AI$7)*INDEX(InputPriceChanges.Admin,$A318,AJ$7))","v":-1.8135526873754023E-12},null,null,null,0,-3.3282668779675558E-14,-6.345751272065143E-13,-1.4775601725698881E-12,-1.8946119570096578E-12,null,null,null,0,-3.3282668779675558E-14,-6.345751272065143E-13,-1.4775601725698881E-12,-1.8946119570096578E-12,null,null,null,-3.405829487411768E-3,-1.5759198713113716E-2,-5.3527775561795422E-2,-7.7992377800886317E-2,-5.9074176305296669E-2,null,null,"£",-401.97450502042057,-287.49671834474765,-547.10074888713882,-634.64207646508112,-461.4422237818921]
[311,"SD333","SD333: EBD ONBS rentals MISBO WECLA internal Costs","OR","MI",0,"£",{"$f":"IF($A319=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,H$7)*INDEX(UF_Cost,,$A319)))","v":-401.43900997683386},-287.11372622965553,-546.37192222272972,-633.79663059884069,-460.82750811491309,null,null,null,-4.1908573360340221E-2,-3.1363657737907676E-2,-7.9622047792865761E-2,-0.14405048363344136,-0.12858045692927741,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!317:317,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A319=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A319,X$7)*INDEX(InputPriceChanges.Admin,$A319,Y$7))","v":-1.0689506504140367E-10},{"$f":"IF($A319=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A319,Y$7)*INDEX(InputPriceChanges.Admin,$A319,Z$7))","v":-1.8878743105026926E-10},{"$f":"IF($A319=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A319,Z$7)*INDEX(InputPriceChanges.Admin,$A319,AA$7))","v":-2.5082246524303217E-10},{"$f":"IF($A319=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A319,AA$7)*INDEX(InputPriceChanges.Admin,$A319,AB$7))","v":-2.6817212548349148E-10},null,null,null,null,{"$f":"IF($A319=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A319,AF$7)*INDEX(InputPriceChanges.Admin,$A319,AG$7))","v":0},{"$f":"IF($A319=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A319,AG$7)*INDEX(InputPriceChanges.Admin,$A319,AH$7))","v":-8.7987125097312544E-12},{"$f":"IF($A319=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A319,AH$7)*INDEX(InputPriceChanges.Admin,$A319,AI$7))","v":-9.958915663444561E-11},{"$f":"IF($A319=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A319,AI$7)*INDEX(InputPriceChanges.Admin,$A319,AJ$7))","v":-3.1117984827035361E-10},null,null,null,0,-1.0689506504140367E-10,-1.9758614356000051E-10,-3.504116218774778E-10,-5.7935197375384504E-10,null,null,null,0,-1.0689506504140367E-10,-1.9758614356000051E-10,-3.504116218774778E-10,-5.7935197375384504E-10,null,null,null,-4.1908573360340221E-2,-3.1363657844802738E-2,-7.9622047990451902E-2,-0.14405048398385298,-0.1285804575086294,null,null,"£",-401.43900997683386,-287.11372720820981,-546.37192357857919,-633.79663214058974,-460.82751019128875]
[314,"SD201","SD201: WES MISBO rent Internal WECLA","OR","MI",0,"£",28.003311135736229,-7.6984564740155461,-21.39405517159658,-53.850591907097133,-217.04323913650975,null,null,null,5.5439436206901477E-3,-1.776161005947735E-3,-4.7783119703778201E-3,-6.9401188461481007E-3,-1.5992186020577392E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!320:320,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A322=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A322,X$7)*INDEX(InputPriceChanges.Admin,$A322,Y$7))","v":-1.645557668629075E-10},{"$f":"IF($A322=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A322,Y$7)*INDEX(InputPriceChanges.Admin,$A322,Z$7))","v":-2.891234228951669E-10},{"$f":"IF($A322=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A322,Z$7)*INDEX(InputPriceChanges.Admin,$A322,AA$7))","v":-3.8031734767284493E-10},{"$f":"IF($A322=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A322,AA$7)*INDEX(InputPriceChanges.Admin,$A322,AB$7))","v":-4.0071483663973262E-10},null,null,null,null,{"$f":"IF($A322=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A322,AF$7)*INDEX(InputPriceChanges.Admin,$A322,AG$7))","v":0},{"$f":"IF($A322=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A322,AG$7)*INDEX(InputPriceChanges.Admin,$A322,AH$7))","v":-8.5789417092105218E-11},{"$f":"IF($A322=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A322,AH$7)*INDEX(InputPriceChanges.Admin,$A322,AI$7))","v":-7.8696553011332779E-11},{"$f":"IF($A322=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A322,AI$7)*INDEX(InputPriceChanges.Admin,$A322,AJ$7))","v":1.1167895946424028E-10},null,null,null,0,-1.645557668629075E-10,-3.7491283998727211E-10,-4.5901390068417768E-10,-2.8903587717549235E-10,null,null,null,0,-1.645557668629075E-10,-3.7491283998727211E-10,-4.5901390068417768E-10,-2.8903587717549235E-10,null,null,null,5.5439436206901477E-3,-1.7761611705035018E-3,-4.7783123452906605E-3,-6.9401193051620014E-3,-1.5992186309613271E-2,null,null,"£",28.003311135736233,-7.6984571872534806,-21.394056850203174,-53.850595468732138,-217.04324305925573]
[315,"SD202","SD202: WES MISBO rent External WECLA","OR","MI",0,"£",27.910928730230484,-7.6738266845616332,-21.325608627322328,-53.678306032753902,-216.34884467532302,null,null,null,2.8650010123006987E-4,-8.4646473742422396E-5,-2.1555094947254145E-4,-2.6892754587438337E-4,-4.310880609397123E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!321:321,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A323=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A323,X$7)*INDEX(InputPriceChanges.Admin,$A323,Y$7))","v":1.2809298965440884E-14},{"$f":"IF($A323=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A323,Y$7)*INDEX(InputPriceChanges.Admin,$A323,Z$7))","v":2.256663908819229E-14},{"$f":"IF($A323=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A323,Z$7)*INDEX(InputPriceChanges.Admin,$A323,AA$7))","v":2.9840871130795325E-14},{"$f":"IF($A323=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A323,AA$7)*INDEX(InputPriceChanges.Admin,$A323,AB$7))","v":3.1687888761424749E-14},null,null,null,null,{"$f":"IF($A323=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A323,AF$7)*INDEX(InputPriceChanges.Admin,$A323,AG$7))","v":0},{"$f":"IF($A323=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A323,AG$7)*INDEX(InputPriceChanges.Admin,$A323,AH$7))","v":2.2550551179795514E-15},{"$f":"IF($A323=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A323,AH$7)*INDEX(InputPriceChanges.Admin,$A323,AI$7))","v":-9.1086494983438641E-16},{"$f":"IF($A323=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A323,AI$7)*INDEX(InputPriceChanges.Admin,$A323,AJ$7))","v":-1.3010904987541295E-14},null,null,null,0,1.2809298965440884E-14,2.4821694206171842E-14,2.8930006180960938E-14,1.8676983773883456E-14,null,null,null,0,1.2809298965440884E-14,2.4821694206171842E-14,2.8930006180960938E-14,1.8676983773883456E-14,null,null,null,2.8650010123006987E-4,-8.4646473729613103E-5,-2.1555094944771975E-4,-2.6892754584545339E-4,-4.310880609210353E-4,null,null,"£",27.910928730230484,-7.6738266834003772,-21.325608624866586,-53.678306026979428,-216.34884466594966]
[318,"SD223","SD223: Other Ethernet main links  1Gb Internal WECLA","OR","MI",0,"£",0.57905448881994415,-5.2976740944644707,-6.8944317112121221,-9.0573985812503377,-14.049235898507609,null,null,null,4.6305483050652994E-4,-5.6404412169153515E-3,-5.5526108714015286E-3,-8.1834096150356483E-3,-1.0427462880439211E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!324:324,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A326=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A326,X$7)*INDEX(InputPriceChanges.Admin,$A326,Y$7))","v":-2.6919165893815477E-13},{"$f":"IF($A326=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A326,Y$7)*INDEX(InputPriceChanges.Admin,$A326,Z$7))","v":-4.746895070505531E-13},{"$f":"IF($A326=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A326,Z$7)*INDEX(InputPriceChanges.Admin,$A326,AA$7))","v":-6.2888762793324294E-13},{"$f":"IF($A326=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A326,AA$7)*INDEX(InputPriceChanges.Admin,$A326,AB$7))","v":-6.6974740345446089E-13},null,null,null,null,{"$f":"IF($A326=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A326,AF$7)*INDEX(InputPriceChanges.Admin,$A326,AG$7))","v":0},{"$f":"IF($A326=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A326,AG$7)*INDEX(InputPriceChanges.Admin,$A326,AH$7))","v":0},{"$f":"IF($A326=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A326,AH$7)*INDEX(InputPriceChanges.Admin,$A326,AI$7))","v":4.3893393228559905E-29},{"$f":"IF($A326=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A326,AI$7)*INDEX(InputPriceChanges.Admin,$A326,AJ$7))","v":1.8589814883337638E-29},null,null,null,0,-2.6919165893815477E-13,-4.746895070505531E-13,-6.2888762793324294E-13,-6.6974740345446089E-13,null,null,null,0,-2.6919165893815477E-13,-4.746895070505531E-13,-6.2888762793324294E-13,-6.6974740345446089E-13,null,null,null,4.6305483050652994E-4,-5.6404412171845433E-3,-5.5526108718762183E-3,-8.1834096156645358E-3,-1.0427462881108959E-2,null,null,"£",0.57905448881994415,-5.297674094717304,-6.8944317118015244,-9.0573985819463907,-14.049235899409981]
[319,"SD224","SD224: Other Ethernet main links  1Gb External WECLA","OR","MI",0,"£",0.56189275340599898,-5.14066420453491,-6.6900978945452447,-8.7889598028842553,-13.632851474085317,null,null,null,1.8546188084328888E-5,-1.3636933702153246E-4,-1.1595754283372694E-4,-8.5829734710943866E-5,-4.8069382510924875E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!325:325,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A327=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A327,X$7)*INDEX(InputPriceChanges.Admin,$A327,Y$7))","v":3.1937577037605675E-15},{"$f":"IF($A327=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A327,Y$7)*INDEX(InputPriceChanges.Admin,$A327,Z$7))","v":5.6279177145075478E-15},{"$f":"IF($A327=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A327,Z$7)*INDEX(InputPriceChanges.Admin,$A327,AA$7))","v":7.4480477929061419E-15},{"$f":"IF($A327=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A327,AA$7)*INDEX(InputPriceChanges.Admin,$A327,AB$7))","v":7.9227552519011456E-15},null,null,null,null,{"$f":"IF($A327=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A327,AF$7)*INDEX(InputPriceChanges.Admin,$A327,AG$7))","v":0},{"$f":"IF($A327=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A327,AG$7)*INDEX(InputPriceChanges.Admin,$A327,AH$7))","v":-5.9128686659557508E-16},{"$f":"IF($A327=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A327,AH$7)*INDEX(InputPriceChanges.Admin,$A327,AI$7))","v":-1.8250437310887262E-15},{"$f":"IF($A327=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A327,AI$7)*INDEX(InputPriceChanges.Admin,$A327,AJ$7))","v":-2.7305313237422895E-15},null,null,null,0,3.1937577037605675E-15,5.0366308479119726E-15,5.6230040618174157E-15,5.1922239281588561E-15,null,null,null,0,3.1937577037605675E-15,5.0366308479119726E-15,5.6230040618174157E-15,5.1922239281588561E-15,null,null,null,1.8546188084328888E-5,-1.363693370183387E-4,-1.1595754282869031E-4,-8.5829734705320868E-5,-4.8069382505732651E-5,null,null,"£",0.56189275340599898,-5.1406642044145165,-6.6900978942546585,-8.7889598023084599,-13.632851472612762]
[{"$f":"IF(B330=0,0,A329+1)","v":322},"SD209","SD209: Optical Services rent Internal WECLA","OR","MI",0,"£",33.934498171941392,-5.7216213558465618,-13.563573354994798,-15.760206329848783,-13.271364610608494,null,null,null,1.1748993279790241E-2,-2.898470831024898E-3,-7.4023424706004971E-3,-9.9912571595752262E-3,-9.8213216553031998E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!328:328,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A330=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A330,X$7)*INDEX(InputPriceChanges.Admin,$A330,Y$7))","v":-3.2794887865262557E-10},{"$f":"IF($A330=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A330,Y$7)*INDEX(InputPriceChanges.Admin,$A330,Z$7))","v":-5.7891997414713284E-10},{"$f":"IF($A330=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A330,Z$7)*INDEX(InputPriceChanges.Admin,$A330,AA$7))","v":-7.6848200944805399E-10},{"$f":"IF($A330=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A330,AA$7)*INDEX(InputPriceChanges.Admin,$A330,AB$7))","v":-8.2063302394093607E-10},null,null,null,null,{"$f":"IF($A330=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A330,AF$7)*INDEX(InputPriceChanges.Admin,$A330,AG$7))","v":0},{"$f":"IF($A330=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A330,AG$7)*INDEX(InputPriceChanges.Admin,$A330,AH$7))","v":-3.8435746667444856E-10},{"$f":"IF($A330=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A330,AH$7)*INDEX(InputPriceChanges.Admin,$A330,AI$7))","v":-5.8897506057072048E-10},{"$f":"IF($A330=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A330,AI$7)*INDEX(InputPriceChanges.Admin,$A330,AJ$7))","v":-8.7404738895706675E-10},null,null,null,0,-3.2794887865262557E-10,-9.632774408215814E-10,-1.3574570700187745E-9,-1.6946804128980028E-9,null,null,null,0,-3.2794887865262557E-10,-9.632774408215814E-10,-1.3574570700187745E-9,-1.6946804128980028E-9,null,null,null,1.1748993279790241E-2,-2.8984711589737765E-3,-7.4023434338779375E-3,-9.9912585170322966E-3,-9.8213233499836131E-3,null,null,"£",33.934498171941392,-5.7216220032221674,-13.563575120042048,-15.760208471101196,-13.271366900597812]
[323,"SD210","SD210: Optical Services rent External WECLA","OR","MI",0,"£",33.830436763418959,-5.7044816288570814,-13.522942104520126,-15.712994890368989,-13.231608908300588,null,null,null,2.2616745788931652E-3,-5.3338616663688697E-4,-1.8790521938467221E-3,-3.0658210102206701E-3,-3.1396152840001638E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!329:329,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A331=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A331,X$7)*INDEX(InputPriceChanges.Admin,$A331,Y$7))","v":-1.9880506649625895E-13},{"$f":"IF($A331=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A331,Y$7)*INDEX(InputPriceChanges.Admin,$A331,Z$7))","v":-3.5047663851017323E-13},{"$f":"IF($A331=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A331,Z$7)*INDEX(InputPriceChanges.Admin,$A331,AA$7))","v":-4.6412802904347051E-13},{"$f":"IF($A331=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A331,AA$7)*INDEX(InputPriceChanges.Admin,$A331,AB$7))","v":-4.9404751307114638E-13},null,null,null,null,{"$f":"IF($A331=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A331,AF$7)*INDEX(InputPriceChanges.Admin,$A331,AG$7))","v":0},{"$f":"IF($A331=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A331,AG$7)*INDEX(InputPriceChanges.Admin,$A331,AH$7))","v":-1.9690686277012331E-13},{"$f":"IF($A331=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A331,AH$7)*INDEX(InputPriceChanges.Admin,$A331,AI$7))","v":-6.7978841700729682E-13},{"$f":"IF($A331=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A331,AI$7)*INDEX(InputPriceChanges.Admin,$A331,AJ$7))","v":-1.2402286871032309E-12},null,null,null,0,-1.9880506649625895E-13,-5.473835012802965E-13,-1.1439164460507673E-12,-1.7342762001743772E-12,null,null,null,0,-1.9880506649625895E-13,-5.473835012802965E-13,-1.1439164460507673E-12,-1.7342762001743772E-12,null,null,null,2.2616745788931652E-3,-5.3338616683569202E-4,-1.8790521943941056E-3,-3.0658210113645866E-3,-3.1396152857344401E-3,null,null,"£",33.830436763418959,-5.7044816309832704,-13.522942108459473,-15.712994896231809,-13.231608915609531]
[326,"SD203","SD203: WES MISBO conns Internal WECLA","OR","MI",0,"£",0,-8.6746875979738128E-8,-1.679838838976658E-7,-3.2295791232665706E-7,-1.8205772623976791E-7,null,null,null,0,-2.3376823424322017E-12,-2.3240049464747261E-12,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!332:332,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A334=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A334,X$7)*INDEX(InputPriceChanges.Admin,$A334,Y$7))","v":-9.7538548014367632E-11},{"$f":"IF($A334=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A334,Y$7)*INDEX(InputPriceChanges.Admin,$A334,Z$7))","v":-1.7224578652288083E-10},{"$f":"IF($A334=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A334,Z$7)*INDEX(InputPriceChanges.Admin,$A334,AA$7))","v":-2.2873618673429951E-10},{"$f":"IF($A334=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A334,AA$7)*INDEX(InputPriceChanges.Admin,$A334,AB$7))","v":-2.4427719120956729E-10},null,null,null,null,{"$f":"IF($A334=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A334,AF$7)*INDEX(InputPriceChanges.Admin,$A334,AG$7))","v":0},{"$f":"IF($A334=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A334,AG$7)*INDEX(InputPriceChanges.Admin,$A334,AH$7))","v":4.7494405899756398E-11},{"$f":"IF($A334=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A334,AH$7)*INDEX(InputPriceChanges.Admin,$A334,AI$7))","v":1.4402944376744058E-10},{"$f":"IF($A334=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A334,AI$7)*INDEX(InputPriceChanges.Admin,$A334,AJ$7))","v":2.2960297051036292E-10},null,null,null,0,-9.7538548014367632E-11,-1.2475138062312444E-10,-8.4706742966858929E-11,-1.4674220699204365E-11,null,null,null,0,-9.7538548014367632E-11,-1.2475138062312444E-10,-8.4706742966858929E-11,-1.4674220699204365E-11,null,null,null,0,-9.9876230356799837E-11,-1.2707538556959916E-10,-8.4706742966858929E-11,-1.4674220699204365E-11,null,null,"£",0,-3.7062139756211752E-6,-9.1852716785974411E-6,0,0]
[327,"SD215","SD215: Optical Services conns Internal WECLA","OR","MI",0,"£",0,-1.7120013795345744E-7,-3.4121080650770957E-7,-6.3402895469867109E-7,-3.3786728826987005E-7,null,null,null,0,-6.4484648010012751E-11,-1.3085257408798647E-10,-4.3623639728716491E-11,-2.5543673441202998E-11,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!333:333,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A335=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A335,X$7)*INDEX(InputPriceChanges.Admin,$A335,Y$7))","v":-7.0750742491480978E-10},{"$f":"IF($A335=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A335,Y$7)*INDEX(InputPriceChanges.Admin,$A335,Z$7))","v":-1.2474926475706407E-9},{"$f":"IF($A335=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A335,Z$7)*INDEX(InputPriceChanges.Admin,$A335,AA$7))","v":-1.6518578943079496E-9},{"$f":"IF($A335=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A335,AA$7)*INDEX(InputPriceChanges.Admin,$A335,AB$7))","v":-1.7568578709901467E-9},null,null,null,null,{"$f":"IF($A335=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A335,AF$7)*INDEX(InputPriceChanges.Admin,$A335,AG$7))","v":0},{"$f":"IF($A335=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A335,AG$7)*INDEX(InputPriceChanges.Admin,$A335,AH$7))","v":-5.8333978516276833E-9},{"$f":"IF($A335=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A335,AH$7)*INDEX(InputPriceChanges.Admin,$A335,AI$7))","v":-7.4812902251452591E-9},{"$f":"IF($A335=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A335,AI$7)*INDEX(InputPriceChanges.Admin,$A335,AJ$7))","v":-7.1856845346681337E-10},null,null,null,0,-7.0750742491480978E-10,-7.0808904991983235E-9,-9.1331481194532092E-9,-2.4754263244569601E-9,null,null,null,0,-7.0750742491480978E-10,-7.0808904991983235E-9,-9.1331481194532092E-9,-2.4754263244569601E-9,null,null,null,0,-7.7199207292482251E-10,-7.21174307328631E-9,-9.1767717591819257E-9,-2.5009699978981633E-9,null,null,"£",0,-2.0495599101848775E-6,-1.8805321083770168E-5,-1.3337582655104121E-4,-3.3080439787925791E-5]
[330,"SD220","SD220: EBD MISBO conns External WECLA","OR","MI",0,"£",0,-1.2523865893661651E-7,-2.5511991702500361E-7,-4.6190786415231285E-7,-2.3496016714865138E-7,null,null,null,0,-1.9306054605137489E-12,-1.975035582305172E-12,-6.1651118576748237E-13,-2.6740882832917886E-13,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!336:336,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A338=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A338,X$7)*INDEX(InputPriceChanges.Admin,$A338,Y$7))","v":9.4143609515751647E-14},{"$f":"IF($A338=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A338,Y$7)*INDEX(InputPriceChanges.Admin,$A338,Z$7))","v":1.6594530474133644E-13},{"$f":"IF($A338=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A338,Z$7)*INDEX(InputPriceChanges.Admin,$A338,AA$7))","v":2.1968277372146601E-13},{"$f":"IF($A338=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A338,AA$7)*INDEX(InputPriceChanges.Admin,$A338,AB$7))","v":2.3369625680567555E-13},null,null,null,null,{"$f":"IF($A338=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A338,AF$7)*INDEX(InputPriceChanges.Admin,$A338,AG$7))","v":0},{"$f":"IF($A338=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A338,AG$7)*INDEX(InputPriceChanges.Admin,$A338,AH$7))","v":2.2934439648878921E-12},{"$f":"IF($A338=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A338,AH$7)*INDEX(InputPriceChanges.Admin,$A338,AI$7))","v":1.3656567744958338E-12},{"$f":"IF($A338=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A338,AI$7)*INDEX(InputPriceChanges.Admin,$A338,AJ$7))","v":1.1557018024134166E-13},null,null,null,0,9.4143609515751647E-14,2.4593892696292286E-12,1.5853395482172999E-12,3.4926643704701718E-13,null,null,null,0,9.4143609515751647E-14,2.4593892696292286E-12,1.5853395482172999E-12,3.4926643704701718E-13,null,null,null,0,-1.8364618509979973E-12,4.8435368732405666E-13,9.6882836244981753E-13,8.1857608717838325E-14,null,null,"£",0,-1.1913154920117231E-7,6.2565086739675147E-8,7.2587399865629767E-7,7.1924616501651664E-8]
[331,"SD332","SD332: EBD ONBS connection MISBO WECLA internal Costs","OR","MI",0,"£",0,-1.3716026339622951E-7,-2.7576746817449891E-7,-5.0713481873498655E-7,-2.6537721788765652E-7,null,null,null,0,-3.5290991311643655E-12,-5.1977716072918315E-12,-4.0842334051493254E-11,-1.4168424144885324E-11,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!337:337,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A339=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A339,X$7)*INDEX(InputPriceChanges.Admin,$A339,Y$7))","v":-9.0802388754902238E-11},{"$f":"IF($A339=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A339,Y$7)*INDEX(InputPriceChanges.Admin,$A339,Z$7))","v":-1.6037928089885454E-10},{"$f":"IF($A339=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A339,Z$7)*INDEX(InputPriceChanges.Admin,$A339,AA$7))","v":-2.1306259679188384E-10},{"$f":"IF($A339=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A339,AA$7)*INDEX(InputPriceChanges.Admin,$A339,AB$7))","v":-2.2768855522466806E-10},null,null,null,null,{"$f":"IF($A339=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A339,AF$7)*INDEX(InputPriceChanges.Admin,$A339,AG$7))","v":0},{"$f":"IF($A339=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A339,AG$7)*INDEX(InputPriceChanges.Admin,$A339,AH$7))","v":2.2387252096674443E-11},{"$f":"IF($A339=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A339,AH$7)*INDEX(InputPriceChanges.Admin,$A339,AI$7))","v":8.872580228013974E-11},{"$f":"IF($A339=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A339,AI$7)*INDEX(InputPriceChanges.Admin,$A339,AJ$7))","v":-1.0314631589561302E-9},null,null,null,0,-9.0802388754902238E-11,-1.379920288021801E-10,-1.2433679451174411E-10,-1.2591517141807982E-9,null,null,null,0,-9.0802388754902238E-11,-1.379920288021801E-10,-1.2433679451174411E-10,-1.2591517141807982E-9,null,null,null,0,-9.4331487886066603E-11,-1.4318980040947194E-10,-1.6517912856323737E-10,-1.2733201383256836E-9,null,null,"£",0,-3.6662420759890308E-6,-7.5969264736327385E-6,-2.0510112697552294E-6,-2.384952287803852E-5]
[334,"Z3","Z3: EAD LA 10Gb Rental Internal Non WECLA","OR","MI",0,"£",30.903138769923807,-4.9834100147803069,-11.81365004448511,-13.726836420907169,-11.559027515885004,null,null,null,0,-4.4895693822586071E-5,-3.4400800734727174E-3,-7.520790788488687E-3,-9.5017633187970615E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!340:340,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A342=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A342,X$7)*INDEX(InputPriceChanges.Admin,$A342,Y$7))","v":0},{"$f":"IF($A342=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A342,Y$7)*INDEX(InputPriceChanges.Admin,$A342,Z$7))","v":0},{"$f":"IF($A342=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A342,Z$7)*INDEX(InputPriceChanges.Admin,$A342,AA$7))","v":0},{"$f":"IF($A342=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A342,AA$7)*INDEX(InputPriceChanges.Admin,$A342,AB$7))","v":0},null,null,null,null,{"$f":"IF($A342=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A342,AF$7)*INDEX(InputPriceChanges.Admin,$A342,AG$7))","v":0},{"$f":"IF($A342=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A342,AG$7)*INDEX(InputPriceChanges.Admin,$A342,AH$7))","v":0},{"$f":"IF($A342=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A342,AH$7)*INDEX(InputPriceChanges.Admin,$A342,AI$7))","v":0},{"$f":"IF($A342=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A342,AI$7)*INDEX(InputPriceChanges.Admin,$A342,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,-4.4895693822586071E-5,-3.4400800734727174E-3,-7.520790788488687E-3,-9.5017633187970615E-3,null,null,"£",0,-4.9834100147803069,-11.813650044485112,-13.726836420907169,-11.559027515885004]
[335,"Z4","Z4: EAD LA 10Gb Rental External Non WECLA","OR","MI",0,"£",28.642462550269872,-4.620137838849196,-10.952478209318651,-12.726200577801739,-10.716417399184126,null,null,null,0,-6.4127134690035424E-6,-1.9512294923156802E-4,-5.0046927707226071E-3,-1.0457760934200009E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!341:341,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A343=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A343,X$7)*INDEX(InputPriceChanges.Admin,$A343,Y$7))","v":0},{"$f":"IF($A343=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A343,Y$7)*INDEX(InputPriceChanges.Admin,$A343,Z$7))","v":0},{"$f":"IF($A343=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A343,Z$7)*INDEX(InputPriceChanges.Admin,$A343,AA$7))","v":0},{"$f":"IF($A343=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A343,AA$7)*INDEX(InputPriceChanges.Admin,$A343,AB$7))","v":0},null,null,null,null,{"$f":"IF($A343=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A343,AF$7)*INDEX(InputPriceChanges.Admin,$A343,AG$7))","v":0},{"$f":"IF($A343=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A343,AG$7)*INDEX(InputPriceChanges.Admin,$A343,AH$7))","v":0},{"$f":"IF($A343=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A343,AH$7)*INDEX(InputPriceChanges.Admin,$A343,AI$7))","v":0},{"$f":"IF($A343=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A343,AI$7)*INDEX(InputPriceChanges.Admin,$A343,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,-6.4127134690035424E-6,-1.9512294923156802E-4,-5.0046927707226071E-3,-1.0457760934200009E-2,null,null,"£",0,-4.620137838849196,-10.952478209318651,-12.726200577801739,-10.716417399184126]
[338,"Z7","Z7: EAD LA 10Gb Rental Internal WECLA","OR","MI",0,"£",27.130913016705978,-4.3924994840273932,-10.412834699084243,-12.099166811842272,-10.188413357802366,null,null,null,0,-1.8446070398989673E-5,-9.8063067161034689E-4,-2.5828990616421654E-3,-3.3654946521005122E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!344:344,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A346=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A346,X$7)*INDEX(InputPriceChanges.Admin,$A346,Y$7))","v":0},{"$f":"IF($A346=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A346,Y$7)*INDEX(InputPriceChanges.Admin,$A346,Z$7))","v":0},{"$f":"IF($A346=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A346,Z$7)*INDEX(InputPriceChanges.Admin,$A346,AA$7))","v":0},{"$f":"IF($A346=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A346,AA$7)*INDEX(InputPriceChanges.Admin,$A346,AB$7))","v":0},null,null,null,null,{"$f":"IF($A346=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A346,AF$7)*INDEX(InputPriceChanges.Admin,$A346,AG$7))","v":0},{"$f":"IF($A346=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A346,AG$7)*INDEX(InputPriceChanges.Admin,$A346,AH$7))","v":0},{"$f":"IF($A346=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A346,AH$7)*INDEX(InputPriceChanges.Admin,$A346,AI$7))","v":0},{"$f":"IF($A346=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A346,AI$7)*INDEX(InputPriceChanges.Admin,$A346,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,-1.8446070398989673E-5,-9.8063067161034689E-4,-2.5828990616421654E-3,-3.3654946521005122E-3,null,null,"£",0,-4.3924994840273932,-10.412834699084245,-12.099166811842272,-10.188413357802366]
[339,"Z8","Z8: EAD LA 10Gb Rental External WECLA","OR","MI",0,"£",26.681996516369153,-4.3203446009882187,-10.241784574434165,-11.90041566533427,-10.021050042548444,null,null,null,0,-2.4217050217351E-6,-6.9968311486811894E-5,-2.1634122742560692E-3,-5.0463062295042597E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!345:345,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A347=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A347,X$7)*INDEX(InputPriceChanges.Admin,$A347,Y$7))","v":0},{"$f":"IF($A347=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A347,Y$7)*INDEX(InputPriceChanges.Admin,$A347,Z$7))","v":0},{"$f":"IF($A347=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A347,Z$7)*INDEX(InputPriceChanges.Admin,$A347,AA$7))","v":0},{"$f":"IF($A347=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A347,AA$7)*INDEX(InputPriceChanges.Admin,$A347,AB$7))","v":0},null,null,null,null,{"$f":"IF($A347=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A347,AF$7)*INDEX(InputPriceChanges.Admin,$A347,AG$7))","v":0},{"$f":"IF($A347=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A347,AG$7)*INDEX(InputPriceChanges.Admin,$A347,AH$7))","v":0},{"$f":"IF($A347=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A347,AH$7)*INDEX(InputPriceChanges.Admin,$A347,AI$7))","v":0},{"$f":"IF($A347=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A347,AI$7)*INDEX(InputPriceChanges.Admin,$A347,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,-2.4217050217351E-6,-6.9968311486811894E-5,-2.1634122742560692E-3,-5.0463062295042597E-3,null,null,"£",0,-4.3203446009882178,-10.241784574434165,-11.900415665334268,-10.021050042548444]
[342,"Z11","Z11: EAD LA 10Gb Connection Internal Non WECLA","OR","MI",0,"£",0,-1.1892819512355852E-7,-2.3556287959086174E-7,-4.4095028593280209E-7,-2.3795477837393967E-7,null,null,null,0,-1.444936615346293E-11,-5.9339334581715065E-11,-1.6243396529047909E-10,-7.9522968963884301E-11,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!348:348,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A350=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A350,X$7)*INDEX(InputPriceChanges.Admin,$A350,Y$7))","v":0},{"$f":"IF($A350=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A350,Y$7)*INDEX(InputPriceChanges.Admin,$A350,Z$7))","v":0},{"$f":"IF($A350=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A350,Z$7)*INDEX(InputPriceChanges.Admin,$A350,AA$7))","v":0},{"$f":"IF($A350=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A350,AA$7)*INDEX(InputPriceChanges.Admin,$A350,AB$7))","v":0},null,null,null,null,{"$f":"IF($A350=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A350,AF$7)*INDEX(InputPriceChanges.Admin,$A350,AG$7))","v":0},{"$f":"IF($A350=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A350,AG$7)*INDEX(InputPriceChanges.Admin,$A350,AH$7))","v":0},{"$f":"IF($A350=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A350,AH$7)*INDEX(InputPriceChanges.Admin,$A350,AI$7))","v":0},{"$f":"IF($A350=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A350,AI$7)*INDEX(InputPriceChanges.Admin,$A350,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,-1.444936615346293E-11,-5.9339334581715065E-11,-1.6243396529047909E-10,-7.9522968963884301E-11,null,null,"£",0,-1.1892819512355852E-7,-2.3556287959086174E-7,-4.4095028593280209E-7,-2.3795477837393969E-7]
[343,"Z12","Z12: EAD LA 10Gb Connection External Non WECLA","OR","MI",0,"£",0,-1.1683392388928246E-7,-2.3194321406181923E-7,-4.3300266467190338E-7,-2.3259481921850163E-7,null,null,null,0,-3.2345420132321347E-13,-4.0829005023198335E-11,-2.7606089984092997E-10,-1.9017159555653518E-10,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!349:349,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A351=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A351,X$7)*INDEX(InputPriceChanges.Admin,$A351,Y$7))","v":0},{"$f":"IF($A351=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A351,Y$7)*INDEX(InputPriceChanges.Admin,$A351,Z$7))","v":0},{"$f":"IF($A351=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A351,Z$7)*INDEX(InputPriceChanges.Admin,$A351,AA$7))","v":0},{"$f":"IF($A351=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A351,AA$7)*INDEX(InputPriceChanges.Admin,$A351,AB$7))","v":0},null,null,null,null,{"$f":"IF($A351=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A351,AF$7)*INDEX(InputPriceChanges.Admin,$A351,AG$7))","v":0},{"$f":"IF($A351=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A351,AG$7)*INDEX(InputPriceChanges.Admin,$A351,AH$7))","v":0},{"$f":"IF($A351=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A351,AH$7)*INDEX(InputPriceChanges.Admin,$A351,AI$7))","v":0},{"$f":"IF($A351=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A351,AI$7)*INDEX(InputPriceChanges.Admin,$A351,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,-3.2345420132321347E-13,-4.0829005023198335E-11,-2.7606089984092997E-10,-1.9017159555653518E-10,null,null,"£",0,-1.1683392388928247E-7,-2.3194321406181923E-7,-4.3300266467190338E-7,-2.325948192185016E-7]
[346,"Z15","Z15: EAD LA 10Gb Connection Internal WECLA","OR","MI",0,"£",0,-2.1551915322511299E-7,-4.2854542277147525E-7,-7.985057650536155E-7,-4.2753513823612856E-7,null,null,null,0,-5.4060253483323185E-12,-2.7584007268483785E-11,-8.2134210176373898E-11,-4.8142382324086074E-11,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!352:352,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A354=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A354,X$7)*INDEX(InputPriceChanges.Admin,$A354,Y$7))","v":0},{"$f":"IF($A354=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A354,Y$7)*INDEX(InputPriceChanges.Admin,$A354,Z$7))","v":0},{"$f":"IF($A354=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A354,Z$7)*INDEX(InputPriceChanges.Admin,$A354,AA$7))","v":0},{"$f":"IF($A354=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A354,AA$7)*INDEX(InputPriceChanges.Admin,$A354,AB$7))","v":0},null,null,null,null,{"$f":"IF($A354=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A354,AF$7)*INDEX(InputPriceChanges.Admin,$A354,AG$7))","v":0},{"$f":"IF($A354=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A354,AG$7)*INDEX(InputPriceChanges.Admin,$A354,AH$7))","v":0},{"$f":"IF($A354=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A354,AH$7)*INDEX(InputPriceChanges.Admin,$A354,AI$7))","v":0},{"$f":"IF($A354=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A354,AI$7)*INDEX(InputPriceChanges.Admin,$A354,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,-5.4060253483323185E-12,-2.7584007268483785E-11,-8.2134210176373898E-11,-4.8142382324086074E-11,null,null,"£",0,-2.1551915322511299E-7,-4.285454227714752E-7,-7.985057650536154E-7,-4.2753513823612856E-7]
[347,"Z16","Z16: EAD LA 10Gb Connection External WECLA","OR","MI",0,"£",0,-2.1348550708711135E-7,-4.2494729485758558E-7,-7.9081698803247865E-7,-4.2251458165922831E-7,null,null,null,0,-3.0832597129749178E-13,-3.160321750069275E-11,-1.5095040854245934E-10,-1.4867540858381044E-10,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!353:353,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A355=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A355,X$7)*INDEX(InputPriceChanges.Admin,$A355,Y$7))","v":0},{"$f":"IF($A355=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A355,Y$7)*INDEX(InputPriceChanges.Admin,$A355,Z$7))","v":0},{"$f":"IF($A355=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A355,Z$7)*INDEX(InputPriceChanges.Admin,$A355,AA$7))","v":0},{"$f":"IF($A355=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A355,AA$7)*INDEX(InputPriceChanges.Admin,$A355,AB$7))","v":0},null,null,null,null,{"$f":"IF($A355=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A355,AF$7)*INDEX(InputPriceChanges.Admin,$A355,AG$7))","v":0},{"$f":"IF($A355=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A355,AG$7)*INDEX(InputPriceChanges.Admin,$A355,AH$7))","v":0},{"$f":"IF($A355=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A355,AH$7)*INDEX(InputPriceChanges.Admin,$A355,AI$7))","v":0},{"$f":"IF($A355=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A355,AI$7)*INDEX(InputPriceChanges.Admin,$A355,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,-3.0832597129749178E-13,-3.160321750069275E-11,-1.5095040854245934E-10,-1.4867540858381044E-10,null,null,"£",0,-2.1348550708711133E-7,-4.2494729485758558E-7,-7.9081698803247865E-7,-4.2251458165922826E-7]
[350,"P3","Passive 3 - EAD LA 1000Mbit/s Rental Internal","OR","Passive",0,"£",31.024140584297285,-4.9834021470857257,-11.813637441389904,-13.726817741800176,-11.559004983092516,null,null,null,0,0,0,0,-2.7032904572766057E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!356:356,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A358=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A358,X$7)*INDEX(InputPriceChanges.Admin,$A358,Y$7))","v":0},{"$f":"IF($A358=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A358,Y$7)*INDEX(InputPriceChanges.Admin,$A358,Z$7))","v":0},{"$f":"IF($A358=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A358,Z$7)*INDEX(InputPriceChanges.Admin,$A358,AA$7))","v":0},{"$f":"IF($A358=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A358,AA$7)*INDEX(InputPriceChanges.Admin,$A358,AB$7))","v":0},null,null,null,null,{"$f":"IF($A358=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A358,AF$7)*INDEX(InputPriceChanges.Admin,$A358,AG$7))","v":0},{"$f":"IF($A358=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A358,AG$7)*INDEX(InputPriceChanges.Admin,$A358,AH$7))","v":0},{"$f":"IF($A358=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A358,AH$7)*INDEX(InputPriceChanges.Admin,$A358,AI$7))","v":0},{"$f":"IF($A358=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A358,AI$7)*INDEX(InputPriceChanges.Admin,$A358,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,-2.7032904572766057E-2,null,null,"£",0,0,0,0,-11.559004983092516]
[351,"P4","Passive 4 - EAD LA 1000Mbit/s Rental External","OR","Passive",0,"£",28.762592110235971,-4.6201300278697248,-10.952465697074194,-12.726182033345069,-10.71639502882166,null,null,null,0,0,0,0,-9.4150953486428785E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!357:357,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A359=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A359,X$7)*INDEX(InputPriceChanges.Admin,$A359,Y$7))","v":0},{"$f":"IF($A359=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A359,Y$7)*INDEX(InputPriceChanges.Admin,$A359,Z$7))","v":0},{"$f":"IF($A359=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A359,Z$7)*INDEX(InputPriceChanges.Admin,$A359,AA$7))","v":0},{"$f":"IF($A359=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A359,AA$7)*INDEX(InputPriceChanges.Admin,$A359,AB$7))","v":0},null,null,null,null,{"$f":"IF($A359=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A359,AF$7)*INDEX(InputPriceChanges.Admin,$A359,AG$7))","v":0},{"$f":"IF($A359=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A359,AG$7)*INDEX(InputPriceChanges.Admin,$A359,AH$7))","v":0},{"$f":"IF($A359=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A359,AH$7)*INDEX(InputPriceChanges.Admin,$A359,AI$7))","v":0},{"$f":"IF($A359=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A359,AI$7)*INDEX(InputPriceChanges.Admin,$A359,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,-9.4150953486428785E-3,null,null,"£",0,0,0,0,-10.716395028821658]
[354,"P7","Passive 7 - EAD LA 1000Mbit/s Connection Internal","OR","Passive",0,"£",0,-1.1892819512355852E-7,-2.3556287959086174E-7,-4.4095028593280209E-7,-2.3795477837393967E-7,null,null,null,0,0,0,0,-8.1032868689715587E-10,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!360:360,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A362=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A362,X$7)*INDEX(InputPriceChanges.Admin,$A362,Y$7))","v":0},{"$f":"IF($A362=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A362,Y$7)*INDEX(InputPriceChanges.Admin,$A362,Z$7))","v":0},{"$f":"IF($A362=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A362,Z$7)*INDEX(InputPriceChanges.Admin,$A362,AA$7))","v":0},{"$f":"IF($A362=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A362,AA$7)*INDEX(InputPriceChanges.Admin,$A362,AB$7))","v":0},null,null,null,null,{"$f":"IF($A362=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A362,AF$7)*INDEX(InputPriceChanges.Admin,$A362,AG$7))","v":0},{"$f":"IF($A362=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A362,AG$7)*INDEX(InputPriceChanges.Admin,$A362,AH$7))","v":0},{"$f":"IF($A362=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A362,AH$7)*INDEX(InputPriceChanges.Admin,$A362,AI$7))","v":0},{"$f":"IF($A362=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A362,AI$7)*INDEX(InputPriceChanges.Admin,$A362,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,-8.1032868689715587E-10,null,null,"£",0,0,0,0,-2.3795477837393967E-7]
[355,"P8","Passive 8 - EAD LA 1000Mbit/s Connection External","OR","Passive",0,"£",0,-1.1683392388928246E-7,-2.3194321406181923E-7,-4.3300266467190338E-7,-2.3259481921850163E-7,null,null,null,0,0,0,0,-2.9182679011302E-10,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!361:361,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A363=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A363,X$7)*INDEX(InputPriceChanges.Admin,$A363,Y$7))","v":0},{"$f":"IF($A363=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A363,Y$7)*INDEX(InputPriceChanges.Admin,$A363,Z$7))","v":0},{"$f":"IF($A363=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A363,Z$7)*INDEX(InputPriceChanges.Admin,$A363,AA$7))","v":0},{"$f":"IF($A363=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A363,AA$7)*INDEX(InputPriceChanges.Admin,$A363,AB$7))","v":0},null,null,null,null,{"$f":"IF($A363=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A363,AF$7)*INDEX(InputPriceChanges.Admin,$A363,AG$7))","v":0},{"$f":"IF($A363=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A363,AG$7)*INDEX(InputPriceChanges.Admin,$A363,AH$7))","v":0},{"$f":"IF($A363=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A363,AH$7)*INDEX(InputPriceChanges.Admin,$A363,AI$7))","v":0},{"$f":"IF($A363=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A363,AI$7)*INDEX(InputPriceChanges.Admin,$A363,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,-2.9182679011302E-10,null,null,"£",0,0,0,0,-2.325948192185016E-7]
[358,"P11","Passive 11 - WES MISBO Connection Internal","OR","Passive",0,"£",0,-4.8722493929672274E-8,-9.4792508175053608E-8,-1.8124058542847152E-7,-1.0127633182335101E-7,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!364:364,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A366=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A366,X$7)*INDEX(InputPriceChanges.Admin,$A366,Y$7))","v":0},{"$f":"IF($A366=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A366,Y$7)*INDEX(InputPriceChanges.Admin,$A366,Z$7))","v":0},{"$f":"IF($A366=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A366,Z$7)*INDEX(InputPriceChanges.Admin,$A366,AA$7))","v":0},{"$f":"IF($A366=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A366,AA$7)*INDEX(InputPriceChanges.Admin,$A366,AB$7))","v":0},null,null,null,null,{"$f":"IF($A366=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A366,AF$7)*INDEX(InputPriceChanges.Admin,$A366,AG$7))","v":0},{"$f":"IF($A366=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A366,AG$7)*INDEX(InputPriceChanges.Admin,$A366,AH$7))","v":0},{"$f":"IF($A366=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A366,AH$7)*INDEX(InputPriceChanges.Admin,$A366,AI$7))","v":0},{"$f":"IF($A366=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A366,AI$7)*INDEX(InputPriceChanges.Admin,$A366,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[359,"P12","Passive 12 - WES MISBO Connection External","OR","Passive",0,"£",0,-5.3347801463526421E-8,-1.0501260824377489E-7,-1.9802388132970312E-7,-1.0818763203468505E-7,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!365:365,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A367=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A367,X$7)*INDEX(InputPriceChanges.Admin,$A367,Y$7))","v":0},{"$f":"IF($A367=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A367,Y$7)*INDEX(InputPriceChanges.Admin,$A367,Z$7))","v":0},{"$f":"IF($A367=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A367,Z$7)*INDEX(InputPriceChanges.Admin,$A367,AA$7))","v":0},{"$f":"IF($A367=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A367,AA$7)*INDEX(InputPriceChanges.Admin,$A367,AB$7))","v":0},null,null,null,null,{"$f":"IF($A367=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A367,AF$7)*INDEX(InputPriceChanges.Admin,$A367,AG$7))","v":0},{"$f":"IF($A367=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A367,AG$7)*INDEX(InputPriceChanges.Admin,$A367,AH$7))","v":0},{"$f":"IF($A367=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A367,AH$7)*INDEX(InputPriceChanges.Admin,$A367,AI$7))","v":0},{"$f":"IF($A367=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A367,AI$7)*INDEX(InputPriceChanges.Admin,$A367,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[362,"P15","Passive 15 - OSA Connection Internal","OR","Passive",0,"£",0,-1.1402892263732526E-7,-2.2665535947197734E-7,-4.2250989562585118E-7,-2.2638922314602297E-7,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!368:368,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A370=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A370,X$7)*INDEX(InputPriceChanges.Admin,$A370,Y$7))","v":0},{"$f":"IF($A370=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A370,Y$7)*INDEX(InputPriceChanges.Admin,$A370,Z$7))","v":0},{"$f":"IF($A370=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A370,Z$7)*INDEX(InputPriceChanges.Admin,$A370,AA$7))","v":0},{"$f":"IF($A370=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A370,AA$7)*INDEX(InputPriceChanges.Admin,$A370,AB$7))","v":0},null,null,null,null,{"$f":"IF($A370=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A370,AF$7)*INDEX(InputPriceChanges.Admin,$A370,AG$7))","v":0},{"$f":"IF($A370=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A370,AG$7)*INDEX(InputPriceChanges.Admin,$A370,AH$7))","v":0},{"$f":"IF($A370=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A370,AH$7)*INDEX(InputPriceChanges.Admin,$A370,AI$7))","v":0},{"$f":"IF($A370=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A370,AI$7)*INDEX(InputPriceChanges.Admin,$A370,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[363,"P16","Passive 16 - OSA Connection External","OR","Passive",0,"£",0,-1.1784669010181616E-7,-2.3378082399658078E-7,{"$f":"IF($A371=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,K$7)*INDEX(UF_Cost,,$A371)))","v":-4.3681590930705955E-7},{"$f":"IF($A371=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.HGL,,L$7)*INDEX(UF_Cost,,$A371)))","v":-2.3499388356957234E-7},null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!369:369,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A371=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A371,X$7)*INDEX(InputPriceChanges.Admin,$A371,Y$7))","v":0},{"$f":"IF($A371=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A371,Y$7)*INDEX(InputPriceChanges.Admin,$A371,Z$7))","v":0},{"$f":"IF($A371=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A371,Z$7)*INDEX(InputPriceChanges.Admin,$A371,AA$7))","v":0},{"$f":"IF($A371=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A371,AA$7)*INDEX(InputPriceChanges.Admin,$A371,AB$7))","v":0},null,null,null,null,{"$f":"IF($A371=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A371,AF$7)*INDEX(InputPriceChanges.Admin,$A371,AG$7))","v":0},{"$f":"IF($A371=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A371,AG$7)*INDEX(InputPriceChanges.Admin,$A371,AH$7))","v":0},{"$f":"IF($A371=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A371,AH$7)*INDEX(InputPriceChanges.Admin,$A371,AI$7))","v":0},{"$f":"IF($A371=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A371,AI$7)*INDEX(InputPriceChanges.Admin,$A371,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[366,"P19","Passive 19 - EBD 1000Mbit/s Connection Internal","OR","Passive",0,"£",0,-1.1445587840470743E-7,-2.2820463996147963E-7,-4.2384969915517299E-7,-2.2568623216792089E-7,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!372:372,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A374=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A374,X$7)*INDEX(InputPriceChanges.Admin,$A374,Y$7))","v":0},{"$f":"IF($A374=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A374,Y$7)*INDEX(InputPriceChanges.Admin,$A374,Z$7))","v":0},{"$f":"IF($A374=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A374,Z$7)*INDEX(InputPriceChanges.Admin,$A374,AA$7))","v":0},{"$f":"IF($A374=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A374,AA$7)*INDEX(InputPriceChanges.Admin,$A374,AB$7))","v":0},null,null,null,null,{"$f":"IF($A374=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A374,AF$7)*INDEX(InputPriceChanges.Admin,$A374,AG$7))","v":0},{"$f":"IF($A374=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A374,AG$7)*INDEX(InputPriceChanges.Admin,$A374,AH$7))","v":0},{"$f":"IF($A374=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A374,AH$7)*INDEX(InputPriceChanges.Admin,$A374,AI$7))","v":0},{"$f":"IF($A374=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A374,AI$7)*INDEX(InputPriceChanges.Admin,$A374,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[367,"P20","Passive 20 - EBD 1000Mbit/s Connection External","OR","Passive",0,"£",0,-1.1610142541958785E-7,-2.3108553939721388E-7,-4.3008172291505816E-7,-2.2981631898646541E-7,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!373:373,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A375=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A375,X$7)*INDEX(InputPriceChanges.Admin,$A375,Y$7))","v":0},{"$f":"IF($A375=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A375,Y$7)*INDEX(InputPriceChanges.Admin,$A375,Z$7))","v":0},{"$f":"IF($A375=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A375,Z$7)*INDEX(InputPriceChanges.Admin,$A375,AA$7))","v":0},{"$f":"IF($A375=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A375,AA$7)*INDEX(InputPriceChanges.Admin,$A375,AB$7))","v":0},null,null,null,null,{"$f":"IF($A375=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A375,AF$7)*INDEX(InputPriceChanges.Admin,$A375,AG$7))","v":0},{"$f":"IF($A375=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A375,AG$7)*INDEX(InputPriceChanges.Admin,$A375,AH$7))","v":0},{"$f":"IF($A375=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A375,AH$7)*INDEX(InputPriceChanges.Admin,$A375,AI$7))","v":0},{"$f":"IF($A375=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A375,AI$7)*INDEX(InputPriceChanges.Admin,$A375,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[369,"P22","Passive 22 - EBD MISBO Rental External","OR","Passive",0,"£",-322.44632151413589,-230.6172608428347,-438.86023060885225,-509.08204493304243,-370.14871785380893,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!375:375,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A377=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A377,X$7)*INDEX(InputPriceChanges.Admin,$A377,Y$7))","v":0},{"$f":"IF($A377=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A377,Y$7)*INDEX(InputPriceChanges.Admin,$A377,Z$7))","v":0},{"$f":"IF($A377=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A377,Z$7)*INDEX(InputPriceChanges.Admin,$A377,AA$7))","v":0},{"$f":"IF($A377=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A377,AA$7)*INDEX(InputPriceChanges.Admin,$A377,AB$7))","v":0},null,null,null,null,{"$f":"IF($A377=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A377,AF$7)*INDEX(InputPriceChanges.Admin,$A377,AG$7))","v":0},{"$f":"IF($A377=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A377,AG$7)*INDEX(InputPriceChanges.Admin,$A377,AH$7))","v":0},{"$f":"IF($A377=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A377,AH$7)*INDEX(InputPriceChanges.Admin,$A377,AI$7))","v":0},{"$f":"IF($A377=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A377,AI$7)*INDEX(InputPriceChanges.Admin,$A377,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal","OR","Passive",0,"£",76.179287231534232,-12.236665119263977,-29.008199852773682,-33.70598362729956,-28.382953915052674,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!378:378,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A380=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A380,X$7)*INDEX(InputPriceChanges.Admin,$A380,Y$7))","v":0},{"$f":"IF($A380=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A380,Y$7)*INDEX(InputPriceChanges.Admin,$A380,Z$7))","v":0},{"$f":"IF($A380=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A380,Z$7)*INDEX(InputPriceChanges.Admin,$A380,AA$7))","v":0},{"$f":"IF($A380=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A380,AA$7)*INDEX(InputPriceChanges.Admin,$A380,AB$7))","v":0},null,null,null,null,{"$f":"IF($A380=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A380,AF$7)*INDEX(InputPriceChanges.Admin,$A380,AG$7))","v":0},{"$f":"IF($A380=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A380,AG$7)*INDEX(InputPriceChanges.Admin,$A380,AH$7))","v":0},{"$f":"IF($A380=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A380,AH$7)*INDEX(InputPriceChanges.Admin,$A380,AI$7))","v":0},{"$f":"IF($A380=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A380,AI$7)*INDEX(InputPriceChanges.Admin,$A380,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[373,"P26","Passive 26 - EAD 10Gbit/s Rental External","OR","Passive",0,"£",75.4543792040038,-12.120223274608593,-28.73216318181629,-33.38524371454362,-28.112866968791252,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!379:379,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A381=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A381,X$7)*INDEX(InputPriceChanges.Admin,$A381,Y$7))","v":0},{"$f":"IF($A381=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A381,Y$7)*INDEX(InputPriceChanges.Admin,$A381,Z$7))","v":0},{"$f":"IF($A381=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A381,Z$7)*INDEX(InputPriceChanges.Admin,$A381,AA$7))","v":0},{"$f":"IF($A381=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A381,AA$7)*INDEX(InputPriceChanges.Admin,$A381,AB$7))","v":0},null,null,null,null,{"$f":"IF($A381=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A381,AF$7)*INDEX(InputPriceChanges.Admin,$A381,AG$7))","v":0},{"$f":"IF($A381=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A381,AG$7)*INDEX(InputPriceChanges.Admin,$A381,AH$7))","v":0},{"$f":"IF($A381=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A381,AH$7)*INDEX(InputPriceChanges.Admin,$A381,AI$7))","v":0},{"$f":"IF($A381=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A381,AI$7)*INDEX(InputPriceChanges.Admin,$A381,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[374,"P27","Passive 27 - EAD LA 10Gbit/s Rental Internal","OR","Passive",0,"£",31.024140584297285,-4.9834021470857257,-11.813637441389904,-13.726817741800176,-11.559004983092516,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!380:380,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A382=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A382,X$7)*INDEX(InputPriceChanges.Admin,$A382,Y$7))","v":0},{"$f":"IF($A382=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A382,Y$7)*INDEX(InputPriceChanges.Admin,$A382,Z$7))","v":0},{"$f":"IF($A382=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A382,Z$7)*INDEX(InputPriceChanges.Admin,$A382,AA$7))","v":0},{"$f":"IF($A382=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A382,AA$7)*INDEX(InputPriceChanges.Admin,$A382,AB$7))","v":0},null,null,null,null,{"$f":"IF($A382=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A382,AF$7)*INDEX(InputPriceChanges.Admin,$A382,AG$7))","v":0},{"$f":"IF($A382=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A382,AG$7)*INDEX(InputPriceChanges.Admin,$A382,AH$7))","v":0},{"$f":"IF($A382=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A382,AH$7)*INDEX(InputPriceChanges.Admin,$A382,AI$7))","v":0},{"$f":"IF($A382=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A382,AI$7)*INDEX(InputPriceChanges.Admin,$A382,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[375,"P28","Passive 28 - EAD LA 10Gbit/s Rental External","OR","Passive",0,"£",28.762592110235971,-4.6201300278697248,-10.952465697074194,-12.726182033345069,-10.71639502882166,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!381:381,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A383=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A383,X$7)*INDEX(InputPriceChanges.Admin,$A383,Y$7))","v":0},{"$f":"IF($A383=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A383,Y$7)*INDEX(InputPriceChanges.Admin,$A383,Z$7))","v":0},{"$f":"IF($A383=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A383,Z$7)*INDEX(InputPriceChanges.Admin,$A383,AA$7))","v":0},{"$f":"IF($A383=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A383,AA$7)*INDEX(InputPriceChanges.Admin,$A383,AB$7))","v":0},null,null,null,null,{"$f":"IF($A383=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A383,AF$7)*INDEX(InputPriceChanges.Admin,$A383,AG$7))","v":0},{"$f":"IF($A383=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A383,AG$7)*INDEX(InputPriceChanges.Admin,$A383,AH$7))","v":0},{"$f":"IF($A383=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A383,AH$7)*INDEX(InputPriceChanges.Admin,$A383,AI$7))","v":0},{"$f":"IF($A383=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A383,AI$7)*INDEX(InputPriceChanges.Admin,$A383,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[376,"P29","Passive 29 - EAD 10Gbit/s Connection Internal","OR","Passive",0,"£",0,-1.1947384537939293E-7,-2.3671415354608861E-7,-4.4294902527274079E-7,-2.3889050383942295E-7,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!382:382,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A384=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A384,X$7)*INDEX(InputPriceChanges.Admin,$A384,Y$7))","v":0},{"$f":"IF($A384=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A384,Y$7)*INDEX(InputPriceChanges.Admin,$A384,Z$7))","v":0},{"$f":"IF($A384=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A384,Z$7)*INDEX(InputPriceChanges.Admin,$A384,AA$7))","v":0},{"$f":"IF($A384=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A384,AA$7)*INDEX(InputPriceChanges.Admin,$A384,AB$7))","v":0},null,null,null,null,{"$f":"IF($A384=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A384,AF$7)*INDEX(InputPriceChanges.Admin,$A384,AG$7))","v":0},{"$f":"IF($A384=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A384,AG$7)*INDEX(InputPriceChanges.Admin,$A384,AH$7))","v":0},{"$f":"IF($A384=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A384,AH$7)*INDEX(InputPriceChanges.Admin,$A384,AI$7))","v":0},{"$f":"IF($A384=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A384,AI$7)*INDEX(InputPriceChanges.Admin,$A384,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[377,"P30","Passive 30 - EAD 10Gbit/s Connection External","OR","Passive",0,"£",0,-1.1731581422033786E-7,-2.3252445810203178E-7,-4.3491839299697908E-7,-2.3438508331177192E-7,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!383:383,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A385=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A385,X$7)*INDEX(InputPriceChanges.Admin,$A385,Y$7))","v":0},{"$f":"IF($A385=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A385,Y$7)*INDEX(InputPriceChanges.Admin,$A385,Z$7))","v":0},{"$f":"IF($A385=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A385,Z$7)*INDEX(InputPriceChanges.Admin,$A385,AA$7))","v":0},{"$f":"IF($A385=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A385,AA$7)*INDEX(InputPriceChanges.Admin,$A385,AB$7))","v":0},null,null,null,null,{"$f":"IF($A385=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A385,AF$7)*INDEX(InputPriceChanges.Admin,$A385,AG$7))","v":0},{"$f":"IF($A385=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A385,AG$7)*INDEX(InputPriceChanges.Admin,$A385,AH$7))","v":0},{"$f":"IF($A385=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A385,AH$7)*INDEX(InputPriceChanges.Admin,$A385,AI$7))","v":0},{"$f":"IF($A385=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A385,AI$7)*INDEX(InputPriceChanges.Admin,$A385,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[378,"P31","Passive 31 - EAD LA 10Gbit/s Connection Internal","OR","Passive",0,"£",0,-1.1892819512355852E-7,-2.3556287959086174E-7,-4.4095028593280209E-7,-2.3795477837393967E-7,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!384:384,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A386=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A386,X$7)*INDEX(InputPriceChanges.Admin,$A386,Y$7))","v":0},{"$f":"IF($A386=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A386,Y$7)*INDEX(InputPriceChanges.Admin,$A386,Z$7))","v":0},{"$f":"IF($A386=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A386,Z$7)*INDEX(InputPriceChanges.Admin,$A386,AA$7))","v":0},{"$f":"IF($A386=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A386,AA$7)*INDEX(InputPriceChanges.Admin,$A386,AB$7))","v":0},null,null,null,null,{"$f":"IF($A386=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A386,AF$7)*INDEX(InputPriceChanges.Admin,$A386,AG$7))","v":0},{"$f":"IF($A386=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A386,AG$7)*INDEX(InputPriceChanges.Admin,$A386,AH$7))","v":0},{"$f":"IF($A386=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A386,AH$7)*INDEX(InputPriceChanges.Admin,$A386,AI$7))","v":0},{"$f":"IF($A386=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A386,AI$7)*INDEX(InputPriceChanges.Admin,$A386,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[379,"P32","Passive 32 - EAD LA 10Gbit/s Connection External","OR","Passive",0,"£",0,-1.1683392388928246E-7,-2.3194321406181923E-7,-4.3300266467190338E-7,-2.3259481921850163E-7,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!385:385,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A387=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A387,X$7)*INDEX(InputPriceChanges.Admin,$A387,Y$7))","v":0},{"$f":"IF($A387=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A387,Y$7)*INDEX(InputPriceChanges.Admin,$A387,Z$7))","v":0},{"$f":"IF($A387=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A387,Z$7)*INDEX(InputPriceChanges.Admin,$A387,AA$7))","v":0},{"$f":"IF($A387=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A387,AA$7)*INDEX(InputPriceChanges.Admin,$A387,AB$7))","v":0},null,null,null,null,{"$f":"IF($A387=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A387,AF$7)*INDEX(InputPriceChanges.Admin,$A387,AG$7))","v":0},{"$f":"IF($A387=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A387,AG$7)*INDEX(InputPriceChanges.Admin,$A387,AH$7))","v":0},{"$f":"IF($A387=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A387,AH$7)*INDEX(InputPriceChanges.Admin,$A387,AI$7))","v":0},{"$f":"IF($A387=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A387,AI$7)*INDEX(InputPriceChanges.Admin,$A387,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal","OR","Passive",0,"£",48.22460810712068,-12.972249012974929,-36.050034671050277,-90.741006550326716,-365.72943202367037,null,null,null,0,0,0,0,-1.5327483052849078E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!386:386,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A388=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A388,X$7)*INDEX(InputPriceChanges.Admin,$A388,Y$7))","v":0},{"$f":"IF($A388=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A388,Y$7)*INDEX(InputPriceChanges.Admin,$A388,Z$7))","v":0},{"$f":"IF($A388=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A388,Z$7)*INDEX(InputPriceChanges.Admin,$A388,AA$7))","v":0},{"$f":"IF($A388=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A388,AA$7)*INDEX(InputPriceChanges.Admin,$A388,AB$7))","v":0},null,null,null,null,{"$f":"IF($A388=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A388,AF$7)*INDEX(InputPriceChanges.Admin,$A388,AG$7))","v":0},{"$f":"IF($A388=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A388,AG$7)*INDEX(InputPriceChanges.Admin,$A388,AH$7))","v":0},{"$f":"IF($A388=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A388,AH$7)*INDEX(InputPriceChanges.Admin,$A388,AI$7))","v":0},{"$f":"IF($A388=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A388,AI$7)*INDEX(InputPriceChanges.Admin,$A388,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,-1.5327483052849078E-3,null,null,"£",0,0,0,0,-365.72943202367031]
[381,"P34","Passive 34 - WES 1000Mbit/s Rental External","OR","Passive",0,"£",50.628795009926051,-13.618966784872935,-37.847271070804382,-95.26480358667169,-383.96248657459586,null,null,null,0,0,0,0,-1.5824830318688025E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!387:387,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A389=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A389,X$7)*INDEX(InputPriceChanges.Admin,$A389,Y$7))","v":0},{"$f":"IF($A389=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A389,Y$7)*INDEX(InputPriceChanges.Admin,$A389,Z$7))","v":0},{"$f":"IF($A389=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A389,Z$7)*INDEX(InputPriceChanges.Admin,$A389,AA$7))","v":0},{"$f":"IF($A389=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A389,AA$7)*INDEX(InputPriceChanges.Admin,$A389,AB$7))","v":0},null,null,null,null,{"$f":"IF($A389=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A389,AF$7)*INDEX(InputPriceChanges.Admin,$A389,AG$7))","v":0},{"$f":"IF($A389=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A389,AG$7)*INDEX(InputPriceChanges.Admin,$A389,AH$7))","v":0},{"$f":"IF($A389=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A389,AH$7)*INDEX(InputPriceChanges.Admin,$A389,AI$7))","v":0},{"$f":"IF($A389=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A389,AI$7)*INDEX(InputPriceChanges.Admin,$A389,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,-1.5824830318688025E-3,null,null,"£",0,0,0,0,-383.96248657459586]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal","OR","Passive",0,"£",55.675145892663977,-9.6701635569253117,-26.349992480763134,-38.720589449545344,-41.827678128637999,null,null,null,0,0,0,0,-8.6188989691217727E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!388:388,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A390=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A390,X$7)*INDEX(InputPriceChanges.Admin,$A390,Y$7))","v":0},{"$f":"IF($A390=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A390,Y$7)*INDEX(InputPriceChanges.Admin,$A390,Z$7))","v":0},{"$f":"IF($A390=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A390,Z$7)*INDEX(InputPriceChanges.Admin,$A390,AA$7))","v":0},{"$f":"IF($A390=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A390,AA$7)*INDEX(InputPriceChanges.Admin,$A390,AB$7))","v":0},null,null,null,null,{"$f":"IF($A390=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A390,AF$7)*INDEX(InputPriceChanges.Admin,$A390,AG$7))","v":0},{"$f":"IF($A390=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A390,AG$7)*INDEX(InputPriceChanges.Admin,$A390,AH$7))","v":0},{"$f":"IF($A390=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A390,AH$7)*INDEX(InputPriceChanges.Admin,$A390,AI$7))","v":0},{"$f":"IF($A390=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A390,AI$7)*INDEX(InputPriceChanges.Admin,$A390,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,-8.6188989691217727E-5,null,null,"£",0,0,0,0,-41.827678128637999]
[383,"P36","Passive 36 - BES 1000Mbit/s Rental External","OR","Passive",0,"£",62.535614894635195,-10.861751939509409,-29.596922562993058,-43.491863926899768,-46.981817989790919,null,null,null,0,0,0,0,-1.3167255265915307E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!389:389,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A391=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A391,X$7)*INDEX(InputPriceChanges.Admin,$A391,Y$7))","v":0},{"$f":"IF($A391=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A391,Y$7)*INDEX(InputPriceChanges.Admin,$A391,Z$7))","v":0},{"$f":"IF($A391=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A391,Z$7)*INDEX(InputPriceChanges.Admin,$A391,AA$7))","v":0},{"$f":"IF($A391=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A391,AA$7)*INDEX(InputPriceChanges.Admin,$A391,AB$7))","v":0},null,null,null,null,{"$f":"IF($A391=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A391,AF$7)*INDEX(InputPriceChanges.Admin,$A391,AG$7))","v":0},{"$f":"IF($A391=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A391,AG$7)*INDEX(InputPriceChanges.Admin,$A391,AH$7))","v":0},{"$f":"IF($A391=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A391,AH$7)*INDEX(InputPriceChanges.Admin,$A391,AI$7))","v":0},{"$f":"IF($A391=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A391,AI$7)*INDEX(InputPriceChanges.Admin,$A391,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,-1.3167255265915307E-3,null,null,"£",0,0,0,0,-46.981817989790919]
[384,"P37","Passive 37 - BES MISBO Rental Internal","OR","Passive",0,"£",47.035750170473563,-8.169595077116476,-22.261130074423779,-32.712118575018984,-35.337064470267855,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!390:390,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A392=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A392,X$7)*INDEX(InputPriceChanges.Admin,$A392,Y$7))","v":0},{"$f":"IF($A392=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A392,Y$7)*INDEX(InputPriceChanges.Admin,$A392,Z$7))","v":0},{"$f":"IF($A392=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A392,Z$7)*INDEX(InputPriceChanges.Admin,$A392,AA$7))","v":0},{"$f":"IF($A392=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A392,AA$7)*INDEX(InputPriceChanges.Admin,$A392,AB$7))","v":0},null,null,null,null,{"$f":"IF($A392=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A392,AF$7)*INDEX(InputPriceChanges.Admin,$A392,AG$7))","v":0},{"$f":"IF($A392=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A392,AG$7)*INDEX(InputPriceChanges.Admin,$A392,AH$7))","v":0},{"$f":"IF($A392=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A392,AH$7)*INDEX(InputPriceChanges.Admin,$A392,AI$7))","v":0},{"$f":"IF($A392=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A392,AI$7)*INDEX(InputPriceChanges.Admin,$A392,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[385,"P38","Passive 38 - BES MISBO Rental External","OR","Passive",0,"£",54.405503565493071,-9.4496405812237239,-25.749094809214654,-37.837586844388348,-40.873820001513074,null,null,null,{"$f":"IF($A393=0,0,H393*INDEX(MEAServVolFC,$A393,P$7))/million","v":0},{"$f":"IF($A393=0,0,I393*INDEX(MEAServVolFC,$A393,Q$7))/million","v":0},{"$f":"IF($A393=0,0,J393*INDEX(MEAServVolFC,$A393,R$7))/million","v":0},{"$f":"IF($A393=0,0,K393*INDEX(MEAServVolFC,$A393,S$7))/million","v":0},{"$f":"IF($A393=0,0,L393*INDEX(MEAServVolFC,$A393,T$7))/million","v":0},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!391:391,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A393=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A393,X$7)*INDEX(InputPriceChanges.Admin,$A393,Y$7))","v":0},{"$f":"IF($A393=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A393,Y$7)*INDEX(InputPriceChanges.Admin,$A393,Z$7))","v":0},{"$f":"IF($A393=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A393,Z$7)*INDEX(InputPriceChanges.Admin,$A393,AA$7))","v":0},{"$f":"IF($A393=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A393,AA$7)*INDEX(InputPriceChanges.Admin,$A393,AB$7))","v":0},null,null,null,null,{"$f":"IF($A393=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A393,AF$7)*INDEX(InputPriceChanges.Admin,$A393,AG$7))","v":0},{"$f":"IF($A393=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A393,AG$7)*INDEX(InputPriceChanges.Admin,$A393,AH$7))","v":0},{"$f":"IF($A393=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A393,AH$7)*INDEX(InputPriceChanges.Admin,$A393,AI$7))","v":0},{"$f":"IF($A393=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A393,AI$7)*INDEX(InputPriceChanges.Admin,$A393,AJ$7))","v":0},null,null,null,{"$f":"X393+AF393","v":0},{"$f":"Y393+AG393","v":0},{"$f":"Z393+AH393","v":0},{"$f":"AA393+AI393","v":0},{"$f":"AB393+AJ393","v":0},null,null,null,{"$f":"X393+AF393","v":0},{"$f":"Y393+AG393","v":0},{"$f":"Z393+AH393","v":0},{"$f":"AA393+AI393","v":0},{"$f":"AB393+AJ393","v":0},null,null,null,{"$f":"P393+AV393","v":0},{"$f":"Q393+AW393","v":0},{"$f":"R393+AX393","v":0},{"$f":"S393+AY393","v":0},{"$f":"T393+AZ393","v":0},null,null,"£",{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,BL$7)=0,0,BD393/INDEX(MEAServVolFC,$A393,BL$7)))*million","v":0},{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,BM$7)=0,0,BE393/INDEX(MEAServVolFC,$A393,BM$7)))*million","v":0},{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,BN$7)=0,0,BF393/INDEX(MEAServVolFC,$A393,BN$7)))*million","v":0},{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,BO$7)=0,0,BG393/INDEX(MEAServVolFC,$A393,BO$7)))*million","v":0},{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,BP$7)=0,0,BH393/INDEX(MEAServVolFC,$A393,BP$7)))*million","v":0}]
[{"$f":"IF(B394=0,0,A393+1)","v":0},0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!392:392,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A394=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A394,X$7)*INDEX(InputPriceChanges.Admin,$A394,Y$7))","v":0},{"$f":"IF($A394=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A394,Y$7)*INDEX(InputPriceChanges.Admin,$A394,Z$7))","v":0},{"$f":"IF($A394=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A394,Z$7)*INDEX(InputPriceChanges.Admin,$A394,AA$7))","v":0},{"$f":"IF($A394=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A394,AA$7)*INDEX(InputPriceChanges.Admin,$A394,AB$7))","v":0},null,null,null,null,{"$f":"IF($A394=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A394,AF$7)*INDEX(InputPriceChanges.Admin,$A394,AG$7))","v":0},{"$f":"IF($A394=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A394,AG$7)*INDEX(InputPriceChanges.Admin,$A394,AH$7))","v":0},{"$f":"IF($A394=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A394,AH$7)*INDEX(InputPriceChanges.Admin,$A394,AI$7))","v":0},{"$f":"IF($A394=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A394,AI$7)*INDEX(InputPriceChanges.Admin,$A394,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!393:393,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A395=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A395,X$7)*INDEX(InputPriceChanges.Admin,$A395,Y$7))","v":0},{"$f":"IF($A395=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A395,Y$7)*INDEX(InputPriceChanges.Admin,$A395,Z$7))","v":0},{"$f":"IF($A395=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A395,Z$7)*INDEX(InputPriceChanges.Admin,$A395,AA$7))","v":0},{"$f":"IF($A395=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A395,AA$7)*INDEX(InputPriceChanges.Admin,$A395,AB$7))","v":0},null,null,null,null,{"$f":"IF($A395=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A395,AF$7)*INDEX(InputPriceChanges.Admin,$A395,AG$7))","v":0},{"$f":"IF($A395=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A395,AG$7)*INDEX(InputPriceChanges.Admin,$A395,AH$7))","v":0},{"$f":"IF($A395=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A395,AH$7)*INDEX(InputPriceChanges.Admin,$A395,AI$7))","v":0},{"$f":"IF($A395=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A395,AI$7)*INDEX(InputPriceChanges.Admin,$A395,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!394:394,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A396=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A396,X$7)*INDEX(InputPriceChanges.Admin,$A396,Y$7))","v":0},{"$f":"IF($A396=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A396,Y$7)*INDEX(InputPriceChanges.Admin,$A396,Z$7))","v":0},{"$f":"IF($A396=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A396,Z$7)*INDEX(InputPriceChanges.Admin,$A396,AA$7))","v":0},{"$f":"IF($A396=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A396,AA$7)*INDEX(InputPriceChanges.Admin,$A396,AB$7))","v":0},null,null,null,null,{"$f":"IF($A396=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A396,AF$7)*INDEX(InputPriceChanges.Admin,$A396,AG$7))","v":0},{"$f":"IF($A396=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A396,AG$7)*INDEX(InputPriceChanges.Admin,$A396,AH$7))","v":0},{"$f":"IF($A396=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A396,AH$7)*INDEX(InputPriceChanges.Admin,$A396,AI$7))","v":0},{"$f":"IF($A396=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A396,AI$7)*INDEX(InputPriceChanges.Admin,$A396,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!395:395,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A397=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A397,X$7)*INDEX(InputPriceChanges.Admin,$A397,Y$7))","v":0},{"$f":"IF($A397=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A397,Y$7)*INDEX(InputPriceChanges.Admin,$A397,Z$7))","v":0},{"$f":"IF($A397=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A397,Z$7)*INDEX(InputPriceChanges.Admin,$A397,AA$7))","v":0},{"$f":"IF($A397=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A397,AA$7)*INDEX(InputPriceChanges.Admin,$A397,AB$7))","v":0},null,null,null,null,{"$f":"IF($A397=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A397,AF$7)*INDEX(InputPriceChanges.Admin,$A397,AG$7))","v":0},{"$f":"IF($A397=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A397,AG$7)*INDEX(InputPriceChanges.Admin,$A397,AH$7))","v":0},{"$f":"IF($A397=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A397,AH$7)*INDEX(InputPriceChanges.Admin,$A397,AI$7))","v":0},{"$f":"IF($A397=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A397,AI$7)*INDEX(InputPriceChanges.Admin,$A397,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!396:396,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A398=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A398,X$7)*INDEX(InputPriceChanges.Admin,$A398,Y$7))","v":0},{"$f":"IF($A398=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A398,Y$7)*INDEX(InputPriceChanges.Admin,$A398,Z$7))","v":0},{"$f":"IF($A398=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A398,Z$7)*INDEX(InputPriceChanges.Admin,$A398,AA$7))","v":0},{"$f":"IF($A398=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A398,AA$7)*INDEX(InputPriceChanges.Admin,$A398,AB$7))","v":0},null,null,null,null,{"$f":"IF($A398=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A398,AF$7)*INDEX(InputPriceChanges.Admin,$A398,AG$7))","v":0},{"$f":"IF($A398=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A398,AG$7)*INDEX(InputPriceChanges.Admin,$A398,AH$7))","v":0},{"$f":"IF($A398=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A398,AH$7)*INDEX(InputPriceChanges.Admin,$A398,AI$7))","v":0},{"$f":"IF($A398=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A398,AI$7)*INDEX(InputPriceChanges.Admin,$A398,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!397:397,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A399=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A399,X$7)*INDEX(InputPriceChanges.Admin,$A399,Y$7))","v":0},{"$f":"IF($A399=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A399,Y$7)*INDEX(InputPriceChanges.Admin,$A399,Z$7))","v":0},{"$f":"IF($A399=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A399,Z$7)*INDEX(InputPriceChanges.Admin,$A399,AA$7))","v":0},{"$f":"IF($A399=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A399,AA$7)*INDEX(InputPriceChanges.Admin,$A399,AB$7))","v":0},null,null,null,null,{"$f":"IF($A399=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A399,AF$7)*INDEX(InputPriceChanges.Admin,$A399,AG$7))","v":0},{"$f":"IF($A399=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A399,AG$7)*INDEX(InputPriceChanges.Admin,$A399,AH$7))","v":0},{"$f":"IF($A399=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A399,AH$7)*INDEX(InputPriceChanges.Admin,$A399,AI$7))","v":0},{"$f":"IF($A399=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A399,AI$7)*INDEX(InputPriceChanges.Admin,$A399,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!398:398,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A400=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A400,X$7)*INDEX(InputPriceChanges.Admin,$A400,Y$7))","v":0},{"$f":"IF($A400=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A400,Y$7)*INDEX(InputPriceChanges.Admin,$A400,Z$7))","v":0},{"$f":"IF($A400=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A400,Z$7)*INDEX(InputPriceChanges.Admin,$A400,AA$7))","v":0},{"$f":"IF($A400=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A400,AA$7)*INDEX(InputPriceChanges.Admin,$A400,AB$7))","v":0},null,null,null,null,{"$f":"IF($A400=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A400,AF$7)*INDEX(InputPriceChanges.Admin,$A400,AG$7))","v":0},{"$f":"IF($A400=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A400,AG$7)*INDEX(InputPriceChanges.Admin,$A400,AH$7))","v":0},{"$f":"IF($A400=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A400,AH$7)*INDEX(InputPriceChanges.Admin,$A400,AI$7))","v":0},{"$f":"IF($A400=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A400,AI$7)*INDEX(InputPriceChanges.Admin,$A400,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!399:399,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A401=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A401,X$7)*INDEX(InputPriceChanges.Admin,$A401,Y$7))","v":0},{"$f":"IF($A401=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A401,Y$7)*INDEX(InputPriceChanges.Admin,$A401,Z$7))","v":0},{"$f":"IF($A401=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A401,Z$7)*INDEX(InputPriceChanges.Admin,$A401,AA$7))","v":0},{"$f":"IF($A401=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A401,AA$7)*INDEX(InputPriceChanges.Admin,$A401,AB$7))","v":0},null,null,null,null,{"$f":"IF($A401=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A401,AF$7)*INDEX(InputPriceChanges.Admin,$A401,AG$7))","v":0},{"$f":"IF($A401=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A401,AG$7)*INDEX(InputPriceChanges.Admin,$A401,AH$7))","v":0},{"$f":"IF($A401=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A401,AH$7)*INDEX(InputPriceChanges.Admin,$A401,AI$7))","v":0},{"$f":"IF($A401=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A401,AI$7)*INDEX(InputPriceChanges.Admin,$A401,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!400:400,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A402=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A402,X$7)*INDEX(InputPriceChanges.Admin,$A402,Y$7))","v":0},{"$f":"IF($A402=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A402,Y$7)*INDEX(InputPriceChanges.Admin,$A402,Z$7))","v":0},{"$f":"IF($A402=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A402,Z$7)*INDEX(InputPriceChanges.Admin,$A402,AA$7))","v":0},{"$f":"IF($A402=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A402,AA$7)*INDEX(InputPriceChanges.Admin,$A402,AB$7))","v":0},null,null,null,null,{"$f":"IF($A402=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A402,AF$7)*INDEX(InputPriceChanges.Admin,$A402,AG$7))","v":0},{"$f":"IF($A402=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A402,AG$7)*INDEX(InputPriceChanges.Admin,$A402,AH$7))","v":0},{"$f":"IF($A402=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A402,AH$7)*INDEX(InputPriceChanges.Admin,$A402,AI$7))","v":0},{"$f":"IF($A402=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A402,AI$7)*INDEX(InputPriceChanges.Admin,$A402,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!401:401,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A403=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A403,X$7)*INDEX(InputPriceChanges.Admin,$A403,Y$7))","v":0},{"$f":"IF($A403=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A403,Y$7)*INDEX(InputPriceChanges.Admin,$A403,Z$7))","v":0},{"$f":"IF($A403=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A403,Z$7)*INDEX(InputPriceChanges.Admin,$A403,AA$7))","v":0},{"$f":"IF($A403=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A403,AA$7)*INDEX(InputPriceChanges.Admin,$A403,AB$7))","v":0},null,null,null,null,{"$f":"IF($A403=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A403,AF$7)*INDEX(InputPriceChanges.Admin,$A403,AG$7))","v":0},{"$f":"IF($A403=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A403,AG$7)*INDEX(InputPriceChanges.Admin,$A403,AH$7))","v":0},{"$f":"IF($A403=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A403,AH$7)*INDEX(InputPriceChanges.Admin,$A403,AI$7))","v":0},{"$f":"IF($A403=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A403,AI$7)*INDEX(InputPriceChanges.Admin,$A403,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!402:402,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A404=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A404,X$7)*INDEX(InputPriceChanges.Admin,$A404,Y$7))","v":0},{"$f":"IF($A404=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A404,Y$7)*INDEX(InputPriceChanges.Admin,$A404,Z$7))","v":0},{"$f":"IF($A404=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A404,Z$7)*INDEX(InputPriceChanges.Admin,$A404,AA$7))","v":0},{"$f":"IF($A404=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A404,AA$7)*INDEX(InputPriceChanges.Admin,$A404,AB$7))","v":0},null,null,null,null,{"$f":"IF($A404=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A404,AF$7)*INDEX(InputPriceChanges.Admin,$A404,AG$7))","v":0},{"$f":"IF($A404=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A404,AG$7)*INDEX(InputPriceChanges.Admin,$A404,AH$7))","v":0},{"$f":"IF($A404=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A404,AH$7)*INDEX(InputPriceChanges.Admin,$A404,AI$7))","v":0},{"$f":"IF($A404=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A404,AI$7)*INDEX(InputPriceChanges.Admin,$A404,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!403:403,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A405=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A405,X$7)*INDEX(InputPriceChanges.Admin,$A405,Y$7))","v":0},{"$f":"IF($A405=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A405,Y$7)*INDEX(InputPriceChanges.Admin,$A405,Z$7))","v":0},{"$f":"IF($A405=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A405,Z$7)*INDEX(InputPriceChanges.Admin,$A405,AA$7))","v":0},{"$f":"IF($A405=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A405,AA$7)*INDEX(InputPriceChanges.Admin,$A405,AB$7))","v":0},null,null,null,null,{"$f":"IF($A405=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A405,AF$7)*INDEX(InputPriceChanges.Admin,$A405,AG$7))","v":0},{"$f":"IF($A405=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A405,AG$7)*INDEX(InputPriceChanges.Admin,$A405,AH$7))","v":0},{"$f":"IF($A405=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A405,AH$7)*INDEX(InputPriceChanges.Admin,$A405,AI$7))","v":0},{"$f":"IF($A405=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A405,AI$7)*INDEX(InputPriceChanges.Admin,$A405,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!404:404,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A406=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A406,X$7)*INDEX(InputPriceChanges.Admin,$A406,Y$7))","v":0},{"$f":"IF($A406=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A406,Y$7)*INDEX(InputPriceChanges.Admin,$A406,Z$7))","v":0},{"$f":"IF($A406=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A406,Z$7)*INDEX(InputPriceChanges.Admin,$A406,AA$7))","v":0},{"$f":"IF($A406=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A406,AA$7)*INDEX(InputPriceChanges.Admin,$A406,AB$7))","v":0},null,null,null,null,{"$f":"IF($A406=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A406,AF$7)*INDEX(InputPriceChanges.Admin,$A406,AG$7))","v":0},{"$f":"IF($A406=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A406,AG$7)*INDEX(InputPriceChanges.Admin,$A406,AH$7))","v":0},{"$f":"IF($A406=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A406,AH$7)*INDEX(InputPriceChanges.Admin,$A406,AI$7))","v":0},{"$f":"IF($A406=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A406,AI$7)*INDEX(InputPriceChanges.Admin,$A406,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!405:405,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A407=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A407,X$7)*INDEX(InputPriceChanges.Admin,$A407,Y$7))","v":0},{"$f":"IF($A407=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A407,Y$7)*INDEX(InputPriceChanges.Admin,$A407,Z$7))","v":0},{"$f":"IF($A407=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A407,Z$7)*INDEX(InputPriceChanges.Admin,$A407,AA$7))","v":0},{"$f":"IF($A407=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A407,AA$7)*INDEX(InputPriceChanges.Admin,$A407,AB$7))","v":0},null,null,null,null,{"$f":"IF($A407=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A407,AF$7)*INDEX(InputPriceChanges.Admin,$A407,AG$7))","v":0},{"$f":"IF($A407=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A407,AG$7)*INDEX(InputPriceChanges.Admin,$A407,AH$7))","v":0},{"$f":"IF($A407=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A407,AH$7)*INDEX(InputPriceChanges.Admin,$A407,AI$7))","v":0},{"$f":"IF($A407=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A407,AI$7)*INDEX(InputPriceChanges.Admin,$A407,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!406:406,,MATCH(\"HGL\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A408=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A408,X$7)*INDEX(InputPriceChanges.Admin,$A408,Y$7))","v":0},{"$f":"IF($A408=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A408,Y$7)*INDEX(InputPriceChanges.Admin,$A408,Z$7))","v":0},{"$f":"IF($A408=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A408,Z$7)*INDEX(InputPriceChanges.Admin,$A408,AA$7))","v":0},{"$f":"IF($A408=0,0,-INDEX(FC.Serv.NRC!$X$9:$AB$408,$A408,AA$7)*INDEX(InputPriceChanges.Admin,$A408,AB$7))","v":0},null,null,null,null,{"$f":"IF($A408=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A408,AF$7)*INDEX(InputPriceChanges.Admin,$A408,AG$7))","v":0},{"$f":"IF($A408=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A408,AG$7)*INDEX(InputPriceChanges.Admin,$A408,AH$7))","v":0},{"$f":"IF($A408=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A408,AH$7)*INDEX(InputPriceChanges.Admin,$A408,AI$7))","v":0},{"$f":"IF($A408=0,0,-INDEX(FC.Serv.NRC!$AF$9:$AJ$408,$A408,AI$7)*INDEX(InputPriceChanges.Admin,$A408,AJ$7))","v":0},null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P9:P408)","v":9.3524363778871713},{"$f":"SUM(Q9:Q408)","v":-12.268299600150643},{"$f":"SUM(R9:R408)","v":-18.511962463850537},{"$f":"SUM(S9:S408)","v":-25.33669621043925},{"$f":"SUM(T9:T408)","v":-33.002980256134265},null,null,null,{"$f":"SUM(X9:X408)","v":1.5840467236258801E-2},{"$f":"SUM(Y9:Y408)","v":-2.1694036415364439},{"$f":"SUM(Z9:Z408)","v":-3.8865884593183644},{"$f":"SUM(AA9:AA408)","v":-5.2999579763240972},{"$f":"SUM(AB9:AB408)","v":-5.8732732359334809},null,null,null,null,{"$f":"SUM(AG9:AG408)","v":0},{"$f":"SUM(AH9:AH408)","v":7.2392920598508366E-3},{"$f":"SUM(AI9:AI408)","v":1.2350735415875502E-2},{"$f":"SUM(AJ9:AJ408)","v":1.5505967984967717E-2},null,null,null,{"$f":"SUM(AN9:AN408)","v":1.5840467236258801E-2},{"$f":"SUM(AO9:AO408)","v":-2.1694036415364439},{"$f":"SUM(AP9:AP408)","v":-3.8793491672585128},{"$f":"SUM(AQ9:AQ408)","v":-5.2876072409082209},{"$f":"SUM(AR9:AR408)","v":-5.8577672679485131},null,null,null,{"$f":"SUM(AV9:AV408)","v":1.5840467236258801E-2},{"$f":"SUM(AW9:AW408)","v":-2.1694036415364439},{"$f":"SUM(AX9:AX408)","v":-3.8793491672585128},{"$f":"SUM(AY9:AY408)","v":-5.2876072409082209},{"$f":"SUM(AZ9:AZ408)","v":-5.8577672679485131},null,null,null,{"$f":"SUM(BD9:BD408)","v":9.3682768451234306},{"$f":"SUM(BE9:BE408)","v":-14.437703241687085},{"$f":"SUM(BF9:BF408)","v":-22.391311631109033},{"$f":"SUM(BG9:BG408)","v":-30.624303451347476},{"$f":"SUM(BH9:BH408)","v":-38.860747524082775}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X409=ModelStartValues_Admin!K407","v":true}]

{"sheet":"FC.Serv.Pay","index":54,"n_rows":411,"n_cols":62,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Pay Operating cost forecasts by service - admin and non-admin"]
[null,null,null,null,null,null,null,null,{"$f":"MAX(H3:$H3)+1","v":1},"Unit costs by service, non-admin related costs",null,null,null,null,null,null,{"$f":"MAX($H3:P3)+1","v":2},"Total costs by service, non-admin related costs",null,null,null,null,null,null,{"$f":"MAX($H3:X3)+1","v":3},"Total Pay Operating costs - admin costs",null,null,null,null,null,null,{"$f":"MAX($H3:AF3)+1","v":4},"Total costs by service, admin and non-admin (£000)",null,null,null,null,null,null,{"$f":"MAX($H3:AN3)+1","v":5},"Unit costs by service, admin and non-admin",null,null,null,null,null,null,{"$f":"MAX($C3:AV3)+1","v":6},"Fixed and common costs",null,null,null,null,null,null,{"$f":"MAX($C3:BD3)+1","v":7},"Dynamic CVE"]
[null,"Efficiency",null,null,null,null,null,null,null,"Unit costs by service = Unit cost by component * Usage factor",null,null,null,null,null,null,null,"Total costs by service = Unit costs by service * volumes",null,null,null,null,null,null,null,"Pay Opex(t) = Pay Opex(t-1) * (1-efficiency) * (1 + price trend) * (1 + % volume change(t) * CVE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit costs by service = Total costs by service / service volumes",null,null,null,null,null,null,null,"Base year = Total costs * (1 - Base year elasticity)",null,null,null,null,null,null,null,"Based on LRIC:FAC ratio = (Total cost - FCC) / Total Cost"]
["BTW",{"$f":"BTW_Pay_Efficiency","v":4.4999999999999998E-2},"BTW_Pay_Efficiency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TI Pay inflation",{"$f":"TI.PriceTrend_Pay","v":0.03},0.03,0.03,0.03,0.03,"BTW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsequent years rolled forward by applying price inflation and efficiency assumptions"]
["OR",{"$f":"OR_Pay_Efficiency","v":0.05},"OR_Pay_Efficiency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethernet Pay inflation",{"$f":"CI.PriceTrend_Pay","v":0.03},0.03,0.03,0.03,0.03,"OR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pay inflation",{"$f":"TI.PriceTrend_Pay","v":0.03},0.03,0.03,0.03,0.03]
["Ofcom",{"$f":"B6","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethernet Pay inflation",{"$f":"CI.PriceTrend_Pay","v":0.03},0.03,0.03,0.03,0.03,"Ofcom"]
["Units: £m",null,null,null,null,null,"Use dynamic elasticities?",{"$f":"'Control panel'!$H$72","v":true},null,{"$f":"I8+1","v":1},{"$f":"J8+1","v":2},{"$f":"K8+1","v":3},{"$f":"L8+1","v":4},{"$f":"M8+1","v":5},null,null,null,{"$f":"Q8+1","v":1},{"$f":"R8+1","v":2},{"$f":"S8+1","v":3},{"$f":"T8+1","v":4},{"$f":"U8+1","v":5},null,null,null,{"$f":"Y8+1","v":1},{"$f":"Z8+1","v":2},{"$f":"AA8+1","v":3},{"$f":"AB8+1","v":4},{"$f":"AC8+1","v":5},null,null,null,{"$f":"AG8+1","v":1},{"$f":"AH8+1","v":2},{"$f":"AI8+1","v":3},{"$f":"AJ8+1","v":4},{"$f":"AK8+1","v":5},null,null,null,{"$f":"AO8+1","v":1},{"$f":"AP8+1","v":2},{"$f":"AQ8+1","v":3},{"$f":"AR8+1","v":4},{"$f":"AS8+1","v":5},null,null,null,{"$f":"AW8+1","v":1},{"$f":"AX8+1","v":2},{"$f":"AY8+1","v":3},{"$f":"AZ8+1","v":4},{"$f":"BA8+1","v":5},null,null,null,{"$f":"BE8+1","v":1},{"$f":"BF8+1","v":2},{"$f":"BG8+1","v":3},{"$f":"BH8+1","v":4},{"$f":"BI8+1","v":5}]
[null,"Service code","Service name","Source","Tech","Basket","Pay CVE","Efficiency","Unit",{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(B10=0,0,A9+1)","v":1},{"$f":"List_ServCode","v":"SE371"},{"$f":"List_ServNames","v":"SE371: PPC rental 2Mbit link per km distribution"},{"$f":"List_ServSource","v":"BTW"},{"$f":"List_Tech","v":"TI"},{"$f":"List_ServBasket","v":"TI"},{"$f":"CVE_Service.Pay","v":0.86970523412592304},{"$f":"IF(A10=0,0,INDEX($B$5:$B$7,MATCH(D10,$A$5:$A$7,0)))","v":4.4999999999999998E-2},"£",{"$f":"IF($A10=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,J$8)*INDEX(UF_Cost,,$A10)))","v":3.5131570731429758},3.99883274474172,4.0812748492693984,4.4619436923032589,4.755757438239586,null,null,null,{"$f":"IF($A10=0,0,J10*INDEX(MEAServVolFC,$A10,R$8))/million","v":1.3243031433221617},{"$f":"IF($A10=0,0,K10*INDEX(MEAServVolFC,$A10,S$8))/million","v":1.3275305617242192},{"$f":"IF($A10=0,0,L10*INDEX(MEAServVolFC,$A10,T$8))/million","v":1.3529607288668699},{"$f":"IF($A10=0,0,M10*INDEX(MEAServVolFC,$A10,U$8))/million","v":1.2887419149614761},{"$f":"IF($A10=0,0,N10*INDEX(MEAServVolFC,$A10,V$8))/million","v":1.1830211870500369},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!7:7,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.91282938258686519},{"$f":"IF($A10=0,0,IF($H$8,Z10*(1-$H10)*(1+INDEX(AA$5:AA$7,MATCH($D10,$AE$5:$AE$7,0)))*(1+BF10*INDEX(ServVolumeChanges,$A10,AA$8)),Z10*(1-$H10)*(1+INDEX(AA$5:AA$7,MATCH($D10,$AE$5:$AE$7,0)))*(1+$G10*INDEX(ServVolumeChanges,$A10,AA$8))))","v":0.8047314056654219},{"$f":"IF($A10=0,0,IF($H$8,AA10*(1-$H10)*(1+INDEX(AB$5:AB$7,MATCH($D10,$AE$5:$AE$7,0)))*(1+BG10*INDEX(ServVolumeChanges,$A10,AB$8)),AA10*(1-$H10)*(1+INDEX(AB$5:AB$7,MATCH($D10,$AE$5:$AE$7,0)))*(1+$G10*INDEX(ServVolumeChanges,$A10,AB$8))))","v":0.79059359117233119},{"$f":"IF($A10=0,0,IF($H$8,AB10*(1-$H10)*(1+INDEX(AC$5:AC$7,MATCH($D10,$AE$5:$AE$7,0)))*(1+BH10*INDEX(ServVolumeChanges,$A10,AC$8)),AB10*(1-$H10)*(1+INDEX(AC$5:AC$7,MATCH($D10,$AE$5:$AE$7,0)))*(1+$G10*INDEX(ServVolumeChanges,$A10,AC$8))))","v":0.69072955321968299},{"$f":"IF($A10=0,0,IF($H$8,AC10*(1-$H10)*(1+INDEX(AD$5:AD$7,MATCH($D10,$AE$5:$AE$7,0)))*(1+BI10*INDEX(ServVolumeChanges,$A10,AD$8)),AC10*(1-$H10)*(1+INDEX(AD$5:AD$7,MATCH($D10,$AE$5:$AE$7,0)))*(1+$G10*INDEX(ServVolumeChanges,$A10,AD$8))))","v":0.59837848983880182},null,null,null,{"$f":"R10+Z10","v":2.2371325259090269},{"$f":"S10+AA10","v":2.132261967389641},{"$f":"T10+AB10","v":2.1435543200392013},{"$f":"U10+AC10","v":1.9794714681811589},{"$f":"V10+AD10","v":1.7813996768888387},"FC.Serv.Pay_Total",null,"£",{"$f":"IF($A10=0,0,IF(INDEX(MEAServVolFC,$A10,AP$8)=0,0,AH10/INDEX(MEAServVolFC,$A10,AP$8)))*million","v":5.9347423560736532},{"$f":"IF($A10=0,0,IF(INDEX(MEAServVolFC,$A10,AQ$8)=0,0,AI10/INDEX(MEAServVolFC,$A10,AQ$8)))*million","v":6.4228720764745777},{"$f":"IF($A10=0,0,IF(INDEX(MEAServVolFC,$A10,AR$8)=0,0,AJ10/INDEX(MEAServVolFC,$A10,AR$8)))*million","v":6.4661406260813932},{"$f":"IF($A10=0,0,IF(INDEX(MEAServVolFC,$A10,AS$8)=0,0,AK10/INDEX(MEAServVolFC,$A10,AS$8)))*million","v":6.8534204785363979},{"$f":"IF($A10=0,0,IF(INDEX(MEAServVolFC,$A10,AT$8)=0,0,AL10/INDEX(MEAServVolFC,$A10,AT$8)))*million","v":7.1612451717514025},null,null,null,{"$f":"AH10*(1-G10)","v":0.29148665869259904},{"$f":"AX10*(1-$H10)*(1+AY$6)","v":0.28672085182297502},{"$f":"AY10*(1-$H10)*(1+AZ$6)","v":0.2820329658956694},{"$f":"AZ10*(1-$H10)*(1+BA$6)","v":0.27742172690327521},{"$f":"BA10*(1-$H10)*(1+BB$6)","v":0.27288588166840666},null,null,null,{"$f":"G10","v":0.86970523412592304},{"$f":"IF(AI10=0,0,IF((AI10-AY10)/AI10<=0,0,(AI10-AY10)/AI10))","v":0.86553207053916326},{"$f":"IF(AJ10=0,0,IF((AJ10-AZ10)/AJ10<=0,0,(AJ10-AZ10)/AJ10))","v":0.86842742296798359},0.85985060590027862,0.84681378064186374]
[{"$f":"IF(B11=0,0,A10+1)","v":2},"SE745","SE745: Netstream 16 LL 2mbit rentals Per km","BTW","TI",0,0,4.4999999999999998E-2,"£",3.5583584101955075,4.0511029806360463,4.1343222988557926,4.5199713755154285,4.8179554154897186,null,null,null,1.8395564530781956E-2,1.3170956735075179E-2,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!8:8,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,1.8395564530781956E-2,1.3170956735075179E-2,0,0,0,null,null,"£",3.558358410195507,4.0511029806360463,0,0,0,null,null,null,{"$f":"AH11*(1-G11)","v":1.8395564530781956E-2},{"$f":"AX11*(1-$H11)*(1+AY$6)","v":1.809479705070367E-2},1.7798947118924664E-2,1.7507934333530244E-2,1.7221679607177024E-2,null,null,null,{"$f":"G11","v":0},{"$f":"IF(AI11=0,0,IF((AI11-AY11)/AI11<=0,0,(AI11-AY11)/AI11))","v":0},0,0,0]
[3,"SH371","SH371: PPC RBS rental 2Mbit link per km distribution","BTW","TI","TI",0,4.4999999999999998E-2,"£",3.5188741816000055,4.0054018681103427,4.0879568186896309,4.4692513378380738,4.7635725407846383,null,null,null,1.8695451934075573,1.6634991719508221,0.85721098417217412,0.67064353434538837,0.48712075905822055,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!9:9,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,1.8695451934075573,1.6634991719508221,0.85721098417217412,0.67064353434538837,0.48712075905822055,null,null,"£",3.5188741816000055,4.0054018681103427,4.0879568186896309,4.4692513378380738,4.7635725407846383,null,null,null,1.8695451934075573,1.8389781294953438,1.8089108370780949,1.7793351448918679,1.7502430152728858,null,null,null,0,0,0,0,0]
[4,"SO371","SO371: PC rental 2Mbit link per km distribution","BTW","TI","TI",0.86971760400182641,4.4999999999999998E-2,"£",3.5219318226469118,4.0089139750593814,4.0915296970645008,4.4731587204247951,4.7677507469975442,null,null,null,1.1522102798198595,1.0643635346420548,1.2180683074170569,0.87555037194040153,0.94015049640632409,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!10:10,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.61489293780595022},0.5057045083544166,0.54907322447775675,0.37842029114899178,0.37451706293110187,null,null,null,1.7671032176258097,1.5700680429964713,1.7671415318948136,1.2539706630893934,1.314667559337426,null,null,"£",5.401459408113519,5.9136446472486943,5.9358839012860747,6.406495829958943,6.667025398639451,null,null,null,0.23022244116837248,0.22645830425526961,0.22275571098069594,0.21911365510616154,0.2155311468451758,null,null,null,0.86971760400182641,0.85576529293400905,0.87394574403904901,0.82526412973144558,0.83605654120361772]
[5,"ST371","ST371: Siteconnect rental 2Mbit link per km distribution","BTW","TI","TI",0,4.4999999999999998E-2,"£",3.5129444938290839,3.9986089506816707,4.0810397837448553,4.4616874195284524,4.7554920297489547,null,null,null,0.23922267594960428,0.2217968197087874,0.13420455798006412,0.11313512472723182,0.1326436495141233,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!11:11,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0.23922267594960428,0.2217968197087874,0.13420455798006412,0.11313512472723182,0.1326436495141233,null,null,"£",3.5129444938290839,3.9986089506816707,4.0810397837448553,4.4616874195284524,4.7554920297489556,null,null,null,0.23922267594960428,0.23531138519782827,0.23146404404984378,0.22767960692962882,0.22395704535632938,null,null,null,0,0,0,0,0]
[6,"SY371","SY371: PPC rental 2Mbit CLZ link per km dist  ext","BTW","TI","TI",0.86988219517902243,4.4999999999999998E-2,"£",3.5301811948374118,4.0184479359978837,4.101207405035983,4.4837447817438987,4.7790952805846434,null,null,null,3.4061835803687476E-2,3.6279951973533731E-2,2.8115918920878533E-2,3.080411581091148E-2,2.6037907843602846E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!12:12,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.7346316858160325E-2},1.6108350627969118E-2,1.2510555826257852E-2,1.2328121850470322E-2,9.9872318664033614E-3,null,null,null,5.1408152661847797E-2,5.2388302601502845E-2,4.0626474747136383E-2,4.31322376613818E-2,3.6025139710006204E-2,null,null,"£",5.327959856131395,5.802644573868676,5.9260947345290198,6.2781852505129851,6.6121892820506414,null,null,null,6.6891159742613303E-3,6.5797489280821578E-3,6.4721700331080148E-3,6.3663500530666984E-3,6.262260229699057E-3,null,null,null,0.86988219517902243,0.87440423527114997,0.84069082849566668,0.85239926332950788,0.82616971703347275]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int","BTW","TI","TI",0.86988184788493106,4.4999999999999998E-2,"£",3.5286034012052245,4.0167206758854412,4.0994193835396304,4.4817926995187722,4.7770438946718476,null,null,null,2.2722300457924994E-2,2.0735031391940547E-2,2.6951373953898499E-2,2.4161516494557982E-2,2.2969435645502249E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!13:13,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.3704713070274831E-2},1.1154651290172275E-2,1.3535180031092086E-2,1.1188843695764086E-2,9.968041201225521E-3,null,null,null,3.6427013528199825E-2,3.188968268211282E-2,4.0486553984990584E-2,3.5350360190322068E-2,3.2937476846727771E-2,null,null,"£",5.6568428918263063,6.177562278803987,6.1581782235924356,6.5572451241638383,6.8501366383098938,null,null,null,4.7398156873599794E-3,4.6623197008716435E-3,4.586090773762392E-3,4.5111081896113776E-3,4.4373515707112317E-3,null,null,null,0.86988184788493106,0.8537984919026248,0.88672558362308207,0.87238862163428843,0.86527955400590839]
[8,"SE373","SE373: PPC rental 34Mbit link per km distribution","BTW","TI",0,0.86970380571758377,4.4999999999999998E-2,"£",21.095566584774353,23.89339952684681,29.874983141330191,33.544469101380429,38.304864327430153,null,null,null,0.17385869009708613,0.14238865080582777,0.12740812362898696,8.0420569522673721E-2,7.247044791663193E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!14:14,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.10356168842741041},7.7335487489086585E-2,5.7939641709694019E-2,3.6747260722148088E-2,3.0762829974663709E-2,null,null,null,0.27742037852449652,0.21972413829491436,0.18534776533868097,0.1171678302448218,0.10323327789129563,null,null,"£",33.661475672390949,36.870611472622059,43.460818722209972,48.872231130060541,54.56481665810783,null,null,null,3.6146819538129253E-2,3.5555819038680839E-2,3.4974481397398401E-2,3.4402648626550937E-2,3.3840165321506827E-2,null,null,null,0.86970380571758377,0.83817973157342529,0.81130346333827941,0.70638144826385618,0.67219712467969461]
[9,"SO373","SO373: PC rental 34Mbit link per km distribution","BTW","TI",0,0.86970926074315036,4.4999999999999998E-2,"£",21.120647049092828,23.921824666791441,29.910518242851229,33.584349471007592,38.350410737969071,null,null,null,0.22547980376670523,0.21164906712682488,0.22040630529237501,0.1827901120702716,0.18890969203898275,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!15:15,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.18826493505911804},0.15760491626424913,0.13283915105169453,0.10155541915433658,9.21206912519731E-2,null,null,null,0.4137447388258233,0.36925398339107401,0.35324545634406956,0.28434553122460815,0.28103038329095587,null,null,"£",38.755384966543325,41.73526095866287,47.937624344130434,52.243305630751621,57.051761149623822,null,null,null,5.3907107885248697E-2,5.302572667132488E-2,5.2158756040248722E-2,5.1305960378990656E-2,5.0467107926794159E-2,null,null,null,0.86970926074315036,0.85639768545119321,0.85234415587374224,0.8195647381619533,0.82042116821744271]
[10,"SE375","SE375: PPC rental 140Mbit link per km distribution","BTW","TI",0,0.86970367404421034,4.4999999999999998E-2,"£",75.198378526026929,100.27886449893545,131.12815749293313,109.34554874545856,128.56132623255991,null,null,null,0.11578444738409414,8.9923419256723647E-2,0.12465536072172394,8.570209909239887E-2,8.758419159636982E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!16:16,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.4383886977897376E-2},9.0100697261039833E-3,9.3056712857527684E-3,7.7436379049755661E-3,6.7928938682759862E-3,null,null,null,0.13016833436199152,9.8933488982827625E-2,0.13396103200747669,9.3445736997374435E-2,9.4377085464645807E-2,null,null,"£",84.540263399833435,110.32652025600214,140.9170307742007,119.22549736950322,138.5323430193242,null,null,null,1.6960455723152263E-2,1.668315227207872E-2,1.6410382732430232E-2,1.6142072974754996E-2,1.5878150081617751E-2,null,null,null,0.86970367404421034,0.83137001996387194,0.87749883315683674,0.82725725652729842,0.83175841886359381]
[11,"SE753","SE753: Netstream 16 LL 155mbit rentals Per km","BTW","TI",0,0,4.4999999999999998E-2,"£",{"$f":"IF($A20=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,J$8)*INDEX(UF_Cost,,$A20)))","v":75.608167241374176},100.82519201615463,131.84348135778595,109.94124257151444,129.26161680990063,null,null,null,6.9378054284123469E-2,3.3795354375870619E-2,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!17:17,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,6.9378054284123469E-2,3.3795354375870619E-2,0,0,0,null,null,"£",75.608167241374176,100.82519201615462,0,0,0,null,null,null,6.9378054284123469E-2,6.8243723096578043E-2,6.7127938223948982E-2,6.6030396433987421E-2,6.4950799452291721E-2,null,null,null,0,0,0,0,0]
[12,"SO375","SO375: PC rental 140Mbit link per km distribution","BTW","TI",0,0.86972606548029974,4.4999999999999998E-2,"£",75.423676642192646,100.57950617977011,131.51991295347409,109.67341693911612,128.94694138107491,null,null,null,0.26489247778797914,0.19300700379948885,0.20789300766464172,0.18022860545451871,0.23544576526829114,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!18:18,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":5.7620582154858685E-2},3.4317823055201084E-2,2.8888199954771859E-2,2.9348386277988699E-2,3.1464136128897029E-2,null,null,null,0.32251305994283785,0.22732482685468994,0.23678120761941357,0.20957699173250741,0.26690990139718818,null,null,"£",91.830168033244831,118.46315614121256,149.79553263936094,127.53261191340309,146.17895280585401,null,null,null,4.2015045252741426E-2,4.1328099262859103E-2,4.0652384839911355E-2,3.9987718347778804E-2,3.9333919152792614E-2,null,null,null,0.86972606548029974,0.81819803919051592,0.82831245245926233,0.80919795623931401,0.85263222178386011]
[13,"ST375","ST375: Site Connect PPC rental 140Mbit link km dist","BTW","TI",0,0,4.4999999999999998E-2,"£",75.023442570141043,100.04132485690914,130.8466295928221,109.08559889131158,128.25295884295738,null,null,null,3.3316681331213428E-3,6.1763966647492416E-3,5.8815463882039443E-3,5.8486213977939731E-3,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!19:19,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,3.3316681331213428E-3,6.1763966647492416E-3,5.8815463882039443E-3,5.8486213977939731E-3,0,null,null,"£",75.023442570141043,100.04132485690914,130.8466295928221,109.08559889131158,0,null,null,null,3.3316681331213428E-3,3.2771953591448091E-3,3.2236132150227914E-3,3.1709071389571684E-3,3.1190628072352189E-3,null,null,null,0,0.46940011514337193,0.45191060271358491,0.45783682627273586,0]
[14,"SE381","SE381: PPC rental 64Kbit link","BTW","TI","TI",0.86970896465139225,4.4999999999999998E-2,"£",14.275035024810952,15.209062133327352,16.561790055766224,16.950520058002859,18.322335060674863,null,null,null,0.2090202018458909,0.17492719227460937,0.20107277425342737,0.18969591978670763,0.16923917669039659,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!20:20,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":9.7478828372544304E-2},7.7997088106004364E-2,8.0323763424157854E-2,7.3679125681373248E-2,6.1644230557452051E-2,null,null,null,0.30649903021843522,0.25292428038061376,0.28139653767758521,0.26337504546808088,0.23088340724784864,null,null,"£",20.932351766958007,21.99052671752176,23.177829006137749,23.534211995723407,24.996122235244709,null,null,null,3.9934075980504143E-2,3.9281153838222893E-2,3.8638906972967943E-2,3.8007160843959914E-2,3.7385743764161164E-2,null,null,null,0.86970896465139225,0.84469204072020865,0.86268876194475741,0.85569186793527829,0.83807522502460152]
[15,"SH381","SH381: RBS PPC rental 64Kbit link","BTW","TI","TI",0,4.4999999999999998E-2,"£",14.26262018573882,15.195834981275175,16.547386451296504,16.93577837937697,18.306400329810199,null,null,null,0.58821070938053277,0.41312935318990274,0.51834937985439633,0.46336429935735984,0.32621685701340192,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!21:21,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0.58821070938053277,0.41312935318990274,0.51834937985439633,0.46336429935735984,0.32621685701340192,null,null,"£",14.26262018573882,15.195834981275175,16.547386451296504,16.93577837937697,18.306400329810199,null,null,null,0.58821070938053277,0.57859346428216107,0.56913346114114771,0.55982812905148993,0.55067493914149812,null,null,null,0,0,0,0,0]
[16,"SO381","SO381: PC rental 64Kbit link","BTW","TI","TI",0.86972547231444053,4.4999999999999998E-2,"£",14.281711946025812,15.216175930907507,16.569536570376325,16.958448394905812,18.330905042286798,null,null,null,0.81755231583666366,0.5199211875083577,0.38099155694303866,0.19485541762270325,0.12408549406884267,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!22:22,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.21937213340020292},0.14013273063222681,0.10183412989046747,6.3621846757236061E-2,4.9658310002369387E-2,null,null,null,1.0369244492368666,0.66005391814058445,0.48282568683350613,0.25847726437993934,0.17374380407121207,null,null,"£",18.113894373398178,19.317344212194676,20.998360014316383,22.49551694647317,25.666829132727617,null,null,null,0.13508484286994168,0.13287620568901815,0.13070367972600272,0.12856667456248258,0.126464609433386,null,null,null,0.86972547231444053,0.79868886156552299,0.72929427060272878,0.50259967788307824,0.27212017654711779]
[17,"SE383","SE383: PPC rental 2Mbit link","BTW","TI","TI",0.86968867582993414,4.4999999999999998E-2,"£",15.559495025495538,15.938961088530498,16.405057001569467,17.614865317130249,17.88767669011397,null,null,null,0.42586182289831037,0.30996808625711497,0.27852303656405203,0.34508921382349361,0.2815224093446938,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!23:23,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.33171916314680511},0.24415166947729733,0.21500939427395746,0.23774353991969921,0.19528301006117951,null,null,null,0.75758098604511548,0.5541197557344123,0.49353243083800946,0.58283275374319277,0.47680541940587329,null,null,"£",27.679347971498451,28.493556648637377,29.069149036649787,29.750337154407863,30.295780738305943,null,null,null,9.8721381457603175E-2,9.7107286870771359E-2,9.5519582730434247E-2,9.3957837552791648E-2,9.2421626908803511E-2,null,null,null,0.86968867582993414,0.82475397084143209,{"$f":"IF(AJ26=0,0,IF((AJ26-AZ26)/AJ26<=0,0,(AJ26-AZ26)/AJ26))","v":0.80645733337474157},{"$f":"IF(AK26=0,0,IF((AK26-BA26)/AK26<=0,0,(AK26-BA26)/AK26))","v":0.83879108209112208},{"$f":"IF(AL26=0,0,IF((AL26-BB26)/AL26<=0,0,(AL26-BB26)/AL26))","v":0.80616489841083161}]
[18,"SE744","SE744: Netstream 16 LL 2mbit rentals Links","BTW","TI",0,0,4.4999999999999998E-2,"£",15.810034327346536,16.196958681533253,16.670252593151677,17.902914415142483,18.179808174005899,null,null,null,2.0861507726359289E-3,1.882398825014188E-3,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!24:24,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,2.0861507726359289E-3,1.882398825014188E-3,0,0,0,null,null,"£",15.810034327346534,16.196958681533253,0,0,0,null,null,null,2.0861507726359289E-3,2.0520422075033314E-3,2.0184913174106519E-3,1.9854889843709876E-3,1.9530262394765218E-3,null,null,null,0,0,0,0,0]
[19,"SH383","SH383: PPC RBS rental 2Mbit link","BTW","TI","TI",0,4.4999999999999998E-2,"£",15.579669450970094,15.959657926036995,16.426351254524619,17.637804262293017,17.910962362852281,null,null,null,0.38564993249585727,0.30613280714343227,0.25715730929302094,0.13016234640090085,9.1044466657434028E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!25:25,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0.38564993249585727,0.30613280714343227,0.25715730929302094,0.13016234640090085,9.1044466657434028E-2,null,null,"£",15.579669450970094,15.959657926036996,16.426351254524619,17.637804262293017,17.910962362852285,null,null,null,0.38564993249585727,0.37934455609955003,0.37314227260732241,0.36704139645019268,0.36104026961823205,null,null,null,0,0,0,0,0]
[20,"SO383","SO383: PC rental 2Mbit link","BTW","TI","TI",0.86964632455294988,4.4999999999999998E-2,"£",15.587421062477334,15.967609686571032,16.434532691226259,17.646616194358362,17.919907650813435,null,null,null,0.30515821549854188,0.29648095339124247,0.29977645499126032,0.21366140881973794,0.27589037401336219,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!26:26,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.24745032322411376},0.23248876107340616,0.22519953619146849,0.1569271293038656,0.18852459729524285,null,null,null,0.55260853872265558,0.52896971446464858,0.52497599118272875,0.37058853812360354,0.46441497130860504,null,null,"£",28.227134444727088,28.488784321475158,28.780562801214646,30.607463155936305,30.16514594707208,null,null,null,7.2034554105921675E-2,7.0856789146289859E-2,6.9698280643748015E-2,6.8558713755222725E-2,6.7437778785324823E-2,null,null,null,0.86964632455294988,0.86604755015511337,0.86723529872914118,0.81500044739010225,0.85478982601421727]
[21,"ST383","ST383: Siteconnect PPC rental 2Mbit link","BTW","TI","TI",0,4.4999999999999998E-2,"£",{"$f":"IF($A30=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,J$8)*INDEX(UF_Cost,,$A30)))","v":15.554135296575142},15.933569347164546,16.399482222645275,17.609120760331969,17.881815431239723,null,null,null,3.0648767048162804E-2,2.2762408725737936E-2,2.3051001071311066E-2,1.7765390930816423E-2,1.4282066933370833E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!27:27,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,3.0648767048162804E-2,2.2762408725737936E-2,2.3051001071311066E-2,1.7765390930816423E-2,1.4282066933370833E-2,null,null,"£",15.554135296575142,15.933569347164548,16.399482222645275,17.609120760331972,17.881815431239723,null,null,null,3.0648767048162804E-2,3.0147659706925341E-2,2.9654745470717111E-2,2.9169890382270885E-2,2.8692962674520758E-2,null,null,null,0,0,0,0,0]
[22,"SY383","SY383: PPC rental 2Mbit CLZ link  et","BTW","TI","TI",0.86987977695045204,4.4999999999999998E-2,"£",15.598933935555419,15.979392104535652,16.446662544118382,17.659613112335414,17.93310901532103,null,null,null,4.860175445234937E-2,3.7400124344360408E-2,2.8940190931312872E-2,3.2682600143473822E-2,2.4269375821380119E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!28:28,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.6784080246318247E-2},2.8351798914890914E-2,2.2117223816631729E-2,2.2644383072033043E-2,1.7432125219464228E-2,null,null,null,8.5385834698667618E-2,6.5751923259251319E-2,5.1057414747944604E-2,5.5326983215506866E-2,4.1701501040844344E-2,null,null,"£",27.404936498797262,28.092841449211566,29.015844184565093,29.895207663079031,30.814041933834044,null,null,null,1.1110423856262461E-2,1.0928768426212569E-2,1.0750083062443993E-2,1.0574319204373035E-2,1.0401429085381535E-2,null,null,null,0.86987977695045204,0.83378785160212199,0.78945108921957796,0.80887591208100962,0.75057422812685071]
[23,"SZ383","SZ383: PC rental 2Mbit CLZ link  int","BTW","TI","TI",0.86976815825559617,4.4999999999999998E-2,"£",15.591413894360789,15.971698793097072,16.43874165712668,17.65113285832664,17.924494576778702,null,null,null,2.6142123676674737E-2,3.1660364694080678E-2,2.5832334069904327E-2,1.8981741884848899E-2,1.8431697978102679E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!29:29,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.8694266863144476E-2},3.2699234439434996E-2,2.6225764555047913E-2,1.8734630994711159E-2,1.7766823910969301E-2,null,null,null,5.4836390539819216E-2,6.4359599133515674E-2,5.205809862495224E-2,3.7716372879560062E-2,3.619852188907198E-2,null,null,"£",32.70495052175059,32.467476029964025,33.127847918853625,35.072477155676054,35.202411088707855,null,null,null,7.1414441346160599E-3,7.0246815230150875E-3,6.9098279801137899E-3,6.7968522926389295E-3,6.6857237576542832E-3,null,null,null,0.86976815825559617,0.890852621557785,0.86726699279020913,0.81979040470452014,0.8153039569366326]
[24,"SE385","SE385: PPC rental 34Mbit link","BTW","TI",0,0.86971431987761172,4.4999999999999998E-2,"£",117.66831227850946,122.08578157783406,125.28097230172683,145.30354326762154,173.80829137532817,null,null,null,4.4299766206613245E-2,3.0620858102314741E-2,2.168925734017748E-2,1.5318562319364761E-2,1.5151027298150731E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!30:30,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.0713971719149399E-2},2.1441222782208062E-2,1.5764158827099403E-2,1.0973626091545284E-2,9.5864506219585071E-3,null,null,null,7.5013737925762644E-2,5.2062080884522799E-2,3.7453416167276883E-2,2.6292188410910043E-2,2.473747792010924E-2,null,null,"£",199.2502601088043,207.57223112813102,216.33753151915286,249.39338671068901,283.78133611797278,null,null,null,9.7732158641805778E-3,9.6134237848012252E-3,9.4562443059197261E-3,9.3016347115179396E-3,9.1495529839846212E-3,null,null,null,0.86971431987761172,0.8153469161917587,0.74751984535440952,0.64622059730645365,0.63013396056245097]
[25,"SO385","SO385: PC rental 34Mbit link","BTW","TI",0,0.86971603481912263,4.4999999999999998E-2,"£",117.7375281472203,122.15788937525082,125.35523583231847,145.38982791574179,173.91155858247609,null,null,null,6.9858384950871696E-2,4.2309116139343149E-2,3.717637582148909E-2,4.3951946091866909E-2,4.5474779735029482E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!31:31,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":5.7295985180670382E-2},3.5954887498808971E-2,3.1342192955072658E-2,3.1286537187488937E-2,2.7490137597286024E-2,null,null,null,0.12715437013154207,7.8264003638152113E-2,6.8518568776561747E-2,7.5238483279355839E-2,7.2964917332315499E-2,null,null,"£",214.30271030360683,225.96939787175717,231.03815684244375,248.88340811491744,279.04351750668872,null,null,null,1.6566175530814221E-2,1.6295318560885411E-2,1.6028890102414935E-2,1.576681774924045E-2,1.5509030279040367E-2,null,null,null,0.86971603481912263,0.7917903786749062,0.76606501874426247,0.79044211071215742,0.78744537997068953]
[26,"SE388","SE388: PPC rental 140Mbit link","BTW","TI",0,0.86975401284739307,4.4999999999999998E-2,"£",312.66458197463658,403.00062650028235,427.42097616791597,485.1431883468349,422.60378958689057,null,null,null,1.6039693055298856E-2,2.2715442496272321E-2,2.1573057544105153E-2,1.9158346816078298E-2,1.1199940466295922E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!32:32,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.4039708462599465E-2},1.4996265571685416E-2,1.3366421789405105E-2,1.0597367068442866E-2,7.425335033376633E-3,null,null,null,3.007940151789832E-2,3.7711708067957733E-2,3.4939479333510257E-2,2.9755713884521164E-2,1.8625275499672557E-2,null,null,"£",586.34310951068835,669.05330945134506,692.2461655236425,753.49830776410272,702.78159352258126,null,null,null,3.9177213436582901E-3,3.8536665996894768E-3,3.7906591507845542E-3,3.7286818736692266E-3,3.6677179250347346E-3,null,null,null,0.86975401284739307,0.89781246204109755,0.89150785234658736,0.8746902229218948,0.80307846049851905]
[27,"SE752","SE752: Netstream 16 LL 155mbit rentals Links","BTW","TI",0,0,4.4999999999999998E-2,"£",314.99001889053562,405.99411885291914,430.60078502040523,488.74606072909762,425.74285862535379,null,null,null,9.0717125440474226E-3,4.0194752651276314E-3,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!33:33,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,9.0717125440474226E-3,4.0194752651276314E-3,0,0,0,null,null,"£",314.99001889053562,405.99411885291909,0,0,0,null,null,null,9.0717125440474226E-3,8.9233900439522479E-3,8.777492616733629E-3,8.6339806124500328E-3,8.4928150294364731E-3,null,null,null,0,0,0,0,0]
[28,"SO388","SO388: PC rental 140Mbit link","BTW","TI",0,0.86970136237307882,4.4999999999999998E-2,"£",313.44353176357197,403.99918222805644,428.48706888472748,486.34416945757249,423.65086696463823,null,null,null,0.1052480690955722,5.6900923413489728E-2,6.4167279002080968E-2,6.5748245842632128E-2,4.817339875000639E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!34:34,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":7.6537147152485316E-2},3.7273836854406765E-2,3.8409814399135059E-2,3.4928274532908359E-2,3.0120868926064248E-2,null,null,null,0.18178521624805752,9.4174760267896493E-2,0.10257709340121603,0.10067652037554048,7.8294267676070645E-2,null,null,"£",541.38190555738129,668.64514409152105,684.97462834253213,744.71095096763781,688.54254090436962,null,null,null,2.3686366017837149E-2,2.3299093933445512E-2,2.2918153747633677E-2,2.2543441933859865E-2,2.2174856658241256E-2,null,null,null,0.86970136237307882,0.7525972578303658,0.77657629995429389,0.7760804420954458,0.71677547646290019]
[29,"ST388","ST388: Site Connect PPC rental 140Mbit link","BTW","TI",0,0,4.4999999999999998E-2,"£",310.14538827622522,399.80176659769893,423.96614404970444,481.30210513064048,419.24977931161379,null,null,null,1.9473588647470983E-3,2.2029150423296148E-3,2.6620232322542847E-3,2.4669612999742426E-3,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!35:35,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,1.9473588647470983E-3,2.2029150423296148E-3,2.6620232322542847E-3,2.4669612999742426E-3,0,null,null,"£",310.14538827622528,399.80176659769899,423.9661440497045,481.30210513064043,0,null,null,null,1.9473588647470983E-3,1.9155195473084833E-3,1.8842008027099898E-3,1.8533941195856814E-3,1.8230911257304556E-3,null,null,null,0,0.13046145198464237,0.29219220182598127,0.24871374366309171,0]
[30,"SE391","SE391: PPC rental 64Kbit Distribution","BTW","TI","TI",0.86968987145247323,4.4999999999999998E-2,"£",0.41186839307005241,0.47714035831509022,0.46333687751071595,0.51637797108568606,0.63599970662882099,null,null,null,0.16289250791982995,0.12166393975877106,9.9557404518371126E-2,8.9790727834074185E-2,0.1054767284874373,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!36:36,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.2388699417759492E-2},1.5218067371099956E-2,1.3022838234696106E-2,1.0873543047989771E-2,1.0314029278353671E-2,null,null,null,0.18528120733758946,0.136882007129871,0.11258024275306723,0.10066427088206395,0.11579075776579098,null,null,"£",0.46847748927636401,0.53682241474616466,0.52394473719912138,0.57891068724775574,0.69819086186526069,null,null,null,2.4144017945602243E-2,2.3749263252191646E-2,2.3360962798018314E-2,2.2979011056270711E-2,2.2603304225500682E-2,null,null,null,0.86968987145247323,0.82649828308216722,0.79249500421438868,0.77172624551969971,0.80479181014412049]
[31,"SH391","SH391: RBS PPC rental 64Kbit link per km transmission","BTW","TI","TI",0,4.4999999999999998E-2,"£",{"$f":"IF($A40=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,J$8)*INDEX(UF_Cost,,$A40)))","v":0.41160976846815889},0.47683933536557499,0.46304710827899109,0.51605230524581247,0.63560205752965204,null,null,null,0.53860507960280923,0.5550264510412517,0.36120571580778849,0.37530411348364512,0.40858883734700452,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!37:37,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0.53860507960280923,0.5550264510412517,0.36120571580778849,0.37530411348364512,0.40858883734700452,null,null,"£",0.41160976846815889,0.47683933536557499,0.46304710827899104,0.51605230524581236,0.63560205752965193,null,null,null,0.53860507960280923,0.52979888655130336,0.52113667475618952,0.51261609012392584,0.50423481705039963,null,null,null,0,4.5452904888803811E-2,0,0,0]
[32,"SO391","SO391: PC rental 64Kbit link per km Distribution","BTW","TI","TI",0.86969251668621328,4.4999999999999998E-2,"£",0.41195955018170066,0.477245667416478,0.46343967066736591,0.51649196356505667,0.63614082717229326,null,null,null,0.27345825975297866,0.24156095910392048,0.18996172481127149,8.4066761471912554E-2,4.6047923488589527E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!38:38,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.6220169709001708E-2},2.8269401202754774E-2,2.329675913078056E-2,1.1629191882607704E-2,7.6364818919255825E-3,null,null,null,0.30967842946198038,0.26983036030667523,0.21325848394205205,9.5695953354520261E-2,5.368440538051511E-2,null,null,"£",0.4665245314490572,0.53309678381591574,0.5202755537375604,0.58793975154877309,0.74163696118623068,null,null,null,4.0353416779756686E-2,3.9693638415407663E-2,3.9044647427315747E-2,3.8406267441879138E-2,3.7778324969204413E-2,null,null,null,0.86969251668621328,0.85289409846136688,0.81691397825971035,0.59866362060684786,0.29628865773157748]
[33,"SE746","SE746: Netstream 16 LL 2mbit rentals Trunk","BTW","TI",0,0,4.4999999999999998E-2,"£",1.7638314903602668,1.9074609041344406,1.954368792133969,2.1945117102486869,2.512769133762915,null,null,null,1.2681736458176728E-3,8.5391253703517313E-4,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!39:39,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,1.2681736458176728E-3,8.5391253703517313E-4,0,0,0,null,null,"£",1.7638314903602668,1.9074609041344406,0,0,0,null,null,null,1.2681736458176728E-3,1.247439006708554E-3,1.227043378948869E-3,1.206981219703055E-3,1.1872470767609099E-3,null,null,null,0,0,0,0,0]
[34,"SH372","SH372: PPC RBS rental 2Mbit link per km trunk","BTW","TI","TI",0,4.4999999999999998E-2,"£",1.7456324896950313,1.8878130872085204,1.9341569038629514,2.1725058989313291,2.4873343708550988,null,null,null,0.47045361213454573,0.38577377598967461,0.31823897993575029,0.18956982548143397,0.15533393808998389,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!40:40,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0.47045361213454573,0.38577377598967461,0.31823897993575029,0.18956982548143397,0.15533393808998389,null,null,"£",1.745632489695031,1.8878130872085201,1.9341569038629514,2.1725058989313291,2.4873343708550992,null,null,null,0.47045361213454573,0.46276169557614594,0.45519554185347594,0.44775309474417158,0.44043233164510437,null,null,null,0,0,0,0,0]
[35,"ST372","ST372: Siteconnect rental 2Mbit link per km trunk","BTW","TI","TI",0,4.4999999999999998E-2,"£",1.7441631190994524,1.8862232713841118,1.9325299297916547,2.1706624882766876,2.485229312966267,null,null,null,4.071189897721797E-2,4.1826446110774823E-2,3.6086974852558754E-2,3.4696871213091306E-2,2.7324895957054576E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!41:41,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,4.071189897721797E-2,4.1826446110774823E-2,3.6086974852558754E-2,3.4696871213091306E-2,2.7324895957054576E-2,null,null,"£",1.7441631190994527,1.8862232713841118,1.9325299297916545,2.1706624882766876,2.485229312966267,null,null,null,4.071189897721797E-2,4.0046259428940453E-2,3.9391503087277277E-2,3.8747452011800292E-2,3.8113931171407357E-2,null,null,null,0,4.2561270377111472E-2,0,0,0]
[36,"SE754","SE754: Netstream 16 LL 155mbit rentals Trunk","BTW","TI",0,0,4.4999999999999998E-2,"£",164.53736494621899,226.57165689280447,254.4202050097914,256.21399660453613,275.56641825501691,null,null,null,0.1865195569030339,9.8155434324151622E-2,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!42:42,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0.1865195569030339,9.8155434324151622E-2,0,0,0,null,null,"£",164.53736494621899,226.57165689280447,0,0,0,null,null,null,0.1865195569030339,0.18346996214766931,0.18047022826655493,0.17751954003439677,0.17461709555483437,null,null,null,0,0,0,0,0]
[37,"ST376","ST376: Site Con PPC rental 140Mbit link per km trunk","BTW","TI",0,0,4.4999999999999998E-2,"£",163.9446460731815,225.77586647889467,253.55806231438333,255.32250883502229,274.65776351463921,null,null,null,5.8182474602373755E-3,6.3829040213247206E-3,7.7784047649742992E-3,7.1414268911545696E-3,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!43:43,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,5.8182474602373755E-3,6.3829040213247206E-3,7.7784047649742992E-3,7.1414268911545696E-3,0,null,null,"£",163.94464607318147,225.77586647889467,253.55806231438333,255.32250883502229,0,null,null,null,5.8182474602373755E-3,5.723119114262494E-3,5.6295461167443018E-3,5.5375030377355318E-3,5.4469648630685553E-3,null,null,null,0,0.10336751185008318,0.27625955618897363,0.22459431117409759,0]
[38,"SE432","SE432: PPC rental 64kbit link local end","BTW","TI","TI",0.86970336496922918,4.4999999999999998E-2,"£",228.53796361155253,230.9180809444141,240.33841556656992,266.52396980601816,285.61589763880448,null,null,null,1.1880317500382946,1.1242326493294361,0.71450181499131094,0.83571655503290287,0.62323022780380555,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!44:44,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.10932015839266178},0.10159834164946023,6.6303372407072236E-2,6.8041220306016281E-2,5.0198591148447443E-2,null,null,null,1.2973519084309564,1.2258309909788963,0.78080518739838323,0.90375777533891921,0.67342881895225304,null,null,"£",249.56754163414831,251.78644310666041,262.64101457568478,288.22345157073124,308.62106496130582,null,null,null,0.16904058811930234,0.16627677450355174,0.16355814924041867,0.16088397350033781,0.15825352053360731,null,null,null,0.86970336496922918,0.86435587309571094,0.79052630300089455,0.82198330361251437,0.7650033439616909]
[39,"SE438","SE438: PPC rental 2Mbit local end copper","BTW","TI","TI",0.86969561908277138,4.4999999999999998E-2,"£",88.576893738341155,88.751590101081035,90.970168158290534,93.778614309727985,94.149725608037542,null,null,null,0.41694123773559,0.35619460709416145,0.32900871004849946,0.23679167235463869,0.23254951551950684,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!45:45,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.11330020466245118},9.7163091761720111E-2,8.7543243267367968E-2,6.4291232820602395E-2,6.2163222154205375E-2,null,null,null,0.53024144239804116,0.45335769885588156,0.41655195331586742,0.30108290517524106,0.2947127376737122,null,null,"£",112.64690476297046,112.96133028591849,115.17567797588973,119.2404165185086,119.31705522235779,null,null,null,6.9092782888335091E-2,6.7963115888110812E-2,6.6851918943340208E-2,6.5758890068616599E-2,6.4683732215994716E-2,null,null,null,0.86969561908277138,0.85008941932688853,0.83951121003951457,0.78159208331558194,0.78051938736489712]
[40,"SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends","BTW","TI",0,0.86987570923937529,4.4999999999999998E-2,"£",1423.8334559192151,1635.6308769153745,95.551279065589355,98.263022357416119,98.551703261156405,null,null,null,0.16915141456320279,0.18764430373479801,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!46:46,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.2820995065733124E-2},2.1777727696524297E-2,2.5134403297914615E-3,2.4723455803993713E-3,2.4319227301598414E-3,null,null,null,0.19197240962893591,0.20942203143132232,2.5134403297914615E-3,2.4723455803993713E-3,2.4319227301598414E-3,null,null,"£",1615.9293739809416,1825.4598412938151,0,0,0,null,null,null,2.4980273648573408E-2,2.457184617441923E-2,2.4170096489467476E-2,2.3774915411864682E-2,2.3386195544880695E-2,null,null,null,0.86987570923937529,0.88266828467626002,0,0,0]
[41,"SH432","SH432: RBS rental 64kbit link local end","BTW","TI","TI",0.86970130166287829,4.4999999999999998E-2,"£",{"$f":"IF($A50=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,J$8)*INDEX(UF_Cost,,$A50)))","v":228.15860944355217},230.52370025083269,239.89346601912848,265.9765123902751,285.01055366275227,null,null,null,8.9241958497750989E-2,9.421621196610698E-2,9.2130245190698595E-2,7.1217687890826498E-2,6.0042774524865332E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!47:47,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.0790178151795295E-2},2.1248965430057692E-2,1.9794504933344753E-2,1.4305908016880722E-2,1.155033189573015E-2,null,null,null,0.11003213664954628,0.11546517739616467,0.11192475012404335,8.5523595907707223E-2,7.1593106420595479E-2,null,null,"£",281.31138888772887,282.51464783001427,291.43541499325562,319.40474958240304,339.83757514270246,null,null,null,1.4337044180688185E-2,1.4102633508333934E-2,1.3872055450472674E-2,1.3645247343857445E-2,1.3422147549785376E-2,null,null,null,0.86970130166287829,0.87786245319705913,0.87605908938730137,0.84045049557337714,0.81252178846755319]
[42,"SH438","SH438: RBS rental 2Mbit local end copper","BTW","TI","TI",0.869702297341993,4.4999999999999998E-2,"£",88.830950156260727,89.003230691272179,91.220109205348152,94.017619463616683,94.38070123953959,null,null,null,0.19354897993144471,0.10519174638271367,0.10646134065981307,5.5982604412111343E-2,3.0886935024899965E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!48:48,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.10842090581952094},6.4208247719903563E-2,6.2548042912009508E-2,3.8178396782851842E-2,2.7366595770451342E-2,null,null,null,0.30196988575096562,0.16939999410261725,0.16900938357182257,9.4161001194963179E-2,5.825353079535131E-2,null,null,"£",138.59164682416286,143.33013066786617,144.81364155852535,158.13471473195662,178.00435950385071,null,null,null,3.9345982385251659E-2,3.8702675573252791E-2,3.8069886827630108E-2,3.7447444177998356E-2,3.6835178465688082E-2,null,null,null,0.869702297341993,0.77153083281804646,0.77474690444361127,0.60230409933235207,0.36767474927669852]
[43,"SH440","SH440: RBS rental 2Mb le copper   256k","BTW","TI","TI",0.86970054970248034,4.4999999999999998E-2,"£",88.676480110131308,88.849400681778562,91.064727527625308,93.864128875315203,94.229057498482888,null,null,null,0.16118384175016218,0.17858075646616231,0.14556407664419502,0.15273220836871151,0.11730531469970168,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!49:49,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.18881557355385098},0.20281421291656102,0.16346184220191826,0.16326345953310709,0.12804815164306704,null,null,null,0.34999941530401313,0.38139496938272333,0.3090259188461133,0.3159956679018186,0.24535346634276872,null,null,"£",192.55476140016174,189.75568881701508,193.3262776603998,194.20041399764006,197.08762511442831,null,null,null,4.5604731418566198E-2,4.4859094059872637E-2,4.4125647871993717E-2,4.3404193529286615E-2,4.2694534965082777E-2,null,null,null,0.86970054970248034,0.88238152660357372,0.85721052772286366,0.86264307413615404,0.82598764304622962]
[44,"SO432","SO432: PC rental 64kbit link local end","BTW","TI","TI",0.86918122164607436,4.4999999999999998E-2,"£",228.79932029377781,231.18400599468936,240.62280294623196,266.85054512761644,285.97008033937249,null,null,null,4.597047383308599,3.7807444241535242,2.260413612400463,1.0250851212554681,0.6719208938093677,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!50:50,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.26206180606565305},0.21609063515693519,0.13624950299054062,7.5133739194929466E-2,6.0986536033364187E-2,null,null,null,4.8591091893742524,3.9968350593104596,2.3966631153910036,1.1002188604503975,0.73290742984273194,null,null,"£",241.84237991515309,244.39746162378867,255.12666946418261,286.40938843331924,311.92599980811468,null,null,null,0.63566272804227364,0.62526964243878247,0.61504648378490834,0.60499047377502513,0.59509887952880347,null,null,null,0.86918122164607436,0.84355880761648072,0.74337382678642905,0.45011806693864559,0.18802995399227918]
[45,"SO438","SO438: PC rental 2Mbit local end copper","BTW","TI","TI",0.86969643513032713,4.4999999999999998E-2,"£",88.641404642520698,88.816712894540842,91.03866752377418,93.851684096825309,94.225131077743583,null,null,null,0.61823367191650147,0.39534018833593365,0.52483996100766905,0.43234197724494622,0.39434737940988862,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!51:51,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.1703793134644378},0.11485998522053766,0.13972341495064383,0.1139548378239639,0.10367181036124705,null,null,null,0.78861298538093927,0.51020017355647129,0.66456337595831294,0.54629681506891015,0.49801918977113568,null,null,"£",113.07013176231412,114.62103694604647,115.27507188322069,118.58870711020802,118.99641251740546,null,null,null,0.1027590832976516,0.10107897228573499,9.9426331088863229E-2,9.7800710575560307E-2,9.6201668957649894E-2,null,null,null,0.86969643513032713,0.80188369678289206,0.85038848861406391,0.82097514047702502,0.80683140141274612]
[46,"ST438","ST438: Siteconnect PPC rental 2Mbit local end copper","BTW","TI","TI",0.86987543555850633,4.4999999999999998E-2,"£",86.64188139565519,86.744972359627894,88.686249692814357,91.020319772817771,91.127070055575729,null,null,null,3.8146812539121356E-3,2.5307155792746857E-3,2.5494871312826562E-3,1.9067393597142282E-3,1.3943821907118981E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!52:52,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.7418643173913325E-3},2.600502748480019E-3,2.5276067618571481E-3,1.938178938290188E-3,1.5176543811307771E-3,null,null,null,7.5565455713034677E-3,5.1312183277547052E-3,5.0770938931398047E-3,3.8449182980044164E-3,2.9120365718426754E-3,null,null,"£",171.62989030297069,175.88202943764534,176.61137065411583,183.54144272616853,190.31034852160906,null,null,null,9.8329220114816169E-4,9.6721537365938924E-4,9.5140140230005822E-4,9.3584598937245227E-4,9.205449074462126E-4,null,null,null,0.86987543555850633,0.81150375761098847,0.81260905897651481,0.75660185292931359,0.68388277937604647]
[47,"SO400","SO400: External Customer Sited Handover connections","BTW","TI",0,0,4.4999999999999998E-2,"£",92992.84431283809,94056.629482705452,97231.776505273112,103245.50123487735,94351.584885456119,null,null,null,9.5782629642223241E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!53:53,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.1343343479193545E-6},2.0994379813308729E-6,2.0651121703361131E-6,2.0313475863511176E-6,1.9981350533142767E-6,null,null,null,9.5784763976571166E-2,2.0994379813308729E-6,2.0651121703361131E-6,2.0313475863511176E-6,1.9981350533142767E-6,null,null,"£",92994.916482107918,0,0,0,0,null,null,null,9.5784763976571166E-2,9.4218683085554228E-2,9.2678207617105407E-2,9.1162918922565742E-2,8.9672405198181801E-2,null,null,null,0,0,0,0,0]
[48,"SO402","SO402: External Customer Sited Handover rentals","BTW","TI",0,0.86970022252749013,4.4999999999999998E-2,"£",43.78429013256703,44.291303710657274,45.788429657466772,48.628947590276404,44.434098734524866,null,null,null,1.2909360102686061E-2,1.6122034550679242E-2,1.3666930484160678E-2,1.5045796384431516E-2,1.6012271819973379E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!54:54,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.1308129586328658E-2},1.3392424745581161E-2,1.1051609884575282E-2,1.1219507261155531E-2,1.2645930568523941E-2,null,null,null,2.4217489689014719E-2,2.9514459296260405E-2,2.4718540368735959E-2,2.6265303645587046E-2,2.8658202388497318E-2,null,null,"£",82.137734666309584,81.083679385330811,82.814729190351002,84.891091291490156,79.526591154671237,null,null,null,3.1555335174214202E-3,3.10394054441158E-3,3.0531911165104504E-3,3.0032714417555046E-3,2.9541679536828022E-3,null,null,null,0.86970022252749013,0.89483322349717376,0.87648173917372041,0.88565632127157612,0.89691719272425363]
[49,"SO403","SO403: External In Span Handover rentals","BTW","TI",0,0.86969975823613654,4.4999999999999998E-2,"£",43.888038212935591,44.390092371301058,45.888605239553009,48.726786851108571,44.529296780873523,null,null,null,2.3546810262004201E-2,2.1247761614446966E-2,1.9551299148363958E-2,2.8705924669725082E-2,2.7404219824885181E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!55:55,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":8.6563124047807118E-3},7.7161705262164693E-3,6.8748016750685625E-3,8.9528566782990249E-3,9.1579317665940844E-3,null,null,null,3.2203122666784913E-2,2.8963932140663437E-2,2.6426100823432521E-2,3.7658781348024105E-2,3.6562151591479269E-2,null,null,"£",60.022222222442622,60.510450300136704,62.024364698475615,63.923786916119134,59.410080256539068,null,null,null,4.1960746690334252E-3,4.1274688481947293E-3,4.0599847325267458E-3,3.9936039821499335E-3,3.9283085570417818E-3,null,null,null,0.86969975823613654,0.85749625333502155,0.84636459386673191,0.89395291511844222,0.89255805837320412]
[50,"SO404","SO404: 2 Meg bearer connection","BTW","TI","TI",0.86967364385374335,4.4999999999999998E-2,"£",93411.381794519591,94479.954794776873,97669.392358177152,103710.18335532544,94776.237717858676,null,null,null,1.2162161909646452,1.3519855514576644,0.81073236553507022,0.64119801760820172,0.78372558435445994,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!56:56,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":6.3283144655160075E-4},6.7611160747000991E-4,4.1799207233843971E-4,3.2608628484491665E-4,4.0353976124413816E-4,null,null,null,1.2168490224111967,1.3526616630651345,0.81115035760740861,0.64152410389304659,0.78412912411570412,null,null,"£",93459.986360306953,94527.20307641798,97719.748102503319,103762.92598312872,94825.037937098416,null,null,null,0.15858749907098588,0.15599459346117525,0.15344408185808503,0.15093527111970534,0.14846747943689817,null,null,null,0.86967364385374335,0.88467582269782741,0.8108315179559461,0.76472392821444335,0.81065939923564079]
[51,"SO409","SO409: 2 Meg bearer rentals","BTW","TI","TI",0.86970518912162476,4.4999999999999998E-2,"£",{"$f":"IF($A60=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,J$8)*INDEX(UF_Cost,,$A60)))","v":43.935140920537599},44.437733907048155,45.937855049817379,48.779082731418761,44.577087717342728,null,null,null,0.13026593542375714,0.13203069485462232,8.0727442954354939E-2,7.0889914044812513E-2,5.1574988536075651E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!57:57,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.2927898999648958E-2},3.2448235238665094E-2,2.0536290290512144E-2,1.7415686953278407E-2,1.443866242119566E-2,null,null,null,0.1631938344234061,0.1644789300932874,0.10126373324486708,8.8305600998090927E-2,6.6013650957271311E-2,null,null,"£",55.04082160413838,55.358876485876443,57.624006525715529,60.762751299297683,57.056654645807107,null,null,null,2.1263309792714583E-2,2.0915654677603698E-2,2.0573683723624878E-2,2.0237303994743609E-2,1.9906424074429552E-2,null,null,null,0.86970518912162476,0.87283687542385535,0.79683068099143251,0.77082649609982146,0.69844988444413725]
[52,"SE760","SE760: External 3rd Party POH Rental 64kbit","BTW","TI",0,0.86970118980788069,4.4999999999999998E-2,"£",37.028193020049791,37.347287124161738,38.647834583483089,42.403860475080947,45.387753185894027,null,null,null,9.1432976460548557E-2,7.7624324779969819E-2,7.5376422587723299E-2,7.2250827144495877E-2,5.1967355326864785E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!58:58,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.0484406107919354E-2},8.8933522454346329E-3,8.2901690517637513E-3,7.2823763915705921E-3,5.1869850713068951E-3,null,null,null,0.10191738256846791,8.6517677025404457E-2,8.3666591639487045E-2,7.9533203536066466E-2,5.7154340398171681E-2,null,null,"£",41.274129531064887,41.626133745346927,42.898461917365871,46.677872062762908,49.918012551886619,null,null,null,1.327971368656641E-2,1.3062590367791048E-2,1.2849017015277664E-2,1.2638935587077873E-2,1.243228899022915E-2,null,null,null,0.86970118980788069,0.84901824902261958,0.8464259537349974,0.84108604928322284,0.78247865510093706]
[53,"SE765","SE765: Extl 3rd Party POH Rental 64kbit eff","BTW","TI",0,0.86967306966576619,4.4999999999999998E-2,"£",37.060926188980275,37.380302374402781,38.681999526329029,42.441345769799057,45.427876261616476,null,null,null,0.10849215532562086,9.0626960358540537E-2,9.6832331327156046E-2,8.4385335813896012E-2,5.7591336376175729E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!59:59,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.1589042586544103E-3},9.6963042476489434E-4,9.8003072992073996E-4,7.9371506426334211E-4,5.4298494698342033E-4,null,null,null,0.10965105958427526,9.1596590783305426E-2,9.7812362057076788E-2,8.5179050878159357E-2,5.8134321323159148E-2,null,null,"£",37.456807947077699,37.780239416600139,39.073496330247771,42.84054232640684,45.856181186203834,null,null,null,1.4290486003514763E-2,1.4056836557357297E-2,1.3827007279644504E-2,1.3600935710622316E-2,1.3378560411753641E-2,null,null,null,0.86967306966576619,0.84653537389167399,0.85863742589534864,0.84032534325749675,0.76986812424652862]
[54,"SE434","SE434: PPC rental 34Mbit link local end","BTW","TI",0,0.86969859212620182,4.4999999999999998E-2,"£",260.904154989164,367.2103005147618,422.21452987633438,483.75046838076918,668.7953593230701,null,null,null,0.10909446336716902,9.6461617938514793E-2,8.7153078820725705E-2,6.956840946334808E-2,6.0904148812687554E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!60:60,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.9237371237622914E-2},2.611669639225481E-2,2.1040343541939135E-2,1.5504006704651432E-2,1.0866579272990392E-2,null,null,null,0.14833183460479193,0.1225783143307696,0.10819342236266484,8.5072416167999515E-2,7.1770728085677943E-2,null,null,"£",354.74203521498049,466.63139810370751,524.14482169390612,591.55903498462555,788.1224976407517,null,null,null,1.9327846881507765E-2,1.9011836584995116E-2,1.8700993056830446E-2,1.8395231820351268E-2,1.8094469780088527E-2,null,null,null,0.86969859212620182,0.84490048921954575,0.82715221823610841,0.78376972644076914,0.74788510214794202]
[55,"SE761","SE761: External 3rd Party POH Rental 34 45mbit","BTW","TI",0,0.86964335205553656,4.4999999999999998E-2,"£",42.757027877613581,60.178564375690684,69.192600469802528,79.277112353488263,109.60226558885931,null,null,null,1.4392015583604731E-3,1.3728676156853055E-3,1.2806943394324749E-3,1.1254568301130299E-3,7.9380888669415822E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!61:61,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":8.4671832209509581E-4},5.9947121013525823E-4,4.9495172663106162E-4,3.9184044680998128E-4,2.3192606683364154E-4,null,null,null,2.2859198804555687E-3,1.9723388258205635E-3,1.7756460660635367E-3,1.5172972769230111E-3,1.0257349535277998E-3,null,null,"£",67.912058242886772,86.455909983038126,95.933561226916638,106.87833018365254,141.62461101754445,null,null,null,2.979848530857965E-4,2.9311280073784376E-4,2.8832040644578003E-4,2.8360636780039154E-4,2.7896940368685511E-4,null,null,null,0.86964335205553656,0.85138821134553377,0.83762506956976901,0.81308450748983851,0.72802973835745921]
[56,"SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff","BTW","TI",0,0.86906772221225614,4.4999999999999998E-2,"£",44.36284143158926,62.438673628604349,71.791247316521435,82.254500349250648,113.71856675302843,null,null,null,1.6481682848664039E-2,2.6036477565811605E-2,2.1294545737059516E-2,2.4178832346349443E-2,2.3176357550223427E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!62:62,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":4.3386887849074232E-3},4.7217160953284213E-3,3.4206486649545217E-3,3.3377054795082823E-3,2.3712208336129992E-3,null,null,null,2.0820371633571463E-2,3.0758193661140028E-2,2.4715194402014036E-2,2.7516537825857727E-2,2.5547578383836426E-2,null,null,"£",56.041051985280646,73.76192922252784,83.323432004608108,93.609113863966584,125.35334732927095,null,null,null,2.7260586823708412E-3,2.6814876229140777E-3,2.6376453002794329E-3,2.5945197996198642E-3,2.5520994008960797E-3,null,null,null,0.86906772221225614,0.9128203804015359,0.89327839152806776,0.90571052884488423,0.9001040582965486]
[57,"SO434","SO434: PC rental 34Mbit link local end","BTW","TI",0,0.86969644618717612,4.4999999999999998E-2,"£",259.8750443423105,365.76225855439571,420.54911222359067,481.84226338566015,666.15700491276141,null,null,null,0.25261413560338636,0.24009471668855806,0.19343265797566125,0.19136580052313068,0.17795064774349872,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!63:63,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":7.1843301619879299E-2},5.0711925071984812E-2,3.7087725918721545E-2,3.2384353148469103E-2,2.3301397580643445E-2,null,null,null,0.32445743722326564,0.29080664176054288,0.23052038389438279,0.22375015367159978,0.20125204532414218,null,null,"£",333.78334385044712,443.0172207034833,501.18291197974514,563.3832178126388,753.38562374295054,null,null,null,4.2277957131192721E-2,4.1586712532097718E-2,4.090676978219792E-2,4.0237944096258985E-2,3.9580053710285154E-2,null,null,null,0.86969644618717612,0.85699531386101835,0.82254597579995303,0.82016573648786595,0.80333092443092247]
[58,"SE436","SE436: PPC rental 140Mbit link local end","BTW","TI",0,0.86970168492245525,4.4999999999999998E-2,"£",442.58143180331064,649.60828029473021,645.00947660189956,682.18324887589631,712.43391748925501,null,null,null,3.31404976134319E-2,3.6275590277641497E-2,3.0140474566286504E-2,2.7063850301846656E-2,2.1636922663678296E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!64:64,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.8490019319737525E-2},1.41661158021146E-2,1.1958712409501695E-2,1.0261519196545117E-2,8.1330436907946987E-3,null,null,null,5.1630516933169425E-2,5.0441706079756093E-2,4.2099186975788197E-2,3.7325369498391769E-2,2.9769966354472994E-2,null,null,"£",689.5101086160447,903.28922812315443,900.92723977850233,940.83959029912216,980.22875448198977,null,null,null,6.7273693629746186E-3,6.6173768738899833E-3,6.5091827620018822E-3,6.402757623843151E-3,6.2980725366933148E-3,null,null,null,0.86970168492245525,0.86881139857904699,0.84538459695800305,0.8284609714548431,0.78844206736071709]
[59,"SE751","SE751: Netstream 16 LL 155mbit rentals LE","BTW","TI",0,0.86975070776825758,4.4999999999999998E-2,"£",5198.1759056370693,6164.6183602730935,659.2041808861253,697.19603525612229,728.11242943002469,null,null,null,0.13972696834352441,5.6244944840805132E-2,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!65:65,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":9.2922766335553353E-2},3.8889190290665815E-2,1.1985375713199914E-2,1.1789414820289095E-2,1.1596657887977369E-2,null,null,null,0.23264973467907776,9.5134135131470954E-2,1.1985375713199914E-2,1.1789414820289095E-2,1.1596657887977369E-2,null,null,"£",8655.1240580014055,10426.992821845432,0,0,0,null,null,null,3.0302463279852539E-2,2.9807018005226948E-2,2.9319673260841485E-2,2.8840296603026724E-2,2.8368757753567238E-2,null,null,null,0.86975070776825758,0.6866843014441133,0,0,0]
[60,"SE762","SE762: External 3rd Party POH Rental 155mbit","BTW","TI",0,0.86964313590773812,4.4999999999999998E-2,"£",73.009728171768472,107.16157650175838,106.40294230836072,112.53525336756006,117.52550585844428,null,null,null,6.9870309860382428E-4,9.4036547357261328E-4,8.4452464900042982E-4,6.9565806623974799E-4,4.8240088499091753E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!66:66,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":5.0376219893898393E-4},4.597368974708043E-4,4.1378290414134856E-4,3.2785150960745892E-4,2.2992843713109894E-4,null,null,null,1.2024652975428083E-3,1.4001023710434176E-3,1.2583075531417784E-3,1.0235095758472069E-3,7.123293221220165E-4,null,null,"£",125.64945637855887,159.5519843735276,158.53607842185201,165.57115489895577,173.54210268865671,null,null,null,1.5674960536744912E-4,1.5418674931969131E-4,1.5166579596831436E-4,1.4918606020423243E-4,1.4674686811989323E-4,null,null,null,0.86964313590773812,0.88987466023303385,0.87946842122211633,0.85424067959428318,0.7939901341099691]
[61,"SE767","SE767: Extl 3rd Party POH Rental 155mbit eff","BTW","TI",0,0.86921407035375442,4.4999999999999998E-2,"£",{"$f":"IF($A70=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,J$8)*INDEX(UF_Cost,,$A70)))","v":74.984644683054043},110.0603020840644,109.28114680077798,115.57933715670144,120.70457620741155,null,null,null,5.8780462967046067E-3,7.6949992816640576E-3,5.8007091133027806E-3,5.8772147597495007E-3,3.9991689931984202E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!67:67,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.3992050949359891E-3},1.2470080864604674E-3,9.621772403445517E-4,9.1208971228783943E-4,6.2627408529806843E-4,null,null,null,7.277251391640596E-3,8.9420073681245257E-3,6.762886353647332E-3,6.7893044720373401E-3,4.6254430784964887E-3,null,null,"£",92.833925138928379,127.89605250760837,127.40786720627538,133.51618797516093,139.60704024035297,null,null,null,9.5176208852514976E-4,9.3620077837776349E-4,9.2089389565128696E-4,9.0583728045738837E-4,8.9102684092191007E-4,null,null,null,0.86921407035375442,0.8953030634133643,0.86383123307186216,0.8665787807590305,0.80736400258296115]
[62,"SO436","SO436: PC rental 140Mbit link local end","BTW","TI",0,0.86970691866056493,4.4999999999999998E-2,"£",443.92630493908723,651.58224635423414,646.96946826686565,684.25620056153707,714.59879194578934,null,null,null,0.24122067557780122,0.1177953853174941,0.15305817332483174,0.15551296228709224,0.13260919506740548,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!68:68,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.1770081387306672},7.3066318354541693E-2,8.7823450479353901E-2,8.3733730186581631E-2,7.0527986647048277E-2,null,null,null,0.41822881430846842,0.19086170367203581,0.24088162380418565,0.23924669247367386,0.20313718171445377,null,null,"£",769.68017650349373,1055.7467704395033,1018.1949299571944,1052.6841645954446,1094.6570075976636,null,null,null,5.4492320921188761E-2,5.3601371474127323E-2,5.2724989050525341E-2,5.1862935479549246E-2,5.1014976484458616E-2,null,null,null,0.86970691866056493,0.71916120183946175,0.78111659902547881,0.7832240231063754,0.74886440752058159]
[63,"ST436","ST436: Site Connect 140Mbits rentals","BTW","TI",0,0.86988163828431009,4.4999999999999998E-2,"£",435.41022127662723,639.08258399769136,634.55829538182138,671.12973568278062,700.89024836638112,null,null,null,2.956435402468299E-3,4.6077854306233552E-3,4.5751653097029317E-3,4.7918663127750538E-3,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!69:69,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.33865421046981E-2},1.3876186546316357E-2,1.3649310896284085E-2,1.3310510429425415E-2,1.4638320973603437E-3,null,null,null,1.6342977507166401E-2,1.8483971976939712E-2,1.8224476205987016E-2,1.8102376742200468E-2,1.4638320973603437E-3,null,null,"£",2406.9186313941677,2563.6576944437879,2527.6666027721244,2535.3468826611297,0,null,null,null,2.1265214587888621E-3,2.0917528329376643E-3,2.0575526741191332E-3,2.0239116878972853E-3,1.9908207318001647E-3,null,null,null,0.86988163828431009,0.8868342347874526,0.88709948912313896,0.8881963558310485,0]
[64,"SE763","SE763: External 3rd Party PoH Rental 2mbit Copper","BTW","TI",0,0.86969098497789254,4.4999999999999998E-2,"£",13.196552440546959,13.138167040990227,13.289139277584507,13.055758568864508,12.925660842592782,null,null,null,6.8444968994889645E-3,8.0268509946061582E-3,6.4211928676241011E-3,4.2667690693252826E-3,4.1596218872258887E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!70:70,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.4158844521404805E-3},2.7441717721989078E-3,2.1970228853181355E-3,1.5564389046926984E-3,1.5121871742862331E-3,null,null,null,9.2603813516294459E-3,1.0771022766805066E-2,8.6182157529422366E-3,5.8232079740179812E-3,5.6718090615121217E-3,null,null,"£",17.854505586139634,17.629764948631266,17.836042589933736,17.818259242487592,17.624650095766974,null,null,null,1.2067111726599253E-3,1.1869814449869357E-3,1.1675742983613992E-3,1.1484844585831903E-3,1.1297067376853551E-3,null,null,null,0.86969098497789254,0.88979863187690367,0.8645225030525846,0.80277461088329594,0.80082073895058592]
[65,"SE768","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff","BTW","TI",0,0.86946641876802666,{"$f":"IF(A74=0,0,INDEX($B$5:$B$7,MATCH(D74,$A$5:$A$7,0)))","v":4.4999999999999998E-2},"£",13.233706303630031,13.175156524539252,13.326553811678593,13.092516037794258,12.962052031531519,null,null,null,{"$f":"IF($A74=0,0,J74*INDEX(MEAServVolFC,$A74,R$8))/million","v":6.4922253608034303E-2},{"$f":"IF($A74=0,0,K74*INDEX(MEAServVolFC,$A74,S$8))/million","v":5.3845275393480878E-2},{"$f":"IF($A74=0,0,L74*INDEX(MEAServVolFC,$A74,T$8))/million","v":4.6841756919768426E-2},{"$f":"IF($A74=0,0,M74*INDEX(MEAServVolFC,$A74,U$8))/million","v":3.637341199462496E-2},{"$f":"IF($A74=0,0,N74*INDEX(MEAServVolFC,$A74,V$8))/million","v":2.9462024998940111E-2},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!71:71,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.3795340978287577E-3},{"$f":"IF($A74=0,0,IF($H$8,Z74*(1-$H74)*(1+INDEX(AA$5:AA$7,MATCH($D74,$AE$5:$AE$7,0)))*(1+BF74*INDEX(ServVolumeChanges,$A74,AA$8)),Z74*(1-$H74)*(1+INDEX(AA$5:AA$7,MATCH($D74,$AE$5:$AE$7,0)))*(1+$G74*INDEX(ServVolumeChanges,$A74,AA$8))))","v":1.1600227770037792E-3},{"$f":"IF($A74=0,0,IF($H$8,AA74*(1-$H74)*(1+INDEX(AB$5:AB$7,MATCH($D74,$AE$5:$AE$7,0)))*(1+BG74*INDEX(ServVolumeChanges,$A74,AB$8)),AA74*(1-$H74)*(1+INDEX(AB$5:AB$7,MATCH($D74,$AE$5:$AE$7,0)))*(1+$G74*INDEX(ServVolumeChanges,$A74,AB$8))))","v":1.0060803465942831E-3},{"$f":"IF($A74=0,0,IF($H$8,AB74*(1-$H74)*(1+INDEX(AC$5:AC$7,MATCH($D74,$AE$5:$AE$7,0)))*(1+BH74*INDEX(ServVolumeChanges,$A74,AC$8)),AB74*(1-$H74)*(1+INDEX(AC$5:AC$7,MATCH($D74,$AE$5:$AE$7,0)))*(1+$G74*INDEX(ServVolumeChanges,$A74,AC$8))))","v":8.1850435347689636E-4},{"$f":"IF($A74=0,0,IF($H$8,AC74*(1-$H74)*(1+INDEX(AD$5:AD$7,MATCH($D74,$AE$5:$AE$7,0)))*(1+BI74*INDEX(ServVolumeChanges,$A74,AD$8)),AC74*(1-$H74)*(1+INDEX(AD$5:AD$7,MATCH($D74,$AE$5:$AE$7,0)))*(1+$G74*INDEX(ServVolumeChanges,$A74,AD$8))))","v":6.9113063600177434E-4},null,null,null,{"$f":"R74+Z74","v":6.6301787705863063E-2},{"$f":"S74+AA74","v":5.5005298170484655E-2},{"$f":"T74+AB74","v":4.7847837266362707E-2},{"$f":"U74+AC74","v":3.7191916348101858E-2},{"$f":"V74+AD74","v":3.0153155634941885E-2},null,null,"£",{"$f":"IF($A74=0,0,IF(INDEX(MEAServVolFC,$A74,AP$8)=0,0,AH74/INDEX(MEAServVolFC,$A74,AP$8)))*million","v":13.514909559400095},{"$f":"IF($A74=0,0,IF(INDEX(MEAServVolFC,$A74,AQ$8)=0,0,AI74/INDEX(MEAServVolFC,$A74,AQ$8)))*million","v":13.458997243104985},{"$f":"IF($A74=0,0,IF(INDEX(MEAServVolFC,$A74,AR$8)=0,0,AJ74/INDEX(MEAServVolFC,$A74,AR$8)))*million","v":13.612785258990138},{"$f":"IF($A74=0,0,IF(INDEX(MEAServVolFC,$A74,AS$8)=0,0,AK74/INDEX(MEAServVolFC,$A74,AS$8)))*million","v":13.387134573346662},{"$f":"IF($A74=0,0,IF(INDEX(MEAServVolFC,$A74,AT$8)=0,0,AL74/INDEX(MEAServVolFC,$A74,AT$8)))*million","v":13.266120447221301},null,null,null,8.6546097913283281E-3,8.5131069212401097E-3,8.3739176230778339E-3,8.2370040699405109E-3,{"$f":"BA74*(1-$H74)*(1+BB$6)","v":8.1023290533969831E-3},null,null,null,0.86946641876802666,0.84523114673691258,0.82498858670536512,0.77852703278730362,0.73129415867810876]
[{"$f":"IF(B75=0,0,A74+1)","v":66},"SE439","SE439: PPC rental 2Mbit local end fibre","BTW","TI","TI",0.86969131626662632,4.4999999999999998E-2,"£",126.99737575026606,121.14049601480174,129.86215903820465,138.4736093803449,164.08385773536446,null,null,null,3.8042175577324642,2.4943712417491732,2.7125890522938114,2.033944230014554,2.3789154656513549,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!72:72,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.75180422603567809},0.53845582761273236,0.53583083908126672,0.39829292339641631,0.3878872778611398,null,null,null,4.5560217837681423,3.0328270693619057,3.2484198913750779,2.4322371534109704,2.7668027435124949,null,null,"£",152.09508962586284,147.29089614262134,155.51445958977715,165.58991762492067,190.83808327927153,null,null,null,{"$f":"AH75*(1-G75)","v":0.59368920170340389},{"$f":"AX75*(1-$H75)*(1+AY$6)","v":0.58398238325555318},0.57443427128932489,0.56504227095374449,0.55580382982365073,null,null,null,{"$f":"G75","v":0.86969131626662632},{"$f":"IF(AI75=0,0,IF((AI75-AY75)/AI75<=0,0,(AI75-AY75)/AI75))","v":0.80744619792040406},0.82316501853269863,0.76768619369154489,0.79911692977503346]
[67,"SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre","BTW","TI",0,0.86969728551603409,4.4999999999999998E-2,"£",21.56121931826987,20.566842760187647,22.04757364053896,23.509597517330018,27.857669425754466,null,null,null,6.922683729078237E-2,5.7463100283732978E-2,6.1300669846572411E-2,4.915254714781437E-2,5.5976243992610919E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!73:73,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.505926134714178E-2},1.3140877120585075E-2,1.2872785616604919E-2,9.9715494666886301E-3,9.4942327344311652E-3,null,null,null,8.4286098637924148E-2,7.060397740431805E-2,7.4173455463177329E-2,5.9124096614502998E-2,6.5470476727042079E-2,null,null,"£",26.251539566658593,25.270145438524501,26.677436406334447,28.278976281791884,32.582659494789347,null,null,null,1.0982707445784818E-2,1.0803140179046237E-2,1.0626508837118832E-2,1.0452765417631939E-2,1.0281862703053658E-2,null,null,null,0.86969728551603409,0.84698963746501998,0.85673434288909123,0.8232063402882015,0.84295421055324593]
[68,"SE769","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff","BTW","TI",0,0.86947940900701814,4.4999999999999998E-2,"£",21.578316185268921,20.583151140992591,22.06505615990022,23.528239341617496,27.879759033120596,null,null,null,0.47586019816445735,0.33491887022145911,0.38198001180418562,0.34976375626744499,0.41653319998036564,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!74:74,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":8.1928230373108889E-3},6.2219539375509758E-3,6.4401498501755593E-3,5.5807001021432965E-3,5.5123551648633053E-3,null,null,null,0.48405302120176824,0.34114082415901009,0.38842016165436116,0.35534445636958828,0.42204555514522896,null,null,"£",21.949827243833965,20.965534546873013,22.437071091914888,23.903647157162045,28.248716738553469,null,null,null,6.3178886399193168E-2,6.2145911606566358E-2,6.1129825951798999E-2,6.0130353297487081E-2,5.9147222021073163E-2,null,null,null,0.86947940900701814,0.81782915674261447,0.84261932827731045,0.83078291438168261,0.8598558347552786]
[69,"SH439","SH439: RBS rental 2Mbit local end fibre","BTW","TI","TI",0.86969891963199519,4.4999999999999998E-2,"£",127.59071954665285,121.70639460782486,130.46877096929924,139.12044672476515,164.85060675177144,null,null,null,4.3777134963917916,3.2358838213253329,2.0903735127024863,1.4230659979851332,0.83343946851320572,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!75:75,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.7918425790453678},1.4175090488788045,0.93439899965506967,0.67225686694478526,0.44895112985612795,null,null,null,6.1695560754371597,4.6533928702041374,3.024772512357556,2.0953228649299183,1.2823905983693336,null,null,"£",179.81489642875454,175.02101441155648,188.78843888469081,204.84099361125362,253.6511363099697,null,null,null,0.80389982202044963,0.7907560599304152,0.77782719835055292,0.76510972365752139,0.7526001796757209,null,null,null,0.86969891963199519,0.83006892347438399,0.74284770336520212,0.63484876891127151,0.41312718556053457]
[70,"SH441","SH441: RBS rental 2Mb le fibre   256k","BTW","TI","TI",0.86969710036545866,4.4999999999999998E-2,"£",127.29155774427247,121.42102977485375,130.16286100330635,138.79425118532447,164.46408173792568,null,null,null,0.34984904215390039,0.2336520419707403,0.18784386935106637,0.2156993402971854,0.20538433640825787,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!76:76,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.182639234401658},0.1328042684695851,0.10405213643195595,0.10840987228577929,8.9957714156790769E-2,null,null,null,0.53248827655555842,0.36645631044032539,0.29189600578302233,0.32410921258296471,0.29534205056504864,null,null,"£",193.74431264986191,190.43489714816988,202.26382345834145,208.5518453637325,236.49884891038735,null,null,null,6.9384766456588823E-2,6.8250325525023595E-2,6.7134432702689456E-2,6.603678472800048E-2,6.4957083297697671E-2,null,null,null,0.86969710036545866,0.81375590055192237,0.77000564799576909,0.79625144190834574,0.78006151452723471]
[71,"SO439","SO439: PC rental 2Mbit local end fibre","BTW","TI","TI",0.8696900578687633,4.4999999999999998E-2,"£",{"$f":"IF($A80=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,J$8)*INDEX(UF_Cost,,$A80)))","v":126.92082154009412},121.0673914622754,129.78376213871152,138.39001342786378,163.98508069129156,null,null,null,6.0739936372049073,3.1609972490654101,3.1105350321082068,3.304336969398336,3.2760228026567035,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!77:77,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.92425663533830571},0.54984383079716381,0.50720314770118602,0.49749275381703539,0.42768510347234617,null,null,null,6.9982502725432134,3.7108410798625737,3.6177381798093928,3.8018297232153713,3.7037079061290497,null,null,"£",146.2338828433659,142.12661836477241,150.94627341017005,159.22566957268501,185.39334932315231,null,null,null,0.91194158803501757,0.89703134307064503,0.88236488061144003,0.86793821481344291,0.85374742500124312,null,null,null,0.8696900578687633,0.75826737826674451,0.75610040396623479,0.77170513200170632,0.76948845680070321]
[72,"ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre","BTW","TI","TI",0.8698834048230415,4.4999999999999998E-2,"£",126.46946131448554,120.63684740763426,129.32222062449469,137.89786606445386,163.4019112623584,null,null,null,0.2269758985351861,0.21018309867065163,0.17691435006333625,0.13098434798614184,0.15116079639097169,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!78:78,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.14617357093697642},0.14012975675641734,0.11226563574972101,8.2159453636773128E-2,7.9164972884447335E-2,null,null,null,0.37314946947216254,0.35031285542706897,0.28917998581305726,0.21314380162291496,0.23032576927541903,null,null,"£",207.91640301234315,201.06582666434406,211.38702378928545,224.39379865275916,248.97772313419949,null,null,null,4.8552938459806211E-2,4.7759097915988376E-2,4.6978236665061963E-2,4.6210142495588198E-2,4.5454606665785331E-2,null,null,null,0.8698834048230415,0.86366729859866287,0.8375467218695023,0.78319734309074007,0.80265079843744447]
[73,"SY439","SY439: PPC rental 2Mbit CLZ local end fibre  ext","BTW","TI","TI",0.86988335444632103,4.4999999999999998E-2,"£",126.52104742035149,120.68605442660171,129.3749703531218,137.95411374546362,163.4685618846151,null,null,null,0.32790839423074758,0.35665859628062541,0.35534974269771913,0.30716264180418235,0.3299706662838458,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!79:79,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":4.4388689483433635E-2},4.8990437605132046E-2,4.5187589099454924E-2,3.7016887682692547E-2,3.3465823040685475E-2,null,null,null,0.37229708371418124,0.40564903388575746,0.40053733179717405,0.34417952948687491,0.36343648932453126,null,null,"£",143.64809749247846,137.26342752472263,145.82677064341803,154.57928633769808,180.04764155359382,null,null,null,4.844204768230647E-2,4.765002020270076E-2,4.6870942372386599E-2,4.6104602464598077E-2,4.5350792214301897E-2,null,null,null,0.86988335444632103,0.88253387479749212,0.88297984070028879,0.8660449023992397,0.87521673374462461]
[74,"SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ","BTW","TI",0,0.86986944899394247,4.4999999999999998E-2,"£",21.41300498912857,20.425463891151566,21.896016055223875,23.34798980985401,27.666172566303679,null,null,null,9.9268549829101133E-3,8.0768136175468179E-3,8.6561969210104412E-3,7.1095209449509944E-3,5.7048721164397933E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!80:80,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.8914402137964999E-3},1.6225620399654193E-3,1.5957040638526117E-3,1.2613316317973292E-3,9.1022142703823432E-4,null,null,null,1.1818295196706612E-2,9.699375657512237E-3,1.0251900984863054E-2,8.3708525767483243E-3,6.6150935434780272E-3,null,null,"£",25.492989919339525,24.528763029622098,25.932380075166282,27.490260198263925,32.080354437518416,null,null,null,1.5379212658996745E-3,1.5127762532022148E-3,1.4880423614623587E-3,1.463712868852449E-3,1.4397811634467115E-3,null,null,null,0.86986944899394247,0.84403364643057632,0.85485205488626403,0.82514172177417189,0.78234908486423071]
[75,"SY765","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff","BTW","TI",0,0.8696596803851887,4.4999999999999998E-2,"£",21.499065738412714,20.507555625956709,21.984018068439998,23.441827433220496,27.777365345742592,null,null,null,4.3883892985248037E-2,5.3928398017813579E-2,3.4276242552223127E-2,4.0196099615148077E-2,4.1776577351534283E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!81:81,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.0038961302117268E-3},1.2350695596781856E-3,7.7189922095408342E-4,8.2280349405737454E-4,7.2338490341662687E-4,null,null,null,4.4887789115459764E-2,5.5163467577491763E-2,3.5048141773177208E-2,4.1018903109205453E-2,4.249996225495091E-2,null,null,"£",21.990882380687715,20.97722019282665,22.479097025668601,23.92167542105549,28.258346029696597,null,null,null,5.850688780111273E-3,5.7550300185564536E-3,5.6609352777530556E-3,5.5683789859617928E-3,5.4773359895413177E-3,null,null,null,0.8696596803851887,0.89567316430077593,0.83848115787737876,0.86424846683157319,0.87112139166892433]
[76,"SZ439","SZ439: PC rental 2Mbit CLZ local end fibre  int","BTW","TI","TI",0.86988337627891765,4.4999999999999998E-2,"£",126.5019310068093,120.66781963822277,129.35542273250289,137.93326987843932,163.44386296934491,null,null,null,0.63561148238233345,0.56439633354348973,0.45660574955091682,0.37399629004935026,0.40925625712424146,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!82:82,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":9.0048331703965492E-2},8.3251021585830795E-2,6.4681707169034153E-2,5.1457709571253479E-2,4.7561381783816276E-2,null,null,null,0.72565981408629898,0.64764735512932048,0.52128745671995103,0.42545399962060371,0.45681763890805771,null,null,"£",144.42370894857598,138.46687087292173,147.67961068269727,156.91134621358552,182.43835806034323,null,null,null,9.4420404978977537E-2,9.2876631357571252E-2,9.1358098434874968E-2,8.9864393525464756E-2,8.83951106913234E-2,null,null,null,0.86988337627891765,0.85659382282349328,0.82474525857629666,0.78878000064495613,0.806498035183982]
[77,"SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist","BTW","TI","TI",0.77484614815240604,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!83:83,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.7785122086520852E-2},2.5959913031276829E-2,2.1654319702149101E-2,1.7070152587770605E-2,1.7275777875139273E-2,null,null,null,2.7785122086520852E-2,2.5959913031276829E-2,2.1654319702149101E-2,1.7070152587770605E-2,1.7275777875139273E-2,null,null,"£",2.4913560221796378,2.4888137808796182,2.5924866576894567,2.8213596768161238,2.7341403043288772,null,null,null,6.2559272618358261E-3,6.1536428511048107E-3,6.053030790489247E-3,5.9540637370647477E-3,5.8567147949637388E-3,null,null,null,0.77484614815240604,0.76295595275335371,0.72047005522466223,0.65120032135328665,0.66098691258401443]
[78,"SPO371","SPO371: Prot Path PC rental 2Mbit link per km dist","BTW","TI","TI",0.77289867895649644,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!84:84,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":6.5295620605152873E-3},5.5932955133414421E-3,4.2002254505594137E-3,4.25161798889065E-3,3.9976426757950163E-3,null,null,null,6.5295620605152873E-3,5.5932955133414421E-3,4.2002254505594137E-3,4.25161798889065E-3,3.9976426757950163E-3,null,null,"£",2.6177724031059721,2.69229185137806,2.9733287980380108,2.8824817887911038,2.9018872000500679,null,null,null,1.4828721697785628E-3,1.4586272098026834E-3,1.4347786549224093E-3,1.4113200239144279E-3,1.388244941523427E-3,null,null,null,0.77289867895649644,0.73921864018743799,0.6584043709531554,0.66805107429638211,0.65273411004715542]
[79,"SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist","BTW","TI",0,0.72763094858589084,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!85:85,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.9055846319138869E-2},1.4960441784779599E-2,1.1025930131823621E-2,9.9560235948328354E-3,7.6698110839692147E-3,null,null,null,1.9055846319138869E-2,1.4960441784779599E-2,1.1025930131823621E-2,9.9560235948328354E-3,7.6698110839692147E-3,null,null,"£",35.862402738517893,38.965068563548947,46.366400890763749,49.292382817861125,66.660491240196308,null,null,null,5.1902227858368977E-3,5.1053626432884646E-3,5.0218899640706981E-3,4.9397820631581421E-3,4.8590166264255068E-3,null,null,null,0.72763094858589084,0.65874252132831124,0.5445382018541679,0.50383985974863665,0.36647505743897535]
[80,"SPO373","SPO373: Prot Path PC rental 34Mbit link per km dist","BTW","TI",0,0.72817417326395406,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!86:86,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":9.6777319793380293E-3},7.0920198534980602E-3,5.3425438103413435E-3,5.0686926797282091E-3,4.8089700718215063E-3,null,null,null,9.6777319793380293E-3,7.0920198534980602E-3,5.3425438103413435E-3,5.0686926797282091E-3,4.8089700718215063E-3,null,null,"£",44.975053347606789,50.720449346054735,60.521802969533383,61.594551065766012,62.843353726989669,null,null,null,2.6306574962134299E-3,2.5876462461503404E-3,2.5453382300257826E-3,2.5037219499648611E-3,2.4627860960829357E-3,null,null,null,0.72817417326395406,0.63513268439681358,0.52357185633202008,0.50604187151091706,0.48787660157966012]
[81,"SPE375","SPE375: Prot Path PPC rental 140Mbit link per km dist","BTW","TI",0,0.69576148885946743,4.4999999999999998E-2,"£",{"$f":"IF($A90=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,J$8)*INDEX(UF_Cost,,$A90)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!87:87,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.9120617702159552E-2},1.5350297815103947E-2,1.3439340694070693E-2,1.2363249319936796E-2,1.0505093053651543E-2,null,null,null,1.9120617702159552E-2,1.5350297815103947E-2,1.3439340694070693E-2,1.2363249319936796E-2,1.0505093053651543E-2,null,null,"£",73.767815208948889,80.489726736263847,85.446055347716481,88.464671374705205,99.774106572679031,null,null,null,5.8172282617923333E-3,5.7221165797120286E-3,5.628559973633737E-3,5.5365330180648254E-3,5.4460107032194647E-3,null,null,null,0.69576148885946743,0.6272309079188193,{"$f":"IF(AJ90=0,0,IF((AJ90-AZ90)/AJ90<=0,0,(AJ90-AZ90)/AJ90))","v":0.58118779025246359},{"$f":"IF(AK90=0,0,IF((AK90-BA90)/AK90<=0,0,(AK90-BA90)/AK90))","v":0.55217816329751657},{"$f":"IF(AL90=0,0,IF((AL90-BB90)/AL90<=0,0,(AL90-BB90)/AL90))","v":0.48158377318452733}]
[82,"SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist","BTW","TI",0,0.69351972352402536,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!88:88,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":5.1170096770301605E-2},2.9927401057885966E-2,3.0729231571024532E-2,2.9148567556063994E-2,2.4710182906898876E-2,null,null,null,5.1170096770301605E-2,2.9927401057885966E-2,3.0729231571024532E-2,2.9148567556063994E-2,2.4710182906898876E-2,null,null,"£",88.492834757715826,124.58707328390874,117.30680893767388,119.70847635536697,141.57190327802454,null,null,null,1.5682625405464414E-2,1.5426214480085071E-2,1.5173995873335679E-2,1.4925901040806641E-2,1.4681862558789451E-2,null,null,null,0.69351972352402536,0.48454546887491207,0.50620321115860012,0.48793706544589721,0.4058375604054959]
[83,"SPE383","SPE383: Prot Path PPC rental 2Mbit link","BTW","TI","TI",0.84209909277078232,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!89:89,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":6.3413687375210694E-3},6.2235603974515313E-3,4.4472276248934718E-3,4.7413951425625805E-3,3.6129254553099632E-3,null,null,null,6.3413687375210694E-3,6.2235603974515313E-3,4.4472276248934718E-3,4.7413951425625805E-3,3.6129254553099632E-3,null,null,"£",16.725665288603338,16.459206177556137,17.423615302622565,16.777157977509518,17.805766573135312,null,null,null,1.0013078767295755E-3,9.8493649294504704E-4,9.6883278128539552E-4,9.5299236531137929E-4,9.3741094013853827E-4,null,null,null,0.84209909277078232,0.84174067092714866,0.78214904587695733,0.79900591774000174,0.74053963976455328]
[84,"SPO383","SPO383: Prot Path PC rental 2Mbit link","BTW","TI","TI",0.84265555636846912,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!90:90,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.5579864866074452E-3},1.1702989569875009E-3,1.0455101705927198E-3,9.582802868934717E-4,8.8821075074886917E-4,null,null,null,1.5579864866074452E-3,1.1702989569875009E-3,1.0455101705927198E-3,9.582802868934717E-4,8.8821075074886917E-4,null,null,"£",17.846351507530876,18.631310696664389,18.820256796356599,18.918853067960409,18.983722482272569,null,null,null,2.4514051692069199E-4,2.4113246946903867E-4,2.3718995359321989E-4,2.3331189785197074E-4,2.29497248322091E-4,null,null,null,0.84265555636846912,0.79395652022988683,0.77313472382697879,0.75653062987623876,0.74161847497500222]
[85,"SPE385","SPE385: Prot Path PPC rental 34Mbit link","BTW","TI",0,0.82208299910261995,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!91:91,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.3569837599660944E-3},2.8766655018564202E-3,2.2477534217786093E-3,1.5668435877343723E-3,1.1635969127384439E-3,null,null,null,3.3569837599660944E-3,2.8766655018564202E-3,2.2477534217786093E-3,1.5668435877343723E-3,1.1635969127384439E-3,null,null,"£",145.70242013741731,148.05908166423012,156.00275794050836,178.90641927255444,215.86881312874152,null,null,null,5.972644826343779E-4,5.8749920834330583E-4,5.778935962868927E-4,5.68445035987602E-4,5.5915095964920473E-4,null,null,null,0.82208299910261995,0.79577076029028382,0.74290169433726627,0.63720371296948464,0.51946335236204599]
[86,"SPO385","SPO385: Prot Path PC rental 34Mbit link","BTW","TI",0,0.8223231257434076,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!92:92,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.2501092490939726E-3},2.066071152792311E-3,1.8827272659548845E-3,1.5821270021928145E-3,1.6058832057906489E-3,null,null,null,3.2501092490939726E-3,2.066071152792311E-3,1.8827272659548845E-3,1.5821270021928145E-3,1.6058832057906489E-3,null,null,"£",193.4588838746412,215.82046348359876,218.88505126309394,232.00374062131951,224.51748100538333,null,null,null,5.7746925237145766E-4,5.6802763009518439E-4,5.5874037834312805E-4,5.4960497315721787E-4,5.4061893184609744E-4,null,null,null,0.8223231257434076,0.72506869895187753,0.70322819005877335,0.65261640032976487,0.66335102708797156]
[87,"SPE388","SPE388: Prot Path PPC rental 140Mbit link","BTW","TI",0,0.8531250883844923,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!93:93,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":4.0365198883307004E-3},3.159466530722169E-3,2.4802313469265754E-3,1.6733145344852373E-3,1.2897992334239999E-3,null,null,null,4.0365198883307004E-3,3.159466530722169E-3,2.4802313469265754E-3,1.6733145344852373E-3,1.2897992334239999E-3,null,null,"£",310.97996058017725,320.03955327465906,333.93337435390237,380.9694787508476,435.99262151331868,null,null,null,5.9286350183281066E-4,5.8317018357784416E-4,5.7363535107634645E-4,5.6425641308624811E-4,5.5503082073228788E-4,null,null,null,0.8531250883844923,0.81542131308966681,0.7687169981997134,0.66279118393014458,0.56967657729268406]
[88,"SPO388","SPO388: Prot Path PC rental 140Mbit link","BTW","TI",0,0.85184031358353485,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!94:94,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.1332192409762597E-2},5.7914426283693947E-3,5.9509043692781791E-3,6.3588693207738221E-3,5.1923567614741871E-3,null,null,null,1.1332192409762597E-2,5.7914426283693947E-3,5.9509043692781791E-3,6.3588693207738221E-3,5.1923567614741871E-3,null,null,"£",424.42668201358049,497.50367900235051,481.17158844985715,459.59215297101235,485.41854454139184,null,null,null,1.6789740738414728E-3,1.6515228477341647E-3,1.624520449173711E-3,1.5979595398297208E-3,1.5718329013535046E-3,null,null,null,0.85184031358353485,0.71483394488893381,0.72701284571797631,0.74870382465490548,0.69727948722320887]
[89,"SPE434","SPE434: Prot Path PPC rental 34Mbit local end","BTW","TI",0,0.79107738834010244,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!95:95,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":4.7898129595339975E-3},3.4935435809912599E-3,2.7856880588240118E-3,2.196144967277735E-3,1.5124908436652286E-3,null,null,null,4.7898129595339975E-3,3.4935435809912599E-3,2.7856880588240118E-3,2.196144967277735E-3,1.5124908436652286E-3,null,null,"£",157.45604732195918,170.58819289211883,184.7273248557037,209.33154370373057,306.39090769647947,null,null,null,1.0007002328682659E-3,9.8433878406086958E-4,9.6824484494147437E-4,9.524140417266812E-4,9.3684207214444993E-4,null,null,null,0.79107738834010244,0.71824058831933257,0.65242165508286576,0.56632460246590166,0.38059653315044567]
[90,"SPO434","SPO434: Prot Path PC rental 34Mbit local end","BTW","TI",0,0.80011545342351476,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!96:96,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":6.7255925819699478E-3},2.3102918275791002E-3,1.8642419820841987E-3,1.7292648421313114E-3,1.6434644026243946E-3,null,null,null,6.7255925819699478E-3,2.3102918275791002E-3,1.8642419820841987E-3,1.7292648421313114E-3,1.6434644026243946E-3,null,null,"£",127.37864738579448,234.43942390102234,326.24090138355734,372.92565701889254,407.39278092006163,null,null,null,1.3443420237052356E-3,1.322362031617655E-3,1.3007414124007063E-3,1.2794742903079546E-3,1.2585548856614195E-3,null,null,null,0.80011545342351476,0.42762121398173031,0.30226793254248358,0.26010506942880529,0.23420617833177629]
[91,"SPE436","SPE436: Prot Path PPC rental 140Mbit local end","BTW","TI",0,0.65617144657732296,4.4999999999999998E-2,"£",{"$f":"IF($A100=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,J$8)*INDEX(UF_Cost,,$A100)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!97:97,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.2076206525229419E-3},7.4663266216016969E-4,7.3442521813385086E-4,7.2241736581736234E-4,7.1060584188624844E-4,null,null,null,2.2076206525229419E-3,7.4663266216016969E-4,7.3442521813385086E-4,7.2241736581736234E-4,7.1060584188624844E-4,null,null,"£",213.50296446063268,0,0,0,0,null,null,null,7.5904301546298944E-4,7.4663266216016958E-4,7.3442521813385075E-4,7.2241736581736223E-4,7.1060584188624833E-4,null,null,null,0.65617144657732296,1.4521226132120622E-16,1.4762594553063208E-16,1.5007974943387595E-16,1.5257433989109538E-16]
[92,"SPO436","SPO436: Prot Path PC rental 140Mbit local end","BTW","TI",0,0.79350065767395961,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!98:98,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":4.334940170570295E-2},2.4981619730589481E-2,2.3959535865923469E-2,2.2136016193680833E-2,2.1165287621363722E-2,null,null,null,4.334940170570295E-2,2.4981619730589481E-2,2.3959535865923469E-2,2.2136016193680833E-2,2.1165287621363722E-2,null,null,"£",826.01756298976647,995.67378039877565,993.24125997826241,1014.1395940612445,1015.8412301208172,null,null,null,8.9516229424549936E-3,8.8052639073458536E-3,8.6612978424607488E-3,8.5196856227365142E-3,8.3803887628047715E-3,null,null,null,0.79350065767395961,0.64753030418744284,0.63850310411149036,0.6151210973016622,0.6040503246293798]
[93,"SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre","BTW","TI","TI",0.82958532411746722,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!99:99,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.0458312884366846E-2},1.7472671373950321E-2,1.7311990190144861E-2,1.3164024509155709E-2,1.2150602024367536E-2,null,null,null,2.0458312884366846E-2,1.7472671373950321E-2,1.7311990190144861E-2,1.3164024509155709E-2,1.2150602024367536E-2,null,null,"£",50.739863304481268,51.515959124779286,50.584482647962353,53.563309018438886,53.88039610256584,null,null,null,3.4863967592928206E-3,3.4293941722783826E-3,3.373323577561631E-3,3.3181697370684984E-3,3.2639176618674283E-3,null,null,null,0.82958532411746722,0.80372811352755125,0.80514524670410503,0.74793652695186963,0.73137811152716747]
[94,"SPO439","SPO439: Prot Path PC rental 2Mbit local end fibre","BTW","TI","TI",0.83035054104240691,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!100:100,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":4.7640688243352656E-3},4.183125348355376E-3,3.8653169229736365E-3,3.5585649182063831E-3,3.0963969373293699E-3,null,null,null,4.7640688243352656E-3,4.183125348355376E-3,3.8653169229736365E-3,3.5585649182063831E-3,3.0963969373293699E-3,null,null,"£",32.880647023054081,33.157728092786897,33.117017409512236,33.151010086080156,33.826048019517977,null,null,null,8.0822169848521446E-4,7.9500727371498126E-4,7.8200890478974134E-4,7.6922305919642909E-4,7.5664626217856741E-4,null,null,null,0.83035054104240691,0.80994897175922698,0.79768569553977686,0.78383896967541089,0.7556365422479806]
[95,"SQ103","SQ103: WS Low Tisbo Excess Construction","BTW","TI",0,0,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!101:101,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.9485308851605678E-10},2.9003224051881924E-10,2.8529021338633656E-10,2.8062571839746997E-10,2.7603748790167134E-10,null,null,null,2.9485308851605678E-10,2.9003224051881924E-10,2.8529021338633656E-10,2.8062571839746997E-10,2.7603748790167134E-10,null,null,"£",0,0,0,0,0,null,null,null,2.9485308851605678E-10,2.9003224051881924E-10,2.8529021338633656E-10,2.8062571839746997E-10,2.7603748790167134E-10,null,null,null,0,0,0,0,0]
[96,"SO417","SO417: 64Kbit PC link connection cct prov  internal","BTW","TI","TI",0.86986325984283364,4.4999999999999998E-2,"£",1468.7193578820772,1443.7042815569432,1427.700543119,1420.7475950642586,1454.6160903138777,null,null,null,0.16100101601103331,0.19092054403834771,0.13010999054382916,7.3667720184925567E-2,1.9764080191341918E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!102:102,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.3869378725995555E-3},2.7694168804916191E-3,1.968721806610345E-3,1.2318409423413528E-3,5.5911057134607096E-4,null,null,null,0.16338795388363286,0.19368996091883933,0.1320787123504395,7.4899561127266923E-2,2.0323190762687987E-2,null,null,"£",1490.4940146290171,1464.6460771500815,1449.3033822307359,1444.5047447621164,1495.7660565896097,null,null,null,2.126277569936541E-2,2.0915129316680783E-2,2.0573166952353051E-2,2.0236795672682079E-2,1.9905924063433725E-2,null,null,null,0.86986325984283364,0.89201748393431346,0.84423555782579829,0.7298142289739673,2.053155452441726E-2]
[97,"SO418","SO418: 64kbit PC Re arranges","BTW","TI","TI",0,4.4999999999999998E-2,"£",409.09918321727463,0,0,0,0,null,null,null,3.9273521588858366E-4,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!103:103,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,3.9273521588858366E-4,0,0,0,0,null,null,"£",409.09918321727463,0,0,0,0,null,null,null,3.9273521588858366E-4,3.8631399510880531E-4,3.7999776128877635E-4,3.7378479789170485E-4,3.6767341644617545E-4,null,null,null,0,0,0,0,0]
[98,"SE417","SE417: 64Kbit PPC new connection provision  external","BTW","TI","TI",0.86989131878863835,4.4999999999999998E-2,"£",1555.8789963811846,1529.3794261002615,1512.4259622778195,1505.0603986776357,1540.9387849160428,null,null,null,1.638340583189387E-2,1.7067874395278914E-2,1.8512093778280506E-2,1.9686190014703467E-2,1.701196418547311E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!104:104,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.8578332058827974E-4},1.9225672629888518E-4,2.0516615575587229E-4,2.1411806776223239E-4,1.8115544857624921E-4,null,null,null,1.656918915248215E-2,1.7260131121577798E-2,1.8717259934036379E-2,1.9900308082465699E-2,1.7193119634049358E-2,null,null,"£",1573.5222367029587,1546.6067313241758,1529.1879031075478,1521.4302815340752,1557.3477929392538,null,null,null,2.1557953493710515E-3,2.1205480954088348E-3,2.0858771340489003E-3,2.0517730429072006E-3,2.0182265536556679E-3,null,null,null,0.86989131878863835,0.87714183163082537,0.88855862763032745,0.89689742317532095,0.88261429009900216]
[99,"SE418","SE418: 64kbit PPC Re arranges","BTW","TI","TI",0,4.4999999999999998E-2,"£",301.50960046799634,0,0,0,0,null,null,null,5.7588333689387296E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!105:105,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,5.7588333689387296E-2,0,0,0,0,null,null,"£",301.50960046799634,0,0,0,0,null,null,null,5.7588333689387296E-2,5.6646764433565817E-2,5.5720589835077015E-2,5.4809558191273505E-2,5.3913421914846181E-2,null,null,null,0,0,0,0,0]
[100,"SO413","SO413: 2Mbit PC link connection cct provision","BTW","TI","TI",0.86991837447995524,4.4999999999999998E-2,"£",6327.5415053222578,6197.7268767732539,6187.6248101710189,6082.569229915458,5981.8274688686524,null,null,null,1.4009176892783477,1.1445652245391962,1.207644249061006,0.7675158474953111,0.83774945697536807,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!106:106,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.6588901730265494E-2},1.3963052816368521E-2,1.4393153184095057E-2,9.8840088972306332E-3,1.0549616315247602E-2,null,null,null,1.4175065910086131,1.1585282773555647,1.222037402245101,0.77739985639254172,0.84829907329061571,null,null,"£",6402.4687940768445,6273.3356632944888,6261.3712233284914,6160.9000794773283,6057.1554611879938,null,null,null,0.18439156154377767,0.1813767595125369,0.1784112494945069,0.17549422556527172,0.17262489497727951,null,null,null,0.86991837447995524,0.84344209540871629,0.85400508268672171,0.77425487781842683,0.79650467575349981]
[101,"SE413","SE413: 2Mbit PPC link connection cct provision","BTW","TI","TI",0.86985268983106678,4.4999999999999998E-2,"£",{"$f":"IF($A110=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,J$8)*INDEX(UF_Cost,,$A110)))","v":6031.1851884007938},5907.4505492389708,5897.8216223623331,5797.6864183398484,5701.6629917739629,null,null,null,5.1684844590519443,6.2045393465446992,4.1360261868067862,4.1300719933222352,3.1885993452420078,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!107:107,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":4.7112401350338652E-2},5.5436249289541217E-2,3.8342386875706833E-2,3.8217862363500603E-2,3.076469387270896E-2,null,null,null,5.2155968604022833,6.2599755958342405,4.1743685736824929,4.1682898556857362,3.2193640391147169,null,null,"£",6086.1613848981087,5960.2323728397241,5952.4964595502279,5851.3356481646806,5756.6745807241487,null,null,null,0.67879590230689024,0.66769758930417256,0.65678073371904933,0.6460423687227429,0.63547957599412608,null,null,null,0.86985268983106678,0.89333862743035319,0.842663453855092,0.84501021016052613,0.8026071086484291]
[102,"SL136","SL136: WH SDSL conns  MPF  TISBO","BTW","TI",0,0.87213207901364298,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!108:108,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.2910121149961983E-4},1.6237999288866987E-5,1.5972508000494012E-5,1.5711357494685933E-5,1.5454476799647817E-5,null,null,null,1.2910121149961983E-4,1.6237999288866987E-5,1.5972508000494012E-5,1.5711357494685933E-5,1.5454476799647817E-5,null,null,"£",9.6057449032455242,0,0,0,0,null,null,null,1.6507903511276354E-5,1.6237999288866983E-5,1.5972508000494008E-5,1.5711357494685929E-5,1.5454476799647814E-5,null,null,null,0.87213207901364298,2.0865451024746347E-16,2.1212271666493515E-16,2.1564857079747389E-16,2.1923303085190251E-16]
[103,"SL137","SL137: WH SDSL rentals  MPF   TISBO","BTW","TI",0,0.8700954785039462,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!109:109,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.3070356471996055E-2},2.2294512796201097E-2,2.3160895161808987E-2,1.8542761320316518E-2,4.0218468510469351E-3,null,null,null,3.3070356471996055E-2,2.2294512796201097E-2,2.3160895161808987E-2,1.8542761320316518E-2,4.0218468510469351E-3,null,null,"£",27.626968691006613,29.174962004750384,28.345638788666363,29.349882223350466,0,null,null,null,4.2959888331985732E-3,4.2257494157757767E-3,4.1566584128278428E-3,4.0886970477781075E-3,4.0218468510469351E-3,null,null,null,0.8700954785039462,0.8104578712078504,0.82053118483598431,0.77949901974425484,0]
[104,"SH417","SH417: 64Kbit RBS new connection cct provision  external","BTW","TI","TI",0,4.4999999999999998E-2,"£",1453.9333515372955,1429.1701089442315,1413.3274845930698,1406.4445338005696,1439.9720654869582,null,null,null,2.3408326959750456E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!110:110,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":6.0625884163970078E-7},5.963465095788917E-7,5.8659624414727675E-7,5.7700539555546878E-7,5.6757135733813687E-7,null,null,null,2.3408933218592096E-2,5.963465095788917E-7,5.8659624414727675E-7,5.7700539555546878E-7,5.6757135733813687E-7,null,null,"£",1453.9710073659687,0,0,0,0,null,null,null,2.3408933218592096E-2,2.3026197160468113E-2,2.2649718836894459E-2,2.2279395933911237E-2,2.1915127810391788E-2,null,null,null,0,0,0,0,0]
[105,"SH418","SH418: RBS 64Kbit PPC Re arranges","BTW","TI","TI",0,4.4999999999999998E-2,"£",302.0404048290286,0,0,0,0,null,null,null,2.6639963705920325E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!111:111,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,2.6639963705920325E-2,0,0,0,0,null,null,"£",302.0404048290286,0,0,0,0,null,null,null,2.6639963705920325E-2,2.6204400299328526E-2,2.5775958354434504E-2,2.5354521435339502E-2,2.49399750098717E-2,null,null,null,0,0,0,0,0]
[106,"ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision","BTW","TI","TI",0.86962626090530804,4.4999999999999998E-2,"£",6233.7707384702717,6105.8798929983759,6095.92753359779,5992.4288206206757,5893.1799983684141,null,null,null,0.37664442801837378,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!112:112,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.8453629035189612E-3},3.6489539498980211E-4,3.5892935528171883E-4,3.5306086032286274E-4,3.4728831525658393E-4,null,null,null,0.37948979092189272,3.6489539498980211E-4,3.5892935528171883E-4,3.5306086032286274E-4,3.4728831525658393E-4,null,null,"£",6280.863802083627,0,0,0,0,null,null,null,4.9475502990750042E-2,4.8666578516851279E-2,4.7870879958100757E-2,4.7088191070785809E-2,4.6318299146778465E-2,null,null,null,0.86962626090530804,0,0,0,0]
[107,"SH413","SH413: RBS 2Mbit PPC link connection cct provision","BTW","TI","TI",0.86961196458495948,4.4999999999999998E-2,"£",6084.2710173551586,5959.4472795029305,5949.7335998705375,5848.7170167912018,5751.8484025815851,null,null,null,2.3589935588489421,2.0718802604991864,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!113:113,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.0372510724170449E-2},1.8239019518927865E-2,2.6194530287888566E-3,2.576624971768159E-3,2.5344971534797494E-3,null,null,null,2.3793660695731127,2.0901192800181141,2.6194530287888566E-3,2.576624971768159E-3,2.5344971534797494E-3,null,null,"£",6136.8154069253906,6011.9090348104919,0,0,0,null,null,null,0.3102408673448448,0.30516842916375658,0.30017892534692919,0.29527099991750694,0.29044331906885568,null,null,null,0.86961196458495948,0.8539947303097879,0,0,0]
[108,"SE740","SE740: Netstream 16 LL 2mbit connections","BTW","TI",0,0,4.4999999999999998E-2,"£",5851.1828876257159,5731.141141160595,5721.799592127225,5624.6529494819124,5531.4953672186366,null,null,null,1.1234271144241375E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!114:114,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.1956281729818365E-7},1.1760796523535834E-7,1.1568507500376023E-7,1.1379362402744874E-7,1.1193309827459995E-7,null,null,null,1.1234390707058672E-2,1.1760796523535834E-7,1.1568507500376023E-7,1.1379362402744874E-7,1.1193309827459995E-7,null,null,"£",5851.2451599263923,0,0,0,0,null,null,null,1.1234390707058672E-2,1.1050708418998263E-2,1.0870029336347642E-2,1.0692304356698358E-2,1.051748518046634E-2,null,null,null,0,0,0,0,0]
[109,"SO473","SO473: Separation   Diversity","BTW","TI","TI",0.86970728042833623,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!115:115,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.5800629989560231E-2},3.3066715280471964E-3,3.2526074485636249E-3,3.1994273167796098E-3,3.1471166801502631E-3,null,null,null,2.5800629989560231E-2,3.3066715280471964E-3,3.2526074485636249E-3,3.1994273167796098E-3,3.1471166801502631E-3,null,null,"£",31.697663263010757,0,0,0,0,null,null,null,3.3616342480020296E-3,3.3066715280471964E-3,3.2526074485636249E-3,3.1994273167796098E-3,3.1471166801502631E-3,null,null,null,0.86970728042833623,0,0,0,0]
[110,"SPO438","SPO438: Prot Path PC rental 2Mbit local end copper","BTW","TI","TI",0.8696683297329485,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!116:116,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":8.7592567795039434E-4},7.0990840561620261E-4,4.9814735326581536E-4,5.2611947969464742E-4,5.1171247554650538E-4,null,null,null,8.7592567795039434E-4,7.0990840561620261E-4,4.9814735326581536E-4,5.2611947969464742E-4,5.1171247554650538E-4,null,null,"£",24.300972377674867,24.694452453940627,26.274399803019488,25.349019258006074,25.00839997719935,null,null,null,1.1416085663707434E-4,1.1229432663105816E-4,1.1045831439064036E-4,1.0865232095035339E-4,1.0687585550281511E-4,null,null,null,0.8696683297329485,0.84181857019486017,0.7782617659885489,0.79348356192130776,0.79114080541289822]
[111,"SE473","SE473: Separation   Diversity","BTW","TI","TI",0.86970875481830989,4.4999999999999998E-2,"£",{"$f":"IF($A120=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,J$8)*INDEX(UF_Cost,,$A120)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!117:117,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":4.7057767438008817E-2},3.3373796392863003E-2,3.3317473057400272E-2,2.2859440101162965E-2,1.8246192465082162E-2,null,null,null,4.7057767438008817E-2,3.3373796392863003E-2,3.3317473057400272E-2,2.2859440101162965E-2,1.8246192465082162E-2,null,null,"£",41.222333857185625,43.043662501788432,42.203180518403144,45.817393385991885,48.968250857078182,null,null,null,6.1312151149685596E-3,6.0309697478388236E-3,5.9323633924616591E-3,5.8353692509949106E-3,5.7399609637411439E-3,null,null,null,0.86970875481830989,0.81929026962217133,0.82194437788720598,0.74472825120952824,0.68541595871435979]
[112,"SO474","SO474: Third Party Equipment PPC","BTW","TI","TI",0.86971642532233262,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!118:118,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":4.9162777270865633E-2},4.1397871350309819E-2,3.5061347267095221E-2,3.4010712034623442E-2,3.0544230864281558E-2,null,null,null,4.9162777270865633E-2,4.1397871350309819E-2,3.5061347267095221E-2,3.4010712034623442E-2,3.0544230864281558E-2,null,null,"£",79.294802049783286,80.01380243096169,81.054284520831928,79.970053575726936,80.334172828257053,null,null,null,6.4051023639303513E-3,6.3003789402800896E-3,6.1973677446065098E-3,6.096040781982193E-3,5.9963705151967837E-3,null,null,null,0.86971642532233262,0.84780910866246895,0.82324216758142987,0.82076115384540238,0.80368238631246913]
[113,"SE474","SE474: Third Party Equipment PPC","BTW","TI","TI",0.86973366308481515,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!119:119,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":7.5524798027953116E-2},6.8978604256957468E-2,4.7734493664107855E-2,4.000371788134769E-2,4.1570435603058509E-2,null,null,null,7.5524798027953116E-2,6.8978604256957468E-2,4.7734493664107855E-2,4.000371788134769E-2,4.1570435603058509E-2,null,null,"£",74.455615390939229,74.09276860816999,78.26375395865378,80.466602918609567,77.879529664116973,null,null,null,9.8383387853606293E-3,9.6774819462199842E-3,9.5192551163992868E-3,9.3636152952461579E-3,9.2105201851688835E-3,null,null,null,0.86973366308481515,0.85970313475509508,0.80057911196496201,0.76593137360334995,0.77843580295580972]
[114,"SO475","SO475: Other Single Payment","BTW","TI","TI",0.86932207691798513,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!120:120,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.2061183446327992E-2},1.5503606705935459E-3,1.5250122736293415E-3,1.5000783229555017E-3,1.4755520423751793E-3,null,null,null,1.2061183446327992E-2,1.5503606705935459E-3,1.5250122736293415E-3,1.5000783229555017E-3,1.4755520423751793E-3,null,null,"£",1243.4209738482464,0,0,0,0,null,null,null,1.5761304026773203E-3,1.5503606705935462E-3,1.5250122736293417E-3,1.5000783229555019E-3,1.4755520423751795E-3,null,null,null,0.86932207691798513,0,0,0,0]
[115,"SE476","SE476: Other single Payment  external","BTW","TI","TI",0.86947861673548499,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!121:121,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.1624806918039654E-2},1.4924782550017385E-3,1.4680762355324601E-3,1.4440731890815045E-3,1.4204625924400219E-3,null,null,null,1.1624806918039654E-2,1.4924782550017385E-3,1.4680762355324601E-3,1.4440731890815045E-3,1.4204625924400219E-3,null,null,"£",10472.799025260949,0,0,0,0,null,null,null,1.5172858791254393E-3,1.4924782550017382E-3,1.4680762355324599E-3,1.4440731890815043E-3,1.4204625924400217E-3,null,null,null,0.86947861673548499,1.4528884006879437E-16,1.4770379715223338E-16,1.5015889508690426E-16,1.5265480108463809E-16]
[116,"SO410","SO410: 34 45Mbit PPC link conn cct prov","BTW","TI",0,0.86979141942940918,4.4999999999999998E-2,"£",5985.0736931695028,5862.2850686043839,5852.7297597981396,5753.3601406215066,5658.0708622599741,null,null,null,1.4244475389743416E-2,1.5652301133173705E-2,1.601306862280771E-2,1.5169884682776726E-2,8.7456950214554064E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!122:122,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":9.4757563783679044E-5},1.0308676939149193E-4,1.0361566787732864E-4,9.863706426510326E-5,6.155055107260063E-5,null,null,null,1.4339232953527094E-2,1.5755387902565195E-2,1.6116684290685038E-2,1.526852174704183E-2,8.8072455725280076E-3,null,null,"£",6024.8877955996195,5900.8943455300359,5890.6009834375136,5790.7694265717864,5697.8912971968848,null,null,null,1.8670911693498035E-3,1.8365642287309343E-3,1.8065364035911836E-3,1.7769995333924678E-3,1.7479455910215009E-3,null,null,null,0.86979141942940918,0.88343262380535126,0.88790892897025298,0.88361679258591286,0.80153322890487144]
[118,"SO416","SO416: 140 155Mbit PPC link conn cct prov","BTW","TI",0,0,4.4999999999999998E-2,"£",5898.2588997408166,5777.2513508354987,5767.8346438581848,5669.9064025833404,5575.9993158941288,null,null,null,0.21280918110264863,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!124:124,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":6.4799447751388913E-6},6.3739976780653703E-6,6.2697828160290016E-6,6.1672718669869268E-6,6.0664369719616903E-6,null,null,null,0.21281566104742378,6.3739976780653703E-6,6.2697828160290016E-6,6.1672718669869268E-6,6.0664369719616903E-6,null,null,"£",5898.4384990971112,0,0,0,0,null,null,null,0.21281566104742378,0.20933612498929841,0.20591347934572338,0.20254679395842079,0.19923515387720062,null,null,null,0,0,0,0,0]
[119,"SE416","SE416: 140 155Mbit PPC link conn cct prov","BTW","TI",0,0.86977516964302648,4.4999999999999998E-2,"£",5947.6003013682066,5825.5804737257267,5816.084992057632,5717.3375401028998,5622.6448813730649,null,null,null,1.9983937012597177E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!125:125,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.8039780163696512E-4},2.3108174449515397E-5,2.273035579726582E-5,2.2358714479980522E-5,2.1993149498232842E-5,null,null,null,2.0164334814234141E-2,2.3108174449515397E-5,2.273035579726582E-5,2.2358714479980522E-5,2.1993149498232842E-5,null,null,"£",6001.2901232839704,0,0,0,0,null,null,null,2.6258970804448564E-3,2.582963663179583E-3,2.5407322072865967E-3,2.4991912356974607E-3,2.4583294589938069E-3,null,null,null,0.86977516964302648,0,0,0,0]
[122,"SQ102","SQ102: WS Very High Tisbo 3rd Pty Equipment Depn","BTW","TI",0,0,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!128:128,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.6347344366161187E-12},3.5753065285774451E-12,3.516850266835204E-12,3.4593497649724482E-12,3.4027893963151486E-12,null,null,null,3.6347344366161187E-12,3.5753065285774451E-12,3.516850266835204E-12,3.4593497649724482E-12,3.4027893963151486E-12,null,null,"£",0,0,0,0,0,null,null,null,3.6347344366161187E-12,3.5753065285774451E-12,3.516850266835204E-12,3.4593497649724482E-12,3.4027893963151486E-12,null,null,null,0,0,0,0,0]
[123,"SP371","SP371: PC rental 2Mb link km dist   Non SMP","BTW","TI",0,0.86987600554523525,4.4999999999999998E-2,"£",3.5232887112294113,4.0111664070362547,4.0935692112864377,4.4754164267457721,4.7704586240430791,null,null,null,7.8613379369306246E-3,8.8441225031261235E-3,7.8276210195556504E-3,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!129:129,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":4.0492716072584901E-3},3.9421106328717771E-3,3.4242684457564581E-3,4.4890610304143135E-4,4.4156648825670396E-4,null,null,null,1.1910609544189115E-2,1.2786233135997901E-2,1.1251889465312109E-2,4.4890610304143135E-4,4.4156648825670396E-4,null,null,"£",5.3380883111211714,5.7990726394303103,5.8843406149745574,0,0,null,null,null,1.5498560902809325E-3,1.5245159432048393E-3,1.4995901075334401E-3,1.4750718092752682E-3,1.4509543851936174E-3,null,null,null,0.86987600554523525,0.88076895462567684,0.86672548533680027,0,0]
[126,"SP385","SP385: PC rental 34Mbit link Non SMP","BTW","TI",0,0.86984575233652317,4.4999999999999998E-2,"£",116.13752496139345,120.48591023997599,123.62859946422245,143.38106054779198,171.50646027380128,null,null,null,8.1760817572820981E-4,5.5630748503961549E-4,5.1061828679825117E-4,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!132:132,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":8.3867079363606682E-4},5.7800265409259323E-4,5.198006327798621E-4,1.0349910686322776E-4,1.0180689646601399E-4,null,null,null,1.6562789693642765E-3,1.1343101391322087E-3,1.0304189195781133E-3,1.0349910686322776E-4,1.0180689646601399E-4,null,null,"£",235.26689905742566,245.67059276228437,249.48038717464067,0,0,null,null,null,2.1557174317844621E-4,2.1204714517747861E-4,2.0858017435382683E-4,2.0516988850314175E-4,2.018153608261154E-4,null,null,null,0.86984575233652317,0.81306069842617923,0.79757730531653448,0,0]
[127,"SP372","SP372: PC rnt 2Mb link per km trunk   Non SMP","BTW","TI",0,0.8698810353031371,4.4999999999999998E-2,"£",1.7505141244904561,1.8930871107861587,1.9395731361427602,2.1784809986602065,2.4942127471133522,null,null,null,9.8932931516764848E-3,1.2107956187194874E-2,1.1710124320133509E-2,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!133:133,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.1286487738330206E-2},1.2373671115560328E-2,1.1564840604753494E-2,1.3032702063457532E-3,1.2819617384720002E-3,null,null,null,2.1179780890006689E-2,2.4481627302755202E-2,2.3274964924887002E-2,1.3032702063457532E-3,1.2819617384720002E-3,null,null,"£",3.7475393716890979,3.8277189297175362,3.855082617300611,0,0,null,null,null,2.7558911619140719E-3,2.7108323414167766E-3,2.6665102326346125E-3,2.6229127903310365E-3,2.5800281662091244E-3,null,null,null,0.8698810353031371,0.88927074544951945,0.88543440382230532,0,0]
[{"$f":"IF(B139=0,0,A138+1)","v":130},"SO411","SO411: Analogue PC link connection cct prov","BTW","TI",0,0,4.4999999999999998E-2,"£",1279.0531145385646,0,0,0,0,null,null,null,0.21078795327595545,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!136:136,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.1967352041491272E-5},1.177168583561289E-5,1.1579218772200619E-5,1.1389898545275138E-5,1.1203673704059888E-5,null,null,null,0.21079992062799693,1.177168583561289E-5,1.1579218772200619E-5,1.1389898545275138E-5,1.1203673704059888E-5,null,null,"£",1279.1257319660008,0,0,0,0,null,null,null,{"$f":"AH139*(1-G139)","v":0.21079992062799693},{"$f":"AX139*(1-$H139)*(1+AY$6)","v":0.20735334192572918},0.20396311478524351,0.20062831785850477,0.19734804486151819,null,null,null,{"$f":"G139","v":0},{"$f":"IF(AI139=0,0,IF((AI139-AY139)/AI139<=0,0,(AI139-AY139)/AI139))","v":0},0,0,0]
[131,"SO421","SO421: Analogue PC installation","BTW","TI",0,0,4.4999999999999998E-2,"£",{"$f":"IF($A140=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,J$8)*INDEX(UF_Cost,,$A140)))","v":4941.9998776834618},0,0,0,0,null,null,null,1.1797047961885991,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!137:137,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":7.1684190485085442E-5},7.0512153970654293E-5,6.9359280253234097E-5,6.8225256021093721E-5,6.7109773085148846E-5,null,null,null,1.1797764803790842,7.0512153970654293E-5,6.9359280253234097E-5,6.8225256021093721E-5,6.7109773085148846E-5,null,null,"£",4942.300175912098,0,0,0,0,null,null,null,1.1797764803790842,1.160487134924886,1.1415131702688641,1.1228494299349681,1.1044908417555312,null,null,null,0,0,0,0,0]
[134,"SG110","SG110: PCs 34 45Mbit regional Trunk WECLA","BTW","TI",0,0.86970604394737938,4.4999999999999998E-2,"£",0.82466576210144571,1.3806273922840624,1.4205394959889432,1.767672531243311,1.6896665494143548,null,null,null,6.6532384354820438E-4,4.0457304700297039E-4,3.6552422862136619E-4,3.5923842454260203E-4,3.1828542712148712E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!140:140,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.7882465841678607E-3},1.2237342171482438E-3,1.0968758517146801E-3,9.1967061544585154E-4,8.6065214594375908E-4,null,null,null,3.4535704277160652E-3,1.6283072641512142E-3,1.4624000803360464E-3,1.2789090399884535E-3,1.1789375730652462E-3,null,null,"£",4.2806842357471249,5.5566865578313758,5.6833361796289044,6.2930138467920136,6.2585692316216308,null,null,null,4.4997935353346719E-4,4.4262219110319495E-4,4.3538531827865771E-4,4.2826676832480169E-4,4.2126460666269114E-4,null,null,null,0.86970604394737938,0.72817035159889176,0.70228029652555124,0.66513117435727231,0.64267437370122982]
[135,"SG120","SG120: PPCs 34 45Mbit regional Trunk WECLA","BTW","TI",0,0,4.4999999999999998E-2,"£",2.0366509431820847,3.4096917926034367,3.5082614524469444,4.365564927565023,4.1729160220727577,null,null,null,2.5922493204821574E-4,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!141:141,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":4.1215339428153386E-6},4.0541468628503082E-6,3.9878615616427051E-6,3.9226600251098465E-6,3.8585245336993006E-6,null,null,null,2.633464659910311E-4,4.0541468628503082E-6,3.9878615616427051E-6,3.9226600251098465E-6,3.8585245336993006E-6,null,null,"£",2.0690325737824566,0,0,0,0,null,null,null,2.633464659910311E-4,2.5904075127207774E-4,2.548054349887793E-4,2.5063936612671275E-4,2.4654141249054099E-4,null,null,null,0,0,0,0,0]
[138,"SG119","SG119: PC rental 64kbit link per km regional trunk  int","BTW","TI","TI",0.86971481855258315,4.4999999999999998E-2,"£",0.41070383900150925,0.47578870098387693,0.46202891459912793,0.51491536181508479,0.63420451591144,null,null,null,0.1212955307630207,0.10376153407791917,7.6368475511790337E-2,3.8600933042829744E-2,2.0344581863981324E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!144:144,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.6805044970759079E-2},2.7967184040427532E-2,2.1874614968217809E-2,1.2144151402999301E-2,7.7518246453694038E-3,null,null,null,0.15810057573377978,0.13172871811834672,9.8243090480008149E-2,5.0745084445829043E-2,2.8096406509350729E-2,null,null,"£",0.53532486311530414,0.60402957832845827,0.59437023139651723,0.67691170803485867,0.87585323739982512,null,null,null,2.059816219641657E-2,2.0261382244505157E-2,1.9930108644807498E-2,1.9604251368464894E-2,1.9283721858590491E-2,null,null,null,0.86971481855258315,0.84618857198396114,0.79713475474529016,0.61367191359406137,0.31365878222993748]
[139,"SG101","SG101: PPC rental 2Mbit link per km regional trunk","BTW","TI","TI",0.86971528100353623,4.4999999999999998E-2,"£",1.1704122020627981,1.2602858818734297,1.3045438535818383,1.3517578900292073,1.5867528947908216,null,null,null,0.10300300365168809,8.3647403597105555E-2,6.7149963916037253E-2,8.1666496381044618E-2,7.7023079855099819E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!145:145,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.13364845713725163},0.10335678729090716,8.2547601912691407E-2,9.2491477049378865E-2,7.6111332702982523E-2,null,null,null,0.23665146078893973,0.18700419088801273,0.14969756582872867,0.1741579734304235,0.15313441255808236,null,null,"£",2.6890454406551814,2.8175260855972519,2.9082225515744584,2.8826927213534113,3.1547228814499375,null,null,null,3.0832069068989675E-2,3.0327964739711694E-2,2.9832102516217408E-2,2.9344347640077255E-2,2.8864567556161992E-2,null,null,null,0.86971528100353623,0.83782200497381598,0.8007175176759469,0.83150729729982531,0.8115082882156619]
[142,"SG104","SG104: PC rent 2Mbit CLZ link per km regional trunk  int","BTW","TI","TI",0.86970813447731032,4.4999999999999998E-2,"£",1.1682789559167261,1.2579888278990121,1.3021661330290875,1.3492941150410067,1.5838608072924043,null,null,null,4.0138326432639778E-3,2.9604877571285221E-3,3.203216145789267E-3,3.1300670772058778E-3,3.2297646287226217E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!148:148,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.4823941973077914E-3},2.4869465679272151E-3,2.5375208913225636E-3,2.377249283037008E-3,2.1032654114837949E-3,null,null,null,7.4962268405717692E-3,5.4474343250557368E-3,5.7407370371118302E-3,5.5073163602428858E-3,5.3330300402064171E-3,null,null,"£",2.1818757394669381,2.3147575953093922,2.3337149315319925,2.3740671912942566,2.6152918976441626,null,null,null,9.7669737943935396E-4,9.6072837728552053E-4,9.4502046831690227E-4,9.2956938365992088E-4,9.1437092423708114E-4,null,null,null,0.86970813447731032,0.82363653787130497,0.83538342512334574,0.83121191468671607,0.82854570153486518]
[143,"SG105","SG105: PPC Rental 34Mbit link per km regional trunk","BTW","TI",0,0.86971423830690953,4.4999999999999998E-2,"£",20.60205387291521,24.218362779753086,26.263176172799373,26.996714897270476,33.58712947534368,null,null,null,5.022780734216728E-2,3.9406189729909974E-2,3.134717417088128E-2,1.8300930940886511E-2,1.7707840424662488E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!149:149,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.4970553011196793E-2},1.7457219337541297E-2,1.3371845111276799E-2,8.6750304568973986E-3,7.2921422929787755E-3,null,null,null,7.519836035336408E-2,5.686340906745127E-2,4.471901928215808E-2,2.697596139778391E-2,2.4999982717641263E-2,null,null,"£",30.844282343463529,34.947267907096439,37.466327117073966,39.793731875612906,47.418411070009164,null,null,null,9.7972756567095351E-3,9.6370901997223334E-3,9.4795237749568731E-3,9.3245335612363294E-3,9.1720774375101156E-3,null,null,null,0.86971423830690953,0.83052211680993593,0.78802031155591556,0.65433915686125099,0.6331166488752078]
[146,"SG108","SG108: PC rental 140Mbit link per km regional trunk","BTW","TI",0,0.86971247847852651,4.4999999999999998E-2,"£",124.98547734379648,175.29787321405294,201.76463329613281,199.54829870752903,222.46706497532665,null,null,null,0.23228550964344574,0.11667430964048194,0.12058386548245113,0.1382552871429768,0.17702559374302584,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!152:152,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.0379811548039799E-2},4.510356281159999E-3,4.1000005573825259E-3,4.5177421846342748E-3,4.9647617465096109E-3,null,null,null,0.24266532119148554,0.12118466592164194,0.12468386603983365,0.14277302932761107,0.18199035548953546,null,null,"£",130.57052525772696,182.07447952919895,208.62488035874347,206.06890117830983,228.70625305369617,null,null,null,3.1616263257250948E-2,3.1099337352994895E-2,3.0590863187273429E-2,3.0090702574161507E-2,2.9598719587073965E-2,null,null,null,0.86971247847852651,0.74337233909524703,0.7546525933234991,0.78924098819032185,0.8373610540654397]
[147,"SG112","SG112: Prot Path PPC rent 2Mb link per km regional trunk","BTW","TI","TI",0.86971252818853795,4.4999999999999998E-2,"£",0.91557644786906756,0.96381462509506888,1.0095470810980314,0.9555735035030638,0.97380225963586153,null,null,null,7.0161355661364933E-3,4.3114000425188816E-3,5.2479844370150117E-3,4.2506978264861689E-3,4.0079729477125849E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!153:153,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.0042497064757518E-2},6.3021177404846106E-3,6.9969330306722862E-3,6.0638964503609109E-3,5.6103107873767995E-3,null,null,null,1.7058632630894011E-2,1.0613517783003491E-2,1.2244917467687298E-2,1.031459427684708E-2,9.6182837350893835E-3,null,null,"£",2.2260804573218618,2.372654720527609,2.3555368420302067,2.3187611523275815,2.3369185763577569,null,null,null,2.2225261180396903E-3,2.1861878160097416E-3,2.1504436452179821E-3,2.1152838916186677E-3,2.0806989999907024E-3,null,null,null,0.86971252818853795,0.79401854684686102,0.82438071543620317,0.7949232093048203,0.78367252856142056]
[150,"SG115","SG115: Prot Path PC rent 34Mb link per km regional trunk","BTW","TI",0,0.86969388127401404,4.4999999999999998E-2,"£",10.964507914515826,13.38202305549154,16.123237044856655,19.638835850798539,26.86267069341482,null,null,null,1.2631113117522231E-3,1.1798384782906934E-3,1.1637053223022198E-3,1.0761628697807566E-3,1.2518388404670427E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!156:156,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.4459768151338865E-3},1.132048265453098E-3,9.4191506805078005E-4,7.3962151587220041E-4,6.3884484056706459E-4,null,null,null,2.7090881268861094E-3,2.3118867437437914E-3,2.1056203903529998E-3,1.815784385652957E-3,1.8906836810341074E-3,null,null,"£",23.516389990330811,26.221997566383923,29.173551095376183,33.136147410053624,40.571367069968858,null,null,null,3.5301075910118031E-4,3.4723903318987598E-4,3.4156167499722152E-4,3.3597714161101697E-4,3.3048391534567682E-4,null,null,null,0.86969388127401404,0.84980274914870235,0.8377857297725162,0.81496859193984117,0.8252040155310808]
[151,"SG116","SG116: Prot Path PPC rent 140Mb link km regional trunk","BTW","TI",0,0.86968778264355662,4.4999999999999998E-2,"£",{"$f":"IF($A160=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,J$8)*INDEX(UF_Cost,,$A160)))","v":21.466688924771432},29.134624972288563,27.125569771976735,28.629818187374923,36.575921997759856,null,null,null,5.021273206393285E-3,2.4608062556345112E-3,1.7856925028687683E-3,1.9063652232412234E-3,3.1690454104515904E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!157:157,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.1418387263700373E-3},4.9908098237106562E-4,4.1152810775842369E-4,4.0780467306045774E-4,4.8205288829117733E-4,null,null,null,6.1631119327633221E-3,2.9598872380055766E-3,2.1972206106271918E-3,2.3141698963016809E-3,3.6510982987427677E-3,null,null,"£",26.34821911317739,35.043475869789681,33.376889292105254,34.754234171963738,42.139593879135781,null,null,null,8.031287817743439E-4,7.899976261923333E-4,7.7708116500408862E-4,7.6437588795627174E-4,7.5187834218818663E-4,null,null,null,0.86968778264355662,0.73309874239511652,0.64633448218826206,0.66969759256749672,0.79406789939150879]
[154,"SG219","SG219: PC rental 64kbit link per km national trunk  int","BTW","TI",0,0.86971386802676476,4.4999999999999998E-2,"£",0.41066035205457552,0.47573919688521404,0.46197926629075692,0.51486171756020838,0.63413630242604579,null,null,null,7.8976555947121024E-2,6.3997403095446118E-2,3.702045613707252E-2,2.1994097533097196E-2,1.2539624942939349E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!160:160,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.6498267164404878E-2},1.9252598172885296E-2,1.2524409156921009E-2,8.1111186559204903E-3,5.5549182812038855E-3,null,null,null,0.10547482311152589,8.3250001268331417E-2,4.9544865293993531E-2,3.0105216189017688E-2,1.8094543224143236E-2,null,null,"£",0.54844538955173638,0.6188577477905074,0.61827170449346858,0.7047355905953524,0.91505182862006684,null,null,null,1.3741906723761904E-2,1.3517226548828398E-2,1.3296219894755053E-2,1.3078826699475807E-2,1.2864987882939377E-2,null,null,null,0.86971386802676476,0.83763091480011309,0.73163273699793485,0.56556277100421781,0.28901284085614021]
[155,"SG201","SG201: PPC rental 2Mbit link per km national trunk","BTW","TI",0,0.86971524299906378,4.4999999999999998E-2,"£",0.57188469702467037,0.62391613555001169,0.62592260387157883,0.81652374539115591,0.89577227425042283,null,null,null,2.2823346373557572E-2,2.4157968666964017E-2,2.0678828413852008E-2,1.7581351794865713E-2,1.7481853585886779E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!161:161,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":4.4262668878049582E-2},4.2410728224733095E-2,3.638558755416902E-2,2.5173597171469341E-2,2.2894667873499176E-2,null,null,null,6.7086015251607151E-2,6.6568696891697116E-2,5.7064415968021032E-2,4.2754948966335055E-2,4.0376521459385958E-2,null,null,"£",1.6809745985017703,1.7192374361369394,1.7272694137347007,1.9856511303183484,2.0688978017293298,null,null,null,8.740285195216739E-3,8.5973815322749458E-3,8.4568143442222497E-3,8.3185454296942143E-3,8.1825372119187136E-3,null,null,null,0.86971524299906378,0.87084948431148768,0.851802314966976,0.80543666567713179,0.79734417636374677]
[158,"SG204","SG204: PC rent 2Mbit CLZ link per km national trunk  int","BTW","TI",0,0,4.4999999999999998E-2,"£",0.57080991319185514,0.62274356531162189,0.62474626273369771,0.81498919388938984,0.89408878531767566,null,null,null,2.4622399334452544E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!164:164,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.8984111118326247E-5},1.8673720901541613E-5,1.8368405564801405E-5,1.8068082133816902E-5,1.7772668990928994E-5,null,null,null,2.4812240445635809E-3,1.8673720901541613E-5,1.8368405564801405E-5,1.8068082133816902E-5,1.7772668990928994E-5,null,null,"£",0.57521091354616005,0,0,0,0,null,null,null,2.4812240445635809E-3,2.4406560314349664E-3,2.4007513053210046E-3,2.3614990214790061E-3,2.322888512477824E-3,null,null,null,0,0,0,0,0]
[159,"SG205","SG205: PPC Rental 34Mbit link per km national trunk","BTW","TI",0,0.86971021746288368,4.4999999999999998E-2,"£",9.2983777381262538,9.9741677006984197,11.445905563188772,12.905261459718735,13.602361316199911,null,null,null,5.9851797824771076E-3,3.6852074860591012E-3,3.7483774437629316E-3,2.5368574316466043E-3,1.8771122636270959E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!165:165,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":5.8561597259661731E-3},3.6262212285382333E-3,3.2457080029594603E-3,2.1887917205005241E-3,1.7107900647107004E-3,null,null,null,1.184133950844328E-2,7.3114287145973345E-3,6.9940854467223923E-3,4.7256491521471284E-3,3.5879023283377962E-3,null,null,"£",18.396314175433879,19.788686636225446,21.356878469445963,24.03987591678445,25.999480576075413,null,null,null,1.5428055495032387E-3,1.5175806787688607E-3,1.4927682346709897E-3,1.4683614740341191E-3,1.4443537639336613E-3,null,null,null,0.86971021746288368,0.79243719141527058,0.78656705783162273,0.6892783558917065,0.5974378252925292]
[162,"SG208","SG208: PC rental 140Mbit link per km national trunk","BTW","TI",0,0.86971527889482114,4.4999999999999998E-2,"£",38.973839218551319,50.484801424782738,51.780415654839473,55.776382821600308,52.160092136345298,null,null,null,0.57339832238062227,0.3511494730982872,0.32025201678000548,0.31160842669129757,0.35449284203807957,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!168:168,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":6.6546876660058707E-2},3.544323209406635E-2,3.182005856749822E-2,2.8966646705829453E-2,3.3224391193919803E-2,null,null,null,0.63994519904068103,0.38659270519235356,0.35207207534750368,0.340575073397127,0.38771723323199936,null,null,"£",43.497025231161018,55.580479109654526,56.925288356510038,60.961270768558755,57.048730496108512,null,null,null,8.3375081779613308E-2,8.2011899192516627E-2,8.0671004640718968E-2,7.9352033714843215E-2,7.8054627963605516E-2,null,null,null,0.86971527889482114,0.78785968257804895,0.77086792651449354,0.76700575023494177,0.7986815615263102]
[163,"SG212","SG212: Prot Path PPC rent 2Mb link per km national trunk","BTW","TI",0,0.86969973875565743,4.4999999999999998E-2,"£",0.37122971820878853,0.39947541988739399,0.40078400084526539,0.4337949289007838,0.43129082527376994,null,null,null,6.2071836262818695E-4,6.0791173232090578E-4,4.420368423809941E-4,4.6692522164977176E-4,3.8316462870712452E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!169:169,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.8634124791796823E-3},1.6896666886317621E-3,1.2679820012664212E-3,1.2227185714591203E-3,1.030995847699371E-3,null,null,null,2.4841308418078693E-3,2.2975784209526679E-3,1.7100188436474152E-3,1.6896437931088922E-3,1.4141604764064957E-3,null,null,"£",1.4856708741360174,1.5098015972321763,1.5504322897300489,1.5697565158497599,1.5917816866261396,null,null,null,3.2368289765269398E-4,3.1839068227607244E-4,3.1318499462085864E-4,3.0806441995880762E-4,3.0302756669248112E-4,null,null,null,0.86969973875565743,0.86142336671840136,0.81685289856055332,0.8176749317132822,0.78571910914771115]
[166,"SG215","SG215: Prot Path PC rent 34Mb link per km national trunk","BTW","TI",0,0.86971393269456676,4.4999999999999998E-2,"£",4.5176723460047112,4.9205618270215368,5.6517918056587622,5.9743712494929557,6.1030332606450761,null,null,null,7.2458946757569557E-3,4.9282208485894406E-3,5.4902269096766525E-3,3.7569455394422181E-3,4.0339274111321783E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!172:172,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.5310294779945475E-2},1.0141077134231435E-2,9.7326430264774305E-3,6.8280216055428512E-3,6.9688496454233763E-3,null,null,null,2.2556189455702431E-2,1.5069297982820876E-2,1.5222869936154083E-2,1.058496714498507E-2,1.1002777056555554E-2,null,null,"£",14.063339020950453,15.045878561936638,15.670844389350004,16.832430154740855,16.646386385216186,null,null,null,2.9387572175797504E-3,2.8907085370723216E-3,2.843445452491189E-3,2.7969551193429581E-3,2.7512249031417008E-3,null,null,null,0.86971393269456676,0.80817231563356484,0.81321226126106161,0.73576156817188654,0.74995177226621201]
[168,"SE770","SE770: PPCs 34 45Mb Link WECLA","BTW","TI",0,0,4.4999999999999998E-2,"£",66.774567139520144,128.21670911930065,139.92199956296412,161.49567549932851,170.02374553919441,null,null,null,1.2052809368683385E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!174:174,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":5.7357888503909322E-6},5.6420087026870402E-6,5.5497618603981071E-6,5.4590232539805975E-6,5.3697682237780144E-6,null,null,null,1.2110167257187296E-3,5.6420087026870402E-6,5.5497618603981071E-6,5.4590232539805975E-6,5.3697682237780144E-6,null,null,"£",67.092339374998858,0,0,0,0,null,null,null,1.2110167257187296E-3,1.1912166022532283E-3,1.1717402108063881E-3,1.1525822583597037E-3,1.1337375384355226E-3,null,null,null,0,0,0,0,0]
[171,"SE774","SE774: PPCs 140 155Mb Dist WECLA","BTW","TI",0,0,4.4999999999999998E-2,"£",{"$f":"IF($A180=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,J$8)*INDEX(UF_Cost,,$A180)))","v":122.93227975037956},309.90755899452967,261.80400316751371,284.37057343981786,302.39497829371106,null,null,null,1.2539092534538717E-4,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!177:177,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.4145477989288361E-8},3.3587199424163496E-8,3.3038048713578423E-8,3.2497876617111417E-8,3.1966536334421639E-8,null,null,null,1.2542507082337646E-4,3.3587199424163496E-8,3.3038048713578423E-8,3.2497876617111417E-8,3.1966536334421639E-8,null,null,"£",122.96575570919259,0,0,0,0,null,null,null,1.2542507082337646E-4,1.2337437091541426E-4,1.2135719995094722E-4,1.1937300973174923E-4,1.1742126102263512E-4,null,null,null,0,0,0,0,0]
[172,"SG210","SG210: PPCs 34 45Mbit national Trunk WECLA","BTW","TI",0,0.86971244070458009,4.4999999999999998E-2,"£",1.8984642563506782,4.9647262736744233,4.1789568182487473,4.4910045601610618,5.2865299698062245,null,null,null,3.464507421414353E-3,1.7604055537810909E-3,1.6967078260073868E-3,1.270520384869989E-3,1.9228849904929732E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!178:178,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.0220485954872807E-2},3.008724050982813E-3,3.230931762668034E-3,2.5518290335912156E-3,2.9088872749595241E-3,null,null,null,1.3684993376287161E-2,4.7691296047639043E-3,4.9276395886754211E-3,3.8223494184612045E-3,4.8317722654524975E-3,null,null,"£",7.4990374137142641,13.44998202287778,12.136675944628992,13.511147773197557,13.283846415611453,null,null,null,1.7829843859704421E-3,1.7538325912598253E-3,1.7251574283927271E-3,1.6969511044385059E-3,1.6692059538809363E-3,null,null,null,0.86971244070458009,0.63225310767232779,0.64990186531550698,0.55604500827617642,0.65453546604092394]
[175,"SO770","SO770: PCs 34 45Mb Link WECLA","BTW","TI",0,0.86970090930391297,4.4999999999999998E-2,"£",33.925295598096056,65.137183996543982,71.090756496749592,82.041846371229809,86.376106026699944,null,null,null,1.0611832463084447E-2,7.9108461647223061E-3,6.5381152008415393E-3,5.2594767191422908E-3,6.3537695447250494E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!181:181,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.6613614692706405E-2},7.647601735149813E-3,6.1060825544318178E-3,4.6806287759039947E-3,5.0523626208205845E-3,null,null,null,2.7225447155790852E-2,1.5558447899872119E-2,1.2644197755273357E-2,9.9401054950462864E-3,1.1406132165545634E-2,null,null,"£",87.037874538973298,128.10683742959475,137.48390110978588,155.05432412511871,155.06027946884817,null,null,null,3.547451008193917E-3,3.4894501842099462E-3,3.4323976736981131E-3,3.3762779717331488E-3,3.3210758268953115E-3,null,null,null,0.86970090930391297,0.77571990428180004,0.72853970333810969,0.66033781297233329,0.70883417983466435]
[176,"SO771","SO771: PPCs 34 45Mb Dist WECLA","BTW","TI",0,0.86974595168676605,4.4999999999999998E-2,"£",41.420091930082798,70.534972280230335,81.399479664206055,82.32168433213694,118.72107068400456,null,null,null,5.2682214925872307E-2,3.3486861789322593E-2,3.0738520153251805E-2,1.9272228791652968E-2,2.6672526179002804E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!182:182,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":9.7935640814924702E-3},4.3822472689981629E-3,3.6151091949550374E-3,2.5142944601331389E-3,2.4088892643445198E-3,null,null,null,6.2475779007364778E-2,3.7869109058320756E-2,3.4353629348206842E-2,2.1786523251786108E-2,2.9081415443347323E-2,null,null,"£",49.120040103282321,79.765508470470124,90.972744933044851,93.061539960810606,129.44318641848341,null,null,null,8.1377231372322199E-3,8.0046713639384728E-3,7.8737949871380795E-3,7.7450584390983722E-3,7.6184267336191136E-3,null,null,null,0.86974595168676605,0.78862266467344688,0.77080165512267573,0.64450232147695186,0.73803108901420722]
[179,"SO772","SO772: PPCs 34 45Mb Local Ends WECLA","BTW","TI",0,0.86972688629316264,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!185:185,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.8667238934052109E-2},1.1489521072034362E-2,1.0221326787490761E-2,1.0707695674245152E-2,7.7637320877918352E-3,null,null,null,1.8667238934052109E-2,1.1489521072034362E-2,1.0221326787490761E-2,1.0707695674245152E-2,7.7637320877918352E-3,null,null,"£",60.458734726169546,65.322855663569342,66.091601605061982,63.845790388916825,69.65203842588835,null,null,null,2.4318393402484721E-3,2.3920787670354098E-3,2.3529682791943807E-3,2.3144972478295529E-3,2.2766552178275397E-3,null,null,null,0.86972688629316264,0.79180343967010436,0.76979815555119213,0.78384730774553746,0.70675762737775416]
[180,"SO775","SO775: PPCs 140 155Mb Local Ends WECLA","BTW","TI",0,0.86972832251965293,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!186:186,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.10318719135820252},4.9062876251652641E-2,4.9027531318176998E-2,4.2189577990675652E-2,3.6295039844597005E-2,null,null,null,0.10318719135820252,4.9062876251652641E-2,4.9027531318176998E-2,4.2189577990675652E-2,3.6295039844597005E-2,null,null,"£",288.26458642921705,337.59576146292983,330.17085385662347,342.46489396848688,359.28931555806747,null,null,null,1.3442368512718616E-2,1.3222585787535667E-2,1.3006396509909458E-2,1.2793741926972437E-2,1.2584564246466439E-2,null,null,null,0.86972832251965293,0.73049713352077938,0.73471239199255123,0.69675586871715112,0.65327041104378858]
[183,"SD143","SD143: EBD Rentals AISBO   External   Non WECLA","OR","AI","Ethernet",0.88445135984708534,0.05,"£",623.31990112216272,635.7306905756875,673.65753751014427,672.60004011247167,575.13491964930847,null,null,null,0.81931118794787594,0.85726754426308327,1.1238794747278054,0.78531369803050344,0.50821980915576181,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!189:189,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":5.5997340737301345E-2},5.6048598445801963E-2,6.6442456715698289E-2,4.708763333027103E-2,3.6146354265924496E-2,null,null,null,0.87530852868517728,0.91331614270888528,1.1903219314435036,0.83240133136077443,0.54436616342168631,null,null,"£",665.92185432983615,677.29509416730912,713.48339320348896,712.92933036446902,616.04050849457985,null,null,null,0.10114071020382073,9.8966184934438581E-2,9.683841195834815E-2,9.4756386101243664E-2,9.2719123800066916E-2,null,null,null,0.88445135984708534,0.89164082369013431,0.9186451921952643,0.88616502337119041,0.8296750789629016]
[184,"SD319","SD319: EBD ONBS Rentals AISBO   Internal   Non WECLA","OR","AI","Ethernet",0.88436255106999451,0.05,"£",580.09250649128933,593.9020480788854,631.14490722980827,624.66563195343531,524.18760368784547,null,null,null,2.3658645929162456,1.580948484337656,0.82547881091089881,0.5208495452351517,0.4744460586762459,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!190:190,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.15509940470339986},0.10515119626183164,5.9407520636786539E-2,4.3705240085922151E-2,4.4653448109096397E-2,null,null,null,2.5209639976196456,1.6860996805994877,0.88488633154768537,0.56455478532107384,0.51909950678534234,null,null,"£",618.12173381862317,633.4033420404088,676.56673224271549,677.08223031222485,573.52257766995456,null,null,null,0.29151784552912424,0.28525021185024807,0.2791173322954677,0.27311630965111516,0.26724430899361618,null,null,null,0.88436255106999451,0.83082245069352711,0.68457267069852312,0.51622709300783209,0.48517710862683044]
[187,"SD151","SD151: Other Ethernet Rentals   Internal   Non WECLA","OR","AI","Ethernet",0.88387728022399392,0.05,"£",350.97008939614057,347.38665146412364,374.52204203916449,382.53636883377101,374.00496711071855,null,null,null,1.6132269965075721,2.1278068032567652,2.2372617459081892,2.4642533000282905,2.7893472602953384,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!193:193,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.16582482874901666},0.20995758667318784,0.20080029825945586,0.210634620317522,0.23626550683424738,null,null,null,1.7790518252565888,2.3377643899299532,2.438062044167645,2.6748879203458125,3.0256127671295858,null,null,"£",387.0465715627152,381.66441712980941,408.13640919300701,415.23406383372082,405.68423285534442,null,null,null,0.20658833657126299,0.20214668733498081,0.19780053355727872,0.19354782208579721,0.18938654391095258,null,null,null,0.88387728022399392,0.91352991421815699,0.91886977034466411,0.92764264229030757,0.9374055576548137]
[188,"SD160","SD160: BES 1Gb Rentals   Internal   Non WECLA","OR","AI","Ethernet",0.89790515105430513,0.05,"£",318.54899498752383,320.1193314319612,379.74583718008682,400.23561801223195,392.39163934306208,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!194:194,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.104460748115672E-2},1.2022771258271014E-2,1.3429846872277974E-2,9.622209923941848E-3,5.7547166036239061E-3,null,null,null,1.104460748115672E-2,1.2022771258271014E-2,1.3429846872277974E-2,9.622209923941848E-3,5.7547166036239061E-3,null,null,"£",0,0,0,0,0,null,null,null,1.1275975324531869E-3,1.1033541855054434E-3,1.0796320705170764E-3,1.0564199810009591E-3,1.0337069514094383E-3,null,null,null,0.89790515105430513,0.90822796493392521,0.91960950256658069,0.89021025426057387,0.82037222288957135]
[191,"SD105","SD105: WES 1Gb Rentals   External   Non WECLA","OR","AI","Ethernet",0.89788905868294322,0.05,"£",{"$f":"IF($A200=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,J$8)*INDEX(UF_Cost,,$A200)))","v":361.13999267302563},405.16663353468044,519.09569407372373,812.22985817574079,2526.2785431013622,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!197:197,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":5.5637238605551961E-2},3.1722069537216582E-2,2.8279204425855936E-2,2.0806786007162546E-2,9.5232416007873244E-3,null,null,null,5.5637238605551961E-2,3.1722069537216582E-2,2.8279204425855936E-2,2.0806786007162546E-2,9.5232416007873244E-3,null,null,"£",0,0,0,0,0,null,null,null,5.6811708062946024E-3,5.5590256339592683E-3,5.4395065828291437E-3,5.3225571912983169E-3,5.2081222116854026E-3,null,null,null,0.89788905868294322,0.82475841850616405,0.80764994301410575,0.74419128502277698,0.45311455594544336]
[192,"SD106","SD106: WES Other Bandwidth Rentals   External   Non WECLA","OR","AI","Ethernet",0.88976208128582168,0.05,"£",146.44636702624155,163.56902256030307,208.19182618960312,323.35784412490079,996.11135820808124,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!198:198,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.2894756967713192E-2},2.7308771526379515E-2,1.2247441796807973E-2,9.2305592646247433E-3,6.4592242525543858E-3,null,null,null,3.2894756967713192E-2,2.7308771526379515E-2,1.2247441796807973E-2,9.2305592646247433E-3,6.4592242525543858E-3,null,null,"£",0,0,0,0,0,null,null,null,3.6262495447294176E-3,3.5482851795177349E-3,3.4719970481581035E-3,3.3973491116227042E-3,3.3243061057228159E-3,null,null,null,0.88976208128582168,0.87006793124728476,0.71651246801082957,0.63194547435032156,0.48533972877498793]
[195,"SD118","SD118: WES 1Gb Rentals   Internal   Non WECLA","OR","AI","Ethernet",0.89805048454093239,0.05,"£",348.55692925751151,390.35173569123606,498.70955410672173,777.80810980600927,2410.3703592100519,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!201:201,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":5.001253114156208E-2},3.528386444927728E-2,3.1153631137622421E-2,2.0556689192654291E-2,1.0682692378738997E-2,null,null,null,5.001253114156208E-2,3.528386444927728E-2,3.1153631137622421E-2,2.0556689192654291E-2,1.0682692378738997E-2,null,null,"£",0,0,0,0,0,null,null,null,5.0987533167637837E-3,4.9891301204533622E-3,4.8818638228636142E-3,4.7769037506720461E-3,4.6742003200325967E-3,null,null,null,0.89805048454093239,0.85860023559421772,0.84329711675349228,0.76762290338178485,0.56245109806444249]
[196,"SD119","SD119: WES Other Bandwidth Rentals   Internal   Non WECLA","OR","AI","Ethernet",0.88469505278337646,0.05,"£",175.54557551589227,208.98712286348842,292.13660906005509,500.97270217507742,1710.322576481138,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!202:202,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.10336784733696015},4.7734714286056121E-2,1.4095036665725088E-2,1.1837317436437508E-2,1.1700971561602762E-2,null,null,null,0.10336784733696015,4.7734714286056121E-2,1.4095036665725088E-2,1.1837317436437508E-2,1.1700971561602762E-2,null,null,"£",0,0,0,0,0,null,null,null,1.1918824181084191E-2,1.166256946119088E-2,1.1411824217775274E-2,1.1166469997093106E-2,1.0926390892155604E-2,null,null,null,0.88469505278337646,0.75567949582139515,0.19036576573614622,5.6672252218176219E-2,6.6197978977145577E-2]
[199,"SD124","SD124: EAD Other 10Mb Rental   External   Non WECLA","OR","AI","Ethernet",0.89200961258651024,0.05,"£",376.51558740715564,324.61338149645906,327.44253230415205,309.11075523308284,262.85484211364741,null,null,null,3.1523594334334146,2.0835131585274818,1.3538804409075618,0.8398028725137634,0.20506569035682329,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!205:205,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.1461078862428104},0.13702171700762794,8.5450778073486389E-2,6.6415085055113413E-2,3.9470409221624959E-2,null,null,null,3.2984673196762251,2.2205348755351095,1.4393312189810481,0.9062179575688768,0.24453609957844824,null,null,"£",393.9666102918186,345.96149860061615,348.109216240428,333.55651241274654,313.4483283572913,null,null,null,0.35620276372257076,0.34854440430253553,0.34105069961003104,0.33371810956841536,0.32654317021269441,null,null,null,0.89200961258651024,0.84303583422956041,0.76304918901747121,0.63174630696605771,0]
[200,"SD125","SD125: EAD Other 100Mb Rental   External   Non WECLA","OR","AI","Ethernet",0.89155365283004062,0.05,"£",379.11213290028229,326.41990949277624,329.43841747799468,310.87199973025218,263.89639283004698,null,null,null,6.1303389743113312,4.768842966448954,4.5591494502123622,5.4298305543667951,3.3151355368495214,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!206:206,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.38038807651949336},0.36840166162486537,0.37539670582367124,0.4943701160750944,0.37670338357313998,null,null,null,6.510727050830825,5.1372446280738195,4.9345461560360331,5.9242006704418895,3.6918389204226614,null,null,"£",402.63607433703476,351.63643221969716,356.56411231285949,339.17598178868747,293.8833007518565,null,null,null,0.70606456608324542,0.6908841779124556,0.67603016808733774,0.66149551947345997,0.64727336580478056,null,null,null,0.89155365283004062,0.86551464297866243,0.86300053810208976,0.8883401227824852,0.82467453760667409]
[203,"SD128","SD128: EAD LA 100Mb Rentals   External   Non WECLA","OR","AI","Ethernet",0.88870994023382388,0.05,"£",238.58111550591275,212.13561952801231,211.39444522497351,201.38584374711664,178.05649351670817,null,null,null,3.7195807113049133,4.1048567391175448,7.1596358949304157,7.0901573259120365,6.960741618306896,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!209:209,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.4358065304039051},0.51782975961526501,0.84965668312909681,0.86242296907847937,0.9319519365808453,null,null,null,4.1553872417088185,4.6226864987328096,8.0092925780595117,7.9525802949905158,7.8926935548877415,null,null,"£",266.53459097493902,238.89663552625672,236.48129402533584,225.8817426829589,201.89592084400115,null,null,null,0.46245329448138012,0.45251054865003043,0.44278157185405476,0.43326176805919259,0.42394664004591992,null,null,null,0.88870994023382388,0.902110915638758,0.94471651927574707,0.94551934693044071,0.94628619024700622]
[204,"SD129","SD129: EAD LA 1Gb Rentals   External   Non WECLA","OR","AI","Ethernet",0.89617624599587831,0.05,"£",260.65165665550813,233.68242363284347,232.09237749162563,221.530226534869,197.93725086499424,null,null,null,0.21167792679099903,0.45383492298431205,0.80579606013595995,1.0122327756625829,1.0287058698919196,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!210:210,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":4.4604749159664246E-2},9.8070339786179919E-2,0.16798419497486214,0.21496855771195053,0.23866293367633892,null,null,null,0.25628267595066329,0.55190526277049201,0.97378025511082211,1.2272013333745333,1.2673688035682584,null,null,"£",315.57614471821074,284.17945135612246,280.47664383583464,268.57675025233129,243.8593033757204,null,null,null,2.6608229503419699E-2,2.6036152569096176E-2,2.5476375288860608E-2,2.4928633220150102E-2,2.4392667605916876E-2,null,null,null,0.89617624599587831,0.95282496050427545,0.97383765469144656,0.97968659865158236,0.98075329964155677]
[207,"SD145","SD145: EAD Other 100Mb Rental   Internal   Non WECLA","OR","AI","Ethernet",0.89222172374313835,0.05,"£",392.29589600502828,337.45381468300207,340.70216346959484,321.41093507044565,272.50696432951946,null,null,null,8.6210641015249116,6.2076412125482126,6.2389164987954411,5.6457059007619721,4.5146404566145222,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!213:213,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.58038839812359277},0.55398076902245341,0.63821828248346801,0.62981749436718726,0.60688126570343837,null,null,null,9.2014524996485036,6.7616219815706664,6.877134781278909,6.2755233951291594,5.1215217223179605,null,null,"£",418.70609131172415,367.5687838583728,375.55474558861317,357.26654521849844,309.13875660945587,null,null,null,0.9917166894715066,0.97039478064786922,0.94953129286394,0.92911637006736525,0.90914036811091681,null,null,null,0.89222172374313835,0.85648491097361601,0.86192923025897716,0.85194599532709681,0.82248628095255893]
[208,"SD146","SD146: EAD Other 1Gb Rental   Internal   Non WECLA","OR","AI","Ethernet",0.8998576193389326,0.05,"£",461.53551185583979,397.2499485023165,400.95330345820582,378.20266970846171,321.00215901610693,null,null,null,4.7528062253623604,6.7331442835831021,5.3389058064065917,7.1201661368436611,4.8478410994720118,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!214:214,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.72486152958733685},1.191745090997548,0.92415516874305181,1.2879138818731992,1.038079280053638,null,null,null,5.4776677549496977,7.9248893745806503,6.263060975149644,8.4080800187168609,5.8859203795256496,null,null,"£",531.92536602187874,467.56192402034736,470.35761236563349,446.61293698558995,389.73908402864419,null,null,null,0.54854668945102703,0.53675293562782989,0.52521274751183145,0.5139206734403271,0.50287137896136003,null,null,null,0.8998576193389326,0.93226997750284268,0.91614120482049388,0.93887776135618228,0.91456367967351149]
[211,"SD149","SD149: EAD LA 1Gb Rentals   Internal   Non WECLA","OR","AI","Ethernet",0.8941911897989776,0.05,"£",{"$f":"IF($A220=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,J$8)*INDEX(UF_Cost,,$A220)))","v":271.07546425706414},242.30041800846968,240.93300284885547,229.76780662267706,204.55533207883707,null,null,null,2.2000187235280793,2.967011045773785,3.9956171613316105,3.6393747431320667,2.9269874847049269,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!217:217,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.3879303770925448},0.55228643090662866,0.71731496990268873,0.67213260591338275,0.59792016711215856,null,null,null,2.5879491006206239,3.5192974766804137,4.7129321312342993,4.3115073490454492,3.5249076518170854,null,null,"£",318.87433339629644,287.40278904941817,284.18660866465751,272.20213820991972,246.34155732899092,null,null,null,0.27382781519747418,0.26794051717072848,0.26217979605155783,0.25654293043644932,0.25102725743206566,null,null,null,0.8941911897989776,0.92386533990202391,0.94437013121534308,0.94049808810061597,0.92878472793389033]
[212,"SD158","SD158: AISBO Equipment Depreciation   Non WECLA","OR","AI",0,0,0.05,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!218:218,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.5029225397159776E-10},2.4491097051120839E-10,2.3964538464521739E-10,2.3449300887534523E-10,2.294514091845253E-10,null,null,null,2.5029225397159776E-10,2.4491097051120839E-10,2.3964538464521739E-10,2.3449300887534523E-10,2.294514091845253E-10,null,null,"£",0,0,0,0,0,null,null,null,2.5029225397159776E-10,2.4491097051120839E-10,2.3964538464521739E-10,2.3449300887534523E-10,2.294514091845253E-10,null,null,null,0,0,0,0,0]
[215,"SD156","SD156: EAD LA 100Mb Connection   Internal   Non WECLA","OR","AI","Ethernet",0.84969770441868864,0.05,"£",20.804001311569749,20.10545671138442,19.542391500509485,19.585279539049065,18.517101518441439,null,null,null,0.18157647883999159,0.20070043796721337,0.17814700343256754,0.20050499182824424,0.1318271393723604,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!221:221,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.461780951488552},1.6050314828004344,1.4524494737201772,1.5707251322297571,1.1299658934470047,null,null,null,1.6433574303285436,1.8057319207676477,1.6305964771527448,1.7712301240580013,1.2617930328193652,null,null,"£",188.28655756707533,180.89180737756942,178.87336930667138,173.01333393921956,177.23778119755724,null,null,null,0.24700039423898507,0.24168988576284689,0.23649355321894569,0.23140894182473834,0.22643364957550646,null,null,null,0.84969770441868864,0.86615406031029218,0.85496500419779076,0.86935128378769577,0.82054612469244625]
[217,"SD157","SD157: EAD LA 1Gb Connection   Internal   Non WECLA","OR","AI","Ethernet",0.8496296813778037,0.05,"£",21.294647346244254,20.579511129294822,20.003140000028068,20.04721753069958,18.95353315576811,null,null,null,8.3694380348270619E-2,0.13723619893456829,8.2447553771971493E-2,0.11928274026153193,2.7832473251410614E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!223:223,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.53526065613065077},0.83378579657578233,0.53349179894118393,0.72008305253487148,0.22902537531978978,null,null,null,0.61895503647892136,0.97102199551035062,0.61593935271315536,0.83936579279640344,0.25685784857120042,null,null,"£",157.48284616187769,145.61142117410967,149.43707290484116,141.06775715517509,174.91667755278527,null,null,null,9.3072466048148533E-2,9.1071408028113338E-2,8.9113372755508902E-2,8.7197435241265456E-2,8.5322690383578245E-2,null,null,null,0.8496296813778037,0.90621076716161519,0.85532118971945403,0.89611509548088519,0.66782136166679373]
[220,"SD133","SD133: EAD Other 10Mb Connection   External   Non WECLA","OR","AI","Ethernet",0.84983429384179121,0.05,"£",21.348924181733999,20.630658646650133,20.052522847404965,20.098700740946537,18.998719610121626,null,null,null,9.2673292209226807E-3,2.0615813183146774E-3,4.5927381591892558E-4,2.1578519081720161E-4,2.4316675811977937E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!226:226,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":8.2664923233648824E-2},2.5974017912551117E-2,1.3944224993538309E-2,1.3608287790828748E-2,1.3480501278211673E-2,null,null,null,9.1932252454571511E-2,2.8035599230865793E-2,1.4403498809457235E-2,1.382407298164595E-2,1.3723668036331453E-2,null,null,"£",211.78212629779324,280.55787688215457,628.87645441166887,1287.6041438565562,1072.2358724551405,null,null,null,1.3805071608555455E-2,1.3508262568971512E-2,1.3217834923738625E-2,1.2933651472878244E-2,1.2655577966211362E-2,null,null,null,0.84983429384179121,0.5181746443964147,8.2317768856280324E-2,6.4410938075190091E-2,7.7828323105198619E-2]
[221,"SD153","SD153: EAD Other 100Mb Connection   Internal   Non WECLA","OR","AI","Ethernet",0.84978451295658575,0.05,"£",{"$f":"IF($A230=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,J$8)*INDEX(UF_Cost,,$A230)))","v":21.12368131870846},20.414235587464326,19.842480357069384,19.886281685520174,18.801240943041229,null,null,null,7.7124624620135279E-2,8.2315257455892799E-2,6.4987486082834361E-2,6.6761079896314149E-2,5.72296307350499E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!227:227,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.73785192870337202},0.78325860187124541,0.64508452618198686,0.64275669107303934,0.57970893496052101,null,null,null,0.81497655332350727,0.86557385932713826,0.7100720122648212,0.70951777096935353,0.63693856569557095,null,null,"£",223.2141171437313,214.66286116061877,216.80466201616983,211.34574629847984,209.24886786353792,null,null,null,0.12242209988645371,0.11979002473889494,0.11721453920700869,0.11469442661405801,0.11222849644185576,null,null,null,0.84978451295658575,0.86160623562267136,0.8349258424745607,0.83834876121938307,0.82380012376971368]
[224,"SD135","SD135: EAD Other 1Gb Connection   External   Non WECLA","OR","AI","Ethernet",0.8531342760450189,0.05,"£",21.028847506725572,20.322366837901914,19.753128713437562,19.797068088517054,18.716307812525177,null,null,null,4.3197424347424539E-2,4.867829218005066E-2,8.3083369704224266E-2,4.5178423052007075E-2,1.1471107355610549E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!230:230,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.34344467751031238},0.38365761667596127,0.62303159340223191,0.35224628311585893,0.12631551895982754,null,null,null,0.3866421018577369,0.43233590885601192,0.70611496310645616,0.39742470616786602,0.13778662631543809,null,null,"£",188.22043032597986,180.49295781519461,167.87932172684705,174.15047796172675,224.81324867976195,null,null,null,5.6784472200812071E-2,5.5563606048494613E-2,5.4368988518451976E-2,5.320005526530526E-2,5.2056254077101197E-2,null,null,null,0.8531342760450189,0.8714804740704527,0.92300263928799497,0.86613802705352105,0.62219661320448028]
[225,"SD141","SD141: EBD Connection AISBO   External   Non WECLA","OR","AI","Ethernet",0.84832026054892939,0.05,"£",20.953990949139403,20.248338491811108,19.680745107365624,19.727094455123478,18.645651351566361,null,null,null,7.1710843225239775E-3,7.2383691882660145E-3,2.4562682806006098E-3,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!231:231,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":5.7241491452909056E-2},5.8128057151962398E-2,2.5272092818455983E-2,8.3425292340904792E-3,8.1631648555575351E-3,null,null,null,6.4412575775433037E-2,6.5366426340228406E-2,2.7728361099056593E-2,8.3425292340904792E-3,8.1631648555575351E-3,null,null,"£",188.21428798010996,182.85355335046788,222.17231372710089,0,0,null,null,null,9.7700827109900249E-3,9.5600259327037404E-3,9.3544853751506094E-3,9.1533639395848711E-3,8.9565666148837975E-3,null,null,null,0.84832026054892939,0.85374715327185902,0.66263835999059895,0,0]
[228,"SD121","SD121: WES 100Mb Connection   Internal   Non WECLA","OR","AI","Ethernet",0.85240716234847702,0.05,"£",9.3304524193112037,9.0189112499956963,8.766776559947548,8.7833467874331639,8.3089799188060027,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!234:234,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":7.0408706197310281E-4},5.800824147262362E-4,1.8138789981860198E-4,1.672127960074526E-3,1.4694860003873415E-3,null,null,null,7.0408706197310281E-4,5.800824147262362E-4,1.8138789981860198E-4,1.672127960074526E-3,1.4694860003873415E-3,null,null,"£",0,0,0,0,0,null,null,null,1.0391820743033397E-4,1.0168396597058178E-4,9.9497760702214273E-5,9.7358558847116666E-5,9.5265349831903656E-5,null,null,null,0.85240716234847702,0.82470772533490699,0.45146417814133366,0.94177565283773057,0.93517097147792316]
[229,"SD123","SD123: WES Other Bandwidth Connection   Internal   Non WECLA","OR","AI","Ethernet",0.846167794561558,0.05,"£",8.5589029128128917,8.2730418794428395,8.0417381160770933,8.0570624149458272,7.6217022874050908,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!235:235,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.2500334088875036E-4},1.2231576905964221E-4,1.8411558267285512E-5,1.8015709764538873E-5,1.7628372004601289E-5,null,null,null,1.2500334088875036E-4,1.2231576905964221E-4,1.8411558267285512E-5,1.8015709764538873E-5,1.7628372004601289E-5,null,null,"£",0,0,0,0,0,null,null,null,1.9229539616089844E-5,1.8816104514343913E-5,1.8411558267285519E-5,1.8015709764538879E-5,1.7628372004601295E-5,null,null,null,0.846167794561558,0.846167794561558,0,0,0]
[232,"SD108","SD108: WES 100Mb Connection   External   Non WECLA","OR","AI","Ethernet",0.85178959841002899,0.05,"£",10.209255554397918,9.8690419273237247,9.5933112384324382,9.6104218902669469,9.0931769551432939,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!238:238,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.087000001079654E-3},1.7958336189175192E-3,5.2350113347466752E-3,1.0105756421972414E-2,1.0667260199014551E-2,null,null,null,2.087000001079654E-3,1.7958336189175192E-3,5.2350113347466752E-3,1.0105756421972414E-2,1.0667260199014551E-2,null,null,"£",0,0,0,0,0,null,null,null,3.0931510827828543E-4,3.0266483345030228E-4,2.9615753953112075E-4,2.8979015243120167E-4,2.8355966415393081E-4,null,null,null,0.85178959841002899,0.8314627645556939,0.9434275265909331,0.97132424923668992,0.97341776061859575]
[233,"SD109","SD109: WES 1Gb Connection   External   Non WECLA","OR","AI","Ethernet",0.84963320611067406,0.05,"£",8.7369425345623473,8.4432881466399969,8.2067550254971184,8.2252084036668229,7.7758314730845512,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!239:239,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.5780627871219745E-4},1.8658216186498308E-4,3.3910575983140258E-5,2.2230985146576256E-5,2.1753018965924866E-5,null,null,null,1.5780627871219745E-4,1.8658216186498308E-4,3.3910575983140258E-5,2.2230985146576256E-5,2.1753018965924866E-5,null,null,"£",0,0,0,0,0,null,null,null,2.3728824185558516E-5,2.3218654465569009E-5,2.2719453394559276E-5,2.223098514657625E-5,2.1753018965924859E-5,null,null,null,0.84963320611067406,0.87555801565655145,0.33001865241525269,3.0481166414156863E-16,3.1150911000671298E-16]
[236,"SD140","SD140: Other Ethernet Connection   External   Non WECLA","OR","AI","Ethernet",0.84913850614150232,0.05,"£",21.082273746189962,20.374218741619153,19.803584300076405,19.847299706615882,18.764386015885769,null,null,null,2.6430846595598356E-2,9.7570973276412971E-3,1.8934295320098674E-2,1.6310293807040396E-2,1.3744481097403017E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!242:242,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.1853779337177707},8.6201156567057499E-2,0.14101201337641903,0.12230424491027089,0.10947742953390888,null,null,null,0.21180878031336905,9.5958253894698795E-2,0.15994630869651771,0.13861453871731128,0.1232219106313119,null,null,"£",168.94694130443412,200.37459802474325,167.28957451060953,168.67411011500329,168.22632155518738,null,null,null,3.1953789010421209E-2,3.1266782546697153E-2,3.0594546721943165E-2,2.9936763967421388E-2,2.9293123542121827E-2,null,null,null,0.84913850614150232,0.67416265638797246,0.80871989499930697,0.78402868671320225,0.7622734188096727]
[237,"SD101","SD101: Excess Construction Charges   Internal   Non WECLA","OR","AI",0,0,0.05,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!243:243,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.2490357547923922E-3},3.1791814860643555E-3,3.1108290841139717E-3,3.0439462588055213E-3,2.9785014142412023E-3,null,null,null,3.2490357547923922E-3,3.1791814860643555E-3,3.1108290841139717E-3,3.0439462588055213E-3,2.9785014142412023E-3,null,null,"£",0,0,0,0,0,null,null,null,3.2490357547923922E-3,3.1791814860643555E-3,3.1108290841139717E-3,3.0439462588055213E-3,2.9785014142412023E-3,null,null,null,0,0,0,0,0]
[240,"SD219","SD219: EBD ONBS Rentals AISBO   Internal   WECLA","OR","AI",0,0.88433605189723397,0.05,"£",1095.0553024501191,1121.0424322545794,1191.2187506133271,1179.0080012580063,989.50036372359796,null,null,null,0.14211408704137157,9.6617318753797046E-2,4.2390018789031952E-2,2.2512491455554454E-2,1.924298576556447E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!246:246,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.7209557528336555E-2},1.1837351648554014E-2,5.9131298201778601E-3,4.0840908377154563E-3,4.0221854866576388E-3,null,null,null,0.15932364456970813,0.10845467040235106,4.8303148609209812E-2,2.6596582293269909E-2,2.3265171252222109E-2,null,null,"£",1227.6629672957522,1258.390204421215,1357.3859597307057,1392.8970674698671,1196.3265834432884,null,null,null,1.8428001757054262E-2,1.8031799719277597E-2,1.7644116025313128E-2,1.7264767530768894E-2,1.6893575028857362E-2,null,null,null,0.88433605189723397,0.83373883621256473,0.63472120279237909,0.35086518484227835,0.27386844284484607]
[241,"SD011","SD011: BES 1Gb Rentals   WECLA","OR","AI",0,0.89840447096356901,0.05,"£",{"$f":"IF($A250=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,J$8)*INDEX(UF_Cost,,$A250)))","v":528.0448409534564},524.35158628123497,584.10484742416031,602.31152038814173,590.09702147572125,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!247:247,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.1196004212362717E-3},1.0943684220531616E-3,8.4108263496949598E-4,5.3797549417620961E-4,3.6721217059491543E-4,null,null,null,2.1196004212362717E-3,1.0943684220531616E-3,8.4108263496949598E-4,5.3797549417620961E-4,3.6721217059491543E-4,null,null,"£",0,0,0,0,0,null,null,null,2.15341926141341E-4,2.1071207472930214E-4,2.0618176512262216E-4,2.0174885717248576E-4,1.9741125674327731E-4,null,null,null,0.89840447096356901,0.80745782637442887,0.75486146479519245,0.6249850423365112,0.46240546324089959]
[244,"SD003","SD003: WES 10Mb Rentals   External   WECLA","OR","AI",0,0.89023797441081987,0.05,"£",242.79385178155567,274.30976566277354,355.46506767703875,563.5181282445327,1776.4204085480951,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!250:250,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.9738737232365744E-2},1.5194342115970138E-2,1.0651627463950628E-2,5.856575815929411E-3,2.6427563932234603E-3,null,null,null,1.9738737232365744E-2,1.5194342115970138E-2,1.0651627463950628E-2,5.856575815929411E-3,2.6427563932234603E-3,null,null,"£",0,0,0,0,0,null,null,null,2.1665637811970314E-3,2.1199826599012954E-3,2.0744030327134173E-3,2.029803367510079E-3,1.9861625951086122E-3,null,null,null,0.89023797441081987,0.86047552149868545,0.80525013292719561,0.65341465195598114,0.24845036788047581]
[245,"SD004","SD004: WES 100Mb Rentals   External   WECLA","OR","AI",0,0.89055482494787142,0.05,"£",244.19040810550723,275.00125461986192,354.57920767296991,558.94519159231925,1751.133467248683,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!251:251,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.6274088541541268E-2},1.8275572192233417E-2,1.469083574747914E-2,8.4408262847578686E-3,4.6100221807975038E-3,null,null,null,2.6274088541541268E-2,1.8275572192233417E-2,1.469083574747914E-2,8.4408262847578686E-3,4.6100221807975038E-3,null,null,"£",0,0,0,0,0,null,null,null,2.87557221976411E-3,2.8137474170391815E-3,2.7532518475728387E-3,2.6940569328500227E-3,2.6361347087937473E-3,null,null,null,0.89055482494787142,0.84603779364922205,0.81258711928317084,0.68083018866116796,0.42817309648221408]
[248,"SD016","SD016: WES 10Mb Rentals   Internal   WECLA","OR","AI",0,0.89045383564495473,0.05,"£",245.9849881411227,278.26723180477472,361.29585814681775,574.00752849024389,1813.8261415545182,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!254:254,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.1520709901989465E-2},1.053747062734795E-2,6.9595641936949764E-3,5.2248809815999093E-3,2.6176804699462883E-3,null,null,null,2.1520709901989465E-2,1.053747062734795E-2,6.9595641936949764E-3,5.2248809815999093E-3,2.6176804699462883E-3,null,null,"£",0,0,0,0,0,null,null,null,2.357511223960588E-3,2.3068247326454355E-3,2.2572280008935582E-3,2.2086975988743467E-3,2.1612106004985482E-3,null,null,null,0.89045383564495473,0.78108363816848791,0.67566532356458531,0.5772731270525473,0.17437952213361865]
[249,"SD017","SD017: WES 100Mb Rentals   Internal   WECLA","OR","AI",0,0.89089682740662612,0.05,"£",244.64518866284774,275.55964897862935,355.39174093859623,560.39101978284305,1756.2406944151946,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!255:255,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.4889892621623654E-2},1.9811678097925185E-2,1.5593202633016881E-2,9.5426788788047084E-3,4.2879647211009585E-3,null,null,null,3.4889892621623654E-2,1.9811678097925185E-2,1.5593202633016881E-2,9.5426788788047084E-3,4.2879647211009585E-3,null,null,"£",0,0,0,0,0,null,null,null,3.8065979764612874E-3,3.7247561199673694E-3,3.6446738633880713E-3,3.5663133753252277E-3,3.4896376377557352E-3,null,null,null,0.89089682740662612,0.81199189177430398,0.76626521509629597,0.62627754526599611,0.18617855679098227]
[252,"SD014","SD014: Ethernet Main Links   Internal   WECLA","OR","AI",0,0.91916395677523155,0.05,"£",7.1890716650044935,7.2447627611035177,6.8373104662810373,6.5902974040010065,6.4995362524849796,null,null,null,0.11329829181371251,9.3619749988069628E-2,9.024632095913078E-2,9.4214931171041169E-2,8.5138293982653462E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!258:258,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.3955770368259455E-2},1.9561607329903898E-2,1.9511564938954166E-2,2.0525144114266255E-2,1.8554745538211074E-2,null,null,null,0.13725406218197198,0.11318135731797352,0.10975788589808494,0.11474007528530743,0.10369303952086453,null,null,"£",8.7091276800675956,8.7585374117416279,8.3155605018813628,8.0260231673349214,7.9160227198530952,null,null,null,1.1095075303316944E-2,1.085653118429563E-2,1.0623115763833273E-2,1.0394718774910857E-2,1.0171232321250273E-2,null,null,null,0.91916395677523155,0.90407845036002599,0.90321318894847058,0.90940638003710716,0.9019101728693788]
[253,"SD015","SD015: Ethernet Main Links   External   WECLA","OR","AI",0,0.9192313647113155,0.05,"£",7.1976487203195774,7.2531537999500184,6.8453914395148399,6.5983094739527317,6.5071944892099811,null,null,null,8.8281283602512278E-2,0.10379944574586449,9.0059518801171301E-2,9.725445905773672E-2,9.6177264170837481E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!259:259,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.0535166536300508E-2},2.3174266171139633E-2,2.0970273652575637E-2,2.2801354865170449E-2,2.2368710759178959E-2,null,null,null,0.10881645013881279,0.12697371191700413,0.11102979245374694,0.12005581392290716,0.11854597493001644,null,null,"£",8.8718984492547222,8.8724930510649642,8.4393343525626712,8.1452863147420569,8.020624431699412,null,null,null,8.7889561746710924E-3,8.5999936169156646E-3,8.4150937541519789E-3,8.2341692384377101E-3,8.0571345998112984E-3,null,null,null,0.9192313647113155,0.93226949510197032,0.92420868698230207,0.93141382354272972,0.93203367212958665]
[256,"SD026","SD026: EAD Other 1Gb Rental   External   WECLA","OR","AI",0,0.89907983171328132,0.05,"£",403.71167008675314,359.11251494849404,357.76355743700697,340.70615440184827,301.53145281654008,null,null,null,0.23713021942706355,0.26940810504399132,0.31662974255957205,0.36761334187216765,0.26034789916715256,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!262:262,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.0411584209131152E-2},3.8972562256556473E-2,4.5962585986523849E-2,5.5181175333713181E-2,4.4490021627001643E-2,null,null,null,0.26754180363619473,0.30838066730054781,0.36259232854609591,0.42279451720588085,0.30483792079415423,null,null,"£",455.48706792814295,411.06171240732129,409.69720756922504,391.84838429910042,353.05920049548752,null,null,null,2.7000363846697018E-2,2.6419856023993032E-2,2.5851829119477181E-2,2.5296014793408424E-2,2.4752150475350142E-2,null,null,null,0.89907983171328132,0.91432713258174436,0.92870276869029045,0.94016948242237852,0.91880225921084036]
[257,"SD027","SD027: EAD LA 10Mb Rentals   External   WECLA","OR","AI",0,0.88921243721821597,{"$f":"IF(A266=0,0,INDEX($B$5:$B$7,MATCH(D266,$A$5:$A$7,0)))","v":0.05},"£",335.21624472424372,307.75463740875023,302.89950613280723,291.25355682660791,267.4780187189329,null,null,null,{"$f":"IF($A266=0,0,J266*INDEX(MEAServVolFC,$A266,R$8))/million","v":3.2448825220108481E-2},{"$f":"IF($A266=0,0,K266*INDEX(MEAServVolFC,$A266,S$8))/million","v":3.2731398539379009E-2},{"$f":"IF($A266=0,0,L266*INDEX(MEAServVolFC,$A266,T$8))/million","v":2.8406799616762634E-2},{"$f":"IF($A266=0,0,M266*INDEX(MEAServVolFC,$A266,U$8))/million","v":1.9168674702675838E-2},{"$f":"IF($A266=0,0,N266*INDEX(MEAServVolFC,$A266,V$8))/million","v":9.450565097290772E-3},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!263:263,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":7.537019345651548E-3},{"$f":"IF($A266=0,0,IF($H$8,Z266*(1-$H266)*(1+INDEX(AA$5:AA$7,MATCH($D266,$AE$5:$AE$7,0)))*(1+BF266*INDEX(ServVolumeChanges,$A266,AA$8)),Z266*(1-$H266)*(1+INDEX(AA$5:AA$7,MATCH($D266,$AE$5:$AE$7,0)))*(1+$G266*INDEX(ServVolumeChanges,$A266,AA$8))))","v":8.0223545903739899E-3},{"$f":"IF($A266=0,0,IF($H$8,AA266*(1-$H266)*(1+INDEX(AB$5:AB$7,MATCH($D266,$AE$5:$AE$7,0)))*(1+BG266*INDEX(ServVolumeChanges,$A266,AB$8)),AA266*(1-$H266)*(1+INDEX(AB$5:AB$7,MATCH($D266,$AE$5:$AE$7,0)))*(1+$G266*INDEX(ServVolumeChanges,$A266,AB$8))))","v":7.0206184487871613E-3},{"$f":"IF($A266=0,0,IF($H$8,AB266*(1-$H266)*(1+INDEX(AC$5:AC$7,MATCH($D266,$AE$5:$AE$7,0)))*(1+BH266*INDEX(ServVolumeChanges,$A266,AC$8)),AB266*(1-$H266)*(1+INDEX(AC$5:AC$7,MATCH($D266,$AE$5:$AE$7,0)))*(1+$G266*INDEX(ServVolumeChanges,$A266,AC$8))))","v":5.0662372182595965E-3},{"$f":"IF($A266=0,0,IF($H$8,AC266*(1-$H266)*(1+INDEX(AD$5:AD$7,MATCH($D266,$AE$5:$AE$7,0)))*(1+BI266*INDEX(ServVolumeChanges,$A266,AD$8)),AC266*(1-$H266)*(1+INDEX(AD$5:AD$7,MATCH($D266,$AE$5:$AE$7,0)))*(1+$G266*INDEX(ServVolumeChanges,$A266,AD$8))))","v":3.0545061042630806E-3},null,null,null,{"$f":"R266+Z266","v":3.9985844565760029E-2},{"$f":"S266+AA266","v":4.0753753129752997E-2},{"$f":"T266+AB266","v":3.5427418065549797E-2},{"$f":"U266+AC266","v":2.4234911920935433E-2},{"$f":"V266+AD266","v":1.2505071201553853E-2},null,null,"£",{"$f":"IF($A266=0,0,IF(INDEX(MEAServVolFC,$A266,AP$8)=0,0,AH266/INDEX(MEAServVolFC,$A266,AP$8)))*million","v":413.07827221908201},{"$f":"IF($A266=0,0,IF(INDEX(MEAServVolFC,$A266,AQ$8)=0,0,AI266/INDEX(MEAServVolFC,$A266,AQ$8)))*million","v":383.18425356629473},{"$f":"IF($A266=0,0,IF(INDEX(MEAServVolFC,$A266,AR$8)=0,0,AJ266/INDEX(MEAServVolFC,$A266,AR$8)))*million","v":377.75981738130321},{"$f":"IF($A266=0,0,IF(INDEX(MEAServVolFC,$A266,AS$8)=0,0,AK266/INDEX(MEAServVolFC,$A266,AS$8)))*million","v":368.23121086022076},{"$f":"IF($A266=0,0,IF(INDEX(MEAServVolFC,$A266,AT$8)=0,0,AL266/INDEX(MEAServVolFC,$A266,AT$8)))*million","v":353.92927666195169},null,null,null,4.4299342652117969E-3,4.3346906785097427E-3,4.2414948289217829E-3,4.1503026900999648E-3,{"$f":"BA266*(1-$H266)*(1+BB$6)","v":4.0610711822628154E-3},null,null,null,0.88921243721821597,0.89363701878674029,0.88027649034219957,0.82874694557834527,0.67524605683507055]
[260,"SD031","SD031: Other Ethernet Rentals   External   WECLA","OR","AI",0,0.88289554263715531,0.05,"£",31.150479484043853,29.245212960822798,28.650404285849394,28.222277577673708,26.110203386228335,null,null,null,1.8687120725012097E-2,2.0308950169070375E-2,2.1591279827805517E-2,1.9032640319148926E-2,2.6774902437524211E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!266:266,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.8128306839848665E-2},3.1353068225720898E-2,3.3021766576001269E-2,2.9241317372890409E-2,4.1923105476150226E-2,null,null,null,4.6815427564860762E-2,5.1662018394791273E-2,5.4613046403806785E-2,4.8273957692039335E-2,6.8698007913674433E-2,null,null,"£",78.038935872235186,74.394132506297552,72.468416473204897,71.582345429335206,66.992548825907974,null,null,null,5.4822952411925814E-3,5.3644258935069402E-3,5.249090736796541E-3,5.136235285955415E-3,5.0258062273073733E-3,null,null,null,0.88289554263715531,0.89616306020966852,0.90388577304432061,0.89360235763718188,0.92684203836561352]
[261,"SD044","SD044: EAD Other 10Mb Rental   Internal   WECLA","OR","AI",0,0.89246920766857418,0.05,"£",{"$f":"IF($A270=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,J$8)*INDEX(UF_Cost,,$A270)))","v":372.5972187873013},331.01496653888199,329.96790739753186,314.26533151732946,277.57148561534916,null,null,null,0.16548282645137014,8.5867086553374244E-2,5.1323794055534E-2,3.3921827932983005E-2,1.1278694079557477E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!267:267,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":9.2769648313061372E-3},9.6125348028049725E-3,6.5285227720953748E-3,5.2586781560346098E-3,4.0910749008498193E-3,null,null,null,0.17475979128267627,9.5479621356179212E-2,5.7852316827629376E-2,3.9180506089017617E-2,1.5369768980407296E-2,null,null,"£",393.48501342469854,368.07099130719047,371.94070066325435,362.9838214912225,378.25386337845856,null,null,null,1.8792058824300781E-2,1.8388029559578311E-2,1.7992686924047378E-2,1.7605844155180361E-2,1.7227318505843983E-2,null,null,null,0.89246920766857418,0.80741409215498228,0.68898934544563739,0.55064786260850984,0]
[264,"SD047","SD047: EAD LA 10Mb Rentals   Internal   WECLA","OR","AI",0,0.88942478064878383,0.05,"£",336.01708695763296,308.46141412409645,303.60670331103387,291.92951104412356,268.06699622362322,null,null,null,0.23166165103592382,0.13530113786395875,0.13370267821247081,7.9128057493820514E-2,4.87687022055113E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!270:270,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":4.5005989335724167E-2},2.9789559944124452E-2,2.9244232016749579E-2,1.9590516062757069E-2,1.4696254914803695E-2,null,null,null,0.27666764037164798,0.16509069780808322,0.16294691022922039,9.871857355657758E-2,6.3464957120314996E-2,null,null,"£",401.2966935071488,376.37606681340617,370.01333773430895,364.20538835539651,348.84792195231483,null,null,null,3.0592585021478366E-2,2.993484444351658E-2,2.9291245287980973E-2,2.866148351428938E-2,2.8045261618732158E-2,null,null,null,0.88942478064878383,0.81867637098296342,0.82024056027342629,0.70966473195783253,0.55809847053761064]
[265,"SD048","SD048: EAD LA 100Mb Rentals   Internal   WECLA","OR","AI",0,0.88900385877845467,0.05,"£",252.63092156484876,231.96899164715262,228.29720269405266,219.5317141719498,201.64243231609828,null,null,null,0.83892338499894359,1.0375041931382649,0.94195867443200587,1.2141957546839151,1.4453931472018391,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!271:271,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.20973996154816901},0.26851636925270228,0.24415896593353426,0.31261038185673601,0.38997200372743107,null,null,null,1.0486633465471127,1.3060205623909673,1.18611764036554,1.5268061365406511,1.8353651509292701,null,null,"£",315.79139691023045,292.00486603518317,287.47263198654218,276.05298986593584,256.04624868883559,null,null,null,0.11639758490720165,0.1138950368316968,0.11144629353981532,0.10905019822870927,0.10670561896679202,null,null,null,0.88900385877845467,0.91279230962245639,0.90604111283138022,0.9285762641249341,0.94186136807012732]
[269,"SD056","SD056: EAD LA 100Mb Connection   Internal   WECLA","OR","AI",0,0.84976850686371086,0.05,"£",30.236592353057425,29.220869728763709,28.402406050591551,28.46543347535874,26.911715912455179,null,null,null,2.8772560740596264E-2,3.6416131912941352E-2,3.7812802119110228E-2,3.6708546635184108E-2,2.5238748386824352E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!275:275,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.27061317445227812},0.33447054930044762,0.34697292542260555,0.33005966260180325,0.24499238953681782,null,null,null,0.29938573519287437,0.37088668121338897,0.38478572754171581,0.36676820923698739,0.27023113792364217,null,null,"£",314.61935254775466,297.6052322574804,289.02487685748019,284.40831953028794,288.14359187070585,null,null,null,4.4977166021731185E-2,4.4010156952263971E-2,4.3063938577790298E-2,4.2138063898367807E-2,4.1232095524552898E-2,null,null,null,0.84976850686371086,0.88133799572343552,0.88808332665321743,0.88510982457822485,0.84741915442696447]
[270,"SD057","SD057: EAD LA 1Gb Connection   Internal   WECLA","OR","AI",0,0.85019405048837215,0.05,"£",38.835116308187544,37.528018817713942,36.476232574440438,36.561031462618821,34.558683485775241,null,null,null,7.5049079742223754E-3,1.0049440232092404E-2,1.0582409967598603E-2,1.2781558974408727E-2,1.6494303732703691E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!276:276,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":5.0889971824805418E-2},6.6124374973672628E-2,6.9492456854568174E-2,8.0480584844977859E-2,0.10498592081515808,null,null,null,5.8394879799027792E-2,7.6173815205765036E-2,8.0074866822166774E-2,9.3262143819386592E-2,0.12148022454786177,null,null,"£",302.17185295104855,284.45886581125643,276.00796742100738,266.77185320498899,254.52402829266342,null,null,null,8.7479004149107337E-3,8.5598205559901525E-3,8.3757844140363632E-3,8.1957050491345811E-3,8.0194973905781883E-3,null,null,null,0.85019405048837215,0.88762778216020977,0.89540058264926481,0.91212184586913903,0.9339851616143614]
[273,"SD038","SD038: EAD LA 1Gb Connection   External   WECLA","OR","AI",0,0.84990967832715114,0.05,"£",38.534415328964862,37.23666632941157,36.192849343476006,36.278166884656216,34.289248642036164,null,null,null,3.9409917245238945E-3,9.3582204993083798E-3,1.0713729606674823E-2,1.1209944473667485E-2,1.0463269996233791E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!279:279,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.863320830687187E-2},8.4625253859475766E-2,9.6554196792155073E-2,9.8385315352842465E-2,9.5135335044855482E-2,null,null,null,4.2574200031395767E-2,9.3983474358784153E-2,0.1072679263988299,0.10959525982650994,0.10559860504108927,null,null,"£",416.28402721561883,373.96332726243139,362.36978550598934,354.67750398701236,346.05786009626144,null,null,null,6.3899753776764023E-3,6.2525909070563603E-3,6.1181602025546485E-3,5.9866197581997238E-3,5.857907433398429E-3,null,null,null,0.84990967832715114,0.9334713794130769,{"$f":"IF(AJ282=0,0,IF((AJ282-AZ282)/AJ282<=0,0,(AJ282-AZ282)/AJ282))","v":0.94296375060139703},{"$f":"IF(AK282=0,0,IF((AK282-BA282)/AK282<=0,0,(AK282-BA282)/AK282))","v":0.94537519444110463},{"$f":"IF(AL282=0,0,IF((AL282-BB282)/AL282<=0,0,(AL282-BB282)/AL282))","v":0.94452665893532339}]
[274,"SD052","SD052: EAD  10Mb Connection   Internal   WECLA","OR","AI",0,0.84976437962760587,0.05,"£",30.389435141564402,29.358882528668769,28.534088106286308,28.612186820082488,27.024574860567242,null,null,null,4.1252345381075561E-4,1.434810195467622E-4,3.2863511102353508E-5,2.6571071887425527E-5,2.6894255276231191E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!280:280,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":4.4641935758877238E-3},1.9926453093756188E-3,9.59660374899258E-4,8.8569890384239457E-4,8.8202469480721548E-4,null,null,null,4.876717029698479E-3,2.136126328922381E-3,9.9252388600161142E-4,9.1226997572982013E-4,9.0891895008344669E-4,null,null,"£",359.25393940333709,437.09113689974367,861.76927117003845,982.34798680764709,913.32323414163795,null,null,null,7.3265660833737021E-4,7.1690449125811674E-4,7.0149104469606721E-4,6.8640898723510172E-4,6.7165119400954703E-4,null,null,null,0.84976437962760587,0.66439040540276662,0.29322502501977238,0.24758130214033253,0.26104390941801403]
[277,"SD033","SD033: EAD  10Mb Connection   External   WECLA","OR","AI",0,0.84985791759799822,0.05,"£",31.104073356412151,30.049118940725798,29.204890792188969,29.285080665519864,27.6596850243834,null,null,null,4.0170388191373892E-4,6.8495843086086879E-5,8.9416975253198131E-6,7.5222804462926494E-6,7.4436990394147471E-6,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!283:283,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.1804001296203556E-3},9.340473075377377E-4,5.3808515015393084E-4,5.2154368582807106E-4,5.11489627535096E-4,null,null,null,3.5821040115340944E-3,1.0025431506238247E-3,5.4702684767925062E-4,5.290659662743637E-4,5.1893332657451077E-4,null,null,"£",277.36357790284035,439.81557155874316,1786.6696230363152,2059.7130897136426,1928.2795134117871,null,null,null,5.3782455567229312E-4,5.2626132772533882E-4,5.1494670917924404E-4,5.0387535493189028E-4,4.9304203480085465E-4,null,null,null,0.84985791759799822,0.47507363907690475,5.8644541188619649E-2,4.761336572046676E-2,4.9893291580567892E-2]
[278,"SD034","SD034: EAD  100Mb Connection   External   WECLA","OR","AI",0,0.84983730754306208,0.05,"£",29.608090597844338,28.612260651024826,27.810533597848142,27.874107662298087,26.34940848267938,null,null,null,1.0406110210569475E-2,9.6080877534041962E-3,1.2508271588920199E-2,6.360812199904739E-3,8.391252635834014E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!284:284,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.10285884637520679},9.6836620767004722E-2,0.12188447321044964,6.7630049308769619E-2,8.6714535552375779E-2,null,null,null,0.11326495658577626,0.10644470852040892,0.13439274479936983,7.3990861508674358E-2,9.5105788188209792E-2,null,null,"£",322.26826626786658,316.98542137369873,298.80498820161574,324.23992013942245,298.64209442780668,null,null,null,1.7008170841938345E-2,1.6642495168836671E-2,1.6284681522706682E-2,1.593456086996849E-2,1.5591967811264167E-2,null,null,null,0.84983730754306208,0.84365126834232662,0.87882767371841763,0.78464150105752739,0.83605658384946657]
[281,"SD227","SD227: EBD ONBS Connections AISBO   Internal   WECLA","OR","AI",0,0.84828921656405387,0.05,"£",{"$f":"IF($A290=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,J$8)*INDEX(UF_Cost,,$A290)))","v":36.541587898860691},35.301192361600052,34.309148785430565,34.404905205266452,32.492630652487499,null,null,null,1.0622639602198803E-4,9.8463673771088708E-5,8.0157461261119088E-5,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!287:287,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.1379446716095999E-3},1.0752175100673422E-3,9.0814500180848203E-4,1.624966298624317E-4,1.5900295232038942E-4,null,null,null,1.2441710676315879E-3,1.1736811838384308E-3,9.8830246306960104E-4,1.624966298624317E-4,1.5900295232038942E-4,null,null,"£",427.9914233338796,420.78813084096453,423.01509699770963,0,0,null,null,null,1.8875416739872573E-4,1.8469595279965311E-4,1.8072498981446056E-4,1.7683940253344967E-4,1.7303735537898049E-4,null,null,null,0.84828921656405387,0.84263532947199538,0.81713595122171312,0,0]
[282,"SD040","SD040: Other Ethernet Connections   External   WECLA","OR","AI",0,0.84945335378801501,0.05,"£",20.652906988318716,19.956047655834009,19.396305341196818,19.444037155142258,18.374517307961789,null,null,null,2.1237384256088134E-3,5.0973425687445451E-4,9.2126383274719994E-4,8.5632854769310013E-4,1.0552990777463068E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!288:288,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.5519982218111981E-2},5.4906049783065196E-3,7.990064715021972E-3,7.4117293729893336E-3,8.7939454064918637E-3,null,null,null,1.7643720643720794E-2,6.000339235180974E-3,8.9113285477691716E-3,8.2680579206824336E-3,9.8492444842381704E-3,null,null,"£",171.58145136361756,234.91271012992624,187.61927187874858,187.73685152002417,171.49177618203865,null,null,null,2.6562029696133305E-3,2.5990946057666436E-3,2.5432140717426607E-3,2.4885349692001933E-3,2.4350314673623891E-3,null,null,null,0.84945335378801501,0.56684205610780714,0.71460887586965705,0.69901819833952095,0.75276972043295398]
[285,"SD002","SD002: Excess Construction Charge   External   WECLA","OR","AI",0,0,0.05,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!291:291,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.0360853288541893E-4},1.9923094942838243E-4,1.9494748401567222E-4,1.9075611310933525E-4,1.8665485667748456E-4,null,null,null,2.0360853288541893E-4,1.9923094942838243E-4,1.9494748401567222E-4,1.9075611310933525E-4,1.8665485667748456E-4,null,null,"£",0,0,0,0,0,null,null,null,2.0360853288541893E-4,1.9923094942838243E-4,1.9494748401567222E-4,1.9075611310933525E-4,1.8665485667748456E-4,null,null,null,0,0,0,0,0]
[286,"SD314","SD314: EBD MISBO Rentals   External   Non WECLA","OR","MI",0,0.88628037362822853,0.05,"£",1197.1479124429177,1226.991673804587,1305.9621844445053,1292.2550938653737,1082.1362880079826,null,null,null,4.5393255019358467E-2,0.20492689106716788,0.48913991397619683,0.73245552861429475,0.50825644476757048,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!292:292,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.6730268304656262E-3},1.0507989342369449E-2,2.2741020750178087E-2,3.3557725596865234E-2,2.7247160827955929E-2,null,null,null,4.8066281849824095E-2,0.21543488040953734,0.51188093472637486,0.76601325421115996,0.53550360559552646,null,null,"£",1267.6431542719329,1289.9078453444592,1366.6787857416252,1351.4602471435892,1140.1486197367117,null,null,null,5.4660796130422563E-3,5.3485589013618478E-3,5.2335648849825677E-3,5.1210432399554431E-3,5.0109408102964005E-3,null,null,null,0.88628037362822853,0.9751731990140392,0.98977581595653641,0.99331468063796224,0.99064256382601978]
[289,"SD306","SD306: BES MISBO Rentals   External   Non WECLA","OR","MI",0,0.90706691966083719,0.05,"£",590.50835163486852,583.47158684353906,631.7461420166054,644.20070929136079,631.47556740063158,null,null,null,0.34200548967722394,6.0458823007578065E-2,4.821060150215685E-2,5.1285762659594343E-2,3.3837314638343496E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!295:295,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.2500567597185663E-2},8.1163231399278158E-3,6.888325034633264E-3,6.8553529160993165E-3,5.7448555765352953E-3,null,null,null,0.37450605727440961,6.8575146147505886E-2,5.5098926536790112E-2,5.814111557569366E-2,3.9582170214878795E-2,null,null,"£",646.62399064734313,661.80000453693413,722.00995599103328,730.31082995596216,738.68667364830242,null,null,null,3.4804001508185814E-2,3.4055715475759814E-2,3.3323517593030982E-2,3.2607061964780817E-2,3.1906010132538028E-2,null,null,null,0.90706691966083719,0.50338107333368853,0.3952056838933054,0.43917378189398809,0.19392974262576756]
[290,"SD301","SD301: WES MISBO Rentals   Internal   Non WECLA","OR","MI",0,0.90482776220002792,0.05,"£",538.8225836685765,560.78045515591964,630.1406078905535,827.23142197283642,2019.5099704096112,null,null,null,0.17309200381954151,0.1336447766278652,0.1430575467439385,0.13197273036930221,0.19213081917461253,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!296:296,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.7555308879182645E-2},1.3165754223734037E-2,1.2345987025329226E-2,8.8907408884463593E-3,5.61169169353333E-3,null,null,null,0.19064731269872415,0.14681053085159923,0.15540353376926772,0.14086347125774856,0.19774251086814587,null,null,"£",593.47095955336238,616.02464675358181,684.52227419351959,882.96036087529524,2078.4951315338963,null,null,null,1.8144331380088613E-2,1.7754228255416706E-2,1.7372512347925244E-2,1.6999003332444848E-2,1.6633524760797283E-2,null,null,null,0.90482776220002792,0.87906706588123951,0.88821031332711686,0.87932284231913838,0.91588290910350356]
[293,"SD322","SD322: WES BES Main Link MISBO   External   Non WECLA","OR","MI",0,0.91199606633479602,0.05,"£",14.665936326492153,14.987000595945325,14.011117691649487,13.321657304751959,13.338275509253144,null,null,null,5.1658678109183419E-2,2.2250776407612503E-2,1.614422391704207E-2,4.8176213639011957E-2,0.16886087518203349,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!299:299,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":5.8015704011457597E-3},2.6817928070445884E-3,2.1531778897041567E-3,5.4203380581391326E-3,1.7394649222260725E-2,null,null,null,5.746024851032918E-2,2.4932569214657092E-2,1.8297401806746227E-2,5.3596551697151093E-2,0.18625552440429421,null,null,"£",16.313006387344902,16.793320953540963,15.879800198701204,14.820485889071463,14.712274213590167,null,null,null,5.0567278982891449E-3,4.9480082484759285E-3,4.8416260711336961E-3,4.7375311106043214E-3,4.6356741917263286E-3,null,null,null,0.91199606633479602,0.80154438935369943,0.73539270098180853,0.91160753890709456,0.97511121237046405]
[294,"SD323","SD323: Other Ethernet main links  1Gb Internal non WECLA","OR","MI",0,0,0.05,"£",14.637265331118904,14.958651555390873,13.984014226875388,13.295052355274928,13.312561693061067,null,null,null,2.7364440280028848E-2,2.6725138901124358E-2,3.5199929219959174E-2,3.4266878818824315E-2,3.0760402510987529E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!300:300,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.322392156546666E-4},1.2939607251809127E-4,1.266140569589523E-4,1.2464744611886833E-4,1.187993557200133E-4,null,null,null,2.7496679495683515E-2,2.6854534973642451E-2,3.5326543276918129E-2,3.4391526264943184E-2,3.0879201866707541E-2,null,null,"£",14.708000214307035,15.031077400158054,14.034314690912472,13.343413757866147,13.363975966705686,null,null,null,2.7496679495683515E-2,2.690550088652632E-2,2.6327032617466002E-2,2.5761001416190484E-2,2.5207139885742389E-2,null,null,null,0,0,0.25475208793871101,0.25094916643900678,0.18368551122043392]
[297,"SD326","SD326: Optical Services Main Link   External   Non WECLA","OR","MI",0,0.9118647864909839,0.05,"£",14.653891359153457,14.974978286786351,13.999697181535627,13.310546933757129,13.327429996167627,null,null,null,0.30798961594631874,0.5283949943129308,0.62178841330207524,1.0509562994281598,1.5959838910865354,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!303:303,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":4.1398899566015647E-2},6.5584212902883271E-2,7.9935461363845148E-2,0.13649223063624044,0.20088738079110444,null,null,null,0.34938851551233441,0.5939792072158141,0.70172387466592034,1.1874485300644002,1.7968712718776398,null,null,"£",16.62361678241135,16.833667666411717,15.799460942357765,15.039245113658064,15.004961028629502,null,null,null,3.0793431412277774E-2,3.0131372636913803E-2,2.9483548125220155E-2,2.8849651840527922E-2,2.822938432595657E-2,null,null,null,0.9118647864909839,0.94927200772203801,0.95798411712975162,0.97570450330258673,0.98428970134490579]
[298,"SD309","SD309: Optical Services Rentals   Internal   Non WECLA","OR","MI",0,0.89546774172917931,0.05,"£",1579.1045440162302,1496.664272476105,1453.8889445741927,1404.2835738720644,1342.4311969086577,null,null,null,4.2962302713999785,5.3740077952284731,6.9255695346544854,5.3076847750757619,5.1922192043218844,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!304:304,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0.13981814717860311},0.17598695090242372,0.22385177821753335,0.17660849614465074,0.1765218469590841,null,null,null,4.436048418578582,5.5499947461308965,7.1494213128720192,5.4842932712204124,5.3687410512809688,null,null,"£",1630.4955211282918,1545.6767398699053,1500.8822819373102,1451.009862386182,1388.0703398201442,null,null,null,0.463710158992722,0.45374039057437843,0.44398497217702931,0.43443929527522318,0.42509885042680584,null,null,null,0.89546774172917931,0.91824489727838066,0.93789917354882046,0.92078481696903347,0.92081963976910786]
[301,"SD312","SD312: oth ether services   1Gb rental External non WECLA","OR","MI",0,0.9072652366171351,0.05,"£",{"$f":"IF($A310=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,J$8)*INDEX(UF_Cost,,$A310)))","v":2007.6871658654234},1902.6663739769899,1848.3546325025609,1785.2006022198957,1706.4049293699429,null,null,null,1.1945738636899264E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!307:307,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":5.9050998712414627E-5},5.3583446646656013E-6,5.243140254375291E-6,5.1304127389062214E-6,5.0201088650197374E-6,null,null,null,1.253624862402341E-3,5.3583446646656013E-6,5.243140254375291E-6,5.1304127389062214E-6,5.0201088650197374E-6,null,null,"£",2106.9325418526751,0,0,0,0,null,null,null,1.1625460498575767E-4,1.1375513097856389E-4,1.1130939566252476E-4,1.0891624365578047E-4,1.0657454441718119E-4,null,null,null,0.9072652366171351,0,0,0,0]
[302,"SD303","SD303: WES MISBO Connections   Internal   Non WECLA","OR","MI",0,0.86106907018962719,0.05,"£",8.4712774825321908,8.1897749774057154,7.9611632332404287,7.974151882122162,7.547094750992362,null,null,null,2.3595594422229103E-4,2.5847574714156594E-4,1.7067838999556254E-4,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!308:308,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.8045933786480421E-3},1.9681597110435623E-3,1.385150961257549E-3,2.3646326201904865E-4,2.3137930188563908E-4,null,null,null,2.0405493228703333E-3,2.2266354581851281E-3,1.5558293512531116E-3,2.3646326201904865E-4,2.3137930188563908E-4,null,null,"£",73.259690862217866,70.550694062841018,72.570472622307989,0,0,null,null,null,2.8349541475030206E-4,2.7740026333317056E-4,2.7143615767150737E-4,2.6560028028156993E-4,2.5988987425551614E-4,null,null,null,0.86106907018962719,0.87541729728885564,0.8255360348788352,0,0]
[305,"SD329","SD329: EBD ONBS Connections MISBO   Internal    Non WECLA","OR","MI",0,0.85308720137497607,0.05,"£",20.810417220498348,20.110116285604185,19.546528818634037,19.591774699483736,18.519128687829436,null,null,null,9.5155050049046536E-3,9.32461225859171E-3,6.9825330545344854E-3,2.3585923827757715E-2,2.20199556614331E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!311:311,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":8.6521147773423943E-2},8.5676652608430687E-2,6.738476108530006E-2,0.19382053834135632,0.1874591384647169,null,null,null,9.6036652778328596E-2,9.50012648670224E-2,7.4367294139834547E-2,0.21740646216911402,0.20947909412615001,null,null,"£",210.03223809424878,204.88642645649736,208.17981765573194,180.58984910382671,176.17520948630423,null,null,null,1.4109013430243934E-2,1.3805669641493689E-2,1.3508847744201575E-2,1.3218407517701239E-2,1.2934211756070662E-2,null,null,null,0.85308720137497607,0.8546790965276293,0.81834961322109456,0.93919956478837774,0.93825535760489032]
[306,"SD320","SD320: EBD MISBO Connections    External   Non WECLA","OR","MI",0,0.85314262795351281,0.05,"£",20.143941441214682,19.462768738388856,18.91648426089052,18.965301789272107,17.918146195670882,null,null,null,6.4320007900627312E-4,7.1633200443694629E-3,3.2446232511416173E-3,1.635704622566605E-3,1.3828091987450194E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!312:312,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":8.6437929809850683E-3},8.4417517349504353E-2,3.9138026470167113E-2,1.9843299086594449E-2,1.7495477578450883E-2,null,null,null,9.2869930599913421E-3,9.1580837393873821E-2,4.2382649721308729E-2,2.1479003709161053E-2,1.8878286777195902E-2,null,null,"£",290.85295613529956,248.82549544411069,247.09516770733995,249.03994392211669,244.62080719783398,null,null,null,1.363863395004293E-3,1.3345403320117006E-3,1.3058477148734492E-3,1.27777198900367E-3,1.2502998912400911E-3,null,null,null,0.85314262795351281,0.98542773390166694,0.96918909687194688,0.94051064908291415,0.93377047896367393]
[309,"SD317","SD317: oth ether services   1Gb conn Internal non WECLA","OR","MI",0,0.85420474131020163,0.05,"£",19.422255835845267,18.753408553242082,18.223962895317193,18.289410017384743,17.247329619475476,null,null,null,8.6429038469511429E-4,4.9266996100543999E-4,1.2610906002836532E-4,7.9595937072228094E-4,5.1850993427835466E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!315:315,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.0946801153092272E-2},6.9633210881087015E-3,2.928964066411167E-3,9.8437977512485196E-3,7.1053783702756078E-3,null,null,null,1.1811091537787387E-2,7.4559910491141419E-3,3.0550731264395322E-3,1.0639757121970801E-2,7.6238883045539625E-3,null,null,"£",265.41778736600872,283.81118675877548,441.48722769158542,244.47840888226659,253.59536216738474,null,null,null,1.7220011461606005E-3,1.6849781215181475E-3,1.6487510919055072E-3,1.6133029434295388E-3,1.5786169301458036E-3,null,null,null,0.85420474131020163,0.77401017377584669,0.46032352625647033,0.84837032227943321,0.79293808263129306]
[310,"SD214","SD214: EBD MISBO rent External WECLA","OR","MI",0,0.88599187093565368,0.05,"£",1493.0051231847865,1530.1891456988005,1628.6207954884899,1611.5349838859993,1349.5606674684354,null,null,null,1.2649859157463899E-2,8.3877669820218548E-2,0.15934258652269584,0.19804461437957871,0.17277175927100918,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!316:316,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":8.6500646388517222E-4},4.9481173762995091E-3,8.5774418586414408E-3,1.0523288931612152E-2,1.0723805549632572E-2,null,null,null,1.351486562134907E-2,8.8825787196518055E-2,0.16792002838133729,0.20856790331119085,0.18349556482064175,null,null,"£",1595.0978869138203,1620.4581710196737,1716.2897638912789,1697.1654278743915,1433.3268236760737,null,null,null,1.5408045440460619E-3,1.5076772463490716E-3,1.4752621855525666E-3,1.4435440485631864E-3,1.4125078515190778E-3,null,null,null,0.88599187093565368,0.98302658165006207,0.99121449537751183,0.99307878141532935,0.99230222347390384]
[313,"SD206","SD206: BES MISBO rent External WECLA","OR","MI",0,0.90736801338867457,0.05,"£",1094.1687023056388,1071.1681610797061,1098.5944313642394,1096.5130948482179,1074.3857187279368,null,null,null,2.1359759613624411E-2,2.9957002413923497E-3,1.2643374210387372E-3,9.395275716734911E-4,1.1470169607208148E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!319:319,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.7058090876049554E-3},5.8942328585872032E-4,4.4384960695600256E-4,4.3430684040644851E-4,4.2496924333770988E-4,null,null,null,2.4065568701229365E-2,3.58512352725107E-3,1.7081870279947397E-3,1.3738344120799396E-3,1.5719862040585247E-3,null,null,"£",1232.7756750256444,1281.9273847453533,1484.2594432915666,1603.3882010673731,1472.4451211396727,null,null,null,2.229241437726211E-3,2.1813127468150971E-3,2.1344145227585724E-3,2.0885246105192632E-3,2.043621331393099E-3,null,null,null,0.90736801338867457,0.39156552619885854,0,0,0]
[314,"SD201","SD201: WES MISBO rent Internal WECLA","OR","MI",0,0.90493415129615007,0.05,"£",735.29295428211265,743.84676738365954,789.30512837000083,940.84203317916229,1899.8486801434153,null,null,null,0.14556931012449567,0.17161772974706352,0.17628944643361491,0.12125318022464393,0.13998470362254709,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!320:320,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":1.8466522964853727E-2},2.0773811315979832E-2,1.9729436052378511E-2,1.1761604494666251E-2,7.1211733702226596E-3,null,null,null,0.16403583308934941,0.19239154106304335,0.19601888248599342,0.13301478471931019,0.14710587699276975,null,null,"£",828.57019942762565,833.88718696270996,877.64022369775466,1032.1040674260951,1996.4960385931624,null,null,null,1.5594205690482071E-2,1.5258930268136706E-2,1.4930863267371766E-2,1.4609849707123274E-2,1.4295737938420124E-2,null,null,null,0.90493415129615007,0.92068814364797558,0.92382946439642799,0.89016371572563757,0.90282007605227932]
[317,"SD222","SD222: WES BES EBD MBO Main link External WECLA","OR","MI",0,0.91229892539808277,0.05,"£",7.1205370406711381,7.1771310013833993,6.772563172520913,6.5266225555879736,6.4381211743945119,null,null,null,1.8992771562284382E-3,5.6443084661034334E-4,4.2479390313833259E-4,1.5371031519909463E-3,5.5263158762350615E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!323:323,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.7716290803272194E-4},1.316348741750117E-4,1.1004795791801666E-4,2.9830498279868786E-4,9.8518731937359766E-4,null,null,null,2.27644006426116E-3,6.9606572078535506E-4,5.3484186105634925E-4,1.8354081347896341E-3,6.5115031956086596E-3,null,null,"£",8.5345499709099641,8.8509600310659291,8.5270769296639504,7.7932415373111121,7.5858578372371159,null,null,null,1.9964623990256124E-4,1.9535384574465616E-4,1.9115373806114606E-4,1.8704393269283141E-4,1.8302248813993553E-4,null,null,null,0.91229892539808277,0.71934568832919554,0.64259764992290558,0.89809136771954567,0.971892436716707]
[320,"SD225","SD225: Optical Services Main link Intenal WECLA","OR","MI",0,0.91279502397717249,0.05,"£",7.2822427701000407,7.3354674581059367,6.9249578115768617,6.6775949371140859,6.5825566140892056,null,null,null,9.5991416769265602E-3,1.2611503523786422E-2,3.4496838023520077E-2,4.0574538269703773E-2,3.4370401460051173E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!326:326,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.1472204839709753E-3},2.6846190862571538E-3,7.2848112457988071E-3,8.6578478632283011E-3,7.3031621664775039E-3,null,null,null,1.1746362160897535E-2,1.5296122610043575E-2,4.1781649269318884E-2,4.9232386132932071E-2,4.1673563626528673E-2,null,null,"£",8.911198917584974,8.8969732617166493,8.3873240292592612,8.1024688487653655,7.9812449150852967,null,null,null,1.0243412305965178E-3,1.0023178941386927E-3,9.807680594147107E-4,9.5968154613729434E-4,9.3904839289534251E-4,null,null,null,0.91279502397717249,0.9344724202537078,0.97652634406332761,0.98050710880545056,0.97746656846266067]
[{"$f":"IF(B331=0,0,A330+1)","v":322},"SD209","SD209: Optical Services rent Internal WECLA","OR","MI",0,0.89278239800814685,0.05,"£",1862.1829487281746,1781.5197283581729,1724.4857758952962,1669.7662460102899,1612.5548929501037,null,null,null,0.64473547949613341,0.90248596444871754,0.9411409489782715,1.0585561896274636,1.1933528130058539,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!328:328,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":2.6274216337737123E-2},3.6340058327825789E-2,3.8102028931214851E-2,4.2884536594836632E-2,4.8554682371564656E-2,null,null,null,0.67100969583387049,0.93882602277654337,0.97924297790948633,1.1014407262223003,1.2419074953774185,null,null,"£",1938.0705013932868,1853.2555041940386,1794.3014682163707,1737.4123023873747,1678.1659090557998,null,null,null,{"$f":"AH331*(1-G331)","v":7.194405050059037E-2},{"$f":"AX331*(1-$H331)*(1+AY$6)","v":7.0397253414827665E-2},6.888371246640887E-2,6.7402712648381075E-2,6.5953554326440886E-2,null,null,null,{"$f":"G331","v":0.89278239800814685},{"$f":"IF(AI331=0,0,IF((AI331-AY331)/AI331<=0,0,(AI331-AY331)/AI331))","v":0.92501565603536373},0.92965615886930975,0.93880495695891175,0.9468933438505438]
[323,"SD210","SD210: Optical Services rent External WECLA","OR","MI",0,0.89414982710354773,0.05,"£",1858.7840054690789,1778.2963710823749,1721.3533364627092,1666.7317169258629,1609.6603416315206,null,null,null,0.12426574809605771,0.16627605209869964,0.23918705990647349,0.32520223877145832,0.38194253213340512,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!329:329,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":6.3658898240713099E-3},8.4492685190097252E-3,1.197513121307524E-2,1.6203973157746968E-2,1.9152251465585385E-2,null,null,null,0.13063163792012902,0.17472532061770937,0.25116219111954874,0.34140621192920528,0.40109478359899053,null,null,"£",1954.0058535395169,1868.6599764002153,1807.53455410996,1749.7805793945258,1690.3756771688029,null,null,null,1.3827381459592407E-2,1.353009275821117E-2,1.3239195763909629E-2,1.2954553054985572E-2,1.2676030164303383E-2,null,null,null,0.89414982710354773,0.9225636404021007,0.94728826140233813,0.96205530947494344,0.96839642228561928]
[326,"SD203","SD203: WES MISBO conns Internal WECLA","OR","MI",0,0.86268715664512863,0.05,"£",14.966338108793867,14.470417471416459,14.066845485631887,14.087640863999315,13.336950712092786,null,null,null,5.0814908454025647E-4,3.899534021081505E-4,1.946104455461899E-4,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!332:332,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":5.6016579864170604E-3},4.5057134742209539E-3,2.6231565133712849E-3,7.3171217051912175E-4,7.1598035885296065E-4,null,null,null,6.1098070709573165E-3,4.8956668763291047E-3,2.8177669589174747E-3,7.3171217051912175E-4,7.1598035885296065E-4,null,null,"£",179.95002093957834,181.66874072256445,203.6740233257587,0,0,null,null,null,8.389549812628475E-4,8.2091744916569628E-4,8.0326772400863384E-4,7.8599746794244822E-4,7.6909852238168561E-4,null,null,null,0.86268715664512863,0.83231754326772311,0.71492755230644345,0,0]
[327,"SD215","SD215: Optical Services conns Internal WECLA","OR","MI",0,0.85830150180993559,0.05,"£",30.965794268656655,29.922188823280855,29.08322034966729,29.152921545728425,27.55263658977103,null,null,null,4.0775113804446296E-3,1.1270562261363158E-2,1.1153264119834047E-2,2.0058335461269417E-3,2.0830532458386399E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!333:333,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.0630724825104198E-2},7.7833357267083778E-2,7.7466827585786088E-2,1.6904848921418216E-2,1.777766565845058E-2,null,null,null,3.4708236205548831E-2,8.9103919528446929E-2,8.862009170562013E-2,1.8910682467545157E-2,1.9860718904289219E-2,null,null,"£",263.58432913846781,236.56178309440796,231.08550347148258,274.84914858315773,262.69859950755449,null,null,null,4.9181049451522893E-3,4.8123656888315151E-3,4.7088998265216375E-3,4.6076584802514217E-3,4.5085938229260155E-3,null,null,null,0.85830150180993559,0.94599153758555876,0.94686419596400617,0.75634626152920892,0.77298939456052029]
[330,"SD220","SD220: EBD MISBO conns External WECLA","OR","MI",0,0.85253994065220262,0.05,"£",23.465851460940062,22.665489480571207,22.02756644352554,22.094869442764775,20.856609573204107,null,null,null,4.1154410292196688E-5,3.4939784670286005E-4,1.7052854212589954E-4,2.9490154242199468E-5,2.3736966127373891E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!336:336,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":3.9288930375423032E-4},2.9375410599461259E-3,1.4707746593904183E-3,2.9258986492192515E-4,2.5197858671644342E-4,null,null,null,4.3404371404642703E-4,3.286938906648986E-3,1.6413032015163179E-3,3.2208001916412464E-4,2.7571555284381733E-4,null,null,"£",247.48757785746778,213.22420820552523,212.01093303594774,241.31158878007122,242.25891413696942,null,null,null,6.4004111832824528E-5,6.2628023428418802E-5,6.12815209247078E-5,5.9963968224826583E-5,5.8674742907992815E-5,null,null,null,0.85253994065220262,0.98094639869888312,0.96266288832673164,0.81382276249098728,0.78719102965791021]
[331,"SD332","SD332: EBD ONBS connection MISBO WECLA internal Costs","OR","MI",0,0.85312272815487078,0.05,"£",25.162912753680331,24.310731459638951,23.628045253553207,23.690989915552109,22.379463175704284,null,null,null,6.9336909351021248E-4,6.2550901513171425E-4,4.4535051058673897E-4,1.9079646839377704E-3,1.1948340137564197E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!337:337,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":5.1769298025488974E-3},4.7793324599375818E-3,3.6210728210478798E-3,1.278529082795316E-2,8.5254110220623156E-3,null,null,null,5.8702988960591101E-3,5.404841475069296E-3,4.0664233316346186E-3,1.4693255511890931E-2,9.7202450358187358E-3,null,null,"£",213.03778945749292,210.06195994578974,215.74385167624948,182.44455523171095,182.06199633874374,null,null,null,8.6221348676863584E-4,8.4367589680311018E-4,8.255368650218433E-4,8.077878224238736E-4,7.9042038424176027E-4,null,null,null,0.85312272815487078,0.84390367401251232,0.79698698396706413,0.94502322363004254,0.91868308038232671]
[334,"Z3","Z3: EAD LA 10Gb Rental Internal Non WECLA","OR","MI",0,0,0.05,"£",271.07546425706414,242.30041800846968,240.93300284885547,229.76780662267706,204.55533207883707,null,null,null,0,2.1828919048862247E-3,7.0158572415915596E-2,0.12588738953041873,0.16814877794347333,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!340:340,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,2.1828919048862247E-3,7.0158572415915596E-2,0.12588738953041873,0.16814877794347333,null,null,"£",0,242.30041800846965,240.93300284885547,229.76780662267706,204.55533207883704,null,null,null,0,0,0,0,0,null,null,null,0,1,1,1,1]
[335,"Z4","Z4: EAD LA 10Gb Rental External Non WECLA","OR","MI",0,0,0.05,"£",260.65165665550813,233.68242363284347,232.09237749162563,221.530226534869,197.93725086499424,null,null,null,0,3.2434928951664989E-4,4.1348221219743141E-3,8.7118752879746769E-2,0.19315974475541406,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!341:341,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,3.2434928951664989E-4,4.1348221219743141E-3,8.7118752879746769E-2,0.19315974475541406,null,null,"£",0,233.68242363284347,232.0923774916256,221.530226534869,197.93725086499424,null,null,null,0,0,0,0,0,null,null,null,0,1,1,1,1]
[338,"Z7","Z7: EAD LA 10Gb Rental Internal WECLA","OR","MI",0,0,0.05,"£",365.72471472734964,336.39882819566969,330.81750994925562,318.11625961755328,292.92344100867183,null,null,null,0,1.4126891738062313E-3,3.1154801390492769E-2,6.7910642215055453E-2,9.676013718412857E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!344:344,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,1.4126891738062313E-3,3.1154801390492769E-2,6.7910642215055453E-2,9.676013718412857E-2,null,null,"£",0,336.39882819566969,330.81750994925562,318.11625961755323,292.92344100867183,null,null,null,0,0,0,0,0,null,null,null,0,1,1,1,1]
[339,"Z8","Z8: EAD LA 10Gb Rental External WECLA","OR","MI",0,0,0.05,"£",363.41496922622031,334.45559211714846,328.83751530577399,316.25858989573538,291.39637637317355,null,null,null,0,1.8747411648418496E-4,2.2465035787705796E-3,5.7493598077620771E-2,0.14673864945324216,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!345:345,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,1.8747411648418496E-4,2.2465035787705796E-3,5.7493598077620771E-2,0.14673864945324216,null,null,"£",0,334.45559211714851,328.83751530577399,316.25858989573538,291.39637637317355,null,null,null,0,0,0,0,0,null,null,null,0,1,1,1,1]
[342,"Z11","Z11: EAD LA 10Gb Connection Internal Non WECLA","OR","MI",0,0,0.05,"£",21.294647346244254,20.579511129294822,20.003140000028068,20.04721753069958,18.95353315576811,null,null,null,0,2.5003397323696708E-3,5.0388797216613752E-3,7.3848439165057848E-3,6.3341498716764973E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!348:348,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,2.5003397323696708E-3,5.0388797216613752E-3,7.3848439165057848E-3,6.3341498716764973E-3,null,null,"£",0,20.579511129294826,20.003140000028068,20.047217530699584,18.95353315576811,null,null,null,0,0,0,0,0,null,null,null,0,1,1,1,1]
[343,"Z12","Z12: EAD LA 10Gb Connection External Non WECLA","OR","MI",0,0,0.05,"£",20.997629944509814,20.291546631171258,19.723006171881096,19.767871513053027,18.686966043982711,null,null,null,0,5.6177057062793063E-5,3.4718442672337819E-3,1.2603008810507688E-2,1.5278629853559123E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!349:349,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,5.6177057062793063E-5,3.4718442672337819E-3,1.2603008810507688E-2,1.5278629853559123E-2,null,null,"£",0,20.291546631171258,19.723006171881096,19.767871513053024,18.686966043982711,null,null,null,0,0,0,0,0,null,null,null,0,1,1,1,1]
[346,"Z15","Z15: EAD LA 10Gb Connection Internal WECLA","OR","MI",0,0,0.05,"£",38.835116308187544,37.528018817713942,36.476232574440438,36.561031462618821,34.558683485775241,null,null,null,0,9.4134288282649893E-4,2.3478506851228511E-3,3.7606634464487847E-3,3.8914634241604385E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!352:352,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,9.4134288282649893E-4,2.3478506851228511E-3,3.7606634464487847E-3,3.8914634241604385E-3,null,null,"£",0,37.528018817713935,36.476232574440431,36.561031462618814,34.558683485775241,null,null,null,0,0,0,0,0,null,null,null,0,1,1,1,1]
[347,"Z16","Z16: EAD LA 10Gb Connection External WECLA","OR","MI",0,0,0.05,"£",38.534415328964862,37.23666632941157,36.192849343476006,36.278166884656216,34.289248642036164,null,null,null,0,5.3778972964247506E-5,2.6916525969532461E-3,6.9247426336085088E-3,1.2065780148620458E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!353:353,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,5.3778972964247506E-5,2.6916525969532461E-3,6.9247426336085088E-3,1.2065780148620458E-2,null,null,"£",0,37.23666632941157,36.192849343476006,36.278166884656216,34.289248642036164,null,null,null,0,0,0,0,0,null,null,null,0,1,1,1,1]
[350,"P3","Passive 3 - EAD LA 1000Mbit/s Rental Internal","OR","Passive",0,0,0.05,"£",150.19695736661146,125.13184017702105,128.09164784056759,120.20807784293774,97.179858023101616,null,null,null,0,0,0,0,0.22727335373382748,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!356:356,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0.22727335373382748,null,null,"£",0,0,0,0,97.179858023101616,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,1]
[351,"P4","Passive 4 - EAD LA 1000Mbit/s Rental External","OR","Passive",0,0,0.05,"£",140.6445152973719,117.35846791676714,120.06445135422229,112.76027067543157,91.335804297810569,null,null,null,0,0,0,0,8.0244830831271471E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!357:357,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,8.0244830831271471E-2,null,null,"£",0,0,0,0,91.335804297810569,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,1]
[354,"P7","Passive 7 - EAD LA 1000Mbit/s Connection Internal","OR","Passive",0,0,0.05,"£",21.294647346244254,20.579511129294822,20.003140000028068,20.04721753069958,18.95353315576811,null,null,null,0,0,0,0,6.4544161454239246E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!360:360,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,6.4544161454239246E-2,null,null,"£",0,0,0,0,18.95353315576811,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,1]
[355,"P8","Passive 8 - EAD LA 1000Mbit/s Connection External","OR","Passive",0,0,0.05,"£",20.997629944509814,20.291546631171258,19.723006171881096,19.767871513053027,18.686966043982711,null,null,null,0,0,0,0,2.344573854176667E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!361:361,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,2.344573854176667E-2,null,null,"£",0,0,0,0,18.686966043982711,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,1]
[358,"P11","Passive 11 - WES MISBO Connection Internal","OR","Passive",0,0,0.05,"£",8.4712774825321908,8.1897749774057154,7.9611632332404287,7.974151882122162,7.547094750992362,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!364:364,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[359,"P12","Passive 12 - WES MISBO Connection External","OR","Passive",0,0,0.05,"£",9.4556550959925456,9.1392477430660684,8.8835745993045041,8.90141053021655,8.418836608650702,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!365:365,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[362,"P15","Passive 15 - OSA Connection Internal","OR","Passive",0,0,0.05,"£",20.534929224202511,19.843917200584468,19.28779464486567,19.332413658877432,18.274016571095604,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!368:368,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[363,"P16","Passive 16 - OSA Connection External","OR","Passive",0,0,0.05,"£",21.154126514210535,20.443081303554735,19.870371481497624,{"$f":"IF($A372=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,M$8)*INDEX(UF_Cost,,$A372)))","v":19.915113844401912},{"$f":"IF($A372=0,0,SUMPRODUCT(INDEX(FC.UnitCostComp.Pay,,N$8)*INDEX(UF_Cost,,$A372)))","v":18.826959630324275},null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!369:369,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[366,"P19","Passive 19 - EBD 1000Mbit/s Connection Internal","OR","Passive",0,0,0.05,"£",20.715184943070057,20.016892165465197,19.455613075809463,19.502472550837421,18.431521471723123,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!372:372,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[367,"P20","Passive 20 - EBD 1000Mbit/s Connection External","OR","Passive",0,0,0.05,"£",20.953990949139403,20.248338491811108,19.680745107365624,19.727094455123478,18.645651351566361,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!373:373,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[369,"P22","Passive 22 - EBD MISBO Rental External","OR","Passive",0,0,0.05,"£",1197.1479124429177,1226.991673804587,1305.9621844445053,1292.2550938653737,1082.1362880079826,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!375:375,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal","OR","Passive",0,0,0.05,"£",340.12710355216063,279.56773266709195,287.61727991845214,268.16265823325773,213.15597749622682,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!378:378,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[373,"P26","Passive 26 - EAD 10Gbit/s Rental External","OR","Passive",0,0,0.05,"£",337.00549696611444,277.01843828127494,284.98825319963646,265.71914554943834,211.22972909181169,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!379:379,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[374,"P27","Passive 27 - EAD LA 10Gbit/s Rental Internal","OR","Passive",0,0,0.05,"£",150.19695736661146,125.13184017702105,128.09164784056759,120.20807784293774,97.179858023101616,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!380:380,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[375,"P28","Passive 28 - EAD LA 10Gbit/s Rental External","OR","Passive",0,0,0.05,"£",140.6445152973719,117.35846791676714,120.06445135422229,112.76027067543157,91.335804297810569,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!381:381,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[376,"P29","Passive 29 - EAD 10Gbit/s Connection Internal","OR","Passive",0,0,0.05,"£",21.402749353436814,20.683859795183054,20.104534906915564,20.149023292602312,19.049456592815023,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!382:382,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[377,"P30","Passive 30 - EAD 10Gbit/s Connection External","OR","Passive",0,0,0.05,"£",21.028847506725572,20.322366837901914,19.753128713437562,19.797068088517054,18.716307812525177,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!383:383,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[378,"P31","Passive 31 - EAD LA 10Gbit/s Connection Internal","OR","Passive",0,0,0.05,"£",21.294647346244254,20.579511129294822,20.003140000028068,20.04721753069958,18.95353315576811,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!384:384,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[379,"P32","Passive 32 - EAD LA 10Gbit/s Connection External","OR","Passive",0,0,0.05,"£",20.997629944509814,20.291546631171258,19.723006171881096,19.767871513053027,18.686966043982711,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!385:385,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal","OR","Passive",0,0,0.05,"£",188.67983540433863,235.38149162975145,349.46260881206456,632.90152970967608,2268.3527318853248,null,null,null,0,0,0,0,9.5065190306056636E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!386:386,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,9.5065190306056636E-3,null,null,"£",0,0,0,0,2268.3527318853248,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,1]
[381,"P34","Passive 34 - WES 1000Mbit/s Rental External","OR","Passive",0,0,0.05,"£",197.80118810327323,246.84092346058952,366.61720548858267,664.18571378465595,2381.1859040247659,null,null,null,0,0,0,0,9.8139438632692758E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!387:387,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,9.8139438632692758E-3,null,null,"£",0,0,0,0,2381.1859040247659,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,1]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal","OR","Passive",0,0,0.05,"£",161.08329333060652,167.48647059514835,232.7499518123071,257.51463303780707,252.51603368015046,null,null,null,0,0,0,0,5.203277541916564E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!388:388,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,5.203277541916564E-4,null,null,"£",0,0,0,0,252.51603368015046,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,1]
[383,"P36","Passive 36 - BES 1000Mbit/s Rental External","OR","Passive",0,0,0.05,"£",179.95525485667821,187.18110525386228,260.51319991142952,288.32617113409231,282.76406095271864,null,null,null,0,0,0,0,7.9248243892995653E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!389:389,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,7.9248243892995653E-3,null,null,"£",0,0,0,0,282.76406095271864,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,1]
[384,"P37","Passive 37 - BES MISBO Rental Internal","OR","Passive",0,0,0.05,"£",138.27558103272503,143.60978234759966,198.68634178114027,219.61553564449423,215.27517800992746,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!390:390,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[385,"P38","Passive 38 - BES MISBO Rental External","OR","Passive",0,0,{"$f":"IF(A394=0,0,INDEX($B$5:$B$7,MATCH(D394,$A$5:$A$7,0)))","v":0.05},"£",157.81777356030858,164.06088283799653,227.82494555856834,252.0262557935271,247.11976143165796,null,null,null,{"$f":"IF($A394=0,0,J394*INDEX(MEAServVolFC,$A394,R$8))/million","v":0},{"$f":"IF($A394=0,0,K394*INDEX(MEAServVolFC,$A394,S$8))/million","v":0},{"$f":"IF($A394=0,0,L394*INDEX(MEAServVolFC,$A394,T$8))/million","v":0},{"$f":"IF($A394=0,0,M394*INDEX(MEAServVolFC,$A394,U$8))/million","v":0},{"$f":"IF($A394=0,0,N394*INDEX(MEAServVolFC,$A394,V$8))/million","v":0},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!391:391,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A394=0,0,IF($H$8,Z394*(1-$H394)*(1+INDEX(AA$5:AA$7,MATCH($D394,$AE$5:$AE$7,0)))*(1+BF394*INDEX(ServVolumeChanges,$A394,AA$8)),Z394*(1-$H394)*(1+INDEX(AA$5:AA$7,MATCH($D394,$AE$5:$AE$7,0)))*(1+$G394*INDEX(ServVolumeChanges,$A394,AA$8))))","v":0},{"$f":"IF($A394=0,0,IF($H$8,AA394*(1-$H394)*(1+INDEX(AB$5:AB$7,MATCH($D394,$AE$5:$AE$7,0)))*(1+BG394*INDEX(ServVolumeChanges,$A394,AB$8)),AA394*(1-$H394)*(1+INDEX(AB$5:AB$7,MATCH($D394,$AE$5:$AE$7,0)))*(1+$G394*INDEX(ServVolumeChanges,$A394,AB$8))))","v":0},{"$f":"IF($A394=0,0,IF($H$8,AB394*(1-$H394)*(1+INDEX(AC$5:AC$7,MATCH($D394,$AE$5:$AE$7,0)))*(1+BH394*INDEX(ServVolumeChanges,$A394,AC$8)),AB394*(1-$H394)*(1+INDEX(AC$5:AC$7,MATCH($D394,$AE$5:$AE$7,0)))*(1+$G394*INDEX(ServVolumeChanges,$A394,AC$8))))","v":0},{"$f":"IF($A394=0,0,IF($H$8,AC394*(1-$H394)*(1+INDEX(AD$5:AD$7,MATCH($D394,$AE$5:$AE$7,0)))*(1+BI394*INDEX(ServVolumeChanges,$A394,AD$8)),AC394*(1-$H394)*(1+INDEX(AD$5:AD$7,MATCH($D394,$AE$5:$AE$7,0)))*(1+$G394*INDEX(ServVolumeChanges,$A394,AD$8))))","v":0},null,null,null,{"$f":"R394+Z394","v":0},{"$f":"S394+AA394","v":0},{"$f":"T394+AB394","v":0},{"$f":"U394+AC394","v":0},{"$f":"V394+AD394","v":0},null,null,"£",{"$f":"IF($A394=0,0,IF(INDEX(MEAServVolFC,$A394,AP$8)=0,0,AH394/INDEX(MEAServVolFC,$A394,AP$8)))*million","v":0},{"$f":"IF($A394=0,0,IF(INDEX(MEAServVolFC,$A394,AQ$8)=0,0,AI394/INDEX(MEAServVolFC,$A394,AQ$8)))*million","v":0},{"$f":"IF($A394=0,0,IF(INDEX(MEAServVolFC,$A394,AR$8)=0,0,AJ394/INDEX(MEAServVolFC,$A394,AR$8)))*million","v":0},{"$f":"IF($A394=0,0,IF(INDEX(MEAServVolFC,$A394,AS$8)=0,0,AK394/INDEX(MEAServVolFC,$A394,AS$8)))*million","v":0},{"$f":"IF($A394=0,0,IF(INDEX(MEAServVolFC,$A394,AT$8)=0,0,AL394/INDEX(MEAServVolFC,$A394,AT$8)))*million","v":0},null,null,null,0,0,0,0,{"$f":"BA394*(1-$H394)*(1+BB$6)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"IF(B395=0,0,A394+1)","v":0},0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!392:392,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"AH395*(1-G395)","v":0},{"$f":"AX395*(1-$H395)*(1+AY$6)","v":0},0,0,0,null,null,null,{"$f":"G395","v":0},{"$f":"IF(AI395=0,0,IF((AI395-AY395)/AI395<=0,0,(AI395-AY395)/AI395))","v":0},0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!393:393,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!394:394,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!395:395,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!396:396,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!397:397,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!398:398,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!399:399,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!400:400,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!401:401,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!402:402,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!403:403,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!404:404,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!405:405,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!406:406,,MATCH(\"Pay\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R10:R409)","v":127.85024533957115},{"$f":"SUM(S10:S409)","v":115.31723806550106},{"$f":"SUM(T10:T409)","v":112.96432677217292},{"$f":"SUM(U10:U409)","v":109.51857457693583},{"$f":"SUM(V10:V409)","v":103.54840315767588},null,null,null,{"$f":"SUM(Z10:Z409)","v":26.876180139147877},{"$f":"SUM(AA10:AA409)","v":26.44300653599436},{"$f":"SUM(AB10:AB409)","v":25.656835923917562},{"$f":"SUM(AC10:AC409)","v":23.614074735210639},{"$f":"SUM(AD10:AD409)","v":20.298677281541906},null,null,null,{"$f":"SUM(AH10:AH409)","v":154.72642547871899},{"$f":"SUM(AI10:AI409)","v":141.76024460149546},{"$f":"SUM(AJ10:AJ409)","v":138.62116269609052},{"$f":"SUM(AK10:AK409)","v":133.13264931214653},{"$f":"SUM(AL10:AL409)","v":123.84708043921778},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX10:AX409)","v":23.779085554687114},{"$f":"SUM(AY10:AY409)","v":23.337859142583515},{"$f":"SUM(AZ10:AZ409)","v":22.904974207128454},{"$f":"SUM(BA10:BA409)","v":22.48027012554525},{"$f":"SUM(BB10:BB409)","v":22.063589422391818}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z410=ModelStartValues_Admin!M407","v":true}]

{"sheet":"FC.Serv.NonPay","index":55,"n_rows":411,"n_cols":62,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Non-Pay Operating cost forecasts by service - admin and non-admin"]
[null,null,null,null,null,null,null,null,{"$f":"MAX(H3:$H3)+1","v":1},"Unit costs by service, non-admin related costs",null,null,null,null,null,null,{"$f":"MAX($H3:P3)+1","v":2},"Total costs by service, non-admin related costs",null,null,null,null,null,null,{"$f":"MAX($H3:X3)+1","v":3},"Total Non-pay Operating costs - admin costs",null,null,null,null,null,null,{"$f":"MAX($H3:AF3)+1","v":4},"Total costs by service, admin and non-admin (£000)",null,null,null,null,null,null,{"$f":"MAX($H3:AN3)+1","v":5},"Unit costs by service, admin and non-admin",null,null,null,null,null,null,{"$f":"MAX($C3:AV3)+1","v":6},"Fixed and common costs",null,null,null,null,null,null,{"$f":"MAX($C3:BD3)+1","v":7},"Dynamic CVE"]
[null,"Efficiency",null,null,null,null,null,null,null,"Unit costs by service = Unit cost by component * Usage factor",null,null,null,null,null,null,null,"Total costs by service = Unit costs by service * volumes",null,null,null,null,null,null,null,"Non Pay Opex(t) = Non Pay Opex(t-1) * (1-efficiency) * (1 + price trend) * (1 + % volume change(t) * CVE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit costs by service = Total costs by service / service volumes",null,null,null,null,null,null,null,"Base year = Total costs * (1 - Base year elasticity)",null,null,null,null,null,null,null,"Based on LRIC:FAC ratio = (Total cost - FCC) / Total Cost"]
["BTW",{"$f":"BTW_NonPay_Efficiency","v":4.4999999999999998E-2},"BTW_NonPay_Efficiency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TI Non-pay inflation",{"$f":"TI.PriceTrend_NonPay","v":3.2000000000000001E-2},3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,"BTW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsequent years rolled forward by applying price inflation and efficiency assumptions"]
["OR",{"$f":"OR_NonPay_Efficiency","v":0.05},"OR_NonPay_Efficiency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethernet Non-pay inflation",{"$f":"CI.PriceTrend_NonPay","v":2.1000000000000001E-2},2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,"OR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pay inflation",{"$f":"TI.PriceTrend_NonPay","v":3.2000000000000001E-2},3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
["Ofcom",{"$f":"B6","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethernet Non-pay inflation",{"$f":"CI.PriceTrend_NonPay","v":2.1000000000000001E-2},2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,"Ofcom"]
["Units: £m",null,null,null,null,null,"Use dynamic elasticities?",{"$f":"'Control panel'!$H$72","v":true},null,{"$f":"I8+1","v":1},{"$f":"J8+1","v":2},{"$f":"K8+1","v":3},{"$f":"L8+1","v":4},{"$f":"M8+1","v":5},null,null,null,{"$f":"Q8+1","v":1},{"$f":"R8+1","v":2},{"$f":"S8+1","v":3},{"$f":"T8+1","v":4},{"$f":"U8+1","v":5},null,null,null,{"$f":"Y8+1","v":1},{"$f":"Z8+1","v":2},{"$f":"AA8+1","v":3},{"$f":"AB8+1","v":4},{"$f":"AC8+1","v":5},null,null,null,{"$f":"AG8+1","v":1},{"$f":"AH8+1","v":2},{"$f":"AI8+1","v":3},{"$f":"AJ8+1","v":4},{"$f":"AK8+1","v":5},null,null,null,{"$f":"AO8+1","v":1},{"$f":"AP8+1","v":2},{"$f":"AQ8+1","v":3},{"$f":"AR8+1","v":4},{"$f":"AS8+1","v":5},null,null,null,{"$f":"AW8+1","v":1},{"$f":"AX8+1","v":2},{"$f":"AY8+1","v":3},{"$f":"AZ8+1","v":4},{"$f":"BA8+1","v":5},null,null,null,{"$f":"BE8+1","v":1},{"$f":"BF8+1","v":2},{"$f":"BG8+1","v":3},{"$f":"BH8+1","v":4},{"$f":"BI8+1","v":5}]
[null,"Service code","Service name","Source","Tech","Basket","Non Pay CVE","Efficiency","Unit",{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(B10=0,0,A9+1)","v":1},{"$f":"List_ServCode","v":"SE371"},{"$f":"List_ServNames","v":"SE371: PPC rental 2Mbit link per km distribution"},{"$f":"List_ServSource","v":"BTW"},{"$f":"List_Tech","v":"TI"},{"$f":"List_ServBasket","v":"TI"},{"$f":"CVE_Service.NonPay","v":0.86497023973090059},{"$f":"IF(A10=0,0,INDEX($B$5:$B$7,MATCH(D10,$A$5:$A$7,0)))","v":4.4999999999999998E-2},"£",{"$f":"IF($A10=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,J$8)*INDEX(UF_Cost,,$A10)))","v":15.668567198116417},19.822436872786312,20.980504914078345,24.596242406518556,27.294360038748554,null,null,null,{"$f":"IF($A10=0,0,J10*INDEX(MEAServVolFC,$A10,R$8))/million","v":5.9063492920504617},{"$f":"IF($A10=0,0,K10*INDEX(MEAServVolFC,$A10,S$8))/million","v":6.5806430116577772},{"$f":"IF($A10=0,0,L10*INDEX(MEAServVolFC,$A10,T$8))/million","v":6.9551305091907274},{"$f":"IF($A10=0,0,M10*INDEX(MEAServVolFC,$A10,U$8))/million","v":7.1041256290418913},{"$f":"IF($A10=0,0,N10*INDEX(MEAServVolFC,$A10,V$8))/million","v":6.7896242884843083},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!7:7,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!7:7,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0.34438902596294579},{"$f":"IF($A10=0,0,IF($H$8,Z10*(1-$H10)*(1+INDEX(AA$5:AA$7,MATCH($D10,$AE$5:$AE$7,0)))*(1+BF10*INDEX(ServVolumeChanges,$A10,AA$8)),Z10*(1-$H10)*(1+INDEX(AA$5:AA$7,MATCH($D10,$AE$5:$AE$7,0)))*(1+$G10*INDEX(ServVolumeChanges,$A10,AA$8))))","v":0.3043874842655972},{"$f":"IF($A10=0,0,IF($H$8,AA10*(1-$H10)*(1+INDEX(AB$5:AB$7,MATCH($D10,$AE$5:$AE$7,0)))*(1+BG10*INDEX(ServVolumeChanges,$A10,AB$8)),AA10*(1-$H10)*(1+INDEX(AB$5:AB$7,MATCH($D10,$AE$5:$AE$7,0)))*(1+$G10*INDEX(ServVolumeChanges,$A10,AB$8))))","v":0.29961469485849562},{"$f":"IF($A10=0,0,IF($H$8,AB10*(1-$H10)*(1+INDEX(AC$5:AC$7,MATCH($D10,$AE$5:$AE$7,0)))*(1+BH10*INDEX(ServVolumeChanges,$A10,AC$8)),AB10*(1-$H10)*(1+INDEX(AC$5:AC$7,MATCH($D10,$AE$5:$AE$7,0)))*(1+$G10*INDEX(ServVolumeChanges,$A10,AC$8))))","v":0.26157134320598457},{"$f":"IF($A10=0,0,IF($H$8,AC10*(1-$H10)*(1+INDEX(AD$5:AD$7,MATCH($D10,$AE$5:$AE$7,0)))*(1+BI10*INDEX(ServVolumeChanges,$A10,AD$8)),AC10*(1-$H10)*(1+INDEX(AD$5:AD$7,MATCH($D10,$AE$5:$AE$7,0)))*(1+$G10*INDEX(ServVolumeChanges,$A10,AD$8))))","v":0.22594984451313038},null,null,null,{"$f":"R10+Z10","v":6.2507383180134077},{"$f":"S10+AA10","v":6.8850304959233748},{"$f":"T10+AB10","v":7.2547452040492226},{"$f":"U10+AC10","v":7.3656969722478758},{"$f":"V10+AD10","v":7.0155741329974388},"FC.Serv.NonPay_Total",null,"£",{"$f":"IF($A10=0,0,IF(INDEX(MEAServVolFC,$A10,AP$8)=0,0,AH10/INDEX(MEAServVolFC,$A10,AP$8)))*million","v":16.582174289193308},{"$f":"IF($A10=0,0,IF(INDEX(MEAServVolFC,$A10,AQ$8)=0,0,AI10/INDEX(MEAServVolFC,$A10,AQ$8)))*million","v":20.739323213685246},{"$f":"IF($A10=0,0,IF(INDEX(MEAServVolFC,$A10,AR$8)=0,0,AJ10/INDEX(MEAServVolFC,$A10,AR$8)))*million","v":21.884307879314171},{"$f":"IF($A10=0,0,IF(INDEX(MEAServVolFC,$A10,AS$8)=0,0,AK10/INDEX(MEAServVolFC,$A10,AS$8)))*million","v":25.501867180071546},{"$f":"IF($A10=0,0,IF(INDEX(MEAServVolFC,$A10,AT$8)=0,0,AL10/INDEX(MEAServVolFC,$A10,AT$8)))*million","v":28.202680756479662},null,null,null,{"$f":"AH10*(1-G10)","v":0.84403569658622413},{"$f":"AX10*(1-$H10)*(1+AY$6)","v":0.83184782112751898},{"$f":"AY10*(1-$H10)*(1+AZ$6)","v":0.81983593859043757},{"$f":"AZ10*(1-$H10)*(1+BA$6)","v":0.80799750763719169},{"$f":"BA10*(1-$H10)*(1+BB$6)","v":0.79633002362691063},null,null,null,{"$f":"G10","v":0.86497023973090059},{"$f":"IF(AI10=0,0,IF((AI10-AY10)/AI10<=0,0,(AI10-AY10)/AI10))","v":0.87918022707088139},{"$f":"IF(AJ10=0,0,IF((AJ10-AZ10)/AJ10<=0,0,(AJ10-AZ10)/AJ10))","v":0.88699314510276006},0.89030264064873599,0.88649111127179059]
[{"$f":"IF(B11=0,0,A10+1)","v":2},"SE745","SE745: Netstream 16 LL 2mbit rentals Per km","BTW","TI",0,0,4.4999999999999998E-2,"£",15.857639819237228,20.073080579124262,21.241180291260701,24.901718552908399,27.637886618607851,null,null,null,8.1978879857874831E-2,6.5261652718049151E-2,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!8:8,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!8:8,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,8.1978879857874831E-2,6.5261652718049151E-2,0,0,0,null,null,"£",15.857639819237228,20.073080579124262,0,0,0,null,null,null,{"$f":"AH11*(1-G11)","v":8.1978879857874831E-2},{"$f":"AX11*(1-$H11)*(1+AY$6)","v":8.0795104832727116E-2},7.9628423518942532E-2,7.8478589083328998E-2,7.7345358256965729E-2,null,null,null,{"$f":"G11","v":0},{"$f":"IF(AI11=0,0,IF((AI11-AY11)/AI11<=0,0,(AI11-AY11)/AI11))","v":0},0,0,0]
[3,"SH371","SH371: PPC RBS rental 2Mbit link per km distribution","BTW","TI","TI",0,4.4999999999999998E-2,"£",15.693123724053955,19.85436412047892,21.013950711193655,24.635442899415821,27.338202078178806,null,null,null,8.3376109840093662,8.2457938957342414,4.4064529468933946,3.6967266433085144,2.7955920968122707,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!9:9,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!9:9,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,8.3376109840093662,8.2457938957342414,4.4064529468933946,3.6967266433085144,2.7955920968122707,null,null,"£",15.693123724053955,19.854364120478916,21.013950711193651,24.635442899415821,27.338202078178806,null,null,null,8.3376109840093662,8.2172158814002714,8.0985592840728504,7.9816160880108384,7.8663615516999617,null,null,null,0,3.4657686931459852E-3,0,0,0]
[4,"SO371","SO371: PC rental 2Mbit link per km distribution","BTW","TI","TI",0.86499751542643022,4.4999999999999998E-2,"£",15.706275617232539,19.87144604231402,21.031851979061656,24.656424452026801,27.361661109653877,null,null,null,5.1383539305024275,5.2758534305373646,6.2612847122585231,4.8261067735245415,5.395432907423328,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!10:10,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!10:10,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0.20495669720791432},0.16906889264657254,0.18420070981555439,0.12611870503036424,0.12509282881558997,null,null,null,5.3433106277103422,5.4449223231839374,6.4454854220740776,4.9522254785549054,5.520525736238918,null,null,"£",16.332761534606938,20.508242234985726,21.650587948006503,25.300760864065531,27.996039786588387,null,null,null,0.72136021058925692,0.71094376914834811,0.700677741121846,0.69055995454004659,0.68058826879648826,null,null,null,0.86499751542643022,0.86942995199009176,0.89129170338013475,0.86055563149730474,0.87671676551947986]
[5,"ST371","ST371: Siteconnect rental 2Mbit link per km distribution","BTW","TI","TI",0,4.4999999999999998E-2,"£",15.667341557568371,19.821139968496276,20.979030046761203,24.594510626792133,27.292538918926446,null,null,null,1.0669065164569884,1.0994487988793569,0.68989316533751632,0.62364364997614152,0.7612633864310695,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!11:11,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!11:11,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,1.0669065164569884,1.0994487988793569,0.68989316533751632,0.62364364997614152,0.7612633864310695,null,null,"£",15.667341557568369,19.821139968496276,20.979030046761203,24.594510626792129,27.29253891892645,null,null,null,1.0669065164569884,1.0515003863593495,1.0363167207803203,1.0213523073322526,1.0066039800143749,null,null,null,0,4.3611319207297411E-2,0,0,0]
[6,"SY371","SY371: PPC rental 2Mbit CLZ link per km dist  ext","BTW","TI","TI",0.86488213136570469,4.4999999999999998E-2,"£",15.74086598483969,19.917218753332659,21.079488181946729,24.71224847209238,27.424407048179201,null,null,null,0.15187968067122196,0.17981960979117056,0.14451090181137316,0.16977749647612175,0.14941618475089019,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!12:12,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!12:12,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":6.7222800996982763E-3},6.2567780220074429E-3,4.8508201991431001E-3,4.7895691221673947E-3,3.8582612162578718E-3,null,null,null,0.15860196077092023,0.18607638781317801,0.14936172201051626,0.17456706559828916,0.15327444596714807,null,null,"£",16.437565567655938,20.610233362251495,21.787066681415606,25.409402244988954,28.132566785153269,null,null,null,2.1429958900586858E-2,2.1120510294062381E-2,2.0815530125416117E-2,2.0514953870405108E-2,2.0218717936516459E-2,null,null,null,0.86488213136570469,0.88649548423485336,0.86063678266945431,0.88248096054032443,0.86808813557316633]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int","BTW","TI","TI",0.86489125938356493,4.4999999999999998E-2,"£",15.73278056528906,19.907948118127457,21.069289861630892,24.700282254953361,27.411508342430487,null,null,null,0.10131061113895629,0.10276839304677345,0.138518716158675,0.13316016985510593,0.13180261490162767,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!13:13,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!13:13,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":5.3894398352700495E-3},4.4003922515190438E-3,5.3660206163278169E-3,4.4292409270087338E-3,3.9407473379923794E-3,null,null,null,0.10670005097422633,0.10716878529829249,0.14388473677500282,0.13758941078211465,0.13574336223962005,null,null,"£",16.56972028310236,20.760377333428899,21.88548457454888,25.521875537624528,28.231081069507354,null,null,null,1.4416109510837145E-2,1.4207940889500656E-2,1.4002778223056267E-2,1.3800578105515333E-2,1.3601297757671691E-2,null,null,null,0.86489125938356493,0.86742463442172624,0.90268058630184755,0.8996973820363996,0.89980137862165155]
[8,"SE373","SE373: PPC rental 34Mbit link per km distribution","BTW","TI",0,0.86496185902020672,4.4999999999999998E-2,"£",90.576434315778158,112.68743621728127,158.4906763362647,187.14885492761357,224.14370160698132,null,null,null,0.74648387188479937,0.6715416107999912,0.67591668886188605,0.44867657476730066,0.42406610069932116,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!14:14,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!14:14,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":4.2294873068468082E-2},3.1700085185848714E-2,2.368433093497762E-2,1.4633468479722555E-2,1.205053100513599E-2,null,null,null,0.7887787449532675,0.70324169598583985,0.69960101979686362,0.46331004324702324,0.43611663170445714,null,null,"£",95.708385502757693,118.00684051034844,164.0442389132993,193.25266560910447,230.51311104896837,null,null,null,0.10651521536286374,0.10497713565302398,0.10346126581419432,0.10196728513583735,0.10049487753847584,null,null,null,0.86496185902020672,0.85072395983878379,0.85211390079986538,0.77991565988680411,0.76956880285506246]
[9,"SO373","SO373: PC rental 34Mbit link per km distribution","BTW","TI",0,0.8649748361784364,4.4999999999999998E-2,"£",90.684872968170524,112.8226597201628,158.68071020376379,187.37290101157316,224.41214847557583,null,null,null,0.96813356683359497,0.99820189359085576,1.1692953219070576,1.019817686342394,1.1054283133493383,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!15:15,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!15:15,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":8.8135843511079837E-2},7.3996112946614442E-2,6.2337194173064263E-2,4.718437799415371E-2,4.2652226473002361E-2,null,null,null,1.0562694103446748,1.0721980065374701,1.2316325160801218,1.0670020643365477,1.1480805398223406,null,null,"£",98.940539382966591,121.18613641279715,167.14025849594282,196.04216994620006,233.07094404330655,null,null,null,0.14262295017149609,0.14056347477101969,0.13853373819532616,0.13653331101578564,0.1345617700047177,null,null,null,0.8649748361784364,0.86890157049913574,0.88752023319729068,0.87204025598518331,0.88279413739950652]
[10,"SE375","SE375: PPC rental 140Mbit link per km distribution","BTW","TI",0,0.86490259232295008,4.4999999999999998E-2,"£",282.15453300738085,444.39445169628402,629.71382071986204,509.59891032323725,635.95989800946677,null,null,null,0.4344389775621243,0.39850340143880469,0.59862965341764862,0.39940991481570903,0.43325652579307444,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!16:16,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!16:16,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":5.5277061995809302E-3},3.4802023266993437E-3,3.6060818983865684E-3,2.9899825435941545E-3,2.6158943705848182E-3,null,null,null,0.43996668376170522,0.40198360376550402,0.60223573531603514,0.4023998973593032,0.43587242016365924,null,null,"£",285.74460535792565,448.27542887033502,633.50715036382053,513.41376766548456,639.79966456364707,null,null,null,5.9438358440474792E-2,5.8580068544594334E-2,5.773417235481039E-2,5.6900490906006927E-2,5.6078847817324182E-2,null,null,null,0.86490259232295008,0.85427249271896455,0.90413359923832282,0.85859715352958843,0.8713411419876762]
[11,"SE753","SE753: Netstream 16 LL 155mbit rentals Per km","BTW","TI",0,0,4.4999999999999998E-2,"£",{"$f":"IF($A20=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,J$8)*INDEX(UF_Cost,,$A20)))","v":283.67781596396287},446.79163079787071,633.12454346192987,512.3474838419927,639.38890552726059,null,null,null,0.26030276401647245,0.14975901551040827,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!17:17,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!17:17,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0.26030276401647245,0.14975901551040827,0,0,0,null,null,"£",283.67781596396287,446.79163079787071,0,0,0,null,null,null,0.26030276401647245,0.25654399210407458,0.25283949685809176,0.2491884945234609,0.24559021266254211,null,null,null,0,0,0,0,0]
[12,"SO375","SO375: PC rental 140Mbit link per km distribution","BTW","TI",0,0.8650137678786296,4.4999999999999998E-2,"£",283.02108296961904,445.76223228478329,631.63140463544539,511.16787783048392,637.91955025469963,null,null,null,0.99398702465428024,0.85539526020821077,0.99841727002630642,0.84001279750112234,1.1647849501559835,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!18:18,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!18:18,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.851492495602939E-2},1.1087586473133857E-2,9.3007310766391512E-3,9.4817461248752136E-3,1.022322410206619E-2,null,null,null,1.0125019496103096,0.86648284668134468,1.0077180011029456,0.84949454362599752,1.1750081742580496,null,null,"£",288.2928963657539,451.54017790457982,637.51535116806042,516.93774712199718,643.51851899177825,null,null,null,0.13667382319343732,0.13470025318652407,0.13275518153051066,0.1308381967092101,0.12894889314872909,null,null,null,0.8650137678786296,0.8445436586512588,0.8682615757729738,0.84598112172594075,0.89025702461163481]
[13,"ST375","ST375: Site Connect PPC rental 140Mbit link km dist","BTW","TI",0,0,4.4999999999999998E-2,"£",281.04937794485022,442.59114802168585,627.59419176325105,507.52048936476569,633.33137302533498,null,null,null,1.2480942279568249E-2,2.7324892931982064E-2,2.8210312816688812E-2,2.721069714138092E-2,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!19:19,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!19:19,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,1.2480942279568249E-2,2.7324892931982064E-2,2.8210312816688812E-2,2.721069714138092E-2,0,null,null,"£",281.04937794485022,442.59114802168585,627.59419176325093,507.52048936476575,0,null,null,null,1.2480942279568249E-2,1.2300717473051283E-2,1.2123095112740422E-2,1.194803761931245E-2,1.1775507956089578E-2,null,null,null,0,0.54983474212797123,0.57026016721202133,0.56090659650383001,0]
[14,"SE381","SE381: PPC rental 64Kbit link","BTW","TI","TI",0.8649778226437842,4.4999999999999998E-2,"£",44.433820316952882,57.478781709782943,75.459609812017803,82.132021180717857,100.39081407470725,null,null,null,0.65061599325613828,0.66109282819122872,0.91613726764401993,0.91915228845511332,0.92728676039484781,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!20:20,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!20:20,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.8373992949262366E-2},3.0802717986744235E-2,3.1821627750883458E-2,2.9142919230905995E-2,2.4177220864057995E-2,null,null,null,0.68898998620540064,0.691895546177973,0.94795889539490341,0.94829520768601927,0.95146398125890586,null,null,"£",47.054572227796655,60.156927089263512,78.080666392152466,84.736123775690189,103.00831169062626,null,null,null,9.3028928114082282E-2,9.1685590392114935E-2,9.0361650466852794E-2,8.9056828234111443E-2,8.777084763441087E-2,null,null,null,0.8649778226437842,0.86748637001844331,0.90467767019664957,0.90608744248384077,0.9077517915935408]
[15,"SH381","SH381: RBS PPC rental 64Kbit link","BTW","TI","TI",0,4.4999999999999998E-2,"£",44.395176717995938,57.428793053100215,75.393983429271003,82.060591876071285,100.30350530111113,null,null,null,1.8309201290010921,1.5613173055471756,2.3617279182026518,2.2451845913269941,1.7873909483708323,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!21:21,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!21:21,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,1.8309201290010921,1.5613173055471756,2.3617279182026518,2.2451845913269941,1.7873909483708323,null,null,"£",44.39517671799593,57.428793053100215,75.393983429271003,82.060591876071285,100.30350530111113,null,null,null,1.8309201290010921,1.8044816423383163,1.7784249274229509,1.7527444714709635,1.7274348413029228,null,null,null,0,0,0.2469814521325609,0.21933168513550985,3.3543924524490974E-2]
[16,"SO381","SO381: PC rental 64Kbit link","BTW","TI","TI",0.86503027154915946,4.4999999999999998E-2,"£",44.454603531636124,57.505666498250029,75.494904847633691,82.170437130919566,100.43777028568029,null,null,null,2.5447904427874501,1.9649098794592188,1.7358917201456321,0.94415211053123826,0.67988298015408888,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!22:22,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!22:22,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":8.6976839328699942E-2},5.5830061857024021E-2,4.0145236537321723E-2,2.3616777357449641E-2,1.7072669161235017E-2,null,null,null,2.63176728211615,2.020739941316243,1.7760369566829539,0.96776888788868787,0.69695564931532394,null,null,"£",45.973990292833228,59.139606533510232,77.240843708507214,84.225827250201647,102.95988199230207,null,null,null,0.35520891541302341,0.35007969867445932,0.3450245478256001,0.34004239335499842,0.33513218119495225,null,null,null,0.86503027154915946,0.82675667882012127,0.80573346375066923,0.64863264606816962,0.51914848308614792]
[17,"SE383","SE383: PPC rental 2Mbit link","BTW","TI","TI",0.86492940864112366,4.4999999999999998E-2,"£",61.365133960286094,70.990777580873598,83.466656394890123,106.67523591217767,115.60875669089575,null,null,null,1.6795575799796343,1.3805715031503751,1.4170866086432419,2.089852668902862,1.8194903837317786,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!23:23,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!23:23,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":9.2379874271329876E-2},6.8250815912620666E-2,6.0114783803486949E-2,6.6929908741757152E-2,5.436996792098913E-2,null,null,null,1.7719374542509643,1.4488223190629959,1.4772013924467289,2.156782577644619,1.8738603516527677,null,null,"£",64.740370050711334,74.500323070628838,87.00742798455515,110.09163167578704,119.06337478004308,null,null,null,0.23933663979661962,0.23588061871795643,0.23247450258366914,0.22911757076636094,0.22580911304449469,null,null,null,0.86492940864112366,0.83719147916598302,{"$f":"IF(AJ26=0,0,IF((AJ26-AZ26)/AJ26<=0,0,(AJ26-AZ26)/AJ26))","v":0.8426250450531898},{"$f":"IF(AK26=0,0,IF((AK26-BA26)/AK26<=0,0,(AK26-BA26)/AK26))","v":0.89376881418590848},{"$f":"IF(AL26=0,0,IF((AL26-BB26)/AL26<=0,0,(AL26-BB26)/AL26))","v":0.87949522874245756}]
[18,"SE744","SE744: Netstream 16 LL 2mbit rentals Links","BTW","TI",0,0,4.4999999999999998E-2,"£",62.08833723902049,71.872410681297438,84.485140216932649,108.08031181462647,117.10898347586486,null,null,null,8.1926218514796582E-3,8.3529595943010859E-3,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!24:24,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!24:24,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,8.1926218514796582E-3,8.3529595943010859E-3,0,0,0,null,null,"£",62.08833723902049,71.872410681297438,0,0,0,null,null,null,8.1926218514796582E-3,8.0743203919442907E-3,7.9577272054846149E-3,7.8428176246374166E-3,7.729567338137653E-3,null,null,null,0,3.3358140813574674E-2,0,0,0]
[19,"SH383","SH383: PPC RBS rental 2Mbit link","BTW","TI","TI",0,4.4999999999999998E-2,"£",61.438727120358337,71.076928847965789,83.56754002098134,106.80650232969988,115.75050831158799,null,null,null,1.5208179506736745,1.3633738174214631,1.3082639840733352,0.7882038346364808,0.5883795120027927,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!25:25,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!25:25,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,1.5208179506736745,1.3633738174214631,1.3082639840733352,0.7882038346364808,0.5883795120027927,null,null,"£",61.438727120358337,71.076928847965789,83.56754002098134,106.80650232969988,115.75050831158799,null,null,null,1.5208179506736745,1.4988573394659466,1.4772138394840582,1.4558828716419083,1.4348599229753991,null,null,null,0,0,0,0,0]
[20,"SO383","SO383: PC rental 2Mbit link","BTW","TI","TI",0.86481026043247244,4.4999999999999998E-2,"£",61.467117196602295,71.110142649067484,83.606441844918749,106.85707260449648,115.80512815935103,null,null,null,1.2033546614524944,1.3203480860453203,1.5250353156730141,1.2938023031480057,1.7829065162117854,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!26:26,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!26:26,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0.12273952398690614},0.11557242418822296,0.11214437945738524,7.7316844489658837E-2,9.4303134068623548E-2,null,null,null,1.3260941854394006,1.4359205102335433,1.6371796951303994,1.3711191476376645,1.877209650280409,null,null,"£",67.736627713519994,77.334540334179877,89.754491298580518,113.24278674728305,121.93039969060845,null,null,null,0.17927432757156517,0.17668560628143176,0.17413426612672789,0.17161976732385795,0.16914157788370143,null,null,null,0.86481026043247244,0.87695307294364444,0.89363765831895536,0.87483234581068614,0.90989734265512878]
[21,"ST383","ST383: Siteconnect PPC rental 2Mbit link","BTW","TI","TI",0,4.4999999999999998E-2,"£",{"$f":"IF($A30=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,J$8)*INDEX(UF_Cost,,$A30)))","v":61.324601434915905},70.947181014534934,83.414073977253906,106.61560242076776,115.54248061921561,null,null,null,0.12083753856210955,0.10135385844849278,0.11724625707737447,0.10756175064664215,9.2282880795674038E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!27:27,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!27:27,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0.12083753856210955,0.10135385844849278,0.11724625707737447,0.10756175064664215,9.2282880795674038E-2,null,null,"£",61.324601434915905,70.947181014534948,83.414073977253906,106.61560242076777,115.54248061921562,null,null,null,0.12083753856210955,0.11909264450527268,0.11737294671861653,0.11567808136799972,0.1140076898730458,null,null,null,0,0,0,0,0]
[22,"SY383","SY383: PPC rental 2Mbit CLZ link  et","BTW","TI","TI",0.86490621964365189,4.4999999999999998E-2,"£",61.514729857300921,71.16484893294593,83.670912871680827,106.9386088912855,115.89368030735308,null,null,null,0.19166205896369107,0.16656291939192919,0.14723061213228583,0.19791100586750138,0.15684214490075588,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!28:28,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!28:28,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.1600670882654207E-2},8.9728744978975015E-3,6.9869049432057075E-3,7.1807237455842375E-3,5.418876760697626E-3,null,null,null,0.20326272984634527,0.17553579388982668,0.15421751707549153,0.20509172961308561,0.16226102166145351,null,null,"£",65.23801311622239,74.998554901046887,87.64155937161128,110.81861851894358,119.89779266711851,null,null,null,2.7459530580493892E-2,2.7063014958911558E-2,2.6672225022904873E-2,2.6287078093574126E-2,2.5907492685902919E-2,null,null,null,0.86490621964365189,0.84582623088315878,0.82704801939037542,0.87182770293484846,0.8403344659079176]
[23,"SZ383","SZ383: PC rental 2Mbit CLZ link  int","BTW","TI","TI",0.86458446302267344,4.4999999999999998E-2,"£",61.483081236433556,71.128573981233899,83.628127084857439,106.88470301970344,115.83509090460433,null,null,null,0.10308868230912814,0.14099668554913225,0.13141575928105748,0.11494207541481731,0.11911283755725477,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!29:29,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!29:29,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.0247691932655047E-2},1.1691135359653189E-2,9.3707674540816719E-3,6.6288330775508561E-3,6.2816230145305652E-3,null,null,null,0.11333637424178319,0.15268782090878544,0.14078652673513914,0.12157090849236817,0.12539446057178533,null,null,"£",67.59490322763952,77.026399047936877,89.591336792884789,113.04885876775489,121.94385623870903,null,null,null,1.5347505977014312E-2,1.5125887990706225E-2,1.4907470168120426E-2,1.4692206298892767E-2,1.4480050839936757E-2,null,null,null,0.86458446302267344,0.90093585787865615,0.89411294877551906,0.87914702225150265,0.88452399911519797]
[24,"SE385","SE385: PPC rental 34Mbit link","BTW","TI",0,0.86496007660679775,4.4999999999999998E-2,"£",499.9141245777426,565.64534084024967,618.33083780486299,845.08060687462898,1160.1408620593952,null,null,null,0.18820766962102853,0.1418719321304609,0.10704847205541972,8.9092252330368771E-2,0.10113053716640526,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!30:30,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!30:30,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":9.9927348875923014E-3},7.0050369669970962E-3,5.1443162179864686E-3,3.5468205442577708E-3,3.0577595214704672E-3,null,null,null,0.19820040450862084,0.14887696909745798,0.11219278827340619,9.2639072874626541E-2,0.10418829668787573,null,null,"£",526.45666305944758,593.57451938383906,648.04531476959687,878.72381579140529,1195.2186127230939,null,null,null,2.6764967441345856E-2,2.637848131149282E-2,2.5997576041354862E-2,2.5622171043317699E-2,2.5252186893452194E-2,null,null,null,0.86496007660679775,0.82281691069204321,0.76827765454941244,0.72341939261424215,0.75762933365633223]
[25,"SO385","SO385: PC rental 34Mbit link","BTW","TI",0,0.86497950850405303,4.4999999999999998E-2,"£",500.24104257938956,566.0245849285958,618.75336392149609,845.65922494376696,1160.9324557389634,null,null,null,0.29681302020405503,0.19604136927990604,0.18350256728587022,0.25564628007097367,0.30356319121215575,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!31:31,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!31:31,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.8881741625689147E-2},1.1908537751725852E-2,1.039049098433408E-2,1.0396220258705461E-2,9.0747209539281774E-3,null,null,null,0.31569476182974421,0.20794990703163188,0.19389305827020431,0.26604250032967913,0.31263791216608394,null,null,"£",532.06384506310746,600.40776212627725,653.78912033866391,880.04916233648305,1195.6373817219915,null,null,null,4.2625261904947982E-2,4.2009753123040533E-2,4.1403132287943824E-2,4.0805271057705914E-2,4.0216042943632638E-2,null,null,null,0.86497950850405303,0.79798138059926949,0.78646408150287928,0.84662123154330549,0.87136543145071765]
[26,"SE388","SE388: PPC rental 140Mbit link","BTW","TI",0,0.86503958256622493,4.4999999999999998E-2,"£",1040.0295075740119,1641.5854991521687,1831.0295678664245,2216.4912503175037,1827.6748481838085,null,null,null,5.3353513738546812E-2,9.2529238310450748E-2,9.241686401703901E-2,8.752943277032571E-2,4.843744896706928E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!32:32,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!32:32,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":6.5319387117418306E-3},6.9875250276511406E-3,6.2242456135197261E-3,4.9057977931745971E-3,3.3778937563061339E-3,null,null,null,5.9885452450288645E-2,9.9516763338101888E-2,9.8641109630558735E-2,9.2435230563500309E-2,5.1815342723375415E-2,null,null,"£",1167.3577475689792,1765.5530143917208,1954.3488113533735,2340.719838807624,1955.131838382345,null,null,null,8.0821656609014435E-3,7.965459188758026E-3,7.8504379580723593E-3,7.7370776339577944E-3,7.6253542329234435E-3,null,null,null,0.86503958256622493,0.91995861881383856,0.92041413577488473,0.91629730799835407,0.85283597806864597]
[27,"SE752","SE752: Netstream 16 LL 155mbit rentals Links","BTW","TI",0,0,4.4999999999999998E-2,"£",1048.1533102705801,1654.3516347560569,1845.3449250787314,2233.7247425018331,1841.8909245493235,null,null,null,3.0186815335792698E-2,1.637862512519403E-2,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!33:33,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!33:33,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,3.0186815335792698E-2,1.637862512519403E-2,0,0,0,null,null,"£",1048.1533102705801,1654.3516347560569,0,0,0,null,null,null,3.0186815335792698E-2,2.975091772234385E-2,2.9321314470433204E-2,2.8897914689480147E-2,2.8480628801364052E-2,null,null,null,0,0,0,0,0]
[28,"SO388","SO388: PC rental 140Mbit link","BTW","TI",0,0.86494364292992976,4.4999999999999998E-2,"£",1043.1754626855543,1646.4704086785321,1836.5866914988399,2223.0818970000937,1833.1174751384838,null,null,null,0.35027745686055545,0.23189573332826444,0.27503460244822181,0.30053559654120232,0.20844404194933949,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!34:34,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!34:34,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.4072227820588177E-2},1.6718255667363742E-2,1.7304604642818067E-2,1.5682126260684191E-2,1.3385986450596278E-2,null,null,null,0.38434968468114361,0.24861398899562817,0.29233920709103989,0.31621772280188654,0.22183002839993576,null,null,"£",1144.6473425491201,1765.1707954686221,1952.1409028807764,2339.0836332264289,1950.8377297213358,null,null,null,5.1908868254065439E-2,5.1159304196476733E-2,5.0420563843879607E-2,4.969249090197398E-2,4.8974931333349479E-2,null,null,null,0.86494364292992976,0.79422194059491813,0.82752719231335359,0.84285355526038364,0.77922316610331521]
[29,"ST388","ST388: Site Connect PPC rental 140Mbit link","BTW","TI",0,0,4.4999999999999998E-2,"£",1026.7441763706286,1621.3291048662122,1807.4764971213515,2189.1852139909474,1805.0871334341837,null,null,null,6.4467809268278992E-3,8.933553005708866E-3,1.1348888336061434E-2,1.1220884230135657E-2,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!35:35,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!35:35,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,6.4467809268278992E-3,8.933553005708866E-3,1.1348888336061434E-2,1.1220884230135657E-2,0,null,null,"£",1026.7441763706286,1621.3291048662122,1807.4764971213515,2189.185213990947,0,null,null,null,6.4467809268278992E-3,6.3536894102445042E-3,6.2619421351605732E-3,6.1715196907288538E-3,6.0824029463947297E-3,null,null,null,0,0.28878359974085732,0.44823299430455543,0.44999702660204333,0]
[30,"SE391","SE391: PPC rental 64Kbit Distribution","BTW","TI","TI",0.8648714261999747,4.4999999999999998E-2,"£",2.0610746625403324,2.6206486247558067,2.5677090856734353,3.0093484376719362,4.0988785400730112,null,null,null,0.81514781527338243,0.6682277674793643,0.55172481305888454,0.52328255978227856,0.67977436839696903,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!36:36,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!36:36,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":7.5154017021103001E-3},5.1309746506983753E-3,4.390761676375669E-3,3.6622158507104486E-3,3.4761232254148268E-3,null,null,null,0.82266321697549272,0.67335874213006264,0.55611557473526019,0.52694477563298903,0.68325049162238383,null,null,"£",2.0800771106077875,2.6407712271324351,2.588143545720555,3.0304094941561011,4.1198387403301968,null,null,null,0.11116530722763909,0.10956008019127199,0.10797803263331002,0.10641882984208502,0.10488214193916531,null,null,null,0.8648714261999747,0.83729314949606781,0.80583526601513877,0.79804557372402052,0.84649532898231539]
[31,"SH391","SH391: RBS PPC rental 64Kbit link per km transmission","BTW","TI","TI",0,4.4999999999999998E-2,"£",{"$f":"IF($A40=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,J$8)*INDEX(UF_Cost,,$A40)))","v":2.0598240002332551},2.6190426350489782,2.5661641393224039,3.0075064737270591,4.0964106019036732,null,null,null,2.6953482511900888,3.0484857918496009,2.0017685852078593,2.1872386567109841,2.6333263483019502,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!37:37,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!37:37,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,2.6953482511900888,3.0484857918496009,2.0017685852078593,2.1872386567109841,2.6333263483019502,null,null,"£",2.0598240002332551,2.6190426350489782,2.5661641393224039,3.0075064737270587,4.0964106019036723,null,null,null,2.6953482511900888,2.6564274224429036,2.6180686104628283,2.5802636997277451,2.5430046919036764,null,null,null,0,0.12860757640888482,0,0,3.4299454170014287E-2]
[32,"SO391","SO391: PC rental 64Kbit link per km Distribution","BTW","TI","TI",0.86490890897572403,4.4999999999999998E-2,"£",2.0615399101685683,2.6212368962619244,2.5682914359575588,3.0100244275280694,4.0998077987137673,null,null,null,1.3684477420109835,1.3267558868104914,1.052730488717029,0.48992631720156354,0.29677019265100985,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!38:38,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!38:38,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.7205109084534945E-2},1.3473715942983003E-2,1.1101350634472141E-2,5.4719911461593822E-3,3.481616272949393E-3,null,null,null,1.3856528510955184,1.3402296027534744,1.0638318393515012,0.49539830834772292,0.30025180892395925,null,null,"£",2.087459072404497,2.6478565643640972,2.5953748196608499,3.0436434156061902,4.1479054780004212,null,null,null,0.1871893554353922,0.18448634114290513,0.18182235837680158,0.17919684352184057,0.17660924110138518,null,null,null,0.86490890897572403,0.86234721217627053,0.82908731281474124,0.63827723974369877,0.41179624617644639]
[33,"SE746","SE746: Netstream 16 LL 2mbit rentals Trunk","BTW","TI",0,0,4.4999999999999998E-2,"£",10.060088304633961,11.525132643467156,12.015704648308699,14.884508883529461,17.836934855540605,null,null,null,7.2330826001578774E-3,5.1594531945155361E-3,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!39:39,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!39:39,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,7.2330826001578774E-3,5.1594531945155361E-3,0,0,0,null,null,"£",10.060088304633963,11.525132643467158,0,0,0,null,null,null,7.2330826001578774E-3,7.128636887411598E-3,7.0256993707573743E-3,6.9242482718436379E-3,6.8242621267982154E-3,null,null,null,0,0,0,0,0]
[34,"SH372","SH372: PPC RBS rental 2Mbit link per km trunk","BTW","TI","TI",0,4.4999999999999998E-2,"£",9.9629405155227921,11.414196818418533,11.899214697067059,14.747407649118994,17.669870231818756,null,null,null,2.6850447506440291,2.3324861112398239,1.9578525091051404,1.2868381603577042,1.1034827326829391,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!40:40,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!40:40,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,2.6850447506440291,2.3324861112398239,1.9578525091051404,1.2868381603577042,1.1034827326829391,null,null,"£",9.9629405155227921,11.414196818418533,11.899214697067059,14.747407649118992,17.669870231818756,null,null,null,2.6850447506440291,2.6462727044447294,2.6080605265925474,2.570400132588551,2.5332835546739725,null,null,null,0,0,0,0,0]
[35,"ST372","ST372: Siteconnect rental 2Mbit link per km trunk","BTW","TI","TI",0,4.4999999999999998E-2,"£",9.9544005477037096,11.404404566406232,11.889025569889036,14.734613288621912,17.654604370139335,null,null,null,0.23235358266612247,0.25288931605230247,0.22200896356014946,0.2355248604567268,0.19411095187881616,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!41:41,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!41:41,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0.23235358266612247,0.25288931605230247,0.22200896356014946,0.2355248604567268,0.19411095187881616,null,null,"£",9.9544005477037096,11.404404566406232,11.889025569889036,14.734613288621912,17.654604370139335,null,null,null,0.23235358266612247,0.22899839693242366,0.22569166008071945,0.22243267250915386,0.21922074471812167,null,null,null,0,9.4471840459000256E-2,0,5.558728671862808E-2,0]
[36,"SE754","SE754: Netstream 16 LL 155mbit rentals Trunk","BTW","TI",0,0,4.4999999999999998E-2,"£",708.32162681899922,1148.7913781040845,1352.8017888987993,1374.4349905599374,1520.3346348306793,null,null,null,0.80295339616201789,0.49767971074597445,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!42:42,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!42:42,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0.80295339616201789,0.49767971074597445,0,0,0,null,null,"£",708.32162681899933,1148.7913781040845,0,0,0,null,null,null,0.80295339616201789,0.79135874912143833,0.77993152878412475,0.768669317508482,0.75756973256365956,null,null,null,0,0,0,0,0]
[37,"ST376","ST376: Site Con PPC rental 140Mbit link per km trunk","BTW","TI",0,0,4.4999999999999998E-2,"£",705.80404960126714,1144.8361816644788,1348.3503658823777,1369.7481400079228,1515.4896458855665,null,null,null,2.5048348435756488E-2,3.2365635803627078E-2,4.1363365909581583E-2,3.831215761506631E-2,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!43:43,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!43:43,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,2.5048348435756488E-2,3.2365635803627078E-2,4.1363365909581583E-2,3.831215761506631E-2,0,null,null,"£",705.80404960126714,1144.8361816644788,1348.3503658823777,1369.7481400079228,0,null,null,null,2.5048348435756488E-2,2.4686650284344164E-2,2.4330175054238234E-2,2.3978847326455034E-2,2.3632592771061025E-2,null,null,null,0,0.23725736660555155,0.41179411976716596,0.37411910946447663,0]
[38,"SE432","SE432: PPC rental 64kbit link local end","BTW","TI","TI",0.86497820949769677,4.4999999999999998E-2,"£",358.70001929808018,398.20634050927771,485.55646796803171,691.29353612969476,860.30137264575467,null,null,null,1.86466618031914,1.9386813165067318,1.4435102970371154,2.1676303746762549,1.8772268101546159,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!44:44,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!44:44,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":4.6200309845413623E-2},4.3033981504040864E-2,2.8017593567544703E-2,2.8866974011564645E-2,2.0771176865854606E-2,null,null,null,1.9108664901645536,1.9817152980107726,1.47152789060466,2.1964973486878194,1.8979979870204704,null,null,"£",367.58742885590829,407.04554690506933,494.98080238500415,700.49969635652701,869.82045253130707,null,null,null,0.2580086149128698,0.25428297051352794,0.2506111244193126,0.24699229978269771,0.24342573097383557,null,null,null,0.86497820949769677,0.87168541779499065,0.8296932555479225,0.88755174235459466,0.87174605419051476]
[39,"SE438","SE438: PPC rental 2Mbit local end copper","BTW","TI","TI",0.86497117869146434,4.4999999999999998E-2,"£",95.210046172531193,104.32890866938376,127.74124718419397,126.59852563177219,132.29559981126053,null,null,null,0.44816422004257639,0.41871243759948318,0.46199741966980157,0.31966218335206581,0.32676970052523208,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!45:45,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!45:45,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":5.5786482564695677E-2},4.7972106603016769E-2,4.3277449906343191E-2,3.1462366950922006E-2,3.0457832735361758E-2,null,null,null,0.50395070260727204,0.46668454420249994,0.50527486957614476,0.35112455030298784,0.35722753326059381,null,null,"£",107.06158037194405,116.28192720677784,139.70736472212081,139.0588336579039,144.62672244655698,null,null,null,6.804786937066834E-2,6.706525813695588E-2,6.6096835809458229E-2,6.5142397500369639E-2,6.4201741280464297E-2,null,null,null,0.86497117869146434,0.85629423778848046,0.86918637797105502,0.81447495641031697,0.82027773532890091]
[40,"SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends","BTW","TI",0,0.86533718386016267,4.4999999999999998E-2,"£",2774.4228517259949,3261.0182293532998,134.69258432593031,133.34884405990019,139.21806692997714,null,null,null,0.32960143478504822,0.37411344072171326,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!46:46,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!46:46,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":7.0504874614943074E-3},6.7423194291711388E-3,7.7954954885493095E-4,7.6829285336946576E-4,7.5719870456681065E-4,null,null,null,0.3366519222465425,0.3808557601508844,7.7954954885493095E-4,7.6829285336946576E-4,7.5719870456681065E-4,null,null,"£",2833.7703892806599,3319.7887095697679,0,0,0,null,null,null,4.5334495908608961E-2,4.4679865787688643E-2,4.4034688525714419E-2,4.3398827623403101E-2,4.2772148552521157E-2,null,null,null,0.86533718386016267,0.88268559790197809,0,0,0]
[41,"SH432","SH432: RBS rental 64kbit link local end","BTW","TI","TI",0.86491865952434521,4.4999999999999998E-2,"£",{"$f":"IF($A50=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,J$8)*INDEX(UF_Cost,,$A50)))","v":358.33006737323666},397.80326629803886,485.06627975818179,690.63181394025742,859.49086469706026,null,null,null,0.14015722255236779,0.16258422373736101,0.18628800537776163,0.18492309915133304,0.18106773778016588,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!47:47,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!47:47,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":6.3507460502902164E-3},6.5021505240760256E-3,6.0662262953803149E-3,4.3492468261126863E-3,3.4639852635946454E-3,null,null,null,0.146507968602658,0.16908637426143702,0.19235423167314195,0.18927234597744572,0.18453172304376053,null,null,"£",374.56657105552489,413.71241576519321,500.86183146482244,706.87493466761441,875.93368176654587,null,null,null,1.9790492789212185E-2,1.950471807333596E-2,1.9223069944356991E-2,1.8945488814360475E-2,1.8671915955881108E-2,null,null,null,0.86491865952434521,0.88464642311639929,0.90006422121754093,0.89990355581782622,0.89881460137098934]
[42,"SH438","SH438: RBS rental 2Mbit local end copper","BTW","TI","TI",0.8649810439446568,4.4999999999999998E-2,"£",95.499728522186558,104.64758068208616,128.13023506074887,126.97134990133988,132.67379600093361,null,null,null,0.20807922246339247,0.12368159763614113,0.14953848139906145,7.5604837622476051E-2,4.3418695377004803E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!48:48,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!48:48,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":5.6258208805682233E-2},3.3501302009836101E-2,3.2696505151141378E-2,1.9443490242855712E-2,1.3634364994894146E-2,null,null,null,0.26433743126907472,0.15718289964597723,0.18223498655020282,9.5048327865331766E-2,5.7053060371898945E-2,null,null,"£",121.31991183737725,132.9931896654295,156.14583914797228,159.62489801497273,174.33610170192176,null,null,null,3.5690564016301503E-2,3.517519227190611E-2,3.4667262495499784E-2,3.4166667225064763E-2,3.3673300550334823E-2,null,null,null,0.8649810439446568,0.77621489137093713,0.80976615329598356,0.64053373696932947,0.40978975832608705]
[43,"SH440","SH440: RBS rental 2Mb le copper   256k","BTW","TI","TI",0.86498054684083125,4.4999999999999998E-2,"£",95.32951893299628,104.46066000957775,127.90208476663256,126.75061006466625,132.44790871638264,null,null,null,0.1732768156193385,0.20995823879868583,0.20444742300771179,0.20624386354209268,0.16488378453262967,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!49:49,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!49:49,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":6.5213349555757624E-2},7.0152143964351446E-2,5.6589040492573128E-2,5.6653106173289926E-2,4.4255839175868915E-2,null,null,null,0.23849016517509614,0.28011038276303729,0.26103646350028492,0.26289696971538262,0.20913962370849859,null,null,"£",131.2071244795855,139.36350212490672,163.30412675603182,161.56772241990132,167.99775592511418,null,null,null,3.220081168578131E-2,3.1735831965038624E-2,3.1277566551463465E-2,3.0825918490460333E-2,3.0380792227458084E-2,null,null,null,0.86498054684083125,0.88670240762947394,0.8801793200380631,0.88274524988312686,0.85473440331994077]
[44,"SO432","SO432: PC rental 64kbit link local end","BTW","TI","TI",0.86357590141011098,4.4999999999999998E-2,"£",359.07645014986178,398.62260636509541,486.06380826094045,692.00889194050592,861.18915989325194,null,null,null,7.2145819902335315,6.5190071859512617,4.5660894779525449,2.6582970574988081,2.0234668933466859,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!50:50,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!50:50,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0.11515518228362061},9.5257271649344361E-2,5.988087810475301E-2,3.1457208441338882E-2,2.3247960609521962E-2,null,null,null,7.3297371725171523,6.6142644576006058,4.625970356057298,2.689754265940147,2.0467148539562081,null,null,"£",364.8078305855874,404.44737397417549,492.43817472794552,700.19784429841684,871.08351088677489,null,null,null,0.99995278666145437,0.98551346842206289,0.97128265393804825,0.95725733241518285,0.94343453653510756,null,null,null,0.86357590141011098,0.85100180454841257,0.79003699133820871,0.64410974469424498,0.53904935281458921]
[45,"SO438","SO438: PC rental 2Mbit local end copper","BTW","TI","TI",0.86497664138825892,4.4999999999999998E-2,"£",95.277604577252134,104.40269066749849,127.83161086609476,126.68968507346116,132.39217452488546,null,null,null,0.66451816244061734,0.46471635851098964,0.73695210493923669,0.58361519527652839,0.55408261555177707,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!51:51,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!51:51,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":6.4046372180715655E-2},4.3368023694507693E-2,5.2950268146083168E-2,4.2968386243889864E-2,3.9055605862084397E-2,null,null,null,0.72856453462133297,0.50808438220549734,0.78990237308531985,0.62658358152041826,0.59313822141386141,null,null,"£",104.46047611958873,114.1457054758127,137.01635710338735,136.01715181081013,141.72409803654278,null,null,null,9.8373230429972494E-2,9.6952720982563689E-2,9.5552723691575456E-2,9.4172942361469114E-2,9.2813085073769494E-2,null,null,null,0.86497664138825892,0.8091798835427485,0.87903223620110016,0.84970410151354991,0.84352199584688492]
[46,"ST438","ST438: Siteconnect PPC rental 2Mbit local end copper","BTW","TI","TI",0.86465793372916866,4.4999999999999998E-2,"£",93.718893455287116,102.728110651596,125.79428429758165,124.4967133710845,129.96477760759828,null,null,null,4.12626896187414E-3,2.997010927361174E-3,3.6162416396730481E-3,2.6080196612383159E-3,1.9886579389126243E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!52:52,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!52:52,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.0327827653889797E-3},7.2094377466684547E-4,7.020598667287697E-4,5.336935601719105E-4,4.1436567056063001E-4,null,null,null,5.15905172726312E-3,3.7179547020280194E-3,4.3183015064018181E-3,3.1417132214102265E-3,2.4030236094732542E-3,null,null,"£",117.17622472629188,127.43979627856993,150.2160810880157,149.97316785347442,157.04482046910812,null,null,null,6.9823672076589204E-4,6.8815418251803255E-4,6.7821723612247211E-4,6.6842377923286359E-4,6.5877173986074098E-4,null,null,null,0.86465793372916866,0.81491055226071807,0.84294351954882596,0.78724226811101905,0.72585715044008881]
[47,"SO400","SO400: External Customer Sited Handover connections","BTW","TI",0,0,4.4999999999999998E-2,"£",182116.4843932692,195978.7201967919,223284.50311501618,268772.78934397444,218636.90330621958,null,null,null,0.18757997892506728,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!53:53,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!53:53,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":2.0702530788466795E-6},2.0403586243881336E-6,2.0108958458519692E-6,1.9818585098378665E-6,1.9532404729558077E-6,null,null,null,0.18758204917814614,2.0403586243881336E-6,2.0108958458519692E-6,1.9818585098378665E-6,1.9532404729558077E-6,null,null,"£",182118.49434771467,0,0,0,0,null,null,null,0.18758204917814614,0.18487336438801369,0.18220379300625078,0.17957277023524051,0.17697973943304365,null,null,null,0,0,0,0,0]
[48,"SO402","SO402: External Customer Sited Handover rentals","BTW","TI",0,0.86489031541434747,4.4999999999999998E-2,"£",85.958807116929165,92.497306166589539,105.38403281796505,126.84785494648121,103.18905809832285,null,null,null,2.5344094690355392E-2,3.3669019444638577E-2,3.1455026115506199E-2,3.9246726320441273E-2,3.7185208976311612E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!54:54,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!54:54,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.7268645885024827E-3},4.4182202703962302E-3,3.6502875691072174E-3,3.7148921298594049E-3,4.2115003643592103E-3,null,null,null,2.9070959278857875E-2,3.8087239715034804E-2,3.5105313684613414E-2,4.2961618450300679E-2,4.1396709340670822E-2,null,null,"£",98.599102153228458,104.63527394240334,117.61362129661427,138.85461684001515,114.87598329634486,null,null,null,3.9277681387688366E-3,3.8710511668450143E-3,3.8151531879957725E-3,3.7600623759611136E-3,3.705767075252235E-3,null,null,null,0.86489031541434747,0.89836356754104885,0.89132262932411999,0.91247856781022185,0.9104816026617979]
[49,"SO403","SO403: External In Span Handover rentals","BTW","TI",0,0.86484368269910072,4.4999999999999998E-2,"£",85.950002769770663,92.492294697255431,105.37927813135292,126.84750677850982,103.18584013605185,null,null,null,4.6113895486037358E-2,4.4272361779788293E-2,4.4897895240644227E-2,7.4728403193355719E-2,6.3502629736529023E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!55:55,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!55:55,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.2415433323745224E-3},2.8967705990248431E-3,2.5849386923384927E-3,3.3895754752932485E-3,3.4775739758431301E-3,null,null,null,4.9355438818411881E-2,4.7169132378813136E-2,4.7482833932982721E-2,7.8117978668648974E-2,6.6980203712372149E-2,null,null,"£",91.991796798650341,98.544128146937553,111.44635481618252,132.60113163472462,108.8365729296613,null,null,null,6.6706993494663972E-3,6.5743744508601027E-3,6.4794404837896832E-3,6.3858773632037595E-3,6.2936652940790974E-3,null,null,null,0.86484368269910072,0.86062125548416701,0.86354141176715005,0.91825342293749601,0.90603693412003505]
[50,"SO404","SO404: 2 Meg bearer connection","BTW","TI","TI",0.86332054357971433,4.4999999999999998E-2,"£",182936.14503827781,196860.77129029742,224289.45069268008,269982.46829537966,219620.93320216067,null,null,null,2.3818286083983775,2.8170305437953873,1.8617779074307301,1.6691921454507528,1.8160938686206378,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!56:56,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!56:56,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.9217710250154265E-4},2.0559982541647572E-4,1.2723314839994186E-4,9.8832296791470433E-5,1.2414147288158697E-4,null,null,null,2.3820207855008793,2.817236143620804,1.86190514057913,1.6692909777475442,1.8162180100935195,null,null,"£",182950.90518439931,196875.13909340763,224304.77854293043,269998.45386511041,219635.94567843981,null,null,null,0.32557330614408209,0.32087202760336153,0.316238635524769,0.31167214962779133,0.30717160378716601,null,null,null,0.86332054357971433,0.88610396457892726,0.83015319704933754,0.81329070019395544,0.83087294472355266]
[51,"SO409","SO409: 2 Meg bearer rentals","BTW","TI","TI",0.86494150355461208,4.4999999999999998E-2,"£",{"$f":"IF($A60=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,J$8)*INDEX(UF_Cost,,$A60)))","v":86.042248356807704},92.591561779812778,105.49237613088182,126.98364549113222,103.29658403471996,null,null,null,0.25511182468800053,0.27510242230251097,0.18538370515971603,0.18454343972657736,0.11951252112267945,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!57:57,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!57:57,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":9.3374963063660721E-3},9.2192517114510434E-3,5.8336717528858556E-3,4.9351924156437162E-3,4.0511997813711138E-3,null,null,null,0.26444932099436658,0.28432167401396202,0.19121737691260188,0.18947863214222108,0.12356372090405056,null,null,"£",89.191530743877365,95.694496705866584,108.81202007827912,130.37953279586191,106.79810081912682,null,null,null,3.5716127679502906E-2,3.5200386795810883E-2,3.4692093210479377E-2,3.4191139384520057E-2,3.3697419331807588E-2,null,null,null,0.86494150355461208,0.87619520418945507,0.81857248660860038,0.81955147660736494,0.72728711076955799]
[52,"SE760","SE760: External 3rd Party POH Rental 64kbit","BTW","TI",0,0.86487183596419037,4.4999999999999998E-2,"£",60.04933098326233,66.717389517542188,81.361258066661918,116.08911385480924,144.55866866902377,null,null,null,0.14827861201035,0.13866850074448853,0.15868212634408393,0.19780120028011469,0.16551450937730969,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!58:58,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!58:58,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.4179135408787158E-3},2.9074348561185649E-3,2.7140402626417751E-3,2.3785267418270552E-3,1.6506141522726937E-3,null,null,null,0.15169652555122873,0.14157593560060708,0.16139616660672571,0.20017972702194176,0.16716512352958238,null,null,"£",61.433505131547953,68.116239744890962,82.752830862537436,117.48506626231558,146.0002980780495,null,null,null,2.0498472988348823E-2,2.0202475038397064E-2,1.9910751298842611E-2,1.9623240050087323E-2,1.9339880463764062E-2,null,null,null,0.86487183596419037,0.85730290283661437,0.87663429858678621,0.90197189124982469,0.88430672585635617]
[53,"SE765","SE765: Extl 3rd Party POH Rental 64kbit eff","BTW","TI",0,0.86376768115314373,4.4999999999999998E-2,"£",60.102414991282195,66.776368133660341,81.433181959984239,116.19173740364788,144.68645949368937,null,null,null,0.17594380964547951,0.16189647711037899,0.20385101476480244,0.2310218632742774,0.18342672481080857,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!59:59,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!59:59,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.626975034373551E-4},3.044131650985716E-4,3.0834914263519258E-4,2.4851950291411503E-4,1.6499559980697069E-4,null,null,null,0.17630650714891685,0.16220089027547757,0.20415936390743764,0.2312703827771915,0.18359172041061556,null,null,"£",60.226312478279986,66.901927416605673,81.556359427942326,116.31672952522904,144.81660753614466,null,null,null,2.4018644296686785E-2,2.367181507304263E-2,2.3329994063387895E-2,2.2993108949112571E-2,2.2661088455887383E-2,null,null,null,0.86376768115314373,0.85405866125124796,0.8857265539190976,0.90057910281030495,0.876568026024244]
[54,"SE434","SE434: PPC rental 34Mbit link local end","BTW","TI",0,0.86496412484292284,4.4999999999999998E-2,"£",215.66213720459388,299.28741136897168,342.91670833256109,391.86135527442354,538.45083137146844,null,null,null,9.0176966050728877E-2,7.8619112505315725E-2,7.0784505969051115E-2,5.635378774483342E-2,4.9034266020260675E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!60:60,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!60:60,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.4424891524723149E-2},9.6449853632443443E-3,7.7906950952752584E-3,5.7559838222951427E-3,4.0452143838245903E-3,null,null,null,0.10460185757545203,8.8264097868560071E-2,7.8575201064326375E-2,6.2109771567128561E-2,5.3079480404085264E-2,null,null,"£",250.15989280014355,336.00396298181062,380.65885940249291,431.88612932785929,582.87178889423785,null,null,null,1.4125003380757105E-2,1.3921038331938973E-2,1.3720018538425775E-2,1.3521901470730907E-2,1.3326645213493553E-2,null,null,null,0.86496412484292284,0.84227971884253872,0.82538996588511759,0.7822902720529834,0.74893037550405506]
[55,"SE761","SE761: External 3rd Party POH Rental 34 45mbit","BTW","TI",0,0.86369669950449313,4.4999999999999998E-2,"£",35.342899946965616,49.047487264150725,56.197490157453231,64.21858106436494,88.241789997887238,null,null,null,1.1896420122148625E-3,1.118931759078162E-3,1.0401662467704616E-3,9.1167852275937037E-4,6.3910282056471124E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!61:61,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!61:61,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.3280433674045097E-4},2.3670942093586268E-4,1.9591710911221627E-4,1.5543481181020676E-4,9.2122134201344885E-5,null,null,null,1.5224463489553134E-3,1.3556411800140246E-3,1.2360833558826779E-3,1.0671133345695771E-3,7.3122495476605608E-4,null,null,"£",45.230135144245793,59.423457214472961,66.782384490637753,75.167399988217866,100.96121754347287,null,null,null,2.0751446218994341E-4,2.0451795335592064E-4,2.0156471410946115E-4,1.9865411963772053E-4,1.9578555415015184E-4,null,null,null,0.86369669950449313,0.84913562941942733,0.83693274959962116,0.81383971767361696,0.73224990083552288]
[56,"SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff","BTW","TI",0,0.8629540148785726,4.4999999999999998E-2,"£",36.670263203693729,50.889549814959125,58.308083336487115,66.630420076782244,91.555861846175659,null,null,null,1.3623736185436294E-2,2.1220576048310461E-2,1.7295202324244349E-2,1.9586110782545536E-2,1.8659498185324405E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!62:62,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!62:62,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.1665247330180236E-3},1.2711124118150931E-3,9.2323851104828859E-4,9.0261225213179256E-4,6.4260551709450608E-4,null,null,null,1.4790260918454317E-2,2.2491688460125555E-2,1.8218440835292636E-2,2.0488723034677327E-2,1.9302103702418912E-2,null,null,"£",39.81013382443561,53.93783362470176,61.420638311701012,69.701036504602499,94.708910302267995,null,null,null,2.0269458777725196E-3,1.9976767792974845E-3,1.9688303266044288E-3,1.9404004166882608E-3,1.9123810346712824E-3,null,null,null,0.8629540148785726,0.91118155567381831,0.89193200755190727,0.90529422388090663,0.90092369908718162]
[57,"SO434","SO434: PC rental 34Mbit link local end","BTW","TI",0,0.86497563713724224,4.4999999999999998E-2,"£",214.81235125120597,298.10813707946369,341.56549160520916,390.31727484594188,536.32911890380217,null,null,null,0.20881049415724728,0.19568500314256243,0.15710393624331812,0.15501624376838216,0.14326969979866863,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!63:63,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!63:63,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":2.8996587236231462E-2},2.0551328195820055E-2,1.5079497271757189E-2,1.3200197335975536E-2,9.5286807634295187E-3,null,null,null,0.23780708139347875,0.21623633133838249,0.17218343351507531,0.16821644110435768,0.15279838056209816,null,null,"£",244.64238976347008,329.41619883471844,374.35038561836745,423.55421135244694,571.99966868053355,null,null,null,3.2109749649406445E-2,3.1646084864469015E-2,3.1189115399026079E-2,3.073874457266414E-2,3.0294877101034869E-2,null,null,null,0.86497563713724224,0.85365047275544603,0.81886111362568825,0.81726670490196307,0.80173299619021254]
[58,"SE436","SE436: PPC rental 140Mbit link local end","BTW","TI",0,0.86492240005842635,4.4999999999999998E-2,"£",935.07950209061494,1284.4736323161765,1276.1455757134586,1338.8548835702948,1390.0575617651195,null,null,null,7.0018753116545235E-2,7.1727902217002482E-2,5.9632663802566634E-2,5.3115593507390028E-2,4.2216642447299994E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!64:64,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!64:64,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":6.2561865506298615E-3},4.8099723599518201E-3,4.0694994481839334E-3,3.5002372378060758E-3,2.7817557312663573E-3,null,null,null,7.6274939667175093E-2,7.6537874576954296E-2,6.3702163250750565E-2,5.6615830745196105E-2,4.4998398178566351E-2,null,null,"£",1018.6290019654795,1370.6086296821416,1363.2333122828379,1427.0833944470348,1481.6517853952264,null,null,null,1.0303035785930344E-2,1.0154259949181508E-2,1.0007632435515326E-2,9.8631222231464841E-3,9.7206987382442486E-3,null,null,null,0.86492240005842635,0.867330259622352,0.84289964539944551,0.82578861612865451,0.78397678291414341]
[59,"SE751","SE751: Netstream 16 LL 155mbit rentals LE","BTW","TI",0,0.86508091405463072,4.4999999999999998E-2,"£",10492.592809123455,12550.78215091377,1304.2296732778977,1368.319022999523,1420.6485170038841,null,null,null,0.28204089470923843,0.11451123306128466,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!65:65,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!65:65,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.5414612952230078E-2},1.4957848008315892E-2,4.8064612416373409E-3,4.7370559413080979E-3,4.6686528535156094E-3,null,null,null,0.31745550766146852,0.12946908106960056,4.8064612416373409E-3,4.7370559413080979E-3,4.6686528535156094E-3,null,null,"£",11810.100731453444,14190.208142409127,0,0,0,null,null,null,4.2830806922008503E-2,4.2212330070054697E-2,4.1602784023843105E-2,4.1002039822538812E-2,4.0409970367501352E-2,null,null,null,0.86508091405463072,0.67395821673159162,0,0,0]
[60,"SE762","SE762: External 3rd Party POH Rental 155mbit","BTW","TI",0,0.86268088790843589,4.4999999999999998E-2,"£",154.25387366221119,211.89110974923335,210.51728539721276,220.86202467335585,229.30859144738181,null,null,null,1.476209570947361E-3,1.8593892537769345E-3,1.6708845892942439E-3,1.3653006004103645E-3,9.4123115354614504E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!66:66,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!66:66,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.6298507348378062E-4},1.4912301284735008E-4,1.3448228929663494E-4,1.0677770542326209E-4,7.5052547247861297E-5,null,null,null,1.6391946444311418E-3,2.0085122666242848E-3,1.805366878590879E-3,1.4720783058336266E-3,1.0162837007940064E-3,null,null,"£",171.28470683710989,228.88477614651421,227.46091313674941,238.13524655772952,247.59336010288658,null,null,null,2.2509275311853152E-4,2.2184241376349992E-4,2.1863900930875498E-4,2.1548186201433654E-4,2.1237030392684951E-4,null,null,null,0.86268088790843589,0.88954888777634833,0.87889497037887021,0.85362065240659124,0.79103246095462521]
[61,"SE767","SE767: Extl 3rd Party POH Rental 155mbit eff","BTW","TI",0,0.86276657053002082,4.4999999999999998E-2,"£",{"$f":"IF($A70=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,J$8)*INDEX(UF_Cost,,$A70)))","v":158.42644805268887},217.62277403175011,216.21178766770245,226.83635261794385,235.51139941241937,null,null,null,1.2419049262850279E-2,1.5215359744960417E-2,1.1476651955473427E-2,1.1534639256897858E-2,7.8029343680930327E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!67:67,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!67:67,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":6.4598230271768558E-4},5.7727790090785706E-4,4.4727166120841621E-4,4.249947029885911E-4,2.9385687481936419E-4,null,null,null,1.3065031565567965E-2,1.5792637645868274E-2,1.1923923616681844E-2,1.1959633959886449E-2,8.0967912429123975E-3,null,null,"£",166.66706934006845,225.87948437502044,224.63806092388967,235.194156114072,244.38070941182951,null,null,null,1.7929590878764232E-3,1.7670687586474876E-3,1.7415522857726178E-3,1.7164042707660612E-3,1.6916193930961991E-3,null,null,null,0.86276657053002082,0.88810806666549502,0.85394469624611269,0.85648354485404687,0.79107533560569765]
[62,"SO436","SO436: PC rental 140Mbit link local end","BTW","TI",0,0.86498956635321966,4.4999999999999998E-2,"£",937.92093015742989,1288.3767650677628,1280.0234019817779,1342.9232647454392,1394.2815326271232,null,null,null,0.50964747502894425,0.23291739197073888,0.30282424956652565,0.3052102046768877,0.258738964889067,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!68:68,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!68:68,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":6.1731712323625107E-2},2.5722927137316474E-2,3.0875587550020862E-2,2.9501723309737805E-2,2.4917798087994714E-2,null,null,null,0.57137918735256932,0.25864031910805535,0.33369983711654649,0.33471192798662552,0.28365676297706172,null,null,"£",1051.527820958757,1430.6624972444868,1410.5330116663936,1472.7306891881183,1528.5575034795154,null,null,null,7.7142151861215327E-2,7.602821918833938E-2,7.4930371703259752E-2,7.3848377135864687E-2,7.2782006570022803E-2,null,null,null,0.86498956635321966,0.70604653036877774,0.77545577381540665,0.77936735753613318,0.74341522547830652]
[63,"ST436","ST436: Site Connect 140Mbits rentals","BTW","TI",0,0.8649295646817251,4.4999999999999998E-2,"£",919.92827457219948,1263.6611215070773,1255.4680056020134,1317.1612255339865,1367.5342593775581,null,null,null,6.2463129843452342E-3,9.1109966860660283E-3,9.0519243203905173E-3,9.4045311503126623E-3,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!69:69,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!69:69,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":4.9380712322727744E-3},5.127141319835847E-3,5.0531053991774173E-3,4.9368177058406303E-3,4.906386353862504E-4,null,null,null,1.1184384216618009E-2,1.4238138005901875E-2,1.4105029719567935E-2,1.4341348856153293E-2,4.906386353862504E-4,null,null,"£",1647.1847152603843,1974.7764224551838,1956.3148016044292,2008.59227677217,0,null,null,null,1.5106796449054374E-3,1.488865430833003E-3,1.4673662140117743E-3,1.4461774458814443E-3,1.4252946435629162E-3,null,null,null,0.8649295646817251,0.89543117012801454,0.89596858403097901,0.89916029096098948,0]
[64,"SE763","SE763: External 3rd Party PoH Rental 2mbit Copper","BTW","TI",0,0.8645576952716737,4.4999999999999998E-2,"£",15.142088623368606,16.620791943889827,20.333470595213456,19.865503104191227,20.482989150836328,null,null,null,7.8535647170995485E-3,1.0154583963631714E-2,9.8249505579537533E-3,6.4922703452627043E-3,6.5916544635669459E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!70:70,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!70:70,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":7.7193235068666669E-4},8.7783552921459282E-4,7.0311613718227394E-4,4.9286566582674865E-4,4.7950676837132819E-4,null,null,null,8.6254970677862152E-3,1.1032419492846307E-2,1.0528066695136028E-2,6.9851360110894534E-3,7.0711612319382744E-3,null,null,"£",16.630415069561003,18.057613161212458,21.78862207064169,21.373607957153009,21.973014453070945,null,null,null,1.1682572022883855E-3,1.1513875682873413E-3,1.134761531801272E-3,1.1183755752820616E-3,1.1022262319749885E-3,null,null,null,0.8645576952716737,0.89563598727967797,0.8922155829117675,0.8398920832025959,0.84412373076764691]
[65,"SE768","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff","BTW","TI",0,0.86348471872183574,{"$f":"IF(A74=0,0,INDEX($B$5:$B$7,MATCH(D74,$A$5:$A$7,0)))","v":4.4999999999999998E-2},"£",15.184719991677786,16.667586485949016,20.390717894150182,19.921432877193276,20.540657407592839,null,null,null,{"$f":"IF($A74=0,0,J74*INDEX(MEAServVolFC,$A74,R$8))/million","v":7.4493586274940959E-2},{"$f":"IF($A74=0,0,K74*INDEX(MEAServVolFC,$A74,S$8))/million","v":6.8118415353093528E-2},{"$f":"IF($A74=0,0,L74*INDEX(MEAServVolFC,$A74,T$8))/million","v":7.1671721325308455E-2},{"$f":"IF($A74=0,0,M74*INDEX(MEAServVolFC,$A74,U$8))/million","v":5.5345396062428318E-2},{"$f":"IF($A74=0,0,N74*INDEX(MEAServVolFC,$A74,V$8))/million","v":4.6687774479305298E-2},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!71:71,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!71:71,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.9119340718143849E-4},{"$f":"IF($A74=0,0,IF($H$8,Z74*(1-$H74)*(1+INDEX(AA$5:AA$7,MATCH($D74,$AE$5:$AE$7,0)))*(1+BF74*INDEX(ServVolumeChanges,$A74,AA$8)),Z74*(1-$H74)*(1+INDEX(AA$5:AA$7,MATCH($D74,$AE$5:$AE$7,0)))*(1+$G74*INDEX(ServVolumeChanges,$A74,AA$8))))","v":3.2997046866035972E-4},{"$f":"IF($A74=0,0,IF($H$8,AA74*(1-$H74)*(1+INDEX(AB$5:AB$7,MATCH($D74,$AE$5:$AE$7,0)))*(1+BG74*INDEX(ServVolumeChanges,$A74,AB$8)),AA74*(1-$H74)*(1+INDEX(AB$5:AB$7,MATCH($D74,$AE$5:$AE$7,0)))*(1+$G74*INDEX(ServVolumeChanges,$A74,AB$8))))","v":2.8639229089283467E-4},{"$f":"IF($A74=0,0,IF($H$8,AB74*(1-$H74)*(1+INDEX(AC$5:AC$7,MATCH($D74,$AE$5:$AE$7,0)))*(1+BH74*INDEX(ServVolumeChanges,$A74,AC$8)),AB74*(1-$H74)*(1+INDEX(AC$5:AC$7,MATCH($D74,$AE$5:$AE$7,0)))*(1+$G74*INDEX(ServVolumeChanges,$A74,AC$8))))","v":2.3125906266085612E-4},{"$f":"IF($A74=0,0,IF($H$8,AC74*(1-$H74)*(1+INDEX(AD$5:AD$7,MATCH($D74,$AE$5:$AE$7,0)))*(1+BI74*INDEX(ServVolumeChanges,$A74,AD$8)),AC74*(1-$H74)*(1+INDEX(AD$5:AD$7,MATCH($D74,$AE$5:$AE$7,0)))*(1+$G74*INDEX(ServVolumeChanges,$A74,AD$8))))","v":1.9376909357062864E-4},null,null,null,{"$f":"R74+Z74","v":7.4884779682122399E-2},{"$f":"S74+AA74","v":6.8448385821753888E-2},{"$f":"T74+AB74","v":7.1958113616201289E-2},{"$f":"U74+AC74","v":5.5576655125089171E-2},{"$f":"V74+AD74","v":4.6881543572875925E-2},null,null,"£",{"$f":"IF($A74=0,0,IF(INDEX(MEAServVolFC,$A74,AP$8)=0,0,AH74/INDEX(MEAServVolFC,$A74,AP$8)))*million","v":15.264460579393843},{"$f":"IF($A74=0,0,IF(INDEX(MEAServVolFC,$A74,AQ$8)=0,0,AI74/INDEX(MEAServVolFC,$A74,AQ$8)))*million","v":16.748325465205905},{"$f":"IF($A74=0,0,IF(INDEX(MEAServVolFC,$A74,AR$8)=0,0,AJ74/INDEX(MEAServVolFC,$A74,AR$8)))*million","v":20.472196953152402},{"$f":"IF($A74=0,0,IF(INDEX(MEAServVolFC,$A74,AS$8)=0,0,AK74/INDEX(MEAServVolFC,$A74,AS$8)))*million","v":20.004673981635712},{"$f":"IF($A74=0,0,IF(INDEX(MEAServVolFC,$A74,AT$8)=0,0,AL74/INDEX(MEAServVolFC,$A74,AT$8)))*million","v":20.625907660182591},null,null,null,1.0222916761758299E-2,1.007529784371851E-2,9.9298105428552146E-3,9.7864240786163861E-3,{"$f":"BA74*(1-$H74)*(1+BB$6)","v":9.6451081149211641E-3},null,null,null,0.86348471872183574,0.8528044493268907,0.86200568575467029,0.82391124373013114,0.79426641317967406]
[{"$f":"IF(B75=0,0,A74+1)","v":66},"SE439","SE439: PPC rental 2Mbit local end fibre","BTW","TI","TI",0.86497491769306001,4.4999999999999998E-2,"£",87.922404842385845,84.570526207805841,89.255463543120626,93.902138786900593,107.98875710106277,null,null,null,2.6337233682465704,1.7413688684795408,1.8643875556793272,1.3792643538816569,1.565639228195802,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!72:72,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!72:72,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0.24047099764569652},0.17291355107676296,0.17238685512180607,0.12880279028111419,0.12570437962012559,null,null,null,2.8741943658922668,1.9142824195563037,2.0367744108011334,1.5080671441627711,1.6913436078159276,null,null,"£",95.950122811085564,92.968166861500563,97.508290921080246,102.67120285723544,116.659119642362,null,null,null,{"$f":"AH75*(1-G75)","v":0.38808833082074651},{"$f":"AX75*(1-$H75)*(1+AY$6)","v":0.38248433532369491},0.37696126152162079,0.37151794090524859,0.36615322183857679,null,null,null,{"$f":"G75","v":0.86497491769306001},{"$f":"IF(AI75=0,0,IF((AI75-AY75)/AI75<=0,0,(AI75-AY75)/AI75))","v":0.80019440631317718},0.81492242856028951,0.7536462866767758,0.78351340310358386]
[67,"SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre","BTW","TI",0,0.86491616605426813,4.4999999999999998E-2,"£",14.927282657156574,14.358206742972833,15.153605229335383,15.942507971035392,18.334107686643652,null,null,null,4.7927185955799465E-2,4.0116370003233842E-2,4.2132806371072119E-2,3.3331700983952814E-2,3.6839926182251841E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!73:73,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!73:73,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":4.3514981006534253E-3},3.8071997000828799E-3,3.7368689185461228E-3,2.9060185719005354E-3,2.7733749580010885E-3,null,null,null,5.227868405645289E-2,4.392356970331672E-2,4.5869675289618245E-2,3.6237719555853351E-2,3.9613301140252931E-2,null,null,"£",16.282589480103347,15.720856464300246,16.497618155668743,17.332452764696114,19.714331818578241,null,null,null,7.0620050759832619E-3,6.9600297226860633E-3,6.8595268934904764E-3,6.7604753251484734E-3,6.6628540614533296E-3,null,null,null,0.86491616605426813,0.84154225693180618,0.85045617065785073,0.81344092818179348,0.83180260494162928]
[68,"SE769","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff","BTW","TI",0,0.86427192851550916,4.4999999999999998E-2,"£",14.939119175420194,14.369592015178725,15.16562120901342,15.955149507415531,18.348645630719901,null,null,null,0.32944795831989065,0.23381490473935646,0.2625401959757781,0.23718447192312034,0.27413508383591112,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!74:74,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!74:74,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.1191071204976005E-3},2.3775694986176805E-3,2.4648008464527109E-3,2.1427846909735397E-3,2.1205323150172593E-3,null,null,null,0.33256706544038828,0.23619247423797413,0.26500499682223083,0.23932725661409388,0.27625561615092836,null,null,"£",15.080557942355185,14.515710602960601,15.308000305875241,16.099292375747002,18.490578926715067,null,null,null,4.5138686431480363E-2,4.4486883799409786E-2,4.3844493197346311E-2,4.3211378715576627E-2,4.2587406406923704E-2,null,null,null,0.86427192851550916,0.81164986757966162,0.83455220194675106,0.81944647957397798,0.84584057692547798]
[69,"SH439","SH439: RBS rental 2Mbit local end fibre","BTW","TI","TI",0.86498587868845211,4.4999999999999998E-2,"£",88.333721158758109,84.96615625922351,89.673008116869738,94.341420741407163,108.49395655479056,null,null,null,3.0307825261680561,2.2590481895825119,1.4367429046753932,0.9650203921808358,0.548515697149218,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!75:75,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!75:75,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0.82778055351091684},0.65698608691063376,0.43549613312904534,0.31596454288022685,0.21522612157645854,null,null,null,3.8585630796789729,2.9160342764931455,1.8722390378044387,1.2809849350610627,0.76374181872567659,null,null,"£",112.45981267576495,109.67637836869562,116.85410513420247,125.23045077720356,151.06472272453254,null,null,null,0.52096050372803671,0.51343783405420385,0.50602379173046119,0.49871680817787334,0.49151533746778481,null,null,null,0.86498587868845211,0.82392599490576979,0.72972265746372234,0.61067707002026517,0.35643783616839114]
[70,"SH441","SH441: RBS rental 2Mb le fibre   256k","BTW","TI","TI",0.86497936111924179,4.4999999999999998E-2,"£",88.12660519196433,84.766936217686336,89.46275192560104,94.120218528829284,108.23957090898783,null,null,null,0.24220780200225744,0.16311810051019451,0.12910771440459184,0.14627168540422961,0.13517062333210109,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!76:76,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!76:76,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":6.6696089854993881E-2},4.8684540619244029E-2,3.8312383762138739E-2,3.9959629151608167E-2,3.3304975420489318E-2,null,null,null,0.30890389185725131,0.21180264112943853,0.16742009816673059,0.18623131455583777,0.16847559875259041,null,null,"£",112.39378374653477,110.06663831421055,116.01059455450547,119.83270702369134,134.90894743313999,null,null,null,4.1708400831318715E-2,4.1106131523314472E-2,4.0512558984117812E-2,3.9927557632387145E-2,3.9351003700175476E-2,null,null,null,0.86497936111924179,0.80592247903937442,0.75801854479996711,0.78560234229342962,0.76642906158794455]
[71,"SO439","SO439: PC rental 2Mbit local end fibre","BTW","TI","TI",0.86497337210092773,4.4999999999999998E-2,"£",{"$f":"IF($A80=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,J$8)*INDEX(UF_Cost,,$A80)))","v":87.86993677125389},84.520052820781828,89.202191982333787,93.846093730828798,107.9243235479546,null,null,null,4.2051527115398608,2.2067680754532812,2.1379141622149747,2.2407622433683709,2.1560653165149497,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!77:77,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!77:77,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0.4361017626931139},0.26086361360413307,0.24128144278118902,0.2371323348417218,0.20478149092951567,null,null,null,4.6412544742329747,2.4676316890574141,2.3791956049961636,2.4778945782100927,2.3608468074444655,null,null,"£",96.982622312617735,94.511227990520709,99.269403267581765,103.77751032267292,118.174896067452,null,null,null,0.62669294087716021,0.61764349481089398,0.60872472274582468,0.59993473774937489,0.59127168013627396,null,null,null,0.86497337210092773,0.74970191153331256,0.7441468362384579,0.75788528574821867,0.74955101776539879]
[72,"ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre","BTW","TI","TI",0.86496047727113923,4.4999999999999998E-2,"£",87.557450655862993,84.219479678828236,88.884968054775086,93.512354998878891,107.54051932706977,null,null,null,0.1571401572324754,0.14673386770057364,0.1215957031813641,8.8824107274087377E-2,9.9484213007019442E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!78:78,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!78:78,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":6.3942984848435774E-2},6.1427235643391843E-2,4.9373554530672312E-2,3.6309773743529894E-2,3.5065143370714154E-2,null,null,null,0.22108314208091118,0.20816110334396548,0.17096925771203642,0.12513388101761727,0.1345493563777336,null,null,"£",123.18605660394499,119.47630146827397,124.97643101267096,131.7386041156486,145.44526435529539,null,null,null,2.9854961990003162E-2,2.9423856338867519E-2,2.8998975853334275E-2,2.8580230642012126E-2,2.8167532111541469E-2,null,null,null,0.86496047727113923,0.85864863384084045,0.83038485256701966,0.77160277928254795,0.7906527918835673]
[73,"SY439","SY439: PPC rental 2Mbit CLZ local end fibre  ext","BTW","TI","TI",0.86492360001918134,4.4999999999999998E-2,"£",87.59316479484913,84.253832280235173,88.921223679843052,93.55049810627105,107.58438443535145,null,null,null,0.22701783299375433,0.24899192947439922,0.24423684016122446,0.20829547854903513,0.21716524941919974,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!79:79,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!79:79,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.7017347530705228E-2},1.8806326767941674E-2,1.738521397624267E-2,1.4286721143866856E-2,1.2951544709911736E-2,null,null,null,0.24403518052445955,0.26779825624234088,0.26162205413746714,0.22258219969290199,0.23011679412911146,null,null,"£",94.159183450613895,90.617512840718433,95.250795007751364,99.967007425744853,114.00062261723984,null,null,null,3.2963393653913188E-2,3.2487402249550684E-2,3.2018284161067168E-2,3.1555940137781353E-2,3.1100272362191792E-2,null,null,null,0.86492360001918134,0.87868702841682589,0.87761626493367628,0.85822792576711315,0.86485005373079216]
[74,"SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ","BTW","TI",0,0.86434151006221338,4.4999999999999998E-2,"£",14.824670780143741,14.259506759977038,15.049437584640311,15.8329173171453,18.208076898167896,null,null,null,6.8725691269668375E-3,5.6386175115648836E-3,5.9495250165393756E-3,4.8211626869227959E-3,3.7545760961841534E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!80:80,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!80:80,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":6.0963800779188879E-4},5.2447858393656185E-4,5.167993340798923E-4,4.101565180578321E-4,2.9797865719320568E-4,null,null,null,7.4822071347587261E-3,6.1630960955014451E-3,6.4663243506192679E-3,5.2313192049806279E-3,4.0525547533773595E-3,null,null,"£",16.139707790846924,15.585861295954599,16.356691407491354,17.179889958228852,19.653145040401281,null,null,null,1.015024921303102E-3,1.0003679614394852E-3,9.8592264807629898E-4,9.7168592503807719E-4,9.5765478028052731E-4,null,null,null,0.86434151006221338,0.83768418568555625,0.84752966374446115,0.81425604384588968,0.76369109399880974]
[75,"SY765","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff","BTW","TI",0,0.86303066002134077,4.4999999999999998E-2,"£",14.88425243511826,14.316816971075806,15.109922597159416,15.896551203578298,18.281256759736841,null,null,null,3.0381736070563391E-2,3.7648709482817531E-2,2.3558540130071172E-2,2.725808632183719E-2,2.7494628363789762E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!81:81,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!81:81,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":2.2384155588280928E-4},2.7550005913881144E-4,1.7302758597287081E-4,1.846251552202019E-4,1.6286664540820234E-4,null,null,null,3.0605577626446202E-2,3.7924209541956341E-2,2.3731567716044042E-2,2.7442711477057392E-2,2.7657495009197966E-2,null,null,"£",14.993914181092594,14.421582419251685,15.220898634587401,16.004222123641213,18.389547256444395,null,null,null,4.1920257671599565E-3,4.1314929150821668E-3,4.07183415738838E-3,4.0130368721556916E-3,3.9550886197217633E-3,null,null,null,0.86303066002134077,0.89105922140548754,0.82842118961085065,0.85376675058109086,0.8569975835336342]
[76,"SZ439","SZ439: PC rental 2Mbit CLZ local end fibre  int","BTW","TI","TI",0.86494853606474575,4.4999999999999998E-2,"£",87.579930102315132,84.241102136648621,88.907788327234144,93.536363303838257,107.5681292143785,null,null,null,0.44004711039768446,0.39401863166280859,0.31383150758217554,0.25361722295986733,0.2693458729398126,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!82:82,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!82:82,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":2.4849872111810115E-2},2.3027038765571124E-2,1.7953202365905828E-2,1.434554484676146E-2,1.3299211690365251E-2,null,null,null,0.46489698250949457,0.4170456704283797,0.33178470994808135,0.26796276780662881,0.28264508463017785,null,null,"£",92.525650710813082,89.164278272682452,93.993891784599711,98.827132120396598,112.87940911610639,null,null,null,6.2785018066989537E-2,6.1878402406102206E-2,6.098487827535809E-2,6.0104256633061917E-2,5.9236351167280502E-2,null,null,null,0.86494853606474575,0.85162679583139622,0.81619141435148956,0.77569922446675421,0.79042143526116049]
[77,"SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist","BTW","TI","TI",0.49402929881826324,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!83:83,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!83:83,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":6.4001163029838992E-2},6.1059697328147311E-2,5.4455861384214092E-2,4.742077398708934E-2,4.7453441610354488E-2,null,null,null,6.4001163029838992E-2,6.1059697328147311E-2,5.4455861384214092E-2,4.742077398708934E-2,4.7453441610354488E-2,null,null,"£",5.7386713092127302,5.8538800181472341,6.5195349479185172,7.8377190176047646,7.5101895974650157,null,null,null,3.2382713334654277E-2,3.1915106954101866E-2,3.1454252809684634E-2,3.1000053399112788E-2,3.0552412628029598E-2,null,null,null,0.49402929881826324,0.47731305016820591,0.42238995013303138,0.34627694167217127,0.35616023640816463]
[78,"SPO371","SPO371: Prot Path PC rental 2Mbit link per km dist","BTW","TI","TI",0.49297417902108648,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!84:84,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!84:84,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.4166568333515487E-2},1.281187721135965E-2,1.081865371428785E-2,1.0829553147058331E-2,1.0415923140881276E-2,null,null,null,1.4166568333515487E-2,1.281187721135965E-2,1.081865371428785E-2,1.0829553147058331E-2,1.0415923140881276E-2,null,null,"£",5.6795312283570221,6.1669033103515574,7.6584971505300228,7.3421435812689353,7.5609143914338528,null,null,null,7.1828159397545697E-3,7.0790960775845135E-3,6.9768739302241926E-3,6.8761278706717544E-3,6.7768365842192542E-3,null,null,null,0.49297417902108648,0.4474583263014858,0.35510701104980763,0.36505894774249842,0.34937724745481596]
[79,"SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist","BTW","TI",0,0.47564291116076718,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!85:85,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!85:85,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":5.4759976859616935E-2},4.684759842548647E-2,3.9212782816033145E-2,3.696564597677765E-2,3.2411982583713431E-2,null,null,null,5.4759976859616935E-2,4.684759842548647E-2,3.9212782816033145E-2,3.696564597677765E-2,3.2411982583713431E-2,null,null,"£",103.05626479151034,122.01644249194749,164.8981615476583,183.01732164862813,281.70168175522912,null,null,null,2.871378205101249E-2,2.829915503819587E-2,2.789051523944432E-2,2.7487776199386745E-2,2.7090852711067603E-2,null,null,null,0.47564291116076718,0.39593157409750385,0.28873920093116751,0.25639670366764422,0.16417168739685864]
[80,"SPO373","SPO373: Prot Path PC rental 34Mbit link per km dist","BTW","TI",0,0.47498062919180711,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!86:86,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!86:86,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.7901780408848513E-2},1.4708592894429971E-2,1.2517532188326576E-2,1.2110434092963246E-2,1.1720510662938416E-2,null,null,null,1.7901780408848513E-2,1.4708592894429971E-2,1.2517532188326576E-2,1.2110434092963246E-2,1.1720510662938416E-2,null,null,"£",83.194443762656903,105.19237907740863,141.80204106146391,147.16551156295722,153.16298218778596,null,null,null,9.3987814866000816E-3,9.2630630819335764E-3,9.1293044510304556E-3,8.9974772947575745E-3,8.8675537226212738E-3,null,null,null,0.47498062919180711,0.37022778804072914,0.27067857196771311,0.25704749923162967,0.24341575400281112]
[81,"SPE375","SPE375: Prot Path PPC rental 140Mbit link per km dist","BTW","TI",0,0.46458926296816855,4.4999999999999998E-2,"£",{"$f":"IF($A90=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,J$8)*INDEX(UF_Cost,,$A90)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!87:87,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!87:87,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":5.3320857782625998E-2},4.6099808726459288E-2,4.2331056384657235E-2,4.0115860627844432E-2,3.6428890309802342E-2,null,null,null,5.3320857782625998E-2,4.6099808726459288E-2,4.2331056384657235E-2,4.0115860627844432E-2,3.6428890309802342E-2,null,null,"£",205.71318588976081,241.72566888804775,269.13684749182113,287.04722646278202,345.99027019863047,null,null,null,2.8548559764565256E-2,2.8136318561564934E-2,2.7730030121535933E-2,2.7329608486580954E-2,2.6934968940034727E-2,null,null,null,0.46458926296816855,0.38966517782066395,{"$f":"IF(AJ90=0,0,IF((AJ90-AZ90)/AJ90<=0,0,(AJ90-AZ90)/AJ90))","v":0.34492468438404955},{"$f":"IF(AK90=0,0,IF((AK90-BA90)/AK90<=0,0,(AK90-BA90)/AK90))","v":0.3187330881389227},{"$f":"IF(AL90=0,0,IF((AL90-BB90)/AL90<=0,0,(AL90-BB90)/AL90))","v":0.26061516804460483}]
[82,"SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist","BTW","TI",0,0.46499809931365171,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!88:88,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!88:88,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0.1215692442518104},8.7244998415527408E-2,8.8049891796230309E-2,8.5050851615674786E-2,7.7462632784570676E-2,null,null,null,0.1215692442518104,8.7244998415527408E-2,8.8049891796230309E-2,8.5050851615674786E-2,7.7462632784570676E-2,null,null,"£",210.24011526668923,363.19889556148547,336.12463787290454,349.29016117365722,443.80619915106371,null,null,null,6.5039776739721472E-2,6.4100602363599893E-2,6.3174989665469514E-2,6.226274281470013E-2,6.1363668808455861E-2,null,null,null,0.46499809931365171,0.26528049140073567,0.28250917318930502,0.2679351043296882,0.20782877366029151]
[83,"SPE383","SPE383: Prot Path PPC rental 2Mbit link","BTW","TI","TI",0.6579306772254272,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!89:89,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!89:89,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.3577607315225838E-3},3.3034190193834542E-3,2.5602548753624185E-3,2.6759481361522709E-3,2.1991454118977937E-3,null,null,null,3.3577607315225838E-3,3.3034190193834542E-3,2.5602548753624185E-3,2.6759481361522709E-3,2.1991454118977937E-3,null,null,"£",8.8562555560547125,8.7364227642359005,10.030720212133783,9.4686908114527064,10.838161580965746,null,null,null,1.1485869394709843E-3,1.1320013440650233E-3,1.1156552446567243E-3,1.0995451829238813E-3,1.0836677504824604E-3,null,null,null,0.6579306772254272,0.65732432445814915,0.5642405545663508,0.58910071235352479,0.50723233460615547]
[84,"SPO383","SPO383: Prot Path PC rental 2Mbit link","BTW","TI","TI",0.65217025375038706,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!90:90,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!90:90,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":9.548563289464517E-4},7.6892357056618362E-4,7.0750991437120868E-4,6.6383143476392444E-4,6.2824008766623621E-4,null,null,null,9.548563289464517E-4,7.6892357056618362E-4,7.0750991437120868E-4,6.6383143476392444E-4,6.2824008766623621E-4,null,null,"£",10.937644088733697,12.24136265325247,12.735905062392261,13.105695220868256,13.427371225172713,null,null,null,3.3212743460228123E-4,3.2733151444662428E-4,3.2260484737801502E-4,3.179464333818765E-4,3.1335528688384217E-4,null,null,null,0.65217025375038706,0.57429902401665311,0.54402780678384366,0.52104342046569929,0.50121730046249802]
[85,"SPE385","SPE385: Prot Path PPC rental 34Mbit link","BTW","TI",0,0.52916986009197953,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!91:91,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!91:91,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":5.0050307339268539E-3},4.5236772565018634E-3,3.8977538364726549E-3,3.2196605854863643E-3,2.8079340807617304E-3,null,null,null,5.0050307339268539E-3,4.5236772565018634E-3,3.8977538364726549E-3,3.2196605854863643E-3,2.8079340807617304E-3,null,null,"£",217.23223671557525,232.82912104685136,270.5191514208812,367.62951396779386,520.92386179614198,null,null,null,2.3565193206987228E-3,2.3224911817078331E-3,2.288954409043972E-3,2.2559019073773771E-3,2.2233266838348476E-3,null,null,null,0.52916986009197953,0.4865922014286661,0.41275039289925913,0.29933548972628776,0.20819840498830081]
[86,"SPO385","SPO385: Prot Path PC rental 34Mbit link","BTW","TI",0,0.52795116997963865,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!92:92,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!92:92,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.5437967392888867E-3},2.6994140652856946E-3,2.5553271921039387E-3,2.3284430074370982E-3,2.3298296028507991E-3,null,null,null,3.5437967392888867E-3,2.6994140652856946E-3,2.5553271921039387E-3,2.3284430074370982E-3,2.3298296028507991E-3,null,null,"£",210.94028210052895,281.97905668288865,297.08122549230217,341.4438201233142,325.73195343075685,null,null,null,1.6728451046112906E-3,1.6486892213007035E-3,1.6248821489451212E-3,1.6014188507143536E-3,1.5782943625100383E-3,null,null,null,0.52795116997963865,0.38924182010357378,0.3641197283987464,0.31223618289157751,0.32257090364942392]
[87,"SPE388","SPE388: Prot Path PPC rental 140Mbit link","BTW","TI",0,0.65427099894227014,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!93:93,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!93:93,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":2.6459920387350544E-3},2.1992577789623716E-3,1.8507779475938617E-3,1.436536846621491E-3,1.2353513965185153E-3,null,null,null,2.6459920387350544E-3,2.1992577789623716E-3,1.8507779475938617E-3,1.436536846621491E-3,1.2353513965185153E-3,null,null,"£",203.85146677465752,222.77478500588995,249.18503105996928,327.06145938792957,417.58754378262961,null,null,null,9.1479618435857642E-4,9.0158652745643856E-4,8.8856761799996754E-4,8.7573670159604808E-4,8.6309106362500118E-4,null,null,null,0.65427099894227014,0.59004963579948566,0.51989506944624753,0.39038340460556703,0.30133963011870424]
[88,"SPO388","SPO388: Prot Path PC rental 140Mbit link","BTW","TI",0,0.65614434247289111,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!94:94,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!94:94,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":7.9489671580859692E-3},4.9349859241444643E-3,5.0015777029421777E-3,5.2039433428135266E-3,4.5502293437991032E-3,null,null,null,7.9489671580859692E-3,4.9349859241444643E-3,5.0015777029421777E-3,5.2039433428135266E-3,4.5502293437991032E-3,null,null,"£",297.71412577101012,423.93127423209063,404.41199164690801,376.11899289224374,425.38789356403771,null,null,null,2.7332973288050452E-3,2.6938285153771005E-3,2.6549296316150548E-3,2.6165924477345335E-3,2.5788088527892469E-3,null,null,null,0.65614434247289111,0.45413653518290303,0.4691815684372368,0.49719044283063513,0.43325739035471711]
[89,"SPE434","SPE434: Prot Path PPC rental 34Mbit local end","BTW","TI",0,0.55691800641582978,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!95:95,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!95:95,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":5.3946766435745749E-3},4.3491834352533945E-3,3.7684060019104442E-3,3.2801366766547139E-3,2.7151711597301251E-3,null,null,null,5.3946766435745749E-3,4.3491834352533945E-3,3.7684060019104442E-3,3.2801366766547139E-3,2.7151711597301251E-3,null,null,"£",177.33979761915106,212.36870975735806,249.89429720891536,312.6551681761182,550.02234206261915,null,null,null,2.3902840819769828E-3,2.355768379833235E-3,2.3217510844284433E-3,2.2882249987692966E-3,2.2551830297870678E-3,null,null,null,0.55691800641582978,0.45834237279164519,0.38389040797318541,0.3023994960164374,0.16941404533362012]
[90,"SPO434","SPO434: Prot Path PC rental 34Mbit local end","BTW","TI",0,0.55774551265893946,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!96:96,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!96:96,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":7.1933510652231174E-3},3.8733476839968874E-3,3.5118375230908288E-3,3.3827629732538543E-3,3.2906918279051968E-3,null,null,null,7.1933510652231174E-3,3.8733476839968874E-3,3.5118375230908288E-3,3.3827629732538543E-3,3.2906918279051968E-3,null,null,"£",136.23770956861964,393.05224940181239,614.56884356014109,729.51179808007851,815.7183646816153,null,null,null,3.1812917876145215E-3,3.1353539342013678E-3,3.0900794233914997E-3,3.0454586765177264E-3,3.0014822532288101E-3,null,null,null,0.55774551265893946,0.19053124325621804,0.12009613113539844,9.9712660745981105E-2,8.7887164706180645E-2]
[91,"SPE436","SPE436: Prot Path PPC rental 140Mbit local end","BTW","TI",0,0.45315755457293089,4.4999999999999998E-2,"£",{"$f":"IF($A100=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,J$8)*INDEX(UF_Cost,,$A100)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!97:97,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!97:97,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":4.32041730597437E-3},2.3284718004278112E-3,2.2948486676296338E-3,2.261711052869062E-3,2.2290519452656328E-3,null,null,null,4.32041730597437E-3,2.3284718004278112E-3,2.2948486676296338E-3,2.261711052869062E-3,2.2290519452656328E-3,null,null,"£",417.83532939790814,0,0,0,0,null,null,null,2.362587564864454E-3,2.3284718004278112E-3,2.2948486676296338E-3,2.261711052869062E-3,2.2290519452656328E-3,null,null,null,0.45315755457293089,0,0,0,0]
[92,"SPO436","SPO436: Prot Path PC rental 140Mbit local end","BTW","TI",0,0.58143133473391084,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!98:98,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!98:98,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.5199257291814834E-2},2.4163835450935076E-2,2.3448390944107642E-2,2.22529445511617E-2,2.1566564491521858E-2,null,null,null,3.5199257291814834E-2,2.4163835450935076E-2,2.3448390944107642E-2,2.22529445511617E-2,2.1566564491521858E-2,null,null,"£",670.71755510317882,963.07996246161588,972.05177496415956,1019.4965506135146,1035.1007647273309,null,null,null,1.4733306142992592E-2,1.4520557202287777E-2,1.4310880356286741E-2,1.410423124394196E-2,1.3900566144779438E-2,null,null,null,0.58143133473391084,0.39907895699041973,0.3896860389952288,0.36618584513546282,0.35545755791359535]
[93,"SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre","BTW","TI","TI",0.67612632717417775,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!99:99,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!99:99,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":9.9843337288148901E-3},8.7836039512439509E-3,8.7066802042471952E-3,7.0346926720815488E-3,6.6131539819759468E-3,null,null,null,9.9843337288148901E-3,8.7836039512439509E-3,8.7066802042471952E-3,7.0346926720815488E-3,6.6131539819759468E-3,null,null,"£",24.762732462338519,25.897344054392889,25.440339838213269,28.623573070863127,29.325242923893047,null,null,null,3.2336628354700156E-3,3.1869687441258288E-3,3.1409489154606519E-3,3.0955936131213998E-3,3.0508932413479267E-3,null,null,null,0.67612632717417775,0.63716843771462572,0.63924838838935771,0.55995325490098191,0.53866290582933785]
[94,"SPO439","SPO439: Prot Path PC rental 2Mbit local end fibre","BTW","TI","TI",0.67728744967039622,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!100:100,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!100:100,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.029900351598397E-3},2.724681929809888E-3,2.5554497667212264E-3,2.3914668826867467E-3,2.1457323657492681E-3,null,null,null,3.029900351598397E-3,2.724681929809888E-3,2.5554497667212264E-3,2.3914668826867467E-3,2.1457323657492681E-3,null,null,"£",20.911764218652973,21.597311828938043,21.894420587001903,22.278515235977245,23.440678798587768,null,null,null,9.7778686970888175E-4,9.6366762731028551E-4,9.4975226677192497E-4,9.360378440397383E-4,9.2252145757180449E-4,null,null,null,0.67728744967039622,0.64631922105582273,0.62834242365464066,0.60859259611066585,0.57006685815186953]
[95,"SQ103","SQ103: WS Low Tisbo Excess Construction","BTW","TI",0,1.9799013922939038E-2,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!101:101,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!101:101,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":5.564075596129584E-6},5.4837303445214729E-6,5.4045452783465828E-6,5.3265036445272584E-6,5.2495889319002845E-6,null,null,null,5.564075596129584E-6,5.4837303445214729E-6,5.4045452783465828E-6,5.3265036445272584E-6,5.2495889319002845E-6,null,null,"£",0,0,0,0,0,null,null,null,5.4539123859335293E-6,5.375157891080649E-6,5.2975406111334447E-6,5.2210441247086769E-6,5.1456522475478836E-6,null,null,null,1.9799013922939038E-2,1.9799013922939038E-2,1.9799013922938983E-2,1.979901392293917E-2,1.9799013922939136E-2]
[96,"SO417","SO417: 64Kbit PC link connection cct prov  internal","BTW","TI","TI",0.86494889576326084,4.4999999999999998E-2,"£",191.19147830386419,185.48557980210865,205.20185565754488,250.62303857188024,415.88780048925361,null,null,null,2.0958409851669593E-2,2.4529267010898012E-2,1.8700568286436514E-2,1.2995149836290259E-2,5.6507279784707857E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!102:102,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!102:102,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":9.4302586059690115E-4},1.0953166735936724E-3,7.820896381132038E-4,4.8755091623733622E-4,2.003826741203617E-4,null,null,null,2.1901435712266493E-2,2.5624583684491685E-2,1.9482657924549718E-2,1.3482700752527594E-2,5.8511106525911474E-3,null,null,"£",199.79415902450731,193.76815294945035,213.78374699759405,260.02589222306887,430.63576038284327,null,null,null,2.9578130773115436E-3,2.915102256475165E-3,2.8730081798916634E-3,2.8315219417740277E-3,2.790634764934811E-3,null,null,null,0.86494889576326084,0.88623806371381486,0.85253510116443398,0.7899885198265485,0.52305896595905488]
[97,"SO418","SO418: 64kbit PC Re arranges","BTW","TI","TI",0,4.4999999999999998E-2,"£",59.039805373528417,0,0,0,0,null,null,null,5.667821315858728E-5,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!103:103,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!103:103,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,5.667821315858728E-5,0,0,0,0,null,null,"£",59.039805373528424,0,0,0,0,null,null,null,5.667821315858728E-5,5.5859779760577283E-5,5.5053164540834547E-5,5.4258196844864893E-5,5.3474708482425047E-5,null,null,null,0,0,0,0,0]
[98,"SE417","SE417: 64Kbit PPC new connection provision  external","BTW","TI","TI",0.85867907095665397,4.4999999999999998E-2,"£",202.53753978500706,196.49303060990766,217.37934856146398,265.49600482254141,440.56823392420432,null,null,null,2.1327202939361235E-3,2.1928622216065693E-3,2.6607232263923183E-3,3.472687743078841E-3,4.8638733025232151E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!104:104,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!104:104,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.0618877270378063E-5},3.1727039396925476E-5,3.3885062702836953E-5,3.5435053174851047E-5,2.9931012765125235E-5,null,null,null,2.1633391712065015E-3,2.2245892610034948E-3,2.6946082890951552E-3,3.5081227962536921E-3,4.8938043152883404E-3,null,null,"£",205.44531540422622,199.33595528705152,220.14773603718595,268.20510674722419,443.27937638481353,null,null,null,3.0572510151076504E-4,3.0131043104494957E-4,2.9695950842066051E-4,2.9267141311906613E-4,2.8844523791362681E-4,null,null,null,0.85867907095665397,0.86455457808466141,0.88979492506483049,0.91657321304955208,0.94105909853965375]
[99,"SE418","SE418: 64kbit PPC Re arranges","BTW","TI","TI",0,4.4999999999999998E-2,"£",43.512842020089245,0,0,0,0,null,null,null,8.3109528258370462E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!105:105,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!105:105,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,8.3109528258370462E-3,0,0,0,0,null,null,"£",43.512842020089245,0,0,0,0,null,null,null,8.3109528258370462E-3,8.1909426670319588E-3,8.0726654549200163E-3,7.9560961657509713E-3,7.8412101371175269E-3,null,null,null,0,0,0,0,0]
[100,"SO413","SO413: 2Mbit PC link connection cct provision","BTW","TI","TI",0.86555489624258575,4.4999999999999998E-2,"£",1323.9692042238785,1248.014296270592,1427.0895464999121,1398.0665436917373,1375.0768858378478,null,null,null,0.29312678181516666,0.23047704289653495,0.27852633871607752,0.1764120041345289,0.19257825813353158,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!106:106,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!106:106,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":5.7056371561871504E-3},4.8158900437313985E-3,4.9707083613714431E-3,3.4056504105242761E-3,3.6464242842751396E-3,null,null,null,0.29883241897135382,0.23529293294026635,0.28349704707744894,0.17981765454505316,0.19622468241780672,null,null,"£",1349.7399230865126,1274.0919461237363,1452.5580389014294,1425.056350433194,1401.1136451161867,null,null,null,4.0176555574682749E-2,3.9596406112184325E-2,3.9024634007924379E-2,3.8461118292849948E-2,3.790573974470119E-2,null,null,null,0.86555489624258575,0.83171442670470419,0.86234553618731979,0.7861104439930644,0.80682481287450225]
[101,"SE413","SE413: 2Mbit PPC link connection cct provision","BTW","TI","TI",0.86543047237318305,4.4999999999999998E-2,"£",{"$f":"IF($A110=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,J$8)*INDEX(UF_Cost,,$A110)))","v":1261.9598698321245},1189.5623809418676,1360.2504745535484,1332.5867911921125,1310.6738754383155,null,null,null,1.0814491300513374,1.2493860991648977,0.95391687704457295,0.94928890385721365,0.73298156469050368,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!107:107,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!107:107,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.9702762040650378E-2},2.3209502611066003E-2,1.6145533983364671E-2,1.6126601008179364E-2,1.2979317405051441E-2,null,null,null,1.1011518920919878,1.2725956017759636,0.97006241102793767,0.96541550486539296,0.74596088209555511,null,null,"£",1284.9513303911358,1211.6605547609538,1383.2734137543255,1355.2248894602005,1333.8827159648927,null,null,null,0.14818148996419453,0.14604174924911156,0.14393290638995437,0.14185451522168341,0.1398061360218823,null,null,null,0.86543047237318305,0.88524103883016425,0.85162510705116978,0.85306376942696593,0.81258248337481376]
[102,"SL136","SL136: WH SDSL conns  MPF  TISBO","BTW","TI",0,0.8716062528293993,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!108:108,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!108:108,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.5897855649255866E-5},2.0117105436484045E-6,1.9826614433981217E-6,1.954031812155453E-6,1.9258155927879283E-6,null,null,null,1.5897855649255866E-5,2.0117105436484045E-6,1.9826614433981217E-6,1.954031812155453E-6,1.9258155927879283E-6,null,null,"£",1.1828761643791568,0,0,0,0,null,null,null,2.0411852587852636E-6,2.0117105436484041E-6,1.9826614433981212E-6,1.9540318121554522E-6,1.9258155927879275E-6,null,null,null,0.8716062528293993,2.1052555247787677E-16,2.1361008206286451E-16,4.3347960968964749E-16,4.3983076594996494E-16]
[103,"SL137","SL137: WH SDSL rentals  MPF   TISBO","BTW","TI",0,0.86538280081335106,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!109:109,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!109:109,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":9.9222354950054496E-3},6.7187683282162961E-3,6.9904881572147191E-3,5.6170704880866866E-3,1.2602083601808993E-3,null,null,null,9.9222354950054496E-3,6.7187683282162961E-3,6.9904881572147191E-3,5.6170704880866866E-3,1.2602083601808993E-3,null,null,"£",8.2890334005753985,8.7922894968053189,8.5553624277699054,8.8908202191532002,0,null,null,null,1.3357035520079868E-3,1.3164159927169913E-3,1.297406945782158E-3,1.2786723894850636E-3,1.2602083601808991E-3,null,null,null,0.86538280081335106,0.80406885184766075,0.81440395626117557,0.77235956141248086,1.7206712901505754E-16]
[104,"SH417","SH417: 64Kbit RBS new connection cct provision  external","BTW","TI","TI",0,4.4999999999999998E-2,"£",189.26670050605151,183.61824487178245,203.1360314934999,248.09994672415243,411.70094230988104,null,null,null,3.0471938781474286E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!110:110,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!110:110,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":5.956464771384722E-7},5.8704534200859272E-7,5.7856840726998859E-7,5.7021387946900999E-7,5.6197999104947755E-7,null,null,null,3.0477895246245673E-3,5.8704534200859272E-7,5.7856840726998859E-7,5.7021387946900999E-7,5.6197999104947755E-7,null,null,"£",189.30369718165019,0,0,0,0,null,null,null,3.0477895246245673E-3,3.0037794438889888E-3,2.9604048687192318E-3,2.9176566224149263E-3,2.8755256607872546E-3,null,null,null,0,0,0,0,0]
[105,"SH418","SH418: RBS 64Kbit PPC Re arranges","BTW","TI","TI",0,4.4999999999999998E-2,"£",43.5894459035786,0,0,0,0,null,null,null,3.8445891286956325E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!111:111,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!111:111,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,3.8445891286956325E-3,0,0,0,0,null,null,"£",43.5894459035786,0,0,0,0,null,null,null,3.8445891286956325E-3,3.7890732616772675E-3,3.7343590437786478E-3,3.6804348991864842E-3,3.6272894192422313E-3,null,null,null,0,0,0,0,0]
[106,"ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision","BTW","TI","TI",0.8644832969232098,4.4999999999999998E-2,"£",1304.348691665555,1229.5193946559441,1405.9408458506643,1377.3479483570702,1354.6989848857954,null,null,null,7.8808747950432828E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!112:112,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!112:112,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.0792037398589178E-3},1.4413828085656848E-4,1.4205692408099962E-4,1.4000562209726998E-4,1.379839409141854E-4,null,null,null,7.9887951690291739E-2,1.4413828085656848E-4,1.4205692408099962E-4,1.4000562209726998E-4,1.379839409141854E-4,null,null,"£",1322.2103887833789,0,0,0,0,null,null,null,1.0826151828626226E-2,1.0669822196220863E-2,1.0515749963707435E-2,1.0363902534231499E-2,1.0214247781637197E-2,null,null,null,0.8644832969232098,0,0,0,0]
[107,"SH413","SH413: RBS 2Mbit PPC link connection cct provision","BTW","TI","TI",0.86476536779566882,4.4999999999999998E-2,"£",1273.0675018653803,1200.0327782373568,1372.2232496834047,1344.3160736223917,1322.2102827932556,null,null,null,0.49359373182324529,0.4172071852591937,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!113:113,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!113:113,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":7.2866093408240238E-3},6.5397892350859219E-3,1.0154187773555924E-3,1.0007561302105776E-3,9.8630521169033674E-4,null,null,null,0.50088034116406932,0.42374697449427962,1.0154187773555924E-3,1.0007561302105776E-3,9.8630521169033674E-4,null,null,"£",1291.8609851544138,1218.8434836186443,0,0,0,null,null,null,6.7736368715702835E-2,6.6758255551448098E-2,6.5794266341285185E-2,6.4844197135317028E-2,6.3907846928683051E-2,null,null,null,0.86476536779566882,0.84245726914954222,0,0,0]
[108,"SE740","SE740: Netstream 16 LL 2mbit connections","BTW","TI",0,0,4.4999999999999998E-2,"£",1224.2963471645619,1154.0595802822527,1319.6534430578279,1292.8153895680377,1271.5564705212164,null,null,null,2.3506489865559588E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!114:114,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!114:114,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":9.6698361130401605E-8},9.530203679567861E-8,9.3925875384349008E-8,9.2569585743798998E-8,9.1232880925658538E-8,null,null,null,2.3507456849170892E-3,9.530203679567861E-8,9.3925875384349008E-8,9.2569585743798998E-8,9.1232880925658538E-8,null,null,"£",1224.3467108943175,0,0,0,0,null,null,null,2.3507456849170892E-3,2.3168009172268864E-3,2.2833463119821301E-3,2.2503747912371082E-3,2.2178793792516443E-3,null,null,null,0,0,0,0,0]
[109,"SO473","SO473: Separation   Diversity","BTW","TI","TI",0.86492018227303002,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!115:115,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!115:115,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":8.606061875731973E-3},1.1457186934290184E-3,1.1291745154959033E-3,1.1128692354921426E-3,1.0967994037316361E-3,null,null,null,8.606061875731973E-3,1.1457186934290184E-3,1.1291745154959033E-3,1.1128692354921426E-3,1.0967994037316361E-3,null,null,"£",10.573077148424952,0,0,0,0,null,null,null,1.1625052695209003E-3,1.1457186934290184E-3,1.1291745154959033E-3,1.1128692354921426E-3,1.0967994037316361E-3,null,null,null,0.86492018227303002,0,0,0,0]
[110,"SPO438","SPO438: Prot Path PC rental 2Mbit local end copper","BTW","TI","TI",0.86372156232807751,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!116:116,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!116:116,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":2.6222202351897366E-4},2.1324595874382582E-4,1.5042584494650955E-4,1.5905457532195075E-4,1.5501846341922231E-4,null,null,null,2.6222202351897366E-4,2.1324595874382582E-4,1.5042584494650955E-4,1.5905457532195075E-4,1.5501846341922231E-4,null,null,"£",7.2748753812803093,7.4178473554253737,7.934095734766669,7.6634256067655082,7.5760586702491484,null,null,null,3.5735207688335845E-5,3.5219191289316279E-5,3.4710626167098551E-5,3.4209404725245651E-5,3.3715420921013104E-5,null,null,null,0.86372156232807751,0.83484239749825517,0.7692509144326799,0.78492033532515126,0.78250706285331173]
[111,"SE473","SE473: Separation   Diversity","BTW","TI","TI",0.86495713917871486,4.4999999999999998E-2,"£",{"$f":"IF($A120=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,J$8)*INDEX(UF_Cost,,$A120)))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!117:117,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!117:117,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.7549639319374723E-2},1.2496896368891824E-2,1.2498642589130067E-2,8.6198552690558324E-3,6.9107040341774249E-3,null,null,null,1.7549639319374723E-2,1.2496896368891824E-2,1.2498642589130067E-2,8.6198552690558324E-3,6.9107040341774249E-3,null,null,"£",15.373383194378505,16.117800423131893,15.832007082748936,17.276857965237461,18.546614006852664,null,null,null,2.3699535000700741E-3,2.335731371529062E-3,2.3020034105241823E-3,2.268762481276213E-3,2.2360015510465847E-3,null,null,null,0.86495713917871486,0.81309508356464144,0.81581972649364265,0.73679807717644896,0.67644374003165741]
[112,"SO474","SO474: Third Party Equipment PPC","BTW","TI","TI",0.86498400202952408,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!118:118,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!118:118,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":2.7174087932373459E-2},2.2947545213515538E-2,1.9492801835342237E-2,1.8947363045087831E-2,1.7061364411607743E-2,null,null,null,2.7174087932373459E-2,2.2947545213515538E-2,1.9492801835342237E-2,1.8947363045087831E-2,1.7061364411607743E-2,null,null,"£",43.829174084473323,44.353013551167805,45.063160124277879,44.551305961836469,44.872977925620759,null,null,null,3.668936601126869E-3,3.615957156606597E-3,3.5637427352651976E-3,3.512282290167968E-3,3.4615649338979424E-3,null,null,null,0.86498400202952408,0.84242509937503518,0.81717647543085337,0.81462949320124312,0.79711089626906639]
[113,"SE474","SE474: Third Party Equipment PPC","BTW","TI","TI",0.86503723752456829,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!119:119,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!119:119,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.0723897103685581E-2},2.8127047180483485E-2,1.9550018374767591E-2,1.6439143890181054E-2,1.7107308386675294E-2,null,null,null,3.0723897103685581E-2,2.8127047180483485E-2,1.9550018374767591E-2,1.6439143890181054E-2,1.7107308386675294E-2,null,null,"£",30.288947813089614,30.212423414822013,32.05350492950636,33.066978115798108,32.049438781325932,null,null,null,4.1465820271243212E-3,4.0867053826526461E-3,4.0276933569271421E-3,3.9695334648531143E-3,3.9122134016206355E-3,null,null,null,0.86503723752456829,0.85470549551720143,0.79398007307627283,0.75853161871622277,0.7713133291811225]
[114,"SO475","SO475: Other Single Payment","BTW","TI","TI",0.86388188783209918,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!120:120,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!120:120,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.7825315909364231E-3},5.0743632127635599E-4,5.001089407971254E-4,4.9288736769201498E-4,4.857700741025423E-4,null,null,null,3.7825315909364231E-3,5.0743632127635599E-4,5.001089407971254E-4,4.9288736769201498E-4,4.857700741025423E-4,null,null,"£",389.95171040581675,0,0,0,0,null,null,null,5.1487105937371241E-4,5.0743632127635599E-4,5.001089407971254E-4,4.9288736769201498E-4,4.857700741025423E-4,null,null,null,0.86388188783209918,0,0,0,0]
[115,"SE476","SE476: Other single Payment  external","BTW","TI","TI",0.86425821274959191,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!121:121,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!121:121,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":4.1230407153697406E-3},5.515872964690742E-4,5.4362237590806076E-4,5.357724687999483E-4,5.2803591435047711E-4,null,null,null,4.1230407153697406E-3,5.515872964690742E-4,5.4362237590806076E-4,5.357724687999483E-4,5.2803591435047711E-4,null,null,"£",3714.4510949276937,0,0,0,0,null,null,null,5.596689156104897E-4,5.5158729646907431E-4,5.4362237590806076E-4,5.357724687999483E-4,5.2803591435047711E-4,null,null,null,0.86425821274959191,0,0,0,0]
[116,"SO410","SO410: 34 45Mbit PPC link conn cct prov","BTW","TI",0,0.84950933223907688,4.4999999999999998E-2,"£",1252.311541236319,1180.4675681741189,1349.8506640169117,1322.3984836625223,1300.6531033563563,null,null,null,2.9805014681424393E-3,3.1518484070248974E-3,3.6931914167502699E-3,3.4867680818729723E-3,2.0104229246292451E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!122:122,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!122:122,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.1720694708398978E-5},1.2747157206198227E-5,1.2830085584205818E-5,1.2240053439843709E-5,7.6867727712779736E-6,null,null,null,2.9922221628508384E-3,3.1645955642310955E-3,3.7060215023344755E-3,3.4990081353128161E-3,2.0181096974005229E-3,null,null,"£",1257.2362028785037,1185.2417843562157,1354.5400227830687,1327.0406702745161,1305.6260992057751,null,null,null,4.5030151137645633E-4,4.4379915755218027E-4,4.3739069771712676E-4,4.3107477604209141E-4,4.2485005627604361E-4,null,null,null,0.84950933223907688,0.85976117688832987,0.88197837021679226,0.87680086488179809,0.78948118785451438]
[118,"SO416","SO416: 140 155Mbit PPC link conn cct prov","BTW","TI",0,0,4.4999999999999998E-2,"£",1234.1464904225143,1163.3446297887056,1330.2707870489901,1303.2168065311964,1281.7868476878377,null,null,null,4.4528005374444311E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!124:124,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!124:124,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":6.1007625291531232E-6},6.0126675182321516E-6,5.9258445992688785E-6,5.8402754032554351E-6,5.7559418264324265E-6,null,null,null,4.4534106136973464E-2,6.0126675182321516E-6,5.9258445992688785E-6,5.8402754032554351E-6,5.7559418264324265E-6,null,null,"£",1234.3155802930562,0,0,0,0,null,null,null,4.4534106136973464E-2,4.3891033644355565E-2,4.3257247118531073E-2,4.2632612470139483E-2,4.2016997546070668E-2,null,null,null,0,0,0,0,0]
[119,"SE416","SE416: 140 155Mbit PPC link conn cct prov","BTW","TI",0,0.8588168608246145,4.4999999999999998E-2,"£",1244.4706417841385,1173.0764939854423,1341.3990583393283,1314.1187599638349,1292.5095305553616,null,null,null,4.1814213563947057E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!125:125,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!125:125,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.1891552304987677E-5},4.4375326532821018E-6,4.3734546817687086E-6,4.3103019961639687E-6,4.2480612353393613E-6,null,null,null,4.2133129086996931E-3,4.4375326532821018E-6,4.3734546817687086E-6,4.3103019961639687E-6,4.2480612353393613E-6,null,null,"£",1253.9621752082417,0,0,0,0,null,null,null,5.9484874277839709E-4,5.8625912693267704E-4,5.7779354513976921E-4,5.6945020634795098E-4,5.6122734536828657E-4,null,null,null,0.8588168608246145,0,0,0,0]
[122,"SQ102","SQ102: WS Very High Tisbo 3rd Pty Equipment Depn","BTW","TI",0,0,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!128:128,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!128:128,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":5.5257027772409651E-8},5.4459116291376054E-8,5.3672726652128587E-8,5.2897692479271844E-8,5.2133849799871162E-8,null,null,null,5.5257027772409651E-8,5.4459116291376054E-8,5.3672726652128587E-8,5.2897692479271844E-8,5.2133849799871162E-8,null,null,"£",0,0,0,0,0,null,null,null,5.5257027772409651E-8,5.4459116291376054E-8,5.3672726652128587E-8,5.2897692479271844E-8,5.2133849799871162E-8,null,null,null,0,0,0,0,0]
[123,"SP371","SP371: PC rental 2Mb link km dist   Non SMP","BTW","TI",0,0.86466260156279084,4.4999999999999998E-2,"£",15.701515244496532,19.87530544237697,21.031955715524948,24.656439451647412,27.365597910967537,null,null,null,3.503400588928289E-2,4.3822573855595841E-2,4.0216781528281599E-2,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!129:129,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!129:129,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.539544610954407E-3},1.5018055020849779E-3,1.3047795724797501E-3,1.4890100493329393E-4,1.4675087442205716E-4,null,null,null,3.6573550500237299E-2,4.532437935768082E-2,4.1521561100761349E-2,1.4890100493329393E-4,1.4675087442205716E-4,null,null,"£",16.391507226997106,20.556434833985488,21.714309328720415,0,0,null,null,null,4.9497691763140056E-3,4.8782945094080314E-3,4.8078519366921797E-3,4.7384265547263452E-3,4.670003675276097E-3,null,null,null,0.86466260156279084,0.89236930370495327,0.88420830505325054,0,0]
[126,"SP385","SP385: PC rental 34Mbit link Non SMP","BTW","TI",0,0.86343723949595252,4.4999999999999998E-2,"£",492.11008640583412,556.44542854024928,607.95900462829309,830.85991777400227,1140.7270358521055,null,null,null,3.4644550082970722E-3,2.5692195568466562E-3,2.51102889406029E-3,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!132:132,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!132:132,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.7988130440549615E-4},1.2460392741432059E-4,1.1221159095006765E-4,2.0379783017640055E-5,2.0085498950865333E-5,null,null,null,3.6443363127025685E-3,2.6938234842609769E-3,2.6232404850103576E-3,2.0379783017640055E-5,2.0085498950865333E-5,null,null,"£",517.66140805434213,583.43233419534988,635.12716955986002,0,0,null,null,null,4.9768062706780428E-4,4.9049411881294512E-4,4.8341138373728619E-4,4.7643092335611977E-4,4.6955126082285736E-4,null,null,null,0.86343723949595252,0.81791898330431723,0.81571976092181364,0,0]
[127,"SP372","SP372: PC rnt 2Mb link per km trunk   Non SMP","BTW","TI",0,0.86485048244813578,4.4999999999999998E-2,"£",9.9897545208435012,11.444860126586686,11.931311889375479,14.786054488548366,17.716611064603839,null,null,null,5.6458596137725171E-2,7.3199941086566481E-2,7.2034997249307217E-2,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!133:133,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!133:133,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.4193748444347693E-3},3.753796598062591E-3,3.5137650955079118E-3,3.6030986437822016E-4,3.5510698993659868E-4,null,null,null,5.9877970982159939E-2,7.695373768462907E-2,7.5548762344815126E-2,3.6030986437822016E-4,3.5510698993659868E-4,null,null,"£",10.594776920396688,12.031768754800973,12.51330437721318,0,0,null,null,null,8.0924788902234403E-3,7.9756234950486143E-3,7.860455491780112E-3,7.7469505144788066E-3,7.6350845490497322E-3,null,null,null,0.86485048244813578,0.89635820513703668,0.89595520498530601,0,0]
[{"$f":"IF(B139=0,0,A138+1)","v":130},"SO411","SO411: Analogue PC link connection cct prov","BTW","TI",0,0,4.4999999999999998E-2,"£",232.90775005377287,0,0,0,0,null,null,null,3.8383197208861769E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!136:136,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!136:136,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.1443779405715546E-5},1.1278531231097012E-5,1.1115669240119972E-5,1.095515897629264E-5,1.0796966480674974E-5,null,null,null,3.8394640988267482E-2,1.1278531231097012E-5,1.1115669240119972E-5,1.095515897629264E-5,1.0796966480674974E-5,null,null,"£",232.97719046278812,0,0,0,0,null,null,null,{"$f":"AH139*(1-G139)","v":3.8394640988267482E-2},{"$f":"AX139*(1-$H139)*(1+AY$6)","v":3.7840222372396898E-2},3.7293809561339486E-2,3.6755286951273745E-2,3.622454060769735E-2,null,null,null,{"$f":"G139","v":0},{"$f":"IF(AI139=0,0,IF((AI139-AY139)/AI139<=0,0,(AI139-AY139)/AI139))","v":0},0,0,0]
[131,"SO421","SO421: Analogue PC installation","BTW","TI",0,0,4.4999999999999998E-2,"£",{"$f":"IF($A140=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,J$8)*INDEX(UF_Cost,,$A140)))","v":884.5217610772404},0,0,0,0,null,null,null,0.21114419055087677,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!137:137,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!137:137,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":7.1865770678591342E-5},7.0828028949992475E-5,6.9805272211954583E-5,6.8797284081213955E-5,6.7803851299081237E-5,null,null,null,0.21121605632155535,7.0828028949992475E-5,6.9805272211954583E-5,6.8797284081213955E-5,6.7803851299081237E-5,null,null,"£",884.82281997862867,0,0,0,0,null,null,null,0.21121605632155535,0.20816609646827211,0.20516017803527026,0.20219766506444095,0.19927793078091041,null,null,null,0,0,0,0,0]
[134,"SG110","SG110: PCs 34 45Mbit regional Trunk WECLA","BTW","TI",0,0.86470395979340242,4.4999999999999998E-2,"£",4.9399167171105312,10.420658916482905,10.880598386956045,14.348509601481208,13.659754687548997,null,null,null,3.9854260090304346E-3,3.0536245718299792E-3,2.7997266838133347E-3,2.9160016307686869E-3,2.5731117519064333E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!140:140,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!140:140,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":9.2604050960002997E-4},4.1012640109285649E-4,3.6424680388440277E-4,2.9892213954123596E-4,2.7733219713294E-4,null,null,null,4.9114665186304647E-3,3.4637509729228359E-3,3.1639734876977377E-3,3.2149237703099228E-3,2.8504439490393734E-3,null,null,"£",6.0877395555547542,11.820237429787872,12.296173417801723,15.819389159313307,15.132014793231612,null,null,null,6.6450197157798523E-4,6.5490656310839912E-4,6.4544971233711375E-4,6.3612941849096587E-4,6.2694370968795633E-4,null,null,null,0.86470395979340242,0.81092562131977819,0.79600027786365091,0.80213234778203091,0.78005401232350402]
[135,"SG120","SG120: PPCs 34 45Mbit regional Trunk WECLA","BTW","TI",0,0,4.4999999999999998E-2,"£",12.199956034923247,25.735571653601582,26.871469612986679,35.436060227172455,33.735064005980021,null,null,null,1.5528104041250307E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!141:141,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!141:141,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.9215124220928569E-6},3.8648857827178362E-6,3.8090768320153905E-6,3.7540737625610883E-6,3.6998649374297059E-6,null,null,null,1.5567319165471236E-3,3.8648857827178362E-6,3.8090768320153905E-6,3.7540737625610883E-6,3.6998649374297059E-6,null,null,"£",12.230766157661249,0,0,0,0,null,null,null,1.5567319165471236E-3,1.5342527076721831E-3,1.5120980985733968E-3,1.4902634020299969E-3,1.4687439985046837E-3,null,null,null,0,0,0,0,0]
[138,"SG119","SG119: PC rental 64kbit link per km regional trunk  int","BTW","TI","TI",0.86499892080664875,4.4999999999999998E-2,"£",2.0553255530327936,2.6133101921845006,2.5605704910111524,3.0009255758429036,4.0874799865095888,null,null,null,0.60701113593680234,0.56991911325719857,0.42323512373389294,0.22496615135212628,0.13112185283546887,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!144:144,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!144:144,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.891747734650686E-2},1.4425803982324152E-2,1.1266231298808955E-2,6.1821071950953236E-3,3.8270506350339289E-3,null,null,null,0.62592861328330918,0.58434491723952275,0.43450135503270187,0.2311482585472216,0.13494890347050281,null,null,"£",2.1193796902426296,2.6794583519856445,2.6287311369285611,3.0833915089748869,4.2067811749826411,null,null,null,8.4501038291244557E-2,8.3280843298318988E-2,8.2078267921091269E-2,8.0893057732310703E-2,7.9724961978656139E-2,null,null,null,0.86499892080664875,0.85747999025688082,0.81109778607039373,0.65003821252763216,0.40922112052520343]
[139,"SG101","SG101: PPC rental 2Mbit link per km regional trunk","BTW","TI","TI",0.86501719879608874,4.4999999999999998E-2,"£",5.5848740956578666,6.3392395544391107,6.7455182848429835,7.175192755002203,9.052422770341062,null,null,null,0.4915010334439423,0.42074654420524399,0.34721815458981808,0.43348950095421596,0.43941654948990655,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!145:145,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!145:145,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":4.9730145368061078E-2},3.8589997336451215E-2,3.0834062898006099E-2,3.4676603259897243E-2,2.8462487303805635E-2,null,null,null,0.54123117881200333,0.45933654154169523,0.37805221748782419,0.4681661042141132,0.46787903679371218,null,null,"£",6.1499524611971754,6.9206614125390269,7.3445414992835047,7.749165854537039,9.6387786289645252,null,null,null,7.3056900614939191E-2,7.2001958970059468E-2,7.0962250682531813E-2,6.9937555782676047E-2,6.8927657477174206E-2,null,null,null,0.86501719879608874,0.84324791855575976,0.81229510792429815,0.85061379892062738,0.85268060319709427]
[142,"SG104","SG104: PC rent 2Mbit CLZ link per km regional trunk  int","BTW","TI","TI",0.86476538741839759,4.4999999999999998E-2,"£",5.5746948518667816,6.3276853700887603,6.733223598527311,7.1621149245891624,9.0359234157090711,null,null,null,1.9152867608661667E-2,1.4891257103129753E-2,1.6563148124456879E-2,1.6614539320020744E-2,1.8425802129540206E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!148:148,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!148:148,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.6932243771742613E-3},1.2141600669197223E-3,1.2414652543780002E-3,1.1645576158222583E-3,1.0299806247853142E-3,null,null,null,2.0846091985835927E-2,1.6105417170049475E-2,1.7804613378834877E-2,1.7779096935843001E-2,1.945578275432552E-2,null,null,"£",6.0675301500244281,6.8436137997160476,7.2379020017341746,7.6641267661557793,9.5410208860820767,null,null,null,2.8191131735449686E-3,2.7784051793189792E-3,2.7382850085296128E-3,2.6987441730064454E-3,2.6597743071482324E-3,null,null,null,0.86476538741839759,0.82748629545058572,0.84620362429297502,0.84820690371704288,0.86329132367820594]
[143,"SG105","SG105: PPC Rental 34Mbit link per km regional trunk","BTW","TI",0,0.86496850294466654,4.4999999999999998E-2,"£",96.462076398315247,125.19586415560342,142.02519663538479,148.87150191596803,200.62351407013443,null,null,null,0.23517454225909257,0.20370873213775692,0.16951828469985564,0.10091920761461412,0.10577293231316304,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!149:149,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!149:149,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":9.8272194444623869E-3},6.8989575019352137E-3,5.2681462638960262E-3,3.3612621505439942E-3,2.8000358023680008E-3,null,null,null,0.24500176170355495,0.21060768963969215,0.17478643096375165,0.10428046976515812,0.10857296811553103,null,null,"£",100.4929293287756,129.43584413664556,146.43893589872479,153.82988552313697,205.93444768904999,null,null,null,3.308295466402509E-2,3.2605236798676565E-2,3.2134417179303675E-2,3.1670396195234526E-2,3.121307567417534E-2,null,null,null,0.86496850294466654,0.84518496520968611,0.81615038992375832,0.69629599610975146,0.71251522164373426]
[146,"SG108","SG108: PC rental 140Mbit link per km regional trunk","BTW","TI",0,0.86491018030263522,4.4999999999999998E-2,"£",543.37667641658936,901.28456823608838,1093.5851071703848,1085.3855148269429,1253.6811256911656,null,null,null,1.0098655531202314,0.59987467537703953,0.65357697879142174,0.7519998265340504,0.99760225480799947,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!152:152,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!152:152,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.188080267643213E-3},1.3976968706682826E-3,1.2684580299489794E-3,1.4088466635505056E-3,1.5588578697179486E-3,null,null,null,1.0130536333878746,0.6012723722477078,0.65484543682137075,0.75340867319760085,0.99916111267771746,null,null,"£",545.09208145702155,903.38454456833369,1095.70753016819,1087.4189484891258,1255.6401335818171,null,null,null,0.13685323267812827,0.1348770719982561,0.1329294470786013,0.1310099458627863,0.12911816224452766,null,null,null,0.86491018030263522,0.77568057635169296,0.79700637798769314,0.82611038268678716,0.8707734312252251]
[147,"SG112","SG112: Prot Path PPC rent 2Mb link per km regional trunk","BTW","TI","TI",0.86491242987402273,4.4999999999999998E-2,"£",3.3300309080071222,3.6509877234015553,3.9579820886456711,3.681222541040102,3.8268682455079261,null,null,null,2.5518293250531215E-2,1.6331842468521089E-2,2.0574997235992855E-2,1.6375260088991032E-2,1.5750614922778568E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!153:153,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!153:153,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.5837434472751279E-3},2.2603840016101212E-3,2.5135946926382862E-3,2.178981838262992E-3,2.0195465727641383E-3,null,null,null,2.9102036697806342E-2,1.8592226470131212E-2,2.3088591928631143E-2,1.8554241927254023E-2,1.7770161495542707E-2,null,null,"£",3.7976944907016952,4.156297167572256,4.4415186188073035,4.1710661841907468,4.3175499546047824,null,null,null,3.9313234232236779E-3,3.8745551129923277E-3,3.8186065371607187E-3,3.7634658587641181E-3,3.7091214117635639E-3,null,null,null,0.86491242987402273,0.7916034898124289,0.83461067920623466,0.79716412702175543,0.79127249841291969]
[150,"SG115","SG115: Prot Path PC rent 34Mb link per km regional trunk","BTW","TI",0,0.86407746282284759,4.4999999999999998E-2,"£",59.034045449066539,80.93839830821716,105.75992857951449,137.48046302293093,202.0008016153223,null,null,null,6.800722035732466E-3,7.1360089800521827E-3,7.6332929567356524E-3,7.5336120098752528E-3,9.413526009888807E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!156:156,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!156:156,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":5.1346773672956243E-4},4.0343896008743582E-4,3.3487160369536658E-4,2.6020239063453791E-4,2.2277164456956732E-4,null,null,null,7.3141897724620288E-3,7.5394479401396184E-3,7.9681645604310191E-3,7.7938144005097907E-3,9.6362976544583749E-3,null,null,"£",63.491230663732885,85.51430387894851,110.39960336873875,142.22888185538713,206.78116242092739,null,null,null,9.9416323126821807E-4,9.7980751420870499E-4,9.6565909370353138E-4,9.5171497639045231E-4,9.3797221213137423E-4,null,null,null,0.86407746282284759,0.87004253865959302,0.87881034755495857,0.87788842183254956,0.90266259451861086]
[151,"SG116","SG116: Prot Path PPC rent 140Mb link km regional trunk","BTW","TI",0,0.8638669946205062,4.4999999999999998E-2,"£",{"$f":"IF($A160=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,J$8)*INDEX(UF_Cost,,$A160)))","v":102.84229463758452},163.08843846683675,148.9114748973966,161.81365129464865,224.62928778155694,null,null,null,2.405584113867739E-2,1.3774985948251628E-2,9.8029315716023045E-3,1.0774637668143872E-2,1.9462541874973142E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!157:157,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!157:157,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":2.8403480159490695E-4},1.2542957016225731E-4,1.0275462620250449E-4,1.0205608548049374E-4,1.2204306524013678E-4,null,null,null,2.4339875940272298E-2,1.3900415518413886E-2,9.9056861978048093E-3,1.0876693753624366E-2,1.9584584940213281E-2,null,null,"£",104.05658561101407,164.5734572401536,150.47236949597476,163.34633093892688,226.03786262238091,null,null,null,3.3134604623133003E-3,3.2656140932374963E-3,3.218458625731147E-3,3.1719840831755893E-3,3.1261806330145337E-3,null,null,null,0.8638669946205062,0.76507075713589023,0.67508978565822253,0.70836872352698077,0.84037544617065096]
[154,"SG219","SG219: PC rental 64kbit link per km national trunk  int","BTW","TI",0,0.86497195027759166,4.4999999999999998E-2,"£",2.0550809643623378,2.6130089699722223,2.5602576404143518,3.0005782950535114,4.0869816389086386,null,null,null,0.39522494914789341,0.35150727423386324,0.20516484741311139,0.12818007132057535,8.0817352207289347E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!160:160,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!160:160,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":7.4593848083867676E-3},5.4406954260311198E-3,3.5196789128737332E-3,2.2591038495358793E-3,1.5078418207220396E-3,null,null,null,0.40268433395628017,0.35694796965989434,0.20868452632598511,0.13043917517011122,8.2325194028011389E-2,null,null,"£",2.0938680899186064,2.6534536122121084,2.6041798080864065,3.0534618510334113,4.163234097908572,null,null,null,5.4373680267883487E-2,5.358852432481525E-2,5.2814706033564918E-2,5.2052061678440245E-2,5.130042990780357E-2,null,null,null,0.86497195027759166,0.84987020832230742,0.74691604134049061,0.60094763240754201,0.37685625265154615]
[155,"SG201","SG201: PPC rental 2Mbit link per km national trunk","BTW","TI",0,0.86492033723697725,4.4999999999999998E-2,"£",4.3582667602953542,5.052232299199173,5.1301011062907955,7.5421470118985789,8.5817380429970012,null,null,null,0.17393406813662729,0.19562191555549827,0.16948498083712787,0.16239716316059072,0.16748083446280801,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!161:161,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!161:161,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":2.1064612484678339E-2},2.0225430359298798E-2,1.7359790323267801E-2,1.1966680170255982E-2,1.0849332161243726E-2,null,null,null,0.19499868062130563,0.21584734591479707,0.18684477116039566,0.1743638433308467,0.17833016662405174,null,null,"£",4.886082854025549,5.5745846759064914,5.655560525187358,8.097910790845825,9.1376591240442302,null,null,null,2.6340356017560341E-2,2.5960001276666769E-2,2.5585138858231701E-2,2.5215689453118834E-2,2.4851574897415796E-2,null,null,null,0.86492033723697725,0.87972981012741225,0.86306740777739865,0.85538464298889472,0.8606428998083826]
[158,"SG204","SG204: PC rent 2Mbit CLZ link per km national trunk  int","BTW","TI",0,0,4.4999999999999998E-2,"£",4.3500759577132397,5.0427372775224999,5.1204597401929872,7.5279725153343611,8.5656097686192183,null,null,null,1.8764444150432252E-2,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!164:164,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!164:164,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.5345110030127062E-5},1.5123526641292027E-5,1.4905142916591769E-5,1.4689912652876185E-5,1.4477790314168653E-5,null,null,null,1.8779789260462379E-2,1.5123526641292027E-5,1.4905142916591769E-5,1.4689912652876185E-5,1.4477790314168653E-5,null,null,"£",4.3536333449545221,0,0,0,0,null,null,null,1.8779789260462379E-2,1.8508609103541303E-2,1.8241344788086165E-2,1.79779397693462E-2,1.7718338319076841E-2,null,null,null,0,0,0,0,0]
[159,"SG205","SG205: PPC Rental 34Mbit link per km national trunk","BTW","TI",0,0.86475550059752326,4.4999999999999998E-2,"£",45.498168108885032,51.43257622402664,63.732181308496656,75.972874581232716,82.14866900648795,null,null,null,2.9286260848327122E-2,1.9003060768149727E-2,2.0871417253946329E-2,1.4934401142242038E-2,1.1336434200514318E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!165:165,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!165:165,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.7913069229412602E-3},1.115083983951107E-3,9.9980462324010793E-4,6.6499808406812028E-4,5.1047164203381768E-4,null,null,null,3.1077567771268383E-2,2.0118144752100834E-2,2.1871221877186438E-2,1.5599399226310158E-2,1.1846905842548135E-2,null,null,"£",48.281083412982198,54.450597515464146,66.78514741741597,79.355790009610104,85.847765672768759,null,null,null,4.2030700958717374E-3,4.1423777636873495E-3,4.0825618287797039E-3,4.0236096359721248E-3,3.9655087128286871E-3,null,null,null,0.86475550059752326,0.79409742723643628,0.81333636265479226,0.74206637206990311,0.6652705132012976]
[162,"SG208","SG208: PC rental 140Mbit link per km national trunk","BTW","TI",0,0.86492990419003635,4.4999999999999998E-2,"£",162.46817956192714,243.53378695752676,254.60888973074131,284.31160470142095,261.52923070618806,null,null,null,2.3902952203051009,1.6939110100131303,1.5747075297717734,1.5883764301183489,1.777417110896329,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!168:168,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!168:168,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":2.3277892260849132E-2},1.2479889068105226E-2,1.1193384030345178E-2,1.0177990837232954E-2,1.1778715884708604E-2,null,null,null,2.4135731125659499,1.7063908990812355,1.5859009138021185,1.598554420955582,1.7891958267810377,null,null,"£",164.05037608206075,245.32802209006894,256.41870839637568,286.1334152324136,263.26235147179227,null,null,null,0.32600155155863503,0.32129408915412833,0.31665460250674271,0.31208211004654535,0.3075756443774732,null,null,null,0.86492990419003635,0.81171132046758965,0.80033140800229496,0.80477229554687957,0.82809280025494136]
[163,"SG212","SG212: Prot Path PPC rent 2Mb link per km national trunk","BTW","TI",0,0.86429826904584528,4.4999999999999998E-2,"£",1.7770435402418898,2.0171717151774833,2.0488862977126328,2.3269319806278168,2.3290782303680633,null,null,null,2.9713234218968539E-3,3.0696816142228253E-3,2.2597789021729028E-3,2.5046471464563553E-3,2.0691847428063069E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!169:169,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!169:169,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":6.956145335973577E-4},6.3231258304917903E-4,4.74383303139721E-4,4.5826570072504707E-4,3.8546018590390827E-4,null,null,null,3.6669379554942119E-3,3.7019941972720044E-3,2.7341622053126237E-3,2.9629128471814026E-3,2.4546449287102153E-3,null,null,"£",2.1930660116827219,2.4326816012086252,2.4789980439246371,2.7526818177458456,2.7629529391313001,null,null,null,4.9760982786205374E-4,4.9042434194772572E-4,4.8334261445000053E-4,4.7636314709734249E-4,4.6948446325325687E-4,null,null,null,0.86429826904584528,0.86752428128895531,0.82322094369132892,0.83922471848927205,0.80873630325835111]
[166,"SG215","SG215: Prot Path PC rent 34Mb link per km national trunk","BTW","TI",0,0.86487551198883017,4.4999999999999998E-2,"£",31.950312327554052,36.975636426886048,45.801027770996129,49.934068780138837,51.83307809060706,null,null,null,5.1245105942163936E-2,3.7033190260540839E-2,4.4491737099622536E-2,3.1400723044398199E-2,3.4260156480116273E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!172:172,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!172:172,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":8.2295965290990515E-3},5.476358657172881E-3,5.2651081263156898E-3,3.6462342586438029E-3,3.7368748384623437E-3,null,null,null,5.9474702471262991E-2,4.2509548917713719E-2,4.9756845225938227E-2,3.5046957303042005E-2,3.7997031318578615E-2,null,null,"£",37.081303367580894,42.443484193342485,51.221076059304664,55.732384697966069,57.486692820278769,null,null,null,8.036488721046068E-3,7.9204418239141629E-3,7.8060706439768415E-3,7.6933509838778159E-3,7.5822589956706203E-3,null,null,null,0.86487551198883017,0.81367852575321697,0.84311564351536616,0.78048448208055865,0.80045127915129299]
[168,"SE770","SE770: PPCs 34 45Mb Link WECLA","BTW","TI",0,0,4.4999999999999998E-2,"£",222.66036453571138,587.45161101399628,666.86448752825322,791.29299194066448,847.85707547131483,null,null,null,4.0190195798695903E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!174:174,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!174:174,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":5.627970744629735E-6},5.5467028470772812E-6,5.4666084579654854E-6,5.387670631832464E-6,5.3098726679088035E-6,null,null,null,4.0246475506142201E-3,5.5467028470772812E-6,5.4666084579654854E-6,5.387670631832464E-6,5.3098726679088035E-6,null,null,"£",222.97216346893185,0,0,0,0,null,null,null,4.0246475506142201E-3,3.9665316399833507E-3,3.9092549231019907E-3,3.8528052820123978E-3,3.7971707737401387E-3,null,null,null,0,0,0,0,0]
[171,"SE774","SE774: PPCs 140 155Mb Dist WECLA","BTW","TI",0,0,4.4999999999999998E-2,"£",{"$f":"IF($A180=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,J$8)*INDEX(UF_Cost,,$A180)))","v":439.68661791865685},1649.9800956092804,1358.2344679430196,1510.2533577790423,1626.6079324820273,null,null,null,4.4848035027702994E-4,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!177:177,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!177:177,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.5720316998167335E-8},3.5204515620713801E-8,3.4696162415150694E-8,3.4195149829875918E-8,3.3701371866332508E-8,null,null,null,4.4851607059402811E-4,3.5204515620713801E-8,3.4696162415150694E-8,3.4195149829875918E-8,3.3701371866332508E-8,null,null,"£",439.72163783728246,0,0,0,0,null,null,null,4.4851607059402811E-4,4.4203949853465033E-4,4.3565644817580997E-4,4.2936556906415124E-4,4.2316553024686489E-4,null,null,null,0,0,0,0,0]
[172,"SG210","SG210: PPCs 34 45Mbit national Trunk WECLA","BTW","TI",0,0.86482616149457814,4.4999999999999998E-2,"£",9.36934583922835,34.108093194168028,27.94606190452383,30.609128393203743,37.18631731174527,null,null,null,1.7098119222007817E-2,1.2094136389005278E-2,1.1346444579765476E-2,8.6594259849233877E-3,1.3525887835472723E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!178:178,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!178:178,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.152198293866424E-3},9.4198191837594608E-4,1.0351681516680639E-3,7.7730348802327492E-4,9.2417940600001574E-4,null,null,null,2.0250317515874239E-2,1.3036118307381224E-2,1.2381612731433539E-2,9.4367294729466623E-3,1.4450067241472738E-2,null,null,"£",11.096672429105286,36.764686937264592,30.495659978593405,33.356721860347399,39.727136004206038,null,null,null,2.7373131495742999E-3,2.6977863476944468E-3,2.6588303128337386E-3,2.6204368031164196E-3,2.5825976956794184E-3,null,null,null,0.86482616149457814,0.79305294075407984,0.78525977427127136,0.72231515053719397,0.82127434754994244]
[175,"SO770","SO770: PCs 34 45Mb Link WECLA","BTW","TI",0,0.86482699701039312,4.4999999999999998E-2,"£",113.25503449859615,298.75428640571698,339.22534949696569,402.40195841798641,431.19077285210625,null,null,null,3.5426174791160878E-2,3.6283410730995246E-2,3.1198070232355761E-2,2.5796880807144349E-2,3.17181096316995E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!181:181,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!181:181,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":5.9720204172832641E-3},2.7719352721132019E-3,2.1624112374899751E-3,1.5907495284608654E-3,1.7537216124029844E-3,null,null,null,4.1398195208444143E-2,3.9055346003108449E-2,3.3360481469845736E-2,2.7387630335605213E-2,3.3471831244102482E-2,null,null,"£",132.34717138249405,321.57814798595115,362.73785210787844,427.21583922747794,455.03168223164056,null,null,null,5.595918364675349E-3,5.515113303489437E-3,5.4354750673870494E-3,5.3569868074139805E-3,5.2796319179149228E-3,null,null,null,0.86482699701039312,0.85878723739765395,0.83706844661998869,0.80440122997973851,0.84226641561939752]
[176,"SO771","SO771: PPCs 34 45Mb Dist WECLA","BTW","TI",0,0.86491497861836608,4.4999999999999998E-2,"£",159.6022905782728,375.12863527134971,456.77509575208177,467.50845752861812,736.13173573989764,null,null,null,0.20299815338650515,0.1780943602365285,0.17248992922559162,0.10944783295702058,0.16538338880869424,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!182:182,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!182:182,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.6963141484348551E-3},1.6682013819433613E-3,1.359235941327238E-3,9.0991321369295812E-4,8.6936205087071209E-4,null,null,null,0.20669446753494,0.17976256161847187,0.17384916516691884,0.11035774617071355,0.16625275085956495,null,null,"£",162.50842639746836,378.64244731421888,460.37452402036871,471.39516877291982,740.0013202253997,null,null,null,2.7921326566422808E-2,2.751814261080366E-2,2.7120780631503652E-2,2.6729156559184741E-2,2.6343187538470113E-2,null,null,null,0.86491497861836608,0.84691950112945003,0.84399821186679846,0.75779537470947322,0.84154735845109463]
[179,"SO772","SO772: PPCs 34 45Mb Local Ends WECLA","BTW","TI",0,0.86489863750776574,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!185:185,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!185:185,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":5.4561691140916817E-3},3.3759178971881406E-3,3.011933719562516E-3,3.1594948134919063E-3,2.3027872494659294E-3,null,null,null,5.4561691140916817E-3,3.3759178971881406E-3,3.011933719562516E-3,3.1594948134919063E-3,2.3027872494659294E-3,null,null,"£",17.671230451132537,19.193541327570308,19.475311531747483,18.838828608312546,20.659371571909293,null,null,null,7.3713588130183293E-4,7.2649163917583456E-4,7.1600109990613552E-4,7.0566204402349093E-4,6.9547228410779169E-4,null,null,null,0.86489863750776574,0.78480174539169267,0.7622786002043449,0.77665352036340718,0.69798674008244221]
[180,"SO775","SO775: PPCs 140 155Mb Local Ends WECLA","BTW","TI",0,0.86495639027658688,4.4999999999999998E-2,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!186:186,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!186:186,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.0860005196084121E-2},1.4787847531953967E-2,1.4803274692150516E-2,1.2783660462681441E-2,1.1038974559370208E-2,null,null,null,3.0860005196084121E-2,1.4787847531953967E-2,1.4803274692150516E-2,1.2783660462681441E-2,1.1038974559370208E-2,null,null,"£",86.210764320270755,101.75340357832251,99.691126874450546,103.76863513185442,109.27624355506694,null,null,null,4.1674464977624849E-3,4.107268570334794E-3,4.0479596121791601E-3,3.9895070753792929E-3,3.931898593210816E-3,null,null,null,0.86495639027658688,0.7222537924157183,0.72654971981803429,0.68792138315738149,0.64381668133537784]
[183,"SD143","SD143: EBD Rentals AISBO   External   Non WECLA","OR","AI","Ethernet",0.86677227667662426,0.05,"£",1533.5057546156222,1531.9928815567616,1571.3941893793954,1539.7990795979385,1354.122904690732,null,null,null,2.0156879625968935,2.0658555499521385,2.6215956592387215,1.7978371057200904,1.1965750308032044,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!189:189,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!189:189,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.7965817062744454E-2},3.7651663487763935E-2,4.4077936642810581E-2,3.1187000282000766E-2,2.3930774088352751E-2,null,null,null,2.0536537796596379,2.1035072134399022,2.6656735958815321,1.8290241060020911,1.2205058048915571,null,null,"£",1562.3895898246167,1559.9145242114773,1597.8146685544559,1566.5099057216496,1381.2045405980648,null,null,null,0.2736036175584991,0.26824098665435253,0.26298346331592726,0.2578289874349351,0.25277553928121038,null,null,null,0.86677227667662426,0.87247916957903215,0.90134446178172867,0.85903466958754215,0.792892800453604]
[184,"SD319","SD319: EBD ONBS Rentals AISBO   Internal   Non WECLA","OR","AI","Ethernet",0.86435232338609513,0.05,"£",1478.7057958835649,1479.1699147331437,1518.7515122375723,1484.035372085862,1297.3328302364894,null,null,null,6.0307927557645424,3.9375035703945103,1.9863856588713831,1.2373966312931706,1.1742254943967378,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!190:190,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!190:190,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":9.1631137645782013E-2},6.219710119664159E-2,3.5887968929466406E-2,2.7172224979855674E-2,2.7214671018170027E-2,null,null,null,6.1224238934103248,3.9997006715911518,2.0222736278008493,1.2645688562730262,1.2014401654149078,null,null,"£",1501.173073372202,1502.5349934508924,1546.1907493461056,1516.6235834876004,1327.4007229406043,null,null,null,0.83049257638656804,0.81421492188939137,0.7982563094203593,0.78261048575572023,0.76727132023490807,null,null,null,0.86435232338609513,0.79643103603413345,0.60526790319248991,0.38112465614387148,0.36137367276219118]
[187,"SD151","SD151: Other Ethernet Rentals   Internal   Non WECLA","OR","AI","Ethernet",0.88394414363078633,0.05,"£",190.48338536461861,183.72568162448835,191.06936916050364,193.79622400479218,187.7692368769398,null,null,null,0.87555307116076209,1.1253534171388457,1.1413805930090042,1.2484119771219797,1.4003921137640643,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!193:193,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!193:193,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0.1225376115552378},0.1537968380130495,0.14581228161909973,0.15155755069100219,0.16838410769705486,null,null,null,0.99809068271599988,1.2791502551518952,1.2871928746281038,1.3999695278129818,1.5687762214611192,null,null,"£",217.14239651124339,208.83461937266622,215.47863355089206,217.32313786141987,210.34673863071455,null,null,null,0.11583426891673849,0.11356391724597042,0.1113380644679494,0.10915583840437759,0.10701638397165178,null,null,null,0.88394414363078633,0.91121925138303239,0.91350320013221231,0.92202984691038259,0.93178352494916106]
[188,"SD160","SD160: BES 1Gb Rentals   Internal   Non WECLA","OR","AI","Ethernet",0.8650991837662233,0.05,"£",412.41997510176975,401.54130151384885,413.56198087149505,411.13364776349033,399.5819184023494,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!194:194,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!194:194,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":4.9157071471364082E-3},5.2847140162308286E-3,5.8266548710621258E-3,4.185928497687192E-3,2.5516226267713431E-3,null,null,null,4.9157071471364082E-3,5.2847140162308286E-3,5.8266548710621258E-3,4.185928497687192E-3,2.5516226267713431E-3,null,null,"£",0,0,0,0,0,null,null,null,6.6313290651491129E-4,6.5013550154721894E-4,6.3739284571689341E-4,6.248999459408422E-4,6.1265190700040162E-4,null,null,null,0.8650991837662233,0.87697811091565747,0.89060741371820684,0.85071413754771219,0.75989713346616172]
[191,"SD105","SD105: WES 1Gb Rentals   External   Non WECLA","OR","AI","Ethernet",0.86220024086906011,0.05,"£",{"$f":"IF($A200=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,J$8)*INDEX(UF_Cost,,$A200)))","v":438.40270249155958},440.91821349457325,466.01630548169072,553.31136074102574,1118.7706786946464,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!197:197,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!197:197,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":2.7403289699983277E-2},1.592859186890078E-2,1.4171023118278069E-2,1.0604665647041048E-2,5.3979895768908239E-3,null,null,null,2.7403289699983277E-2,1.592859186890078E-2,1.4171023118278069E-2,1.0604665647041048E-2,5.3979895768908239E-3,null,null,"£",0,0,0,0,0,null,null,null,3.7761667200530615E-3,3.7021538523400216E-3,3.6295916368341567E-3,3.5584516407522072E-3,3.488705988593464E-3,null,null,null,0.86220024086906011,0.76757808331016619,0.74387229443210512,0.66444471148931517,0.35370271859566726]
[192,"SD106","SD106: WES Other Bandwidth Rentals   External   Non WECLA","OR","AI","Ethernet",0.87610933946763869,0.05,"£",169.04870821202118,170.16818106675572,180.15981408384806,214.51788706012951,436.66955840898646,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!198:198,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!198:198,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.92673004174105E-2},1.5899144594877533E-2,7.2338680846941138E-3,5.4801199019225214E-3,3.9029127401479743E-3,null,null,null,1.92673004174105E-2,1.5899144594877533E-2,7.2338680846941138E-3,5.4801199019225214E-3,3.9029127401479743E-3,null,null,"£",0,0,0,0,0,null,null,null,2.3870385753884276E-3,2.3402526193108146E-3,2.2943836679723225E-3,2.2494137480800649E-3,2.2053252386176956E-3,null,null,null,0.87610933946763869,0.85280638179334445,0.68282754936782331,0.589532019675166,0.43495399834788945]
[195,"SD118","SD118: WES 1Gb Rentals   Internal   Non WECLA","OR","AI","Ethernet",0.8620642955280835,0.05,"£",424.15966900891033,426.286333769919,449.88660819432721,532.8001736287739,1071.2469564058056,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!201:201,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!201:201,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":2.7026413724936343E-2},1.9193613295989821E-2,1.6902579948492709E-2,1.1405730384280279E-2,6.3864857730595512E-3,null,null,null,2.7026413724936343E-2,1.9193613295989821E-2,1.6902579948492709E-2,1.1405730384280279E-2,6.3864857730595512E-3,null,null,"£",0,0,0,0,0,null,null,null,3.7279074164985673E-3,3.6548404311351952E-3,3.5832055586849454E-3,3.5129747297347204E-3,3.44412042503192E-3,null,null,null,0.8620642955280835,0.80958038620592554,0.78800836501859128,0.6919991432923569,0.4607174356262666]
[196,"SD119","SD119: WES Other Bandwidth Rentals   Internal   Non WECLA","OR","AI","Ethernet",0.88303748950884642,0.05,"£",182.16501568325472,189.13997994222333,212.71987851104771,278.75660791549865,680.43462808033678,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!202:202,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!202:202,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":7.2418574153106346E-2},3.3219786515512467E-2,9.8918376961826138E-3,8.3306216091067406E-3,8.1411692438122431E-3,null,null,null,7.2418574153106346E-2,3.3219786515512467E-2,9.8918376961826138E-3,8.3306216091067406E-3,8.1411692438122431E-3,null,null,"£",0,0,0,0,0,null,null,null,8.4702582391370847E-3,8.3042411776499975E-3,8.141478050568059E-3,7.9819050807769243E-3,7.8254597411936966E-3,null,null,null,0.88303748950884642,0.75002123587482394,0.17694989539608408,4.1859604804113507E-2,3.8779380843667381E-2]
[199,"SD124","SD124: EAD Other 10Mb Rental   External   Non WECLA","OR","AI","Ethernet",0.87759317598542563,0.05,"£",413.49936266930797,386.41114956557476,375.58706547274642,359.63918127174543,337.55139503464295,null,null,null,3.4620043903248106,2.4801587384048984,1.5529442013021326,0.97708026132176873,0.2633400598485453,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!205:205,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!205:205,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":6.8197366933842762E-2},6.3441916079798821E-2,3.9472448809958219E-2,3.0657613871364384E-2,1.8722717521242455E-2,null,null,null,3.5302017572586535,2.5436006544846972,1.5924166501120909,1.0077378751931332,0.28206277736978774,null,null,"£",421.64480807708327,396.29546194583975,385.13366811508502,370.92349392127903,361.55032410669412,null,null,null,0.43212078523670117,0.4236512178460618,0.41534765397627899,0.40720683995834395,0.39922558589516044,null,null,null,0.87759317598542563,0.83344428808071358,0.7391714951316023,0.59591988156612385,0]
[200,"SD125","SD125: EAD Other 100Mb Rental   External   Non WECLA","OR","AI","Ethernet",0.87802741407894092,0.05,"£",415.70353107292203,388.34536944133237,377.56806219550589,361.52400120080529,339.1679347493278,null,null,null,6.7220311278338354,5.6735451170581941,5.2252230822210359,6.3145412567243246,4.2607163417026239,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!206:206,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!206:206,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0.19591636666919574},0.18811439192866758,0.18995332655468042,0.24702568393925262,0.18715387245001511,null,null,null,6.9179474945030313,5.8616595089868619,5.4151764087757162,6.5615669406635773,4.4478702141526387,null,null,"£",427.81938175414416,401.22150799729911,391.29385117834778,375.66686764608863,354.06603809826953,null,null,null,0.84379994517064638,0.82726146624530172,0.81104714150689383,0.79515061753335869,0.77956566542970485,null,null,null,0.87802741407894092,0.85886906856719025,0.85022701380650711,0.87881696175259261,0.82473282090174038]
[203,"SD128","SD128: EAD LA 100Mb Rentals   External   Non WECLA","OR","AI","Ethernet",0.88073989557728427,0.05,"£",271.99699750735095,256.05831951359755,247.374295157494,237.05228822827047,224.77574209645178,null,null,null,4.2405484747434672,4.9547677132255945,8.3782233786125619,8.345859801925366,8.787131723728864,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!209:209,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!209:209,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0.30842251372619223},0.36269361857125598,0.58934513560493218,0.59290847303560279,0.63493846626814987,null,null,null,4.5489709884696596,5.3174613317968502,8.9675685142174935,8.9387682749609692,9.4220701899970134,null,null,"£",291.77981527180754,274.80202736124596,264.77522026256213,253.89301088342398,241.01753400627453,null,null,null,0.54251075510079605,0.53187754430082046,0.52145274443252443,0.511232270641647,0.50121211813707067,null,null,null,0.88073989557728427,0.8999752868685007,0.94185126730776625,0.94280730242513422,0.94680445931413404]
[204,"SD129","SD129: EAD LA 1Gb Rentals   External   Non WECLA","OR","AI","Ethernet",0.87287540338668135,0.05,"£",305.82299756198523,288.53676075365132,278.24736114121396,266.71968792161249,253.65604808805799,null,null,null,0.24836204350117941,0.56036759872243902,0.96604046101819019,1.218715902799189,1.3182837715562097,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!210:210,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!210:210,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.8268355795482836E-2},3.9240314652293211E-2,6.6380006883886483E-2,8.4094146587523844E-2,9.2500305892795606E-2,null,null,null,0.26663039929666227,0.59960791337473218,1.0324204679020768,1.3028100493867127,1.4107840774490052,null,null,"£",328.31791365763615,308.74184275079023,297.36670706230507,285.12394807965399,271.45438752449439,null,null,null,3.3895281955436271E-2,3.3230934429109724E-2,3.2579608114299177E-2,3.1941047795258914E-2,3.1315003258471842E-2,null,null,null,0.87287540338668135,0.9445788928266835,0.96844346937396319,0.97548295869356028,0.97780312114445178]
[207,"SD145","SD145: EAD Other 100Mb Rental   Internal   Non WECLA","OR","AI","Ethernet",0.87736377347299344,0.05,"£",429.66525461006864,401.29540817465772,390.23338112611435,373.64214088739362,350.42398211141909,null,null,null,9.4422902199923726,7.3820410551039517,7.1459290281428389,6.563166990939334,5.8054967163890607,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!213:213,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!213:213,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0.27013457558209758},0.25569749113716994,0.29152287477840227,0.28512750313698437,0.27242167510269405,null,null,null,9.7124247955744707,7.6377385462411214,7.4374519029212411,6.8482944940763186,6.0779183914917549,null,null,"£",441.957552187484,415.19538899421457,406.15320857645031,389.87449500013463,366.86755151926229,null,null,null,1.1910951273565862,1.1677496628603972,1.1448617694683332,1.1224224787867538,1.1004229982025333,null,null,null,0.87736377347299344,0.84710792916116506,0.84606801033312762,0.83610189664629142,0.81894738834549452]
[208,"SD146","SD146: EAD Other 1Gb Rental   Internal   Non WECLA","OR","AI","Ethernet",0.86845435226387291,0.05,"£",511.87201426571613,478.28743466779594,464.93428977033403,445.21012311542245,417.78316024947571,null,null,null,5.2711620958665444,8.1066802369247313,6.1908465595448137,8.3816701897689043,6.3094478278044361,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!214:214,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!214:214,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0.29609381125108031},0.47573666150828176,0.36732895563358214,0.50356782703947567,0.40385477527972824,null,null,null,5.5672559071176249,8.5824168984330136,6.5581755151783963,8.8852380168083798,6.7133026030841645,null,null,"£",540.62509239540464,506.35550455092903,492.52079598672054,471.9581923184881,444.52460084823559,null,null,null,0.73234828441456779,0.71799425804004224,0.70392157058245741,0.69012470779904123,0.67659826352618002,null,null,null,0.86845435226387291,0.91634125135879452,0.89266503024304789,0.92232906912639601,0.89921528887803404]
[211,"SD149","SD149: EAD LA 1Gb Rentals   Internal   Non WECLA","OR","AI","Ethernet",0.87522595466685393,0.05,"£",{"$f":"IF($A220=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,J$8)*INDEX(UF_Cost,,$A220)))","v":316.8839752858085},298.76984109341521,288.27693049240889,276.3140896955033,262.53514396460133,null,null,null,2.571795572592551,3.6584890193514039,4.7807657609034795,4.3766380242326512,3.7566220976504945,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!217:217,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!217:217,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0.2322862411290478},0.32563624366189858,0.41812906232238151,0.38853335154388152,0.34296672900633074,null,null,null,2.8040818137215986,3.9841252630133024,5.1988948232258609,4.765171375776533,4.0995888266568254,null,null,"£",345.50514108825553,325.36286577068216,313.48982915013056,300.84370323762698,286.50370328044511,null,null,null,0.34987663134314917,0.34301904936882349,0.33629587600119454,0.32970447683157111,0.32324226908567233,null,null,null,0.87522595466685393,0.91390354802514695,0.93531396817284973,0.93080952376495751,0.92115251486103955]
[212,"SD158","SD158: AISBO Equipment Depreciation   Non WECLA","OR","AI",0,1.9799013922936766E-2,0.05,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!218:218,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!218:218,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":5.940493312785034E-6},5.7619814887358428E-6,5.5888339449993295E-6,5.4208894849520994E-6,5.2579917559292876E-6,null,null,null,5.940493312785034E-6,5.7619814887358428E-6,5.5888339449993295E-6,5.4208894849520994E-6,5.2579917559292876E-6,null,null,"£",0,0,0,0,0,null,null,null,5.82287740297609E-6,5.7087490058777581E-6,5.5968575253625535E-6,5.4871591178654479E-6,5.3796107991552849E-6,null,null,null,1.9799013922936766E-2,9.2385723491388173E-3,0,0,0]
[215,"SD156","SD156: EAD LA 100Mb Connection   Internal   Non WECLA","OR","AI","Ethernet",0.9021525705706076,0.05,"£",-2.3711270700507616,-2.2570096055116657,-2.1766862268633078,-2.1767477952521248,-2.0002056256190239,null,null,null,-2.0695100803640416E-2,-2.2530342027291719E-2,-1.9842511532865908E-2,-2.2284532525001025E-2,-1.4239884439757187E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!221:221,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!221:221,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0.73881697141872049},0.80953331362590375,0.72301761762917727,0.77928903170397279,0.54577381825108007,null,null,null,0.71812187061508004,0.78700297159861199,0.7031751060963114,0.75700449917897172,0.53153393381132286,null,null,"£",82.278323897382492,78.839161177075582,77.136987723444634,73.944018019453154,74.66192363531195,null,null,null,7.0266379056712305E-2,6.8889158027200748E-2,6.7538930529867605E-2,6.6215167491482194E-2,6.4917350208649138E-2,null,null,null,0.9021525705706076,0.91246645754428524,0.90395147674551346,0.91253002120423654,0.87786791006330622]
[217,"SD157","SD157: EAD LA 1Gb Connection   Internal   Non WECLA","OR","AI","Ethernet",0.90220332844319207,0.05,"£",-2.4294705852705438,-2.3125697044007878,-2.2302144686019911,-2.23031913997053,-2.0495194749068997,null,null,null,-9.5485514224507902E-3,-1.5421565362232065E-2,-9.1923431682642571E-3,-1.3270598688622308E-2,-3.0096339028078001E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!223:223,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!223:223,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0.27765094889742675},0.43858742927967936,0.27280633491846723,0.3707647858723937,0.10747446775610991,null,null,null,0.26810239747497594,0.42316586391744732,0.26361399175020295,0.35749418718377141,0.10446483385330212,null,null,"£",68.21420964173717,63.456629326922993,63.957113846331922,60.082152042452229,71.139121348118735,null,null,null,2.6219522109452994E-2,2.5705619476107715E-2,2.5201789334376005E-2,2.4707834263422233E-2,2.422356071185916E-2,null,null,null,0.90220332844319207,0.93925403330472212,0.90439889337036072,0.93088605311861738,0.76811755862383491]
[220,"SD133","SD133: EAD Other 10Mb Connection   External   Non WECLA","OR","AI","Ethernet",0.90203244211518308,0.05,"£",-2.4627154766920709,-2.3444886766531443,-2.2603880162840788,-2.2609581084571695,-2.0786490907470516,null,null,null,-1.0690372454221365E-3,-2.3428016233370378E-4,-5.1770893747194837E-5,-2.4274269424251001E-5,-2.6604864487620688E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!226:226,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!226:226,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.5171040819654345E-2},9.5319725899083337E-3,4.0293078764532513E-3,3.8840015469019315E-3,3.9007106287104716E-3,null,null,null,3.4102003574232209E-2,9.29769242757463E-3,3.9775369827060566E-3,3.8597272774776805E-3,3.8741057642228509E-3,null,null,"£",78.559968184557448,93.043877033017054,173.66470383800666,359.50337091208849,302.68548926482146,null,null,null,3.3408900091468278E-3,3.2754085649675498E-3,3.2112105570941858E-3,3.1482708301751399E-3,3.0865647219037074E-3,null,null,null,0.90203244211518308,0.64771812033128706,0.19266355760959192,0.18432816521883252,0.20328330981359383]
[221,"SD153","SD153: EAD Other 100Mb Connection   Internal   Non WECLA","OR","AI","Ethernet",0.90208644321745435,0.05,"£",{"$f":"IF($A230=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,J$8)*INDEX(UF_Cost,,$A230)))","v":-2.411022389064112},-2.295019892011239,-2.2132658552419451,-2.213387861333012,-2.0339987937832844,null,null,null,-8.8028783383804939E-3,-9.2540890139088377E-3,-7.2488207813144545E-3,-7.4306582894065991E-3,-6.1913466369802805E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!227:227,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!227:227,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0.25440639578740137},0.26899140979977854,0.21732002655665406,0.21489783852078057,0.1911048410984951,null,null,null,0.24560351744902087,0.2597373207858697,0.21007120577533961,0.20746718023137398,0.18491349446151481,null,null,"£",67.268404337782684,64.415018810099738,64.140560366806838,61.798742515689391,60.748306748403287,null,null,null,2.4047913951737648E-2,2.3576574838283591E-2,2.3114473971453234E-2,2.266143028161275E-2,2.2217266248093139E-2,null,null,null,0.90208644321745435,0.90922915980287489,0.88996838530944133,0.89077101131687431,0.87985048731682958]
[224,"SD135","SD135: EAD Other 1Gb Connection   External   Non WECLA","OR","AI","Ethernet",0.89946625423943372,0.05,"£",-2.404752619950524,-2.2890978501273711,-2.2074523343468861,-2.2076521033016543,-2.028891871896735,null,null,null,-4.9398389208614715E-3,-5.4830903735782564E-3,-9.2847356517365785E-3,-5.0380308957196952E-3,-1.2434950690369659E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!230:230,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!230:230,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0.15028675279704001},0.16753768159055973,0.27462584673646873,0.15097757070887965,4.9435599962388298E-2,null,null,null,0.14534691387617854,0.16205459121698149,0.26534111108473213,0.14593953981315996,4.819210489335133E-2,null,null,"£",70.756026167045377,67.655061486060291,63.0850330081973,63.950328747909232,78.630444416188325,null,null,null,1.4612269686710658E-2,1.4325869200851129E-2,1.4045082164514446E-2,1.3769798554089963E-2,1.34999105024298E-2,null,null,null,0.89946625423943372,0.91159849842409191,0.94706782485722918,0.90564723876943254,0.71987298474916217]
[225,"SD141","SD141: EBD Connection AISBO   External   Non WECLA","OR","AI","Ethernet",0.90045047381049992,0.05,"£",-2.4311152631581381,-2.314545173428276,-2.2312080555017659,-2.2320075933546608,-2.052530130960768,null,null,null,-8.3200057651060971E-4,-8.2740282492652735E-4,-2.7846738242133257E-4,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!231:231,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!231:231,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":2.1810931992521116E-2},2.2004352878645307E-2,8.7945779447562815E-3,2.0107229005978553E-3,1.9503006774348895E-3,null,null,null,2.0978931416010507E-2,2.1176950053718779E-2,8.5161105623349498E-3,2.0107229005978553E-3,1.9503006774348895E-3,null,null,"£",61.300679122258444,59.239594134959546,68.234973600878675,0,0,null,null,null,2.0884426824258639E-3,2.0475092058503167E-3,2.0073780254156503E-3,1.9680334161175034E-3,1.9294599611616003E-3,null,null,null,0.90045047381049992,0.90331425438240753,0.76428464488309011,2.1230913751297566E-2,1.0685899110028371E-2]
[228,"SD121","SD121: WES 100Mb Connection   Internal   Non WECLA","OR","AI","Ethernet",0.89841730931885544,0.05,"£",-1.0271726813255897,-0.97736966580063767,-0.94340340349178375,-0.94280751745903868,-0.86503501409883621,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!234:234,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!234:234,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":2.1412429920839956E-4},1.7309955132858887E-4,4.6437269531762092E-5,5.0694232446328027E-4,4.4066783902396532E-4,null,null,null,2.1412429920839956E-4,1.7309955132858887E-4,4.6437269531762092E-5,5.0694232446328027E-4,4.4066783902396532E-4,null,null,"£",0,0,0,0,0,null,null,null,2.1751322453803702E-5,2.132499653370915E-5,2.090702660164845E-5,2.0497248880256143E-5,2.0095502802203122E-5,null,null,null,0.89841730931885544,0.87680501555299439,0.54977915772268882,0.95956690161556857,0.95439761874451146]
[229,"SD123","SD123: WES Other Bandwidth Connection   Internal   Non WECLA","OR","AI","Ethernet",0.90484092478506817,0.05,"£",-0.94392548911924712,-0.89817649482471218,-0.86692295615573467,-0.86640542589081504,-0.79499849814917067,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!235:235,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!235:235,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.7633452151729364E-5},3.6502566914569898E-5,3.4054689205546293E-6,3.3031345794919622E-6,3.2038753853782285E-6,null,null,null,3.7633452151729364E-5,3.6502566914569898E-5,3.4054689205546293E-6,3.3031345794919622E-6,3.2038753853782285E-6,null,null,"£",0,0,0,0,0,null,null,null,3.5811645039039529E-6,3.5109736796274353E-6,3.4421585955067376E-6,3.3746922870348056E-6,3.3085483182089235E-6,null,null,null,0.90484092478506817,0.90381570458196903,0,0,0]
[232,"SD108","SD108: WES 100Mb Connection   External   Non WECLA","OR","AI","Ethernet",0.90004245198823585,0.05,"£",-1.1100349197726915,-1.0560686867992712,-1.0196912991907401,-1.0188005673474057,-0.93424105116007383,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!238:238,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!238:238,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.0176164074628272E-3},8.612493908559094E-4,2.5935624348724325E-3,5.0118733007285671E-3,5.2478848640431872E-3,null,null,null,1.0176164074628272E-3,8.612493908559094E-4,2.5935624348724325E-3,5.0118733007285671E-3,5.2478848640431872E-3,null,null,"£",0,0,0,0,0,null,null,null,1.017184409065245E-4,9.9724759464756609E-5,9.777015417924738E-5,9.5853859157334136E-5,9.3975123517850388E-5,null,null,null,0.90004245198823585,0.88420919593841429,0.96230275667759024,0.98087464438827698,0.98209276195029782]
[233,"SD109","SD109: WES 1Gb Connection   External   Non WECLA","OR","AI","Ethernet",0.90010612199804396,0.05,"£",-1.0018028633381484,-0.9536490682568155,-0.91957476368126134,-0.91970402102992233,-0.84532949280728331,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!239:239,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!239:239,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":5.6767879818995918E-5},6.7214428830997768E-5,9.5792719766110774E-6,5.2868562275286475E-6,5.1279861978914104E-6,null,null,null,5.6767879818995918E-5,6.7214428830997768E-5,9.5792719766110774E-6,5.2868562275286475E-6,5.1279861978914104E-6,null,null,"£",0,0,0,0,0,null,null,null,5.6707636610684803E-6,5.5596166933115383E-6,5.4506482061226323E-6,5.3438155012826284E-6,5.2390767174574889E-6,null,null,null,0.90010612199804396,0.91728536878159761,0.43099556840738701,0,0]
[236,"SD140","SD140: Other Ethernet Connection   External   Non WECLA","OR","AI","Ethernet",0.9019579175812541,0.05,"£",-2.4062953717324844,-2.2905202992367029,-2.2089265671561606,-2.2090483199031228,-2.0300109306908762,null,null,null,-3.0167725075410158E-3,-1.0969171271798419E-3,-2.1119645478917246E-3,-1.8153717464929808E-3,-1.4869363080028907E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!242:242,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!242:242,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":9.99488328851489E-2},4.2905720393513022E-2,7.3844790635923266E-2,6.2844952485318045E-2,5.5303829206192791E-2,null,null,null,9.693206037760789E-2,4.1808803266333183E-2,7.173282608803154E-2,6.1029580738825064E-2,5.3816892898189903E-2,null,null,"£",77.316790601904671,87.30277811828644,75.026138786856592,74.264289424984057,73.472468357355694,null,null,null,9.5034210525602875E-3,9.3171539999301056E-3,9.1345377815314766E-3,8.9555008410134602E-3,8.779973024529597E-3,null,null,null,0.9019579175812541,0.77714851246572736,0.87265888882836651,0.85325966961270217,0.83685470208881374]
[237,"SD101","SD101: Excess Construction Charges   Internal   Non WECLA","OR","AI",0,0,0.05,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!243:243,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!243:243,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.8126597469224441E-3},1.7581893215274243E-3,1.7053557324155251E-3,1.6541097926564385E-3,1.6044037933871124E-3,null,null,null,1.8126597469224441E-3,1.7581893215274243E-3,1.7053557324155251E-3,1.6541097926564385E-3,1.6044037933871124E-3,null,null,"£",0,0,0,0,0,null,null,null,1.8126597469224441E-3,1.777131615882764E-3,1.7422998362114617E-3,1.708150759421717E-3,1.6746710045370513E-3,null,null,null,0,0,0,0,0]
[240,"SD219","SD219: EBD ONBS Rentals AISBO   Internal   WECLA","OR","AI",0,0.8639516959356488,0.05,"£",2787.639386066825,2788.5230168598218,2863.1535464581029,2797.7023119395512,2445.7223579209049,null,null,null,0.36177426424498044,0.24032954455649211,0.10188651964028662,5.3420544496322935E-2,4.7562388297556088E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!246:246,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!246:246,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":7.5534485026410546E-3},5.2003007200933874E-3,2.676805763531027E-3,1.9489014290956482E-3,1.8953950724218179E-3,null,null,null,0.36932771274762149,0.2455298452765855,0.10456332540381764,5.5369445925418585E-2,4.9457783369977908E-2,null,null,"£",2845.8422286336781,2848.8616584502006,2938.3755281500057,2899.7687750453047,2543.1861370043739,null,null,null,5.0246408963279768E-2,4.9261579347599484E-2,4.8296052392386532E-2,4.7349449765495752E-2,4.6421400550092036E-2,null,null,null,0.8639516959356488,0.79936622656969836,0.53811671342825118,0.14484515829769345,6.1393427141116695E-2]
[241,"SD011","SD011: BES 1Gb Rentals   WECLA","OR","AI",0,0.86409230301046125,0.05,"£",{"$f":"IF($A250=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,J$8)*INDEX(UF_Cost,,$A250)))","v":709.56899277614968},687.15441686541533,688.65977006990022,676.87499221082408,657.89840728037711,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!247:247,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!247:247,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.0466037108294473E-3},5.5396244291550578E-4,4.3048237323121627E-4,2.8682109874662181E-4,2.0649556096197352E-4,null,null,null,1.0466037108294473E-3,5.5396244291550578E-4,4.3048237323121627E-4,2.8682109874662181E-4,2.0649556096197352E-4,null,null,"£",0,0,0,0,0,null,null,null,1.4224149999953536E-4,1.3945356659954446E-4,1.3672027669419339E-4,1.340405592709872E-4,1.3141336430927585E-4,null,null,null,0.86409230301046125,0.74826169466363102,0.68240214885463013,0.53266841296986023,0.3636019888414172]
[244,"SD003","SD003: WES 10Mb Rentals   External   WECLA","OR","AI",0,0.87557231090686227,0.05,"£",276.11152782381413,279.29776627991777,298.63474298064517,361.58615752784681,762.63878823141556,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!250:250,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!250:250,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":8.1146098525986497E-3},6.2194839747225818E-3,4.3609582705948224E-3,2.4407842085265251E-3,1.1761796438163874E-3,null,null,null,8.1146098525986497E-3,6.2194839747225818E-3,4.3609582705948224E-3,2.4407842085265251E-3,1.1761796438163874E-3,null,null,"£",0,0,0,0,0,null,null,null,1.0096821518512569E-3,9.8989238167497226E-4,9.7049049099414276E-4,9.5146887737065759E-4,9.3282008737419263E-4,null,null,null,0.87557231090686227,0.84084011057860697,0.77745934935035033,0.61017902604956265,0.20690679159567693]
[245,"SD004","SD004: WES 100Mb Rentals   External   WECLA","OR","AI",0,0.87522760673892863,0.05,"£",279.97136569970371,282.75273957260214,301.36350399803223,362.93970376336864,756.96431917694474,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!251:251,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!251:251,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.3586682918274466E-2},9.433546401363237E-3,7.5597957739265333E-3,4.4104115375952048E-3,2.5072276822301516E-3,null,null,null,1.3586682918274466E-2,9.433546401363237E-3,7.5597957739265333E-3,4.4104115375952048E-3,2.5072276822301516E-3,null,null,"£",0,0,0,0,0,null,null,null,1.6952429441924224E-3,1.6620161824862508E-3,1.6294406653095202E-3,1.5975036282694535E-3,1.5661925571553723E-3,null,null,null,0.87522760673892863,0.82381851832031339,0.78445969784932512,0.63778808062421788,0.3753289466865406]
[248,"SD016","SD016: WES 10Mb Rentals   Internal   WECLA","OR","AI",0,0.87537990053062176,0.05,"£",279.36434819093256,282.73832930813381,302.63709805827767,367.08664897401019,777.09164706904789,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!254:254,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!254:254,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":9.5908709161448401E-3},4.7337476086510505E-3,3.1538147837773928E-3,2.3891097144691127E-3,1.2819028372534273E-3,null,null,null,9.5908709161448401E-3,4.7337476086510505E-3,3.1538147837773928E-3,2.3891097144691127E-3,1.2819028372534273E-3,null,null,"£",0,0,0,0,0,null,null,null,1.1952152875679368E-3,1.1717890679316053E-3,1.148822002200146E-3,1.1263050909570231E-3,1.1042295111742654E-3,null,null,null,0.87537990053062176,0.75246059469031912,0.63573574196257121,0.52856702890796248,0.13860124255582448]
[249,"SD017","SD017: WES 100Mb Rentals   Internal   WECLA","OR","AI",0,0.8747450365408348,0.05,"£",280.44178929282447,283.24756293322491,301.93345736422788,363.71246474576105,758.95433707149903,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!255:255,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!255:255,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.5928462630614877E-2},9.0832517868459275E-3,7.1447213972471958E-3,4.4516474320129163E-3,2.1641024558420353E-3,null,null,null,1.5928462630614877E-2,9.0832517868459275E-3,7.1447213972471958E-3,4.4516474320129163E-3,2.1641024558420353E-3,null,null,"£",0,0,0,0,0,null,null,null,1.9951190047583448E-3,1.9560146722650811E-3,1.9176767846886854E-3,1.8800903197087873E-3,1.8432405494424951E-3,null,null,null,0.8747450365408348,0.78465700190126642,0.73159530259254735,0.57766414604431948,0.14826558027942138]
[252,"SD014","SD014: Ethernet Main Links   Internal   WECLA","OR","AI",0,0.82878182517491761,0.05,"£",4.9577283434871875,5.3161483540323617,4.6909261728239002,4.2057101093592744,4.3838720678016951,null,null,null,7.8132779692240528E-2,6.8697415804432602E-2,6.1915987445062722E-2,6.0124856920429133E-2,5.7424926085787101E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!258:258,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!258:258,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":8.0271885658995314E-3},6.6241976542193142E-3,6.5362981827069263E-3,6.7576181787689042E-3,6.1198586337388328E-3,null,null,null,8.6159968258140054E-2,7.5321613458651918E-2,6.8452285627769643E-2,6.6882475099198035E-2,6.3544784719525932E-2,null,null,"£",5.4670743622571898,5.8287617768794968,5.1861341713371525,4.6784028448655048,4.8510677466130767,null,null,null,1.4752152508145773E-2,1.4463010318986115E-2,1.4179535316733988E-2,1.3901616424526001E-2,1.3629144742605291E-2,null,null,null,0.82878182517491761,0.80798326463192882,0.79285519560530715,0.79214859492105294,0.7855190665487084]
[253,"SD015","SD015: Ethernet Main Links   External   WECLA","OR","AI",0,0.82877013423113799,0.05,"£",4.9587273972856547,5.3173135268041616,4.6918950515386539,4.2065021751237088,4.3847832924492094,null,null,null,6.0820253485208392E-2,7.6095752573599545E-2,6.1727633012775646E-2,6.2000895105299797E-2,6.4807723474231291E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!259:259,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!259:259,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":7.5164201644169534E-3},8.2982875958251042E-3,7.4877581600454601E-3,7.9946628109688871E-3,7.7725260684794965E-3,null,null,null,6.833667364962534E-2,8.4394040169424644E-2,6.9215391172821106E-2,6.9995557916268686E-2,7.2580249542710792E-2,null,null,"£",5.5715475758116995,5.8971697656910145,5.2610368401273124,4.7489067072938678,4.9106595401891262,null,null,null,1.1701279456115876E-2,1.1471934378776005E-2,1.1247084464951996E-2,1.1026641609438937E-2,1.0810519433893934E-2,null,null,null,0.82877013423113799,0.86406700809979475,0.83750601890163978,0.8424665516256129,0.85105425371219834]
[256,"SD026","SD026: EAD Other 1Gb Rental   External   WECLA","OR","AI",0,0.86935517395763351,0.05,"£",468.90551761181763,441.60993853035166,426.49190125092156,408.74499635617906,387.76787630590354,null,null,null,0.27542346808542167,0.33129810785101521,0.37745605467543691,0.44102553517949261,0.33480604102078121,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!262:262,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!262:262,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.9269248115002493E-2},2.4286499906299202E-2,2.828389558640268E-2,3.3526544791292412E-2,2.6895906506236109E-2,null,null,null,0.29469271620042414,0.35558460775731443,0.40573995026183962,0.47455207997078502,0.36170194752701734,null,null,"£",501.7112070621933,473.98307763551452,458.45019746582773,439.81759042485311,418.91835529800147,null,null,null,3.8500078643956888E-2,3.7745477102535327E-2,3.7005665751325634E-2,3.6280354702599653E-2,3.5569259750428697E-2,null,null,null,0.86935517395763351,0.89384951913245769,0.90879462146272638,0.9235482126538499,0.90166140936310046]
[257,"SD027","SD027: EAD LA 10Mb Rentals   External   WECLA","OR","AI",0,0.88014250927685145,{"$f":"IF(A266=0,0,INDEX($B$5:$B$7,MATCH(D266,$A$5:$A$7,0)))","v":0.05},"£",397.31668656517809,376.76160204703041,361.80747937698061,346.97451687592547,332.30936212356841,null,null,null,{"$f":"IF($A266=0,0,J266*INDEX(MEAServVolFC,$A266,R$8))/million","v":3.846012811816954E-2},{"$f":"IF($A266=0,0,K266*INDEX(MEAServVolFC,$A266,S$8))/million","v":4.0070668811912562E-2},{"$f":"IF($A266=0,0,L266*INDEX(MEAServVolFC,$A266,T$8))/million","v":3.3931361254849773E-2},{"$f":"IF($A266=0,0,M266*INDEX(MEAServVolFC,$A266,U$8))/million","v":2.2835915607623946E-2},{"$f":"IF($A266=0,0,N266*INDEX(MEAServVolFC,$A266,V$8))/million","v":1.1741193815586092E-2},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!263:263,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!263:263,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":4.5597307738059062E-3},{"$f":"IF($A266=0,0,IF($H$8,Z266*(1-$H266)*(1+INDEX(AA$5:AA$7,MATCH($D266,$AE$5:$AE$7,0)))*(1+BF266*INDEX(ServVolumeChanges,$A266,AA$8)),Z266*(1-$H266)*(1+INDEX(AA$5:AA$7,MATCH($D266,$AE$5:$AE$7,0)))*(1+$G266*INDEX(ServVolumeChanges,$A266,AA$8))))","v":4.8069800972732621E-3},{"$f":"IF($A266=0,0,IF($H$8,AA266*(1-$H266)*(1+INDEX(AB$5:AB$7,MATCH($D266,$AE$5:$AE$7,0)))*(1+BG266*INDEX(ServVolumeChanges,$A266,AB$8)),AA266*(1-$H266)*(1+INDEX(AB$5:AB$7,MATCH($D266,$AE$5:$AE$7,0)))*(1+$G266*INDEX(ServVolumeChanges,$A266,AB$8))))","v":4.1734455240452981E-3},{"$f":"IF($A266=0,0,IF($H$8,AB266*(1-$H266)*(1+INDEX(AC$5:AC$7,MATCH($D266,$AE$5:$AE$7,0)))*(1+BH266*INDEX(ServVolumeChanges,$A266,AC$8)),AB266*(1-$H266)*(1+INDEX(AC$5:AC$7,MATCH($D266,$AE$5:$AE$7,0)))*(1+$G266*INDEX(ServVolumeChanges,$A266,AC$8))))","v":2.9978221223518585E-3},{"$f":"IF($A266=0,0,IF($H$8,AC266*(1-$H266)*(1+INDEX(AD$5:AD$7,MATCH($D266,$AE$5:$AE$7,0)))*(1+BI266*INDEX(ServVolumeChanges,$A266,AD$8)),AC266*(1-$H266)*(1+INDEX(AD$5:AD$7,MATCH($D266,$AE$5:$AE$7,0)))*(1+$G266*INDEX(ServVolumeChanges,$A266,AD$8))))","v":1.8143060013290579E-3},null,null,null,{"$f":"R266+Z266","v":4.3019858891975446E-2},{"$f":"S266+AA266","v":4.4877648909185823E-2},{"$f":"T266+AB266","v":3.8104806778895071E-2},{"$f":"U266+AC266","v":2.5833737729975804E-2},{"$f":"V266+AD266","v":1.355549981691515E-2},null,null,"£",{"$f":"IF($A266=0,0,IF(INDEX(MEAServVolFC,$A266,AP$8)=0,0,AH266/INDEX(MEAServVolFC,$A266,AP$8)))*million","v":444.4214990377597},{"$f":"IF($A266=0,0,IF(INDEX(MEAServVolFC,$A266,AQ$8)=0,0,AI266/INDEX(MEAServVolFC,$A266,AQ$8)))*million","v":421.9588891439318},{"$f":"IF($A266=0,0,IF(INDEX(MEAServVolFC,$A266,AR$8)=0,0,AJ266/INDEX(MEAServVolFC,$A266,AR$8)))*million","v":406.30860604946707},{"$f":"IF($A266=0,0,IF(INDEX(MEAServVolFC,$A266,AS$8)=0,0,AK266/INDEX(MEAServVolFC,$A266,AS$8)))*million","v":392.52416333878637},{"$f":"IF($A266=0,0,IF(INDEX(MEAServVolFC,$A266,AT$8)=0,0,AL266/INDEX(MEAServVolFC,$A266,AT$8)))*million","v":383.65941046348041},null,null,null,5.1562523380561066E-3,5.0551897922302066E-3,4.9561080723024946E-3,4.8589683540853652E-3,{"$f":"BA266*(1-$H266)*(1+BB$6)","v":4.7637325743452915E-3},null,null,null,0.88014250927685145,0.8873561803012483,0.86993483260365179,0.81191384673510369,0.64857566016113288]
[260,"SD031","SD031: Other Ethernet Rentals   External   WECLA","OR","AI",0,0.88496252801319975,0.05,"£",11.833183962066643,11.142644134179264,10.750568763342974,10.204787981263813,9.7697641014419432,null,null,null,7.0987073368705082E-3,7.7378613989195003E-3,8.1017543822949813E-3,6.8819413545211615E-3,1.0018477327974607E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!266:266,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!266:266,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.2408145054024287E-2},1.371374296165994E-2,1.4318869936568035E-2,1.2568930827826886E-2,1.784782638619492E-2,null,null,null,1.9506852390894794E-2,2.145160436057944E-2,2.2420624318863016E-2,1.9450872182348047E-2,2.7866303714169528E-2,null,null,"£",32.516930464708963,30.890653266356278,29.750897408560888,28.84244669436519,27.174510133029443,null,null,null,2.2440189854682074E-3,2.2000362133530304E-3,2.1569155035713111E-3,2.1146399597013134E-3,2.0731930164911679E-3,null,null,null,0.88496252801319975,0.89744188003970782,0.90379770550115113,0.89128302628915634,0.92560215241474653]
[261,"SD044","SD044: EAD Other 10Mb Rental   Internal   WECLA","OR","AI",0,0.87692670105954118,0.05,"£",{"$f":"IF($A270=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,J$8)*INDEX(UF_Cost,,$A270)))","v":424.43338742024895},399.48437057295399,385.9982612855207,369.88480476032589,350.63456135677569,null,null,null,0.1885049942649383,0.1036284231597691,6.003885476094168E-2,3.9925398839015441E-2,1.4247500756411314E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!267:267,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!267:267,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":4.6863934180487229E-3},4.8088153981971906E-3,3.2770098925768761E-3,2.6572767854746251E-3,2.1229000627808986E-3,null,null,null,0.19319138768298702,0.10843723855796629,6.3315864653518558E-2,4.2582675624490064E-2,1.6370400819192211E-2,null,null,"£",434.98516001896746,418.02220540605344,407.06661986408938,394.50287580208447,402.87966350091779,null,null,null,2.3776701409030335E-2,2.3310678061413338E-2,2.2853788771409637E-2,2.2405854511490006E-2,2.1966699763064802E-2,null,null,null,0.87692670105954118,0.78503069267157366,0.63905114624159809,0.47382699224742947,0]
[264,"SD047","SD047: EAD LA 10Mb Rentals   Internal   WECLA","OR","AI",0,0.88008211366990596,0.05,"£",398.02695245875151,377.42553521707487,362.45256781230955,347.59150584949361,332.8893599397208,null,null,null,0.27441336926719323,0.16555102854206449,0.15961728945044601,9.4215348632791227E-2,6.0561659178441023E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!270:270,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!270:270,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":2.3571292647613908E-2},1.5543265166189766E-2,1.5124672187142339E-2,1.0138133790877038E-2,7.6434917020274809E-3,null,null,null,0.29798466191480716,0.18109429370825425,0.17474196163758834,0.10435348242366826,6.820515088046851E-2,null,null,"£",432.21628442569357,412.8612871180635,396.7970695290303,384.99442630791344,374.90335187635975,null,null,null,3.5733690815611348E-2,3.5033310475625364E-2,3.4346657590303108E-2,3.3673463101533165E-2,3.301346322474312E-2,null,null,null,0.88008211366990596,0.80654657991562906,0.80344356176144194,0.67731347033708833,0.51596818130935351]
[265,"SD048","SD048: EAD LA 100Mb Rentals   Internal   WECLA","OR","AI",0,0.88048241708183506,0.05,"£",299.33651723133698,283.85819976945993,272.58528827289064,261.41035019399015,250.37156652102524,null,null,null,0.99402085355987113,1.2695837940506429,1.1246921722264589,1.4458199747275238,1.7946884608909168,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!271:271,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!271:271,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0.11649470836939092},0.14750340704228787,0.13300246184112754,0.16847413710867953,0.2080370773324613,null,null,null,1.1105155619292622,1.4170872010929307,1.2576946340675865,1.6142941118362033,2.0027255382233782,null,null,"£",334.41739119317634,316.83755235657679,304.82034360380658,291.87118484147805,279.39419082670963,null,null,null,0.13272613575479314,0.13012470349399918,0.1275742593055168,0.12507380382312869,0.12262235726819536,null,null,null,0.88048241708183506,0.90817452631451312,0.89856499674096468,0.92252105554615349,0.93877226063788366]
[269,"SD056","SD056: EAD LA 100Mb Connection   Internal   WECLA","OR","AI",0,0.90209915416715214,0.05,"£",-3.4556441001079334,-3.2894267008438951,-3.1721485771726239,-3.1724004030528623,-2.9154475894428127,null,null,null,-3.2883245772959871E-3,-4.0994055881221304E-3,-4.2231572292639368E-3,-4.0910744690310832E-3,-2.7342087135687125E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!275:275,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!275:275,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0.10823361021713973},0.13430604206005159,0.1384762768035841,0.13041368518817001,9.4636329416979914E-2,null,null,null,0.10494528563984375,0.13020663647192945,0.13425311957432015,0.12632261071913892,9.1902120703411208E-2,null,null,"£",110.28520714146791,104.47982699707417,100.84181552314399,97.956149220377668,97.993914999901563,null,null,null,1.0274232230310525E-2,1.0072857278596439E-2,9.8754292759359492E-3,9.6818708621276041E-3,9.4921061932299027E-3,null,null,null,0.90209915416715214,0.92263944794574282,0.92644171467115088,0.92335599456811479,0.89671504726356577]
[270,"SD057","SD057: EAD LA 1Gb Connection   Internal   WECLA","OR","AI",0,0.90178645254833556,0.05,"£",-4.4907056716971088,-4.2752304992621148,-4.1216292573280437,-4.1228530600531563,-3.7907998044012432,null,null,null,-8.6783138585064246E-4,-1.1448425665485308E-3,-1.1957586476750723E-3,-1.4413293996852769E-3,-1.8092877695819788E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!276:276,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!276:276,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":2.7995959861206975E-2},3.6599303755634652E-2,3.8241986655639486E-2,4.4171548903542232E-2,5.757344474946427E-2,null,null,null,2.7128128475356332E-2,3.5454461189086121E-2,3.7046228007964414E-2,4.2730219503856956E-2,5.5764156979882289E-2,null,null,"£",140.37800705651944,132.39898501281007,127.69367591708436,122.22772690037934,116.83644742747479,null,null,null,2.6643497332892586E-3,2.6121284785167891E-3,2.5609307603378603E-3,2.5107365174352378E-3,2.4615260816935073E-3,null,null,null,0.90178645254833556,0.92632440626905155,0.93087202400775337,0.94124213386714262,0.95585827501020892]
[273,"SD038","SD038: EAD LA 1Gb Connection   External   WECLA","OR","AI",0,0.90199722052786746,0.05,"£",-4.4719266666585673,-4.2575122267789993,-4.1041925747882635,-4.1056818859597559,-3.77557987152184,null,null,null,-4.5735288405250504E-4,-1.0699867126727535E-3,-1.2149142799648101E-3,-1.2686546736080326E-3,-1.1521078224982892E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!279:279,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!279:279,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.8354625585892136E-2},4.1205543223049375E-2,4.6771518604125158E-2,4.7281940756189564E-2,4.5309877635943081E-2,null,null,null,1.789727270183963E-2,4.0135556510376619E-2,4.5556604324160345E-2,4.6013286082581532E-2,4.415776981344479E-2,null,null,"£",174.99679972856333,159.70069585693014,153.89816407886937,148.91043174535864,144.70970826099435,null,null,null,1.753982469751007E-3,1.7196044133438873E-3,1.6859001668423472E-3,1.6528565235722371E-3,1.6204605357102212E-3,null,null,null,0.90199722052786746,0.95715508733760046,{"$f":"IF(AJ282=0,0,IF((AJ282-AZ282)/AJ282<=0,0,(AJ282-AZ282)/AJ282))","v":0.96299328732127965},{"$f":"IF(AK282=0,0,IF((AK282-BA282)/AK282<=0,0,(AK282-BA282)/AK282))","v":0.96407871151376145},{"$f":"IF(AL282=0,0,IF((AL282-BB282)/AL282<=0,0,(AL282-BB282)/AL282))","v":0.96330293530320366}]
[274,"SD052","SD052: EAD  10Mb Connection   Internal   WECLA","OR","AI",0,0.90212135544212146,0.05,"£",-3.6738638140954984,-3.4991779315810452,-3.3699122223475992,-3.3736171415956471,-3.1075845767379109,null,null,null,-4.9871114167178699E-5,-1.7100978441823015E-5,-3.8812226036646517E-6,-3.1329525475861733E-6,-3.0925989892709818E-6,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!280:280,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!280:280,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.8547755004937624E-3},7.6038578622445851E-4,3.0516967636882162E-4,2.7098068575314783E-4,2.6996259409749126E-4,null,null,null,1.8049043863265838E-3,7.4328480778263547E-4,3.0128845376515699E-4,2.6784773320556168E-4,2.6686999510822025E-4,null,null,"£",132.96219712675821,152.08988217373576,261.5968591538014,288.42304195638826,268.16314810602807,null,null,null,1.7666159489021559E-4,1.7319902763036736E-4,1.6980432668881217E-4,1.6647616188571144E-4,1.632132291127515E-4,null,null,null,0.90212135544212146,0.76698161213996274,0.43640612653159205,0.37846716157217536,0.38841671186539423]
[277,"SD033","SD033: EAD  10Mb Connection   External   WECLA","OR","AI",0,0.90217185343370188,0.05,"£",-3.7637228319618874,-3.5847973924690364,-3.4522952286126629,-3.4561468413789216,-3.1837239765697771,null,null,null,-4.8607848069351992E-5,-8.1714116202317419E-6,-1.0569934988633978E-6,-8.8775940559490514E-7,-8.5679511842823134E-7,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!283:283,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!283:283,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.3496999578501614E-3},3.3652936413330642E-4,1.5123212591400389E-4,1.4230943922173659E-4,1.3903301382639442E-4,null,null,null,1.3010921097808094E-3,3.2835795251307469E-4,1.5017513241514049E-4,1.4142167981614169E-4,1.3817621870796618E-4,null,null,"£",100.74402127575564,144.05059819174295,490.49392796697504,550.57044613514631,513.44239834059044,null,null,null,1.2728342961189107E-4,1.2478867439149799E-4,1.2234281637342462E-4,1.1994489717250549E-4,1.1759397718792438E-4,null,null,null,0.90217185343370188,0.6199614675495666,0.1853323888856438,0.15186343898302973,0.14895646814262681]
[278,"SD034","SD034: EAD  100Mb Connection   External   WECLA","OR","AI",0,0.90204936174547623,0.05,"£",-3.4090807368105858,-3.2453582793889355,-3.1290837992292584,-3.1297648278829535,-2.8771737871731817,null,null,null,-1.19816135210567E-3,-1.089801589602424E-3,-1.4073599072647153E-3,-7.1420569014152041E-4,-9.1626694926528649E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!284:284,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!284:284,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":4.2912091348471904E-2},3.994982658582865E-2,5.0544393693758571E-2,2.6804343829335227E-2,3.4764979421854914E-2,null,null,null,4.1713929996366236E-2,3.8860024996226226E-2,4.9137033786493853E-2,2.6090138139193707E-2,3.384871247258963E-2,null,null,"£",118.68698231449527,115.7226279186951,109.24987671584884,114.33120434321361,106.2884875786346,null,null,null,4.0859060672485976E-3,4.0058223083305252E-3,3.9273081910872467E-3,3.8503329505419365E-3,3.7748664247113147E-3,null,null,null,0.90204936174547623,0.89691663068359995,0.9200743738795496,0.85242190248284633,0.88847828620458846]
[281,"SD227","SD227: EBD ONBS Connections AISBO   Internal   WECLA","OR","AI",0,0.90030151732027464,0.05,"£",{"$f":"IF($A290=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,J$8)*INDEX(UF_Cost,,$A290)))","v":-4.442749826164536},-4.2317447745640591,-4.0748833473186297,-4.0797704884518131,-3.7589070774491038,null,null,null,-1.2915073744660307E-5,-1.1803372891688319E-5,-9.52026837211937E-6,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!287:287,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!287:287,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":5.1606805007471733E-4},4.823053378335549E-4,3.9978924529754606E-4,4.7908395314121806E-5,4.6468748034932434E-5,null,null,null,5.0315297633005704E-4,4.705019649418666E-4,3.9026897692542671E-4,4.7908395314121806E-5,4.6468748034932434E-5,null,null,"£",173.08323919162609,168.68434555405062,167.04366861188311,0,0,null,null,null,5.0163588295894456E-5,4.9180381965294924E-5,4.8216446478775142E-5,4.727140412779115E-5,4.6344884606886442E-5,null,null,null,0.90030151732027464,0.89547252587697179,0.8764532941905131,1.3296024259507861E-2,2.6655210928617818E-3]
[282,"SD040","SD040: Other Ethernet Connections   External   WECLA","OR","AI",0,0.90163960329132153,0.05,"£",-2.4240579554653654,-2.3081036332538098,-2.224381777840629,-2.2256491219013768,-2.0476701409324294,null,null,null,-2.4926587956050351E-4,-5.8955536215204028E-5,-1.0565117665960827E-4,-9.8019092692804805E-5,-1.1760332938478389E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!288:288,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!288:288,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":6.8850841730939052E-3},2.1525572463741028E-3,3.3339001981070341E-3,3.0441380538828232E-3,3.6630710370886966E-3,null,null,null,6.6358182935334015E-3,2.0936017101588988E-3,3.2282490214474257E-3,2.9461189611900184E-3,3.5454677077039129E-3,null,null,"£",64.531929335149286,81.964307748217138,67.967613089394263,66.895406791200443,61.732507053025472,null,null,null,6.5270171983865114E-4,6.3990876612981357E-4,6.2736655431366915E-4,6.1507016984912121E-4,6.0301479452007844E-4,null,null,null,0.90163960329132153,0.6943502849540345,0.80566351909482448,0.79122697421536647,0.82991953552142261]
[285,"SD002","SD002: Excess Construction Charge   External   WECLA","OR","AI",0,0,0.05,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!291:291,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!291:291,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.5454391614541012E-4},1.4989987146524054E-4,1.4539538032771004E-4,1.4102624914886234E-4,1.36788410361939E-4,null,null,null,1.5454391614541012E-4,1.4989987146524054E-4,1.4539538032771004E-4,1.4102624914886234E-4,1.36788410361939E-4,null,null,"£",0,0,0,0,0,null,null,null,1.5454391614541012E-4,1.5151485538896008E-4,1.4854516422333646E-4,1.4563367900455906E-4,1.427792588960697E-4,null,null,null,0,0,0,0,0]
[286,"SD314","SD314: EBD MISBO Rentals   External   Non WECLA","OR","MI",0,0.84230952104738632,0.05,"£",3113.5306058952187,3114.3646223587652,3197.5128544048907,3124.4938742980639,2731.549374474755,null,null,null,0.11805833459256723,0.52014783256891095,1.1976083083957421,1.7709760427452677,1.2829507606045447,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!292:292,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!292:292,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.0951044593919053E-3},4.1083530260641625E-3,8.7624095951520427E-3,1.2796536174334103E-2,1.0306239732751256E-2,null,null,null,0.11915343905195913,0.52425618559497511,1.206370717990894,1.7837725789196017,1.2932570003372961,null,null,"£",3142.4115931015526,3138.9632239858129,3220.9077466410599,3147.0705201271976,2753.492541398728,null,null,null,1.8789362872954497E-2,1.8421091360644591E-2,1.8060037969975958E-2,1.7706061225764427E-2,1.7359022425739445E-2,null,null,null,0.84230952104738632,0.96486242438944492,0.98502944600640385,0.99007381241588055,0.98657728323047011]
[289,"SD306","SD306: BES MISBO Rentals   External   Non WECLA","OR","MI",0,0.84609956680351706,0.05,"£",832.15353577591543,803.92751902923442,795.72460016845969,778.02593216982541,756.13887687579575,null,null,null,0.48195944511493355,8.3302276717278079E-2,6.0724330633389681E-2,6.193978479807058E-2,4.0517338133048378E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!295:295,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!295:295,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.332041159670175E-2},3.9442004377486378E-3,3.6810447258678949E-3,3.5704293318555638E-3,3.4631379304333036E-3,null,null,null,0.49527985671163532,8.7246477155026717E-2,6.4405375359257583E-2,6.5510214129926136E-2,4.3980476063481683E-2,null,null,"£",855.15262360485622,841.99192011679327,843.96058419893438,822.87411203063016,820.76832554749672,null,null,null,7.6223784501412678E-2,7.472979832518499E-2,7.3265094278011353E-2,7.182909843016233E-2,7.0421248100931158E-2,null,null,null,0.84609956680351706,0.14346342956175825,0,0,0]
[290,"SD301","SD301: WES MISBO Rentals   Internal   Non WECLA","OR","MI",0,0.84416626398814509,0.05,"£",743.59282318387329,727.4216750214058,724.62557232632423,769.98876972941014,1154.2623970322347,null,null,null,0.23887263765821418,0.17335858690986888,0.16450797708775999,0.12284049855425699,0.10981346125232265,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!296:296,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!296:296,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":5.1366141776985775E-3},3.896602284505302E-3,3.6380620901863845E-3,2.7077419358508977E-3,1.8687912399237407E-3,null,null,null,0.24400925183591277,0.17725518919437419,0.16814603917794638,0.1255482404901079,0.11168225249224639,null,null,"£",759.58272255219833,743.77202149810375,740.65052668372709,786.96143677707505,1173.905484788032,null,null,null,3.8024873335047851E-2,3.7279585817680913E-2,3.6548905935654366E-2,3.5832547379315537E-2,3.513022945068095E-2,null,null,null,0.84416626398814509,0.78968409338470247,0.78263593888777105,0.71459140136544697,0.68544483419046476]
[293,"SD322","SD322: WES BES Main Link MISBO   External   Non WECLA","OR","MI",0,0.81625921770078391,0.05,"£",14.153409216060298,15.099479305079686,13.372353716068961,12.052095458335391,12.492301176747674,null,null,null,4.9853374142862311E-2,2.2417770369582628E-2,1.540821206710535E-2,4.3584991890717489E-2,0.15815094749540637,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!299:299,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!299:299,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.5583208320444773E-3},7.9775640286744529E-4,6.6964451163935507E-4,1.2541195874374426E-3,3.6544611228304168E-3,null,null,null,5.1411694974906788E-2,2.3215526772450073E-2,1.6077856578744706E-2,4.4839111478154933E-2,0.16180540861823678,null,null,"£",14.595817634849235,15.63680777695733,13.953519346102244,12.398883844160085,12.780966086494349,null,null,null,9.4464250540180501E-3,9.2612751229592966E-3,9.0797541305492942E-3,8.9017909495905292E-3,8.7273158469785561E-3,null,null,null,0.81625921770078391,0.60107409089895492,0.43526339558514682,0.80147262833414135,0.94606289170734859]
[294,"SD323","SD323: Other Ethernet main links  1Gb Internal non WECLA","OR","MI",0,0,0.05,"£",14.144230940665874,15.089435143854658,13.363618537421059,12.044428886050524,12.484125351369427,null,null,null,2.6442710036820843E-2,2.6958796965471914E-2,3.3638297201937437E-2,3.1043502052587869E-2,2.8846192765882839E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!300:300,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!300:300,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":7.8317773166023666E-5},7.5964324082384646E-5,7.4833432979649672E-5,7.3008453757474116E-5,6.9371821205634984E-5,null,null,null,2.6521027809986865E-2,2.7034761289554298E-2,3.3713130634917085E-2,3.1116510506345344E-2,2.8915564587088473E-2,null,null,"£",14.186123192589992,15.131954056807487,13.393347909457409,12.072755108004245,12.514148256603846,null,null,null,2.6521027809986865E-2,2.6001215664911124E-2,2.5491591837878864E-2,2.4991956637856437E-2,2.4502114287754451E-2,null,null,null,0,3.8230247849183566E-2,0.2438675567116593,0.19682650042780264,0.15263234048366944]
[297,"SD326","SD326: Optical Services Main Link   External   Non WECLA","OR","MI",0,0.81752616276169432,0.05,"£",14.147360838005953,15.09295052937229,13.366619998270698,12.046990003476605,12.486940122581682,null,null,null,0.2973435604481755,0.53255766762413581,0.59367065816954101,0.95119006726856281,1.4953337057732188,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!303:303,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!303:303,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":9.4762293326349657E-3},1.4292455310576687E-2,1.7089676851794845E-2,2.8331945348982646E-2,4.0914411572209784E-2,null,null,null,0.30681978978081048,0.54685012293471247,0.61076033502133587,0.97952201261754546,1.5362481173454285,null,null,"£",14.598231997113665,15.498005857761708,13.75139767462665,12.405819089421918,12.828600185135189,null,null,null,5.5986584381954779E-2,5.4889247328068463E-2,5.3813418080438324E-2,5.2758675086061732E-2,5.1724605054374921E-2,null,null,null,0.81752616276169432,0.89962652466181936,0.91189110524251971,0.94613834665636931,0.96633056570070675]
[298,"SD309","SD309: Optical Services Rentals   Internal   Non WECLA","OR","MI",0,0.86647179661512941,0.05,"£",2285.9526667017381,2183.6945754700878,2084.4953170451117,2001.8579722186507,1935.4101779747466,null,null,null,6.219334294798009,7.8408978464886427,9.9294497813831306,7.5663001965562895,7.4857273262581066,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!304:304,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!304:304,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":7.0542663933279168E-2},8.738070961133762E-2,0.10956339485442214,8.6086999908281447E-2,8.5245776364655426E-2,null,null,null,6.2898769587312886,7.92827855609998,10.039013176237553,7.6523871964645709,7.5709731026227622,null,null,"£",2311.8810350914873,2208.0301535269368,2107.496025898266,2024.6344868419028,1957.4501930614283,null,null,null,0.83987596981128276,0.82341440080298156,0.80727547854724313,0.79145287916771712,0.77594040273602982,null,null,null,0.86647179661512941,0.89614209503657638,0.91958617202953052,0.89657438145140245,0.89751113995277232]
[301,"SD312","SD312: oth ether services   1Gb rental External non WECLA","OR","MI",0,0.8219302665068341,0.05,"£",{"$f":"IF($A310=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,J$8)*INDEX(UF_Cost,,$A310)))","v":2907.8647881403708},2777.7380742789778,2651.5918975906343,2546.4739239370506,2461.8845787177975,null,null,null,1.7301795489435199E-3,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!307:307,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!307:307,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.2792379758523766E-5},2.2094836879306685E-6,2.1430887031083517E-6,2.0786888875799454E-6,2.0162242865081677E-6,null,null,null,1.7429719287020437E-3,2.2094836879306685E-6,2.1430887031083517E-6,2.0786888875799454E-6,2.0162242865081677E-6,null,null,"£",2929.3645860538563,0,0,0,0,null,null,null,3.1037054683004226E-4,3.0428728411217344E-4,2.9832325334357482E-4,2.9247611757804079E-4,2.8674358567351121E-4,null,null,null,0.8219302665068341,0,0,0,0]
[302,"SD303","SD303: WES MISBO Connections   Internal   Non WECLA","OR","MI",0,0.88936687279287807,0.05,"£",-0.90461348832306188,-0.86045945521520883,-0.83120873012058638,-0.83018671394960042,-0.76065996977814299,null,null,null,-2.5196781740843822E-5,-2.7156777956093278E-5,-1.7820180751336352E-5,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!308:308,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!308:308,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":7.298161268546856E-4},7.9167688423139974E-4,5.4623546328978452E-4,7.5127723022876529E-5,7.2870134946039083E-5,null,null,null,7.0461934511384177E-4,7.6452010627530646E-4,5.2841528253844822E-4,7.5127723022876529E-5,7.2870134946039083E-5,null,null,"£",25.29720542406054,24.223733581734489,24.647527547786328,0,0,null,null,null,7.7954241640578606E-5,7.6426338504423266E-5,7.4928382269736575E-5,7.3459785977249731E-5,7.2019974172095628E-5,null,null,null,0.88936687279287807,0.90003357939561912,0.8582017122786666,2.2201352290670488E-2,1.1666792912803106E-2]
[305,"SD329","SD329: EBD ONBS Connections MISBO   Internal    Non WECLA","OR","MI",0,0.89023833964627119,0.05,"£",-2.4037634006484971,-2.2883983966042569,-2.2062393005424199,-2.2068494788083171,-2.0290162640192815,null,null,null,-1.0991140844090037E-3,-1.0610792816147347E-3,-7.8812657660036858E-4,-2.6567569556560575E-3,-2.4125783087944985E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!311:311,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!311:311,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.8550956482204676E-2},3.7860648906000605E-2,2.9215389623839013E-2,8.6163578132322186E-2,8.2592583644574433E-2,null,null,null,3.745184239779567E-2,3.6799569624385867E-2,2.8427263047238645E-2,8.3506821176666135E-2,8.018000533577993E-2,null,null,"£",81.907209924512756,79.364546630312717,79.577756674835413,69.365390913282596,67.432644272069425,null,null,null,4.1107764048882289E-3,4.0302051873524194E-3,3.9512131656803118E-3,3.8737693876329778E-3,3.7978435076353712E-3,null,null,null,0.89023833964627119,0.89048227388285173,0.86100620523634541,0.95361134176766615,0.95263353386257998]
[306,"SD320","SD320: EBD MISBO Connections    External   Non WECLA","OR","MI",0,0.88973918821292031,0.05,"£",-2.395100970423004,-2.2808345696001209,-2.1974287969037212,-2.1991941708676044,-2.0244082334342806,null,null,null,-7.6476053005800613E-5,-8.3946678963929598E-4,-3.7691087142988571E-4,-1.8967439122136615E-4,-1.5623102393731001E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!312:312,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!312:312,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.3601459040797179E-3},3.378488866997701E-2,1.546017856038606E-2,7.7122519036800013E-3,6.7292140442525199E-3,null,null,null,3.2836698510739174E-3,3.2945421880337715E-2,1.5083267688956174E-2,7.5225775124586353E-3,6.5729830203152097E-3,null,null,"£",102.8390004157167,89.512840843914887,87.936987981747222,87.221097738971821,85.171309828252973,null,null,null,3.6206010342016922E-4,3.5496372539313388E-4,3.4800643637542846E-4,3.4118551022247005E-4,3.3449827422210967E-4,null,null,null,0.88973918821292031,0.98922570405434751,0.97692764966107204,0.95464513198336465,0.94911012653033322]
[309,"SD317","SD317: oth ether services   1Gb conn Internal non WECLA","OR","MI",0,0.89676609646117955,0.05,"£",-2.5593848397872443,-2.4397090777453436,-2.345096120175961,-2.3510984425834707,-2.1728812252223189,null,null,null,-1.1389262537053238E-4,-6.4093488540227015E-5,-1.622796694057961E-5,-1.0232035014175203E-4,-6.5323764672096474E-5,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!315:315,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!315:315,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":4.6394929064893075E-3},2.8469616339340574E-3,1.0621616056702471E-3,4.1398005054878043E-3,2.9091743347992934E-3,null,null,null,4.5256002811187752E-3,2.7828681453938306E-3,1.0459336387296674E-3,4.0374801553460524E-3,2.843850570127197E-3,null,null,"£",101.69888272177023,105.92946071619197,151.14739431795158,92.772486529268946,94.595734679185256,null,null,null,4.6719538287627436E-4,4.5803835337189942E-4,4.4906080164581016E-4,4.4025920993355229E-4,4.3163012941885461E-4,null,null,null,0.89676609646117955,0.83540781329146374,0.57066033157589779,0.89095693526800313,0.8482233440980167]
[310,"SD214","SD214: EBD MISBO rent External WECLA","OR","MI",0,0.83976245337168709,0.05,"£",3881.3739285953961,3882.4172981969796,3986.0761026687437,3895.0475330240724,3405.1926113528539,null,null,null,3.2885910953506639E-2,0.21281559678934694,0.38999359337361067,0.4786698361383202,0.43593528790645086,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!316:316,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!316:316,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.5221001811894047E-4},1.9107685992933165E-3,3.2726458083274174E-3,3.9765434692674087E-3,4.0163463846615791E-3,null,null,null,3.3238120971625582E-2,0.21472636538864026,0.39326623918193809,0.48264637960758761,0.43995163429111245,null,null,"£",3922.9436690124912,3917.2756505671346,4019.5254091976735,3927.4055899989785,3436.5652334210595,null,null,null,5.325994959028359E-3,5.2216054578314028E-3,5.119261990857907E-3,5.0189244558370922E-3,4.9205535365026854E-3,null,null,null,0.83976245337168709,0.97568251365694825,0.98698270667345656,0.98960123877875628,0.98881569437869898]
[313,"SD206","SD206: BES MISBO rent External WECLA","OR","MI",0,0.84305073726622481,0.05,"£",1592.4898266269774,1532.8492123580891,1488.0092754877253,1442.60202701699,1402.052327504719,null,null,null,3.1087710526007204E-2,4.2868682269744116E-3,1.7125025907109386E-3,1.2360676636717608E-3,1.4968346762558192E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!319:319,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!319:319,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":8.6037990310279977E-4},2.3176920391796289E-4,2.2480453934022808E-4,2.180491629330542E-4,2.114967855869159E-4,null,null,null,3.1948090429110003E-2,4.5186374308923746E-3,1.9373071300511665E-3,1.4541168266048151E-3,1.7083314618427351E-3,null,null,"£",1636.5633920180114,1615.7225881803386,1683.3440104682622,1697.084992376816,1600.1567442420708,null,null,null,5.0142292386007939E-3,4.9159503455242183E-3,4.8195977187519435E-3,4.7251336034644055E-3,4.6325209848365034E-3,null,null,null,0.84305073726622481,0,0,0,0]
[314,"SD201","SD201: WES MISBO rent Internal WECLA","OR","MI",0,0.84432108773380854,0.05,"£",1051.4083836780042,1019.8874662724069,996.70836288492148,1017.31705956551,1317.1534818459809,null,null,null,0.2081521279100898,0.2353048762647621,0.22261247169595302,0.13110907508275815,9.70505397133508E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!320:320,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!320:320,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":8.6182091744487141E-3},9.5264955547279071E-3,8.984982044279435E-3,5.5450454403093733E-3,3.6110003328875409E-3,null,null,null,0.21677033708453852,0.24483137181949,0.23159745374023247,0.13665412052306752,0.10066154004623834,null,null,"£",1094.9402825314237,1061.1783802899918,1036.9370467303424,1060.3428327160868,1366.1613665569564,null,null,null,3.3746570288896618E-2,3.3085137511234243E-2,3.243666881601405E-2,3.1800910107220172E-2,3.1177612269118655E-2,null,null,null,0.84432108773380854,0.86486561233816328,0.859943758913705,0.76728905073995113,0.69027284646353138]
[317,"SD222","SD222: WES BES EBD MBO Main link External WECLA","OR","MI",0,0.79794487847621443,0.05,"£",4.9383837673585047,5.2948720224538945,4.6724886632840201,4.1896147234080088,4.3666086772801664,null,null,null,1.3172264148701488E-3,4.164044236828085E-4,2.930714186173064E-4,9.8670789403386438E-4,3.7481833915355973E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!323:323,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!323:323,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":8.6382852877323006E-5},3.6641754866013641E-5,3.2761559657726501E-5,4.6079486696601658E-5,1.3231138582253695E-4,null,null,null,1.4036092677474719E-3,4.5304617854882213E-4,3.2583297827503289E-4,1.0327873807304661E-3,3.8804947773581344E-3,null,null,"£",5.2622397678241066,5.7607974345274631,5.1948119140958635,4.3852706992834189,4.520750560182794,null,null,null,2.836064411666271E-4,2.7804775491976121E-4,2.7259801892333386E-4,2.672550977524365E-4,2.6201689783648876E-4,null,null,null,0.79794487847621443,0.38627060974139166,0.163381127452249,0.74122931521160407,0.93247848203138894]
[320,"SD225","SD225: Optical Services Main link Intenal WECLA","OR","MI",0,0.81555448033773414,0.05,"£",4.9599014686008331,5.3196642963508269,4.693280247449767,4.2068534119931877,4.3861448654206709,null,null,null,6.5379304705659308E-3,9.1458336366353477E-3,2.3379684454481072E-2,2.556176832638497E-2,2.290197695585024E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!326:326,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!326:326,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":6.8656880287671306E-4},8.3119599569590893E-4,2.1357020521803657E-3,2.5038938982181523E-3,2.1022828340105768E-3,null,null,null,7.2244992734426441E-3,9.9770296323312569E-3,2.5515386506661436E-2,2.8065662224603122E-2,2.5004259789860817E-2,null,null,"£",5.4807564438892076,5.8031285531093824,5.1220049496779394,4.618934237329329,4.7887702403318988,null,null,null,1.3325265227897905E-3,1.3064090029431107E-3,1.2808033864854258E-3,1.2556996401103112E-3,1.2310879271641489E-3,null,null,null,0.81555448033773414,0.86905832185667753,0.94980270488354002,0.95525850663842415,0.95076487216536787]
[{"$f":"IF(B331=0,0,A330+1)","v":322},"SD209","SD209: Optical Services rent Internal WECLA","OR","MI",0,0.87110959783062847,0.05,"£",2740.0448570324966,2621.8217689748299,2499.3049056588152,2400.6863208212148,2326.2054875244626,null,null,null,0.94867377877469472,1.3281679176051082,1.3639997636261179,1.5219264195400553,1.7214817767154713,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!328:328,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!328:328,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.2144627882604125E-2},1.6532306704036947E-2,1.7163447575831187E-2,1.9106363624053525E-2,2.1398492912204949E-2,null,null,null,0.9608184066572989,1.3447002243091453,1.381163211201949,1.5410327831641089,1.7428802696276762,null,null,"£",2775.1220626165737,2654.4567701922742,2530.7540963905308,2430.8246936124324,2355.1208628194004,null,null,null,{"$f":"AH331*(1-G331)","v":0.12384027084579402},{"$f":"AX331*(1-$H331)*(1+AY$6)","v":0.12141300153721646},0.11903330670708701,0.1167002538956281,0.11441292891927379,null,null,null,{"$f":"G331","v":0.87110959783062847},{"$f":"IF(AI331=0,0,IF((AI331-AY331)/AI331<=0,0,(AI331-AY331)/AI331))","v":0.90970998640266187},0.91381662518834472,0.924271400861431,0.93435410859076673]
[323,"SD210","SD210: Optical Services rent External WECLA","OR","MI",0,0.86810198559740226,0.05,"£",2735.5662235749423,2617.5441983505571,2495.2212603609464,2396.7660504956739,2322.414875209623,null,null,null,0.18288148716507907,0.24474824476567808,0.34671826198582989,0.46764195912118045,0.55106595792922008,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!329:329,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!329:329,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":3.1125194333738323E-3},4.0637153916547597E-3,5.6723291620199264E-3,7.5767796977374326E-3,8.8601100880375278E-3,null,null,null,0.18599400659845292,0.24881196015733284,0.35239059114784982,0.47521873881891791,0.55992606801725764,null,null,"£",2782.1237136967957,2661.0049988860528,2536.0432125701323,2435.5986830202423,2359.754963393942,null,null,null,2.4532240161119601E-2,2.4051408253961657E-2,2.3580000652184008E-2,2.31178326394012E-2,2.2664723119668936E-2,null,null,null,0.86810198559740226,0.90333499949619356,0.93308561225946374,0.95135328060325031,0.95952193617288351]
[326,"SD203","SD203: WES MISBO conns Internal WECLA","OR","MI",0,0.88780038848323251,0.05,"£",-1.5689125277613247,-1.4920175902813351,-1.4420019500210475,-1.43969284560752,-1.3179938037328809,null,null,null,-5.3268973272574715E-5,-4.0207363504520866E-5,-1.994964985281949E-5,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!332:332,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!332:332,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":2.134923034837556E-3},1.691499576966962E-3,9.5299614398740382E-4,2.22404577693157E-4,2.1572132013347761E-4,null,null,null,2.081654061564981E-3,1.6512922134624413E-3,9.3304649413458436E-4,2.22404577693157E-4,2.1572132013347761E-4,null,null,"£",61.310232486421761,61.276264207264965,67.442530266375528,0,0,null,null,null,2.3356077701989207E-4,2.2898298579030217E-4,2.2449491926881224E-4,2.2009481885114352E-4,2.1578096040166111E-4,null,null,null,0.88780038848323251,0.8613310327975392,0.75939578501172667,1.0385392539897134E-2,0]
[327,"SD215","SD215: Optical Services conns Internal WECLA","OR","MI",0,0.89262276108430627,0.05,"£",-3.6091137555593069,-3.4362228752972204,-3.3121357165868228,-3.3135994892260419,-3.0477316571503232,null,null,null,-4.7524059237543796E-4,-1.2942958180193469E-3,-1.2701868638921633E-3,-2.2798843688764237E-4,-2.304166898941745E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!333:333,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!333:333,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.3555380506254657E-2},3.4983109930289386E-2,3.4522215340068663E-2,7.1231460847523331E-3,7.4607660903469875E-3,null,null,null,1.3080139913879218E-2,3.3688814112270038E-2,3.3252028476176497E-2,6.8951576478646906E-3,7.2303494004528129E-3,null,null,"£",99.334344845963685,89.440352106961484,86.707896527464456,100.21469146418754,95.636148449743985,null,null,null,1.4045093085833103E-3,1.3769809261350774E-3,1.3499920999828297E-3,1.3235322548231664E-3,1.2975910226286323E-3,null,null,null,0.89262276108430627,0.95912646489881759,0.95940121063741923,0.80804902187652794,0.8205355023994596]
[330,"SD220","SD220: EBD MISBO conns External WECLA","OR","MI",0,0.88876006211469327,0.05,"£",-2.9320718167194819,-2.7935661847136757,-2.6883462128096185,-2.692844292285403,-2.4837309832628667,null,null,null,-5.1422675521626277E-6,-4.3063972229567928E-5,-2.0812092955227679E-5,-3.5941553642321939E-6,-2.826741230989181E-6,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!336:336,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!336:336,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":1.1676699656768367E-4},8.9736608936004988E-4,4.432880267198064E-4,8.4181973040923768E-5,7.1371226064107421E-5,null,null,null,1.1162472901552105E-4,8.54302117130482E-4,4.2247593376457874E-4,8.058781767669158E-5,6.8544484833118246E-5,null,null,"£",63.647353755001156,55.418703440143872,54.57219410765348,60.378704554073934,60.226970493592745,null,null,null,1.2417127922150757E-5,1.2173752214876601E-5,1.1935146671465019E-5,1.1701217796704305E-5,1.14718739278889E-5,null,null,null,0.88876006211469327,0.98575006198536985,0.97174952294888395,0.85480165446782364,0.8326360763259234]
[331,"SD332","SD332: EBD ONBS connection MISBO WECLA internal Costs","OR","MI",0,0.88981411901370955,0.05,"£",-3.0185787704146945,-2.8748267513388832,-2.7691230303393319,-2.7717877877578987,-2.5524171476058468,null,null,null,-8.3177541734531007E-5,-7.3968570336509188E-5,-5.2193498963003083E-5,-2.2322719435798744E-4,-1.3627292135253067E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!337:337,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!337:337,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":2.9489336270524845E-3},2.6917093540409446E-3,1.9951414932358447E-3,7.2793183198122825E-3,4.7810614250408442E-3,null,null,null,2.8657560853179533E-3,2.6177407837044355E-3,1.9429479942728416E-3,7.056091125454295E-3,4.6447885036883137E-3,null,null,"£",104.00055471627688,101.73984976089075,103.08299203136947,87.614715882134576,86.997752056310432,null,null,null,3.1576585895258161E-4,3.0957684811711104E-4,3.0350914189401567E-4,2.9756036271289297E-4,2.9172817960372029E-4,null,null,null,0.88981411901370955,0.88173892157533618,0.84378936400322668,0.95782929139910511,0.93719236529885774]
[334,"Z3","Z3: EAD LA 10Gb Rental Internal Non WECLA","OR","MI",0,0,0.05,"£",316.8839752858085,298.76984109341521,288.27693049240889,276.3140896955033,262.53514396460133,null,null,null,0,2.6916266711688574E-3,8.394490445328219E-2,0.15138961351258251,0.21580940069480944,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!340:340,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!340:340,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,2.6916266711688574E-3,8.394490445328219E-2,0.15138961351258251,0.21580940069480944,null,null,"£",0,298.76984109341527,288.27693049240895,276.31408969550324,262.53514396460133,null,null,null,0,0,0,0,0,null,null,null,0,1,1,1,1]
[335,"Z4","Z4: EAD LA 10Gb Rental External Non WECLA","OR","MI",0,0,0.05,"£",305.82299756198523,288.53676075365132,278.24736114121396,266.71968792161249,253.65604808805799,null,null,null,0,4.0048666003620237E-4,4.9570923296228479E-3,0.10488991476993201,0.24753368701566331,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!341:341,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!341:341,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,4.0048666003620237E-4,4.9570923296228479E-3,0.10488991476993201,0.24753368701566331,null,null,"£",0,288.53676075365138,278.24736114121396,266.71968792161249,253.65604808805801,null,null,null,0,0,0,0,0,null,null,null,0,1,1,1,1]
[338,"Z7","Z7: EAD LA 10Gb Rental Internal WECLA","OR","MI",0,0,0.05,"£",442.60561442728999,419.95830344372962,403.09465681423183,386.62367526281338,370.55756160897141,null,null,null,0,1.7635927922433406E-3,3.7961515327718201E-2,8.2535429387382189E-2,0.12240468148412464,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!344:344,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!344:344,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,1.7635927922433406E-3,3.7961515327718201E-2,8.2535429387382189E-2,0.12240468148412464,null,null,"£",0,419.95830344372956,403.09465681423188,386.62367526281338,370.55756160897147,null,null,null,0,0,0,0,0,null,null,null,0,1,1,1,1]
[339,"Z8","Z8: EAD LA 10Gb Rental External WECLA","OR","MI",0,0,0.05,"£",440.25663755756324,417.77990135817555,400.96390500920876,384.58543522070897,368.66438710917095,null,null,null,0,2.3418032090950967E-4,2.7392459972926872E-3,6.991494032265165E-2,0.18564854834237157,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!345:345,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!345:345,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,2.3418032090950967E-4,2.7392459972926872E-3,6.991494032265165E-2,0.18564854834237157,null,null,"£",0,417.77990135817555,400.96390500920876,384.58543522070897,368.664387109171,null,null,null,0,0,0,0,0,null,null,null,0,1,1,1,1]
[342,"Z11","Z11: EAD LA 10Gb Connection Internal Non WECLA","OR","MI",0,0,0.05,"£",-2.4294705852705438,-2.3125697044007878,-2.2302144686019911,-2.23031913997053,-2.0495194749068997,null,null,null,0,-2.8096925526849514E-4,-5.6180092029444394E-4,-8.2158826817015215E-4,-6.8493633415410112E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!348:348,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!348:348,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,-2.8096925526849514E-4,-5.6180092029444394E-4,-8.2158826817015215E-4,-6.8493633415410112E-4,null,null,"£",0,-2.3125697044007874,-2.2302144686019911,-2.23031913997053,-2.0495194749068997,null,null,null,0,0,0,0,0,null,null,null,0,1,1,1,1]
[343,"Z12","Z12: EAD LA 10Gb Connection External Non WECLA","OR","MI",0,0,0.05,"£",-2.4146707229211621,-2.2986751203855458,-2.2163852245320936,-2.2168166156661826,-2.0377989788537785,null,null,null,0,-6.3638718996585325E-6,-3.9015068335495517E-4,-1.4133316943137999E-3,-1.6661225926448975E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!349:349,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!349:349,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,-6.3638718996585325E-6,-3.9015068335495517E-4,-1.4133316943137999E-3,-1.6661225926448975E-3,null,null,"£",0,-2.2986751203855462,-2.2163852245320936,-2.2168166156661826,-2.0377989788537785,null,null,null,0,0,0,0,0,null,null,null,0,1,1,1,1]
[346,"Z15","Z15: EAD LA 10Gb Connection Internal WECLA","OR","MI",0,0,0.05,"£",-4.4907056716971088,-4.2752304992621148,-4.1216292573280437,-4.1228530600531563,-3.7907998044012432,null,null,null,0,-1.0723874933210039E-4,-2.6529521808183848E-4,-4.2407618652318081E-4,-4.2686113298308885E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!352:352,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!352:352,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,-1.0723874933210039E-4,-2.6529521808183848E-4,-4.2407618652318081E-4,-4.2686113298308885E-4,null,null,"£",0,-4.2752304992621148,-4.1216292573280446,-4.1228530600531563,-3.7907998044012428,null,null,null,0,0,0,0,0,null,null,null,0,1,1,1,1]
[347,"Z16","Z16: EAD LA 10Gb Connection External WECLA","OR","MI",0,0,0.05,"£",-4.4719266666585673,-4.2575122267789993,-4.1041925747882635,-4.1056818859597559,-3.77557987152184,null,null,null,0,-6.148902614250732E-6,-3.0522771217835495E-4,-7.8368872622845947E-4,-1.3285597809072911E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!353:353,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!353:353,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,-6.148902614250732E-6,-3.0522771217835495E-4,-7.8368872622845947E-4,-1.3285597809072911E-3,null,null,"£",0,-4.2575122267789993,-4.1041925747882635,-4.1056818859597559,-3.77557987152184,null,null,null,0,0,0,0,0,null,null,null,0,1,1,1,1]
[350,"P3","Passive 3 - EAD LA 1000Mbit/s Rental Internal","OR","Passive",0,0,0.05,"£",130.8108456266375,120.32616642250719,118.48306227571021,113.16451467872085,103.98220357727301,null,null,null,0,0,0,0,0.24318191666860159,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!356:356,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!356:356,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0.24318191666860159,null,null,"£",0,0,0,0,103.98220357727301,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,1]
[351,"P4","Passive 4 - EAD LA 1000Mbit/s Rental External","OR","Passive",0,0,0.05,"£",121.09119578521596,111.37941622999629,109.67747002490087,104.74619391326395,96.246053381107302,null,null,null,0,0,0,0,8.4558824779841724E-2,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!357:357,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!357:357,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,8.4558824779841724E-2,null,null,"£",0,0,0,0,96.246053381107302,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,1]
[354,"P7","Passive 7 - EAD LA 1000Mbit/s Connection Internal","OR","Passive",0,0,0.05,"£",-2.4294705852705438,-2.3125697044007878,-2.2302144686019911,-2.23031913997053,-2.0495194749068997,null,null,null,0,0,0,0,-6.9794119547436761E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!360:360,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!360:360,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,-6.9794119547436761E-3,null,null,"£",0,0,0,0,-2.0495194749068997,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,1]
[355,"P8","Passive 8 - EAD LA 1000Mbit/s Connection External","OR","Passive",0,0,0.05,"£",-2.4146707229211621,-2.2986751203855458,-2.2163852245320936,-2.2168166156661826,-2.0377989788537785,null,null,null,0,0,0,0,-2.5567393843619378E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!361:361,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!361:361,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,-2.5567393843619378E-3,null,null,"£",0,0,0,0,-2.0377989788537785,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,1]
[358,"P11","Passive 11 - WES MISBO Connection Internal","OR","Passive",0,0,0.05,"£",-0.90461348832306188,-0.86045945521520883,-0.83120873012058638,-0.83018671394960042,-0.76065996977814299,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!364:364,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!364:364,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[359,"P12","Passive 12 - WES MISBO Connection External","OR","Passive",0,0,0.05,"£",-1.0551537554131374,-1.0041429543990936,-0.96891503894141595,-0.9685552794263198,-0.88918888299125376,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!365:365,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!365:365,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[362,"P15","Passive 15 - OSA Connection Internal","OR","Passive",0,0,0.05,"£",-2.3715627238718939,-2.2577393477976084,-2.1766894241350263,-2.177284996262395,-2.0018206513353101,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!368:368,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!368:368,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[363,"P16","Passive 16 - OSA Connection External","OR","Passive",0,0,0.05,"£",-2.4264437075558094,-2.3098200743168671,-2.2272701267760429,{"$f":"IF($A372=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,M$8)*INDEX(UF_Cost,,$A372)))","v":-2.2275977199131902},{"$f":"IF($A372=0,0,SUMPRODUCT(INDEX(FC.UnitCostsComp.NonPay,,N$8)*INDEX(UF_Cost,,$A372)))","v":-2.0474870766826063},null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!369:369,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!369:369,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[366,"P19","Passive 19 - EBD 1000Mbit/s Connection Internal","OR","Passive",0,0,0.05,"£",-2.4175383621039845,-2.3017598751578308,-2.2185705133788107,-2.2196038926992561,-2.0416242271823268,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!372:372,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!372:372,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[367,"P20","Passive 20 - EBD 1000Mbit/s Connection External","OR","Passive",0,0,0.05,"£",-2.4311152631581381,-2.314545173428276,-2.2312080555017659,-2.2320075933546608,-2.052530130960768,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!373:373,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!373:373,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[369,"P22","Passive 22 - EBD MISBO Rental External","OR","Passive",0,0,0.05,"£",3113.5306058952187,3114.3646223587652,3197.5128544048907,3124.4938742980639,2731.549374474755,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!375:375,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!375:375,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal","OR","Passive",0,0,0.05,"£",324.98318612625837,299.06150715623085,294.39608732053006,281.34534080006677,258.53516307046647,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!378:378,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!378:378,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[373,"P26","Passive 26 - EAD 10Gbit/s Rental External","OR","Passive",0,0,0.05,"£",321.87555454373222,296.20124996595223,291.58078551419027,278.65419195337773,256.0621267113869,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!379:379,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!379:379,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[374,"P27","Passive 27 - EAD LA 10Gbit/s Rental Internal","OR","Passive",0,0,0.05,"£",130.8108456266375,120.32616642250719,118.48306227571021,113.16451467872085,103.98220357727301,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!380:380,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!380:380,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[375,"P28","Passive 28 - EAD LA 10Gbit/s Rental External","OR","Passive",0,0,0.05,"£",121.09119578521596,111.37941622999629,109.67747002490087,104.74619391326395,96.246053381107302,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!381:381,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!381:381,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[376,"P29","Passive 29 - EAD 10Gbit/s Connection Internal","OR","Passive",0,0,0.05,"£",-2.4443497281471331,-2.3267586584802906,-2.2438408372484653,-2.243989816516077,-2.0621736458629654,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!382:382,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!382:382,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[377,"P30","Passive 30 - EAD 10Gbit/s Connection External","OR","Passive",0,0,0.05,"£",-2.404752619950524,-2.2890978501273711,-2.2074523343468861,-2.2076521033016543,-2.028891871896735,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!383:383,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!383:383,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[378,"P31","Passive 31 - EAD LA 10Gbit/s Connection Internal","OR","Passive",0,0,0.05,"£",-2.4294705852705438,-2.3125697044007878,-2.2302144686019911,-2.23031913997053,-2.0495194749068997,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!384:384,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!384:384,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[379,"P32","Passive 32 - EAD LA 10Gbit/s Connection External","OR","Passive",0,0,0.05,"£",-2.4146707229211621,-2.2986751203855458,-2.2163852245320936,-2.2168166156661826,-2.0377989788537785,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!385:385,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!385:385,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal","OR","Passive",0,0,0.05,"£",178.05445163529529,190.272034315339,225.31277035584486,317.01425280579286,861.54066549360766,null,null,null,0,0,0,0,3.6106609951038699E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!386:386,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!386:386,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,3.6106609951038699E-3,null,null,"£",0,0,0,0,861.54066549360766,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,1]
[381,"P34","Passive 34 - WES 1000Mbit/s Rental External","OR","Passive",0,0,0.05,"£",186.96873508968358,199.79365584104042,236.57992203162235,332.85317313737687,904.52375912146226,null,null,null,0,0,0,0,3.7279514295827133E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!387:387,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!387:387,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,3.7279514295827133E-3,null,null,"£",0,0,0,0,904.52375912146215,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,1]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal","OR","Passive",0,0,0.05,"£",170.02671036833422,169.0867555310962,192.37534245599068,198.6023800805784,193.03858286558352,null,null,null,0,0,0,0,3.9777011713250507E-4,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!388:388,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!388:388,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,3.9777011713250507E-4,null,null,"£",0,0,0,0,193.03858286558352,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,1]
[383,"P36","Passive 36 - BES 1000Mbit/s Rental External","OR","Passive",0,0,0.05,"£",191.10671983305085,190.04491924868839,216.19843963829206,223.19309470274177,216.93474161180626,null,null,null,0,0,0,0,6.0798735363300155E-3,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!389:389,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!389:389,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,6.0798735363300155E-3,null,null,"£",0,0,0,0,216.93474161180626,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,1]
[384,"P37","Passive 37 - BES MISBO Rental Internal","OR","Passive",0,0,0.05,"£",143.35442183513902,142.5738090363574,162.25924792329505,167.51932811842599,162.8389742513564,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!390:390,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!390:390,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[385,"P38","Passive 38 - BES MISBO Rental External","OR","Passive",0,0,{"$f":"IF(A394=0,0,INDEX($B$5:$B$7,MATCH(D394,$A$5:$A$7,0)))","v":0.05},"£",166.09558959914727,165.17958332651241,187.93907334374248,194.02398060199042,188.59080570556117,null,null,null,{"$f":"IF($A394=0,0,J394*INDEX(MEAServVolFC,$A394,R$8))/million","v":0},{"$f":"IF($A394=0,0,K394*INDEX(MEAServVolFC,$A394,S$8))/million","v":0},{"$f":"IF($A394=0,0,L394*INDEX(MEAServVolFC,$A394,T$8))/million","v":0},{"$f":"IF($A394=0,0,M394*INDEX(MEAServVolFC,$A394,U$8))/million","v":0},{"$f":"IF($A394=0,0,N394*INDEX(MEAServVolFC,$A394,V$8))/million","v":0},null,null,null,{"$f":"INDEX(ModelStartValues_Admin!391:391,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!391:391,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},{"$f":"IF($A394=0,0,IF($H$8,Z394*(1-$H394)*(1+INDEX(AA$5:AA$7,MATCH($D394,$AE$5:$AE$7,0)))*(1+BF394*INDEX(ServVolumeChanges,$A394,AA$8)),Z394*(1-$H394)*(1+INDEX(AA$5:AA$7,MATCH($D394,$AE$5:$AE$7,0)))*(1+$G394*INDEX(ServVolumeChanges,$A394,AA$8))))","v":0},{"$f":"IF($A394=0,0,IF($H$8,AA394*(1-$H394)*(1+INDEX(AB$5:AB$7,MATCH($D394,$AE$5:$AE$7,0)))*(1+BG394*INDEX(ServVolumeChanges,$A394,AB$8)),AA394*(1-$H394)*(1+INDEX(AB$5:AB$7,MATCH($D394,$AE$5:$AE$7,0)))*(1+$G394*INDEX(ServVolumeChanges,$A394,AB$8))))","v":0},{"$f":"IF($A394=0,0,IF($H$8,AB394*(1-$H394)*(1+INDEX(AC$5:AC$7,MATCH($D394,$AE$5:$AE$7,0)))*(1+BH394*INDEX(ServVolumeChanges,$A394,AC$8)),AB394*(1-$H394)*(1+INDEX(AC$5:AC$7,MATCH($D394,$AE$5:$AE$7,0)))*(1+$G394*INDEX(ServVolumeChanges,$A394,AC$8))))","v":0},{"$f":"IF($A394=0,0,IF($H$8,AC394*(1-$H394)*(1+INDEX(AD$5:AD$7,MATCH($D394,$AE$5:$AE$7,0)))*(1+BI394*INDEX(ServVolumeChanges,$A394,AD$8)),AC394*(1-$H394)*(1+INDEX(AD$5:AD$7,MATCH($D394,$AE$5:$AE$7,0)))*(1+$G394*INDEX(ServVolumeChanges,$A394,AD$8))))","v":0},null,null,null,{"$f":"R394+Z394","v":0},{"$f":"S394+AA394","v":0},{"$f":"T394+AB394","v":0},{"$f":"U394+AC394","v":0},{"$f":"V394+AD394","v":0},null,null,"£",{"$f":"IF($A394=0,0,IF(INDEX(MEAServVolFC,$A394,AP$8)=0,0,AH394/INDEX(MEAServVolFC,$A394,AP$8)))*million","v":0},{"$f":"IF($A394=0,0,IF(INDEX(MEAServVolFC,$A394,AQ$8)=0,0,AI394/INDEX(MEAServVolFC,$A394,AQ$8)))*million","v":0},{"$f":"IF($A394=0,0,IF(INDEX(MEAServVolFC,$A394,AR$8)=0,0,AJ394/INDEX(MEAServVolFC,$A394,AR$8)))*million","v":0},{"$f":"IF($A394=0,0,IF(INDEX(MEAServVolFC,$A394,AS$8)=0,0,AK394/INDEX(MEAServVolFC,$A394,AS$8)))*million","v":0},{"$f":"IF($A394=0,0,IF(INDEX(MEAServVolFC,$A394,AT$8)=0,0,AL394/INDEX(MEAServVolFC,$A394,AT$8)))*million","v":0},null,null,null,0,0,0,0,{"$f":"BA394*(1-$H394)*(1+BB$6)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"IF(B395=0,0,A394+1)","v":0},0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!392:392,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!392:392,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,{"$f":"AH395*(1-G395)","v":0},{"$f":"AX395*(1-$H395)*(1+AY$6)","v":0},0,0,0,null,null,null,{"$f":"G395","v":0},{"$f":"IF(AI395=0,0,IF((AI395-AY395)/AI395<=0,0,(AI395-AY395)/AI395))","v":0},0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!393:393,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!393:393,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!394:394,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!394:394,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!395:395,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!395:395,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!396:396,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!396:396,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!397:397,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!397:397,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!398:398,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!398:398,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!399:399,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!399:399,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!400:400,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!400:400,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!401:401,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!401:401,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!402:402,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!402:402,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!403:403,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!403:403,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!404:404,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!404:404,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!405:405,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!405:405,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,0,0,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"INDEX(ModelStartValues_Admin!406:406,,MATCH(\"Non Pay\",ModelStartValues_Admin!$5:$5,0))+INDEX(ModelStartValues_Admin!406:406,,MATCH(\"Cumulo\",ModelStartValues_Admin!$5:$5,0))","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,"£",0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R10:R409)","v":178.75717150180634},{"$f":"SUM(S10:S409)","v":171.06182230462113},{"$f":"SUM(T10:T409)","v":168.5872282055052},{"$f":"SUM(U10:U409)","v":161.18089567657506},{"$f":"SUM(V10:V409)","v":161.44480841428563},null,null,null,{"$f":"SUM(Z10:Z409)","v":12.773346700189204},{"$f":"SUM(AA10:AA409)","v":12.737630301727783},{"$f":"SUM(AB10:AB409)","v":12.419942905273949},{"$f":"SUM(AC10:AC409)","v":11.341930704497646},{"$f":"SUM(AD10:AD409)","v":9.6760378653568111},null,null,null,{"$f":"SUM(AH10:AH409)","v":191.53051820199553},{"$f":"SUM(AI10:AI409)","v":183.79945260634926},{"$f":"SUM(AJ10:AJ409)","v":181.0071711107789},{"$f":"SUM(AK10:AK409)","v":172.52282638107243},{"$f":"SUM(AL10:AL409)","v":171.12084627964239},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AX10:AX409)","v":43.529636169913807},{"$f":"SUM(AY10:AY409)","v":42.832426490636514},{"$f":"SUM(AZ10:AZ409)","v":42.146629897094527},{"$f":"SUM(BA10:BA409)","v":41.47205521492161},{"$f":"SUM(BB10:BB409)","v":40.808514547149855}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z410=SUM(ModelStartValues_Admin!N407:O407)","v":true}]

{"sheet":"FC.Serv.Return","index":56,"n_rows":409,"n_cols":19,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Return on capital forecasts by service - admin and non-admin"]
["Units: £m"]
[null,null,null,null,null,{"$f":"MAX(B4:$E4)+1","v":1},"Total Return on capital by service",null,null,null,null,null,null,{"$f":"MAX($E4:K4)+1","v":2},"Unit costs by service, admin and non-admin"]
[null,null,null,null,null,null,"Total return on capital = (NCA(t) + NRC(t) + HGL(t)) * WACC",null,null,null,null,null,null,null,"Unit costs by service = Total costs by service / service volumes"]
[]
[null,null,null,null,null,null,{"$f":"F7+1","v":1},{"$f":"G7+1","v":2},{"$f":"H7+1","v":3},{"$f":"I7+1","v":4},{"$f":"J7+1","v":5},null,null,null,{"$f":"N7+1","v":1},{"$f":"O7+1","v":2},{"$f":"P7+1","v":3},{"$f":"Q7+1","v":4},{"$f":"R7+1","v":5}]
[null,"Service code","Service name","Basket","Tech",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,"Unit",{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(B9=0,0,A8+1)","v":1},{"$f":"List_ServCode","v":"SE371"},{"$f":"List_ServNames","v":"SE371: PPC rental 2Mbit link per km distribution"},{"$f":"List_ServBasket","v":"TI"},{"$f":"List_Tech","v":"TI"},null,{"$f":"IF($A9=0,0,(INDEX(FC.Serv.NCA_Total,$A9,G$7)+INDEX(FC.Serv.NRC_Total,$A9,G$7))*WACC)","v":3.9189406747138649},{"$f":"IF($A9=0,0,(INDEX(FC.Serv.NCA_Total,$A9,H$7)+INDEX(FC.Serv.NRC_Total,$A9,H$7)+INDEX(FC.Serv.HGL_Total,$A9,H$7))*WACC)","v":4.0323394704738504},3.930427441050873,3.5971356833624148,3.1086596633872912,"FC.Serv.Return_Total",null,"£",{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,O$7)=0,0,G9/INDEX(MEAServVolFC,$A9,O$7)))*million","v":10.396301043324966},{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,P$7)=0,0,H9/INDEX(MEAServVolFC,$A9,P$7)))*million","v":12.146350206433176},{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,Q$7)=0,0,I9/INDEX(MEAServVolFC,$A9,Q$7)))*million","v":11.856334274738321},{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,R$7)=0,0,J9/INDEX(MEAServVolFC,$A9,R$7)))*million","v":12.45417463838575},{"$f":"IF($A9=0,0,IF(INDEX(MEAServVolFC,$A9,S$7)=0,0,K9/INDEX(MEAServVolFC,$A9,S$7)))*million","v":12.496844079331078}]
[{"$f":"IF(B10=0,0,A9+1)","v":2},"SE745","SE745: Netstream 16 LL 2mbit rentals Per km",0,"TI",null,5.264220924669441E-2,3.888914446415849E-2,0,0,0,null,null,"£",10.182881188060183,11.961464320476262,0,0,0]
[3,"SH371","SH371: PPC RBS rental 2Mbit link per km distribution","TI","TI",null,5.3485377825965266,4.9114275098896645,2.4177149171021566,1.8200139101179553,1.2443874139221656,null,null,"£",10.067064213722999,11.825819486360503,11.529850134340153,12.128797470057213,12.16891213283143]
[4,"SO371","SO371: PC rental 2Mbit link per km distribution","TI","TI",null,3.4141619817374029,3.2380973660251531,3.5450399498022214,2.4510453865555304,2.4798099388216754,null,null,"£",10.435981991960832,12.196259417724981,11.907900520499764,12.522312132344279,12.575769234204754]
[5,"ST371","ST371: Siteconnect rental 2Mbit link per km distribution","TI","TI",null,0.68437537586110764,0.65484567099532498,0.37851609794002872,0.30703010302247807,0.33885014982872502,null,null,"£",10.049936523784902,11.805722754704176,11.510333760128994,12.10828512696362,12.148332714700876]
[6,"SY371","SY371: PPC rental 2Mbit CLZ link per km dist  ext","TI","TI",null,0.10065228950256996,0.11009467099619961,8.157905587391831E-2,8.5948117537811314E-2,6.8414322967743621E-2,null,null,"£",10.431640316369474,12.194329908479009,11.899757891160673,12.510322512628868,12.557021477432809]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int","TI","TI",null,6.7687316343641946E-2,6.3338802973441286E-2,7.8881308959585936E-2,6.7919538246896144E-2,6.0762742853845364E-2,null,null,"£",10.511334233560259,12.269780290187725,11.998184860669413,12.598600370890916,12.637066676486489]
[8,"SE373","SE373: PPC rental 34Mbit link per km distribution",0,"TI",null,0.87627083101183589,0.72578830206730438,0.66297948194459355,0.40898135978881256,0.35609061403903819,null,null,"£",106.32445034287967,121.79025347219678,155.45712692401921,170.59146270542678,188.21468682969572]
[9,"SO373","SO373: PC rental 34Mbit link per km distribution",0,"TI",null,1.1449404775174556,1.0853799769209822,1.1521950457185883,0.93309468687056119,0.93194280253716755,null,null,"£",107.24634008856061,122.67604037768568,156.36009545449647,171.43913146327097,189.19298886061981]
[10,"SE375","SE375: PPC rental 140Mbit link per km distribution",0,"TI",null,0.29806731460838964,0.20447809992660584,0.2294083477090216,0.31276680304051335,0.28233955162829794,null,null,"£",193.58540163691433,228.02548929996038,241.32049977165337,399.05274281503495,414.43491734808418]
[11,"SE753","SE753: Netstream 16 LL 155mbit rentals Per km",0,"TI",null,0.17667606199986385,{"$f":"IF($A19=0,0,(INDEX(FC.Serv.NCA_Total,$A19,H$7)+INDEX(FC.Serv.NRC_Total,$A19,H$7)+INDEX(FC.Serv.HGL_Total,$A19,H$7))*WACC)","v":7.611082117993552E-2},0,0,0,null,null,"£",192.54147988249349,227.06932067128281,0,0,0]
[12,"SO375","SO375: PC rental 140Mbit link per km distribution",0,"TI",null,0.68565401529902359,0.44067756230216693,0.38395404339591566,0.65932722189387327,0.7609265202170814,null,null,"£",195.22844578367784,229.64519798930846,242.90187983149679,401.21638362409527,416.73778793995405]
[13,"ST375","ST375: Site Connect PPC rental 140Mbit link km dist",0,"TI",null,8.4868796738689078E-3,1.3912581989483037E-2,1.0723374008601837E-2,2.1231461106522267E-2,0,null,null,"£",191.10994984235774,225.34710931891931,238.56265925283168,395.99873074638646,0]
[14,"SE381","SE381: PPC rental 64Kbit link","TI","TI",null,0.18694428984961606,0.12950396699682887,0.10693629852971447,5.548774832480035E-2,-6.4574332655963225E-4,null,null,"£",12.767360579142709,11.259735293041897,8.808037448957041,4.9581782887606884,-6.9910087154729961E-2]
[15,"SH381","SH381: RBS PPC rental 64Kbit link","TI","TI",null,0.48545343865393981,0.27944860444394931,0.2443626911409684,0.10810930148876519,-1.9033902237063624E-2,null,null,"£",11.771016581241376,10.278753727106702,7.8008463822687393,3.9513513952246058,-1.0681306827005621]
[16,"SO381","SO381: PC rental 64Kbit link","TI","TI",null,0.73060239185761933,0.38647416940750395,0.20459077312048241,6.056703641249965E-2,4.5801237239076267E-3,null,null,"£",12.762795365468234,11.310673801616137,8.8977675106018879,5.2712055634119723,0.67661263465893828]
[17,"SE383","SE383: PPC rental 2Mbit link","TI","TI",null,0.42464709580664906,0.25477311550209564,0.16572668452531694,9.5954893842463612E-2,-1.3131461508403781E-2,null,null,"£",15.515113164704623,13.100764092930477,9.7613315575557866,4.8979581622595942,-0.83436106730460691]
[18,"SE744","SE744: Netstream 16 LL 2mbit rentals Links",0,"TI",null,1.7730828388962288E-3,1.2763844107511182E-3,0,0,0,null,null,"£",13.437427877160726,10.982553371777211,0,0,0]
[19,"SH383","SH383: PPC RBS rental 2Mbit link","TI","TI",null,0.32784776686801143,0.20771525026638682,0.11704847211551957,1.8367564332948619E-2,-1.6661693973421991E-2,null,null,"£",13.244550063799613,10.8288437662269,7.4766660222911838,2.4889187498342471,-3.2778156061058832]
[20,"SO383","SO383: PC rental 2Mbit link","TI","TI",null,0.31224323074993587,0.2512385490328341,0.18614151073313789,6.432565520419932E-2,-5.3433065749955329E-3,null,null,"£",15.949322234881064,13.530984177195482,10.20476655989272,5.3127523360890301,-0.34706379559754641]
[21,"ST383","ST383: Siteconnect PPC rental 2Mbit link","TI","TI",null,2.6054751452295178E-2,{"$f":"IF($A29=0,0,(INDEX(FC.Serv.NCA_Total,$A29,H$7)+INDEX(FC.Serv.NRC_Total,$A29,H$7)+INDEX(FC.Serv.HGL_Total,$A29,H$7))*WACC)","v":1.5444060886095795E-2},1.0490922705260032E-2,2.5056563126443867E-3,-2.6150873633739484E-3,null,null,"£",13.222689466457005,10.810763399226381,7.4636975579417717,2.4836157428265184,-3.2742116240302095]
[22,"SY383","SY383: PPC rental 2Mbit CLZ link  et","TI","TI",null,4.6831830651447817E-2,2.9458237767571376E-2,1.6209018544673621E-2,7.9838317265782232E-3,-1.9621847433028061E-3,null,null,"£",15.030869577543422,12.586180935188386,9.2115583759733788,4.3139584618855347,-1.449896081746362]
[23,"SZ383","SZ383: PC rental 2Mbit CLZ link  int","TI","TI",null,2.7456999275001635E-2,2.7853061177963736E-2,1.6759370163209438E-2,6.10469320165724E-3,-3.0031471871827868E-5,null,null,"£",16.375618342578655,14.051029035787289,10.665043108517576,5.6767577715185613,-2.9205065932545848E-2]
[24,"SE385","SE385: PPC rental 34Mbit link",0,"TI",null,4.7412310140096087E-2,2.8386841780124131E-2,1.6569281532845294E-2,8.3318021570236295E-3,3.9516369379814812E-3,null,null,"£",125.93580041461988,113.1787278355465,95.70708983800175,79.030939717490995,45.332059061765797]
[25,"SO385","SO385: PC rental 34Mbit link",0,"TI",null,7.9505581977941234E-2,4.2088828649097403E-2,3.0759358135422854E-2,2.6268129499967787E-2,1.3388571350408057E-2,null,null,"£",133.99666629241452,121.52185966535178,103.71765692361753,86.893054056949865,51.202607781925138]
[26,"SE388","SE388: PPC rental 140Mbit link",0,"TI",null,2.6279760570432614E-2,2.6195994981107015E-2,1.5338195959526827E-2,3.5010772075567665E-3,1.6205884460070864E-2,null,null,"£",512.27603451135701,464.75002152904653,303.89140140532072,88.657115116898694,611.49148132019116]
[27,"SE752","SE752: Netstream 16 LL 155mbit rentals Links",0,"TI",null,1.3333931586401095E-2,4.105379199151037E-3,0,0,0,null,null,"£",462.98373563892704,414.67099573344507,0,0,0]
[28,"SO388","SO388: PC rental 140Mbit link",0,"TI",null,0.1704863069574126,6.5198849770876435E-2,4.5649096735970958E-2,1.2399124008689056E-2,7.0294990650018263E-2,null,null,"£",507.73216676815952,462.91484231694187,304.82900259799447,91.717149115136223,618.19457428561486]
[29,"ST388","ST388: Site Connect PPC rental 140Mbit link",0,"TI",null,2.8705502877222448E-3,2.255756575874845E-3,1.5673992057656527E-3,1.7851176395382751E-4,0,null,null,"£",457.17712829867469,409.39184976258281,249.63125392872439,34.827497205756018,0]
[30,"SE391","SE391: PPC rental 64Kbit Distribution","TI","TI",null,0.35543458341829681,0.24909829774690459,0.22650765968996769,0.19150917477990118,0.20848973234879734,null,null,"£",0.8987047506572039,0.97691108210285083,1.0541591786238602,1.101351125027987,1.257143736921549]
[31,"SH391","SH391: RBS PPC rental 64Kbit link per km transmission","TI","TI",null,1.1613075750655035,{"$f":"IF($A39=0,0,(INDEX(FC.Serv.NCA_Total,$A39,H$7)+INDEX(FC.Serv.NRC_Total,$A39,H$7)+INDEX(FC.Serv.HGL_Total,$A39,H$7))*WACC)","v":1.1238592942012817},0.81339522263140063,0.79253410106099276,0.80021783532795598,null,null,"£",0.88748799481344109,0.96554014297155233,1.0427307466193061,1.0897537094441299,1.2448213365516261]
[32,"SO391","SO391: PC rental 64Kbit link per km Distribution","TI","TI",null,0.59735423489733652,0.49490786648834206,0.43235154400714559,0.17945620309970717,9.1113828960061913E-2,null,null,"£",0.89990253770259432,0.97777652451811559,1.0547854172532218,1.1025485589077335,1.2587153150532655]
[33,"SE746","SE746: Netstream 16 LL 2mbit rentals Trunk",0,"TI",null,5.9381200084774903E-3,3.8968159158638705E-3,0,0,0,null,null,"£",8.2589975742145416,8.7046666815866249,0,0,0]
[34,"SH372","SH372: PPC RBS rental 2Mbit link per km trunk","TI","TI",null,2.2019449764884236,1.7597666230693598,1.3901211725103608,0.78557914797613948,0.61447171903443432,null,null,"£",8.1703840555902953,8.6115507798332001,8.4487213463284814,9.0028849724438782,9.8394249541743797]
[35,"ST372","ST372: Siteconnect rental 2Mbit link per km trunk","TI","TI",null,0.19055273838835685,0.19079956005117535,0.15763526171677944,0.14378510344912762,0.10809282457016979,null,null,"£",8.1635852635211528,8.6043784208973619,8.4416846383735233,8.9953047499062109,9.8311611713109421]
[36,"SE754","SE754: Netstream 16 LL 155mbit rentals Trunk",0,"TI",null,0.82224014192622652,0.44091699210913216,0,0,0,null,null,"£",725.33534044303656,1017.7663024183365,0,0,0]
[37,"ST376","ST376: Site Con PPC rental 140Mbit link per km trunk",0,"TI",null,2.5625188446675155E-2,2.864281109043219E-2,3.2624621164267682E-2,3.1140619026588465E-2,0,null,null,"£",722.05805599704399,1013.1525510533178,1063.4874342618332,1113.3490684322833,0]
[38,"SE432","SE432: PPC rental 64kbit link local end","TI","TI",null,0.78765189130096958,0.58321698245306985,0.22895400166084301,4.292257897811657E-2,-0.21241857634270686,null,null,"£",151.51813852357833,119.79312862207293,77.01371898889019,13.688727445526757,-97.347849399208286]
[39,"SE438","SE438: PPC rental 2Mbit local end copper","TI","TI",null,0.38674145832665147,0.28287982509010268,0.19544400607493254,0.20965415305008198,0.16382523376452829,null,null,"£",82.161115183658382,70.484038175304022,54.039827989799015,83.031112377424634,66.32609305655221]
[40,"SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends",0,"TI",null,0.25843204744539938,0.20335276321493856,2.2248889855984634E-4,3.4566258016402874E-4,4.6883626095497116E-4,null,null,"£",2175.3539347255837,1772.5561170804303,0,0,0]
[41,"SH432","SH432: RBS rental 64kbit link local end","TI","TI",null,6.1260438487664562E-2,{"$f":"IF($A49=0,0,(INDEX(FC.Serv.NCA_Total,$A49,H$7)+INDEX(FC.Serv.NRC_Total,$A49,H$7)+INDEX(FC.Serv.HGL_Total,$A49,H$7))*WACC)","v":5.1082440198796937E-2},3.1552398897607296E-2,5.0219653546508536E-3,-1.9422293231156986E-2,null,null,"£",156.6202344113733,124.98606011356844,82.157757391156125,18.75552085350526,-92.193583508036497]
[42,"SH438","SH438: RBS rental 2Mbit local end copper","TI","TI",null,0.19514872477783959,9.288823161806016E-2,7.3002174629590605E-2,5.5866936084874627E-2,2.6851399177815146E-2,null,null,"£",89.565166656720564,78.593169060316299,62.551028388964156,93.823365178944954,82.049380478249574]
[43,"SH440","SH440: RBS rental 2Mb le copper   256k","TI","TI",null,0.16933037609051757,0.16448097971987827,0.10389007060690347,0.15328650866877364,9.5853658819193985E-2,null,null,"£",93.158356100646344,81.834329526048577,64.993514820063993,94.204783380061528,76.997363260445354]
[44,"SO432","SO432: PC rental 64kbit link local end","TI","TI",null,3.0249383317726726,1.9429751651002563,0.71425932026403527,4.9551420982015898E-2,-0.22946073663866681,null,null,"£",150.55399184118457,118.80855509471226,76.033465171839524,12.89924458634651,-97.658676632710922]
[45,"SO438","SO438: PC rental 2Mbit local end copper","TI","TI",null,0.56635010196058311,0.30985025829902452,0.30773567552936471,0.37890938168180444,0.2734391303711905,null,null,"£",81.202417205126252,69.610634697880059,53.379787994673123,82.252673722627293,65.335385110368406]
[46,"ST438","ST438: Siteconnect PPC rental 2Mbit local end copper","TI","TI",null,3.9572240176731655E-3,2.2802103911152534E-3,1.7842365426310831E-3,1.8963720108875588E-3,1.1293091458762798E-3,null,null,"£",89.87941879643445,78.158442209502809,62.066305646035687,90.525422869057834,73.803749313614944]
[47,"SO400","SO400: External Customer Sited Handover connections",0,"TI",null,7.711371341317963E-2,2.9422361716650352E-6,2.942236173954603E-6,2.9422361780300338E-6,2.9422361835249966E-6,null,null,"£",74867.682925417103,0,0,0,0]
[48,"SO402","SO402: External Customer Sited Handover rentals",0,"TI",null,1.2990677253394603E-2,1.5646273396274099E-2,1.2792963422239857E-2,1.1196349521648961E-2,3.6656921188979397E-2,null,null,"£",44.060091077854437,42.984267572181601,42.860370618600442,36.187296450061297,101.72305802247588]
[49,"SO403","SO403: External In Span Handover rentals",0,"TI",null,2.0501074176097325E-2,1.490634090481102E-2,9.655586435231487E-3,6.3482763354767444E-3,4.3540804334595819E-2,null,null,"£",38.211202147352054,31.141814450363555,22.662503955385361,10.77586287255015,70.749738933729517]
[50,"SO404","SO404: 2 Meg bearer connection","TI","TI",null,0.97754481578408303,0.8601605469374044,0.34920816427921114,0.10134387667555345,1.1903628784931304,null,null,"£",75080.24698802481,60110.057761546508,42069.30753178335,16391.803691419733,143951.04280729283]
[51,"SO409","SO409: 2 Meg bearer rentals","TI","TI",null,0.10955358466785688,{"$f":"IF($A59=0,0,(INDEX(FC.Serv.NCA_Total,$A59,H$7)+INDEX(FC.Serv.NRC_Total,$A59,H$7)+INDEX(FC.Serv.HGL_Total,$A59,H$7))*WACC)","v":8.8871095673412143E-2},3.7737043815837895E-2,1.3704511796835267E-2,8.0399080407677154E-2,null,null,"£",36.949430908969056,29.911454347122575,21.474219737156304,9.4300229269420299,69.490211465966894]
[52,"SE760","SE760: External 3rd Party POH Rental 64kbit",0,"TI",null,5.3604194136748322E-2,3.3399865503927553E-2,1.6462087279388651E-2,-7.6229091179444187E-3,-2.7333816645279521E-2,null,null,"£",21.708430853021252,16.06963243054766,8.4406237949570286,-4.4738695379235134,-23.873074081241224]
[53,"SE765","SE765: Extl 3rd Party POH Rental 64kbit eff",0,"TI",null,6.1907688245801701E-2,3.7609429864184953E-2,1.9722824101453259E-2,-1.0024879110612053E-2,-3.1016437795210124E-2,null,null,"£",21.147669688393009,15.512512555758937,7.8787555984034219,-5.041982194302749,-24.465674646504766]
[54,"SE434","SE434: PPC rental 34Mbit link local end",0,"TI",null,0.10837838295451373,8.8567875394310075E-2,7.0162571567098084E-2,4.8721236301287302E-2,3.4452261247548403E-2,null,null,"£",259.19161753124246,337.16038393870764,339.90373684965266,338.78769203793689,378.32418463660406]
[55,"SE761","SE761: External 3rd Party POH Rental 34 45mbit",0,"TI",null,1.5136823746641839E-3,1.3190588543870606E-3,1.0794816375679071E-3,8.2667323286984558E-4,4.7306354811016481E-4,null,null,"£",44.969767518246705,57.819899950391232,58.321598966247755,58.230813486877402,65.31652329605997]
[56,"SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff",0,"TI",null,1.6127258078421136E-2,2.3616943824569862E-2,1.6933332674018732E-2,1.6695934821756797E-2,1.2880100360514108E-2,null,null,"£",43.408855723571108,56.636334305977933,57.088096121146883,56.798267052569479,63.198306699350553]
[57,"SO434","SO434: PC rental 34Mbit link local end",0,"TI",null,0.25232877323363812,0.22124369010758368,0.1562365986505817,0.13432457342756479,0.10040395432140224,null,null,"£",259.58147977865372,337.04445021015772,339.67978079277054,338.21746786374149,375.86150059173696]
[58,"SE436","SE436: PPC rental 140Mbit link local end",0,"TI",null,5.6244579795627539E-2,4.7796194578505966E-2,3.9848749584191066E-2,3.1096677199758897E-2,2.1435646388648644E-2,null,null,"£",751.12953786895764,855.91450138063055,852.76763164469287,783.83644768863724,705.80654041969888]
[59,"SE751","SE751: Netstream 16 LL 155mbit rentals LE",0,"TI",null,0.23652570124833311,6.9170981986059615E-2,1.0120869742551038E-3,1.4060501981465979E-3,1.8000134210905828E-3,null,null,"£",8799.3192428695365,7581.3516531360247,0,0,0]
[60,"SE762","SE762: External 3rd Party POH Rental 155mbit",0,"TI",null,1.2272199790221837E-3,1.2764058942483576E-3,1.1501930301456133E-3,8.2432629223164026E-4,4.9434859417528344E-4,null,null,"£",128.23615245790845,145.45585916094214,144.91456557829849,133.34966222020157,120.43628112737568]
[61,"SE767","SE767: Extl 3rd Party POH Rental 155mbit eff",0,"TI",null,9.7106721209743591E-3,{"$f":"IF($A69=0,0,(INDEX(FC.Serv.NCA_Total,$A69,H$7)+INDEX(FC.Serv.NRC_Total,$A69,H$7)+INDEX(FC.Serv.HGL_Total,$A69,H$7))*WACC)","v":9.9046915322038628E-3},7.4924708504174814E-3,6.582448664387449E-3,3.8483697523015027E-3,null,null,"£",123.87641435099322,141.66516489239916,141.15270924847775,129.44823093895971,116.15309101240751]
[62,"SO436","SO436: PC rental 140Mbit link local end",0,"TI",null,0.41372382104453176,0.15781545600869779,0.20687841793417569,0.1835606568283692,0.13601914889675304,null,null,"£",761.38948994171994,872.95227277713741,874.46502946765258,807.66590621613557,732.97420615295709]
[63,"ST436","ST436: Site Connect 140Mbits rentals",0,"TI",null,7.1732911331380015E-3,8.3733302128521404E-3,8.3652342039570865E-3,7.818041586138233E-3,1.9515569139437832E-4,null,null,"£",1056.4493568686305,1161.3495440849015,1160.2266579690827,1094.9638075823855,0]
[64,"SE763","SE763: External 3rd Party PoH Rental 2mbit Copper",0,"TI",null,3.7574108052471893E-3,2.9872881902940989E-3,7.28248636859744E-4,9.5361674668558718E-4,-2.5262238294002879E-4,null,null,"£",7.2444869886382017,4.8895253281809508,1.507165064724348,2.9179432515952493,-0.78500193807473495]
[65,"SE768","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff",0,"TI",null,{"$f":"IF($A73=0,0,(INDEX(FC.Serv.NCA_Total,$A73,G$7)+INDEX(FC.Serv.NRC_Total,$A73,G$7))*WACC)","v":3.1679196955274776E-2},1.6661038124304844E-2,2.4492655646244487E-3,5.8546349454527084E-3,-3.7273661103840593E-3,null,null,"£",{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,O$7)=0,0,G73/INDEX(MEAServVolFC,$A73,O$7)))*million","v":6.4574651239321099},{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,P$7)=0,0,H73/INDEX(MEAServVolFC,$A73,P$7)))*million","v":4.0767139464869153},{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,Q$7)=0,0,I73/INDEX(MEAServVolFC,$A73,Q$7)))*million","v":0.69681992078064081},{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,R$7)=0,0,J73/INDEX(MEAServVolFC,$A73,R$7)))*million","v":2.1073607812788482},{"$f":"IF($A73=0,0,IF(INDEX(MEAServVolFC,$A73,S$7)=0,0,K73/INDEX(MEAServVolFC,$A73,S$7)))*million","v":-1.6398843414566218}]
[{"$f":"IF(B74=0,0,A73+1)","v":66},"SE439","SE439: PPC rental 2Mbit local end fibre","TI","TI",null,2.6424713489492113,2.0980682744200112,2.0349836153776351,1.3282180861280559,1.2640100593742629,null,null,"£",88.21444139799533,101.8938268619267,97.422558598340629,90.42684146216223,87.184118037438679]
[67,"SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre",0,"TI",null,4.8289586806753743E-2,4.8433184000690473E-2,4.6063314902499722E-2,3.2086753990865781E-2,2.9689804017072854E-2,null,null,"£",15.040155128792561,17.334910138836076,16.567263130763067,15.347051490420679,14.775709955320179]
[68,"SE769","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff",0,"TI",null,0.31476957858758187,0.27002302450878296,0.27378687302661436,0.21711375760807253,0.20933587279137686,null,null,"£",14.273514613044631,16.594838986937784,15.815284942900563,14.605013703748709,14.011449004993308]
[69,"SH439","SH439: RBS rental 2Mbit local end fibre","TI","TI",null,3.3222206937132679,2.9284231462942141,1.6851606428569024,0.9949769252356353,0.46376321193748149,null,null,"£",96.82783698682681,110.14234215479232,105.17777642290001,97.270003299636784,91.730293279040723]
[70,"SH441","SH441: RBS rental 2Mb le fibre   256k","TI","TI",null,0.26030446417525671,0.20910398218684872,0.15087410069225921,0.15229878780004216,0.11923948423782652,null,null,"£",94.711023156326192,108.66423692684582,104.54535814902228,97.998427718952584,95.482511592785329]
[71,"SO439","SO439: PC rental 2Mbit local end fibre","TI","TI",null,4.17030080609607,{"$f":"IF($A79=0,0,(INDEX(FC.Serv.NCA_Total,$A79,H$7)+INDEX(FC.Serv.NRC_Total,$A79,H$7)+INDEX(FC.Serv.HGL_Total,$A79,H$7))*WACC)","v":2.6317463573608366},2.3077734875771148,2.1333873149163249,1.7173650479508058,null,null,"£",87.141679098399436,100.79688192396416,96.289391468044343,89.349089361144237,85.964678187292847]
[72,"ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre","TI","TI",null,0.17698847751480204,0.19552356201124804,0.14748848857417321,9.6248487626680396E-2,9.1198479267205243E-2,null,null,"£",98.616802729378819,112.22284885954821,107.81227668718827,101.3286034530969,98.583800643246335]
[73,"SY439","SY439: PPC rental 2Mbit CLZ local end fibre  ext","TI","TI",null,0.22437158036708693,0.29630927593224327,0.2627241354457277,0.19710077924651173,0.17162713889852516,null,null,"£",86.572127639486723,100.26506517770494,95.652038401092511,88.522689998307484,85.024653530805381]
[74,"SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ",0,"TI",null,6.9396101402656304E-3,6.8279402307201021E-3,6.5259552938534762E-3,4.6647862307228243E-3,3.0456572191240382E-3,null,null,"£",14.969283505394056,17.267186447206157,16.507529021556625,15.319369929898214,14.770125689456982]
[75,"SY765","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff",0,"TI",null,2.9062207607826213E-2,4.3530780442143896E-2,2.4598573424336762E-2,2.498668422937346E-2,2.1022343216670628E-2,null,null,"£",14.237805020490992,16.553614313996405,15.776976773184639,14.571899896790194,13.977815919178159]
[76,"SZ439","SZ439: PC rental 2Mbit CLZ local end fibre  int","TI","TI",null,0.43033940796165543,0.46400068947701395,0.33385903810335149,0.23704840782971934,0.21025656220337413,null,null,"£",85.647864464994754,99.203251655264353,94.581544471134677,87.42563196847901,83.969747909660668]
[77,"SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist","TI","TI",null,4.5069787654828927E-2,4.3452643419121355E-2,3.8972421459321352E-2,3.4079551943421084E-2,3.7054213250572364E-2,null,null,"£",4.0411874578980997,4.1658667202336996,4.6658349946275859,5.6326780421408227,5.8643621506258983]
[78,"SPO371","SPO371: Prot Path PC rental 2Mbit link per km dist","TI","TI",null,8.0374239716690336E-3,7.3021267153715631E-3,6.1526599831339384E-3,6.9591103520436201E-3,6.8038055535785584E-3,null,null,"£",3.2222906329857572,3.5148252415113883,4.3554521841087599,4.7180882450794677,4.9388796970536379]
[79,"SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist",0,"TI",null,6.5330256497316774E-2,5.5143369082956979E-2,4.5293554483284745E-2,4.3273014529054694E-2,3.7632379482424108E-2,null,null,"£",122.94914276068347,143.62310873255799,190.46911052684922,214.24517303836748,327.07362350542411]
[80,"SPO373","SPO373: Prot Path PC rental 34Mbit link per km dist",0,"TI",null,3.1289929727920149E-2,2.5101901515460143E-2,2.0997049870397196E-2,2.0734564506664385E-2,2.0514524678684542E-2,null,null,"£",145.4128159118884,179.52286522105109,237.8603452418771,251.96560001358,268.0826687772082]
[81,"SPE375","SPE375: Prot Path PPC rental 140Mbit link per km dist",0,"TI",null,8.8053193492386259E-2,{"$f":"IF($A89=0,0,(INDEX(FC.Serv.NCA_Total,$A89,H$7)+INDEX(FC.Serv.NRC_Total,$A89,H$7)+INDEX(FC.Serv.HGL_Total,$A89,H$7))*WACC)","v":7.4795268720545441E-2},6.8738877992316622E-2,6.5993213416079596E-2,5.9984979897436612E-2,null,null,"£",339.71139464655198,392.19113615883668,437.0352762961603,472.21145402284208,569.71868278372824]
[82,"SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist",0,"TI",null,0.14849452635114832,9.9782939782863386E-2,0.11102158562706683,0.10876939617434551,9.8830861961963848E-2,null,null,"£",256.80431369526201,415.39405333480067,423.81755960966626,446.69840687987443,566.23106689576878]
[83,"SPE383","SPE383: Prot Path PPC rental 2Mbit link","TI","TI",null,8.2169482691061841E-4,8.1227285167051596E-4,7.0606048262067541E-4,1.0469831811412552E-3,9.2883155985380586E-4,null,null,"£",2.1672596584655235,2.1481861642334321,2.7662461351663685,3.7046906451902966,4.5776084076717094]
[84,"SPO383","SPO383: Prot Path PC rental 2Mbit link","TI","TI",null,1.8795942167402355E-4,1.6773368586241289E-4,1.5983505472292491E-4,1.5344836377779878E-4,1.479155593672689E-4,null,null,"£",2.1530288851549089,2.6703419642821187,2.8771951335870662,3.0294550430983,3.1613982689028162]
[85,"SPE385","SPE385: Prot Path PPC rental 34Mbit link",0,"TI",null,1.3755666428315716E-3,1.2718905836389439E-3,1.1279780315828789E-3,9.6885498910491029E-4,8.7406821502964479E-4,null,null,"£",59.703413317342516,65.462929794735274,78.286026446795347,110.6264711117385,162.15586867444699]
[86,"SPO385","SPO385: Prot Path PC rental 34Mbit link",0,"TI",null,8.8063959917337011E-4,7.0130357404606211E-4,6.7318441683100901E-4,6.2574359836291716E-4,7.1934170982357684E-4,null,null,"£",52.419023760319646,73.257720184886708,78.264126861114022,91.759293210235498,100.57069411357271]
[87,"SPE388","SPE388: Prot Path PPC rental 140Mbit link",0,"TI",null,4.7369038286369645E-4,4.2528565699868128E-4,3.8568004083854951E-4,3.3991267516077244E-4,3.1648278360914213E-4,null,null,"£",36.493866168235478,43.079497869808783,51.927187202823646,77.389129185232775,106.98111373758451]
[88,"SPO388","SPO388: Prot Path PC rental 140Mbit link",0,"TI",null,1.6698863037228693E-3,1.2844357429598558E-3,1.5587154178118032E-3,2.1126697659589228E-3,1.9421457150723847E-3,null,null,"£",62.542558191867784,110.33719032878723,126.03287281875129,152.69482627701925,181.56563379710371]
[89,"SPE434","SPE434: Prot Path PPC rental 34Mbit local end",0,"TI",null,2.7654230207235625E-3,2.2980742111368257E-3,2.0438024465876106E-3,1.8292948000472079E-3,1.5737987668478413E-3,null,null,"£",90.908054593148009,112.21395059814296,135.53066621933758,174.36422007138935,318.81028220812067]
[90,"SPO434","SPO434: Prot Path PC rental 34Mbit local end",0,"TI",null,3.7306881091767547E-3,2.1796259188440435E-3,2.0278735960346625E-3,1.9857193843551882E-3,1.961514053954358E-3,null,null,"£",70.656971764711272,221.17995598373756,354.87630694950417,428.2315166675769,486.23302334883704]
[91,"SPE436","SPE436: Prot Path PPC rental 140Mbit local end",0,"TI",null,3.9150525317491087E-3,{"$f":"IF($A99=0,0,(INDEX(FC.Serv.NCA_Total,$A99,H$7)+INDEX(FC.Serv.NRC_Total,$A99,H$7)+INDEX(FC.Serv.HGL_Total,$A99,H$7))*WACC)","v":1.7877779200270319E-3},1.7924895154334841E-3,1.7963751127766934E-3,1.8011508945603479E-3,null,null,"£",378.63177289643215,0,0,0,0]
[92,"SPO436","SPO436: Prot Path PC rental 140Mbit local end",0,"TI",null,2.2877343044671004E-2,1.6530610204968831E-2,1.6278739489491156E-2,1.5720992375971785E-2,1.5470504931424035E-2,null,null,"£",435.92498179632236,658.8481984987576,674.83426272860743,720.24164993876695,742.51656964326071]
[93,"SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre","TI","TI",null,3.7107160395651803E-3,3.4106754825192894E-3,3.4490430655624966E-3,2.999325748513069E-3,2.887624319502056E-3,null,null,"£",9.2031647806676116,10.055944794297723,10.077874189262182,12.204004315156791,12.804825787080416]
[94,"SPO439","SPO439: Prot Path PC rental 2Mbit local end fibre","TI","TI",null,9.5010018396722259E-4,8.9216527290154944E-4,8.5675849028531116E-4,8.2059311170419472E-4,7.696932946560874E-4,null,null,"£",6.5574008137726523,7.07178749599914,7.3404811051555754,7.6445115230284992,8.408380085724243]
[95,"SQ103","SQ103: WS Low Tisbo Excess Construction",0,"TI",null,5.4482097479183071,5.4482097479083285,5.4895394989426647,5.5636645297592047,5.6649579294948227,null,null,"£",0,0,0,0,0]
[96,"SO417","SO417: 64Kbit PC link connection cct prov  internal","TI","TI",null,3.3427477505715996E-4,5.9786793763810125E-4,3.1836050047840406E-4,1.7071601469652455E-4,1.0811540518487693E-4,null,null,"£",3.0493958680638564,4.5209618782585164,3.4933786217403675,3.2924103896549406,7.9571832572112502]
[97,"SO418","SO418: 64kbit PC Re arranges","TI","TI",null,-4.2913472172755562E-7,0,0,0,0,null,null,"£",-0.44701533513287045,0,0,0,0]
[98,"SE417","SE417: 64Kbit PPC new connection provision  external","TI","TI",null,1.4648651609014482E-5,3.1676404416809035E-5,2.2091268237627645E-5,1.987179737287462E-5,6.0195768514824223E-5,null,null,"£",1.3911350056044145,2.8383874925456132,1.8048421762767688,1.5192505636754301,5.4525152640239352]
[99,"SE418","SE418: 64kbit PPC Re arranges","TI","TI",null,-6.2925738647179864E-5,0,0,0,0,null,null,"£",-0.3294541290428265,0,0,0,0]
[100,"SO413","SO413: 2Mbit PC link connection cct provision","TI","TI",null,-1.2198278019609959E-2,-3.2425728969652074E-3,-3.461942022140267E-3,-2.2214248334990528E-3,-2.705827464332785E-3,null,null,"£",-55.096106682971829,-17.558266460095094,-17.738003856868133,-17.604809572214023,-19.32056525658956]
[101,"SE413","SE413: 2Mbit PPC link connection cct provision","TI","TI",null,-4.4267355430477211E-2,{"$f":"IF($A109=0,0,(INDEX(FC.Serv.NCA_Total,$A109,H$7)+INDEX(FC.Serv.NRC_Total,$A109,H$7)+INDEX(FC.Serv.HGL_Total,$A109,H$7))*WACC)","v":-1.5925987987994755E-2},-1.0981276575053524E-2,-1.0882536070888486E-2,-9.8863836580331144E-3,null,null,"£",-51.6562680060647,-15.163412016920647,-15.65889757470174,-15.276617859760636,-17.678241046370172]
[102,"SL136","SL136: WH SDSL conns  MPF  TISBO",0,"TI",null,-7.8079035526876542E-7,1.14495274083646E-6,1.7102043771863945E-6,2.27545601040908E-6,2.8407076464611635E-6,null,null,"£",-5.8094520481306956E-2,0,0,0,0]
[103,"SL137","SL137: WH SDSL rentals  MPF   TISBO",0,"TI",null,5.2683608889778077E-3,3.30550828561447E-3,3.7220766607839852E-3,2.8233966952881237E-3,1.1718427244275929E-4,null,null,"£",4.4011875546598436,4.3256418976611331,4.5552920054782478,4.4689331348783625,0]
[104,"SH417","SH417: 64Kbit RBS new connection cct provision  external","TI","TI",null,3.0422975510893826E-5,7.4028588131812933E-7,7.4028588181420699E-7,7.4028588269722528E-7,7.4028588388781172E-7,null,null,"£",1.8896258081300517,0,0,0,0]
[105,"SH418","SH418: RBS 64Kbit PPC Re arranges","TI","TI",null,-2.9109010216734812E-5,0,0,0,0,null,null,"£",-0.33003412944143778,0,0,0,0]
[106,"ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision","TI","TI",null,-3.4194758001437919E-3,4.4251111761772858E-5,5.8298920505823139E-5,7.2346729205716861E-5,8.6394537971668935E-5,null,null,"£",-56.595097652164718,0,0,0,0]
[107,"SH413","SH413: RBS 2Mbit PPC link connection cct provision","TI","TI",null,-2.0715203817619599E-2,-5.8955002506889797E-3,3.0544410703073392E-4,4.2777040554914912E-4,5.5009670360421919E-4,null,null,"£",-53.428257035024238,-16.957506473763271,0,0,0]
[108,"SE740","SE740: Netstream 16 LL 2mbit connections",0,"TI",null,-1.0939422090885721E-4,1.5654573288970685E-7,1.5654573302569735E-7,1.565457332677605E-7,1.5654573359413775E-7,null,null,"£",-56.976156723363133,0,0,0,0]
[109,"SO473","SO473: Separation   Diversity","TI","TI",null,4.3748060141380564E-3,1.6731645657686245E-4,2.6313132129025839E-4,3.5894618554890785E-4,4.5476105021830334E-4,null,null,"£",5.3747186767630559,0,0,0,0]
[110,"SPO438","SPO438: Prot Path PC rental 2Mbit local end copper","TI","TI",null,-3.2819567523148975E-6,-8.4056145646433985E-7,2.9657144931094491E-6,4.6053898757506954E-6,3.7784753873561969E-6,null,null,"£",-9.1051949258238937E-2,-2.92392719357315E-2,0.15642433465261624,0.22189278511182692,0.18466155958009131]
[111,"SE473","SE473: Separation   Diversity","TI","TI",null,1.0289056728791263E-2,{"$f":"IF($A119=0,0,(INDEX(FC.Serv.NCA_Total,$A119,H$7)+INDEX(FC.Serv.NRC_Total,$A119,H$7)+INDEX(FC.Serv.HGL_Total,$A119,H$7))*WACC)","v":7.013836190450355E-3},7.2972079172506279E-3,4.7513931603509821E-3,3.6072566245489396E-3,null,null,"£",9.0131545681271792,9.0460550028745388,9.2433595573553102,9.523262538186005,9.6809812586822428]
[112,"SO474","SO474: Third Party Equipment PPC","TI","TI",null,1.1265786108805135E-2,9.1874783565794975E-3,7.5273390029882443E-3,7.5756987601228879E-3,6.7328896686762573E-3,null,null,"£",18.170622756137316,17.757557431913391,17.401586784018416,17.812888924637978,17.708127098709546]
[113,"SE474","SE474: Third Party Equipment PPC","TI","TI",null,1.4712572927652824E-2,1.3313248306368829E-2,8.7275827973612614E-3,7.0869349635368957E-3,8.1269558901579282E-3,null,null,"£",14.504291304519919,14.300310028198385,14.309429937874405,14.255214560615297,15.225327643185864]
[114,"SO475","SO475: Other Single Payment","TI","TI",null,2.0736404146792261E-3,1.1277985495672443E-4,1.7173184442431644E-4,2.3068383372409549E-4,2.8963582327257251E-4,null,null,"£",213.77736233806453,0,0,0,0]
[115,"SE476","SE476: Other single Payment  external","TI","TI",null,2.4754658692016508E-3,1.5946575673024844E-4,2.2182513673372272E-4,2.8418451645991356E-4,3.4654389654922575E-4,null,null,"£",2230.1494317131987,0,0,0,0]
[116,"SO410","SO410: 34 45Mbit PPC link conn cct prov",0,"TI",null,-1.2632178643163527E-4,-4.5516414867136497E-5,-4.7927681420320611E-5,-4.5647966308775881E-5,-3.0245941765048954E-5,null,null,"£",-53.076380853628265,-17.047346392185958,-17.517427419707825,-17.312537000332188,-19.567762354232705]
[117,"SE410","SE410: 34 45Mbit PPC link conn cct provision",0,"TI",null,-4.0659025892920807E-4,3.4737263792203357E-6,4.8672241324509261E-6,6.2607218780526838E-6,7.6542196300756093E-6,null,null,"£",-53.288369453369334,0,0,0,0]
[119,"SE416","SE416: 140 155Mbit PPC link conn cct prov",0,"TI",null,-1.770489024011105E-4,2.0406355105015399E-6,2.7600951445069893E-6,3.4795547739952445E-6,4.199014407262937E-6,null,null,"£",-52.693125714616222,0,0,0,0]
[120,"SQ100","SQ100: WS Low Tisbo 3rd Pty Equipment Depn",0,"TI",null,-3.2758803194722871E-9,0.97978140771615208,1.9595628186769651,2.9393442296157031,3.9191256405473793,null,null,"£",0,0,0,0,0]
[123,"SP371","SP371: PC rental 2Mb link km dist   Non SMP",0,"TI",null,2.3297927875431008E-2,2.690676176451225E-2,2.277146714869108E-2,6.2066531798059024E-5,8.2646724281834074E-5,null,null,"£",10.441648347532103,12.20330212226143,11.90867270947591,0,0]
[124,"SP373","SP373: PC rental 34Mb link km dist Non SMP",0,"TI",null,1.8615173815975671E-2,1.0355774263156651E-2,1.0035353926754691E-2,3.730856813411653E-5,5.409490052756307E-5,null,null,"£",106.41498780069556,122.06090536201265,155.89146866573196,0,0]
[127,"SP372","SP372: PC rnt 2Mb link per km trunk   Non SMP",0,"TI",null,4.8021704165828911E-2,5.7229449661678984E-2,5.3017225327711838E-2,8.1141005862690339E-5,1.2594297392349145E-4,null,null,"£",8.4969352606458148,8.9478630279888431,8.7813573269805421,0,0]
[128,"SP374","SP374: PC rental 34Mb link km trunk Non SMP",0,"TI",null,0.22292542257735068,0.16816528696221944,8.9533265682309085E-2,1.0581383572910708E-4,1.9535189145101706E-4,null,null,"£",149.86583030410128,170.66069740758437,184.98040298418721,0,0]
[131,"SO421","SO421: Analogue PC installation",0,"TI",null,-1.8306267473157669E-4,{"$f":"IF($A139=0,0,(INDEX(FC.Serv.NCA_Total,$A139,H$7)+INDEX(FC.Serv.NRC_Total,$A139,H$7)+INDEX(FC.Serv.HGL_Total,$A139,H$7))*WACC)","v":1.1935295610162083E-4},1.1935295618706749E-4,1.1935295633916257E-4,1.1935295654423456E-4,null,null,"£",-0.76688313809925879,0,0,0,0]
[132,"SO461","SO461: Private circuit test systems",0,"TI",null,-7.8922208711627292E-7,0,0,0,0,null,null,"£",-3.3153075284720723E-6,0,0,0,0]
[135,"SG120","SG120: PPCs 34 45Mbit regional Trunk WECLA",0,"TI",null,8.4988425142966189E-4,4.529421857318859E-6,4.5294218610932742E-6,4.5294218678117329E-6,4.5294218768703276E-6,null,null,"£",6.6772804166378217,0,0,0,0]
[136,"SG111","SG111: PCs 140 155Mbit regional Trunk WECLA",0,"TI",null,6.5690395368912358E-2,2.7409402964915276E-2,2.0083554860220818E-2,1.6691536893453322E-2,1.96963944810301E-2,null,null,"£",219.84737405927831,229.97338159048337,210.98542171719737,171.78526311757503,223.19470155371923]
[139,"SG101","SG101: PPC rental 2Mbit link per km regional trunk","TI","TI",null,0.55231707039807554,0.4349170602861997,0.33102316287939787,0.37881233990867313,0.33868710466468316,null,null,"£",6.2759202710967807,6.5527417145504714,6.4308929944846103,6.270166984056246,6.9772949194711416]
[140,"SG102","SG102: PC rental 2Mbit link per km regional trunk","TI","TI",null,0.92858908620681113,0.67474260843660605,0.73460564570227194,0.50846808286731215,0.47802183310453217,null,null,"£",6.2775187096174809,6.5574791286251557,6.447067173206003,6.2750998393327491,6.9931453743301004]
[143,"SG105","SG105: PPC Rental 34Mbit link per km regional trunk",0,"TI",null,0.22140770940637586,0.17548295860983007,0.13414955277660928,7.3050143993510577E-2,6.7699903875603498E-2,null,null,"£",90.815303283993387,107.84879183717439,112.39269348071153,107.7603055804892,128.4089636233299]
[144,"SG106","SG106: PC rental 34Mbit link per km regional trunk",0,"TI",null,0.60230225016444372,0.44353448846280996,0.26190863401995346,0.23288277507064825,0.2846539492367931,null,null,"£",90.75614521598672,107.81454229000863,112.43794970722747,107.90256832442125,128.57618334892493]
[147,"SG112","SG112: Prot Path PPC rent 2Mb link per km regional trunk","TI","TI",null,3.0801195074189994E-2,1.8328308533917155E-2,2.1413669786040722E-2,2.0414052019468831E-2,1.844437611759802E-2,null,null,"£",4.0194275766649961,4.0972982428054872,4.1193162989619365,4.5891587699761649,4.4813613702511148]
[148,"SG113","SG113: Prot Path PC rent 2Mbit link per km regional trunk","TI","TI",null,5.3158856374545087E-3,4.3787114223681972E-3,3.1409560424743837E-3,3.3171208058964292E-3,2.6892087882659796E-3,null,null,"£",4.0300865300439774,4.0999529819528355,4.108250672413158,4.5794978320693662,4.4656359523474096]
[151,"SG116","SG116: Prot Path PPC rent 140Mb link km regional trunk",0,"TI",null,3.3180438506890973E-2,{"$f":"IF($A159=0,0,(INDEX(FC.Serv.NCA_Total,$A159,H$7)+INDEX(FC.Serv.NRC_Total,$A159,H$7)+INDEX(FC.Serv.HGL_Total,$A159,H$7))*WACC)","v":1.5874825038877539E-2},1.3951320040383665E-2,1.3878975999037039E-2,2.1576796490304348E-2,null,null,"£",141.85130394977119,187.94940599219882,211.92758806940907,208.43464548927693,249.0312138753639]
[152,"SG117","SG117: Prot Path PC rent 140Mb link per km regional trunk",0,"TI",null,4.6770321626766753E-2,5.2569253423069569E-2,5.6242744508325088E-2,3.860901682923925E-2,3.3859984918570785E-2,null,null,"£",142.003648368857,187.98676146067018,211.8975554462418,208.35634058267672,248.98030089733732]
[155,"SG201","SG201: PPC rental 2Mbit link per km national trunk",0,"TI",null,9.355448723186198E-2,9.6924120873909225E-2,8.1113069328071552E-2,6.8563440059256534E-2,6.4710416873572763E-2,null,null,"£",2.3441952249332729,2.5032122431687616,2.4551924579940465,3.1842646417231171,3.3157695209922933]
[156,"SG202","SG202: PC rental 2Mbit link per km national trunk",0,"TI",null,0.61383062580157643,0.6334054164914702,0.64244250280615478,0.55393629919694232,0.65941118877074067,null,null,"£",2.3633070487316563,2.5215634536010918,2.4829518653911045,3.2116376173900116,3.3558740610792834]
[159,"SG205","SG205: PPC Rental 34Mbit link per km national trunk",0,"TI",null,3.8579432486973715E-2,2.3520084003295305E-2,2.4007986026621051E-2,1.5950214787616577E-2,1.1462257276318426E-2,null,null,"£",59.935732797311879,63.658087928788973,73.30989073160147,81.140425790210003,83.060437030258669]
[160,"SG206","SG206: PC rental 34Mbit link per km national trunk",0,"TI",null,1.3609308497787078,0.94025214185055361,0.84649892924584058,0.64612118271743624,0.66030856447155595,null,null,"£",60.239449583468307,63.858666722514201,73.420457135315601,80.993665984924945,82.687493383593647]
[163,"SG212","SG212: Prot Path PPC rent 2Mb link per km national trunk",0,"TI",null,4.2953851942703278E-3,3.9443542087172542E-3,2.7190978362287023E-3,2.6237751477570159E-3,2.1622884966505974E-3,null,null,"£",2.5689180975983685,2.5919429909606766,2.4653395486753653,2.4376073531676066,2.4338759904511913]
[164,"SG213","SG213: Prot Path PC rent 2Mbit link per km national trunk",0,"TI",null,1.135773659230257E-2,9.4755622536396057E-3,6.4701585869609913E-3,5.9160182633029848E-3,7.5815804367160289E-3,null,null,"£",2.5908900642154538,2.6107395851173485,2.4813513669905527,2.4548523354501457,2.4701382373231469]
[167,"SG217","SG217: Prot Path PC rent 140Mb link per km national trunk",0,"TI",null,4.8506136964399378E-2,3.0500952113941569E-2,3.1225019319983557E-2,2.7584539821628066E-2,3.1787040778423488E-2,null,null,"£",146.31436101713126,257.58716101759239,260.8563050646149,293.23857534037029,288.63439078967377]
[168,"SE770","SE770: PPCs 34 45Mb Link WECLA",0,"TI",null,1.9396278808145072E-3,6.0991537457456416E-6,6.0991537497078542E-6,6.0991537567605928E-6,6.0991537662699013E-6,null,null,"£",107.45860835537437,0,0,0,0]
[171,"SE774","SE774: PPCs 140 155Mb Dist WECLA",0,"TI",null,1.357691459272582E-4,{"$f":"IF($A179=0,0,(INDEX(FC.Serv.NCA_Total,$A179,H$7)+INDEX(FC.Serv.NRC_Total,$A179,H$7)+INDEX(FC.Serv.HGL_Total,$A179,H$7))*WACC)","v":4.0379827055719928E-8},4.0379827079823408E-8,4.0379827122727612E-8,4.0379827180575985E-8,null,null,"£",133.10700581103745,0,0,0,0]
[172,"SG210","SG210: PPCs 34 45Mbit national Trunk WECLA",0,"TI",null,9.5692924085570199E-3,5.0769052241920569E-3,5.9713481939449985E-3,4.2614903564067077E-3,5.6546489963145421E-3,null,null,"£",5.2437352230571648,14.3179761625744,14.707308981973869,15.063412481700027,15.546156704924758]
[175,"SO770","SO770: PCs 34 45Mb Link WECLA",0,"TI",null,1.7117239894535521E-2,7.3392059129859582E-3,3.3043602313903866E-3,3.7650352220802127E-4,-7.1322402782844467E-4,null,null,"£",54.722633933937082,60.430350431352501,35.929233635571492,5.873026115848031,-9.6959000188549691]
[176,"SO771","SO771: PPCs 34 45Mb Dist WECLA",0,"TI",null,6.8168627837772694E-2,2.8120931040539927E-2,1.2886628013301923E-2,7.3675913552070883E-3,-4.0541899800308834E-3,null,null,"£",53.595902066021466,59.23245671444797,34.125416893174311,31.470803734658169,-18.045451411517721]
[179,"SO772","SO772: PPCs 34 45Mb Local Ends WECLA",0,"TI",null,2.457165279539277E-3,1.3928589556527029E-3,1.2413728288463365E-3,1.4411266411539388E-3,9.7555750261520894E-4,null,null,"£",7.9581723006195002,7.9190006223385012,8.0267777513844614,8.592873037688797,8.7521784485152736]
[180,"SO775","SO775: PPCs 140 155Mb Local Ends WECLA",0,"TI",null,1.8076128708503905E-2,7.7881253953312095E-3,8.4038528059295296E-3,7.2532036373932256E-3,6.3559984506864212E-3,null,null,"£",50.497621825075164,53.589155876629981,56.594880101385172,58.876332329294641,62.918854554590375]
[183,"SD143","SD143: EBD Rentals AISBO   External   Non WECLA","Ethernet","AI",null,2.5143177557807626,2.5326221352611022,3.2086240683134646,2.2866315472563348,1.8148880976647728,null,null,"£",1912.8559672770741,1878.1366794899989,1923.2612012772374,1958.4383594278202,2053.8465864934524]
[184,"SD319","SD319: EBD ONBS Rentals AISBO   Internal   Non WECLA","Ethernet","AI",null,7.2079155920572449,4.6172882372198591,2.3261787265325813,1.4951182308726456,1.698353905769735,null,null,"£",1767.3276124480865,1734.539087024257,1778.5506268020131,1793.1262167302202,1876.411549425108]
[187,"SD151","SD151: Other Ethernet Rentals   Internal   Non WECLA","Ethernet","AI",null,0.8867639504423187,1.2651075127955149,1.7034703140638432,2.0249641838004528,2.3448402969761282,null,null,"£",192.92239941048774,206.54199523165406,285.16430039673531,314.34367801417699,314.40399359152894]
[188,"SD160","SD160: BES 1Gb Rentals   Internal   Non WECLA","Ethernet","AI",null,5.8478530594538204E-3,6.6158169486146409E-3,7.7539020784970145E-3,5.5855010675012308E-3,3.210915701541871E-3,null,null,"£",0,0,0,0,0]
[191,"SD105","SD105: WES 1Gb Rentals   External   Non WECLA","Ethernet","AI",null,4.4477746435402581E-2,{"$f":"IF($A199=0,0,(INDEX(FC.Serv.NCA_Total,$A199,H$7)+INDEX(FC.Serv.NRC_Total,$A199,H$7)+INDEX(FC.Serv.HGL_Total,$A199,H$7))*WACC)","v":2.4009922603735287E-2},2.1643983881404552E-2,1.5266406036953895E-2,4.5755308033239555E-3,null,null,"£",0,0,0,0,0]
[192,"SD106","SD106: WES Other Bandwidth Rentals   External   Non WECLA","Ethernet","AI",null,1.0377672569262999E-2,8.5464180529503404E-3,3.2486735398001856E-3,2.2036665613822054E-3,1.190359847863234E-3,null,null,"£",0,0,0,0,0]
[195,"SD118","SD118: WES 1Gb Rentals   Internal   Non WECLA","Ethernet","AI",null,3.5489182752696462E-2,2.4420652743193168E-2,2.1817860521570163E-2,1.3508870631959862E-2,5.2115786279471749E-3,null,null,"£",0,0,0,0,0]
[196,"SD119","SD119: WES Other Bandwidth Rentals   Internal   Non WECLA","Ethernet","AI",null,1.4249220666356978E-2,5.8006040351958072E-3,5.7670943162552331E-4,3.376093718852149E-4,5.4344796857088405E-4,null,null,"£",0,0,0,0,0]
[199,"SD124","SD124: EAD Other 10Mb Rental   External   Non WECLA","Ethernet","AI",null,4.1993626159572228,3.1530366040905178,2.0138946820532935,1.2803105548464249,0.35246985299971001,null,null,"£",501.56890908873589,491.24617708644757,487.07016850272936,471.25078455239469,451.79867679886866]
[201,"SD126","SD126: EAD Other 1Gb Rental   External   Non WECLA","Ethernet","AI",null,5.9876581674954386,{"$f":"IF($A209=0,0,(INDEX(FC.Serv.NCA_Total,$A209,H$7)+INDEX(FC.Serv.NRC_Total,$A209,H$7)+INDEX(FC.Serv.HGL_Total,$A209,H$7))*WACC)","v":5.8372459054235897},5.9878939190446934,6.8191595209204037,6.3912818336336956,null,null,"£",625.31329744783545,614.69994153932123,611.67255708608911,594.14281989265248,568.58565143314672]
[204,"SD129","SD129: EAD LA 1Gb Rentals   External   Non WECLA","Ethernet","AI",null,0.25624274208989584,0.60608708366384068,1.0777040462586822,1.3571069117715739,1.4574572003458992,null,null,"£",315.52697177361762,312.07800781788694,310.40967647113979,297.00698181799288,280.43494251682262]
[205,"SD131","SD131: Other Ethernet Rentals   External   Non WECLA","Ethernet","AI",null,9.5323971470651067E-2,0.11179007681854808,0.12268107361004757,0.1205689109423688,0.13183572549251329,null,null,"£",12.485715142608322,13.646352307982587,13.654607977184995,10.734500819837484,13.94878274543208]
[208,"SD146","SD146: EAD Other 1Gb Rental   Internal   Non WECLA","Ethernet","AI",null,6.6040329590482276,10.662697217944883,8.3171198553511587,11.420362573312124,8.7575096048358798,null,null,"£",641.3044394282615,629.09032427124862,624.61800267373314,606.61669001166467,579.88276287825977]
[209,"SD147","SD147: EAD LA 10Mb Rentals   Internal   Non WECLA","Ethernet","AI",null,2.8862606878944606,2.6576545377892438,2.6829119490009385,1.9929823571660359,1.1314874405939011,null,null,"£",297.78980007399838,293.32021046273996,291.4940550592504,278.95608827127455,264.38414711551644]
[212,"SD158","SD158: AISBO Equipment Depreciation   Non WECLA",0,"AI",null,19.690159705514603,19.663289627286812,19.760037674477775,19.950217193177849,20.213733145667842,null,null,"£",0,0,0,0,0]
[213,"SD155","SD155: EAD LA 10Mb Connection   Internal   Non WECLA","Ethernet","AI",null,4.2710332416571227E-3,2.552470342828152E-3,6.7482371273964938E-4,4.1572065351335851E-4,6.9765064279450368E-4,null,null,"£",6.825447924584731,8.3946414239122689,18.617016547698018,78.319268740462476,127.98467544306315]
[216,"SD137","SD137: EAD LA 100Mb Connection   External   Non WECLA","Ethernet","AI",null,6.7166412741369738E-2,0.15223246709316954,0.19004234661313751,6.3502820426494092E-2,6.0391506831995762E-2,null,null,"£",8.5273618055741824,12.307311827836367,12.739816072155303,10.40467922149343,13.102307097740542]
[217,"SD157","SD157: EAD LA 1Gb Connection   Internal   Non WECLA","Ethernet","AI",null,3.2869629940919097E-2,7.9826297193150902E-2,4.7600124637900587E-2,5.6063273284775422E-2,2.0842332983794346E-2,null,null,"£",8.3631323283688879,11.970501837347559,11.548577411818862,9.422257005152046,14.193343354129841]
[220,"SD133","SD133: EAD Other 10Mb Connection   External   Non WECLA","Ethernet","AI",null,2.7705637416721748E-3,9.6056764213078762E-4,3.0393122829006731E-4,2.6335749378105351E-4,4.5063397341496547E-4,null,null,"£",6.3824812792969423,9.6125934765542915,13.27005304478819,24.529688229972514,35.208219141074842]
[221,"SD153","SD153: EAD Other 100Mb Connection   Internal   Non WECLA","Ethernet","AI",null,3.0159490108323174E-2,{"$f":"IF($A229=0,0,(INDEX(FC.Serv.NCA_Total,$A229,H$7)+INDEX(FC.Serv.NRC_Total,$A229,H$7)+INDEX(FC.Serv.HGL_Total,$A229,H$7))*WACC)","v":4.0761196176536507E-2},3.0868423216496629E-2,2.1820279984362454E-2,2.7299330600294464E-2,null,null,"£",8.2603897383071807,10.108802271808933,9.4249849970550681,6.4996587068374598,8.9684536770133523]
[224,"SD135","SD135: EAD Other 1Gb Connection   External   Non WECLA","Ethernet","AI",null,4.032152419874193E-2,5.1712609679164301E-2,9.9365790191331752E-2,4.7614050434629136E-2,1.6548038041390444E-2,null,null,"£",19.628836589759374,21.58914327064053,23.624285465903679,20.864353705735681,26.999849628689578]
[225,"SD141","SD141: EBD Connection AISBO   External   Non WECLA","Ethernet","AI",null,6.1559251688086411E-3,6.8668924719759179E-3,2.6223187051169585E-3,3.881904467619792E-4,5.827576066661515E-4,null,null,"£",17.987684214734653,19.209183663198363,21.011217069930325,0,0]
[228,"SD121","SD121: WES 100Mb Connection   Internal   Non WECLA","Ethernet","AI",null,4.2998457195160546E-5,3.3914529574815424E-5,7.6325695865300486E-6,1.7312721435095487E-4,1.491403413003521E-4,null,null,"£",0,0,0,0,0]
[229,"SD123","SD123: WES Other Bandwidth Connection   Internal   Non WECLA","Ethernet","AI",null,-1.9495826425183253E-5,-1.9573140225563549E-5,3.9346271123909206E-7,5.746783850764006E-7,7.7990919914991886E-7,null,null,"£",0,0,0,0,0]
[232,"SD108","SD108: WES 100Mb Connection   External   Non WECLA","Ethernet","AI",null,3.3366436460854633E-5,1.9375356508880912E-5,2.6303401091024486E-4,5.678570293973144E-4,5.3658008843861064E-4,null,null,"£",0,0,0,0,0]
[233,"SD109","SD109: WES 1Gb Connection   External   Non WECLA","Ethernet","AI",null,6.7293145377215668E-6,9.6218783921921093E-6,1.9475451841523931E-6,9.3104309330570139E-7,1.2214129666355747E-6,null,null,"£",0,0,0,0,0]
[236,"SD140","SD140: Other Ethernet Connection   External   Non WECLA","Ethernet","AI",null,1.1394254628556259E-2,4.8299527991962857E-3,1.3818408924565427E-2,8.8871707996411222E-3,9.6975726153064514E-3,null,null,"£",9.0885017377014119,10.085634235065058,14.45282337706421,10.814418458128859,13.239422767664594]
[237,"SD101","SD101: Excess Construction Charges   Internal   Non WECLA",0,"AI",null,8.2993205807082054E-2,8.3190469336996906E-2,8.4165307367203832E-2,8.5688963744403657E-2,8.7385010646683053E-2,null,null,"£",0,0,0,0,0]
[240,"SD219","SD219: EBD ONBS Rentals AISBO   Internal   WECLA",0,"AI",null,0.43772953703812417,0.28540251327165694,0.12086381122600953,6.5445478384961717E-2,6.9747563323000042E-2,null,null,"£",3372.9101776735979,3311.5007927815655,3396.4419529878678,3427.4634957380554,3586.5140741540608]
[241,"SD011","SD011: BES 1Gb Rentals   WECLA",0,"AI",null,1.2717877750189565E-3,{"$f":"IF($A249=0,0,(INDEX(FC.Serv.NCA_Total,$A249,H$7)+INDEX(FC.Serv.NRC_Total,$A249,H$7)+INDEX(FC.Serv.HGL_Total,$A249,H$7))*WACC)","v":6.0838425191673661E-4},4.490816211766817E-4,2.4574044492927901E-4,1.2558483096424442E-4,null,null,"£",0,0,0,0,0]
[244,"SD003","SD003: WES 10Mb Rentals   External   WECLA",0,"AI",null,6.1554736627739146E-3,4.6632141670418115E-3,3.1408187478092721E-3,1.4467069400244178E-3,2.4188998221688244E-4,null,null,"£",0,0,0,0,0]
[245,"SD004","SD004: WES 100Mb Rentals   External   WECLA",0,"AI",null,9.1021314698729334E-3,6.1488555523250832E-3,4.8609487023025819E-3,2.4369310628148144E-3,8.7043331489012211E-4,null,null,"£",0,0,0,0,0]
[248,"SD016","SD016: WES 10Mb Rentals   Internal   WECLA",0,"AI",null,7.4240566853026185E-3,3.29498762356863E-3,1.9394787629937961E-3,1.280920310903139E-3,1.9580463016289625E-4,null,null,"£",0,0,0,0,0]
[249,"SD017","SD017: WES 100Mb Rentals   Internal   WECLA",0,"AI",null,1.0912068845974248E-2,5.7949581828764841E-3,4.4056864374406989E-3,2.2706564590672072E-3,2.9614101417795117E-4,null,null,"£",0,0,0,0,0]
[252,"SD014","SD014: Ethernet Main Links   Internal   WECLA",0,"AI",null,0.72748006972252044,0.67729886804859607,0.65956073279456628,0.68403903870247185,0.70137147875275319,null,null,"£",46.160504914732435,52.412761388503363,49.970142312244725,47.848261893990262,53.543348584613526]
[253,"SD015","SD015: Ethernet Main Links   External   WECLA",0,"AI",null,0.56857168507284783,0.75293881100623838,0.66004252336366787,0.70818789514987512,0.79441638637331768,null,null,"£",46.356136821713243,52.612814634391512,50.169593389951153,48.047595382047767,53.748897685051986]
[256,"SD026","SD026: EAD Other 1Gb Rental   External   WECLA",0,"AI",null,0.2998500703015215,0.37892749557612326,0.44584884591137519,0.52316096844665416,0.3974889270625,null,null,"£",510.49154742713426,505.09841156135991,503.76969612204687,484.86858715423915,460.36635609143877]
[257,"SD027","SD027: EAD LA 10Mb Rentals   External   WECLA",0,"AI",null,{"$f":"IF($A265=0,0,(INDEX(FC.Serv.NCA_Total,$A265,G$7)+INDEX(FC.Serv.NRC_Total,$A265,G$7))*WACC)","v":3.4498993395622075E-2},3.773818697487507E-2,3.3077832774761104E-2,2.1906285867981688E-2,1.1030428193941537E-2,null,null,"£",{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,O$7)=0,0,G265/INDEX(MEAServVolFC,$A265,O$7)))*million","v":356.39573803985797},{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,P$7)=0,0,H265/INDEX(MEAServVolFC,$A265,P$7)))*million","v":354.8306081374256},{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,Q$7)=0,0,I265/INDEX(MEAServVolFC,$A265,Q$7)))*million","v":352.70637124170912},{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,R$7)=0,0,J265/INDEX(MEAServVolFC,$A265,R$7)))*million","v":332.84949402472103},{"$f":"IF($A265=0,0,IF(INDEX(MEAServVolFC,$A265,S$7)=0,0,K265/INDEX(MEAServVolFC,$A265,S$7)))*million","v":312.19266240309173}]
[260,"SD031","SD031: Other Ethernet Rentals   External   WECLA",0,"AI",null,1.5398479920592874E-2,1.8568012069116565E-2,2.0126203311218768E-2,1.5659726652905125E-2,2.665730851725942E-2,null,null,"£",25.668482582759097,26.738234261239434,26.706330805968953,23.220800949205678,25.995528788169125]
[261,"SD044","SD044: EAD Other 10Mb Rental   Internal   WECLA",0,"AI",null,0.19767705451183901,{"$f":"IF($A269=0,0,(INDEX(FC.Serv.NCA_Total,$A269,H$7)+INDEX(FC.Serv.NRC_Total,$A269,H$7)+INDEX(FC.Serv.HGL_Total,$A269,H$7))*WACC)","v":0.11484247615486204},6.847013508627213E-2,4.5542094270460888E-2,1.6545182240387295E-2,null,null,"£",445.08498137612719,442.7141985074162,440.20415110381822,421.92010944031904,407.18107804384914]
[264,"SD047","SD047: EAD LA 10Mb Rentals   Internal   WECLA",0,"AI",null,0.24692336951380919,0.15638651478182644,0.1561717284961962,9.0761779097415188E-2,5.7126352708748135E-2,null,null,"£",358.15367349223942,356.53214940471656,354.62852556900742,334.85014838728188,314.00650587980527]
[265,"SD048","SD048: EAD LA 100Mb Rentals   Internal   WECLA",0,"AI",null,0.89245239024564471,1.1980834485048659,1.0984469111713948,1.3910370438892639,1.6911057720837419,null,null,"£",268.75048881942087,267.87189034693353,266.22437261333766,251.50536521286793,235.92105846558366]
[268,"SD055","SD055: EAD LA 10Mb Connection   Internal   WECLA",0,"AI",null,5.2457598145640464E-4,2.7794027094941694E-4,7.2671626026736021E-5,2.9204967375205586E-5,5.9097234899944324E-5,null,null,"£",15.28232048383853,18.564517713480381,35.134119740557843,116.56591445925471,251.82466272380768]
[269,"SD056","SD056: EAD LA 100Mb Connection   Internal   WECLA",0,"AI",null,1.2614268506094534E-2,2.1093215950451369E-2,2.2192016371450712E-2,1.4659604469538959E-2,1.398242801702446E-2,null,null,"£",13.256119192500032,16.925524021121561,16.66913385783614,11.367706816340426,14.909262725443053]
[272,"SD037","SD037: EAD LA 100Mb Connection   External   WECLA",0,"AI",null,1.2663820495333976E-2,3.2459292475582949E-2,4.3664984310222109E-2,1.4521565394886419E-2,1.3045385305051928E-2,null,null,"£",14.541467073093239,20.654946773678841,21.289622010769023,18.286754270910031,22.423629689727051]
[273,"SD038","SD038: EAD LA 1Gb Connection   External   WECLA",0,"AI",null,2.2696916135624494E-3,7.0974639938474957E-3,8.0105865739171604E-3,6.1634051867920274E-3,7.3276987256517259E-3,null,null,"£",22.192698036241097,28.241042038221273,27.061160181047217,19.946311283649393,24.013648091681087]
[276,"SD054","SD054: EAD  1Gb Connection   Internal   WECLA",0,"AI",null,2.4192597036236767E-3,5.8812943843091032E-3,4.3510722558070336E-3,6.3374442626734058E-3,8.2872851126632226E-3,null,null,"£",22.490610212534712,27.149274908931805,26.376082973178306,23.194669109296491,27.156390282561926]
[277,"SD033","SD033: EAD  10Mb Connection   External   WECLA",0,"AI",null,1.1268943927438103E-4,2.7846486114112377E-5,-5.2387854052569372E-8,3.2762660814903486E-6,1.0054941283752805E-5,null,null,"£",8.7255830563170349,12.216250441250475,-0.17110638691479341,12.754870968077016,37.362675112821115]
[280,"SD041","SD041: EBD Connections AISBO   External   WECLA",0,"AI",null,5.1304900111335833E-4,4.4560235431656694E-4,1.5041034428870341E-4,1.5549939472755524E-5,2.4136726699462793E-5,null,null,"£",34.820991123420022,36.296868367922656,39.409063759845914,0,0]
[281,"SD227","SD227: EBD ONBS Connections AISBO   Internal   WECLA",0,"AI",null,1.0232646136564706E-4,{"$f":"IF($A289=0,0,(INDEX(FC.Serv.NCA_Total,$A289,H$7)+INDEX(FC.Serv.NRC_Total,$A289,H$7)+INDEX(FC.Serv.HGL_Total,$A289,H$7))*WACC)","v":1.0194334465700379E-4},8.0997723877809864E-5,1.9780658142088729E-7,1.9628862670978778E-6,null,null,"£",35.200021109613715,36.548723827715378,34.668799586258295,0,0]
[284,"SD001","SD001: Excess Construction Charge   Internal   WECLA",0,"AI",null,7.5194871563645676E-5,7.4093069202651066E-5,7.2079602385898133E-5,6.9337003360208925E-5,6.6040503087551095E-5,null,null,"£",0,0,0,0,0]
[287,"SD328","SD328: EBD ONBS Rentals MISBO   Internal   Non WECLA",0,"MI",null,7.495398614579095,6.2583696254285028,7.5962240048084091,8.3095190079727708,11.951553974398688,null,null,"£",3847.300531838091,3774.6298479601719,3870.16941064207,3905.8410630618318,4082.5112331035475]
[289,"SD306","SD306: BES MISBO Rentals   External   Non WECLA",0,"MI",null,0.40524665704710094,7.5371080907478391E-2,6.6889753088225298E-2,7.2866427574117903E-2,4.6649367557988784E-2,null,null,"£",699.7008606039368,727.38571463237065,876.51558240855252,915.27554417664214,870.57546269291356]
[290,"SD301","SD301: WES MISBO Rentals   Internal   Non WECLA",0,"MI",null,0.18523602353013668,0.15445992737245062,0.18339377291003592,0.18905216691812798,0.33046521600612799,null,null,"£",576.62601728880861,648.12191363424461,807.81382160650469,1185.016726024382,3473.5593251773644]
[293,"SD322","SD322: WES BES Main Link MISBO   External   Non WECLA",0,"MI",null,0.42510915265785143,0.2040457774786634,0.15065153586015723,0.45435534489303014,1.7755837222018291,null,null,"£",120.68879795011142,137.43494306232981,130.74622912881119,125.63806372582889,140.2528848138592]
[294,"SD323","SD323: Other Ethernet main links  1Gb Internal non WECLA",0,"MI",null,0.22657757330685538,0.24640955169018386,0.33035101434021513,0.32512748379241502,0.32524356182146924,null,null,"£",121.19656110758901,137.92087806505148,131.23984583971392,126.14475167152867,140.75969846209358]
[297,"SD326","SD326: Optical Services Main Link   External   Non WECLA",0,"MI",null,2.5344196418821969,4.8452407409597438,5.8018407527026747,9.9105873570366771,16.780195310574459,null,null,"£",120.58559174644225,137.3165447649078,130.62966741689701,125.51933722526211,140.12477166762059]
[298,"SD309","SD309: Optical Services Rentals   Internal   Non WECLA",0,"MI",null,3.9533204924062981,5.2294866008180945,6.9000242761836326,5.1357908504524543,4.6279647026479855,null,null,"£",1453.0660507349864,1456.4150364251941,1448.5262132217429,1358.8046456714974,1196.5450514599665]
[301,"SD312","SD312: oth ether services   1Gb rental External non WECLA",0,"MI",null,1.1265974174016098E-3,{"$f":"IF($A309=0,0,(INDEX(FC.Serv.NCA_Total,$A309,H$7)+INDEX(FC.Serv.NRC_Total,$A309,H$7)+INDEX(FC.Serv.HGL_Total,$A309,H$7))*WACC)","v":5.4540437792953194E-7},5.9697201055060727E-7,6.4156024828523722E-7,6.8115838218719423E-7,null,null,"£",1893.4410376497653,0,0,0,0]
[302,"SD303","SD303: WES MISBO Connections   Internal   Non WECLA",0,"MI",null,6.2067529240519761E-4,7.2201734855310731E-4,4.9404756144406079E-4,1.2850190747689317E-5,1.7042827514515235E-5,null,null,"£",22.283450607045619,22.877038483593008,23.044471428063076,0,0]
[305,"SD329","SD329: EBD ONBS Connections MISBO   Internal    Non WECLA",0,"MI",null,2.9012769358155652E-2,3.0010396619197993E-2,2.3165167130801381E-2,7.8791654554638602E-2,8.1959239326942948E-2,null,null,"£",63.450950291561433,64.722537415225716,64.847327377366852,65.448712355177051,68.929008013882864]
[306,"SD320","SD320: EBD MISBO Connections    External   Non WECLA",0,"MI",null,2.4330073223501271E-3,3.0982257207135839E-2,1.450923729645557E-2,7.1030581872471837E-3,6.5714229406906646E-3,null,null,"£",76.197685023899851,84.178914704465654,84.590332285684553,82.356948980510396,85.151094649749055]
[309,"SD317","SD317: oth ether services   1Gb conn Internal non WECLA",0,"MI",null,1.3780539343709089E-3,8.3829805069721651E-4,2.3255063334477803E-4,1.6774518484085107E-3,1.2768547172945428E-3,null,null,"£",30.967504143166494,31.909690215388949,33.60578623299952,38.544184249157638,42.472347643659184]
[310,"SD214","SD214: EBD MISBO rent External WECLA",0,"MI",null,3.9477719651014119E-2,0.25067086860947863,0.45870274063594724,0.58146036356974651,0.63303530000732688,null,null,"£",4659.375014135212,4573.0150004316729,4688.3437670372005,4731.4779074968956,4944.7869583181509]
[313,"SD206","SD206: BES MISBO rent External WECLA",0,"MI",null,2.2170726154734269E-2,3.2762759983756343E-3,1.5171115023426146E-3,1.1387070732384974E-3,1.3094291617545347E-3,null,null,"£",1135.7110334905587,1171.4932248156038,1318.23215899355,1328.973469909218,1226.5136778717522]
[314,"SD201","SD201: WES MISBO rent Internal WECLA",0,"MI",null,0.15007217074648835,0.18907212010713767,0.21172599185616697,0.15923414883694167,0.22512431243469183,null,null,"£",758.03759521387201,819.4997425461271,947.96605560973524,1235.5484620340933,3055.349025851378]
[317,"SD222","SD222: WES BES EBD MBO Main link External WECLA",0,"MI",null,1.2262849466820306E-2,4.1068368124363708E-3,3.1237366071137436E-3,1.1226684101891185E-2,4.577214598609481E-2,null,null,"£",45.974371653089051,52.22128801282193,49.802276703356291,47.6691037871839,53.324245097498171]
[318,"SD223","SD223: Other Ethernet main links  1Gb Internal WECLA",0,"MI",null,3.7214121021317749E-2,5.6184451203440719E-2,4.0545853488517629E-2,4.3582853688766778E-2,4.0027363499791802E-2,null,null,"£",46.536613820247815,52.770146909703712,50.343995738861864,48.237506826273865,53.930076630510285]
[321,"SD226","SD226: Optical Services Main link External WECLA",0,"MI",null,{"$f":"IF($A329=0,0,(INDEX(FC.Serv.NCA_Total,$A329,G$7)+INDEX(FC.Serv.NRC_Total,$A329,G$7))*WACC)","v":3.6225229735142972E-2},{"$f":"IF($A329=0,0,(INDEX(FC.Serv.NCA_Total,$A329,H$7)+INDEX(FC.Serv.NRC_Total,$A329,H$7)+INDEX(FC.Serv.HGL_Total,$A329,H$7))*WACC)","v":4.8066305067468451E-2},5.9416216658790592E-2,7.9470346810653972E-2,0.15220148679691894,null,null,"£",{"$f":"IF($A329=0,0,IF(INDEX(MEAServVolFC,$A329,O$7)=0,0,G329/INDEX(MEAServVolFC,$A329,O$7)))*million","v":45.970686921956471},{"$f":"IF($A329=0,0,IF(INDEX(MEAServVolFC,$A329,P$7)=0,0,H329/INDEX(MEAServVolFC,$A329,P$7)))*million","v":52.213840339058329},{"$f":"IF($A329=0,0,IF(INDEX(MEAServVolFC,$A329,Q$7)=0,0,I329/INDEX(MEAServVolFC,$A329,Q$7)))*million","v":49.772359124702227},{"$f":"IF($A329=0,0,IF(INDEX(MEAServVolFC,$A329,R$7)=0,0,J329/INDEX(MEAServVolFC,$A329,R$7)))*million","v":47.64905484898334},{"$f":"IF($A329=0,0,IF(INDEX(MEAServVolFC,$A329,S$7)=0,0,K329/INDEX(MEAServVolFC,$A329,S$7)))*million","v":53.333313860471712}]
[{"$f":"IF(B330=0,0,A329+1)","v":322},"SD209","SD209: Optical Services rent Internal WECLA",0,"MI",null,0.56188829336621415,0.82762759685291909,0.88684575980695823,0.96064967881096819,0.97621144668605886,null,null,"£",1622.8962609817308,1633.7482793184452,1624.9987845714963,1515.3285424401479,1319.135906624608]
[325,"SD212","SD212: oth ether services   1Gb rental External WECLA",0,"MI",null,3.5674434276816752E-3,3.3260184445375652E-3,2.3300788382666911E-3,1.0959758796555794E-3,3.5118497011511957E-4,null,null,"£",1133.721428288668,1140.9764435865529,1135.5301082999133,1062.539167231967,930.26621950275296]
[326,"SD203","SD203: WES MISBO conns Internal WECLA",0,"MI",null,2.1924395697754274E-3,1.752333272963285E-3,9.0737148697337224E-4,9.9754473481151283E-6,1.6367442381553194E-5,null,null,"£",64.573159497167467,65.025702742297767,65.586687649266153,0,0]
[329,"SD217","SD217: oth ether services   1Gb conn Internal WECLA",0,"MI",null,8.2548091315910841E-4,6.2585566392493307E-4,1.2938499481327532E-4,4.5010808463872827E-4,3.7613986642575135E-4,null,null,"£",33.542499518858527,34.31405520972686,37.727117124579742,40.315265369797189,44.073065565522811]
[330,"SD220","SD220: EBD MISBO conns External WECLA",0,"MI",null,1.2326703540447981E-4,1.1780021582565711E-3,5.9226830218478898E-4,1.0147125563890969E-4,8.7907931594256758E-5,null,null,"£",70.285685599543726,76.417172509826841,76.504667289875727,76.025175288059245,77.240764376158708]
[333,"Z2","Z2: EAD Other 10Gb Rental External Non WECLA",0,"MI",null,0,8.8400332447175801E-4,2.4611595788283053E-3,0.17610773759055676,0.58716627322004211,null,null,"£",0,593.76593698597242,589.37298800998497,569.77375560008784,542.33719484897972]
[334,"Z3","Z3: EAD LA 10Gb Rental Internal Non WECLA",0,"MI",null,0,2.7787876799385863E-3,8.9206559469344693E-2,0.16015587914541837,0.22593990164956559,null,null,"£",0,308.44468977083795,306.3460886768064,292.31414843245682,274.85903957817368]
[337,"Z6","Z6: EAD Other 10Gb Rental External WECLA",0,"MI",null,0,9.4102754672371132E-5,1.3135925302441669E-4,2.1626115178846321E-2,6.8357967796126129E-2,null,null,"£",0,467.78409035029239,464.56021913108816,444.14405223216664,418.36393910669136]
[338,"Z7","Z7: EAD LA 10Gb Rental Internal WECLA",0,"MI",null,0,1.5543501023176467E-3,3.4641526962689774E-2,7.3909402773915528E-2,0.10627781731484735,null,null,"£",0,370.1320592814252,367.84133357159465,346.21646908520586,321.73645942145799]
[341,"Z10","Z10: EAD Other 10Gb Connection External Non WECLA",0,"MI",null,0,{"$f":"IF($A349=0,0,(INDEX(FC.Serv.NCA_Total,$A349,H$7)+INDEX(FC.Serv.NRC_Total,$A349,H$7)+INDEX(FC.Serv.HGL_Total,$A349,H$7))*WACC)","v":6.6135124437644653E-5},0,6.3199225770454812E-3,1.4135913065759158E-2,null,null,"£",0,11.886163750847402,0,9.0678444179999982,12.48141543562347]
[342,"Z11","Z11: EAD LA 10Gb Connection Internal Non WECLA",0,"MI",null,0,1.4608252159291801E-3,3.0362176385880374E-3,3.3789915964799857E-3,4.2194476723763051E-3,null,null,"£",0,12.023593594090158,12.053053426567303,9.1727571137470605,12.625757675077843]
[345,"Z14","Z14: EAD Other 10Gb Connection External WECLA",0,"MI",null,0,6.5037456732171556E-6,0,1.4217593274520176E-3,2.3729279229330255E-3,null,null,"£",0,16.7308195068263,0,12.763181677314423,17.568424180235461]
[346,"Z15","Z15: EAD LA 10Gb Connection Internal WECLA",0,"MI",null,0,5.5342217617381287E-4,1.4235360874073225E-3,1.7312396914923504E-3,2.6087791870722001E-3,null,null,"£",0,22.062989183314407,22.116071405819184,16.831048492190121,23.167627286579688]
[349,"P2","Passive 2 - EAD 1000Mbit/s Rental External",0,"Passive",null,0,0,0,0,0.63144618463714464,null,null,"£",0,0,0,0,466.68295297777809]
[350,"P3","Passive 3 - EAD LA 1000Mbit/s Rental Internal",0,"Passive",null,0,0,0,0,0.46602230113086379,null,null,"£",0,0,0,0,199.26656739767097]
[353,"P6","Passive 6 - EAD 1000Mbit/s Connection External",0,"Passive",null,0,0,0,0,2.0825243805524009E-2,null,null,"£",0,0,0,0,12.481415435623466]
[354,"P7","Passive 7 - EAD LA 1000Mbit/s Connection Internal",0,"Passive",null,0,0,0,0,4.2995621722080948E-2,null,null,"£",0,0,0,0,12.625757675077844]
[357,"P10","Passive 10 - WES MISBO Rental External",0,"Passive",null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[358,"P11","Passive 11 - WES MISBO Connection Internal",0,"Passive",null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[361,"P14","Passive 14 - OSA Rental External",0,"Passive",null,0,{"$f":"IF($A369=0,0,(INDEX(FC.Serv.NCA_Total,$A369,H$7)+INDEX(FC.Serv.NRC_Total,$A369,H$7)+INDEX(FC.Serv.HGL_Total,$A369,H$7))*WACC)","v":0},0,0,0,null,null,"£",0,0,0,0,0]
[362,"P15","Passive 15 - OSA Connection Internal",0,"Passive",null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[365,"P18","Passive 18 - EBD 1000Mbit/s Rental External",0,"Passive",null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[366,"P19","Passive 19 - EBD 1000Mbit/s Connection Internal",0,"Passive",null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[368,"P21","Passive 21 - EBD MISBO Rental Internal",0,"Passive",null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[371,"P24","Passive 24 - EBD MISBO Connection External",0,"Passive",null,0,{"$f":"IF($A379=0,0,(INDEX(FC.Serv.NCA_Total,$A379,H$7)+INDEX(FC.Serv.NRC_Total,$A379,H$7)+INDEX(FC.Serv.HGL_Total,$A379,H$7))*WACC)","v":0},0,0,0,null,null,"£",0,0,0,0,0]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal",0,"Passive",null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[373,"P26","Passive 26 - EAD 10Gbit/s Rental External",0,"Passive",null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[374,"P27","Passive 27 - EAD LA 10Gbit/s Rental Internal",0,"Passive",null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[375,"P28","Passive 28 - EAD LA 10Gbit/s Rental External",0,"Passive",null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[376,"P29","Passive 29 - EAD 10Gbit/s Connection Internal",0,"Passive",null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[377,"P30","Passive 30 - EAD 10Gbit/s Connection External",0,"Passive",null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[378,"P31","Passive 31 - EAD LA 10Gbit/s Connection Internal",0,"Passive",null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[379,"P32","Passive 32 - EAD LA 10Gbit/s Connection External",0,"Passive",null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal",0,"Passive",null,0,0,0,0,1.8177542992984307E-2,null,null,"£",0,0,0,0,4337.34778990622]
[381,"P34","Passive 34 - WES 1000Mbit/s Rental External",0,"Passive",null,0,{"$f":"IF($A389=0,0,(INDEX(FC.Serv.NCA_Total,$A389,H$7)+INDEX(FC.Serv.NRC_Total,$A389,H$7)+INDEX(FC.Serv.HGL_Total,$A389,H$7))*WACC)","v":0},0,0,1.8766623449525968E-2,null,null,"£",0,0,0,0,4553.4007374345765]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal",0,"Passive",null,0,0,0,0,1.1258249458196926E-3,null,null,"£",0,0,0,0,546.3649548700505]
[383,"P36","Passive 36 - BES 1000Mbit/s Rental External",0,"Passive",null,0,0,0,0,1.7182057258651656E-2,null,null,"£",0,0,0,0,613.06952019512119]
[384,"P37","Passive 37 - BES MISBO Rental Internal",0,"Passive",null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[385,"P38","Passive 38 - BES MISBO Rental External",0,"Passive",null,{"$f":"IF($A393=0,0,(INDEX(FC.Serv.NCA_Total,$A393,G$7)+INDEX(FC.Serv.NRC_Total,$A393,G$7))*WACC)","v":0},0,0,0,0,null,null,"£",{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,O$7)=0,0,G393/INDEX(MEAServVolFC,$A393,O$7)))*million","v":0},{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,P$7)=0,0,H393/INDEX(MEAServVolFC,$A393,P$7)))*million","v":0},{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,Q$7)=0,0,I393/INDEX(MEAServVolFC,$A393,Q$7)))*million","v":0},{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,R$7)=0,0,J393/INDEX(MEAServVolFC,$A393,R$7)))*million","v":0},{"$f":"IF($A393=0,0,IF(INDEX(MEAServVolFC,$A393,S$7)=0,0,K393/INDEX(MEAServVolFC,$A393,S$7)))*million","v":0}]
[{"$f":"IF(B394=0,0,A393+1)","v":0},0,0,0,0,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,0,{"$f":"IF($A399=0,0,(INDEX(FC.Serv.NCA_Total,$A399,H$7)+INDEX(FC.Serv.NRC_Total,$A399,H$7)+INDEX(FC.Serv.HGL_Total,$A399,H$7))*WACC)","v":0},0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[0,0,0,0,0,null,0,0,0,0,0,null,null,"£",0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"SUM(G9:G408)","v":251.66257072812243},{"$f":"SUM(H9:H408)","v":247.9353652233599},{"$f":"SUM(I9:I408)","v":246.56147674357373},{"$f":"SUM(J9:J408)","v":249.35037997403549},{"$f":"SUM(K9:K408)","v":257.50870306396098}]

{"sheet":"Summary & analysis>>","index":57,"n_rows":3,"n_cols":9,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Summary & analysis",null,null,null,null,null,null,null," "]
["This section of the model summarises the total costs and unit costs per service derived by the charge control model for each year we forecast"]

{"sheet":"TotalCosts_Service","index":58,"n_rows":423,"n_cols":52,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Total cost forecasts by service"]
["Units: £m"]
[null,null,null,null,null,null,{"$f":"MAX(D4:$F4)+1","v":1},"Total operating costs, including admin related costs (£m)",null,null,null,null,null,null,{"$f":"MAX($F4:L4)+1","v":2},"Total OCM depreciation, including admin related costs (£m)",null,null,null,null,null,null,{"$f":"MAX($F4:T4)+1","v":3},"Total HGL, including admin related costs (£m)",null,null,null,null,null,null,{"$f":"MAX($F4:AB4)+1","v":4},"Total return on capital, including admin related costs (£m)",null,null,null,null,null,null,{"$f":"MAX($F4:AJ4)+1","v":5},"Total costs, including admin related costs (£m)",null,null,null,null,null,null,{"$f":"MAX($F4:AR4)+1","v":6},"Unit costs, including admin related costs (£)"]
[null,null,null,null,null,null,null,"Total operating costs = Total Pay + Total Non-Pay ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total costs = Operating costs + OCM dep + HGL + Return on capital"]
[]
[null,null,null,null,null,null,null,{"$f":"G7+1","v":1},{"$f":"H7+1","v":2},{"$f":"I7+1","v":3},{"$f":"J7+1","v":4},{"$f":"K7+1","v":5},null,null,null,{"$f":"O7+1","v":1},{"$f":"P7+1","v":2},{"$f":"Q7+1","v":3},{"$f":"R7+1","v":4},{"$f":"S7+1","v":5},null,null,null,{"$f":"W7+1","v":1},{"$f":"X7+1","v":2},{"$f":"Y7+1","v":3},{"$f":"Z7+1","v":4},{"$f":"AA7+1","v":5},null,null,null,{"$f":"AE7+1","v":1},{"$f":"AF7+1","v":2},{"$f":"AG7+1","v":3},{"$f":"AH7+1","v":4},{"$f":"AI7+1","v":5},null,null,null,{"$f":"AM7+1","v":1},{"$f":"AN7+1","v":2},{"$f":"AO7+1","v":3},{"$f":"AP7+1","v":4},{"$f":"AQ7+1","v":5},null,null,null,{"$f":"AU7+1","v":1},{"$f":"AV7+1","v":2},{"$f":"AW7+1","v":3},{"$f":"AX7+1","v":4},{"$f":"AY7+1","v":5}]
[null,"Service code","Service name","Service type","Source","Basket",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"IF(B9=0,0,A8+1)","v":1},{"$f":"List_ServCode","v":"SE371"},{"$f":"List_ServNames","v":"SE371: PPC rental 2Mbit link per km distribution"},{"$f":"List_ServTechnology","v":"PPC"},{"$f":"List_ServSource","v":"BTW"},{"$f":"List_ServBasket","v":"TI"},null,{"$f":"IF($A9=0,0,INDEX(FC.Serv.Pay_Total,$A9,H$7)+INDEX(FC.Serv.NonPay_Total,$A9,H$7))","v":8.4878708439224351},9.0172924633130158,9.398299524088424,9.3451684404290347,8.7969738098862784,null,null,null,{"$f":"FC.Serv.OCM_Total","v":3.9335531435158479},4.2689100291123827,4.4989581069447722,4.5396219167679241,4.3810627379490574,null,null,null,{"$f":"FC.Serv.HGL_Total","v":9.6308781504745575E-2},-0.22919487840539365,-0.33745813925918566,-0.44753678317244411,-0.41045798966969776,null,null,null,{"$f":"FC.Serv.Return_Total","v":3.9189406747138649},4.0323394704738504,3.930427441050873,3.5971356833624148,3.1086596633872912,null,null,null,{"$f":"H9+P9+X9+AF9","v":16.436673443656893},{"$f":"I9+Q9+Y9+AG9","v":17.089347084493856},{"$f":"J9+R9+Z9+AH9","v":17.490226932824882},{"$f":"K9+S9+AA9+AI9","v":17.03438925738693},{"$f":"L9+T9+AB9+AJ9","v":15.87623822155293},"FC.TotalCosts_Service",null,null,{"$f":"IF($A9=0,0,IF(OR($A9=0,INDEX(MEAServVolFC,$A9,AV$7)=0),0,AN9/INDEX(MEAServVolFC,$A9,AV$7)*million))","v":43.603774452022925},{"$f":"IF($A9=0,0,IF(OR($A9=0,INDEX(MEAServVolFC,$A9,AW$7)=0),0,AO9/INDEX(MEAServVolFC,$A9,AW$7)*million))","v":51.477112978079127},{"$f":"IF($A9=0,0,IF(OR($A9=0,INDEX(MEAServVolFC,$A9,AX$7)=0),0,AP9/INDEX(MEAServVolFC,$A9,AX$7)*million))","v":52.760159083653946},{"$f":"IF($A9=0,0,IF(OR($A9=0,INDEX(MEAServVolFC,$A9,AY$7)=0),0,AQ9/INDEX(MEAServVolFC,$A9,AY$7)*million))","v":58.977274516215331},{"$f":"IF($A9=0,0,IF(OR($A9=0,INDEX(MEAServVolFC,$A9,AZ$7)=0),0,AR9/INDEX(MEAServVolFC,$A9,AZ$7)*million))","v":63.822642265341337}]
[{"$f":"IF(B10=0,0,A9+1)","v":2},"SE745","SE745: Netstream 16 LL 2mbit rentals Per km","Netstream","BTW",0,null,0.10037444438865678,7.843260945312433E-2,0,0,0,null,null,null,5.3364427753171018E-2,4.1529301970342186E-2,0,0,0,null,null,null,1.3375803524265154E-3,-2.2751205610785398E-3,0,0,0,null,null,null,5.264220924669441E-2,3.888914446415849E-2,0,0,0,null,null,null,0.20771866174094872,0.15657593532654646,0,0,0,null,null,null,40.180199184626026,48.159389712977344,0,0,0]
[3,"SH371","SH371: PPC RBS rental 2Mbit link per km distribution","RBS","BTW","TI",null,10.207156177416923,9.9092930676850628,5.2636639310655688,4.3673701776539025,3.2827128558704914,null,null,null,5.4221372477117953,5.2438518026315917,2.7972114330173055,2.3228737485318085,1.7758611641011366,null,null,null,0.13595932327868848,-0.28721043290272824,-0.2138065456899344,-0.23289320875968703,-0.16901184456331214,null,null,null,5.3485377825965266,4.9114275098896645,2.4177149171021566,1.8200139101179553,1.2443874139221656,null,null,null,21.113790531003936,19.777361947303589,10.264783735495097,8.2773646275439798,6.1339495893304816,null,null,null,39.740559702567118,47.620271669342358,48.951767346302901,55.161380138457247,59.984127727965671]
[4,"SO371","SO371: PC rental 2Mbit link per km distribution","PPC","BTW","TI",null,7.1104138453361516,7.0149903661804087,8.2126269539688916,6.2061961416442983,6.8351932955763441,null,null,null,3.4106599508321378,3.4140702845309852,4.0388988820858707,3.0800454017934391,3.4751273938685321,null,null,null,8.3791886869631543E-2,-0.18377078612291584,-0.30381147504757355,-0.30405167953846152,-0.32619710589366385,null,null,null,3.4141619817374029,3.2380973660251531,3.5450399498022214,2.4510453865555304,2.4798099388216754,null,null,null,14.019027664775324,13.483387230613632,15.49275431080941,11.433235250454807,12.463933522372887,null,null,null,42.851604884881731,50.785035131932112,52.040648267434861,58.412031565810764,63.207889150694214]
[5,"ST371","ST371: Siteconnect rental 2Mbit link per km distribution","SiteConnect","BTW","TI",null,1.3061291924065928,1.3212456185881443,0.82409772331758047,0.73677877470337338,0.89390703594519283,null,null,null,0.6937944788876016,0.69916033852384762,0.43792386291223367,0.39185481311526632,0.48356267347339971,null,null,null,1.7397194250965736E-2,-3.8293122833066871E-2,-3.3473533086173041E-2,-3.9288090360120341E-2,-4.6021834413829142E-2,null,null,null,0.68437537586110764,0.65484567099532498,0.37851609794002872,0.30703010302247807,0.33885014982872502,null,null,null,2.701696241406268,2.6369585052742499,1.6070641510836698,1.3963756004809975,1.6702980248334884,null,null,null,39.673951884253142,47.539752353572744,48.869373993816687,55.06858691872673,59.882919186080834]
[6,"SY371","SY371: PPC rental 2Mbit CLZ link per km dist  ext","PPC","BTW","TI",null,0.21001011343276804,0.23846469041468085,0.18998819675765263,0.21769930325967096,0.18929958567715427,null,null,null,0.10089186918960424,0.11636593546632276,9.3378431217702465E-2,0.108329757933536,9.6318572509600353E-2,null,null,null,2.47699761115746E-3,-6.2645994640447124E-3,-7.0126384327853222E-3,-1.069745261706632E-2,-9.0343902583567195E-3,null,null,null,0.10065228950256996,0.11009467099619961,8.157905587391831E-2,8.5948117537811314E-2,6.8414322967743621E-2,null,null,null,0.41403126973609972,0.45866069741315851,0.35793304541648807,0.40127972611395191,0.34499809089614153,null,null,null,42.910353127202974,50.802275983931942,52.210908009095682,58.408944084859094,63.322243780716967]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int","PPC","BTW","TI",null,0.14312706450242615,0.1390584679804053,0.18437129075999342,0.17293977097243671,0.16868083908634782,null,null,null,6.7328420572133924E-2,6.6572158014149757E-2,8.9399791351549088E-2,8.4936662012622843E-2,8.4887523466972925E-2,null,null,null,1.652356566968885E-3,-3.5805560463944902E-3,-6.7221541596613702E-3,-8.3907034857070122E-3,-7.9698084605877434E-3,null,null,null,6.7687316343641946E-2,6.3338802973441286E-2,7.8881308959585936E-2,6.7919538246896144E-2,6.0762742853845364E-2,null,null,null,0.27979515798517091,0.26538887292160185,0.34593023691146707,0.31740526774624872,0.30636129694657832,null,null,null,43.450096434354883,51.410241579304795,52.617470299401774,58.876462166368796,63.715164174221918]
[8,"SE373","SE373: PPC rental 34Mbit link per km distribution","PPC","BTW",0,null,1.0661991234777641,0.92296583428075418,0.88494878513554465,0.58047787349184499,0.5393499095957528,null,null,null,0.61968618256729668,0.54382830903691493,0.53135338218990447,0.3551159171203378,0.33810433018066705,null,null,null,2.0158172067818263E-2,-4.3813062817292185E-2,-7.2437885863413584E-2,-5.3508940172760686E-2,-5.0920537449636517E-2,null,null,null,0.87627083101183589,0.72578830206730438,0.66297948194459355,0.40898135978881256,0.35609061403903819,null,null,null,2.5823143091247149,2.1487693825676812,2.006843763406629,1.2910662102282346,1.1826243163658214,null,null,null,313.33138090788492,360.57231428338116,470.56986549495252,538.52056574440303,625.08602183368373]
[9,"SO373","SO373: PC rental 34Mbit link per km distribution","PPC","BTW",0,null,1.4700141491704981,1.4414519899285441,1.5848779724241915,1.3513475955611558,1.4291109231132966,null,null,null,0.81879773706360526,0.82101566747451682,0.9296586165796249,0.81421001660262682,0.88704240118259259,null,null,null,2.6143631427192244E-2,-6.5124623371748611E-2,-0.12531199532537324,-0.12162191902097597,-0.13273532272104033,null,null,null,1.1449404775174556,1.0853799769209822,1.1521950457185883,0.93309468687056119,0.93194280253716755,null,null,null,3.4598959951787513,3.2827230109522949,3.5414196393970316,2.9770303800133675,3.1153608041120164,null,null,null,324.08774941257337,371.03269749158068,480.59286048674147,546.97503894378406,632.44699170866738]
[10,"SE375","SE375: PPC rental 140Mbit link per km distribution","PPC","BTW",0,null,0.57013501812369671,0.50091709274833163,0.7361967673235118,0.49584563435667761,0.53024950562830508,null,null,null,0.41143682884542643,0.33163828309525289,0.47873550778827811,0.33259511161565936,0.35062396592859524,null,null,null,4.2140470292574873E-3,-1.1550447952831545E-2,-2.0301249334654339E-2,-1.0952670613801065E-2,-2.9945989358997841E-2,null,null,null,0.29806731460838964,0.20447809992660584,0.2294083477090216,0.31276680304051335,0.28233955162829794,null,null,null,1.2838532086067702,1.0254830278173588,1.4240393734861572,1.1302548783990491,1.1332670338262005,null,null,null,833.82251877404371,1143.5761055623557,1497.9833852431229,1442.0689949207663,1663.4772804179697]
[11,"SE753","SE753: Netstream 16 LL 155mbit rentals Per km","Netstream","BTW",0,null,{"$f":"IF($A19=0,0,INDEX(FC.Serv.Pay_Total,$A19,H$7)+INDEX(FC.Serv.NonPay_Total,$A19,H$7))","v":0.32968081830059592},0.18355436988627888,0,0,0,null,null,null,0.24540603936968144,0.12416058650773526,0,0,0,null,null,null,2.5247856252044831E-3,-4.3409494488364092E-3,0,0,0,null,null,null,0.17667606199986385,7.611082117993552E-2,0,0,0,null,null,null,0.75428770529534572,0.37948482812511325,0,0,0,null,null,null,822.02234638243112,1132.1565158745668,0,0,0]
[12,"SO375","SO375: PC rental 140Mbit link per km distribution","PPC","BTW",0,null,1.3350150095531474,1.0938076735360347,1.2444992087223592,1.059071535358505,1.4419180756552379,null,null,null,0.94513544664715243,0.71435807495110482,0.80086778487331267,0.70176505520130172,0.94478586707706702,null,null,null,9.642469169636925E-3,-2.4791142670085396E-2,-3.3856976490283471E-2,-2.3033493620058534E-2,-8.0499624518695481E-2,null,null,null,0.68565401529902359,0.44067756230216693,0.38395404339591566,0.65932722189387327,0.7609265202170814,null,null,null,2.9754469406689603,2.2240521681192211,2.395464060501304,2.3971303188336215,3.0671308384306908,null,null,null,847.20845904368377,1158.9945669529675,1515.4488756472535,1458.7111310761386,1679.7802244629002]
[13,"ST375","ST375: Site Connect PPC rental 140Mbit link km dist","SiteConnect","BTW",0,null,1.5812610412689592E-2,3.3501289596731307E-2,3.4091859204892758E-2,3.3059318539174889E-2,0,null,null,null,1.1792213167976755E-2,2.2706115141168697E-2,2.2537365167738677E-2,2.2632981016933843E-2,0,null,null,null,1.2084525981670424E-4,-7.9344208938795819E-4,-9.580278357025901E-4,-7.4717425668706892E-4,0,null,null,null,8.4868796738689078E-3,1.3912581989483037E-2,1.0723374008601837E-2,2.1231461106522267E-2,0,null,null,null,3.6212548514351961E-2,6.9326544637995091E-2,6.6394570545530676E-2,7.6176586405943922E-2,0,null,null,null,815.44437958160302,1122.9070524113201,1477.0785106055184,1420.8080818365977,0]
[14,"SE381","SE381: PPC rental 64Kbit link","PPC","BTW","TI",null,0.99548901642383592,0.94481982655858676,1.2293554330724885,1.2116702531541002,1.1823473885067546,null,null,null,0.31682906511587206,0.26744728609350726,0.30890345469528468,0.29520863902915812,0.26563324511618214,null,null,null,-2.2063221530415851E-2,-1.8083187534561743E-6,-2.9403856088978762E-6,-2.2397469032700709E-6,-1.4039148179542274E-6,null,null,null,0.18694428984961606,0.12950396699682887,0.10693629852971447,5.548774832480035E-2,-6.4574332655963225E-4,null,null,null,1.4771991498589081,1.3417692713301697,1.6451922459118786,1.5623644007611555,1.447333486381559,null,null,null,100.88531834068471,116.66026276928928,135.50978584413005,139.60705714065278,156.69261456246738]
[15,"SH381","SH381: RBS PPC rental 64Kbit link","RBS","BTW","TI",null,2.419130838381625,1.9744466587370784,2.8800772980570484,2.7085488906843538,2.1136078053842344,null,null,null,0.86581223845485533,0.61360227200812845,0.77584205812265583,0.70281371388921121,0.4994257225716508,null,null,null,-6.2088846307756455E-2,-4.2706694285225415E-6,-7.5799661573666952E-6,-5.4708005356693501E-6,-2.7059923893327182E-6,null,null,null,0.48545343865393981,0.27944860444394931,0.2443626911409684,0.10810930148876519,-1.9033902237063624E-2,null,null,null,3.708307669182664,2.867493264519728,3.9002744673545151,3.5194664352617946,2.5939969197264325,null,null,null,89.917070488423136,105.47290847554528,124.5093587177992,128.63507966391822,145.56803257060292]
[16,"SO381","SO381: PC rental 64Kbit link","PPC","BTW","TI",null,3.6686917313530163,2.6807938594568275,2.2588626435164603,1.2262461522686272,0.87069945338653598,null,null,null,1.2307525728430977,0.79100201192603092,0.58488437475903998,0.30590758863982137,0.19857382725541892,null,null,null,-8.6297102852804577E-2,-5.3751154020564126E-6,-5.571944567515259E-6,-2.3012357022285987E-6,-1.0298275332406265E-6,null,null,null,0.73060239185761933,0.38647416940750395,0.20459077312048241,6.056703641249965E-2,4.5801237239076267E-3,null,null,null,5.5437495932009293,3.8582646656749602,3.0483322194514151,1.592718476085246,1.0738523745383293,null,null,null,96.843019409673374,112.91717927915853,132.57367851962195,138.61577170311963,158.63809105821215]
[17,"SE383","SE383: PPC rental 2Mbit link","PPC","BTW","TI",null,2.52951844029608,2.0029420747974083,1.9707338232847382,2.739615331387812,2.3506657710586412,null,null,null,0.9493424963867777,0.71607446882928028,0.66480242773897313,0.86077459638890741,0.72170233909227233,null,null,null,-3.3151356173633462E-2,-1.9806426264755823E-5,-2.4312676606821179E-5,-3.1827072084241244E-5,-8.9707105497606724E-6,null,null,null,0.42464709580664906,0.25477311550209564,0.16572668452531694,9.5954893842463612E-2,-1.3131461508403781E-2,null,null,null,3.8703566763158732,2.9737698527025191,2.8012386228724218,3.6963129945470987,3.0592276779319594,null,null,null,141.40923702007944,152.91510342504668,164.99345924893316,188.67600887174657,194.38053173697173]
[18,"SE744","SE744: Netstream 16 LL 2mbit rentals Links","Netstream","BTW",0,null,1.0278772624115588E-2,1.0235358419315273E-2,0,0,0,null,null,null,4.4671696808227974E-3,4.1722990474851625E-3,0,0,0,null,null,null,-1.6207835262249361E-4,-1.2068238432101745E-7,0,0,0,null,null,null,1.7730828388962288E-3,1.2763844107511182E-3,0,0,0,null,null,null,1.6356946791212121E-2,1.5683921195167233E-2,0,0,0,null,null,null,123.96222442392731,134.95111672768527,0,0,0]
[19,"SH383","SH383: PPC RBS rental 2Mbit link","RBS","BTW","TI",null,1.9064678831695319,1.6695066245648955,1.5654212933663563,0.91836618103738166,0.67942397866022675,null,null,null,0.82484452978830503,0.67774548305559845,0.5887463030446396,0.31335865737438862,0.22506013288784038,null,null,null,-3.0019699842557999E-2,-1.9562416675703472E-5,-2.2448805345499225E-5,-1.2005294813815661E-5,-2.9010128840923321E-6,null,null,null,0.32784776686801143,0.20771525026638682,0.11704847211551957,1.8367564332948619E-2,-1.6661693973421991E-2,null,null,null,3.0291404799832904,2.5549477954702047,2.2711936197211702,1.2500803974499051,0.88781951656176095,null,null,null,122.37265826359119,133.19739630350037,145.07627361299214,169.39363780705696,174.658631435291]
[20,"SO383","SO383: PC rental 2Mbit link","PPC","BTW","TI",null,1.8787027241620562,1.9648902246981919,2.1621556863131284,1.7417076857612681,2.341624621589014,null,null,null,0.69362453080002484,0.69567989546873688,0.72509308672855921,0.54320735102939488,0.71615651436853234,null,null,null,-2.3753687654004346E-2,-1.8946734248052253E-5,-2.617094209306503E-5,-1.9708446546897917E-5,-8.7920524293560192E-6,null,null,null,0.31224323074993587,0.2512385490328341,0.18614151073313789,6.432565520419932E-2,-5.3433065749955329E-3,null,null,null,2.8608167980580124,2.9117897224655147,3.0733641128327323,2.3492209835483155,3.0524290373301217,null,null,null,146.1299540668978,156.82060262516578,168.48989353037638,194.02568428904095,198.2644253364486]
[21,"ST383","ST383: Siteconnect PPC rental 2Mbit link","SiteConnect","BTW","TI",null,{"$f":"IF($A29=0,0,INDEX(FC.Serv.Pay_Total,$A29,H$7)+INDEX(FC.Serv.NonPay_Total,$A29,H$7))","v":0.15148630561027235},0.12411626717423072,0.14029725814868554,0.12532714157745858,0.10656494772904487,null,null,null,6.5556936658252865E-2,5.0396657691273508E-2,5.2777140880030854E-2,4.2771797558106693E-2,3.5307134507009653E-2,null,null,null,-2.385515033064319E-3,-1.4548085558033041E-6,-2.0126018502141953E-6,-1.6388232124572847E-6,-4.5514309276910785E-7,null,null,null,2.6054751452295178E-2,1.5444060886095795E-2,1.0490922705260032E-2,2.5056563126443867E-3,-2.6150873633739484E-3,null,null,null,0.24071247868775611,0.18995553094304424,0.20356330913212622,0.17060295662499719,0.13925653972958779,null,null,null,122.16068774315514,132.96789727425187,144.82376964747044,169.10227739869913,174.35569743894669]
[22,"SY383","SY383: PPC rental 2Mbit CLZ link  et","PPC","BTW","TI",null,0.28864856454501286,0.24128771714907798,0.20527493182343615,0.26041871282859247,0.20396252270229787,null,null,null,0.10797446092726201,8.604511959693556E-2,6.891926908262129E-2,8.143534027833918E-2,6.224820399078719E-2,null,null,null,-3.7832508648800935E-3,-2.3899494345811215E-6,-2.5263845624966232E-6,-3.014442590807097E-6,-7.7333984046689575E-7,null,null,null,4.6831830651447817E-2,2.9458237767571376E-2,1.6209018544673621E-2,7.9838317265782232E-3,-1.9621847433028061E-3,null,null,null,0.43967160525884263,0.35678868456415036,0.29040069306616856,0.34983487039091904,0.26424776860994181,null,null,null,141.11441862652256,152.43976829108442,165.03423259276695,189.02867082750356,195.25776338107462]
[23,"SZ383","SZ383: PC rental 2Mbit CLZ link  int","PPC","BTW","TI",null,0.16817276478160242,0.2170474200423011,0.19284462536009139,0.15928728137192821,0.16159298246085729,null,null,null,5.889075900910757E-2,7.3489444765199502E-2,6.1973876503590875E-2,4.78482501670544E-2,4.7648866616648002E-2,null,null,null,-2.0349210007991193E-3,-2.0232127706548623E-6,-2.2551382680747017E-6,-1.7508113040752764E-6,-5.873299609992469E-7,null,null,null,2.7456999275001635E-2,2.7853061177963736E-2,1.6759370163209438E-2,6.10469320165724E-3,-3.0031471871827868E-5,null,null,null,0.2524856020649125,0.31838790277269369,0.27157561688862364,0.21323847392933579,0.20921123027567246,null,null,null,150.58484049914267,160.61709116705418,172.82067483046558,198.2905813737699,203.45415636327115]
[24,"SE385","SE385: PPC rental 34Mbit link","PPC","BTW",0,null,0.27321414243438347,0.20093904998198078,0.14964620444068308,0.11893126128553658,0.12892577460798496,null,null,null,7.7816985244020684E-2,5.4681492030348257E-2,3.9485588334225587E-2,2.8302993841202481E-2,2.8136140072358058E-2,null,null,null,-4.4385176983952485E-4,-1.3812734306942366E-10,-1.4770841673080837E-10,-1.4049896208685822E-10,-1.0732985471184184E-10,null,null,null,4.7412310140096087E-2,2.8386841780124131E-2,1.6569281532845294E-2,8.3318021570236295E-3,3.9516369379814812E-3,null,null,null,0.3979995860486607,0.28400738365432582,0.20570107416004552,0.15556605714326371,0.16101355151099464,null,null,null,1057.1599714424688,1132.3413371192578,1188.1656513218929,1475.6149332966172,1847.1018318220015]
[25,"SO385","SO385: PC rental 34Mbit link","PPC","BTW",0,null,0.44284913196128628,0.28621391066978397,0.26241162704676607,0.34128098360903497,0.38560282949839941,null,null,null,0.12265532469680993,7.5708909326217766E-2,6.7508231503314253E-2,7.9885238514209034E-2,8.2998521946280296E-2,null,null,null,-6.9967508260235342E-4,-2.0604217852382055E-10,-2.6033612793373285E-10,-3.9358581895167516E-10,-3.3367634703276335E-10,null,null,null,7.9505581977941234E-2,4.2088828649097403E-2,3.0759358135422854E-2,2.6268129499967787E-2,1.3388571350408057E-2,null,null,null,0.64431036355343507,0.40401164843905696,0.36067921642516704,0.44743435122962594,0.48198992246141142,null,null,null,1085.9041418974534,1166.4911669104242,1216.1763279963973,1480.0801582914328,1843.2990577355356]
[26,"SE388","SE388: PPC rental 140Mbit link","PPC","BTW",0,null,8.9964853968186959E-2,0.13722847140605962,0.13358058896406899,0.12219094444802148,7.0440618223047979E-2,null,null,null,5.4146529494607999E-2,7.1901276165593608E-2,6.7977448406344773E-2,5.943903630997982E-2,3.6506963227192872E-2,null,null,null,-5.2793394477510121E-4,-3.7831557283064262E-8,-2.9602680309981743E-8,-2.2859983076635629E-8,-2.678049878939225E-9,null,null,null,2.6279760570432614E-2,2.6195994981107015E-2,1.5338195959526827E-2,3.5010772075567665E-3,1.6205884460070864E-2,null,null,null,0.16986321008845245,0.23532570472120296,0.21689620372726029,0.18513103510557499,0.12315346323226184,null,null,null,3311.1736859347452,4174.9750835726936,4297.3040300239099,4688.0381431289679,4646.9104384370148]
[27,"SE752","SE752: Netstream 16 LL 155mbit rentals Links","Netstream","BTW",0,null,3.9258527879840119E-2,2.0398100390321659E-2,0,0,0,null,null,null,2.9662337243868322E-2,1.2398419106906821E-2,0,0,0,null,null,null,-2.9834434845990777E-4,-6.6914639384401964E-9,0,0,0,null,null,null,1.3333931586401095E-2,4.105379199151037E-3,0,0,0,null,null,null,8.195645236164964E-2,3.6901892004915574E-2,0,0,0,null,null,null,2845.7101514461688,3727.3400482203374,0,0,0]
[28,"SO388","SO388: PC rental 140Mbit link","PPC","BTW",0,null,0.56613490092920116,0.34278874926352465,0.3949163004922559,0.41689424317742702,0.30012429607600644,null,null,null,0.35624802067927691,0.18216874879452449,0.20408966400476558,0.20567772833192652,0.15835349053964806,null,null,null,-3.4600961132656835E-3,-9.4751206351192505E-8,-8.8011007077629185E-8,-7.8423068700547343E-8,-1.1515208594070962E-8,null,null,null,0.1704863069574126,6.5198849770876435E-2,4.5649096735970958E-2,1.2399124008689056E-2,7.0294990650018263E-2,null,null,null,1.0894091324526249,0.59015625307771924,0.64465497322198539,0.63497101709497383,0.52877276575046417,null,null,null,3244.4134029800011,4190.1366327149735,4304.7846848686368,4696.9230582642458,4650.181354236377]
[29,"ST388","ST388: Site Connect PPC rental 140Mbit link","SiteConnect","BTW",0,null,8.3941397915749984E-3,1.1136468048038481E-2,1.4010911568315718E-2,1.3687845530109901E-2,0,null,null,null,6.3858147255936096E-3,6.8139684516920545E-3,8.2043883675488247E-3,7.4943460084842557E-3,0,null,null,null,-6.4767244518078106E-5,-3.6795269242372794E-9,-3.6629399317506919E-9,-2.9505393919963702E-9,0,null,null,null,2.8705502877222448E-3,2.255756575874845E-3,1.5673992057656527E-3,1.7851176395382751E-4,0,null,null,null,1.7585737560372773E-2,2.0206189396078458E-2,2.3782695478690264E-2,2.1360700352008592E-2,0,null,null,null,2800.7859786511076,3667.1728421341022,3787.7421861078205,4167.4549359951006,0]
[30,"SE391","SE391: PPC rental 64Kbit Distribution","PPC","BTW","TI",null,1.0079444243130822,0.81024074925993361,0.6686958174883274,0.627609046515053,0.79904124938817478,null,null,null,0.44710395109168155,0.34588383182546995,0.29360506361665994,0.2717590673109192,0.33973720241857169,null,null,null,1.4794287522522169E-2,-1.3592183971002991E-2,-1.5168568585152474E-2,-2.2532740943027499E-2,-2.9346494586865612E-2,null,null,null,0.35543458341829681,0.24909829774690459,0.22650765968996769,0.19150917477990118,0.20848973234879734,null,null,null,1.8252772463455829,1.3916306948613051,1.1736399722098025,1.0683445476628459,1.3179216895686783,null,null,null,4.6151539807446671,5.4576826108455148,5.4620817273828068,6.1439483034599629,7.9467558384243224]
[31,"SH391","SH391: RBS PPC rental 64Kbit link per km transmission","RBS","BTW","TI",null,{"$f":"IF($A39=0,0,INDEX(FC.Serv.Pay_Total,$A39,H$7)+INDEX(FC.Serv.NonPay_Total,$A39,H$7))","v":3.233953330792898},3.6035122428908526,2.3629743010156479,2.5625427701946291,3.0419151856489548,null,null,null,1.4688243675713679,1.5683905763473514,1.0584881665419308,1.12908568444127,1.3099356757255758,null,null,null,4.8920713013819221E-2,-6.2008733254885089E-2,-5.5035853846317255E-2,-9.4182850114488001E-2,-0.11368418793938964,null,null,null,1.1613075750655035,1.1238592942012817,0.81339522263140063,0.79253410106099276,0.80021783532795598,null,null,null,5.9130059864435891,6.2337533801846003,4.1798218363426614,4.3899797055824035,5.0383845087630972,null,null,null,4.5188044398424729,5.3555984819527174,5.3583161332634663,6.0363291145937721,7.837726505669619]
[32,"SO391","SO391: PC rental 64Kbit link per km Distribution","PPC","BTW","TI",null,1.6953312805574987,1.6100599630601495,1.2770903232935531,0.59109426170224322,0.35393621430447436,null,null,null,0.75225870206368783,0.68791317041157762,0.56124703023372469,0.25560882803245982,0.14963886714625815,null,null,null,2.4836483866229185E-2,-2.6987122082684438E-2,-2.8942851521030329E-2,-2.1096387470908907E-2,-1.2811870653983483E-2,null,null,null,0.59735423489733652,0.49490786648834206,0.43235154400714559,0.17945620309970717,9.1113828960061913E-2,null,null,null,3.0697807013847522,2.7658938778773847,2.2417460460133931,1.0050629053635012,0.58187703975681093,null,null,null,4.6245649264399411,5.4645041758708581,5.4690704157191989,6.1749364958115294,8.0384893246095253]
[33,"SE746","SE746: Netstream 16 LL 2mbit rentals Trunk","Netstream","BTW",0,null,8.5012562459755511E-3,6.0133657315507094E-3,0,0,0,null,null,null,5.9992892565942282E-3,4.2672527426110178E-3,0,0,0,null,null,null,3.6586632647102861E-4,-2.2087113973371823E-4,0,0,0,null,null,null,5.9381200084774903E-3,3.8968159158638705E-3,0,0,0,null,null,null,2.0804531837518299E-2,1.3956563250291879E-2,0,0,0,null,null,null,28.935854737430265,31.176025179865341,0,0,0]
[34,"SH372","SH372: PPC RBS rental 2Mbit link per km trunk","RBS","BTW","TI",null,3.1554983627785749,2.7182598872294985,2.2760914890408905,1.4764079858391381,1.2588166707729229,null,null,null,2.2243755898040964,1.9267977849064879,1.6581686776627838,1.0262391217880491,0.90763715655625532,null,null,null,0.13570519831868968,-9.9751599973912225E-2,-0.13154235161916286,-0.1083487473553652,-9.3888576964279893E-2,null,null,null,2.2019449764884236,1.7597666230693598,1.3901211725103608,0.78557914797613948,0.61447171903443432,null,null,null,7.717524127389785,6.3050726952314342,5.1928389875948717,3.1798775082479618,2.6870369693993323,null,null,null,28.636108872991365,30.854349078869433,31.560449887481003,36.44199506436923,43.027038984059878]
[35,"ST372","ST372: Siteconnect rental 2Mbit link per km trunk","SiteConnect","BTW","TI",null,0.27306548164334044,0.29471576216307727,0.25809593841270823,0.27022173166981811,0.22143584783587072,null,null,null,0.19249435169985782,0.20891025537338925,0.18803176645433234,0.18783430949676233,0.1596650661332954,null,null,null,1.1743634297038093E-2,-1.0815368877857086E-2,-1.4916479899621506E-2,-1.9831025548314261E-2,-1.651612468785903E-2,null,null,null,0.19055273838835685,0.19079956005117535,0.15763526171677944,0.14378510344912762,0.10809282457016979,null,null,null,0.6678562060285933,0.68361020870978473,0.58884648668419848,0.58201011906739375,0.47267761385147689,null,null,null,28.612032174392017,30.828377835619538,31.533911174856733,36.410992953750039,42.990548376575255]
[36,"SE754","SE754: Netstream 16 LL 155mbit rentals Trunk","Netstream","BTW",0,null,0.98947295306505179,0.59583514507012603,0,0,0,null,null,null,0.85933457548607362,0.50213329644149396,0,0,0,null,null,null,4.22603986255961E-2,-2.9812787923477236E-2,0,0,0,null,null,null,0.82224014192622652,0.44091699210913216,0,0,0,null,null,null,2.7133080691029479,1.509072645697275,0,0,0,null,null,null,2393.5321710505887,3483.3842065034833,0,0,0]
[37,"ST376","ST376: Site Con PPC rental 140Mbit link per km trunk","SiteConnect","BTW",0,null,3.0866595895993863E-2,3.87485398249518E-2,4.9141770674555885E-2,4.5453584506220876E-2,0,null,null,null,2.6793710521577526E-2,3.2636132715687868E-2,4.1240181492756135E-2,3.9524669006473639E-2,0,null,null,null,1.3155885500798726E-3,-1.9365301153132532E-3,-3.0391551428388909E-3,-3.4913669314862563E-3,0,null,null,null,2.5625188446675155E-2,2.864281109043219E-2,3.2624621164267682E-2,3.1140619026588465E-2,0,null,null,null,8.4601083414326414E-2,9.8090953515758611E-2,0.11996741818874079,0.11262750560779672,0,null,null,null,2383.8612524747409,3469.6699103999745,3910.6612494338269,4026.6935073200902,0]
[38,"SE432","SE432: PPC rental 64kbit link local end","PPC","BTW","TI",null,3.2082183985955099,3.2075462889896689,2.2523330780030433,3.1002551240267389,2.5714268059727234,null,null,null,1.9056546334071545,1.8581593151747604,1.197036651906243,1.4477690763848521,1.0910325242378145,null,null,null,-0.1097657692411062,-6.3338460679424396E-3,-7.2424660411927163E-3,-1.6898610836362279E-2,-1.1629340981251615E-2,null,null,null,0.78765189130096958,0.58321698245306985,0.22895400166084301,4.292257897811657E-2,-0.21241857634270686,null,null,null,5.7917591540625279,5.6425887405495567,3.6710812655289367,4.5740481685533458,3.4384114128865795,null,null,null,1114.1426504429303,1158.9912144105049,1234.8490042451085,1458.7403691180773,1575.7659342098968]
[39,"SE438","SE438: PPC rental 2Mbit local end copper","PPC","BTW","TI",null,1.0341921450053131,0.92004224305838145,0.92182682289201212,0.65220745547822889,0.65194027093430607,null,null,null,0.8757666863496687,0.77452374875176988,0.73505654776651164,0.59240139056264685,0.59717352319489858,null,null,null,-2.8326997184413512E-2,-8.5672569977722924E-3,-1.4460287491868989E-2,-2.2346411089278588E-2,-2.1628884880856441E-2,null,null,null,0.38674145832665147,0.28287982509010268,0.19544400607493254,0.20965415305008198,0.16382523376452829,null,null,null,2.2683732924972198,1.9688785599024814,1.8378670892415874,1.4319165880016791,1.3913101430128765,null,null,null,481.90354396136132,490.57762084836463,508.16611553003986,567.09407089619958,563.28420167942204]
[40,"SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends","Netstream","BTW",0,null,0.52862433187547841,0.59027779158220672,3.2929898786463923E-3,3.2406384337688369E-3,3.1891214347266519E-3,null,null,null,0.54979281032980432,0.61128223637999302,6.7963330928094397E-4,6.796333103570207E-4,6.7963331153173684E-4,null,null,null,-1.7653185348060648E-2,-2.4932343905063864E-4,-1.4065424927216204E-11,-3.5946023766268662E-12,-6.0965610316266422E-12,null,null,null,0.25843204744539938,0.20335276321493856,2.2248889855984634E-4,3.4566258016402874E-4,4.6883626095497116E-4,null,null,null,1.3191960043026214,1.4046634677380878,4.1951120724217578E-3,4.2659343206952844E-3,4.3375910011167985E-3,null,null,null,11104.343470560783,12243.968475347721,0,0,0]
[41,"SH432","SH432: RBS rental 64kbit link local end","RBS","BTW","TI",null,{"$f":"IF($A49=0,0,INDEX(FC.Serv.Pay_Total,$A49,H$7)+INDEX(FC.Serv.NonPay_Total,$A49,H$7))","v":0.25654010525220428},0.28455155165760171,0.30427898179718527,0.27479594188515294,0.256124829464356,null,null,null,0.14640745328243354,0.15747217161982596,0.15589519996169632,0.1246610646656417,0.10616749133513934,null,null,null,-8.2472206715114432E-3,-5.2829302453812435E-4,-9.291964384143533E-4,-1.4339098280460039E-3,-1.1149819101798728E-3,null,null,null,6.1260438487664562E-2,5.1082440198796937E-2,3.1552398897607296E-2,5.0219653546508536E-3,-1.9422293231156986E-2,null,null,null,0.45596077635079091,0.49257787045168649,0.49079738421807456,0.40304506207739943,0.34175504565815851,null,null,null,1165.7226986521218,1205.2158645376921,1277.9634458748046,1505.2513374458633,1622.2400705306084]
[42,"SH438","SH438: RBS rental 2Mbit local end copper","RBS","BTW","TI",null,0.56630731702004034,0.3265828937485945,0.35124437012202536,0.18920932906029495,0.11530659116725026,null,null,null,0.4173425746458988,0.23609765842327143,0.24507384540591892,0.14540394254781672,8.399454495491579E-2,null,null,null,-1.3133720308937223E-2,-2.5255046127958028E-3,-4.6707223160010426E-3,-5.2752041864831452E-3,-2.8683892781145286E-3,null,null,null,0.19514872477783959,9.288823161806016E-2,7.3002174629590605E-2,5.5866936084874627E-2,2.6851399177815146E-2,null,null,null,1.1656648961348415,0.65304327917713034,0.66464966784153379,0.38520500350650316,0.22328414602186666,null,null,null,534.99181614975942,552.54298580157842,569.49701091533802,646.91626649867885,682.28570624526651]
[43,"SH440","SH440: RBS rental 2Mb le copper   256k","RBS","BTW","TI",null,0.58848958047910926,0.66150535214576056,0.57006238234639817,0.57889263761720122,0.45449309005126731,null,null,null,0.35629584134287284,0.406927058092237,0.34094155366047713,0.39740210049313623,0.31412441372034305,null,null,null,-1.09460227101772E-2,-4.2922701663410529E-3,-6.3932789267487329E-3,-1.4406560540518643E-2,-1.0904774269489851E-2,null,null,null,0.16933037609051757,0.16448097971987827,0.10389007060690347,0.15328650866877364,9.5853658819193985E-2,null,null,null,1.1031697752023224,1.2286211197915349,1.0085007276870301,1.1151746862385925,0.85356638832131437,null,null,null,606.91699345681047,611.27667011052074,630.91695489344283,685.34922388401719,685.65313080487431]
[44,"SO432","SO432: PC rental 64kbit link local end","PPC","BTW","TI",null,12.188846361891404,10.611099516911064,7.0226334714483016,3.7899731263905445,2.7796222837989402,null,null,null,7.4323915605786679,6.2323539843005804,3.7768332559430999,1.7761961364531498,1.1783618583504973,null,null,null,-0.42473582089532669,-2.132382104304224E-2,-2.2938561167584481E-2,-2.0748499681520653E-2,-1.2551693529917942E-2,null,null,null,3.0249383317726726,1.9429751651002563,0.71425932026403527,4.9551420982015898E-2,-0.22946073663866681,null,null,null,22.221440433347421,18.765104845268858,11.490787486487852,5.5949721841441891,3.7159717119808526,null,null,null,1105.9817407057726,1147.4438957906798,1223.2033455691057,1456.4852677640633,1581.5205908978458]
[45,"SO438","SO438: PC rental 2Mbit local end copper","PPC","BTW","TI",null,1.5171775200022721,1.0182845557619686,1.4544657490436328,1.1728803965893284,1.0911574111849971,null,null,null,1.296038229011681,0.85851985366868921,1.1693451393961227,1.0779950428372072,1.0096029860391005,null,null,null,-4.1991596814089552E-2,-9.5055061921909614E-3,-2.305937373557666E-2,-4.0784569779424101E-2,-3.6663155841150812E-2,null,null,null,0.56635010196058311,0.30985025829902452,0.30773567552936471,0.37890938168180444,0.2734391303711905,null,null,null,3.3375742541604465,2.1771491615374914,2.9084871902335432,2.5890002513289163,2.3375363717541369,null,null,null,478.53632603086749,489.11605172949214,504.50578839395695,562.01351361415379,558.529566893842]
[46,"ST438","ST438: Siteconnect PPC rental 2Mbit local end copper","SiteConnect","BTW","TI",null,1.2715597298566587E-2,8.849173029782725E-3,9.3953953995416228E-3,6.9866315194146433E-3,5.3150601813159292E-3,null,null,null,8.4331853841160005E-3,5.8150249440016245E-3,6.0161356632784293E-3,5.0514754796606928E-3,3.8210988687636203E-3,null,null,null,-2.6103490567009328E-4,-6.1252964825408494E-5,-1.1282685144661129E-4,-1.8245710787821574E-4,-1.3147719312164941E-4,null,null,null,3.9572240176731655E-3,2.2802103911152534E-3,1.7842365426310831E-3,1.8963720108875588E-3,1.1293091458762798E-3,null,null,null,2.4844971794685658E-2,1.6883155400074193E-2,1.7082940754004523E-2,1.3752021902084679E-2,1.0133991002834179E-2,null,null,null,564.29750121479879,578.70147894789454,594.24577226047279,656.46802992420601,662.28679210709345]
[47,"SO400","SO400: External Customer Sited Handover connections","POH","BTW",0,null,0.28336681315471729,4.1397966057190065E-6,4.0760080161880819E-6,4.0132060961889841E-6,3.9513755262700844E-6,null,null,null,0.19652194554138785,9.5442365103543026E-6,9.544236523574476E-6,9.5442365413994306E-6,9.5442365608583405E-6,null,null,null,-4.1280877435406396E-3,-2.3362936379164599E-14,-4.1586026787274101E-14,-5.607104743129465E-14,-6.1210893560148352E-14,null,null,null,7.711371341317963E-2,2.9422361716650352E-6,2.942236173954603E-6,2.9422361780300338E-6,2.9422361835249966E-6,null,null,null,0.55287438436574421,1.6626269264375407E-5,1.6562480672131135E-5,1.64996787595474E-5,1.6437848209442528E-5,null,null,null,536771.24695703317,0,0,0,0]
[48,"SO402","SO402: External Customer Sited Handover rentals","POH","BTW",0,null,5.328844896787259E-2,6.7601699011295202E-2,5.9823854053349376E-2,6.9226922095887725E-2,7.005491172916814E-2,null,null,null,5.0366497176303412E-2,3.6117958156330496E-2,3.211260095535079E-2,3.7418548144746308E-2,3.9168961682636047E-2,null,null,null,-5.5760902157682879E-4,-2.6612124148214843E-4,-3.4543717132346196E-4,-3.762441928199014E-4,-1.2800350988125832E-4,null,null,null,1.2990677253394603E-2,1.5646273396274099E-2,1.2792963422239857E-2,1.1196349521648961E-2,3.6656921188979397E-2,null,null,null,0.11608801437599378,0.11909980932241765,0.10438398125961657,0.1174655755694631,0.14575279109090233,null,null,null,393.73224249082142,327.19727835829036,349.71851132275731,379.6560296362739,404.46439974165384]
[49,"SO403","SO403: External In Span Handover rentals","POH","BTW",0,null,8.1558561485196801E-2,7.6133064519476573E-2,7.3908934756415245E-2,0.11577676001667309,0.10354235530385142,null,null,null,4.9305714707175159E-2,4.6113911999112203E-2,4.4549318168754744E-2,6.940412437274307E-2,6.5048399796390127E-2,null,null,null,-1.0148322217205757E-3,-3.5000176340643606E-4,-4.9316191270535248E-4,-7.1650329973693922E-4,-2.1863607434543137E-4,null,null,null,2.0501074176097325E-2,1.490634090481102E-2,9.655586435231487E-3,6.3482763354767444E-3,4.3540804334595819E-2,null,null,null,0.15035051814674871,0.13680331565999335,0.12762067744769612,0.19081265742515596,0.21191292336049192,null,null,null,280.23283036373056,285.80477930053348,299.53686675044855,323.89438047453149,344.33870098549272]
[50,"SO404","SO404: 2 Meg bearer connection","3rd party infrastructure","BTW","TI",null,3.598869807912076,4.1698978066859382,2.6730554981865389,2.310815081640591,2.6003471342092235,null,null,null,2.4953386725904059,2.8762442679247937,1.8126966184967852,1.5263776969081011,1.8286286063490811,null,null,null,-5.2417094520900626E-2,-2.2270455167310629E-2,-2.044991060742633E-2,-1.6004378775471371E-2,-6.252711364064076E-3,null,null,null,0.97754481578408303,0.8601605469374044,0.34920816427921114,0.10134387667555345,1.1903628784931304,null,null,null,7.0193362017656646,7.884032166380825,4.8145103703551095,3.922532276448774,5.6130859076873705,null,null,null,539119.52394513553,550954.8544192058,580006.82144271082,634447.59721053904,678792.64750037307]
[51,"SO409","SO409: 2 Meg bearer rentals","3rd party infrastructure","BTW","TI",null,{"$f":"IF($A59=0,0,INDEX(FC.Serv.Pay_Total,$A59,H$7)+INDEX(FC.Serv.NonPay_Total,$A59,H$7))","v":0.42764315541777265},0.44880060410724942,0.29248111015746897,0.27778423314031198,0.18957737186132187,null,null,null,0.27043233321083943,0.28405308470977447,0.18265830783277545,0.17066363246757779,0.12200222351703612,null,null,null,-5.6142665265332802E-3,-2.1748632476858288E-3,-2.0362687862691357E-3,-1.7694207041257523E-3,-4.1147505833840638E-4,null,null,null,0.10955358466785688,8.8871095673412143E-2,3.7737043815837895E-2,1.3704511796835267E-2,8.0399080407677154E-2,null,null,null,0.80201480676993564,0.81954992124275017,0.5108401930198132,0.46038295670059926,0.3915672007276968,null,null,null,270.49768184728822,275.83692840386954,290.69300205425321,316.78777772022198,338.43779610078872]
[52,"SE760","SE760: External 3rd Party POH Rental 64kbit","3rd Party POH","BTW",0,null,0.25361390811969664,0.22809361262601152,0.24506275824621276,0.27971293055800822,0.22431946392775406,null,null,null,0.14339067352848781,0.12361343539593048,0.12170098667076806,0.11795785501059441,8.5976596616750514E-2,null,null,null,-7.724457158587706E-3,-5.8281038199661952E-7,-8.4461206648711909E-7,-6.9811190528783527E-7,7.4301441670686851E-8,null,null,null,5.3604194136748322E-2,3.3399865503927553E-2,1.6462087279388651E-2,-7.6229091179444187E-3,-2.7333816645279521E-2,null,null,null,0.44288431862634503,0.3851063307154875,0.38322498758430296,0.39004717833875291,0.28296231820066675,null,null,null,179.35767455547568,185.28569166085686,196.49136188678403,228.91787931919177,247.13637587712697]
[53,"SE765","SE765: Extl 3rd Party POH Rental 64kbit eff","3rd Party POH","BTW",0,null,0.28595756673319211,0.25379748105878297,0.30197172596451444,0.31644943365535083,0.24172604173377471,null,null,null,0.16922353508989291,0.14352580702091106,0.15550734388628479,0.1370815562153625,9.4781485798112616E-2,null,null,null,-9.1656537750053405E-3,-6.8043139221289139E-7,-1.0850247979985636E-6,-8.1535283377940717E-7,8.2348168061170699E-8,null,null,null,6.1907688245801701E-2,3.7609429864184953E-2,1.9722824101453259E-2,-1.0024879110612053E-2,-3.1016437795210124E-2,null,null,null,0.50792313629388142,0.43493203751248677,0.47720080892745448,0.44350529540726746,0.30549117208484527,null,null,null,173.50657111904127,179.39353819450625,190.62931989657557,223.05962773708691,240.97053546108515]
[54,"SE434","SE434: PPC rental 34Mbit link local end","PPC","BTW",0,null,0.25293369218024397,0.21084241219932967,0.18676862342699121,0.14718218773512809,0.12485020848976321,null,null,null,0.17434984512529889,0.16103836086774312,0.14956530795533884,0.12280933759550546,0.1110986795389217,null,null,null,2.1843353067609917E-2,-1.7425205127110895E-3,-2.2221622798758401E-3,-2.0721781226628096E-3,-1.7776306399139917E-3,null,null,null,0.10837838295451373,8.8567875394310075E-2,7.0162571567098084E-2,4.8721236301287302E-2,3.4452261247548403E-2,null,null,null,0.55750527332766653,0.45870612794867183,0.40427434066955231,0.31664058350925806,0.26862351863631934,null,null,null,1333.2981138558055,1746.2035024061095,1958.5137208746376,2201.7900331854426,2949.785296590157]
[55,"SE761","SE761: External 3rd Party POH Rental 34 45mbit","3rd Party POH","BTW",0,null,3.8083662294108823E-3,3.3279800058345884E-3,3.0117294219462144E-3,2.584410611492588E-3,1.7569599082938559E-3,null,null,null,2.3321876048681594E-3,2.3134951479267443E-3,2.2158182244980192E-3,1.9999657711213094E-3,1.4601340180585881E-3,null,null,null,2.8816427608447E-4,-2.4800103223773431E-5,-3.2654308254355292E-5,-3.3523230683757413E-5,-2.3169292169737708E-5,null,null,null,1.5136823746641839E-3,1.3190588543870606E-3,1.0794816375679071E-3,8.2667323286984558E-4,4.7306354811016481E-4,null,null,null,7.9424004850276956E-3,6.93573390492462E-3,6.2743749757577863E-3,5.3775263847999858E-3,3.6669881822928713E-3,null,null,null,235.95961036921261,304.02240137467186,338.9882406193189,378.79263956203556,506.30601320254709]
[56,"SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff","3rd Party POH","BTW",0,null,3.5610632552025782E-2,5.3249882121265579E-2,4.2933635237306672E-2,4.8005260860535054E-2,4.4849682086255338E-2,null,null,null,2.5947599307058554E-2,4.2871552621235327E-2,3.6085578517700397E-2,4.2102959871367182E-2,4.1737071729441855E-2,null,null,null,3.3000465981635075E-3,-4.7033473326824564E-4,-5.429544219281232E-4,-7.2019871710273528E-4,-6.7645978799611814E-4,null,null,null,1.6127258078421136E-2,2.3616943824569862E-2,1.6933332674018732E-2,1.6695934821756797E-2,1.2880100360514108E-2,null,null,null,8.0985536535668978E-2,0.11926804383380252,9.5409592007097671E-2,0.1060839568365563,9.8790394388215186E-2,null,null,null,217.98432530057326,286.01942964202726,321.65859280244916,360.88934071209849,484.73113320112509]
[57,"SO434","SO434: PC rental 34Mbit link local end","PPC","BTW",0,null,0.56226451861674442,0.50704297309892543,0.4027038174094581,0.39196659477595747,0.35405042588624036,null,null,null,0.40166410783483797,0.39885764841469951,0.3306783650197429,0.33602351995914975,0.32285435720001793,null,null,null,5.0579690587453735E-2,-4.3371798258889033E-3,-4.9320196234554923E-3,-5.7000852074293789E-3,-5.193933415207957E-3,null,null,null,0.25232877323363812,0.22124369010758368,0.1562365986505817,0.13432457342756479,0.10040395432140224,null,null,null,1.2668370902726742,1.1228071317953197,0.8846867614563273,0.85661460295524261,0.77211480399245258,null,null,null,1303.2498922624882,1710.4935839931816,1923.4302832835801,2156.8802680982312,2890.4063671507897]
[58,"SE436","SE436: PPC rental 140Mbit link local end","PPC","BTW",0,null,0.12790545660034452,0.12697958065671039,0.10580135022653876,9.3941200243587875E-2,7.4768364533039339E-2,null,null,null,6.6418504596032962E-2,6.29221583495196E-2,5.3117629860940575E-2,4.7414247694461134E-2,3.7951187099017208E-2,null,null,null,3.0981040011705935E-3,-4.684548041302178E-4,-4.6900141934567811E-4,-5.7941907280402178E-4,-4.3774058844652094E-4,null,null,null,5.6244579795627539E-2,4.7796194578505966E-2,3.9848749584191066E-2,3.1096677199758897E-2,2.1435646388648644E-2,null,null,null,0.25366664499317559,0.23722947878060574,0.19829872825232475,0.17187270606500388,0.13371745743225866,null,null,null,3387.6421606994604,4248.2074741280794,4243.6146331923183,4332.2986089867654,4402.8836039187299]
[59,"SE751","SE751: Netstream 16 LL 155mbit rentals LE","Netstream","BTW",0,null,0.55010524234054625,0.22460321620107151,1.6791836954837255E-2,1.6526470761597193E-2,1.6265310741492976E-2,null,null,null,0.45601433091368093,0.18099409877444736,2.1734992567417691E-3,2.1734992609161617E-3,2.1734992654732065E-3,null,null,null,-1.2515403422276576E-2,-7.8223356718519211E-5,-3.7931720771504135E-11,-1.9834698869103595E-11,-3.0081441965964872E-11,null,null,null,0.23652570124833311,6.9170981986059615E-2,1.0120869742551038E-3,1.4060501981465979E-3,1.8000134210905828E-3,null,null,null,1.2301298710802837,0.47469007360485993,1.9977423147902407E-2,2.0106020200825254E-2,2.0238823397975326E-2,null,null,null,45763.760084831993,52027.487118467521,0,0,0]
[60,"SE762","SE762: External 3rd Party POH Rental 155mbit","3rd Party POH","BTW",0,null,2.8416599419739501E-3,3.4086146376677024E-3,3.0636744317326572E-3,2.4955878816808334E-3,1.7286130229160227E-3,null,null,null,1.4336263011862972E-3,1.6596303170505677E-3,1.5134313684333853E-3,1.2403913931134565E-3,8.6405201483489354E-4,null,null,null,6.5317512448499309E-5,-1.2143668033332411E-5,-1.3141241762550029E-5,-1.4893577697549679E-5,-9.7595417774928543E-6,null,null,null,1.2272199790221837E-3,1.2764058942483576E-3,1.1501930301456133E-3,8.2432629223164026E-4,4.9434859417528344E-4,null,null,null,5.5678237346309294E-3,6.3325071809332955E-3,5.7141575885491054E-3,4.5454119893283806E-3,3.0772540901487068E-3,null,null,null,581.7997632843186,721.63586582926291,719.93538726773454,735.30246352771701,749.69979295643827]
[61,"SE767","SE767: Extl 3rd Party POH Rental 155mbit eff","3rd Party POH","BTW",0,null,{"$f":"IF($A69=0,0,INDEX(FC.Serv.Pay_Total,$A69,H$7)+INDEX(FC.Serv.NonPay_Total,$A69,H$7))","v":2.0342282957208562E-2},2.47346450139928E-2,1.8686809970329177E-2,1.8748938431923788E-2,1.2722234321408886E-2,null,null,null,1.1523079859075188E-2,1.3092740321458697E-2,1.0022400049767231E-2,1.0088271944084959E-2,6.8698419901091655E-3,null,null,null,5.4950287600707796E-4,-9.9371486895306348E-5,-9.0262041868442873E-5,-1.258272658968739E-4,-8.0907927440903741E-5,null,null,null,9.7106721209743591E-3,9.9046915322038628E-3,7.4924708504174814E-3,6.582448664387449E-3,3.8483697523015027E-3,null,null,null,4.2125537813265189E-2,4.7632705380760053E-2,3.611141882864545E-2,3.5293831774499324E-2,2.3359538136378651E-2,null,null,null,537.38407721986459,681.282707300526,680.31290401160231,694.07667559703486,705.04726255576804]
[62,"SO436","SO436: PC rental 140Mbit link local end","PPC","BTW",0,null,0.98960800166103779,0.44950202278009116,0.57458146092073215,0.57395862046029933,0.48679394469151549,null,null,null,0.49170097250039746,0.21052076002968942,0.2755873809550517,0.27781881221960425,0.23726251964517861,null,null,null,2.2550257056785018E-2,-1.5211833086515841E-3,-2.3816647190629649E-3,-3.3294296440651797E-3,-2.682841565966731E-3,null,null,null,0.41372382104453176,0.15781545600869779,0.20687841793417569,0.1835606568283692,0.13601914889675304,null,null,null,1.9175830522627522,0.81631705550982669,1.0546655950908965,1.0320086598642075,0.8573927716674804,null,null,null,3528.990857710538,4515.4375048966658,4458.0202705490829,4540.8325721533656,4620.2817123292325]
[63,"ST436","ST436: Site Connect 140Mbits rentals","SiteConnect","BTW",0,null,2.7527361723784408E-2,3.2722109982841585E-2,3.2329505925554947E-2,3.2443725598353762E-2,1.9544707327465941E-3,null,null,null,7.4074134798995227E-3,9.5251568741531907E-3,9.5820012625212319E-3,9.8882877744323073E-3,3.796080361206241E-4,null,null,null,2.7637920397058656E-4,-5.950390826588457E-5,-7.1191955068888982E-5,-1.0259069023810131E-4,-1.5668446596310397E-11,null,null,null,7.1732911331380015E-3,8.3733302128521404E-3,8.3652342039570865E-3,7.818041586138233E-3,1.9515569139437832E-4,null,null,null,4.2384445540792515E-2,5.0561093161581028E-2,5.0205549436964376E-2,5.0047464268686198E-2,2.5292344445931496E-3,null,null,null,6242.1863830327711,7012.6342803857187,6963.3216972211339,7009.4487771269178,0]
[64,"SE763","SE763: External 3rd Party PoH Rental 2mbit Copper","3rd Party POH","BTW",0,null,1.7885878419415663E-2,2.1803442259651373E-2,1.9146282448078263E-2,1.2808343985107435E-2,1.2742970293450395E-2,null,null,null,1.240980823835751E-2,1.4804498023622003E-2,1.2102942908899348E-2,8.2022251105795859E-3,8.1371117901924243E-3,null,null,null,-1.3854369508180175E-4,-3.3625513872278848E-11,-3.8164233258270481E-11,-8.8104354210995719E-12,-1.7261164219878498E-11,null,null,null,3.7574108052471893E-3,2.9872881902940989E-3,7.28248636859744E-4,9.5361674668558718E-4,-2.5262238294002879E-4,null,null,null,3.391455376793856E-2,3.9595228439941961E-2,3.1977473955673123E-2,2.1964185833562171E-2,2.0627459683441627E-2,null,null,null,65.389055451214659,64.80856884221366,66.179775923707425,67.2075527748231,64.098025046751985]
[65,"SE768","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff","3rd Party POH","BTW",0,null,0.14118656738798546,0.12345368399223855,0.11980595088256399,9.2768571473191036E-2,7.7034699207817803E-2,null,null,null,0.11427104713290596,9.6554497526970373E-2,8.5794699341587635E-2,6.7724102553854831E-2,5.5834328050370634E-2,null,null,null,-1.3141314898639923E-3,-2.2065419014120328E-10,-2.6574748537627138E-10,-6.0328338684690839E-11,-1.1362940430326326E-10,null,null,null,3.1679196955274776E-2,1.6661038124304844E-2,2.4492655646244487E-3,5.8546349454527084E-3,-3.7273661103840593E-3,null,null,null,{"$f":"H73+P73+X73+AF73","v":0.28582267998630223},{"$f":"I73+Q73+Y73+AG73","v":0.23666921942285957},{"$f":"J73+R73+Z73+AH73","v":0.20804991552302859},{"$f":"K73+S73+AA73+AI73","v":0.16634730891217026},{"$f":"L73+T73+AB73+AJ73","v":0.12914166103417496},null,null,null,{"$f":"IF($A73=0,0,IF(OR($A73=0,INDEX(MEAServVolFC,$A73,AV$7)=0),0,AN73/INDEX(MEAServVolFC,$A73,AV$7)*million))","v":58.261893135931793},{"$f":"IF($A73=0,0,IF(OR($A73=0,INDEX(MEAServVolFC,$A73,AW$7)=0),0,AO73/INDEX(MEAServVolFC,$A73,AW$7)*million))","v":57.909519222446384},{"$f":"IF($A73=0,0,IF(OR($A73=0,INDEX(MEAServVolFC,$A73,AX$7)=0),0,AP73/INDEX(MEAServVolFC,$A73,AX$7)*million))","v":59.190529498749918},{"$f":"IF($A73=0,0,IF(OR($A73=0,INDEX(MEAServVolFC,$A73,AY$7)=0),0,AQ73/INDEX(MEAServVolFC,$A73,AY$7)*million))","v":59.87628573581005},{"$f":"IF($A73=0,0,IF(OR($A73=0,INDEX(MEAServVolFC,$A73,AZ$7)=0),0,AR73/INDEX(MEAServVolFC,$A73,AZ$7)*million))","v":56.816900054344593}]
[{"$f":"IF(B74=0,0,A73+1)","v":66},"SE439","SE439: PPC rental 2Mbit local end fibre","PPC","BTW","TI",null,7.4302161496604091,4.9471094889182092,5.2851943021762118,3.9403042975737415,4.4581463513284225,null,null,null,4.4767141944482844,3.0187274996405176,3.2709356489139449,2.4571023860556989,2.8151245996920577,null,null,null,0.49583895974202841,-7.648314187078775E-3,-2.1303106963112731E-2,-1.8692020753766095E-2,-2.2503215909924677E-2,null,null,null,2.6424713489492113,2.0980682744200112,2.0349836153776351,1.3282180861280559,1.2640100593742629,null,null,null,15.045240652799935,10.05625694879166,10.569810459504678,7.7069327490037303,8.514777794484818,null,null,null,502.25993951189895,488.3875881982363,506.01782298544856,524.69815998764807,587.30022501911242]
[67,"SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre","3rd Party POH","BTW",0,null,0.13656478269437705,0.11452754710763477,0.12004313075279557,9.5361816170356356E-2,0.105083777867295,null,null,null,8.164778652196529E-2,6.950330618418489E-2,7.3888345313942685E-2,5.9302571470323404E-2,6.6176501399633145E-2,null,null,null,9.023038196332784E-3,-1.7619635624396932E-4,-4.8142377168799099E-4,-4.5171716645590112E-4,-5.2950730482591681E-4,null,null,null,4.8289586806753743E-2,4.8433184000690473E-2,4.6063314902499722E-2,3.2086753990865781E-2,2.9689804017072854E-2,null,null,null,0.27552519421942889,0.23228784093626617,0.23951336719755001,0.18629942446508962,0.20042057597917509,null,null,null,85.814394716902854,83.139048816551423,86.144060324272274,89.106765387218331,99.743208073842467]
[68,"SE769","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff","3rd Party POH","BTW",0,null,0.81662008664215646,0.57733329839698422,0.65342515847659199,0.59467171298368215,0.69830117129615732,null,null,null,0.5496074455856389,0.39625955262979845,0.45099106104394143,0.41320576766193406,0.4834878515982135,null,null,null,6.2023702254618188E-2,-1.0269456920038301E-3,-2.9998735155096104E-3,-3.2143662839027357E-3,-3.940195950725524E-3,null,null,null,0.31476957858758187,0.27002302450878296,0.27378687302661436,0.21711375760807253,0.20933587279137686,null,null,null,1.7430208130699956,1.2425889298435617,1.3752032190316381,1.2217768719697861,1.3871846997350221,null,null,null,79.038873952913278,76.3659441827877,79.438544744492731,82.187642803610601,92.848241544412744]
[69,"SH439","SH439: RBS rental 2Mbit local end fibre","RBS","BTW","TI",null,10.028119155116133,7.5694271466972829,4.8970115501619951,3.3763077999909807,2.0461324170950101,null,null,null,5.3470865366620188,4.0684631536843296,2.6392528828425563,1.8145385201531679,1.0671208502236897,null,null,null,0.57059195012227104,-9.9220379283682068E-3,-1.6416715540577748E-2,-1.3078130363096338E-2,-7.8839216365827157E-3,null,null,null,3.3222206937132679,2.9284231462942141,1.6851606428569024,0.9949769252356353,0.46376321193748149,null,null,null,19.268018335613689,14.55639140874746,9.2050083603208765,6.1727451150166868,3.5691325576195987,null,null,null,561.57634018428462,547.48749172748944,574.5222661095388,603.45413293207275,705.95848880388121]
[70,"SH441","SH441: RBS rental 2Mb le fibre   256k","RBS","BTW","TI",null,0.84139216841280973,0.57825895156976392,0.45931610394975292,0.51034052713880251,0.46381764931763902,null,null,null,0.4279639412351362,0.29478088404137759,0.23691015975459206,0.27067523788878983,0.25221384504218303,null,null,null,4.5599385929557687E-2,-7.1643638408317735E-4,-1.4752290476342167E-3,-1.9823004400491891E-3,-1.9428337980258459E-3,null,null,null,0.26030446417525671,0.20910398218684872,0.15087410069225921,0.15229878780004216,0.11923948423782652,null,null,null,1.5752599597527603,1.081427381413907,0.8456251353489701,0.93133225238758532,0.83332814479962269,null,null,null,573.15376053223622,561.98107737677515,585.95996416374544,599.27657820733373,667.29795717434592]
[71,"SO439","SO439: PC rental 2Mbit local end fibre","PPC","BTW","TI",null,{"$f":"IF($A79=0,0,INDEX(FC.Serv.Pay_Total,$A79,H$7)+INDEX(FC.Serv.NonPay_Total,$A79,H$7))","v":11.639504746776188},6.1784727689199883,5.9969337848055559,6.279724301425464,6.0645547135735152,null,null,null,7.1443890974654094,3.8241329647296878,3.7524961630633973,3.9832072732212507,3.8743050711719649,null,null,null,0.79168540319954228,-9.6924158739363289E-3,-2.442853522987971E-2,-3.0367211470477672E-2,-3.0989540998312078E-2,null,null,null,4.17030080609607,2.6317463573608366,2.3077734875771148,2.1333873149163249,1.7173650479508058,null,null,null,23.745880053537206,12.624659675136577,12.032774900216189,12.365951678092561,11.625235291697972,null,null,null,496.18863380541336,483.52924553150558,502.05472029674621,517.90245202841618,581.9144927252546]
[72,"ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre","SiteConnect","BTW","TI",null,0.59423261155307372,0.55847395877103445,0.46014924352509368,0.33827768264053226,0.36487512565315261,null,null,null,0.27807414366572564,0.26420551973291062,0.22185971007708166,0.16486200463718895,0.18540950502001782,null,null,null,2.9584078693750081E-2,-6.4447464862000257E-4,-1.3893943166412043E-3,-1.2037606651404771E-3,-1.4299060282441402E-3,null,null,null,0.17698847751480204,0.19552356201124804,0.14748848857417321,9.6248487626680396E-2,9.1198479267205243E-2,null,null,null,1.0788793114273514,1.0175585658665731,0.82810804785970737,0.59818441423926105,0.64005320391213161,null,null,null,601.14437797195592,584.03867016505035,605.3368289677627,629.7573374594092,691.88519329000349]
[73,"SY439","SY439: PPC rental 2Mbit CLZ local end fibre  ext","PPC","BTW","TI",null,0.61633226423864085,0.67344729012809834,0.66215938593464119,0.56676172917977685,0.59355328345364278,null,null,null,0.38298616196766244,0.42662173887114929,0.42395363453294482,0.36662802146602441,0.38651478931696653,null,null,null,4.2739638005044933E-2,-1.0936051840229281E-3,-2.7907331801202582E-3,-2.8228575241086191E-3,-3.1213576593777832E-3,null,null,null,0.22437158036708693,0.29630927593224327,0.2627241354457277,0.19710077924651173,0.17162713889852516,null,null,null,1.2664296445784351,1.3952846997474679,1.3460464227331934,1.1276676723682044,1.1485738540097565,null,null,null,488.6425841343177,472.1361183226162,490.06568771648165,506.46261351059678,569.007294641562]
[74,"SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ","3rd Party POH","BTW",0,null,1.9300502331465338E-2,1.5862471753013682E-2,1.6718225335482322E-2,1.3602171781728952E-2,1.0667648296855386E-2,null,null,null,1.1730242142094165E-2,9.790040010595441E-3,1.0454314683348414E-2,8.5934839236047212E-3,6.7740949943016892E-3,null,null,null,1.2938680313246201E-3,-2.4765547416058363E-5,-6.7981296011516837E-5,-6.5337258298950481E-5,-5.3965240945935569E-5,null,null,null,6.9396101402656304E-3,6.8279402307201021E-3,6.5259552938534762E-3,4.6647862307228243E-3,3.0456572191240382E-3,null,null,null,3.9264222645149754E-2,3.2455686446913164E-2,3.3630514016672698E-2,2.6795104677757548E-2,2.0433435269335175E-2,null,null,null,84.696008639422232,82.077225373106046,85.069029918573023,87.996341218257285,99.093359981681004]
[75,"SY765","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff","3rd Party POH","BTW",0,null,7.549336674190596E-2,9.3087677119448098E-2,5.8779709489221246E-2,6.8461614586262848E-2,7.0157457264148876E-2,null,null,null,5.0707466030884489E-2,6.3817715943830844E-2,4.0487863961450862E-2,4.7501846602361182E-2,4.8508083346771848E-2,null,null,null,5.7198343605738668E-3,-1.6535806403481564E-4,-2.6918788792889891E-4,-3.6940644969135064E-4,-3.9518554874117239E-4,null,null,null,2.9062207607826213E-2,4.3530780442143896E-2,2.4598573424336762E-2,2.498668422937346E-2,2.1022343216670628E-2,null,null,null,0.16098287474119052,0.20027081544138803,0.12359695898707997,0.14058073896830614,0.13929269827885019,null,null,null,78.86678166822972,76.157739500500867,79.272334925170227,81.984805861306398,92.616112074672216]
[76,"SZ439","SZ439: PC rental 2Mbit CLZ local end fibre  int","PPC","BTW","TI",null,1.1905567965957935,1.0646930255577001,0.85307216666803232,0.69341676742723246,0.73946272353823561,null,null,null,0.740882136771563,0.67409005827843005,0.54432986786705684,0.44623486454436623,0.47924422947556189,null,null,null,8.2845712847943981E-2,-1.730581464895327E-3,-3.5859455059310485E-3,-3.4370658833085886E-3,-3.871359724212401E-3,null,null,null,0.43033940796165543,0.46400068947701395,0.33385903810335149,0.23704840782971934,0.21025656220337413,null,null,null,2.4446240541769559,2.2010531918482488,1.7276751271325095,1.3732629739180096,1.4250921554929592,null,null,null,486.5388244403357,470.58471819008275,489.44663231783369,506.47200904187173,569.13623903462826]
[77,"SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist","Prot path & res.","BTW","TI",null,9.1786285116359848E-2,8.701961035942414E-2,7.6110181086363193E-2,6.4490926574859941E-2,6.4729219485493761E-2,null,null,null,2.6216893505565504E-4,2.5323473753165236E-4,2.2624140448491696E-4,1.9621430647767088E-4,2.0183222858629176E-4,null,null,null,2.8448022964583318E-3,-1.810415725840927E-3,-3.1114801804578165E-3,-3.7464427764256096E-3,-3.54534478846571E-3,null,null,null,4.5069787654828927E-2,4.3452643419121355E-2,3.8972421459321352E-2,3.4079551943421084E-2,3.7054213250572364E-2,null,null,null,0.13996304400270276,0.12891507279023623,0.11219736376971165,9.5020250048333088E-2,9.8439920176186704E-2,null,null,null,12.549801705852062,12.359271363385547,13.432431616498221,15.704973964873325,15.579533104321055]
[78,"SPO371","SPO371: Prot Path PC rental 2Mbit link per km dist","Prot path & res.","BTW","TI",null,2.0696130394030773E-2,1.8405172724701092E-2,1.5018879164847263E-2,1.5081171135948982E-2,1.4413565816676292E-2,null,null,null,7.4012047517628269E-5,6.7057440341418607E-5,5.5900347895261017E-5,5.7432845921911473E-5,5.6207726832604559E-5,null,null,null,7.1296214736330692E-4,-2.9541481097390102E-4,-4.760717731102696E-4,-5.3462796318116805E-4,-6.5746611990125841E-4,null,null,null,8.0374239716690336E-3,7.3021267153715631E-3,6.1526599831339384E-3,6.9591103520436201E-3,6.8038055535785584E-3,null,null,null,2.9520528560580739E-2,2.5478942069440173E-2,2.0751367722766194E-2,2.1563086370733345E-2,2.0616112977186199E-2,null,null,null,11.835100773188982,12.264102254505707,14.689839860991146,14.619188256371622,14.965228064408016]
[79,"SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist","Prot path & res.","BTW",0,null,7.3815823178755804E-2,6.180804021026607E-2,5.023871294785677E-2,4.6921669571610487E-2,4.0081793667682643E-2,null,null,null,1.516553235865671E-4,1.2795921718326077E-4,1.0464605404468583E-4,9.9877466294669712E-5,8.6286536216717371E-5,null,null,null,1.9070021814832458E-3,-3.6584867214009414E-3,-5.4936541438327987E-3,-6.0564596210215295E-3,-6.3090650309029529E-3,null,null,null,6.5330256497316774E-2,5.5143369082956979E-2,4.5293554483284745E-2,4.3273014529054694E-2,3.7632379482424108E-2,null,null,null,0.1412047371811424,0.11342088178900536,9.0143259341353393E-2,8.423810194593831E-2,7.1491394655420509E-2,null,null,null,265.7421280885697,295.40921979610397,379.07173818903863,417.06377344507706,621.35187359931649]
[80,"SPO373","SPO373: Prot Path PC rental 34Mbit link per km dist","Prot path & res.","BTW",0,null,2.7579512388186542E-2,2.1800612747928029E-2,1.7860075998667919E-2,1.7179126772691455E-2,1.6529480734759922E-2,null,null,null,5.0376755463987408E-5,4.0379861882588832E-5,3.3675973193585348E-5,3.3280365232189056E-5,3.2937915150094038E-5,null,null,null,9.5976232999040454E-4,-1.8065358441388534E-3,-2.5771918432937937E-3,-2.8975521303028335E-3,-3.1255473299873679E-3,null,null,null,3.1289929727920149E-2,2.5101901515460143E-2,2.0997049870397196E-2,2.0734564506664385E-2,2.0514524678684542E-2,null,null,null,5.9879581201561088E-2,4.5136358281131911E-2,3.6313609998964907E-2,3.5049419514285196E-2,3.3951395998607192E-2,null,null,null,278.27670416191597,322.80456360176993,411.37054322618889,425.91914651528174,443.67495667474947]
[81,"SPE375","SPE375: Prot Path PPC rental 140Mbit link per km dist","Prot path & res.","BTW",0,null,{"$f":"IF($A89=0,0,INDEX(FC.Serv.Pay_Total,$A89,H$7)+INDEX(FC.Serv.NonPay_Total,$A89,H$7))","v":7.244147548478555E-2},6.1450106541563236E-2,5.5770397078727926E-2,5.2479109947781225E-2,4.6933983363453884E-2,null,null,null,5.6134877798044696E-5,4.7813249200076872E-5,4.4027574142981879E-5,4.2347950376076088E-5,3.8450410651235712E-5,null,null,null,1.9013439849489765E-3,-5.0807175245380374E-3,-7.7026765824091178E-3,-9.5628993095813568E-3,-1.0040766634450842E-2,null,null,null,8.8053193492386259E-2,7.4795268720545441E-2,6.8738877992316622E-2,6.5993213416079596E-2,5.9984979897436612E-2,null,null,null,0.16245214783991885,0.13121247098677072,0.11685062606277841,0.10895177200465554,9.6916647037090881E-2,null,null,null,626.74439753055117,688.01635390574381,742.92521406057654,779.59947718120873,920.48417094070726]
[82,"SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist","Prot path & res.","BTW",0,null,0.172739341022112,0.11717239947341337,0.11877912336725484,0.11419941917173879,0.10217281569146955,null,null,null,1.541283558363814E-4,1.0239183080160835E-4,1.0649615768983395E-4,1.0459223962286718E-4,9.4701939762220177E-5,null,null,null,2.8850023113075971E-3,-6.2194042293697927E-3,-7.3538457605075592E-3,-1.1033597363332577E-2,-1.182874399681887E-2,null,null,null,0.14849452635114832,9.9782939782863386E-2,0.11102158562706683,0.10876939617434551,9.8830861961963848E-2,null,null,null,0.32427299804040433,0.21083832685770856,0.22255335939150395,0.21203981022237459,0.18926963559637675,null,null,null,560.79309290330013,877.71504209372074,849.58272868735435,870.81337906503802,1084.3813922816487]
[83,"SPE383","SPE383: Prot Path PPC rental 2Mbit link","Prot path & res.","BTW","TI",null,9.6991294690436537E-3,9.5269794168349846E-3,7.0074825002558903E-3,7.4173432787148514E-3,5.8120708672077569E-3,null,null,null,8.8976993924972487E-5,8.8837539325787931E-5,7.1645542240510355E-5,7.5482602636404029E-5,6.4332847230731189E-5,null,null,null,2.7721567570239631E-5,-4.8172669941596576E-7,-8.511988909051645E-7,-9.191517892967086E-7,-1.3761644315132453E-6,null,null,null,8.2169482691061841E-4,8.1227285167051596E-4,7.0606048262067541E-4,1.0469831811412552E-3,9.2883155985380586E-4,null,null,null,1.0637522857449485E-2,1.0427608081131873E-2,7.7843373262261716E-3,8.5388899107032151E-3,6.8038591098607808E-3,null,null,null,28.056978576382036,27.577486259534076,30.49794397723441,30.214377978841732,33.531809223638589]
[84,"SPO383","SPO383: Prot Path PC rental 2Mbit link","Prot path & res.","BTW","TI",null,2.5128428155538969E-3,1.9392225275536845E-3,1.7530200849639284E-3,1.622111721657396E-3,1.5164508384151055E-3,null,null,null,2.19661513743221E-5,1.8293882205415975E-5,1.7205771242195273E-5,1.6472077407201577E-5,1.5893842892269567E-5,null,null,null,5.6456183669680067E-6,-1.1050629489237337E-7,-1.6268774308912854E-7,-2.0479911437762176E-7,-2.1240274040134402E-7,null,null,null,1.8795942167402355E-4,1.6773368586241289E-4,1.5983505472292491E-4,1.5344836377779878E-4,1.479155593672689E-4,null,null,null,2.7284140069692106E-3,2.1251395893266212E-3,1.9298982231859593E-3,1.7918273637280186E-3,1.6800478379342424E-3,null,null,null,31.253310503656479,33.832497009521752,34.740149998350475,35.37516015008007,35.907651292664006]
[85,"SPE385","SPE385: Prot Path PPC rental 34Mbit link","Prot path & res.","BTW",0,null,8.3620144938929483E-3,7.4003427583582831E-3,6.1455072582512638E-3,4.7865041732207368E-3,3.9715309935001745E-3,null,null,null,4.2365115746501724E-5,3.8491152658311754E-5,3.3104517659625479E-5,2.7042213935530616E-5,2.3429204801694499E-5,null,null,null,1.3650704377073455E-4,-1.3113964360942437E-12,-2.116410238858727E-12,-2.4484389077441992E-12,-2.1772655878169915E-12,null,null,null,1.3755666428315716E-3,1.2718905836389439E-3,1.1279780315828789E-3,9.6885498910491029E-4,8.7406821502964479E-4,null,null,null,9.9164532962417555E-3,8.7107244933441429E-3,7.3065898053773573E-3,5.782401373812739E-3,4.8690284111542487E-3,null,null,null,430.40161876049291,448.33223337310409,507.10551688402171,660.25015686563688,903.29509531987924]
[86,"SPO385","SPO385: Prot Path PC rental 34Mbit link","Prot path & res.","BTW",0,null,6.7939059883828593E-3,4.7654852180780052E-3,4.4380544580588229E-3,3.9105700096299127E-3,3.9357128086414481E-3,null,null,null,3.7961573248089308E-5,2.8433385420753415E-5,2.7152318126701401E-5,2.4802816435859732E-5,2.5242111548899363E-5,null,null,null,1.0938062916019805E-4,-7.3104759955822873E-13,-9.7107563299207472E-13,-1.2455253416204142E-12,-1.2368538723793163E-12,null,null,null,8.8063959917337011E-4,7.0130357404606211E-4,6.7318441683100901E-4,6.2574359836291716E-4,7.1934170982357684E-4,null,null,null,7.821887789964517E-3,5.495222176813773E-3,5.1383911920454576E-3,4.5611164231831643E-3,4.6802966287770708E-3,null,null,null,465.58855892645931,574.02737342440309,597.38712017338571,668.84394876086219,654.34921148805165]
[87,"SPE388","SPE388: Prot Path PPC rental 140Mbit link","Prot path & res.","BTW",0,null,6.6825119270657544E-3,5.3587243096845406E-3,4.3310092945204369E-3,3.1098513811067281E-3,2.5251506299425151E-3,null,null,null,6.0129315358599382E-5,5.1579168401945954E-5,4.4853280120646011E-5,3.6503460636202006E-5,3.2558507778379073E-5,null,null,null,5.7754044072190433E-5,-6.0056512907082898E-13,-9.098392549370437E-13,-1.0573309058158156E-12,-9.2932876618046413E-13,null,null,null,4.7369038286369645E-4,4.2528565699868128E-4,3.8568004083854951E-4,3.3991267516077244E-4,3.1648278360914213E-4,null,null,null,7.2740856693602404E-3,5.8355891344846027E-3,4.761542614569794E-3,3.4862675158463716E-3,2.8741919204007078E-3,null,null,null,560.40721643761481,591.11857066199673,641.08454817471727,793.73093995540262,971.56707620399095]
[88,"SPO388","SPO388: Prot Path PC rental 140Mbit link","Prot path & res.","BTW",0,null,1.9281159567848566E-2,1.0726428552513859E-2,1.0952482072220358E-2,1.1562812663587349E-2,9.7425861052732911E-3,null,null,null,1.8003144814574595E-4,1.1972816202132247E-4,1.2263751329178038E-4,1.2851753821410596E-4,1.1594655993765096E-4,null,null,null,1.5898310362644059E-4,-3.1929721572505251E-12,-3.7468013904840239E-12,-5.9772165818058481E-12,-8.5630505718124691E-12,null,null,null,1.6698863037228693E-3,1.2844357429598558E-3,1.5587154178118032E-3,2.1126697659589228E-3,1.9421457150723847E-3,null,null,null,2.1290060423343624E-2,1.2130592454302066E-2,1.263383499957714E-2,1.3803999961783159E-2,1.1800678371720275E-2,null,null,null,797.38054020013578,1042.0571801800986,1021.5325398847397,997.69467526589415,1103.2115825136786]
[89,"SPE434","SPE434: Prot Path PPC rental 34Mbit local end","Prot path & res.","BTW",0,null,1.0184489603108571E-2,7.8427270162446539E-3,6.5540940607344556E-3,5.4762816439324485E-3,4.2276620033953535E-3,null,null,null,5.9019042612454931E-5,4.7784639734626027E-5,4.1727905838481781E-5,3.6597020298452103E-5,3.0340743883935608E-5,null,null,null,4.4042040508269912E-4,-3.5870850930196593E-5,-5.1624276922973362E-5,-6.0691045642634094E-5,-5.8011397865581881E-5,null,null,null,2.7654230207235625E-3,2.2980742111368257E-3,2.0438024465876106E-3,1.8292948000472079E-3,1.5737987668478413E-3,null,null,null,1.3449352071527289E-2,1.015271501618591E-2,8.5880001362375752E-3,7.2814824186354741E-3,5.7737901162615481E-3,null,null,null,442.12202733488789,495.75259830261342,569.49603025448107,694.05434425120734,1169.6181844535465]
[90,"SPO434","SPO434: Prot Path PC rental 34Mbit local end","Prot path & res.","BTW",0,null,1.3918943647193066E-2,6.1836395115759876E-3,5.3760795051750274E-3,5.1120278153851655E-3,4.9341562305295914E-3,null,null,null,1.0181776582559496E-4,5.3402075159097378E-5,4.8801787213665059E-5,4.7683075356522506E-5,4.7107363121496401E-5,null,null,null,7.3099358192610191E-4,-3.9479485730934762E-5,-3.6757364330637335E-5,-4.5158283002948797E-5,-4.8022999776555694E-5,null,null,null,3.7306881091767547E-3,2.1796259188440435E-3,2.0278735960346625E-3,1.9857193843551882E-3,1.961514053954358E-3,null,null,null,1.8482443104121518E-2,8.3771880198481932E-3,7.4159975240927177E-3,7.1002719920939279E-3,6.8947546478288907E-3,null,null,null,350.04627091139241,850.08443948041224,1297.7938165588234,1531.2134573909318,1709.1171949055508]
[91,"SPE436","SPE436: Prot Path PPC rental 140Mbit local end","Prot path & res.","BTW",0,null,{"$f":"IF($A99=0,0,INDEX(FC.Serv.Pay_Total,$A99,H$7)+INDEX(FC.Serv.NonPay_Total,$A99,H$7))","v":6.5280379584973115E-3},3.0751044625879809E-3,3.0292738857634846E-3,2.9841284186864245E-3,2.939657787151881E-3,null,null,null,8.2648430706850934E-5,3.505044153242006E-5,3.5099880084162384E-5,3.5166632827556669E-5,3.5239643159480175E-5,null,null,null,4.1471549202934908E-4,-3.423434817261081E-5,-2.5779469675092098E-5,-3.4834189591017011E-5,-3.8128438557503435E-5,null,null,null,3.9150525317491087E-3,1.7877779200270319E-3,1.7924895154334841E-3,1.7963751127766934E-3,1.8011508945603479E-3,null,null,null,1.0940454412982619E-2,4.8636984759748217E-3,4.8310838116060392E-3,4.7808359746996576E-3,4.7379198863142062E-3,null,null,null,1058.0710264006402,0,0,0,0]
[92,"SPO436","SPO436: Prot Path PC rental 140Mbit local end","Prot path & res.","BTW",0,null,7.8548658997517784E-2,4.9145455181524557E-2,4.7407926810031115E-2,4.4388960744842533E-2,4.2731852112885577E-2,null,null,null,5.4955839639837844E-4,3.815688015738766E-4,3.7617594359222581E-4,3.6276448631584123E-4,3.5742104065025586E-4,null,null,null,2.0365674905227613E-3,-2.2254269593951372E-4,-2.7453605956175134E-4,-3.6425526106323767E-4,-3.8274004740414399E-4,null,null,null,2.2877343044671004E-2,1.6530610204968831E-2,1.6278739489491156E-2,1.5720992375971785E-2,1.5470504931424035E-2,null,null,null,0.10401212792910994,6.5835091492127754E-2,6.3788306183552745E-2,6.0108462346066927E-2,5.8177038037555723E-2,null,null,null,1981.9384132833445,2623.9401262121182,2644.3407735515057,2753.8094962492705,2792.2433629110465]
[93,"SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre","Prot path & res.","BTW","TI",null,3.0442646613181738E-2,2.625627532519427E-2,2.6018670394392054E-2,2.0198717181237259E-2,1.8763756006343481E-2,null,null,null,2.8169849819069626E-4,2.5490230294672071E-4,2.563242053831199E-4,2.1595684095103936E-4,2.0760286093949771E-4,null,null,null,3.9051313768490953E-4,-1.4487143998383874E-5,-2.3250872471367518E-5,-3.1776331284454603E-5,-2.9115385145601916E-5,null,null,null,3.7107160395651803E-3,3.4106754825192894E-3,3.4490430655624966E-3,2.999325748513069E-3,2.887624319502056E-3,null,null,null,3.4825574288622527E-2,2.9907365966661898E-2,2.97007867928663E-2,2.338222343941691E-2,2.1829867801639431E-2,null,null,null,86.372952104718578,88.178081627825961,86.783721435438466,95.140301414099909,96.801946245968381]
[94,"SPO439","SPO439: Prot Path PC rental 2Mbit local end fibre","Prot path & res.","BTW","TI",null,7.793969175933663E-3,6.9078072781652636E-3,6.4207666896948633E-3,5.9500318008931293E-3,5.2421293030786385E-3,null,null,null,9.4069004643220172E-5,8.6791228252634705E-5,8.315401936180564E-5,7.9554818185748662E-5,7.3440899693334429E-5,null,null,null,1.2038987089434324E-4,-4.4242574031592997E-6,-7.2298731894190747E-6,-9.2917778789990679E-6,-9.653027777613052E-6,null,null,null,9.5010018396722259E-4,8.9216527290154944E-4,8.5675849028531116E-4,8.2059311170419472E-4,7.696932946560874E-4,null,null,null,8.9585282354384486E-3,7.8823395219162883E-3,7.3534493261525613E-3,6.8408879529040746E-3,6.0756104696504474E-3,null,null,null,61.829964179120708,62.47971285524202,63.002417190364334,63.728595862955885,66.371946379567589]
[95,"SQ103","SQ103: WS Low Tisbo Excess Construction","ECC","BTW",0,null,5.5643704492181003E-6,5.4840203767619914E-6,5.4048305685599695E-6,5.3267842702456559E-6,5.2498649693881865E-6,null,null,null,2.910905760117684,2.9329876945453526,2.972591709298126,3.0267114209872865,3.0868677432561249,null,null,null,0,-0.42173215390159435,-0.75637786623937509,-1.0336061206034823,-1.1488964177634475,null,null,null,5.4482097479183071,5.4482097479083285,5.4895394989426647,5.5636645297592047,5.6649579294948227,null,null,null,8.35912107240644,7.9594707725724634,7.7057587468319841,7.5567751569272792,7.6029345048524695,null,null,null,0,0,0,0,0]
[96,"SO417","SO417: 64Kbit PC link connection cct prov  internal","PPC","BTW","TI",null,0.18528938959589936,0.21931454460333102,0.15156137027498923,8.8382261879794519E-2,2.6174301415279135E-2,null,null,null,4.8546434368151913E-3,5.7797364250145086E-3,4.3390721261368555E-3,2.9158240536290374E-3,1.2014151612510448E-3,null,null,null,0,-5.3965586601679301E-10,-1.0549619346093061E-9,-9.1251179000627509E-10,-3.8181772741229367E-10,null,null,null,3.3427477505715996E-4,5.9786793763810125E-4,3.1836050047840406E-4,1.7071601469652455E-4,1.0811540518487693E-4,null,null,null,0.1904783078077717,0.22569214842632776,0.15621880184664255,9.1468801035608296E-2,2.748383159989733E-2,null,null,null,1737.6236800563008,1706.640438503196,1714.1932553343734,1764.0572935952459,2022.7818993671701]
[97,"SO418","SO418: 64kbit PC Re arranges","PPC","BTW","TI",null,4.4941342904717096E-4,0,0,0,0,null,null,null,9.0422079065507867E-6,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,-4.2913472172755562E-7,0,0,0,0,null,null,null,4.5802650223199416E-4,0,0,0,0,null,null,null,477.11093982499392,0,0,0,0]
[98,"SE417","SE417: 64Kbit PPC new connection provision  external","PPC","BTW","TI",null,1.8732528323688651E-2,1.9484720382581294E-2,2.1411868223131535E-2,2.340843087871939E-2,2.20869239493377E-2,null,null,null,4.8418967339046074E-4,5.072393646557748E-4,6.035989398776912E-4,7.5650056152212959E-4,9.7343546299045883E-4,null,null,null,0,-4.8258780764667766E-11,-1.4997658871815451E-10,-2.4360942908755991E-10,-3.2789439012466781E-10,null,null,null,1.4648651609014482E-5,3.1676404416809035E-5,2.2091268237627645E-5,1.987179737287462E-5,6.0195768514824223E-5,null,null,null,1.9231366648688127E-2,2.0023636103395095E-2,2.2037558281270263E-2,2.4184802994004967E-2,2.3120554852948595E-2,null,null,null,1826.3406124110286,1794.2326257522491,1800.4541079469175,1848.9910545875362,2094.2531569699822]
[99,"SE418","SE418: 64kbit PPC Re arranges","PPC","BTW","TI",null,6.5899286515224337E-2,0,0,0,0,null,null,null,1.3258950691067881E-3,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,-6.2925738647179864E-5,0,0,0,0,null,null,null,6.7162255845683944E-2,0,0,0,0,null,null,null,351.63484735960179,0,0,0,0]
[100,"SO413","SO413: 2Mbit PC link connection cct provision","PPC","BTW","TI",null,1.7163390099799669,1.3938212102958312,1.50553444932255,0.95721751093759488,1.0445237557084224,null,null,null,4.4908872355287649E-2,3.6136266863592975E-2,4.3368756516584728E-2,2.8056032107960188E-2,3.1033837644523211E-2,null,null,null,0,-8.9761067006405187E-9,-5.4710359210088851E-8,-2.5390302076026062E-8,-3.1909842845977394E-8,null,null,null,-1.2198278019609959E-2,-3.2425728969652074E-3,-3.461942022140267E-3,-2.2214248334990528E-3,-2.705827464332785E-3,null,null,null,1.7490496043156447,1.4267148952863522,1.5454412091066354,0.98305209282175388,1.07285173397877,null,null,null,7899.9530456894536,7725.5442175162407,7918.4001211981458,7790.6956979648885,7660.540891912824]
[101,"SE413","SE413: 2Mbit PPC link connection cct provision","PPC","BTW","TI",null,{"$f":"IF($A109=0,0,INDEX(FC.Serv.Pay_Total,$A109,H$7)+INDEX(FC.Serv.NonPay_Total,$A109,H$7))","v":6.3167487524942709},7.5325711976102045,5.1444309847104304,5.1337053605511294,3.9653249212102719,null,null,null,0.1642791040524354,0.19343884860045663,0.14744803650970964,0.14897226642029157,0.11704141924264697,null,null,null,0,-4.8642964967700701E-8,-1.873918955259172E-7,-1.3659760180076986E-7,-1.214651612932276E-7,null,null,null,-4.4267355430477211E-2,-1.5925987987994755E-2,-1.0981276575053524E-2,-1.0882536070888486E-2,-9.8863836580331144E-3,null,null,null,6.436760501116229,7.7100840095797016,5.2808975572531907,5.2717949543029308,4.072479835329724,null,null,null,7511.1562979791688,7340.9059840091531,7530.3661998074449,7400.4070767417179,7282.1653170360514]
[102,"SL136","SL136: WH SDSL conns  MPF  TISBO","SDSL","BTW",0,null,1.4499906714887569E-4,1.8249709832515392E-5,1.7955169443892135E-5,1.7665389306841387E-5,1.7380292392435747E-5,null,null,null,1.175977542401456E-5,1.7976220002693376E-6,1.7976220028214394E-6,1.7976220062624785E-6,1.7976220100189443E-6,null,null,null,0,-5.9538423740869919E-14,-1.6586750912837982E-14,-3.3405118215374478E-14,-4.8520301761989609E-14,null,null,null,-7.8079035526876542E-7,1.14495274083646E-6,1.7102043771863945E-6,2.27545601040908E-6,2.8407076464611635E-6,null,null,null,1.5597805221762151E-4,2.1192284514082768E-5,2.1462995807313218E-5,2.1738467290107827E-5,2.2018622000395554E-5,null,null,null,11.605509837620648,0,0,0,0]
[103,"SL137","SL137: WH SDSL rentals  MPF   TISBO","SDSL","BTW",0,null,4.2992591967001503E-2,2.9013281124417395E-2,3.0151383319023707E-2,2.4159831808403205E-2,5.2820552112278346E-3,null,null,null,2.9909236769675037E-3,2.0951009622818826E-3,2.2046250127346809E-3,1.8211325853165852E-3,5.1364693439815865E-4,null,null,null,0,-9.597338260660359E-12,-1.0251874874444064E-11,-1.6973903691414135E-11,-1.2958561006538424E-11,null,null,null,5.2683608889778077E-3,3.30550828561447E-3,3.7220766607839852E-3,2.8233966952881237E-3,1.1718427244275929E-4,null,null,null,5.1251876532946813E-2,3.4413890362716408E-2,3.6078084982290502E-2,2.8804361072034011E-2,5.9128864051101919E-3,null,null,null,42.815806643332365,45.034576577021163,44.154440402680024,45.592163452850208,0]
[104,"SH417","SH417: 64Kbit RBS new connection cct provision  external","RBS","BTW","TI",null,2.6456722743216664E-2,1.1833918515874844E-6,1.1651646514172654E-6,1.1472192750244788E-6,1.1295513483876144E-6,null,null,null,6.649903057132277E-4,3.3559458572323459E-6,3.3559458612353423E-6,3.3559458666326409E-6,3.3559458725246915E-6,null,null,null,0,-5.0620172466096887E-15,-9.0103907050032556E-15,-1.2148841414495615E-14,-1.3262485232154156E-14,null,null,null,3.0422975510893826E-5,7.4028588131812933E-7,7.4028588181420699E-7,7.4028588269722528E-7,7.4028588388781172E-7,null,null,null,2.7152136024440783E-2,5.2796235850759421E-6,5.2613963854564238E-6,5.2434510122055042E-6,5.2257830915376328E-6,null,null,null,1686.4680760522226,0,0,0,0]
[105,"SH418","SH418: RBS 64Kbit PPC Re arranges","RBS","BTW","TI",null,3.0484552834615958E-2,0,0,0,0,null,null,null,6.1334986195950389E-4,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,-2.9109010216734812E-5,0,0,0,0,null,null,null,3.1068793686358728E-2,0,0,0,0,null,null,null,352.25389667073387,0,0,0,0]
[106,"ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision","SiteConnect","BTW","TI",null,0.45937774261218445,5.0903367584637061E-4,5.0098627936271843E-4,4.9306648242013272E-4,4.852722561707693E-4,null,null,null,1.1781089466582876E-2,6.1645914344363363E-5,6.164591441836176E-5,6.1645914518134896E-5,6.1645914627053846E-5,null,null,null,0,-1.2245999645910779E-12,-5.4202095236803966E-13,-9.6281675751602868E-13,-1.3043438008287855E-12,null,null,null,-3.4194758001437919E-3,4.4251111761772858E-5,5.8298920505823139E-5,7.2346729205716861E-5,8.6394537971668935E-5,null,null,null,0.46773935627862351,6.1493070072790687E-4,6.2093111374488235E-4,6.2705912518116775E-4,6.3331270746514823E-4,null,null,null,7741.4656782294533,0,0,0,0]
[107,"SH413","SH413: RBS 2Mbit PPC link connection cct provision","RBS","BTW","TI",null,2.8802464107371821,2.5138662545123935,3.634871806144449E-3,3.5773811019787364E-3,3.520802365170086E-3,null,null,null,7.4250025633105746E-2,6.4095850448478056E-2,4.899164098513E-4,4.8991641051327394E-4,4.8991641123592917E-4,null,null,null,0,-1.624392071823824E-8,-1.0780602868288696E-11,-4.2113836957527748E-12,-6.438635574120829E-12,null,null,null,-2.0715203817619599E-2,-5.8955002506889797E-3,3.0544410703073392E-4,4.2777040554914912E-4,5.5009670360421919E-4,null,null,null,2.933781232552668,2.5720665884662615,4.4302323122458803E-3,4.495067913829775E-3,4.5608154735715988E-3,null,null,null,7566.752379430176,7398.156894280457,0,0,0]
[108,"SE740","SE740: Netstream 16 LL 2mbit connections","Netstream","BTW",0,null,1.3585136391975762E-2,2.1291000203103695E-7,2.0961095038810924E-7,2.0636320977124774E-7,2.031659792002585E-7,null,null,null,3.4390911211022458E-4,6.7225196636046285E-7,6.7225196739995079E-7,6.7225196880150773E-7,6.7225197033154071E-7,null,null,null,0,-1.3876584140666908E-15,-2.4700319791844153E-15,-3.330380201802835E-15,-3.6356650612146457E-15,null,null,null,-1.0939422090885721E-4,1.5654573288970685E-7,1.5654573302569735E-7,1.565457332677605E-7,1.5654573359413775E-7,null,null,null,1.3819651283177128E-2,1.0417076998935482E-6,1.0384086483437255E-6,1.0351609085101357E-6,1.0319636794902719E-6,null,null,null,7197.7350433214215,0,0,0,0]
[109,"SO473","SO473: Separation   Diversity","Separation & diversity","BTW","TI",null,3.4406691865292202E-2,4.4523902214762146E-3,4.3817819640595279E-3,4.3122965522717528E-3,4.2439160838818992E-3,null,null,null,2.98422315888862E-3,6.6516701838767803E-4,6.6516701921938686E-4,6.6516702034079105E-4,6.6516702156499147E-4,null,null,null,0,-8.4233588112993569E-12,-2.1347797781567722E-12,-4.5266634420161149E-12,-6.7410112460412894E-12,null,null,null,4.3748060141380564E-3,1.6731645657686245E-4,2.6313132129025839E-4,3.5894618554890785E-4,4.5476105021830334E-4,null,null,null,4.1765721038318875E-2,5.2848736880173955E-3,5.3100803024343926E-3,5.3364097536347877E-3,5.3638441489241824E-3,null,null,null,51.311761067274652,0,0,0,0]
[110,"SPO438","SPO438: Prot Path PC rental 2Mbit local end copper","Prot path & res.","BTW","TI",null,1.138147701469368E-3,9.231543643600284E-4,6.4857319821232497E-4,6.8517405501659814E-4,6.6673093896572769E-4,null,null,null,1.9881322605216787E-5,1.6756491489358588E-5,1.2564923360974212E-5,1.333384354194529E-5,1.3208203115131881E-5,null,null,null,0,-4.6500345973319628E-13,-6.853840674496038E-13,-6.7968341867051709E-13,-8.5257587822976833E-13,null,null,null,-3.2819567523148975E-6,-8.4056145646433985E-7,2.9657144931094491E-6,4.6053898757506954E-6,3.7784753873561969E-6,null,null,null,1.15474706732227E-3,9.3907029392791919E-4,6.6410383538102464E-4,7.0311328775461072E-4,6.8371761661563987E-4,null,null,null,32.036367117198189,32.66594188891483,35.027647074958551,33.876776967459854,33.414631154966635]
[111,"SE473","SE473: Separation   Diversity","Separation & diversity","BTW","TI",null,{"$f":"IF($A119=0,0,INDEX(FC.Serv.Pay_Total,$A119,H$7)+INDEX(FC.Serv.NonPay_Total,$A119,H$7))","v":6.4607406757383537E-2},4.587069276175483E-2,4.5816115646530341E-2,3.1479295370218797E-2,2.5156896499259587E-2,null,null,null,4.8828543017708252E-3,3.6655596824760649E-3,3.7124501035891268E-3,2.7467278275939444E-3,2.3268644945497962E-3,null,null,null,0,-2.218101991500235E-11,-2.699031739363378E-11,-3.8755179602184616E-11,-2.8296713175010969E-11,null,null,null,1.0289056728791263E-2,7.013836190450355E-3,7.2972079172506279E-3,4.7513931603509821E-3,3.6072566245489396E-3,null,null,null,7.9779317787945628E-2,5.6550088612500229E-2,5.682577364037978E-2,3.8977416319408542E-2,3.1091017590061609E-2,null,null,null,69.8862239286114,72.935152477985014,71.981100694855456,78.122806541751956,83.440572692934794]
[112,"SO474","SO474: Third Party Equipment PPC","3rd party infrastructure","BTW","TI",null,7.6336865203239096E-2,6.4345416563825364E-2,5.4554149102437458E-2,5.2958075079711273E-2,4.7605595275889298E-2,null,null,null,6.6818724616810165E-3,5.8220650628435311E-3,5.1113850953014243E-3,5.0504442290323871E-3,4.6727368808973345E-3,null,null,null,0,-2.3572572648696893E-11,-3.2087509167450216E-11,-3.2387809597126239E-11,-3.6116283551201346E-11,null,null,null,1.1265786108805135E-2,9.1874783565794975E-3,7.5273390029882443E-3,7.5756987601228879E-3,6.7328896686762573E-3,null,null,null,9.4284523773725246E-2,7.9354959959675828E-2,6.7192873168639616E-2,6.5584218036478736E-2,5.9011221789346611E-2,null,null,null,152.07181253826653,153.37726025574639,155.33545297314825,154.20945685465509,155.20501109018463]
[113,"SE474","SE474: Third Party Equipment PPC","3rd party infrastructure","BTW","TI",null,0.1062486951316387,9.710565143744096E-2,6.7284512038875449E-2,5.6442861771528741E-2,5.8677743989733799E-2,null,null,null,9.4591483095153271E-3,8.8546089155320928E-3,6.5269125309736532E-3,5.7093104185770831E-3,5.9748945244854582E-3,null,null,null,0,-3.3231277798787371E-11,-5.1149563972639379E-11,-4.3767471622714304E-11,-3.6247937738112185E-11,null,null,null,1.4712572927652824E-2,1.3313248306368829E-2,8.7275827973612614E-3,7.0869349635368957E-3,8.1269558901579282E-3,null,null,null,0.13042041636880686,0.11927350862611061,8.2539007316060786E-2,6.9239107109875256E-2,7.2779594368129252E-2,null,null,null,128.57409240191535,128.11660327017438,135.32797909267271,139.27294844880331,136.34787551078972]
[114,"SO475","SO475: Other Single Payment","Separation & diversity","BTW","TI",null,1.5843715037264415E-2,2.0577969918699019E-3,2.025121214426467E-3,1.9929656906475168E-3,1.9613221164777217E-3,null,null,null,1.51637472382814E-3,3.5406438679421825E-4,3.5406438722262513E-4,3.5406438780025227E-4,3.5406438843082881E-4,null,null,null,0,-4.0862073014247139E-12,-1.3924501743884367E-12,-2.8588423351106707E-12,-4.1922442767118668E-12,null,null,null,2.0736404146792261E-3,1.1277985495672443E-4,1.7173184442431644E-4,2.3068383372409549E-4,2.8963582327257251E-4,null,null,null,1.9433730175771782E-2,2.5246412295346372E-3,2.5509174446809585E-3,2.5777139093130222E-3,2.6050223239888789E-3,null,null,null,2003.4773377084312,0,0,0,0]
[115,"SE476","SE476: Other single Payment  external","Separation & diversity","BTW","TI",null,1.5747847633409397E-2,2.0440655514708129E-3,2.0116986114405207E-3,1.9798456578814529E-3,1.948498506790499E-3,null,null,null,1.4959738576849455E-3,3.4406935610791617E-4,3.4406935664781503E-4,3.4406935737576853E-4,3.4406935817045121E-4,null,null,null,0,-6.7290328607979597E-12,-2.553335077914846E-12,-4.7889727905047424E-12,-6.6976442127831221E-12,null,null,null,2.4754658692016508E-3,1.5946575673024844E-4,2.2182513673372272E-4,2.8418451645991356E-4,3.4654389654922575E-4,null,null,null,1.9719287360295993E-2,2.547600657579945E-3,2.5775931022687234E-3,2.6080995269281626E-3,2.6391117548125319E-3,null,null,null,17765.123748014408,0,0,0,0]
[116,"SO410","SO410: 34 45Mbit PPC link conn cct prov","PPC","BTW",0,null,1.7331455116377934E-2,1.891998346679629E-2,1.9822705793019514E-2,1.8767529882354646E-2,1.0825355269928531E-2,null,null,null,4.4860953854059329E-4,4.8376708583328857E-4,5.6466720005146523E-4,5.4140005224455334E-4,3.180467895991957E-4,null,null,null,0,-1.2270006811720538E-10,-7.2540886961079809E-10,-5.0168245171764429E-10,-3.3313371594008035E-10,null,null,null,-1.2632178643163527E-4,-4.5516414867136497E-5,-4.7927681420320611E-5,-4.5647966308775881E-5,-3.0245941765048954E-5,null,null,null,1.7653742868486894E-2,1.9358234015062373E-2,2.0339444586241793E-2,1.9263281466607971E-2,1.111315578462896E-2,null,null,null,7417.5390203726447,7250.2749120083799,7434.0075242111825,7305.8298124959119,7189.7113698233024]
[117,"SE410","SE410: 34 45Mbit PPC link conn cct provision","PPC","BTW",0,null,5.6527424653271E-2,5.9313657690550715E-5,5.8369539544117679E-5,5.7440487196714523E-5,5.6526259673018786E-5,null,null,null,1.4571598200444889E-3,8.9261950732082265E-6,8.9261950843594695E-6,8.9261950993948667E-6,8.926195115808495E-6,null,null,null,0,-1.4607845535897743E-13,-4.4281945306040884E-14,-8.3657266170311201E-14,-1.1747265483071137E-13,null,null,null,-4.0659025892920807E-4,3.4737263792203357E-6,4.8672241324509261E-6,6.2607218780526838E-6,7.6542196300756093E-6,null,null,null,5.757799421438628E-2,7.1713578996900808E-5,7.2162958716646128E-5,7.2627404090504799E-5,7.3106674301430232E-5,null,null,null,7546.2639861580965,0,0,0,0]
[119,"SE416","SE416: 140 155Mbit PPC link conn cct prov","PPC","BTW",0,null,2.4377647722933833E-2,2.7545707102797499E-5,2.7103810479034527E-5,2.6669016476144489E-5,2.6241210733572202E-5,null,null,null,6.3067767027087055E-4,4.4529270922392688E-6,4.4529270983818433E-6,4.4529271066639654E-6,4.4529271157052866E-6,null,null,null,0,-8.8472332029034357E-14,-2.8723962366623279E-14,-5.2383462353913062E-14,-7.209146887400549E-14,null,null,null,-1.770489024011105E-4,2.0406355105015399E-6,2.7600951445069893E-6,3.4795547739952445E-6,4.199014407262937E-6,null,null,null,2.4831276490803592E-2,3.4039269617065968E-5,3.4316832693199401E-5,3.4601498304420231E-5,3.4893152184448955E-5,null,null,null,7390.2608603582112,0,0,0,0]
[120,"SQ100","SQ100: WS Low Tisbo 3rd Pty Equipment Depn","Equipment depreciation","BTW",0,null,5.3459722449425374E-6,5.2687759155383719E-6,5.1926943091453626E-6,5.1177113290321907E-6,5.04381111090648E-6,null,null,null,9.9977695000022653,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,-3.2758803194722871E-9,0.97978140771615208,1.9595628186769651,2.9393442296157031,3.9191256405473793,null,null,null,9.9977748426986288,0.97978667649206763,1.9595680113712743,2.939349347327032,3.9191306843584903,null,null,null,0,0,0,0,0]
[123,"SP371","SP371: PC rental 2Mb link km dist   Non SMP","PPC","BTW",0,null,4.8484160044426412E-2,5.8110612493678722E-2,5.2773450566073458E-2,5.978071079747253E-4,5.8831736267876114E-4,null,null,null,2.3163402537620739E-2,2.8241196063819567E-2,2.5867362383388267E-2,7.9881114511968609E-5,7.9881114680143382E-5,null,null,null,5.7161571737944278E-4,-1.5277028433546551E-3,-1.952296382189544E-3,-4.173291585541679E-12,-1.3333623019035122E-12,null,null,null,2.3297927875431008E-2,2.690676176451225E-2,2.277146714869108E-2,6.2066531798059024E-5,8.2646724281834074E-5,null,null,null,9.5517106174857619E-2,0.11173086747865588,9.9459983715963249E-2,7.3975475011146125E-4,7.5084520030737625E-4,null,null,null,42.808787081168681,50.674456635012625,52.014057154472461,0,0]
[124,"SP373","SP373: PC rental 34Mb link km dist Non SMP","PPC","BTW",0,null,2.3071371089279914E-2,1.3510473705670316E-2,1.3668219549458769E-2,3.734993675103865E-4,3.6754349096609245E-4,null,null,null,1.3228085918385934E-2,7.8033446592353315E-3,8.0737549373317806E-3,6.5126887918264724E-5,6.512688802806654E-5,null,null,null,4.2798907206675614E-4,-6.2408240226935821E-4,-1.0940749128016067E-3,-1.1712196115581958E-12,-6.4184773853004226E-13,null,null,null,1.8615173815975671E-2,1.0355774263156651E-2,1.0035353926754691E-2,3.730856813411653E-5,5.409490052756307E-5,null,null,null,5.5342619895708281E-2,3.1045510225792938E-2,3.0683253500743635E-2,4.7593482239154816E-4,4.8676527887987433E-4,null,null,null,316.37009029730916,365.92561688678683,476.64063336336494,0,0]
[127,"SP372","SP372: PC rnt 2Mb link per km trunk   Non SMP","PPC","BTW",0,null,8.1057751872166628E-2,0.10143536498738427,9.8823727269702122E-2,1.6635800707239733E-3,1.6370687284085988E-3,null,null,null,4.810914834712126E-2,6.1944035158462238E-2,6.2418936044525093E-2,2.9615466461487233E-4,2.9615466524039583E-4,null,null,null,2.8538465017529601E-3,-3.1309760458648737E-3,-4.8405917046989832E-3,-1.061592500939597E-11,-1.748797289727185E-12,null,null,null,4.8021704165828911E-2,5.7229449661678984E-2,5.3017225327711838E-2,8.1141005862690339E-5,1.2594297392349145E-4,null,null,null,0.18004245088686976,0.21747787376166061,0.20941929693724007,2.0408757305856113E-3,2.0591663658236889E-3,null,null,null,31.856617251045233,34.00281214552043,34.686569623433655,0,0]
[128,"SP374","SP374: PC rental 34Mb link km trunk Non SMP","PPC","BTW",0,null,0.27482504473952823,0.22126305902586657,0.12552585966171662,2.0502033482655566E-3,2.0178435305775308E-3,null,null,null,0.2096259189672279,0.17138358001391346,0.10018749981366079,4.076802901981473E-4,4.0768029090184439E-4,null,null,null,1.7604705886399803E-2,-1.0635209326002747E-2,-9.6385452203849118E-3,-4.5888677467645068E-12,-1.8637269771786395E-12,null,null,null,0.22292542257735068,0.16816528696221944,8.9533265682309085E-2,1.0581383572910708E-4,1.9535189145101706E-4,null,null,null,0.72498109217050666,0.55017671667599677,0.3056080799373016,2.5636974696039432E-3,2.6208757110666651E-3,null,null,null,487.38224683731534,558.34080779367378,631.40225424834284,0,0]
[131,"SO421","SO421: Analogue PC installation","PPC","BTW",0,null,{"$f":"IF($A139=0,0,INDEX(FC.Serv.Pay_Total,$A139,H$7)+INDEX(FC.Serv.NonPay_Total,$A139,H$7))","v":1.3909925367006395},1.4134018292064678E-4,1.3916455246518867E-4,1.3702254010230768E-4,1.349136243842301E-4,null,null,null,3.336814878159769E-2,4.7582335596952756E-4,4.7582335657588368E-4,4.7582335739344232E-4,4.7582335828594394E-4,null,null,null,0,-8.7190474915603451E-13,-1.5519904546088361E-12,-2.0925714021392149E-12,-2.2843904512603433E-12,null,null,null,-1.8306267473157669E-4,1.1935295610162083E-4,1.1935295618706749E-4,1.1935295633916257E-4,1.1935295654423456E-4,null,null,null,1.4241776228075056,7.365164941198904E-4,7.3434086367614947E-4,7.3219885174234114E-4,7.3008993693001812E-4,null,null,null,5966.1414113544106,0,0,0,0]
[132,"SO461","SO461: Private circuit test systems","PPC","BTW",0,null,7.6731133473333254E-4,0,0,0,0,null,null,null,1.541248575783573E-5,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,-7.8922208711627292E-7,0,0,0,0,null,null,null,7.8193459840405208E-4,0,0,0,0,null,null,null,3.2846947686599893E-3,0,0,0,0]
[136,"SG111","SG111: PCs 140 155Mbit regional Trunk WECLA","PPC","BTW",0,null,0.25134758116499201,0.1256588093390783,0.11586040743257441,0.13277310387572255,0.11107496612240557,null,null,null,0.1228987108725345,6.0356576340438006E-2,5.5469004595045855E-2,6.3672087026622207E-2,5.4428056748571617E-2,null,null,null,-2.7575791125063552E-2,-1.2752538353985924E-11,-1.5841292969709722E-11,-1.9043444915075888E-11,-1.186306631007303E-11,null,null,null,6.5690395368912358E-2,2.7409402964915276E-2,2.0083554860220818E-2,1.6691536893453322E-2,1.96963944810301E-2,null,null,null,0.41236089628137534,0.21342478863167905,0.19141296687199977,0.21313672777675463,0.18519941734014422,null,null,null,1380.0565471264235,1790.7000900270466,2010.8663938583609,2193.5516839979687,2098.6342815669673]
[137,"SG118","SG118: PPC rental 64kbit link per km regional trunk  ext","PPC","BTW","TI",null,0.31127677774860402,0.39684745920174752,0.31782137563003765,0.31408215241516202,0.35780331849733354,null,null,null,0.13061096479535153,0.16237644207740898,0.13362482766202022,0.13107196789038109,0.14799010093052836,null,null,null,4.2559339900867825E-3,-6.3045627906095688E-3,-6.8180163419556353E-3,-1.0747196955237567E-2,-1.2668765446481127E-2,null,null,null,0.10425443273018954,0.11765576706720769,0.10346056039072107,9.2694884337206046E-2,9.1101717301036722E-2,null,null,null,0.55039810926423194,0.67057510555575461,0.54808874734082336,0.52710180768751158,0.58422637128241761,null,null,null,4.8234984943548804,5.6529826369538405,5.6582485377669798,6.3365962526092856,8.1361549882006425]
[140,"SG102","SG102: PC rental 2Mbit link per km regional trunk","PPC","BTW","TI",null,1.2635267636319476,0.97332423453297645,1.1223290774380612,0.84327380468249058,0.85841994861968751,null,null,null,0.95242251713644643,0.75384785361834949,0.89896694005845124,0.69277950367471908,0.73886900006744749,null,null,null,5.1750006732574558E-2,-3.6168558874265934E-2,-6.6879796773053807E-2,-6.2893603435215897E-2,-7.1002597664571357E-2,null,null,null,0.92858908620681113,0.67474260843660605,0.73460564570227194,0.50846808286731215,0.47802183310453217,null,null,null,3.1962883737077799,2.3657461377136659,2.6890218664257302,1.9816277877893058,2.0043081841270958,null,null,null,21.607792257440646,22.991479606760979,23.5994709603589,24.455639659134608,29.321711971878283]
[141,"SG103","SG103: PPC rent 2Mb CLZ link per km regional trunk  ext","PPC","BTW","TI",null,{"$f":"IF($A149=0,0,INDEX(FC.Serv.Pay_Total,$A149,H$7)+INDEX(FC.Serv.NonPay_Total,$A149,H$7))","v":1.345270390316692E-2},1.2243516801159048E-2,8.0228814665036646E-3,9.5574177631758978E-3,8.2234259976602005E-3,null,null,null,1.0113066299971158E-2,9.5001673813352745E-3,6.3396598388999522E-3,7.8468224405781415E-3,7.0413856976787158E-3,null,null,null,5.5214918776641563E-4,-4.5841973183483384E-4,-4.7225223147396932E-4,-7.1576318564029308E-4,-6.7854886704977915E-4,null,null,null,9.8617521580472538E-3,8.5066831019123094E-3,5.1508243368451846E-3,5.7551218829030564E-3,4.5395704161887577E-3,null,null,null,3.3979671548951748E-2,2.97919475525718E-2,1.9041113410774833E-2,2.2443598901016805E-2,1.9125833244477895E-2,null,null,null,21.437196576167608,22.745525459388187,23.564140149404469,24.233545463739048,29.152022714393688]
[144,"SG106","SG106: PC rental 34Mbit link per km regional trunk","PPC","BTW",0,null,0.8550359898042913,0.66621382557637188,0.42460029616943962,0.4099508521104,0.54898391227186216,null,null,null,0.56062639698326155,0.44977693151969311,0.29333946033355512,0.29116148795180308,0.40597258588225288,null,null,null,5.1143674297202325E-2,-2.7572966350204391E-2,-2.6119510540398915E-2,-3.0360472092519217E-2,-4.5076027425751578E-2,null,null,null,0.60230225016444372,0.44353448846280996,0.26190863401995346,0.23288277507064825,0.2846539492367931,null,null,null,2.0691083112491988,1.5319522792086704,0.95372887998254929,0.90363464304033203,1.1945344199651564,null,null,null,311.77750757541997,372.38757771791046,409.43789517698207,418.68488891629738,539.56278143984889]
[145,"SG107","SG107: PPC rental 140Mbit link per km regional trunk","PPC","BTW",0,null,0.684392637245411,0.69106160963512675,0.81917677102636643,0.52963172421497051,0.46030166461020883,null,null,null,0.53042731520401121,0.51308390184761621,0.61038736829802653,0.40403582134677862,0.35577628251220661,null,null,null,1.6781161650127777E-2,-2.6373831213333965E-2,-3.8227973303532815E-2,-2.7664449052065009E-2,-2.8732854009993872E-2,null,null,null,0.4544008882308917,0.39923763976671228,0.42145055737528297,0.28600072481325411,0.21893690487820155,null,null,null,1.6860020023304418,1.5770093200361213,1.812786723396143,1.1920038213229383,1.006281997990623,null,null,null,1661.8388652299975,2471.8101729037107,2880.8965770037944,2907.2365098271989,3242.5884477645254]
[147,"SG112","SG112: Prot Path PPC rent 2Mb link per km regional trunk","Prot path & res.","BTW","TI",null,4.6160669328700353E-2,2.9205744253134703E-2,3.5333509396318442E-2,2.8868836204101102E-2,2.7388445230632091E-2,null,null,null,2.8281882225505799E-2,1.8247550835536339E-2,2.3118296340438542E-2,1.899593278773317E-2,1.8582968957955311E-2,null,null,null,1.2580783598123747E-3,-7.2928926618197256E-4,-1.501409572513823E-3,-1.3754722634430811E-3,-1.8401152595361717E-3,null,null,null,3.0801195074189994E-2,1.8328308533917155E-2,2.1413669786040722E-2,2.0414052019468831E-2,1.844437611759802E-2,null,null,null,0.10650182498820851,6.5052314356406224E-2,7.836406595028389E-2,6.6903348747860025E-2,6.2575675046649237E-2,null,null,null,13.89804425742763,14.542462159543771,15.074780611979252,15.040134577603792,15.203778706501444]
[150,"SG115","SG115: Prot Path PC rent 34Mb link per km regional trunk","Prot path & res.","BTW",0,null,1.0023277899348138E-2,9.8513346838834098E-3,1.007378495078402E-2,9.6095987861627482E-3,1.1526981335492483E-2,null,null,null,9.8436016698674779E-3,1.0256577828485781E-2,1.1046887173939961E-2,1.1065521969074996E-2,1.4033274275716063E-2,null,null,null,1.0088593271642638E-3,-6.8048705988218961E-4,-1.075261008817031E-3,-1.2433920938467837E-3,-1.4913527322164134E-3,null,null,null,9.320118822551968E-3,8.7705420811321991E-3,8.3744673660436728E-3,7.2503051527439003E-3,7.6710124323907608E-3,null,null,null,3.0195857718931851E-2,2.8197967533619202E-2,2.8419878481950621E-2,2.6682033814134861E-2,3.1739915311382892E-2,null,null,null,262.116820476839,319.8283990530457,393.75985377809315,486.91893853204982,681.09317692080401]
[153,"SG218","SG218: PPC rental 64kbit link per km national trunk  ext","PPC","BTW",0,null,0.24242258496515823,0.16945577430200154,0.15518937276829653,0.15619458457489416,0.18143113206184971,null,null,null,0.10453759591295252,7.0617403760013311E-2,6.6502889530857548E-2,6.6246666861678405E-2,7.5946428333604682E-2,null,null,null,3.4274543229836675E-3,-2.7496222649163039E-3,-3.4044102342799909E-3,-5.4477301888516969E-3,-6.5157468726859636E-3,null,null,null,8.3462692893084445E-2,5.1024657966924569E-2,5.1463744526267501E-2,4.6875361342108388E-2,4.6819339457089312E-2,null,null,null,0.43385032809417889,0.28834821376402309,0.26975159659114156,0.26386888258982927,0.29768115297985775,null,null,null,4.719218587830122,5.5716831720634374,5.5750455232987459,6.2560043250567938,8.0576392035097975]
[154,"SG219","SG219: PC rental 64kbit link per km national trunk  int","PPC","BTW",0,null,0.50815915706780612,0.44019797092822577,0.25822939161997865,0.1605443913591289,0.10041973725215463,null,null,null,0.21845887708079437,0.18320632854469016,0.11017116309764043,6.7387370225076695E-2,4.113533343162E-2,null,null,null,7.173416217382946E-3,-7.1499621642691219E-3,-5.640746985503012E-3,-5.5194495862381137E-3,-3.4889981142006911E-3,null,null,null,0.17477757918362627,0.13270230079828943,8.5249131471729453E-2,4.7488511788520066E-2,2.5073991776029456E-2,null,null,null,0.90856902954960972,0.74895663810693613,0.44800893920384555,0.2699008237864875,0.16314006434560338,null,null,null,4.7243548805869144,5.5675388731546445,5.5907155832645454,6.3181315576378463,8.2500902261769102]
[157,"SG203","SG203: PPC rent 2Mb CLZ link per km national trunk  ext","PPC","BTW",0,null,3.8313735301597801E-3,5.4491461923812952E-6,5.3658779067570415E-6,5.2838869409260154E-6,5.2031536253544081E-6,null,null,null,1.5571730832624202E-3,1.6556602548598959E-5,1.655660257093142E-5,1.6556602601042598E-5,1.6556602633913971E-5,null,null,null,1.1853223312356029E-4,-2.3956540131552023E-14,-4.2642641466476519E-14,-5.7495696436847566E-14,-6.2766135391043477E-14,null,null,null,1.8685846512618463E-3,3.0981672810020261E-6,3.0981672833497677E-6,3.0981672875287458E-6,3.0981672931633237E-6,null,null,null,7.375663497807607E-3,2.5103915998025738E-5,2.5020647718395589E-5,2.4938656772001663E-5,2.485792348966557E-5,null,null,null,9.3852286580745226,0,0,0,0]
[158,"SG204","SG204: PC rent 2Mbit CLZ link per km national trunk  int","PPC","BTW",0,null,2.1261013305025958E-2,3.3797247542833638E-5,3.3273548481393175E-5,3.2757994786693089E-5,3.2250459305097649E-5,null,null,null,8.6368496885556156E-3,8.9137059950991963E-5,8.9137060033752259E-5,8.9137060145339159E-5,8.9137060267154843E-5,null,null,null,6.5764548065510903E-4,-1.1190897390952111E-13,-1.9919797366285069E-13,-2.6858153777231224E-13,-2.9320151243515393E-13,null,null,null,1.0403932087886014E-2,2.1025548583150758E-5,2.1025548594117835E-5,2.1025548613639238E-5,2.1025548639960224E-5,null,null,null,4.0959440562122695E-2,1.4395985596506739E-4,1.434361569100653E-4,1.4292060327708993E-4,1.4241306791901122E-4,null,null,null,9.4954412825796375,0,0,0,0]
[161,"SG207","SG207: PPC rental 140Mbit link per km national trunk","PPC","BTW",0,null,{"$f":"IF($A169=0,0,INDEX(FC.Serv.Pay_Total,$A169,H$7)+INDEX(FC.Serv.NonPay_Total,$A169,H$7))","v":6.124298767603787E-2},6.700016718546617E-2,4.5166841261699689E-2,4.9510787887017828E-2,2.8097893114544005E-2,null,null,null,6.8979168548736994E-2,7.8553726658497441E-2,5.4288817476645782E-2,6.1405645192324013E-2,3.5668964901086765E-2,null,null,null,6.0741307946096668E-3,-6.0721669303068024E-3,-5.5400482984026469E-3,-8.2114214189349614E-3,-4.487967748116984E-3,null,null,null,8.1546844128466259E-2,8.69691078900727E-2,5.7161979087155423E-2,5.9759048679637369E-2,3.7665699615234118E-2,null,null,null,0.21784313114785081,0.22645083480372952,0.15107758952709827,0.16246406034004424,9.69445898827479E-2,null,null,null,737.80102671493182,1014.325287400293,1046.3212575182099,1136.6832826637178,1106.2558050340697]
[162,"SG208","SG208: PC rental 140Mbit link per km national trunk","PPC","BTW",0,null,3.0535183116066307,2.0929836042735892,1.9379729891496222,1.9391294943527089,2.1769130600130371,null,null,null,3.4390280420717927,2.4494987739707752,2.3269690768947249,2.4019467149797387,2.7665248774329725,null,null,null,0.30281038687662426,-0.18927201819834211,-0.23741759924350114,-0.32112001369840515,-0.34822411869142444,null,null,null,4.0680509845807009,2.7123795372048769,2.4511650207696958,2.3383316670382341,2.9244732949963574,null,null,null,10.863407725135747,7.0655898972508986,6.4786894875705423,6.3582878626722774,7.5196871137509422,null,null,null,738.38497519000987,1015.8206981327879,1047.5163839342486,1138.1023988471236,1106.4470877175133]
[164,"SG213","SG213: Prot Path PC rent 2Mbit link per km national trunk","Prot path & res.","BTW",0,null,1.7770693454387143E-2,1.5766747064036347E-2,1.1623255596162816E-2,1.1495548767121147E-2,1.4278477792022626E-2,null,null,null,1.3807071825017956E-2,1.2882934661720752E-2,9.6059614826306226E-3,1.0085730656638304E-2,1.3102069368651137E-2,null,null,null,1.1583725343774431E-3,-4.8295150642243694E-4,-5.258497033170217E-4,-7.3100837948505005E-4,-8.3736342082747458E-4,null,null,null,1.135773659230257E-2,9.4755622536396057E-3,6.4701585869609913E-3,5.9160182633029848E-3,7.5815804367160289E-3,null,null,null,4.4093874406085108E-2,3.7642292472974265E-2,2.7173525962437408E-2,2.6766289307577389E-2,3.4124764176562322E-2,null,null,null,10.058551733706784,10.371334217767517,10.421238503910855,11.10667426867534,11.118115218292571]
[167,"SG217","SG217: Prot Path PC rent 140Mb link per km national trunk","Prot path & res.","BTW",0,null,2.7362604852490466E-2,1.7367677115655001E-2,1.6392837171041636E-2,1.5072020082952333E-2,1.4517668123040508E-2,null,null,null,3.959141969501092E-2,2.6710050312787181E-2,2.5738675899640188E-2,2.4552107325698316E-2,2.4082915873356567E-2,null,null,null,4.550674496575491E-3,-2.5966113567576143E-3,-2.8761992592299468E-3,-4.2350907465187023E-3,-3.7428862301470247E-3,null,null,null,4.8506136964399378E-2,3.0500952113941569E-2,3.1225019319983557E-2,2.7584539821628066E-2,3.1787040778423488E-2,null,null,null,0.12001083600847626,7.1982068185626136E-2,7.0480333131435438E-2,6.2973576483760008E-2,6.6644738544673537E-2,null,null,null,362.00179780549047,607.90418996904214,588.79833161938575,669.44317257403975,605.15112568251345]
[170,"SE773","SE773: PPCs 140 155Mb Link WECLA","PPC","BTW",0,null,9.4475158627264424E-3,1.6661625122690268E-6,1.6406065433395121E-6,1.6154440717211657E-6,1.5906690152427048E-6,null,null,null,5.7763046452181535E-3,4.279751080576032E-6,4.2797510866015627E-6,4.2797510947258724E-6,4.2797511035949122E-6,null,null,null,-1.1054931411452831E-3,-7.5349641284611546E-15,-1.3412236159269454E-14,-1.8083913948071132E-14,-1.9741606097453413E-14,null,null,null,3.2623487889826734E-3,9.3357782709198087E-7,9.3357782783040736E-7,9.3357782914480673E-7,9.3357783091703047E-7,null,null,null,1.7380676155781986E-2,6.8794914124020752E-6,6.8539354443592461E-6,6.8287729775079312E-6,6.8039979300130404E-6,null,null,null,18688.899092238695,0,0,0,0]
[171,"SE774","SE774: PPCs 140 155Mb Dist WECLA","PPC","BTW",0,null,{"$f":"IF($A179=0,0,INDEX(FC.Serv.Pay_Total,$A179,H$7)+INDEX(FC.Serv.NonPay_Total,$A179,H$7))","v":5.739411414174046E-4},6.8791715044877298E-8,6.7734211128729117E-8,6.6693026446987335E-8,6.5667908200754154E-8,null,null,null,2.7925938794502725E-4,2.1048879381084271E-7,2.1048879403449033E-7,2.1048879433603771E-7,2.1048879466522693E-7,null,null,null,-3.9745264963505177E-5,-2.459539069050497E-16,-4.3779795455231844E-16,-5.9028937755166594E-16,-6.4439923808373835E-16,null,null,null,1.357691459272582E-4,4.0379827055719928E-8,4.0379827079823408E-8,4.0379827122727612E-8,4.0379827180575985E-8,null,null,null,9.4922441032618484E-4,3.1966033566548604E-7,3.186028318052449E-7,3.1756164731546327E-7,3.1653652940215786E-7,null,null,null,930.61216698645569,0,0,0,0]
[174,"SG211","SG211: PCs 140 155Mbit national Trunk WECLA","PPC","BTW",0,null,0.15468348139049753,9.4649019805813375E-2,0.12632456020111915,0.10874501644433537,0.10429187085640135,null,null,null,8.6600653816942416E-2,5.4037766297156481E-2,7.3132670589187154E-2,6.4016558901246495E-2,6.2349533516136695E-2,null,null,null,1.0861420077655264E-2,-1.5317549268930287E-11,-2.6610268614995278E-11,-2.2701957484863004E-11,-1.3335161093405042E-11,null,null,null,4.4315434962286938E-2,2.1819689322991463E-2,2.1125105382440147E-2,1.0393501582318191E-2,1.9692506600029218E-3,null,null,null,0.29646099024738221,0.17050647541064379,0.22058233614613618,0.18315507690519811,0.1686106550192058,null,null,null,52.157105954852611,63.444354610680428,73.828691779411741,91.455134578203285,100.07654373421451]
[175,"SO770","SO770: PCs 34 45Mb Link WECLA","PPC","BTW",0,null,6.8623642364234988E-2,5.4613793902980566E-2,4.6004679225119097E-2,3.73277358306515E-2,4.4877963409648114E-2,null,null,null,2.777143798454983E-2,1.6849066164992505E-2,1.3887973935427168E-2,1.0972841295928973E-2,1.3211568553370407E-2,null,null,null,7.9755384580122767E-4,-2.4527440865287053E-11,-1.418191351158848E-11,-1.1627911490884433E-11,-6.3773333067116992E-12,null,null,null,1.7117239894535521E-2,7.3392059129859582E-3,3.3043602313903866E-3,3.7650352220802127E-4,-7.1322402782844467E-4,null,null,null,0.11430987408912156,7.8802065956431591E-2,6.319701337775474E-2,4.8677080637160579E-2,5.7376307928812736E-2,null,null,null,365.44077394220443,648.84900586258084,687.15881432947481,759.30701563884065,780.00028521559727]
[178,"SO774","SO774: PCs 140 155Mb Dist WECLA","PPC","BTW",0,null,0.3911021321058854,0.30824370786210725,0.25072328109669051,0.27082585937429254,0.30644545392398048,null,null,null,0.18595974107714272,8.3925885839131117E-2,7.3362255886191802E-2,7.7359947248381536E-2,8.6478210849790502E-2,null,null,null,-2.5878291387661723E-2,-5.9542219570254272E-11,-2.0622263222161232E-11,-4.6335020146242145E-11,-5.5640674506208662E-11,null,null,null,9.0149962291816668E-2,3.0055923189583385E-2,3.7858264317312672E-2,3.9752126110518572E-2,4.9562852704165578E-2,null,null,null,0.64133354408718313,0.42222551683127957,0.36194380127957271,0.38793793268685761,0.44248651742229594,null,null,null,501.51199881700279,1427.5688412856384,1251.3477922557147,1371.6681817587973,1479.9709130300594]
[179,"SO772","SO772: PPCs 34 45Mb Local Ends WECLA","PPC","BTW",0,null,2.412340804814379E-2,1.4865438969222503E-2,1.3233260507053278E-2,1.3867190487737059E-2,1.0066519337257765E-2,null,null,null,2.1916845457234549E-3,1.4587571122859999E-3,1.3416277461508952E-3,1.413655828790438E-3,1.1033927926182021E-3,null,null,null,0,-6.0662655811673351E-12,-6.020815287704509E-12,-7.2608492255953819E-12,-1.0200656877597234E-11,null,null,null,2.457165279539277E-3,1.3928589556527029E-3,1.2413728288463365E-3,1.4411266411539388E-3,9.7555750261520894E-4,null,null,null,2.8772257873406523E-2,1.7717055031094942E-2,1.5816261076029695E-2,1.6721972950420584E-2,1.2145469622290518E-2,null,null,null,93.186480999502919,100.729057488452,102.26872182561537,99.706567347596277,108.96263643132052]
[183,"SD143","SD143: EBD Rentals AISBO   External   Non WECLA","EBD","OR","Ethernet",null,2.9289623083448153,3.0168233561487874,3.8559955273250357,2.6614254373628654,1.7648719683132434,null,null,null,3.8637671922733805,4.230121084322537,5.9113285357171854,4.2902022944062033,2.6887827172080625,null,null,null,-0.22195063599403883,-0.15544595440191911,-0.36722432324577897,-0.30541530954622687,-0.17369942444372452,null,null,null,2.5143177557807626,2.5326221352611022,3.2086240683134646,2.2866315472563348,1.8148880976647728,null,null,null,9.0850966204049186,9.6241206213305066,12.608723808109907,8.9328439694791761,6.0948433587423541,null,null,null,6911.807882545796,7137.0354444499098,7557.7159497231842,7650.7403694323057,6897.3250988157861]
[184,"SD319","SD319: EBD ONBS Rentals AISBO   Internal   Non WECLA","EBD","OR","Ethernet",null,8.6433878910299704,5.6858003521906397,2.9071599593485349,1.8291236415941001,1.7205396722002502,null,null,null,10.95667359976162,7.692808498877973,4.2927266020757866,2.7951491720327568,2.4258899336785231,null,null,null,-0.62517742809802801,-0.29184210050414094,-0.27287032806135153,-0.20179281343851924,-0.1592683877935171,null,null,null,7.2079155920572449,4.6172882372198591,2.3261787265325813,1.4951182308726456,1.698353905769735,null,null,null,26.182799654750806,17.704054987784332,9.2531949598955521,5.9175982310609836,5.6855151238549908,null,null,null,6419.828896446631,6650.7382250038318,7074.811366869817,7097.0979478984582,6281.5919618340477]
[187,"SD151","SD151: Other Ethernet Rentals   Internal   Non WECLA","Other Ethernet","OR","Ethernet",null,2.7771425079725889,3.6169146450818483,3.7252549187957489,4.0748574481587942,4.5943889885907048,null,null,null,1.3698943590002703,1.8791804152467164,2.3007205774428354,2.705593580618546,3.1047257410807236,null,null,null,0.1313479165932139,-3.0435991337294119E-2,-8.0882468075458416E-2,-0.12817083339633986,-0.16029628492175255,null,null,null,0.8867639504423187,1.2651075127955149,1.7034703140638432,2.0249641838004528,2.3448402969761282,null,null,null,5.1651487340083921,6.7307665817867859,7.6485633422269697,8.6772443791814524,9.8836587417258048,null,null,null,1123.7183092297566,1098.86783943673,1280.3846339552506,1347.0050161877493,1325.23386931799]
[188,"SD160","SD160: BES 1Gb Rentals   Internal   Non WECLA","BES","OR","Ethernet",null,1.5960314628293129E-2,1.7307485274501842E-2,1.92565017433401E-2,1.380813842162904E-2,8.3063392303952491E-3,null,null,null,5.8085746548601806E-4,6.2272715990313295E-4,6.7982426219790357E-4,5.442272011169112E-4,3.9790273034824857E-4,null,null,null,0,-1.2359559565202591E-10,-2.6830192837655316E-10,-4.4468728930862752E-10,-3.3130082941836253E-10,null,null,null,5.8478530594538204E-3,6.6158169486146409E-3,7.7539020784970145E-3,5.5855010675012308E-3,3.210915701541871E-3,null,null,null,2.2389025153232968E-2,2.4546029259424021E-2,2.769022781573309E-2,1.9937866245559894E-2,1.1915157330984541E-2,null,null,null,0,0,0,0,0]
[191,"SD105","SD105: WES 1Gb Rentals   External   Non WECLA","WES","OR","Ethernet",null,{"$f":"IF($A199=0,0,INDEX(FC.Serv.Pay_Total,$A199,H$7)+INDEX(FC.Serv.NonPay_Total,$A199,H$7))","v":8.3040528305535238E-2},4.7650661406117359E-2,4.2450227544134009E-2,3.1411451654203594E-2,1.4921231177678148E-2,null,null,null,2.9754848870878464E-3,2.1657589384979957E-3,2.0482038944264775E-3,1.7669211147334847E-3,1.3215711923150156E-3,null,null,null,0,-1.0807882235813321E-9,-1.2113723246757159E-9,-1.418418897893529E-9,-1.0798768590513083E-9,null,null,null,4.4477746435402581E-2,2.4009922603735287E-2,2.1643983881404552E-2,1.5266406036953895E-2,4.5755308033239555E-3,null,null,null,0.13049375962802567,7.3826341867562428E-2,6.6142414108592715E-2,4.8444777387472077E-2,2.0818332093440264E-2,null,null,null,0,0,0,0,0]
[192,"SD106","SD106: WES Other Bandwidth Rentals   External   Non WECLA","WES","OR","Ethernet",null,5.2162057385123695E-2,4.3207916121257045E-2,1.9481309881502089E-2,1.4710679166547265E-2,1.0362136992702361E-2,null,null,null,1.9480170867581046E-3,1.7097451814498969E-3,9.9393215263191221E-4,8.2882939262407225E-4,6.6768287536638762E-4,null,null,null,0,-3.9936577519942098E-10,-4.8356158767679406E-10,-2.2197323260724499E-10,-8.541194102188205E-11,null,null,null,1.0377672569262999E-2,8.5464180529503404E-3,3.2486735398001856E-3,2.2036665613822054E-3,1.190359847863234E-3,null,null,null,6.4487747041144794E-2,5.3464078956291503E-2,2.37239150903726E-2,1.7743174898580308E-2,1.2220179630520042E-2,null,null,null,0,0,0,0,0]
[196,"SD119","SD119: WES Other Bandwidth Rentals   Internal   Non WECLA","WES","OR","Ethernet",null,0.17578642149006651,8.0954500801568588E-2,2.3986874361907704E-2,2.0167939045544248E-2,1.9842140805415007E-2,null,null,null,6.991766402136953E-3,3.7516625891548211E-3,1.5946434101542411E-3,1.3570414890967638E-3,1.2594500611199958E-3,null,null,null,0,-1.6865928401144658E-9,-1.2628865171119665E-9,-3.3829199774235144E-10,-4.2139106605111373E-10,null,null,null,1.4249220666356978E-2,5.8006040351958072E-3,5.7670943162552331E-4,3.376093718852149E-4,5.4344796857088405E-4,null,null,null,0.19702740855856044,9.0506765739326381E-2,2.6158225940800948E-2,2.1862589568234229E-2,2.1645038413714825E-2,null,null,null,0,0,0,0,0]
[197,"SD114","SD114: Ethernet Main Link Rentals   Internal   Non WECLA","Ethernet main link","OR","Ethernet",null,9.4952262049254017,9.0709750697417633,7.5977476166271494,7.4120522696283722,7.1269866369072439,null,null,null,21.631414784576659,23.205865708127074,18.627372296081106,17.663482935954054,18.909289603582359,null,null,null,0.48498405332763989,-4.0761106906771651,-4.8552528691120065,-6.6927407340198988,-9.8303763693699882,null,null,null,36.939478262359536,38.649814903543493,33.64924686480925,33.922247854803281,35.86543133957926,null,null,null,68.55110330518923,66.850544990735173,55.019113908405501,52.305042326365808,52.071331210698872,null,null,null,223.51179720351948,237.26749694435887,213.35078269962065,193.30231872699159,203.22412760181973]
[200,"SD125","SD125: EAD Other 100Mb Rental   External   Non WECLA","EAD","OR","Ethernet",null,13.428674545333855,10.998904137060681,10.349722564811749,12.485767611105466,8.1397091345753001,null,null,null,12.909227754170239,10.678147137852633,10.266760085977991,12.585035296297381,8.1889594444682672,null,null,null,1.0072093457974278,-0.14640141407652243,-0.32875781623375411,-0.48212255525261422,-0.29199225202340373,null,null,null,8.2397438336412012,7.2823502771545217,6.8613870697265371,8.3949136374552324,5.7707302543406778,null,null,null,35.584855478942721,28.813000137991313,27.149111904282524,32.983593989605467,21.807406581360837,null,null,null,2200.636949457722,1972.2052001770705,1961.7607537000606,1888.3970170290368,1735.9458971829586]
[201,"SD126","SD126: EAD Other 1Gb Rental   External   Non WECLA","EAD","OR","Ethernet",null,{"$f":"IF($A209=0,0,INDEX(FC.Serv.Pay_Total,$A209,H$7)+INDEX(FC.Serv.NonPay_Total,$A209,H$7))","v":9.6994394851417738},8.7701355058107815,8.9562311665976484,10.030166061981578,8.9001260957621433,null,null,null,9.2444956654776735,8.3956550603145157,8.7835730570239203,9.9982108333349569,8.8621795267953907,null,null,null,0.72135027708550803,-0.11509481022467594,-0.28127014525721622,-0.38317292439573591,-0.31600765170181716,null,null,null,5.9876581674954386,5.8372459054235897,5.9878939190446934,6.8191595209204037,6.3912818336336956,null,null,null,25.652943595200394,22.887941661324209,23.446427997409046,26.464363491841201,23.837579804489412,null,null,null,2679.0318184559774,2410.2490505152755,2395.0886174012426,2305.7990509634578,2120.6553230683335]
[204,"SD129","SD129: EAD LA 1Gb Rentals   External   Non WECLA","EAD LA","OR","Ethernet",null,0.52291307524732555,1.1515131761452242,2.0062007230128991,2.5300113827612458,2.6781528810172635,null,null,null,0.48482033271467573,1.091295285318761,1.9489720379655826,2.5019839841630933,2.6559494948241982,null,null,null,2.3260842338873485E-2,-8.9727760419670913E-3,-3.8025655239652796E-2,-5.8149534854122858E-2,-5.5694642241800658E-2,null,null,null,0.25624274208989584,0.60608708366384068,1.0777040462586822,1.3571069117715739,1.4574572003458992,null,null,null,1.2872369923907705,2.8399227690858591,4.9948511519975112,6.3309527438417899,6.7358649339455603,null,null,null,1585.05168517729,1462.2938914575773,1438.6603961407893,1385.5482940737436,1296.0736652189808]
[205,"SD131","SD131: Other Ethernet Rentals   External   Non WECLA","Other Ethernet","OR","Ethernet",null,0.55728051383011268,0.57643069856403251,0.61214957996819597,0.73958388612873305,0.60679757783149091,null,null,null,0.42754809207599148,0.44759592325289255,0.48275099293414531,0.6078616033117431,0.48178179563626627,null,null,null,2.0466473950556765E-3,-3.5335976807014956E-4,-9.1872450209219312E-4,-1.334526861733816E-3,-9.4563578675862115E-4,null,null,null,9.5323971470651067E-2,0.11179007681854808,0.12268107361004757,0.1205689109423688,0.13183572549251329,null,null,null,1.0821992247718109,1.1354633388674031,1.2166629220102967,1.4666798735211113,1.2194694631735119,null,null,null,141.74851340738101,138.60740770518819,135.4166111492718,130.58155856012567,129.02507679879213]
[208,"SD146","SD146: EAD Other 1Gb Rental   Internal   Non WECLA","EAD","OR","Ethernet",null,11.044923662067323,16.507306273013665,12.82123649032804,17.293318035525239,12.599222982609813,null,null,null,10.025154443564608,15.098651461655074,12.040588522725018,16.523906489546786,11.995746959429693,null,null,null,0.78322851015225214,-0.20740415284029956,-0.38625976982873123,-0.63456017579881119,-0.4286456623782679,null,null,null,6.6040329590482276,10.662697217944883,8.3171198553511587,11.420362573312124,8.7575096048358798,null,null,null,28.45733957483241,42.061250799773319,32.79268509857549,44.603026922585336,32.923833884497114,null,null,null,2763.4353609113027,2481.5790380272706,2462.7397253873169,2369.1840239388171,2180.0676926399838]
[209,"SD147","SD147: EAD LA 10Mb Rentals   Internal   Non WECLA","EAD LA","OR","Ethernet",null,5.7194109903545645,4.9429560604673757,4.9161923709508866,3.6722857151784636,2.0668098346798249,null,null,null,5.3498333566303291,4.6859614723553786,4.7706187719399225,3.612382692400657,2.0094570439594435,null,null,null,0.28695858668562374,-4.3235725728146962E-2,-0.10411670529824658,-9.3906936806733177E-2,-4.7369111329558476E-2,null,null,null,2.8862606878944606,2.6576545377892438,2.6829119490009385,1.9929823571660359,1.1314874405939011,null,null,null,14.242463621564976,12.243336344883851,12.265606386593502,9.1837438279384234,5.1603852079036105,null,null,null,1469.4654617359067,1351.2734414438908,1332.6383464504554,1285.4410099094189,1205.7792186036193]
[213,"SD155","SD155: EAD LA 10Mb Connection   Internal   Non WECLA","EAD LA","OR","Ethernet",null,0.20499030391827949,0.10978199237165226,3.4238978094465085E-2,2.61229464712186E-2,2.5518910719322933E-2,null,null,null,4.0775101143214108E-2,2.037100641370064E-2,3.7693861178990629E-3,1.748059385471302E-3,1.6338567912379989E-3,null,null,null,0,-2.7920309598655278E-9,-2.5284779500741866E-9,-1.0106787932183247E-9,-7.4972423549571902E-10,null,null,null,4.2710332416571227E-3,2.552470342828152E-3,6.7482371273964938E-4,4.1572065351335851E-4,6.9765064279450368E-4,null,null,null,0.25003643830315075,0.1327054663361501,3.8683185396625852E-2,2.8286725499524466E-2,2.78504174036312E-2,null,null,null,399.57794573957676,436.44573893489616,1067.1905699977938,5329.0488155016847,5109.1856205850227]
[214,"SD136","SD136: EAD LA 10Mb Connection   External   Non WECLA","EAD LA","OR","Ethernet",null,6.7850884872820053E-2,1.9007479115788213E-2,9.9204929657423849E-3,8.9129370564299485E-3,8.8667269988939902E-3,null,null,null,1.4363324133739969E-2,3.0460336841726101E-3,8.4471338828774221E-4,5.7783177205831811E-4,5.999141840089267E-4,null,null,null,0,-7.1872649802962164E-10,-3.329062627221047E-10,-1.034549020510072E-10,-1.1854866017855861E-10,null,null,null,1.3752852126902673E-3,3.9099544801147112E-4,8.1950247360350938E-5,6.8290287811322936E-5,1.4405765770527819E-4,null,null,null,8.3589494219250299E-2,2.2444507529245795E-2,1.0847156268484216E-2,9.5590590128446871E-3,9.6106987220595345E-3,null,null,null,363.70122687579772,524.79668301111622,1608.4318328999104,3645.9271010212042,2591.6452468202774]
[217,"SD157","SD157: EAD LA 1Gb Connection   Internal   Non WECLA","EAD LA","OR","Ethernet",null,0.88705743395389725,1.3941878594277979,0.87955334446335831,1.1968599799801749,0.36132268242450255,null,null,null,0.25448984654347423,0.41654639157788848,0.25822570359083491,0.37043010254901176,9.5692175026665008E-2,null,null,null,0,-1.359342503128149E-8,-5.9911183967535535E-8,-4.9200893498315572E-8,-8.3465533265490448E-8,null,null,null,3.2869629940919097E-2,7.9826297193150902E-2,4.7600124637900587E-2,5.6063273284775422E-2,2.0842332983794346E-2,null,null,null,1.1744169104382904,1.8905605346054122,1.1853791127809097,1.6233533066130685,0.47785710696942862,null,null,null,298.81090989839532,283.50254425997105,287.59257565900504,272.82838066512647,325.41414623314006]
[218,"SD138","SD138: EAD LA 1Gb Connection   External   Non WECLA","EAD LA","OR","Ethernet",null,0.20242912420278142,0.2932948195655532,0.52726874382719169,0.47663831438379445,0.14455785157193091,null,null,null,4.6524935797866339E-2,7.0066103303103006E-2,0.1305787540847459,0.12150073089215423,3.3461453862791708E-2,null,null,null,0,-2.7954499114264474E-9,-1.1967964400758406E-8,-3.8617319492758929E-8,-3.5163392511097531E-8,null,null,null,8.334758988492029E-3,1.737360367563464E-2,3.778840681168686E-2,2.7302548072531414E-2,9.9868277800477575E-3,null,null,null,0.2572888189891398,0.38073452374884087,0.69563589275565996,0.62544155473116059,0.18800609805137786,null,null,null,344.34888017160853,327.62463518819379,311.6934596288076,304.42581541355975,332.67373129442046]
[221,"SD153","SD153: EAD Other 100Mb Connection   Internal   Non WECLA","EAD","OR","Ethernet",null,{"$f":"IF($A229=0,0,INDEX(FC.Serv.Pay_Total,$A229,H$7)+INDEX(FC.Serv.NonPay_Total,$A229,H$7))","v":1.0605800707725281},1.125311180113008,0.92014321804016075,0.91698495120072754,0.82185206015708578,null,null,null,0.2248157955555796,0.24296370187767152,0.19599809867363288,0.20219879044909619,0.17501836487142464,null,null,null,0,-1.4168744917822878E-8,-3.1377313430490871E-8,-3.1344296382557806E-8,-3.4465931599699731E-8,null,null,null,3.0159490108323174E-2,4.0761196176536507E-2,3.0868423216496629E-2,2.1820279984362454E-2,2.7299330600294464E-2,null,null,null,1.3155553564364308,1.4090360639984714,1.1470097085529769,1.1410039902898899,1.0241697211628733,null,null,null,360.31776158853404,349.44182950665197,350.21384859110537,339.87357290276549,336.46314761834611]
[222,"SD134","SD134: EAD Other 100Mb Connection   External   Non WECLA","EAD","OR","Ethernet",null,0.89405034702870334,0.84871666101089538,0.91094108929562467,0.74011527223142326,0.56873782696111796,null,null,null,0.23880054311823151,0.22818685882484524,0.25025181463166873,0.20823613725699486,0.15334680253500999,null,null,null,0,-1.2068566250887259E-8,-1.973922877297979E-8,-3.4930432911545975E-8,-2.5380820738330238E-8,null,null,null,2.9774582191556202E-2,3.195128197517165E-2,3.8983921535456621E-2,1.9431937729797191E-2,2.0623774862069601E-2,null,null,null,1.162625472338491,1.1088547897423462,1.2001768057235214,0.96778331228778247,0.74270837897737674,null,null,null,309.57159069373989,304.26551233099923,293.76521664569469,288.62308348998096,290.18893229609336]
[225,"SD141","SD141: EBD Connection AISBO   External   Non WECLA","EBD","OR","Ethernet",null,8.5391507191443547E-2,8.6543376393947186E-2,3.6244471661391539E-2,1.0353252134688334E-2,1.0113465532992425E-2,null,null,null,2.2145699144573039E-2,2.2692588159059078E-2,8.4791503279313292E-3,9.1348914470900083E-4,8.2355021661924786E-4,null,null,null,0,-1.3216631671368066E-9,-2.422962892709217E-9,-1.4364862132344608E-9,-5.9604902994424952E-10,null,null,null,6.1559251688086411E-3,6.8668924719759179E-3,2.6223187051169585E-3,3.881904467619792E-4,5.827576066661515E-4,null,null,null,0.11369313150482523,0.11610285570331902,4.7345938271476928E-2,1.1654930289673102E-2,1.1519772760228794E-2,null,null,null,332.21263917489767,324.78170994064374,379.35731627905022,0,0]
[228,"SD121","SD121: WES 100Mb Connection   Internal   Non WECLA","WES","OR","Ethernet",null,9.182113611815024E-4,7.5318196605482501E-4,2.2782516935036408E-4,2.1790702845378065E-3,1.9101538394113069E-3,null,null,null,3.9043063345311579E-5,3.332596863944411E-5,1.2723028507243634E-5,1.0416428528468403E-4,9.3621631682867015E-5,null,null,null,0,1.4457223646174509E-13,1.929206200775331E-13,7.7576770361811367E-14,2.1252437937003E-12,null,null,null,4.2998457195160546E-5,3.3914529574815424E-5,7.6325695865300486E-6,1.7312721435095487E-4,1.491403413003521E-4,null,null,null,1.0002528817219744E-3,8.2042246441365685E-4,2.4818076763705838E-4,2.4563617842510224E-3,2.1529158145197698E-3,null,null,null,0,0,0,0,0]
[230,"SD159","SD159: Other Ethernet Connection   Internal   Non WECLA","Other Ethernet","OR","Ethernet",null,0.99839060052225692,0.75561986418386429,0.33793216673505289,0.29908322436097134,0.30688176280603591,null,null,null,5.9683826508412564E-2,4.5531634727398289E-2,2.3710922697426889E-2,2.04126593084928E-2,2.120483454476272E-2,null,null,null,0,-1.644199395478653E-8,-5.735132392163807E-8,-1.5578877833962968E-8,-3.9399559822010043E-8,null,null,null,1.9350453619780144E-3,2.4225309468120094E-3,2.3685716421881979E-3,2.7217611469124536E-3,3.161350781782952E-3,null,null,null,1.0600094723926474,0.80357401341608059,0.36401160372334407,0.32221762923749875,0.33124790873302179,null,null,null,1812.5397086157238,1777.0409459972573,2101.4438247499661,1946.2659396479137,1973.1657317677825]
[231,"SD107","SD107: WES 10Mb Connection   External   Non WECLA","WES","OR","Ethernet",null,{"$f":"IF($A239=0,0,INDEX(FC.Serv.Pay_Total,$A239,H$7)+INDEX(FC.Serv.NonPay_Total,$A239,H$7))","v":2.6555799186966469E-3},5.1836984004435E-3,4.3509181635753361E-3,3.3807686952656694E-4,3.3032890718165061E-4,null,null,null,1.1226093359809934E-4,2.1242371173952755E-4,1.8410244752395085E-4,2.6957623658469194E-5,2.5604738544019189E-5,null,null,null,0,3.9383704021600884E-13,2.2807269243384166E-12,2.441390654386239E-12,3.2377937797197492E-13,null,null,null,-9.3661948595497044E-5,-1.4775433521536219E-4,-1.3765871142836972E-4,1.5720428263195101E-5,1.5657566170318825E-5,null,null,null,2.6741789036992493E-3,5.2483677773615019E-3,4.3973619019516434E-3,3.8075492388962189E-4,3.7159121221976796E-4,null,null,null,0,0,0,0,0]
[234,"SD110","SD110: WES Other Bandwidth Connection   External   Non WECLA","WES","OR","Ethernet",null,5.5279314989218177E-4,5.3986066888620096E-4,1.6162216456610561E-4,1.7004202290190018E-4,1.5589404330720264E-4,null,null,null,7.449590451761652E-6,7.4209137240356184E-6,2.5388534061720952E-6,2.6419573361252818E-6,2.3820423074860983E-6,null,null,null,0,3.2353503537875332E-14,5.7122720825367536E-14,2.2292554936951415E-14,3.3247473803807684E-14,null,null,null,-1.6035091392934799E-4,-1.6078632824869431E-4,-3.1017292146078553E-5,-3.5922006942446881E-5,-3.2587985045341754E-5,null,null,null,3.9989182641459549E-4,3.8649525439389575E-4,1.3314372588332186E-4,1.3676197331787113E-4,1.2568810060259444E-4,null,null,null,0,0,0,0,0]
[235,"SD113","SD113: BES Other Bandwidth Connection   External   Non WECLA","BES","OR","Ethernet",null,1.6225980295265718E-3,2.2065998182262169E-4,2.1565826390344405E-4,2.1077182164524393E-4,2.0599794407260262E-4,null,null,null,1.248614103221568E-5,2.7035872279066812E-6,2.62040582275588E-6,2.4981121822426607E-6,2.33827079688165E-6,null,null,null,0,4.8570491896537221E-14,1.5085598277434731E-14,2.7573174990621497E-14,3.7295194611855257E-14,null,null,null,-3.4263685358429098E-4,1.0483243748639981E-6,1.4211132263388527E-6,1.7607785247583791E-6,2.0728042779625458E-6,null,null,null,1.2924473169744965E-3,2.2441189347396286E-4,2.1969978296762437E-4,2.1503071237981815E-4,2.1040901918474201E-4,null,null,null,0,0,0,0,0]
[238,"SD102","SD102: Excess Construction Charges   External   Non WECLA","ECC","OR",0,null,3.3440153652996517E-3,3.2618182732631327E-3,3.1816979565939601E-3,3.1036004630081854E-3,3.0274732797094506E-3,null,null,null,1.6397092257780953E-3,1.6326477619640896E-3,1.6188072925187769E-3,1.5984589773630517E-3,1.5718631295743393E-3,null,null,null,0,-5.1811283392318513E-12,-9.1064733413619512E-12,-1.1990869881061122E-11,-1.265924277199305E-11,null,null,null,5.8766640372319025E-2,5.8906680690412341E-2,5.959760476060777E-2,6.0677541527610478E-2,6.1880085689254308E-2,null,null,null,6.3750364963396769E-2,6.3801146720458432E-2,6.4398110000614031E-2,6.5379600955990852E-2,6.6479422085878856E-2,null,null,null,0,0,0,0,0]
[239,"SD043","SD043: EBD Rentals AISBO   External   WECLA","EBD","OR",0,null,0.22860314459191211,0.23458371524617122,0.18193773826781554,0.16456813469579076,0.1424893256492239,null,null,null,0.30326530472407165,0.33068035722045369,0.27988503209725629,0.26642188917671239,0.21845285906633796,null,null,null,-1.7411813634835249E-2,-1.2137045336076492E-2,-1.7367518672160447E-2,-1.894998228225209E-2,-1.4100563875184838E-2,null,null,null,0.19574841527264863,0.19639311862942135,0.15069502869130677,0.14083943221648393,0.14621159155636501,null,null,null,0.71020505095379716,0.74952014575996972,0.59515028038421813,0.55287947380673508,0.49305321239674205,null,null,null,13040.772799914013,13466.812442498862,14270.27454304112,14445.057270987256,13017.670786358298]
[243,"SD051","SD051: Other Ethernet Rentals   Internal   WECLA","Other Ethernet","OR",0,null,0.49163103236909306,0.60697039964836641,0.64576129074628663,0.50109849948993013,0.65855174083461065,null,null,null,0.26028534475717063,0.33365852227326587,0.3953935801113273,0.32174833708127681,0.4288688433235518,null,null,null,1.3980281919035159E-2,-3.0957003107254079E-3,-8.7995323084648809E-3,-1.0002583580717823E-2,-1.4606549901862964E-2,null,null,null,0.12952081081533551,0.17438592825578336,0.23295582873982401,0.19166866238665967,0.25505733292442928,null,null,null,0.89541746986063431,1.1119191498666903,1.265311167288973,1.0045129153771488,1.3278713671807287,null,null,null,1124.014946229099,1098.9154336524589,1198.7652264957951,1230.2728869294419,1203.0620335373405]
[244,"SD003","SD003: WES 10Mb Rentals   External   WECLA","WES","OR",0,null,2.7853347084964394E-2,2.1413826090692721E-2,1.5012585734545451E-2,8.2973600244559357E-3,3.818936037039848E-3,null,null,null,9.888032988438749E-4,8.2265117799206692E-4,6.4463996488185976E-4,4.439377076529209E-4,2.9847066933214126E-4,null,null,null,0,-2.3186003281803156E-10,-2.8406564356729228E-10,-2.2703487474819784E-10,-9.6716548337892941E-11,null,null,null,6.1554736627739146E-3,4.6632141670418115E-3,3.1408187478092721E-3,1.4467069400244178E-3,2.4188998221688244E-4,null,null,null,3.4997624046582181E-2,2.6899691203866566E-2,1.8798044163170942E-2,1.01880044450984E-2,4.3592965918723241E-3,null,null,null,0,0,0,0,0]
[247,"SD006","SD006: WES Other Bandwidth Rentals   External   WECLA","WES","OR",0,null,5.733728390915566E-4,5.1909705509635667E-4,6.1122139657023499E-4,4.0001153575035286E-4,3.5667214089010562E-4,null,null,null,2.719671655195352E-5,2.5798844409069989E-5,2.8931466537931271E-5,2.2196849551324026E-5,2.0618273199466276E-5,null,null,null,0,-7.1458595420013596E-15,-1.1004886776983329E-14,-2.0300774594924117E-14,-1.386715280001466E-14,null,null,null,2.0712758360672708E-4,1.9016493998760914E-4,2.385213248918253E-4,1.535415512500009E-4,1.4012905380164346E-4,null,null,null,8.0769713925023722E-4,7.3506083948588993E-4,8.7867418798898665E-4,5.7574993653137705E-4,5.1741946787734817E-4,null,null,null,0,0,0,0,0]
[248,"SD016","SD016: WES 10Mb Rentals   Internal   WECLA","WES","OR",0,null,3.1111580818134303E-2,1.5271218235999001E-2,1.011337897747237E-2,7.613990696069022E-3,3.8995833071997156E-3,null,null,null,1.272180757744094E-3,7.7791806061592846E-4,6.0291913598854371E-4,5.0956697602639808E-4,3.6785738460629719E-4,null,null,null,0,-3.2583868505428675E-10,-2.8784752694246604E-10,-2.17650571993633E-10,-1.3479724340569201E-10,null,null,null,7.4240566853026185E-3,3.29498762356863E-3,1.9394787629937961E-3,1.280920310903139E-3,1.9580463016289625E-4,null,null,null,3.9807818261181016E-2,1.9344123594344873E-2,1.2655776588607183E-2,9.4044777653479895E-3,4.4632451871716656E-3,null,null,null,0,0,0,0,0]
[251,"SD019","SD019: WES Other Rentals   Internal   WECLA","WES","OR",0,null,{"$f":"IF($A259=0,0,INDEX(FC.Serv.Pay_Total,$A259,H$7)+INDEX(FC.Serv.NonPay_Total,$A259,H$7))","v":1.6869713086541495E-4},2.2056037201006369E-4,1.2150883180723757E-4,1.1426959141682376E-4,5.5079212538679967E-5,null,null,null,6.1699425196707364E-6,7.4142872349731489E-6,5.2027646192101583E-6,5.0193162607929199E-6,3.5433772357695103E-6,null,null,null,0,-5.5592520428551394E-15,-1.3615331817913025E-14,-1.1638000657969276E-14,-1.2043280729685629E-14,null,null,null,8.0183764264880794E-5,1.1109525474609781E-4,5.923586411931454E-5,5.7641087628365995E-5,2.3942145630656811E-5,null,null,null,2.5505083764996647E-4,3.3906991398557543E-4,1.8594746053214692E-4,1.7692999529434468E-4,8.2564735393063005E-5,null,null,null,0,0,0,0,0]
[252,"SD014","SD014: Ethernet Main Links   Internal   WECLA","Ethernet main link","OR",0,null,0.22341403044011204,0.18850297077662542,0.17821017152585458,0.18162255038450548,0.16723782424039046,null,null,null,0.48099709883514097,0.44945208719090912,0.40886056100864571,0.40702334324816314,0.41054751609430162,null,null,null,9.1481830841715229E-3,-6.8626747219372078E-2,-9.1223671734043027E-2,-0.12980250383173439,-0.18448461144689729,null,null,null,0.72748006972252044,0.67729886804859607,0.65956073279456628,0.68403903870247185,0.70137147875275319,null,null,null,1.4410393820819452,1.2466271787967584,1.1554077935950235,1.142882428503406,1.094672207640548,null,null,null,91.437701522584263,96.470223036028386,87.536884783896042,79.944176661028578,83.568290663624623]
[255,"SD025","SD025: EAD Other 100Mb Rental   External   WECLA","EAD","OR",0,null,1.5323640661319813,1.4146251034533091,1.3498027435815119,1.3389312387324233,1.2516598719718743,null,null,null,1.4812544994436803,1.3801277343763216,1.3437424314693509,1.3497305592950626,1.2610043223354417,null,null,null,8.0680318871695342E-2,-1.2938227677124277E-2,-2.978106423400018E-2,-3.5643503927866853E-2,-3.0253991439402952E-2,null,null,null,0.80033830689277996,0.7865267307598427,0.75966017537311881,0.75132806411152298,0.71928718858693863,null,null,null,3.894637191340137,3.5683413409123488,3.4234242861899817,3.404346358211142,3.2016973914548514,null,null,null,2049.3704796002162,1886.9952369191519,1864.4778528813613,1800.0161551409565,1679.4669959019946]
[256,"SD026","SD026: EAD Other 1Gb Rental   External   WECLA","EAD","OR",0,null,0.56223451983661887,0.66396527505786218,0.76833227880793553,0.89734659717666587,0.66653986832117162,null,null,null,0.53524222309705294,0.64050664317863693,0.75708117891053517,0.89948162496278072,0.66837433971433247,null,null,null,2.8604281944604609E-2,-5.8889998465470944E-3,-1.6469277089825884E-2,-2.3330098119289037E-2,-1.5720906865067483E-2,null,null,null,0.2998500703015215,0.37892749557612326,0.44584884591137519,0.52316096844665416,0.3974889270625,null,null,null,1.4259310951797979,1.6775104139660755,1.95479302654002,2.2966590924668115,1.7166822282329366,null,null,null,2427.632485031002,2236.0685233032582,2208.7429360696642,2128.5568238121909,1988.2383839443753]
[260,"SD031","SD031: Other Ethernet Rentals   External   WECLA","Other Ethernet","OR",0,null,6.6322279955755556E-2,7.3113622755370714E-2,7.7033670722669798E-2,6.7724829874387382E-2,9.6564311627843957E-2,null,null,null,4.6775972340964291E-2,5.2299319008066648E-2,5.6056269549623589E-2,5.0114978326933263E-2,7.1502606114817624E-2,null,null,null,7.9536740903598754E-4,-1.4852715831696934E-4,-3.8210100644263086E-4,-3.9730530078817527E-4,-5.0872769754235997E-4,null,null,null,1.5398479920592874E-2,1.8568012069116565E-2,2.0126203311218768E-2,1.5659726652905125E-2,2.665730851725942E-2,null,null,null,0.12929209962634872,0.14383242667423696,0.15283404257706951,0.13310222955343759,0.19421549856237863,null,null,null,215.5233519452164,207.1209941302709,202.80211008310604,197.36873106801485,189.39401105397053]
[261,"SD044","SD044: EAD Other 10Mb Rental   Internal   WECLA","EAD","OR",0,null,{"$f":"IF($A269=0,0,INDEX(FC.Serv.Pay_Total,$A269,H$7)+INDEX(FC.Serv.NonPay_Total,$A269,H$7))","v":0.36795117896566332},0.20391685991414549,0.12116818148114794,8.1763181713507688E-2,3.174016979959951E-2,null,null,null,0.37115705796864784,0.2031384830492575,0.12218416059091686,8.271957646562092E-2,2.8977382606322273E-2,null,null,null,2.023830219098607E-2,-1.9050247126779047E-3,-2.7078592673697951E-3,-2.183474623928107E-3,-6.9214991949521877E-4,null,null,null,0.19767705451183901,0.11484247615486204,6.847013508627213E-2,4.5542094270460888E-2,1.6545182240387295E-2,null,null,null,0.95702359363713629,0.5199927944055871,0.30911461789096711,0.20784137782566139,7.6570584726813856E-2,null,null,null,2154.8116922441714,2004.5561617329765,1987.3414561110787,1925.525347114045,1884.4212643004485]
[264,"SD047","SD047: EAD LA 10Mb Rentals   Internal   WECLA","EAD LA","OR",0,null,0.57465230228645514,0.34618499151633747,0.33768887186680874,0.20307205598024586,0.13167010800078349,null,null,null,0.55572017308916,0.33818870122314448,0.33663975590042994,0.20297286159320255,0.12923914277856705,null,null,null,1.7817486036325828E-2,-1.8342163598003174E-3,-4.3655191434837631E-3,-3.1220957064950314E-3,-1.7645852915209607E-3,null,null,null,0.24692336951380919,0.15638651478182644,0.1561717284961962,9.0761779097415188E-2,5.7126352708748135E-2,null,null,null,1.3951133309257502,0.83892599116150801,0.82613483711995117,0.49368460096436856,0.31627101819657777,null,null,null,2023.5628786084096,1912.5951316043611,1875.9540028794402,1821.3653757492591,1738.4473649364895]
[265,"SD048","SD048: EAD LA 100Mb Rentals   Internal   WECLA","EAD LA","OR",0,null,2.1591789084763748,2.723107763483898,2.4438122744331263,3.1411002483768544,3.8380906891526481,null,null,null,2.0163637033521717,2.5953913704658613,2.3739801191869856,3.113044481747921,3.8219478033067551,null,null,null,6.4240273978707102E-2,-1.4000652492821694E-2,-3.0618008073129525E-2,-4.7689585424481998E-2,-5.2045991144554438E-2,null,null,null,0.89245239024564471,1.1980834485048659,1.0984469111713948,1.3910370438892639,1.6911057720837419,null,null,null,5.1322352760528993,6.5025819299618028,5.8856212967183765,7.5974921885895563,9.2990982733985899,null,null,null,1545.5062412862681,1453.8711104709873,1426.4647851643513,1373.6586354671092,1297.2891132246928]
[268,"SD055","SD055: EAD LA 10Mb Connection   Internal   WECLA","EAD LA","OR",0,null,2.3338721366320002E-2,1.156336211473487E-2,4.0292507103819953E-3,3.0273717833221121E-3,2.952027431549091E-3,null,null,null,4.3565090780869993E-3,1.9875052261442497E-3,4.3258463189900829E-4,2.0249986382740953E-4,1.8802652364347579E-4,null,null,null,0,-3.179907105976075E-10,-2.6266220217329756E-10,-1.0159251919010549E-10,-4.9791028867507563E-11,null,null,null,5.2457598145640464E-4,2.7794027094941694E-4,7.2671626026736021E-5,2.9204967375205586E-5,5.9097234899944324E-5,null,null,null,2.8219806425863407E-2,1.3828807293837826E-2,4.5345067056455383E-3,3.2590765129322081E-3,3.1991511403014821E-3,null,null,null,822.11946607732955,923.67017232087619,2192.2710453994823,13007.966389483003,13632.197145482089]
[269,"SD056","SD056: EAD LA 100Mb Connection   Internal   WECLA","EAD LA","OR",0,null,0.4043310208327181,0.5010933176853184,0.51903884711603598,0.4930908199561263,0.36213325862705337,null,null,null,9.3029925432445384E-2,0.11830726775042888,0.12411457439793969,0.12117179353336102,8.5372640645124467E-2,null,null,null,0,-8.359719734500552E-9,-2.3282716360632181E-8,-3.3279081063847589E-8,-3.1790015908265783E-8,null,null,null,1.2614268506094534E-2,2.1093215950451369E-2,2.2192016371450712E-2,1.4659604469538959E-2,1.398242801702446E-2,null,null,null,0.50997521477125796,0.64049379302647891,0.66534541460271013,0.62892218467994521,0.46148829549918641,null,null,null,535.92423761729742,513.94216532529038,499.7622384587782,487.69412712256985,492.0783596337418]
[272,"SD037","SD037: EAD LA 100Mb Connection   External   WECLA","EAD LA","OR",0,null,0.3554866441070248,0.59032539926187821,0.73878070065810186,0.30556127390240978,0.2292303097696386,null,null,null,7.7405407964797474E-2,0.13479311046905701,0.17213404514029074,6.94962507390402E-2,4.9214639459667975E-2,null,null,null,0,-7.1790963028839489E-9,-3.3848567991235799E-8,-6.1938229567869832E-8,-2.8478282109699398E-8,null,null,null,1.2663820495333976E-2,3.2459292475582949E-2,4.3664984310222109E-2,1.4521565394886419E-2,1.3045385305051928E-2,null,null,null,0.44555587256715623,0.75757779502742184,0.95457969626004679,0.38957902809810685,0.2914903060560764,null,null,null,511.61780542813676,482.07240022200614,465.4219217885647,490.59008186808194,501.04083001790968]
[274,"SD052","SD052: EAD  10Mb Connection   Internal   WECLA","EAD","OR",0,null,6.6816214160250629E-3,2.8794111367050164E-3,1.2938123397667684E-3,1.1801177089353818E-3,1.175788945191667E-3,null,null,null,1.2566075126077042E-3,4.7817879485467362E-4,1.4620327054858543E-4,1.2530275406548119E-4,1.2415532104674044E-4,null,null,null,0,-7.4675439076792687E-11,-5.2742234590788511E-11,-2.2632496856418688E-11,-2.6025203282951245E-11,null,null,null,1.97558892318571E-4,8.4050691837711723E-5,2.3329397154933875E-5,1.8549739735611617E-5,3.0361960045878566E-5,null,null,null,8.1357878209513367E-3,3.4416405487219625E-3,1.463344954728053E-3,1.3239701801039778E-3,1.3303062002590828E-3,null,null,null,599.34045937604321,704.22360319861093,1270.5646009050301,1425.6738417572219,1336.7523706131899]
[277,"SD033","SD033: EAD  10Mb Connection   External   WECLA","EAD","OR",0,null,4.8831961213149037E-3,1.3309011031368994E-3,6.9720198009439111E-4,6.7048764609050542E-4,6.5710954528247695E-4,null,null,null,1.2470106570276747E-3,2.6220484067689934E-4,7.5809415779539492E-5,6.9093991248701147E-5,6.5915196427215674E-5,null,null,null,0,-6.2206612845343192E-11,-2.3953486040537522E-11,1.1652944537790275E-12,-6.2752531247510693E-12,null,null,null,1.1268943927438103E-4,2.7846486114112377E-5,-5.2387854052569372E-8,3.2762660814903486E-6,1.0054941283752805E-5,null,null,null,6.2428962176169596E-3,1.6209523677212982E-3,7.7295898406639209E-4,7.4285790458599138E-4,7.3307967671819231E-4,null,null,null,483.38965753615389,711.11162809823384,2524.5969965521631,2892.0290614186797,2724.0156874204099]
[278,"SD034","SD034: EAD  100Mb Connection   External   WECLA","EAD","OR",0,null,0.15497888658214248,0.14530473351663514,0.18352977858586367,0.10008099964786807,0.12895450066079941,null,null,null,3.058856518928757E-2,2.877832459312946E-2,3.7536756818683431E-2,1.9802744946603265E-2,2.584814255035852E-2,null,null,null,0,-2.0509211687440059E-9,-3.3904878715299137E-9,-7.2938955349914518E-9,-4.324188093491417E-9,null,null,null,5.5579217403798212E-3,5.7167850866820542E-3,8.5521306365415779E-3,3.5507491918316592E-3,6.9066617058319455E-3,null,null,null,0.19112537351180989,0.1797998411455255,0.22961866265060082,0.12343448649240746,0.16170930059280181,null,null,null,543.8014070557133,535.43223708025744,510.52757264992846,540.90988031078359,507.78407011274811]
[281,"SD227","SD227: EBD ONBS Connections AISBO   Internal   WECLA","EBD","OR",0,null,{"$f":"IF($A289=0,0,INDEX(FC.Serv.Pay_Total,$A289,H$7)+INDEX(FC.Serv.NonPay_Total,$A289,H$7))","v":1.7473240439616448E-3},1.6441831487802973E-3,1.3785714399950277E-3,2.1040502517655351E-4,2.0547170035532184E-4,null,null,null,3.5193184429625703E-4,3.3307932217875797E-4,2.7792507441572677E-4,1.8746548815383384E-5,1.7543635567884242E-5,null,null,null,0,-3.582209045209591E-13,-6.2663158988160024E-13,2.7610424725689545E-13,3.2525649769001309E-15,null,null,null,1.0232646136564706E-4,1.0194334465700379E-4,8.0997723877809864E-5,1.9780658142088729E-7,1.9628862670978778E-6,null,null,null,2.2015823496235485E-3,2.079205815257838E-3,1.7374942376619327E-3,2.2934938084946205E-4,2.2497822219355652E-4,null,null,null,757.33826956434416,745.43678529010913,743.68558304985493,0,0]
[282,"SD040","SD040: Other Ethernet Connections   External   WECLA","Other Ethernet","OR",0,null,2.4279538937254194E-2,8.0939409453398732E-3,1.2139577569216598E-2,1.1214176881872453E-2,1.3394712191942083E-2,null,null,null,6.4153007564749665E-3,1.7722564706990148E-3,3.0328947617207927E-3,2.8425684680890191E-3,3.451539612399379E-3,null,null,null,0,-4.33345773663018E-10,-2.7828782359373822E-10,-8.4004080566171615E-10,-8.4530354635073987E-10,null,null,null,1.3710351359734663E-3,4.3509278142013681E-4,9.0232314111018464E-4,7.0961595360328567E-4,1.1237579850273459E-3,null,null,null,3.2065874829702627E-2,1.030128976411325E-2,1.6074795193759754E-2,1.4766360463523951E-2,1.7970008944065263E-2,null,null,null,311.83385033261334,403.29451410567225,338.43902777080439,335.28913904886366,312.88783182878217]
[285,"SD002","SD002: Excess Construction Charge   External   WECLA","ECC","OR",0,null,3.5815244903082905E-4,3.4913082089362295E-4,3.4034286434338223E-4,3.3178236225819759E-4,3.2344326703942353E-4,null,null,null,2.0493377842229816E-4,2.0419660562662325E-4,2.0275174689433705E-4,2.0062750962032908E-4,1.9785106883870942E-4,null,null,null,0,-9.3474040276167732E-13,-1.6466533113752613E-12,-2.1770825673763857E-12,-2.3111590320188548E-12,null,null,null,7.0785884908877085E-5,7.0054787456388416E-5,6.8694079497947183E-5,6.6801188391488973E-5,6.4469644404448824E-5,null,null,null,6.3387211236200431E-4,6.2338221304189425E-4,6.1178868908901322E-4,5.9921105809293313E-4,5.857639779714227E-4,null,null,null,0,0,0,0,0]
[286,"SD314","SD314: EBD MISBO Rentals   External   Non WECLA","EBD","OR",0,null,0.16721972090178322,0.7396910660045124,1.7182516527172689,2.5497858331307617,1.8287606059328225,null,null,null,0.21202971711119795,1.0049827760305181,2.5615643390559306,3.9573596505700586,2.6174669941251612,null,null,null,-1.2226465878119418E-2,-3.8516706592326373E-2,-0.1643723363558873,-0.28854980731387719,-0.17385099590870357,null,null,null,0.14081426044330014,0.60853799926273788,1.3992253463283648,2.1368788453202971,1.8508038598665111,null,null,null,0.50783723257816193,2.3146951347054419,5.514669001745677,8.3554745217072401,6.1231804640157916,null,null,null,13393.097335330218,13859.145780670993,14723.699641404963,14741.378951382529,13036.953778644594]
[289,"SD306","SD306: BES MISBO Rentals   External   Non WECLA","BES","OR",0,null,0.86978591398604488,0.1558216233025326,0.11950430189604769,0.12365132970561979,8.3562646278360478E-2,null,null,null,0.85030754314032164,0.15351465701910566,0.12296773469346647,0.13171954571008618,8.7986446549125935E-2,null,null,null,3.125924862492957E-2,-9.7916710462392538E-4,-1.9650010287224282E-3,-3.0123116246901145E-3,-2.1902089746230701E-3,null,null,null,0.40524665704710094,7.5371080907478391E-2,6.6889753088225298E-2,7.2866427574117903E-2,4.6649367557988784E-2,null,null,null,2.1565993627983966,0.38372819412449277,0.30739678864901704,0.32522499136513372,0.21600825141085214,null,null,null,3723.5950103162854,3703.255988201422,4028.0919392516262,4085.1526671701254,4031.1689795950015]
[291,"SD302","SD302: WES MISBO Rentals   External   Non WECLA","WES","OR",0,null,{"$f":"IF($A299=0,0,INDEX(FC.Serv.Pay_Total,$A299,H$7)+INDEX(FC.Serv.NonPay_Total,$A299,H$7))","v":0.16162722463133622},0.15198612168128012,0.15440703855494026,0.11119158508819765,9.7466956187378967E-2,null,null,null,0.15261973180803223,0.14909042355243465,0.15980744418452356,0.12427580254202619,0.12586241496738462,null,null,null,4.7408017334782523E-3,-1.2002894406333948E-3,-3.198081384286549E-3,-4.8460363870227322E-3,-8.3833655994159043E-3,null,null,null,7.2922808046399931E-2,7.6912919765555435E-2,9.3098760555185262E-2,8.3807809700095659E-2,0.10771424339522913,null,null,null,0.39191056621924664,0.37678917555863678,0.40411516191036256,0.31442916094329676,0.32266024895057682,null,null,null,3649.6088382709295,3763.9537452927652,4210.5366876898834,5441.9636182250815,13010.758644817586]
[294,"SD323","SD323: Other Ethernet main links  1Gb Internal non WECLA","Other Ethernet Main Link","OR",0,null,5.4017707305670376E-2,5.3889296263196745E-2,6.9039673911835214E-2,6.5508036771288525E-2,5.9794766453796014E-2,null,null,null,0.13156949347897176,0.14685778400944441,0.18137721369314599,0.16781526546928616,0.17012976807707184,null,null,null,2.953822242396507E-3,-2.5825638158205363E-2,-4.7352913592523506E-2,-6.3698070157837725E-2,-8.8577085168220104E-2,null,null,null,0.22657757330685538,0.24640955169018386,0.33035101434021513,0.32512748379241502,0.32524356182146924,null,null,null,0.41511859633389403,0.42133099380461964,0.53341498835267287,0.49475271587515196,0.466591011184117,null,null,null,222.04733501731408,235.82827947602172,211.91186889440561,191.95688335819921,201.93239082608125]
[295,"SD324","SD324: Other Ethernet main links  1Gb External non WECLA","Other Ethernet Main Link","OR",0,null,2.6461584115419529E-4,1.6874968777812316E-6,1.6479217628099258E-6,1.6092964954700784E-6,1.5715976796086926E-6,null,null,null,6.0333429038500908E-4,1.1596940814042841E-6,1.1393711121386088E-6,1.1094922000261909E-6,1.0704395831387326E-6,null,null,null,1.3536083718746461E-5,7.8079903906838728E-16,2.0599963289262461E-15,2.3510311194158288E-15,2.0916316020476815E-15,null,null,null,1.0304213946290238E-3,1.6688786702552515E-7,1.4126203434368947E-7,1.1512303333343081E-7,8.9507539216680271E-8,null,null,null,1.9119076098869747E-3,3.0140788269918401E-6,2.9285549113522203E-6,2.833911731180731E-6,2.7315448040557372E-6,null,null,null,222.37965599511651,0,0,0,0]
[298,"SD309","SD309: Optical Services Rentals   Internal   Non WECLA","Optical Services","OR",0,null,10.725925377309871,13.478273302230876,17.188434489109572,13.136680467684982,12.939714153903731,null,null,null,10.972462065379801,14.100350374311045,18.352895734794881,14.229312036425897,14.129546623668675,null,null,null,0.13674394671170251,-2.9764319852875681E-2,-9.3605752445716436E-2,-8.6300974201313593E-2,-7.4366726658025753E-2,null,null,null,3.9533204924062981,5.2294866008180945,6.9000242761836326,5.1357908504524543,4.6279647026479855,null,null,null,25.788451881807674,32.778345957507142,42.34774874764237,32.415482380362015,31.622858753562365,null,null,null,9478.6962004335091,9128.7882665560628,8890.0881615181861,8576.3438061809047,8175.9861160874116]
[299,"SD310","SD310: Optical Services Rentals   External   Non WECLA","Optical Services","OR",0,null,5.575378380178373,8.9859853389371214,14.066758478383962,14.309083377558281,25.681814242768077,null,null,null,5.678761615257784,9.3636920357489757,14.962541325851884,15.445201910096099,27.954704338932746,null,null,null,7.1889535000571339E-2,-2.0074135469954443E-2,-7.7499629755315505E-2,-9.5137955561587564E-2,-0.14946523361539349,null,null,null,2.0519952022241363,3.4838861158372345,5.6432183357366439,5.5939394646455645,9.1967274706886304,null,null,null,13.378024732660863,21.813489355053374,34.595018510217173,35.253086796738359,62.683780818774061,null,null,null,9784.2352886553745,9418.5109605270627,9172.0020296939747,8846.6863752613244,8431.4940869191178]
[302,"SD303","SD303: WES MISBO Connections   Internal   Non WECLA","WES","OR",0,null,2.745168667984175E-3,2.9911555644604347E-3,2.0842446337915599E-3,3.1159098504192519E-4,3.0424943683167818E-4,null,null,null,6.9693875015057873E-4,7.7083102066217231E-4,5.2832509364489279E-4,3.8276254304788095E-5,3.5725670346975141E-5,null,null,null,0,-1.0459235936700025E-12,-9.9944861946941041E-13,9.3179268343524249E-13,2.6163383503484926E-13,null,null,null,6.2067529240519761E-4,7.2201734855310731E-4,4.9404756144406079E-4,1.2850190747689317E-5,1.7042827514515235E-5,null,null,null,4.0627827105399516E-3,4.4840039326297905E-3,3.1066172878810644E-3,3.6271743102619524E-4,3.5701793495480238E-4,null,null,null,145.86180401454274,142.07516028932218,144.90579230722082,0,0]
[303,"SD304","SD304: WES MISBO Connections    External   Non WECLA","WES","OR",0,null,8.4689880668465571E-4,8.2652580906474537E-4,8.0665587932561263E-4,7.8727624680244074E-4,7.68374474138603E-4,null,null,null,4.5403856923915547E-5,4.5232639428760873E-5,4.4897053145635842E-5,4.4403672832042022E-5,4.3758810264223802E-5,null,null,null,0,1.912935197827075E-13,3.3812190836179571E-13,4.4993771233605748E-13,4.8216454412799068E-13,null,null,null,1.7890097914938341E-4,1.7912938339768099E-4,1.8070499719375409E-4,1.83215130083627E-4,1.8596691082577429E-4,null,null,null,1.0712036427579547E-3,1.0508878320824807E-3,1.0322579300031244E-3,1.0148950501680475E-3,9.9810019571076576E-4,null,null,null,0,0,0,0,0]
[306,"SD320","SD320: EBD MISBO Connections    External   Non WECLA","EBD","OR",0,null,1.257066291106526E-2,0.12452625927421154,5.7465917410264904E-2,2.9001581221619686E-2,2.5451269797511111E-2,null,null,null,2.1323552112440208E-3,2.2550147317448494E-2,1.0534853444199277E-2,5.4561211067282447E-3,4.6806586148579491E-3,null,null,null,0,-1.4612354575672716E-10,-4.1739052528717885E-9,-2.5751402931761631E-9,-1.3545848938628251E-9,null,null,null,2.4330073223501271E-3,3.0982257207135839E-2,1.450923729645557E-2,7.1030581872471837E-3,6.5714229406906646E-3,null,null,null,1.7136025444659409E-2,0.17805866365267234,8.2510003977014496E-2,4.1560757940454822E-2,3.6703349998474834E-2,null,null,null,536.67140965792294,483.78608956087379,481.04173298026001,481.87937238620674,475.59416855225595]
[308,"SD315","SD315: Optical Services Connections   Internal   Non WECLA","Optical Services","OR",0,null,9.8029662588309405E-2,0.3449886151746796,0.20237923589987036,6.0988276563308824E-2,6.0039736543646902E-2,null,null,null,2.4076227583406992E-2,8.9518529543285014E-2,5.2688935369414866E-2,1.5462626533293838E-2,1.4930350118324456E-2,null,null,null,0,-1.3702856780064668E-9,-1.7866941784570158E-8,-1.3679405668001979E-8,-4.6952809836335668E-9,null,null,null,1.5718454945024184E-2,7.3550887153670141E-2,4.3180351493762828E-2,1.1482025386979318E-2,1.2133791013880785E-2,null,null,null,0.13782434511674058,0.50805803050134912,0.29824850489610627,8.793291480417631E-2,8.7103872980571165E-2,null,null,null,383.64020878257458,355.84207440507612,355.68822046655799,393.28459664707674,384.59927165005041]
[311,"SD333","SD333: EBD ONBS rentals MISBO WECLA internal Costs","EBD","OR",0,null,{"$f":"IF($A319=0,0,INDEX(FC.Serv.Pay_Total,$A319,H$7)+INDEX(FC.Serv.NonPay_Total,$A319,H$7))","v":0.57688846205037114},0.60729298964228673,0.83837220267625834,1.2812371988718976,1.3620887197652054,null,null,null,0.72719569679654972,0.81906322246215146,1.2417149047494134,1.9768211106741098,1.9371991650056584,null,null,null,-4.1908573360340221E-2,-3.1363657844802738E-2,-7.9622047990451902E-2,-0.14405048398385298,-0.1285804575086294,null,null,null,0.48871192937725894,0.50183337606744838,0.68631014917474986,1.0802802989094249,1.3858668448139415,null,null,null,1.7508875148638396,1.896825930327084,2.6867752086099701,4.1942881244715799,4.5565742720761762,null,null,null,16771.617217895982,17364.19793304292,18436.834721049938,18454.125345495799,16330.590336106288]
[312,"SD205","SD205: BES MISBO rent Internal WECLA","BES","OR",0,null,2.0047258765591252E-2,2.0679407313338193E-2,1.9638067969188197E-2,1.9959766478265535E-2,1.8291480802006065E-2,null,null,null,1.9590641740995843E-2,2.0723880366516442E-2,2.0442931738045393E-2,2.1276098970883155E-2,1.9696273481409652E-2,null,null,null,3.5547421658528307E-4,-6.6907150170457654E-5,-1.7445482906165293E-4,-2.6559465866692408E-4,-2.6944321357520121E-4,null,null,null,8.1369371028343265E-3,8.8842362140030256E-3,9.4971220073385189E-3,9.8801745874951066E-3,8.5864021011386113E-3,null,null,null,4.8130311826006709E-2,5.0220616743687205E-2,4.9403666885510455E-2,5.0850445377976866E-2,4.6304713170979131E-2,null,null,null,7046.2100077113082,6908.55879636196,7102.3097880262294,7056.028498331666,6841.7129389744568]
[315,"SD202","SD202: WES MISBO rent External WECLA","WES","OR",0,null,1.9890360864075102E-2,2.1067061735034032E-2,1.9504435358157508E-2,1.0585264099183408E-2,6.7898770227820086E-3,null,null,null,1.8986118798075973E-2,2.0725444938206907E-2,1.9898555915801037E-2,1.1337454381160248E-2,8.2194871463556664E-3,null,null,null,2.8650010123006987E-4,-8.4646473729613103E-5,-2.1555094944771975E-4,-2.6892754584545339E-4,-4.310880609210353E-4,null,null,null,7.7753186950396186E-3,9.0303229478493376E-3,9.5688070792974162E-3,6.1795525727904388E-3,6.0740816204510398E-3,null,null,null,4.6938298458420763E-2,5.0738183147360671E-2,4.8756247403808246E-2,2.7833343507288638E-2,2.0652357728667678E-2,null,null,null,4572.7435954349585,4599.7902399005379,4823.7164012259072,5555.5734383448971,10364.735512922489]
[316,"SD221","SD221: WES BES EBD MBO Main link Internal WECLA","Main link","OR",0,null,1.9184236931459188E-2,1.8460038995155203E-2,1.3858601410566902E-2,1.1067724354954522E-2,1.3745834643105574E-2,null,null,null,4.2663433520012006E-2,4.549038833359164E-2,3.2819342594167231E-2,2.5523203227422922E-2,3.4886831930175777E-2,null,null,null,8.1289320864563904E-4,-6.9584963596400779E-3,-7.333793954832313E-3,-8.1483140534244596E-3,-1.5701522169990684E-2,null,null,null,6.4589428055609827E-2,6.8626235780736178E-2,5.2982553635763423E-2,4.2905682445432629E-2,5.9650077998161209E-2,null,null,null,0.12724999171572665,0.12561816674984294,9.2326703685665229E-2,7.134829597438562E-2,9.2581222401451876E-2,null,null,null,90.690092376146254,95.683803051263638,86.83868626711886,79.347905950471457,82.880049706892734]
[319,"SD224","SD224: Other Ethernet main links  1Gb External WECLA","Other Ethernet Main Link","OR",0,null,4.229356587678797E-4,3.508287691022647E-4,2.1297848047557968E-4,1.1488418794961049E-4,4.5326893002535138E-5,null,null,null,9.6077744716058721E-4,8.819060295670707E-4,5.1326357066786954E-4,2.6637693867894883E-4,1.072965708987428E-4,null,null,null,1.8546188084328888E-5,-1.363693370183387E-4,-1.1595754282869031E-4,-8.5829734705320868E-5,-4.8069382505732651E-5,null,null,null,1.4833326808792611E-3,1.3525959932363047E-3,8.4300011045680494E-4,4.5540708600340233E-4,1.8410656027455387E-4,null,null,null,2.8855919748920567E-3,2.4489614548873014E-3,1.4532846187715639E-3,7.5083847792664074E-4,2.8866064167009915E-4,null,null,null,87.424607828084774,92.317589601811008,83.846346952694702,76.885816123984995,81.866407445700901]
[321,"SD226","SD226: Optical Services Main link External WECLA","Main link","OR",0,null,{"$f":"IF($A329=0,0,INDEX(FC.Serv.Pay_Total,$A329,H$7)+INDEX(FC.Serv.NonPay_Total,$A329,H$7))","v":1.1112395110484907E-2},1.3292368949293535E-2,1.5908970158076033E-2,2.0877098860831174E-2,3.5748775324025581E-2,null,null,null,2.4020829762138388E-2,3.1957428174670961E-2,3.6894954423401502E-2,4.7366046732644336E-2,8.9176017148409115E-2,null,null,null,4.5665155173189311E-4,-4.8806277999419254E-3,-8.2366496390240528E-3,-1.5117836621802033E-2,-4.012438420928828E-2,null,null,null,3.6225229735142972E-2,4.8066305067468451E-2,5.9416216658790592E-2,7.9470346810653972E-2,0.15220148679691894,null,null,null,{"$f":"H329+P329+X329+AF329","v":7.1815106159498154E-2},{"$f":"I329+Q329+Y329+AG329","v":8.843547439149102E-2},{"$f":"J329+R329+Z329+AH329","v":0.10398349160124407},{"$f":"K329+S329+AA329+AI329","v":0.13259565578232746},{"$f":"L329+T329+AB329+AJ329","v":0.23700189506006536},null,null,null,{"$f":"IF($A329=0,0,IF(OR($A329=0,INDEX(MEAServVolFC,$A329,AV$7)=0),0,AN329/INDEX(MEAServVolFC,$A329,AV$7)*million))","v":91.135095226810932},{"$f":"IF($A329=0,0,IF(OR($A329=0,INDEX(MEAServVolFC,$A329,AW$7)=0),0,AO329/INDEX(MEAServVolFC,$A329,AW$7)*million))","v":96.066376096617873},{"$f":"IF($A329=0,0,IF(OR($A329=0,INDEX(MEAServVolFC,$A329,AX$7)=0),0,AP329/INDEX(MEAServVolFC,$A329,AX$7)*million))","v":87.105911114114406},{"$f":"IF($A329=0,0,IF(OR($A329=0,INDEX(MEAServVolFC,$A329,AY$7)=0),0,AQ329/INDEX(MEAServVolFC,$A329,AY$7)*million))","v":79.502077550541443},{"$f":"IF($A329=0,0,IF(OR($A329=0,INDEX(MEAServVolFC,$A329,AZ$7)=0),0,AR329/INDEX(MEAServVolFC,$A329,AZ$7)*million))","v":83.048442697741905}]
[324,"SD211","SD211: oth ether services   1Gb rental Internal WECLA","Other Ethernet","OR",0,null,0.58824549437068252,0.55752847531724892,0.45617202886171837,0.5073090564926731,0.34922612057197899,null,null,null,0.60210545545281946,0.5833360062389783,0.48646511444769025,0.54896546551265213,0.38035608136881449,null,null,null,4.2200231884175297E-3,-7.0441646009051443E-4,-1.4228703620335736E-3,-1.9082313911750438E-3,-1.1412225162986363E-3,null,null,null,0.205451165928765,0.20471240202246155,0.17355432281462657,0.18710940078233509,0.11608534967782123,null,null,null,1.4000221389406846,1.3448724671185983,1.1147685957620017,1.2414756913964853,0.84452632910231606,null,null,null,7592.5168195487122,7366.9820720721518,7166.5871860385605,6914.9324512728017,6623.3453956508647]
[325,"SD212","SD212: oth ether services   1Gb rental External WECLA","Other Ethernet","OR",0,null,1.0086533604226306E-2,8.9503222387382238E-3,6.0571987067143812E-3,2.9546759868401677E-3,1.0754835475152874E-3,null,null,null,1.027135757977099E-2,9.3140082421486331E-3,6.4176775572177746E-3,3.1580198872833416E-3,1.1321146003653935E-3,null,null,null,6.9920218536788256E-5,-1.0938031945359162E-5,-1.8252321006913658E-5,-1.0660805262150986E-5,-3.2856130086947789E-6,null,null,null,3.5674434276816752E-3,3.3260184445375652E-3,2.3300788382666911E-3,1.0959758796555794E-3,3.5118497011511957E-4,null,null,null,2.3995254830215758E-2,2.1579410893479065E-2,1.4786702781191935E-2,7.1980109485169372E-3,2.5554975049871054E-3,null,null,null,7625.6106451956866,7402.7248815686999,7206.0850194304494,6978.4095625966465,6769.3472250073455]
[328,"SD216","SD216: Optical Services conns External WECLA","Optical Services","OR",0,null,1.3860569415433729E-2,1.1684640796485709E-2,1.4651327455696811E-2,1.9561886793252159E-2,1.7084353679363673E-2,null,null,null,3.761055083385762E-3,3.1496548956501721E-3,4.0750054914260852E-3,5.7212164337935977E-3,4.8460429249997817E-3,null,null,null,0,-1.7477729029642774E-10,-2.4399319425700478E-10,-5.2769692432866776E-10,-8.3510220133416811E-10,null,null,null,1.0036421244886532E-3,8.8251633035599925E-4,1.2348239863376343E-3,1.5186712703072359E-3,1.5839055520482223E-3,null,null,null,1.8625266623308146E-2,1.571681184771459E-2,1.9961156689467338E-2,2.6801773969656072E-2,2.3514301321309473E-2,null,null,null,461.11276052951445,460.51777954902127,438.70752579761808,417.41014852746076,412.571663585328]
[329,"SD217","SD217: oth ether services   1Gb conn Internal WECLA","Other Ethernet","OR",0,null,7.2466018147762448E-3,5.4673147241547553E-3,1.706942355166491E-3,3.4609241813947453E-3,2.7747038536589446E-3,null,null,null,1.460701125372218E-3,1.0820146704092687E-3,2.5378481774513274E-4,6.9115400632656799E-4,5.176164670672328E-4,null,null,null,0,-8.337363680395091E-11,-1.0089987305461861E-10,-4.4387074743261982E-11,-2.2483831479365764E-10,null,null,null,8.2548091315910841E-4,6.2585566392493307E-4,1.2938499481327532E-4,4.5010808463872827E-4,3.7613986642575135E-4,null,null,null,9.5327838533075717E-3,7.1751849751153203E-3,2.0901120668250259E-3,4.6021862279729672E-3,3.668459962313614E-3,null,null,null,387.3540777451268,393.3969245114011,609.45168226350256,412.20845702177377,429.84084080185727]
[332,"Z1","Z1: EAD Other 10Gb Rental Internal Non WECLA","EAD","OR",0,null,0,1.0719669047359744E-3,2.9434020888510944E-3,0.20499665660748473,0.45296641035179941,null,null,null,0,1.0870759436233416E-3,3.0632591309786182E-3,0.21779529142918522,0.48513361401307048,null,null,null,0,-1.4982008484405073E-5,-9.8607294950032496E-5,-8.3914384831296172E-3,-1.7402261071191572E-2,null,null,null,0,7.3315674530069778E-4,2.0204672395537963E-3,0.14306541364437206,0.33538859630727219,null,null,null,0,2.8772175851756085E-3,7.9285211644334764E-3,0.55746592319791244,1.2560863596009504,null,null,null,0,2349.9900455939355,2332.4058017545804,2239.1807765111535,2048.6688217835208]
[333,"Z2","Z2: EAD Other 10Gb Rental External Non WECLA","EAD","OR",0,null,0,1.2938833523594212E-3,3.5889110191289013E-3,0.2526157411605997,0.79406282550459761,null,null,null,0,1.3125549495291678E-3,3.7361942297281505E-3,0.2684677322009304,0.85071959377520023,null,null,null,0,-1.8044693980312532E-5,-1.1998254266407244E-4,-1.0318837914022048E-2,-3.043667431568935E-2,null,null,null,0,8.8400332447175801E-4,2.4611595788283053E-3,0.17610773759055676,0.58716627322004211,null,null,null,0,3.4723969323800343E-3,9.6662822850212844E-3,0.68687237303806492,2.2015120181841503,null,null,null,0,2332.3340094607497,2314.7810984215803,2222.2865216390601,2033.4305746489422]
[335,"Z4","Z4: EAD LA 10Gb Rental External Non WECLA","EAD LA","OR",0,null,0,7.2483594955285221E-4,9.091914451597162E-3,0.19200866764967878,0.44069343177107734,null,null,null,0,7.7757376920295669E-4,9.9732043206025769E-3,0.21474577193543323,0.4972661250944076,null,null,null,0,-6.4127134690035424E-6,-1.9512294923156802E-4,-5.0046927707226071E-3,-1.0457760934200009E-2,null,null,null,0,4.0695582197980168E-4,5.1881951111958247E-3,0.10914094489061293,0.25438284361359759,null,null,null,0,1.9029528272666071E-3,2.4058190934163996E-2,0.51089069170500234,1.1818846395448825,null,null,null,0,1371.0115702652258,1350.4142541908075,1299.1201885567448,1211.1167194142902]
[338,"Z7","Z7: EAD LA 10Gb Rental Internal WECLA","EAD LA","OR",0,null,0,3.1762819660495719E-3,6.9116316718210974E-2,0.15044607160243764,0.21916481866825321,null,null,null,0,3.5255890937803368E-3,7.8332705931901656E-2,0.17368858068587412,0.25502805499356357,null,null,null,0,-1.8446070398989673E-5,-9.8063067161034689E-4,-2.5828990616421654E-3,-3.3654946521005122E-3,null,null,null,0,1.5543501023176467E-3,3.4641526962689774E-2,7.3909402773915528E-2,0.10627781731484735,null,null,null,0,8.2377750917485646E-3,0.18110991894119202,0.39546115600058507,0.57710519632456359,null,null,null,0,1961.6331314674571,1923.1171356309846,1852.4728918415385,1747.0793743263205]
[341,"Z10","Z10: EAD Other 10Gb Connection External Non WECLA","EAD","OR",0,null,0,1.0033788138237294E-4,0,1.225911496467048E-2,1.8899447922839211E-2,null,null,null,0,2.716055563895911E-4,0,3.379646136871136E-2,5.1698748874301807E-2,null,null,null,0,-6.5275021736197311E-13,0,-3.0312061437862527E-10,-2.6545444134080479E-10,null,null,null,0,6.6135124437644653E-5,0,6.3199225770454812E-3,1.4135913065759158E-2,null,null,null,0,4.3807856155685847E-4,0,5.2375498607306704E-2,8.4734109597445748E-2,null,null,null,0,78.733858334385999,0,75.148527042282311,74.816647395431076]
[342,"Z11","Z11: EAD LA 10Gb Connection Internal Non WECLA","EAD LA","OR",0,null,0,2.2193704771011759E-3,4.4770788013669309E-3,6.5632556483356322E-3,5.6492135375223965E-3,null,null,null,0,5.9994578045664253E-3,1.2211008018469485E-2,1.8069689059794357E-2,1.5431869667639635E-2,null,null,null,0,-1.444936615346293E-11,-5.9339334581715065E-11,-1.6243396529047909E-10,-7.9522968963884301E-11,null,null,null,0,1.4608252159291801E-3,3.0362176385880374E-3,3.3789915964799857E-3,4.2194476723763051E-3,null,null,null,0,9.679653483147416E-3,1.9724304399085117E-2,2.8011936142176008E-2,2.5300530798015371E-2,null,null,null,0,79.67018801695302,78.300742246727452,76.04241655576881,75.706205103068584]
[345,"Z14","Z14: EAD Other 10Gb Connection External WECLA","EAD","OR",0,null,0,9.7810260917658278E-6,0,2.7343278214435212E-3,3.1444485891570541E-3,null,null,null,0,2.6706930077056019E-5,0,7.6025558115306339E-3,8.6775636398013049E-3,null,null,null,0,-6.3314728459050661E-14,0,-6.7209671272601006E-11,-4.3537856981016692E-11,null,null,null,0,6.5037456732171556E-6,0,1.4217593274520176E-3,2.3729279229330255E-3,null,null,null,0,4.2991701778724273E-5,0,1.17586428932165E-2,1.4194940108353527E-2,null,null,null,0,110.59571497594176,0,105.55773584671573,105.09494478380367]
[346,"Z15","Z15: EAD LA 10Gb Connection Internal WECLA","EAD LA","OR",0,null,0,8.3410413349439849E-4,2.0825554670410125E-3,3.3365872599256038E-3,3.4646022911773498E-3,null,null,null,0,2.272627887774663E-3,5.7248676750773385E-3,9.2575726094727123E-3,9.5402808508128489E-3,null,null,null,0,-5.4060253483323185E-12,-2.7584007268483785E-11,-8.2134210176373898E-11,-4.8142382324086074E-11,null,null,null,0,5.5342217617381287E-4,1.4235360874073225E-3,1.7312396914923504E-3,2.6087791870722001E-3,null,null,null,0,3.6601541920368488E-3,9.2309592019416669E-3,1.4325399478756455E-2,1.5613662280920017E-2,null,null,null,0,145.91743125741598,143.41227782020431,139.27100590508289,138.65930474125307]
[349,"P2","Passive 2 - EAD 1000Mbit/s Rental External","EAD","OR",0,null,0,0,0,0,0.63227006166859223,null,null,null,0,0,0,0,0.66047930066466132,null,null,null,0,0,0,0,-3.8038163754183937E-2,null,null,null,0,0,0,0,0.63144618463714464,null,null,null,0,0,0,0,1.8861573832162142,null,null,null,0,0,0,0,1394.0024008316761]
[350,"P3","Passive 3 - EAD LA 1000Mbit/s Rental Internal","EAD LA","OR",0,null,0,0,0,0,0.47045527040242907,null,null,null,0,0,0,0,0.53247858131077819,null,null,null,0,0,0,0,-2.7032904572766057E-2,null,null,null,0,0,0,0,0.46602230113086379,null,null,null,0,0,0,0,1.4419232482713049,null,null,null,0,0,0,0,616.55224532535465]
[353,"P6","Passive 6 - EAD 1000Mbit/s Connection External","EAD","OR",0,null,0,0,0,0,2.7842956373033821E-2,null,null,null,0,0,0,0,7.6163389286525371E-2,null,null,null,0,0,0,0,-3.9107155190222921E-10,null,null,null,0,0,0,0,2.0825243805524009E-2,null,null,null,0,0,0,0,0.12483158907401165,null,null,null,0,0,0,0,74.816647395431062]
[355,"P8","Passive 8 - EAD LA 1000Mbit/s Connection External","EAD LA","OR",0,null,0,0,0,0,2.0888999157404733E-2,null,null,null,0,0,0,0,5.7331489708929727E-2,null,null,null,0,0,0,0,-2.9182679011302E-10,null,null,null,0,0,0,0,1.5676652112281905E-2,null,null,null,0,0,0,0,9.3897140686789574E-2,null,null,null,0,0,0,0,74.838874301840974]
[358,"P11","Passive 11 - WES MISBO Connection Internal","WES","OR",0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[359,"P12","Passive 12 - WES MISBO Connection External","WES","OR",0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[362,"P15","Passive 15 - OSA Connection Internal","Optical Services","OR",0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[363,"P16","Passive 16 - OSA Connection External","Optical Services","OR",0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[366,"P19","Passive 19 - EBD 1000Mbit/s Connection Internal","EBD","OR",0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[367,"P20","Passive 20 - EBD 1000Mbit/s Connection External","EBD","OR",0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[371,"P24","Passive 24 - EBD MISBO Connection External","EBD","OR",0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal","EAD","OR",0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[375,"P28","Passive 28 - EAD LA 10Gbit/s Rental External","EAD LA","OR",0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[376,"P29","Passive 29 - EAD 10Gbit/s Connection Internal","EAD","OR",0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[379,"P32","Passive 32 - EAD LA 10Gbit/s Connection External","EAD LA","OR",0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal","WES","OR",0,null,0,0,0,0,1.3117180025709534E-2,null,null,null,0,0,0,0,1.8208202040550181E-2,null,null,null,0,0,0,0,-1.5327483052849078E-3,null,null,null,0,0,0,0,1.8177542992984307E-2,null,null,null,0,0,0,0,4.7970176753959121E-2,null,null,null,0,0,0,0,11446.175107686346]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal","BES","OR",0,null,0,0,0,0,9.1809787132416147E-4,null,null,null,0,0,0,0,1.170901843342768E-3,null,null,null,0,0,0,0,-8.6188989691217727E-5,null,null,null,0,0,0,0,1.1258249458196926E-3,null,null,null,0,0,0,0,3.1286356707954043E-3,null,null,null,0,0,0,0,1518.3327509539192]
[385,"P38","Passive 38 - BES MISBO Rental External","BES","OR",0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"H393+P393+X393+AF393","v":0},{"$f":"I393+Q393+Y393+AG393","v":0},{"$f":"J393+R393+Z393+AH393","v":0},{"$f":"K393+S393+AA393+AI393","v":0},{"$f":"L393+T393+AB393+AJ393","v":0},null,null,null,{"$f":"IF($A393=0,0,IF(OR($A393=0,INDEX(MEAServVolFC,$A393,AV$7)=0),0,AN393/INDEX(MEAServVolFC,$A393,AV$7)*million))","v":0},{"$f":"IF($A393=0,0,IF(OR($A393=0,INDEX(MEAServVolFC,$A393,AW$7)=0),0,AO393/INDEX(MEAServVolFC,$A393,AW$7)*million))","v":0},{"$f":"IF($A393=0,0,IF(OR($A393=0,INDEX(MEAServVolFC,$A393,AX$7)=0),0,AP393/INDEX(MEAServVolFC,$A393,AX$7)*million))","v":0},{"$f":"IF($A393=0,0,IF(OR($A393=0,INDEX(MEAServVolFC,$A393,AY$7)=0),0,AQ393/INDEX(MEAServVolFC,$A393,AY$7)*million))","v":0},{"$f":"IF($A393=0,0,IF(OR($A393=0,INDEX(MEAServVolFC,$A393,AZ$7)=0),0,AR393/INDEX(MEAServVolFC,$A393,AZ$7)*million))","v":0}]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[0,0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[{"$f":"IF(B408=0,0,A407+1)","v":0},0,0,0,0,0,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H9:H408)","v":346.25694368071458},{"$f":"SUM(I9:I408)","v":325.55969720784458},{"$f":"SUM(J9:J408)","v":319.62833380686908},{"$f":"SUM(K9:K408)","v":305.6554756932195},{"$f":"SUM(L9:L408)","v":294.96792671886038},null,null,null,{"$f":"SUM(P9:P408)","v":306.981631952084},{"$f":"SUM(Q9:Q408)","v":290.10596653557343},{"$f":"SUM(R9:R408)","v":299.70498798554121},{"$f":"SUM(S9:S408)","v":298.61564514897236},{"$f":"SUM(T9:T408)","v":299.07874561455651},null,null,null,{"$f":"SUM(X9:X408)","v":9.3682768451234306},{"$f":"SUM(Y9:Y408)","v":-14.437703241687085},{"$f":"SUM(Z9:Z408)","v":-22.391311631109033},{"$f":"SUM(AA9:AA408)","v":-30.624303451347476},{"$f":"SUM(AB9:AB408)","v":-38.860747524082775},null,null,null,{"$f":"SUM(AF9:AF408)","v":251.66257072812243},{"$f":"SUM(AG9:AG408)","v":247.9353652233599},{"$f":"SUM(AH9:AH408)","v":246.56147674357373},{"$f":"SUM(AI9:AI408)","v":249.35037997403549},{"$f":"SUM(AJ9:AJ408)","v":257.50870306396098},null,null,null,{"$f":"SUM(AN9:AN408)","v":914.2694232060436},{"$f":"SUM(AO9:AO408)","v":849.1633257250902},{"$f":"SUM(AP9:AP408)","v":843.50348690487601},{"$f":"SUM(AQ9:AQ408)","v":822.99719736487907},{"$f":"SUM(AR9:AR408)","v":812.69462787329496}]
[]
[null,null,null,null,null,"Check (will be deleted in final model)"]
[null,null,null,null,null,"Note:  to check base year costs, turn off MEA and geo unit cost adjust. In Module (3)"]
[null,null,null,null,"Modelled","BTW",null,{"$f":"SUMIFS(H$9:H$408,$E$9:$E$408,$F413)","v":152.12488129043547},null,null,null,null,null,null,null,{"$f":"SUMIFS(P$9:P$408,$E$9:$E$408,$F413)","v":93.42338211386236},null,null,null,null,null,null,null,{"$f":"SUMIFS(X$9:X$408,$E$9:$E$408,$F413)","v":2.3571496223119808},null,null,null,null,null,null,null,{"$f":"SUMIFS(AF$9:AF$408,$E$9:$E$408,$F413)","v":62.737025775437587},null,null,null,null,null,null,null,{"$f":"SUMIFS(AN$9:AN$408,$E$9:$E$408,$F413)","v":310.64243880204731}]
[null,null,null,null,null,"OR",null,{"$f":"SUMIFS(H$9:H$408,$E$9:$E$408,$F414)","v":194.13206239027915},null,null,null,null,null,null,null,{"$f":"SUMIFS(P$9:P$408,$E$9:$E$408,$F414)","v":213.55824983822112},null,null,null,null,null,null,null,{"$f":"SUMIFS(X$9:X$408,$E$9:$E$408,$F414)","v":7.0111272228114565},null,null,null,null,null,null,null,{"$f":"SUMIFS(AF$9:AF$408,$E$9:$E$408,$F414)","v":188.92554495268485},null,null,null,null,null,null,null,{"$f":"SUMIFS(AN$9:AN$408,$E$9:$E$408,$F414)","v":603.6269844039964}]
[null,null,null,null,null,"Total",null,{"$f":"H409","v":346.25694368071458},null,null,null,null,null,null,null,{"$f":"P409","v":306.981631952084},null,null,null,null,null,null,null,{"$f":"X409","v":9.3682768451234306},null,null,null,null,null,null,null,{"$f":"AF409","v":251.66257072812243},null,null,null,null,null,null,null,{"$f":"AN409","v":914.2694232060436}]
[]
[null,null,null,null,"Base Yr","BTW",null,{"$f":"SUMIFS(ModelStartValues_TotalSummary!$M$131:$M$530,ModelStartValues_TotalSummary!$D$131:$D$530,$F417)+SUMIFS(ModelStartValues_TotalSummary!$N$131:$N$530,ModelStartValues_TotalSummary!$D$131:$D$530,$F417)+SUMIFS(ModelStartValues_TotalSummary!$O$131:$O$530,ModelStartValues_TotalSummary!$D$131:$D$530,$F417)","v":145.49298770365209},null,null,null,null,null,null,null,{"$f":"SUMIFS(ModelStartValues_TotalSummary!$J$131:$J$530,ModelStartValues_TotalSummary!$D$131:$D$530,$F417)","v":90.093534817598524},null,null,null,null,null,null,null,{"$f":"SUMIFS(ModelStartValues_TotalSummary!$K$131:$K$530,ModelStartValues_TotalSummary!$D$131:$D$530,$F417)","v":1.7567956270557095},null,null,null,null,null,null,null,{"$f":"SUMIFS(ModelStartValues_TotalSummary!$V$131:$V$530,ModelStartValues_TotalSummary!$D$131:$D$530,$F417)*WACC","v":58.456113182215283},null,null,null,null,null,null,null,{"$f":"SUMIFS(ModelStartValues_TotalSummary!$X$131:$X$530,ModelStartValues_TotalSummary!$D$131:$D$530,$F417)","v":295.79943133052171}]
[null,null,null,null,null,"OR",null,{"$f":"SUMIFS(ModelStartValues_TotalSummary!$M$131:$M$530,ModelStartValues_TotalSummary!$D$131:$D$530,$F418)+SUMIFS(ModelStartValues_TotalSummary!$N$131:$N$530,ModelStartValues_TotalSummary!$D$131:$D$530,$F418)+SUMIFS(ModelStartValues_TotalSummary!$O$131:$O$530,ModelStartValues_TotalSummary!$D$131:$D$530,$F418)","v":212.95930394896487},null,null,null,null,null,null,null,{"$f":"SUMIFS(ModelStartValues_TotalSummary!$J$131:$J$530,ModelStartValues_TotalSummary!$D$131:$D$530,$F418)","v":234.99376744791249},null,null,null,null,null,null,null,{"$f":"SUMIFS(ModelStartValues_TotalSummary!$K$131:$K$530,ModelStartValues_TotalSummary!$D$131:$D$530,$F418)","v":10.225680708750861},null,null,null,null,null,null,null,{"$f":"SUMIFS(ModelStartValues_TotalSummary!$V$131:$V$530,ModelStartValues_TotalSummary!$D$131:$D$530,$F418)*WACC","v":193.5160707657071},null,null,null,null,null,null,null,{"$f":"SUMIFS(ModelStartValues_TotalSummary!$X$131:$X$530,ModelStartValues_TotalSummary!$D$131:$D$530,$F418)","v":651.69482287133519}]
[null,null,null,null,null,"Total",null,{"$f":"SUM(ModelStartValues_TotalSummary!M531:O531)","v":358.45229165261696},null,null,null,null,null,null,null,{"$f":"ModelStartValues_TotalSummary!J531","v":325.08730226551091},null,null,null,null,null,null,null,{"$f":"ModelStartValues_TotalSummary!K531","v":11.98247633580657},null,null,null,null,null,null,null,{"$f":"ModelStartValues_TotalSummary!V531*WACC","v":251.97218394792205},null,null,null,null,null,null,null,{"$f":"ModelStartValues_TotalSummary!X531","v":947.49425420185696}]
[]
[null,null,null,null,"Difference","BTW",null,{"$f":"H413-H417","v":6.6318935867833773},null,null,null,null,null,null,null,{"$f":"P413-P417","v":3.3298472962638357},null,null,null,null,null,null,null,{"$f":"X413-X417","v":0.60035399525627131},null,null,null,null,null,null,null,{"$f":"AF413-AF417","v":4.280912593222304},null,null,null,null,null,null,null,{"$f":"AN413-AN417","v":14.843007471525596}]
[null,null,null,null,null,"OR",null,{"$f":"H414-H418","v":-18.827241558685728},null,null,null,null,null,null,null,{"$f":"P414-P418","v":-21.435517609691374},null,null,null,null,null,null,null,{"$f":"X414-X418","v":-3.2145534859394047},null,null,null,null,null,null,null,{"$f":"AF414-AF418","v":-4.5905258130222535},null,null,null,null,null,null,null,{"$f":"AN414-AN418","v":-48.067838467338788}]
[null,null,null,null,null,"Total",null,{"$f":"H415-H419","v":-12.195347971902379},null,null,null,null,null,null,null,{"$f":"P415-P419","v":-18.105670313426913},null,null,null,null,null,null,null,{"$f":"X415-X419","v":-2.6141994906831396},null,null,null,null,null,null,null,{"$f":"AF415-AF419","v":-0.30961321979961554},null,null,null,null,null,null,null,{"$f":"AN415-AN419","v":-33.224830995813363}]

{"sheet":"Starting prices>>","index":59,"n_rows":3,"n_cols":9,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Starting prices",null,null,null,null,null,null,null," "]
["This section of the model estimates the starting prices of the services in Business Connectivity Markets"]

{"sheet":"StartPrices","index":60,"n_rows":408,"n_cols":12,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Start charges for TI and Ethernet services"]
[]
["Units: £"]
[]
[]
[null,null,null,null,null,"2014/15 prices",null,null,null,"2015/16 prices"]
[null,null,null,null,null,1,2,3,null,1,2,3]
[null,"Service code","Service name","Source",null,"Price list as at 01/04/2014","<Enter scenario name>","<Enter scenario name>",null,"Price list as at 01/08/2015 - Before SCA","Price list as at 01/08/2015 - After SCA","<Enter scenario name>"]
[{"$f":"IF(B10=0,0,A9+1)","v":1},{"$f":"List_ServCode","v":"SE371"},{"$f":"List_ServNames","v":"SE371: PPC rental 2Mbit link per km distribution"},{"$f":"List_ServSource","v":"BTW"},null,65.16,null,null,null,81.069999999999993,74.989750000000001]
[{"$f":"IF(B11=0,0,A10+1)","v":2},"SE745","SE745: Netstream 16 LL 2mbit rentals Per km","BTW",null,0,null,null,null,0,0]
[3,"SH371","SH371: PPC RBS rental 2Mbit link per km distribution","BTW",null,0,null,null,null,0,0]
[4,"SO371","SO371: PC rental 2Mbit link per km distribution","BTW",null,65.16,null,null,null,81.069999999999993,74.989750000000001]
[5,"ST371","ST371: Siteconnect rental 2Mbit link per km distribution","BTW",null,0,null,null,null,0,0]
[6,"SY371","SY371: PPC rental 2Mbit CLZ link per km dist  ext","BTW",null,65.16,null,null,null,81.069999999999993,74.989750000000001]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int","BTW",null,65.16,null,null,null,81.069999999999993,74.989750000000001]
[8,"SE373","SE373: PPC rental 34Mbit link per km distribution","BTW",null,574.11,null,null,null,669.41000000000008,669.41000000000008]
[9,"SO373","SO373: PC rental 34Mbit link per km distribution","BTW",null,574.11,null,null,null,669.41000000000008,669.41000000000008]
[10,"SE375","SE375: PPC rental 140Mbit link per km distribution","BTW",null,510.13,null,null,null,594.87,594.87]
[11,"SE753","SE753: Netstream 16 LL 155mbit rentals Per km","BTW",null,0,null,null,null,0,0]
[12,"SO375","SO375: PC rental 140Mbit link per km distribution","BTW",null,510.13,null,null,null,594.87,594.87]
[13,"ST375","ST375: Site Connect PPC rental 140Mbit link km dist","BTW",null,0,null,null,null,0,0]
[14,"SE381","SE381: PPC rental 64Kbit link","BTW",null,176.93244862946435,null,null,null,203.47658103876012,188.21583746085312]
[15,"SH381","SH381: RBS PPC rental 64Kbit link","BTW",null,0,null,null,null,0,0]
[16,"SO381","SO381: PC rental 64Kbit link","BTW",null,180.04614862946434,null,null,null,204.7220610387601,189.36790646085311]
[17,"SE383","SE383: PPC rental 2Mbit link","BTW",null,440.51840000000004,null,null,null,437.10599999999999,404.32305000000002]
[18,"SE744","SE744: Netstream 16 LL 2mbit rentals Links","BTW",null,0,null,null,null,0,0]
[19,"SH383","SH383: PPC RBS rental 2Mbit link","BTW",null,0,null,null,null,0,0]
[20,"SO383","SO383: PC rental 2Mbit link","BTW",null,442.25070000000005,null,null,null,453.75080000000003,419.71949000000006]
[21,"ST383","ST383: Siteconnect PPC rental 2Mbit link","BTW",null,0,null,null,null,0,0]
[22,"SY383","SY383: PPC rental 2Mbit CLZ link  et","BTW",null,440.51840000000004,null,null,null,437.10599999999999,404.32305000000002]
[23,"SZ383","SZ383: PC rental 2Mbit CLZ link  int","BTW",null,442.25070000000005,null,null,null,453.75080000000003,419.71949000000006]
[24,"SE385","SE385: PPC rental 34Mbit link","BTW",null,3473.6566000000003,null,null,null,2942.8604,2942.8604]
[25,"SO385","SO385: PC rental 34Mbit link","BTW",null,3471.0792000000001,null,null,null,2942.8604,2942.8604]
[26,"SE388","SE388: PPC rental 140Mbit link","BTW",null,11008.177900000001,null,null,null,7260.375,7260.375]
[27,"SE752","SE752: Netstream 16 LL 155mbit rentals Links","BTW",null,0,null,null,null,0,0]
[28,"SO388","SO388: PC rental 140Mbit link","BTW",null,11037.189700000001,null,null,null,7382.3325000000004,7382.3325000000004]
[29,"ST388","ST388: Site Connect PPC rental 140Mbit link","BTW",null,0,null,null,null,0,0]
[30,"SE391","SE391: PPC rental 64Kbit Distribution","BTW",null,2.5499999999999998,null,null,null,3.0539999999999998,2.8249499999999999]
[31,"SH391","SH391: RBS PPC rental 64Kbit link per km transmission","BTW",null,0,null,null,null,0,0]
[32,"SO391","SO391: PC rental 64Kbit link per km Distribution","BTW",null,2.5499999999999998,null,null,null,3.0539999999999998,2.8249499999999999]
[33,"SE746","SE746: Netstream 16 LL 2mbit rentals Trunk","BTW",null,0,null,null,null,0,0]
[34,"SH372","SH372: PPC RBS rental 2Mbit link per km trunk","BTW",null,0,null,null,null,0,0]
[35,"ST372","ST372: Siteconnect rental 2Mbit link per km trunk","BTW",null,0,null,null,null,0,0]
[36,"SE754","SE754: Netstream 16 LL 155mbit rentals Trunk","BTW",null,0,null,null,null,0,0]
[37,"ST376","ST376: Site Con PPC rental 140Mbit link per km trunk","BTW",null,0,null,null,null,0,0]
[38,"SE432","SE432: PPC rental 64kbit link local end","BTW",null,733.55780000000004,null,null,null,835.58920965000004,772.92001892625012]
[39,"SE438","SE438: PPC rental 2Mbit local end copper","BTW",null,1001.9916000000001,null,null,null,1142.4446,1056.7612550000001]
[40,"SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends","BTW",null,9320.0726072607267,null,null,null,9320.0726072607267,8621.0671617161734]
[41,"SH432","SH432: RBS rental 64kbit link local end","BTW",null,1588.77,null,null,null,1501.7546558699999,1389.1230566797499]
[42,"SH438","SH438: RBS rental 2Mbit local end copper","BTW",null,2599.0152538897846,null,null,null,2456.6697874494953,2272.4195533907832]
[43,"SH440","SH440: RBS rental 2Mb le copper   256k","BTW",null,3029.15,null,null,null,2863.2464836499998,2648.5029973762498]
[44,"SO432","SO432: PC rental 64kbit link local end","BTW",null,733.55780000000004,null,null,null,835.58920965000004,772.92001892625012]
[45,"SO438","SO438: PC rental 2Mbit local end copper","BTW",null,996.79470000000003,null,null,null,1142.4446,1056.7612550000001]
[46,"ST438","ST438: Siteconnect PPC rental 2Mbit local end copper","BTW",null,2599.0152538897846,null,null,null,2599.0152538897846,2404.0891098480511]
[47,"SO400","SO400: External Customer Sited Handover connections","BTW",null,0,null,null,null,0,0]
[48,"SO402","SO402: External Customer Sited Handover rentals","BTW",null,1347.2458402203899,null,null,null,1347.2458402203899,1347.2458402203899]
[49,"SO403","SO403: External In Span Handover rentals","BTW",null,576.62998098859327,null,null,null,576.62998098859327,576.62998098859327]
[50,"SO404","SO404: 2 Meg bearer connection","BTW",null,1825.7692307692307,null,null,null,1825.7692307692307,1688.8365384615386]
[51,"SO409","SO409: 2 Meg bearer rentals","BTW",null,440.93507410021181,null,null,null,440.93507410021181,407.86494354269593]
[52,"SE760","SE760: External 3rd Party POH Rental 64kbit","BTW",null,127.49,null,null,null,127.49,127.49]
[53,"SE765","SE765: Extl 3rd Party POH Rental 64kbit eff","BTW",null,12.13,null,null,null,12.13,12.13]
[54,"SE434","SE434: PPC rental 34Mbit link local end","BTW",null,3571.4133999999999,null,null,null,3855.2451999999998,3855.2451999999998]
[55,"SE761","SE761: External 3rd Party POH Rental 34 45mbit","BTW",null,1100.25,null,null,null,1100.25,1100.25]
[56,"SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff","BTW",null,346.33,null,null,null,346.33,346.33]
[57,"SO434","SO434: PC rental 34Mbit link local end","BTW",null,3573.9908,null,null,null,3855.2451999999998,3855.2451999999998]
[58,"SE436","SE436: PPC rental 140Mbit link local end","BTW",null,13016.417399999998,null,null,null,5651.0275000000001,5651.0275000000001]
[59,"SE751","SE751: Netstream 16 LL 155mbit rentals LE","BTW",null,152731.15969999999,null,null,null,152731.15969999999,152731.15969999999]
[60,"SE762","SE762: External 3rd Party POH Rental 155mbit","BTW",null,2046.23,null,null,null,2046.23,2046.23]
[61,"SE767","SE767: Extl 3rd Party POH Rental 155mbit eff","BTW",null,1094.46,null,null,null,1094.46,1094.46]
[62,"SO436","SO436: PC rental 140Mbit link local end","BTW",null,13001.9115,null,null,null,5651.0275000000001,5651.0275000000001]
[63,"ST436","ST436: Site Connect 140Mbits rentals","BTW",null,55658.042553191488,null,null,null,55658.042553191488,55658.042553191488]
[64,"SE763","SE763: External 3rd Party PoH Rental 2mbit Copper","BTW",null,163.69999999999999,null,null,null,163.69999999999999,163.69999999999999]
[65,"SE768","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff","BTW",null,14.72,null,null,null,14.72,14.72]
[{"$f":"IF(B75=0,0,A74+1)","v":66},"SE439","SE439: PPC rental 2Mbit local end fibre","BTW",null,1001.9916000000001,null,null,null,1142.4446,1056.7612550000001]
[67,"SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre","BTW",null,163.69999999999999,null,null,null,163.69999999999999,163.69999999999999]
[68,"SE769","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff","BTW",null,14.72,null,null,null,14.72,14.72]
[69,"SH439","SH439: RBS rental 2Mbit local end fibre","BTW",null,2599.0152538897846,null,null,null,2456.6697874494953,2272.4195533907832]
[70,"SH441","SH441: RBS rental 2Mb le fibre   256k","BTW",null,3029.15,null,null,null,2863.2464836499998,2648.5029973762498]
[71,"SO439","SO439: PC rental 2Mbit local end fibre","BTW",null,996.79470000000003,null,null,null,1142.4446,1056.7612550000001]
[72,"ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre","BTW",null,2599.0152538897846,null,null,null,2599.0152538897846,2404.0891098480511]
[73,"SY439","SY439: PPC rental 2Mbit CLZ local end fibre  ext","BTW",null,537.68470000000002,null,null,null,618.96340000000009,572.54114500000014]
[74,"SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ","BTW",null,163.69999999999999,null,null,null,217.47,217.47]
[75,"SY765","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff","BTW",null,21.759674231796073,null,null,null,21.759674231796073,20.127698664411369]
[76,"SZ439","SZ439: PC rental 2Mbit CLZ local end fibre  int","BTW",null,534.2201,null,null,null,618.96340000000009,572.54114500000014]
[77,"SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist","BTW",null,63.22,null,null,null,65.739999999999995,60.8095]
[78,"SPO371","SPO371: Prot Path PC rental 2Mbit link per km dist","BTW",null,63.22,null,null,null,65.739999999999995,60.8095]
[79,"SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist","BTW",null,571.21,null,null,null,594.04999999999995,594.04999999999995]
[80,"SPO373","SPO373: Prot Path PC rental 34Mbit link per km dist","BTW",null,571.21,null,null,null,594.04999999999995,594.04999999999995]
[81,"SPE375","SPE375: Prot Path PPC rental 140Mbit link per km dist","BTW",null,505.14,null,null,null,525.34,525.34]
[82,"SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist","BTW",null,505.14,null,null,null,525.34,525.34]
[83,"SPE383","SPE383: Prot Path PPC rental 2Mbit link","BTW",null,513.49,null,null,null,530.05999999999995,490.30549999999999]
[84,"SPO383","SPO383: Prot Path PC rental 2Mbit link","BTW",null,513.49,null,null,null,530.05999999999995,490.30549999999999]
[85,"SPE385","SPE385: Prot Path PPC rental 34Mbit link","BTW",null,4152.6499999999996,null,null,null,4291.8,4291.8]
[86,"SPO385","SPO385: Prot Path PC rental 34Mbit link","BTW",null,4152.6499999999996,null,null,null,4291.8,4291.8]
[87,"SPE388","SPE388: Prot Path PPC rental 140Mbit link","BTW",null,12998.12,null,null,null,10455,10455]
[88,"SPO388","SPO388: Prot Path PC rental 140Mbit link","BTW",null,12998.12,null,null,null,10455,10455]
[89,"SPE434","SPE434: Prot Path PPC rental 34Mbit local end","BTW",null,4819.1099999999997,null,null,null,5011.87,5011.87]
[90,"SPO434","SPO434: Prot Path PC rental 34Mbit local end","BTW",null,4819.1099999999997,null,null,null,5011.87,5011.87]
[91,"SPE436","SPE436: Prot Path PPC rental 140Mbit local end","BTW",null,18393.29,null,null,null,7980,7980]
[92,"SPO436","SPO436: Prot Path PC rental 140Mbit local end","BTW",null,18393.29,null,null,null,7980,7980]
[93,"SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre","BTW",null,1206.1099999999999,null,null,null,1254.3499999999999,1160.2737500000001]
[94,"SPO439","SPO439: Prot Path PC rental 2Mbit local end fibre","BTW",null,1206.1099999999999,null,null,null,1254.3499999999999,1160.2737500000001]
[95,"SQ103","SQ103: WS Low Tisbo Excess Construction","BTW",null,0,null,null,null,0,0]
[96,"SO417","SO417: 64Kbit PC link connection cct prov  internal","BTW",null,654,null,null,null,654,604.95000000000005]
[97,"SO418","SO418: 64kbit PC Re arranges","BTW",null,0,null,null,null,0,0]
[98,"SE417","SE417: 64Kbit PPC new connection provision  external","BTW",null,654,null,null,null,654,604.95000000000005]
[99,"SE418","SE418: 64kbit PPC Re arranges","BTW",null,0,null,null,null,0,0]
[100,"SO413","SO413: 2Mbit PC link connection cct provision","BTW",null,2217.4,null,null,null,2217.4,2051.0950000000003]
[101,"SE413","SE413: 2Mbit PPC link connection cct provision","BTW",null,2217.4,null,null,null,2217.4,2051.0950000000003]
[102,"SL136","SL136: WH SDSL conns  MPF  TISBO","BTW",null,316.37,null,null,null,316.37,316.37]
[103,"SL137","SL137: WH SDSL rentals  MPF   TISBO","BTW",null,940.25,null,null,null,940.25,940.25]
[104,"SH417","SH417: 64Kbit RBS new connection cct provision  external","BTW",null,664.15502475000005,null,null,null,609.49506621307501,563.78293624709443]
[105,"SH418","SH418: RBS 64Kbit PPC Re arranges","BTW",null,0,null,null,null,0,0]
[106,"ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision","BTW",null,2069.9559469852943,null,null,null,2069.9559469852943,1914.7092509613974]
[107,"SH413","SH413: RBS 2Mbit PPC link connection cct provision","BTW",null,2069.9559469852943,null,null,null,1899.5985725484045,1757.1286796072743]
[108,"SE740","SE740: Netstream 16 LL 2mbit connections","BTW",null,0,null,null,null,0,0]
[109,"SO473","SO473: Separation   Diversity","BTW",null,1330.5788712011577,null,null,null,1330.5788712011577,1230.7854558610709]
[110,"SPO438","SPO438: Prot Path PC rental 2Mbit local end copper","BTW",null,1206.1099999999999,null,null,null,1254.3499999999999,1160.2737500000001]
[111,"SE473","SE473: Separation   Diversity","BTW",null,1330.5785123966941,null,null,null,1330.5785123966941,1230.7851239669421]
[112,"SO474","SO474: Third Party Equipment PPC","BTW",null,2792.1909363758596,null,null,null,2792.1909363758596,2582.7766161476702]
[113,"SE474","SE474: Third Party Equipment PPC","BTW",null,2792.200255102041,null,null,null,2792.200255102041,2582.7852359693879]
[114,"SO475","SO475: Other Single Payment","BTW",null,52454.769946199151,null,null,null,52454.769946199151,48520.662200234219]
[115,"SE476","SE476: Other single Payment  external","BTW",null,1206480,null,null,null,1206480,1115994]
[116,"SO410","SO410: 34 45Mbit PPC link conn cct prov","BTW",null,2084.4899999999998,null,null,null,2084.4899999999998,2084.4899999999998]
[118,"SO416","SO416: 140 155Mbit PPC link conn cct prov","BTW",null,2358.73,null,null,null,2358.73,2358.73]
[119,"SE416","SE416: 140 155Mbit PPC link conn cct prov","BTW",null,2358.73,null,null,null,2358.73,2358.73]
[122,"SQ102","SQ102: WS Very High Tisbo 3rd Pty Equipment Depn","BTW",null,0,null,null,null,0,0]
[123,"SP371","SP371: PC rental 2Mb link km dist   Non SMP","BTW",null,63.733121525019868,null,null,null,63.733121525019868,63.733121525019868]
[126,"SP385","SP385: PC rental 34Mbit link Non SMP","BTW",null,3275.4545454545455,null,null,null,3275.4545454545455,3275.4545454545455]
[127,"SP372","SP372: PC rnt 2Mb link per km trunk   Non SMP","BTW",null,50.502817051132133,null,null,null,50.502817051132133,50.502817051132133]
[{"$f":"IF(B139=0,0,A138+1)","v":130},"SO411","SO411: Analogue PC link connection cct prov","BTW",null,0,null,null,null,0,0]
[131,"SO421","SO421: Analogue PC installation","BTW",null,0,null,null,null,0,0]
[134,"SG110","SG110: PCs 34 45Mbit regional Trunk WECLA","BTW",null,391.92999999999995,null,null,null,392.5,392.5]
[135,"SG120","SG120: PPCs 34 45Mbit regional Trunk WECLA","BTW",null,0,null,null,null,0,0]
[138,"SG119","SG119: PC rental 64kbit link per km regional trunk  int","BTW",null,0,null,null,null,0,0]
[139,"SG101","SG101: PPC rental 2Mbit link per km regional trunk","BTW",null,52.16,null,null,null,52.54,48.599499999999999]
[142,"SG104","SG104: PC rent 2Mbit CLZ link per km regional trunk  int","BTW",null,52.16,null,null,null,52.54,48.599499999999999]
[143,"SG105","SG105: PPC Rental 34Mbit link per km regional trunk","BTW",null,391.92999999999995,null,null,null,392.5,392.5]
[146,"SG108","SG108: PC rental 140Mbit link per km regional trunk","BTW",null,192.07000000000002,null,null,null,193.07000000000002,193.07000000000002]
[147,"SG112","SG112: Prot Path PPC rent 2Mb link per km regional trunk","BTW",null,48.243808298488261,null,null,null,48.243808298488261,44.625522676101646]
[150,"SG115","SG115: Prot Path PC rent 34Mb link per km regional trunk","BTW",null,381.4285714285715,null,null,null,381.4285714285715,381.4285714285715]
[151,"SG116","SG116: Prot Path PPC rent 140Mb link km regional trunk","BTW",null,183.42465753424653,null,null,null,183.42465753424653,183.42465753424653]
[154,"SG219","SG219: PC rental 64kbit link per km national trunk  int","BTW",null,0,null,null,null,0,0]
[155,"SG201","SG201: PPC rental 2Mbit link per km national trunk","BTW",null,50.503459176534605,null,null,null,50.503459176534605,50.503459176534605]
[158,"SG204","SG204: PC rent 2Mbit CLZ link per km national trunk  int","BTW",null,0,null,null,null,0,0]
[159,"SG205","SG205: PPC Rental 34Mbit link per km national trunk","BTW",null,383.85135135135135,null,null,null,383.85135135135135,383.85135135135135]
[162,"SG208","SG208: PC rental 140Mbit link per km national trunk","BTW",null,187.48684353438964,null,null,null,187.48684353438964,187.48684353438964]
[163,"SG212","SG212: Prot Path PPC rent 2Mb link per km national trunk","BTW",null,48.246073298429316,null,null,null,48.246073298429316,48.246073298429316]
[166,"SG215","SG215: Prot Path PC rent 34Mb link per km national trunk","BTW",null,381.45996860282577,null,null,null,381.45996860282577,381.45996860282577]
[167,"SG217","SG217: Prot Path PC rent 140Mb link per km national trunk","BTW",null,183.43873517786562,null,null,null,183.43873517786562,183.43873517786562]
[170,"SE773","SE773: PPCs 140 155Mb Link WECLA","BTW",null,0,null,null,null,0,0]
[171,"SE774","SE774: PPCs 140 155Mb Dist WECLA","BTW",null,0,null,null,null,0,0]
[174,"SG211","SG211: PCs 140 155Mbit national Trunk WECLA","BTW",null,187.48734917555865,null,null,null,187.48734917555865,187.48734917555865]
[175,"SO770","SO770: PCs 34 45Mb Link WECLA","BTW",null,3287.3661198614764,null,null,null,3287.3661198614764,3287.3661198614764]
[178,"SO774","SO774: PCs 140 155Mb Dist WECLA","BTW",null,494.19500573475051,null,null,null,494.19500573475051,494.19500573475051]
[179,"SO772","SO772: PPCs 34 45Mb Local Ends WECLA","BTW",null,1526.7111506928939,null,null,null,1526.7111506928939,1526.7111506928939]
[182,"SO431","SO431: PC rental analogue link local end","BTW",null,0,null,null,null,0,0]
[183,"SD143","SD143: EBD Rentals AISBO   External   Non WECLA","OR",null,5724.9971587466171,null,null,null,5830.1850394874082,5130.5628347489192]
[186,"SD112","SD112: BES Other Bandwidth Rentals   External   Non WECLA","OR",null,1564.9975595988851,null,null,null,1468.3288816718184,1292.1294158712003]
[187,"SD151","SD151: Other Ethernet Rentals   Internal   Non WECLA","OR",null,2197.965387359789,null,null,null,735.28090145545104,647.04719328079693]
[190,"SD104","SD104: WES 100Mb Rentals   External   Non WECLA","OR",null,1652.5283462244654,null,null,null,1556.6319845914272,1369.8361464404559]
[191,"SD105","SD105: WES 1Gb Rentals   External   Non WECLA","OR",null,4466.5616413222815,null,null,null,3616.4927944080073,3182.5136590790466]
[{"$f":"IF(B203=0,0,A202+1)","v":194},"SD117","SD117: WES 100Mb Rentals   Internal   Non WECLA","OR",null,1746.5273612447234,null,null,null,1675.5538293490856,1474.4873698271954]
[195,"SD118","SD118: WES 1Gb Rentals   Internal   Non WECLA","OR",null,4403.5068447813392,null,null,null,3677.4921345071443,3236.193078366287]
[198,"SD115","SD115: Ethernet Main Link Rentals   External   Non WECLA","OR",null,372,null,null,null,372,327.36]
[199,"SD124","SD124: EAD Other 10Mb Rental   External   Non WECLA","OR",null,2590.0702680166764,null,null,null,2590.0702680166764,2279.2618358546752]
[202,"SD127","SD127: EAD LA 10Mb Rentals   External   Non WECLA","OR",null,1777.6780758824859,null,null,null,1777.6780758824859,1564.3567067765875]
[203,"SD128","SD128: EAD LA 100Mb Rentals   External   Non WECLA","OR",null,1664.698842421074,null,null,null,1664.698842421074,1464.934981330545]
[206,"SD144","SD144: EAD Other 10Mb Rental   Internal   Non WECLA","OR",null,2590.0702680166764,null,null,null,2590.0702680166764,2279.2618358546752]
[207,"SD145","SD145: EAD Other 100Mb Rental   Internal   Non WECLA","OR",null,2559.4517228476238,null,null,null,2559.4517228476238,2252.3175161059089]
[210,"SD148","SD148: EAD LA 100Mb Rentals   Internal   Non WECLA","OR",null,1664.698842421074,null,null,null,1664.698842421074,1464.934981330545]
[211,"SD149","SD149: EAD LA 1Gb Rentals   Internal   Non WECLA","OR",null,4602.4368822242132,null,null,null,3155.6841394098728,2777.0020426806882]
[214,"SD136","SD136: EAD LA 10Mb Connection   External   Non WECLA","OR",null,1560,null,null,null,1560,1372.8]
[215,"SD156","SD156: EAD LA 100Mb Connection   Internal   Non WECLA","OR",null,1287.4433419178913,null,null,null,1287.4433419178913,1132.9501408877443]
[218,"SD138","SD138: EAD LA 1Gb Connection   External   Non WECLA","OR",null,1533.1665081445335,null,null,null,1264.2409766597798,1112.5320594606062]
[219,"SD152","SD152: EAD Other 10Mb Connection   Internal   Non WECLA","OR",null,1455.794161306284,null,null,null,1455.794161306284,1281.0988619495299]
[222,"SD134","SD134: EAD Other 100Mb Connection   External   Non WECLA","OR",null,1339.7084847527256,null,null,null,1339.7084847527256,1178.9434665823985]
[223,"SD154","SD154: EAD Other 1Gb Connection   Internal   Non WECLA","OR",null,3082.9290786710153,null,null,null,1569.3550983066143,1381.0324865098205]
[226,"SD327","SD327: EBD ONBS Connection AISBO   Internal   Non WECLA","OR",null,0,null,null,null,2132.1428571428573,1876.2857142857144]
[227,"SD120","SD120: WES 10Mb Connection   Internal   Non WECLA","OR",null,2750,null,null,null,2750,2420]
[230,"SD159","SD159: Other Ethernet Connection   Internal   Non WECLA","OR",null,1770.1232480794072,null,null,null,1404.8265107212478,1236.247329434698]
[231,"SD107","SD107: WES 10Mb Connection   External   Non WECLA","OR",null,2750,null,null,null,2224.6666666666665,1957.7066666666665]
[234,"SD110","SD110: WES Other Bandwidth Connection   External   Non WECLA","OR",null,2519.90625,null,null,null,0,0]
[235,"SD113","SD113: BES Other Bandwidth Connection   External   Non WECLA","OR",null,1605,null,null,null,1605,1412.4]
[238,"SD102","SD102: Excess Construction Charges   External   Non WECLA","OR",null,0,null,null,null,0,0]
[239,"SD043","SD043: EBD Rentals AISBO   External   WECLA","OR",null,5448,null,null,null,5575.8994708994715,5575.8994708994715]
[241,"SD011","SD011: BES 1Gb Rentals   WECLA","OR",null,3726.9143633168237,null,null,null,3315.6883535747907,3315.6883535747907]
[244,"SD003","SD003: WES 10Mb Rentals   External   WECLA","OR",null,1560.1285304034052,null,null,null,1562.9274438812456,1562.9274438812456]
[247,"SD006","SD006: WES Other Bandwidth Rentals   External   WECLA","OR",null,3899.872340425532,null,null,null,3981.9215686274511,3981.9215686274511]
[248,"SD016","SD016: WES 10Mb Rentals   Internal   WECLA","OR",null,1602.7562169947485,null,null,null,1598.2814432071268,1598.2814432071268]
[251,"SD019","SD019: WES Other Rentals   Internal   WECLA","OR",null,3801,null,null,null,3801,3801]
[252,"SD014","SD014: Ethernet Main Links   Internal   WECLA","OR",null,372,null,null,null,372,372]
[255,"SD025","SD025: EAD Other 100Mb Rental   External   WECLA","OR",null,2541.3353274714436,null,null,null,2541.3353274714436,2541.3353274714436]
[256,"SD026","SD026: EAD Other 1Gb Rental   External   WECLA","OR",null,6130.9583238261057,null,null,null,4337.8841331603981,4337.8841331603981]
[259,"SD029","SD029: EAD LA 1Gb Rentals   External   WECLA","OR",null,4759.38876335644,null,null,null,3277.1482899927237,3277.1482899927237]
[260,"SD031","SD031: Other Ethernet Rentals   External   WECLA","OR",null,234.04867636678148,null,null,null,152.52111956903616,152.52111956903616]
[263,"SD046","SD046: EAD Other 1Gb Rental   Internal   WECLA","OR",null,6143.3174997816941,null,null,null,4832.3726722266647,4832.3726722266647]
[264,"SD047","SD047: EAD LA 10Mb Rentals   Internal   WECLA","OR",null,1795.7878874856485,null,null,null,1795.7878874856485,1795.7878874856485]
[267,"SD058","SD058: AISBO Equipment Depreciation   WECLA","OR",null,0,null,null,null,0,0]
[268,"SD055","SD055: EAD LA 10Mb Connection   Internal   WECLA","OR",null,1560,null,null,null,1560,1560]
[271,"SD036","SD036: EAD LA 10Mb Connection   External   WECLA","OR",null,1560,null,null,null,1560,1560]
[272,"SD037","SD037: EAD LA 100Mb Connection   External   WECLA","OR",null,1352.7250329960405,null,null,null,1352.7250329960405,1352.7250329960405]
[275,"SD053","SD053: EAD  100Mb Connection   Internal   WECLA","OR",null,1406.4143646408841,null,null,null,1406.4143646408841,1406.4143646408841]
[276,"SD054","SD054: EAD  1Gb Connection   Internal   WECLA","OR",null,3411.2881401617251,null,null,null,1839.2661870503596,1839.2661870503596]
[279,"SD035","SD035: EAD  1Gb Connection   External   WECLA","OR",null,3410.8875714038431,null,null,null,1554.0454545454545,1554.0454545454545]
[280,"SD041","SD041: EBD Connections AISBO   External   WECLA","OR",null,3500,null,null,null,2100,2100]
[283,"SD059","SD059: Other Ethernet Connections   Internal   WECLA","OR",null,4605.5555555555557,null,null,null,1573.3666666666666,1573.3666666666666]
[284,"SD001","SD001: Excess Construction Charge   Internal   WECLA","OR",null,0,null,null,null,0,0]
[287,"SD328","SD328: EBD ONBS Rentals MISBO   Internal   Non WECLA","OR",null,0,null,null,null,0,0]
[288,"SD305","SD305: BES MISBO Rentals   Internal   Non WECLA","OR",null,12868.911685994648,null,null,null,8710,8710]
[291,"SD302","SD302: WES MISBO Rentals   External   Non WECLA","OR",null,12012.757437070937,null,null,null,8602.23704866562,8602.23704866562]
[292,"SD321","SD321: WES BES EBD MBO Main Link   Internal    Non WECLA","OR",null,372,null,null,null,372,372]
[295,"SD324","SD324: Other Ethernet main links  1Gb External non WECLA","OR",null,372,null,null,null,372,372]
[296,"SD325","SD325: Optical Services Main Link   Intenal   Non WECLA","OR",null,408,null,null,null,372,372]
[299,"SD310","SD310: Optical Services Rentals   External   Non WECLA","OR",null,6273.2022046662687,null,null,null,5535.3280209616896,5535.3280209616896]
[300,"SD311","SD311: oth ether services   1Gb rental Internal non WECLA","OR",null,11057.747086750105,null,null,null,10341.672086720868,10341.672086720868]
[303,"SD304","SD304: WES MISBO Connections    External   Non WECLA","OR",null,0,null,null,null,7000,7000]
[304,"SD308","SD308: BES MISBO Connections   External   Non WECLA","OR",null,7000,null,null,null,0,0]
[307,"SD316","SD316: Optical Services Connections   External   Non WECLA","OR",null,12982.735578920281,null,null,null,10965.92098442896,10965.92098442896]
[308,"SD315","SD315: Optical Services Connections   Internal   Non WECLA","OR",null,11788.911355798467,null,null,null,10223.356136424998,10223.356136424998]
[311,"SD333","SD333: EBD ONBS rentals MISBO WECLA internal Costs","OR",null,0,null,null,null,0,0]
[312,"SD205","SD205: BES MISBO rent Internal WECLA","OR",null,12837.5,null,null,null,8630,8630]
[315,"SD202","SD202: WES MISBO rent External WECLA","OR",null,11454.899497487437,null,null,null,8476.5625,8476.5625]
[316,"SD221","SD221: WES BES EBD MBO Main link Internal WECLA","OR",null,372,null,null,null,372,372]
[319,"SD224","SD224: Other Ethernet main links  1Gb External WECLA","OR",null,372,null,null,null,372,372]
[320,"SD225","SD225: Optical Services Main link Intenal WECLA","OR",null,408,null,null,null,372,372]
[323,"SD210","SD210: Optical Services rent External WECLA","OR",null,6383.2768022592272,null,null,null,5540.5245780262039,5540.5245780262039]
[324,"SD211","SD211: oth ether services   1Gb rental Internal WECLA","OR",null,11057.747086750105,null,null,null,10573.459041731066,10573.459041731066]
[327,"SD215","SD215: Optical Services conns Internal WECLA","OR",null,11336.503358641883,null,null,null,10863.400319395118,10863.400319395118]
[328,"SD216","SD216: Optical Services conns External WECLA","OR",null,13803.311752345984,null,null,null,10429.745901315791,10429.745901315791]
[331,"SD332","SD332: EBD ONBS connection MISBO WECLA internal Costs","OR",null,0,null,null,null,0,0]
[332,"Z1","Z1: EAD Other 10Gb Rental Internal Non WECLA","OR",null,0,null,null,null,0,0]
[{"$f":"IF(B344=0,0,A343+1)","v":335},"Z4","Z4: EAD LA 10Gb Rental External Non WECLA","OR",null,0,null,null,null,0,0]
[336,"Z5","Z5: EAD Other 10Gb Rental Internal WECLA","OR",null,0,null,null,null,0,0]
[339,"Z8","Z8: EAD LA 10Gb Rental External WECLA","OR",null,0,null,null,null,0,0]
[340,"Z9","Z9: EAD Other 10Gb Connection Internal Non WECLA","OR",null,0,null,null,null,0,0]
[343,"Z12","Z12: EAD LA 10Gb Connection External Non WECLA","OR",null,0,null,null,null,0,0]
[344,"Z13","Z13: EAD Other 10Gb Connection Internal WECLA","OR",null,0,null,null,null,0,0]
[347,"Z16","Z16: EAD LA 10Gb Connection External WECLA","OR",null,0,null,null,null,0,0]
[348,"P1","Passive 1 - EAD 1000Mbit/s Rental Internal","OR",null,0,null,null,null,0,0]
[351,"P4","Passive 4 - EAD LA 1000Mbit/s Rental External","OR",null,0,null,null,null,0,0]
[352,"P5","Passive 5 - EAD 1000Mbit/s Connection Internal","OR",null,0,null,null,null,0,0]
[355,"P8","Passive 8 - EAD LA 1000Mbit/s Connection External","OR",null,0,null,null,null,0,0]
[356,"P9","Passive 9 - WES MISBO Rental Internal","OR",null,0,null,null,null,0,0]
[359,"P12","Passive 12 - WES MISBO Connection External","OR",null,0,null,null,null,0,0]
[360,"P13","Passive 13 - OSA Rental Internal","OR",null,0,null,null,null,0,0]
[363,"P16","Passive 16 - OSA Connection External","OR",null,0,null,null,null,0,0]
[364,"P17","Passive 17 - EBD 1000Mbit/s Rental Internal","OR",null,0,null,null,null,0,0]
[366,"P19","Passive 19 - EBD 1000Mbit/s Connection Internal","OR",null,0,null,null,null,0,0]
[369,"P22","Passive 22 - EBD MISBO Rental External","OR",null,0,null,null,null,0,0]
[370,"P23","Passive 23 - EBD MISBO Connection Internal","OR",null,0,null,null,null,0,0]
[371,"P24","Passive 24 - EBD MISBO Connection External","OR",null,0,null,null,null,0,0]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal","OR",null,0,null,null,null,0,0]
[373,"P26","Passive 26 - EAD 10Gbit/s Rental External","OR",null,0,null,null,null,0,0]
[374,"P27","Passive 27 - EAD LA 10Gbit/s Rental Internal","OR",null,0,null,null,null,0,0]
[375,"P28","Passive 28 - EAD LA 10Gbit/s Rental External","OR",null,0,null,null,null,0,0]
[376,"P29","Passive 29 - EAD 10Gbit/s Connection Internal","OR",null,0,null,null,null,0,0]
[377,"P30","Passive 30 - EAD 10Gbit/s Connection External","OR",null,0,null,null,null,0,0]
[378,"P31","Passive 31 - EAD LA 10Gbit/s Connection Internal","OR",null,0,null,null,null,0,0]
[379,"P32","Passive 32 - EAD LA 10Gbit/s Connection External","OR",null,0,null,null,null,0,0]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal","OR",null,0,null,null,null,0,0]
[381,"P34","Passive 34 - WES 1000Mbit/s Rental External","OR",null,0,null,null,null,0,0]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal","OR",null,0,null,null,null,0,0]
[383,"P36","Passive 36 - BES 1000Mbit/s Rental External","OR",null,0,null,null,null,0,0]
[384,"P37","Passive 37 - BES MISBO Rental Internal","OR",null,0,null,null,null,0,0]
[385,"P38","Passive 38 - BES MISBO Rental External","OR",null,0,null,null,null,0,0]
[0,0,0,0,null,0,null,null,null,0,0]
[0,0,0,0,null,0,null,null,null,0,0]
[0,0,0,0,null,0,null,null,null,0,0]
[0,0,0,0,null,0,null,null,null,0,0]
[0,0,0,0,null,0,null,null,null,0,0]
[0,0,0,0,null,0,null,null,null,0,0]
[0,0,0,0,null,0,null,null,null,0,0]
[0,0,0,0,null,0,null,null,null,0,0]
[0,0,0,0,null,0,null,null,null,0,0]
[0,0,0,0,null,0,null,null,null,0,0]
[0,0,0,0,null,0,null,null,null,0,0]
[0,0,0,0,null,0,null,null,null,0,0]
[0,0,0,0,null,0,null,null,null,0,0]
[{"$f":"IF(B408=0,0,A407+1)","v":0},0,0,0,null,0,null,null,null,0,0]

{"sheet":"X calculation>>","index":61,"n_rows":3,"n_cols":9,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["X calculation",null,null,null,null,null,null,null," "]
["This section of the model derives the value of X for each of the service baskets in the charge control"]

{"sheet":"BasketDesign","index":62,"n_rows":407,"n_cols":39,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Basket design"]
["This worksheet sets out the basket design identifying the services in each basket under the different scenarios"]
[null,null,null,null,null,null,null,null,"Selected scenario",null,null,null,null,null,null,null,null,null,null,null,null,"Basket scenarios"]
[null,"Selected options",null,null,null,null,null,null,{"$f":"B6","v":1},{"$f":"C6","v":"BasketOption_1"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX($H5:H5)+1","v":1},"BasketOption_1",null,null,null,null,{"$f":"MAX($H5:AA5)+1","v":2},"BasketOption_2",null,null,null,null,{"$f":"MAX($H5:AG5)+1","v":3},"BasketOption_3"]
[null,{"$f":"'Control panel'!G7","v":1},{"$f":"'Control panel'!H7","v":"BasketOption_1"}]
[null,null,null,null,null,null,null,null,null,{"$f":"INDIRECT(C6)","v":"TI"},"Ethernet","<Enter basket name>","<Enter basket name>","BasketNames",{"$f":"IF(J7=\"<Enter basket name>\",0,J7&\" \"&\"Index\")","v":"TI Index"},{"$f":"IF(K7=\"<Enter basket name>\",0,K7&\" \"&\"Index\")","v":"Ethernet Index"},{"$f":"IF(L7=\"<Enter basket name>\",0,L7&\" \"&\"Index\")","v":0},{"$f":"IF(M7=\"<Enter basket name>\",0,M7&\" \"&\"Index\")","v":0},null,null,null,null,"TI","Ethernet","<Enter basket name>","<Enter basket name>","BasketOption_1",null,"<Enter basket name>","EAD","<Enter basket name>","<Enter basket name>","BasketOption_2",null,"<Enter basket name>","EBD","<Enter basket name>","<Enter basket name>","BasketOption_3"]
[null,"Service code","Service name","Market","Geography","Bandwidth","Source",null,null,0,0,0,0,null,null,null,null,null,null,null,null,"Select services included in basket by selecting TRUE"]
[{"$f":"IF(B9=0,0,A8+1)","v":1},{"$f":"List_ServCode","v":"SE371"},{"$f":"List_ServNames","v":"SE371: PPC rental 2Mbit link per km distribution"},{"$f":"List_ServMarket","v":"SW100"},{"$f":"List_ServGeography","v":"Non-WECLA"},{"$f":"List_ServBandwidth","v":"2Mbit/s"},{"$f":"List_ServSource","v":"BTW"},null,null,true,0,0,0,null,{"$f":"IF(J9=TRUE,MAX(O$8:O8)+1,0)","v":1},{"$f":"IF(K9=TRUE,MAX(P$8:P8)+1,0)","v":0},{"$f":"IF(L9=TRUE,MAX(Q$8:Q8)+1,0)","v":0},{"$f":"IF(M9=TRUE,MAX(R$8:R8)+1,0)","v":0},null,null,null,null,true]
[{"$f":"IF(B10=0,0,A9+1)","v":2},"SE745","SE745: Netstream 16 LL 2mbit rentals Per km","SW100","Non-WECLA","2Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J10=TRUE,MAX(O$8:O9)+1,0)","v":0},{"$f":"IF(K10=TRUE,MAX(P$8:P9)+1,0)","v":0},{"$f":"IF(L10=TRUE,MAX(Q$8:Q9)+1,0)","v":0},{"$f":"IF(M10=TRUE,MAX(R$8:R9)+1,0)","v":0},null,null,null,null,false]
[3,"SH371","SH371: PPC RBS rental 2Mbit link per km distribution","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J11=TRUE,MAX(O$8:O10)+1,0)","v":2},{"$f":"IF(K11=TRUE,MAX(P$8:P10)+1,0)","v":0},{"$f":"IF(L11=TRUE,MAX(Q$8:Q10)+1,0)","v":0},{"$f":"IF(M11=TRUE,MAX(R$8:R10)+1,0)","v":0},null,null,null,null,true]
[4,"SO371","SO371: PC rental 2Mbit link per km distribution","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J12=TRUE,MAX(O$8:O11)+1,0)","v":3},{"$f":"IF(K12=TRUE,MAX(P$8:P11)+1,0)","v":0},{"$f":"IF(L12=TRUE,MAX(Q$8:Q11)+1,0)","v":0},{"$f":"IF(M12=TRUE,MAX(R$8:R11)+1,0)","v":0},null,null,null,null,true]
[5,"ST371","ST371: Siteconnect rental 2Mbit link per km distribution","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J13=TRUE,MAX(O$8:O12)+1,0)","v":4},{"$f":"IF(K13=TRUE,MAX(P$8:P12)+1,0)","v":0},{"$f":"IF(L13=TRUE,MAX(Q$8:Q12)+1,0)","v":0},{"$f":"IF(M13=TRUE,MAX(R$8:R12)+1,0)","v":0},null,null,null,null,true]
[6,"SY371","SY371: PPC rental 2Mbit CLZ link per km dist  ext","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J14=TRUE,MAX(O$8:O13)+1,0)","v":5},{"$f":"IF(K14=TRUE,MAX(P$8:P13)+1,0)","v":0},{"$f":"IF(L14=TRUE,MAX(Q$8:Q13)+1,0)","v":0},{"$f":"IF(M14=TRUE,MAX(R$8:R13)+1,0)","v":0},null,null,null,null,true]
[7,"SZ371","SZ371: PC rental 2Mbit CLZ link per km dist  int","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J15=TRUE,MAX(O$8:O14)+1,0)","v":6},{"$f":"IF(K15=TRUE,MAX(P$8:P14)+1,0)","v":0},{"$f":"IF(L15=TRUE,MAX(Q$8:Q14)+1,0)","v":0},{"$f":"IF(M15=TRUE,MAX(R$8:R14)+1,0)","v":0},null,null,null,null,true]
[8,"SE373","SE373: PPC rental 34Mbit link per km distribution","SW111","Non-WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J16=TRUE,MAX(O$8:O15)+1,0)","v":0},{"$f":"IF(K16=TRUE,MAX(P$8:P15)+1,0)","v":0},{"$f":"IF(L16=TRUE,MAX(Q$8:Q15)+1,0)","v":0},{"$f":"IF(M16=TRUE,MAX(R$8:R15)+1,0)","v":0},null,null,null,null,false]
[9,"SO373","SO373: PC rental 34Mbit link per km distribution","SW111","Non-WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J17=TRUE,MAX(O$8:O16)+1,0)","v":0},{"$f":"IF(K17=TRUE,MAX(P$8:P16)+1,0)","v":0},{"$f":"IF(L17=TRUE,MAX(Q$8:Q16)+1,0)","v":0},{"$f":"IF(M17=TRUE,MAX(R$8:R16)+1,0)","v":0},null,null,null,null,false]
[10,"SE375","SE375: PPC rental 140Mbit link per km distribution","SW112","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J18=TRUE,MAX(O$8:O17)+1,0)","v":0},{"$f":"IF(K18=TRUE,MAX(P$8:P17)+1,0)","v":0},{"$f":"IF(L18=TRUE,MAX(Q$8:Q17)+1,0)","v":0},{"$f":"IF(M18=TRUE,MAX(R$8:R17)+1,0)","v":0},null,null,null,null,false]
[11,"SE753","SE753: Netstream 16 LL 155mbit rentals Per km","SW112","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J19=TRUE,MAX(O$8:O18)+1,0)","v":0},{"$f":"IF(K19=TRUE,MAX(P$8:P18)+1,0)","v":0},{"$f":"IF(L19=TRUE,MAX(Q$8:Q18)+1,0)","v":0},{"$f":"IF(M19=TRUE,MAX(R$8:R18)+1,0)","v":0},null,null,null,null,false]
[12,"SO375","SO375: PC rental 140Mbit link per km distribution","SW112","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J20=TRUE,MAX(O$8:O19)+1,0)","v":0},{"$f":"IF(K20=TRUE,MAX(P$8:P19)+1,0)","v":0},{"$f":"IF(L20=TRUE,MAX(Q$8:Q19)+1,0)","v":0},{"$f":"IF(M20=TRUE,MAX(R$8:R19)+1,0)","v":0},null,null,null,null,false]
[13,"ST375","ST375: Site Connect PPC rental 140Mbit link km dist","SW112","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J21=TRUE,MAX(O$8:O20)+1,0)","v":0},{"$f":"IF(K21=TRUE,MAX(P$8:P20)+1,0)","v":0},{"$f":"IF(L21=TRUE,MAX(Q$8:Q20)+1,0)","v":0},{"$f":"IF(M21=TRUE,MAX(R$8:R20)+1,0)","v":0},null,null,null,null,false]
[14,"SE381","SE381: PPC rental 64Kbit link","SW100","Non-WECLA","64Kbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J22=TRUE,MAX(O$8:O21)+1,0)","v":7},{"$f":"IF(K22=TRUE,MAX(P$8:P21)+1,0)","v":0},{"$f":"IF(L22=TRUE,MAX(Q$8:Q21)+1,0)","v":0},{"$f":"IF(M22=TRUE,MAX(R$8:R21)+1,0)","v":0},null,null,null,null,true]
[15,"SH381","SH381: RBS PPC rental 64Kbit link","SW100","Non-WECLA","64Kbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J23=TRUE,MAX(O$8:O22)+1,0)","v":8},{"$f":"IF(K23=TRUE,MAX(P$8:P22)+1,0)","v":0},{"$f":"IF(L23=TRUE,MAX(Q$8:Q22)+1,0)","v":0},{"$f":"IF(M23=TRUE,MAX(R$8:R22)+1,0)","v":0},null,null,null,null,true]
[16,"SO381","SO381: PC rental 64Kbit link","SW100","Non-WECLA","64Kbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J24=TRUE,MAX(O$8:O23)+1,0)","v":9},{"$f":"IF(K24=TRUE,MAX(P$8:P23)+1,0)","v":0},{"$f":"IF(L24=TRUE,MAX(Q$8:Q23)+1,0)","v":0},{"$f":"IF(M24=TRUE,MAX(R$8:R23)+1,0)","v":0},null,null,null,null,true]
[17,"SE383","SE383: PPC rental 2Mbit link","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J25=TRUE,MAX(O$8:O24)+1,0)","v":10},{"$f":"IF(K25=TRUE,MAX(P$8:P24)+1,0)","v":0},{"$f":"IF(L25=TRUE,MAX(Q$8:Q24)+1,0)","v":0},{"$f":"IF(M25=TRUE,MAX(R$8:R24)+1,0)","v":0},null,null,null,null,true]
[18,"SE744","SE744: Netstream 16 LL 2mbit rentals Links","SW100","Non-WECLA","2Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J26=TRUE,MAX(O$8:O25)+1,0)","v":0},{"$f":"IF(K26=TRUE,MAX(P$8:P25)+1,0)","v":0},{"$f":"IF(L26=TRUE,MAX(Q$8:Q25)+1,0)","v":0},{"$f":"IF(M26=TRUE,MAX(R$8:R25)+1,0)","v":0},null,null,null,null,false]
[19,"SH383","SH383: PPC RBS rental 2Mbit link","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J27=TRUE,MAX(O$8:O26)+1,0)","v":11},{"$f":"IF(K27=TRUE,MAX(P$8:P26)+1,0)","v":0},{"$f":"IF(L27=TRUE,MAX(Q$8:Q26)+1,0)","v":0},{"$f":"IF(M27=TRUE,MAX(R$8:R26)+1,0)","v":0},null,null,null,null,true]
[20,"SO383","SO383: PC rental 2Mbit link","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J28=TRUE,MAX(O$8:O27)+1,0)","v":12},{"$f":"IF(K28=TRUE,MAX(P$8:P27)+1,0)","v":0},{"$f":"IF(L28=TRUE,MAX(Q$8:Q27)+1,0)","v":0},{"$f":"IF(M28=TRUE,MAX(R$8:R27)+1,0)","v":0},null,null,null,null,true]
[21,"ST383","ST383: Siteconnect PPC rental 2Mbit link","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J29=TRUE,MAX(O$8:O28)+1,0)","v":13},{"$f":"IF(K29=TRUE,MAX(P$8:P28)+1,0)","v":0},{"$f":"IF(L29=TRUE,MAX(Q$8:Q28)+1,0)","v":0},{"$f":"IF(M29=TRUE,MAX(R$8:R28)+1,0)","v":0},null,null,null,null,true]
[22,"SY383","SY383: PPC rental 2Mbit CLZ link  et","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J30=TRUE,MAX(O$8:O29)+1,0)","v":14},{"$f":"IF(K30=TRUE,MAX(P$8:P29)+1,0)","v":0},{"$f":"IF(L30=TRUE,MAX(Q$8:Q29)+1,0)","v":0},{"$f":"IF(M30=TRUE,MAX(R$8:R29)+1,0)","v":0},null,null,null,null,true]
[23,"SZ383","SZ383: PC rental 2Mbit CLZ link  int","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J31=TRUE,MAX(O$8:O30)+1,0)","v":15},{"$f":"IF(K31=TRUE,MAX(P$8:P30)+1,0)","v":0},{"$f":"IF(L31=TRUE,MAX(Q$8:Q30)+1,0)","v":0},{"$f":"IF(M31=TRUE,MAX(R$8:R30)+1,0)","v":0},null,null,null,null,true]
[24,"SE385","SE385: PPC rental 34Mbit link","SW111","Non-WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J32=TRUE,MAX(O$8:O31)+1,0)","v":0},{"$f":"IF(K32=TRUE,MAX(P$8:P31)+1,0)","v":0},{"$f":"IF(L32=TRUE,MAX(Q$8:Q31)+1,0)","v":0},{"$f":"IF(M32=TRUE,MAX(R$8:R31)+1,0)","v":0},null,null,null,null,false]
[25,"SO385","SO385: PC rental 34Mbit link","SW111","Non-WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J33=TRUE,MAX(O$8:O32)+1,0)","v":0},{"$f":"IF(K33=TRUE,MAX(P$8:P32)+1,0)","v":0},{"$f":"IF(L33=TRUE,MAX(Q$8:Q32)+1,0)","v":0},{"$f":"IF(M33=TRUE,MAX(R$8:R32)+1,0)","v":0},null,null,null,null,false]
[26,"SE388","SE388: PPC rental 140Mbit link","SW112","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J34=TRUE,MAX(O$8:O33)+1,0)","v":0},{"$f":"IF(K34=TRUE,MAX(P$8:P33)+1,0)","v":0},{"$f":"IF(L34=TRUE,MAX(Q$8:Q33)+1,0)","v":0},{"$f":"IF(M34=TRUE,MAX(R$8:R33)+1,0)","v":0},null,null,null,null,false]
[27,"SE752","SE752: Netstream 16 LL 155mbit rentals Links","SW112","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J35=TRUE,MAX(O$8:O34)+1,0)","v":0},{"$f":"IF(K35=TRUE,MAX(P$8:P34)+1,0)","v":0},{"$f":"IF(L35=TRUE,MAX(Q$8:Q34)+1,0)","v":0},{"$f":"IF(M35=TRUE,MAX(R$8:R34)+1,0)","v":0},null,null,null,null,false]
[28,"SO388","SO388: PC rental 140Mbit link","SW112","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J36=TRUE,MAX(O$8:O35)+1,0)","v":0},{"$f":"IF(K36=TRUE,MAX(P$8:P35)+1,0)","v":0},{"$f":"IF(L36=TRUE,MAX(Q$8:Q35)+1,0)","v":0},{"$f":"IF(M36=TRUE,MAX(R$8:R35)+1,0)","v":0},null,null,null,null,false]
[29,"ST388","ST388: Site Connect PPC rental 140Mbit link","SW112","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J37=TRUE,MAX(O$8:O36)+1,0)","v":0},{"$f":"IF(K37=TRUE,MAX(P$8:P36)+1,0)","v":0},{"$f":"IF(L37=TRUE,MAX(Q$8:Q36)+1,0)","v":0},{"$f":"IF(M37=TRUE,MAX(R$8:R36)+1,0)","v":0},null,null,null,null,false]
[30,"SE391","SE391: PPC rental 64Kbit Distribution","SW100","Non-WECLA","64Kbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J38=TRUE,MAX(O$8:O37)+1,0)","v":16},{"$f":"IF(K38=TRUE,MAX(P$8:P37)+1,0)","v":0},{"$f":"IF(L38=TRUE,MAX(Q$8:Q37)+1,0)","v":0},{"$f":"IF(M38=TRUE,MAX(R$8:R37)+1,0)","v":0},null,null,null,null,true]
[31,"SH391","SH391: RBS PPC rental 64Kbit link per km transmission","SW100","Non-WECLA","64Kbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J39=TRUE,MAX(O$8:O38)+1,0)","v":17},{"$f":"IF(K39=TRUE,MAX(P$8:P38)+1,0)","v":0},{"$f":"IF(L39=TRUE,MAX(Q$8:Q38)+1,0)","v":0},{"$f":"IF(M39=TRUE,MAX(R$8:R38)+1,0)","v":0},null,null,null,null,true]
[32,"SO391","SO391: PC rental 64Kbit link per km Distribution","SW100","Non-WECLA","64Kbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J40=TRUE,MAX(O$8:O39)+1,0)","v":18},{"$f":"IF(K40=TRUE,MAX(P$8:P39)+1,0)","v":0},{"$f":"IF(L40=TRUE,MAX(Q$8:Q39)+1,0)","v":0},{"$f":"IF(M40=TRUE,MAX(R$8:R39)+1,0)","v":0},null,null,null,null,true]
[33,"SE746","SE746: Netstream 16 LL 2mbit rentals Trunk","SW100","Non-WECLA","2Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J41=TRUE,MAX(O$8:O40)+1,0)","v":0},{"$f":"IF(K41=TRUE,MAX(P$8:P40)+1,0)","v":0},{"$f":"IF(L41=TRUE,MAX(Q$8:Q40)+1,0)","v":0},{"$f":"IF(M41=TRUE,MAX(R$8:R40)+1,0)","v":0},null,null,null,null,false]
[34,"SH372","SH372: PPC RBS rental 2Mbit link per km trunk","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J42=TRUE,MAX(O$8:O41)+1,0)","v":19},{"$f":"IF(K42=TRUE,MAX(P$8:P41)+1,0)","v":0},{"$f":"IF(L42=TRUE,MAX(Q$8:Q41)+1,0)","v":0},{"$f":"IF(M42=TRUE,MAX(R$8:R41)+1,0)","v":0},null,null,null,null,true]
[35,"ST372","ST372: Siteconnect rental 2Mbit link per km trunk","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J43=TRUE,MAX(O$8:O42)+1,0)","v":20},{"$f":"IF(K43=TRUE,MAX(P$8:P42)+1,0)","v":0},{"$f":"IF(L43=TRUE,MAX(Q$8:Q42)+1,0)","v":0},{"$f":"IF(M43=TRUE,MAX(R$8:R42)+1,0)","v":0},null,null,null,null,true]
[36,"SE754","SE754: Netstream 16 LL 155mbit rentals Trunk","SW112","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J44=TRUE,MAX(O$8:O43)+1,0)","v":0},{"$f":"IF(K44=TRUE,MAX(P$8:P43)+1,0)","v":0},{"$f":"IF(L44=TRUE,MAX(Q$8:Q43)+1,0)","v":0},{"$f":"IF(M44=TRUE,MAX(R$8:R43)+1,0)","v":0},null,null,null,null,false]
[37,"ST376","ST376: Site Con PPC rental 140Mbit link per km trunk","SW112","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J45=TRUE,MAX(O$8:O44)+1,0)","v":0},{"$f":"IF(K45=TRUE,MAX(P$8:P44)+1,0)","v":0},{"$f":"IF(L45=TRUE,MAX(Q$8:Q44)+1,0)","v":0},{"$f":"IF(M45=TRUE,MAX(R$8:R44)+1,0)","v":0},null,null,null,null,false]
[38,"SE432","SE432: PPC rental 64kbit link local end","SW100","Non-WECLA","64Kbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J46=TRUE,MAX(O$8:O45)+1,0)","v":21},{"$f":"IF(K46=TRUE,MAX(P$8:P45)+1,0)","v":0},{"$f":"IF(L46=TRUE,MAX(Q$8:Q45)+1,0)","v":0},{"$f":"IF(M46=TRUE,MAX(R$8:R45)+1,0)","v":0},null,null,null,null,true]
[39,"SE438","SE438: PPC rental 2Mbit local end copper","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J47=TRUE,MAX(O$8:O46)+1,0)","v":22},{"$f":"IF(K47=TRUE,MAX(P$8:P46)+1,0)","v":0},{"$f":"IF(L47=TRUE,MAX(Q$8:Q46)+1,0)","v":0},{"$f":"IF(M47=TRUE,MAX(R$8:R46)+1,0)","v":0},null,null,null,null,true]
[40,"SE743","SE743: Netstream 16 LL 2mbit rentals Local Ends","SW100","Non-WECLA","2Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J48=TRUE,MAX(O$8:O47)+1,0)","v":0},{"$f":"IF(K48=TRUE,MAX(P$8:P47)+1,0)","v":0},{"$f":"IF(L48=TRUE,MAX(Q$8:Q47)+1,0)","v":0},{"$f":"IF(M48=TRUE,MAX(R$8:R47)+1,0)","v":0},null,null,null,null,false]
[41,"SH432","SH432: RBS rental 64kbit link local end","SW100","Non-WECLA","Sub 2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J49=TRUE,MAX(O$8:O48)+1,0)","v":23},{"$f":"IF(K49=TRUE,MAX(P$8:P48)+1,0)","v":0},{"$f":"IF(L49=TRUE,MAX(Q$8:Q48)+1,0)","v":0},{"$f":"IF(M49=TRUE,MAX(R$8:R48)+1,0)","v":0},null,null,null,null,true]
[42,"SH438","SH438: RBS rental 2Mbit local end copper","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J50=TRUE,MAX(O$8:O49)+1,0)","v":24},{"$f":"IF(K50=TRUE,MAX(P$8:P49)+1,0)","v":0},{"$f":"IF(L50=TRUE,MAX(Q$8:Q49)+1,0)","v":0},{"$f":"IF(M50=TRUE,MAX(R$8:R49)+1,0)","v":0},null,null,null,null,true]
[43,"SH440","SH440: RBS rental 2Mb le copper   256k","SW100","Non-WECLA","Sub 2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J51=TRUE,MAX(O$8:O50)+1,0)","v":25},{"$f":"IF(K51=TRUE,MAX(P$8:P50)+1,0)","v":0},{"$f":"IF(L51=TRUE,MAX(Q$8:Q50)+1,0)","v":0},{"$f":"IF(M51=TRUE,MAX(R$8:R50)+1,0)","v":0},null,null,null,null,true]
[44,"SO432","SO432: PC rental 64kbit link local end","SW100","Non-WECLA","64Kbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J52=TRUE,MAX(O$8:O51)+1,0)","v":26},{"$f":"IF(K52=TRUE,MAX(P$8:P51)+1,0)","v":0},{"$f":"IF(L52=TRUE,MAX(Q$8:Q51)+1,0)","v":0},{"$f":"IF(M52=TRUE,MAX(R$8:R51)+1,0)","v":0},null,null,null,null,true]
[45,"SO438","SO438: PC rental 2Mbit local end copper","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J53=TRUE,MAX(O$8:O52)+1,0)","v":27},{"$f":"IF(K53=TRUE,MAX(P$8:P52)+1,0)","v":0},{"$f":"IF(L53=TRUE,MAX(Q$8:Q52)+1,0)","v":0},{"$f":"IF(M53=TRUE,MAX(R$8:R52)+1,0)","v":0},null,null,null,null,true]
[46,"ST438","ST438: Siteconnect PPC rental 2Mbit local end copper","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J54=TRUE,MAX(O$8:O53)+1,0)","v":28},{"$f":"IF(K54=TRUE,MAX(P$8:P53)+1,0)","v":0},{"$f":"IF(L54=TRUE,MAX(Q$8:Q53)+1,0)","v":0},{"$f":"IF(M54=TRUE,MAX(R$8:R53)+1,0)","v":0},null,null,null,null,true]
[47,"SO400","SO400: External Customer Sited Handover connections","SW140","Non-WECLA","unspecified","BTW",null,null,false,0,0,0,null,{"$f":"IF(J55=TRUE,MAX(O$8:O54)+1,0)","v":0},{"$f":"IF(K55=TRUE,MAX(P$8:P54)+1,0)","v":0},{"$f":"IF(L55=TRUE,MAX(Q$8:Q54)+1,0)","v":0},{"$f":"IF(M55=TRUE,MAX(R$8:R54)+1,0)","v":0},null,null,null,null,false]
[48,"SO402","SO402: External Customer Sited Handover rentals","SW140","Non-WECLA","unspecified","BTW",null,null,false,0,0,0,null,{"$f":"IF(J56=TRUE,MAX(O$8:O55)+1,0)","v":0},{"$f":"IF(K56=TRUE,MAX(P$8:P55)+1,0)","v":0},{"$f":"IF(L56=TRUE,MAX(Q$8:Q55)+1,0)","v":0},{"$f":"IF(M56=TRUE,MAX(R$8:R55)+1,0)","v":0},null,null,null,null,false]
[49,"SO403","SO403: External In Span Handover rentals","SW140","Non-WECLA","unspecified","BTW",null,null,false,0,0,0,null,{"$f":"IF(J57=TRUE,MAX(O$8:O56)+1,0)","v":0},{"$f":"IF(K57=TRUE,MAX(P$8:P56)+1,0)","v":0},{"$f":"IF(L57=TRUE,MAX(Q$8:Q56)+1,0)","v":0},{"$f":"IF(M57=TRUE,MAX(R$8:R56)+1,0)","v":0},null,null,null,null,false]
[50,"SO404","SO404: 2 Meg bearer connection","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J58=TRUE,MAX(O$8:O57)+1,0)","v":29},{"$f":"IF(K58=TRUE,MAX(P$8:P57)+1,0)","v":0},{"$f":"IF(L58=TRUE,MAX(Q$8:Q57)+1,0)","v":0},{"$f":"IF(M58=TRUE,MAX(R$8:R57)+1,0)","v":0},null,null,null,null,true]
[51,"SO409","SO409: 2 Meg bearer rentals","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J59=TRUE,MAX(O$8:O58)+1,0)","v":30},{"$f":"IF(K59=TRUE,MAX(P$8:P58)+1,0)","v":0},{"$f":"IF(L59=TRUE,MAX(Q$8:Q58)+1,0)","v":0},{"$f":"IF(M59=TRUE,MAX(R$8:R58)+1,0)","v":0},null,null,null,null,true]
[52,"SE760","SE760: External 3rd Party POH Rental 64kbit","SW140","Non-WECLA","64Kbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J60=TRUE,MAX(O$8:O59)+1,0)","v":0},{"$f":"IF(K60=TRUE,MAX(P$8:P59)+1,0)","v":0},{"$f":"IF(L60=TRUE,MAX(Q$8:Q59)+1,0)","v":0},{"$f":"IF(M60=TRUE,MAX(R$8:R59)+1,0)","v":0},null,null,null,null,false]
[53,"SE765","SE765: Extl 3rd Party POH Rental 64kbit eff","SW140","Non-WECLA","64Kbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J61=TRUE,MAX(O$8:O60)+1,0)","v":0},{"$f":"IF(K61=TRUE,MAX(P$8:P60)+1,0)","v":0},{"$f":"IF(L61=TRUE,MAX(Q$8:Q60)+1,0)","v":0},{"$f":"IF(M61=TRUE,MAX(R$8:R60)+1,0)","v":0},null,null,null,null,false]
[54,"SE434","SE434: PPC rental 34Mbit link local end","SW111","Non-WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J62=TRUE,MAX(O$8:O61)+1,0)","v":0},{"$f":"IF(K62=TRUE,MAX(P$8:P61)+1,0)","v":0},{"$f":"IF(L62=TRUE,MAX(Q$8:Q61)+1,0)","v":0},{"$f":"IF(M62=TRUE,MAX(R$8:R61)+1,0)","v":0},null,null,null,null,false]
[55,"SE761","SE761: External 3rd Party POH Rental 34 45mbit","SW140","Non-WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J63=TRUE,MAX(O$8:O62)+1,0)","v":0},{"$f":"IF(K63=TRUE,MAX(P$8:P62)+1,0)","v":0},{"$f":"IF(L63=TRUE,MAX(Q$8:Q62)+1,0)","v":0},{"$f":"IF(M63=TRUE,MAX(R$8:R62)+1,0)","v":0},null,null,null,null,false]
[56,"SE766","SE766: Extl 3rd Party POH Rental 34 45mbit eff","SW140","Non-WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J64=TRUE,MAX(O$8:O63)+1,0)","v":0},{"$f":"IF(K64=TRUE,MAX(P$8:P63)+1,0)","v":0},{"$f":"IF(L64=TRUE,MAX(Q$8:Q63)+1,0)","v":0},{"$f":"IF(M64=TRUE,MAX(R$8:R63)+1,0)","v":0},null,null,null,null,false]
[57,"SO434","SO434: PC rental 34Mbit link local end","SW111","Non-WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J65=TRUE,MAX(O$8:O64)+1,0)","v":0},{"$f":"IF(K65=TRUE,MAX(P$8:P64)+1,0)","v":0},{"$f":"IF(L65=TRUE,MAX(Q$8:Q64)+1,0)","v":0},{"$f":"IF(M65=TRUE,MAX(R$8:R64)+1,0)","v":0},null,null,null,null,false]
[58,"SE436","SE436: PPC rental 140Mbit link local end","SW112","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J66=TRUE,MAX(O$8:O65)+1,0)","v":0},{"$f":"IF(K66=TRUE,MAX(P$8:P65)+1,0)","v":0},{"$f":"IF(L66=TRUE,MAX(Q$8:Q65)+1,0)","v":0},{"$f":"IF(M66=TRUE,MAX(R$8:R65)+1,0)","v":0},null,null,null,null,false]
[59,"SE751","SE751: Netstream 16 LL 155mbit rentals LE","SW112","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J67=TRUE,MAX(O$8:O66)+1,0)","v":0},{"$f":"IF(K67=TRUE,MAX(P$8:P66)+1,0)","v":0},{"$f":"IF(L67=TRUE,MAX(Q$8:Q66)+1,0)","v":0},{"$f":"IF(M67=TRUE,MAX(R$8:R66)+1,0)","v":0},null,null,null,null,false]
[60,"SE762","SE762: External 3rd Party POH Rental 155mbit","SW140","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J68=TRUE,MAX(O$8:O67)+1,0)","v":0},{"$f":"IF(K68=TRUE,MAX(P$8:P67)+1,0)","v":0},{"$f":"IF(L68=TRUE,MAX(Q$8:Q67)+1,0)","v":0},{"$f":"IF(M68=TRUE,MAX(R$8:R67)+1,0)","v":0},null,null,null,null,false]
[61,"SE767","SE767: Extl 3rd Party POH Rental 155mbit eff","SW140","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J69=TRUE,MAX(O$8:O68)+1,0)","v":0},{"$f":"IF(K69=TRUE,MAX(P$8:P68)+1,0)","v":0},{"$f":"IF(L69=TRUE,MAX(Q$8:Q68)+1,0)","v":0},{"$f":"IF(M69=TRUE,MAX(R$8:R68)+1,0)","v":0},null,null,null,null,false]
[62,"SO436","SO436: PC rental 140Mbit link local end","SW112","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J70=TRUE,MAX(O$8:O69)+1,0)","v":0},{"$f":"IF(K70=TRUE,MAX(P$8:P69)+1,0)","v":0},{"$f":"IF(L70=TRUE,MAX(Q$8:Q69)+1,0)","v":0},{"$f":"IF(M70=TRUE,MAX(R$8:R69)+1,0)","v":0},null,null,null,null,false]
[63,"ST436","ST436: Site Connect 140Mbits rentals","SW112","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J71=TRUE,MAX(O$8:O70)+1,0)","v":0},{"$f":"IF(K71=TRUE,MAX(P$8:P70)+1,0)","v":0},{"$f":"IF(L71=TRUE,MAX(Q$8:Q70)+1,0)","v":0},{"$f":"IF(M71=TRUE,MAX(R$8:R70)+1,0)","v":0},null,null,null,null,false]
[64,"SE763","SE763: External 3rd Party PoH Rental 2mbit Copper","SW140","Non-WECLA","2Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J72=TRUE,MAX(O$8:O71)+1,0)","v":0},{"$f":"IF(K72=TRUE,MAX(P$8:P71)+1,0)","v":0},{"$f":"IF(L72=TRUE,MAX(Q$8:Q71)+1,0)","v":0},{"$f":"IF(M72=TRUE,MAX(R$8:R71)+1,0)","v":0},null,null,null,null,false]
[65,"SE768","SE768: Extl 3rd Party PoH Rental 2mbit Copper eff","SW140","Non-WECLA","2Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J73=TRUE,MAX(O$8:O72)+1,0)","v":0},{"$f":"IF(K73=TRUE,MAX(P$8:P72)+1,0)","v":0},{"$f":"IF(L73=TRUE,MAX(Q$8:Q72)+1,0)","v":0},{"$f":"IF(M73=TRUE,MAX(R$8:R72)+1,0)","v":0},null,null,null,null,false]
[{"$f":"IF(B74=0,0,A73+1)","v":66},"SE439","SE439: PPC rental 2Mbit local end fibre","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J74=TRUE,MAX(O$8:O73)+1,0)","v":31},{"$f":"IF(K74=TRUE,MAX(P$8:P73)+1,0)","v":0},{"$f":"IF(L74=TRUE,MAX(Q$8:Q73)+1,0)","v":0},{"$f":"IF(M74=TRUE,MAX(R$8:R73)+1,0)","v":0},null,null,null,null,true]
[67,"SE764","SE764: External 3rd Party PoH Rental 2mbit Fibre","SW140","Non-WECLA","2Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J75=TRUE,MAX(O$8:O74)+1,0)","v":0},{"$f":"IF(K75=TRUE,MAX(P$8:P74)+1,0)","v":0},{"$f":"IF(L75=TRUE,MAX(Q$8:Q74)+1,0)","v":0},{"$f":"IF(M75=TRUE,MAX(R$8:R74)+1,0)","v":0},null,null,null,null,false]
[68,"SE769","SE769: Extl 3rd Party PoH Rental 2mbit Fibre eff","SW140","Non-WECLA","2Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J76=TRUE,MAX(O$8:O75)+1,0)","v":0},{"$f":"IF(K76=TRUE,MAX(P$8:P75)+1,0)","v":0},{"$f":"IF(L76=TRUE,MAX(Q$8:Q75)+1,0)","v":0},{"$f":"IF(M76=TRUE,MAX(R$8:R75)+1,0)","v":0},null,null,null,null,false]
[69,"SH439","SH439: RBS rental 2Mbit local end fibre","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J77=TRUE,MAX(O$8:O76)+1,0)","v":32},{"$f":"IF(K77=TRUE,MAX(P$8:P76)+1,0)","v":0},{"$f":"IF(L77=TRUE,MAX(Q$8:Q76)+1,0)","v":0},{"$f":"IF(M77=TRUE,MAX(R$8:R76)+1,0)","v":0},null,null,null,null,true]
[70,"SH441","SH441: RBS rental 2Mb le fibre   256k","SW100","Non-WECLA","Sub 2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J78=TRUE,MAX(O$8:O77)+1,0)","v":33},{"$f":"IF(K78=TRUE,MAX(P$8:P77)+1,0)","v":0},{"$f":"IF(L78=TRUE,MAX(Q$8:Q77)+1,0)","v":0},{"$f":"IF(M78=TRUE,MAX(R$8:R77)+1,0)","v":0},null,null,null,null,true]
[71,"SO439","SO439: PC rental 2Mbit local end fibre","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J79=TRUE,MAX(O$8:O78)+1,0)","v":34},{"$f":"IF(K79=TRUE,MAX(P$8:P78)+1,0)","v":0},{"$f":"IF(L79=TRUE,MAX(Q$8:Q78)+1,0)","v":0},{"$f":"IF(M79=TRUE,MAX(R$8:R78)+1,0)","v":0},null,null,null,null,true]
[72,"ST439","ST439: Siteconnect PPC rental 2Mbit local end fibre","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J80=TRUE,MAX(O$8:O79)+1,0)","v":35},{"$f":"IF(K80=TRUE,MAX(P$8:P79)+1,0)","v":0},{"$f":"IF(L80=TRUE,MAX(Q$8:Q79)+1,0)","v":0},{"$f":"IF(M80=TRUE,MAX(R$8:R79)+1,0)","v":0},null,null,null,null,true]
[73,"SY439","SY439: PPC rental 2Mbit CLZ local end fibre  ext","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J81=TRUE,MAX(O$8:O80)+1,0)","v":36},{"$f":"IF(K81=TRUE,MAX(P$8:P80)+1,0)","v":0},{"$f":"IF(L81=TRUE,MAX(Q$8:Q80)+1,0)","v":0},{"$f":"IF(M81=TRUE,MAX(R$8:R80)+1,0)","v":0},null,null,null,null,true]
[74,"SY764","SY764: External 3rd Party PoH Rental 2mbit CLZ","SW140","Non-WECLA","2Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J82=TRUE,MAX(O$8:O81)+1,0)","v":0},{"$f":"IF(K82=TRUE,MAX(P$8:P81)+1,0)","v":0},{"$f":"IF(L82=TRUE,MAX(Q$8:Q81)+1,0)","v":0},{"$f":"IF(M82=TRUE,MAX(R$8:R81)+1,0)","v":0},null,null,null,null,false]
[75,"SY765","SY765: Extl 3rd Party PoH Rental 2mbit CLZ eff","SW140","Non-WECLA","2Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J83=TRUE,MAX(O$8:O82)+1,0)","v":0},{"$f":"IF(K83=TRUE,MAX(P$8:P82)+1,0)","v":0},{"$f":"IF(L83=TRUE,MAX(Q$8:Q82)+1,0)","v":0},{"$f":"IF(M83=TRUE,MAX(R$8:R82)+1,0)","v":0},null,null,null,null,false]
[76,"SZ439","SZ439: PC rental 2Mbit CLZ local end fibre  int","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J84=TRUE,MAX(O$8:O83)+1,0)","v":37},{"$f":"IF(K84=TRUE,MAX(P$8:P83)+1,0)","v":0},{"$f":"IF(L84=TRUE,MAX(Q$8:Q83)+1,0)","v":0},{"$f":"IF(M84=TRUE,MAX(R$8:R83)+1,0)","v":0},null,null,null,null,true]
[77,"SPE371","SPE371: Prot Path PPC rental 2Mbit link per km dist","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J85=TRUE,MAX(O$8:O84)+1,0)","v":38},{"$f":"IF(K85=TRUE,MAX(P$8:P84)+1,0)","v":0},{"$f":"IF(L85=TRUE,MAX(Q$8:Q84)+1,0)","v":0},{"$f":"IF(M85=TRUE,MAX(R$8:R84)+1,0)","v":0},null,null,null,null,true]
[78,"SPO371","SPO371: Prot Path PC rental 2Mbit link per km dist","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J86=TRUE,MAX(O$8:O85)+1,0)","v":39},{"$f":"IF(K86=TRUE,MAX(P$8:P85)+1,0)","v":0},{"$f":"IF(L86=TRUE,MAX(Q$8:Q85)+1,0)","v":0},{"$f":"IF(M86=TRUE,MAX(R$8:R85)+1,0)","v":0},null,null,null,null,true]
[79,"SPE373","SPE373: Prot Path PPC rental 34Mbit link per km dist","SW111","Non-WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J87=TRUE,MAX(O$8:O86)+1,0)","v":0},{"$f":"IF(K87=TRUE,MAX(P$8:P86)+1,0)","v":0},{"$f":"IF(L87=TRUE,MAX(Q$8:Q86)+1,0)","v":0},{"$f":"IF(M87=TRUE,MAX(R$8:R86)+1,0)","v":0},null,null,null,null,false]
[80,"SPO373","SPO373: Prot Path PC rental 34Mbit link per km dist","SW111","Non-WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J88=TRUE,MAX(O$8:O87)+1,0)","v":0},{"$f":"IF(K88=TRUE,MAX(P$8:P87)+1,0)","v":0},{"$f":"IF(L88=TRUE,MAX(Q$8:Q87)+1,0)","v":0},{"$f":"IF(M88=TRUE,MAX(R$8:R87)+1,0)","v":0},null,null,null,null,false]
[81,"SPE375","SPE375: Prot Path PPC rental 140Mbit link per km dist","SW112","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J89=TRUE,MAX(O$8:O88)+1,0)","v":0},{"$f":"IF(K89=TRUE,MAX(P$8:P88)+1,0)","v":0},{"$f":"IF(L89=TRUE,MAX(Q$8:Q88)+1,0)","v":0},{"$f":"IF(M89=TRUE,MAX(R$8:R88)+1,0)","v":0},null,null,null,null,false]
[82,"SPO375","SPO375: Prot Path PC rental 140Mbit link per km dist","SW112","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J90=TRUE,MAX(O$8:O89)+1,0)","v":0},{"$f":"IF(K90=TRUE,MAX(P$8:P89)+1,0)","v":0},{"$f":"IF(L90=TRUE,MAX(Q$8:Q89)+1,0)","v":0},{"$f":"IF(M90=TRUE,MAX(R$8:R89)+1,0)","v":0},null,null,null,null,false]
[83,"SPE383","SPE383: Prot Path PPC rental 2Mbit link","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J91=TRUE,MAX(O$8:O90)+1,0)","v":40},{"$f":"IF(K91=TRUE,MAX(P$8:P90)+1,0)","v":0},{"$f":"IF(L91=TRUE,MAX(Q$8:Q90)+1,0)","v":0},{"$f":"IF(M91=TRUE,MAX(R$8:R90)+1,0)","v":0},null,null,null,null,true]
[84,"SPO383","SPO383: Prot Path PC rental 2Mbit link","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J92=TRUE,MAX(O$8:O91)+1,0)","v":41},{"$f":"IF(K92=TRUE,MAX(P$8:P91)+1,0)","v":0},{"$f":"IF(L92=TRUE,MAX(Q$8:Q91)+1,0)","v":0},{"$f":"IF(M92=TRUE,MAX(R$8:R91)+1,0)","v":0},null,null,null,null,true]
[85,"SPE385","SPE385: Prot Path PPC rental 34Mbit link","SW111","Non-WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J93=TRUE,MAX(O$8:O92)+1,0)","v":0},{"$f":"IF(K93=TRUE,MAX(P$8:P92)+1,0)","v":0},{"$f":"IF(L93=TRUE,MAX(Q$8:Q92)+1,0)","v":0},{"$f":"IF(M93=TRUE,MAX(R$8:R92)+1,0)","v":0},null,null,null,null,false]
[86,"SPO385","SPO385: Prot Path PC rental 34Mbit link","SW111","Non-WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J94=TRUE,MAX(O$8:O93)+1,0)","v":0},{"$f":"IF(K94=TRUE,MAX(P$8:P93)+1,0)","v":0},{"$f":"IF(L94=TRUE,MAX(Q$8:Q93)+1,0)","v":0},{"$f":"IF(M94=TRUE,MAX(R$8:R93)+1,0)","v":0},null,null,null,null,false]
[87,"SPE388","SPE388: Prot Path PPC rental 140Mbit link","SW112","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J95=TRUE,MAX(O$8:O94)+1,0)","v":0},{"$f":"IF(K95=TRUE,MAX(P$8:P94)+1,0)","v":0},{"$f":"IF(L95=TRUE,MAX(Q$8:Q94)+1,0)","v":0},{"$f":"IF(M95=TRUE,MAX(R$8:R94)+1,0)","v":0},null,null,null,null,false]
[88,"SPO388","SPO388: Prot Path PC rental 140Mbit link","SW112","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J96=TRUE,MAX(O$8:O95)+1,0)","v":0},{"$f":"IF(K96=TRUE,MAX(P$8:P95)+1,0)","v":0},{"$f":"IF(L96=TRUE,MAX(Q$8:Q95)+1,0)","v":0},{"$f":"IF(M96=TRUE,MAX(R$8:R95)+1,0)","v":0},null,null,null,null,false]
[89,"SPE434","SPE434: Prot Path PPC rental 34Mbit local end","SW111","Non-WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J97=TRUE,MAX(O$8:O96)+1,0)","v":0},{"$f":"IF(K97=TRUE,MAX(P$8:P96)+1,0)","v":0},{"$f":"IF(L97=TRUE,MAX(Q$8:Q96)+1,0)","v":0},{"$f":"IF(M97=TRUE,MAX(R$8:R96)+1,0)","v":0},null,null,null,null,false]
[90,"SPO434","SPO434: Prot Path PC rental 34Mbit local end","SW111","Non-WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J98=TRUE,MAX(O$8:O97)+1,0)","v":0},{"$f":"IF(K98=TRUE,MAX(P$8:P97)+1,0)","v":0},{"$f":"IF(L98=TRUE,MAX(Q$8:Q97)+1,0)","v":0},{"$f":"IF(M98=TRUE,MAX(R$8:R97)+1,0)","v":0},null,null,null,null,false]
[91,"SPE436","SPE436: Prot Path PPC rental 140Mbit local end","SW112","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J99=TRUE,MAX(O$8:O98)+1,0)","v":0},{"$f":"IF(K99=TRUE,MAX(P$8:P98)+1,0)","v":0},{"$f":"IF(L99=TRUE,MAX(Q$8:Q98)+1,0)","v":0},{"$f":"IF(M99=TRUE,MAX(R$8:R98)+1,0)","v":0},null,null,null,null,false]
[92,"SPO436","SPO436: Prot Path PC rental 140Mbit local end","SW112","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J100=TRUE,MAX(O$8:O99)+1,0)","v":0},{"$f":"IF(K100=TRUE,MAX(P$8:P99)+1,0)","v":0},{"$f":"IF(L100=TRUE,MAX(Q$8:Q99)+1,0)","v":0},{"$f":"IF(M100=TRUE,MAX(R$8:R99)+1,0)","v":0},null,null,null,null,false]
[93,"SPE439","SPE439: Prot Path PPC rental 2Mbit local end fibre","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J101=TRUE,MAX(O$8:O100)+1,0)","v":42},{"$f":"IF(K101=TRUE,MAX(P$8:P100)+1,0)","v":0},{"$f":"IF(L101=TRUE,MAX(Q$8:Q100)+1,0)","v":0},{"$f":"IF(M101=TRUE,MAX(R$8:R100)+1,0)","v":0},null,null,null,null,true]
[94,"SPO439","SPO439: Prot Path PC rental 2Mbit local end fibre","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J102=TRUE,MAX(O$8:O101)+1,0)","v":43},{"$f":"IF(K102=TRUE,MAX(P$8:P101)+1,0)","v":0},{"$f":"IF(L102=TRUE,MAX(Q$8:Q101)+1,0)","v":0},{"$f":"IF(M102=TRUE,MAX(R$8:R101)+1,0)","v":0},null,null,null,null,true]
[95,"SQ103","SQ103: WS Low Tisbo Excess Construction","SW100","Non-WECLA","Up to 8Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J103=TRUE,MAX(O$8:O102)+1,0)","v":0},{"$f":"IF(K103=TRUE,MAX(P$8:P102)+1,0)","v":0},{"$f":"IF(L103=TRUE,MAX(Q$8:Q102)+1,0)","v":0},{"$f":"IF(M103=TRUE,MAX(R$8:R102)+1,0)","v":0},null,null,null,null,false]
[96,"SO417","SO417: 64Kbit PC link connection cct prov  internal","SW100","Non-WECLA","64Kbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J104=TRUE,MAX(O$8:O103)+1,0)","v":44},{"$f":"IF(K104=TRUE,MAX(P$8:P103)+1,0)","v":0},{"$f":"IF(L104=TRUE,MAX(Q$8:Q103)+1,0)","v":0},{"$f":"IF(M104=TRUE,MAX(R$8:R103)+1,0)","v":0},null,null,null,null,true]
[97,"SO418","SO418: 64kbit PC Re arranges","SW100","Non-WECLA","64Kbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J105=TRUE,MAX(O$8:O104)+1,0)","v":45},{"$f":"IF(K105=TRUE,MAX(P$8:P104)+1,0)","v":0},{"$f":"IF(L105=TRUE,MAX(Q$8:Q104)+1,0)","v":0},{"$f":"IF(M105=TRUE,MAX(R$8:R104)+1,0)","v":0},null,null,null,null,true]
[98,"SE417","SE417: 64Kbit PPC new connection provision  external","SW100","Non-WECLA","64Kbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J106=TRUE,MAX(O$8:O105)+1,0)","v":46},{"$f":"IF(K106=TRUE,MAX(P$8:P105)+1,0)","v":0},{"$f":"IF(L106=TRUE,MAX(Q$8:Q105)+1,0)","v":0},{"$f":"IF(M106=TRUE,MAX(R$8:R105)+1,0)","v":0},null,null,null,null,true]
[99,"SE418","SE418: 64kbit PPC Re arranges","SW100","Non-WECLA","64Kbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J107=TRUE,MAX(O$8:O106)+1,0)","v":47},{"$f":"IF(K107=TRUE,MAX(P$8:P106)+1,0)","v":0},{"$f":"IF(L107=TRUE,MAX(Q$8:Q106)+1,0)","v":0},{"$f":"IF(M107=TRUE,MAX(R$8:R106)+1,0)","v":0},null,null,null,null,true]
[100,"SO413","SO413: 2Mbit PC link connection cct provision","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J108=TRUE,MAX(O$8:O107)+1,0)","v":48},{"$f":"IF(K108=TRUE,MAX(P$8:P107)+1,0)","v":0},{"$f":"IF(L108=TRUE,MAX(Q$8:Q107)+1,0)","v":0},{"$f":"IF(M108=TRUE,MAX(R$8:R107)+1,0)","v":0},null,null,null,null,true]
[101,"SE413","SE413: 2Mbit PPC link connection cct provision","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J109=TRUE,MAX(O$8:O108)+1,0)","v":49},{"$f":"IF(K109=TRUE,MAX(P$8:P108)+1,0)","v":0},{"$f":"IF(L109=TRUE,MAX(Q$8:Q108)+1,0)","v":0},{"$f":"IF(M109=TRUE,MAX(R$8:R108)+1,0)","v":0},null,null,null,null,true]
[102,"SL136","SL136: WH SDSL conns  MPF  TISBO","SW100","Non-WECLA","unspecified","BTW",null,null,false,0,0,0,null,{"$f":"IF(J110=TRUE,MAX(O$8:O109)+1,0)","v":0},{"$f":"IF(K110=TRUE,MAX(P$8:P109)+1,0)","v":0},{"$f":"IF(L110=TRUE,MAX(Q$8:Q109)+1,0)","v":0},{"$f":"IF(M110=TRUE,MAX(R$8:R109)+1,0)","v":0},null,null,null,null,false]
[103,"SL137","SL137: WH SDSL rentals  MPF   TISBO","SW100","Non-WECLA","unspecified","BTW",null,null,false,0,0,0,null,{"$f":"IF(J111=TRUE,MAX(O$8:O110)+1,0)","v":0},{"$f":"IF(K111=TRUE,MAX(P$8:P110)+1,0)","v":0},{"$f":"IF(L111=TRUE,MAX(Q$8:Q110)+1,0)","v":0},{"$f":"IF(M111=TRUE,MAX(R$8:R110)+1,0)","v":0},null,null,null,null,false]
[104,"SH417","SH417: 64Kbit RBS new connection cct provision  external","SW100","Non-WECLA","64Kbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J112=TRUE,MAX(O$8:O111)+1,0)","v":50},{"$f":"IF(K112=TRUE,MAX(P$8:P111)+1,0)","v":0},{"$f":"IF(L112=TRUE,MAX(Q$8:Q111)+1,0)","v":0},{"$f":"IF(M112=TRUE,MAX(R$8:R111)+1,0)","v":0},null,null,null,null,true]
[105,"SH418","SH418: RBS 64Kbit PPC Re arranges","SW100","Non-WECLA","64Kbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J113=TRUE,MAX(O$8:O112)+1,0)","v":51},{"$f":"IF(K113=TRUE,MAX(P$8:P112)+1,0)","v":0},{"$f":"IF(L113=TRUE,MAX(Q$8:Q112)+1,0)","v":0},{"$f":"IF(M113=TRUE,MAX(R$8:R112)+1,0)","v":0},null,null,null,null,true]
[106,"ST413","ST413: 2Mbit Siteconnect PPC link conn cct provision","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J114=TRUE,MAX(O$8:O113)+1,0)","v":52},{"$f":"IF(K114=TRUE,MAX(P$8:P113)+1,0)","v":0},{"$f":"IF(L114=TRUE,MAX(Q$8:Q113)+1,0)","v":0},{"$f":"IF(M114=TRUE,MAX(R$8:R113)+1,0)","v":0},null,null,null,null,true]
[107,"SH413","SH413: RBS 2Mbit PPC link connection cct provision","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J115=TRUE,MAX(O$8:O114)+1,0)","v":53},{"$f":"IF(K115=TRUE,MAX(P$8:P114)+1,0)","v":0},{"$f":"IF(L115=TRUE,MAX(Q$8:Q114)+1,0)","v":0},{"$f":"IF(M115=TRUE,MAX(R$8:R114)+1,0)","v":0},null,null,null,null,true]
[108,"SE740","SE740: Netstream 16 LL 2mbit connections","SW100","Non-WECLA","2Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J116=TRUE,MAX(O$8:O115)+1,0)","v":0},{"$f":"IF(K116=TRUE,MAX(P$8:P115)+1,0)","v":0},{"$f":"IF(L116=TRUE,MAX(Q$8:Q115)+1,0)","v":0},{"$f":"IF(M116=TRUE,MAX(R$8:R115)+1,0)","v":0},null,null,null,null,false]
[109,"SO473","SO473: Separation   Diversity","SW100","Non-WECLA","Up to 8Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J117=TRUE,MAX(O$8:O116)+1,0)","v":54},{"$f":"IF(K117=TRUE,MAX(P$8:P116)+1,0)","v":0},{"$f":"IF(L117=TRUE,MAX(Q$8:Q116)+1,0)","v":0},{"$f":"IF(M117=TRUE,MAX(R$8:R116)+1,0)","v":0},null,null,null,null,true]
[110,"SPO438","SPO438: Prot Path PC rental 2Mbit local end copper","SW100","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J118=TRUE,MAX(O$8:O117)+1,0)","v":55},{"$f":"IF(K118=TRUE,MAX(P$8:P117)+1,0)","v":0},{"$f":"IF(L118=TRUE,MAX(Q$8:Q117)+1,0)","v":0},{"$f":"IF(M118=TRUE,MAX(R$8:R117)+1,0)","v":0},null,null,null,null,true]
[111,"SE473","SE473: Separation   Diversity","SW100","Non-WECLA","Up to 8Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J119=TRUE,MAX(O$8:O118)+1,0)","v":56},{"$f":"IF(K119=TRUE,MAX(P$8:P118)+1,0)","v":0},{"$f":"IF(L119=TRUE,MAX(Q$8:Q118)+1,0)","v":0},{"$f":"IF(M119=TRUE,MAX(R$8:R118)+1,0)","v":0},null,null,null,null,true]
[112,"SO474","SO474: Third Party Equipment PPC","SW100","Non-WECLA","Up to 8Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J120=TRUE,MAX(O$8:O119)+1,0)","v":57},{"$f":"IF(K120=TRUE,MAX(P$8:P119)+1,0)","v":0},{"$f":"IF(L120=TRUE,MAX(Q$8:Q119)+1,0)","v":0},{"$f":"IF(M120=TRUE,MAX(R$8:R119)+1,0)","v":0},null,null,null,null,true]
[113,"SE474","SE474: Third Party Equipment PPC","SW100","Non-WECLA","Up to 8Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J121=TRUE,MAX(O$8:O120)+1,0)","v":58},{"$f":"IF(K121=TRUE,MAX(P$8:P120)+1,0)","v":0},{"$f":"IF(L121=TRUE,MAX(Q$8:Q120)+1,0)","v":0},{"$f":"IF(M121=TRUE,MAX(R$8:R120)+1,0)","v":0},null,null,null,null,true]
[114,"SO475","SO475: Other Single Payment","SW100","Non-WECLA","Up to 8Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J122=TRUE,MAX(O$8:O121)+1,0)","v":59},{"$f":"IF(K122=TRUE,MAX(P$8:P121)+1,0)","v":0},{"$f":"IF(L122=TRUE,MAX(Q$8:Q121)+1,0)","v":0},{"$f":"IF(M122=TRUE,MAX(R$8:R121)+1,0)","v":0},null,null,null,null,true]
[115,"SE476","SE476: Other single Payment  external","SW100","Non-WECLA","Up to 8Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J123=TRUE,MAX(O$8:O122)+1,0)","v":60},{"$f":"IF(K123=TRUE,MAX(P$8:P122)+1,0)","v":0},{"$f":"IF(L123=TRUE,MAX(Q$8:Q122)+1,0)","v":0},{"$f":"IF(M123=TRUE,MAX(R$8:R122)+1,0)","v":0},null,null,null,null,true]
[116,"SO410","SO410: 34 45Mbit PPC link conn cct prov","SW111","Non-WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J124=TRUE,MAX(O$8:O123)+1,0)","v":0},{"$f":"IF(K124=TRUE,MAX(P$8:P123)+1,0)","v":0},{"$f":"IF(L124=TRUE,MAX(Q$8:Q123)+1,0)","v":0},{"$f":"IF(M124=TRUE,MAX(R$8:R123)+1,0)","v":0},null,null,null,null,false]
[117,"SE410","SE410: 34 45Mbit PPC link conn cct provision","SW111","Non-WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J125=TRUE,MAX(O$8:O124)+1,0)","v":0},{"$f":"IF(K125=TRUE,MAX(P$8:P124)+1,0)","v":0},{"$f":"IF(L125=TRUE,MAX(Q$8:Q124)+1,0)","v":0},{"$f":"IF(M125=TRUE,MAX(R$8:R124)+1,0)","v":0},null,null,null,null,false]
[119,"SE416","SE416: 140 155Mbit PPC link conn cct prov","SW112","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J127=TRUE,MAX(O$8:O126)+1,0)","v":0},{"$f":"IF(K127=TRUE,MAX(P$8:P126)+1,0)","v":0},{"$f":"IF(L127=TRUE,MAX(Q$8:Q126)+1,0)","v":0},{"$f":"IF(M127=TRUE,MAX(R$8:R126)+1,0)","v":0},null,null,null,null,false]
[120,"SQ100","SQ100: WS Low Tisbo 3rd Pty Equipment Depn","SW100","Non-WECLA","Up to 8Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J128=TRUE,MAX(O$8:O127)+1,0)","v":0},{"$f":"IF(K128=TRUE,MAX(P$8:P127)+1,0)","v":0},{"$f":"IF(L128=TRUE,MAX(Q$8:Q127)+1,0)","v":0},{"$f":"IF(M128=TRUE,MAX(R$8:R127)+1,0)","v":0},null,null,null,null,false]
[123,"SP371","SP371: PC rental 2Mb link km dist   Non SMP","SW500",0,"2Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J131=TRUE,MAX(O$8:O130)+1,0)","v":0},{"$f":"IF(K131=TRUE,MAX(P$8:P130)+1,0)","v":0},{"$f":"IF(L131=TRUE,MAX(Q$8:Q130)+1,0)","v":0},{"$f":"IF(M131=TRUE,MAX(R$8:R130)+1,0)","v":0},null,null,null,null,false]
[124,"SP373","SP373: PC rental 34Mb link km dist Non SMP","SW500",0,"34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J132=TRUE,MAX(O$8:O131)+1,0)","v":0},{"$f":"IF(K132=TRUE,MAX(P$8:P131)+1,0)","v":0},{"$f":"IF(L132=TRUE,MAX(Q$8:Q131)+1,0)","v":0},{"$f":"IF(M132=TRUE,MAX(R$8:R131)+1,0)","v":0},null,null,null,null,false]
[127,"SP372","SP372: PC rnt 2Mb link per km trunk   Non SMP","SW500",0,"2Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J135=TRUE,MAX(O$8:O134)+1,0)","v":0},{"$f":"IF(K135=TRUE,MAX(P$8:P134)+1,0)","v":0},{"$f":"IF(L135=TRUE,MAX(Q$8:Q134)+1,0)","v":0},{"$f":"IF(M135=TRUE,MAX(R$8:R134)+1,0)","v":0},null,null,null,null,false]
[128,"SP374","SP374: PC rental 34Mb link km trunk Non SMP","SW500",0,"34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J136=TRUE,MAX(O$8:O135)+1,0)","v":0},{"$f":"IF(K136=TRUE,MAX(P$8:P135)+1,0)","v":0},{"$f":"IF(L136=TRUE,MAX(Q$8:Q135)+1,0)","v":0},{"$f":"IF(M136=TRUE,MAX(R$8:R135)+1,0)","v":0},null,null,null,null,false]
[131,"SO421","SO421: Analogue PC installation","SW500",0,"unspecified","BTW",null,null,false,0,0,0,null,{"$f":"IF(J139=TRUE,MAX(O$8:O138)+1,0)","v":0},{"$f":"IF(K139=TRUE,MAX(P$8:P138)+1,0)","v":0},{"$f":"IF(L139=TRUE,MAX(Q$8:Q138)+1,0)","v":0},{"$f":"IF(M139=TRUE,MAX(R$8:R138)+1,0)","v":0},null,null,null,null,false]
[132,"SO461","SO461: Private circuit test systems","SW500",0,"unspecified","BTW",null,null,false,0,0,0,null,{"$f":"IF(J140=TRUE,MAX(O$8:O139)+1,0)","v":0},{"$f":"IF(K140=TRUE,MAX(P$8:P139)+1,0)","v":0},{"$f":"IF(L140=TRUE,MAX(Q$8:Q139)+1,0)","v":0},{"$f":"IF(M140=TRUE,MAX(R$8:R139)+1,0)","v":0},null,null,null,null,false]
[135,"SG120","SG120: PPCs 34 45Mbit regional Trunk WECLA","SW151","WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J143=TRUE,MAX(O$8:O142)+1,0)","v":0},{"$f":"IF(K143=TRUE,MAX(P$8:P142)+1,0)","v":0},{"$f":"IF(L143=TRUE,MAX(Q$8:Q142)+1,0)","v":0},{"$f":"IF(M143=TRUE,MAX(R$8:R142)+1,0)","v":0},null,null,null,null,false]
[136,"SG111","SG111: PCs 140 155Mbit regional Trunk WECLA","SW151","WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J144=TRUE,MAX(O$8:O143)+1,0)","v":0},{"$f":"IF(K144=TRUE,MAX(P$8:P143)+1,0)","v":0},{"$f":"IF(L144=TRUE,MAX(Q$8:Q143)+1,0)","v":0},{"$f":"IF(M144=TRUE,MAX(R$8:R143)+1,0)","v":0},null,null,null,null,false]
[139,"SG101","SG101: PPC rental 2Mbit link per km regional trunk","SW151","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J147=TRUE,MAX(O$8:O146)+1,0)","v":64},{"$f":"IF(K147=TRUE,MAX(P$8:P146)+1,0)","v":0},{"$f":"IF(L147=TRUE,MAX(Q$8:Q146)+1,0)","v":0},{"$f":"IF(M147=TRUE,MAX(R$8:R146)+1,0)","v":0},null,null,null,null,true]
[140,"SG102","SG102: PC rental 2Mbit link per km regional trunk","SW151","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J148=TRUE,MAX(O$8:O147)+1,0)","v":65},{"$f":"IF(K148=TRUE,MAX(P$8:P147)+1,0)","v":0},{"$f":"IF(L148=TRUE,MAX(Q$8:Q147)+1,0)","v":0},{"$f":"IF(M148=TRUE,MAX(R$8:R147)+1,0)","v":0},null,null,null,null,true]
[143,"SG105","SG105: PPC Rental 34Mbit link per km regional trunk","SW151","Non-WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J151=TRUE,MAX(O$8:O150)+1,0)","v":0},{"$f":"IF(K151=TRUE,MAX(P$8:P150)+1,0)","v":0},{"$f":"IF(L151=TRUE,MAX(Q$8:Q150)+1,0)","v":0},{"$f":"IF(M151=TRUE,MAX(R$8:R150)+1,0)","v":0},null,null,null,null,false]
[144,"SG106","SG106: PC rental 34Mbit link per km regional trunk","SW151","Non-WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J152=TRUE,MAX(O$8:O151)+1,0)","v":0},{"$f":"IF(K152=TRUE,MAX(P$8:P151)+1,0)","v":0},{"$f":"IF(L152=TRUE,MAX(Q$8:Q151)+1,0)","v":0},{"$f":"IF(M152=TRUE,MAX(R$8:R151)+1,0)","v":0},null,null,null,null,false]
[147,"SG112","SG112: Prot Path PPC rent 2Mb link per km regional trunk","SW151","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J155=TRUE,MAX(O$8:O154)+1,0)","v":68},{"$f":"IF(K155=TRUE,MAX(P$8:P154)+1,0)","v":0},{"$f":"IF(L155=TRUE,MAX(Q$8:Q154)+1,0)","v":0},{"$f":"IF(M155=TRUE,MAX(R$8:R154)+1,0)","v":0},null,null,null,null,true]
[148,"SG113","SG113: Prot Path PC rent 2Mbit link per km regional trunk","SW151","Non-WECLA","2Mbit/s","BTW",null,null,true,0,0,0,null,{"$f":"IF(J156=TRUE,MAX(O$8:O155)+1,0)","v":69},{"$f":"IF(K156=TRUE,MAX(P$8:P155)+1,0)","v":0},{"$f":"IF(L156=TRUE,MAX(Q$8:Q155)+1,0)","v":0},{"$f":"IF(M156=TRUE,MAX(R$8:R155)+1,0)","v":0},null,null,null,null,true]
[151,"SG116","SG116: Prot Path PPC rent 140Mb link km regional trunk","SW151","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J159=TRUE,MAX(O$8:O158)+1,0)","v":0},{"$f":"IF(K159=TRUE,MAX(P$8:P158)+1,0)","v":0},{"$f":"IF(L159=TRUE,MAX(Q$8:Q158)+1,0)","v":0},{"$f":"IF(M159=TRUE,MAX(R$8:R158)+1,0)","v":0},null,null,null,null,false]
[152,"SG117","SG117: Prot Path PC rent 140Mb link per km regional trunk","SW151","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J160=TRUE,MAX(O$8:O159)+1,0)","v":0},{"$f":"IF(K160=TRUE,MAX(P$8:P159)+1,0)","v":0},{"$f":"IF(L160=TRUE,MAX(Q$8:Q159)+1,0)","v":0},{"$f":"IF(M160=TRUE,MAX(R$8:R159)+1,0)","v":0},null,null,null,null,false]
[155,"SG201","SG201: PPC rental 2Mbit link per km national trunk","SW500","Non-WECLA","2Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J163=TRUE,MAX(O$8:O162)+1,0)","v":0},{"$f":"IF(K163=TRUE,MAX(P$8:P162)+1,0)","v":0},{"$f":"IF(L163=TRUE,MAX(Q$8:Q162)+1,0)","v":0},{"$f":"IF(M163=TRUE,MAX(R$8:R162)+1,0)","v":0},null,null,null,null,false]
[156,"SG202","SG202: PC rental 2Mbit link per km national trunk","SW500","Non-WECLA","2Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J164=TRUE,MAX(O$8:O163)+1,0)","v":0},{"$f":"IF(K164=TRUE,MAX(P$8:P163)+1,0)","v":0},{"$f":"IF(L164=TRUE,MAX(Q$8:Q163)+1,0)","v":0},{"$f":"IF(M164=TRUE,MAX(R$8:R163)+1,0)","v":0},null,null,null,null,false]
[159,"SG205","SG205: PPC Rental 34Mbit link per km national trunk","SW500","Non-WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J167=TRUE,MAX(O$8:O166)+1,0)","v":0},{"$f":"IF(K167=TRUE,MAX(P$8:P166)+1,0)","v":0},{"$f":"IF(L167=TRUE,MAX(Q$8:Q166)+1,0)","v":0},{"$f":"IF(M167=TRUE,MAX(R$8:R166)+1,0)","v":0},null,null,null,null,false]
[160,"SG206","SG206: PC rental 34Mbit link per km national trunk","SW500","Non-WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J168=TRUE,MAX(O$8:O167)+1,0)","v":0},{"$f":"IF(K168=TRUE,MAX(P$8:P167)+1,0)","v":0},{"$f":"IF(L168=TRUE,MAX(Q$8:Q167)+1,0)","v":0},{"$f":"IF(M168=TRUE,MAX(R$8:R167)+1,0)","v":0},null,null,null,null,false]
[163,"SG212","SG212: Prot Path PPC rent 2Mb link per km national trunk","SW500","Non-WECLA","2Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J171=TRUE,MAX(O$8:O170)+1,0)","v":0},{"$f":"IF(K171=TRUE,MAX(P$8:P170)+1,0)","v":0},{"$f":"IF(L171=TRUE,MAX(Q$8:Q170)+1,0)","v":0},{"$f":"IF(M171=TRUE,MAX(R$8:R170)+1,0)","v":0},null,null,null,null,false]
[164,"SG213","SG213: Prot Path PC rent 2Mbit link per km national trunk","SW500","Non-WECLA","2Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J172=TRUE,MAX(O$8:O171)+1,0)","v":0},{"$f":"IF(K172=TRUE,MAX(P$8:P171)+1,0)","v":0},{"$f":"IF(L172=TRUE,MAX(Q$8:Q171)+1,0)","v":0},{"$f":"IF(M172=TRUE,MAX(R$8:R171)+1,0)","v":0},null,null,null,null,false]
[167,"SG217","SG217: Prot Path PC rent 140Mb link per km national trunk","SW500","Non-WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J175=TRUE,MAX(O$8:O174)+1,0)","v":0},{"$f":"IF(K175=TRUE,MAX(P$8:P174)+1,0)","v":0},{"$f":"IF(L175=TRUE,MAX(Q$8:Q174)+1,0)","v":0},{"$f":"IF(M175=TRUE,MAX(R$8:R174)+1,0)","v":0},null,null,null,null,false]
[168,"SE770","SE770: PPCs 34 45Mb Link WECLA","SW500","WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J176=TRUE,MAX(O$8:O175)+1,0)","v":0},{"$f":"IF(K176=TRUE,MAX(P$8:P175)+1,0)","v":0},{"$f":"IF(L176=TRUE,MAX(Q$8:Q175)+1,0)","v":0},{"$f":"IF(M176=TRUE,MAX(R$8:R175)+1,0)","v":0},null,null,null,null,false]
[171,"SE774","SE774: PPCs 140 155Mb Dist WECLA","SW500","WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J179=TRUE,MAX(O$8:O178)+1,0)","v":0},{"$f":"IF(K179=TRUE,MAX(P$8:P178)+1,0)","v":0},{"$f":"IF(L179=TRUE,MAX(Q$8:Q178)+1,0)","v":0},{"$f":"IF(M179=TRUE,MAX(R$8:R178)+1,0)","v":0},null,null,null,null,false]
[172,"SG210","SG210: PPCs 34 45Mbit national Trunk WECLA","SW500","WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J180=TRUE,MAX(O$8:O179)+1,0)","v":0},{"$f":"IF(K180=TRUE,MAX(P$8:P179)+1,0)","v":0},{"$f":"IF(L180=TRUE,MAX(Q$8:Q179)+1,0)","v":0},{"$f":"IF(M180=TRUE,MAX(R$8:R179)+1,0)","v":0},null,null,null,null,false]
[175,"SO770","SO770: PCs 34 45Mb Link WECLA","SW500","WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J183=TRUE,MAX(O$8:O182)+1,0)","v":0},{"$f":"IF(K183=TRUE,MAX(P$8:P182)+1,0)","v":0},{"$f":"IF(L183=TRUE,MAX(Q$8:Q182)+1,0)","v":0},{"$f":"IF(M183=TRUE,MAX(R$8:R182)+1,0)","v":0},null,null,null,null,false]
[176,"SO771","SO771: PPCs 34 45Mb Dist WECLA","SW500","WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J184=TRUE,MAX(O$8:O183)+1,0)","v":0},{"$f":"IF(K184=TRUE,MAX(P$8:P183)+1,0)","v":0},{"$f":"IF(L184=TRUE,MAX(Q$8:Q183)+1,0)","v":0},{"$f":"IF(M184=TRUE,MAX(R$8:R183)+1,0)","v":0},null,null,null,null,false]
[179,"SO772","SO772: PPCs 34 45Mb Local Ends WECLA","SW500","WECLA","34/45Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J187=TRUE,MAX(O$8:O186)+1,0)","v":0},{"$f":"IF(K187=TRUE,MAX(P$8:P186)+1,0)","v":0},{"$f":"IF(L187=TRUE,MAX(Q$8:Q186)+1,0)","v":0},{"$f":"IF(M187=TRUE,MAX(R$8:R186)+1,0)","v":0},null,null,null,null,false]
[180,"SO775","SO775: PPCs 140 155Mb Local Ends WECLA","SW500","WECLA","140/155Mbit/s","BTW",null,null,false,0,0,0,null,{"$f":"IF(J188=TRUE,MAX(O$8:O187)+1,0)","v":0},{"$f":"IF(K188=TRUE,MAX(P$8:P187)+1,0)","v":0},{"$f":"IF(L188=TRUE,MAX(Q$8:Q187)+1,0)","v":0},{"$f":"IF(M188=TRUE,MAX(R$8:R187)+1,0)","v":0},null,null,null,null,false]
[183,"SD143","SD143: EBD Rentals AISBO   External   Non WECLA","SW311","Non-WECLA","1000Mbit/s","OR",null,null,0,true,0,0,null,{"$f":"IF(J191=TRUE,MAX(O$8:O190)+1,0)","v":0},{"$f":"IF(K191=TRUE,MAX(P$8:P190)+1,0)","v":1},{"$f":"IF(L191=TRUE,MAX(Q$8:Q190)+1,0)","v":0},{"$f":"IF(M191=TRUE,MAX(R$8:R190)+1,0)","v":0},null,null,null,null,null,true]
[184,"SD319","SD319: EBD ONBS Rentals AISBO   Internal   Non WECLA","SW311","Non-WECLA","1000Mbit/s","OR",null,null,0,true,0,0,null,{"$f":"IF(J192=TRUE,MAX(O$8:O191)+1,0)","v":0},{"$f":"IF(K192=TRUE,MAX(P$8:P191)+1,0)","v":2},{"$f":"IF(L192=TRUE,MAX(Q$8:Q191)+1,0)","v":0},{"$f":"IF(M192=TRUE,MAX(R$8:R191)+1,0)","v":0},null,null,null,null,null,true]
[187,"SD151","SD151: Other Ethernet Rentals   Internal   Non WECLA","SW311","Non-WECLA",0,"OR",null,null,0,true,0,0,null,{"$f":"IF(J195=TRUE,MAX(O$8:O194)+1,0)","v":0},{"$f":"IF(K195=TRUE,MAX(P$8:P194)+1,0)","v":5},{"$f":"IF(L195=TRUE,MAX(Q$8:Q194)+1,0)","v":0},{"$f":"IF(M195=TRUE,MAX(R$8:R194)+1,0)","v":0},null,null,null,null,null,true]
[188,"SD160","SD160: BES 1Gb Rentals   Internal   Non WECLA","SW311","Non-WECLA","1000Mbit/s","OR",null,null,0,true,0,0,null,{"$f":"IF(J196=TRUE,MAX(O$8:O195)+1,0)","v":0},{"$f":"IF(K196=TRUE,MAX(P$8:P195)+1,0)","v":6},{"$f":"IF(L196=TRUE,MAX(Q$8:Q195)+1,0)","v":0},{"$f":"IF(M196=TRUE,MAX(R$8:R195)+1,0)","v":0},null,null,null,null,null,true]
[191,"SD105","SD105: WES 1Gb Rentals   External   Non WECLA","SW311","Non-WECLA","1000Mbit/s","OR",null,null,0,true,0,0,null,{"$f":"IF(J199=TRUE,MAX(O$8:O198)+1,0)","v":0},{"$f":"IF(K199=TRUE,MAX(P$8:P198)+1,0)","v":9},{"$f":"IF(L199=TRUE,MAX(Q$8:Q198)+1,0)","v":0},{"$f":"IF(M199=TRUE,MAX(R$8:R198)+1,0)","v":0},null,null,null,null,null,true]
[192,"SD106","SD106: WES Other Bandwidth Rentals   External   Non WECLA","SW311","Non-WECLA","Other Bdwidth","OR",null,null,0,true,0,0,null,{"$f":"IF(J200=TRUE,MAX(O$8:O199)+1,0)","v":0},{"$f":"IF(K200=TRUE,MAX(P$8:P199)+1,0)","v":10},{"$f":"IF(L200=TRUE,MAX(Q$8:Q199)+1,0)","v":0},{"$f":"IF(M200=TRUE,MAX(R$8:R199)+1,0)","v":0},null,null,null,null,null,true]
[195,"SD118","SD118: WES 1Gb Rentals   Internal   Non WECLA","SW311","Non-WECLA","1000Mbit/s","OR",null,null,0,true,0,0,null,{"$f":"IF(J203=TRUE,MAX(O$8:O202)+1,0)","v":0},{"$f":"IF(K203=TRUE,MAX(P$8:P202)+1,0)","v":13},{"$f":"IF(L203=TRUE,MAX(Q$8:Q202)+1,0)","v":0},{"$f":"IF(M203=TRUE,MAX(R$8:R202)+1,0)","v":0},null,null,null,null,null,true]
[196,"SD119","SD119: WES Other Bandwidth Rentals   Internal   Non WECLA","SW311","Non-WECLA","Other Bdwidth","OR",null,null,0,true,0,0,null,{"$f":"IF(J204=TRUE,MAX(O$8:O203)+1,0)","v":0},{"$f":"IF(K204=TRUE,MAX(P$8:P203)+1,0)","v":14},{"$f":"IF(L204=TRUE,MAX(Q$8:Q203)+1,0)","v":0},{"$f":"IF(M204=TRUE,MAX(R$8:R203)+1,0)","v":0},null,null,null,null,null,true]
[199,"SD124","SD124: EAD Other 10Mb Rental   External   Non WECLA","SW311","Non-WECLA","10Mbit/s","OR",null,null,0,true,0,0,null,{"$f":"IF(J207=TRUE,MAX(O$8:O206)+1,0)","v":0},{"$f":"IF(K207=TRUE,MAX(P$8:P206)+1,0)","v":17},{"$f":"IF(L207=TRUE,MAX(Q$8:Q206)+1,0)","v":0},{"$f":"IF(M207=TRUE,MAX(R$8:R206)+1,0)","v":0},null,null,null,null,null,true]
[200,"SD125","SD125: EAD Other 100Mb Rental   External   Non WECLA","SW311","Non-WECLA","100Mbit/s","OR",null,null,0,true,0,0,null,{"$f":"IF(J208=TRUE,MAX(O$8:O207)+1,0)","v":0},{"$f":"IF(K208=TRUE,MAX(P$8:P207)+1,0)","v":18},{"$f":"IF(L208=TRUE,MAX(Q$8:Q207)+1,0)","v":0},{"$f":"IF(M208=TRUE,MAX(R$8:R207)+1,0)","v":0},null,null,null,null,null,true]
[203,"SD128","SD128: EAD LA 100Mb Rentals   External   Non WECLA","SW311","Non-WECLA","100Mbit/s","OR",null,null,0,true,0,0,null,{"$f":"IF(J211=TRUE,MAX(O$8:O210)+1,0)","v":0},{"$f":"IF(K211=TRUE,MAX(P$8:P210)+1,0)","v":21},{"$f":"IF(L211=TRUE,MAX(Q$8:Q210)+1,0)","v":0},{"$f":"IF(M211=TRUE,MAX(R$8:R210)+1,0)","v":0},null,null,null,null,null,true]
[204,"SD129","SD129: EAD LA 1Gb Rentals   External   Non WECLA","SW311","Non-WECLA","1000Mbit/s","OR",null,null,0,true,0,0,null,{"$f":"IF(J212=TRUE,MAX(O$8:O211)+1,0)","v":0},{"$f":"IF(K212=TRUE,MAX(P$8:P211)+1,0)","v":22},{"$f":"IF(L212=TRUE,MAX(Q$8:Q211)+1,0)","v":0},{"$f":"IF(M212=TRUE,MAX(R$8:R211)+1,0)","v":0},null,null,null,null,null,true]
[207,"SD145","SD145: EAD Other 100Mb Rental   Internal   Non WECLA","SW311","Non-WECLA","100Mbit/s","OR",null,null,0,true,0,0,null,{"$f":"IF(J215=TRUE,MAX(O$8:O214)+1,0)","v":0},{"$f":"IF(K215=TRUE,MAX(P$8:P214)+1,0)","v":25},{"$f":"IF(L215=TRUE,MAX(Q$8:Q214)+1,0)","v":0},{"$f":"IF(M215=TRUE,MAX(R$8:R214)+1,0)","v":0},null,null,null,null,null,true]
[208,"SD146","SD146: EAD Other 1Gb Rental   Internal   Non WECLA","SW311","Non-WECLA","1000Mbit/s","OR",null,null,0,true,0,0,null,{"$f":"IF(J216=TRUE,MAX(O$8:O215)+1,0)","v":0},{"$f":"IF(K216=TRUE,MAX(P$8:P215)+1,0)","v":26},{"$f":"IF(L216=TRUE,MAX(Q$8:Q215)+1,0)","v":0},{"$f":"IF(M216=TRUE,MAX(R$8:R215)+1,0)","v":0},null,null,null,null,null,true]
[211,"SD149","SD149: EAD LA 1Gb Rentals   Internal   Non WECLA","SW311","Non-WECLA","1000Mbit/s","OR",null,null,0,true,0,0,null,{"$f":"IF(J219=TRUE,MAX(O$8:O218)+1,0)","v":0},{"$f":"IF(K219=TRUE,MAX(P$8:P218)+1,0)","v":29},{"$f":"IF(L219=TRUE,MAX(Q$8:Q218)+1,0)","v":0},{"$f":"IF(M219=TRUE,MAX(R$8:R218)+1,0)","v":0},null,null,null,null,null,true]
[212,"SD158","SD158: AISBO Equipment Depreciation   Non WECLA","SW311","non-WECLA",0,"OR",null,null,0,false,0,0,null,{"$f":"IF(J220=TRUE,MAX(O$8:O219)+1,0)","v":0},{"$f":"IF(K220=TRUE,MAX(P$8:P219)+1,0)","v":0},{"$f":"IF(L220=TRUE,MAX(Q$8:Q219)+1,0)","v":0},{"$f":"IF(M220=TRUE,MAX(R$8:R219)+1,0)","v":0},null,null,null,null,null,false]
[215,"SD156","SD156: EAD LA 100Mb Connection   Internal   Non WECLA","SW311","Non-WECLA","100Mbit/s","OR",null,null,0,true,0,0,null,{"$f":"IF(J223=TRUE,MAX(O$8:O222)+1,0)","v":0},{"$f":"IF(K223=TRUE,MAX(P$8:P222)+1,0)","v":32},{"$f":"IF(L223=TRUE,MAX(Q$8:Q222)+1,0)","v":0},{"$f":"IF(M223=TRUE,MAX(R$8:R222)+1,0)","v":0},null,null,null,null,null,true]
[216,"SD137","SD137: EAD LA 100Mb Connection   External   Non WECLA","SW311","Non-WECLA","100Mbit/s","OR",null,null,0,true,0,0,null,{"$f":"IF(J224=TRUE,MAX(O$8:O223)+1,0)","v":0},{"$f":"IF(K224=TRUE,MAX(P$8:P223)+1,0)","v":33},{"$f":"IF(L224=TRUE,MAX(Q$8:Q223)+1,0)","v":0},{"$f":"IF(M224=TRUE,MAX(R$8:R223)+1,0)","v":0},null,null,null,null,null,true]
[219,"SD152","SD152: EAD Other 10Mb Connection   Internal   Non WECLA","SW311","Non-WECLA","10Mbit/s","OR",null,null,0,true,0,0,null,{"$f":"IF(J227=TRUE,MAX(O$8:O226)+1,0)","v":0},{"$f":"IF(K227=TRUE,MAX(P$8:P226)+1,0)","v":36},{"$f":"IF(L227=TRUE,MAX(Q$8:Q226)+1,0)","v":0},{"$f":"IF(M227=TRUE,MAX(R$8:R226)+1,0)","v":0},null,null,null,null,null,true]
[220,"SD133","SD133: EAD Other 10Mb Connection   External   Non WECLA","SW311","Non-WECLA","10Mbit/s","OR",null,null,0,true,0,0,null,{"$f":"IF(J228=TRUE,MAX(O$8:O227)+1,0)","v":0},{"$f":"IF(K228=TRUE,MAX(P$8:P227)+1,0)","v":37},{"$f":"IF(L228=TRUE,MAX(Q$8:Q227)+1,0)","v":0},{"$f":"IF(M228=TRUE,MAX(R$8:R227)+1,0)","v":0},null,null,null,null,null,true]
[223,"SD154","SD154: EAD Other 1Gb Connection   Internal   Non WECLA","SW311","Non-WECLA","1000Mbit/s","OR",null,null,0,true,0,0,null,{"$f":"IF(J231=TRUE,MAX(O$8:O230)+1,0)","v":0},{"$f":"IF(K231=TRUE,MAX(P$8:P230)+1,0)","v":40},{"$f":"IF(L231=TRUE,MAX(Q$8:Q230)+1,0)","v":0},{"$f":"IF(M231=TRUE,MAX(R$8:R230)+1,0)","v":0},null,null,null,null,null,true]
[224,"SD135","SD135: EAD Other 1Gb Connection   External   Non WECLA","SW311","Non-WECLA","1000Mbit/s","OR",null,null,0,true,0,0,null,{"$f":"IF(J232=TRUE,MAX(O$8:O231)+1,0)","v":0},{"$f":"IF(K232=TRUE,MAX(P$8:P231)+1,0)","v":41},{"$f":"IF(L232=TRUE,MAX(Q$8:Q231)+1,0)","v":0},{"$f":"IF(M232=TRUE,MAX(R$8:R231)+1,0)","v":0},null,null,null,null,null,true]
[227,"SD120","SD120: WES 10Mb Connection   Internal   Non WECLA","SW311","Non-WECLA","10Mbit/s","OR",null,null,0,true,0,0,null,{"$f":"IF(J235=TRUE,MAX(O$8:O234)+1,0)","v":0},{"$f":"IF(K235=TRUE,MAX(P$8:P234)+1,0)","v":44},{"$f":"IF(L235=TRUE,MAX(Q$8:Q234)+1,0)","v":0},{"$f":"IF(M235=TRUE,MAX(R$8:R234)+1,0)","v":0},null,null,null,null,null,true]
[228,"SD121","SD121: WES 100Mb Connection   Internal   Non WECLA","SW311","Non-WECLA","100Mbit/s","OR",null,null,0,true,0,0,null,{"$f":"IF(J236=TRUE,MAX(O$8:O235)+1,0)","v":0},{"$f":"IF(K236=TRUE,MAX(P$8:P235)+1,0)","v":45},{"$f":"IF(L236=TRUE,MAX(Q$8:Q235)+1,0)","v":0},{"$f":"IF(M236=TRUE,MAX(R$8:R235)+1,0)","v":0},null,null,null,null,null,true]
[231,"SD107","SD107: WES 10Mb Connection   External   Non WECLA","SW311","Non-WECLA","10Mbit/s","OR",null,null,0,true,0,0,null,{"$f":"IF(J239=TRUE,MAX(O$8:O238)+1,0)","v":0},{"$f":"IF(K239=TRUE,MAX(P$8:P238)+1,0)","v":48},{"$f":"IF(L239=TRUE,MAX(Q$8:Q238)+1,0)","v":0},{"$f":"IF(M239=TRUE,MAX(R$8:R238)+1,0)","v":0},null,null,null,null,null,true]
[232,"SD108","SD108: WES 100Mb Connection   External   Non WECLA","SW311","Non-WECLA","100Mbit/s","OR",null,null,0,true,0,0,null,{"$f":"IF(J240=TRUE,MAX(O$8:O239)+1,0)","v":0},{"$f":"IF(K240=TRUE,MAX(P$8:P239)+1,0)","v":49},{"$f":"IF(L240=TRUE,MAX(Q$8:Q239)+1,0)","v":0},{"$f":"IF(M240=TRUE,MAX(R$8:R239)+1,0)","v":0},null,null,null,null,null,true]
[235,"SD113","SD113: BES Other Bandwidth Connection   External   Non WECLA","SW311","Non-WECLA","Other Bdwidth","OR",null,null,0,true,0,0,null,{"$f":"IF(J243=TRUE,MAX(O$8:O242)+1,0)","v":0},{"$f":"IF(K243=TRUE,MAX(P$8:P242)+1,0)","v":52},{"$f":"IF(L243=TRUE,MAX(Q$8:Q242)+1,0)","v":0},{"$f":"IF(M243=TRUE,MAX(R$8:R242)+1,0)","v":0},null,null,null,null,null,true]
[236,"SD140","SD140: Other Ethernet Connection   External   Non WECLA","SW311","Non-WECLA",0,"OR",null,null,0,true,0,0,null,{"$f":"IF(J244=TRUE,MAX(O$8:O243)+1,0)","v":0},{"$f":"IF(K244=TRUE,MAX(P$8:P243)+1,0)","v":53},{"$f":"IF(L244=TRUE,MAX(Q$8:Q243)+1,0)","v":0},{"$f":"IF(M244=TRUE,MAX(R$8:R243)+1,0)","v":0},null,null,null,null,null,true]
[239,"SD043","SD043: EBD Rentals AISBO   External   WECLA","SW312","WECLA","1000Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J247=TRUE,MAX(O$8:O246)+1,0)","v":0},{"$f":"IF(K247=TRUE,MAX(P$8:P246)+1,0)","v":0},{"$f":"IF(L247=TRUE,MAX(Q$8:Q246)+1,0)","v":0},{"$f":"IF(M247=TRUE,MAX(R$8:R246)+1,0)","v":0},null,null,null,null,null,false]
[240,"SD219","SD219: EBD ONBS Rentals AISBO   Internal   WECLA","SW312","WECLA","1000Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J248=TRUE,MAX(O$8:O247)+1,0)","v":0},{"$f":"IF(K248=TRUE,MAX(P$8:P247)+1,0)","v":0},{"$f":"IF(L248=TRUE,MAX(Q$8:Q247)+1,0)","v":0},{"$f":"IF(M248=TRUE,MAX(R$8:R247)+1,0)","v":0},null,null,null,null,null,false]
[243,"SD051","SD051: Other Ethernet Rentals   Internal   WECLA","SW312","WECLA",0,"OR",null,null,0,false,0,0,null,{"$f":"IF(J251=TRUE,MAX(O$8:O250)+1,0)","v":0},{"$f":"IF(K251=TRUE,MAX(P$8:P250)+1,0)","v":0},{"$f":"IF(L251=TRUE,MAX(Q$8:Q250)+1,0)","v":0},{"$f":"IF(M251=TRUE,MAX(R$8:R250)+1,0)","v":0},null,null,null,null,null,false]
[244,"SD003","SD003: WES 10Mb Rentals   External   WECLA","SW312","WECLA","10Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J252=TRUE,MAX(O$8:O251)+1,0)","v":0},{"$f":"IF(K252=TRUE,MAX(P$8:P251)+1,0)","v":0},{"$f":"IF(L252=TRUE,MAX(Q$8:Q251)+1,0)","v":0},{"$f":"IF(M252=TRUE,MAX(R$8:R251)+1,0)","v":0},null,null,null,null,null,false]
[247,"SD006","SD006: WES Other Bandwidth Rentals   External   WECLA","SW312","WECLA","Other Bdwidth","OR",null,null,0,false,0,0,null,{"$f":"IF(J255=TRUE,MAX(O$8:O254)+1,0)","v":0},{"$f":"IF(K255=TRUE,MAX(P$8:P254)+1,0)","v":0},{"$f":"IF(L255=TRUE,MAX(Q$8:Q254)+1,0)","v":0},{"$f":"IF(M255=TRUE,MAX(R$8:R254)+1,0)","v":0},null,null,null,null,null,false]
[248,"SD016","SD016: WES 10Mb Rentals   Internal   WECLA","SW312","WECLA","10Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J256=TRUE,MAX(O$8:O255)+1,0)","v":0},{"$f":"IF(K256=TRUE,MAX(P$8:P255)+1,0)","v":0},{"$f":"IF(L256=TRUE,MAX(Q$8:Q255)+1,0)","v":0},{"$f":"IF(M256=TRUE,MAX(R$8:R255)+1,0)","v":0},null,null,null,null,null,false]
[251,"SD019","SD019: WES Other Rentals   Internal   WECLA","SW312","WECLA","Other Bdwidth","OR",null,null,0,false,0,0,null,{"$f":"IF(J259=TRUE,MAX(O$8:O258)+1,0)","v":0},{"$f":"IF(K259=TRUE,MAX(P$8:P258)+1,0)","v":0},{"$f":"IF(L259=TRUE,MAX(Q$8:Q258)+1,0)","v":0},{"$f":"IF(M259=TRUE,MAX(R$8:R258)+1,0)","v":0},null,null,null,null,null,false]
[252,"SD014","SD014: Ethernet Main Links   Internal   WECLA","SW312","WECLA","unspecified","OR",null,null,0,false,0,0,null,{"$f":"IF(J260=TRUE,MAX(O$8:O259)+1,0)","v":0},{"$f":"IF(K260=TRUE,MAX(P$8:P259)+1,0)","v":0},{"$f":"IF(L260=TRUE,MAX(Q$8:Q259)+1,0)","v":0},{"$f":"IF(M260=TRUE,MAX(R$8:R259)+1,0)","v":0},null,null,null,null,null,false]
[255,"SD025","SD025: EAD Other 100Mb Rental   External   WECLA","SW312","WECLA","100Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J263=TRUE,MAX(O$8:O262)+1,0)","v":0},{"$f":"IF(K263=TRUE,MAX(P$8:P262)+1,0)","v":0},{"$f":"IF(L263=TRUE,MAX(Q$8:Q262)+1,0)","v":0},{"$f":"IF(M263=TRUE,MAX(R$8:R262)+1,0)","v":0},null,null,null,null,null,false]
[256,"SD026","SD026: EAD Other 1Gb Rental   External   WECLA","SW312","WECLA","1000Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J264=TRUE,MAX(O$8:O263)+1,0)","v":0},{"$f":"IF(K264=TRUE,MAX(P$8:P263)+1,0)","v":0},{"$f":"IF(L264=TRUE,MAX(Q$8:Q263)+1,0)","v":0},{"$f":"IF(M264=TRUE,MAX(R$8:R263)+1,0)","v":0},null,null,null,null,null,false]
[259,"SD029","SD029: EAD LA 1Gb Rentals   External   WECLA","SW312","WECLA","1000Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J267=TRUE,MAX(O$8:O266)+1,0)","v":0},{"$f":"IF(K267=TRUE,MAX(P$8:P266)+1,0)","v":0},{"$f":"IF(L267=TRUE,MAX(Q$8:Q266)+1,0)","v":0},{"$f":"IF(M267=TRUE,MAX(R$8:R266)+1,0)","v":0},null,null,null,null,null,false]
[260,"SD031","SD031: Other Ethernet Rentals   External   WECLA","SW312","WECLA",0,"OR",null,null,0,false,0,0,null,{"$f":"IF(J268=TRUE,MAX(O$8:O267)+1,0)","v":0},{"$f":"IF(K268=TRUE,MAX(P$8:P267)+1,0)","v":0},{"$f":"IF(L268=TRUE,MAX(Q$8:Q267)+1,0)","v":0},{"$f":"IF(M268=TRUE,MAX(R$8:R267)+1,0)","v":0},null,null,null,null,null,false]
[263,"SD046","SD046: EAD Other 1Gb Rental   Internal   WECLA","SW312","WECLA","1000Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J271=TRUE,MAX(O$8:O270)+1,0)","v":0},{"$f":"IF(K271=TRUE,MAX(P$8:P270)+1,0)","v":0},{"$f":"IF(L271=TRUE,MAX(Q$8:Q270)+1,0)","v":0},{"$f":"IF(M271=TRUE,MAX(R$8:R270)+1,0)","v":0},null,null,null,null,null,false]
[264,"SD047","SD047: EAD LA 10Mb Rentals   Internal   WECLA","SW312","WECLA","10Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J272=TRUE,MAX(O$8:O271)+1,0)","v":0},{"$f":"IF(K272=TRUE,MAX(P$8:P271)+1,0)","v":0},{"$f":"IF(L272=TRUE,MAX(Q$8:Q271)+1,0)","v":0},{"$f":"IF(M272=TRUE,MAX(R$8:R271)+1,0)","v":0},null,null,null,null,null,false]
[267,"SD058","SD058: AISBO Equipment Depreciation   WECLA","SW312","WECLA",0,"OR",null,null,0,false,0,0,null,{"$f":"IF(J275=TRUE,MAX(O$8:O274)+1,0)","v":0},{"$f":"IF(K275=TRUE,MAX(P$8:P274)+1,0)","v":0},{"$f":"IF(L275=TRUE,MAX(Q$8:Q274)+1,0)","v":0},{"$f":"IF(M275=TRUE,MAX(R$8:R274)+1,0)","v":0},null,null,null,null,null,false]
[268,"SD055","SD055: EAD LA 10Mb Connection   Internal   WECLA","SW312","WECLA","10Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J276=TRUE,MAX(O$8:O275)+1,0)","v":0},{"$f":"IF(K276=TRUE,MAX(P$8:P275)+1,0)","v":0},{"$f":"IF(L276=TRUE,MAX(Q$8:Q275)+1,0)","v":0},{"$f":"IF(M276=TRUE,MAX(R$8:R275)+1,0)","v":0},null,null,null,null,null,false]
[271,"SD036","SD036: EAD LA 10Mb Connection   External   WECLA","SW312","WECLA","10Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J279=TRUE,MAX(O$8:O278)+1,0)","v":0},{"$f":"IF(K279=TRUE,MAX(P$8:P278)+1,0)","v":0},{"$f":"IF(L279=TRUE,MAX(Q$8:Q278)+1,0)","v":0},{"$f":"IF(M279=TRUE,MAX(R$8:R278)+1,0)","v":0},null,null,null,null,null,false]
[272,"SD037","SD037: EAD LA 100Mb Connection   External   WECLA","SW312","WECLA","100Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J280=TRUE,MAX(O$8:O279)+1,0)","v":0},{"$f":"IF(K280=TRUE,MAX(P$8:P279)+1,0)","v":0},{"$f":"IF(L280=TRUE,MAX(Q$8:Q279)+1,0)","v":0},{"$f":"IF(M280=TRUE,MAX(R$8:R279)+1,0)","v":0},null,null,null,null,null,false]
[275,"SD053","SD053: EAD  100Mb Connection   Internal   WECLA","SW312","WECLA","100Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J283=TRUE,MAX(O$8:O282)+1,0)","v":0},{"$f":"IF(K283=TRUE,MAX(P$8:P282)+1,0)","v":0},{"$f":"IF(L283=TRUE,MAX(Q$8:Q282)+1,0)","v":0},{"$f":"IF(M283=TRUE,MAX(R$8:R282)+1,0)","v":0},null,null,null,null,null,false]
[276,"SD054","SD054: EAD  1Gb Connection   Internal   WECLA","SW312","WECLA","1000Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J284=TRUE,MAX(O$8:O283)+1,0)","v":0},{"$f":"IF(K284=TRUE,MAX(P$8:P283)+1,0)","v":0},{"$f":"IF(L284=TRUE,MAX(Q$8:Q283)+1,0)","v":0},{"$f":"IF(M284=TRUE,MAX(R$8:R283)+1,0)","v":0},null,null,null,null,null,false]
[279,"SD035","SD035: EAD  1Gb Connection   External   WECLA","SW312","WECLA","1000Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J287=TRUE,MAX(O$8:O286)+1,0)","v":0},{"$f":"IF(K287=TRUE,MAX(P$8:P286)+1,0)","v":0},{"$f":"IF(L287=TRUE,MAX(Q$8:Q286)+1,0)","v":0},{"$f":"IF(M287=TRUE,MAX(R$8:R286)+1,0)","v":0},null,null,null,null,null,false]
[280,"SD041","SD041: EBD Connections AISBO   External   WECLA","SW312","WECLA","1000Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J288=TRUE,MAX(O$8:O287)+1,0)","v":0},{"$f":"IF(K288=TRUE,MAX(P$8:P287)+1,0)","v":0},{"$f":"IF(L288=TRUE,MAX(Q$8:Q287)+1,0)","v":0},{"$f":"IF(M288=TRUE,MAX(R$8:R287)+1,0)","v":0},null,null,null,null,null,false]
[283,"SD059","SD059: Other Ethernet Connections   Internal   WECLA","SW312","WECLA",0,"OR",null,null,0,false,0,0,null,{"$f":"IF(J291=TRUE,MAX(O$8:O290)+1,0)","v":0},{"$f":"IF(K291=TRUE,MAX(P$8:P290)+1,0)","v":0},{"$f":"IF(L291=TRUE,MAX(Q$8:Q290)+1,0)","v":0},{"$f":"IF(M291=TRUE,MAX(R$8:R290)+1,0)","v":0},null,null,null,null,null,false]
[284,"SD001","SD001: Excess Construction Charge   Internal   WECLA","SW312","WECLA",0,"OR",null,null,0,false,0,0,null,{"$f":"IF(J292=TRUE,MAX(O$8:O291)+1,0)","v":0},{"$f":"IF(K292=TRUE,MAX(P$8:P291)+1,0)","v":0},{"$f":"IF(L292=TRUE,MAX(Q$8:Q291)+1,0)","v":0},{"$f":"IF(M292=TRUE,MAX(R$8:R291)+1,0)","v":0},null,null,null,null,null,false]
[287,"SD328","SD328: EBD ONBS Rentals MISBO   Internal   Non WECLA","SW321","Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J295=TRUE,MAX(O$8:O294)+1,0)","v":0},{"$f":"IF(K295=TRUE,MAX(P$8:P294)+1,0)","v":0},{"$f":"IF(L295=TRUE,MAX(Q$8:Q294)+1,0)","v":0},{"$f":"IF(M295=TRUE,MAX(R$8:R294)+1,0)","v":0},null,null,null,null,null,false]
[288,"SD305","SD305: BES MISBO Rentals   Internal   Non WECLA","SW321","Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J296=TRUE,MAX(O$8:O295)+1,0)","v":0},{"$f":"IF(K296=TRUE,MAX(P$8:P295)+1,0)","v":0},{"$f":"IF(L296=TRUE,MAX(Q$8:Q295)+1,0)","v":0},{"$f":"IF(M296=TRUE,MAX(R$8:R295)+1,0)","v":0},null,null,null,null,null,false]
[291,"SD302","SD302: WES MISBO Rentals   External   Non WECLA","SW321","Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J299=TRUE,MAX(O$8:O298)+1,0)","v":0},{"$f":"IF(K299=TRUE,MAX(P$8:P298)+1,0)","v":0},{"$f":"IF(L299=TRUE,MAX(Q$8:Q298)+1,0)","v":0},{"$f":"IF(M299=TRUE,MAX(R$8:R298)+1,0)","v":0},null,null,null,null,null,false]
[292,"SD321","SD321: WES BES EBD MBO Main Link   Internal    Non WECLA","SW321","Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J300=TRUE,MAX(O$8:O299)+1,0)","v":0},{"$f":"IF(K300=TRUE,MAX(P$8:P299)+1,0)","v":0},{"$f":"IF(L300=TRUE,MAX(Q$8:Q299)+1,0)","v":0},{"$f":"IF(M300=TRUE,MAX(R$8:R299)+1,0)","v":0},null,null,null,null,null,false]
[295,"SD324","SD324: Other Ethernet main links  1Gb External non WECLA","SW500","Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J303=TRUE,MAX(O$8:O302)+1,0)","v":0},{"$f":"IF(K303=TRUE,MAX(P$8:P302)+1,0)","v":0},{"$f":"IF(L303=TRUE,MAX(Q$8:Q302)+1,0)","v":0},{"$f":"IF(M303=TRUE,MAX(R$8:R302)+1,0)","v":0},null,null,null,null,null,false]
[296,"SD325","SD325: Optical Services Main Link   Intenal   Non WECLA","SW321","Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J304=TRUE,MAX(O$8:O303)+1,0)","v":0},{"$f":"IF(K304=TRUE,MAX(P$8:P303)+1,0)","v":0},{"$f":"IF(L304=TRUE,MAX(Q$8:Q303)+1,0)","v":0},{"$f":"IF(M304=TRUE,MAX(R$8:R303)+1,0)","v":0},null,null,null,null,null,false]
[299,"SD310","SD310: Optical Services Rentals   External   Non WECLA","SW321","Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J307=TRUE,MAX(O$8:O306)+1,0)","v":0},{"$f":"IF(K307=TRUE,MAX(P$8:P306)+1,0)","v":0},{"$f":"IF(L307=TRUE,MAX(Q$8:Q306)+1,0)","v":0},{"$f":"IF(M307=TRUE,MAX(R$8:R306)+1,0)","v":0},null,null,null,null,null,false]
[300,"SD311","SD311: oth ether services   1Gb rental Internal non WECLA","SW500","Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J308=TRUE,MAX(O$8:O307)+1,0)","v":0},{"$f":"IF(K308=TRUE,MAX(P$8:P307)+1,0)","v":0},{"$f":"IF(L308=TRUE,MAX(Q$8:Q307)+1,0)","v":0},{"$f":"IF(M308=TRUE,MAX(R$8:R307)+1,0)","v":0},null,null,null,null,null,false]
[303,"SD304","SD304: WES MISBO Connections    External   Non WECLA","SW321","Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J311=TRUE,MAX(O$8:O310)+1,0)","v":0},{"$f":"IF(K311=TRUE,MAX(P$8:P310)+1,0)","v":0},{"$f":"IF(L311=TRUE,MAX(Q$8:Q310)+1,0)","v":0},{"$f":"IF(M311=TRUE,MAX(R$8:R310)+1,0)","v":0},null,null,null,null,null,false]
[304,"SD308","SD308: BES MISBO Connections   External   Non WECLA","SW321","Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J312=TRUE,MAX(O$8:O311)+1,0)","v":0},{"$f":"IF(K312=TRUE,MAX(P$8:P311)+1,0)","v":0},{"$f":"IF(L312=TRUE,MAX(Q$8:Q311)+1,0)","v":0},{"$f":"IF(M312=TRUE,MAX(R$8:R311)+1,0)","v":0},null,null,null,null,null,false]
[307,"SD316","SD316: Optical Services Connections   External   Non WECLA","SW321","Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J315=TRUE,MAX(O$8:O314)+1,0)","v":0},{"$f":"IF(K315=TRUE,MAX(P$8:P314)+1,0)","v":0},{"$f":"IF(L315=TRUE,MAX(Q$8:Q314)+1,0)","v":0},{"$f":"IF(M315=TRUE,MAX(R$8:R314)+1,0)","v":0},null,null,null,null,null,false]
[308,"SD315","SD315: Optical Services Connections   Internal   Non WECLA","SW321","Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J316=TRUE,MAX(O$8:O315)+1,0)","v":0},{"$f":"IF(K316=TRUE,MAX(P$8:P315)+1,0)","v":0},{"$f":"IF(L316=TRUE,MAX(Q$8:Q315)+1,0)","v":0},{"$f":"IF(M316=TRUE,MAX(R$8:R315)+1,0)","v":0},null,null,null,null,null,false]
[311,"SD333","SD333: EBD ONBS rentals MISBO WECLA internal Costs","SW500","WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J319=TRUE,MAX(O$8:O318)+1,0)","v":0},{"$f":"IF(K319=TRUE,MAX(P$8:P318)+1,0)","v":0},{"$f":"IF(L319=TRUE,MAX(Q$8:Q318)+1,0)","v":0},{"$f":"IF(M319=TRUE,MAX(R$8:R318)+1,0)","v":0},null,null,null,null,null,false]
[312,"SD205","SD205: BES MISBO rent Internal WECLA","SW500","WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J320=TRUE,MAX(O$8:O319)+1,0)","v":0},{"$f":"IF(K320=TRUE,MAX(P$8:P319)+1,0)","v":0},{"$f":"IF(L320=TRUE,MAX(Q$8:Q319)+1,0)","v":0},{"$f":"IF(M320=TRUE,MAX(R$8:R319)+1,0)","v":0},null,null,null,null,null,false]
[315,"SD202","SD202: WES MISBO rent External WECLA","SW500","WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J323=TRUE,MAX(O$8:O322)+1,0)","v":0},{"$f":"IF(K323=TRUE,MAX(P$8:P322)+1,0)","v":0},{"$f":"IF(L323=TRUE,MAX(Q$8:Q322)+1,0)","v":0},{"$f":"IF(M323=TRUE,MAX(R$8:R322)+1,0)","v":0},null,null,null,null,null,false]
[316,"SD221","SD221: WES BES EBD MBO Main link Internal WECLA","SW500","WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J324=TRUE,MAX(O$8:O323)+1,0)","v":0},{"$f":"IF(K324=TRUE,MAX(P$8:P323)+1,0)","v":0},{"$f":"IF(L324=TRUE,MAX(Q$8:Q323)+1,0)","v":0},{"$f":"IF(M324=TRUE,MAX(R$8:R323)+1,0)","v":0},null,null,null,null,null,false]
[319,"SD224","SD224: Other Ethernet main links  1Gb External WECLA","SW500","WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J327=TRUE,MAX(O$8:O326)+1,0)","v":0},{"$f":"IF(K327=TRUE,MAX(P$8:P326)+1,0)","v":0},{"$f":"IF(L327=TRUE,MAX(Q$8:Q326)+1,0)","v":0},{"$f":"IF(M327=TRUE,MAX(R$8:R326)+1,0)","v":0},null,null,null,null,null,false]
[320,"SD225","SD225: Optical Services Main link Intenal WECLA","SW500","WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J328=TRUE,MAX(O$8:O327)+1,0)","v":0},{"$f":"IF(K328=TRUE,MAX(P$8:P327)+1,0)","v":0},{"$f":"IF(L328=TRUE,MAX(Q$8:Q327)+1,0)","v":0},{"$f":"IF(M328=TRUE,MAX(R$8:R327)+1,0)","v":0},null,null,null,null,null,false]
[323,"SD210","SD210: Optical Services rent External WECLA","SW500","WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J331=TRUE,MAX(O$8:O330)+1,0)","v":0},{"$f":"IF(K331=TRUE,MAX(P$8:P330)+1,0)","v":0},{"$f":"IF(L331=TRUE,MAX(Q$8:Q330)+1,0)","v":0},{"$f":"IF(M331=TRUE,MAX(R$8:R330)+1,0)","v":0},null,null,null,null,null,false]
[324,"SD211","SD211: oth ether services   1Gb rental Internal WECLA","SW500","WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J332=TRUE,MAX(O$8:O331)+1,0)","v":0},{"$f":"IF(K332=TRUE,MAX(P$8:P331)+1,0)","v":0},{"$f":"IF(L332=TRUE,MAX(Q$8:Q331)+1,0)","v":0},{"$f":"IF(M332=TRUE,MAX(R$8:R331)+1,0)","v":0},null,null,null,null,null,false]
[327,"SD215","SD215: Optical Services conns Internal WECLA","SW500","WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J335=TRUE,MAX(O$8:O334)+1,0)","v":0},{"$f":"IF(K335=TRUE,MAX(P$8:P334)+1,0)","v":0},{"$f":"IF(L335=TRUE,MAX(Q$8:Q334)+1,0)","v":0},{"$f":"IF(M335=TRUE,MAX(R$8:R334)+1,0)","v":0},null,null,null,null,null,false]
[328,"SD216","SD216: Optical Services conns External WECLA","SW500","WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J336=TRUE,MAX(O$8:O335)+1,0)","v":0},{"$f":"IF(K336=TRUE,MAX(P$8:P335)+1,0)","v":0},{"$f":"IF(L336=TRUE,MAX(Q$8:Q335)+1,0)","v":0},{"$f":"IF(M336=TRUE,MAX(R$8:R335)+1,0)","v":0},null,null,null,null,null,false]
[331,"SD332","SD332: EBD ONBS connection MISBO WECLA internal Costs","SW500","WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J339=TRUE,MAX(O$8:O338)+1,0)","v":0},{"$f":"IF(K339=TRUE,MAX(P$8:P338)+1,0)","v":0},{"$f":"IF(L339=TRUE,MAX(Q$8:Q338)+1,0)","v":0},{"$f":"IF(M339=TRUE,MAX(R$8:R338)+1,0)","v":0},null,null,null,null,null,false]
[332,"Z1","Z1: EAD Other 10Gb Rental Internal Non WECLA","SW500","non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J340=TRUE,MAX(O$8:O339)+1,0)","v":0},{"$f":"IF(K340=TRUE,MAX(P$8:P339)+1,0)","v":0},{"$f":"IF(L340=TRUE,MAX(Q$8:Q339)+1,0)","v":0},{"$f":"IF(M340=TRUE,MAX(R$8:R339)+1,0)","v":0},null,null,null,null,null,false]
[{"$f":"IF(B343=0,0,A342+1)","v":335},"Z4","Z4: EAD LA 10Gb Rental External Non WECLA","SW500","non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J343=TRUE,MAX(O$8:O342)+1,0)","v":0},{"$f":"IF(K343=TRUE,MAX(P$8:P342)+1,0)","v":0},{"$f":"IF(L343=TRUE,MAX(Q$8:Q342)+1,0)","v":0},{"$f":"IF(M343=TRUE,MAX(R$8:R342)+1,0)","v":0},null,null,null,null,null,false]
[336,"Z5","Z5: EAD Other 10Gb Rental Internal WECLA","SW500","WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J344=TRUE,MAX(O$8:O343)+1,0)","v":0},{"$f":"IF(K344=TRUE,MAX(P$8:P343)+1,0)","v":0},{"$f":"IF(L344=TRUE,MAX(Q$8:Q343)+1,0)","v":0},{"$f":"IF(M344=TRUE,MAX(R$8:R343)+1,0)","v":0},null,null,null,null,null,false]
[339,"Z8","Z8: EAD LA 10Gb Rental External WECLA","SW500","WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J347=TRUE,MAX(O$8:O346)+1,0)","v":0},{"$f":"IF(K347=TRUE,MAX(P$8:P346)+1,0)","v":0},{"$f":"IF(L347=TRUE,MAX(Q$8:Q346)+1,0)","v":0},{"$f":"IF(M347=TRUE,MAX(R$8:R346)+1,0)","v":0},null,null,null,null,null,false]
[340,"Z9","Z9: EAD Other 10Gb Connection Internal Non WECLA","SW500","non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J348=TRUE,MAX(O$8:O347)+1,0)","v":0},{"$f":"IF(K348=TRUE,MAX(P$8:P347)+1,0)","v":0},{"$f":"IF(L348=TRUE,MAX(Q$8:Q347)+1,0)","v":0},{"$f":"IF(M348=TRUE,MAX(R$8:R347)+1,0)","v":0},null,null,null,null,null,false]
[343,"Z12","Z12: EAD LA 10Gb Connection External Non WECLA","SW500","non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J351=TRUE,MAX(O$8:O350)+1,0)","v":0},{"$f":"IF(K351=TRUE,MAX(P$8:P350)+1,0)","v":0},{"$f":"IF(L351=TRUE,MAX(Q$8:Q350)+1,0)","v":0},{"$f":"IF(M351=TRUE,MAX(R$8:R350)+1,0)","v":0},null,null,null,null,null,false]
[344,"Z13","Z13: EAD Other 10Gb Connection Internal WECLA","SW500","WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J352=TRUE,MAX(O$8:O351)+1,0)","v":0},{"$f":"IF(K352=TRUE,MAX(P$8:P351)+1,0)","v":0},{"$f":"IF(L352=TRUE,MAX(Q$8:Q351)+1,0)","v":0},{"$f":"IF(M352=TRUE,MAX(R$8:R351)+1,0)","v":0},null,null,null,null,null,false]
[347,"Z16","Z16: EAD LA 10Gb Connection External WECLA","SW500","WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J355=TRUE,MAX(O$8:O354)+1,0)","v":0},{"$f":"IF(K355=TRUE,MAX(P$8:P354)+1,0)","v":0},{"$f":"IF(L355=TRUE,MAX(Q$8:Q354)+1,0)","v":0},{"$f":"IF(M355=TRUE,MAX(R$8:R354)+1,0)","v":0},null,null,null,null,null,false]
[348,"P1","Passive 1 - EAD 1000Mbit/s Rental Internal",0,"Non-WECLA","1000Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J356=TRUE,MAX(O$8:O355)+1,0)","v":0},{"$f":"IF(K356=TRUE,MAX(P$8:P355)+1,0)","v":0},{"$f":"IF(L356=TRUE,MAX(Q$8:Q355)+1,0)","v":0},{"$f":"IF(M356=TRUE,MAX(R$8:R355)+1,0)","v":0},null,null,null,null,null,false]
[351,"P4","Passive 4 - EAD LA 1000Mbit/s Rental External",0,"Non-WECLA","1000Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J359=TRUE,MAX(O$8:O358)+1,0)","v":0},{"$f":"IF(K359=TRUE,MAX(P$8:P358)+1,0)","v":0},{"$f":"IF(L359=TRUE,MAX(Q$8:Q358)+1,0)","v":0},{"$f":"IF(M359=TRUE,MAX(R$8:R358)+1,0)","v":0},null,null,null,null,null,false]
[352,"P5","Passive 5 - EAD 1000Mbit/s Connection Internal",0,"Non-WECLA","1000Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J360=TRUE,MAX(O$8:O359)+1,0)","v":0},{"$f":"IF(K360=TRUE,MAX(P$8:P359)+1,0)","v":0},{"$f":"IF(L360=TRUE,MAX(Q$8:Q359)+1,0)","v":0},{"$f":"IF(M360=TRUE,MAX(R$8:R359)+1,0)","v":0},null,null,null,null,null,false]
[355,"P8","Passive 8 - EAD LA 1000Mbit/s Connection External",0,"Non-WECLA","1000Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J363=TRUE,MAX(O$8:O362)+1,0)","v":0},{"$f":"IF(K363=TRUE,MAX(P$8:P362)+1,0)","v":0},{"$f":"IF(L363=TRUE,MAX(Q$8:Q362)+1,0)","v":0},{"$f":"IF(M363=TRUE,MAX(R$8:R362)+1,0)","v":0},null,null,null,null,null,false]
[356,"P9","Passive 9 - WES MISBO Rental Internal",0,"Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J364=TRUE,MAX(O$8:O363)+1,0)","v":0},{"$f":"IF(K364=TRUE,MAX(P$8:P363)+1,0)","v":0},{"$f":"IF(L364=TRUE,MAX(Q$8:Q363)+1,0)","v":0},{"$f":"IF(M364=TRUE,MAX(R$8:R363)+1,0)","v":0},null,null,null,null,null,false]
[359,"P12","Passive 12 - WES MISBO Connection External",0,"Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J367=TRUE,MAX(O$8:O366)+1,0)","v":0},{"$f":"IF(K367=TRUE,MAX(P$8:P366)+1,0)","v":0},{"$f":"IF(L367=TRUE,MAX(Q$8:Q366)+1,0)","v":0},{"$f":"IF(M367=TRUE,MAX(R$8:R366)+1,0)","v":0},null,null,null,null,null,false]
[360,"P13","Passive 13 - OSA Rental Internal",0,"Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J368=TRUE,MAX(O$8:O367)+1,0)","v":0},{"$f":"IF(K368=TRUE,MAX(P$8:P367)+1,0)","v":0},{"$f":"IF(L368=TRUE,MAX(Q$8:Q367)+1,0)","v":0},{"$f":"IF(M368=TRUE,MAX(R$8:R367)+1,0)","v":0},null,null,null,null,null,false]
[363,"P16","Passive 16 - OSA Connection External",0,"Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J371=TRUE,MAX(O$8:O370)+1,0)","v":0},{"$f":"IF(K371=TRUE,MAX(P$8:P370)+1,0)","v":0},{"$f":"IF(L371=TRUE,MAX(Q$8:Q370)+1,0)","v":0},{"$f":"IF(M371=TRUE,MAX(R$8:R370)+1,0)","v":0},null,null,null,null,null,false]
[364,"P17","Passive 17 - EBD 1000Mbit/s Rental Internal",0,"Non-WECLA","1000Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J372=TRUE,MAX(O$8:O371)+1,0)","v":0},{"$f":"IF(K372=TRUE,MAX(P$8:P371)+1,0)","v":0},{"$f":"IF(L372=TRUE,MAX(Q$8:Q371)+1,0)","v":0},{"$f":"IF(M372=TRUE,MAX(R$8:R371)+1,0)","v":0},null,null,null,null,null,false]
[366,"P19","Passive 19 - EBD 1000Mbit/s Connection Internal",0,"Non-WECLA","1000Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J374=TRUE,MAX(O$8:O373)+1,0)","v":0},{"$f":"IF(K374=TRUE,MAX(P$8:P373)+1,0)","v":0},{"$f":"IF(L374=TRUE,MAX(Q$8:Q373)+1,0)","v":0},{"$f":"IF(M374=TRUE,MAX(R$8:R373)+1,0)","v":0},null,null,null,null,null,false]
[369,"P22","Passive 22 - EBD MISBO Rental External",0,"Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J377=TRUE,MAX(O$8:O376)+1,0)","v":0},{"$f":"IF(K377=TRUE,MAX(P$8:P376)+1,0)","v":0},{"$f":"IF(L377=TRUE,MAX(Q$8:Q376)+1,0)","v":0},{"$f":"IF(M377=TRUE,MAX(R$8:R376)+1,0)","v":0},null,null,null,null,null,false]
[370,"P23","Passive 23 - EBD MISBO Connection Internal",0,"Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J378=TRUE,MAX(O$8:O377)+1,0)","v":0},{"$f":"IF(K378=TRUE,MAX(P$8:P377)+1,0)","v":0},{"$f":"IF(L378=TRUE,MAX(Q$8:Q377)+1,0)","v":0},{"$f":"IF(M378=TRUE,MAX(R$8:R377)+1,0)","v":0},null,null,null,null,null,false]
[371,"P24","Passive 24 - EBD MISBO Connection External",0,"Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J379=TRUE,MAX(O$8:O378)+1,0)","v":0},{"$f":"IF(K379=TRUE,MAX(P$8:P378)+1,0)","v":0},{"$f":"IF(L379=TRUE,MAX(Q$8:Q378)+1,0)","v":0},{"$f":"IF(M379=TRUE,MAX(R$8:R378)+1,0)","v":0},null,null,null,null,null,false]
[372,"P25","Passive 25 - EAD 10Gbit/s Rental Internal",0,"Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J380=TRUE,MAX(O$8:O379)+1,0)","v":0},{"$f":"IF(K380=TRUE,MAX(P$8:P379)+1,0)","v":0},{"$f":"IF(L380=TRUE,MAX(Q$8:Q379)+1,0)","v":0},{"$f":"IF(M380=TRUE,MAX(R$8:R379)+1,0)","v":0},null,null,null,null,null,false]
[373,"P26","Passive 26 - EAD 10Gbit/s Rental External",0,"Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J381=TRUE,MAX(O$8:O380)+1,0)","v":0},{"$f":"IF(K381=TRUE,MAX(P$8:P380)+1,0)","v":0},{"$f":"IF(L381=TRUE,MAX(Q$8:Q380)+1,0)","v":0},{"$f":"IF(M381=TRUE,MAX(R$8:R380)+1,0)","v":0},null,null,null,null,null,false]
[374,"P27","Passive 27 - EAD LA 10Gbit/s Rental Internal",0,"Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J382=TRUE,MAX(O$8:O381)+1,0)","v":0},{"$f":"IF(K382=TRUE,MAX(P$8:P381)+1,0)","v":0},{"$f":"IF(L382=TRUE,MAX(Q$8:Q381)+1,0)","v":0},{"$f":"IF(M382=TRUE,MAX(R$8:R381)+1,0)","v":0},null,null,null,null,null,false]
[375,"P28","Passive 28 - EAD LA 10Gbit/s Rental External",0,"Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J383=TRUE,MAX(O$8:O382)+1,0)","v":0},{"$f":"IF(K383=TRUE,MAX(P$8:P382)+1,0)","v":0},{"$f":"IF(L383=TRUE,MAX(Q$8:Q382)+1,0)","v":0},{"$f":"IF(M383=TRUE,MAX(R$8:R382)+1,0)","v":0},null,null,null,null,null,false]
[376,"P29","Passive 29 - EAD 10Gbit/s Connection Internal",0,"Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J384=TRUE,MAX(O$8:O383)+1,0)","v":0},{"$f":"IF(K384=TRUE,MAX(P$8:P383)+1,0)","v":0},{"$f":"IF(L384=TRUE,MAX(Q$8:Q383)+1,0)","v":0},{"$f":"IF(M384=TRUE,MAX(R$8:R383)+1,0)","v":0},null,null,null,null,null,false]
[377,"P30","Passive 30 - EAD 10Gbit/s Connection External",0,"Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J385=TRUE,MAX(O$8:O384)+1,0)","v":0},{"$f":"IF(K385=TRUE,MAX(P$8:P384)+1,0)","v":0},{"$f":"IF(L385=TRUE,MAX(Q$8:Q384)+1,0)","v":0},{"$f":"IF(M385=TRUE,MAX(R$8:R384)+1,0)","v":0},null,null,null,null,null,false]
[378,"P31","Passive 31 - EAD LA 10Gbit/s Connection Internal",0,"Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J386=TRUE,MAX(O$8:O385)+1,0)","v":0},{"$f":"IF(K386=TRUE,MAX(P$8:P385)+1,0)","v":0},{"$f":"IF(L386=TRUE,MAX(Q$8:Q385)+1,0)","v":0},{"$f":"IF(M386=TRUE,MAX(R$8:R385)+1,0)","v":0},null,null,null,null,null,false]
[379,"P32","Passive 32 - EAD LA 10Gbit/s Connection External",0,"Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J387=TRUE,MAX(O$8:O386)+1,0)","v":0},{"$f":"IF(K387=TRUE,MAX(P$8:P386)+1,0)","v":0},{"$f":"IF(L387=TRUE,MAX(Q$8:Q386)+1,0)","v":0},{"$f":"IF(M387=TRUE,MAX(R$8:R386)+1,0)","v":0},null,null,null,null,null,false]
[380,"P33","Passive 33 - WES 1000Mbit/s Rental Internal",0,"Non-WECLA","1000Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J388=TRUE,MAX(O$8:O387)+1,0)","v":0},{"$f":"IF(K388=TRUE,MAX(P$8:P387)+1,0)","v":0},{"$f":"IF(L388=TRUE,MAX(Q$8:Q387)+1,0)","v":0},{"$f":"IF(M388=TRUE,MAX(R$8:R387)+1,0)","v":0},null,null,null,null,null,false]
[381,"P34","Passive 34 - WES 1000Mbit/s Rental External",0,"Non-WECLA","1000Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J389=TRUE,MAX(O$8:O388)+1,0)","v":0},{"$f":"IF(K389=TRUE,MAX(P$8:P388)+1,0)","v":0},{"$f":"IF(L389=TRUE,MAX(Q$8:Q388)+1,0)","v":0},{"$f":"IF(M389=TRUE,MAX(R$8:R388)+1,0)","v":0},null,null,null,null,null,false]
[382,"P35","Passive 35 - BES 1000Mbit/s Rental Internal",0,"Non-WECLA","1000Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J390=TRUE,MAX(O$8:O389)+1,0)","v":0},{"$f":"IF(K390=TRUE,MAX(P$8:P389)+1,0)","v":0},{"$f":"IF(L390=TRUE,MAX(Q$8:Q389)+1,0)","v":0},{"$f":"IF(M390=TRUE,MAX(R$8:R389)+1,0)","v":0},null,null,null,null,null,false]
[383,"P36","Passive 36 - BES 1000Mbit/s Rental External",0,"Non-WECLA","1000Mbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J391=TRUE,MAX(O$8:O390)+1,0)","v":0},{"$f":"IF(K391=TRUE,MAX(P$8:P390)+1,0)","v":0},{"$f":"IF(L391=TRUE,MAX(Q$8:Q390)+1,0)","v":0},{"$f":"IF(M391=TRUE,MAX(R$8:R390)+1,0)","v":0},null,null,null,null,null,false]
[384,"P37","Passive 37 - BES MISBO Rental Internal",0,"Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J392=TRUE,MAX(O$8:O391)+1,0)","v":0},{"$f":"IF(K392=TRUE,MAX(P$8:P391)+1,0)","v":0},{"$f":"IF(L392=TRUE,MAX(Q$8:Q391)+1,0)","v":0},{"$f":"IF(M392=TRUE,MAX(R$8:R391)+1,0)","v":0},null,null,null,null,null,false]
[385,"P38","Passive 38 - BES MISBO Rental External",0,"Non-WECLA","Above 1Gbit/s","OR",null,null,0,false,0,0,null,{"$f":"IF(J393=TRUE,MAX(O$8:O392)+1,0)","v":0},{"$f":"IF(K393=TRUE,MAX(P$8:P392)+1,0)","v":0},{"$f":"IF(L393=TRUE,MAX(Q$8:Q392)+1,0)","v":0},{"$f":"IF(M393=TRUE,MAX(R$8:R392)+1,0)","v":0},null,null,null,null,null,false]
[0,0,0,0,0,0,0,null,null,0,0,0,0,null,{"$f":"IF(J394=TRUE,MAX(O$8:O393)+1,0)","v":0},{"$f":"IF(K394=TRUE,MAX(P$8:P393)+1,0)","v":0},{"$f":"IF(L394=TRUE,MAX(Q$8:Q393)+1,0)","v":0},{"$f":"IF(M394=TRUE,MAX(R$8:R393)+1,0)","v":0}]
[0,0,0,0,0,0,0,null,null,0,0,0,0,null,{"$f":"IF(J395=TRUE,MAX(O$8:O394)+1,0)","v":0},{"$f":"IF(K395=TRUE,MAX(P$8:P394)+1,0)","v":0},{"$f":"IF(L395=TRUE,MAX(Q$8:Q394)+1,0)","v":0},{"$f":"IF(M395=TRUE,MAX(R$8:R394)+1,0)","v":0}]
[0,0,0,0,0,0,0,null,null,0,0,0,0,null,{"$f":"IF(J396=TRUE,MAX(O$8:O395)+1,0)","v":0},{"$f":"IF(K396=TRUE,MAX(P$8:P395)+1,0)","v":0},{"$f":"IF(L396=TRUE,MAX(Q$8:Q395)+1,0)","v":0},{"$f":"IF(M396=TRUE,MAX(R$8:R395)+1,0)","v":0}]
[0,0,0,0,0,0,0,null,null,0,0,0,0,null,{"$f":"IF(J397=TRUE,MAX(O$8:O396)+1,0)","v":0},{"$f":"IF(K397=TRUE,MAX(P$8:P396)+1,0)","v":0},{"$f":"IF(L397=TRUE,MAX(Q$8:Q396)+1,0)","v":0},{"$f":"IF(M397=TRUE,MAX(R$8:R396)+1,0)","v":0}]
[0,0,0,0,0,0,0,null,null,0,0,0,0,null,{"$f":"IF(J398=TRUE,MAX(O$8:O397)+1,0)","v":0},{"$f":"IF(K398=TRUE,MAX(P$8:P397)+1,0)","v":0},{"$f":"IF(L398=TRUE,MAX(Q$8:Q397)+1,0)","v":0},{"$f":"IF(M398=TRUE,MAX(R$8:R397)+1,0)","v":0}]
[0,0,0,0,0,0,0,null,null,0,0,0,0,null,{"$f":"IF(J399=TRUE,MAX(O$8:O398)+1,0)","v":0},{"$f":"IF(K399=TRUE,MAX(P$8:P398)+1,0)","v":0},{"$f":"IF(L399=TRUE,MAX(Q$8:Q398)+1,0)","v":0},{"$f":"IF(M399=TRUE,MAX(R$8:R398)+1,0)","v":0}]
[0,0,0,0,0,0,0,null,null,0,0,0,0,null,{"$f":"IF(J400=TRUE,MAX(O$8:O399)+1,0)","v":0},{"$f":"IF(K400=TRUE,MAX(P$8:P399)+1,0)","v":0},{"$f":"IF(L400=TRUE,MAX(Q$8:Q399)+1,0)","v":0},{"$f":"IF(M400=TRUE,MAX(R$8:R399)+1,0)","v":0}]
[0,0,0,0,0,0,0,null,null,0,0,0,0,null,{"$f":"IF(J401=TRUE,MAX(O$8:O400)+1,0)","v":0},{"$f":"IF(K401=TRUE,MAX(P$8:P400)+1,0)","v":0},{"$f":"IF(L401=TRUE,MAX(Q$8:Q400)+1,0)","v":0},{"$f":"IF(M401=TRUE,MAX(R$8:R400)+1,0)","v":0}]
[0,0,0,0,0,0,0,null,null,0,0,0,0,null,{"$f":"IF(J402=TRUE,MAX(O$8:O401)+1,0)","v":0},{"$f":"IF(K402=TRUE,MAX(P$8:P401)+1,0)","v":0},{"$f":"IF(L402=TRUE,MAX(Q$8:Q401)+1,0)","v":0},{"$f":"IF(M402=TRUE,MAX(R$8:R401)+1,0)","v":0}]
[0,0,0,0,0,0,0,null,null,0,0,0,0,null,{"$f":"IF(J403=TRUE,MAX(O$8:O402)+1,0)","v":0},{"$f":"IF(K403=TRUE,MAX(P$8:P402)+1,0)","v":0},{"$f":"IF(L403=TRUE,MAX(Q$8:Q402)+1,0)","v":0},{"$f":"IF(M403=TRUE,MAX(R$8:R402)+1,0)","v":0}]
[0,0,0,0,0,0,0,null,null,0,0,0,0,null,{"$f":"IF(J404=TRUE,MAX(O$8:O403)+1,0)","v":0},{"$f":"IF(K404=TRUE,MAX(P$8:P403)+1,0)","v":0},{"$f":"IF(L404=TRUE,MAX(Q$8:Q403)+1,0)","v":0},{"$f":"IF(M404=TRUE,MAX(R$8:R403)+1,0)","v":0}]
[0,0,0,0,0,0,0,null,null,0,0,0,0,null,{"$f":"IF(J405=TRUE,MAX(O$8:O404)+1,0)","v":0},{"$f":"IF(K405=TRUE,MAX(P$8:P404)+1,0)","v":0},{"$f":"IF(L405=TRUE,MAX(Q$8:Q404)+1,0)","v":0},{"$f":"IF(M405=TRUE,MAX(R$8:R404)+1,0)","v":0}]
[0,0,0,0,0,0,0,null,null,0,0,0,0,null,{"$f":"IF(J406=TRUE,MAX(O$8:O405)+1,0)","v":0},{"$f":"IF(K406=TRUE,MAX(P$8:P405)+1,0)","v":0},{"$f":"IF(L406=TRUE,MAX(Q$8:Q405)+1,0)","v":0},{"$f":"IF(M406=TRUE,MAX(R$8:R405)+1,0)","v":0}]
[{"$f":"IF(B407=0,0,A406+1)","v":0},0,0,0,0,0,0,null,null,0,0,0,0,null,{"$f":"IF(J407=TRUE,MAX(O$8:O406)+1,0)","v":0},{"$f":"IF(K407=TRUE,MAX(P$8:P406)+1,0)","v":0},{"$f":"IF(L407=TRUE,MAX(Q$8:Q406)+1,0)","v":0},{"$f":"IF(M407=TRUE,MAX(R$8:R406)+1,0)","v":0}]

{"sheet":"Basket 1>>","index":63,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Basket1Rev","index":64,"n_rows":344,"n_cols":46,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
[{"$f":"(BasketDesign!J7)&\" Basket revenues\"","v":"TI Basket revenues"}]
[]
["Units: £m",null,null,null,null,null,null,null,{"$f":"MAX($H$4:H4)+1","v":1},"Service volumes",null,null,null,null,null,null,{"$f":"MAX($H$4:P4)+1","v":2},"Service revenues (£m) - without X or SCA",null,null,null,null,null,null,{"$f":"MAX($H$4:X4)+1","v":3},"Service revenues (£m) - without X (but including SCA)",null,null,null,null,null,null,{"$f":"MAX($H$4:AF4)+1","v":4},"Service prices (£) - with X",null,null,null,null,null,null,{"$f":"MAX($H$4:AN4)+1","v":5},"Service revenues (£m) - with X"]
[]
[]
[null,null,null,null,null,"Service prices",null,null,null,{"$f":"I7+1","v":1},{"$f":"J7+1","v":2},{"$f":"K7+1","v":3},{"$f":"L7+1","v":4},{"$f":"M7+1","v":5},null,null,null,{"$f":"Q7+1","v":1},{"$f":"R7+1","v":2},{"$f":"S7+1","v":3},{"$f":"T7+1","v":4},{"$f":"U7+1","v":5},null,null,null,{"$f":"Y7+1","v":1},{"$f":"Z7+1","v":2},{"$f":"AA7+1","v":3},{"$f":"AB7+1","v":4},{"$f":"AC7+1","v":5},null,null,null,{"$f":"AG7+1","v":1},{"$f":"AH7+1","v":2},{"$f":"AI7+1","v":3},{"$f":"AJ7+1","v":4},{"$f":"AK7+1","v":5},null,null,null,{"$f":"AO7+1","v":1},{"$f":"AP7+1","v":2},{"$f":"AQ7+1","v":3},{"$f":"AR7+1","v":4},{"$f":"AS7+1","v":5}]
[null,"Service code","Service Name","Customer","Geography","2014/15","2015/16 - No SCA","2015/16 - with SCA",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"MAX($A$8:A8)+1","v":1},{"$f":"IF(ISNA(MATCH($A9,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A9,BasketDesign!$O$9:$O$407,0)))","v":"SE371"},{"$f":"IF(ISNA(MATCH($A9,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A9,BasketDesign!$O$9:$O$407,0)))","v":"SE371: PPC rental 2Mbit link per km distribution"},{"$f":"IF(ISNA(MATCH($B9,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B9,List_ServCode,0)))","v":"External"},{"$f":"IF(ISNA(MATCH($B9,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B9,List_ServCode,0)))","v":"Non-WECLA"},{"$f":"IF(ISNA(MATCH($B9,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B9,StartPrices!$B$10:$B$408,0)))","v":65.16},{"$f":"IF(ISNA(MATCH($B9,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B9,StartPrices!$B$10:$B$408,0)))","v":81.069999999999993},{"$f":"IF(ISNA(MATCH($B9,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B9,StartPrices!$B$10:$B$408,0)))","v":74.989750000000001},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B9,List_ServCode,0),J$7)","v":376955.29},331979.51664016466,331504.43889096746,288829.71275153552,248755.57730041625,null,null,null,{"$f":"F9*J9/million","v":24.562406696399997},{"$f":"$G9*K9/million","v":26.913579414018148},{"$f":"$G9*L9/million","v":26.875064860890731},{"$f":"$G9*M9/million","v":23.415424812766982},{"$f":"$G9*N9/million","v":20.166614651744741},null,null,null,{"$f":"F9*J9/million","v":24.562406696399997},{"$f":"$H9*K9/million","v":24.895060957966791},{"$f":"$H9*L9/million","v":24.859434996323927},21.659267951809461,18.654118552863888,null,null,null,{"$f":"F9","v":65.16},{"$f":"H9","v":74.989750000000001},{"$f":"AI9*(1+Xcalculation!$J$8)","v":73.247686099268094},{"$f":"AJ9*(1+Xcalculation!$J$8)","v":71.546091551137494},{"$f":"AK9*(1+Xcalculation!$J$8)","v":69.884026224480237},null,null,null,{"$f":"AH9*J9/million","v":24.562406696399997},{"$f":"AI9*K9/million","v":24.895060957966791},{"$f":"AJ9*L9/million","v":24.281933080399586},{"$f":"AK9*M9/million","v":20.664637071210105},{"$f":"AL9*N9/million","v":17.384041287548008}]
[{"$f":"MAX($A$8:A9)+1","v":2},{"$f":"IF(ISNA(MATCH($A10,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A10,BasketDesign!$O$9:$O$407,0)))","v":"SH371"},{"$f":"IF(ISNA(MATCH($A10,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A10,BasketDesign!$O$9:$O$407,0)))","v":"SH371: PPC RBS rental 2Mbit link per km distribution"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B10,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B10,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B10,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B10,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B10,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B10,StartPrices!$B$10:$B$408,0)))","v":0},null,531290.71882800001,415313.92522559117,209691.79034698018,150057.24307055891,102259.54467736179,null,null,null,0,0,0,0,0,null,null,null,{"$f":"F10*J10/million","v":0},{"$f":"$H10*K10/million","v":0},0,0,0,null,null,null,0,0,{"$f":"AI10*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ10*(1+Xcalculation!$J$8)","v":0},{"$f":"AK10*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A10)+1","v":3},{"$f":"IF(ISNA(MATCH($A11,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A11,BasketDesign!$O$9:$O$407,0)))","v":"SO371"},{"$f":"IF(ISNA(MATCH($A11,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A11,BasketDesign!$O$9:$O$407,0)))","v":"SO371: PC rental 2Mbit link per km distribution"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B11,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B11,StartPrices!$B$10:$B$408,0)))","v":65.16},{"$f":"IF(ISNA(MATCH($B11,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B11,StartPrices!$B$10:$B$408,0)))","v":81.069999999999993},{"$f":"IF(ISNA(MATCH($B11,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B11,StartPrices!$B$10:$B$408,0)))","v":74.989750000000001},null,327152.92000000004,265499.22030349605,297704.8677639977,195734.25104335544,197189.52317261486,null,null,null,21.317284267200002,21.524021790004426,24.134933629627291,15.868175732084824,15.986154643603886,null,null,null,21.317284267200002,19.909720155754094,22.324813607405247,14.678062552178464,14.787193045333597,null,null,null,65.16,74.989750000000001,{"$f":"AI11*(1+Xcalculation!$J$8)","v":73.247686099268094},{"$f":"AJ11*(1+Xcalculation!$J$8)","v":71.546091551137494},{"$f":"AK11*(1+Xcalculation!$J$8)","v":69.884026224480237},null,null,null,21.317284267200002,19.909720155754094,21.806192704201418,14.004020644841237,13.780397808587772]
[{"$f":"MAX($A$8:A11)+1","v":4},{"$f":"IF(ISNA(MATCH($A12,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A12,BasketDesign!$O$9:$O$407,0)))","v":"ST371"},{"$f":"IF(ISNA(MATCH($A12,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A12,BasketDesign!$O$9:$O$407,0)))","v":"ST371: Siteconnect rental 2Mbit link per km distribution"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B12,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B12,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B12,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B12,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B12,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B12,StartPrices!$B$10:$B$408,0)))","v":0},null,68097.482431000011,55468.494780160021,32884.893333952008,25357.026185216011,27892.728803737609,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI12*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ12*(1+Xcalculation!$J$8)","v":0},{"$f":"AK12*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A12)+1","v":5},{"$f":"IF(ISNA(MATCH($A13,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A13,BasketDesign!$O$9:$O$407,0)))","v":"SY371"},{"$f":"IF(ISNA(MATCH($A13,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A13,BasketDesign!$O$9:$O$407,0)))","v":"SY371: PPC rental 2Mbit CLZ link per km dist  ext"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B13,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B13,StartPrices!$B$10:$B$408,0)))","v":65.16},{"$f":"IF(ISNA(MATCH($B13,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B13,StartPrices!$B$10:$B$408,0)))","v":81.069999999999993},{"$f":"IF(ISNA(MATCH($B13,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B13,StartPrices!$B$10:$B$408,0)))","v":74.989750000000001},null,9648.75,9028.3493904530296,6855.5223240732075,6870.1760047391881,5448.2922634715787,null,null,null,0.62871254999999993,0.73192828508402707,0.55577719481261489,0.55696516870420587,0.44169305379964086,null,null,null,0.62871254999999993,0.67703366370272511,0.51409390520166875,0.51519278105139055,0.40856607476466783,null,null,null,65.16,74.989750000000001,{"$f":"AI13*(1+Xcalculation!$J$8)","v":73.247686099268094},{"$f":"AJ13*(1+Xcalculation!$J$8)","v":71.546091551137494},{"$f":"AK13*(1+Xcalculation!$J$8)","v":69.884026224480237},null,null,null,0.62871254999999993,0.67703366370272511,0.50215114724023924,0.49153424140749796,0.38074859941908057]
[{"$f":"MAX($A$8:A13)+1","v":6},{"$f":"IF(ISNA(MATCH($A14,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A14,BasketDesign!$O$9:$O$407,0)))","v":"SZ371"},{"$f":"IF(ISNA(MATCH($A14,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A14,BasketDesign!$O$9:$O$407,0)))","v":"SZ371: PC rental 2Mbit CLZ link per km dist  int"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B14,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B14,StartPrices!$B$10:$B$408,0)))","v":65.16},{"$f":"IF(ISNA(MATCH($B14,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B14,StartPrices!$B$10:$B$408,0)))","v":81.069999999999993},{"$f":"IF(ISNA(MATCH($B14,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B14,StartPrices!$B$10:$B$408,0)))","v":74.989750000000001},null,6439.46,5162.1790672237221,6574.4368732109133,5391.0383889804407,4808.2948685318925,null,null,null,0.41959521359999996,0.41849785697982711,0.53298959731120876,0.43705148219464429,0.38980846499188049,null,null,null,0.41959521359999996,0.38711051770634014,0.49301537751286811,0.40427262103004602,0.36057283011748953,null,null,null,65.16,74.989750000000001,{"$f":"AI14*(1+Xcalculation!$J$8)","v":73.247686099268094},{"$f":"AJ14*(1+Xcalculation!$J$8)","v":71.546091551137494},{"$f":"AK14*(1+Xcalculation!$J$8)","v":69.884026224480237},null,null,null,0.41959521359999996,0.38711051770634014,0.48156228836840659,0.38570772613369136,0.33602300468751656]
[{"$f":"MAX($A$8:A14)+1","v":7},{"$f":"IF(ISNA(MATCH($A15,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A15,BasketDesign!$O$9:$O$407,0)))","v":"SE381"},{"$f":"IF(ISNA(MATCH($A15,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A15,BasketDesign!$O$9:$O$407,0)))","v":"SE381: PPC rental 64Kbit link"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B15,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B15,StartPrices!$B$10:$B$408,0)))","v":176.93244862946435},{"$f":"IF(ISNA(MATCH($B15,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B15,StartPrices!$B$10:$B$408,0)))","v":203.47658103876012},{"$f":"IF(ISNA(MATCH($B15,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B15,StartPrices!$B$10:$B$408,0)))","v":188.21583746085312},null,14642.36,11501.510792785471,12140.763382242067,11191.156326625294,9236.7690106068294,null,null,null,2.5907086085141238,2.3402880928963872,2.4703610242191893,2.2771382272120047,1.8794661781230486,null,null,null,2.5907086085141238,2.164766485929158,2.2850839474027502,2.1063528601711043,1.7385062147638202,null,null,null,176.93244862946435,188.21583746085312,{"$f":"AI15*(1+Xcalculation!$J$8)","v":183.84345302182544},{"$f":"AJ15*(1+Xcalculation!$J$8)","v":179.57264210573058},{"$f":"AK15*(1+Xcalculation!$J$8)","v":175.40104508918574},null,null,null,2.5907086085141238,2.164766485929158,2.2319998625123181,2.0096255097903666,1.6201389377078421]
[{"$f":"MAX($A$8:A15)+1","v":8},{"$f":"IF(ISNA(MATCH($A16,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A16,BasketDesign!$O$9:$O$407,0)))","v":"SH381"},{"$f":"IF(ISNA(MATCH($A16,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A16,BasketDesign!$O$9:$O$407,0)))","v":"SH381: RBS PPC rental 64Kbit link"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B16,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B16,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B16,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B16,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B16,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B16,StartPrices!$B$10:$B$408,0)))","v":0},null,41241.420000000006,27187.012342459286,31325.151036995521,27360.082836322872,17819.825369064467,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI16*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ16*(1+Xcalculation!$J$8)","v":0},{"$f":"AK16*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A16)+1","v":9},{"$f":"IF(ISNA(MATCH($A17,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A17,BasketDesign!$O$9:$O$407,0)))","v":"SO381"},{"$f":"IF(ISNA(MATCH($A17,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A17,BasketDesign!$O$9:$O$407,0)))","v":"SO381: PC rental 64Kbit link"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B17,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B17,StartPrices!$B$10:$B$408,0)))","v":180.04614862946434},{"$f":"IF(ISNA(MATCH($B17,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B17,StartPrices!$B$10:$B$408,0)))","v":204.7220610387601},{"$f":"IF(ISNA(MATCH($B17,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B17,StartPrices!$B$10:$B$408,0)))","v":189.36790646085311},null,57244.7,34168.978452219373,22993.495039818463,11490.167796320111,6769.196271684079,null,null,null,10.306687764449098,6.9951436923273338,4.7072756950361434,2.3522908329438414,1.3858038123150553,null,null,null,10.306687764449098,6.4705079154027842,4.3542300179084323,2.1758690204730531,1.2818685263914262,null,null,null,180.04614862946434,189.36790646085311,{"$f":"AI17*(1+Xcalculation!$J$8)","v":184.96875865995196},{"$f":"AJ17*(1+Xcalculation!$J$8)","v":180.67180611344136},{"$f":"AK17*(1+Xcalculation!$J$8)","v":176.47467475468554},null,null,null,10.306687764449098,6.4705079154027842,4.2530782347689842,2.0759493683076551,1.1945917103960777]
[{"$f":"MAX($A$8:A17)+1","v":10},{"$f":"IF(ISNA(MATCH($A18,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A18,BasketDesign!$O$9:$O$407,0)))","v":"SE383"},{"$f":"IF(ISNA(MATCH($A18,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A18,BasketDesign!$O$9:$O$407,0)))","v":"SE383: PPC rental 2Mbit link"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B18,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B18,StartPrices!$B$10:$B$408,0)))","v":440.51840000000004},{"$f":"IF(ISNA(MATCH($B18,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B18,StartPrices!$B$10:$B$408,0)))","v":437.10599999999999},{"$f":"IF(ISNA(MATCH($B18,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B18,StartPrices!$B$10:$B$408,0)))","v":404.32305000000002},null,27369.9,19447.195117388459,16977.876793564679,19590.794911607893,15738.344013131875,null,null,null,12.056944556160001,8.5004856689812005,7.4211318137278823,8.5632540006332789,6.879324598204021,null,null,null,12.056944556160001,7.8629492438076101,6.8645469276982922,7.9210099505857841,6.3633752533387193,null,null,null,440.51840000000004,404.32305000000002,{"$f":"AI18*(1+Xcalculation!$J$8)","v":394.9303451351509},{"$f":"AJ18*(1+Xcalculation!$J$8)","v":385.75583931850878},{"$f":"AK18*(1+Xcalculation!$J$8)","v":376.79446363485454},null,null,null,12.056944556160001,7.8629492438076101,6.7050787417445674,7.5572635340440737,5.9301208909288485]
[{"$f":"MAX($A$8:A18)+1","v":11},{"$f":"IF(ISNA(MATCH($A19,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A19,BasketDesign!$O$9:$O$407,0)))","v":"SH383"},{"$f":"IF(ISNA(MATCH($A19,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A19,BasketDesign!$O$9:$O$407,0)))","v":"SH383: PPC RBS rental 2Mbit link"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B19,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B19,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B19,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B19,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B19,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B19,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B19,List_ServCode,0),J$7)","v":24753.409159899998},19181.664704980885,15655.169264823026,7379.7364153296821,5083.1700057760263,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI19*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ19*(1+Xcalculation!$J$8)","v":0},{"$f":"AK19*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A19)+1","v":12},{"$f":"IF(ISNA(MATCH($A20,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A20,BasketDesign!$O$9:$O$407,0)))","v":"SO383"},{"$f":"IF(ISNA(MATCH($A20,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A20,BasketDesign!$O$9:$O$407,0)))","v":"SO383: PC rental 2Mbit link"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B20,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B20,StartPrices!$B$10:$B$408,0)))","v":442.25070000000005},{"$f":"IF(ISNA(MATCH($B20,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B20,StartPrices!$B$10:$B$408,0)))","v":453.75080000000003},{"$f":"IF(ISNA(MATCH($B20,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B20,StartPrices!$B$10:$B$408,0)))","v":419.71949000000006},null,19577.21,18567.647832761519,18240.643687501928,12107.783524415614,15395.747533377427,null,null,null,8.6580348265470004,8.4250850582338046,8.276706665718951,5.4939164604304054,6.9858327598680354,null,null,null,8.6580348265470004,7.7932036788662709,7.6559536657900296,5.0818727258981253,6.4618953028779327,null,null,null,442.25070000000005,419.71949000000006,{"$f":"AI20*(1+Xcalculation!$J$8)","v":409.96911515593666},{"$f":"AJ20*(1+Xcalculation!$J$8)","v":400.44524828175508},{"$f":"AK20*(1+Xcalculation!$J$8)","v":391.14262744022312},null,null,null,8.6580348265470004,7.7932036788662709,7.4781005524398871,4.8485043795763545,6.0219331416115809]
[{"$f":"MAX($A$8:A20)+1","v":13},{"$f":"IF(ISNA(MATCH($A21,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A21,BasketDesign!$O$9:$O$407,0)))","v":"ST383"},{"$f":"IF(ISNA(MATCH($A21,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A21,BasketDesign!$O$9:$O$407,0)))","v":"ST383: Siteconnect PPC rental 2Mbit link"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B21,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B21,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B21,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B21,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B21,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B21,StartPrices!$B$10:$B$408,0)))","v":0},null,1970.4577891199997,1428.5818971119998,1405.5932229056002,1008.87438802944,798.69222385663988,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI21*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ21*(1+Xcalculation!$J$8)","v":0},{"$f":"AK21*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A21)+1","v":14},{"$f":"IF(ISNA(MATCH($A22,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A22,BasketDesign!$O$9:$O$407,0)))","v":"SY383"},{"$f":"IF(ISNA(MATCH($A22,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A22,BasketDesign!$O$9:$O$407,0)))","v":"SY383: PPC rental 2Mbit CLZ link  et"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B22,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B22,StartPrices!$B$10:$B$408,0)))","v":440.51840000000004},{"$f":"IF(ISNA(MATCH($B22,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B22,StartPrices!$B$10:$B$408,0)))","v":437.10599999999999},{"$f":"IF(ISNA(MATCH($B22,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B22,StartPrices!$B$10:$B$408,0)))","v":404.32305000000002},null,3115.71,2340.5223490163066,1759.639127615128,1850.6974040470175,1353.3278474271106,null,null,null,1.3725275840640001,1.0230563618891217,0.76914882051533806,0.8089509394933756,0.59154772207747452,null,null,null,1.3725275840640001,0.94632713474743768,0.71146265897668781,0.74827961903137252,0.54718164292166405,null,null,null,440.51840000000004,404.32305000000002,{"$f":"AI22*(1+Xcalculation!$J$8)","v":394.9303451351509},{"$f":"AJ22*(1+Xcalculation!$J$8)","v":385.75583931850878},{"$f":"AK22*(1+Xcalculation!$J$8)","v":376.79446363485454},null,null,null,1.3725275840640001,0.94632713474743768,0.69493488798235836,0.71391733042274264,0.5099264403934104]
[{"$f":"MAX($A$8:A22)+1","v":15},{"$f":"IF(ISNA(MATCH($A23,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A23,BasketDesign!$O$9:$O$407,0)))","v":"SZ383"},{"$f":"IF(ISNA(MATCH($A23,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A23,BasketDesign!$O$9:$O$407,0)))","v":"SZ383: PC rental 2Mbit CLZ link  int"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B23,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B23,StartPrices!$B$10:$B$408,0)))","v":442.25070000000005},{"$f":"IF(ISNA(MATCH($B23,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B23,StartPrices!$B$10:$B$408,0)))","v":453.75080000000003},{"$f":"IF(ISNA(MATCH($B23,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B23,StartPrices!$B$10:$B$408,0)))","v":419.71949000000006},null,1676.7,1982.2790990626625,1571.4301379452147,1075.3837749226711,1028.2966640510501,null,null,null,0.7415217486900002,0.89946072702296243,0.71303768223675157,0.48795624817818201,0.46659043395049526,null,null,null,0.7415217486900002,0.83200117249624028,0.65955985606899536,0.45135952956481834,0.43159615140420815,null,null,null,442.25070000000005,419.71949000000006,{"$f":"AI23*(1+Xcalculation!$J$8)","v":409.96911515593666},{"$f":"AJ23*(1+Xcalculation!$J$8)","v":400.44524828175508},{"$f":"AK23*(1+Xcalculation!$J$8)","v":391.14262744022312},null,null,null,0.7415217486900002,0.83200117249624028,0.64423782318277123,0.43063232274708008,0.40221065896494418]
[{"$f":"MAX($A$8:A23)+1","v":16},{"$f":"IF(ISNA(MATCH($A24,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A24,BasketDesign!$O$9:$O$407,0)))","v":"SE391"},{"$f":"IF(ISNA(MATCH($A24,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A24,BasketDesign!$O$9:$O$407,0)))","v":"SE391: PPC rental 64Kbit Distribution"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B24,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B24,StartPrices!$B$10:$B$408,0)))","v":2.5499999999999998},{"$f":"IF(ISNA(MATCH($B24,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B24,StartPrices!$B$10:$B$408,0)))","v":3.0539999999999998},{"$f":"IF(ISNA(MATCH($B24,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B24,StartPrices!$B$10:$B$408,0)))","v":2.8249499999999999},null,395496.49999999994,254985.6402598155,214870.45247346751,173885.66682131879,165843.98921585525,null,null,null,1.0085160749999997,0.77872614535347651,0.65621436185396975,0.53104682647230761,0.50648754306522192,null,null,null,1.0085160749999997,0.72032168445196576,0.60699828471492201,0.49121831448688452,0.46850097733533025,null,null,null,2.5499999999999998,2.8249499999999999,{"$f":"AI24*(1+Xcalculation!$J$8)","v":2.7593244522901785},{"$f":"AJ24*(1+Xcalculation!$J$8)","v":2.695223431567459},{"$f":"AK24*(1+Xcalculation!$J$8)","v":2.6326115220126143},null,null,null,1.0085160749999997,0.72032168445196576,0.59289729358469356,0.46866072363055072,0.43660279686619624]
[{"$f":"MAX($A$8:A24)+1","v":17},{"$f":"IF(ISNA(MATCH($A25,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A25,BasketDesign!$O$9:$O$407,0)))","v":"SH391"},{"$f":"IF(ISNA(MATCH($A25,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A25,BasketDesign!$O$9:$O$407,0)))","v":"SH391: RBS PPC rental 64Kbit link per km transmission"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B25,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B25,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B25,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B25,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B25,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B25,StartPrices!$B$10:$B$408,0)))","v":0},null,1308533.2780299999,1163969.5173547994,780062.56674463023,727259.8332932078,642837.49951193808,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"$H25*L25/million","v":0},{"$f":"$H25*M25/million","v":0},{"$f":"$H25*N25/million","v":0},null,null,null,0,0,{"$f":"AI25*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ25*(1+Xcalculation!$J$8)","v":0},{"$f":"AK25*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A25)+1","v":18},{"$f":"IF(ISNA(MATCH($A26,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A26,BasketDesign!$O$9:$O$407,0)))","v":"SO391"},{"$f":"IF(ISNA(MATCH($A26,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A26,BasketDesign!$O$9:$O$407,0)))","v":"SO391: PC rental 64Kbit link per km Distribution"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B26,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B26,StartPrices!$B$10:$B$408,0)))","v":2.5499999999999998},{"$f":"IF(ISNA(MATCH($B26,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B26,StartPrices!$B$10:$B$408,0)))","v":3.0539999999999998},{"$f":"IF(ISNA(MATCH($B26,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B26,StartPrices!$B$10:$B$408,0)))","v":2.8249499999999999},null,663798.81139390019,506156.42130726238,409895.26109778514,162764.89742772855,72386.367171679492,null,null,null,1.6926869690544455,1.5458017106723791,1.2518201273926357,0.49708399674428294,0.22106796534230916,null,null,null,1.6926869690544455,1.4298665823719507,1.157933617838188,0.45980269698846171,0.20448786794163598,null,null,null,2.5499999999999998,2.8249499999999999,{"$f":"AI26*(1+Xcalculation!$J$8)","v":2.7593244522901785},{"$f":"AJ26*(1+Xcalculation!$J$8)","v":2.695223431567459},{"$f":"AK26*(1+Xcalculation!$J$8)","v":2.6326115220126143},null,null,null,1.6926869690544455,1.4298665823719507,1.1310340168249857,0.43868776538388804,0.19056518425279909]
[{"$f":"MAX($A$8:A26)+1","v":19},{"$f":"IF(ISNA(MATCH($A27,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A27,BasketDesign!$O$9:$O$407,0)))","v":"SH372"},{"$f":"IF(ISNA(MATCH($A27,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A27,BasketDesign!$O$9:$O$407,0)))","v":"SH372: PPC RBS rental 2Mbit link per km trunk"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B27,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B27,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B27,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B27,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B27,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B27,StartPrices!$B$10:$B$408,0)))","v":0},null,269503.24017900001,204349.56119523055,164536.27898551285,87258.60103518462,62449.962461855495,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI27*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ27*(1+Xcalculation!$J$8)","v":0},{"$f":"AK27*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A27)+1","v":20},{"$f":"IF(ISNA(MATCH($A28,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A28,BasketDesign!$O$9:$O$407,0)))","v":"ST372"},{"$f":"IF(ISNA(MATCH($A28,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A28,BasketDesign!$O$9:$O$407,0)))","v":"ST372: Siteconnect rental 2Mbit link per km trunk"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B28,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B28,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B28,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B28,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B28,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B28,StartPrices!$B$10:$B$408,0)))","v":0},null,23341.795576000004,22174.705797200004,18673.436460800003,15984.461610444803,10994.919388119042,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI28*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ28*(1+Xcalculation!$J$8)","v":0},{"$f":"AK28*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A28)+1","v":21},{"$f":"IF(ISNA(MATCH($A29,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A29,BasketDesign!$O$9:$O$407,0)))","v":"SE432"},{"$f":"IF(ISNA(MATCH($A29,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A29,BasketDesign!$O$9:$O$407,0)))","v":"SE432: PPC rental 64kbit link local end"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B29,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B29,StartPrices!$B$10:$B$408,0)))","v":733.55780000000004},{"$f":"IF(ISNA(MATCH($B29,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B29,StartPrices!$B$10:$B$408,0)))","v":835.58920965000004},{"$f":"IF(ISNA(MATCH($B29,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B29,StartPrices!$B$10:$B$408,0)))","v":772.92001892625012},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B29,List_ServCode,0),J$7)","v":5198.3999999999996},4868.5345241547275,2972.8989155019426,3135.6149904308991,2182.057206745385,null,null,null,3.8133268675199998,4.0680949151921881,2.4841222551736104,2.6200860516208477,1.8233034567954629,null,null,null,3.8133268675199998,3.7629877965527738,2.2978130860355903,2.423579597749284,1.6865556975358036,null,null,null,733.55780000000004,772.92001892625012,{"$f":"AI29*(1+Xcalculation!$J$8)","v":754.9645508372854},{"$f":"AJ29*(1+Xcalculation!$J$8)","v":737.42620072482453},{"$f":"AK29*(1+Xcalculation!$J$8)","v":720.29527864898625},null,null,null,3.8133268675199998,3.7629877965527738,2.2444332944265772,2.312284649329265,1.5717255037606956]
[{"$f":"MAX($A$8:A29)+1","v":22},{"$f":"IF(ISNA(MATCH($A30,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A30,BasketDesign!$O$9:$O$407,0)))","v":"SE438"},{"$f":"IF(ISNA(MATCH($A30,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A30,BasketDesign!$O$9:$O$407,0)))","v":"SE438: PPC rental 2Mbit local end copper"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B30,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B30,StartPrices!$B$10:$B$408,0)))","v":1001.9916000000001},{"$f":"IF(ISNA(MATCH($B30,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B30,StartPrices!$B$10:$B$408,0)))","v":1142.4446},{"$f":"IF(ISNA(MATCH($B30,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B30,StartPrices!$B$10:$B$408,0)))","v":1056.7612550000001},null,4707.1106260199995,4013.3884552207342,3616.6659544480062,2525.0071575228581,2469.9967420792373,null,null,null,4.7164853075427811,4.5850739683692696,4.131840489662971,2.8846807920733388,2.8218344400060178,null,null,null,4.7164853075427811,4.2411934207415749,3.8219524529382483,2.6683297326678388,2.6101968570055663,null,null,null,1001.9916000000001,1056.7612550000001,{"$f":"AI30*(1+Xcalculation!$J$8)","v":1032.2119581423945},{"$f":"AJ30*(1+Xcalculation!$J$8)","v":1008.232958476658},{"$f":"AK30*(1+Xcalculation!$J$8)","v":984.81100760350125},null,null,null,4.7164853075427811,4.2411934207415749,3.7331658467877085,2.5457954366040081,2.4324799803444188]
[{"$f":"MAX($A$8:A30)+1","v":23},{"$f":"IF(ISNA(MATCH($A31,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A31,BasketDesign!$O$9:$O$407,0)))","v":"SH432"},{"$f":"IF(ISNA(MATCH($A31,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A31,BasketDesign!$O$9:$O$407,0)))","v":"SH432: RBS rental 64kbit link local end"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B31,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B31,StartPrices!$B$10:$B$408,0)))","v":1588.77},{"$f":"IF(ISNA(MATCH($B31,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B31,StartPrices!$B$10:$B$408,0)))","v":1501.7546558699999},{"$f":"IF(ISNA(MATCH($B31,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B31,StartPrices!$B$10:$B$408,0)))","v":1389.1230566797499},null,391.14,408.70510001180082,384.04649663677111,267.75931171819673,210.66860070000368,null,null,null,0.62143149780000007,0.61377478682053577,0.57674361439483324,0.40210879302534858,0.31637255194684843,null,null,null,0.62143149780000007,0.56774167780899554,0.53348784331522081,0.37195063354844737,0.29264461055083479,null,null,null,1588.77,1389.1230566797499,{"$f":"AI31*(1+Xcalculation!$J$8)","v":1356.8527646636257},{"$f":"AJ31*(1+Xcalculation!$J$8)","v":1325.3321339117058},{"$f":"AK31*(1+Xcalculation!$J$8)","v":1294.5437492729043},null,null,null,0.62143149780000007,0.56774167780899554,0.52109455072098276,0.35487001997420725,0.27271972020425916]
[{"$f":"MAX($A$8:A31)+1","v":24},{"$f":"IF(ISNA(MATCH($A32,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A32,BasketDesign!$O$9:$O$407,0)))","v":"SH438"},{"$f":"IF(ISNA(MATCH($A32,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A32,BasketDesign!$O$9:$O$407,0)))","v":"SH438: RBS rental 2Mbit local end copper"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B32,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B32,StartPrices!$B$10:$B$408,0)))","v":2599.0152538897846},{"$f":"IF(ISNA(MATCH($B32,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B32,StartPrices!$B$10:$B$408,0)))","v":2456.6697874494953},{"$f":"IF(ISNA(MATCH($B32,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B32,StartPrices!$B$10:$B$408,0)))","v":2272.4195533907832},null,2178.8462196,1181.8868322611233,1167.0819251066116,595.44800997408493,327.25901184510673,null,null,null,5.6628545606204916,2.9035056730002911,2.867134904887807,1.46281913610026,0.80396732707045016,null,null,null,5.6628545606204916,2.6857427475252695,2.6520997870212222,1.3531077008927406,0.7436697775401665,null,null,null,2599.0152538897846,2272.4195533907832,{"$f":"AI32*(1+Xcalculation!$J$8)","v":2219.629671156486},{"$f":"AJ32*(1+Xcalculation!$J$8)","v":2168.0661344982741},{"$f":"AK32*(1+Xcalculation!$J$8)","v":2117.7004545578984},null,null,null,5.6628545606204916,2.6857427475252695,2.5904896696370669,1.2909706652792041,0.69303655814255127]
[{"$f":"MAX($A$8:A32)+1","v":25},{"$f":"IF(ISNA(MATCH($A33,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A33,BasketDesign!$O$9:$O$407,0)))","v":"SH440"},{"$f":"IF(ISNA(MATCH($A33,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A33,BasketDesign!$O$9:$O$407,0)))","v":"SH440: RBS rental 2Mb le copper   256k"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B33,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B33,StartPrices!$B$10:$B$408,0)))","v":3029.15},{"$f":"IF(ISNA(MATCH($B33,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B33,StartPrices!$B$10:$B$408,0)))","v":2863.2464836499998},{"$f":"IF(ISNA(MATCH($B33,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B33,StartPrices!$B$10:$B$408,0)))","v":2648.5029973762498},null,1817.66170184,2009.926404633431,1598.4682609415026,1627.1626892909642,1244.8953413504144,null,null,null,5.5059699441286361,5.754914710461958,4.5768086273668871,4.6589678484388299,3.5644422086338401,null,null,null,5.5059699441286361,5.3232961071773115,4.2335479803143707,4.3095452598059181,3.2971090429863024,null,null,null,3029.15,2648.5029973762498,{"$f":"AI33*(1+Xcalculation!$J$8)","v":2586.9764359100573},{"$f":"AJ33*(1+Xcalculation!$J$8)","v":2526.8791791377253},{"$f":"AK33*(1+Xcalculation!$J$8)","v":2468.1780233199383},null,null,null,5.5059699441286361,5.3232961071773115,4.1351997246057959,4.1116435206390856,3.0726233228544659]
[{"$f":"MAX($A$8:A33)+1","v":26},{"$f":"IF(ISNA(MATCH($A34,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A34,BasketDesign!$O$9:$O$407,0)))","v":"SO432"},{"$f":"IF(ISNA(MATCH($A34,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A34,BasketDesign!$O$9:$O$407,0)))","v":"SO432: PC rental 64kbit link local end"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B34,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B34,StartPrices!$B$10:$B$408,0)))","v":733.55780000000004},{"$f":"IF(ISNA(MATCH($B34,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B34,StartPrices!$B$10:$B$408,0)))","v":835.58920965000004},{"$f":"IF(ISNA(MATCH($B34,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B34,StartPrices!$B$10:$B$408,0)))","v":772.92001892625012},null,20092.050000000003,16353.832125568295,9394.0124739780404,3841.4203754586288,2349.6195581438851,null,null,null,14.738679995490003,13.665085660552391,7.8495354585735528,3.209849415462882,1.9633167495676314,null,null,null,14.738679995490003,12.640204236010963,7.2608202991805362,2.9691107093031661,1.816067993350059,null,null,null,733.55780000000004,772.92001892625012,{"$f":"AI34*(1+Xcalculation!$J$8)","v":754.9645508372854},{"$f":"AJ34*(1+Xcalculation!$J$8)","v":737.42620072482453},{"$f":"AK34*(1+Xcalculation!$J$8)","v":720.29527864898625},null,null,null,14.738679995490003,12.640204236010963,7.0921464079766876,2.8327640328613857,1.6924198743523575]
[{"$f":"MAX($A$8:A34)+1","v":27},{"$f":"IF(ISNA(MATCH($A35,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A35,BasketDesign!$O$9:$O$407,0)))","v":"SO438"},{"$f":"IF(ISNA(MATCH($A35,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A35,BasketDesign!$O$9:$O$407,0)))","v":"SO438: PC rental 2Mbit local end copper"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B35,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B35,StartPrices!$B$10:$B$408,0)))","v":996.79470000000003},{"$f":"IF(ISNA(MATCH($B35,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B35,StartPrices!$B$10:$B$408,0)))","v":1142.4446},{"$f":"IF(ISNA(MATCH($B35,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B35,StartPrices!$B$10:$B$408,0)))","v":1056.7612550000001},null,6974.5473281900013,4451.1913968866711,5765.0224380822619,4606.6512434545748,4185.1613778549081,null,null,null,6.9521918116389543,5.0852395749396351,6.5862187532659142,5.2628438371679644,4.7813150162588993,null,null,null,6.9521918116389543,4.7038466068191624,6.0922523467709722,4.8681305493803677,4.4227163900394819,null,null,null,996.79470000000003,1056.7612550000001,{"$f":"AI35*(1+Xcalculation!$J$8)","v":1032.2119581423945},{"$f":"AJ35*(1+Xcalculation!$J$8)","v":1008.232958476658},{"$f":"AK35*(1+Xcalculation!$J$8)","v":984.81100760350125},null,null,null,6.9521918116389543,4.7038466068191624,5.950725099547733,4.6445776118583817,4.1215929935085498]
[{"$f":"MAX($A$8:A35)+1","v":28},{"$f":"IF(ISNA(MATCH($A36,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A36,BasketDesign!$O$9:$O$407,0)))","v":"ST438"},{"$f":"IF(ISNA(MATCH($A36,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A36,BasketDesign!$O$9:$O$407,0)))","v":"ST438: Siteconnect PPC rental 2Mbit local end copper"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B36,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B36,StartPrices!$B$10:$B$408,0)))","v":2599.0152538897846},{"$f":"IF(ISNA(MATCH($B36,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B36,StartPrices!$B$10:$B$408,0)))","v":2599.0152538897846},{"$f":"IF(ISNA(MATCH($B36,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B36,StartPrices!$B$10:$B$408,0)))","v":2404.0891098480511},null,44.028144269999999,29.174204687999993,28.747265107199858,20.948502097920063,15.30151457587197,null,null,null,0.11442981855819011,7.5824203004214843E-2,7.4714580521225982E-2,5.4445476498636396E-2,3.976886979030813E-2,null,null,null,0.11442981855819011,7.0137387778898747E-2,6.911098698213404E-2,5.0362065761238674E-2,3.6786204556035026E-2,null,null,null,2599.0152538897846,2404.0891098480511,{"$f":"AI36*(1+Xcalculation!$J$8)","v":2348.2404524994272},{"$f":"AJ36*(1+Xcalculation!$J$8)","v":2293.6891981941708},{"$f":"AK36*(1+Xcalculation!$J$8)","v":2240.4052073597863},null,null,null,0.11442981855819011,7.0137387778898747E-2,6.7505490823451988E-2,4.8049352980347175E-2,3.4281592936275238E-2]
[{"$f":"MAX($A$8:A36)+1","v":29},{"$f":"IF(ISNA(MATCH($A37,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A37,BasketDesign!$O$9:$O$407,0)))","v":"SO404"},{"$f":"IF(ISNA(MATCH($A37,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A37,BasketDesign!$O$9:$O$407,0)))","v":"SO404: 2 Meg bearer connection"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B37,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B37,StartPrices!$B$10:$B$408,0)))","v":1825.7692307692307},{"$f":"IF(ISNA(MATCH($B37,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B37,StartPrices!$B$10:$B$408,0)))","v":1825.7692307692307},{"$f":"IF(ISNA(MATCH($B37,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B37,StartPrices!$B$10:$B$408,0)))","v":1688.8365384615386},null,13.020000000000001,14.309760778297981,8.3007823224897272,6.182594581010127,8.2692202521010447,null,null,null,2.3771515384615388E-2,2.6126320928684815E-2,1.5155312955714898E-2,1.1287990952328873E-2,1.5097687898739869E-2,null,null,null,2.3771515384615388E-2,2.4166846859033454E-2,1.4018664484036282E-2,1.0441391630904209E-2,1.3965361306334381E-2,null,null,null,1825.7692307692307,1688.8365384615386,{"$f":"AI37*(1+Xcalculation!$J$8)","v":1649.603694400972},{"$f":"AJ37*(1+Xcalculation!$J$8)","v":1611.2822565173958},{"$f":"AK37*(1+Xcalculation!$J$8)","v":1573.8510522132235},null,null,null,2.3771515384615388E-2,2.4166846859033454E-2,1.3693001185597336E-2,9.9619049476222209E-3,1.3014520994752128E-2]
[{"$f":"MAX($A$8:A37)+1","v":30},{"$f":"IF(ISNA(MATCH($A38,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A38,BasketDesign!$O$9:$O$407,0)))","v":"SO409"},{"$f":"IF(ISNA(MATCH($A38,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A38,BasketDesign!$O$9:$O$407,0)))","v":"SO409: 2 Meg bearer rentals"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B38,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B38,StartPrices!$B$10:$B$408,0)))","v":440.93507410021181},{"$f":"IF(ISNA(MATCH($B38,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B38,StartPrices!$B$10:$B$408,0)))","v":440.93507410021181},{"$f":"IF(ISNA(MATCH($B38,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B38,StartPrices!$B$10:$B$408,0)))","v":407.86494354269593},null,2964.9599999999996,2971.1392379007266,1757.3185092514645,1453.2850983512262,1156.984253056316,null,null,null,1.3073548573041638,1.3100795000258036,0.77486336709446835,0.64080437253023148,0.51015493735416495,null,null,null,1.3073548573041638,1.2118235375238684,0.71674861456238315,0.59274404459046426,0.47189331705260251,null,null,null,440.93507410021181,407.86494354269593,{"$f":"AI38*(1+Xcalculation!$J$8)","v":398.38995803441264},{"$f":"AJ38*(1+Xcalculation!$J$8)","v":389.13508301074808},{"$f":"AK38*(1+Xcalculation!$J$8)","v":380.09520515248965},null,null,null,1.3073548573041638,1.2118235375238684,0.70009804715378754,0.56552421738518766,0.43976416702364041]
[{"$f":"MAX($A$8:A38)+1","v":31},{"$f":"IF(ISNA(MATCH($A39,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A39,BasketDesign!$O$9:$O$407,0)))","v":"SE439"},{"$f":"IF(ISNA(MATCH($A39,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A39,BasketDesign!$O$9:$O$407,0)))","v":"SE439: PPC rental 2Mbit local end fibre"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B39,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B39,StartPrices!$B$10:$B$408,0)))","v":1001.9916000000001},{"$f":"IF(ISNA(MATCH($B39,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B39,StartPrices!$B$10:$B$408,0)))","v":1142.4446},{"$f":"IF(ISNA(MATCH($B39,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B39,StartPrices!$B$10:$B$408,0)))","v":1056.7612550000001},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B39,List_ServCode,0),J$7)","v":29955.087931999999},20590.729968980762,20888.217725502196,14688.316706094718,14498.168792984412,null,null,null,30.014746485125372,23.523768263120242,23.863631544124267,16.780588103967695,16.56335464743356,null,null,null,30.014746485125372,21.759485643386224,22.073859178314951,15.522043996170122,15.321103048876044,null,null,null,1001.9916000000001,1056.7612550000001,{"$f":"AI39*(1+Xcalculation!$J$8)","v":1032.2119581423945},{"$f":"AJ39*(1+Xcalculation!$J$8)","v":1008.232958476658},{"$f":"AK39*(1+Xcalculation!$J$8)","v":984.81100760350125},null,null,null,30.014746485125372,21.759485643386224,21.561068120545293,14.809245007627997,14.277956217424617]
[{"$f":"MAX($A$8:A39)+1","v":32},{"$f":"IF(ISNA(MATCH($A40,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A40,BasketDesign!$O$9:$O$407,0)))","v":"SH439"},{"$f":"IF(ISNA(MATCH($A40,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A40,BasketDesign!$O$9:$O$407,0)))","v":"SH439: RBS rental 2Mbit local end fibre"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B40,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B40,StartPrices!$B$10:$B$408,0)))","v":2599.0152538897846},{"$f":"IF(ISNA(MATCH($B40,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B40,StartPrices!$B$10:$B$408,0)))","v":2456.6697874494953},{"$f":"IF(ISNA(MATCH($B40,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B40,StartPrices!$B$10:$B$408,0)))","v":2272.4195533907832},null,34310.594939399998,26587.623696785511,16022.021953394309,10229.021193416065,5055.7258170616342,null,null,null,89.173759617534245,65.317011855969227,39.360817266756349,25.129327321045828,12.42024886840373,null,null,null,89.173759617534245,60.418235966771533,36.408755971749621,23.244627771967391,11.488730203273452,null,null,null,2599.0152538897846,2272.4195533907832,{"$f":"AI40*(1+Xcalculation!$J$8)","v":2219.629671156486},{"$f":"AJ40*(1+Xcalculation!$J$8)","v":2168.0661344982741},{"$f":"AK40*(1+Xcalculation!$J$8)","v":2117.7004545578984},null,null,null,89.173759617534245,60.418235966771533,35.562955319674614,22.177194438510494,10.706512860911525]
[{"$f":"MAX($A$8:A40)+1","v":33},{"$f":"IF(ISNA(MATCH($A41,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A41,BasketDesign!$O$9:$O$407,0)))","v":"SH441"},{"$f":"IF(ISNA(MATCH($A41,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A41,BasketDesign!$O$9:$O$407,0)))","v":"SH441: RBS rental 2Mb le fibre   256k"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B41,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B41,StartPrices!$B$10:$B$408,0)))","v":3029.15},{"$f":"IF(ISNA(MATCH($B41,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B41,StartPrices!$B$10:$B$408,0)))","v":2863.2464836499998},{"$f":"IF(ISNA(MATCH($B41,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B41,StartPrices!$B$10:$B$408,0)))","v":2648.5029973762498},null,2748.4072655999998,1924.3128015302796,1443.1449024948431,1554.0941966621783,1248.8096746591684,null,null,null,8.3253378685922392,5.5097818624242523,4.1320795674657811,4.4497547438538527,3.5756499097159646,null,null,null,8.3253378685922392,5.0965482227424337,3.8221735999058475,4.116023138064814,3.3074761664872669,null,null,null,3029.15,2648.5029973762498,{"$f":"AI41*(1+Xcalculation!$J$8)","v":2586.9764359100573},{"$f":"AJ41*(1+Xcalculation!$J$8)","v":2526.8791791377253},{"$f":"AK41*(1+Xcalculation!$J$8)","v":2468.1780233199383},null,null,null,8.3253378685922392,5.0965482227424337,3.7333818563578762,3.9270082679644278,3.0822845943030819]
[{"$f":"MAX($A$8:A41)+1","v":34},{"$f":"IF(ISNA(MATCH($A42,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A42,BasketDesign!$O$9:$O$407,0)))","v":"SO439"},{"$f":"IF(ISNA(MATCH($A42,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A42,BasketDesign!$O$9:$O$407,0)))","v":"SO439: PC rental 2Mbit local end fibre"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B42,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B42,StartPrices!$B$10:$B$408,0)))","v":996.79470000000003},{"$f":"IF(ISNA(MATCH($B42,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B42,StartPrices!$B$10:$B$408,0)))","v":1142.4446},{"$f":"IF(ISNA(MATCH($B42,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B42,StartPrices!$B$10:$B$408,0)))","v":1056.7612550000001},null,47856.557840559988,26109.402464910439,23967.058596927553,23876.990019375437,19977.56618374294,null,null,null,47.703163215713644,29.82854585526362,27.381036671943459,27.278138311889364,22.82326260775973,null,null,null,47.703163215713644,27.591404916118854,25.327458921547702,25.232277938497663,21.111517912177753,null,null,null,996.79470000000003,1056.7612550000001,{"$f":"AI42*(1+Xcalculation!$J$8)","v":1032.2119581423945},{"$f":"AJ42*(1+Xcalculation!$J$8)","v":1008.232958476658},{"$f":"AK42*(1+Xcalculation!$J$8)","v":984.81100760350125},null,null,null,47.703163215713644,27.591404916118854,24.739084485248096,24.073568286752533,19.674127082877515]
[{"$f":"MAX($A$8:A42)+1","v":35},{"$f":"IF(ISNA(MATCH($A43,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A43,BasketDesign!$O$9:$O$407,0)))","v":"ST439"},{"$f":"IF(ISNA(MATCH($A43,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A43,BasketDesign!$O$9:$O$407,0)))","v":"ST439: Siteconnect PPC rental 2Mbit local end fibre"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B43,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B43,StartPrices!$B$10:$B$408,0)))","v":2599.0152538897846},{"$f":"IF(ISNA(MATCH($B43,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B43,StartPrices!$B$10:$B$408,0)))","v":2599.0152538897846},{"$f":"IF(ISNA(MATCH($B43,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B43,StartPrices!$B$10:$B$408,0)))","v":2404.0891098480511},null,1794.7091430300002,1742.2794377280006,1368.0120029568006,949.86493790208021,925.0858525655043,null,null,null,4.6644764390304339,4.5282108351935912,3.5554840631890419,2.4687134627425795,2.404312241975382,null,null,null,4.6644764390304339,4.1885950225540718,3.2888227584498639,2.2835599530368862,2.2239888238272285,null,null,null,2599.0152538897846,2404.0891098480511,{"$f":"AI43*(1+Xcalculation!$J$8)","v":2348.2404524994272},{"$f":"AJ43*(1+Xcalculation!$J$8)","v":2293.6891981941708},{"$f":"AK43*(1+Xcalculation!$J$8)","v":2240.4052073597863},null,null,null,4.6644764390304339,4.1885950225540718,3.2124211248479253,2.1786949478093782,2.0725671613426235]
[{"$f":"MAX($A$8:A43)+1","v":36},{"$f":"IF(ISNA(MATCH($A44,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A44,BasketDesign!$O$9:$O$407,0)))","v":"SY439"},{"$f":"IF(ISNA(MATCH($A44,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A44,BasketDesign!$O$9:$O$407,0)))","v":"SY439: PPC rental 2Mbit CLZ local end fibre  ext"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B44,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B44,StartPrices!$B$10:$B$408,0)))","v":537.68470000000002},{"$f":"IF(ISNA(MATCH($B44,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B44,StartPrices!$B$10:$B$408,0)))","v":618.96340000000009},{"$f":"IF(ISNA(MATCH($B44,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B44,StartPrices!$B$10:$B$408,0)))","v":572.54114500000014},null,2591.73,2955.2593957534368,2746.665307267795,2226.5565952670463,2018.5573450921825,null,null,null,1.3935335675310001,1.8291974034774929,1.7000852972485192,1.3781570404989152,1.2494131174132308,null,null,null,1.3935335675310001,1.6920075982166813,1.5725788999548806,1.2747952624614964,1.1557071336072384,null,null,null,537.68470000000002,572.54114500000014,{"$f":"AI44*(1+Xcalculation!$J$8)","v":559.24061712268076},{"$f":"AJ44*(1+Xcalculation!$J$8)","v":546.24906973237137},{"$f":"AK44*(1+Xcalculation!$J$8)","v":533.55932499806909},null,null,null,1.3935335675310001,1.6920075982166813,1.5360468014658992,1.2162544688711001,1.0770200945172792]
[{"$f":"MAX($A$8:A44)+1","v":37},{"$f":"IF(ISNA(MATCH($A45,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A45,BasketDesign!$O$9:$O$407,0)))","v":"SZ439"},{"$f":"IF(ISNA(MATCH($A45,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A45,BasketDesign!$O$9:$O$407,0)))","v":"SZ439: PC rental 2Mbit CLZ local end fibre  int"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B45,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B45,StartPrices!$B$10:$B$408,0)))","v":534.2201},{"$f":"IF(ISNA(MATCH($B45,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B45,StartPrices!$B$10:$B$408,0)))","v":618.96340000000009},{"$f":"IF(ISNA(MATCH($B45,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B45,StartPrices!$B$10:$B$408,0)))","v":572.54114500000014},null,5024.5200000000004,4677.2729898959024,3529.8539474076983,2711.4291597593055,2503.9560965406235,null,null,null,2.6841995768520004,2.8950607925541334,2.1848504007908907,1.678275411583763,1.5498571789655129,null,null,null,2.6841995768520004,2.6779312331125742,2.0209866207315739,1.5524047557149812,1.4336178905430994,null,null,null,534.2201,572.54114500000014,{"$f":"AI45*(1+Xcalculation!$J$8)","v":559.24061712268076},{"$f":"AJ45*(1+Xcalculation!$J$8)","v":546.24906973237137},{"$f":"AK45*(1+Xcalculation!$J$8)","v":533.55932499806909},null,null,null,2.6841995768520004,2.6779312331125742,1.9740376999012119,1.481115656163746,1.336009124695015]
[{"$f":"MAX($A$8:A45)+1","v":38},{"$f":"IF(ISNA(MATCH($A46,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A46,BasketDesign!$O$9:$O$407,0)))","v":"SPE371"},{"$f":"IF(ISNA(MATCH($A46,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A46,BasketDesign!$O$9:$O$407,0)))","v":"SPE371: Prot Path PPC rental 2Mbit link per km dist"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B46,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B46,StartPrices!$B$10:$B$408,0)))","v":63.22},{"$f":"IF(ISNA(MATCH($B46,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B46,StartPrices!$B$10:$B$408,0)))","v":65.739999999999995},{"$f":"IF(ISNA(MATCH($B46,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B46,StartPrices!$B$10:$B$408,0)))","v":60.8095},null,11152.61,10430.636968789948,8352.7217538116183,6050.3284030181148,6318.5410960026747,null,null,null,0.70506800419999993,0.68571007432825104,0.54910792809557574,0.39774858921441086,0.41538089165121578,null,null,null,0.70506800419999993,0.63428181875363232,0.50792483348840756,0.36791744502333007,0.38422732477737465,null,null,null,63.22,60.8095,{"$f":"AI46*(1+Xcalculation!$J$8)","v":59.396853141308554},{"$f":"AJ46*(1+Xcalculation!$J$8)","v":58.017023048868616},{"$f":"AK46*(1+Xcalculation!$J$8)","v":56.669247366440487},null,null,null,0.70506800419999993,0.63428181875363232,0.49612538734136191,0.35102204241112644,0.35806696836439555]
[{"$f":"MAX($A$8:A46)+1","v":39},{"$f":"IF(ISNA(MATCH($A47,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A47,BasketDesign!$O$9:$O$407,0)))","v":"SPO371"},{"$f":"IF(ISNA(MATCH($A47,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A47,BasketDesign!$O$9:$O$407,0)))","v":"SPO371: Prot Path PC rental 2Mbit link per km dist"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B47,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B47,StartPrices!$B$10:$B$408,0)))","v":63.22},{"$f":"IF(ISNA(MATCH($B47,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B47,StartPrices!$B$10:$B$408,0)))","v":65.739999999999995},{"$f":"IF(ISNA(MATCH($B47,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B47,StartPrices!$B$10:$B$408,0)))","v":60.8095},null,2494.3199999999997,2077.5219857678103,1412.6340327147764,1474.9852038696674,1377.6009886690435,null,null,null,0.15769091039999997,0.13657629534437582,9.2866561310669393E-2,9.6965527302391927E-2,9.0563488995102914E-2,null,null,null,0.15769091039999997,0.12633307319354767,8.5901569212369203E-2,8.9693112754712534E-2,8.377122732047021E-2,null,null,null,63.22,60.8095,{"$f":"AI47*(1+Xcalculation!$J$8)","v":59.396853141308554},{"$f":"AJ47*(1+Xcalculation!$J$8)","v":58.017023048868616},{"$f":"AK47*(1+Xcalculation!$J$8)","v":56.669247366440487},null,null,null,0.15769091039999997,0.12633307319354767,8.3906016183574031E-2,8.5574250569646668E-2,7.8067611199139006E-2]
[{"$f":"MAX($A$8:A47)+1","v":40},{"$f":"IF(ISNA(MATCH($A48,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A48,BasketDesign!$O$9:$O$407,0)))","v":"SPE383"},{"$f":"IF(ISNA(MATCH($A48,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A48,BasketDesign!$O$9:$O$407,0)))","v":"SPE383: Prot Path PPC rental 2Mbit link"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B48,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B48,StartPrices!$B$10:$B$408,0)))","v":513.49},{"$f":"IF(ISNA(MATCH($B48,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B48,StartPrices!$B$10:$B$408,0)))","v":530.05999999999995},{"$f":"IF(ISNA(MATCH($B48,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B48,StartPrices!$B$10:$B$408,0)))","v":490.30549999999999},null,379.14,378.12032550743618,255.24138060050515,282.61015059395748,202.90760526766721,null,null,null,0.19468459860000001,0.20042645973847159,0.13529324620110375,0.14980033642383309,0.10755320524817967,null,null,null,0.19468459860000001,0.18539447525808625,0.12514625273602098,0.13856531119204563,9.9486714854566199E-2,null,null,null,513.49,490.30549999999999,{"$f":"AI48*(1+Xcalculation!$J$8)","v":478.91536318956514},{"$f":"AJ48*(1+Xcalculation!$J$8)","v":467.78982715672799},{"$f":"AK48*(1+Xcalculation!$J$8)","v":456.92274504191425},null,null,null,0.19468459860000001,0.18539447525808625,0.12223901849129695,0.13220215349908424,9.2713099988783687E-2]
[{"$f":"MAX($A$8:A48)+1","v":41},{"$f":"IF(ISNA(MATCH($A49,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A49,BasketDesign!$O$9:$O$407,0)))","v":"SPO383"},{"$f":"IF(ISNA(MATCH($A49,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A49,BasketDesign!$O$9:$O$407,0)))","v":"SPO383: Prot Path PC rental 2Mbit link"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B49,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B49,StartPrices!$B$10:$B$408,0)))","v":513.49},{"$f":"IF(ISNA(MATCH($B49,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B49,StartPrices!$B$10:$B$408,0)))","v":530.05999999999995},{"$f":"IF(ISNA(MATCH($B49,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B49,StartPrices!$B$10:$B$408,0)))","v":490.30549999999999},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B49,List_ServCode,0),J$7)","v":87.3},62.813560250327555,55.552386022443613,50.652134326067859,46.788018081190373,null,null,null,4.4827676999999996E-2,3.3294955746288622E-2,2.9446097735056458E-2,2.6848670320875529E-2,2.4800456864115767E-2,null,null,null,4.4827676999999996E-2,3.0797834065316977E-2,2.7237640404927228E-2,2.4835020046809864E-2,2.2940422599307085E-2,null,null,null,513.49,490.30549999999999,{"$f":"AI49*(1+Xcalculation!$J$8)","v":478.91536318956514},{"$f":"AJ49*(1+Xcalculation!$J$8)","v":467.78982715672799},{"$f":"AK49*(1+Xcalculation!$J$8)","v":456.92274504191425},null,null,null,4.4827676999999996E-2,3.0797834065316977E-2,2.6604891127985506E-2,2.3694553161510652E-2,2.1378509656728224E-2]
[{"$f":"MAX($A$8:A49)+1","v":42},{"$f":"IF(ISNA(MATCH($A50,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A50,BasketDesign!$O$9:$O$407,0)))","v":"SPE439"},{"$f":"IF(ISNA(MATCH($A50,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A50,BasketDesign!$O$9:$O$407,0)))","v":"SPE439: Prot Path PPC rental 2Mbit local end fibre"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B50,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B50,StartPrices!$B$10:$B$408,0)))","v":1206.1099999999999},{"$f":"IF(ISNA(MATCH($B50,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B50,StartPrices!$B$10:$B$408,0)))","v":1254.3499999999999},{"$f":"IF(ISNA(MATCH($B50,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B50,StartPrices!$B$10:$B$408,0)))","v":1160.2737500000001},null,403.2,339.17006828173231,342.23914694602934,245.76570698094966,225.51062915791948,null,null,null,0.48630355199999997,0.42543797514919085,0.42928767397175188,0.30827621455155418,0.28286925768423626,null,null,null,0.48630355199999997,0.39353012701300166,0.39709109842387053,0.28515549846018762,0.26165406335791858,null,null,null,1206.1099999999999,1160.2737500000001,{"$f":"AI50*(1+Xcalculation!$J$8)","v":1133.3197860937084},{"$f":"AJ50*(1+Xcalculation!$J$8)","v":1106.9919814625548},{"$f":"AK50*(1+Xcalculation!$J$8)","v":1081.2757899923126},null,null,null,0.48630355199999997,0.39353012701300166,0.38786639680976726,0.27206066694638709,0.24383918369439286]
[{"$f":"MAX($A$8:A50)+1","v":43},{"$f":"IF(ISNA(MATCH($A51,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A51,BasketDesign!$O$9:$O$407,0)))","v":"SPO439"},{"$f":"IF(ISNA(MATCH($A51,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A51,BasketDesign!$O$9:$O$407,0)))","v":"SPO439: Prot Path PC rental 2Mbit local end fibre"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B51,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B51,StartPrices!$B$10:$B$408,0)))","v":1206.1099999999999},{"$f":"IF(ISNA(MATCH($B51,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B51,StartPrices!$B$10:$B$408,0)))","v":1254.3499999999999},{"$f":"IF(ISNA(MATCH($B51,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B51,StartPrices!$B$10:$B$408,0)))","v":1160.2737500000001},null,144.88975296000001,126.1583826445989,116.71693966810543,107.34408722286852,91.538832308838352,null,null,null,0.1747529799425856,0.15824676727025264,0.14640389327268802,0.13464705580800512,0.11482173430659137,null,null,null,0.1747529799425856,0.14637825972498369,0.13542360127723646,0.12454852662240475,0.10621010423359704,null,null,null,1206.1099999999999,1160.2737500000001,{"$f":"AI51*(1+Xcalculation!$J$8)","v":1133.3197860937084},{"$f":"AJ51*(1+Xcalculation!$J$8)","v":1106.9919814625548},{"$f":"AK51*(1+Xcalculation!$J$8)","v":1081.2757899923126},null,null,null,0.1747529799425856,0.14637825972498369,0.13227761709816951,0.11882904381313253,9.8978723219713016E-2]
[{"$f":"MAX($A$8:A51)+1","v":44},{"$f":"IF(ISNA(MATCH($A52,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A52,BasketDesign!$O$9:$O$407,0)))","v":"SO417"},{"$f":"IF(ISNA(MATCH($A52,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A52,BasketDesign!$O$9:$O$407,0)))","v":"SO417: 64Kbit PC link connection cct prov  internal"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B52,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B52,StartPrices!$B$10:$B$408,0)))","v":654},{"$f":"IF(ISNA(MATCH($B52,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B52,StartPrices!$B$10:$B$408,0)))","v":654},{"$f":"IF(ISNA(MATCH($B52,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B52,StartPrices!$B$10:$B$408,0)))","v":604.95000000000005},null,109.62,132.24352554558615,91.132549588856165,51.851377711882499,13.587145311363367,null,null,null,7.1691480000000002E-2,8.6487265706813338E-2,5.960068743111193E-2,3.3910801023571156E-2,8.8859930336316409E-3,null,null,null,7.1691480000000002E-2,8.0000720778802353E-2,5.513063587377854E-2,3.1367490946803321E-2,8.219543556109269E-3,null,null,null,654,604.95000000000005,{"$f":"AI52*(1+Xcalculation!$J$8)","v":590.89659194426224},{"$f":"AJ52*(1+Xcalculation!$J$8)","v":577.16965430422999},{"$f":"AK52*(1+Xcalculation!$J$8)","v":563.76160294572685},null,null,null,7.1691480000000002E-2,8.0000720778802353E-2,5.3849912967246588E-2,2.9927041749165276E-2,7.6599108201907285E-3]
[{"$f":"MAX($A$8:A52)+1","v":45},{"$f":"IF(ISNA(MATCH($A53,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A53,BasketDesign!$O$9:$O$407,0)))","v":"SO418"},{"$f":"IF(ISNA(MATCH($A53,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A53,BasketDesign!$O$9:$O$407,0)))","v":"SO418: 64kbit PC Re arranges"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B53,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B53,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B53,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B53,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B53,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B53,StartPrices!$B$10:$B$408,0)))","v":0},null,0.96,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI53*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ53*(1+Xcalculation!$J$8)","v":0},{"$f":"AK53*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A53)+1","v":46},{"$f":"IF(ISNA(MATCH($A54,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A54,BasketDesign!$O$9:$O$407,0)))","v":"SE417"},{"$f":"IF(ISNA(MATCH($A54,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A54,BasketDesign!$O$9:$O$407,0)))","v":"SE417: 64Kbit PPC new connection provision  external"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B54,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B54,StartPrices!$B$10:$B$408,0)))","v":654},{"$f":"IF(ISNA(MATCH($B54,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B54,StartPrices!$B$10:$B$408,0)))","v":654},{"$f":"IF(ISNA(MATCH($B54,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B54,StartPrices!$B$10:$B$408,0)))","v":604.95000000000005},null,10.529999999999998,11.159999999999998,12.239999999999997,13.079999999999997,11.039999999999997,null,null,null,6.8866199999999978E-3,7.2986399999999986E-3,8.0049599999999985E-3,8.5543199999999972E-3,7.220159999999998E-3,null,null,null,6.8866199999999978E-3,6.7512419999999993E-3,7.4045879999999984E-3,7.9127459999999983E-3,6.6786479999999988E-3,null,null,null,654,604.95000000000005,{"$f":"AI54*(1+Xcalculation!$J$8)","v":590.89659194426224},{"$f":"AJ54*(1+Xcalculation!$J$8)","v":577.16965430422999},{"$f":"AK54*(1+Xcalculation!$J$8)","v":563.76160294572685},null,null,null,6.8866199999999978E-3,6.7512419999999993E-3,7.2325742853977682E-3,7.5493790782993264E-3,6.2239280965208227E-3]
[{"$f":"MAX($A$8:A54)+1","v":47},{"$f":"IF(ISNA(MATCH($A55,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A55,BasketDesign!$O$9:$O$407,0)))","v":"SE418"},{"$f":"IF(ISNA(MATCH($A55,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A55,BasketDesign!$O$9:$O$407,0)))","v":"SE418: 64kbit PPC Re arranges"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B55,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B55,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B55,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B55,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B55,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B55,StartPrices!$B$10:$B$408,0)))","v":0},null,191,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI55*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ55*(1+Xcalculation!$J$8)","v":0},{"$f":"AK55*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A55)+1","v":48},{"$f":"IF(ISNA(MATCH($A56,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A56,BasketDesign!$O$9:$O$407,0)))","v":"SO413"},{"$f":"IF(ISNA(MATCH($A56,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A56,BasketDesign!$O$9:$O$407,0)))","v":"SO413: 2Mbit PC link connection cct provision"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B56,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B56,StartPrices!$B$10:$B$408,0)))","v":2217.4},{"$f":"IF(ISNA(MATCH($B56,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B56,StartPrices!$B$10:$B$408,0)))","v":2217.4},{"$f":"IF(ISNA(MATCH($B56,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B56,StartPrices!$B$10:$B$408,0)))","v":2051.0950000000003},null,221.39999999999995,184.67500218968917,195.17089127251529,126.18283795612118,140.04908388536526,null,null,null,0.4909323599999999,0.40949834985541678,0.43277193430767541,0.27979782488390309,0.31054483860740895,null,null,null,0.4909323599999999,0.3787859736162606,0.40031403923459979,0.25881298801761038,0.28725397571185329,null,null,null,2217.4,2051.0950000000003,{"$f":"AI56*(1+Xcalculation!$J$8)","v":2003.4466406379313},{"$f":"AJ56*(1+Xcalculation!$J$8)","v":1956.9051857097852},{"$f":"AK56*(1+Xcalculation!$J$8)","v":1911.4449210578819},null,null,null,0.4909323599999999,0.3787859736162606,0.39101446647023169,0.24692784994391104,0.26769611009149069]
[{"$f":"MAX($A$8:A56)+1","v":49},{"$f":"IF(ISNA(MATCH($A57,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A57,BasketDesign!$O$9:$O$407,0)))","v":"SE413"},{"$f":"IF(ISNA(MATCH($A57,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A57,BasketDesign!$O$9:$O$407,0)))","v":"SE413: 2Mbit PPC link connection cct provision"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B57,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B57,StartPrices!$B$10:$B$408,0)))","v":2217.4},{"$f":"IF(ISNA(MATCH($B57,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B57,StartPrices!$B$10:$B$408,0)))","v":2217.4},{"$f":"IF(ISNA(MATCH($B57,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B57,StartPrices!$B$10:$B$408,0)))","v":2051.0950000000003},null,856.96,1050.2905263157895,701.28031189083811,712.36553606237817,559.24023391812852,null,null,null,1.9002231039999999,2.3289142130526317,1.5550189635867444,1.5795993396647174,1.2400592946900584,null,null,null,1.9002231039999999,2.1542456470736848,1.4383925413177387,1.4611293891898638,1.147054847588304,null,null,null,2217.4,2051.0950000000003,{"$f":"AI57*(1+Xcalculation!$J$8)","v":2003.4466406379313},{"$f":"AJ57*(1+Xcalculation!$J$8)","v":1956.9051857097852},{"$f":"AK57*(1+Xcalculation!$J$8)","v":1911.4449210578819},null,null,null,1.9002231039999999,2.1542456470736848,1.4049776850032203,1.3940318116413988,1.0689569047740286]
[{"$f":"MAX($A$8:A57)+1","v":50},{"$f":"IF(ISNA(MATCH($A58,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A58,BasketDesign!$O$9:$O$407,0)))","v":"SH417"},{"$f":"IF(ISNA(MATCH($A58,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A58,BasketDesign!$O$9:$O$407,0)))","v":"SH417: 64Kbit RBS new connection cct provision  external"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B58,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B58,StartPrices!$B$10:$B$408,0)))","v":664.15502475000005},{"$f":"IF(ISNA(MATCH($B58,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B58,StartPrices!$B$10:$B$408,0)))","v":609.49506621307501},{"$f":"IF(ISNA(MATCH($B58,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B58,StartPrices!$B$10:$B$408,0)))","v":563.78293624709443},null,16.099999999999998,0,0,0,0,null,null,null,1.0692895898474998E-2,0,0,0,0,null,null,null,1.0692895898474998E-2,0,0,0,0,null,null,null,664.15502475000005,563.78293624709443,{"$f":"AI58*(1+Xcalculation!$J$8)","v":550.68586763325459},{"$f":"AJ58*(1+Xcalculation!$J$8)","v":537.89305300662738},{"$f":"AK58*(1+Xcalculation!$J$8)","v":525.39742433607819},null,null,null,1.0692895898474998E-2,0,0,0,0]
[{"$f":"MAX($A$8:A58)+1","v":51},{"$f":"IF(ISNA(MATCH($A59,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A59,BasketDesign!$O$9:$O$407,0)))","v":"SH418"},{"$f":"IF(ISNA(MATCH($A59,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A59,BasketDesign!$O$9:$O$407,0)))","v":"SH418: RBS 64Kbit PPC Re arranges"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B59,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B59,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B59,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B59,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B59,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B59,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B59,List_ServCode,0),J$7)","v":88.2},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI59*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ59*(1+Xcalculation!$J$8)","v":0},{"$f":"AK59*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A59)+1","v":52},{"$f":"IF(ISNA(MATCH($A60,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A60,BasketDesign!$O$9:$O$407,0)))","v":"ST413"},{"$f":"IF(ISNA(MATCH($A60,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A60,BasketDesign!$O$9:$O$407,0)))","v":"ST413: 2Mbit Siteconnect PPC link conn cct provision"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B60,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B60,StartPrices!$B$10:$B$408,0)))","v":2069.9559469852943},{"$f":"IF(ISNA(MATCH($B60,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B60,StartPrices!$B$10:$B$408,0)))","v":2069.9559469852943},{"$f":"IF(ISNA(MATCH($B60,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B60,StartPrices!$B$10:$B$408,0)))","v":1914.7092509613974},null,60.419999999999995,0,0,0,0,null,null,null,0.12506673831685147,0,0,0,0,null,null,null,0.12506673831685147,0,0,0,0,null,null,null,2069.9559469852943,1914.7092509613974,{"$f":"AI60*(1+Xcalculation!$J$8)","v":1870.229227138178},{"$f":"AJ60*(1+Xcalculation!$J$8)","v":1826.7825051169532},{"$f":"AK60*(1+Xcalculation!$J$8)","v":1784.3450805802286},null,null,null,0.12506673831685147,0,0,0,0]
[{"$f":"MAX($A$8:A60)+1","v":53},{"$f":"IF(ISNA(MATCH($A61,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A61,BasketDesign!$O$9:$O$407,0)))","v":"SH413"},{"$f":"IF(ISNA(MATCH($A61,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A61,BasketDesign!$O$9:$O$407,0)))","v":"SH413: RBS 2Mbit PPC link connection cct provision"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B61,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B61,StartPrices!$B$10:$B$408,0)))","v":2069.9559469852943},{"$f":"IF(ISNA(MATCH($B61,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B61,StartPrices!$B$10:$B$408,0)))","v":1899.5985725484045},{"$f":"IF(ISNA(MATCH($B61,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B61,StartPrices!$B$10:$B$408,0)))","v":1757.1286796072743},null,387.72,347.66315789473668,0,0,0,null,null,null,0.80256331976513828,0.66042043846451237,0,0,0,null,null,null,0.80256331976513828,0.6108889055796739,0,0,0,null,null,null,2069.9559469852943,1757.1286796072743,{"$f":"AI61*(1+Xcalculation!$J$8)","v":1716.3093617447057},{"$f":"AJ61*(1+Xcalculation!$J$8)","v":1676.4383049458277},{"$f":"AK61*(1+Xcalculation!$J$8)","v":1637.4934804484756},null,null,null,0.80256331976513828,0.6108889055796739,0,0,0]
[{"$f":"MAX($A$8:A61)+1","v":54},{"$f":"IF(ISNA(MATCH($A62,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A62,BasketDesign!$O$9:$O$407,0)))","v":"SO473"},{"$f":"IF(ISNA(MATCH($A62,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A62,BasketDesign!$O$9:$O$407,0)))","v":"SO473: Separation   Diversity"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B62,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B62,StartPrices!$B$10:$B$408,0)))","v":1330.5788712011577},{"$f":"IF(ISNA(MATCH($B62,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B62,StartPrices!$B$10:$B$408,0)))","v":1330.5788712011577},{"$f":"IF(ISNA(MATCH($B62,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B62,StartPrices!$B$10:$B$408,0)))","v":1230.7854558610709},null,813.95999999999992,0,0,0,0,null,null,null,1.0830379780028943,0,0,0,0,null,null,null,1.0830379780028943,0,0,0,0,null,null,null,1330.5788712011577,1230.7854558610709,{"$f":"AI62*(1+Xcalculation!$J$8)","v":1202.193456125088},{"$f":"AJ62*(1+Xcalculation!$J$8)","v":1174.2656683726066},{"$f":"AK62*(1+Xcalculation!$J$8)","v":1146.9866624985939},null,null,null,1.0830379780028943,0,0,0,0]
[{"$f":"MAX($A$8:A62)+1","v":55},{"$f":"IF(ISNA(MATCH($A63,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A63,BasketDesign!$O$9:$O$407,0)))","v":"SPO438"},{"$f":"IF(ISNA(MATCH($A63,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A63,BasketDesign!$O$9:$O$407,0)))","v":"SPO438: Prot Path PC rental 2Mbit local end copper"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B63,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B63,StartPrices!$B$10:$B$408,0)))","v":1206.1099999999999},{"$f":"IF(ISNA(MATCH($B63,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B63,StartPrices!$B$10:$B$408,0)))","v":1254.3499999999999},{"$f":"IF(ISNA(MATCH($B63,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B63,StartPrices!$B$10:$B$408,0)))","v":1160.2737500000001},null,36.044881839999995,28.74768764119403,18.959418940126184,20.755023077608069,20.461623934879629,null,null,null,4.3474092436042389E-2,3.605966199273173E-2,2.3781747147547279E-2,2.6034063197397678E-2,2.5666037982716262E-2,null,null,null,4.3474092436042389E-2,3.3355187343276853E-2,2.1998116111481236E-2,2.4081508457592857E-2,2.3741085134012546E-2,null,null,null,1206.1099999999999,1160.2737500000001,{"$f":"AI63*(1+Xcalculation!$J$8)","v":1133.3197860937084},{"$f":"AJ63*(1+Xcalculation!$J$8)","v":1106.9919814625548},{"$f":"AK63*(1+Xcalculation!$J$8)","v":1081.2757899923126},null,null,null,4.3474092436042389E-2,3.3355187343276853E-2,2.148708461768481E-2,2.2975644121982407E-2,2.2124658584712582E-2]
[{"$f":"MAX($A$8:A63)+1","v":56},{"$f":"IF(ISNA(MATCH($A64,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A64,BasketDesign!$O$9:$O$407,0)))","v":"SE473"},{"$f":"IF(ISNA(MATCH($A64,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A64,BasketDesign!$O$9:$O$407,0)))","v":"SE473: Separation   Diversity"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B64,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B64,StartPrices!$B$10:$B$408,0)))","v":1330.5785123966941},{"$f":"IF(ISNA(MATCH($B64,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B64,StartPrices!$B$10:$B$408,0)))","v":1330.5785123966941},{"$f":"IF(ISNA(MATCH($B64,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B64,StartPrices!$B$10:$B$408,0)))","v":1230.7851239669421},null,1141.56,775.34750653423941,789.45408019359661,498.92493683745795,372.61270610495455,null,null,null,1.51893520661157,1.0316607318348143,1.0504306356294963,0.66385880025479937,0.495790460189237,null,null,null,1.51893520661157,0.9542861769472033,0.97164833795728411,0.61406939023568952,0.45860617567504425,null,null,null,1330.5785123966941,1230.7851239669421,{"$f":"AI64*(1+Xcalculation!$J$8)","v":1202.1931319410899},{"$f":"AJ64*(1+Xcalculation!$J$8)","v":1174.2653517196277},{"$f":"AK64*(1+Xcalculation!$J$8)","v":1146.9863532016834},null,null,null,1.51893520661157,0.9542861769472033,0.94907627319161225,0.58587026643713058,0.42738168893193246]
[{"$f":"MAX($A$8:A64)+1","v":57},{"$f":"IF(ISNA(MATCH($A65,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A65,BasketDesign!$O$9:$O$407,0)))","v":"SO474"},{"$f":"IF(ISNA(MATCH($A65,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A65,BasketDesign!$O$9:$O$407,0)))","v":"SO474: Third Party Equipment PPC"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B65,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B65,StartPrices!$B$10:$B$408,0)))","v":2792.1909363758596},{"$f":"IF(ISNA(MATCH($B65,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B65,StartPrices!$B$10:$B$408,0)))","v":2792.1909363758596},{"$f":"IF(ISNA(MATCH($B65,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B65,StartPrices!$B$10:$B$408,0)))","v":2582.7766161476702},null,620,517.38412739513467,432.56624217173902,425.29310052815327,380.21466816594659,null,null,null,1.7311583805530331,1.444635271137428,1.2078075407740949,1.1874995405978968,1.0616319503301113,null,null,null,1.7311583805530331,1.336287625802121,1.1172219752160377,1.0984370750530545,0.98200955405535284,null,null,null,2792.1909363758596,2582.7766161476702,{"$f":"AI65*(1+Xcalculation!$J$8)","v":2522.7769241011524},{"$f":"AJ65*(1+Xcalculation!$J$8)","v":2464.1710665129344},{"$f":"AK65*(1+Xcalculation!$J$8)","v":2406.9266636418724},null,null,null,1.7311583805530331,1.336287625802121,1.091268133896014,1.0479949531090522,0.91514882271636344]
[{"$f":"MAX($A$8:A65)+1","v":58},{"$f":"IF(ISNA(MATCH($A66,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A66,BasketDesign!$O$9:$O$407,0)))","v":"SE474"},{"$f":"IF(ISNA(MATCH($A66,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A66,BasketDesign!$O$9:$O$407,0)))","v":"SE474: Third Party Equipment PPC"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B66,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B66,StartPrices!$B$10:$B$408,0)))","v":2792.200255102041},{"$f":"IF(ISNA(MATCH($B66,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B66,StartPrices!$B$10:$B$408,0)))","v":2792.200255102041},{"$f":"IF(ISNA(MATCH($B66,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B66,StartPrices!$B$10:$B$408,0)))","v":2582.7852359693879},null,1014.36,930.97620122338628,609.91827314245199,497.1468463980105,533.77871929049547,null,null,null,2.8322962507653062,2.5994719865498683,1.7030139578597507,1.3881335513357,1.4904170761709621,null,null,null,2.8322962507653062,2.4045115875586283,1.5752879110202693,1.2840235349855225,1.3786357954581401,null,null,null,2792.200255102041,2582.7852359693879,{"$f":"AI66*(1+Xcalculation!$J$8)","v":2522.7853436784335},{"$f":"AJ66*(1+Xcalculation!$J$8)","v":2464.179290497596},{"$f":"AK66*(1+Xcalculation!$J$8)","v":2406.9346965776667},null,null,null,2.8322962507653062,2.4045115875586283,1.5386928803254376,1.2250589632301667,1.2847705197550843]
[{"$f":"MAX($A$8:A66)+1","v":59},{"$f":"IF(ISNA(MATCH($A67,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A67,BasketDesign!$O$9:$O$407,0)))","v":"SO475"},{"$f":"IF(ISNA(MATCH($A67,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A67,BasketDesign!$O$9:$O$407,0)))","v":"SO475: Other Single Payment"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B67,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B67,StartPrices!$B$10:$B$408,0)))","v":52454.769946199151},{"$f":"IF(ISNA(MATCH($B67,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B67,StartPrices!$B$10:$B$408,0)))","v":52454.769946199151},{"$f":"IF(ISNA(MATCH($B67,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B67,StartPrices!$B$10:$B$408,0)))","v":48520.662200234219},null,9.7000000000000011,0,0,0,0,null,null,null,0.50881126847813174,0,0,0,0,null,null,null,0.50881126847813174,0,0,0,0,null,null,null,52454.769946199151,48520.662200234219,{"$f":"AI67*(1+Xcalculation!$J$8)","v":47393.493566405799},{"$f":"AJ67*(1+Xcalculation!$J$8)","v":46292.509841675346},{"$f":"AK67*(1+Xcalculation!$J$8)","v":45217.102732444298},null,null,null,0.50881126847813174,0,0,0,0]
[{"$f":"MAX($A$8:A67)+1","v":60},{"$f":"IF(ISNA(MATCH($A68,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A68,BasketDesign!$O$9:$O$407,0)))","v":"SE476"},{"$f":"IF(ISNA(MATCH($A68,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A68,BasketDesign!$O$9:$O$407,0)))","v":"SE476: Other single Payment  external"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B68,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B68,StartPrices!$B$10:$B$408,0)))","v":1206480},{"$f":"IF(ISNA(MATCH($B68,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B68,StartPrices!$B$10:$B$408,0)))","v":1206480},{"$f":"IF(ISNA(MATCH($B68,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B68,StartPrices!$B$10:$B$408,0)))","v":1115994},null,1.1100000000000001,0,0,0,0,null,null,null,1.3391928,0,0,0,0,null,null,null,1.3391928,0,0,0,0,null,null,null,1206480,1115994,{"$f":"AI68*(1+Xcalculation!$J$8)","v":1090068.685395892},{"$f":"AJ68*(1+Xcalculation!$J$8)","v":1064745.6338302251},{"$f":"AK68*(1+Xcalculation!$J$8)","v":1040010.8543149241},null,null,null,1.3391928,0,0,0,0]
[{"$f":"MAX($A$8:A68)+1","v":61},{"$f":"IF(ISNA(MATCH($A69,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A69,BasketDesign!$O$9:$O$407,0)))","v":"SPE413"},{"$f":"IF(ISNA(MATCH($A69,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A69,BasketDesign!$O$9:$O$407,0)))","v":"SPE413: 2Mbit PPC lnk Prot Path conn cct provision"},"Both",0,{"$f":"IF(ISNA(MATCH($B69,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B69,StartPrices!$B$10:$B$408,0)))","v":9675.16},{"$f":"IF(ISNA(MATCH($B69,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B69,StartPrices!$B$10:$B$408,0)))","v":9675.16},{"$f":"IF(ISNA(MATCH($B69,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B69,StartPrices!$B$10:$B$408,0)))","v":8949.523000000001},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B69,List_ServCode,0),J$7)","v":16.8},13.918421052631579,15.80409356725146,11.042690058479533,11.042690058479533,null,null,null,0.16254268799999999,0.13466295063157896,0.15290713391812866,0.10683979314619883,0.10683979314619883,null,null,null,0.16254268799999999,0.12456322933421055,0.141439098874269,9.8826808660233925E-2,9.8826808660233925E-2,null,null,null,9675.16,8949.523000000001,{"$f":"AI69*(1+Xcalculation!$J$8)","v":8741.6193738768325},{"$f":"AJ69*(1+Xcalculation!$J$8)","v":8538.5454931775439},{"$f":"AK69*(1+Xcalculation!$J$8)","v":8340.1891595663274},null,null,null,0.16254268799999999,0.12456322933421055,0.13815337051404761,9.428851143138689E-2,9.2098123918181854E-2]
[{"$f":"MAX($A$8:A69)+1","v":62},{"$f":"IF(ISNA(MATCH($A70,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A70,BasketDesign!$O$9:$O$407,0)))","v":"SG118"},{"$f":"IF(ISNA(MATCH($A70,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A70,BasketDesign!$O$9:$O$407,0)))","v":"SG118: PPC rental 64kbit link per km regional trunk  ext"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B70,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B70,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B70,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B70,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B70,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B70,StartPrices!$B$10:$B$408,0)))","v":0},null,114107.65648800001,118623.23814196252,96865.442315322172,83183.745132958633,71806.199873242906,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI70*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ70*(1+Xcalculation!$J$8)","v":0},{"$f":"AK70*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A70)+1","v":63},{"$f":"IF(ISNA(MATCH($A71,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A71,BasketDesign!$O$9:$O$407,0)))","v":"SG119"},{"$f":"IF(ISNA(MATCH($A71,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A71,BasketDesign!$O$9:$O$407,0)))","v":"SG119: PC rental 64kbit link per km regional trunk  int"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B71,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B71,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B71,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B71,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B71,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B71,StartPrices!$B$10:$B$408,0)))","v":0},null,295335.76081954996,218083.22447202323,165289.38579103915,74965.588338170463,32078.897821696104,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI71*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ71*(1+Xcalculation!$J$8)","v":0},{"$f":"AK71*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A71)+1","v":64},{"$f":"IF(ISNA(MATCH($A72,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A72,BasketDesign!$O$9:$O$407,0)))","v":"SG101"},{"$f":"IF(ISNA(MATCH($A72,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A72,BasketDesign!$O$9:$O$407,0)))","v":"SG101: PPC rental 2Mbit link per km regional trunk"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B72,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B72,StartPrices!$B$10:$B$408,0)))","v":52.16},{"$f":"IF(ISNA(MATCH($B72,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B72,StartPrices!$B$10:$B$408,0)))","v":52.54},{"$f":"IF(ISNA(MATCH($B72,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B72,StartPrices!$B$10:$B$408,0)))","v":48.599499999999999},null,88005.75,66371.769136033414,51473.903105415768,60415.032146977195,48541.319891685853,null,null,null,4.5903799200000002,3.4871727504071957,2.7044388691585444,3.174205789002182,2.5503609471091746,null,null,null,4.5903799200000002,3.2256347941266559,2.5016059539716538,2.936140354827018,2.3590838760759869,null,null,null,52.16,48.599499999999999,{"$f":"AI72*(1+Xcalculation!$J$8)","v":47.470499909406016},{"$f":"AJ72*(1+Xcalculation!$J$8)","v":46.367727273920856},{"$f":"AK72*(1+Xcalculation!$J$8)","v":45.290572811572609},null,null,null,4.5903799200000002,3.2256347941266559,2.4434919127024131,2.8013077338361998,2.1984641829242362]
[{"$f":"MAX($A$8:A72)+1","v":65},{"$f":"IF(ISNA(MATCH($A73,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A73,BasketDesign!$O$9:$O$407,0)))","v":"SG102"},{"$f":"IF(ISNA(MATCH($A73,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A73,BasketDesign!$O$9:$O$407,0)))","v":"SG102: PC rental 2Mbit link per km regional trunk"},{"$f":"IF(ISNA(MATCH($B73,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B73,List_ServCode,0)))","v":"Internal"},{"$f":"IF(ISNA(MATCH($B73,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B73,List_ServCode,0)))","v":"Non-WECLA"},{"$f":"IF(ISNA(MATCH($B73,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B73,StartPrices!$B$10:$B$408,0)))","v":52.16},{"$f":"IF(ISNA(MATCH($B73,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B73,StartPrices!$B$10:$B$408,0)))","v":52.54},{"$f":"IF(ISNA(MATCH($B73,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B73,StartPrices!$B$10:$B$408,0)))","v":48.599499999999999},null,147922.95000000001,102896.64598262669,113944.15878824581,81029.480946295065,68355.769473807581,null,null,null,{"$f":"F73*J73/million","v":7.7156610719999996},{"$f":"$G73*K73/million","v":5.4061897799272058},{"$f":"$G73*L73/million","v":5.9866261027344345},{"$f":"$G73*M73/million","v":4.2572889289183431},{"$f":"$G73*N73/million","v":3.5914121281538502},null,null,null,7.7156610719999996,5.0007255464326654,5.537629145029352,3.9379922592494667,3.3220562185423113,null,null,null,{"$f":"F73","v":52.16},{"$f":"H73","v":48.599499999999999},{"$f":"AI73*(1+Xcalculation!$J$8)","v":47.470499909406016},{"$f":"AJ73*(1+Xcalculation!$J$8)","v":46.367727273920856},{"$f":"AK73*(1+Xcalculation!$J$8)","v":45.290572811572609},null,null,null,{"$f":"AH73*J73/million","v":7.7156610719999996},{"$f":"AI73*K73/million","v":5.0007255464326654},{"$f":"AJ73*L73/million","v":5.4089861794347671},{"$f":"AK73*M73/million","v":3.7571528736651758},{"$f":"AL73*N73/million","v":3.0958719544445548}]
[{"$f":"MAX($A$8:A73)+1","v":66},{"$f":"IF(ISNA(MATCH($A74,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A74,BasketDesign!$O$9:$O$407,0)))","v":"SG103"},{"$f":"IF(ISNA(MATCH($A74,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A74,BasketDesign!$O$9:$O$407,0)))","v":"SG103: PPC rent 2Mb CLZ link per km regional trunk  ext"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B74,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B74,StartPrices!$B$10:$B$408,0)))","v":52.16},{"$f":"IF(ISNA(MATCH($B74,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B74,StartPrices!$B$10:$B$408,0)))","v":52.54},{"$f":"IF(ISNA(MATCH($B74,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B74,StartPrices!$B$10:$B$408,0)))","v":48.599499999999999},null,1585.08,1309.7937704611354,808.05466654195118,926.13765223084829,656.07225377999566,null,null,null,8.2677772799999993E-2,6.881656470002806E-2,4.2455192180114114E-2,4.8659272248208769E-2,3.4470036213600973E-2,null,null,null,{"$f":"F74*J74/million","v":8.2677772799999993E-2},{"$f":"$H74*K74/million","v":6.3655322347525953E-2},3.9271052766605558E-2,4.5009826829593112E-2,3.18847834975809E-2,null,null,null,52.16,48.599499999999999,{"$f":"AI74*(1+Xcalculation!$J$8)","v":47.470499909406016},{"$f":"AJ74*(1+Xcalculation!$J$8)","v":46.367727273920856},{"$f":"AK74*(1+Xcalculation!$J$8)","v":45.290572811572609},null,null,null,8.2677772799999993E-2,6.3655322347525953E-2,3.8358758974874799E-2,4.2942898076749336E-2,2.9713888179475439E-2]
[{"$f":"MAX($A$8:A74)+1","v":67},{"$f":"IF(ISNA(MATCH($A75,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A75,BasketDesign!$O$9:$O$407,0)))","v":"SG104"},{"$f":"IF(ISNA(MATCH($A75,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A75,BasketDesign!$O$9:$O$407,0)))","v":"SG104: PC rent 2Mbit CLZ link per km regional trunk  int"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B75,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B75,StartPrices!$B$10:$B$408,0)))","v":52.16},{"$f":"IF(ISNA(MATCH($B75,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B75,StartPrices!$B$10:$B$408,0)))","v":52.54},{"$f":"IF(ISNA(MATCH($B75,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B75,StartPrices!$B$10:$B$408,0)))","v":48.599499999999999},null,3435.6800000000003,2353.3498004691196,2459.9135736528287,2319.7811672889061,2039.1720117400184,null,null,null,0.17920506880000001,0.12364499851664754,0.12924385915971962,0.12188130252935912,0.10713809749682057,null,null,null,0.17920506880000001,0.11437162362789899,0.11955056972274065,0.11274020483965719,9.9102740184559016E-2,null,null,null,52.16,48.599499999999999,{"$f":"AI75*(1+Xcalculation!$J$8)","v":47.470499909406016},{"$f":"AJ75*(1+Xcalculation!$J$8)","v":46.367727273920856},{"$f":"AK75*(1+Xcalculation!$J$8)","v":45.290572811572609},null,null,null,0.17920506880000001,0.11437162362789899,0.11677332707523323,0.10756298050002978,9.2355268473032298E-2]
[{"$f":"MAX($A$8:A75)+1","v":68},{"$f":"IF(ISNA(MATCH($A76,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A76,BasketDesign!$O$9:$O$407,0)))","v":"SG112"},{"$f":"IF(ISNA(MATCH($A76,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A76,BasketDesign!$O$9:$O$407,0)))","v":"SG112: Prot Path PPC rent 2Mb link per km regional trunk"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B76,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B76,StartPrices!$B$10:$B$408,0)))","v":48.243808298488261},{"$f":"IF(ISNA(MATCH($B76,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B76,StartPrices!$B$10:$B$408,0)))","v":48.243808298488261},{"$f":"IF(ISNA(MATCH($B76,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B76,StartPrices!$B$10:$B$408,0)))","v":44.625522676101646},null,7663.079999999999,4473.2668816823698,5198.3553172250804,4448.3211504959236,4115.7975431391023,null,null,null,0.36969616249597942,0.21580742990786062,0.25078845739163391,0.2146039528346361,0.19856174766659185,null,null,null,0.36969616249597942,0.19962187266477111,0.23197932308726138,0.19850865637203838,0.18366961659159745,null,null,null,48.243808298488261,44.625522676101646,{"$f":"AI76*(1+Xcalculation!$J$8)","v":43.588840834845612},{"$f":"AJ76*(1+Xcalculation!$J$8)","v":42.576241831740077},{"$f":"AK76*(1+Xcalculation!$J$8)","v":41.587166205752446},null,null,null,0.36969616249597942,0.19962187266477111,0.2265902825254974,0.18939279704875869,0.17116435649575343]
[{"$f":"MAX($A$8:A76)+1","v":69},{"$f":"IF(ISNA(MATCH($A77,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A77,BasketDesign!$O$9:$O$407,0)))","v":"SG113"},{"$f":"IF(ISNA(MATCH($A77,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A77,BasketDesign!$O$9:$O$407,0)))","v":"SG113: Prot Path PC rent 2Mbit link per km regional trunk"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B77,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B77,StartPrices!$B$10:$B$408,0)))","v":48.241206030150757},{"$f":"IF(ISNA(MATCH($B77,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B77,StartPrices!$B$10:$B$408,0)))","v":48.241206030150757},{"$f":"IF(ISNA(MATCH($B77,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B77,StartPrices!$B$10:$B$408,0)))","v":44.62311557788945},null,1319.05,1067.9906432201542,764.54829389205895,724.34160415302586,602.20063098792639,null,null,null,6.3632562814070356E-2,5.1521156657856684E-2,3.6882731765647069E-2,3.4943112562156022E-2,2.9050884710975344E-2,null,null,null,6.3632562814070356E-2,4.7657069908517431E-2,3.4116526883223537E-2,3.2322379119994325E-2,2.6872068357652195E-2,null,null,null,48.241206030150757,44.62311557788945,{"$f":"AI77*(1+Xcalculation!$J$8)","v":43.586489655194299},{"$f":"AJ77*(1+Xcalculation!$J$8)","v":42.573945271622698},{"$f":"AK77*(1+Xcalculation!$J$8)","v":41.584922996319342},null,null,null,6.3632562814070356E-2,4.7657069908517431E-2,3.3323976302622682E-2,3.0838079813170317E-2,2.5042466867967839E-2]
[{"$f":"MAX($A$8:A77)+1","v":70},{"$f":"IF(ISNA(MATCH($A78,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A78,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A78,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A78,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B78,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B78,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B78,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B78,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B78,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B78,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI78*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ78*(1+Xcalculation!$J$8)","v":0},{"$f":"AK78*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A78)+1","v":71},{"$f":"IF(ISNA(MATCH($A79,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A79,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A79,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A79,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B79,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B79,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B79,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B79,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B79,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B79,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B79,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI79*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ79*(1+Xcalculation!$J$8)","v":0},{"$f":"AK79*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A79)+1","v":72},{"$f":"IF(ISNA(MATCH($A80,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A80,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A80,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A80,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B80,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B80,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B80,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B80,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B80,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B80,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI80*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ80*(1+Xcalculation!$J$8)","v":0},{"$f":"AK80*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A80)+1","v":73},{"$f":"IF(ISNA(MATCH($A81,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A81,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A81,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A81,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B81,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B81,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B81,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B81,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B81,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B81,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI81*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ81*(1+Xcalculation!$J$8)","v":0},{"$f":"AK81*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A81)+1","v":74},{"$f":"IF(ISNA(MATCH($A82,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A82,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A82,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A82,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B82,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B82,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B82,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B82,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B82,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B82,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI82*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ82*(1+Xcalculation!$J$8)","v":0},{"$f":"AK82*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A82)+1","v":75},{"$f":"IF(ISNA(MATCH($A83,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A83,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A83,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A83,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B83,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B83,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B83,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B83,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B83,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B83,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI83*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ83*(1+Xcalculation!$J$8)","v":0},{"$f":"AK83*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A83)+1","v":76},{"$f":"IF(ISNA(MATCH($A84,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A84,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A84,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A84,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B84,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B84,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B84,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B84,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B84,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B84,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI84*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ84*(1+Xcalculation!$J$8)","v":0},{"$f":"AK84*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A84)+1","v":77},{"$f":"IF(ISNA(MATCH($A85,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A85,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A85,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A85,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B85,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B85,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B85,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B85,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B85,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B85,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI85*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ85*(1+Xcalculation!$J$8)","v":0},{"$f":"AK85*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A85)+1","v":78},{"$f":"IF(ISNA(MATCH($A86,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A86,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A86,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A86,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B86,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B86,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B86,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B86,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B86,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B86,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI86*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ86*(1+Xcalculation!$J$8)","v":0},{"$f":"AK86*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A86)+1","v":79},{"$f":"IF(ISNA(MATCH($A87,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A87,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A87,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A87,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B87,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B87,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B87,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B87,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B87,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B87,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI87*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ87*(1+Xcalculation!$J$8)","v":0},{"$f":"AK87*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A87)+1","v":80},{"$f":"IF(ISNA(MATCH($A88,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A88,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A88,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A88,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B88,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B88,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B88,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B88,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B88,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B88,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI88*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ88*(1+Xcalculation!$J$8)","v":0},{"$f":"AK88*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A88)+1","v":81},{"$f":"IF(ISNA(MATCH($A89,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A89,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A89,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A89,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B89,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B89,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B89,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B89,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B89,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B89,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B89,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"$H89*L89/million","v":0},{"$f":"$H89*M89/million","v":0},{"$f":"$H89*N89/million","v":0},null,null,null,0,0,{"$f":"AI89*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ89*(1+Xcalculation!$J$8)","v":0},{"$f":"AK89*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A89)+1","v":82},{"$f":"IF(ISNA(MATCH($A90,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A90,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A90,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A90,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B90,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B90,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B90,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B90,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B90,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B90,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI90*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ90*(1+Xcalculation!$J$8)","v":0},{"$f":"AK90*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A90)+1","v":83},{"$f":"IF(ISNA(MATCH($A91,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A91,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A91,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A91,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B91,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B91,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B91,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B91,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B91,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B91,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI91*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ91*(1+Xcalculation!$J$8)","v":0},{"$f":"AK91*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A91)+1","v":84},{"$f":"IF(ISNA(MATCH($A92,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A92,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A92,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A92,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B92,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B92,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B92,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B92,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B92,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B92,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI92*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ92*(1+Xcalculation!$J$8)","v":0},{"$f":"AK92*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A92)+1","v":85},{"$f":"IF(ISNA(MATCH($A93,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A93,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A93,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A93,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B93,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B93,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B93,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B93,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B93,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B93,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI93*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ93*(1+Xcalculation!$J$8)","v":0},{"$f":"AK93*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A93)+1","v":86},{"$f":"IF(ISNA(MATCH($A94,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A94,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A94,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A94,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B94,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B94,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B94,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B94,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B94,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B94,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI94*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ94*(1+Xcalculation!$J$8)","v":0},{"$f":"AK94*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A94)+1","v":87},{"$f":"IF(ISNA(MATCH($A95,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A95,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A95,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A95,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B95,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B95,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B95,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B95,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B95,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B95,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI95*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ95*(1+Xcalculation!$J$8)","v":0},{"$f":"AK95*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A95)+1","v":88},{"$f":"IF(ISNA(MATCH($A96,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A96,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A96,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A96,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B96,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B96,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B96,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B96,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B96,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B96,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI96*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ96*(1+Xcalculation!$J$8)","v":0},{"$f":"AK96*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A96)+1","v":89},{"$f":"IF(ISNA(MATCH($A97,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A97,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A97,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A97,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B97,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B97,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B97,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B97,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B97,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B97,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI97*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ97*(1+Xcalculation!$J$8)","v":0},{"$f":"AK97*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A97)+1","v":90},{"$f":"IF(ISNA(MATCH($A98,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A98,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A98,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A98,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B98,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B98,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B98,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B98,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B98,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B98,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI98*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ98*(1+Xcalculation!$J$8)","v":0},{"$f":"AK98*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A98)+1","v":91},{"$f":"IF(ISNA(MATCH($A99,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A99,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A99,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A99,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B99,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B99,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B99,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B99,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B99,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B99,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B99,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI99*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ99*(1+Xcalculation!$J$8)","v":0},{"$f":"AK99*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A99)+1","v":92},{"$f":"IF(ISNA(MATCH($A100,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A100,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A100,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A100,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B100,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B100,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B100,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B100,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B100,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B100,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI100*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ100*(1+Xcalculation!$J$8)","v":0},{"$f":"AK100*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A100)+1","v":93},{"$f":"IF(ISNA(MATCH($A101,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A101,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A101,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A101,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B101,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B101,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B101,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B101,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B101,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B101,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI101*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ101*(1+Xcalculation!$J$8)","v":0},{"$f":"AK101*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A101)+1","v":94},{"$f":"IF(ISNA(MATCH($A102,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A102,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A102,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A102,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B102,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B102,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B102,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B102,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B102,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B102,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI102*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ102*(1+Xcalculation!$J$8)","v":0},{"$f":"AK102*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A102)+1","v":95},{"$f":"IF(ISNA(MATCH($A103,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A103,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A103,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A103,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B103,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B103,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B103,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B103,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B103,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B103,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI103*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ103*(1+Xcalculation!$J$8)","v":0},{"$f":"AK103*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A103)+1","v":96},{"$f":"IF(ISNA(MATCH($A104,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A104,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A104,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A104,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B104,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B104,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B104,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B104,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B104,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B104,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI104*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ104*(1+Xcalculation!$J$8)","v":0},{"$f":"AK104*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A104)+1","v":97},{"$f":"IF(ISNA(MATCH($A105,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A105,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A105,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A105,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B105,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B105,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B105,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B105,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B105,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B105,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI105*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ105*(1+Xcalculation!$J$8)","v":0},{"$f":"AK105*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A105)+1","v":98},{"$f":"IF(ISNA(MATCH($A106,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A106,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A106,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A106,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B106,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B106,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B106,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B106,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B106,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B106,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI106*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ106*(1+Xcalculation!$J$8)","v":0},{"$f":"AK106*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A106)+1","v":99},{"$f":"IF(ISNA(MATCH($A107,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A107,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A107,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A107,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B107,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B107,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B107,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B107,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B107,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B107,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI107*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ107*(1+Xcalculation!$J$8)","v":0},{"$f":"AK107*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A107)+1","v":100},{"$f":"IF(ISNA(MATCH($A108,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A108,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A108,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A108,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B108,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B108,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B108,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B108,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B108,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B108,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI108*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ108*(1+Xcalculation!$J$8)","v":0},{"$f":"AK108*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A108)+1","v":101},{"$f":"IF(ISNA(MATCH($A109,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A109,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A109,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A109,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B109,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B109,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B109,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B109,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B109,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B109,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B109,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI109*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ109*(1+Xcalculation!$J$8)","v":0},{"$f":"AK109*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A109)+1","v":102},{"$f":"IF(ISNA(MATCH($A110,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A110,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A110,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A110,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B110,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B110,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B110,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B110,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B110,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B110,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI110*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ110*(1+Xcalculation!$J$8)","v":0},{"$f":"AK110*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A110)+1","v":103},{"$f":"IF(ISNA(MATCH($A111,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A111,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A111,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A111,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B111,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B111,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B111,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B111,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B111,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B111,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI111*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ111*(1+Xcalculation!$J$8)","v":0},{"$f":"AK111*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A111)+1","v":104},{"$f":"IF(ISNA(MATCH($A112,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A112,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A112,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A112,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B112,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B112,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B112,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B112,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B112,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B112,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI112*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ112*(1+Xcalculation!$J$8)","v":0},{"$f":"AK112*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A112)+1","v":105},{"$f":"IF(ISNA(MATCH($A113,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A113,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A113,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A113,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B113,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B113,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B113,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B113,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B113,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B113,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI113*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ113*(1+Xcalculation!$J$8)","v":0},{"$f":"AK113*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A113)+1","v":106},{"$f":"IF(ISNA(MATCH($A114,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A114,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A114,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A114,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B114,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B114,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B114,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B114,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B114,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B114,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI114*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ114*(1+Xcalculation!$J$8)","v":0},{"$f":"AK114*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A114)+1","v":107},{"$f":"IF(ISNA(MATCH($A115,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A115,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A115,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A115,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B115,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B115,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B115,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B115,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B115,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B115,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI115*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ115*(1+Xcalculation!$J$8)","v":0},{"$f":"AK115*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A115)+1","v":108},{"$f":"IF(ISNA(MATCH($A116,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A116,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A116,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A116,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B116,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B116,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B116,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B116,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B116,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B116,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI116*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ116*(1+Xcalculation!$J$8)","v":0},{"$f":"AK116*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A116)+1","v":109},{"$f":"IF(ISNA(MATCH($A117,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A117,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A117,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A117,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B117,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B117,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B117,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B117,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B117,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B117,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI117*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ117*(1+Xcalculation!$J$8)","v":0},{"$f":"AK117*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A117)+1","v":110},{"$f":"IF(ISNA(MATCH($A118,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A118,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A118,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A118,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B118,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B118,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B118,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B118,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B118,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B118,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI118*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ118*(1+Xcalculation!$J$8)","v":0},{"$f":"AK118*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A118)+1","v":111},{"$f":"IF(ISNA(MATCH($A119,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A119,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A119,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A119,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B119,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B119,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B119,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B119,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B119,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B119,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B119,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI119*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ119*(1+Xcalculation!$J$8)","v":0},{"$f":"AK119*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A119)+1","v":112},{"$f":"IF(ISNA(MATCH($A120,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A120,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A120,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A120,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B120,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B120,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B120,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B120,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B120,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B120,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI120*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ120*(1+Xcalculation!$J$8)","v":0},{"$f":"AK120*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A120)+1","v":113},{"$f":"IF(ISNA(MATCH($A121,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A121,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A121,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A121,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B121,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B121,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B121,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B121,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B121,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B121,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI121*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ121*(1+Xcalculation!$J$8)","v":0},{"$f":"AK121*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A121)+1","v":114},{"$f":"IF(ISNA(MATCH($A122,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A122,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A122,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A122,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B122,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B122,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B122,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B122,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B122,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B122,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI122*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ122*(1+Xcalculation!$J$8)","v":0},{"$f":"AK122*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A122)+1","v":115},{"$f":"IF(ISNA(MATCH($A123,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A123,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A123,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A123,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B123,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B123,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B123,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B123,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B123,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B123,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI123*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ123*(1+Xcalculation!$J$8)","v":0},{"$f":"AK123*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A123)+1","v":116},{"$f":"IF(ISNA(MATCH($A124,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A124,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A124,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A124,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B124,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B124,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B124,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B124,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B124,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B124,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI124*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ124*(1+Xcalculation!$J$8)","v":0},{"$f":"AK124*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A124)+1","v":117},{"$f":"IF(ISNA(MATCH($A125,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A125,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A125,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A125,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B125,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B125,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B125,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B125,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B125,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B125,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI125*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ125*(1+Xcalculation!$J$8)","v":0},{"$f":"AK125*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A125)+1","v":118},{"$f":"IF(ISNA(MATCH($A126,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A126,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A126,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A126,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B126,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B126,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B126,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B126,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B126,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B126,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI126*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ126*(1+Xcalculation!$J$8)","v":0},{"$f":"AK126*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A126)+1","v":119},{"$f":"IF(ISNA(MATCH($A127,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A127,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A127,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A127,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B127,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B127,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B127,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B127,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B127,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B127,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI127*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ127*(1+Xcalculation!$J$8)","v":0},{"$f":"AK127*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A128)+1","v":121},{"$f":"IF(ISNA(MATCH($A129,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A129,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A129,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A129,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B129,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B129,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B129,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B129,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B129,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B129,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B129,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI129*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ129*(1+Xcalculation!$J$8)","v":0},{"$f":"AK129*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A129)+1","v":122},{"$f":"IF(ISNA(MATCH($A130,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A130,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A130,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A130,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B130,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B130,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B130,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B130,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B130,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B130,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI130*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ130*(1+Xcalculation!$J$8)","v":0},{"$f":"AK130*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A131)+1","v":124},{"$f":"IF(ISNA(MATCH($A132,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A132,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A132,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A132,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B132,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B132,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B132,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B132,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B132,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B132,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI132*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ132*(1+Xcalculation!$J$8)","v":0},{"$f":"AK132*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A132)+1","v":125},{"$f":"IF(ISNA(MATCH($A133,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A133,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A133,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A133,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B133,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B133,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B133,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B133,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B133,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B133,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI133*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ133*(1+Xcalculation!$J$8)","v":0},{"$f":"AK133*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A134)+1","v":127},{"$f":"IF(ISNA(MATCH($A135,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A135,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A135,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A135,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B135,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B135,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B135,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B135,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B135,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B135,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI135*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ135*(1+Xcalculation!$J$8)","v":0},{"$f":"AK135*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A135)+1","v":128},{"$f":"IF(ISNA(MATCH($A136,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A136,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A136,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A136,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B136,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B136,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B136,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B136,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B136,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B136,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI136*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ136*(1+Xcalculation!$J$8)","v":0},{"$f":"AK136*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A137)+1","v":130},{"$f":"IF(ISNA(MATCH($A138,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A138,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A138,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A138,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B138,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B138,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B138,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B138,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B138,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B138,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"F138*J138/million","v":0},{"$f":"$H138*K138/million","v":0},0,0,0,null,null,null,0,0,{"$f":"AI138*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ138*(1+Xcalculation!$J$8)","v":0},{"$f":"AK138*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A138)+1","v":131},{"$f":"IF(ISNA(MATCH($A139,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A139,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A139,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A139,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B139,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B139,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B139,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B139,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B139,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B139,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B139,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI139*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ139*(1+Xcalculation!$J$8)","v":0},{"$f":"AK139*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A140)+1","v":133},{"$f":"IF(ISNA(MATCH($A141,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A141,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A141,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A141,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B141,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B141,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B141,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B141,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B141,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B141,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI141*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ141*(1+Xcalculation!$J$8)","v":0},{"$f":"AK141*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A141)+1","v":134},{"$f":"IF(ISNA(MATCH($A142,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A142,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A142,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A142,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B142,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B142,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B142,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B142,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B142,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B142,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI142*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ142*(1+Xcalculation!$J$8)","v":0},{"$f":"AK142*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A143)+1","v":136},{"$f":"IF(ISNA(MATCH($A144,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A144,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A144,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A144,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B144,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B144,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B144,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B144,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B144,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B144,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI144*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ144*(1+Xcalculation!$J$8)","v":0},{"$f":"AK144*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A144)+1","v":137},{"$f":"IF(ISNA(MATCH($A145,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A145,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A145,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A145,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B145,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B145,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B145,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B145,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B145,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B145,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI145*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ145*(1+Xcalculation!$J$8)","v":0},{"$f":"AK145*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A146)+1","v":139},{"$f":"IF(ISNA(MATCH($A147,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A147,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A147,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A147,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B147,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B147,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B147,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B147,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B147,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B147,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI147*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ147*(1+Xcalculation!$J$8)","v":0},{"$f":"AK147*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A147)+1","v":140},{"$f":"IF(ISNA(MATCH($A148,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A148,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A148,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A148,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B148,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B148,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B148,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B148,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B148,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B148,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI148*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ148*(1+Xcalculation!$J$8)","v":0},{"$f":"AK148*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A149)+1","v":142},{"$f":"IF(ISNA(MATCH($A150,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A150,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A150,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A150,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B150,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B150,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B150,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B150,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B150,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B150,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI150*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ150*(1+Xcalculation!$J$8)","v":0},{"$f":"AK150*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A150)+1","v":143},{"$f":"IF(ISNA(MATCH($A151,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A151,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A151,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A151,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B151,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B151,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B151,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B151,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B151,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B151,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI151*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ151*(1+Xcalculation!$J$8)","v":0},{"$f":"AK151*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A152)+1","v":145},{"$f":"IF(ISNA(MATCH($A153,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A153,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A153,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A153,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B153,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B153,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B153,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B153,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B153,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B153,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"$H153*L153/million","v":0},{"$f":"$H153*M153/million","v":0},{"$f":"$H153*N153/million","v":0},null,null,null,0,0,{"$f":"AI153*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ153*(1+Xcalculation!$J$8)","v":0},{"$f":"AK153*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A153)+1","v":146},{"$f":"IF(ISNA(MATCH($A154,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A154,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A154,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A154,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B154,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B154,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B154,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B154,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B154,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B154,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI154*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ154*(1+Xcalculation!$J$8)","v":0},{"$f":"AK154*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A155)+1","v":148},{"$f":"IF(ISNA(MATCH($A156,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A156,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A156,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A156,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B156,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B156,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B156,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B156,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B156,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B156,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI156*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ156*(1+Xcalculation!$J$8)","v":0},{"$f":"AK156*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A156)+1","v":149},{"$f":"IF(ISNA(MATCH($A157,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A157,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A157,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A157,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B157,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B157,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B157,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B157,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B157,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B157,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI157*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ157*(1+Xcalculation!$J$8)","v":0},{"$f":"AK157*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A158)+1","v":151},{"$f":"IF(ISNA(MATCH($A159,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A159,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A159,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A159,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B159,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B159,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B159,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B159,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B159,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B159,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B159,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI159*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ159*(1+Xcalculation!$J$8)","v":0},{"$f":"AK159*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A159)+1","v":152},{"$f":"IF(ISNA(MATCH($A160,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A160,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A160,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A160,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B160,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B160,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B160,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B160,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B160,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B160,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI160*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ160*(1+Xcalculation!$J$8)","v":0},{"$f":"AK160*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A161)+1","v":154},{"$f":"IF(ISNA(MATCH($A162,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A162,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A162,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A162,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B162,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B162,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B162,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B162,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B162,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B162,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI162*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ162*(1+Xcalculation!$J$8)","v":0},{"$f":"AK162*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A162)+1","v":155},{"$f":"IF(ISNA(MATCH($A163,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A163,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A163,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A163,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B163,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B163,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B163,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B163,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B163,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B163,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI163*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ163*(1+Xcalculation!$J$8)","v":0},{"$f":"AK163*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A164)+1","v":157},{"$f":"IF(ISNA(MATCH($A165,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A165,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A165,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A165,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B165,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B165,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B165,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B165,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B165,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B165,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI165*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ165*(1+Xcalculation!$J$8)","v":0},{"$f":"AK165*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A165)+1","v":158},{"$f":"IF(ISNA(MATCH($A166,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A166,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A166,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A166,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B166,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B166,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B166,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B166,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B166,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B166,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI166*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ166*(1+Xcalculation!$J$8)","v":0},{"$f":"AK166*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A167)+1","v":160},{"$f":"IF(ISNA(MATCH($A168,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A168,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A168,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A168,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B168,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B168,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B168,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B168,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B168,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B168,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI168*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ168*(1+Xcalculation!$J$8)","v":0},{"$f":"AK168*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A168)+1","v":161},{"$f":"IF(ISNA(MATCH($A169,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A169,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A169,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A169,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B169,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B169,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B169,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B169,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B169,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B169,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B169,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI169*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ169*(1+Xcalculation!$J$8)","v":0},{"$f":"AK169*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A170)+1","v":163},{"$f":"IF(ISNA(MATCH($A171,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A171,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A171,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A171,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B171,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B171,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B171,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B171,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B171,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B171,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI171*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ171*(1+Xcalculation!$J$8)","v":0},{"$f":"AK171*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A171)+1","v":164},{"$f":"IF(ISNA(MATCH($A172,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A172,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A172,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A172,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B172,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B172,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B172,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B172,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B172,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B172,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI172*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ172*(1+Xcalculation!$J$8)","v":0},{"$f":"AK172*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A173)+1","v":166},{"$f":"IF(ISNA(MATCH($A174,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A174,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A174,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A174,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B174,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B174,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B174,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B174,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B174,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B174,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI174*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ174*(1+Xcalculation!$J$8)","v":0},{"$f":"AK174*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A174)+1","v":167},{"$f":"IF(ISNA(MATCH($A175,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A175,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A175,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A175,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B175,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B175,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B175,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B175,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B175,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B175,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI175*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ175*(1+Xcalculation!$J$8)","v":0},{"$f":"AK175*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A176)+1","v":169},{"$f":"IF(ISNA(MATCH($A177,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A177,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A177,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A177,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B177,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B177,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B177,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B177,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B177,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B177,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI177*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ177*(1+Xcalculation!$J$8)","v":0},{"$f":"AK177*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A177)+1","v":170},{"$f":"IF(ISNA(MATCH($A178,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A178,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A178,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A178,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B178,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B178,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B178,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B178,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B178,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B178,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI178*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ178*(1+Xcalculation!$J$8)","v":0},{"$f":"AK178*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A179)+1","v":172},{"$f":"IF(ISNA(MATCH($A180,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A180,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A180,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A180,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B180,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B180,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B180,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B180,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B180,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B180,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI180*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ180*(1+Xcalculation!$J$8)","v":0},{"$f":"AK180*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A180)+1","v":173},{"$f":"IF(ISNA(MATCH($A181,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A181,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A181,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A181,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B181,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B181,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B181,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B181,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B181,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B181,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI181*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ181*(1+Xcalculation!$J$8)","v":0},{"$f":"AK181*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A182)+1","v":175},{"$f":"IF(ISNA(MATCH($A183,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A183,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A183,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A183,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B183,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B183,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B183,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B183,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B183,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B183,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI183*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ183*(1+Xcalculation!$J$8)","v":0},{"$f":"AK183*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A183)+1","v":176},{"$f":"IF(ISNA(MATCH($A184,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A184,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A184,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A184,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B184,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B184,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B184,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B184,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B184,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B184,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI184*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ184*(1+Xcalculation!$J$8)","v":0},{"$f":"AK184*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A185)+1","v":178},{"$f":"IF(ISNA(MATCH($A186,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A186,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A186,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A186,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B186,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B186,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B186,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B186,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B186,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B186,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI186*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ186*(1+Xcalculation!$J$8)","v":0},{"$f":"AK186*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A186)+1","v":179},{"$f":"IF(ISNA(MATCH($A187,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A187,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A187,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A187,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B187,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B187,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B187,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B187,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B187,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B187,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI187*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ187*(1+Xcalculation!$J$8)","v":0},{"$f":"AK187*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A188)+1","v":181},{"$f":"IF(ISNA(MATCH($A189,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A189,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A189,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A189,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B189,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B189,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B189,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B189,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B189,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B189,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B189,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI189*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ189*(1+Xcalculation!$J$8)","v":0},{"$f":"AK189*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A189)+1","v":182},{"$f":"IF(ISNA(MATCH($A190,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A190,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A190,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A190,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B190,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B190,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B190,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B190,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B190,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B190,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI190*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ190*(1+Xcalculation!$J$8)","v":0},{"$f":"AK190*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A191)+1","v":184},{"$f":"IF(ISNA(MATCH($A192,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A192,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A192,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A192,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B192,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B192,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B192,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B192,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B192,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B192,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI192*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ192*(1+Xcalculation!$J$8)","v":0},{"$f":"AK192*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A192)+1","v":185},{"$f":"IF(ISNA(MATCH($A193,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A193,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A193,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A193,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B193,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B193,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B193,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B193,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B193,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B193,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI193*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ193*(1+Xcalculation!$J$8)","v":0},{"$f":"AK193*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A194)+1","v":187},{"$f":"IF(ISNA(MATCH($A195,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A195,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A195,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A195,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B195,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B195,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B195,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B195,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B195,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B195,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI195*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ195*(1+Xcalculation!$J$8)","v":0},{"$f":"AK195*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A195)+1","v":188},{"$f":"IF(ISNA(MATCH($A196,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A196,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A196,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A196,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B196,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B196,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B196,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B196,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B196,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B196,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI196*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ196*(1+Xcalculation!$J$8)","v":0},{"$f":"AK196*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A197)+1","v":190},{"$f":"IF(ISNA(MATCH($A198,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A198,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A198,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A198,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B198,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B198,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B198,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B198,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B198,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B198,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI198*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ198*(1+Xcalculation!$J$8)","v":0},{"$f":"AK198*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A198)+1","v":191},{"$f":"IF(ISNA(MATCH($A199,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A199,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A199,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A199,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B199,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B199,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B199,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B199,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B199,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B199,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B199,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI199*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ199*(1+Xcalculation!$J$8)","v":0},{"$f":"AK199*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A200)+1","v":193},{"$f":"IF(ISNA(MATCH($A201,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A201,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A201,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A201,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B201,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B201,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B201,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B201,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B201,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B201,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B201,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B201,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B201,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B201,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,{"$f":"F201*J201/million","v":0},{"$f":"$G201*K201/million","v":0},{"$f":"$G201*L201/million","v":0},{"$f":"$G201*M201/million","v":0},{"$f":"$G201*N201/million","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"F201","v":0},{"$f":"H201","v":0},{"$f":"AI201*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ201*(1+Xcalculation!$J$8)","v":0},{"$f":"AK201*(1+Xcalculation!$J$8)","v":0},null,null,null,{"$f":"AH201*J201/million","v":0},{"$f":"AI201*K201/million","v":0},{"$f":"AJ201*L201/million","v":0},{"$f":"AK201*M201/million","v":0},{"$f":"AL201*N201/million","v":0}]
[{"$f":"MAX($A$8:A201)+1","v":194},{"$f":"IF(ISNA(MATCH($A202,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A202,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A202,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A202,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B202,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B202,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B202,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B202,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B202,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B202,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"F202*J202/million","v":0},{"$f":"$H202*K202/million","v":0},0,0,0,null,null,null,0,0,{"$f":"AI202*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ202*(1+Xcalculation!$J$8)","v":0},{"$f":"AK202*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A203)+1","v":196},{"$f":"IF(ISNA(MATCH($A204,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A204,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A204,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A204,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B204,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B204,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B204,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B204,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B204,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B204,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI204*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ204*(1+Xcalculation!$J$8)","v":0},{"$f":"AK204*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A204)+1","v":197},{"$f":"IF(ISNA(MATCH($A205,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A205,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A205,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A205,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B205,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B205,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B205,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B205,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B205,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B205,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI205*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ205*(1+Xcalculation!$J$8)","v":0},{"$f":"AK205*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A206)+1","v":199},{"$f":"IF(ISNA(MATCH($A207,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A207,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A207,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A207,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B207,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B207,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B207,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B207,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B207,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B207,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI207*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ207*(1+Xcalculation!$J$8)","v":0},{"$f":"AK207*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A207)+1","v":200},{"$f":"IF(ISNA(MATCH($A208,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A208,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A208,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A208,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B208,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B208,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B208,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B208,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B208,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B208,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI208*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ208*(1+Xcalculation!$J$8)","v":0},{"$f":"AK208*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A209)+1","v":202},{"$f":"IF(ISNA(MATCH($A210,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A210,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A210,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A210,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B210,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B210,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B210,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B210,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B210,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B210,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI210*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ210*(1+Xcalculation!$J$8)","v":0},{"$f":"AK210*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A210)+1","v":203},{"$f":"IF(ISNA(MATCH($A211,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A211,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A211,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A211,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B211,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B211,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B211,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B211,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B211,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B211,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI211*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ211*(1+Xcalculation!$J$8)","v":0},{"$f":"AK211*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A212)+1","v":205},{"$f":"IF(ISNA(MATCH($A213,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A213,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A213,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A213,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B213,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B213,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B213,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B213,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B213,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B213,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI213*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ213*(1+Xcalculation!$J$8)","v":0},{"$f":"AK213*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A213)+1","v":206},{"$f":"IF(ISNA(MATCH($A214,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A214,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A214,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A214,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B214,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B214,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B214,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B214,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B214,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B214,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI214*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ214*(1+Xcalculation!$J$8)","v":0},{"$f":"AK214*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A215)+1","v":208},{"$f":"IF(ISNA(MATCH($A216,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A216,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A216,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A216,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B216,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B216,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B216,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B216,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B216,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B216,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI216*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ216*(1+Xcalculation!$J$8)","v":0},{"$f":"AK216*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A216)+1","v":209},{"$f":"IF(ISNA(MATCH($A217,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A217,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A217,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A217,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B217,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B217,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B217,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B217,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B217,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B217,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"$H217*L217/million","v":0},{"$f":"$H217*M217/million","v":0},{"$f":"$H217*N217/million","v":0},null,null,null,0,0,{"$f":"AI217*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ217*(1+Xcalculation!$J$8)","v":0},{"$f":"AK217*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A218)+1","v":211},{"$f":"IF(ISNA(MATCH($A219,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A219,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A219,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A219,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B219,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B219,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B219,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B219,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B219,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B219,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B219,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI219*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ219*(1+Xcalculation!$J$8)","v":0},{"$f":"AK219*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A219)+1","v":212},{"$f":"IF(ISNA(MATCH($A220,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A220,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A220,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A220,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B220,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B220,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B220,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B220,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B220,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B220,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI220*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ220*(1+Xcalculation!$J$8)","v":0},{"$f":"AK220*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A221)+1","v":214},{"$f":"IF(ISNA(MATCH($A222,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A222,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A222,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A222,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B222,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B222,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B222,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B222,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B222,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B222,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI222*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ222*(1+Xcalculation!$J$8)","v":0},{"$f":"AK222*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A222)+1","v":215},{"$f":"IF(ISNA(MATCH($A223,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A223,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A223,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A223,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B223,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B223,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B223,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B223,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B223,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B223,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI223*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ223*(1+Xcalculation!$J$8)","v":0},{"$f":"AK223*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A224)+1","v":217},{"$f":"IF(ISNA(MATCH($A225,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A225,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A225,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A225,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B225,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B225,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B225,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B225,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B225,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B225,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI225*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ225*(1+Xcalculation!$J$8)","v":0},{"$f":"AK225*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A225)+1","v":218},{"$f":"IF(ISNA(MATCH($A226,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A226,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A226,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A226,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B226,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B226,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B226,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B226,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B226,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B226,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI226*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ226*(1+Xcalculation!$J$8)","v":0},{"$f":"AK226*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A227)+1","v":220},{"$f":"IF(ISNA(MATCH($A228,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A228,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A228,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A228,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B228,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B228,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B228,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B228,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B228,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B228,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI228*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ228*(1+Xcalculation!$J$8)","v":0},{"$f":"AK228*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A228)+1","v":221},{"$f":"IF(ISNA(MATCH($A229,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A229,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A229,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A229,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B229,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B229,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B229,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B229,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B229,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B229,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B229,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI229*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ229*(1+Xcalculation!$J$8)","v":0},{"$f":"AK229*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A230)+1","v":223},{"$f":"IF(ISNA(MATCH($A231,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A231,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A231,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A231,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B231,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B231,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B231,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B231,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B231,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B231,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI231*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ231*(1+Xcalculation!$J$8)","v":0},{"$f":"AK231*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A231)+1","v":224},{"$f":"IF(ISNA(MATCH($A232,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A232,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A232,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A232,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B232,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B232,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B232,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B232,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B232,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B232,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI232*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ232*(1+Xcalculation!$J$8)","v":0},{"$f":"AK232*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A233)+1","v":226},{"$f":"IF(ISNA(MATCH($A234,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A234,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A234,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A234,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B234,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B234,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B234,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B234,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B234,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B234,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI234*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ234*(1+Xcalculation!$J$8)","v":0},{"$f":"AK234*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A234)+1","v":227},{"$f":"IF(ISNA(MATCH($A235,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A235,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A235,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A235,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B235,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B235,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B235,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B235,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B235,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B235,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI235*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ235*(1+Xcalculation!$J$8)","v":0},{"$f":"AK235*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A236)+1","v":229},{"$f":"IF(ISNA(MATCH($A237,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A237,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A237,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A237,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B237,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B237,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B237,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B237,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B237,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B237,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI237*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ237*(1+Xcalculation!$J$8)","v":0},{"$f":"AK237*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A237)+1","v":230},{"$f":"IF(ISNA(MATCH($A238,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A238,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A238,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A238,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B238,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B238,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B238,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B238,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B238,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B238,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI238*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ238*(1+Xcalculation!$J$8)","v":0},{"$f":"AK238*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A239)+1","v":232},{"$f":"IF(ISNA(MATCH($A240,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A240,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A240,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A240,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B240,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B240,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B240,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B240,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B240,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B240,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI240*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ240*(1+Xcalculation!$J$8)","v":0},{"$f":"AK240*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A240)+1","v":233},{"$f":"IF(ISNA(MATCH($A241,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A241,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A241,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A241,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B241,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B241,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B241,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B241,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B241,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B241,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI241*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ241*(1+Xcalculation!$J$8)","v":0},{"$f":"AK241*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A242)+1","v":235},{"$f":"IF(ISNA(MATCH($A243,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A243,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A243,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A243,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B243,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B243,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B243,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B243,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B243,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B243,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI243*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ243*(1+Xcalculation!$J$8)","v":0},{"$f":"AK243*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A243)+1","v":236},{"$f":"IF(ISNA(MATCH($A244,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A244,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A244,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A244,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B244,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B244,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B244,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B244,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B244,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B244,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI244*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ244*(1+Xcalculation!$J$8)","v":0},{"$f":"AK244*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A245)+1","v":238},{"$f":"IF(ISNA(MATCH($A246,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A246,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A246,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A246,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B246,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B246,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B246,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B246,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B246,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B246,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI246*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ246*(1+Xcalculation!$J$8)","v":0},{"$f":"AK246*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A246)+1","v":239},{"$f":"IF(ISNA(MATCH($A247,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A247,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A247,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A247,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B247,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B247,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B247,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B247,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B247,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B247,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI247*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ247*(1+Xcalculation!$J$8)","v":0},{"$f":"AK247*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A248)+1","v":241},{"$f":"IF(ISNA(MATCH($A249,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A249,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A249,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A249,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B249,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B249,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B249,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B249,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B249,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B249,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B249,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI249*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ249*(1+Xcalculation!$J$8)","v":0},{"$f":"AK249*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A249)+1","v":242},{"$f":"IF(ISNA(MATCH($A250,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A250,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A250,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A250,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B250,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B250,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B250,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B250,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B250,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B250,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI250*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ250*(1+Xcalculation!$J$8)","v":0},{"$f":"AK250*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A251)+1","v":244},{"$f":"IF(ISNA(MATCH($A252,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A252,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A252,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A252,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B252,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B252,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B252,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B252,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B252,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B252,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI252*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ252*(1+Xcalculation!$J$8)","v":0},{"$f":"AK252*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A252)+1","v":245},{"$f":"IF(ISNA(MATCH($A253,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A253,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A253,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A253,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B253,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B253,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B253,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B253,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B253,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B253,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI253*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ253*(1+Xcalculation!$J$8)","v":0},{"$f":"AK253*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A254)+1","v":247},{"$f":"IF(ISNA(MATCH($A255,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A255,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A255,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A255,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B255,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B255,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B255,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B255,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B255,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B255,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI255*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ255*(1+Xcalculation!$J$8)","v":0},{"$f":"AK255*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A255)+1","v":248},{"$f":"IF(ISNA(MATCH($A256,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A256,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A256,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A256,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B256,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B256,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B256,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B256,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B256,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B256,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI256*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ256*(1+Xcalculation!$J$8)","v":0},{"$f":"AK256*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A257)+1","v":250},{"$f":"IF(ISNA(MATCH($A258,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A258,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A258,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A258,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B258,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B258,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B258,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B258,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B258,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B258,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI258*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ258*(1+Xcalculation!$J$8)","v":0},{"$f":"AK258*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A258)+1","v":251},{"$f":"IF(ISNA(MATCH($A259,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A259,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A259,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A259,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B259,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B259,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B259,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B259,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B259,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B259,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B259,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI259*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ259*(1+Xcalculation!$J$8)","v":0},{"$f":"AK259*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A260)+1","v":253},{"$f":"IF(ISNA(MATCH($A261,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A261,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A261,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A261,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B261,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B261,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B261,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B261,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B261,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B261,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI261*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ261*(1+Xcalculation!$J$8)","v":0},{"$f":"AK261*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A261)+1","v":254},{"$f":"IF(ISNA(MATCH($A262,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A262,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A262,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A262,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B262,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B262,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B262,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B262,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B262,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B262,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI262*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ262*(1+Xcalculation!$J$8)","v":0},{"$f":"AK262*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A263)+1","v":256},{"$f":"IF(ISNA(MATCH($A264,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A264,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A264,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A264,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B264,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B264,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B264,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B264,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B264,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B264,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI264*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ264*(1+Xcalculation!$J$8)","v":0},{"$f":"AK264*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A264)+1","v":257},{"$f":"IF(ISNA(MATCH($A265,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A265,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A265,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A265,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B265,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B265,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B265,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B265,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B265,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B265,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B265,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B265,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B265,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B265,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,{"$f":"F265*J265/million","v":0},{"$f":"$G265*K265/million","v":0},{"$f":"$G265*L265/million","v":0},{"$f":"$G265*M265/million","v":0},{"$f":"$G265*N265/million","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"F265","v":0},{"$f":"H265","v":0},{"$f":"AI265*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ265*(1+Xcalculation!$J$8)","v":0},{"$f":"AK265*(1+Xcalculation!$J$8)","v":0},null,null,null,{"$f":"AH265*J265/million","v":0},{"$f":"AI265*K265/million","v":0},{"$f":"AJ265*L265/million","v":0},{"$f":"AK265*M265/million","v":0},{"$f":"AL265*N265/million","v":0}]
[{"$f":"MAX($A$8:A266)+1","v":259},{"$f":"IF(ISNA(MATCH($A267,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A267,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A267,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A267,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B267,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B267,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B267,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B267,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B267,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B267,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI267*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ267*(1+Xcalculation!$J$8)","v":0},{"$f":"AK267*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A267)+1","v":260},{"$f":"IF(ISNA(MATCH($A268,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A268,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A268,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A268,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B268,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B268,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B268,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B268,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B268,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B268,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI268*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ268*(1+Xcalculation!$J$8)","v":0},{"$f":"AK268*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A269)+1","v":262},{"$f":"IF(ISNA(MATCH($A270,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A270,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A270,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A270,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B270,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B270,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B270,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B270,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B270,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B270,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI270*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ270*(1+Xcalculation!$J$8)","v":0},{"$f":"AK270*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A270)+1","v":263},{"$f":"IF(ISNA(MATCH($A271,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A271,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A271,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A271,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B271,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B271,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B271,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B271,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B271,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B271,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI271*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ271*(1+Xcalculation!$J$8)","v":0},{"$f":"AK271*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A272)+1","v":265},{"$f":"IF(ISNA(MATCH($A273,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A273,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A273,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A273,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B273,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B273,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B273,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B273,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B273,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B273,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI273*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ273*(1+Xcalculation!$J$8)","v":0},{"$f":"AK273*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A273)+1","v":266},{"$f":"IF(ISNA(MATCH($A274,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A274,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A274,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A274,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B274,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B274,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B274,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B274,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B274,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B274,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI274*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ274*(1+Xcalculation!$J$8)","v":0},{"$f":"AK274*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A275)+1","v":268},{"$f":"IF(ISNA(MATCH($A276,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A276,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A276,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A276,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B276,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B276,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B276,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B276,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B276,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B276,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI276*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ276*(1+Xcalculation!$J$8)","v":0},{"$f":"AK276*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A276)+1","v":269},{"$f":"IF(ISNA(MATCH($A277,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A277,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A277,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A277,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B277,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B277,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B277,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B277,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B277,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B277,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI277*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ277*(1+Xcalculation!$J$8)","v":0},{"$f":"AK277*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A278)+1","v":271},{"$f":"IF(ISNA(MATCH($A279,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A279,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A279,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A279,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B279,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B279,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B279,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B279,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B279,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B279,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B279,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI279*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ279*(1+Xcalculation!$J$8)","v":0},{"$f":"AK279*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A279)+1","v":272},{"$f":"IF(ISNA(MATCH($A280,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A280,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A280,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A280,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B280,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B280,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B280,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B280,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B280,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B280,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI280*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ280*(1+Xcalculation!$J$8)","v":0},{"$f":"AK280*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A281)+1","v":274},{"$f":"IF(ISNA(MATCH($A282,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A282,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A282,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A282,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B282,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B282,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B282,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B282,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B282,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B282,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI282*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ282*(1+Xcalculation!$J$8)","v":0},{"$f":"AK282*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A282)+1","v":275},{"$f":"IF(ISNA(MATCH($A283,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A283,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A283,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A283,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B283,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B283,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B283,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B283,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B283,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B283,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI283*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ283*(1+Xcalculation!$J$8)","v":0},{"$f":"AK283*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A284)+1","v":277},{"$f":"IF(ISNA(MATCH($A285,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A285,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A285,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A285,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B285,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B285,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B285,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B285,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B285,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B285,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI285*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ285*(1+Xcalculation!$J$8)","v":0},{"$f":"AK285*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A285)+1","v":278},{"$f":"IF(ISNA(MATCH($A286,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A286,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A286,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A286,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B286,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B286,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B286,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B286,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B286,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B286,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI286*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ286*(1+Xcalculation!$J$8)","v":0},{"$f":"AK286*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A287)+1","v":280},{"$f":"IF(ISNA(MATCH($A288,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A288,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A288,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A288,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B288,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B288,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B288,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B288,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B288,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B288,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI288*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ288*(1+Xcalculation!$J$8)","v":0},{"$f":"AK288*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A288)+1","v":281},{"$f":"IF(ISNA(MATCH($A289,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A289,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A289,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A289,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B289,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B289,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B289,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B289,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B289,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B289,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B289,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI289*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ289*(1+Xcalculation!$J$8)","v":0},{"$f":"AK289*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A290)+1","v":283},{"$f":"IF(ISNA(MATCH($A291,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A291,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A291,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A291,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B291,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B291,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B291,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B291,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B291,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B291,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI291*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ291*(1+Xcalculation!$J$8)","v":0},{"$f":"AK291*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A291)+1","v":284},{"$f":"IF(ISNA(MATCH($A292,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A292,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A292,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A292,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B292,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B292,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B292,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B292,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B292,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B292,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI292*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ292*(1+Xcalculation!$J$8)","v":0},{"$f":"AK292*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A293)+1","v":286},{"$f":"IF(ISNA(MATCH($A294,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A294,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A294,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A294,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B294,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B294,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B294,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B294,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B294,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B294,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI294*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ294*(1+Xcalculation!$J$8)","v":0},{"$f":"AK294*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A294)+1","v":287},{"$f":"IF(ISNA(MATCH($A295,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A295,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A295,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A295,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B295,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B295,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B295,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B295,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B295,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B295,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI295*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ295*(1+Xcalculation!$J$8)","v":0},{"$f":"AK295*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A296)+1","v":289},{"$f":"IF(ISNA(MATCH($A297,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A297,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A297,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A297,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B297,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B297,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B297,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B297,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B297,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B297,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI297*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ297*(1+Xcalculation!$J$8)","v":0},{"$f":"AK297*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A297)+1","v":290},{"$f":"IF(ISNA(MATCH($A298,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A298,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A298,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A298,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B298,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B298,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B298,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B298,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B298,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B298,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI298*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ298*(1+Xcalculation!$J$8)","v":0},{"$f":"AK298*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A299)+1","v":292},{"$f":"IF(ISNA(MATCH($A300,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A300,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A300,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A300,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B300,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B300,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B300,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B300,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B300,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B300,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI300*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ300*(1+Xcalculation!$J$8)","v":0},{"$f":"AK300*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A300)+1","v":293},{"$f":"IF(ISNA(MATCH($A301,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A301,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A301,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A301,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B301,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B301,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B301,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B301,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B301,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B301,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI301*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ301*(1+Xcalculation!$J$8)","v":0},{"$f":"AK301*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A302)+1","v":295},{"$f":"IF(ISNA(MATCH($A303,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A303,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A303,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A303,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B303,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B303,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B303,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B303,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B303,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B303,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI303*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ303*(1+Xcalculation!$J$8)","v":0},{"$f":"AK303*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A303)+1","v":296},{"$f":"IF(ISNA(MATCH($A304,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A304,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A304,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A304,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B304,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B304,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B304,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B304,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B304,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B304,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI304*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ304*(1+Xcalculation!$J$8)","v":0},{"$f":"AK304*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A305)+1","v":298},{"$f":"IF(ISNA(MATCH($A306,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A306,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A306,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A306,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B306,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B306,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B306,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B306,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B306,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B306,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI306*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ306*(1+Xcalculation!$J$8)","v":0},{"$f":"AK306*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A306)+1","v":299},{"$f":"IF(ISNA(MATCH($A307,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A307,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A307,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A307,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B307,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B307,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B307,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B307,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B307,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B307,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI307*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ307*(1+Xcalculation!$J$8)","v":0},{"$f":"AK307*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A308)+1","v":301},{"$f":"IF(ISNA(MATCH($A309,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A309,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A309,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A309,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B309,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B309,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B309,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B309,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B309,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B309,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B309,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI309*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ309*(1+Xcalculation!$J$8)","v":0},{"$f":"AK309*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A309)+1","v":302},{"$f":"IF(ISNA(MATCH($A310,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A310,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A310,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A310,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B310,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B310,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B310,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B310,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B310,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B310,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI310*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ310*(1+Xcalculation!$J$8)","v":0},{"$f":"AK310*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A312)+1","v":305},{"$f":"IF(ISNA(MATCH($A313,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A313,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A313,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A313,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B313,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B313,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B313,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B313,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B313,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B313,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI313*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ313*(1+Xcalculation!$J$8)","v":0},{"$f":"AK313*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A313)+1","v":306},{"$f":"IF(ISNA(MATCH($A314,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A314,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A314,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A314,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B314,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B314,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B314,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B314,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B314,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B314,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI314*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ314*(1+Xcalculation!$J$8)","v":0},{"$f":"AK314*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A314)+1","v":307},{"$f":"IF(ISNA(MATCH($A315,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A315,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A315,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A315,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B315,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B315,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B315,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B315,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B315,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B315,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI315*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ315*(1+Xcalculation!$J$8)","v":0},{"$f":"AK315*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A315)+1","v":308},{"$f":"IF(ISNA(MATCH($A316,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A316,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A316,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A316,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B316,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B316,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B316,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B316,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B316,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B316,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI316*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ316*(1+Xcalculation!$J$8)","v":0},{"$f":"AK316*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A316)+1","v":309},{"$f":"IF(ISNA(MATCH($A317,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A317,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A317,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A317,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B317,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B317,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B317,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B317,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B317,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B317,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI317*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ317*(1+Xcalculation!$J$8)","v":0},{"$f":"AK317*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A317)+1","v":310},{"$f":"IF(ISNA(MATCH($A318,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A318,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A318,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A318,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B318,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B318,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B318,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B318,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B318,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B318,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI318*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ318*(1+Xcalculation!$J$8)","v":0},{"$f":"AK318*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A318)+1","v":311},{"$f":"IF(ISNA(MATCH($A319,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A319,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A319,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A319,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B319,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B319,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B319,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B319,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B319,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B319,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B319,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI319*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ319*(1+Xcalculation!$J$8)","v":0},{"$f":"AK319*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A319)+1","v":312},{"$f":"IF(ISNA(MATCH($A320,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A320,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A320,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A320,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B320,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B320,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B320,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B320,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B320,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B320,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI320*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ320*(1+Xcalculation!$J$8)","v":0},{"$f":"AK320*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A320)+1","v":313},{"$f":"IF(ISNA(MATCH($A321,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A321,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A321,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A321,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B321,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B321,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B321,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B321,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B321,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B321,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI321*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ321*(1+Xcalculation!$J$8)","v":0},{"$f":"AK321*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A321)+1","v":314},{"$f":"IF(ISNA(MATCH($A322,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A322,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A322,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A322,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B322,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B322,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B322,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B322,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B322,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B322,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI322*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ322*(1+Xcalculation!$J$8)","v":0},{"$f":"AK322*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A322)+1","v":315},{"$f":"IF(ISNA(MATCH($A323,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A323,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A323,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A323,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B323,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B323,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B323,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B323,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B323,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B323,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI323*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ323*(1+Xcalculation!$J$8)","v":0},{"$f":"AK323*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A323)+1","v":316},{"$f":"IF(ISNA(MATCH($A324,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A324,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A324,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A324,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B324,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B324,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B324,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B324,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B324,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B324,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI324*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ324*(1+Xcalculation!$J$8)","v":0},{"$f":"AK324*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A324)+1","v":317},{"$f":"IF(ISNA(MATCH($A325,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A325,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A325,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A325,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B325,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B325,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B325,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B325,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B325,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B325,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI325*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ325*(1+Xcalculation!$J$8)","v":0},{"$f":"AK325*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A325)+1","v":318},{"$f":"IF(ISNA(MATCH($A326,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A326,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A326,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A326,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B326,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B326,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B326,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B326,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B326,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B326,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI326*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ326*(1+Xcalculation!$J$8)","v":0},{"$f":"AK326*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A326)+1","v":319},{"$f":"IF(ISNA(MATCH($A327,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A327,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A327,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A327,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B327,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B327,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B327,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B327,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B327,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B327,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI327*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ327*(1+Xcalculation!$J$8)","v":0},{"$f":"AK327*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A327)+1","v":320},{"$f":"IF(ISNA(MATCH($A328,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A328,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A328,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A328,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B328,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B328,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B328,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B328,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B328,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B328,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI328*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ328*(1+Xcalculation!$J$8)","v":0},{"$f":"AK328*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A328)+1","v":321},{"$f":"IF(ISNA(MATCH($A329,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A329,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A329,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A329,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B329,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B329,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B329,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B329,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B329,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B329,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B329,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B329,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B329,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B329,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B329,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,{"$f":"F329*J329/million","v":0},{"$f":"$G329*K329/million","v":0},{"$f":"$G329*L329/million","v":0},{"$f":"$G329*M329/million","v":0},{"$f":"$G329*N329/million","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"F329","v":0},{"$f":"H329","v":0},{"$f":"AI329*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ329*(1+Xcalculation!$J$8)","v":0},{"$f":"AK329*(1+Xcalculation!$J$8)","v":0},null,null,null,{"$f":"AH329*J329/million","v":0},{"$f":"AI329*K329/million","v":0},{"$f":"AJ329*L329/million","v":0},{"$f":"AK329*M329/million","v":0},{"$f":"AL329*N329/million","v":0}]
[{"$f":"MAX($A$8:A329)+1","v":322},{"$f":"IF(ISNA(MATCH($A330,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A330,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A330,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A330,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B330,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B330,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B330,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B330,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B330,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B330,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"F330*J330/million","v":0},{"$f":"$H330*K330/million","v":0},0,0,0,null,null,null,0,0,{"$f":"AI330*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ330*(1+Xcalculation!$J$8)","v":0},{"$f":"AK330*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A330)+1","v":323},{"$f":"IF(ISNA(MATCH($A331,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A331,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A331,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A331,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B331,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B331,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B331,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B331,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B331,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B331,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI331*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ331*(1+Xcalculation!$J$8)","v":0},{"$f":"AK331*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A331)+1","v":324},{"$f":"IF(ISNA(MATCH($A332,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A332,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A332,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A332,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B332,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B332,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B332,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B332,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B332,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B332,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI332*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ332*(1+Xcalculation!$J$8)","v":0},{"$f":"AK332*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A332)+1","v":325},{"$f":"IF(ISNA(MATCH($A333,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A333,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A333,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A333,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B333,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B333,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B333,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B333,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B333,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B333,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI333*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ333*(1+Xcalculation!$J$8)","v":0},{"$f":"AK333*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A333)+1","v":326},{"$f":"IF(ISNA(MATCH($A334,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A334,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A334,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A334,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B334,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B334,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B334,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B334,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B334,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B334,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI334*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ334*(1+Xcalculation!$J$8)","v":0},{"$f":"AK334*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A334)+1","v":327},{"$f":"IF(ISNA(MATCH($A335,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A335,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A335,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A335,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B335,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B335,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B335,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B335,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B335,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B335,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI335*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ335*(1+Xcalculation!$J$8)","v":0},{"$f":"AK335*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A335)+1","v":328},{"$f":"IF(ISNA(MATCH($A336,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A336,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A336,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A336,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B336,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B336,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B336,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B336,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B336,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B336,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI336*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ336*(1+Xcalculation!$J$8)","v":0},{"$f":"AK336*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A336)+1","v":329},{"$f":"IF(ISNA(MATCH($A337,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A337,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A337,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A337,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B337,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B337,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B337,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B337,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B337,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B337,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI337*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ337*(1+Xcalculation!$J$8)","v":0},{"$f":"AK337*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A337)+1","v":330},{"$f":"IF(ISNA(MATCH($A338,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A338,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A338,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A338,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B338,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B338,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B338,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B338,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B338,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B338,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI338*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ338*(1+Xcalculation!$J$8)","v":0},{"$f":"AK338*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A338)+1","v":331},{"$f":"IF(ISNA(MATCH($A339,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A339,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A339,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A339,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B339,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B339,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B339,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B339,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B339,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B339,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI339*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ339*(1+Xcalculation!$J$8)","v":0},{"$f":"AK339*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A339)+1","v":332},{"$f":"IF(ISNA(MATCH($A340,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A340,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A340,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A340,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B340,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B340,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B340,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B340,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B340,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B340,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI340*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ340*(1+Xcalculation!$J$8)","v":0},{"$f":"AK340*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A340)+1","v":333},{"$f":"IF(ISNA(MATCH($A341,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A341,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A341,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A341,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B341,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B341,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B341,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B341,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B341,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B341,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI341*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ341*(1+Xcalculation!$J$8)","v":0},{"$f":"AK341*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A341)+1","v":334},{"$f":"IF(ISNA(MATCH($A342,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A342,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A342,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A342,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B342,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B342,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B342,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B342,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B342,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B342,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI342*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ342*(1+Xcalculation!$J$8)","v":0},{"$f":"AK342*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A342)+1","v":335},{"$f":"IF(ISNA(MATCH($A343,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A343,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A343,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A343,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B343,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B343,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B343,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B343,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B343,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B343,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI343*(1+Xcalculation!$J$8)","v":0},{"$f":"AJ343*(1+Xcalculation!$J$8)","v":0},{"$f":"AK343*(1+Xcalculation!$J$8)","v":0},null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J9:J343)","v":5020146.3964697812},{"$f":"SUM(K9:K343)","v":4023367.9989823843},{"$f":"SUM(L9:L343)","v":3142186.6377979824},{"$f":"SUM(M9:M343)","v":2325344.0939644603},{"$f":"SUM(N9:N343)","v":1912968.493904043},null,null,null,{"$f":"SUM(R9:R343)","v":340.16342526992537},{"$f":"SUM(S9:S343)","v":271.34732570167995},{"$f":"SUM(T9:T343)","v":227.20576182238946},{"$f":"SUM(U9:U343)","v":175.9001996231311},{"$f":"SUM(V9:V343)","v":145.42010212432604},null,null,null,{"$f":"SUM(Z9:Z343)","v":340.16342526992537},{"$f":"SUM(AA9:AA343)","v":250.99627627405411},{"$f":"SUM(AB9:AB343)","v":210.1653296857103},{"$f":"SUM(AC9:AC343)","v":162.70768465139628},{"$f":"SUM(AD9:AD343)","v":134.5135944650016},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP9:AP343)","v":340.16342526992537},{"$f":"SUM(AQ9:AQ343)","v":250.99627627405411},{"$f":"SUM(AR9:AR343)","v":205.28304331949502},{"$f":"SUM(AS9:AS343)","v":155.23586759713712},{"$f":"SUM(AT9:AT343)","v":125.35515271275439}]

{"sheet":"Basket1Cost","index":65,"n_rows":345,"n_cols":53,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
[{"$f":"(BasketDesign!J7)&\" Basket costs\"","v":"TI Basket costs"}]
[]
["Units: £m",null,null,null,null,null,null,1,"Total operating costs, including admin related costs - Real",null,null,null,null,null,null,2,"Total OCM depreciation, including admin related costs - Real",null,null,null,null,null,null,3,"Total HGL, including admin related costs - Real",null,null,null,null,null,null,4,"Total return on capital, including admin related costs - Real",null,null,null,null,null,null,5,"Total costs, including admin related costs - Real",null,null,null,null,null,null,6,"Unit costs, including admin related costs (£000)"]
[null,null,null,null,null,null,null,null,"Total operating costs = Total Pay + Total Non-Pay ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total costs = Operating costs + OCM dep + HGL + Return on capital"]
[]
[null,null,null,null,null,null,"Indexed CPI",null,{"$f":"CPI.Index_forecast","v":1},1,1.012,1.0307219999999999,1.0515941205000001,null,null,null,{"$f":"CPI.Index_forecast","v":1},1,1.012,1.0307219999999999,1.0515941205000001,null,null,null,{"$f":"CPI.Index_forecast","v":1},1,1.012,1.0307219999999999,1.0515941205000001,null,null,null,{"$f":"CPI.Index_forecast","v":1},1,1.012,1.0307219999999999,1.0515941205000001]
[null,null,null,null,null,null,null,null,{"$f":"H8+1","v":1},{"$f":"I8+1","v":2},{"$f":"J8+1","v":3},{"$f":"K8+1","v":4},{"$f":"L8+1","v":5},null,null,null,{"$f":"P8+1","v":1},{"$f":"Q8+1","v":2},{"$f":"R8+1","v":3},{"$f":"S8+1","v":4},{"$f":"T8+1","v":5},null,null,null,{"$f":"X8+1","v":1},{"$f":"Y8+1","v":2},{"$f":"Z8+1","v":3},{"$f":"AA8+1","v":4},{"$f":"AB8+1","v":5},null,null,null,{"$f":"AF8+1","v":1},{"$f":"AG8+1","v":2},{"$f":"AH8+1","v":3},{"$f":"AI8+1","v":4},{"$f":"AJ8+1","v":5},null,null,null,{"$f":"AN8+1","v":1},{"$f":"AO8+1","v":2},{"$f":"AP8+1","v":3},{"$f":"AQ8+1","v":4},{"$f":"AR8+1","v":5},null,null,null,{"$f":"AV8+1","v":1},{"$f":"AW8+1","v":2},{"$f":"AX8+1","v":3},{"$f":"AY8+1","v":4},{"$f":"AZ8+1","v":5}]
[null,"Service code","Service Name","Customer","Geography","Service tech","Service type",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"MAX($A$8:A9)+1","v":1},{"$f":"IF(ISNA(MATCH($A10,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A10,BasketDesign!$O$9:$O$407,0)))","v":"SE371"},{"$f":"IF(ISNA(MATCH($A10,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A10,BasketDesign!$O$9:$O$407,0)))","v":"SE371: PPC rental 2Mbit link per km distribution"},{"$f":"IF(ISNA(MATCH($B10,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B10,List_ServCode,0)))","v":"External"},{"$f":"IF(ISNA(MATCH($B10,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B10,List_ServCode,0)))","v":"Non-WECLA"},{"$f":"IF(ISNA(MATCH($B10,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B10,List_ServCode,0)))","v":"PPC"},{"$f":"IF(ISNA(MATCH($B10,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B10,List_ServCode,0)))","v":"Distribution"},null,{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":8.4878708439224351},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":9.0172924633130158},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":9.2868572372415255},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":9.0666236292899889},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":8.3653699068834584},null,null,null,{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":3.9335531435158479},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":4.2689100291123827},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":4.4456107776134113},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":4.4043126243234596},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":4.1661156643458588},null,null,null,{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":9.6308781504745575E-2},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-0.22919487840539365},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-0.3334566593470214},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-0.43419737152446941},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-0.39031978371516363},null,null,null,{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":3.9189406747138649},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":4.0323394704738504},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":3.88382158206608},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":3.4899184099712777},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":2.956140209218002},null,null,null,{"$f":"I10+Q10+Y10+AG10","v":16.436673443656893},{"$f":"J10+R10+Z10+AH10","v":17.089347084493856},{"$f":"K10+S10+AA10+AI10","v":17.282832937573996},{"$f":"L10+T10+AB10+AJ10","v":16.526657292060257},{"$f":"M10+U10+AC10+AK10","v":15.097305996732157},null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO10/INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":3.6191132795179028E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP10/INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":4.7517335056688426E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ10/INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":5.4426172880892208E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR10/INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":6.607476104906132E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS10/INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":5.715590955898589E-2}]
[{"$f":"MAX($A$8:A10)+1","v":2},{"$f":"IF(ISNA(MATCH($A11,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A11,BasketDesign!$O$9:$O$407,0)))","v":"SH371"},{"$f":"IF(ISNA(MATCH($A11,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A11,BasketDesign!$O$9:$O$407,0)))","v":"SH371: PPC RBS rental 2Mbit link per km distribution"},"External","Non-WECLA","RBS","Distribution",null,{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":10.207156177416923},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":9.9092930676850628},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":5.2012489437406808},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":4.2371950706921},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":3.121653869945245},null,null,null,{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":5.4221372477117953},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":5.2438518026315917},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":2.76404291800129},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":2.2536374973385729},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":1.6887324961999313},null,null,null,{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0.13595932327868848},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-0.28721043290272824},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-0.21127129020744506},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-0.22595152597857332},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-0.16071965530099416},null,null,null,{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":5.3485377825965266},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":4.9114275098896645},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":2.3890463607728818},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":1.7657660456630939},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.1833343204034825},null,null,null,{"$f":"I11+Q11+Y11+AG11","v":21.113790531003936},{"$f":"J11+R11+Z11+AH11","v":19.777361947303589},{"$f":"K11+S11+AA11+AI11","v":10.143066932307407},{"$f":"L11+T11+AB11+AJ11","v":8.0306470877151934},{"$f":"M11+U11+AC11+AK11","v":5.8330010312476643},null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO11/INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":4.4855681248442095E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP11/INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":4.8037993350652376E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ11/INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":3.5642019078855863E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR11/INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":6.7207676630120422E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS11/INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":5.7041140263740818E-2}]
[{"$f":"MAX($A$8:A11)+1","v":3},{"$f":"IF(ISNA(MATCH($A12,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A12,BasketDesign!$O$9:$O$407,0)))","v":"SO371"},{"$f":"IF(ISNA(MATCH($A12,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A12,BasketDesign!$O$9:$O$407,0)))","v":"SO371: PC rental 2Mbit link per km distribution"},"Internal","Non-WECLA","PPC","Distribution",null,{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":7.1104138453361516},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":7.0149903661804087},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":8.1152440256609601},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":6.0212124526732707},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":6.4998397787983286},null,null,null,{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":3.4106599508321378},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":3.4140702845309852},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":3.9910068004801094},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":2.9882406718721821},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":3.3046280177148741},null,null,null,{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":8.3791886869631543E-2},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-0.18377078612291584},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-0.30020896743831377},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-0.29498902666137089},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-0.31019297230243864},null,null,null,{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":3.4141619817374029},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":3.2380973660251531},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":3.503003902966622},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":2.377988814205509},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":2.3581435940727808},null,null,null,14.019027664775324,13.483387230613632,15.309045761669378,11.092452912089589,11.852418418283545,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO12/INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":4.0642759272258973E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP12/INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":5.1913591468197268E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ12/INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":6.895432644131011E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR12/INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":5.7973766824772087E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS12/INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":5.1984203261536299E-2}]
[{"$f":"MAX($A$8:A12)+1","v":4},{"$f":"IF(ISNA(MATCH($A13,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A13,BasketDesign!$O$9:$O$407,0)))","v":"ST371"},{"$f":"IF(ISNA(MATCH($A13,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A13,BasketDesign!$O$9:$O$407,0)))","v":"ST371: Siteconnect rental 2Mbit link per km distribution"},"Internal","Non-WECLA","SiteConnect","Distribution",null,{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":1.3061291924065928},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":1.3212456185881443},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.8143258135549214},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.71481813205051747},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.85004948061155761},null,null,null,{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.6937944788876016},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.69916033852384762},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.43273108983422298},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.38017507447717847},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.45983774922921855},null,null,null,{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":1.7397194250965736E-2},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-3.8293122833066871E-2},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-3.307661372151486E-2},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-3.8117058101137205E-2},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-4.3763875735580569E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.68437537586110764},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.65484567099532498},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.37402776476287425},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0.29787867438793203},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0.32222522285272226},null,null,null,2.701696241406268,2.6369585052742499,1.5880080544305037,1.3547548228144908,1.588348576957918,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO13/INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":4.6926179648041348E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP13/INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":6.5733978562964784E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ13/INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":3.6108660412765593E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR13/INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":3.9212621346961567E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS13/INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":7.5469140991082914E-2}]
[{"$f":"MAX($A$8:A13)+1","v":5},{"$f":"IF(ISNA(MATCH($A14,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A14,BasketDesign!$O$9:$O$407,0)))","v":"SY371"},{"$f":"IF(ISNA(MATCH($A14,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A14,BasketDesign!$O$9:$O$407,0)))","v":"SY371: PPC rental 2Mbit CLZ link per km dist  ext"},"External","Non-WECLA","PPC","Distribution",null,{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0.21001011343276804},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.23846469041468085},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.18773537229017059},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.21121049444920259},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.18001202363812022},null,null,null,{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.10089186918960424},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.11636593546632276},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":9.2271177092591361E-2},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.10510084963116728},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":9.1592916536851574E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":2.47699761115746E-3},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-6.2645994640447124E-3},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-6.9294846173768004E-3},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.0378601230075928E-2},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-8.5911380467410276E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.10065228950256996},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.11009467099619961},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":8.0611715290433109E-2},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":8.3386322924912173E-2},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":6.5057726773153454E-2},null,null,null,0.41403126973609972,0.45866069741315851,0.35368878005581822,0.38931906577520609,0.32807152890138419,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO14/INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":3.5005814393244537E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP14/INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":4.6183887258119942E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ14/INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":4.0335412224058821E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR14/INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":6.0247021046471054E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS14/INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":5.0450806810379424E-2}]
[{"$f":"MAX($A$8:A14)+1","v":6},{"$f":"IF(ISNA(MATCH($A15,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A15,BasketDesign!$O$9:$O$407,0)))","v":"SZ371"},{"$f":"IF(ISNA(MATCH($A15,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A15,BasketDesign!$O$9:$O$407,0)))","v":"SZ371: PC rental 2Mbit CLZ link per km dist  int"},"Internal","Non-WECLA","PPC","Distribution",null,{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0.14312706450242615},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.1390584679804053},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.18218506992094211},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.16778507781189955},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.16040488986962512},null,null,null,{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":6.7328420572133924E-2},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":6.6572158014149757E-2},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":8.8339714774257991E-2},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":8.2405015137566526E-2},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":8.0722706424615195E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":1.652356566968885E-3},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-3.5805560463944902E-3},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-6.6424448217997731E-3},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-8.1406077348761471E-3},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-7.578787580895135E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":6.7687316343641946E-2},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":6.3338802973441286E-2},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":7.7945957469946578E-2},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":6.5895108716895676E-2},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":5.7781554374756849E-2},null,null,null,0.27979515798517091,0.26538887292160185,0.34182829734334691,0.3079445939314856,0.29133036308810201,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO15/INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":3.4258729880933661E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP15/INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":4.2492138448200899E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ15/INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":6.7420204744488205E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR15/INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":7.9256182807620965E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS15/INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":5.7859882009431263E-2}]
[{"$f":"MAX($A$8:A15)+1","v":7},{"$f":"IF(ISNA(MATCH($A16,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A16,BasketDesign!$O$9:$O$407,0)))","v":"SE381"},{"$f":"IF(ISNA(MATCH($A16,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A16,BasketDesign!$O$9:$O$407,0)))","v":"SE381: PPC rental 64Kbit link"},"External","Non-WECLA","PPC","Link",null,{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0.99548901642383592},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.94481982655858676},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":1.2147780959214314},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":1.1755548568421943},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.1243381504877428},null,null,null,{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.31682906511587206},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.26744728609350726},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.30524056788071607},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.2864095643919099},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.25260054229846951},null,null,null,{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":-2.2063221530415851E-2},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-1.8083187534561743E-6},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.9055193763813007E-6},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.1729883550269335E-6},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.3350348680978833E-6},null,null,null,{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.18694428984961606},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.12950396699682887},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.10566827917955975},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":5.3833864344411349E-2},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":-6.1406137022961059E-4},null,null,null,1.4771991498589081,1.3417692713301697,1.6256840374623307,1.5157961125901604,1.3763232963811147,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO16/INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":9.6401526414432046E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP16/INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0.1152547174347195},{"$f":"IF(INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ16/INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.14957244463915628},{"$f":"IF(INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR16/INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.13661352552282213},{"$f":"IF(INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS16/INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.18745770300312692}]
[{"$f":"MAX($A$8:A16)+1","v":8},{"$f":"IF(ISNA(MATCH($A17,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A17,BasketDesign!$O$9:$O$407,0)))","v":"SH381"},{"$f":"IF(ISNA(MATCH($A17,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A17,BasketDesign!$O$9:$O$407,0)))","v":"SH381: RBS PPC rental 64Kbit link"},"External","Non-WECLA","RBS","Link",null,{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":2.419130838381625},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":1.9744466587370784},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":2.8459261838508381},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":2.6278170939247962},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":2.0099083516930278},null,null,null,{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.86581223845485533},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.61360227200812845},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.76664234992357294},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.68186544372702951},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.47492251319757234},null,null,null,{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":-6.2088846307756455E-2},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-4.2706694285225415E-6},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-7.4900851357378407E-6},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-5.3077362622213852E-6},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-2.5732289070293617E-6},null,null,null,{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.48545343865393981},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.27944860444394931},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.2414651098230913},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0.1048869641753695},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":-1.8100046268814816E-2},null,null,null,3.708307669182664,2.867493264519728,3.8540261535123665,3.414564194090933,2.4667282453928783,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO17/INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":9.2536014289056834E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP17/INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":9.6301351216802208E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ17/INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.14586382230295128},{"$f":"IF(INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR17/INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.12057040452117074},{"$f":"IF(INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS17/INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.12112280395664071}]
[{"$f":"MAX($A$8:A17)+1","v":9},{"$f":"IF(ISNA(MATCH($A18,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A18,BasketDesign!$O$9:$O$407,0)))","v":"SO381"},{"$f":"IF(ISNA(MATCH($A18,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A18,BasketDesign!$O$9:$O$407,0)))","v":"SO381: PC rental 64Kbit link"},"Internal","Non-WECLA","PPC","Link",null,{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":3.6686917313530163},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":2.6807938594568275},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":2.2320777109846444},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":1.1896963024643186},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.8279805263389507},null,null,null,{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":1.2307525728430977},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.79100201192603092},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.57794898691604746},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.29678961799575576},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.18883124523461892},null,null,null,{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":-8.6297102852804577E-2},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-5.3751154020564126E-6},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-5.5058740785723904E-6},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.2326444009428334E-6},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-9.7930134180569179E-7},null,null,null,{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.73060239185761933},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.38647416940750395},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.2021647955735992},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":5.8761757692665582E-2},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":4.355410166928207E-3},null,null,null,5.5437495932009293,3.8582646656749602,3.0121859876002124,1.5452454455083391,1.0211662024391561,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO18/INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":9.518758318044819E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP18/INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0.10085806304546201},{"$f":"IF(INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ18/INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.12581347411657465},{"$f":"IF(INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR18/INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.12103573469161201},{"$f":"IF(INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS18/INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.18605433581678313}]
[{"$f":"MAX($A$8:A18)+1","v":10},{"$f":"IF(ISNA(MATCH($A19,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A19,BasketDesign!$O$9:$O$407,0)))","v":"SE383"},{"$f":"IF(ISNA(MATCH($A19,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A19,BasketDesign!$O$9:$O$407,0)))","v":"SE383: PPC rental 2Mbit link"},"External","Non-WECLA","PPC","Link",null,{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":2.52951844029608},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":2.0029420747974083},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":1.9473654380283973},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":2.6579575592524582},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":2.235335596913544},null,null,null,{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.9493424963867777},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.71607446882928028},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.65691939499898533},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.83511809817672222},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.686293623198583},null,null,null,{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":-3.3151356173633462E-2},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-1.9806426264755823E-5},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.4024383998835156E-5},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-3.0878425108071085E-5},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-8.5305826410434673E-6},null,null,null,{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.42464709580664906},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.25477311550209564},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.16376154597363335},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":9.3094834341814398E-2},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":-1.2487195632246576E-2},null,null,null,3.8703566763158732,2.9737698527025191,2.7680223546170177,3.5861396133458872,2.9091334938972393,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO19/INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.15728170239988432},{"$f":"IF(INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP19/INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0.15824935121894368},{"$f":"IF(INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ19/INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.13929376044654551},{"$f":"IF(INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR19/INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.22690855147873945},{"$f":"IF(INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS19/INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.18652408154086397}]
[{"$f":"MAX($A$8:A19)+1","v":11},{"$f":"IF(ISNA(MATCH($A20,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A20,BasketDesign!$O$9:$O$407,0)))","v":"SH383"},{"$f":"IF(ISNA(MATCH($A20,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A20,BasketDesign!$O$9:$O$407,0)))","v":"SH383: PPC RBS rental 2Mbit link"},"External","Non-WECLA","RBS","Link",null,{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":1.9064678831695319},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":1.6695066245648955},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":1.5468589855398778},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.89099309128686666},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.64608955624170084},null,null,null,{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.82484452978830503},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.67774548305559845},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.58176512158561222},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.30401859800643494},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.21401805934482718},null,null,null,{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":-3.0019699842557999E-2},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-1.9562416675703472E-5},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.2182613977766031E-5},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.1647461501564595E-5},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-2.7586811561032607E-6},null,null,null,{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.32784776686801143},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.20771525026638682},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.11566054556869522},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":1.7820095363200381E-2},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":-1.5844225113677772E-2},null,null,null,3.0291404799832904,2.5549477954702047,2.2442624700802076,1.2128201371950005,0.84426063179169419,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO20/INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.11412281613346144},{"$f":"IF(INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP20/INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":9.2128199109921094E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ20/INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.17561110195248553},{"$f":"IF(INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR20/INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.14667317487196757},{"$f":"IF(INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS20/INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.13136161254137782}]
[{"$f":"MAX($A$8:A20)+1","v":12},{"$f":"IF(ISNA(MATCH($A21,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A21,BasketDesign!$O$9:$O$407,0)))","v":"SO383"},{"$f":"IF(ISNA(MATCH($A21,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A21,BasketDesign!$O$9:$O$407,0)))","v":"SO383: PC rental 2Mbit link"},"Internal","Non-WECLA","PPC","Link",null,{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":1.8787027241620562},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":1.9648902246981919},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":2.1365174765940003},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":1.68979383942641},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":2.2267380312811609},null,null,null,{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.69362453080002484},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.69567989546873688},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.71649514498869482},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.52701635458386931},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.68101989199789581},null,null,null,{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":-2.3753687654004346E-2},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-1.8946734248052253E-5},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.5860614716467419E-5},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.9121010851517596E-5},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-8.3606899829143904E-6},null,null,null,{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.31224323074993587},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.2512385490328341},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.18393429914341689},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":6.2408345998435394E-2},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":-5.0811491533016154E-3},null,null,null,2.8608167980580124,2.9117897224655147,3.0369210601113958,2.2791994189978633,2.9026684134357721,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO21/INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.1443903117565776},{"$f":"IF(INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP21/INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0.13955594912514752},{"$f":"IF(INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ21/INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.22131252283345018},{"$f":"IF(INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR21/INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.13469075306360745},{"$f":"IF(INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS21/INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.21093746185827342}]
[{"$f":"MAX($A$8:A21)+1","v":13},{"$f":"IF(ISNA(MATCH($A22,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A22,BasketDesign!$O$9:$O$407,0)))","v":"ST383"},{"$f":"IF(ISNA(MATCH($A22,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A22,BasketDesign!$O$9:$O$407,0)))","v":"ST383: Siteconnect PPC rental 2Mbit link"},"Internal","Non-WECLA","SiteConnect","Link",null,{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0.15148630561027235},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.12411626717423072},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.1386336542971201},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.12159160430985134},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.10133657620525358},null,null,null,{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":6.5556936658252865E-2},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":5.0396657691273508E-2},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":5.2151324980267644E-2},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":4.1496928908189304E-2},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":3.35748686862401E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":-2.385515033064319E-3},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-1.4548085558033041E-6},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.9887370061405091E-6},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.5899759706858734E-6},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-4.3281251187739767E-7},null,null,null,{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":2.6054751452295178E-2},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":1.5444060886095795E-2},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":1.0366524412312285E-2},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":2.4309719911328048E-3},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":-2.4867839334538656E-3},null,null,null,0.24071247868775611,0.18995553094304424,0.2011495149526939,0.16551791523320275,0.13242422814552793,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO22/INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.1347980002683091},{"$f":"IF(INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP22/INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0.107113028359814},{"$f":"IF(INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ22/INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.1431064917465123},{"$f":"IF(INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR22/INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.17119509463179924},{"$f":"IF(INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS22/INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.18315262529571696}]
[{"$f":"MAX($A$8:A22)+1","v":14},{"$f":"IF(ISNA(MATCH($A23,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A23,BasketDesign!$O$9:$O$407,0)))","v":"SY383"},{"$f":"IF(ISNA(MATCH($A23,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A23,BasketDesign!$O$9:$O$407,0)))","v":"SY383: PPC rental 2Mbit CLZ link  et"},"External","Non-WECLA","PPC","Link",null,{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0.28864856454501286},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.24128771714907798},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.20284084172276298},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.25265659685986375},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.19395555635602077},null,null,null,{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.10797446092726201},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":8.604511959693556E-2},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":6.8102044548044749E-2},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":7.9008054818214019E-2},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":5.9194134673546971E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":-3.7832508648800935E-3},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-2.3899494345811215E-6},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.4964274332970585E-6},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.9245932373686574E-6},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-7.3539764571828988E-7},null,null,null,{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":4.6831830651447817E-2},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":2.9458237767571376E-2},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":1.6016816743748635E-2},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":7.7458633138501208E-3},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":-1.865914524483884E-3},null,null,null,0.43967160525884263,0.35678868456415036,0.28695720658712309,0.33940759039869056,0.25128304110743815,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO23/INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.14356858242872295},{"$f":"IF(INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP23/INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0.17107129552666137},{"$f":"IF(INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ23/INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.13885790321075761},{"$f":"IF(INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR23/INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.1633597419059338},{"$f":"IF(INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS23/INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.17052049895468838}]
[{"$f":"MAX($A$8:A23)+1","v":15},{"$f":"IF(ISNA(MATCH($A24,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A24,BasketDesign!$O$9:$O$407,0)))","v":"SZ383"},{"$f":"IF(ISNA(MATCH($A24,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A24,BasketDesign!$O$9:$O$407,0)))","v":"SZ383: PC rental 2Mbit CLZ link  int"},"Internal","Non-WECLA","PPC","Link",null,{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0.16817276478160242},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.2170474200423011},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.19055793019771877},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.15453951829099236},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.15366478312376344},null,null,null,{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":5.889075900910757E-2},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":7.3489444765199502E-2},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":6.1239008402757783E-2},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":4.6422071292797094E-2},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":4.5311081231599562E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":-2.0349210007991193E-3},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-2.0232127706548623E-6},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.2283974980975313E-6},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.6986261126426684E-6},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-5.5851392619044873E-7},null,null,null,{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":2.7456999275001635E-2},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":2.7853061177963736E-2},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":1.6560642453764266E-2},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":5.9227349388654175E-3},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":-2.8558044673689163E-5},null,null,null,0.2524856020649125,0.31838790277269369,0.26835535265674276,0.20688262589654222,0.19894674779676313,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO24/INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.10699449193360137},{"$f":"IF(INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP24/INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0.23113191167941943},{"$f":"IF(INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ24/INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.20764251939071843},{"$f":"IF(INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR24/INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.14558507265375714},{"$f":"IF(INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS24/INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.15126003037717126}]
[{"$f":"MAX($A$8:A24)+1","v":16},{"$f":"IF(ISNA(MATCH($A25,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A25,BasketDesign!$O$9:$O$407,0)))","v":"SE391"},{"$f":"IF(ISNA(MATCH($A25,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A25,BasketDesign!$O$9:$O$407,0)))","v":"SE391: PPC rental 64Kbit Distribution"},"External","Non-WECLA","PPC","Distribution",null,{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":1.0079444243130822},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.81024074925993361},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.66076661807146975},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.60890234856251546},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.75983807232419254},null,null,null,{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.44710395109168155},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.34588383182546995},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.29012358064887345},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.26365893743503993},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.32306875418534792},null,null,null,{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":1.4794287522522169E-2},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-1.3592183971002991E-2},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.498870413552616E-2},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.1861123506656015E-2},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-2.7906674271735443E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.35543458341829681},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.24909829774690459},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.22382179811261629},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0.18580099656347801},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0.1982606485567521},null,null,null,1.8252772463455829,1.3916306948613051,1.1597232926974335,1.0365011590543773,1.2532608007945572,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO25/INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":4.8691991539966664E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP25/INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":4.5905741586551056E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ25/INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":4.3942733124559983E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR25/INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":5.4742224413348271E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS25/INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":9.7026427451861602E-3}]
[{"$f":"MAX($A$8:A25)+1","v":17},{"$f":"IF(ISNA(MATCH($A26,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A26,BasketDesign!$O$9:$O$407,0)))","v":"SH391"},{"$f":"IF(ISNA(MATCH($A26,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A26,BasketDesign!$O$9:$O$407,0)))","v":"SH391: RBS PPC rental 64Kbit link per km transmission"},"External","Non-WECLA","RBS","Distribution",null,{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":3.233953330792898},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":3.6035122428908526},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":2.3349548429008378},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":2.4861628743682869},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":2.8926704004417783},null,null,null,{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":1.4688243675713679},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":1.5683905763473514},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":1.0459369234604059},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":1.0954318278267758},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":1.2456666029121028},null,null,null,{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":4.8920713013819221E-2},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-6.2008733254885089E-2},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-5.4383254788851039E-2},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-9.1375608665079433E-2},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-0.10810652677036305},null,null,null,{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":1.1613075750655035},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":1.1238592942012817},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.80375021999150253},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0.76891159891900318},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0.76095693169858869},null,null,null,5.9130059864435891,6.2337533801846003,4.1302587315638952,4.2591306924489869,4.7911874082821067,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO26/INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":4.2654135366737359E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP26/INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":4.8605431600915426E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ26/INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":4.743239330746234E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR26/INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":4.5163828507049919E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS26/INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":6.7823991986263208E-3}]
[{"$f":"MAX($A$8:A26)+1","v":18},{"$f":"IF(ISNA(MATCH($A27,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A27,BasketDesign!$O$9:$O$407,0)))","v":"SO391"},{"$f":"IF(ISNA(MATCH($A27,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A27,BasketDesign!$O$9:$O$407,0)))","v":"SO391: PC rental 64Kbit link per km Distribution"},"Internal","Non-WECLA","PPC","Distribution",null,{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":1.6953312805574987},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":1.6100599630601495},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":1.2619469597762383},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.57347593405616959},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.33657112321642568},null,null,null,{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.75225870206368783},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.68791317041157762},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.55459192710842364},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.24799007689023794},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.14229716981976806},null,null,null,{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":2.4836483866229185E-2},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-2.6987122082684438E-2},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.8599655653192023E-2},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.0467582404284482E-2},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.2183284790420698E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.59735423489733652},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.49490786648834206},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.42722484585686321},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0.17410727926609423},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":8.664353212315426E-2},null,null,null,3.0697807013847522,2.7658938778773847,2.2151640770883332,0.97510570780821737,0.55332854036892731,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO27/INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":4.4298464032214184E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP27/INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":4.4973352951857507E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ27/INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":6.0733136557017259E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR27/INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":5.8562579220469979E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS27/INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":5.9535769277872207E-3}]
[{"$f":"MAX($A$8:A27)+1","v":19},{"$f":"IF(ISNA(MATCH($A28,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A28,BasketDesign!$O$9:$O$407,0)))","v":"SH372"},{"$f":"IF(ISNA(MATCH($A28,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A28,BasketDesign!$O$9:$O$407,0)))","v":"SH372: PPC RBS rental 2Mbit link per km trunk"},"External","Non-WECLA","RBS","Trunk",null,{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":3.1554983627785749},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":2.7182598872294985},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":2.2491022618981131},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":1.4324017395952917},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.1970556379436534},null,null,null,{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":2.2243755898040964},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":1.9267977849064879},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":1.6385065984810117},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.99565073976110841},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.86310596347258217},null,null,null,{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0.13570519831868968},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-9.9751599973912225E-2},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-0.12998256088850085},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-0.10511927304876117},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-8.9282143304147438E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":2.2019449764884236},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":1.7597666230693598},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":1.3736375222434396},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0.76216394719055147},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0.5843240343929198},null,null,null,7.717524127389785,6.3050726952314342,5.1312638217340627,3.0850971534981904,2.555203492505008,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO28/INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":3.0611012933197668E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP28/INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":2.3397881384809322E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ28/INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":3.6730431357850084E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR28/INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":3.5709352293841527E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS28/INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":4.7880441055105347E-2}]
[{"$f":"MAX($A$8:A28)+1","v":20},{"$f":"IF(ISNA(MATCH($A29,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A29,BasketDesign!$O$9:$O$407,0)))","v":"ST372"},{"$f":"IF(ISNA(MATCH($A29,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A29,BasketDesign!$O$9:$O$407,0)))","v":"ST372: Siteconnect rental 2Mbit link per km trunk"},"Internal","Non-WECLA","SiteConnect","Trunk",null,{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0.27306548164334044},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.29471576216307727},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.25503551226552196},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.26216742406761295},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.21057159175688897},null,null,null,{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.19249435169985782},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.20891025537338925},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.18580214076515053},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.1822356653848102},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.15183145571161966},null,null,null,{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":1.1743634297038093E-2},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-1.0815368877857086E-2},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.4739604643894769E-2},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.9239936227532024E-2},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.5705797860495956E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.19055273838835685},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.19079956005117535},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.15576606889009825},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0.13949940279641615},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0.10278949117628676},null,null,null,0.6678562060285933,0.68361020870978473,0.58186411727687593,0.56466255602130722,0.4494867407842994,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO29/INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":1.9563782683344969E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP29/INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":3.0828377835619539E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ29/INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":3.245832424948198E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR29/INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":3.1763459192007799E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS29/INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":3.837837545818866E-2}]
[{"$f":"MAX($A$8:A29)+1","v":21},{"$f":"IF(ISNA(MATCH($A30,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A30,BasketDesign!$O$9:$O$407,0)))","v":"SE432"},{"$f":"IF(ISNA(MATCH($A30,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A30,BasketDesign!$O$9:$O$407,0)))","v":"SE432: PPC rental 64kbit link local end"},"External","Non-WECLA","PPC","Local end",null,{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":3.2082183985955099},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":3.2075462889896689},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":2.2256255711492523},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":3.0078480172410593},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":2.4452654839398402},null,null,null,{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":1.9056546334071545},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":1.8581593151747604},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":1.1828425414093311},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":1.4046164498136764},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":1.0375034464048378},null,null,null,{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":-0.1097657692411062},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-6.3338460679424396E-3},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-7.1565869972260044E-3},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.6394925922181034E-2},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.105877329907686E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.78765189130096958},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.58321698245306985},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.22623913207593183},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":4.1643216093298262E-2},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":-0.20199673258130091},null,null,null,5.7917591540625279,5.6425887405495567,3.6275506576372889,4.4377127572258539,3.2697134244643,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO30/INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":1.216592549334234},{"$f":"IF(INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP30/INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":1.4387477144406267},{"$f":"IF(INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ30/INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":1.1220289893645072},{"$f":"IF(INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR30/INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":1.288898163912251},{"$f":"IF(INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS30/INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":1.1932137625917945}]
[{"$f":"MAX($A$8:A30)+1","v":22},{"$f":"IF(ISNA(MATCH($A31,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A31,BasketDesign!$O$9:$O$407,0)))","v":"SE438"},{"$f":"IF(ISNA(MATCH($A31,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A31,BasketDesign!$O$9:$O$407,0)))","v":"SE438: PPC rental 2Mbit local end copper"},"External","Non-WECLA","PPC","Local end",null,{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":1.0341921450053131},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.92004224305838145},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.91089607005139539},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.63276757018694563},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.61995427534753511},null,null,null,{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.8757666863496687},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.77452374875176988},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.72634046221987314},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.57474410225322337},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.56787453595780968},null,null,null,{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":-2.8326997184413512E-2},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-8.5672569977722924E-3},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.4288821632281609E-2},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.1680347454773052E-2},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-2.0567711875920894E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.38674145832665147},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.28287982509010268},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.19312648821633649},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0.20340514032889759},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0.15578751399507113},null,null,null,2.2683732924972198,1.9688785599024814,1.8160741988553233,1.3892364653142937,1.323048613424495,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO31/INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.39757042376812307},{"$f":"IF(INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP31/INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0.49057762084836465},{"$f":"IF(INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ31/INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.55235447340221722},{"$f":"IF(INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR31/INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.42851422205644513},{"$f":"IF(INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS31/INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.61599510619490516}]
[{"$f":"MAX($A$8:A31)+1","v":23},{"$f":"IF(ISNA(MATCH($A32,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A32,BasketDesign!$O$9:$O$407,0)))","v":"SH432"},{"$f":"IF(ISNA(MATCH($A32,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A32,BasketDesign!$O$9:$O$407,0)))","v":"SH432: RBS rental 64kbit link local end"},"External","Non-WECLA","RBS","Local end",null,{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0.25654010525220428},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.28455155165760171},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.30067093062962968},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.26660529404160671},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.2435586358571277},null,null,null,{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.14640745328243354},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.15747217161982596},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.15404664027835605},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.12094538068037911},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.10095862012299955},null,null,null,{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":-8.2472206715114432E-3},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-5.2829302453812435E-4},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-9.1817829882841239E-4},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.3911702942655769E-3},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.0602778091320384E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":6.1260438487664562E-2},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":5.1082440198796937E-2},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":3.1178259780244362E-2},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":4.8722791932750576E-3},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":-1.8469381724882879E-2},null,null,null,0.45596077635079091,0.49257787045168649,0.48497765238940166,0.39103178362099528,0.32498759644611236,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO32/INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":1.1245795445820468},{"$f":"IF(INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP32/INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":1.0701485693739854},{"$f":"IF(INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ32/INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":1.296634989726871},{"$f":"IF(INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR32/INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":1.5101712430215903},{"$f":"IF(INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS32/INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":1.2250443803943902}]
[{"$f":"MAX($A$8:A32)+1","v":24},{"$f":"IF(ISNA(MATCH($A33,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A33,BasketDesign!$O$9:$O$407,0)))","v":"SH438"},{"$f":"IF(ISNA(MATCH($A33,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A33,BasketDesign!$O$9:$O$407,0)))","v":"SH438: RBS rental 2Mbit local end copper"},"External","Non-WECLA","RBS","Local end",null,{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0.56630731702004034},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.3265828937485945},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.34707941711662582},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.18356970071493087},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.10964933040175764},null,null,null,{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.4173425746458988},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.23609765842327143},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.24216783142877363},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.14106999030564665},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":7.9873539911937713E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":-1.3133720308937223E-2},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-2.5255046127958028E-3},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-4.615338256918026E-3},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-5.1179699147618322E-3},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-2.7276581546031272E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.19514872477783959},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":9.288823161806016E-2},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":7.2136536195247639E-2},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":5.4201749923718165E-2},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":2.5533995154944519E-2},null,null,null,1.1656648961348415,0.65304327917713034,0.65676844648372901,0.3737234710295339,0.21232920731403676,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO33/INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.54405947405060273},{"$f":"IF(INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP33/INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0.41440723935118373},{"$f":"IF(INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ33/INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.62527120214683574},{"$f":"IF(INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR33/INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.66384375107611926},{"$f":"IF(INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS33/INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.50160168838722441}]
[{"$f":"MAX($A$8:A33)+1","v":25},{"$f":"IF(ISNA(MATCH($A34,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A34,BasketDesign!$O$9:$O$407,0)))","v":"SH440"},{"$f":"IF(ISNA(MATCH($A34,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A34,BasketDesign!$O$9:$O$407,0)))","v":"SH440: RBS rental 2Mb le copper   256k"},"External","Non-WECLA","RBS","Local end",null,{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0.58848958047910926},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.66150535214576056},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.56330274935414837},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.56163799513079304},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.43219440009342203},null,null,null,{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.35629584134287284},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.406927058092237},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.33689876843920663},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.38555701779251461},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.29871259984887205},null,null,null,{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":-1.09460227101772E-2},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-4.2922701663410529E-3},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-6.3174692952062579E-3},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.3977154402951178E-2},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.0369755837266351E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.16933037609051757},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.16448097971987827},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.10265817253646588},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0.14871760636599748},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":9.1150812799921863E-2},null,null,null,1.1031697752023224,1.2286211197915349,0.99654222103461465,1.0819354648863539,0.81168805690494961,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO34/INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.44835309426539149},{"$f":"IF(INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP34/INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0.5552429753503898},{"$f":"IF(INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ34/INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.56327964733742997},{"$f":"IF(INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR34/INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.67055643340708826},{"$f":"IF(INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS34/INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.69234379545876656}]
[{"$f":"MAX($A$8:A34)+1","v":26},{"$f":"IF(ISNA(MATCH($A35,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A35,BasketDesign!$O$9:$O$407,0)))","v":"SO432"},{"$f":"IF(ISNA(MATCH($A35,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A35,BasketDesign!$O$9:$O$407,0)))","v":"SO432: PC rental 64kbit link local end"},"Internal","Non-WECLA","PPC","Local end",null,{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":12.188846361891404},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":10.611099516911064},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":6.9393611377947648},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":3.6770080840328867},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":2.6432463149159835},null,null,null,{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":7.4323915605786679},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":6.2323539843005804},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":3.7320486718805337},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":1.7232543173165509},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":1.1205481614809933},null,null,null,{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":-0.42473582089532669},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-2.132382104304224E-2},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.2666562418561739E-2},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.0130063859625246E-2},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.1935872676760502E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":3.0249383317726726},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":1.9429751651002563},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.70578984215813756},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":4.8074476902613801E-2},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":-0.21820275728582944},null,null,null,22.221440433347421,18.765104845268858,11.354533089414874,5.4282068143924267,3.533655846434387,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO35/INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":1.030999927776568},{"$f":"IF(INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP35/INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":1.2989930895743544},{"$f":"IF(INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ35/INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":1.1867226133800166},{"$f":"IF(INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR35/INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":1.2733183867705709},{"$f":"IF(INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS35/INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":1.6279620106595549}]
[{"$f":"MAX($A$8:A35)+1","v":27},{"$f":"IF(ISNA(MATCH($A36,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A36,BasketDesign!$O$9:$O$407,0)))","v":"SO438"},{"$f":"IF(ISNA(MATCH($A36,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A36,BasketDesign!$O$9:$O$407,0)))","v":"SO438: PC rental 2Mbit local end copper"},"Internal","Non-WECLA","PPC","Local end",null,{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":1.5171775200022721},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":1.0182845557619686},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":1.4372191196083328},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":1.1379211820348538},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.0376222060524509},null,null,null,{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":1.296038229011681},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.85851985366868921},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":1.1554793867550619},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":1.0458640087600801},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.96006906691249461},null,null,null,{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":-4.1991596814089552E-2},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-9.5055061921909614E-3},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.2785942426459149E-2},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-3.9568933019207997E-2},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-3.4864359857507216E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.56635010196058311},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.30985025829902452},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.3040866358985817},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0.36761549834174923},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0.26002344920032333},null,null,null,3.3375742541604465,2.1771491615374914,2.8739991998355174,2.5118317561174752,2.2228503623077618,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO36/INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.57313071606022503},{"$f":"IF(INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP36/INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0.44515056393358265},{"$f":"IF(INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ36/INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.53413232819800627},{"$f":"IF(INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR36/INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.51263946387424786},{"$f":"IF(INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS36/INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.54124325556351149}]
[{"$f":"MAX($A$8:A36)+1","v":28},{"$f":"IF(ISNA(MATCH($A37,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A37,BasketDesign!$O$9:$O$407,0)))","v":"ST438"},{"$f":"IF(ISNA(MATCH($A37,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A37,BasketDesign!$O$9:$O$407,0)))","v":"ST438: Siteconnect PPC rental 2Mbit local end copper"},"Internal","Non-WECLA","SiteConnect","Local end",null,{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":1.2715597298566587E-2},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":8.849173029782725E-3},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":9.2839875489541725E-3},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":6.778385946370257E-3},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":5.0542886059393183E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":8.4331853841160005E-3},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":5.8150249440016245E-3},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":5.9447980862435074E-3},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":4.9009097309077451E-3},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":3.6336251736999131E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":-2.6103490567009328E-4},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-6.1252964825408494E-5},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.1148898364289653E-4},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.7701873820313892E-4},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.2502655783120593E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":3.9572240176731655E-3},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":2.2802103911152534E-3},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":1.7630795875801216E-3},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":1.8398481946514762E-3},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.0739021109582932E-3},null,null,null,2.4844971794685658E-2,1.6883155400074193E-2,1.6880376239134905E-2,1.3342125133726339E-2,9.6367893327663195E-3,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO37/INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.61390607275016562},{"$f":"IF(INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP37/INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0.48921155952296241},{"$f":"IF(INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ37/INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.68961787616402892},{"$f":"IF(INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR37/INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.6300527532191178},{"$f":"IF(INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS37/INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.66128282590797172}]
[{"$f":"MAX($A$8:A37)+1","v":29},{"$f":"IF(ISNA(MATCH($A38,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A38,BasketDesign!$O$9:$O$407,0)))","v":"SO404"},{"$f":"IF(ISNA(MATCH($A38,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A38,BasketDesign!$O$9:$O$407,0)))","v":"SO404: 2 Meg bearer connection"},"External","Non-WECLA","3rd party infrastructure","Connection",null,{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":3.598869807912076},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":4.1698978066859382},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":2.6413591879313625},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":2.2419382545832836},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":2.4727669007628532},null,null,null,{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":2.4953386725904059},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":2.8762442679247937},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":1.7912021921904993},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":1.4808820389087467},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":1.7389110215637431},null,null,null,{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":-5.2417094520900626E-2},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-2.2270455167310629E-2},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.0207421548840247E-2},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.5527347602429532E-2},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-5.9459360243390358E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.97754481578408303},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.8601605469374044},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.34506735600712563},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":9.8323191583718453E-2},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.1319603783322314},null,null,null,7.0193362017656646,7.884032166380825,4.7574213145801467,3.8056161374733191,5.3376923646344885,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO38/INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":527.76963923050118},{"$f":"IF(INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP38/INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":545.60577816270859},{"$f":"IF(INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ38/INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":619.24311952676851},{"$f":"IF(INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR38/INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":443.63031886494048},{"$f":"IF(INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS38/INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":585.31647790929787}]
[{"$f":"MAX($A$8:A38)+1","v":30},{"$f":"IF(ISNA(MATCH($A39,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A39,BasketDesign!$O$9:$O$407,0)))","v":"SO409"},{"$f":"IF(ISNA(MATCH($A39,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A39,BasketDesign!$O$9:$O$407,0)))","v":"SO409: 2 Meg bearer rentals"},"External","Non-WECLA","3rd party infrastructure","Rental",null,{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0.42764315541777265},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.44880060410724942},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.28901295470105631},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.26950451541765091},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.18027618086261624},null,null,null,{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.27043233321083943},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.28405308470977447},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.18049239904424452},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.16557678255395519},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.11601645648135411},null,null,null,{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":-5.6142665265332802E-3},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-2.1748632476858288E-3},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.0121233065900552E-3},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.7166808354975953E-3},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-3.912869521776737E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.10955358466785688},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":8.8871095673412143E-2},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":3.7289568987982108E-2},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":1.3296031128505328E-2},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":7.6454478814934709E-2},null,null,null,0.80201480676993564,0.81954992124275017,0.50478279942669291,0.44666064826461382,0.37235582920672744,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO39/INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.36066357579638431},{"$f":"IF(INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP39/INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0.27583692840386953},{"$f":"IF(INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ39/INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.3069590136394017},{"$f":"IF(INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR39/INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.32302640230890728},{"$f":"IF(INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS39/INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.29652038458376079}]
[{"$f":"MAX($A$8:A39)+1","v":31},{"$f":"IF(ISNA(MATCH($A40,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A40,BasketDesign!$O$9:$O$407,0)))","v":"SE439"},{"$f":"IF(ISNA(MATCH($A40,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A40,BasketDesign!$O$9:$O$407,0)))","v":"SE439: PPC rental 2Mbit local end fibre"},"External","Non-WECLA","PPC","Local end",null,{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":7.4302161496604091},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":4.9471094889182092},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":5.2225240140081146},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":3.8228584405627721},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":4.2394173421288368},null,null,null,{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":4.4767141944482844},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":3.0187274996405176},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":3.2321498507054791},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":2.3838652770152371},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":2.6770067888488707},null,null,null,{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0.49583895974202841},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-7.648314187078775E-3},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.1050500951692423E-2},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.8134880941481888E-2},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-2.1399145802779025E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":2.6424713489492113},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":2.0980682744200112},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":2.010853374879086},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":1.2886288311766472},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.2019942245143647},null,null,null,15.045240652799935,10.05625694879166,10.444476738640986,7.477217667813175,8.097019209689293,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO40/INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.59768932801915975},{"$f":"IF(INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP40/INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0.46845340092483895},{"$f":"IF(INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ40/INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.4821598398012108},{"$f":"IF(INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR40/INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.55933627154582444},{"$f":"IF(INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS40/INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.58128098175782306}]
[{"$f":"MAX($A$8:A40)+1","v":32},{"$f":"IF(ISNA(MATCH($A41,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A41,BasketDesign!$O$9:$O$407,0)))","v":"SH439"},{"$f":"IF(ISNA(MATCH($A41,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A41,BasketDesign!$O$9:$O$407,0)))","v":"SH439: RBS rental 2Mbit local end fibre"},"External","Non-WECLA","RBS","Local end",null,{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":10.028119155116133},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":7.5694271466972829},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":4.8389442195276633},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":3.2756725867799279},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.9457434928621873},null,null,null,{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":5.3470865366620188},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":4.0684631536843296},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":2.6079573941131979},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":1.7604538567656147},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":1.0147649453539234},null,null,null,{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0.57059195012227104},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-9.9220379283682068E-3},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.622205092942465E-2},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.2688319802135143E-2},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-7.4971146023849562E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":3.3222206937132679},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":2.9284231462942141},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":1.6651785008467415},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0.9653203533403143},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0.44100970412137391},null,null,null,19.268018335613689,14.55639140874746,9.0958580635581772,5.9887584770837226,3.3940210277350995,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO41/INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.67736527630475574},{"$f":"IF(INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP41/INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0.76257186347757444},{"$f":"IF(INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ41/INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.62941733054619498},{"$f":"IF(INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR41/INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.69897638973271836},{"$f":"IF(INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS41/INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.51821363564766487}]
[{"$f":"MAX($A$8:A41)+1","v":33},{"$f":"IF(ISNA(MATCH($A42,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A42,BasketDesign!$O$9:$O$407,0)))","v":"SH441"},{"$f":"IF(ISNA(MATCH($A42,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A42,BasketDesign!$O$9:$O$407,0)))","v":"SH441: RBS rental 2Mb le fibre   256k"},"External","Non-WECLA","RBS","Local end",null,{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0.84139216841280973},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.57825895156976392},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.45386966793453848},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.49512916881448399},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.44106147065286772},null,null,null,{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.4279639412351362},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.29478088404137759},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.23410094837410284},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.2626074129481954},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.23983953516425446},null,null,null,{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":4.5599385929557687E-2},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-7.1643638408317735E-4},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.4577362130772892E-3},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.9232154160376796E-3},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.847512990184929E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.26030446417525671},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.20910398218684872},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.149085079735434},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0.14775932579302875},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0.11338926484405587},null,null,null,1.5752599597527603,1.081427381413907,0.83559795983099794,0.9035726921396704,0.79244275767099315,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO42/INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.70905619859658087},{"$f":"IF(INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP42/INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0.65241481396614132},{"$f":"IF(INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ42/INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.48701928978184283},{"$f":"IF(INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR42/INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.65933587902967417},{"$f":"IF(INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS42/INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.66099840724934622}]
[{"$f":"MAX($A$8:A42)+1","v":34},{"$f":"IF(ISNA(MATCH($A43,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A43,BasketDesign!$O$9:$O$407,0)))","v":"SO439"},{"$f":"IF(ISNA(MATCH($A43,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A43,BasketDesign!$O$9:$O$407,0)))","v":"SO439: PC rental 2Mbit local end fibre"},"Internal","Non-WECLA","PPC","Local end",null,{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":11.639504746776188},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":6.1784727689199883},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":5.9258238980292051},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":6.092549010718181},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":5.7670108603212888},null,null,null,{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":7.1443890974654094},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":3.8241329647296878},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":3.708000161129839},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":3.8644826376280421},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":3.6842209324352764},null,null,null,{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0.79168540319954228},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-9.6924158739363289E-3},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.4138868804228962E-2},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.9462077524761938E-2},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-2.9469108274946917E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":4.17030080609607},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":2.6317463573608366},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":2.2804085845623665},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":2.0697989515274973},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.6331063615439885},null,null,null,23.745880053537206,12.624659675136577,11.890093774917181,11.997368522348959,11.054869046025608,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO43/INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.55183595722284284},{"$f":"IF(INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP43/INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0.32235283035433715},{"$f":"IF(INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ43/INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.35924591543654322},{"$f":"IF(INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR43/INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.51315646036021734},{"$f":"IF(INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS43/INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.48560527957168803}]
[{"$f":"MAX($A$8:A43)+1","v":35},{"$f":"IF(ISNA(MATCH($A44,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A44,BasketDesign!$O$9:$O$407,0)))","v":"ST439"},{"$f":"IF(ISNA(MATCH($A44,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A44,BasketDesign!$O$9:$O$407,0)))","v":"ST439: Siteconnect PPC rental 2Mbit local end fibre"},"Internal","Non-WECLA","SiteConnect","Local end",null,{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0.59423261155307372},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.55847395877103445},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.45469292838447989},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.32819487955096749},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.34697334127321472},null,null,null,{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.27807414366572564},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.26420551973291062},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.21922896252676052},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.15994807973167252},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.17631280111366673},null,null,null,{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":2.9584078693750081E-2},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-6.4447464862000257E-4},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.3729192852185814E-3},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.167881024311577E-3},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.3597508776145158E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.17698847751480204},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.19552356201124804},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.14573961321558618},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":9.33796771842266E-2},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":8.6724029251745174E-2},null,null,null,1.0788793114273514,1.0175585658665731,0.81828858484160805,0.58035475544255499,0.60865042076101206,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO44/INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.50954142513813394},{"$f":"IF(INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP44/INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0.65026985956521077},{"$f":"IF(INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ44/INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.72050961047636153},{"$f":"IF(INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR44/INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.56210767836783981},{"$f":"IF(INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS44/INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.68230751468837525}]
[{"$f":"MAX($A$8:A44)+1","v":36},{"$f":"IF(ISNA(MATCH($A45,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A45,BasketDesign!$O$9:$O$407,0)))","v":"SY439"},{"$f":"IF(ISNA(MATCH($A45,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A45,BasketDesign!$O$9:$O$407,0)))","v":"SY439: PPC rental 2Mbit CLZ local end fibre  ext"},"External","Non-WECLA","PPC","Local end",null,{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0.61633226423864085},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.67344729012809834},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.65430769361130547},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.5498686640818542},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.5644319152064361},null,null,null,{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.38298616196766244},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.42662173887114929},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.41892651633690198},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.35570019992396051},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.36755130309514361},null,null,null,{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":4.2739638005044933E-2},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-1.0936051840229281E-3},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.7576414823322708E-3},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.7387186109432216E-3},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-2.9682152063513585E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.22437158036708693},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.29630927593224327},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.25960882949182579},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0.19122593603950605},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0.16320663605167535},null,null,null,1.2664296445784351,1.3952846997474679,1.330085397957701,1.0940560814343776,1.0922216391469037,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO45/INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.5184378636547029},{"$f":"IF(INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP45/INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0.50302352793250682},{"$f":"IF(INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ45/INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.56971133191871848},{"$f":"IF(INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR45/INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.70019774900758935},{"$f":"IF(INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS45/INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.60121135622069433}]
[{"$f":"MAX($A$8:A45)+1","v":37},{"$f":"IF(ISNA(MATCH($A46,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A46,BasketDesign!$O$9:$O$407,0)))","v":"SZ439"},{"$f":"IF(ISNA(MATCH($A46,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A46,BasketDesign!$O$9:$O$407,0)))","v":"SZ439: PC rental 2Mbit CLZ local end fibre  int"},"Internal","Non-WECLA","PPC","Local end",null,{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":1.1905567965957935},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":1.0646930255577001},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.84295668643086197},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.67274858538697391},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.70318263398681258},null,null,null,{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.740882136771563},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.67409005827843005},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.53787536350499687},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.43293425826203985},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.45573118005613822},null,null,null,{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":8.2845712847943981E-2},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-1.730581464895327E-3},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-3.5434244129753443E-3},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-3.33461969697803E-3},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-3.681420092356251E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.43033940796165543},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.46400068947701395},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.32990023527999157},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0.2299828739754457},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0.19994079284448996},null,null,null,2.4446240541769559,2.2010531918482488,1.7071888608028751,1.3323310979274814,1.3551731867950845,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO46/INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.4552932118615986},{"$f":"IF(INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP46/INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0.66335436178602025},{"$f":"IF(INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ46/INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.43614227364572627},{"$f":"IF(INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR46/INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.47535282786501132},{"$f":"IF(INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS46/INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.51768184563899666}]
[{"$f":"MAX($A$8:A46)+1","v":38},{"$f":"IF(ISNA(MATCH($A47,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A47,BasketDesign!$O$9:$O$407,0)))","v":"SPE371"},{"$f":"IF(ISNA(MATCH($A47,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A47,BasketDesign!$O$9:$O$407,0)))","v":"SPE371: Prot Path PPC rental 2Mbit link per km dist"},"External","Non-WECLA","Prot path & res.","Distribution",null,{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":9.1786285116359848E-2},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":8.701961035942414E-2},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":7.5207688820516982E-2},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":6.2568691242507621E-2},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":6.1553424675593507E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":2.6216893505565504E-4},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":2.5323473753165236E-4},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":2.2355870008391004E-4},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":1.9036588573608684E-4},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":1.9192978037032657E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":2.8448022964583318E-3},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-1.810415725840927E-3},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-3.0745851585551546E-3},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-3.6347752123517397E-3},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-3.3714003524287577E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":4.5069787654828927E-2},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":4.3452643419121355E-2},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":3.8510297884704892E-2},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":3.3063766896817073E-2},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":3.5236230907181421E-2},null,null,null,0.13996304400270276,0.12891507279023623,0.11086696024675062,9.2188048812709047E-2,9.3610185010716496E-2,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO47/INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":1.5986056934835364E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP47/INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":1.1943833670498637E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ47/INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":1.3788616053621677E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR47/INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":1.5937412545160821E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS47/INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":1.4948627946816328E-2}]
[{"$f":"MAX($A$8:A47)+1","v":39},{"$f":"IF(ISNA(MATCH($A48,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A48,BasketDesign!$O$9:$O$407,0)))","v":"SPO371"},{"$f":"IF(ISNA(MATCH($A48,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A48,BasketDesign!$O$9:$O$407,0)))","v":"SPO371: Prot Path PC rental 2Mbit link per km dist"},"Internal","Non-WECLA","Prot path & res.","Distribution",null,{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":2.0696130394030773E-2},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":1.8405172724701092E-2},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":1.4840789688584252E-2},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":1.4631657358578729E-2},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.3706396351686611E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":7.4012047517628269E-5},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":6.7057440341418607E-5},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":5.5237497920218396E-5},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":5.5720985796278221E-5},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":5.3450020057053516E-5},null,null,null,{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":7.1296214736330692E-4},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-2.9541481097390102E-4},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-4.7042665327101738E-4},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-5.1869268646751311E-4},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-6.2520901085739598E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":8.0374239716690336E-3},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":7.3021267153715631E-3},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":6.0797035406461837E-3},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":6.7516850829259694E-3},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":6.4699920063679721E-3},null,null,null,2.9520528560580739E-2,2.5478942069440173E-2,2.0505304073879637E-2,2.0920370740833465E-2,1.9604629367254239E-2,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO48/INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":1.1243345734529533E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP48/INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":1.5264893231671996E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ48/INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":1.5725289706265227E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR48/INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":1.5459954477972793E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS48/INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":1.3372225731337232E-2}]
[{"$f":"MAX($A$8:A48)+1","v":40},{"$f":"IF(ISNA(MATCH($A49,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A49,BasketDesign!$O$9:$O$407,0)))","v":"SPE383"},{"$f":"IF(ISNA(MATCH($A49,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A49,BasketDesign!$O$9:$O$407,0)))","v":"SPE383: Prot Path PPC rental 2Mbit link"},"External","Non-WECLA","Prot path & res.","Link",null,{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":9.6991294690436537E-3},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":9.5269794168349846E-3},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":6.9243898223872429E-3},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":7.1962597855821956E-3},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":5.5269145708463059E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":8.8976993924972487E-5},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":8.8837539325787931E-5},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":7.0795990356235526E-5},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":7.3232746207419687E-5},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":6.1176499541613002E-5},null,null,null,{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":2.7721567570239631E-5},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-4.8172669941596576E-7},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-8.4110562342407557E-7},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-8.9175528347770655E-7},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.3086459924851254E-6},null,null,null,{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":8.2169482691061841E-4},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":8.1227285167051596E-4},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":6.9768822393347367E-4},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":1.0157764956421375E-3},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":8.8326051063520163E-4},null,null,null,1.0637522857449485E-2,1.0427608081131873E-2,7.6920329310535282E-3,8.2843772721482752E-3,6.4700429350306359E-3,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO49/INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":2.8701966589632196E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP49/INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":3.1605658409803096E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ49/INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":2.2531819273195971E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR49/INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":3.7178477329241531E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS49/INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":3.1178053650555499E-2}]
[{"$f":"MAX($A$8:A49)+1","v":41},{"$f":"IF(ISNA(MATCH($A50,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A50,BasketDesign!$O$9:$O$407,0)))","v":"SPO383"},{"$f":"IF(ISNA(MATCH($A50,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A50,BasketDesign!$O$9:$O$407,0)))","v":"SPO383: Prot Path PC rental 2Mbit link"},"Internal","Non-WECLA","Prot path & res.","Link",null,{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":2.5128428155538969E-3},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":1.9392225275536845E-3},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":1.7322332855374786E-3},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":1.5737625874458836E-3},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.4420495596666901E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":2.19661513743221E-5},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":1.8293882205415975E-5},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":1.7001750239323393E-5},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":1.5981105872584051E-5},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":1.5114046933537953E-5},null,null,null,{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":5.6456183669680067E-6},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-1.1050629489237337E-7},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.6075863941613493E-7},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.9869481235252744E-7},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-2.0198167359508738E-7},null,null,null,{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":1.8795942167402355E-4},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":1.6773368586241289E-4},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":1.5793977739419457E-4},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":1.4887463717452309E-4},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.4065841229403192E-4},null,null,null,2.7284140069692106E-3,2.1251395893266212E-3,1.9070140545315803E-3,1.7384196356806383E-3,1.5976200372206648E-3,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO50/INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":2.9432729309268719E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP50/INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":2.4450375990074543E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ50/INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":3.4727376710365049E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR50/INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":3.8557888424145578E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS50/INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":3.2692904478134201E-2}]
[{"$f":"MAX($A$8:A50)+1","v":42},{"$f":"IF(ISNA(MATCH($A51,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A51,BasketDesign!$O$9:$O$407,0)))","v":"SPE439"},{"$f":"IF(ISNA(MATCH($A51,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A51,BasketDesign!$O$9:$O$407,0)))","v":"SPE439: Prot Path PPC rental 2Mbit local end fibre"},"External","Non-WECLA","Prot path & res.","Local end",null,{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":3.0442646613181738E-2},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":2.625627532519427E-2},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":2.5710148611059341E-2},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":1.9596668336600228E-2},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.7843154160487224E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":2.8169849819069626E-4},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":2.5490230294672071E-4},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":2.5328478792798408E-4},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":2.095199684794148E-4},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":1.9741728951545395E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":3.9051313768490953E-4},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-1.4487143998383874E-5},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.2975170426252486E-5},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-3.0829196703334758E-5},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-2.768690369984045E-5},null,null,null,{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":3.7107160395651803E-3},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":3.4106754825192894E-3},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":3.4081453217020717E-3},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":2.9099269720769222E-3},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":2.745949471578522E-3},null,null,null,3.4825574288622527E-2,2.9907365966661898E-2,2.9348603550263145E-2,2.2685286080453233E-2,2.075883401788136E-2,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO51/INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":8.4495279232876849E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP51/INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":9.0252860019068931E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ51/INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":9.71886208433764E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR51/INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":8.4448817901665404E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS51/INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":7.4442516865600411E-2}]
[{"$f":"MAX($A$8:A51)+1","v":43},{"$f":"IF(ISNA(MATCH($A52,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A52,BasketDesign!$O$9:$O$407,0)))","v":"SPO439"},{"$f":"IF(ISNA(MATCH($A52,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A52,BasketDesign!$O$9:$O$407,0)))","v":"SPO439: Prot Path PC rental 2Mbit local end fibre"},"Internal","Non-WECLA","Prot path & res.","Local end",null,{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":7.793969175933663E-3},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":6.9078072781652636E-3},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":6.3446311162992722E-3},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":5.7726834208381402E-3},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":4.9849359186091395E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":9.4069004643220172E-5},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":8.6791228252634705E-5},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":8.2168003321942334E-5},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":7.7183584114580526E-5},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":6.983768572081363E-5},null,null,null,{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":1.2038987089434324E-4},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-4.4242574031592997E-6},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-7.1441434678054099E-6},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-9.0148244424772819E-6},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-9.1794234956575635E-6},null,null,null,{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":9.5010018396722259E-4},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":8.9216527290154944E-4},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":8.4659929870090035E-4},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":7.9613427452232001E-4},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":7.3193000954600461E-4},null,null,null,8.9585282354384486E-3,7.8823395219162883E-3,7.2662542748543092E-3,6.6369864550325638E-3,5.777524190380301E-3,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO52/INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":5.6530252963767499E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP52/INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":7.2307982293145265E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ52/INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":5.9524855018286804E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR52/INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":7.8135654064830445E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS52/INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":8.1816459974977399E-2}]
[{"$f":"MAX($A$8:A52)+1","v":44},{"$f":"IF(ISNA(MATCH($A53,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A53,BasketDesign!$O$9:$O$407,0)))","v":"SO417"},{"$f":"IF(ISNA(MATCH($A53,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A53,BasketDesign!$O$9:$O$407,0)))","v":"SO417: 64Kbit PC link connection cct prov  internal"},"Internal","Non-WECLA","PPC","Connection",null,{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0.18528938959589936},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.21931454460333102},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.14976419987647158},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":8.5747914452000182E-2},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":2.4890117684220288E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":4.8546434368151913E-3},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":5.7797364250145086E-3},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":4.2876206780008454E-3},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":2.8289141530199583E-3},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":1.1424704054828773E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-5.3965586601679301E-10},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.0424525045546502E-9},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-8.8531319793918745E-10},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-3.630846920585209E-10},null,null,null,{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":3.3427477505715996E-4},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":5.9786793763810125E-4},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":3.1458547478103169E-4},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":1.6562760346293623E-4},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.0281096392348736E-4},null,null,null,0.1904783078077717,0.22569214842632776,0.15436640498680093,8.8742455323169878E-2,2.6135398690541961E-2,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO53/INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":1.8663365452456564},{"$f":"IF(INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP53/INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":1.4933103836902968},{"$f":"IF(INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ53/INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":1.3522466474305432},{"$f":"IF(INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR53/INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":1.8289316120525778},{"$f":"IF(INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS53/INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":1.8103892858501009}]
[{"$f":"MAX($A$8:A53)+1","v":45},{"$f":"IF(ISNA(MATCH($A54,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A54,BasketDesign!$O$9:$O$407,0)))","v":"SO418"},{"$f":"IF(ISNA(MATCH($A54,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A54,BasketDesign!$O$9:$O$407,0)))","v":"SO418: 64kbit PC Re arranges"},"Internal","Non-WECLA","PPC","Re-arrange",null,{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":4.4941342904717096E-4},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":9.0422079065507867E-6},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":-4.2913472172755562E-7},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,4.5802650223199416E-4,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO54/INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.53258895608371415},{"$f":"IF(INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP54/INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ54/INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR54/INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS54/INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A54)+1","v":46},{"$f":"IF(ISNA(MATCH($A55,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A55,BasketDesign!$O$9:$O$407,0)))","v":"SE417"},{"$f":"IF(ISNA(MATCH($A55,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A55,BasketDesign!$O$9:$O$407,0)))","v":"SE417: 64Kbit PPC new connection provision  external"},"External","Non-WECLA","PPC","Connection",null,{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":1.8732528323688651E-2},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":1.9484720382581294E-2},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":2.1157972552501517E-2},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":2.271071237319024E-2},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":2.1003278278920064E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":4.8418967339046074E-4},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":5.072393646557748E-4},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":5.96441640195347E-4},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":7.3395208554986663E-4},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":9.2567602272977786E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-4.8258780764667766E-11},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.4819821019580485E-10},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.3634833552360377E-10},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-3.1180698306753966E-10},null,null,null,{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":1.4648651609014482E-5},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":3.1676404416809035E-5},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":2.1829316440343523E-5},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":1.9279492795219876E-5},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":5.724239736734456E-5},null,null,null,1.9231366648688127E-2,2.0023636103395095E-2,2.1776243360938998E-2,2.3463943715186987E-2,2.1986196387210201E-2,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO55/INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":1.9425622877462756},{"$f":"IF(INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP55/INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":1.8748722943253837},{"$f":"IF(INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ55/INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":1.8902989028592887},{"$f":"IF(INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR55/INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":1.9169888656198524},{"$f":"IF(INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS55/INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":1.7788184779296285}]
[{"$f":"MAX($A$8:A55)+1","v":47},{"$f":"IF(ISNA(MATCH($A56,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A56,BasketDesign!$O$9:$O$407,0)))","v":"SE418"},{"$f":"IF(ISNA(MATCH($A56,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A56,BasketDesign!$O$9:$O$407,0)))","v":"SE418: 64kbit PPC Re arranges"},"External","Non-WECLA","PPC","Re-arrange",null,{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":6.5899286515224337E-2},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":1.3258950691067881E-3},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":-6.2925738647179864E-5},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,6.7162255845683944E-2,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO56/INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.32558782162926098},{"$f":"IF(INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP56/INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ56/INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR56/INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS56/INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A56)+1","v":48},{"$f":"IF(ISNA(MATCH($A57,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A57,BasketDesign!$O$9:$O$407,0)))","v":"SO413"},{"$f":"IF(ISNA(MATCH($A57,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A57,BasketDesign!$O$9:$O$407,0)))","v":"SO413: 2Mbit PC link connection cct provision"},"Internal","Non-WECLA","PPC","Connection",null,{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":1.7163390099799669},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":1.3938212102958312},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":1.4876822621764327},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.92868640713751616},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.99327652689022639},null,null,null,{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":4.4908872355287649E-2},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":3.6136266863592975E-2},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":4.2854502486743801E-2},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":2.7219785847163627E-2},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":2.9511231604991851E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-8.9761067006405187E-9},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-5.4061619772815072E-8},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.463351134061955E-8},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-3.0344257564701159E-8},null,null,null,{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":-1.2198278019609959E-2},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":-3.2425728969652074E-3},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":-3.4208913262255601E-3},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":-2.1552123982015062E-3},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":-2.5730720737067725E-3},null,null,null,1.7490496043156447,1.4267148952863522,1.5271158192753311,0.95375095595296699,1.020214656077254,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO57/INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":7.9974833302041377},{"$f":"IF(INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP57/INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":7.6450697985837799},{"$f":"IF(INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ57/INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":9.4404366456112978},{"$f":"IF(INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR57/INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":5.8290003373544828},{"$f":"IF(INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS57/INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":7.4318590617963141}]
[{"$f":"MAX($A$8:A57)+1","v":49},{"$f":"IF(ISNA(MATCH($A58,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A58,BasketDesign!$O$9:$O$407,0)))","v":"SE413"},{"$f":"IF(ISNA(MATCH($A58,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A58,BasketDesign!$O$9:$O$407,0)))","v":"SE413: 2Mbit PPC link connection cct provision"},"External","Non-WECLA","PPC","Connection",null,{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":6.3167487524942709},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":7.5325711976102045},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":5.0834298267889624},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":4.9806886440292626},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":3.7707750965029017},null,null,null,{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.1642791040524354},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.19343884860045663},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.14569964081987119},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.14453195567795349},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.11129904300624792},null,null,null,{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-4.8642964967700701E-8},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.8516985723904863E-7},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.3252613391464416E-7},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.1550574401792462E-7},null,null,null,{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":-4.4267355430477211E-2},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":-1.5925987987994755E-2},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":-1.0851063809341427E-2},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":-1.0558168032591219E-2},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":-9.4013302901812049E-3},null,null,null,6.436760501116229,7.7100840095797016,5.218278218629635,5.1146622991484909,3.8726726937132239,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO58/INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":7.0976981531362782},{"$f":"IF(INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP58/INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":10.348024097940613},{"$f":"IF(INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ58/INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":7.7793039254209146},{"$f":"IF(INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR58/INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":6.6227727381068124},{"$f":"IF(INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS58/INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":5.1476999791128}]
[{"$f":"MAX($A$8:A58)+1","v":50},{"$f":"IF(ISNA(MATCH($A59,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A59,BasketDesign!$O$9:$O$407,0)))","v":"SH417"},{"$f":"IF(ISNA(MATCH($A59,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A59,BasketDesign!$O$9:$O$407,0)))","v":"SH417: 64Kbit RBS new connection cct provision  external"},"External","Non-WECLA","RBS","Connection",null,{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":2.6456722743216664E-2},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":1.1833918515874844E-6},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":1.1513484697799065E-6},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":1.1130249233299366E-6},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.0741324303435133E-6},null,null,null,{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":6.649903057132277E-4},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":3.3559458572323459E-6},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":3.3161520367938166E-6},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":3.2559175671351161E-6},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":3.1912938719446664E-6},null,null,null,{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-5.0620172466096887E-15},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-8.9035481274735724E-15},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.1786729510474809E-14},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.2611790969169986E-14},null,null,null,{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":3.0422975510893826E-5},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":7.4028588131812933E-7},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":7.3150778835395949E-7},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":7.1822070616250094E-7},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":7.0396540780945882E-7},null,null,null,2.7152136024440783E-2,5.2796235850759421E-6,5.1990082860241348E-6,5.0871631848408247E-6,4.9693916974858472E-6,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO59/INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":2.3088551041191141},{"$f":"IF(INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP59/INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ59/INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR59/INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS59/INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A59)+1","v":51},{"$f":"IF(ISNA(MATCH($A60,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A60,BasketDesign!$O$9:$O$407,0)))","v":"SH418"},{"$f":"IF(ISNA(MATCH($A60,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A60,BasketDesign!$O$9:$O$407,0)))","v":"SH418: RBS 64Kbit PPC Re arranges"},"External","Non-WECLA","RBS","Re-arrange",null,{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":3.0484552834615958E-2},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":6.1334986195950389E-4},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":-2.9109010216734812E-5},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,3.1068793686358728E-2,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO60/INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.29085184128776193},{"$f":"IF(INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP60/INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ60/INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR60/INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS60/INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A60)+1","v":52},{"$f":"IF(ISNA(MATCH($A61,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A61,BasketDesign!$O$9:$O$407,0)))","v":"ST413"},{"$f":"IF(ISNA(MATCH($A61,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A61,BasketDesign!$O$9:$O$407,0)))","v":"ST413: 2Mbit Siteconnect PPC link conn cct provision"},"Internal","Non-WECLA","SiteConnect","Connection",null,{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0.45937774261218445},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":5.0903367584637061E-4},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":4.9504573059557162E-4},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":4.7836999930158931E-4},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":4.6146345506385819E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":1.1781089466582876E-2},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":6.1645914344363363E-5},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":6.0914935196009642E-5},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":5.980847844339686E-5},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":5.8621395294358573E-5},null,null,null,{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-1.2245999645910779E-12},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-5.3559382645063208E-13},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-9.3411876094235767E-13},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.2403490808874157E-12},null,null,null,{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":-3.4194758001437919E-3},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":4.4251111761772858E-5},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":5.7607628958323262E-5},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":7.0190341533135869E-5},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":8.2155782623233989E-5},null,null,null,0.46773935627862351,6.1493070072790687E-4,6.1356829421431067E-4,6.0836881834400332E-4,6.0224063174110169E-4,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO61/INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":10.382671615507736},{"$f":"IF(INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP61/INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ61/INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR61/INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS61/INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A61)+1","v":53},{"$f":"IF(ISNA(MATCH($A62,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A62,BasketDesign!$O$9:$O$407,0)))","v":"SH413"},{"$f":"IF(ISNA(MATCH($A62,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A62,BasketDesign!$O$9:$O$407,0)))","v":"SH413: RBS 2Mbit PPC link connection cct provision"},"External","Non-WECLA","RBS","Connection",null,{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":2.8802464107371821},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":2.5138662545123935},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":3.5917705594312736E-3},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":3.4707526393913555E-3},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":3.3480620484032894E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":7.4250025633105746E-2},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":6.4095850448478056E-2},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":4.8410712435899208E-4},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":4.7531381935504821E-4},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":4.6587975501706801E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-1.624392071823824E-8},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.0652769632696341E-11},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-4.0858579672819394E-12},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-6.1227382776345868E-12},null,null,null,{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":-2.0715203817619599E-2},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":-5.8955002506889797E-3},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":3.0182224014894656E-4},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":4.1502015630708294E-4},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":5.2310743554049677E-4},null,null,null,2.933781232552668,2.5720665884662615,4.3776999132864435E-3,4.3610866109676282E-3,4.3370492328381159E-3,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO62/INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":8.6937154997708426},{"$f":"IF(INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP62/INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":10.25045834749702},{"$f":"IF(INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ62/INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR62/INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS62/INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A62)+1","v":54},{"$f":"IF(ISNA(MATCH($A63,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A63,BasketDesign!$O$9:$O$407,0)))","v":"SO473"},{"$f":"IF(ISNA(MATCH($A63,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A63,BasketDesign!$O$9:$O$407,0)))","v":"SO473: Separation   Diversity"},"Internal","Non-WECLA","Separation & diversity","Rental",null,{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":3.4406691865292202E-2},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":4.4523902214762146E-3},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":4.3298240751576365E-3},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":4.1837629858213496E-3},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":4.0356978050277133E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":2.98422315888862E-3},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":6.6516701838767803E-4},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":6.5727966326026364E-4},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":6.4534085848637281E-4},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":6.3253208495377036E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-8.4233588112993569E-12},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.1094661839493798E-12},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-4.3917403936426269E-12},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-6.4102785615006568E-12},null,null,null,{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":4.3748060141380564E-3},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":1.6731645657686245E-4},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":2.6001118704570985E-4},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":3.4824733104455699E-4},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":4.3244921339240531E-4},null,null,null,4.1765721038318875E-2,5.2848736880173955E-3,5.2471149233541438E-3,5.1773511709605384E-3,5.1006790969636102E-3,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO63/INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":6.5656984591458967E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP63/INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ63/INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR63/INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS63/INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A63)+1","v":55},{"$f":"IF(ISNA(MATCH($A64,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A64,BasketDesign!$O$9:$O$407,0)))","v":"SPO438"},{"$f":"IF(ISNA(MATCH($A64,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A64,BasketDesign!$O$9:$O$407,0)))","v":"SPO438: Prot Path PC rental 2Mbit local end copper"},"Internal","Non-WECLA","Prot path & res.","Local end",null,{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":1.138147701469368E-3},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":9.231543643600284E-4},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":6.4088260692917484E-4},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":6.6475155766210301E-4},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":6.3401927223472683E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":1.9881322605216787E-5},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":1.6756491489358588E-5},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":1.2415932174875703E-5},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":1.2936411119531057E-5},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":1.2560172083171968E-5},null,null,null,{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-4.6500345973319628E-13},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-6.7725698364585358E-13},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-6.5942457682140975E-13},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-8.1074614398223828E-13},null,null,null,{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":-3.2819567523148975E-6},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":-8.4056145646433985E-7},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":2.9305479180923411E-6},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":4.468120284374153E-6},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":3.593092918358701E-6},null,null,null,1.15474706732227E-3,9.3907029392791919E-4,6.5622908634488592E-4,6.8215608840658365E-4,6.501725364255114E-4,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO64/INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":4.083756687467021E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP64/INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":3.2102735994278368E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ64/INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":2.5013930717494557E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR64/INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":3.0081693866176089E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS64/INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":4.4720675483546857E-2}]
[{"$f":"MAX($A$8:A64)+1","v":56},{"$f":"IF(ISNA(MATCH($A65,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A65,BasketDesign!$O$9:$O$407,0)))","v":"SE473"},{"$f":"IF(ISNA(MATCH($A65,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A65,BasketDesign!$O$9:$O$407,0)))","v":"SE473: Separation   Diversity"},"External","Non-WECLA","Separation & diversity","Rental",null,{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":6.4607406757383537E-2},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":4.587069276175483E-2},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":4.5272841547954884E-2},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":3.0541014328032971E-2},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":2.3922629471623776E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":4.8828543017708252E-3},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":3.6655596824760649E-3},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":3.6684289561157379E-3},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":2.6648580583260514E-3},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":2.2127020769604957E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-2.218101991500235E-11},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.6670274104381204E-11},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-3.7600031436395672E-11},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-2.6908398043873398E-11},null,null,null,{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":1.0289056728791263E-2},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":7.013836190450355E-3},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":7.2106797601290788E-3},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":4.6097717525685712E-3},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":3.4302746223360413E-3},null,null,null,7.9779317787945628E-2,5.6550088612500229E-2,5.6151950237529419E-2,3.781564410132756E-2,2.9565606144011915E-2,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO65/INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":6.2451519255354859E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP65/INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":7.0360970625820821E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ65/INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":8.9845351397780882E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR65/INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.10075090050600766},{"$f":"IF(INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS65/INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.11321426105423206}]
[{"$f":"MAX($A$8:A65)+1","v":57},{"$f":"IF(ISNA(MATCH($A66,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A66,BasketDesign!$O$9:$O$407,0)))","v":"SO474"},{"$f":"IF(ISNA(MATCH($A66,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A66,BasketDesign!$O$9:$O$407,0)))","v":"SO474: Third Party Equipment PPC"},"Internal","Non-WECLA","3rd party infrastructure","Rental",null,{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":7.6336865203239096E-2},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":6.4345416563825364E-2},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":5.3907261958930294E-2},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":5.137959127651421E-2},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":4.5269932902681435E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":6.6818724616810165E-3},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":5.8220650628435311E-3},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":5.0507757858709729E-3},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":4.8999092180358889E-3},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":4.4434794658946876E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-2.3572572648696893E-11},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-3.1707024869021955E-11},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-3.1422449115402835E-11},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-3.4344318636955844E-11},null,null,null,{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":1.1265786108805135E-2},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":9.1874783565794975E-3},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":7.4380820187630869E-3},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":7.3498952774102896E-3},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":6.4025554512181738E-3},null,null,null,9.4284523773725246E-2,7.9354959959675828E-2,6.6396119731857328E-2,6.3629395740537942E-2,5.6115967785449979E-2,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO66/INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.10398072652189164},{"$f":"IF(INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP66/INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0.11011700736309998},{"$f":"IF(INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ66/INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.10944756095375628},{"$f":"IF(INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR66/INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.14961304488955809},{"$f":"IF(INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS66/INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.15681461228112786}]
[{"$f":"MAX($A$8:A66)+1","v":58},{"$f":"IF(ISNA(MATCH($A67,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A67,BasketDesign!$O$9:$O$407,0)))","v":"SE474"},{"$f":"IF(ISNA(MATCH($A67,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A67,BasketDesign!$O$9:$O$407,0)))","v":"SE474: Third Party Equipment PPC"},"External","Non-WECLA","3rd party infrastructure","Rental",null,{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0.1062486951316387},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":9.710565143744096E-2},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":6.648667197517337E-2},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":5.4760509401690027E-2},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":5.5798851330429999E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":9.4591483095153271E-3},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":8.8546089155320928E-3},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":6.4495183112387878E-3},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":5.5391370501231985E-3},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":5.6817496484713919E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-3.3231277798787371E-11},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-5.0543047403793853E-11},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-4.2462925621762518E-11},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-3.4469513504770666E-11},null,null,null,{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":1.4712572927652824E-2},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":1.3313248306368829E-2},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":8.6240936732818792E-3},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":6.8756997168362526E-3},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":7.728224922267362E-3},null,null,null,0.13042041636880686,0.11927350862611061,8.1560283909150988E-2,6.7175346126186544E-2,6.9208825866699242E-2,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO67/INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0.1310231227333804},{"$f":"IF(INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP67/INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0.15311496488386697},{"$f":"IF(INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ67/INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0.14208100571735649},{"$f":"IF(INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR67/INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0.13655920370377345},{"$f":"IF(INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS67/INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0.15201314536942745}]
[{"$f":"MAX($A$8:A67)+1","v":59},{"$f":"IF(ISNA(MATCH($A68,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A68,BasketDesign!$O$9:$O$407,0)))","v":"SO475"},{"$f":"IF(ISNA(MATCH($A68,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A68,BasketDesign!$O$9:$O$407,0)))","v":"SO475: Other Single Payment"},"Internal","Non-WECLA","Separation & diversity","Rental",null,{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":1.5843715037264415E-2},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":2.0577969918699019E-3},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":2.0011079193937419E-3},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":1.9335627750717622E-3},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.8650942205203414E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":1.51637472382814E-3},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":3.5406438679421825E-4},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":3.4986599527927386E-4},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":3.4351104158080673E-4},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":3.3669300876509493E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-4.0862073014247139E-12},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.3759389074984553E-12},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.7736308481925008E-12},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-3.9865611598499482E-12},null,null,null,{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":2.0736404146792261E-3},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":1.1277985495672443E-4},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":1.6969549844300042E-4},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":2.2380800421849489E-4},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":2.7542548748262278E-4},null,null,null,1.9433730175771782E-2,2.5246412295346372E-3,2.5206694117400775E-3,2.5008818180974331E-3,2.4772127127814982E-3,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO68/INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":1.7507865023217817},{"$f":"IF(INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP68/INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ68/INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR68/INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS68/INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A68)+1","v":60},{"$f":"IF(ISNA(MATCH($A69,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A69,BasketDesign!$O$9:$O$407,0)))","v":"SE476"},{"$f":"IF(ISNA(MATCH($A69,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A69,BasketDesign!$O$9:$O$407,0)))","v":"SE476: Other single Payment  external"},"External","Non-WECLA","Separation & diversity","Rental",null,{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":1.5747847633409397E-2},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":2.0440655514708129E-3},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":1.9878444777080245E-3},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":1.9208338018218813E-3},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.8528997726461698E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":1.4959738576849455E-3},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":3.4406935610791617E-4},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":3.3998948285357214E-4},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":3.3381392594294929E-4},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":3.271883623758347E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-6.7290328607979597E-12},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.5230583773862115E-12},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-4.6462312733256326E-12},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-6.3690392350221599E-12},null,null,null,{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":2.4754658692016508E-3},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":1.5946575673024844E-4},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":2.1919479914399477E-4},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":2.7571403002935182E-4},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":3.2954149304719864E-4},null,null,null,1.9719287360295993E-2,2.547600657579945E-3,2.5470287571825326E-3,2.5303617531479508E-3,2.5096296217001638E-3,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO69/INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":16.711260474827114},{"$f":"IF(INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP69/INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ69/INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR69/INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS69/INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A69)+1","v":61},{"$f":"IF(ISNA(MATCH($A70,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A70,BasketDesign!$O$9:$O$407,0)))","v":"SPE413"},{"$f":"IF(ISNA(MATCH($A70,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A70,BasketDesign!$O$9:$O$407,0)))","v":"SPE413: 2Mbit PPC lnk Prot Path conn cct provision"},"Both",0,"Prot path & res.","Connection",null,{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":2.4667502225162499E-5},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":2.4288426351067087E-5},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":2.3631618946506642E-5},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":2.2845857306188766E-5},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":2.2048359560964336E-5},null,null,null,{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":7.566046641269749E-5},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":7.5660466453585952E-5},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":7.4763306844236532E-5},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":7.3405308729705611E-5},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":7.1948354651938482E-5},null,null,null,{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-9.1031577974731004E-14},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.6011483091164902E-13},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.1196383454276272E-13},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-2.2680113012428547E-13},null,null,null,{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":1.6507702494099011E-5},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":1.6507702494099011E-5},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":1.6311958995079156E-5},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":1.6015669131831518E-5},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.5697788926835551E-5},null,null,null,1.16835671131959E-4,1.1645659520772047E-4,1.1470688462570749E-4,1.1226683495576207E-4,1.0969450291293723E-4,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO70/INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":8.7517356653152821E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP70/INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":6.2571235318393467E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ70/INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":8.1036468791555391E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR70/INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":8.581000470419967E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS70/INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":9.519772634039924E-3}]
[{"$f":"MAX($A$8:A70)+1","v":62},{"$f":"IF(ISNA(MATCH($A71,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A71,BasketDesign!$O$9:$O$407,0)))","v":"SG118"},{"$f":"IF(ISNA(MATCH($A71,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A71,BasketDesign!$O$9:$O$407,0)))","v":"SG118: PPC rental 64kbit link per km regional trunk  ext"},"External","Non-WECLA","PPC","Trunk",null,{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0.31127677774860402},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.39684745920174752},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.3140527427174285},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.30472052834339625},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.34024849656558487},null,null,null,{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.13061096479535153},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.16237644207740898},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.13204034353954566},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.12716519865723358},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.14072929664171543},null,null,null,{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":4.2559339900867825E-3},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-6.3045627906095688E-3},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-6.7371702983751334E-3},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.0426862874021867E-2},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.2047200720804263E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.10425443273018954},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.11765576706720769},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.10223375532679947},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":8.993199362893782E-2},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":8.6632014695670514E-2},null,null,null,0.55039810926423194,0.67057510555575461,0.54158967128539859,0.51139085775554571,0.55556260718216655,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO71/INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":3.4336768942865256E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP71/INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":5.3027978718328071E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ71/INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":5.7556004075169816E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR71/INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":7.1287458976227258E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS71/INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":7.6035766062666184E-3}]
[{"$f":"MAX($A$8:A71)+1","v":63},{"$f":"IF(ISNA(MATCH($A72,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A72,BasketDesign!$O$9:$O$407,0)))","v":"SG119"},{"$f":"IF(ISNA(MATCH($A72,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A72,BasketDesign!$O$9:$O$407,0)))","v":"SG119: PC rental 64kbit link per km regional trunk  int"},"Internal","Non-WECLA","PPC","Trunk",null,{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0.78402918901708896},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.7160736353578695},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.52642731770030637},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.27349114794585799},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.15504585543168556},null,null,null,{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.3365838799107137},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.29783011027720607},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.22490936514188065},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.11503128681038695},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":6.3718676388118664E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":1.1017698275662525E-2},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-1.1592713561169896E-2},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.1498492640688767E-2},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-9.3983061336360332E-3},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-5.383013701292432E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.26940707060114899},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.21589218668936361},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.17427964365792031},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":8.1222464577212466E-2},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":3.8993795561753371E-2},null,null,null,1.4010378378046142,1.2182032187632692,0.91411783385941847,0.46034659319982141,0.25237531368026517,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO72/INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":4.3824428649946569E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP72/INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":4.4687645157944602E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ72/INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":6.5673601635883663E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR72/INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":7.1891966028899976E-3},{"$f":"IF(INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS72/INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":6.505677722716637E-3}]
[{"$f":"MAX($A$8:A72)+1","v":64},{"$f":"IF(ISNA(MATCH($A73,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A73,BasketDesign!$O$9:$O$407,0)))","v":"SG101"},{"$f":"IF(ISNA(MATCH($A73,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A73,BasketDesign!$O$9:$O$407,0)))","v":"SG101: PPC rental 2Mbit link per km regional trunk"},"External","Non-WECLA","PPC","Trunk",null,{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0.77788263960094306},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.64634073242970791},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.5214918807475819},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.62317877919025377},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.59054480930011477},null,null,null,{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.56202367080762783},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.4822180175947488},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.3990666501321099},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.49685506831828519},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.49541789643436385},null,null,null,{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":3.0787807086533548E-2},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-2.3329543088430754E-2},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.9853985746730927E-2},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-4.5494588210198694E-2},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-4.7946327465670416E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.55231707039807554},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.4349170602861997},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.32709798703497811},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0.36752134902395911},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0.32207017713606845},null,null,null,1.9230111878931799,1.5401462672222257,1.2178025321679389,1.4420606083222993,1.3600865554048767,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO73/INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":2.4938609462003273E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP73/INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":2.6069634789269578E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ73/INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":2.3658639790224284E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR73/INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":2.9002403987622386E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS73/INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":2.8019150662564326E-2}]
[{"$f":"MAX($A$8:A73)+1","v":65},{"$f":"IF(ISNA(MATCH($A74,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A74,BasketDesign!$O$9:$O$407,0)))","v":"SG102"},{"$f":"IF(ISNA(MATCH($A74,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A74,BasketDesign!$O$9:$O$407,0)))","v":"SG102: PC rental 2Mbit link per km regional trunk"},{"$f":"IF(ISNA(MATCH($B74,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B74,List_ServCode,0)))","v":"Internal"},{"$f":"IF(ISNA(MATCH($B74,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B74,List_ServCode,0)))","v":"Non-WECLA"},{"$f":"IF(ISNA(MATCH($B74,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B74,List_ServCode,0)))","v":"PPC"},{"$f":"IF(ISNA(MATCH($B74,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B74,List_ServCode,0)))","v":"Trunk"},null,{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":1.2635267636319476},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.97332423453297645},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":1.1090208275079656},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.81813894016280886},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.81630348809057207},null,null,null,{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0.95242251713644643},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.75384785361834949},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.88830725302218505},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.6721303161033908},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.70261804023413366},null,null,null,{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":5.1750006732574558E-2},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-3.6168558874265934E-2},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-6.6086755704598626E-2},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-6.1018978381383052E-2},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-6.7519013543753781E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0.92858908620681113},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.67474260843660605},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.72589490682042679},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0.4933125351620633},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0.45456875783714701},null,null,null,3.1962883737077799,2.3657461377136659,2.6571362316459788,1.9225628130468799,1.9059712726180988,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO74/INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":2.6691978670956094E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP74/INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":1.8311797916889281E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ74/INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":3.1648076527866963E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR74/INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":1.8859690770735647E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS74/INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":2.2962559167460705E-2}]
[{"$f":"MAX($A$8:A74)+1","v":66},{"$f":"IF(ISNA(MATCH($A75,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A75,BasketDesign!$O$9:$O$407,0)))","v":"SG103"},{"$f":"IF(ISNA(MATCH($A75,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A75,BasketDesign!$O$9:$O$407,0)))","v":"SG103: PPC rent 2Mb CLZ link per km regional trunk  ext"},"External","Non-WECLA","PPC","Trunk",null,{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":1.345270390316692E-2},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":1.2243516801159048E-2},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":7.9277484846874153E-3},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":9.2725465869321691E-3},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":7.8199619390703877E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":1.0113066299971158E-2},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":9.5001673813352745E-3},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":6.2644860068181343E-3},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":7.6129377665152603E-3},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":6.6959158104942214E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":5.5214918776641563E-4},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-4.5841973183483384E-4},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-4.6665240264226216E-4},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-6.9442893975319548E-4},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-6.45257380030948E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":9.8617521580472538E-3},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":8.5066831019123094E-3},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":5.0897473684240954E-3},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":5.5835830446066513E-3},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":4.3168465168199437E-3},null,null,null,{"$f":"I75+Q75+Y75+AG75","v":3.3979671548951748E-2},{"$f":"J75+R75+Z75+AH75","v":2.97919475525718E-2},{"$f":"K75+S75+AA75+AI75","v":1.881532945728738E-2},{"$f":"L75+T75+AB75+AJ75","v":2.1774638458300886E-2},{"$f":"M75+U75+AC75+AK75","v":1.8187466886353604E-2},null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO75/INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":2.1803644380888422E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP75/INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":2.5962064413241059E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ75/INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":2.0956251121011876E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR75/INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":2.1718003690185676E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS75/INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":3.0393719027106372E-2}]
[{"$f":"MAX($A$8:A75)+1","v":67},{"$f":"IF(ISNA(MATCH($A76,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A76,BasketDesign!$O$9:$O$407,0)))","v":"SG104"},{"$f":"IF(ISNA(MATCH($A76,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A76,BasketDesign!$O$9:$O$407,0)))","v":"SG104: PC rent 2Mbit CLZ link per km regional trunk  int"},"Internal","Non-WECLA","PPC","Trunk",null,{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":2.8342318826407698E-2},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":2.1552851495105212E-2},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":2.3266156537496745E-2},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":2.2592331682146971E-2},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":2.3572604973053322E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":2.1890291537578033E-2},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":1.706815536172937E-2},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":1.9005671955093183E-2},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":1.90370535686635E-2},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":2.0759767183430824E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":1.1997427329044411E-3},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-8.2569002549594912E-4},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.4241075298431253E-3},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.7436907340325416E-3},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-2.010505850920879E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":2.1460872002327023E-2},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":1.5371216583291134E-2},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":1.5600066705237911E-2},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":1.4058988113424351E-2},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.3497466321018604E-2},null,null,null,7.2893225099217196E-2,5.3166533414629763E-2,5.6447787667984708E-2,5.3944682630202287E-2,5.5819332626581869E-2,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO76/INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":1.9765831787500868E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP76/INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":1.9424771046646753E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ76/INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":2.743670377719256E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR76/INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":3.4163595136642043E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS76/INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":3.4839035927462278E-2}]
[{"$f":"MAX($A$8:A76)+1","v":68},{"$f":"IF(ISNA(MATCH($A77,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A77,BasketDesign!$O$9:$O$407,0)))","v":"SG112"},{"$f":"IF(ISNA(MATCH($A77,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A77,BasketDesign!$O$9:$O$407,0)))","v":"SG112: Prot Path PPC rent 2Mb link per km regional trunk"},"Internal","Non-WECLA","Prot path & res.","Trunk",null,{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":4.6160669328700353E-2},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":2.9205744253134703E-2},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":3.491453497659925E-2},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":2.8008363267788119E-2},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":2.604469224077607E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":2.8281882225505799E-2},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":1.8247550835536339E-2},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":2.284416634430686E-2},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":1.8429734484888431E-2},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":1.7671237025478698E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":1.2580783598123747E-3},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-7.2928926618197256E-4},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.483606296950418E-3},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.3344745367257914E-3},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.7498341077270901E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":3.0801195074189994E-2},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":1.8328308533917155E-2},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":2.1159752753004666E-2},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":1.9805584841954313E-2},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.7539443933775795E-2},null,null,null,0.10650182498820851,6.5052314356406224E-2,7.7434847776960358E-2,6.4909208057905066E-2,5.9505539092303474E-2,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO77/INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":1.9804713066834369E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP77/INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":1.1466172087332588E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ77/INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":1.3877496425000324E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR77/INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":1.4324103691914664E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS77/INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":1.3683312107782265E-2}]
[{"$f":"MAX($A$8:A77)+1","v":69},{"$f":"IF(ISNA(MATCH($A78,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A78,BasketDesign!$O$9:$O$407,0)))","v":"SG113"},{"$f":"IF(ISNA(MATCH($A78,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A78,BasketDesign!$O$9:$O$407,0)))","v":"SG113: Prot Path PC rent 2Mbit link per km regional trunk"},"Internal","Non-WECLA","Prot path & res.","Trunk",null,{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":7.5776922439790111E-3},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":6.5512218560170752E-3},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":4.9505459266583713E-3},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":4.368068468930229E-3},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":3.677597772995183E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":4.8560809318515009E-3},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":4.3290298551628302E-3},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":3.3572262391245258E-3},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":2.9959492074945145E-3},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":2.5853813104646998E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":2.1547466446047457E-4},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-1.7324993561961739E-4},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.171142123188352E-4},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.1621618979616295E-4},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-2.547502990188187E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":5.3158856374545087E-3},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":4.3787114223681972E-3},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":3.1037115044213275E-3},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":3.2182497374621181E-3},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":2.5572687559220521E-3},null,null,null,1.7965133477745497E-2,1.5085713197928487E-2,1.119436945788539E-2,1.0366051224090699E-2,8.5654975403631171E-3,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO78/INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":1.4502513382532127E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP78/INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":1.8659377792865903E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ78/INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":1.3717062393313745E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR78/INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":1.5918975266115031E-2},{"$f":"IF(INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS78/INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":1.66228325626172E-2}]
[{"$f":"MAX($A$8:A78)+1","v":70},{"$f":"IF(ISNA(MATCH($A79,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A79,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A79,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A79,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO79/INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP79/INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ79/INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR79/INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS79/INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A79)+1","v":71},{"$f":"IF(ISNA(MATCH($A80,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A80,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A80,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A80,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO80/INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP80/INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ80/INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR80/INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS80/INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A80)+1","v":72},{"$f":"IF(ISNA(MATCH($A81,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A81,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A81,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A81,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO81/INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP81/INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ81/INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR81/INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS81/INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A81)+1","v":73},{"$f":"IF(ISNA(MATCH($A82,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A82,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A82,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A82,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO82/INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP82/INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ82/INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR82/INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS82/INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A82)+1","v":74},{"$f":"IF(ISNA(MATCH($A83,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A83,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A83,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A83,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO83/INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP83/INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ83/INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR83/INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS83/INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A83)+1","v":75},{"$f":"IF(ISNA(MATCH($A84,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A84,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A84,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A84,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO84/INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP84/INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ84/INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR84/INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS84/INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A84)+1","v":76},{"$f":"IF(ISNA(MATCH($A85,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A85,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A85,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A85,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO85/INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP85/INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ85/INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR85/INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS85/INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A85)+1","v":77},{"$f":"IF(ISNA(MATCH($A86,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A86,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A86,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A86,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO86/INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP86/INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ86/INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR86/INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS86/INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A86)+1","v":78},{"$f":"IF(ISNA(MATCH($A87,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A87,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A87,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A87,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO87/INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP87/INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ87/INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR87/INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS87/INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A87)+1","v":79},{"$f":"IF(ISNA(MATCH($A88,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A88,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A88,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A88,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO88/INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP88/INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ88/INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR88/INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS88/INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A88)+1","v":80},{"$f":"IF(ISNA(MATCH($A89,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A89,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A89,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A89,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO89/INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP89/INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ89/INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR89/INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS89/INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A89)+1","v":81},{"$f":"IF(ISNA(MATCH($A90,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A90,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A90,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A90,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO90/INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP90/INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ90/INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR90/INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS90/INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A90)+1","v":82},{"$f":"IF(ISNA(MATCH($A91,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A91,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A91,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A91,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO91/INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP91/INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ91/INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR91/INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS91/INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A91)+1","v":83},{"$f":"IF(ISNA(MATCH($A92,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A92,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A92,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A92,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO92/INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP92/INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ92/INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR92/INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS92/INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A92)+1","v":84},{"$f":"IF(ISNA(MATCH($A93,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A93,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A93,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A93,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO93/INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP93/INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ93/INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR93/INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS93/INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A93)+1","v":85},{"$f":"IF(ISNA(MATCH($A94,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A94,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A94,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A94,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO94/INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP94/INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ94/INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR94/INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS94/INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A94)+1","v":86},{"$f":"IF(ISNA(MATCH($A95,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A95,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A95,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A95,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO95/INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP95/INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ95/INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR95/INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS95/INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A95)+1","v":87},{"$f":"IF(ISNA(MATCH($A96,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A96,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A96,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A96,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO96/INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP96/INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ96/INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR96/INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS96/INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A96)+1","v":88},{"$f":"IF(ISNA(MATCH($A97,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A97,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A97,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A97,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO97/INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP97/INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ97/INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR97/INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS97/INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A97)+1","v":89},{"$f":"IF(ISNA(MATCH($A98,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A98,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A98,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A98,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO98/INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP98/INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ98/INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR98/INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS98/INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A98)+1","v":90},{"$f":"IF(ISNA(MATCH($A99,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A99,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A99,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A99,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO99/INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP99/INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ99/INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR99/INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS99/INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A99)+1","v":91},{"$f":"IF(ISNA(MATCH($A100,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A100,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A100,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A100,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO100/INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP100/INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ100/INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR100/INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS100/INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A100)+1","v":92},{"$f":"IF(ISNA(MATCH($A101,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A101,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A101,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A101,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO101/INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP101/INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ101/INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR101/INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS101/INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A101)+1","v":93},{"$f":"IF(ISNA(MATCH($A102,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A102,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A102,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A102,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO102/INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP102/INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ102/INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR102/INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS102/INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A102)+1","v":94},{"$f":"IF(ISNA(MATCH($A103,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A103,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A103,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A103,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO103/INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP103/INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ103/INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR103/INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS103/INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A103)+1","v":95},{"$f":"IF(ISNA(MATCH($A104,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A104,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A104,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A104,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO104/INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP104/INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ104/INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR104/INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS104/INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A104)+1","v":96},{"$f":"IF(ISNA(MATCH($A105,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A105,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A105,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A105,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO105/INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP105/INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ105/INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR105/INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS105/INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A105)+1","v":97},{"$f":"IF(ISNA(MATCH($A106,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A106,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A106,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A106,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO106/INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP106/INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ106/INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR106/INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS106/INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A106)+1","v":98},{"$f":"IF(ISNA(MATCH($A107,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A107,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A107,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A107,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO107/INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP107/INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ107/INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR107/INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS107/INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A107)+1","v":99},{"$f":"IF(ISNA(MATCH($A108,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A108,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A108,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A108,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO108/INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP108/INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ108/INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR108/INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS108/INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A108)+1","v":100},{"$f":"IF(ISNA(MATCH($A109,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A109,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A109,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A109,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO109/INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP109/INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ109/INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR109/INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS109/INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A109)+1","v":101},{"$f":"IF(ISNA(MATCH($A110,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A110,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A110,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A110,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO110/INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP110/INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ110/INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR110/INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS110/INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A110)+1","v":102},{"$f":"IF(ISNA(MATCH($A111,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A111,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A111,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A111,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO111/INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP111/INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ111/INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR111/INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS111/INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A111)+1","v":103},{"$f":"IF(ISNA(MATCH($A112,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A112,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A112,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A112,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO112/INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP112/INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ112/INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR112/INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS112/INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A112)+1","v":104},{"$f":"IF(ISNA(MATCH($A113,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A113,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A113,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A113,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO113/INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP113/INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ113/INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR113/INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS113/INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A113)+1","v":105},{"$f":"IF(ISNA(MATCH($A114,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A114,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A114,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A114,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO114/INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP114/INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ114/INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR114/INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS114/INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A114)+1","v":106},{"$f":"IF(ISNA(MATCH($A115,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A115,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A115,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A115,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO115/INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP115/INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ115/INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR115/INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS115/INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A115)+1","v":107},{"$f":"IF(ISNA(MATCH($A116,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A116,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A116,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A116,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO116/INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP116/INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ116/INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR116/INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS116/INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A116)+1","v":108},{"$f":"IF(ISNA(MATCH($A117,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A117,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A117,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A117,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO117/INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP117/INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ117/INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR117/INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS117/INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A117)+1","v":109},{"$f":"IF(ISNA(MATCH($A118,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A118,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A118,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A118,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO118/INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP118/INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ118/INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR118/INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS118/INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A118)+1","v":110},{"$f":"IF(ISNA(MATCH($A119,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A119,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A119,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A119,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO119/INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP119/INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ119/INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR119/INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS119/INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A119)+1","v":111},{"$f":"IF(ISNA(MATCH($A120,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A120,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A120,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A120,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO120/INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP120/INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ120/INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR120/INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS120/INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A120)+1","v":112},{"$f":"IF(ISNA(MATCH($A121,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A121,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A121,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A121,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO121/INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP121/INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ121/INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR121/INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS121/INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A121)+1","v":113},{"$f":"IF(ISNA(MATCH($A122,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A122,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A122,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A122,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO122/INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP122/INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ122/INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR122/INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS122/INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A122)+1","v":114},{"$f":"IF(ISNA(MATCH($A123,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A123,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A123,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A123,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO123/INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP123/INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ123/INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR123/INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS123/INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A123)+1","v":115},{"$f":"IF(ISNA(MATCH($A124,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A124,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A124,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A124,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO124/INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP124/INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ124/INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR124/INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS124/INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A124)+1","v":116},{"$f":"IF(ISNA(MATCH($A125,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A125,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A125,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A125,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO125/INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP125/INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ125/INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR125/INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS125/INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A125)+1","v":117},{"$f":"IF(ISNA(MATCH($A126,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A126,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A126,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A126,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO126/INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP126/INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ126/INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR126/INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS126/INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A126)+1","v":118},{"$f":"IF(ISNA(MATCH($A127,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A127,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A127,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A127,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO127/INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP127/INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ127/INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR127/INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS127/INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A128)+1","v":120},{"$f":"IF(ISNA(MATCH($A129,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A129,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A129,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A129,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO129/INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP129/INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ129/INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR129/INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS129/INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A129)+1","v":121},{"$f":"IF(ISNA(MATCH($A130,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A130,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A130,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A130,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO130/INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP130/INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ130/INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR130/INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS130/INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A131)+1","v":123},{"$f":"IF(ISNA(MATCH($A132,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A132,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A132,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A132,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO132/INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP132/INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ132/INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR132/INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS132/INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A132)+1","v":124},{"$f":"IF(ISNA(MATCH($A133,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A133,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A133,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A133,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO133/INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP133/INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ133/INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR133/INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS133/INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A134)+1","v":126},{"$f":"IF(ISNA(MATCH($A135,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A135,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A135,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A135,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO135/INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP135/INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ135/INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR135/INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS135/INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A135)+1","v":127},{"$f":"IF(ISNA(MATCH($A136,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A136,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A136,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A136,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO136/INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP136/INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ136/INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR136/INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS136/INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A137)+1","v":129},{"$f":"IF(ISNA(MATCH($A138,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A138,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A138,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A138,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B138,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B138,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B138,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B138,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B138,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B138,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B138,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B138,List_ServCode,0)))","v":0},null,{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO138/INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP138/INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ138/INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR138/INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS138/INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A138)+1","v":130},{"$f":"IF(ISNA(MATCH($A139,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A139,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A139,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A139,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,{"$f":"I139+Q139+Y139+AG139","v":0},{"$f":"J139+R139+Z139+AH139","v":0},{"$f":"K139+S139+AA139+AI139","v":0},{"$f":"L139+T139+AB139+AJ139","v":0},{"$f":"M139+U139+AC139+AK139","v":0},null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO139/INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP139/INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ139/INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR139/INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS139/INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A140)+1","v":132},{"$f":"IF(ISNA(MATCH($A141,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A141,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A141,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A141,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO141/INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP141/INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ141/INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR141/INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS141/INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A141)+1","v":133},{"$f":"IF(ISNA(MATCH($A142,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A142,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A142,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A142,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO142/INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP142/INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ142/INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR142/INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS142/INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A143)+1","v":135},{"$f":"IF(ISNA(MATCH($A144,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A144,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A144,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A144,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO144/INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP144/INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ144/INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR144/INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS144/INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A144)+1","v":136},{"$f":"IF(ISNA(MATCH($A145,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A145,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A145,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A145,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO145/INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP145/INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ145/INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR145/INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS145/INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A146)+1","v":138},{"$f":"IF(ISNA(MATCH($A147,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A147,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A147,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A147,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO147/INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP147/INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ147/INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR147/INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS147/INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A147)+1","v":139},{"$f":"IF(ISNA(MATCH($A148,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A148,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A148,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A148,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO148/INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP148/INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ148/INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR148/INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS148/INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A149)+1","v":141},{"$f":"IF(ISNA(MATCH($A150,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A150,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A150,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A150,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO150/INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP150/INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ150/INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR150/INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS150/INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A150)+1","v":142},{"$f":"IF(ISNA(MATCH($A151,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A151,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A151,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A151,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO151/INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP151/INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ151/INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR151/INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS151/INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A152)+1","v":144},{"$f":"IF(ISNA(MATCH($A153,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A153,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A153,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A153,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO153/INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP153/INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ153/INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR153/INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS153/INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A153)+1","v":145},{"$f":"IF(ISNA(MATCH($A154,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A154,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A154,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A154,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO154/INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP154/INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ154/INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR154/INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS154/INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A155)+1","v":147},{"$f":"IF(ISNA(MATCH($A156,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A156,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A156,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A156,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO156/INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP156/INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ156/INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR156/INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS156/INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A156)+1","v":148},{"$f":"IF(ISNA(MATCH($A157,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A157,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A157,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A157,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO157/INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP157/INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ157/INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR157/INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS157/INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A158)+1","v":150},{"$f":"IF(ISNA(MATCH($A159,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A159,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A159,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A159,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO159/INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP159/INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ159/INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR159/INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS159/INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A159)+1","v":151},{"$f":"IF(ISNA(MATCH($A160,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A160,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A160,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A160,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO160/INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP160/INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ160/INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR160/INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS160/INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A161)+1","v":153},{"$f":"IF(ISNA(MATCH($A162,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A162,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A162,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A162,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO162/INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP162/INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ162/INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR162/INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS162/INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A162)+1","v":154},{"$f":"IF(ISNA(MATCH($A163,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A163,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A163,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A163,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO163/INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP163/INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ163/INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR163/INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS163/INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A164)+1","v":156},{"$f":"IF(ISNA(MATCH($A165,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A165,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A165,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A165,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO165/INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP165/INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ165/INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR165/INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS165/INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A165)+1","v":157},{"$f":"IF(ISNA(MATCH($A166,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A166,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A166,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A166,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO166/INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP166/INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ166/INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR166/INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS166/INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A167)+1","v":159},{"$f":"IF(ISNA(MATCH($A168,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A168,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A168,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A168,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO168/INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP168/INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ168/INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR168/INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS168/INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A168)+1","v":160},{"$f":"IF(ISNA(MATCH($A169,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A169,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A169,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A169,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO169/INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP169/INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ169/INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR169/INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS169/INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A170)+1","v":162},{"$f":"IF(ISNA(MATCH($A171,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A171,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A171,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A171,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO171/INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP171/INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ171/INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR171/INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS171/INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A171)+1","v":163},{"$f":"IF(ISNA(MATCH($A172,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A172,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A172,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A172,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO172/INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP172/INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ172/INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR172/INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS172/INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A173)+1","v":165},{"$f":"IF(ISNA(MATCH($A174,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A174,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A174,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A174,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO174/INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP174/INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ174/INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR174/INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS174/INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A174)+1","v":166},{"$f":"IF(ISNA(MATCH($A175,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A175,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A175,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A175,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO175/INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP175/INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ175/INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR175/INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS175/INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A176)+1","v":168},{"$f":"IF(ISNA(MATCH($A177,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A177,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A177,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A177,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO177/INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP177/INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ177/INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR177/INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS177/INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A177)+1","v":169},{"$f":"IF(ISNA(MATCH($A178,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A178,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A178,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A178,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO178/INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP178/INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ178/INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR178/INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS178/INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A179)+1","v":171},{"$f":"IF(ISNA(MATCH($A180,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A180,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A180,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A180,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO180/INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP180/INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ180/INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR180/INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS180/INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A180)+1","v":172},{"$f":"IF(ISNA(MATCH($A181,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A181,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A181,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A181,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO181/INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP181/INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ181/INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR181/INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS181/INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A182)+1","v":174},{"$f":"IF(ISNA(MATCH($A183,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A183,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A183,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A183,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO183/INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP183/INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ183/INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR183/INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS183/INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A183)+1","v":175},{"$f":"IF(ISNA(MATCH($A184,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A184,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A184,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A184,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO184/INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP184/INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ184/INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR184/INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS184/INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A185)+1","v":177},{"$f":"IF(ISNA(MATCH($A186,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A186,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A186,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A186,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO186/INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP186/INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ186/INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR186/INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS186/INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A186)+1","v":178},{"$f":"IF(ISNA(MATCH($A187,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A187,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A187,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A187,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO187/INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP187/INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ187/INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR187/INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS187/INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A189)+1","v":181},{"$f":"IF(ISNA(MATCH($A190,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A190,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A190,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A190,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO190/INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP190/INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ190/INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR190/INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS190/INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A190)+1","v":182},{"$f":"IF(ISNA(MATCH($A191,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A191,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A191,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A191,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO191/INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP191/INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ191/INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR191/INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS191/INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A192)+1","v":184},{"$f":"IF(ISNA(MATCH($A193,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A193,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A193,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A193,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO193/INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP193/INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ193/INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR193/INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS193/INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A193)+1","v":185},{"$f":"IF(ISNA(MATCH($A194,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A194,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A194,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A194,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO194/INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP194/INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ194/INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR194/INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS194/INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A195)+1","v":187},{"$f":"IF(ISNA(MATCH($A196,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A196,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A196,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A196,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO196/INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP196/INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ196/INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR196/INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS196/INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A196)+1","v":188},{"$f":"IF(ISNA(MATCH($A197,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A197,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A197,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A197,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO197/INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP197/INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ197/INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR197/INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS197/INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A198)+1","v":190},{"$f":"IF(ISNA(MATCH($A199,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A199,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A199,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A199,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO199/INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP199/INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ199/INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR199/INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS199/INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A199)+1","v":191},{"$f":"IF(ISNA(MATCH($A200,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A200,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A200,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A200,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO200/INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP200/INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ200/INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR200/INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS200/INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A201)+1","v":193},{"$f":"IF(ISNA(MATCH($A202,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A202,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A202,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A202,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B202,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B202,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B202,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B202,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B202,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B202,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B202,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B202,List_ServCode,0)))","v":0},null,{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO202/INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP202/INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ202/INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR202/INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS202/INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A202)+1","v":194},{"$f":"IF(ISNA(MATCH($A203,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A203,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A203,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A203,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,{"$f":"I203+Q203+Y203+AG203","v":0},{"$f":"J203+R203+Z203+AH203","v":0},{"$f":"K203+S203+AA203+AI203","v":0},{"$f":"L203+T203+AB203+AJ203","v":0},{"$f":"M203+U203+AC203+AK203","v":0},null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO203/INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP203/INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ203/INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR203/INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS203/INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A204)+1","v":196},{"$f":"IF(ISNA(MATCH($A205,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A205,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A205,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A205,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO205/INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP205/INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ205/INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR205/INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS205/INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A205)+1","v":197},{"$f":"IF(ISNA(MATCH($A206,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A206,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A206,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A206,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO206/INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP206/INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ206/INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR206/INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS206/INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A207)+1","v":199},{"$f":"IF(ISNA(MATCH($A208,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A208,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A208,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A208,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO208/INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP208/INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ208/INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR208/INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS208/INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A208)+1","v":200},{"$f":"IF(ISNA(MATCH($A209,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A209,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A209,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A209,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO209/INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP209/INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ209/INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR209/INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS209/INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A210)+1","v":202},{"$f":"IF(ISNA(MATCH($A211,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A211,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A211,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A211,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO211/INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP211/INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ211/INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR211/INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS211/INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A211)+1","v":203},{"$f":"IF(ISNA(MATCH($A212,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A212,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A212,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A212,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO212/INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP212/INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ212/INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR212/INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS212/INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A213)+1","v":205},{"$f":"IF(ISNA(MATCH($A214,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A214,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A214,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A214,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO214/INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP214/INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ214/INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR214/INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS214/INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A214)+1","v":206},{"$f":"IF(ISNA(MATCH($A215,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A215,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A215,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A215,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO215/INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP215/INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ215/INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR215/INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS215/INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A216)+1","v":208},{"$f":"IF(ISNA(MATCH($A217,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A217,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A217,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A217,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO217/INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP217/INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ217/INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR217/INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS217/INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A217)+1","v":209},{"$f":"IF(ISNA(MATCH($A218,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A218,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A218,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A218,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO218/INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP218/INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ218/INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR218/INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS218/INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A219)+1","v":211},{"$f":"IF(ISNA(MATCH($A220,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A220,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A220,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A220,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO220/INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP220/INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ220/INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR220/INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS220/INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A220)+1","v":212},{"$f":"IF(ISNA(MATCH($A221,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A221,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A221,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A221,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO221/INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP221/INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ221/INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR221/INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS221/INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A222)+1","v":214},{"$f":"IF(ISNA(MATCH($A223,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A223,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A223,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A223,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO223/INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP223/INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ223/INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR223/INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS223/INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A223)+1","v":215},{"$f":"IF(ISNA(MATCH($A224,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A224,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A224,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A224,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO224/INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP224/INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ224/INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR224/INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS224/INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A225)+1","v":217},{"$f":"IF(ISNA(MATCH($A226,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A226,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A226,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A226,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO226/INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP226/INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ226/INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR226/INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS226/INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A226)+1","v":218},{"$f":"IF(ISNA(MATCH($A227,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A227,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A227,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A227,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO227/INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP227/INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ227/INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR227/INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS227/INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A228)+1","v":220},{"$f":"IF(ISNA(MATCH($A229,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A229,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A229,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A229,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO229/INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP229/INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ229/INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR229/INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS229/INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A229)+1","v":221},{"$f":"IF(ISNA(MATCH($A230,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A230,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A230,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A230,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO230/INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP230/INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ230/INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR230/INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS230/INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A231)+1","v":223},{"$f":"IF(ISNA(MATCH($A232,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A232,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A232,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A232,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO232/INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP232/INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ232/INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR232/INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS232/INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A232)+1","v":224},{"$f":"IF(ISNA(MATCH($A233,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A233,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A233,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A233,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO233/INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP233/INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ233/INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR233/INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS233/INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A234)+1","v":226},{"$f":"IF(ISNA(MATCH($A235,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A235,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A235,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A235,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO235/INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP235/INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ235/INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR235/INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS235/INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A235)+1","v":227},{"$f":"IF(ISNA(MATCH($A236,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A236,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A236,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A236,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO236/INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP236/INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ236/INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR236/INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS236/INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A237)+1","v":229},{"$f":"IF(ISNA(MATCH($A238,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A238,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A238,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A238,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO238/INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP238/INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ238/INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR238/INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS238/INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A238)+1","v":230},{"$f":"IF(ISNA(MATCH($A239,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A239,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A239,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A239,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO239/INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP239/INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ239/INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR239/INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS239/INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A240)+1","v":232},{"$f":"IF(ISNA(MATCH($A241,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A241,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A241,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A241,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO241/INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP241/INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ241/INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR241/INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS241/INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A241)+1","v":233},{"$f":"IF(ISNA(MATCH($A242,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A242,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A242,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A242,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO242/INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP242/INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ242/INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR242/INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS242/INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A243)+1","v":235},{"$f":"IF(ISNA(MATCH($A244,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A244,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A244,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A244,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO244/INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP244/INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ244/INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR244/INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS244/INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A244)+1","v":236},{"$f":"IF(ISNA(MATCH($A245,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A245,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A245,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A245,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO245/INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP245/INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ245/INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR245/INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS245/INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A246)+1","v":238},{"$f":"IF(ISNA(MATCH($A247,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A247,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A247,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A247,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO247/INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP247/INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ247/INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR247/INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS247/INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A247)+1","v":239},{"$f":"IF(ISNA(MATCH($A248,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A248,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A248,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A248,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO248/INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP248/INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ248/INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR248/INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS248/INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A249)+1","v":241},{"$f":"IF(ISNA(MATCH($A250,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A250,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A250,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A250,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO250/INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP250/INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ250/INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR250/INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS250/INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A250)+1","v":242},{"$f":"IF(ISNA(MATCH($A251,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A251,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A251,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A251,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO251/INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP251/INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ251/INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR251/INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS251/INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A252)+1","v":244},{"$f":"IF(ISNA(MATCH($A253,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A253,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A253,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A253,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO253/INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP253/INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ253/INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR253/INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS253/INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A253)+1","v":245},{"$f":"IF(ISNA(MATCH($A254,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A254,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A254,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A254,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO254/INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP254/INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ254/INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR254/INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS254/INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A255)+1","v":247},{"$f":"IF(ISNA(MATCH($A256,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A256,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A256,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A256,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO256/INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP256/INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ256/INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR256/INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS256/INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A256)+1","v":248},{"$f":"IF(ISNA(MATCH($A257,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A257,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A257,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A257,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO257/INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP257/INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ257/INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR257/INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS257/INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A258)+1","v":250},{"$f":"IF(ISNA(MATCH($A259,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A259,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A259,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A259,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO259/INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP259/INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ259/INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR259/INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS259/INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A259)+1","v":251},{"$f":"IF(ISNA(MATCH($A260,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A260,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A260,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A260,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO260/INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP260/INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ260/INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR260/INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS260/INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A261)+1","v":253},{"$f":"IF(ISNA(MATCH($A262,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A262,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A262,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A262,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO262/INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP262/INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ262/INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR262/INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS262/INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A262)+1","v":254},{"$f":"IF(ISNA(MATCH($A263,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A263,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A263,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A263,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO263/INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP263/INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ263/INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR263/INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS263/INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A264)+1","v":256},{"$f":"IF(ISNA(MATCH($A265,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A265,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A265,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A265,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO265/INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP265/INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ265/INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR265/INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS265/INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A265)+1","v":257},{"$f":"IF(ISNA(MATCH($A266,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A266,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A266,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A266,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B266,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B266,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B266,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B266,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B266,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B266,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B266,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B266,List_ServCode,0)))","v":0},null,{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO266/INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP266/INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ266/INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR266/INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS266/INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A267)+1","v":259},{"$f":"IF(ISNA(MATCH($A268,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A268,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A268,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A268,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO268/INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP268/INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ268/INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR268/INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS268/INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A268)+1","v":260},{"$f":"IF(ISNA(MATCH($A269,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A269,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A269,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A269,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO269/INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP269/INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ269/INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR269/INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS269/INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A270)+1","v":262},{"$f":"IF(ISNA(MATCH($A271,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A271,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A271,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A271,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO271/INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP271/INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ271/INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR271/INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS271/INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A271)+1","v":263},{"$f":"IF(ISNA(MATCH($A272,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A272,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A272,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A272,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO272/INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP272/INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ272/INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR272/INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS272/INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A273)+1","v":265},{"$f":"IF(ISNA(MATCH($A274,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A274,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A274,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A274,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO274/INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP274/INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ274/INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR274/INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS274/INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A274)+1","v":266},{"$f":"IF(ISNA(MATCH($A275,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A275,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A275,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A275,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO275/INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP275/INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ275/INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR275/INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS275/INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A276)+1","v":268},{"$f":"IF(ISNA(MATCH($A277,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A277,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A277,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A277,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO277/INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP277/INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ277/INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR277/INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS277/INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A277)+1","v":269},{"$f":"IF(ISNA(MATCH($A278,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A278,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A278,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A278,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO278/INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP278/INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ278/INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR278/INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS278/INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A279)+1","v":271},{"$f":"IF(ISNA(MATCH($A280,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A280,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A280,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A280,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO280/INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP280/INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ280/INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR280/INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS280/INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A280)+1","v":272},{"$f":"IF(ISNA(MATCH($A281,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A281,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A281,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A281,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO281/INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP281/INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ281/INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR281/INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS281/INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A282)+1","v":274},{"$f":"IF(ISNA(MATCH($A283,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A283,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A283,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A283,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO283/INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP283/INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ283/INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR283/INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS283/INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A283)+1","v":275},{"$f":"IF(ISNA(MATCH($A284,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A284,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A284,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A284,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO284/INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP284/INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ284/INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR284/INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS284/INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A285)+1","v":277},{"$f":"IF(ISNA(MATCH($A286,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A286,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A286,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A286,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO286/INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP286/INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ286/INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR286/INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS286/INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A286)+1","v":278},{"$f":"IF(ISNA(MATCH($A287,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A287,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A287,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A287,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO287/INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP287/INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ287/INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR287/INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS287/INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A288)+1","v":280},{"$f":"IF(ISNA(MATCH($A289,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A289,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A289,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A289,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO289/INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP289/INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ289/INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR289/INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS289/INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A289)+1","v":281},{"$f":"IF(ISNA(MATCH($A290,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A290,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A290,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A290,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO290/INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP290/INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ290/INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR290/INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS290/INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A291)+1","v":283},{"$f":"IF(ISNA(MATCH($A292,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A292,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A292,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A292,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO292/INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP292/INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ292/INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR292/INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS292/INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A292)+1","v":284},{"$f":"IF(ISNA(MATCH($A293,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A293,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A293,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A293,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO293/INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP293/INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ293/INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR293/INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS293/INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A294)+1","v":286},{"$f":"IF(ISNA(MATCH($A295,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A295,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A295,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A295,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO295/INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP295/INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ295/INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR295/INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS295/INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A295)+1","v":287},{"$f":"IF(ISNA(MATCH($A296,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A296,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A296,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A296,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO296/INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP296/INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ296/INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR296/INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS296/INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A297)+1","v":289},{"$f":"IF(ISNA(MATCH($A298,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A298,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A298,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A298,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO298/INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP298/INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ298/INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR298/INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS298/INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A298)+1","v":290},{"$f":"IF(ISNA(MATCH($A299,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A299,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A299,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A299,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO299/INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP299/INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ299/INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR299/INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS299/INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A300)+1","v":292},{"$f":"IF(ISNA(MATCH($A301,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A301,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A301,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A301,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO301/INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP301/INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ301/INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR301/INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS301/INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A301)+1","v":293},{"$f":"IF(ISNA(MATCH($A302,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A302,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A302,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A302,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO302/INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP302/INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ302/INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR302/INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS302/INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A303)+1","v":295},{"$f":"IF(ISNA(MATCH($A304,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A304,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A304,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A304,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO304/INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP304/INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ304/INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR304/INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS304/INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A304)+1","v":296},{"$f":"IF(ISNA(MATCH($A305,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A305,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A305,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A305,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO305/INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP305/INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ305/INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR305/INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS305/INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A306)+1","v":298},{"$f":"IF(ISNA(MATCH($A307,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A307,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A307,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A307,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO307/INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP307/INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ307/INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR307/INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS307/INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A307)+1","v":299},{"$f":"IF(ISNA(MATCH($A308,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A308,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A308,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A308,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO308/INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP308/INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ308/INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR308/INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS308/INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A309)+1","v":301},{"$f":"IF(ISNA(MATCH($A310,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A310,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A310,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A310,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO310/INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP310/INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ310/INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR310/INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS310/INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A310)+1","v":302},{"$f":"IF(ISNA(MATCH($A311,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A311,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A311,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A311,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO311/INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP311/INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ311/INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR311/INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS311/INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A313)+1","v":305},{"$f":"IF(ISNA(MATCH($A314,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A314,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A314,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A314,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO314/INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP314/INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ314/INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR314/INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS314/INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A314)+1","v":306},{"$f":"IF(ISNA(MATCH($A315,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A315,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A315,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A315,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO315/INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP315/INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ315/INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR315/INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS315/INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A315)+1","v":307},{"$f":"IF(ISNA(MATCH($A316,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A316,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A316,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A316,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO316/INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP316/INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ316/INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR316/INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS316/INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A316)+1","v":308},{"$f":"IF(ISNA(MATCH($A317,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A317,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A317,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A317,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO317/INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP317/INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ317/INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR317/INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS317/INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A317)+1","v":309},{"$f":"IF(ISNA(MATCH($A318,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A318,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A318,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A318,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO318/INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP318/INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ318/INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR318/INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS318/INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A318)+1","v":310},{"$f":"IF(ISNA(MATCH($A319,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A319,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A319,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A319,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO319/INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP319/INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ319/INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR319/INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS319/INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A319)+1","v":311},{"$f":"IF(ISNA(MATCH($A320,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A320,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A320,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A320,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO320/INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP320/INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ320/INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR320/INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS320/INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A320)+1","v":312},{"$f":"IF(ISNA(MATCH($A321,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A321,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A321,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A321,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO321/INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP321/INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ321/INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR321/INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS321/INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A321)+1","v":313},{"$f":"IF(ISNA(MATCH($A322,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A322,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A322,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A322,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO322/INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP322/INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ322/INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR322/INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS322/INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A322)+1","v":314},{"$f":"IF(ISNA(MATCH($A323,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A323,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A323,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A323,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO323/INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP323/INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ323/INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR323/INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS323/INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A323)+1","v":315},{"$f":"IF(ISNA(MATCH($A324,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A324,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A324,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A324,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO324/INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP324/INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ324/INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR324/INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS324/INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A324)+1","v":316},{"$f":"IF(ISNA(MATCH($A325,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A325,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A325,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A325,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO325/INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP325/INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ325/INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR325/INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS325/INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A325)+1","v":317},{"$f":"IF(ISNA(MATCH($A326,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A326,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A326,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A326,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO326/INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP326/INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ326/INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR326/INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS326/INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A326)+1","v":318},{"$f":"IF(ISNA(MATCH($A327,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A327,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A327,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A327,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO327/INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP327/INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ327/INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR327/INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS327/INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A327)+1","v":319},{"$f":"IF(ISNA(MATCH($A328,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A328,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A328,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A328,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO328/INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP328/INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ328/INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR328/INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS328/INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A328)+1","v":320},{"$f":"IF(ISNA(MATCH($A329,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A329,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A329,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A329,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO329/INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP329/INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ329/INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR329/INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS329/INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A329)+1","v":321},{"$f":"IF(ISNA(MATCH($A330,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A330,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A330,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A330,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B330,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B330,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B330,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B330,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B330,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B330,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B330,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B330,List_ServCode,0)))","v":0},null,{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO330/INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP330/INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ330/INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR330/INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS330/INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A330)+1","v":322},{"$f":"IF(ISNA(MATCH($A331,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A331,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A331,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A331,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,{"$f":"I331+Q331+Y331+AG331","v":0},{"$f":"J331+R331+Z331+AH331","v":0},{"$f":"K331+S331+AA331+AI331","v":0},{"$f":"L331+T331+AB331+AJ331","v":0},{"$f":"M331+U331+AC331+AK331","v":0},null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO331/INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP331/INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ331/INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR331/INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS331/INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A331)+1","v":323},{"$f":"IF(ISNA(MATCH($A332,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A332,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A332,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A332,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO332/INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP332/INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ332/INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR332/INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS332/INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A332)+1","v":324},{"$f":"IF(ISNA(MATCH($A333,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A333,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A333,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A333,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO333/INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP333/INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ333/INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR333/INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS333/INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A333)+1","v":325},{"$f":"IF(ISNA(MATCH($A334,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A334,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A334,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A334,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO334/INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP334/INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ334/INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR334/INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS334/INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A334)+1","v":326},{"$f":"IF(ISNA(MATCH($A335,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A335,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A335,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A335,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO335/INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP335/INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ335/INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR335/INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS335/INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A335)+1","v":327},{"$f":"IF(ISNA(MATCH($A336,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A336,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A336,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A336,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO336/INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP336/INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ336/INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR336/INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS336/INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A336)+1","v":328},{"$f":"IF(ISNA(MATCH($A337,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A337,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A337,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A337,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO337/INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP337/INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ337/INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR337/INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS337/INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A337)+1","v":329},{"$f":"IF(ISNA(MATCH($A338,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A338,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A338,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A338,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO338/INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP338/INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ338/INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR338/INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS338/INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A338)+1","v":330},{"$f":"IF(ISNA(MATCH($A339,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A339,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A339,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A339,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO339/INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP339/INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ339/INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR339/INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS339/INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A339)+1","v":331},{"$f":"IF(ISNA(MATCH($A340,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A340,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A340,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A340,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO340/INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP340/INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ340/INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR340/INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS340/INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A340)+1","v":332},{"$f":"IF(ISNA(MATCH($A341,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A341,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A341,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A341,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO341/INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP341/INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ341/INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR341/INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS341/INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A341)+1","v":333},{"$f":"IF(ISNA(MATCH($A342,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A342,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A342,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A342,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO342/INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP342/INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ342/INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR342/INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS342/INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A342)+1","v":334},{"$f":"IF(ISNA(MATCH($A343,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A343,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A343,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A343,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO343/INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP343/INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ343/INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR343/INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS343/INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$8:A343)+1","v":335},{"$f":"IF(ISNA(MATCH($A344,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A344,BasketDesign!$O$9:$O$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A344,BasketDesign!$O$9:$O$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A344,BasketDesign!$O$9:$O$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO344/INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP344/INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ344/INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR344/INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS344/INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I10:I344)","v":121.9857198710352},{"$f":"SUM(J10:J344)","v":106.57261263295207},{"$f":"SUM(K10:K344)","v":86.655473139426007},{"$f":"SUM(L10:L344)","v":72.127457189519305},{"$f":"SUM(M10:M344)","v":65.306264151019235},null,null,null,{"$f":"SUM(Q10:Q344)","v":60.207139480883363},{"$f":"SUM(R10:R344)","v":50.845504132240919},{"$f":"SUM(S10:S344)","v":41.688257271288805},{"$f":"SUM(T10:T344)","v":34.014631879413926},{"$f":"SUM(U10:U344)","v":31.40080411935028},null,null,null,{"$f":"SUM(Y10:Y344)","v":1.7765937662701514},{"$f":"SUM(Z10:Z344)","v":-1.1522833927376039},{"$f":"SUM(AA10:AA344)","v":-1.4273412565313837},{"$f":"SUM(AB10:AB344)","v":-1.6095687203852767},{"$f":"SUM(AC10:AC344)","v":-1.4832368668463505},null,null,null,{"$f":"SUM(AG10:AG344)","v":40.064181220308043},{"$f":"SUM(AH10:AH344)","v":33.163755597770546},{"$f":"SUM(AI10:AI344)","v":24.642891152444417},{"$f":"SUM(AJ10:AJ344)","v":17.61330900763231},{"$f":"SUM(AK10:AK344)","v":14.75998458608505},null,null,null,{"$f":"SUM(AO10:AO344)","v":224.03363433849674},{"$f":"SUM(AP10:AP344)","v":189.42958897022595},{"$f":"SUM(AQ10:AQ344)","v":151.55928030662793},{"$f":"SUM(AR10:AR344)","v":122.14582935618031},{"$f":"SUM(AS10:AS344)","v":109.9838159896082}]

{"sheet":"Basket 2>>","index":66,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Basket2Rev","index":67,"n_rows":344,"n_cols":46,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
[{"$f":"(BasketDesign!K7)&\" Basket revenues\"","v":"Ethernet Basket revenues"}]
[]
["Units: £m",null,null,null,null,null,null,null,{"$f":"MAX($H$4:H4)+1","v":1},"Service volumes",null,null,null,null,null,null,{"$f":"MAX($H$4:P4)+1","v":2},"Service revenues (£m) - without X or SCA",null,null,null,null,null,null,{"$f":"MAX($H$4:X4)+1","v":3},"Service revenues (£m) - without X (but including SCA and Y1 X)",null,null,null,null,null,null,{"$f":"MAX($H$4:AF4)+1","v":4},"Service prices (£) - with X",null,null,null,null,null,null,{"$f":"MAX($H$4:AN4)+1","v":5},"Service revenues (£m) - with X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016 LLCC basket X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13500000000000001]
[null,null,null,null,null,"Service prices",null,null,null,{"$f":"I7+1","v":1},{"$f":"J7+1","v":2},{"$f":"K7+1","v":3},{"$f":"L7+1","v":4},{"$f":"M7+1","v":5},null,null,null,{"$f":"Q7+1","v":1},{"$f":"R7+1","v":2},{"$f":"S7+1","v":3},{"$f":"T7+1","v":4},{"$f":"U7+1","v":5},null,null,null,{"$f":"Y7+1","v":1},{"$f":"Z7+1","v":2},{"$f":"AA7+1","v":3},{"$f":"AB7+1","v":4},{"$f":"AC7+1","v":5},null,null,null,{"$f":"AG7+1","v":1},{"$f":"AH7+1","v":2},{"$f":"AI7+1","v":3},{"$f":"AJ7+1","v":4},{"$f":"AK7+1","v":5},null,null,null,{"$f":"AO7+1","v":1},{"$f":"AP7+1","v":2},{"$f":"AQ7+1","v":3},{"$f":"AR7+1","v":4},{"$f":"AS7+1","v":5}]
[null,"Service code","Service Name","Customer","Geography","2014/15","2015/16 - No SCA","2015/16 - with SCA",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"MAX($A$8:A8)+1","v":1},{"$f":"IF(ISNA(MATCH($A9,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A9,BasketDesign!$P$9:$P$407,0)))","v":"SD143"},{"$f":"IF(ISNA(MATCH($A9,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A9,BasketDesign!$P$9:$P$407,0)))","v":"SD143: EBD Rentals AISBO   External   Non WECLA"},{"$f":"IF(ISNA(MATCH($B9,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B9,List_ServCode,0)))","v":"External"},{"$f":"IF(ISNA(MATCH($B9,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B9,List_ServCode,0)))","v":"Non-WECLA"},{"$f":"IF(ISNA(MATCH($B9,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B9,StartPrices!$B$10:$B$408,0)))","v":5724.9971587466171},{"$f":"IF(ISNA(MATCH($B9,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B9,StartPrices!$B$10:$B$408,0)))","v":5830.1850394874082},{"$f":"IF(ISNA(MATCH($B9,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B9,StartPrices!$B$10:$B$408,0)))","v":5130.5628347489192},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B9,List_ServCode,0),J$7)","v":1314.4313000000002},1348.4759458235098,1668.3246488738077,1167.5790234850178,883.65319474194257,null,null,null,{"$f":"F9*J9/million","v":7.5251154578676234},{"$f":"$G9*K9/million","v":7.8618642854488598},{"$f":"$G9*L9/million","v":9.7266414088721582},{"$f":"$G9*M9/million","v":6.8072017551416684},{"$f":"$G9*N9/million","v":5.1518616360797269},null,null,null,{"$f":"F9*J9/million","v":7.5251154578676234},{"$f":"$H9*K9/million","v":6.9184405711949974},{"$f":"$AJ9*L9/million","v":7.4039194404334854},{"$f":"$AJ9*M9/million","v":5.1816419760138377},3.9215970773838875,null,null,null,{"$f":"F9","v":5724.9971587466171},{"$f":"H9","v":5130.5628347489192},{"$f":"AI9*(1+$AJ$6)","v":4437.9368520578146},{"$f":"AJ9*(1+Xcalculation!$R$8)","v":3769.4708451260626},{"$f":"AK9*(1+Xcalculation!$R$8)","v":3201.692796883061},null,null,null,{"$f":"AH9*J9/million","v":7.5251154578676234},{"$f":"AI9*K9/million","v":6.9184405711949974},{"$f":"AJ9*L9/million","v":7.4039194404334854},{"$f":"AK9*M9/million","v":4.401155088407533},{"$f":"AL9*N9/million","v":2.8291860685479824}]
[{"$f":"MAX($A$8:A9)+1","v":2},{"$f":"IF(ISNA(MATCH($A10,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A10,BasketDesign!$P$9:$P$407,0)))","v":"SD319"},{"$f":"IF(ISNA(MATCH($A10,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A10,BasketDesign!$P$9:$P$407,0)))","v":"SD319: EBD ONBS Rentals AISBO   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B10,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B10,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B10,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B10,StartPrices!$B$10:$B$408,0)))","v":6756.1777031154561},{"$f":"IF(ISNA(MATCH($B10,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B10,StartPrices!$B$10:$B$408,0)))","v":5945.4363787416014},null,4078.4263999999998,2661.9683994214238,1307.9069504561985,833.80534896143865,905.10736106376771,null,null,null,0,17.984731546568963,8.8364517764218995,5.6333371073916743,6.1150661717446981,null,null,null,{"$f":"F10*J10/million","v":0},{"$f":"$H10*K10/million","v":15.826563760980687},{"$f":"$AJ10*L10/million","v":6.7263070922123509},4.2880962061465429,4.6547883699320645,null,null,null,0,5945.4363787416014,{"$f":"AI10*(1+$AJ$6)","v":5142.8024676114856},{"$f":"AJ10*(1+Xcalculation!$R$8)","v":4368.1657964364658},{"$f":"AK10*(1+Xcalculation!$R$8)","v":3710.2090825625883},null,null,null,0,15.826563760980687,6.7263070922123509,3.6422000062191282,3.358137551713047]
[{"$f":"MAX($A$8:A10)+1","v":3},{"$f":"IF(ISNA(MATCH($A11,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A11,BasketDesign!$P$9:$P$407,0)))","v":"SD111"},{"$f":"IF(ISNA(MATCH($A11,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A11,BasketDesign!$P$9:$P$407,0)))","v":"SD111: BES 1Gb Rentals   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B11,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B11,StartPrices!$B$10:$B$408,0)))","v":3629.4936548606261},{"$f":"IF(ISNA(MATCH($B11,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B11,StartPrices!$B$10:$B$408,0)))","v":3151.7170968040045},{"$f":"IF(ISNA(MATCH($B11,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B11,StartPrices!$B$10:$B$408,0)))","v":2773.5110451875239},null,4413.0624499999994,2717.9356756452412,2139.6833791532272,1651.0551505465016,914.27393227760126,null,null,null,16.017182160778688,8.5661643369446505,6.7436766878245908,5.2036587457437191,2.8815327835215423,null,null,null,16.017182160778688,7.5382246165112914,5.133286694772079,3.9610250372601188,2.1934227548165981,null,null,null,3629.4936548606261,2773.5110451875239,2399.0870540872083,{"$f":"AJ11*(1+Xcalculation!$R$8)","v":2037.7236104898266},{"$f":"AK11*(1+Xcalculation!$R$8)","v":1730.790679593553},null,null,null,16.017182160778688,7.5382246165112914,5.133286694772079,3.3643940624894415,1.5824168005814196]
[{"$f":"MAX($A$8:A11)+1","v":4},{"$f":"IF(ISNA(MATCH($A12,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A12,BasketDesign!$P$9:$P$407,0)))","v":"SD112"},{"$f":"IF(ISNA(MATCH($A12,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A12,BasketDesign!$P$9:$P$407,0)))","v":"SD112: BES Other Bandwidth Rentals   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B12,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B12,StartPrices!$B$10:$B$408,0)))","v":1564.9975595988851},{"$f":"IF(ISNA(MATCH($B12,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B12,StartPrices!$B$10:$B$408,0)))","v":1468.3288816718184},{"$f":"IF(ISNA(MATCH($B12,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B12,StartPrices!$B$10:$B$408,0)))","v":1292.1294158712003},null,785.21020565522201,408.33628871336157,283.76911594144474,336.75500258431481,173.20487630303754,null,null,null,1.2288520556225611,0.59957196615251096,0.41666638866330213,0.4944670963420173,0.25432172232214473,null,null,null,1.2288520556225611,0.52762333021420971,0.31716645505050556,0.37638835373554358,0.19358969503161658,null,null,null,1564.9975595988851,1292.1294158712003,1117.6919447285882,{"$f":"AJ12*(1+Xcalculation!$R$8)","v":949.33915013529304},{"$f":"AK12*(1+Xcalculation!$R$8)","v":806.34456231895979},null,null,null,1.2288520556225611,0.52762333021420971,0.31716645505050556,0.31969470795720178,0.13966281017408239]
[{"$f":"MAX($A$8:A12)+1","v":5},{"$f":"IF(ISNA(MATCH($A13,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A13,BasketDesign!$P$9:$P$407,0)))","v":"SD151"},{"$f":"IF(ISNA(MATCH($A13,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A13,BasketDesign!$P$9:$P$407,0)))","v":"SD151: Other Ethernet Rentals   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B13,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B13,StartPrices!$B$10:$B$408,0)))","v":2197.965387359789},{"$f":"IF(ISNA(MATCH($B13,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B13,StartPrices!$B$10:$B$408,0)))","v":735.28090145545104},{"$f":"IF(ISNA(MATCH($B13,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B13,StartPrices!$B$10:$B$408,0)))","v":647.04719328079693},null,4596.4799999999996,6125.1829749034396,5973.6450589848982,6441.8797813682331,7458.0487041221404,null,null,null,10.102903943691523,4.5037300593665819,4.3923071239453169,4.7365911727120782,5.4837607742655852,null,null,null,10.102903943691523,3.9632824522425927,3.3434241827471753,3.6054932006684339,4.1742387013709639,null,null,null,2197.965387359789,647.04719328079693,559.69582218788935,{"$f":"AJ13*(1+Xcalculation!$R$8)","v":475.39141592288371},{"$f":"AK13*(1+Xcalculation!$R$8)","v":403.78539444823161},null,null,null,10.102903943691523,3.9632824522425927,3.3434241827471753,3.0624143504696408,3.011451137808081]
[{"$f":"MAX($A$8:A13)+1","v":6},{"$f":"IF(ISNA(MATCH($A14,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A14,BasketDesign!$P$9:$P$407,0)))","v":"SD160"},{"$f":"IF(ISNA(MATCH($A14,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A14,BasketDesign!$P$9:$P$407,0)))","v":"SD160: BES 1Gb Rentals   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B14,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B14,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B14,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B14,StartPrices!$B$10:$B$408,0)))","v":3275.8759198913522},{"$f":"IF(ISNA(MATCH($B14,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B14,StartPrices!$B$10:$B$408,0)))","v":2882.7708095043899},null,308.90833333333336,347.60618859998448,401.79240817972692,284.79594767007057,160.41332608000934,null,null,null,0,1.1387147428399009,1.3162220747511244,0.93295618705502192,0.52549415213518202,null,null,null,0,1.0020689736991129,1.0019082433005562,0.71016624958628261,0.40000614860530059,null,null,null,0,2882.7708095043899,2493.5967502212975,{"$f":"AJ14*(1+Xcalculation!$R$8)","v":2117.9977459800562},{"$f":"AK14*(1+Xcalculation!$R$8)","v":1798.9734914350086},null,null,null,0,1.0020689736991129,1.0019082433005562,0.60319717522946348,0.28857932129085695]
[{"$f":"MAX($A$8:A14)+1","v":7},{"$f":"IF(ISNA(MATCH($A15,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A15,BasketDesign!$P$9:$P$407,0)))","v":"SD103"},{"$f":"IF(ISNA(MATCH($A15,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A15,BasketDesign!$P$9:$P$407,0)))","v":"SD103: WES 10Mb Rentals   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B15,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B15,StartPrices!$B$10:$B$408,0)))","v":1541.133168413922},{"$f":"IF(ISNA(MATCH($B15,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B15,StartPrices!$B$10:$B$408,0)))","v":1537.4134571583172},{"$f":"IF(ISNA(MATCH($B15,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B15,StartPrices!$B$10:$B$408,0)))","v":1352.9238422993192},null,10301.046947166666,6693.4174085366412,4768.8279639708917,2876.7074326812526,592.537007315658,null,null,null,15.875285119667522,10.290549998261982,7.331660286681748,4.4226887193115116,0.91097436891140882,null,null,null,15.875285119667522,9.0556839984705455,5.5808598102221465,3.3665506531399227,0.69343368961536445,null,null,null,1541.133168413922,1352.9238422993192,1170.279123588911,{"$f":"AJ15*(1+Xcalculation!$R$8)","v":994.00536422292748},{"$f":"AK15*(1+Xcalculation!$R$8)","v":844.28291010942621},null,null,null,15.875285119667522,9.0556839984705455,5.5808598102221465,2.8594626193851314,0.50026886888399413]
[{"$f":"MAX($A$8:A15)+1","v":8},{"$f":"IF(ISNA(MATCH($A16,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A16,BasketDesign!$P$9:$P$407,0)))","v":"SD104"},{"$f":"IF(ISNA(MATCH($A16,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A16,BasketDesign!$P$9:$P$407,0)))","v":"SD104: WES 100Mb Rentals   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B16,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B16,StartPrices!$B$10:$B$408,0)))","v":1652.5283462244654},{"$f":"IF(ISNA(MATCH($B16,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B16,StartPrices!$B$10:$B$408,0)))","v":1556.6319845914272},{"$f":"IF(ISNA(MATCH($B16,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B16,StartPrices!$B$10:$B$408,0)))","v":1369.8361464404559},null,8008.304429653851,5772.5163725540951,4090.062078885444,2291.1988196137881,757.41786888990487,null,null,null,13.233950075197939,8.985683617095388,6.3667214509575869,3.5665533656689465,1.1790208804151019,null,null,null,13.233950075197939,7.9074015830439404,4.8463483684689148,2.7148604219472023,0.89747069417197567,null,null,null,1652.5283462244654,1369.8361464404559,1184.9082666709944,{"$f":"AJ16*(1+Xcalculation!$R$8)","v":1006.4309867983188},{"$f":"AK16*(1+Xcalculation!$R$8)","v":854.83691833258513},null,null,null,13.233950075197939,7.9074015830439404,4.8463483684689148,2.305933488975048,0.64746875693188022]
[{"$f":"MAX($A$8:A16)+1","v":9},{"$f":"IF(ISNA(MATCH($A17,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A17,BasketDesign!$P$9:$P$407,0)))","v":"SD105"},{"$f":"IF(ISNA(MATCH($A17,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A17,BasketDesign!$P$9:$P$407,0)))","v":"SD105: WES 1Gb Rentals   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B17,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B17,StartPrices!$B$10:$B$408,0)))","v":4466.5616413222815},{"$f":"IF(ISNA(MATCH($B17,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B17,StartPrices!$B$10:$B$408,0)))","v":3616.4927944080073},{"$f":"IF(ISNA(MATCH($B17,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B17,StartPrices!$B$10:$B$408,0)))","v":3182.5136590790466},null,2189.9042324597572,1172.0990571627017,1045.6962985451867,724.50930412942478,206.34139995124181,null,null,null,9.7813422428740644,4.2388877945613297,3.7817531288277921,2.6201826778656243,0.74623218611172681,null,null,null,9.7813422428740644,3.7302212592139705,2.8786704816637156,1.9944830543913132,0.56803194006824642,null,null,null,4466.5616413222815,3182.5136590790466,2752.8743151033755,{"$f":"AJ17*(1+Xcalculation!$R$8)","v":2338.2215243254136},{"$f":"AK17*(1+Xcalculation!$R$8)","v":1986.0259754043129},null,null,null,9.7813422428740644,3.7302212592139705,2.8786704816637156,1.6940632494894483,0.40979938010445643]
[{"$f":"MAX($A$8:A17)+1","v":10},{"$f":"IF(ISNA(MATCH($A18,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A18,BasketDesign!$P$9:$P$407,0)))","v":"SD106"},{"$f":"IF(ISNA(MATCH($A18,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A18,BasketDesign!$P$9:$P$407,0)))","v":"SD106: WES Other Bandwidth Rentals   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B18,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B18,StartPrices!$B$10:$B$408,0)))","v":1173.0466205952202},{"$f":"IF(ISNA(MATCH($B18,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B18,StartPrices!$B$10:$B$408,0)))","v":1455.4947399353512},{"$f":"IF(ISNA(MATCH($B18,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B18,StartPrices!$B$10:$B$408,0)))","v":1280.8353711431091},null,1501.5549062499999,1245.7621670137924,470.2059472294722,319.42269878366392,175.4379433485604,null,null,null,1.7613939084147352,1.8132002812990393,0.68438228287881608,0.46491805789557694,0.25534900372890579,null,null,null,1.7613939084147352,1.5956162475431546,0.52095179372735489,0.35389562567011318,0.19437166163844311,null,null,null,1173.0466205952202,1280.8353711431091,1107.9225960387894,{"$f":"AJ18*(1+Xcalculation!$R$8)","v":941.04131348514068},{"$f":"AK18*(1+Xcalculation!$R$8)","v":799.29659062106055},null,null,null,1.7613939084147352,1.5956162475431546,0.52095179372735489,0.30058995602034755,0.14022694998407509]
[{"$f":"MAX($A$8:A18)+1","v":11},{"$f":"IF(ISNA(MATCH($A19,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A19,BasketDesign!$P$9:$P$407,0)))","v":"SD116"},{"$f":"IF(ISNA(MATCH($A19,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A19,BasketDesign!$P$9:$P$407,0)))","v":"SD116: WES 10Mb Rentals   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B19,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B19,StartPrices!$B$10:$B$408,0)))","v":1590.2219224532778},{"$f":"IF(ISNA(MATCH($B19,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B19,StartPrices!$B$10:$B$408,0)))","v":1576.1508995063175},{"$f":"IF(ISNA(MATCH($B19,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B19,StartPrices!$B$10:$B$408,0)))","v":1387.0127915655594},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B19,List_ServCode,0),J$7)","v":8773.7920833333337},6424.8698456122238,4138.7494602956695,2130.2497830991942,636.09589170606421,null,null,null,13.952276513963682,10.126564386372722,6.5232936846763057,3.3575951118049328,1.0025831118847863,null,null,null,13.952276513963682,8.9113766600079938,4.9655311527756041,2.5558013991059148,0.76316626476669924,null,null,null,1590.2219224532778,1387.0127915655594,1199.7660647042089,{"$f":"AJ19*(1+Xcalculation!$R$8)","v":1019.0508230817045},{"$f":"AK19*(1+Xcalculation!$R$8)","v":865.55588674657429},null,null,null,13.952276513963682,8.9113766600079938,4.9655311527756041,2.1708327948368562,0.55057654360149533]
[{"$f":"MAX($A$8:A19)+1","v":12},{"$f":"IF(ISNA(MATCH($A20,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A20,BasketDesign!$P$9:$P$407,0)))","v":"SD117"},{"$f":"IF(ISNA(MATCH($A20,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A20,BasketDesign!$P$9:$P$407,0)))","v":"SD117: WES 100Mb Rentals   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B20,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B20,StartPrices!$B$10:$B$408,0)))","v":1746.5273612447234},{"$f":"IF(ISNA(MATCH($B20,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B20,StartPrices!$B$10:$B$408,0)))","v":1675.5538293490856},{"$f":"IF(ISNA(MATCH($B20,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B20,StartPrices!$B$10:$B$408,0)))","v":1474.4873698271954},null,8224.787157161978,6453.8044074754534,3533.5455875370471,1892.2858886099607,478.43717186316456,null,null,null,14.364815810397598,10.813696688815503,5.9206458403772642,3.1706268668836568,0.80164723541827199,null,null,null,14.364815810397598,9.5160530861576422,4.5067956136951732,2.4134811710718398,0.61021387560038876,null,null,null,1746.5273612447234,1474.4873698271954,1275.4315749005241,{"$f":"AJ20*(1+Xcalculation!$R$8)","v":1083.3191856507542},{"$f":"AK20*(1+Xcalculation!$R$8)","v":920.14380159166546},null,null,null,14.364815810397598,9.5160530861576422,4.5067956136951732,2.0499496078673562,0.44023099814093725]
[{"$f":"MAX($A$8:A20)+1","v":13},{"$f":"IF(ISNA(MATCH($A21,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A21,BasketDesign!$P$9:$P$407,0)))","v":"SD118"},{"$f":"IF(ISNA(MATCH($A21,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A21,BasketDesign!$P$9:$P$407,0)))","v":"SD118: WES 1Gb Rentals   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B21,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B21,StartPrices!$B$10:$B$408,0)))","v":4403.5068447813392},{"$f":"IF(ISNA(MATCH($B21,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B21,StartPrices!$B$10:$B$408,0)))","v":3677.4921345071443},{"$f":"IF(ISNA(MATCH($B21,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B21,StartPrices!$B$10:$B$408,0)))","v":3236.193078366287},null,1941.4911836697815,1338.3267380799243,1186.10589780126,728.07218582887924,283.32050547138152,null,null,null,8.5493697163725066,4.9216860526895241,4.3618951098566683,2.6774797367391274,1.041908930415594,null,null,null,8.5493697163725066,4.3310837263667814,3.3202745576228962,2.0380975756058235,0.79310107783235007,null,null,null,4403.5068447813392,3236.193078366287,2799.3070127868382,{"$f":"AJ21*(1+Xcalculation!$R$8)","v":2377.6602784161141},{"$f":"AK21*(1+Xcalculation!$R$8)","v":2019.524251443112},null,null,null,8.5493697163725066,4.3310837263667814,3.3202745576228962,1.7311083160649219,0.57217263173057598]
[{"$f":"MAX($A$8:A21)+1","v":14},{"$f":"IF(ISNA(MATCH($A22,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A22,BasketDesign!$P$9:$P$407,0)))","v":"SD119"},{"$f":"IF(ISNA(MATCH($A22,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A22,BasketDesign!$P$9:$P$407,0)))","v":"SD119: WES Other Bandwidth Rentals   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B22,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B22,StartPrices!$B$10:$B$408,0)))","v":464.64661861282718},{"$f":"IF(ISNA(MATCH($B22,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B22,StartPrices!$B$10:$B$408,0)))","v":488.90908770859249},{"$f":"IF(ISNA(MATCH($B22,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B22,StartPrices!$B$10:$B$408,0)))","v":430.2399971835614},null,7741.0019666666658,3120.5363290044379,237.22011225190533,60.612107307097425,71.52229498411171,null,null,null,3.5968303884869117,1.52565856977508,0.11597906866720893,2.9633810087608316E-2,3.4967899991506901E-2,null,null,null,3.5968303884869117,1.3425795414020703,8.8283267069479449E-2,2.255725623868745E-2,2.6617565473535051E-2,null,null,null,464.64661861282718,430.2399971835614,372.1575975637806,{"$f":"AJ22*(1+Xcalculation!$R$8)","v":316.10121111983631},{"$f":"AK22*(1+Xcalculation!$R$8)","v":268.48834022339952},null,null,null,3.5968303884869117,1.3425795414020703,8.8283267069479449E-2,1.9159560528298973E-2,1.9202902269252524E-2]
[{"$f":"MAX($A$8:A22)+1","v":15},{"$f":"IF(ISNA(MATCH($A23,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A23,BasketDesign!$P$9:$P$407,0)))","v":"SD114"},{"$f":"IF(ISNA(MATCH($A23,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A23,BasketDesign!$P$9:$P$407,0)))","v":"SD114: Ethernet Main Link Rentals   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B23,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B23,StartPrices!$B$10:$B$408,0)))","v":372},{"$f":"IF(ISNA(MATCH($B23,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B23,StartPrices!$B$10:$B$408,0)))","v":372},{"$f":"IF(ISNA(MATCH($B23,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B23,StartPrices!$B$10:$B$408,0)))","v":327.36},null,306700.15705153038,281751.80271915696,257881.00335149758,270586.73000316287,256226.12740512317,null,null,null,114.0924584231693,104.81167061152638,95.931733246757105,100.65826356117658,95.316119394705822,null,null,null,114.0924584231693,92.234270138143231,73.023235347431509,76.621070222767628,72.554630083250075,null,null,null,372,327.36,283.16640000000001,{"$f":"AJ23*(1+Xcalculation!$R$8)","v":240.5143481535504},{"$f":"AK23*(1+Xcalculation!$R$8)","v":204.28677861401371},null,null,null,114.0924584231693,92.234270138143231,73.023235347431509,65.079990985711461,52.343610164336475]
[{"$f":"MAX($A$8:A23)+1","v":16},{"$f":"IF(ISNA(MATCH($A24,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A24,BasketDesign!$P$9:$P$407,0)))","v":"SD115"},{"$f":"IF(ISNA(MATCH($A24,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A24,BasketDesign!$P$9:$P$407,0)))","v":"SD115: Ethernet Main Link Rentals   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B24,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B24,StartPrices!$B$10:$B$408,0)))","v":372},{"$f":"IF(ISNA(MATCH($B24,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B24,StartPrices!$B$10:$B$408,0)))","v":372},{"$f":"IF(ISNA(MATCH($B24,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B24,StartPrices!$B$10:$B$408,0)))","v":327.36},null,252825.32036418185,217384.22860621562,238311.5870711297,261654.64873861475,208832.47843291238,null,null,null,94.051019175475659,80.866933041512212,88.651910390460259,97.335529330764686,77.685681977043402,null,null,null,94.051019175475659,71.162901076530758,67.481834189218347,74.091804926578092,59.134341120925441,null,null,null,372,327.36,283.16640000000001,{"$f":"AJ24*(1+Xcalculation!$R$8)","v":240.5143481535504},{"$f":"AK24*(1+Xcalculation!$R$8)","v":204.28677861401371},null,null,null,94.051019175475659,71.162901076530758,67.481834189218347,62.931697282714126,42.661714289040162]
[{"$f":"MAX($A$8:A24)+1","v":17},{"$f":"IF(ISNA(MATCH($A25,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A25,BasketDesign!$P$9:$P$407,0)))","v":"SD124"},{"$f":"IF(ISNA(MATCH($A25,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A25,BasketDesign!$P$9:$P$407,0)))","v":"SD124: EAD Other 10Mb Rental   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B25,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B25,StartPrices!$B$10:$B$408,0)))","v":2590.0702680166764},{"$f":"IF(ISNA(MATCH($B25,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B25,StartPrices!$B$10:$B$408,0)))","v":2590.0702680166764},{"$f":"IF(ISNA(MATCH($B25,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B25,StartPrices!$B$10:$B$408,0)))","v":2279.2618358546752},null,3221.9305199999999,3071.7363669808728,1750.2976310128943,1278.4811342633777,483.87953815819924,null,null,null,8.3450264454675089,7.9560130353027212,4.5333938542665209,3.3113559740758114,1.2532820050851927,null,null,null,8.3450264454675089,7.0012914710663949,3.4508194018676752,{"$f":"$AJ25*M25/million","v":2.5206041674665074},{"$f":"$AJ25*N25/million","v":0.95399826227084861},null,null,null,2590.0702680166764,2279.2618358546752,1971.5614880142939,{"$f":"AJ25*(1+Xcalculation!$R$8)","v":1674.5942531825872},{"$f":"AK25*(1+Xcalculation!$R$8)","v":1422.3578264437147},null,null,null,8.3450264454675089,7.0012914710663949,3.4508194018676752,2.1409371602398077,0.68824984815528478]
[{"$f":"MAX($A$8:A25)+1","v":18},{"$f":"IF(ISNA(MATCH($A26,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A26,BasketDesign!$P$9:$P$407,0)))","v":"SD125"},{"$f":"IF(ISNA(MATCH($A26,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A26,BasketDesign!$P$9:$P$407,0)))","v":"SD125: EAD Other 100Mb Rental   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B26,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B26,StartPrices!$B$10:$B$408,0)))","v":2559.4517228476238},{"$f":"IF(ISNA(MATCH($B26,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B26,StartPrices!$B$10:$B$408,0)))","v":2559.4517228476238},{"$f":"IF(ISNA(MATCH($B26,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B26,StartPrices!$B$10:$B$408,0)))","v":2252.3175161059089},null,11022.717886166667,10896.227199906836,11417.136816843053,15992.762751753169,12009.231311895635,null,null,null,28.212114284212593,27.88836747934069,29.221610495855987,40.932704178067951,30.737047771306912,null,null,null,28.212114284212593,24.541763381819806,22.243489909445575,31.157974420345326,23.39704076351882,null,null,null,2559.4517228476238,2252.3175161059089,1948.2546514316111,{"$f":"AJ26*(1+Xcalculation!$R$8)","v":1654.7980181483272},{"$f":"AK26*(1+Xcalculation!$R$8)","v":1405.543407200614},null,null,null,28.212114284212593,24.541763381819806,22.243489909445575,26.464792106317532,16.879495895982089]
[{"$f":"MAX($A$8:A26)+1","v":19},{"$f":"IF(ISNA(MATCH($A27,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A27,BasketDesign!$P$9:$P$407,0)))","v":"SD126"},{"$f":"IF(ISNA(MATCH($A27,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A27,BasketDesign!$P$9:$P$407,0)))","v":"SD126: EAD Other 1Gb Rental   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B27,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B27,StartPrices!$B$10:$B$408,0)))","v":6304.8300238548527},{"$f":"IF(ISNA(MATCH($B27,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B27,StartPrices!$B$10:$B$408,0)))","v":4509.7938205318969},{"$f":"IF(ISNA(MATCH($B27,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B27,StartPrices!$B$10:$B$408,0)))","v":3968.6185620680694},null,6273.9697827218597,7551.0725320366519,8196.6882355409034,10289.524730865225,10680.359096270753,null,null,null,39.556313054862883,34.053780243367036,36.96537395346887,46.403635047466125,48.166217453423478,null,null,null,39.556313054862883,29.967326614162992,28.138042653380502,35.322446998131213,36.664124725545953,null,null,null,6304.8300238548527,3968.6185620680694,3432.8550561888801,{"$f":"AJ27*(1+Xcalculation!$R$8)","v":2915.7798953014485},{"$f":"AK27*(1+Xcalculation!$R$8)","v":2476.5893865856092},null,null,null,39.556313054862883,29.967326614162992,28.138042653380502,30.001989342463869,26.450863982747215]
[{"$f":"MAX($A$8:A27)+1","v":20},{"$f":"IF(ISNA(MATCH($A28,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A28,BasketDesign!$P$9:$P$407,0)))","v":"SD127"},{"$f":"IF(ISNA(MATCH($A28,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A28,BasketDesign!$P$9:$P$407,0)))","v":"SD127: EAD LA 10Mb Rentals   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B28,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B28,StartPrices!$B$10:$B$408,0)))","v":1777.6780758824859},{"$f":"IF(ISNA(MATCH($B28,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B28,StartPrices!$B$10:$B$408,0)))","v":1777.6780758824859},{"$f":"IF(ISNA(MATCH($B28,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B28,StartPrices!$B$10:$B$408,0)))","v":1564.3567067765875},null,2688.6248282108854,2751.302361241525,2003.0565738604444,1468.4462950400559,1233.877437298441,null,null,null,4.7795094113838061,4.8909298877027743,3.5607897561039996,2.6104247843035719,2.1934368686115051,null,null,null,4.7795094113838061,4.3040183011784414,2.7104731623463643,1.9870553458118789,1.6696441443870778,null,null,null,1777.6780758824859,1564.3567067765875,1353.1685513617483,{"$f":"AJ28*(1+Xcalculation!$R$8)","v":1149.3469990530477},{"$f":"AK28*(1+Xcalculation!$R$8)","v":976.2261492870731},null,null,null,4.7795094113838061,4.3040183011784414,2.7104731623463643,1.6877543424748545,1.2045434193060591]
[{"$f":"MAX($A$8:A28)+1","v":21},{"$f":"IF(ISNA(MATCH($A29,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A29,BasketDesign!$P$9:$P$407,0)))","v":"SD128"},{"$f":"IF(ISNA(MATCH($A29,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A29,BasketDesign!$P$9:$P$407,0)))","v":"SD128: EAD LA 100Mb Rentals   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B29,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B29,StartPrices!$B$10:$B$408,0)))","v":1664.698842421074},{"$f":"IF(ISNA(MATCH($B29,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B29,StartPrices!$B$10:$B$408,0)))","v":1664.698842421074},{"$f":"IF(ISNA(MATCH($B29,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B29,StartPrices!$B$10:$B$408,0)))","v":1464.934981330545},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B29,List_ServCode,0),J$7)","v":15590.423841457523},19350.153209774853,33868.609401306057,35206.830797974355,39092.882718448709,null,null,null,25.95336052172825,32.212177648982632,56.381034864765695,58.608770474702524,65.077876608304379,null,null,null,25.95336052172825,28.346716331104712,42.91724373905965,44.612996085343561,49.53727967424129,null,null,null,1664.698842421074,1464.934981330545,1267.1687588509214,{"$f":"AJ29*(1+Xcalculation!$R$8)","v":1076.3009595614906},{"$f":"AK29*(1+Xcalculation!$R$8)","v":914.18269860397527},null,null,null,25.95336052172825,28.346716331104712,42.91724373905965,37.89314577097884,35.738037019760149]
[{"$f":"MAX($A$8:A29)+1","v":22},{"$f":"IF(ISNA(MATCH($A30,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A30,BasketDesign!$P$9:$P$407,0)))","v":"SD129"},{"$f":"IF(ISNA(MATCH($A30,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A30,BasketDesign!$P$9:$P$407,0)))","v":"SD129: EAD LA 1Gb Rentals   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B30,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B30,StartPrices!$B$10:$B$408,0)))","v":4602.4368822242132},{"$f":"IF(ISNA(MATCH($B30,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B30,StartPrices!$B$10:$B$408,0)))","v":3155.6841394098728},{"$f":"IF(ISNA(MATCH($B30,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B30,StartPrices!$B$10:$B$408,0)))","v":2777.0020426806882},null,812.11042165277502,1942.101232642842,3471.876452146882,4569.2761276676474,5197.1312393015005,null,null,null,3.737686957053389,6.12865805697938,10.956145454030537,14.419192204664958,16.400504622295323,null,null,null,3.737686957053389,5.3932190901418542,8.3398179196080431,10.975889106190964,12.484064118491199,null,null,null,4602.4368822242132,2777.0020426806882,2402.1067669187951,{"$f":"AJ30*(1+Xcalculation!$R$8)","v":2040.2884778727505},{"$f":"AK30*(1+Xcalculation!$R$8)","v":1732.9692128047823},null,null,null,3.737686957053389,5.3932190901418542,8.3398179196080431,9.3226414354993192,9.0064684326154651]
[{"$f":"MAX($A$8:A30)+1","v":23},{"$f":"IF(ISNA(MATCH($A31,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A31,BasketDesign!$P$9:$P$407,0)))","v":"SD131"},{"$f":"IF(ISNA(MATCH($A31,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A31,BasketDesign!$P$9:$P$407,0)))","v":"SD131: Other Ethernet Rentals   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B31,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B31,StartPrices!$B$10:$B$408,0)))","v":105.9913529710436},{"$f":"IF(ISNA(MATCH($B31,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B31,StartPrices!$B$10:$B$408,0)))","v":33.433988256945057},{"$f":"IF(ISNA(MATCH($B31,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B31,StartPrices!$B$10:$B$408,0)))","v":29.421909666111649},null,7634.6424999999999,8191.9383506723043,8984.5914152226906,11231.906631331754,9451.414356258907,null,null,null,0.80920608802523064,0.27388917061799567,0.30039072387000482,0.37552743441504921,0.31599847659868224,null,null,null,0.80920608802523064,0.24102247014383618,0.22865741900984765,0.28585148307673547,0.2405380403869169,null,null,null,105.9913529710436,29.421909666111649,25.449951861186577,{"$f":"AJ31*(1+Xcalculation!$R$8)","v":21.616542719872577},{"$f":"AK31*(1+Xcalculation!$R$8)","v":18.360542358145345},null,null,null,0.80920608802523064,0.24102247014383618,0.22865741900984765,0.24279498952180295,0.17353309363247468]
[{"$f":"MAX($A$8:A31)+1","v":24},{"$f":"IF(ISNA(MATCH($A32,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A32,BasketDesign!$P$9:$P$407,0)))","v":"SD144"},{"$f":"IF(ISNA(MATCH($A32,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A32,BasketDesign!$P$9:$P$407,0)))","v":"SD144: EAD Other 10Mb Rental   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B32,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B32,StartPrices!$B$10:$B$408,0)))","v":2590.0702680166764},{"$f":"IF(ISNA(MATCH($B32,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B32,StartPrices!$B$10:$B$408,0)))","v":2590.0702680166764},{"$f":"IF(ISNA(MATCH($B32,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B32,StartPrices!$B$10:$B$408,0)))","v":2279.2618358546752},null,4496.4486233333355,4071.150334746796,3183.0178742864505,2218.9790074231191,1472.9138152012415,null,null,null,11.646117890960189,10.544565438653816,8.2442399587549779,5.7473115524797764,3.8149502801037452,null,null,null,11.646117890960189,9.2792175860153563,6.275515456604289,4.3748535537476059,2.9039401532149705,null,null,null,2590.0702680166764,2279.2618358546752,1971.5614880142939,{"$f":"AJ32*(1+Xcalculation!$R$8)","v":1674.5942531825872},{"$f":"AK32*(1+Xcalculation!$R$8)","v":1422.3578264437147},null,null,null,11.646117890960189,9.2792175860153563,6.275515456604289,3.7158894937635565,2.0950104927285569]
[{"$f":"MAX($A$8:A32)+1","v":25},{"$f":"IF(ISNA(MATCH($A33,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A33,BasketDesign!$P$9:$P$407,0)))","v":"SD145"},{"$f":"IF(ISNA(MATCH($A33,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A33,BasketDesign!$P$9:$P$407,0)))","v":"SD145: EAD Other 100Mb Rental   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B33,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B33,StartPrices!$B$10:$B$408,0)))","v":2559.4517228476238},{"$f":"IF(ISNA(MATCH($B33,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B33,StartPrices!$B$10:$B$408,0)))","v":2559.4517228476238},{"$f":"IF(ISNA(MATCH($B33,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B33,StartPrices!$B$10:$B$408,0)))","v":2252.3175161059089},null,13993.027667500002,13608.357975037361,16426.553990366356,16588.933149119221,16292.084773431872,null,null,null,35.814478771437344,34.829935264336576,42.042971911092678,42.458573528717253,41.698804442139746,null,null,null,35.814478771437344,30.650343032616188,32.003110218723741,32.319466170059563,31.741129941356771,null,null,null,2559.4517228476238,2252.3175161059089,1948.2546514316111,{"$f":"AJ33*(1+Xcalculation!$R$8)","v":1654.7980181483272},{"$f":"AK33*(1+Xcalculation!$R$8)","v":1405.543407200614},null,null,null,35.814478771437344,30.650343032616188,32.003110218723741,27.451333698357576,22.899232342850677]
[{"$f":"MAX($A$8:A33)+1","v":26},{"$f":"IF(ISNA(MATCH($A34,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A34,BasketDesign!$P$9:$P$407,0)))","v":"SD146"},{"$f":"IF(ISNA(MATCH($A34,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A34,BasketDesign!$P$9:$P$407,0)))","v":"SD146: EAD Other 1Gb Rental   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B34,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B34,StartPrices!$B$10:$B$408,0)))","v":6271.3423337458044},{"$f":"IF(ISNA(MATCH($B34,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B34,StartPrices!$B$10:$B$408,0)))","v":5033.703000916732},{"$f":"IF(ISNA(MATCH($B34,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B34,StartPrices!$B$10:$B$408,0)))","v":4429.6586408067242},null,9172.6128762213266,16106.423483639081,12521.581010643895,18319.890301431889,14880.340229282046,null,null,null,57.524595441708669,81.074952223629751,63.029919909500137,92.216886786783036,74.903213266799,null,null,null,57.524595441708669,71.345957956794194,47.978375035111505,70.195494222099242,57.016325938687409,null,null,null,6271.3423337458044,4429.6586408067242,3831.6547242978163,{"$f":"AJ34*(1+Xcalculation!$R$8)","v":3254.5102044732748},{"$f":"AK34*(1+Xcalculation!$R$8)","v":2764.2983079488517},null,null,null,57.524595441708669,71.345957956794194,47.978375035111505,59.622269930841064,41.133699317507585]
[{"$f":"MAX($A$8:A34)+1","v":27},{"$f":"IF(ISNA(MATCH($A35,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A35,BasketDesign!$P$9:$P$407,0)))","v":"SD147"},{"$f":"IF(ISNA(MATCH($A35,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A35,BasketDesign!$P$9:$P$407,0)))","v":"SD147: EAD LA 10Mb Rentals   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B35,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B35,StartPrices!$B$10:$B$408,0)))","v":1777.6780758824859},{"$f":"IF(ISNA(MATCH($B35,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B35,StartPrices!$B$10:$B$408,0)))","v":1777.6780758824859},{"$f":"IF(ISNA(MATCH($B35,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B35,StartPrices!$B$10:$B$408,0)))","v":1564.3567067765875},null,9692.2751792615054,9060.5912684862251,9204.0022855889729,7144.4303994825668,4279.7098575639038,null,null,null,17.22974509159317,16.106814452520247,16.361753073463809,12.70049728582851,7.6079463849295088,null,null,null,17.22974509159317,14.173996718217815,12.454566439520651,9.6676185339726626,5.791168788208342,null,null,null,1777.6780758824859,1564.3567067765875,1353.1685513617483,{"$f":"AJ35*(1+Xcalculation!$R$8)","v":1149.3469990530477},{"$f":"AK35*(1+Xcalculation!$R$8)","v":976.2261492870731},null,null,null,17.22974509159317,14.173996718217815,12.454566439520651,8.2114296395886548,4.1779646743155379]
[{"$f":"MAX($A$8:A35)+1","v":28},{"$f":"IF(ISNA(MATCH($A36,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A36,BasketDesign!$P$9:$P$407,0)))","v":"SD148"},{"$f":"IF(ISNA(MATCH($A36,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A36,BasketDesign!$P$9:$P$407,0)))","v":"SD148: EAD LA 100Mb Rentals   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B36,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B36,StartPrices!$B$10:$B$408,0)))","v":1664.698842421074},{"$f":"IF(ISNA(MATCH($B36,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B36,StartPrices!$B$10:$B$408,0)))","v":1664.698842421074},{"$f":"IF(ISNA(MATCH($B36,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B36,StartPrices!$B$10:$B$408,0)))","v":1464.934981330545},null,24340.846932013508,29500.772639358285,37117.434256501845,44717.456387046819,44801.015616897195,null,null,null,40.520179711271432,49.109902063267029,61.789349840438938,74.441097883531711,74.58019883673721,null,null,null,40.520179711271432,43.216713815674986,47.034053098542117,56.664563708944328,56.770447354524364,null,null,null,1664.698842421074,1464.934981330545,1267.1687588509214,{"$f":"AJ36*(1+Xcalculation!$R$8)","v":1076.3009595614906},{"$f":"AK36*(1+Xcalculation!$R$8)","v":914.18269860397527},null,null,null,40.520179711271432,43.216713815674986,47.034053098542117,48.129441218527603,40.956313356853919]
[{"$f":"MAX($A$8:A36)+1","v":29},{"$f":"IF(ISNA(MATCH($A37,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A37,BasketDesign!$P$9:$P$407,0)))","v":"SD149"},{"$f":"IF(ISNA(MATCH($A37,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A37,BasketDesign!$P$9:$P$407,0)))","v":"SD149: EAD LA 1Gb Rentals   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B37,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B37,StartPrices!$B$10:$B$408,0)))","v":4602.4368822242132},{"$f":"IF(ISNA(MATCH($B37,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B37,StartPrices!$B$10:$B$408,0)))","v":3155.6841394098728},{"$f":"IF(ISNA(MATCH($B37,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B37,StartPrices!$B$10:$B$408,0)))","v":2777.0020426806882},null,8115.8902726872202,12245.175101885596,16583.934596283521,15839.358858086764,14309.025606708925,null,null,null,37.35287272310039,38.641904853317044,52.333659374502581,49.984013526885676,45.154765157501089,null,null,null,37.35287272310039,34.004876270919006,39.836381515871359,38.047831096665377,34.371807237889826,null,null,null,4602.4368822242132,2777.0020426806882,2402.1067669187951,{"$f":"AJ37*(1+Xcalculation!$R$8)","v":2040.2884778727505},{"$f":"AK37*(1+Xcalculation!$R$8)","v":1732.9692128047823},null,null,null,37.35287272310039,34.004876270919006,39.836381515871359,32.316861375046109,24.797100841661837]
[{"$f":"MAX($A$8:A37)+1","v":30},{"$f":"IF(ISNA(MATCH($A38,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A38,BasketDesign!$P$9:$P$407,0)))","v":"SD155"},{"$f":"IF(ISNA(MATCH($A38,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A38,BasketDesign!$P$9:$P$407,0)))","v":"SD155: EAD LA 10Mb Connection   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B38,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B38,StartPrices!$B$10:$B$408,0)))","v":1560},{"$f":"IF(ISNA(MATCH($B38,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B38,StartPrices!$B$10:$B$408,0)))","v":1560},{"$f":"IF(ISNA(MATCH($B38,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B38,StartPrices!$B$10:$B$408,0)))","v":1372.8},null,625.75134831418086,304.05948437027939,36.247682920123466,5.3080252177914247,5.4510482632342123,null,null,null,0.97617210337012217,0.47433279561763581,5.6546385355392609E-2,8.2805193397546221E-3,8.5036352906453696E-3,null,null,null,0.97617210337012217,0.41741286014351953,4.3043108532524847E-2,6.3031313214212186E-3,6.4729671832392567E-3,null,null,null,1560,1372.8,1187.472,{"$f":"AJ38*(1+Xcalculation!$R$8)","v":1008.6085567729532},{"$f":"AK38*(1+Xcalculation!$R$8)","v":856.68649096199283},null,null,null,0.97617210337012217,0.41741286014351953,4.3043108532524847E-2,5.3537196542310494E-3,4.6698394086945828E-3]
[{"$f":"MAX($A$8:A38)+1","v":31},{"$f":"IF(ISNA(MATCH($A39,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A39,BasketDesign!$P$9:$P$407,0)))","v":"SD136"},{"$f":"IF(ISNA(MATCH($A39,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A39,BasketDesign!$P$9:$P$407,0)))","v":"SD136: EAD LA 10Mb Connection   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B39,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B39,StartPrices!$B$10:$B$408,0)))","v":1560},{"$f":"IF(ISNA(MATCH($B39,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B39,StartPrices!$B$10:$B$408,0)))","v":1560},{"$f":"IF(ISNA(MATCH($B39,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B39,StartPrices!$B$10:$B$408,0)))","v":1372.8},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B39,List_ServCode,0),J$7)","v":229.83011340733177},42.768005697875907,6.7439328460239523,2.6218458976229249,3.7083388375978634,null,null,null,0.35853497691543756,6.6718088888686411E-2,1.0520535239797365E-2,4.0900796002917624E-3,5.7850085866526669E-3,null,null,null,0.35853497691543756,5.8711918222044045E-2,8.0082314245337547E-3,3.1133685917420898E-3,4.4035485361600107E-3,null,null,null,1560,1372.8,1187.472,{"$f":"AJ39*(1+Xcalculation!$R$8)","v":1008.6085567729532},{"$f":"AK39*(1+Xcalculation!$R$8)","v":856.68649096199283},null,null,null,0.35853497691543756,5.8711918222044045E-2,8.0082314245337547E-3,2.6444162068825464E-3,3.1768837860797891E-3]
[{"$f":"MAX($A$8:A39)+1","v":32},{"$f":"IF(ISNA(MATCH($A40,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A40,BasketDesign!$P$9:$P$407,0)))","v":"SD156"},{"$f":"IF(ISNA(MATCH($A40,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A40,BasketDesign!$P$9:$P$407,0)))","v":"SD156: EAD LA 100Mb Connection   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B40,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B40,StartPrices!$B$10:$B$408,0)))","v":1287.4433419178913},{"$f":"IF(ISNA(MATCH($B40,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B40,StartPrices!$B$10:$B$408,0)))","v":1287.4433419178913},{"$f":"IF(ISNA(MATCH($B40,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B40,StartPrices!$B$10:$B$408,0)))","v":1132.9501408877443},null,8727.959401685448,9982.3864161996225,9115.926442673257,10237.535360599682,7119.21027386883,null,null,null,11.236753220229593,12.851756927987804,11.736238804032933,13.180246737653039,9.1655798668058726,null,null,null,11.236753220229593,11.309546096629267,8.9336249776298686,10.032803816701492,6.9768393946126297,null,null,null,1287.4433419178913,1132.9501408877443,980.00187186789879,{"$f":"AJ40*(1+Xcalculation!$R$8)","v":832.38869937099491},{"$f":"AK40*(1+Xcalculation!$R$8)","v":707.00981980770484},null,null,null,11.236753220229593,11.309546096629267,8.9336249776298686,8.5216087435741379,5.0333515729011626]
[{"$f":"MAX($A$8:A40)+1","v":33},{"$f":"IF(ISNA(MATCH($A41,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A41,BasketDesign!$P$9:$P$407,0)))","v":"SD137"},{"$f":"IF(ISNA(MATCH($A41,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A41,BasketDesign!$P$9:$P$407,0)))","v":"SD137: EAD LA 100Mb Connection   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B41,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B41,StartPrices!$B$10:$B$408,0)))","v":1287.4433419178913},{"$f":"IF(ISNA(MATCH($B41,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B41,StartPrices!$B$10:$B$408,0)))","v":1287.4433419178913},{"$f":"IF(ISNA(MATCH($B41,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B41,StartPrices!$B$10:$B$408,0)))","v":1132.9501408877443},null,7876.5759296696287,12369.270334798375,14917.197040897816,6103.2944000150783,4609.2269385450536,null,null,null,10.14064523776389,15.924734736918655,19.205046010381164,7.8576457390641634,5.934118533418415,null,null,null,10.14064523776389,14.013766568488416,14.618881023102141,5.9812399365756406,4.5170510276380975,null,null,null,1287.4433419178913,1132.9501408877443,980.00187186789879,{"$f":"AJ41*(1+Xcalculation!$R$8)","v":832.38869937099491},{"$f":"AK41*(1+Xcalculation!$R$8)","v":707.00981980770484},null,null,null,10.14064523776389,14.013766568488416,14.618881023102141,5.0803132875068284,3.2587687072735574]
[{"$f":"MAX($A$8:A41)+1","v":34},{"$f":"IF(ISNA(MATCH($A42,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A42,BasketDesign!$P$9:$P$407,0)))","v":"SD157"},{"$f":"IF(ISNA(MATCH($A42,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A42,BasketDesign!$P$9:$P$407,0)))","v":"SD157: EAD LA 1Gb Connection   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B42,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B42,StartPrices!$B$10:$B$408,0)))","v":1533.1665081445335},{"$f":"IF(ISNA(MATCH($B42,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B42,StartPrices!$B$10:$B$408,0)))","v":1264.2409766597798},{"$f":"IF(ISNA(MATCH($B42,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B42,StartPrices!$B$10:$B$408,0)))","v":1112.5320594606062},null,3930.3013094054277,6668.5840140883292,4121.7305768922179,5950.0895861915342,1468.4583092066075,null,null,null,6.0258063344970072,8.4306971669088249,5.2108606900586949,7.5223470696599701,1.8564851670155305,null,null,null,6.0258063344970072,7.4190135068797654,3.9665071572726789,5.7260105894251687,1.4131565091322218,null,null,null,1533.1665081445335,1112.5320594606062,962.34023143342438,{"$f":"AJ42*(1+Xcalculation!$R$8)","v":817.38735056541623},{"$f":"AK42*(1+Xcalculation!$R$8)","v":694.26805514424962},null,null,null,6.0258063344970072,7.4190135068797654,3.9665071572726789,4.863527962483972,1.0195036943932845]
[{"$f":"MAX($A$8:A42)+1","v":35},{"$f":"IF(ISNA(MATCH($A43,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A43,BasketDesign!$P$9:$P$407,0)))","v":"SD138"},{"$f":"IF(ISNA(MATCH($A43,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A43,BasketDesign!$P$9:$P$407,0)))","v":"SD138: EAD LA 1Gb Connection   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B43,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B43,StartPrices!$B$10:$B$408,0)))","v":1533.1665081445335},{"$f":"IF(ISNA(MATCH($B43,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B43,StartPrices!$B$10:$B$408,0)))","v":1264.2409766597798},{"$f":"IF(ISNA(MATCH($B43,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B43,StartPrices!$B$10:$B$408,0)))","v":1112.5320594606062},null,747.17483867209978,1162.1059067494718,2231.7949615756625,2054.4957853902893,565.13658989501062,null,null,null,1.1455434383803582,1.4691819065310512,2.8215266419267913,2.5973777582652207,0.71446883435504571,null,null,null,1.1455434383803582,1.2928800777473253,2.1477460798346737,1.9771239495914861,0.54385367671106077,null,null,null,1533.1665081445335,1112.5320594606062,962.34023143342438,{"$f":"AJ43*(1+Xcalculation!$R$8)","v":817.38735056541623},{"$f":"AK43*(1+Xcalculation!$R$8)","v":694.26805514424962},null,null,null,1.1455434383803582,1.2928800777473253,2.1477460798346737,1.6793188667679826,0.3923562811572624]
[{"$f":"MAX($A$8:A43)+1","v":36},{"$f":"IF(ISNA(MATCH($A44,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A44,BasketDesign!$P$9:$P$407,0)))","v":"SD152"},{"$f":"IF(ISNA(MATCH($A44,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A44,BasketDesign!$P$9:$P$407,0)))","v":"SD152: EAD Other 10Mb Connection   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B44,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B44,StartPrices!$B$10:$B$408,0)))","v":1455.794161306284},{"$f":"IF(ISNA(MATCH($B44,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B44,StartPrices!$B$10:$B$408,0)))","v":1455.794161306284},{"$f":"IF(ISNA(MATCH($B44,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B44,StartPrices!$B$10:$B$408,0)))","v":1281.0988619495299},null,444.29731200000009,173.33878395998994,27.351921539997381,19.923690210266969,20.078298046298638,null,null,null,0.64680543269367652,0.25234558961688469,3.9818767678435771E-2,2.9004791879781822E-2,2.9229869064768925E-2,null,null,null,0.64680543269367652,0.22206411886285854,3.0310045956825307E-2,2.2078447578889923E-2,2.2249776332102105E-2,null,null,null,1455.794161306284,1281.0988619495299,1108.1505155863433,{"$f":"AJ44*(1+Xcalculation!$R$8)","v":941.23490256001469},{"$f":"AK44*(1+Xcalculation!$R$8)","v":799.46102026438325},null,null,null,0.64680543269367652,0.22206411886285854,3.0310045956825307E-2,1.8752872613696549E-2,1.605181664126628E-2]
[{"$f":"MAX($A$8:A44)+1","v":37},{"$f":"IF(ISNA(MATCH($A45,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A45,BasketDesign!$P$9:$P$407,0)))","v":"SD133"},{"$f":"IF(ISNA(MATCH($A45,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A45,BasketDesign!$P$9:$P$407,0)))","v":"SD133: EAD Other 10Mb Connection   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B45,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B45,StartPrices!$B$10:$B$408,0)))","v":1455.794161306284},{"$f":"IF(ISNA(MATCH($B45,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B45,StartPrices!$B$10:$B$408,0)))","v":1455.794161306284},{"$f":"IF(ISNA(MATCH($B45,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B45,StartPrices!$B$10:$B$408,0)))","v":1281.0988619495299},null,427.63881599999996,86.020804765679728,11.093179874180782,10.736275622910703,12.799112946023559,null,null,null,0.62255409148073215,0.12522858532874431,1.6149386491152759E-2,1.5629807366008389E-2,1.8632873896720768E-2,null,null,null,0.62255409148073215,0.110201155089295,1.2292912997065482E-2,1.1897409367005585E-2,1.4183343610183849E-2,null,null,null,1455.794161306284,1281.0988619495299,1108.1505155863433,{"$f":"AJ45*(1+Xcalculation!$R$8)","v":941.23490256001469},{"$f":"AK45*(1+Xcalculation!$R$8)","v":799.46102026438325},null,null,null,0.62255409148073215,0.110201155089295,1.2292912997065482E-2,1.0105357339787817E-2,1.0232391894307072E-2]
[{"$f":"MAX($A$8:A45)+1","v":38},{"$f":"IF(ISNA(MATCH($A46,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A46,BasketDesign!$P$9:$P$407,0)))","v":"SD153"},{"$f":"IF(ISNA(MATCH($A46,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A46,BasketDesign!$P$9:$P$407,0)))","v":"SD153: EAD Other 100Mb Connection   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B46,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B46,StartPrices!$B$10:$B$408,0)))","v":1339.7084847527256},{"$f":"IF(ISNA(MATCH($B46,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B46,StartPrices!$B$10:$B$408,0)))","v":1339.7084847527256},{"$f":"IF(ISNA(MATCH($B46,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B46,StartPrices!$B$10:$B$408,0)))","v":1178.9434665823985},null,3647.5356400000001,4011.7961038081598,3274.6618593589042,3346.3756517889274,3033.9411266846541,null,null,null,4.8866344453459636,5.3746372793697175,4.3870922776792609,4.4831678538715583,4.0645966696596751,null,null,null,4.8866344453459636,4.7296808058453523,3.3394546417694531,3.4125873703670302,3.0939709849449448,null,null,null,1339.7084847527256,1178.9434665823985,1019.7860985937747,{"$f":"AJ46*(1+Xcalculation!$R$8)","v":866.18041109161959},{"$f":"AK46*(1+Xcalculation!$R$8)","v":735.71164148385958},null,null,null,4.8866344453459636,4.7296808058453523,3.3394546417694531,2.8985650377335195,2.2321058064785571]
[{"$f":"MAX($A$8:A46)+1","v":39},{"$f":"IF(ISNA(MATCH($A47,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A47,BasketDesign!$P$9:$P$407,0)))","v":"SD134"},{"$f":"IF(ISNA(MATCH($A47,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A47,BasketDesign!$P$9:$P$407,0)))","v":"SD134: EAD Other 100Mb Connection   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B47,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B47,StartPrices!$B$10:$B$408,0)))","v":1339.7084847527256},{"$f":"IF(ISNA(MATCH($B47,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B47,StartPrices!$B$10:$B$408,0)))","v":1339.7084847527256},{"$f":"IF(ISNA(MATCH($B47,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B47,StartPrices!$B$10:$B$408,0)))","v":1178.9434665823985},null,3740.20624,3628.454694320867,4043.4706897220035,3268.3731063312603,2467.9478752379646,null,null,null,5.0107860344530897,4.8610715405225227,5.4170719908695233,4.378667181889611,3.3063307083837623,null,null,null,5.0107860344530897,4.2777429556598197,4.1234751994498806,3.333041458854372,2.5167789352217196,null,null,null,1339.7084847527256,1178.9434665823985,1019.7860985937747,{"$f":"AJ47*(1+Xcalculation!$R$8)","v":866.18041109161959},{"$f":"AK47*(1+Xcalculation!$R$8)","v":735.71164148385958},null,null,null,5.0107860344530897,4.2777429556598197,4.1234751994498806,2.8310007608428047,1.8156979823879265]
[{"$f":"MAX($A$8:A47)+1","v":40},{"$f":"IF(ISNA(MATCH($A48,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A48,BasketDesign!$P$9:$P$407,0)))","v":"SD154"},{"$f":"IF(ISNA(MATCH($A48,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A48,BasketDesign!$P$9:$P$407,0)))","v":"SD154: EAD Other 1Gb Connection   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B48,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B48,StartPrices!$B$10:$B$408,0)))","v":3082.9290786710153},{"$f":"IF(ISNA(MATCH($B48,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B48,StartPrices!$B$10:$B$408,0)))","v":1569.3550983066143},{"$f":"IF(ISNA(MATCH($B48,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B48,StartPrices!$B$10:$B$408,0)))","v":1381.0324865098205},null,3013.7332292702795,4812.0269592936365,3480.5938953178352,4272.9117302991062,1372.3834969324651,null,null,null,9.2911258078744474,7.5517790417563431,5.462287774751923,6.7057158085590398,2.1537570377428237,null,null,null,9.2911258078744474,6.6455655567455816,4.1578934541411634,5.1043908734751398,1.6394398571298374,null,null,null,3082.9290786710153,1381.0324865098205,1194.5931008309947,{"$f":"AJ48*(1+Xcalculation!$R$8)","v":1014.657038953404},{"$f":"AK48*(1+Xcalculation!$R$8)","v":861.823918103594},null,null,null,9.2911258078744474,6.6455655567455816,4.1578934541411634,4.3355399639745569,1.1827529224670488]
[{"$f":"MAX($A$8:A48)+1","v":41},{"$f":"IF(ISNA(MATCH($A49,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A49,BasketDesign!$P$9:$P$407,0)))","v":"SD135"},{"$f":"IF(ISNA(MATCH($A49,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A49,BasketDesign!$P$9:$P$407,0)))","v":"SD135: EAD Other 1Gb Connection   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B49,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B49,StartPrices!$B$10:$B$408,0)))","v":3118.2910617647472},{"$f":"IF(ISNA(MATCH($B49,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B49,StartPrices!$B$10:$B$408,0)))","v":1553.6458897922312},{"$f":"IF(ISNA(MATCH($B49,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B49,StartPrices!$B$10:$B$408,0)))","v":1367.2083830171634},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B49,List_ServCode,0),J$7)","v":2053.1590627819651},2394.0120960964923,4205.9959827342091,2282.0764595042251,612.89371122299815,null,null,null,6.4023475538542867,3.7194470532131994,6.5346283710576403,3.5455387115003467,0.95221979532111778,null,null,null,6.4023475538542867,3.2731134068276155,4.9741591160490755,2.6988640671940636,0.72482970819843484,null,null,null,3118.2910617647472,1367.2083830171634,1182.6352513098464,{"$f":"AJ49*(1+Xcalculation!$R$8)","v":1004.5003452817775},{"$f":"AK49*(1+Xcalculation!$R$8)","v":853.19708046386506},null,null,null,6.4023475538542867,3.2731134068276155,4.9741591160490755,2.2923465915314103,0.52291912505012528]
[{"$f":"MAX($A$8:A49)+1","v":42},{"$f":"IF(ISNA(MATCH($A50,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A50,BasketDesign!$P$9:$P$407,0)))","v":"SD141"},{"$f":"IF(ISNA(MATCH($A50,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A50,BasketDesign!$P$9:$P$407,0)))","v":"SD141: EBD Connection AISBO   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B50,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B50,StartPrices!$B$10:$B$408,0)))","v":3500},{"$f":"IF(ISNA(MATCH($B50,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B50,StartPrices!$B$10:$B$408,0)))","v":1968.8297872340424},{"$f":"IF(ISNA(MATCH($B50,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B50,StartPrices!$B$10:$B$408,0)))","v":1732.5702127659574},null,342.23,357.47966141485517,124.8056548266223,0,0,null,null,null,1.197805,0.70381660572390692,0.24572109083790414,0,0,null,null,null,1.197805,0.61935861303703799,0.18704289434581262,0,0,null,null,null,3500,1732.5702127659574,1498.6732340425531,{"$f":"AJ50*(1+Xcalculation!$R$8)","v":1272.9349809190564},{"$f":"AK50*(1+Xcalculation!$R$8)","v":1081.1986421326787},null,null,null,1.197805,0.61935861303703799,0.18704289434581262,0,0]
[{"$f":"MAX($A$8:A50)+1","v":43},{"$f":"IF(ISNA(MATCH($A51,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A51,BasketDesign!$P$9:$P$407,0)))","v":"SD327"},{"$f":"IF(ISNA(MATCH($A51,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A51,BasketDesign!$P$9:$P$407,0)))","v":"SD327: EBD ONBS Connection AISBO   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B51,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B51,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B51,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B51,StartPrices!$B$10:$B$408,0)))","v":2132.1428571428573},{"$f":"IF(ISNA(MATCH($B51,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B51,StartPrices!$B$10:$B$408,0)))","v":1876.2857142857144},null,234.74920000000003,190.82897406534244,107.07123744302832,0,0,null,null,null,0,0.40687463398931945,0.22829117411959968,0,0,null,null,null,0,0.35804967791060116,0.1737752417398393,0,0,null,null,null,0,1876.2857142857144,1622.987142857143,{"$f":"AJ51*(1+Xcalculation!$R$8)","v":1378.5240576773194},{"$f":"AK51*(1+Xcalculation!$R$8)","v":1170.8833221252514},null,null,null,0,0.35804967791060116,0.1737752417398393,0,0]
[{"$f":"MAX($A$8:A51)+1","v":44},{"$f":"IF(ISNA(MATCH($A52,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A52,BasketDesign!$P$9:$P$407,0)))","v":"SD120"},{"$f":"IF(ISNA(MATCH($A52,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A52,BasketDesign!$P$9:$P$407,0)))","v":"SD120: WES 10Mb Connection   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B52,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B52,StartPrices!$B$10:$B$408,0)))","v":2750},{"$f":"IF(ISNA(MATCH($B52,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B52,StartPrices!$B$10:$B$408,0)))","v":2750},{"$f":"IF(ISNA(MATCH($B52,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B52,StartPrices!$B$10:$B$408,0)))","v":2420},null,8.120000000000001,0.70520587033216831,0.61726706110500795,0,0,null,null,null,2.2330000000000003E-2,1.9393161434134629E-3,1.6974844180387718E-3,0,0,null,null,null,2.2330000000000003E-2,1.7065982062038471E-3,1.2921251390111133E-3,0,0,null,null,null,2750,2420,2093.3000000000002,{"$f":"AJ52*(1+Xcalculation!$R$8)","v":1777.9958532856549},{"$f":"AK52*(1+Xcalculation!$R$8)","v":1510.184519324026},null,null,null,2.2330000000000003E-2,1.7065982062038471E-3,1.2921251390111133E-3,0,0]
[{"$f":"MAX($A$8:A52)+1","v":45},{"$f":"IF(ISNA(MATCH($A53,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A53,BasketDesign!$P$9:$P$407,0)))","v":"SD121"},{"$f":"IF(ISNA(MATCH($A53,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A53,BasketDesign!$P$9:$P$407,0)))","v":"SD121: WES 100Mb Connection   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B53,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B53,StartPrices!$B$10:$B$408,0)))","v":2750},{"$f":"IF(ISNA(MATCH($B53,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B53,StartPrices!$B$10:$B$408,0)))","v":2392.8571428571427},{"$f":"IF(ISNA(MATCH($B53,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B53,StartPrices!$B$10:$B$408,0)))","v":2105.7142857142858},null,7.1241523680186587,5.8034824833623722,1.0152422761418878,19.952357731504893,17.793971705753439,null,null,null,1.9591419012051314E-2,1.388690451375996E-2,2.4293297321966597E-3,4.7743141714672421E-2,4.2578432295910011E-2,null,null,null,1.9591419012051314E-2,1.2220475972108766E-2,1.8492057921480978E-3,3.6342079473208652E-2,3.2410702663646707E-2,null,null,null,2750,2105.7142857142858,1821.4428571428573,{"$f":"AJ53*(1+Xcalculation!$R$8)","v":1547.0873009108946},{"$f":"AK53*(1+Xcalculation!$R$8)","v":1314.0566596715553},null,null,null,1.9591419012051314E-2,1.2220475972108766E-2,1.8492057921480978E-3,3.0868039269642523E-2,2.3382287021952532E-2]
[{"$f":"MAX($A$8:A53)+1","v":46},{"$f":"IF(ISNA(MATCH($A54,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A54,BasketDesign!$P$9:$P$407,0)))","v":"SD123"},{"$f":"IF(ISNA(MATCH($A54,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A54,BasketDesign!$P$9:$P$407,0)))","v":"SD123: WES Other Bandwidth Connection   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B54,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B54,StartPrices!$B$10:$B$408,0)))","v":3187.8571428571427},{"$f":"IF(ISNA(MATCH($B54,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B54,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B54,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B54,StartPrices!$B$10:$B$408,0)))","v":0},null,0,35.099999999999994,0,1.5811861113610064,2.1805188950112822,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,3187.8571428571427,0,0,{"$f":"AJ54*(1+Xcalculation!$R$8)","v":0},{"$f":"AK54*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A54)+1","v":47},{"$f":"IF(ISNA(MATCH($A55,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A55,BasketDesign!$P$9:$P$407,0)))","v":"SD159"},{"$f":"IF(ISNA(MATCH($A55,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A55,BasketDesign!$P$9:$P$407,0)))","v":"SD159: Other Ethernet Connection   Internal   Non WECLA"},"Internal","Non-WECLA",{"$f":"IF(ISNA(MATCH($B55,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B55,StartPrices!$B$10:$B$408,0)))","v":1770.1232480794072},{"$f":"IF(ISNA(MATCH($B55,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B55,StartPrices!$B$10:$B$408,0)))","v":1404.8265107212478},{"$f":"IF(ISNA(MATCH($B55,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B55,StartPrices!$B$10:$B$408,0)))","v":1236.247329434698},null,584.81999999999994,452.19780401015072,173.21976416222066,165.55683510332048,167.87637419399783,null,null,null,1.0352034779417987,0.63525946316339077,0.2433437168759699,0.23257863098425072,0.23583718099148851,null,null,null,1.0352034779417987,0.55902832758378374,0.18523323728598828,0.17703885390521165,0.17951926217072106,null,null,null,1770.1232480794072,1236.247329434698,1069.3539399610138,{"$f":"AJ55*(1+Xcalculation!$R$8)","v":908.28207659932139},{"$f":"AK55*(1+Xcalculation!$R$8)","v":771.47172684626037},null,null,null,1.0352034779417987,0.55902832758378374,0.18523323728598828,0.15037230598285536,0.12951187629613248]
[{"$f":"MAX($A$8:A55)+1","v":48},{"$f":"IF(ISNA(MATCH($A56,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A56,BasketDesign!$P$9:$P$407,0)))","v":"SD107"},{"$f":"IF(ISNA(MATCH($A56,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A56,BasketDesign!$P$9:$P$407,0)))","v":"SD107: WES 10Mb Connection   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B56,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B56,StartPrices!$B$10:$B$408,0)))","v":2750},{"$f":"IF(ISNA(MATCH($B56,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B56,StartPrices!$B$10:$B$408,0)))","v":2224.6666666666665},{"$f":"IF(ISNA(MATCH($B56,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B56,StartPrices!$B$10:$B$408,0)))","v":1957.7066666666665},null,12.899999999999991,27.814473943650974,23.620725915012819,0,0,null,null,null,3.5474999999999979E-2,6.1877933033308866E-2,5.2548241585598517E-2,0,0,null,null,null,3.5474999999999979E-2,5.4452581069311799E-2,3.9999721494957584E-2,0,0,null,null,null,2750,1957.7066666666665,1693.4162666666664,{"$f":"AJ56*(1+Xcalculation!$R$8)","v":1438.3447666458737},{"$f":"AK56*(1+Xcalculation!$R$8)","v":1221.6935129658846},null,null,null,3.5474999999999979E-2,5.4452581069311799E-2,3.9999721494957584E-2,0,0]
[{"$f":"MAX($A$8:A56)+1","v":49},{"$f":"IF(ISNA(MATCH($A57,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A57,BasketDesign!$P$9:$P$407,0)))","v":"SD108"},{"$f":"IF(ISNA(MATCH($A57,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A57,BasketDesign!$P$9:$P$407,0)))","v":"SD108: WES 100Mb Connection   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B57,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B57,StartPrices!$B$10:$B$408,0)))","v":2732.9787234042551},{"$f":"IF(ISNA(MATCH($B57,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B57,StartPrices!$B$10:$B$408,0)))","v":1836.5384615384614},{"$f":"IF(ISNA(MATCH($B57,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B57,StartPrices!$B$10:$B$408,0)))","v":1616.153846153846},null,28.47722402345417,24.445050710398714,82.631831726109667,167.83921415593349,181.44779908749564,null,null,null,7.7827647357716759E-2,4.489427582390533E-2,0.15175653711237447,0.30824317215176245,0.33323586178568909,null,null,null,7.7827647357716759E-2,3.9506962725036683E-2,0.11551707604993944,0.23463470264192154,0.25365913799126649,null,null,null,2732.9787234042551,1616.153846153846,1397.9730769230766,{"$f":"AJ57*(1+Xcalculation!$R$8)","v":1187.4028250963636},{"$f":"AK57*(1+Xcalculation!$R$8)","v":1008.5498013667444},null,null,null,7.7827647357716759E-2,3.9506962725036683E-2,0.11551707604993944,0.19929275705070901,0.18299914172812667]
[{"$f":"MAX($A$8:A57)+1","v":50},{"$f":"IF(ISNA(MATCH($A58,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A58,BasketDesign!$P$9:$P$407,0)))","v":"SD109"},{"$f":"IF(ISNA(MATCH($A58,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A58,BasketDesign!$P$9:$P$407,0)))","v":"SD109: WES 1Gb Connection   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B58,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B58,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B58,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B58,StartPrices!$B$10:$B$408,0)))","v":1605},{"$f":"IF(ISNA(MATCH($B58,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B58,StartPrices!$B$10:$B$408,0)))","v":1412.4},null,2.0786216766284102,2.5882958430019829,0.18120563077379231,0,0,null,null,null,0,4.1542148280181825E-3,2.9083503739193669E-4,0,0,null,null,null,0,3.6557090486560011E-3,2.2138363046274223E-4,0,0,null,null,null,0,1412.4,1221.7260000000001,{"$f":"AJ58*(1+Xcalculation!$R$8)","v":1037.7030343721731},{"$f":"AK58*(1+Xcalculation!$R$8)","v":881.3986012782043},null,null,null,0,3.6557090486560011E-3,2.2138363046274223E-4,0,0]
[{"$f":"MAX($A$8:A58)+1","v":51},{"$f":"IF(ISNA(MATCH($A59,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A59,BasketDesign!$P$9:$P$407,0)))","v":"SD110"},{"$f":"IF(ISNA(MATCH($A59,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A59,BasketDesign!$P$9:$P$407,0)))","v":"SD110: WES Other Bandwidth Connection   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B59,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B59,StartPrices!$B$10:$B$408,0)))","v":2519.90625},{"$f":"IF(ISNA(MATCH($B59,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B59,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B59,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B59,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B59,List_ServCode,0),J$7)","v":0},7.3769140459733302,1.4200699781721462,1.6232421868948403,1.4483568043665813,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,2519.90625,0,0,{"$f":"AJ59*(1+Xcalculation!$R$8)","v":0},{"$f":"AK59*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A59)+1","v":52},{"$f":"IF(ISNA(MATCH($A60,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A60,BasketDesign!$P$9:$P$407,0)))","v":"SD113"},{"$f":"IF(ISNA(MATCH($A60,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A60,BasketDesign!$P$9:$P$407,0)))","v":"SD113: BES Other Bandwidth Connection   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B60,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B60,StartPrices!$B$10:$B$408,0)))","v":1605},{"$f":"IF(ISNA(MATCH($B60,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B60,StartPrices!$B$10:$B$408,0)))","v":1605},{"$f":"IF(ISNA(MATCH($B60,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B60,StartPrices!$B$10:$B$408,0)))","v":1412.4},null,2.3000000000000052,0,0,0,0,null,null,null,3.6915000000000081E-3,0,0,0,0,null,null,null,3.6915000000000081E-3,0,0,0,0,null,null,null,1605,1412.4,1221.7260000000001,{"$f":"AJ60*(1+Xcalculation!$R$8)","v":1037.7030343721731},{"$f":"AK60*(1+Xcalculation!$R$8)","v":881.3986012782043},null,null,null,3.6915000000000081E-3,0,0,0,0]
[{"$f":"MAX($A$8:A60)+1","v":53},{"$f":"IF(ISNA(MATCH($A61,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A61,BasketDesign!$P$9:$P$407,0)))","v":"SD140"},{"$f":"IF(ISNA(MATCH($A61,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A61,BasketDesign!$P$9:$P$407,0)))","v":"SD140: Other Ethernet Connection   External   Non WECLA"},"External","Non-WECLA",{"$f":"IF(ISNA(MATCH($B61,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B61,StartPrices!$B$10:$B$408,0)))","v":1755.24210182724},{"$f":"IF(ISNA(MATCH($B61,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B61,StartPrices!$B$10:$B$408,0)))","v":2032.2533500837519},{"$f":"IF(ISNA(MATCH($B61,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B61,StartPrices!$B$10:$B$408,0)))","v":1788.3829480737018},null,1253.7,478.89430516960738,956.10446236369557,821.78906189457791,732.47699582427356,null,null,null,2.2005470230608108,0.97323455601696518,1.9430464966686447,1.6700835740974396,1.4885788286231623,null,null,null,2.2005470230608108,0.85644640929492943,1.4790469932641725,1.2712676166029713,1.1331062043479512,null,null,null,1755.24210182724,1788.3829480737018,1546.951250083752,{"$f":"AJ61*(1+Xcalculation!$R$8)","v":1313.9411015544695},{"$f":"AK61*(1+Xcalculation!$R$8)","v":1116.0281995057717},null,null,null,2.2005470230608108,0.85644640929492943,1.4790469932641725,1.0797824252311756,0.81746498282916069]
[{"$f":"MAX($A$8:A61)+1","v":54},{"$f":"IF(ISNA(MATCH($A62,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A62,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A62,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A62,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B62,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B62,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B62,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B62,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B62,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B62,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ62*(1+Xcalculation!$R$8)","v":0},{"$f":"AK62*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A62)+1","v":55},{"$f":"IF(ISNA(MATCH($A63,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A63,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A63,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A63,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B63,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B63,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B63,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B63,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B63,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B63,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ63*(1+Xcalculation!$R$8)","v":0},{"$f":"AK63*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A63)+1","v":56},{"$f":"IF(ISNA(MATCH($A64,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A64,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A64,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A64,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B64,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B64,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B64,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B64,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B64,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B64,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ64*(1+Xcalculation!$R$8)","v":0},{"$f":"AK64*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A64)+1","v":57},{"$f":"IF(ISNA(MATCH($A65,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A65,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A65,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A65,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B65,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B65,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B65,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B65,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B65,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B65,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ65*(1+Xcalculation!$R$8)","v":0},{"$f":"AK65*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A65)+1","v":58},{"$f":"IF(ISNA(MATCH($A66,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A66,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A66,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A66,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B66,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B66,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B66,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B66,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B66,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B66,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ66*(1+Xcalculation!$R$8)","v":0},{"$f":"AK66*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A66)+1","v":59},{"$f":"IF(ISNA(MATCH($A67,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A67,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A67,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A67,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B67,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B67,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B67,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B67,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B67,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B67,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ67*(1+Xcalculation!$R$8)","v":0},{"$f":"AK67*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A67)+1","v":60},{"$f":"IF(ISNA(MATCH($A68,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A68,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A68,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A68,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B68,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B68,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B68,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B68,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B68,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B68,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ68*(1+Xcalculation!$R$8)","v":0},{"$f":"AK68*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A68)+1","v":61},{"$f":"IF(ISNA(MATCH($A69,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A69,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A69,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A69,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B69,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B69,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B69,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B69,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B69,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B69,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B69,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ69*(1+Xcalculation!$R$8)","v":0},{"$f":"AK69*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A69)+1","v":62},{"$f":"IF(ISNA(MATCH($A70,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A70,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A70,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A70,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B70,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B70,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B70,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B70,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B70,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B70,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ70*(1+Xcalculation!$R$8)","v":0},{"$f":"AK70*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A70)+1","v":63},{"$f":"IF(ISNA(MATCH($A71,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A71,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A71,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A71,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B71,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B71,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B71,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B71,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B71,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B71,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ71*(1+Xcalculation!$R$8)","v":0},{"$f":"AK71*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A71)+1","v":64},{"$f":"IF(ISNA(MATCH($A72,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A72,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A72,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A72,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B72,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B72,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B72,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B72,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B72,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B72,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ72*(1+Xcalculation!$R$8)","v":0},{"$f":"AK72*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A72)+1","v":65},{"$f":"IF(ISNA(MATCH($A73,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A73,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A73,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A73,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B73,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B73,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B73,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B73,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B73,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B73,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B73,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B73,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B73,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B73,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,{"$f":"F73*J73/million","v":0},{"$f":"$G73*K73/million","v":0},{"$f":"$G73*L73/million","v":0},{"$f":"$G73*M73/million","v":0},{"$f":"$G73*N73/million","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"F73","v":0},{"$f":"H73","v":0},0,{"$f":"AJ73*(1+Xcalculation!$R$8)","v":0},{"$f":"AK73*(1+Xcalculation!$R$8)","v":0},null,null,null,{"$f":"AH73*J73/million","v":0},{"$f":"AI73*K73/million","v":0},{"$f":"AJ73*L73/million","v":0},{"$f":"AK73*M73/million","v":0},{"$f":"AL73*N73/million","v":0}]
[{"$f":"MAX($A$8:A73)+1","v":66},{"$f":"IF(ISNA(MATCH($A74,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A74,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A74,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A74,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B74,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B74,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B74,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B74,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B74,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B74,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"F74*J74/million","v":0},{"$f":"$H74*K74/million","v":0},{"$f":"$AJ74*L74/million","v":0},0,0,null,null,null,0,0,{"$f":"AI74*(1+$AJ$6)","v":0},{"$f":"AJ74*(1+Xcalculation!$R$8)","v":0},{"$f":"AK74*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A74)+1","v":67},{"$f":"IF(ISNA(MATCH($A75,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A75,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A75,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A75,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B75,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B75,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B75,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B75,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B75,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B75,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ75*(1+Xcalculation!$R$8)","v":0},{"$f":"AK75*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A75)+1","v":68},{"$f":"IF(ISNA(MATCH($A76,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A76,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A76,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A76,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B76,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B76,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B76,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B76,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B76,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B76,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ76*(1+Xcalculation!$R$8)","v":0},{"$f":"AK76*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A76)+1","v":69},{"$f":"IF(ISNA(MATCH($A77,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A77,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A77,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A77,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B77,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B77,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B77,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B77,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B77,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B77,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ77*(1+Xcalculation!$R$8)","v":0},{"$f":"AK77*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A77)+1","v":70},{"$f":"IF(ISNA(MATCH($A78,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A78,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A78,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A78,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B78,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B78,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B78,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B78,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B78,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B78,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ78*(1+Xcalculation!$R$8)","v":0},{"$f":"AK78*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A78)+1","v":71},{"$f":"IF(ISNA(MATCH($A79,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A79,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A79,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A79,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B79,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B79,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B79,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B79,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B79,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B79,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B79,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ79*(1+Xcalculation!$R$8)","v":0},{"$f":"AK79*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A79)+1","v":72},{"$f":"IF(ISNA(MATCH($A80,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A80,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A80,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A80,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B80,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B80,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B80,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B80,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B80,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B80,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ80*(1+Xcalculation!$R$8)","v":0},{"$f":"AK80*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A80)+1","v":73},{"$f":"IF(ISNA(MATCH($A81,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A81,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A81,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A81,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B81,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B81,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B81,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B81,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B81,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B81,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ81*(1+Xcalculation!$R$8)","v":0},{"$f":"AK81*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A81)+1","v":74},{"$f":"IF(ISNA(MATCH($A82,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A82,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A82,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A82,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B82,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B82,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B82,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B82,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B82,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B82,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ82*(1+Xcalculation!$R$8)","v":0},{"$f":"AK82*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A82)+1","v":75},{"$f":"IF(ISNA(MATCH($A83,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A83,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A83,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A83,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B83,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B83,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B83,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B83,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B83,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B83,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ83*(1+Xcalculation!$R$8)","v":0},{"$f":"AK83*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A83)+1","v":76},{"$f":"IF(ISNA(MATCH($A84,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A84,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A84,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A84,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B84,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B84,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B84,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B84,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B84,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B84,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ84*(1+Xcalculation!$R$8)","v":0},{"$f":"AK84*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A84)+1","v":77},{"$f":"IF(ISNA(MATCH($A85,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A85,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A85,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A85,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B85,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B85,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B85,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B85,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B85,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B85,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ85*(1+Xcalculation!$R$8)","v":0},{"$f":"AK85*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A85)+1","v":78},{"$f":"IF(ISNA(MATCH($A86,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A86,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A86,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A86,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B86,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B86,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B86,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B86,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B86,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B86,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ86*(1+Xcalculation!$R$8)","v":0},{"$f":"AK86*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A86)+1","v":79},{"$f":"IF(ISNA(MATCH($A87,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A87,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A87,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A87,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B87,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B87,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B87,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B87,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B87,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B87,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ87*(1+Xcalculation!$R$8)","v":0},{"$f":"AK87*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A87)+1","v":80},{"$f":"IF(ISNA(MATCH($A88,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A88,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A88,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A88,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B88,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B88,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B88,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B88,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B88,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B88,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ88*(1+Xcalculation!$R$8)","v":0},{"$f":"AK88*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A88)+1","v":81},{"$f":"IF(ISNA(MATCH($A89,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A89,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A89,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A89,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B89,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B89,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B89,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B89,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B89,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B89,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B89,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"$AJ89*M89/million","v":0},{"$f":"$AJ89*N89/million","v":0},null,null,null,0,0,0,{"$f":"AJ89*(1+Xcalculation!$R$8)","v":0},{"$f":"AK89*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A89)+1","v":82},{"$f":"IF(ISNA(MATCH($A90,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A90,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A90,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A90,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B90,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B90,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B90,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B90,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B90,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B90,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ90*(1+Xcalculation!$R$8)","v":0},{"$f":"AK90*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A90)+1","v":83},{"$f":"IF(ISNA(MATCH($A91,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A91,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A91,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A91,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B91,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B91,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B91,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B91,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B91,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B91,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ91*(1+Xcalculation!$R$8)","v":0},{"$f":"AK91*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A91)+1","v":84},{"$f":"IF(ISNA(MATCH($A92,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A92,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A92,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A92,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B92,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B92,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B92,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B92,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B92,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B92,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ92*(1+Xcalculation!$R$8)","v":0},{"$f":"AK92*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A92)+1","v":85},{"$f":"IF(ISNA(MATCH($A93,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A93,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A93,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A93,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B93,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B93,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B93,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B93,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B93,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B93,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ93*(1+Xcalculation!$R$8)","v":0},{"$f":"AK93*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A93)+1","v":86},{"$f":"IF(ISNA(MATCH($A94,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A94,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A94,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A94,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B94,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B94,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B94,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B94,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B94,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B94,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ94*(1+Xcalculation!$R$8)","v":0},{"$f":"AK94*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A94)+1","v":87},{"$f":"IF(ISNA(MATCH($A95,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A95,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A95,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A95,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B95,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B95,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B95,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B95,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B95,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B95,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ95*(1+Xcalculation!$R$8)","v":0},{"$f":"AK95*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A95)+1","v":88},{"$f":"IF(ISNA(MATCH($A96,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A96,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A96,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A96,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B96,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B96,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B96,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B96,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B96,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B96,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ96*(1+Xcalculation!$R$8)","v":0},{"$f":"AK96*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A96)+1","v":89},{"$f":"IF(ISNA(MATCH($A97,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A97,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A97,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A97,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B97,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B97,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B97,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B97,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B97,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B97,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ97*(1+Xcalculation!$R$8)","v":0},{"$f":"AK97*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A97)+1","v":90},{"$f":"IF(ISNA(MATCH($A98,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A98,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A98,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A98,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B98,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B98,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B98,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B98,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B98,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B98,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ98*(1+Xcalculation!$R$8)","v":0},{"$f":"AK98*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A98)+1","v":91},{"$f":"IF(ISNA(MATCH($A99,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A99,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A99,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A99,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B99,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B99,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B99,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B99,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B99,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B99,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B99,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ99*(1+Xcalculation!$R$8)","v":0},{"$f":"AK99*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A99)+1","v":92},{"$f":"IF(ISNA(MATCH($A100,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A100,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A100,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A100,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B100,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B100,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B100,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B100,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B100,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B100,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ100*(1+Xcalculation!$R$8)","v":0},{"$f":"AK100*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A100)+1","v":93},{"$f":"IF(ISNA(MATCH($A101,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A101,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A101,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A101,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B101,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B101,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B101,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B101,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B101,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B101,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ101*(1+Xcalculation!$R$8)","v":0},{"$f":"AK101*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A101)+1","v":94},{"$f":"IF(ISNA(MATCH($A102,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A102,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A102,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A102,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B102,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B102,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B102,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B102,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B102,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B102,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ102*(1+Xcalculation!$R$8)","v":0},{"$f":"AK102*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A102)+1","v":95},{"$f":"IF(ISNA(MATCH($A103,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A103,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A103,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A103,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B103,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B103,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B103,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B103,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B103,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B103,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ103*(1+Xcalculation!$R$8)","v":0},{"$f":"AK103*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A103)+1","v":96},{"$f":"IF(ISNA(MATCH($A104,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A104,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A104,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A104,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B104,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B104,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B104,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B104,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B104,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B104,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ104*(1+Xcalculation!$R$8)","v":0},{"$f":"AK104*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A104)+1","v":97},{"$f":"IF(ISNA(MATCH($A105,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A105,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A105,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A105,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B105,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B105,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B105,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B105,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B105,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B105,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ105*(1+Xcalculation!$R$8)","v":0},{"$f":"AK105*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A105)+1","v":98},{"$f":"IF(ISNA(MATCH($A106,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A106,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A106,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A106,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B106,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B106,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B106,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B106,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B106,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B106,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ106*(1+Xcalculation!$R$8)","v":0},{"$f":"AK106*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A106)+1","v":99},{"$f":"IF(ISNA(MATCH($A107,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A107,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A107,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A107,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B107,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B107,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B107,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B107,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B107,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B107,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ107*(1+Xcalculation!$R$8)","v":0},{"$f":"AK107*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A107)+1","v":100},{"$f":"IF(ISNA(MATCH($A108,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A108,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A108,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A108,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B108,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B108,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B108,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B108,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B108,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B108,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ108*(1+Xcalculation!$R$8)","v":0},{"$f":"AK108*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A108)+1","v":101},{"$f":"IF(ISNA(MATCH($A109,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A109,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A109,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A109,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B109,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B109,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B109,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B109,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B109,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B109,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B109,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ109*(1+Xcalculation!$R$8)","v":0},{"$f":"AK109*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A109)+1","v":102},{"$f":"IF(ISNA(MATCH($A110,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A110,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A110,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A110,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B110,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B110,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B110,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B110,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B110,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B110,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ110*(1+Xcalculation!$R$8)","v":0},{"$f":"AK110*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A110)+1","v":103},{"$f":"IF(ISNA(MATCH($A111,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A111,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A111,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A111,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B111,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B111,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B111,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B111,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B111,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B111,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ111*(1+Xcalculation!$R$8)","v":0},{"$f":"AK111*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A111)+1","v":104},{"$f":"IF(ISNA(MATCH($A112,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A112,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A112,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A112,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B112,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B112,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B112,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B112,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B112,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B112,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ112*(1+Xcalculation!$R$8)","v":0},{"$f":"AK112*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A112)+1","v":105},{"$f":"IF(ISNA(MATCH($A113,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A113,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A113,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A113,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B113,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B113,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B113,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B113,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B113,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B113,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ113*(1+Xcalculation!$R$8)","v":0},{"$f":"AK113*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A113)+1","v":106},{"$f":"IF(ISNA(MATCH($A114,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A114,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A114,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A114,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B114,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B114,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B114,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B114,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B114,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B114,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ114*(1+Xcalculation!$R$8)","v":0},{"$f":"AK114*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A114)+1","v":107},{"$f":"IF(ISNA(MATCH($A115,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A115,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A115,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A115,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B115,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B115,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B115,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B115,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B115,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B115,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ115*(1+Xcalculation!$R$8)","v":0},{"$f":"AK115*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A115)+1","v":108},{"$f":"IF(ISNA(MATCH($A116,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A116,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A116,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A116,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B116,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B116,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B116,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B116,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B116,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B116,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ116*(1+Xcalculation!$R$8)","v":0},{"$f":"AK116*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A116)+1","v":109},{"$f":"IF(ISNA(MATCH($A117,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A117,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A117,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A117,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B117,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B117,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B117,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B117,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B117,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B117,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ117*(1+Xcalculation!$R$8)","v":0},{"$f":"AK117*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A117)+1","v":110},{"$f":"IF(ISNA(MATCH($A118,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A118,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A118,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A118,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B118,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B118,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B118,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B118,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B118,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B118,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ118*(1+Xcalculation!$R$8)","v":0},{"$f":"AK118*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A118)+1","v":111},{"$f":"IF(ISNA(MATCH($A119,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A119,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A119,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A119,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B119,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B119,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B119,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B119,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B119,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B119,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B119,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ119*(1+Xcalculation!$R$8)","v":0},{"$f":"AK119*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A119)+1","v":112},{"$f":"IF(ISNA(MATCH($A120,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A120,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A120,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A120,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B120,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B120,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B120,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B120,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B120,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B120,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ120*(1+Xcalculation!$R$8)","v":0},{"$f":"AK120*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A120)+1","v":113},{"$f":"IF(ISNA(MATCH($A121,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A121,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A121,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A121,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B121,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B121,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B121,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B121,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B121,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B121,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ121*(1+Xcalculation!$R$8)","v":0},{"$f":"AK121*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A121)+1","v":114},{"$f":"IF(ISNA(MATCH($A122,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A122,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A122,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A122,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B122,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B122,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B122,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B122,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B122,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B122,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ122*(1+Xcalculation!$R$8)","v":0},{"$f":"AK122*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A122)+1","v":115},{"$f":"IF(ISNA(MATCH($A123,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A123,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A123,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A123,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B123,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B123,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B123,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B123,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B123,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B123,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ123*(1+Xcalculation!$R$8)","v":0},{"$f":"AK123*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A123)+1","v":116},{"$f":"IF(ISNA(MATCH($A124,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A124,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A124,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A124,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B124,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B124,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B124,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B124,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B124,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B124,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ124*(1+Xcalculation!$R$8)","v":0},{"$f":"AK124*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A124)+1","v":117},{"$f":"IF(ISNA(MATCH($A125,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A125,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A125,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A125,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B125,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B125,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B125,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B125,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B125,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B125,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ125*(1+Xcalculation!$R$8)","v":0},{"$f":"AK125*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A125)+1","v":118},{"$f":"IF(ISNA(MATCH($A126,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A126,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A126,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A126,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B126,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B126,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B126,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B126,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B126,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B126,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ126*(1+Xcalculation!$R$8)","v":0},{"$f":"AK126*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A126)+1","v":119},{"$f":"IF(ISNA(MATCH($A127,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A127,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A127,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A127,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B127,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B127,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B127,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B127,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B127,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B127,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ127*(1+Xcalculation!$R$8)","v":0},{"$f":"AK127*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A128)+1","v":121},{"$f":"IF(ISNA(MATCH($A129,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A129,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A129,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A129,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B129,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B129,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B129,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B129,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B129,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B129,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B129,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ129*(1+Xcalculation!$R$8)","v":0},{"$f":"AK129*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A129)+1","v":122},{"$f":"IF(ISNA(MATCH($A130,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A130,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A130,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A130,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B130,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B130,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B130,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B130,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B130,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B130,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ130*(1+Xcalculation!$R$8)","v":0},{"$f":"AK130*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A131)+1","v":124},{"$f":"IF(ISNA(MATCH($A132,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A132,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A132,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A132,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B132,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B132,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B132,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B132,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B132,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B132,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ132*(1+Xcalculation!$R$8)","v":0},{"$f":"AK132*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A132)+1","v":125},{"$f":"IF(ISNA(MATCH($A133,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A133,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A133,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A133,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B133,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B133,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B133,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B133,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B133,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B133,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ133*(1+Xcalculation!$R$8)","v":0},{"$f":"AK133*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A134)+1","v":127},{"$f":"IF(ISNA(MATCH($A135,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A135,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A135,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A135,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B135,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B135,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B135,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B135,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B135,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B135,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ135*(1+Xcalculation!$R$8)","v":0},{"$f":"AK135*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A135)+1","v":128},{"$f":"IF(ISNA(MATCH($A136,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A136,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A136,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A136,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B136,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B136,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B136,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B136,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B136,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B136,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ136*(1+Xcalculation!$R$8)","v":0},{"$f":"AK136*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A137)+1","v":130},{"$f":"IF(ISNA(MATCH($A138,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A138,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A138,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A138,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B138,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B138,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B138,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B138,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B138,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B138,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"F138*J138/million","v":0},{"$f":"$H138*K138/million","v":0},{"$f":"$AJ138*L138/million","v":0},0,0,null,null,null,0,0,{"$f":"AI138*(1+$AJ$6)","v":0},{"$f":"AJ138*(1+Xcalculation!$R$8)","v":0},{"$f":"AK138*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A138)+1","v":131},{"$f":"IF(ISNA(MATCH($A139,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A139,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A139,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A139,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B139,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B139,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B139,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B139,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B139,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B139,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B139,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ139*(1+Xcalculation!$R$8)","v":0},{"$f":"AK139*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A140)+1","v":133},{"$f":"IF(ISNA(MATCH($A141,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A141,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A141,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A141,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B141,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B141,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B141,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B141,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B141,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B141,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ141*(1+Xcalculation!$R$8)","v":0},{"$f":"AK141*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A141)+1","v":134},{"$f":"IF(ISNA(MATCH($A142,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A142,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A142,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A142,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B142,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B142,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B142,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B142,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B142,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B142,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ142*(1+Xcalculation!$R$8)","v":0},{"$f":"AK142*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A143)+1","v":136},{"$f":"IF(ISNA(MATCH($A144,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A144,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A144,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A144,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B144,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B144,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B144,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B144,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B144,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B144,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ144*(1+Xcalculation!$R$8)","v":0},{"$f":"AK144*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A144)+1","v":137},{"$f":"IF(ISNA(MATCH($A145,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A145,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A145,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A145,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B145,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B145,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B145,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B145,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B145,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B145,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ145*(1+Xcalculation!$R$8)","v":0},{"$f":"AK145*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A146)+1","v":139},{"$f":"IF(ISNA(MATCH($A147,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A147,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A147,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A147,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B147,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B147,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B147,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B147,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B147,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B147,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ147*(1+Xcalculation!$R$8)","v":0},{"$f":"AK147*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A147)+1","v":140},{"$f":"IF(ISNA(MATCH($A148,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A148,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A148,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A148,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B148,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B148,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B148,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B148,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B148,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B148,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ148*(1+Xcalculation!$R$8)","v":0},{"$f":"AK148*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A149)+1","v":142},{"$f":"IF(ISNA(MATCH($A150,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A150,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A150,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A150,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B150,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B150,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B150,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B150,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B150,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B150,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ150*(1+Xcalculation!$R$8)","v":0},{"$f":"AK150*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A150)+1","v":143},{"$f":"IF(ISNA(MATCH($A151,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A151,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A151,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A151,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B151,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B151,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B151,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B151,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B151,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B151,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ151*(1+Xcalculation!$R$8)","v":0},{"$f":"AK151*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A152)+1","v":145},{"$f":"IF(ISNA(MATCH($A153,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A153,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A153,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A153,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B153,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B153,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B153,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B153,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B153,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B153,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"$AJ153*M153/million","v":0},{"$f":"$AJ153*N153/million","v":0},null,null,null,0,0,0,{"$f":"AJ153*(1+Xcalculation!$R$8)","v":0},{"$f":"AK153*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A153)+1","v":146},{"$f":"IF(ISNA(MATCH($A154,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A154,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A154,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A154,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B154,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B154,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B154,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B154,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B154,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B154,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ154*(1+Xcalculation!$R$8)","v":0},{"$f":"AK154*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A155)+1","v":148},{"$f":"IF(ISNA(MATCH($A156,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A156,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A156,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A156,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B156,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B156,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B156,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B156,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B156,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B156,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ156*(1+Xcalculation!$R$8)","v":0},{"$f":"AK156*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A156)+1","v":149},{"$f":"IF(ISNA(MATCH($A157,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A157,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A157,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A157,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B157,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B157,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B157,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B157,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B157,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B157,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ157*(1+Xcalculation!$R$8)","v":0},{"$f":"AK157*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A158)+1","v":151},{"$f":"IF(ISNA(MATCH($A159,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A159,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A159,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A159,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B159,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B159,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B159,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B159,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B159,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B159,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B159,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ159*(1+Xcalculation!$R$8)","v":0},{"$f":"AK159*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A159)+1","v":152},{"$f":"IF(ISNA(MATCH($A160,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A160,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A160,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A160,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B160,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B160,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B160,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B160,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B160,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B160,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ160*(1+Xcalculation!$R$8)","v":0},{"$f":"AK160*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A161)+1","v":154},{"$f":"IF(ISNA(MATCH($A162,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A162,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A162,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A162,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B162,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B162,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B162,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B162,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B162,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B162,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ162*(1+Xcalculation!$R$8)","v":0},{"$f":"AK162*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A162)+1","v":155},{"$f":"IF(ISNA(MATCH($A163,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A163,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A163,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A163,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B163,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B163,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B163,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B163,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B163,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B163,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ163*(1+Xcalculation!$R$8)","v":0},{"$f":"AK163*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A164)+1","v":157},{"$f":"IF(ISNA(MATCH($A165,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A165,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A165,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A165,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B165,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B165,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B165,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B165,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B165,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B165,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ165*(1+Xcalculation!$R$8)","v":0},{"$f":"AK165*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A165)+1","v":158},{"$f":"IF(ISNA(MATCH($A166,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A166,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A166,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A166,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B166,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B166,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B166,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B166,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B166,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B166,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ166*(1+Xcalculation!$R$8)","v":0},{"$f":"AK166*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A167)+1","v":160},{"$f":"IF(ISNA(MATCH($A168,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A168,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A168,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A168,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B168,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B168,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B168,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B168,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B168,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B168,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ168*(1+Xcalculation!$R$8)","v":0},{"$f":"AK168*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A168)+1","v":161},{"$f":"IF(ISNA(MATCH($A169,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A169,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A169,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A169,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B169,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B169,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B169,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B169,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B169,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B169,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B169,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ169*(1+Xcalculation!$R$8)","v":0},{"$f":"AK169*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A170)+1","v":163},{"$f":"IF(ISNA(MATCH($A171,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A171,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A171,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A171,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B171,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B171,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B171,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B171,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B171,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B171,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ171*(1+Xcalculation!$R$8)","v":0},{"$f":"AK171*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A171)+1","v":164},{"$f":"IF(ISNA(MATCH($A172,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A172,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A172,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A172,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B172,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B172,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B172,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B172,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B172,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B172,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ172*(1+Xcalculation!$R$8)","v":0},{"$f":"AK172*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A173)+1","v":166},{"$f":"IF(ISNA(MATCH($A174,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A174,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A174,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A174,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B174,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B174,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B174,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B174,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B174,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B174,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ174*(1+Xcalculation!$R$8)","v":0},{"$f":"AK174*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A174)+1","v":167},{"$f":"IF(ISNA(MATCH($A175,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A175,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A175,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A175,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B175,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B175,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B175,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B175,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B175,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B175,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ175*(1+Xcalculation!$R$8)","v":0},{"$f":"AK175*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A176)+1","v":169},{"$f":"IF(ISNA(MATCH($A177,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A177,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A177,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A177,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B177,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B177,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B177,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B177,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B177,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B177,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ177*(1+Xcalculation!$R$8)","v":0},{"$f":"AK177*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A177)+1","v":170},{"$f":"IF(ISNA(MATCH($A178,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A178,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A178,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A178,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B178,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B178,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B178,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B178,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B178,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B178,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ178*(1+Xcalculation!$R$8)","v":0},{"$f":"AK178*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A179)+1","v":172},{"$f":"IF(ISNA(MATCH($A180,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A180,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A180,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A180,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B180,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B180,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B180,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B180,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B180,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B180,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ180*(1+Xcalculation!$R$8)","v":0},{"$f":"AK180*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A180)+1","v":173},{"$f":"IF(ISNA(MATCH($A181,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A181,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A181,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A181,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B181,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B181,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B181,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B181,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B181,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B181,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ181*(1+Xcalculation!$R$8)","v":0},{"$f":"AK181*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A182)+1","v":175},{"$f":"IF(ISNA(MATCH($A183,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A183,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A183,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A183,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B183,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B183,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B183,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B183,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B183,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B183,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ183*(1+Xcalculation!$R$8)","v":0},{"$f":"AK183*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A183)+1","v":176},{"$f":"IF(ISNA(MATCH($A184,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A184,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A184,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A184,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B184,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B184,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B184,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B184,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B184,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B184,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ184*(1+Xcalculation!$R$8)","v":0},{"$f":"AK184*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A185)+1","v":178},{"$f":"IF(ISNA(MATCH($A186,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A186,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A186,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A186,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B186,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B186,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B186,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B186,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B186,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B186,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ186*(1+Xcalculation!$R$8)","v":0},{"$f":"AK186*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A186)+1","v":179},{"$f":"IF(ISNA(MATCH($A187,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A187,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A187,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A187,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B187,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B187,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B187,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B187,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B187,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B187,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ187*(1+Xcalculation!$R$8)","v":0},{"$f":"AK187*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A188)+1","v":181},{"$f":"IF(ISNA(MATCH($A189,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A189,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A189,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A189,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B189,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B189,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B189,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B189,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B189,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B189,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B189,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ189*(1+Xcalculation!$R$8)","v":0},{"$f":"AK189*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A189)+1","v":182},{"$f":"IF(ISNA(MATCH($A190,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A190,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A190,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A190,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B190,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B190,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B190,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B190,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B190,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B190,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ190*(1+Xcalculation!$R$8)","v":0},{"$f":"AK190*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A191)+1","v":184},{"$f":"IF(ISNA(MATCH($A192,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A192,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A192,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A192,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B192,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B192,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B192,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B192,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B192,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B192,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ192*(1+Xcalculation!$R$8)","v":0},{"$f":"AK192*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A192)+1","v":185},{"$f":"IF(ISNA(MATCH($A193,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A193,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A193,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A193,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B193,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B193,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B193,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B193,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B193,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B193,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ193*(1+Xcalculation!$R$8)","v":0},{"$f":"AK193*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A194)+1","v":187},{"$f":"IF(ISNA(MATCH($A195,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A195,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A195,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A195,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B195,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B195,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B195,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B195,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B195,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B195,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ195*(1+Xcalculation!$R$8)","v":0},{"$f":"AK195*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A195)+1","v":188},{"$f":"IF(ISNA(MATCH($A196,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A196,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A196,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A196,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B196,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B196,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B196,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B196,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B196,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B196,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ196*(1+Xcalculation!$R$8)","v":0},{"$f":"AK196*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A197)+1","v":190},{"$f":"IF(ISNA(MATCH($A198,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A198,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A198,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A198,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B198,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B198,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B198,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B198,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B198,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B198,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ198*(1+Xcalculation!$R$8)","v":0},{"$f":"AK198*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A198)+1","v":191},{"$f":"IF(ISNA(MATCH($A199,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A199,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A199,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A199,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B199,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B199,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B199,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B199,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B199,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B199,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B199,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ199*(1+Xcalculation!$R$8)","v":0},{"$f":"AK199*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A200)+1","v":193},{"$f":"IF(ISNA(MATCH($A201,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A201,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A201,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A201,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B201,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B201,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B201,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B201,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B201,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B201,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B201,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B201,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B201,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B201,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,{"$f":"F201*J201/million","v":0},{"$f":"$G201*K201/million","v":0},{"$f":"$G201*L201/million","v":0},{"$f":"$G201*M201/million","v":0},{"$f":"$G201*N201/million","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"F201","v":0},{"$f":"H201","v":0},0,{"$f":"AJ201*(1+Xcalculation!$R$8)","v":0},{"$f":"AK201*(1+Xcalculation!$R$8)","v":0},null,null,null,{"$f":"AH201*J201/million","v":0},{"$f":"AI201*K201/million","v":0},{"$f":"AJ201*L201/million","v":0},{"$f":"AK201*M201/million","v":0},{"$f":"AL201*N201/million","v":0}]
[{"$f":"MAX($A$8:A201)+1","v":194},{"$f":"IF(ISNA(MATCH($A202,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A202,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A202,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A202,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B202,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B202,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B202,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B202,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B202,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B202,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"F202*J202/million","v":0},{"$f":"$H202*K202/million","v":0},{"$f":"$AJ202*L202/million","v":0},0,0,null,null,null,0,0,{"$f":"AI202*(1+$AJ$6)","v":0},{"$f":"AJ202*(1+Xcalculation!$R$8)","v":0},{"$f":"AK202*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A203)+1","v":196},{"$f":"IF(ISNA(MATCH($A204,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A204,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A204,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A204,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B204,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B204,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B204,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B204,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B204,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B204,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ204*(1+Xcalculation!$R$8)","v":0},{"$f":"AK204*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A204)+1","v":197},{"$f":"IF(ISNA(MATCH($A205,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A205,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A205,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A205,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B205,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B205,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B205,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B205,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B205,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B205,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ205*(1+Xcalculation!$R$8)","v":0},{"$f":"AK205*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A206)+1","v":199},{"$f":"IF(ISNA(MATCH($A207,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A207,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A207,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A207,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B207,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B207,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B207,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B207,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B207,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B207,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ207*(1+Xcalculation!$R$8)","v":0},{"$f":"AK207*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A207)+1","v":200},{"$f":"IF(ISNA(MATCH($A208,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A208,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A208,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A208,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B208,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B208,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B208,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B208,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B208,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B208,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ208*(1+Xcalculation!$R$8)","v":0},{"$f":"AK208*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A209)+1","v":202},{"$f":"IF(ISNA(MATCH($A210,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A210,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A210,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A210,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B210,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B210,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B210,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B210,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B210,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B210,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ210*(1+Xcalculation!$R$8)","v":0},{"$f":"AK210*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A210)+1","v":203},{"$f":"IF(ISNA(MATCH($A211,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A211,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A211,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A211,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B211,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B211,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B211,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B211,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B211,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B211,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ211*(1+Xcalculation!$R$8)","v":0},{"$f":"AK211*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A212)+1","v":205},{"$f":"IF(ISNA(MATCH($A213,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A213,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A213,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A213,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B213,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B213,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B213,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B213,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B213,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B213,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ213*(1+Xcalculation!$R$8)","v":0},{"$f":"AK213*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A213)+1","v":206},{"$f":"IF(ISNA(MATCH($A214,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A214,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A214,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A214,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B214,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B214,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B214,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B214,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B214,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B214,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ214*(1+Xcalculation!$R$8)","v":0},{"$f":"AK214*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A215)+1","v":208},{"$f":"IF(ISNA(MATCH($A216,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A216,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A216,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A216,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B216,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B216,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B216,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B216,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B216,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B216,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ216*(1+Xcalculation!$R$8)","v":0},{"$f":"AK216*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A216)+1","v":209},{"$f":"IF(ISNA(MATCH($A217,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A217,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A217,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A217,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B217,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B217,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B217,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B217,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B217,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B217,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"$AJ217*M217/million","v":0},{"$f":"$AJ217*N217/million","v":0},null,null,null,0,0,0,{"$f":"AJ217*(1+Xcalculation!$R$8)","v":0},{"$f":"AK217*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A218)+1","v":211},{"$f":"IF(ISNA(MATCH($A219,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A219,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A219,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A219,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B219,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B219,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B219,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B219,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B219,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B219,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B219,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ219*(1+Xcalculation!$R$8)","v":0},{"$f":"AK219*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A219)+1","v":212},{"$f":"IF(ISNA(MATCH($A220,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A220,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A220,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A220,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B220,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B220,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B220,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B220,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B220,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B220,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ220*(1+Xcalculation!$R$8)","v":0},{"$f":"AK220*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A221)+1","v":214},{"$f":"IF(ISNA(MATCH($A222,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A222,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A222,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A222,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B222,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B222,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B222,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B222,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B222,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B222,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ222*(1+Xcalculation!$R$8)","v":0},{"$f":"AK222*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A222)+1","v":215},{"$f":"IF(ISNA(MATCH($A223,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A223,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A223,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A223,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B223,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B223,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B223,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B223,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B223,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B223,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ223*(1+Xcalculation!$R$8)","v":0},{"$f":"AK223*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A224)+1","v":217},{"$f":"IF(ISNA(MATCH($A225,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A225,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A225,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A225,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B225,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B225,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B225,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B225,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B225,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B225,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ225*(1+Xcalculation!$R$8)","v":0},{"$f":"AK225*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A225)+1","v":218},{"$f":"IF(ISNA(MATCH($A226,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A226,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A226,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A226,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B226,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B226,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B226,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B226,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B226,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B226,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ226*(1+Xcalculation!$R$8)","v":0},{"$f":"AK226*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A227)+1","v":220},{"$f":"IF(ISNA(MATCH($A228,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A228,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A228,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A228,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B228,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B228,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B228,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B228,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B228,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B228,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ228*(1+Xcalculation!$R$8)","v":0},{"$f":"AK228*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A228)+1","v":221},{"$f":"IF(ISNA(MATCH($A229,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A229,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A229,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A229,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B229,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B229,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B229,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B229,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B229,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B229,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B229,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ229*(1+Xcalculation!$R$8)","v":0},{"$f":"AK229*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A230)+1","v":223},{"$f":"IF(ISNA(MATCH($A231,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A231,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A231,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A231,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B231,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B231,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B231,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B231,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B231,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B231,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ231*(1+Xcalculation!$R$8)","v":0},{"$f":"AK231*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A231)+1","v":224},{"$f":"IF(ISNA(MATCH($A232,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A232,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A232,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A232,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B232,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B232,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B232,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B232,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B232,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B232,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ232*(1+Xcalculation!$R$8)","v":0},{"$f":"AK232*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A233)+1","v":226},{"$f":"IF(ISNA(MATCH($A234,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A234,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A234,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A234,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B234,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B234,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B234,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B234,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B234,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B234,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ234*(1+Xcalculation!$R$8)","v":0},{"$f":"AK234*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A234)+1","v":227},{"$f":"IF(ISNA(MATCH($A235,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A235,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A235,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A235,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B235,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B235,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B235,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B235,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B235,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B235,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ235*(1+Xcalculation!$R$8)","v":0},{"$f":"AK235*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A236)+1","v":229},{"$f":"IF(ISNA(MATCH($A237,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A237,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A237,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A237,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B237,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B237,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B237,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B237,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B237,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B237,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ237*(1+Xcalculation!$R$8)","v":0},{"$f":"AK237*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A237)+1","v":230},{"$f":"IF(ISNA(MATCH($A238,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A238,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A238,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A238,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B238,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B238,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B238,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B238,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B238,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B238,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ238*(1+Xcalculation!$R$8)","v":0},{"$f":"AK238*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A239)+1","v":232},{"$f":"IF(ISNA(MATCH($A240,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A240,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A240,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A240,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B240,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B240,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B240,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B240,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B240,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B240,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ240*(1+Xcalculation!$R$8)","v":0},{"$f":"AK240*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A240)+1","v":233},{"$f":"IF(ISNA(MATCH($A241,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A241,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A241,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A241,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B241,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B241,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B241,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B241,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B241,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B241,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ241*(1+Xcalculation!$R$8)","v":0},{"$f":"AK241*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A242)+1","v":235},{"$f":"IF(ISNA(MATCH($A243,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A243,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A243,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A243,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B243,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B243,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B243,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B243,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B243,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B243,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ243*(1+Xcalculation!$R$8)","v":0},{"$f":"AK243*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A243)+1","v":236},{"$f":"IF(ISNA(MATCH($A244,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A244,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A244,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A244,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B244,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B244,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B244,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B244,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B244,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B244,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ244*(1+Xcalculation!$R$8)","v":0},{"$f":"AK244*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A245)+1","v":238},{"$f":"IF(ISNA(MATCH($A246,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A246,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A246,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A246,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B246,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B246,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B246,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B246,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B246,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B246,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ246*(1+Xcalculation!$R$8)","v":0},{"$f":"AK246*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A246)+1","v":239},{"$f":"IF(ISNA(MATCH($A247,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A247,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A247,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A247,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B247,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B247,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B247,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B247,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B247,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B247,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ247*(1+Xcalculation!$R$8)","v":0},{"$f":"AK247*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A248)+1","v":241},{"$f":"IF(ISNA(MATCH($A249,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A249,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A249,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A249,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B249,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B249,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B249,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B249,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B249,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B249,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B249,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ249*(1+Xcalculation!$R$8)","v":0},{"$f":"AK249*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A249)+1","v":242},{"$f":"IF(ISNA(MATCH($A250,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A250,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A250,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A250,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B250,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B250,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B250,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B250,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B250,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B250,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ250*(1+Xcalculation!$R$8)","v":0},{"$f":"AK250*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A251)+1","v":244},{"$f":"IF(ISNA(MATCH($A252,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A252,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A252,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A252,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B252,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B252,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B252,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B252,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B252,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B252,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ252*(1+Xcalculation!$R$8)","v":0},{"$f":"AK252*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A252)+1","v":245},{"$f":"IF(ISNA(MATCH($A253,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A253,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A253,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A253,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B253,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B253,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B253,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B253,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B253,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B253,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ253*(1+Xcalculation!$R$8)","v":0},{"$f":"AK253*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A254)+1","v":247},{"$f":"IF(ISNA(MATCH($A255,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A255,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A255,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A255,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B255,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B255,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B255,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B255,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B255,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B255,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ255*(1+Xcalculation!$R$8)","v":0},{"$f":"AK255*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A255)+1","v":248},{"$f":"IF(ISNA(MATCH($A256,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A256,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A256,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A256,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B256,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B256,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B256,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B256,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B256,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B256,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ256*(1+Xcalculation!$R$8)","v":0},{"$f":"AK256*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A257)+1","v":250},{"$f":"IF(ISNA(MATCH($A258,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A258,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A258,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A258,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B258,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B258,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B258,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B258,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B258,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B258,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ258*(1+Xcalculation!$R$8)","v":0},{"$f":"AK258*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A258)+1","v":251},{"$f":"IF(ISNA(MATCH($A259,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A259,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A259,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A259,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B259,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B259,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B259,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B259,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B259,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B259,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B259,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ259*(1+Xcalculation!$R$8)","v":0},{"$f":"AK259*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A260)+1","v":253},{"$f":"IF(ISNA(MATCH($A261,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A261,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A261,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A261,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B261,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B261,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B261,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B261,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B261,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B261,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ261*(1+Xcalculation!$R$8)","v":0},{"$f":"AK261*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A261)+1","v":254},{"$f":"IF(ISNA(MATCH($A262,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A262,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A262,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A262,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B262,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B262,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B262,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B262,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B262,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B262,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ262*(1+Xcalculation!$R$8)","v":0},{"$f":"AK262*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A263)+1","v":256},{"$f":"IF(ISNA(MATCH($A264,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A264,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A264,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A264,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B264,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B264,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B264,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B264,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B264,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B264,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ264*(1+Xcalculation!$R$8)","v":0},{"$f":"AK264*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A264)+1","v":257},{"$f":"IF(ISNA(MATCH($A265,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A265,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A265,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A265,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B265,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B265,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B265,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B265,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B265,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B265,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B265,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B265,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B265,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B265,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,{"$f":"F265*J265/million","v":0},{"$f":"$G265*K265/million","v":0},{"$f":"$G265*L265/million","v":0},{"$f":"$G265*M265/million","v":0},{"$f":"$G265*N265/million","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"F265","v":0},{"$f":"H265","v":0},0,{"$f":"AJ265*(1+Xcalculation!$R$8)","v":0},{"$f":"AK265*(1+Xcalculation!$R$8)","v":0},null,null,null,{"$f":"AH265*J265/million","v":0},{"$f":"AI265*K265/million","v":0},{"$f":"AJ265*L265/million","v":0},{"$f":"AK265*M265/million","v":0},{"$f":"AL265*N265/million","v":0}]
[{"$f":"MAX($A$8:A266)+1","v":259},{"$f":"IF(ISNA(MATCH($A267,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A267,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A267,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A267,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B267,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B267,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B267,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B267,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B267,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B267,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ267*(1+Xcalculation!$R$8)","v":0},{"$f":"AK267*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A267)+1","v":260},{"$f":"IF(ISNA(MATCH($A268,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A268,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A268,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A268,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B268,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B268,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B268,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B268,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B268,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B268,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ268*(1+Xcalculation!$R$8)","v":0},{"$f":"AK268*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A269)+1","v":262},{"$f":"IF(ISNA(MATCH($A270,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A270,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A270,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A270,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B270,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B270,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B270,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B270,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B270,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B270,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ270*(1+Xcalculation!$R$8)","v":0},{"$f":"AK270*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A270)+1","v":263},{"$f":"IF(ISNA(MATCH($A271,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A271,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A271,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A271,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B271,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B271,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B271,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B271,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B271,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B271,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ271*(1+Xcalculation!$R$8)","v":0},{"$f":"AK271*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A272)+1","v":265},{"$f":"IF(ISNA(MATCH($A273,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A273,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A273,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A273,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B273,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B273,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B273,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B273,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B273,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B273,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ273*(1+Xcalculation!$R$8)","v":0},{"$f":"AK273*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A273)+1","v":266},{"$f":"IF(ISNA(MATCH($A274,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A274,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A274,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A274,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B274,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B274,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B274,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B274,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B274,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B274,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ274*(1+Xcalculation!$R$8)","v":0},{"$f":"AK274*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A275)+1","v":268},{"$f":"IF(ISNA(MATCH($A276,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A276,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A276,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A276,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B276,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B276,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B276,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B276,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B276,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B276,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ276*(1+Xcalculation!$R$8)","v":0},{"$f":"AK276*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A276)+1","v":269},{"$f":"IF(ISNA(MATCH($A277,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A277,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A277,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A277,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B277,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B277,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B277,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B277,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B277,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B277,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ277*(1+Xcalculation!$R$8)","v":0},{"$f":"AK277*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A278)+1","v":271},{"$f":"IF(ISNA(MATCH($A279,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A279,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A279,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A279,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B279,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B279,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B279,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B279,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B279,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B279,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B279,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ279*(1+Xcalculation!$R$8)","v":0},{"$f":"AK279*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A279)+1","v":272},{"$f":"IF(ISNA(MATCH($A280,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A280,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A280,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A280,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B280,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B280,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B280,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B280,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B280,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B280,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ280*(1+Xcalculation!$R$8)","v":0},{"$f":"AK280*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A281)+1","v":274},{"$f":"IF(ISNA(MATCH($A282,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A282,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A282,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A282,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B282,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B282,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B282,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B282,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B282,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B282,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ282*(1+Xcalculation!$R$8)","v":0},{"$f":"AK282*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A282)+1","v":275},{"$f":"IF(ISNA(MATCH($A283,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A283,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A283,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A283,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B283,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B283,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B283,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B283,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B283,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B283,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ283*(1+Xcalculation!$R$8)","v":0},{"$f":"AK283*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A284)+1","v":277},{"$f":"IF(ISNA(MATCH($A285,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A285,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A285,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A285,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B285,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B285,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B285,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B285,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B285,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B285,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ285*(1+Xcalculation!$R$8)","v":0},{"$f":"AK285*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A285)+1","v":278},{"$f":"IF(ISNA(MATCH($A286,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A286,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A286,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A286,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B286,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B286,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B286,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B286,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B286,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B286,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ286*(1+Xcalculation!$R$8)","v":0},{"$f":"AK286*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A287)+1","v":280},{"$f":"IF(ISNA(MATCH($A288,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A288,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A288,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A288,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B288,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B288,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B288,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B288,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B288,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B288,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ288*(1+Xcalculation!$R$8)","v":0},{"$f":"AK288*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A288)+1","v":281},{"$f":"IF(ISNA(MATCH($A289,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A289,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A289,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A289,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B289,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B289,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B289,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B289,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B289,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B289,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B289,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ289*(1+Xcalculation!$R$8)","v":0},{"$f":"AK289*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A290)+1","v":283},{"$f":"IF(ISNA(MATCH($A291,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A291,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A291,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A291,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B291,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B291,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B291,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B291,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B291,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B291,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ291*(1+Xcalculation!$R$8)","v":0},{"$f":"AK291*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A291)+1","v":284},{"$f":"IF(ISNA(MATCH($A292,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A292,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A292,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A292,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B292,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B292,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B292,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B292,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B292,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B292,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ292*(1+Xcalculation!$R$8)","v":0},{"$f":"AK292*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A293)+1","v":286},{"$f":"IF(ISNA(MATCH($A294,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A294,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A294,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A294,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B294,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B294,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B294,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B294,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B294,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B294,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ294*(1+Xcalculation!$R$8)","v":0},{"$f":"AK294*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A294)+1","v":287},{"$f":"IF(ISNA(MATCH($A295,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A295,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A295,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A295,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B295,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B295,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B295,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B295,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B295,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B295,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ295*(1+Xcalculation!$R$8)","v":0},{"$f":"AK295*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A296)+1","v":289},{"$f":"IF(ISNA(MATCH($A297,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A297,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A297,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A297,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B297,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B297,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B297,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B297,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B297,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B297,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ297*(1+Xcalculation!$R$8)","v":0},{"$f":"AK297*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A297)+1","v":290},{"$f":"IF(ISNA(MATCH($A298,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A298,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A298,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A298,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B298,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B298,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B298,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B298,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B298,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B298,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ298*(1+Xcalculation!$R$8)","v":0},{"$f":"AK298*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A299)+1","v":292},{"$f":"IF(ISNA(MATCH($A300,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A300,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A300,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A300,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B300,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B300,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B300,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B300,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B300,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B300,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ300*(1+Xcalculation!$R$8)","v":0},{"$f":"AK300*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A300)+1","v":293},{"$f":"IF(ISNA(MATCH($A301,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A301,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A301,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A301,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B301,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B301,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B301,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B301,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B301,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B301,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ301*(1+Xcalculation!$R$8)","v":0},{"$f":"AK301*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A302)+1","v":295},{"$f":"IF(ISNA(MATCH($A303,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A303,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A303,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A303,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B303,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B303,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B303,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B303,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B303,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B303,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ303*(1+Xcalculation!$R$8)","v":0},{"$f":"AK303*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A303)+1","v":296},{"$f":"IF(ISNA(MATCH($A304,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A304,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A304,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A304,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B304,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B304,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B304,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B304,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B304,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B304,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ304*(1+Xcalculation!$R$8)","v":0},{"$f":"AK304*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A305)+1","v":298},{"$f":"IF(ISNA(MATCH($A306,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A306,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A306,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A306,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B306,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B306,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B306,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B306,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B306,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B306,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ306*(1+Xcalculation!$R$8)","v":0},{"$f":"AK306*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A306)+1","v":299},{"$f":"IF(ISNA(MATCH($A307,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A307,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A307,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A307,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B307,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B307,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B307,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B307,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B307,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B307,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ307*(1+Xcalculation!$R$8)","v":0},{"$f":"AK307*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A308)+1","v":301},{"$f":"IF(ISNA(MATCH($A309,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A309,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A309,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A309,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B309,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B309,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B309,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B309,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B309,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B309,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B309,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ309*(1+Xcalculation!$R$8)","v":0},{"$f":"AK309*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A309)+1","v":302},{"$f":"IF(ISNA(MATCH($A310,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A310,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A310,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A310,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B310,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B310,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B310,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B310,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B310,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B310,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ310*(1+Xcalculation!$R$8)","v":0},{"$f":"AK310*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A312)+1","v":305},{"$f":"IF(ISNA(MATCH($A313,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A313,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A313,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A313,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B313,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B313,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B313,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B313,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B313,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B313,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ313*(1+Xcalculation!$R$8)","v":0},{"$f":"AK313*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A313)+1","v":306},{"$f":"IF(ISNA(MATCH($A314,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A314,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A314,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A314,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B314,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B314,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B314,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B314,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B314,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B314,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ314*(1+Xcalculation!$R$8)","v":0},{"$f":"AK314*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A314)+1","v":307},{"$f":"IF(ISNA(MATCH($A315,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A315,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A315,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A315,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B315,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B315,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B315,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B315,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B315,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B315,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ315*(1+Xcalculation!$R$8)","v":0},{"$f":"AK315*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A315)+1","v":308},{"$f":"IF(ISNA(MATCH($A316,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A316,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A316,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A316,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B316,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B316,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B316,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B316,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B316,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B316,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ316*(1+Xcalculation!$R$8)","v":0},{"$f":"AK316*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A316)+1","v":309},{"$f":"IF(ISNA(MATCH($A317,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A317,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A317,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A317,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B317,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B317,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B317,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B317,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B317,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B317,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ317*(1+Xcalculation!$R$8)","v":0},{"$f":"AK317*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A317)+1","v":310},{"$f":"IF(ISNA(MATCH($A318,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A318,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A318,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A318,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B318,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B318,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B318,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B318,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B318,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B318,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ318*(1+Xcalculation!$R$8)","v":0},{"$f":"AK318*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A318)+1","v":311},{"$f":"IF(ISNA(MATCH($A319,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A319,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A319,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A319,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B319,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B319,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B319,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B319,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B319,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B319,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B319,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ319*(1+Xcalculation!$R$8)","v":0},{"$f":"AK319*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A319)+1","v":312},{"$f":"IF(ISNA(MATCH($A320,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A320,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A320,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A320,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B320,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B320,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B320,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B320,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B320,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B320,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ320*(1+Xcalculation!$R$8)","v":0},{"$f":"AK320*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A320)+1","v":313},{"$f":"IF(ISNA(MATCH($A321,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A321,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A321,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A321,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B321,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B321,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B321,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B321,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B321,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B321,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ321*(1+Xcalculation!$R$8)","v":0},{"$f":"AK321*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A321)+1","v":314},{"$f":"IF(ISNA(MATCH($A322,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A322,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A322,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A322,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B322,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B322,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B322,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B322,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B322,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B322,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ322*(1+Xcalculation!$R$8)","v":0},{"$f":"AK322*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A322)+1","v":315},{"$f":"IF(ISNA(MATCH($A323,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A323,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A323,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A323,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B323,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B323,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B323,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B323,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B323,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B323,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ323*(1+Xcalculation!$R$8)","v":0},{"$f":"AK323*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A323)+1","v":316},{"$f":"IF(ISNA(MATCH($A324,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A324,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A324,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A324,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B324,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B324,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B324,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B324,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B324,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B324,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ324*(1+Xcalculation!$R$8)","v":0},{"$f":"AK324*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A324)+1","v":317},{"$f":"IF(ISNA(MATCH($A325,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A325,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A325,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A325,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B325,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B325,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B325,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B325,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B325,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B325,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ325*(1+Xcalculation!$R$8)","v":0},{"$f":"AK325*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A325)+1","v":318},{"$f":"IF(ISNA(MATCH($A326,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A326,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A326,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A326,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B326,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B326,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B326,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B326,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B326,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B326,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ326*(1+Xcalculation!$R$8)","v":0},{"$f":"AK326*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A326)+1","v":319},{"$f":"IF(ISNA(MATCH($A327,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A327,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A327,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A327,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B327,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B327,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B327,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B327,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B327,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B327,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ327*(1+Xcalculation!$R$8)","v":0},{"$f":"AK327*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A327)+1","v":320},{"$f":"IF(ISNA(MATCH($A328,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A328,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A328,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A328,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B328,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B328,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B328,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B328,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B328,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B328,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ328*(1+Xcalculation!$R$8)","v":0},{"$f":"AK328*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A328)+1","v":321},{"$f":"IF(ISNA(MATCH($A329,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A329,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A329,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A329,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B329,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B329,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B329,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B329,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B329,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B329,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B329,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B329,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B329,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B329,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B329,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,{"$f":"F329*J329/million","v":0},{"$f":"$G329*K329/million","v":0},{"$f":"$G329*L329/million","v":0},{"$f":"$G329*M329/million","v":0},{"$f":"$G329*N329/million","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"F329","v":0},{"$f":"H329","v":0},0,{"$f":"AJ329*(1+Xcalculation!$R$8)","v":0},{"$f":"AK329*(1+Xcalculation!$R$8)","v":0},null,null,null,{"$f":"AH329*J329/million","v":0},{"$f":"AI329*K329/million","v":0},{"$f":"AJ329*L329/million","v":0},{"$f":"AK329*M329/million","v":0},{"$f":"AL329*N329/million","v":0}]
[{"$f":"MAX($A$8:A329)+1","v":322},{"$f":"IF(ISNA(MATCH($A330,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A330,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A330,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A330,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B330,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B330,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B330,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B330,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B330,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B330,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"F330*J330/million","v":0},{"$f":"$H330*K330/million","v":0},{"$f":"$AJ330*L330/million","v":0},0,0,null,null,null,0,0,{"$f":"AI330*(1+$AJ$6)","v":0},{"$f":"AJ330*(1+Xcalculation!$R$8)","v":0},{"$f":"AK330*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A330)+1","v":323},{"$f":"IF(ISNA(MATCH($A331,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A331,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A331,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A331,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B331,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B331,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B331,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B331,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B331,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B331,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ331*(1+Xcalculation!$R$8)","v":0},{"$f":"AK331*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A331)+1","v":324},{"$f":"IF(ISNA(MATCH($A332,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A332,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A332,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A332,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B332,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B332,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B332,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B332,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B332,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B332,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ332*(1+Xcalculation!$R$8)","v":0},{"$f":"AK332*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A332)+1","v":325},{"$f":"IF(ISNA(MATCH($A333,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A333,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A333,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A333,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B333,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B333,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B333,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B333,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B333,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B333,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ333*(1+Xcalculation!$R$8)","v":0},{"$f":"AK333*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A333)+1","v":326},{"$f":"IF(ISNA(MATCH($A334,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A334,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A334,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A334,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B334,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B334,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B334,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B334,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B334,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B334,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ334*(1+Xcalculation!$R$8)","v":0},{"$f":"AK334*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A334)+1","v":327},{"$f":"IF(ISNA(MATCH($A335,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A335,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A335,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A335,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B335,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B335,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B335,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B335,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B335,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B335,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ335*(1+Xcalculation!$R$8)","v":0},{"$f":"AK335*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A335)+1","v":328},{"$f":"IF(ISNA(MATCH($A336,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A336,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A336,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A336,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B336,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B336,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B336,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B336,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B336,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B336,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ336*(1+Xcalculation!$R$8)","v":0},{"$f":"AK336*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A336)+1","v":329},{"$f":"IF(ISNA(MATCH($A337,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A337,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A337,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A337,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B337,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B337,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B337,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B337,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B337,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B337,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ337*(1+Xcalculation!$R$8)","v":0},{"$f":"AK337*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A337)+1","v":330},{"$f":"IF(ISNA(MATCH($A338,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A338,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A338,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A338,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B338,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B338,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B338,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B338,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B338,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B338,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ338*(1+Xcalculation!$R$8)","v":0},{"$f":"AK338*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A338)+1","v":331},{"$f":"IF(ISNA(MATCH($A339,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A339,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A339,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A339,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B339,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B339,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B339,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B339,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B339,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B339,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ339*(1+Xcalculation!$R$8)","v":0},{"$f":"AK339*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A339)+1","v":332},{"$f":"IF(ISNA(MATCH($A340,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A340,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A340,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A340,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B340,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B340,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B340,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B340,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B340,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B340,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ340*(1+Xcalculation!$R$8)","v":0},{"$f":"AK340*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A340)+1","v":333},{"$f":"IF(ISNA(MATCH($A341,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A341,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A341,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A341,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B341,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B341,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B341,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B341,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B341,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B341,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ341*(1+Xcalculation!$R$8)","v":0},{"$f":"AK341*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A341)+1","v":334},{"$f":"IF(ISNA(MATCH($A342,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A342,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A342,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A342,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B342,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B342,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B342,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B342,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B342,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B342,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ342*(1+Xcalculation!$R$8)","v":0},{"$f":"AK342*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A342)+1","v":335},{"$f":"IF(ISNA(MATCH($A343,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A343,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A343,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A343,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B343,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B343,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B343,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B343,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B343,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B343,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,{"$f":"AJ343*(1+Xcalculation!$R$8)","v":0},{"$f":"AK343*(1+Xcalculation!$R$8)","v":0},null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J9:J343)","v":778700.06278156373},{"$f":"SUM(K9:K343)","v":730531.92895203363},{"$f":"SUM(L9:L343)","v":739110.40149807255},{"$f":"SUM(M9:M343)","v":777578.66760218446},{"$f":"SUM(N9:N343)","v":675332.74204906914},null,null,null,{"$f":"SUM(R9:R343)","v":696.95018112901607},{"$f":"SUM(S9:S343)","v":686.70906641314457},{"$f":"SUM(T9:T343)","v":700.58948566264439},{"$f":"SUM(U9:U343)","v":738.90803454210345},{"$f":"SUM(V9:V343)","v":641.60070270576841},null,null,null,{"$f":"SUM(Z9:Z343)","v":696.95018112901607},{"$f":"SUM(AA9:AA343)","v":604.30397844356673},{"$f":"SUM(AB9:AB343)","v":533.28871648640472},{"$f":"SUM(AC9:AC343)","v":562.45679589344888},{"$f":"SUM(AD9:AD343)","v":488.38645489963102},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP9:AP343)","v":696.95018112901607},{"$f":"SUM(AQ9:AQ343)","v":604.30397844356673},{"$f":"SUM(AR9:AR343)","v":533.28871648640472},{"$f":"SUM(AS9:AS343)","v":477.73651686375024},352.34016320497022]

{"sheet":"Basket2Cost","index":68,"n_rows":345,"n_cols":70,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
[{"$f":"(BasketDesign!K7)&\" Basket costs\"","v":"Ethernet Basket costs"}]
[]
["Units: £m",null,null,null,null,null,null,null,1,"Total operating costs, including admin related costs - Real",null,null,null,null,null,null,2,"Total OCM depreciation, including admin related costs - Real",null,null,null,null,null,null,3,"Total HGL, including admin related costs - Real",null,null,null,null,null,null,4,"Total return on capital, including admin related costs - Real",null,null,null,null,null,null,5,"Total costs, including admin related costs - Real (pre-geo-adjust)",null,null,null,null,null,null,6,"Geographic disaggregation uplift",null,null,null,null,null,null,7,"Total costs, including admin related costs - Real (pre-geo-adjust)",null,null,null,null,null,null,8,"Unit costs, including admin related costs (£000)"]
[null,null,null,null,null,null,null,null,null,"Total operating costs = Total Pay + Total Non-Pay ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total costs = Operating costs + OCM dep + HGL + Return on capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total costs pre-adj * (1 + geographic uplift)"]
[]
[null,null,null,null,null,null,null,"Indexed CPI",null,{"$f":"CPI.Index_forecast","v":1},1,1.012,1.0307219999999999,1.0515941205000001,null,null,null,{"$f":"CPI.Index_forecast","v":1},1,1.012,1.0307219999999999,1.0515941205000001,null,null,null,{"$f":"CPI.Index_forecast","v":1},1,1.012,1.0307219999999999,1.0515941205000001,null,null,null,{"$f":"CPI.Index_forecast","v":1},1,1.012,1.0307219999999999,1.0515941205000001]
[null,null,null,null,null,null,null,null,null,{"$f":"I8+1","v":1},{"$f":"J8+1","v":2},{"$f":"K8+1","v":3},{"$f":"L8+1","v":4},{"$f":"M8+1","v":5},null,null,null,{"$f":"Q8+1","v":1},{"$f":"R8+1","v":2},{"$f":"S8+1","v":3},{"$f":"T8+1","v":4},{"$f":"U8+1","v":5},null,null,null,{"$f":"Y8+1","v":1},{"$f":"Z8+1","v":2},{"$f":"AA8+1","v":3},{"$f":"AB8+1","v":4},{"$f":"AC8+1","v":5},null,null,null,{"$f":"AG8+1","v":1},{"$f":"AH8+1","v":2},{"$f":"AI8+1","v":3},{"$f":"AJ8+1","v":4},{"$f":"AK8+1","v":5},null,null,null,{"$f":"AO8+1","v":1},{"$f":"AP8+1","v":2},{"$f":"AQ8+1","v":3},{"$f":"AR8+1","v":4},{"$f":"AS8+1","v":5},null,null,null,1,2,3,4,5,null,null,null,1,2,3,4,5,null,null,null,{"$f":"BM8+1","v":1},{"$f":"BN8+1","v":2},{"$f":"BO8+1","v":3},{"$f":"BP8+1","v":4},{"$f":"BQ8+1","v":5}]
[null,"Service code","Service Name","Customer","Geography","Service tech","Bandwidth","Service type",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19",null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"MAX($A$9:A9)+1","v":1},{"$f":"IF(ISNA(MATCH($A10,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A10,BasketDesign!$P$9:$P$407,0)))","v":"SD143"},{"$f":"IF(ISNA(MATCH($A10,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A10,BasketDesign!$P$9:$P$407,0)))","v":"SD143: EBD Rentals AISBO   External   Non WECLA"},{"$f":"IF(ISNA(MATCH($B10,List_ServCode,0)),0,(INDEX(List_ServCustType,MATCH($B10,List_ServCode,0))))","v":"External"},{"$f":"IF(ISNA(MATCH($B10,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B10,List_ServCode,0)))","v":"Non-WECLA"},{"$f":"IF(ISNA(MATCH($B10,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B10,List_ServCode,0)))","v":"EBD"},{"$f":"IF(ISNA(MATCH($B10,List_ServCode,0)),0,INDEX(List_ServBandwidth,MATCH($B10,List_ServCode,0)))","v":"1000Mbit/s"},{"$f":"IF(ISNA(MATCH($B10,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B10,List_ServCode,0)))","v":"Rental"},null,{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":2.9289623083448153},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":3.0168233561487874},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":3.8102722602026042},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":2.5820982159717807},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":1.6782824607978049},null,null,null,{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":3.8637671922733805},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":4.230121084322537},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":5.8412337309458353},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":4.1623272758379111},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":2.5568635890904661},null,null,null,{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-0.22195063599403883},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-0.15544595440191911},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-0.36286988463021635},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-0.29631201191613926},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-0.16517724952773213},null,null,null,{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":2.5143177557807626},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":2.5326221352611022},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":3.1705771426022378},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":2.2184755416652937},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":1.7258446602971214},null,null,null,{"$f":"J10+R10+Z10+AH10","v":9.0850966204049186},{"$f":"K10+S10+AA10+AI10","v":9.6241206213305066},{"$f":"L10+T10+AB10+AJ10","v":12.459213249120461},{"$f":"M10+U10+AC10+AK10","v":8.6665890215588455},{"$f":"N10+V10+AD10+AL10","v":5.7958134606576603},null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F10,'Geo adjustment'!$D$44:$D$51,$G10,'Geo adjustment'!$E$44:$E$51,$H10)","v":1.0022686186077726E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F10,'Geo adjustment'!$D$44:$D$51,$G10,'Geo adjustment'!$E$44:$E$51,$H10)","v":1.0022686186077726E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F10,'Geo adjustment'!$D$44:$D$51,$G10,'Geo adjustment'!$E$44:$E$51,$H10)","v":1.0022686186077726E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F10,'Geo adjustment'!$D$44:$D$51,$G10,'Geo adjustment'!$E$44:$E$51,$H10)","v":1.0022686186077726E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F10,'Geo adjustment'!$D$44:$D$51,$G10,'Geo adjustment'!$E$44:$E$51,$H10)","v":1.0022686186077726E-3},null,null,null,{"$f":"AP10*(1+AX10)","v":9.0942023276445703},{"$f":"AQ10*(1+AY10)","v":9.6337665754109612},12.471700727572596,8.6752752717655248,5.801622422608582,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP10/INDEX(Serv.active.FC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":6.911807882545796},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ10/INDEX(Serv.active.FC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":7.1370354444499098},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR10/INDEX(Serv.active.FC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":7.4680987645485999},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS10/INDEX(Serv.active.FC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":7.4227001746662102},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT10/INDEX(Serv.active.FC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":6.5589232236638253}]
[{"$f":"MAX($A$9:A10)+1","v":2},{"$f":"IF(ISNA(MATCH($A11,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A11,BasketDesign!$P$9:$P$407,0)))","v":"SD319"},{"$f":"IF(ISNA(MATCH($A11,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A11,BasketDesign!$P$9:$P$407,0)))","v":"SD319: EBD ONBS Rentals AISBO   Internal   Non WECLA"},"Internal","Non-WECLA","EBD","1000Mbit/s","Rental",null,{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":8.6433878910299704},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":5.6858003521906397},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":2.8726877068661412},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.7746042498307986},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":1.6361252299339477},null,null,null,{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":10.95667359976162},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":7.692808498877973},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":4.2418247056084848},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":2.7118361420759012},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":2.3068690537420351},null,null,null,{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":-0.62517742809802801},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-0.29184210050414094},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-0.26963471152307461},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-0.19577811809442242},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-0.15145423951000217},null,null,null,{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":7.2079155920572449},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":4.6172882372198591},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":2.2985955795776496},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.4505543016183275},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":1.6150279586597733},null,null,null,{"$f":"J11+R11+Z11+AH11","v":26.182799654750806},{"$f":"K11+S11+AA11+AI11","v":17.704054987784332},{"$f":"L11+T11+AB11+AJ11","v":9.1434732805292001},{"$f":"M11+U11+AC11+AK11","v":5.7412165754306059},{"$f":"N11+V11+AD11+AL11","v":5.4065680028257539},null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F11,'Geo adjustment'!$D$44:$D$51,$G11,'Geo adjustment'!$E$44:$E$51,$H11)","v":1.0022686186077726E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F11,'Geo adjustment'!$D$44:$D$51,$G11,'Geo adjustment'!$E$44:$E$51,$H11)","v":1.0022686186077726E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F11,'Geo adjustment'!$D$44:$D$51,$G11,'Geo adjustment'!$E$44:$E$51,$H11)","v":1.0022686186077726E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F11,'Geo adjustment'!$D$44:$D$51,$G11,'Geo adjustment'!$E$44:$E$51,$H11)","v":1.0022686186077726E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F11,'Geo adjustment'!$D$44:$D$51,$G11,'Geo adjustment'!$E$44:$E$51,$H11)","v":1.0022686186077726E-3},null,null,null,{"$f":"AP11*(1+AX11)","v":26.209041853192055},{"$f":"AQ11*(1+AY11)","v":17.721799206520693},{"$f":"AR11*(1+AZ11)","v":9.1526374968633526},{"$f":"AS11*(1+BA11)","v":5.7469708166367903},{"$f":"AT11*(1+BB11)","v":5.4119868362693548},null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP11/INDEX(Serv.active.FC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":6.4198288964466315},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ11/INDEX(Serv.active.FC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":6.650738225003832},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR11/INDEX(Serv.active.FC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":6.9909203229938894},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS11/INDEX(Serv.active.FC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":6.8855597803272461},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT11/INDEX(Serv.active.FC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":5.9733996599822632}]
[{"$f":"MAX($A$9:A11)+1","v":3},{"$f":"IF(ISNA(MATCH($A12,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A12,BasketDesign!$P$9:$P$407,0)))","v":"SD111"},{"$f":"IF(ISNA(MATCH($A12,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A12,BasketDesign!$P$9:$P$407,0)))","v":"SD111: BES 1Gb Rentals   External   Non WECLA"},"External","Non-WECLA","BES","1000Mbit/s","Rental",null,{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.17971614141361431},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.115619143955598},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":9.1829516217959553E-2},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":7.2094129103680335E-2},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":4.6116507403720954E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":5.8063362386440529E-3},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":4.4373422815169004E-3},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":3.887889594226169E-3},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":3.3858055682414335E-3},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":2.6952394802710368E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.4725321271034501E-9},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.7345987330938767E-9},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.7314206639793542E-9},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-1.333492064016946E-9},null,null,null,{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":5.4842922659331113E-2},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":3.4018271784664475E-2},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":2.6695965178588407E-2},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":2.0502336928114515E-2},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":1.1383699687331949E-2},null,null,null,0.24036540031158946,0.15407475654924724,0.12241336925617541,9.5982269868615619E-2,6.0195445237831879E-2,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F12,'Geo adjustment'!$D$44:$D$51,$G12,'Geo adjustment'!$E$44:$E$51,$H12)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F12,'Geo adjustment'!$D$44:$D$51,$G12,'Geo adjustment'!$E$44:$E$51,$H12)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F12,'Geo adjustment'!$D$44:$D$51,$G12,'Geo adjustment'!$E$44:$E$51,$H12)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F12,'Geo adjustment'!$D$44:$D$51,$G12,'Geo adjustment'!$E$44:$E$51,$H12)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F12,'Geo adjustment'!$D$44:$D$51,$G12,'Geo adjustment'!$E$44:$E$51,$H12)","v":0},null,null,null,0.24036540031158946,0.15407475654924724,0.12241336925617541,9.5982269868615619E-2,6.0195445237831879E-2,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP12/INDEX(Serv.active.FC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":5.4466802370220134E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ12/INDEX(Serv.active.FC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":5.668815414944274E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR12/INDEX(Serv.active.FC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":5.7210973571529121E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS12/INDEX(Serv.active.FC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":5.8133896882151599E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT12/INDEX(Serv.active.FC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":6.5839616675798115E-2}]
[{"$f":"MAX($A$9:A12)+1","v":4},{"$f":"IF(ISNA(MATCH($A13,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A13,BasketDesign!$P$9:$P$407,0)))","v":"SD112"},{"$f":"IF(ISNA(MATCH($A13,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A13,BasketDesign!$P$9:$P$407,0)))","v":"SD112: BES Other Bandwidth Rentals   External   Non WECLA"},"External","Non-WECLA","BES","Other Bdwidth","Rental",null,{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":3.0289527890269816E-2},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":1.6986598023200402E-2},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":1.2374721090649219E-2},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.3467514852572122E-2},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":8.0921639006894044E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":1.211935579261662E-3},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":8.0624412241001291E-4},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":6.5356655700110167E-4},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":6.8660512834854139E-4},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":4.9238832247353959E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.2888760598301956E-10},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.0419095872183678E-10},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.4102379297380012E-10},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-2.5999736063783045E-10},null,null,null,{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":6.225370989291038E-3},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":3.2396842063883093E-3},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":2.2139536502495416E-3},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":2.6816614986359287E-3},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":1.3646724863835863E-3},null,null,null,3.7726834458822515E-2,2.1032526123111118E-2,1.5242241093708902E-2,1.68357813385328E-2,9.94922444954917E-3,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F13,'Geo adjustment'!$D$44:$D$51,$G13,'Geo adjustment'!$E$44:$E$51,$H13)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F13,'Geo adjustment'!$D$44:$D$51,$G13,'Geo adjustment'!$E$44:$E$51,$H13)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F13,'Geo adjustment'!$D$44:$D$51,$G13,'Geo adjustment'!$E$44:$E$51,$H13)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F13,'Geo adjustment'!$D$44:$D$51,$G13,'Geo adjustment'!$E$44:$E$51,$H13)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F13,'Geo adjustment'!$D$44:$D$51,$G13,'Geo adjustment'!$E$44:$E$51,$H13)","v":0},null,null,null,3.7726834458822515E-2,2.1032526123111118E-2,1.5242241093708902E-2,1.68357813385328E-2,9.94922444954917E-3,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP13/INDEX(Serv.active.FC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":4.8046795860658992E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ13/INDEX(Serv.active.FC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":5.1507854443657464E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR13/INDEX(Serv.active.FC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":5.3713530604416131E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS13/INDEX(Serv.active.FC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":4.9994153640872944E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT13/INDEX(Serv.active.FC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":5.7441941947073742E-2}]
[{"$f":"MAX($A$9:A13)+1","v":5},{"$f":"IF(ISNA(MATCH($A14,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A14,BasketDesign!$P$9:$P$407,0)))","v":"SD151"},{"$f":"IF(ISNA(MATCH($A14,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A14,BasketDesign!$P$9:$P$407,0)))","v":"SD151: Other Ethernet Rentals   Internal   Non WECLA"},"Internal","Non-WECLA","Other Ethernet",0,"Rental",null,{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":2.7771425079725889},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":3.6169146450818483},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":3.6810819355689217},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":3.9534010607698242},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":4.3689755382107087},null,null,null,{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":1.3698943590002703},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":1.8791804152467164},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":2.2734393057735529},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":2.624949870691172},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":2.9523992960368814},null,null,null,{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0.1313479165932139},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-3.0435991337294119E-2},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-7.9923387426342307E-2},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-0.12435053622251187},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-0.15243170515781951},null,null,null,{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.8867639504423187},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":1.2651075127955149},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":1.6832710613279083},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.9646075118222499},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":2.2297959367262625},null,null,null,5.1651487340083921,6.7307665817867859,7.5578689152440406,8.4186079070607338,9.3987390658160344,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F14,'Geo adjustment'!$D$44:$D$51,$G14,'Geo adjustment'!$E$44:$E$51,$H14)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F14,'Geo adjustment'!$D$44:$D$51,$G14,'Geo adjustment'!$E$44:$E$51,$H14)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F14,'Geo adjustment'!$D$44:$D$51,$G14,'Geo adjustment'!$E$44:$E$51,$H14)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F14,'Geo adjustment'!$D$44:$D$51,$G14,'Geo adjustment'!$E$44:$E$51,$H14)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F14,'Geo adjustment'!$D$44:$D$51,$G14,'Geo adjustment'!$E$44:$E$51,$H14)","v":0},null,null,null,5.1651487340083921,6.7307665817867859,7.5578689152440406,8.4186079070607338,9.3987390658160344,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP14/INDEX(Serv.active.FC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":1.1237183092297567},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ14/INDEX(Serv.active.FC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":1.0988678394367302},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR14/INDEX(Serv.active.FC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":1.2652022074656626},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS14/INDEX(Serv.active.FC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":1.3068557925296536},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT14/INDEX(Serv.active.FC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":1.2602142247504036}]
[{"$f":"MAX($A$9:A14)+1","v":6},{"$f":"IF(ISNA(MATCH($A15,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A15,BasketDesign!$P$9:$P$407,0)))","v":"SD160"},{"$f":"IF(ISNA(MATCH($A15,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A15,BasketDesign!$P$9:$P$407,0)))","v":"SD160: BES 1Gb Rentals   Internal   Non WECLA"},"Internal","Non-WECLA","BES","1000Mbit/s","Rental",null,{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":1.5960314628293129E-2},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":1.7307485274501842E-2},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":1.9028163778004051E-2},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.339656902795229E-2},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":7.8988072189352335E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":5.8085746548601806E-4},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":6.2272715990313295E-4},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":6.7176310493863983E-4},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":5.2800580672277421E-4},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":3.7838052019448172E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.2359559565202591E-10},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.6512048258552685E-10},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-4.3143281050431401E-10},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-3.1504629301354344E-10},null,null,null,{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":5.8478530594538204E-3},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":6.6158169486146409E-3},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":7.6619585755899351E-3},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":5.4190179966093974E-3},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":3.0533792828883266E-3},null,null,null,2.2389025153232968E-2,2.4546029259424021E-2,2.7361885193412143E-2,1.9343592399851652E-2,1.1330566706971749E-2,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F15,'Geo adjustment'!$D$44:$D$51,$G15,'Geo adjustment'!$E$44:$E$51,$H15)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F15,'Geo adjustment'!$D$44:$D$51,$G15,'Geo adjustment'!$E$44:$E$51,$H15)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F15,'Geo adjustment'!$D$44:$D$51,$G15,'Geo adjustment'!$E$44:$E$51,$H15)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F15,'Geo adjustment'!$D$44:$D$51,$G15,'Geo adjustment'!$E$44:$E$51,$H15)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F15,'Geo adjustment'!$D$44:$D$51,$G15,'Geo adjustment'!$E$44:$E$51,$H15)","v":0},null,null,null,2.2389025153232968E-2,2.4546029259424021E-2,2.7361885193412143E-2,1.9343592399851652E-2,1.1330566706971749E-2,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP15/INDEX(Serv.active.FC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":7.247789307475129E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ15/INDEX(Serv.active.FC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":7.0614477142324147E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR15/INDEX(Serv.active.FC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":6.8099557473900355E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS15/INDEX(Serv.active.FC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":6.7920883559272935E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT15/INDEX(Serv.active.FC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":7.0633575051741046E-2}]
[{"$f":"MAX($A$9:A15)+1","v":7},{"$f":"IF(ISNA(MATCH($A16,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A16,BasketDesign!$P$9:$P$407,0)))","v":"SD103"},{"$f":"IF(ISNA(MATCH($A16,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A16,BasketDesign!$P$9:$P$407,0)))","v":"SD103: WES 10Mb Rentals   External   Non WECLA"},"External","Non-WECLA","WES","10Mbit/s","Rental",null,{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.33549601985333144},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.22584222876258042},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.16556907471405238},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.10949998660606809},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":4.8078018196600271E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":1.0187964244190649E-2},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":7.6919551210914202E-3},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":6.2161448650177222E-3},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":4.732510331627574E-3},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":3.0182675754486586E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.4905447443605517E-9},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.869691637457464E-9},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-2.5892382583442546E-9},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-1.6504700455269172E-9},null,null,null,{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":6.6644273562639245E-2},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":4.3429629379725151E-2},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":3.0822707540306249E-2},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.8555442323932962E-2},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":4.0204617409164024E-3},null,null,null,0.41232825766016135,0.27696381077285226,0.20260792424968471,0.13278793667239036,5.5116745862495285E-2,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F16,'Geo adjustment'!$D$44:$D$51,$G16,'Geo adjustment'!$E$44:$E$51,$H16)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F16,'Geo adjustment'!$D$44:$D$51,$G16,'Geo adjustment'!$E$44:$E$51,$H16)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F16,'Geo adjustment'!$D$44:$D$51,$G16,'Geo adjustment'!$E$44:$E$51,$H16)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F16,'Geo adjustment'!$D$44:$D$51,$G16,'Geo adjustment'!$E$44:$E$51,$H16)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F16,'Geo adjustment'!$D$44:$D$51,$G16,'Geo adjustment'!$E$44:$E$51,$H16)","v":0},null,null,null,0.41232825766016135,0.27696381077285226,0.20260792424968471,0.13278793667239036,5.5116745862495285E-2,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP16/INDEX(Serv.active.FC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":4.0027801035658173E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ16/INDEX(Serv.active.FC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":4.1378535637060163E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR16/INDEX(Serv.active.FC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":4.2485895020833976E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS16/INDEX(Serv.active.FC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":4.6159694643895209E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT16/INDEX(Serv.active.FC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":9.3018233767689945E-2}]
[{"$f":"MAX($A$9:A16)+1","v":8},{"$f":"IF(ISNA(MATCH($A17,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A17,BasketDesign!$P$9:$P$407,0)))","v":"SD104"},{"$f":"IF(ISNA(MATCH($A17,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A17,BasketDesign!$P$9:$P$407,0)))","v":"SD104: WES 100Mb Rentals   External   Non WECLA"},"External","Non-WECLA","WES","100Mbit/s","Rental",null,{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.25278700249732744},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.18564004049441085},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.13477148262818106},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":8.3910136939597119E-2},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":4.3482292233180043E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":1.0807736919319246E-2},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":8.7119431917156518E-3},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":6.9935640247496171E-3},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":5.1379819701684896E-3},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":3.5487763804713354E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.8878819869514572E-9},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.1250134914756235E-9},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.5972641437280575E-9},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-5.721635762590052E-10},null,null,null,{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":7.2130169437671365E-2},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":5.180105775713903E-2},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":3.6336048675367577E-2},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":2.003170516700092E-2},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":6.2267408963355211E-3},null,null,null,0.33572490885431805,0.24615303955538353,0.17810109320328477,0.10907982247950239,5.325780893782333E-2,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F17,'Geo adjustment'!$D$44:$D$51,$G17,'Geo adjustment'!$E$44:$E$51,$H17)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F17,'Geo adjustment'!$D$44:$D$51,$G17,'Geo adjustment'!$E$44:$E$51,$H17)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F17,'Geo adjustment'!$D$44:$D$51,$G17,'Geo adjustment'!$E$44:$E$51,$H17)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F17,'Geo adjustment'!$D$44:$D$51,$G17,'Geo adjustment'!$E$44:$E$51,$H17)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F17,'Geo adjustment'!$D$44:$D$51,$G17,'Geo adjustment'!$E$44:$E$51,$H17)","v":0},null,null,null,0.33572490885431805,0.24615303955538353,0.17810109320328477,0.10907982247950239,5.325780893782333E-2,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP17/INDEX(Serv.active.FC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":4.1922096219415242E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ17/INDEX(Serv.active.FC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":4.2642241904369202E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR17/INDEX(Serv.active.FC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":4.3544838627930543E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS17/INDEX(Serv.active.FC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":4.7608187271102574E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT17/INDEX(Serv.active.FC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":7.0314962354769403E-2}]
[{"$f":"MAX($A$9:A17)+1","v":9},{"$f":"IF(ISNA(MATCH($A18,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A18,BasketDesign!$P$9:$P$407,0)))","v":"SD105"},{"$f":"IF(ISNA(MATCH($A18,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A18,BasketDesign!$P$9:$P$407,0)))","v":"SD105: WES 1Gb Rentals   External   Non WECLA"},"External","Non-WECLA","WES","1000Mbit/s","Rental",null,{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":8.3040528305535238E-2},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":4.7650661406117359E-2},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":4.1946865162187756E-2},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":3.0475192781568256E-2},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":1.4189154243828949E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":2.9754848870878464E-3},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":2.1657589384979957E-3},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":2.023916891725768E-3},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":1.7142557495944443E-3},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":1.2567312488269236E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.0807882235813321E-9},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.197008225964146E-9},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.3761410912870096E-9},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-1.0268951090539196E-9},null,null,null,{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":4.4477746435402581E-2},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":2.4009922603735287E-2},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":2.1387335851190268E-2},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.4811371094197947E-2},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":4.3510425877509029E-3},null,null,null,0.13049375962802567,7.3826341867562428E-2,6.5358116708095562E-2,4.7000818249219554E-2,1.9796927053511666E-2,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F18,'Geo adjustment'!$D$44:$D$51,$G18,'Geo adjustment'!$E$44:$E$51,$H18)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F18,'Geo adjustment'!$D$44:$D$51,$G18,'Geo adjustment'!$E$44:$E$51,$H18)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F18,'Geo adjustment'!$D$44:$D$51,$G18,'Geo adjustment'!$E$44:$E$51,$H18)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F18,'Geo adjustment'!$D$44:$D$51,$G18,'Geo adjustment'!$E$44:$E$51,$H18)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F18,'Geo adjustment'!$D$44:$D$51,$G18,'Geo adjustment'!$E$44:$E$51,$H18)","v":0},null,null,null,0.13049375962802567,7.3826341867562428E-2,6.5358116708095562E-2,4.7000818249219554E-2,1.9796927053511666E-2,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP18/INDEX(Serv.active.FC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":5.9588797397524415E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ18/INDEX(Serv.active.FC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":6.2986435674023775E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR18/INDEX(Serv.active.FC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":6.2502006365542567E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS18/INDEX(Serv.active.FC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":6.4872622037195293E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT18/INDEX(Serv.active.FC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":9.5942583786819566E-2}]
[{"$f":"MAX($A$9:A18)+1","v":10},{"$f":"IF(ISNA(MATCH($A19,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A19,BasketDesign!$P$9:$P$407,0)))","v":"SD106"},{"$f":"IF(ISNA(MATCH($A19,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A19,BasketDesign!$P$9:$P$407,0)))","v":"SD106: WES Other Bandwidth Rentals   External   Non WECLA"},"External","Non-WECLA","WES","Other Bdwidth","Rental",null,{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":5.2162057385123695E-2},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":4.3207916121257045E-2},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":1.9250306207017873E-2},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.4272208380676134E-2},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":9.8537418484001115E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":1.9480170867581046E-3},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":1.7097451814498969E-3},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":9.8214639588133611E-4},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":8.0412506245531993E-4},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":6.3492450399867703E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-3.9936577519942098E-10},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-4.7782765580710875E-10},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-2.1535703381439905E-10},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-8.1221394601627609E-11},null,null,null,{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":1.0377672569262999E-2},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":8.5464180529503404E-3},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":3.2101517191701436E-3},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":2.1379834343132342E-3},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":1.1319574963934327E-3},null,null,null,6.4487747041144794E-2,5.3464078956291503E-2,2.3442603844241697E-2,1.7214316662087656E-2,1.1620623767570826E-2,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F19,'Geo adjustment'!$D$44:$D$51,$G19,'Geo adjustment'!$E$44:$E$51,$H19)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F19,'Geo adjustment'!$D$44:$D$51,$G19,'Geo adjustment'!$E$44:$E$51,$H19)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F19,'Geo adjustment'!$D$44:$D$51,$G19,'Geo adjustment'!$E$44:$E$51,$H19)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F19,'Geo adjustment'!$D$44:$D$51,$G19,'Geo adjustment'!$E$44:$E$51,$H19)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F19,'Geo adjustment'!$D$44:$D$51,$G19,'Geo adjustment'!$E$44:$E$51,$H19)","v":0},null,null,null,6.4487747041144794E-2,5.3464078956291503E-2,2.3442603844241697E-2,1.7214316662087656E-2,1.1620623767570826E-2,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP19/INDEX(Serv.active.FC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":4.2947311998198734E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ19/INDEX(Serv.active.FC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":4.2916762422196421E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR19/INDEX(Serv.active.FC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":4.9856034323617612E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS19/INDEX(Serv.active.FC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":5.3891964245616847E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT19/INDEX(Serv.active.FC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":6.6237802072741769E-2}]
[{"$f":"MAX($A$9:A19)+1","v":11},{"$f":"IF(ISNA(MATCH($A20,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A20,BasketDesign!$P$9:$P$407,0)))","v":"SD116"},{"$f":"IF(ISNA(MATCH($A20,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A20,BasketDesign!$P$9:$P$407,0)))","v":"SD116: WES 10Mb Rentals   Internal   Non WECLA"},"Internal","Non-WECLA","WES","10Mbit/s","Rental",null,{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.24652979189361651},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.18349988166623526},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.12344734429682407},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":7.3314409955647544E-2},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":3.8208572107963426E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":1.0627297668660725E-2},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":8.6295633142652074E-3},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":6.5485009410758627E-3},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":4.6664558499078315E-3},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":3.2338975178670373E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.009741170361555E-9},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.5427905822095969E-9},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-2.2351071123461931E-9},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-1.4363565885003117E-9},null,null,null,{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":6.4182100956370738E-2},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":4.704635136323556E-2},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":3.0347048619158577E-2},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.5788474083550941E-2},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":5.0142501541635374E-3},null,null,null,0.32133919051864795,0.23917579433399486,0.1603428913142679,9.376933765399921E-2,4.6456718343637418E-2,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F20,'Geo adjustment'!$D$44:$D$51,$G20,'Geo adjustment'!$E$44:$E$51,$H20)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F20,'Geo adjustment'!$D$44:$D$51,$G20,'Geo adjustment'!$E$44:$E$51,$H20)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F20,'Geo adjustment'!$D$44:$D$51,$G20,'Geo adjustment'!$E$44:$E$51,$H20)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F20,'Geo adjustment'!$D$44:$D$51,$G20,'Geo adjustment'!$E$44:$E$51,$H20)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F20,'Geo adjustment'!$D$44:$D$51,$G20,'Geo adjustment'!$E$44:$E$51,$H20)","v":0},null,null,null,0.32133919051864795,0.23917579433399486,0.1603428913142679,9.376933765399921E-2,4.6456718343637418E-2,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP20/INDEX(Serv.active.FC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":3.6624892346043034E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ20/INDEX(Serv.active.FC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":3.7226558682326716E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR20/INDEX(Serv.active.FC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":3.8741869458996707E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS20/INDEX(Serv.active.FC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":4.4018001268179396E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT20/INDEX(Serv.active.FC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":7.3034143042547378E-2}]
[{"$f":"MAX($A$9:A20)+1","v":12},{"$f":"IF(ISNA(MATCH($A21,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A21,BasketDesign!$P$9:$P$407,0)))","v":"SD117"},{"$f":"IF(ISNA(MATCH($A21,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A21,BasketDesign!$P$9:$P$407,0)))","v":"SD117: WES 100Mb Rentals   Internal   Non WECLA"},"Internal","Non-WECLA","WES","100Mbit/s","Rental",null,{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.34131545561476417},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.26944545848920143},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.1589622038250616},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":9.808881872600321E-2},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":4.9303927555677453E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":1.5079385285761479E-2},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":1.2817839611751175E-2},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":8.9412772659224135E-3},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":6.5886404259497041E-3},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":4.559623650854841E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-3.1066035367539779E-9},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-3.8047032011341735E-9},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-2.6129759713364735E-9},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-1.1695233909751423E-9},null,null,null,{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":9.3498158324521158E-2},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":7.3088472438810753E-2},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":3.989302958777232E-2},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":2.1136268900250541E-2},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":5.1068762224837404E-3},null,null,null,0.44989299922504677,0.35535176743315988,0.20779650687405316,0.12581372543922748,5.8970426259492649E-2,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F21,'Geo adjustment'!$D$44:$D$51,$G21,'Geo adjustment'!$E$44:$E$51,$H21)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F21,'Geo adjustment'!$D$44:$D$51,$G21,'Geo adjustment'!$E$44:$E$51,$H21)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F21,'Geo adjustment'!$D$44:$D$51,$G21,'Geo adjustment'!$E$44:$E$51,$H21)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F21,'Geo adjustment'!$D$44:$D$51,$G21,'Geo adjustment'!$E$44:$E$51,$H21)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F21,'Geo adjustment'!$D$44:$D$51,$G21,'Geo adjustment'!$E$44:$E$51,$H21)","v":0},null,null,null,0.44989299922504677,0.35535176743315988,0.20779650687405316,0.12581372543922748,5.8970426259492649E-2,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP21/INDEX(Serv.active.FC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":5.4699652480768343E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ21/INDEX(Serv.active.FC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":5.5060820718637722E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR21/INDEX(Serv.active.FC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":5.8806799495373575E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS21/INDEX(Serv.active.FC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":6.6487694167422021E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT21/INDEX(Serv.active.FC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0.12325636411118676}]
[{"$f":"MAX($A$9:A21)+1","v":13},{"$f":"IF(ISNA(MATCH($A22,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A22,BasketDesign!$P$9:$P$407,0)))","v":"SD118"},{"$f":"IF(ISNA(MATCH($A22,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A22,BasketDesign!$P$9:$P$407,0)))","v":"SD118: WES 1Gb Rentals   Internal   Non WECLA"},"Internal","Non-WECLA","WES","1000Mbit/s","Rental",null,{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":7.7038944866498427E-2},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":5.4477477745267101E-2},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":4.7486374591022854E-2},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":3.100973839399428E-2},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":1.6231716989519387E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":3.9769218387691978E-3},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":3.2463035331114433E-3},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":2.9978008246553645E-3},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":2.3709723734428746E-3},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":1.7672078832798484E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-7.6295618529371104E-10},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-7.9840808824425725E-10},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-8.0891364143709948E-10},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-3.1080074180369089E-10},null,null,null,{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":3.5489182752696462E-2},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":2.4420652743193168E-2},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":2.1559150713013994E-2},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.3106221301146054E-2},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":4.9558841442259418E-3},null,null,null,0.11650504945796408,8.2144433258615535E-2,7.2043325330284125E-2,4.6486931259669566E-2,2.2954808706224433E-2,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F22,'Geo adjustment'!$D$44:$D$51,$G22,'Geo adjustment'!$E$44:$E$51,$H22)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F22,'Geo adjustment'!$D$44:$D$51,$G22,'Geo adjustment'!$E$44:$E$51,$H22)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F22,'Geo adjustment'!$D$44:$D$51,$G22,'Geo adjustment'!$E$44:$E$51,$H22)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F22,'Geo adjustment'!$D$44:$D$51,$G22,'Geo adjustment'!$E$44:$E$51,$H22)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F22,'Geo adjustment'!$D$44:$D$51,$G22,'Geo adjustment'!$E$44:$E$51,$H22)","v":0},null,null,null,0.11650504945796408,8.2144433258615535E-2,7.2043325330284125E-2,4.6486931259669566E-2,2.2954808706224433E-2,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP22/INDEX(Serv.active.FC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":6.000802395494155E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ22/INDEX(Serv.active.FC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":6.1378459326357639E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR22/INDEX(Serv.active.FC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":6.0739370290489418E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS22/INDEX(Serv.active.FC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":6.3849343738830194E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT22/INDEX(Serv.active.FC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":8.1020640098155974E-2}]
[{"$f":"MAX($A$9:A22)+1","v":14},{"$f":"IF(ISNA(MATCH($A23,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A23,BasketDesign!$P$9:$P$407,0)))","v":"SD119"},{"$f":"IF(ISNA(MATCH($A23,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A23,BasketDesign!$P$9:$P$407,0)))","v":"SD119: WES Other Bandwidth Rentals   Internal   Non WECLA"},"Internal","Non-WECLA","WES","Other Bdwidth","Rental",null,{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.17578642149006651},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":8.0954500801568588E-2},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":2.3702445021647929E-2},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.9566807582979941E-2},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":1.8868630414157022E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":6.991766402136953E-3},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":3.7516625891548211E-3},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":1.5757345950140722E-3},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":1.3165931154052828E-3},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":1.1976579524057881E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.6865928401144658E-9},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.24791157817388E-9},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-3.2820876797269436E-10},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-4.0071645308434727E-10},null,null,null,{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":1.4249220666356978E-2},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":5.8006040351958072E-3},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":5.6987097986711788E-4},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":3.2754648866058445E-4},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":5.1678490586509892E-4},null,null,null,0.19702740855856044,9.0506765739326381E-2,2.5848049348617539E-2,2.1210946858837041E-2,2.0583072871711454E-2,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F23,'Geo adjustment'!$D$44:$D$51,$G23,'Geo adjustment'!$E$44:$E$51,$H23)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F23,'Geo adjustment'!$D$44:$D$51,$G23,'Geo adjustment'!$E$44:$E$51,$H23)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F23,'Geo adjustment'!$D$44:$D$51,$G23,'Geo adjustment'!$E$44:$E$51,$H23)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F23,'Geo adjustment'!$D$44:$D$51,$G23,'Geo adjustment'!$E$44:$E$51,$H23)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F23,'Geo adjustment'!$D$44:$D$51,$G23,'Geo adjustment'!$E$44:$E$51,$H23)","v":0},null,null,null,0.19702740855856044,9.0506765739326381E-2,2.5848049348617539E-2,2.1210946858837041E-2,2.0583072871711454E-2,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP23/INDEX(Serv.active.FC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":2.5452442643339353E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ23/INDEX(Serv.active.FC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":2.9003593035624508E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR23/INDEX(Serv.active.FC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0.10896230131267014},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS23/INDEX(Serv.active.FC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0.34994570888897847},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT23/INDEX(Serv.active.FC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0.28778540840005024}]
[{"$f":"MAX($A$9:A23)+1","v":15},{"$f":"IF(ISNA(MATCH($A24,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A24,BasketDesign!$P$9:$P$407,0)))","v":"SD114"},{"$f":"IF(ISNA(MATCH($A24,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A24,BasketDesign!$P$9:$P$407,0)))","v":"SD114: Ethernet Main Link Rentals   Internal   Non WECLA"},"Internal","Non-WECLA","Ethernet main link","unspecified","Rental",null,{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":9.4952262049254017},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":9.0709750697417633},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":7.5076557476552859},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":7.1911264818528879},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":6.7773169305269461},null,null,null,{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":21.631414784576659},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":23.205865708127074},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":18.406494363716508},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":17.137000021299688},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":17.981547476312993},null,null,null,{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0.48498405332763989},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-4.0761106906771651},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-4.7976807007035633},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-6.4932549552836747},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-9.3480708742418148},null,null,null,{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":36.939478262359536},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":38.649814903543493},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":33.250243937558544},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":32.911151459659621},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":34.105773929704334},null,null,null,68.55110330518923,66.850544990735173,54.366713348226774,50.746023007528521,49.516567462302461,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F24,'Geo adjustment'!$D$44:$D$51,$G24,'Geo adjustment'!$E$44:$E$51,$H24)","v":4.3848008211899723E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F24,'Geo adjustment'!$D$44:$D$51,$G24,'Geo adjustment'!$E$44:$E$51,$H24)","v":4.3848008211899723E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F24,'Geo adjustment'!$D$44:$D$51,$G24,'Geo adjustment'!$E$44:$E$51,$H24)","v":4.3848008211899723E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F24,'Geo adjustment'!$D$44:$D$51,$G24,'Geo adjustment'!$E$44:$E$51,$H24)","v":4.3848008211899723E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F24,'Geo adjustment'!$D$44:$D$51,$G24,'Geo adjustment'!$E$44:$E$51,$H24)","v":4.3848008211899723E-3},null,null,null,68.851686239255301,67.143671315307543,54.605100557561478,50.968534210884059,49.733687747973676,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP24/INDEX(Serv.active.FC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.22351179720351946},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ24/INDEX(Serv.active.FC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.23726749694435886},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR24/INDEX(Serv.active.FC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0.21082093152136425},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS24/INDEX(Serv.active.FC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0.18754069354005407},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT24/INDEX(Serv.active.FC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0.19325338896454941}]
[{"$f":"MAX($A$9:A24)+1","v":16},{"$f":"IF(ISNA(MATCH($A25,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A25,BasketDesign!$P$9:$P$407,0)))","v":"SD115"},{"$f":"IF(ISNA(MATCH($A25,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A25,BasketDesign!$P$9:$P$407,0)))","v":"SD115: Ethernet Main Link Rentals   External   Non WECLA"},"External","Non-WECLA","Ethernet main link","unspecified","Rental",null,{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":7.8599327972049071},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":7.029957711649832},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":6.9612581358901968},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":6.9759684960840875},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":5.5486815577112756},null,null,null,{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":17.835547215141862},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":17.908862113869866},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":17.011793523966709},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":16.572829285577527},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":14.658792094025847},null,null,null,{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0.39981974170049656},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-3.1451220653475658},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-4.4339149232042683},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-6.2793490334160635},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-7.619506324743532},null,null,null,{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":30.403479018567687},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":29.779717525256356},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":30.683118360527708},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":31.776124903537998},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":27.758619113640588},null,null,null,56.498778772614955,51.573415285428489,50.222255097180344,49.045573651783542,40.346586440634177,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F25,'Geo adjustment'!$D$44:$D$51,$G25,'Geo adjustment'!$E$44:$E$51,$H25)","v":4.3848008211899723E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F25,'Geo adjustment'!$D$44:$D$51,$G25,'Geo adjustment'!$E$44:$E$51,$H25)","v":4.3848008211899723E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F25,'Geo adjustment'!$D$44:$D$51,$G25,'Geo adjustment'!$E$44:$E$51,$H25)","v":4.3848008211899723E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F25,'Geo adjustment'!$D$44:$D$51,$G25,'Geo adjustment'!$E$44:$E$51,$H25)","v":4.3848008211899723E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F25,'Geo adjustment'!$D$44:$D$51,$G25,'Geo adjustment'!$E$44:$E$51,$H25)","v":4.3848008211899723E-3},null,null,null,56.746514664173347,51.799554439123604,50.442469682572472,49.260628723407613,40.523498185991279,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP25/INDEX(Serv.active.FC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.22346962199526288},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ25/INDEX(Serv.active.FC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.23724543227490544},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR25/INDEX(Serv.active.FC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0.21074197740200659},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS25/INDEX(Serv.active.FC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0.18744392231600907},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT25/INDEX(Serv.active.FC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0.19320072597613477}]
[{"$f":"MAX($A$9:A25)+1","v":17},{"$f":"IF(ISNA(MATCH($A26,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A26,BasketDesign!$P$9:$P$407,0)))","v":"SD124"},{"$f":"IF(ISNA(MATCH($A26,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A26,BasketDesign!$P$9:$P$407,0)))","v":"SD124: EAD Other 10Mb Rental   External   Non WECLA"},"External","Non-WECLA","EAD","10Mbit/s","Rental",null,{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":6.8286690769348786},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":4.7641355300198072},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":2.9957982896177264},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.8569079080120636},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0.50076247734996338},null,null,null,{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":6.6534563725914779},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":4.67493412313513},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":3.0187211880276585},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":1.8925001482305419},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0.48362239180330591},null,null,null,{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0.51241941710649741},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-6.32021914504316E-2},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-9.537282176870468E-2},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-7.1493720073055225E-2},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-1.6944384629527545E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":4.1993626159572228},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":3.1530366040905178},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":1.9900145079577998},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.2421492457194325},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0.33517670565913932},null,null,null,18.193907482590078,12.528904065795025,7.9091611638344794,4.9200635818889831,1.3026171901828811,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F26,'Geo adjustment'!$D$44:$D$51,$G26,'Geo adjustment'!$E$44:$E$51,$H26)","v":9.4111411698962408E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F26,'Geo adjustment'!$D$44:$D$51,$G26,'Geo adjustment'!$E$44:$E$51,$H26)","v":9.4111411698962408E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F26,'Geo adjustment'!$D$44:$D$51,$G26,'Geo adjustment'!$E$44:$E$51,$H26)","v":9.4111411698962408E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F26,'Geo adjustment'!$D$44:$D$51,$G26,'Geo adjustment'!$E$44:$E$51,$H26)","v":9.4111411698962408E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F26,'Geo adjustment'!$D$44:$D$51,$G26,'Geo adjustment'!$E$44:$E$51,$H26)","v":9.4111411698962408E-3},null,null,null,18.365132914340766,12.64681535066231,7.9835953960827872,4.966366994823006,1.3148763044500258,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP26/INDEX(Serv.active.FC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":5.6468962845884327},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ26/INDEX(Serv.active.FC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":4.0787693242403309},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR26/INDEX(Serv.active.FC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":4.5187521388904939},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS26/INDEX(Serv.active.FC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":3.8483661980071182},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT26/INDEX(Serv.active.FC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":2.6920278446595614}]
[{"$f":"MAX($A$9:A26)+1","v":18},{"$f":"IF(ISNA(MATCH($A27,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A27,BasketDesign!$P$9:$P$407,0)))","v":"SD125"},{"$f":"IF(ISNA(MATCH($A27,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A27,BasketDesign!$P$9:$P$407,0)))","v":"SD125: EAD Other 100Mb Rental   External   Non WECLA"},"External","Non-WECLA","EAD","100Mbit/s","Rental",null,{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":13.428674545333855},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":10.998904137060681},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":10.226998581829791},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":12.113613186781176},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":7.7403524571867353},null,null,null,{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":12.909227754170239},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":10.678147137852633},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":10.145019847804338},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":12.209922070449046},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":7.7871864104514703},null,null,null,{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":1.0072093457974278},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-0.14640141407652243},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-0.32485950220726689},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-0.46775227001326669},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-0.27766630331155767},null,null,null,{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":8.2397438336412012},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":7.2823502771545217},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":6.780026748741637},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":8.1446923976156835},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":5.4876022429612634},null,null,null,35.584855478942721,28.813000137991313,26.827185676168501,32.00047538483264,20.737474807287914,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F27,'Geo adjustment'!$D$44:$D$51,$G27,'Geo adjustment'!$E$44:$E$51,$H27)","v":9.9642666483782897E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F27,'Geo adjustment'!$D$44:$D$51,$G27,'Geo adjustment'!$E$44:$E$51,$H27)","v":9.9642666483782897E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F27,'Geo adjustment'!$D$44:$D$51,$G27,'Geo adjustment'!$E$44:$E$51,$H27)","v":9.9642666483782897E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F27,'Geo adjustment'!$D$44:$D$51,$G27,'Geo adjustment'!$E$44:$E$51,$H27)","v":9.9642666483782897E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F27,'Geo adjustment'!$D$44:$D$51,$G27,'Geo adjustment'!$E$44:$E$51,$H27)","v":9.9642666483782897E-3},null,null,null,35.939432467578911,29.100100554306021,27.094498907671401,32.319336654441983,20.94410853588176,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP27/INDEX(Serv.active.FC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":3.228319534840054},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ27/INDEX(Serv.active.FC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":2.6443097789148218},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR27/INDEX(Serv.active.FC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":2.3497297182768171},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS27/INDEX(Serv.active.FC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":2.0009347904147874},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT27/INDEX(Serv.active.FC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":1.7267945190419136}]
[{"$f":"MAX($A$9:A27)+1","v":19},{"$f":"IF(ISNA(MATCH($A28,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A28,BasketDesign!$P$9:$P$407,0)))","v":"SD126"},{"$f":"IF(ISNA(MATCH($A28,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A28,BasketDesign!$P$9:$P$407,0)))","v":"SD126: EAD Other 1Gb Rental   External   Non WECLA"},"External","Non-WECLA","EAD","1000Mbit/s","Rental",null,{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":9.6994394851417738},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":8.7701355058107815},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":8.8500307970332486},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":9.7312040123152315},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":8.4634612558792277},null,null,null,{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":9.2444956654776735},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":8.3956550603145157},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":8.6794200168220552},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":9.7002012505165869},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":8.4273764506991551},null,null,null,{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0.72135027708550803},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-0.11509481022467594},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-0.2779349261434943},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-0.37175196066032928},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-0.30050344095834752},null,null,null,{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":5.9876581674954386},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":5.8372459054235897},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":5.9168912243524634},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":6.6159056670182688},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":6.0777078428270794},null,null,null,25.652943595200394,22.887941661324209,23.168407112064273,25.675558969189755,22.668042108447111,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F28,'Geo adjustment'!$D$44:$D$51,$G28,'Geo adjustment'!$E$44:$E$51,$H28)","v":4.7176532945179131E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F28,'Geo adjustment'!$D$44:$D$51,$G28,'Geo adjustment'!$E$44:$E$51,$H28)","v":4.7176532945179131E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F28,'Geo adjustment'!$D$44:$D$51,$G28,'Geo adjustment'!$E$44:$E$51,$H28)","v":4.7176532945179131E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F28,'Geo adjustment'!$D$44:$D$51,$G28,'Geo adjustment'!$E$44:$E$51,$H28)","v":4.7176532945179131E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F28,'Geo adjustment'!$D$44:$D$51,$G28,'Geo adjustment'!$E$44:$E$51,$H28)","v":4.7176532945179131E-3},null,null,null,25.773965289066375,22.995919034707487,23.277707624205235,25.796687354549341,22.774982071980297,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP28/INDEX(Serv.active.FC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":4.0887897907712398},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ28/INDEX(Serv.active.FC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":3.0310848643313117},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR28/INDEX(Serv.active.FC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":2.8265570735758718},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS28/INDEX(Serv.active.FC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":2.4953104871959182},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT28/INDEX(Serv.active.FC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":2.12240449072186}]
[{"$f":"MAX($A$9:A28)+1","v":20},{"$f":"IF(ISNA(MATCH($A29,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A29,BasketDesign!$P$9:$P$407,0)))","v":"SD127"},{"$f":"IF(ISNA(MATCH($A29,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A29,BasketDesign!$P$9:$P$407,0)))","v":"SD127: EAD LA 10Mb Rentals   External   Non WECLA"},"External","Non-WECLA","EAD LA","10Mbit/s","Rental",null,{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":1.6221274607829139},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":1.5337669987263958},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":1.0870036240049252},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.75608963391128725},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0.58110230066498891},null,null,null,{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":1.4895753251953909},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":1.4276650794208514},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":1.0299629253034455},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.72328929596683889},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0.55259191874197977},null,null,null,{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":8.0334346354403008E-2},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.3249191818243265E-2},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.2595465157908112E-2},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.8897808480955774E-2},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-1.3105982699615E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.7984884653904778},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.80482950959036392},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0.57505171734212757},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0.39580279131282425},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0.30848010916917523},null,null,null,3.9905255977231855,3.753012395919368,2.6694228014925905,1.8562839127099946,1.4290683458765292,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F29,'Geo adjustment'!$D$44:$D$51,$G29,'Geo adjustment'!$E$44:$E$51,$H29)","v":7.6289539402412503E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F29,'Geo adjustment'!$D$44:$D$51,$G29,'Geo adjustment'!$E$44:$E$51,$H29)","v":7.6289539402412503E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F29,'Geo adjustment'!$D$44:$D$51,$G29,'Geo adjustment'!$E$44:$E$51,$H29)","v":7.6289539402412503E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F29,'Geo adjustment'!$D$44:$D$51,$G29,'Geo adjustment'!$E$44:$E$51,$H29)","v":7.6289539402412503E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F29,'Geo adjustment'!$D$44:$D$51,$G29,'Geo adjustment'!$E$44:$E$51,$H29)","v":7.6289539402412503E-3},null,null,null,4.0209691337055693,3.7816439546249914,2.6897877050922072,1.87044541718007,1.4399706424646779,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP29/INDEX(Serv.active.FC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":1.4842255252022778},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ29/INDEX(Serv.active.FC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":1.3640857685397476},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR29/INDEX(Serv.active.FC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":1.3326746914331402},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS29/INDEX(Serv.active.FC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":1.2641142675628865},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT29/INDEX(Serv.active.FC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":1.1581931095242783}]
[{"$f":"MAX($A$9:A29)+1","v":21},{"$f":"IF(ISNA(MATCH($A30,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A30,BasketDesign!$P$9:$P$407,0)))","v":"SD128"},{"$f":"IF(ISNA(MATCH($A30,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A30,BasketDesign!$P$9:$P$407,0)))","v":"SD128: EAD LA 100Mb Rentals   External   Non WECLA"},"External","Non-WECLA","EAD LA","100Mbit/s","Rental",null,{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":8.7043582301784781},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":9.9401478305296607},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":16.775554439008896},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":16.387880116997103},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":16.465253473129085},null,null,null,{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":8.375862468881369},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":9.7362490610899446},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":16.872247225004354},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":16.79117209959897},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":16.94576056832549},null,null,null,{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0.45058311271352597},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-9.013426412831034E-2},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-0.36955566630773978},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-0.43826295457401648},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-0.40165181199027439},null,null,null,{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":4.4444082448449},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":5.4348022912595946},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":9.3446343095296029},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":9.1176292387775195},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":9.3905177384631582},null,null,null,21.975212056618275,25.021064918750888,42.622880307235114,41.85841850079958,42.399879967927461,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F30,'Geo adjustment'!$D$44:$D$51,$G30,'Geo adjustment'!$E$44:$E$51,$H30)","v":8.5787857731987136E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F30,'Geo adjustment'!$D$44:$D$51,$G30,'Geo adjustment'!$E$44:$E$51,$H30)","v":8.5787857731987136E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F30,'Geo adjustment'!$D$44:$D$51,$G30,'Geo adjustment'!$E$44:$E$51,$H30)","v":8.5787857731987136E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F30,'Geo adjustment'!$D$44:$D$51,$G30,'Geo adjustment'!$E$44:$E$51,$H30)","v":8.5787857731987136E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F30,'Geo adjustment'!$D$44:$D$51,$G30,'Geo adjustment'!$E$44:$E$51,$H30)","v":8.5787857731987136E-3},null,null,null,22.163732693172616,25.235715274506148,42.988532866427576,42.217512905922838,42.763619454981651,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP30/INDEX(Serv.active.FC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":1.4095326900723855},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ30/INDEX(Serv.active.FC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":1.2930680520974551},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR30/INDEX(Serv.active.FC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":1.2584774238056398},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS30/INDEX(Serv.active.FC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":1.1889288968096476},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT30/INDEX(Serv.active.FC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":1.0845933330958506}]
[{"$f":"MAX($A$9:A30)+1","v":22},{"$f":"IF(ISNA(MATCH($A31,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A31,BasketDesign!$P$9:$P$407,0)))","v":"SD129"},{"$f":"IF(ISNA(MATCH($A31,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A31,BasketDesign!$P$9:$P$407,0)))","v":"SD129: EAD LA 1Gb Rentals   External   Non WECLA"},"External","Non-WECLA","EAD LA","1000Mbit/s","Rental",null,{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.52291307524732555},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":1.1515131761452242},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":1.9824117816332996},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":2.4546011269394135},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":2.5467552821081632},null,null,null,{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.48482033271467573},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":1.091295285318761},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":1.9258616975944491},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":2.4274091211433282},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":2.5256412555457968},null,null,null,{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":2.3260842338873485E-2},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-8.9727760419670913E-3},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-3.7574758141949403E-2},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-5.6416312889530702E-2},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-5.2962108817534659E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0.25624274208989584},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.60608708366384068},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":1.064924946895931},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.3166565880728014},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":1.385950312895363},null,null,null,1.2872369923907705,2.8399227690858591,4.93562366798173,6.1422505232660116,6.4053847417317886,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F31,'Geo adjustment'!$D$44:$D$51,$G31,'Geo adjustment'!$E$44:$E$51,$H31)","v":5.1143694182235666E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F31,'Geo adjustment'!$D$44:$D$51,$G31,'Geo adjustment'!$E$44:$E$51,$H31)","v":5.1143694182235666E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F31,'Geo adjustment'!$D$44:$D$51,$G31,'Geo adjustment'!$E$44:$E$51,$H31)","v":5.1143694182235666E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F31,'Geo adjustment'!$D$44:$D$51,$G31,'Geo adjustment'!$E$44:$E$51,$H31)","v":5.1143694182235666E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F31,'Geo adjustment'!$D$44:$D$51,$G31,'Geo adjustment'!$E$44:$E$51,$H31)","v":5.1143694182235666E-3},null,null,null,1.29382039789866,2.8544471832461888,4.9608662707291167,6.1736642615012718,6.4381442455668578,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP31/INDEX(Serv.active.FC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":1.58505168517729},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ31/INDEX(Serv.active.FC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":1.4622938914575774},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR31/INDEX(Serv.active.FC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":1.4216011819573013},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS31/INDEX(Serv.active.FC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":1.3442502382541011},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT31/INDEX(Serv.active.FC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":1.23248470103916}]
[{"$f":"MAX($A$9:A31)+1","v":23},{"$f":"IF(ISNA(MATCH($A32,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A32,BasketDesign!$P$9:$P$407,0)))","v":"SD131"},{"$f":"IF(ISNA(MATCH($A32,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A32,BasketDesign!$P$9:$P$407,0)))","v":"SD131: Other Ethernet Rentals   External   Non WECLA"},"External","Non-WECLA","Other Ethernet",0,"Rental",null,{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.55728051383011268},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.57643069856403251},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.60489088929663637},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.71753963350809735},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0.57702640781500147},null,null,null,{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.42754809207599148},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.44759592325289255},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.47702667285982736},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.58974350340027981},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0.45814424619186167},null,null,null,{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":2.0466473950556765E-3},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-3.5335976807014956E-4},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-9.0783053566422249E-4},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.2947495655800654E-3},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-8.9924027561983787E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":9.5323971470651067E-2},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.11179007681854808},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0.12122635732218139},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0.11697519888230658},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0.12536749961080948},null,null,null,1.0821992247718109,1.1354633388674031,1.2022360889429811,1.4229635862251038,1.1596389133420528,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F32,'Geo adjustment'!$D$44:$D$51,$G32,'Geo adjustment'!$E$44:$E$51,$H32)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F32,'Geo adjustment'!$D$44:$D$51,$G32,'Geo adjustment'!$E$44:$E$51,$H32)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F32,'Geo adjustment'!$D$44:$D$51,$G32,'Geo adjustment'!$E$44:$E$51,$H32)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F32,'Geo adjustment'!$D$44:$D$51,$G32,'Geo adjustment'!$E$44:$E$51,$H32)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F32,'Geo adjustment'!$D$44:$D$51,$G32,'Geo adjustment'!$E$44:$E$51,$H32)","v":0},null,null,null,1.0821992247718109,1.1354633388674031,1.2022360889429811,1.4229635862251038,1.1596389133420528,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP32/INDEX(Serv.active.FC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.14174851340738101},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ32/INDEX(Serv.active.FC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.1386074077051882},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR32/INDEX(Serv.active.FC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0.13381088058228441},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS32/INDEX(Serv.active.FC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0.12668940661024569},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT32/INDEX(Serv.active.FC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0.12269474912758616}]
[{"$f":"MAX($A$9:A32)+1","v":24},{"$f":"IF(ISNA(MATCH($A33,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A33,BasketDesign!$P$9:$P$407,0)))","v":"SD144"},{"$f":"IF(ISNA(MATCH($A33,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A33,BasketDesign!$P$9:$P$407,0)))","v":"SD144: EAD Other 10Mb Rental   Internal   Non WECLA"},"Internal","Non-WECLA","EAD","10Mbit/s","Rental",null,{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":7.4377715383471052},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":5.5430874320889263},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":3.9311622598986324},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":2.331108610917481},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":1.1657111549131391},null,null,null,{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":7.1270951627247889},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":5.3551125574144987},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":3.8720351158903461},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":2.310418496871895},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":1.1198091857632266},null,null,null,{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0.54967962758435096},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-7.2511068824891833E-2},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-0.12248795294975712},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-8.7373218322935514E-2},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-3.9327093383179558E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":4.5197744774139217},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":3.6261469510585025},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":2.5686549903074307},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.5271379963913776},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0.78239081172732905},null,null,null,19.634320806070168,14.451835871737035,10.249364413146653,6.0812918858578175,3.0285840590205151,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F33,'Geo adjustment'!$D$44:$D$51,$G33,'Geo adjustment'!$E$44:$E$51,$H33)","v":9.4111411698962408E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F33,'Geo adjustment'!$D$44:$D$51,$G33,'Geo adjustment'!$E$44:$E$51,$H33)","v":9.4111411698962408E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F33,'Geo adjustment'!$D$44:$D$51,$G33,'Geo adjustment'!$E$44:$E$51,$H33)","v":9.4111411698962408E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F33,'Geo adjustment'!$D$44:$D$51,$G33,'Geo adjustment'!$E$44:$E$51,$H33)","v":9.4111411698962408E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F33,'Geo adjustment'!$D$44:$D$51,$G33,'Geo adjustment'!$E$44:$E$51,$H33)","v":9.4111411698962408E-3},null,null,null,19.819102170951126,14.587844139290123,10.345822628540487,6.13852378229097,3.0570864911448545,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP33/INDEX(Serv.active.FC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":4.3666285219366587},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ33/INDEX(Serv.active.FC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":3.5498163131909655},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR33/INDEX(Serv.active.FC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":3.2200147212319044},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS33/INDEX(Serv.active.FC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":2.7405810805393638},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT33/INDEX(Serv.active.FC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":2.0561855199971255}]
[{"$f":"MAX($A$9:A33)+1","v":25},{"$f":"IF(ISNA(MATCH($A34,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A34,BasketDesign!$P$9:$P$407,0)))","v":"SD145"},{"$f":"IF(ISNA(MATCH($A34,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A34,BasketDesign!$P$9:$P$407,0)))","v":"SD145: EAD Other 100Mb Rental   Internal   Non WECLA"},"Internal","Non-WECLA","EAD","100Mbit/s","Rental",null,{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":18.913877295222974},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":14.399360527811787},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":14.144848502174062},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":12.732645552540335},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":10.649964559030371},null,null,null,{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":18.120263844992515},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":13.878835214205818},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":13.863769283359346},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":12.680875722049716},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":10.596400120516},null,null,null,{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":1.4271324332840938},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-0.19218473629542682},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-0.44814443382835545},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-0.49041820283939114},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-0.3817672182655697},null,null,null,{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":11.606078573926009},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":9.5076521975299393},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":9.3179126697400676},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":8.4973268952636491},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":7.5081633358097628},null,null,null,50.067352147425595,37.59366320325212,36.878386021445124,33.420429967014314,28.372760797090564,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F34,'Geo adjustment'!$D$44:$D$51,$G34,'Geo adjustment'!$E$44:$E$51,$H34)","v":9.9642666483782897E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F34,'Geo adjustment'!$D$44:$D$51,$G34,'Geo adjustment'!$E$44:$E$51,$H34)","v":9.9642666483782897E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F34,'Geo adjustment'!$D$44:$D$51,$G34,'Geo adjustment'!$E$44:$E$51,$H34)","v":9.9642666483782897E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F34,'Geo adjustment'!$D$44:$D$51,$G34,'Geo adjustment'!$E$44:$E$51,$H34)","v":9.9642666483782897E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F34,'Geo adjustment'!$D$44:$D$51,$G34,'Geo adjustment'!$E$44:$E$51,$H34)","v":9.9642666483782897E-3},null,null,null,50.566236594600802,37.968256487698653,37.245852093324629,33.753440042709101,28.655474551223431,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP34/INDEX(Serv.active.FC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":3.578021378726441},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ34/INDEX(Serv.active.FC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":2.7625422018007217},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR34/INDEX(Serv.active.FC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":2.2450470161345528},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS34/INDEX(Serv.active.FC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":2.0146220173772145},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT34/INDEX(Serv.active.FC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":1.7415058411283935}]
[{"$f":"MAX($A$9:A34)+1","v":26},{"$f":"IF(ISNA(MATCH($A35,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A35,BasketDesign!$P$9:$P$407,0)))","v":"SD146"},{"$f":"IF(ISNA(MATCH($A35,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A35,BasketDesign!$P$9:$P$407,0)))","v":"SD146: EAD Other 1Gb Rental   Internal   Non WECLA"},"Internal","Non-WECLA","EAD","1000Mbit/s","Rental",null,{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":11.044923662067323},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":16.507306273013665},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":12.669206018110712},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":16.777868363656971},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":11.981070202845254},null,null,null,{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":10.025154443564608},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":15.098651461655074},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":11.89781474577571},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":16.031390122212184},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":11.407202385009619},null,null,null,{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0.78322851015225214},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-0.20740415284029956},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-0.38167961445526799},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-0.61564629046320074},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-0.40761511882023482},null,null,null,{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":6.6040329590482276},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":10.662697217944883},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":8.2184978807817775},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":11.07996392170937},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":8.3278419250499027},null,null,null,28.45733957483241,42.061250799773319,32.403839030212929,43.273576117115319,31.308499394084539,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F35,'Geo adjustment'!$D$44:$D$51,$G35,'Geo adjustment'!$E$44:$E$51,$H35)","v":4.7176532945179131E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F35,'Geo adjustment'!$D$44:$D$51,$G35,'Geo adjustment'!$E$44:$E$51,$H35)","v":4.7176532945179131E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F35,'Geo adjustment'!$D$44:$D$51,$G35,'Geo adjustment'!$E$44:$E$51,$H35)","v":4.7176532945179131E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F35,'Geo adjustment'!$D$44:$D$51,$G35,'Geo adjustment'!$E$44:$E$51,$H35)","v":4.7176532945179131E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F35,'Geo adjustment'!$D$44:$D$51,$G35,'Geo adjustment'!$E$44:$E$51,$H35)","v":4.7176532945179131E-3},null,null,null,28.591591436630832,42.259681198180417,32.556709108168839,43.4777258460498,31.456202039397454,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP35/INDEX(Serv.active.FC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":3.1024245718037387},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ35/INDEX(Serv.active.FC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":2.6114581454100705},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR35/INDEX(Serv.active.FC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":2.5878392674749491},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS35/INDEX(Serv.active.FC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":2.362108910320988},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT35/INDEX(Serv.active.FC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":2.1040177114011542}]
[{"$f":"MAX($A$9:A35)+1","v":27},{"$f":"IF(ISNA(MATCH($A36,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A36,BasketDesign!$P$9:$P$407,0)))","v":"SD147"},{"$f":"IF(ISNA(MATCH($A36,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A36,BasketDesign!$P$9:$P$407,0)))","v":"SD147: EAD LA 10Mb Rentals   Internal   Non WECLA"},"Internal","Non-WECLA","EAD LA","10Mbit/s","Rental",null,{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":5.7194109903545645},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":4.9429560604673757},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":4.8578975997538407},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":3.562828498061033},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":1.9654064190632043},null,null,null,{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":5.3498333566303291},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":4.6859614723553786},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":4.7140501699011095},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":3.5047109622193542},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":1.9108675151245706},null,null,null,{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0.28695858668562374},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-4.3235725728146962E-2},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-0.10288211985992746},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-9.1107919309700566E-2},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-4.504505151382545E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":2.8862606878944606},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":2.6576545377892438},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":2.6510987638349195},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.9335789448231784},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":1.0759735325031241},null,null,null,14.242463621564976,12.243336344883851,12.120164413629944,8.9100104857938653,4.907202415177073,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F36,'Geo adjustment'!$D$44:$D$51,$G36,'Geo adjustment'!$E$44:$E$51,$H36)","v":7.6289539402412503E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F36,'Geo adjustment'!$D$44:$D$51,$G36,'Geo adjustment'!$E$44:$E$51,$H36)","v":7.6289539402412503E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F36,'Geo adjustment'!$D$44:$D$51,$G36,'Geo adjustment'!$E$44:$E$51,$H36)","v":7.6289539402412503E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F36,'Geo adjustment'!$D$44:$D$51,$G36,'Geo adjustment'!$E$44:$E$51,$H36)","v":7.6289539402412503E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F36,'Geo adjustment'!$D$44:$D$51,$G36,'Geo adjustment'!$E$44:$E$51,$H36)","v":7.6289539402412503E-3},null,null,null,14.351118720529456,12.336740193933851,12.212628589689677,8.977984545397053,4.944639236377899,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP36/INDEX(Serv.active.FC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":1.4694654617359069},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ36/INDEX(Serv.active.FC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":1.3512734414438907},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR36/INDEX(Serv.active.FC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":1.316836310721794},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS36/INDEX(Serv.active.FC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":1.24712678094522},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT36/INDEX(Serv.active.FC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":1.1466203500931602}]
[{"$f":"MAX($A$9:A36)+1","v":28},{"$f":"IF(ISNA(MATCH($A37,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A37,BasketDesign!$P$9:$P$407,0)))","v":"SD148"},{"$f":"IF(ISNA(MATCH($A37,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A37,BasketDesign!$P$9:$P$407,0)))","v":"SD148: EAD LA 100Mb Rentals   Internal   Non WECLA"},"Internal","Non-WECLA","EAD LA","100Mbit/s","Rental",null,{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":14.265222338742044},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":15.924605776102625},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":19.345023003436765},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":21.883198145167015},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":19.87636805967588},null,null,null,{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":13.277619772458902},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":15.063499260176203},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":18.771652665198555},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":21.646261012871488},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":19.70195546566995},null,null,null,{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0.72104634802268486},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-0.14083843943528082},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-0.41509046321996007},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-0.5705151950209375},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-0.47176118967120612},null,null,null,{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":7.1425511042720773},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":8.5287602096114501},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":10.539007200427237},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":11.93315746196674},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":11.098715474076847},null,null,null,35.406439563495709,39.376026806454995,48.240592405842598,54.892101424984304,50.205277809751472,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F37,'Geo adjustment'!$D$44:$D$51,$G37,'Geo adjustment'!$E$44:$E$51,$H37)","v":8.5787857731987136E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F37,'Geo adjustment'!$D$44:$D$51,$G37,'Geo adjustment'!$E$44:$E$51,$H37)","v":8.5787857731987136E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F37,'Geo adjustment'!$D$44:$D$51,$G37,'Geo adjustment'!$E$44:$E$51,$H37)","v":8.5787857731987136E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F37,'Geo adjustment'!$D$44:$D$51,$G37,'Geo adjustment'!$E$44:$E$51,$H37)","v":8.5787857731987136E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F37,'Geo adjustment'!$D$44:$D$51,$G37,'Geo adjustment'!$E$44:$E$51,$H37)","v":8.5787857731987136E-3},null,null,null,35.710183823502646,39.713825305027299,48.654438113664519,55.363009003749937,50.63597813276526,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP37/INDEX(Serv.active.FC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":1.4546100085337845},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ37/INDEX(Serv.active.FC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":1.3347456111682208},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR37/INDEX(Serv.active.FC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":1.2996747585642268},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS37/INDEX(Serv.active.FC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":1.2275318378995446},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT37/INDEX(Serv.active.FC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":1.1206281178772206}]
[{"$f":"MAX($A$9:A37)+1","v":29},{"$f":"IF(ISNA(MATCH($A38,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A38,BasketDesign!$P$9:$P$407,0)))","v":"SD149"},{"$f":"IF(ISNA(MATCH($A38,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A38,BasketDesign!$P$9:$P$407,0)))","v":"SD149: EAD LA 1Gb Rentals   Internal   Non WECLA"},"Internal","Non-WECLA","EAD LA","1000Mbit/s","Rental",null,{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":5.3920309143422225},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":7.5034227396937165},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":9.7942954095456134},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":8.8061365963101412},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":7.2504175611486881},null,null,null,{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":5.0152281148331816},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":7.1103591739429683},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":9.515762576995785},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":8.7025024790375127},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":7.1783129168563242},null,null,null,{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0.25080648333832795},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-6.1022735060695554E-2},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-0.19359369800253126},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-0.21094371887560154},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-0.15728355540598354},null,null,null,{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":2.6666743191185174},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":3.9717815189331858},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":5.2850450420422499},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":4.7424885113119135},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":3.9638778047446572},null,null,null,13.324739831632249,18.524540697509174,24.401509330581117,22.040183867783966,18.235324727343684,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F38,'Geo adjustment'!$D$44:$D$51,$G38,'Geo adjustment'!$E$44:$E$51,$H38)","v":5.1143694182235666E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F38,'Geo adjustment'!$D$44:$D$51,$G38,'Geo adjustment'!$E$44:$E$51,$H38)","v":5.1143694182235666E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F38,'Geo adjustment'!$D$44:$D$51,$G38,'Geo adjustment'!$E$44:$E$51,$H38)","v":5.1143694182235666E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F38,'Geo adjustment'!$D$44:$D$51,$G38,'Geo adjustment'!$E$44:$E$51,$H38)","v":5.1143694182235666E-3},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F38,'Geo adjustment'!$D$44:$D$51,$G38,'Geo adjustment'!$E$44:$E$51,$H38)","v":5.1143694182235666E-3},null,null,null,13.392887473532936,18.619282041939154,24.526307663659939,22.152905510129386,18.328586914460587,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP38/INDEX(Serv.active.FC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":1.6418087706871309},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ38/INDEX(Serv.active.FC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":1.5128032505355222},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR38/INDEX(Serv.active.FC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":1.4713944503887229},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS38/INDEX(Serv.active.FC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":1.3914820710392188},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT38/INDEX(Serv.active.FC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":1.2743931857102748}]
[{"$f":"MAX($A$9:A38)+1","v":30},{"$f":"IF(ISNA(MATCH($A39,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A39,BasketDesign!$P$9:$P$407,0)))","v":"SD155"},{"$f":"IF(ISNA(MATCH($A39,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A39,BasketDesign!$P$9:$P$407,0)))","v":"SD155: EAD LA 10Mb Connection   Internal   Non WECLA"},"Internal","Non-WECLA","EAD LA","10Mbit/s","Connection",null,{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.20499030391827949},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.10978199237165226},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":3.3832982306783679E-2},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":2.534431832367855E-2},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":2.4266882271260216E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":4.0775101143214108E-2},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":2.037100641370064E-2},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":3.7246898398212084E-3},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":1.6959562185257539E-3},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":1.5536952512259683E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.7920309598655278E-9},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.4984959980970222E-9},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-9.8055420687471956E-10},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-7.1294068774295601E-10},null,null,null,{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":4.2710332416571227E-3},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":2.552470342828152E-3},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":6.6682185053325033E-4},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":4.0332956268844414E-4},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":6.6342196974512619E-4},null,null,null,0.25003643830315075,0.1327054663361501,3.8224491498642141E-2,2.7443603124338543E-2,2.648399877929062E-2,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F39,'Geo adjustment'!$D$44:$D$51,$G39,'Geo adjustment'!$E$44:$E$51,$H39)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F39,'Geo adjustment'!$D$44:$D$51,$G39,'Geo adjustment'!$E$44:$E$51,$H39)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F39,'Geo adjustment'!$D$44:$D$51,$G39,'Geo adjustment'!$E$44:$E$51,$H39)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F39,'Geo adjustment'!$D$44:$D$51,$G39,'Geo adjustment'!$E$44:$E$51,$H39)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F39,'Geo adjustment'!$D$44:$D$51,$G39,'Geo adjustment'!$E$44:$E$51,$H39)","v":0},null,null,null,0.25003643830315075,0.1327054663361501,3.8224491498642141E-2,2.7443603124338543E-2,2.648399877929062E-2,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP39/INDEX(Serv.active.FC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.39957794573957672},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ39/INDEX(Serv.active.FC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.43644573893489619},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR39/INDEX(Serv.active.FC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":1.054536136361456},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS39/INDEX(Serv.active.FC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":5.1702096350923785},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT39/INDEX(Serv.active.FC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":4.8585148214367768}]
[{"$f":"MAX($A$9:A39)+1","v":31},{"$f":"IF(ISNA(MATCH($A40,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A40,BasketDesign!$P$9:$P$407,0)))","v":"SD136"},{"$f":"IF(ISNA(MATCH($A40,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A40,BasketDesign!$P$9:$P$407,0)))","v":"SD136: EAD LA 10Mb Connection   External   Non WECLA"},"External","Non-WECLA","EAD LA","10Mbit/s","Connection",null,{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":6.7850884872820053E-2},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":1.9007479115788213E-2},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":9.802858661800775E-3},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":8.647275459755346E-3},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":8.4317008112199596E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":1.4363324133739969E-2},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":3.0460336841726101E-3},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":8.3469702399974525E-4},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":5.6060875003960148E-4},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":5.7048073236058629E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-7.1872649802962164E-10},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-3.2895875763053822E-10},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.0037129512226111E-10},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-1.1273233452673968E-10},null,null,null,{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":1.3752852126902673E-3},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":3.9099544801147112E-4},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":8.097850529678946E-5},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":6.6254807611871035E-5},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":1.3698978997408551E-4},null,null,null,8.3589494219250299E-2,2.2444507529245795E-2,1.0718533862138552E-2,9.2741389170355251E-3,9.1391712208222977E-3,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F40,'Geo adjustment'!$D$44:$D$51,$G40,'Geo adjustment'!$E$44:$E$51,$H40)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F40,'Geo adjustment'!$D$44:$D$51,$G40,'Geo adjustment'!$E$44:$E$51,$H40)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F40,'Geo adjustment'!$D$44:$D$51,$G40,'Geo adjustment'!$E$44:$E$51,$H40)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F40,'Geo adjustment'!$D$44:$D$51,$G40,'Geo adjustment'!$E$44:$E$51,$H40)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F40,'Geo adjustment'!$D$44:$D$51,$G40,'Geo adjustment'!$E$44:$E$51,$H40)","v":0},null,null,null,8.3589494219250299E-2,2.2444507529245795E-2,1.0718533862138552E-2,9.2741389170355251E-3,9.1391712208222977E-3,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP40/INDEX(Serv.active.FC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.36370122687579776},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ40/INDEX(Serv.active.FC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.52479668301111626},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR40/INDEX(Serv.active.FC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":1.5893595186758007},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS40/INDEX(Serv.active.FC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":3.537255536430973},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT40/INDEX(Serv.active.FC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":2.4644919520737063}]
[{"$f":"MAX($A$9:A40)+1","v":32},{"$f":"IF(ISNA(MATCH($A41,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A41,BasketDesign!$P$9:$P$407,0)))","v":"SD156"},{"$f":"IF(ISNA(MATCH($A41,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A41,BasketDesign!$P$9:$P$407,0)))","v":"SD156: EAD LA 100Mb Connection   Internal   Non WECLA"},"Internal","Non-WECLA","EAD LA","100Mbit/s","Connection",null,{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":2.3614793009436239},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":2.5927348923662596},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":2.306098402420016},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":2.4528773260267784},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":1.7053413780765692},null,null,null,{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.53855842147549782},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.6023733148096021},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.53709572095615665},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.59443752583704124},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0.39188140932592902},null,null,null,{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-3.0538610335962769E-8},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-7.2611572637102407E-8},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-8.1318114026845628E-8},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-1.0596313730978311E-7},null,null,null,{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":9.5520462282445678E-2},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.13260516959403743},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0.11290572116799523},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0.10388570537158121},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":8.9983208192707984E-2},null,null,null,2.9955581847015673,3.3277133462312887,2.9560997719325952,3.1512004759172867,2.187205889632069,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F41,'Geo adjustment'!$D$44:$D$51,$G41,'Geo adjustment'!$E$44:$E$51,$H41)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F41,'Geo adjustment'!$D$44:$D$51,$G41,'Geo adjustment'!$E$44:$E$51,$H41)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F41,'Geo adjustment'!$D$44:$D$51,$G41,'Geo adjustment'!$E$44:$E$51,$H41)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F41,'Geo adjustment'!$D$44:$D$51,$G41,'Geo adjustment'!$E$44:$E$51,$H41)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F41,'Geo adjustment'!$D$44:$D$51,$G41,'Geo adjustment'!$E$44:$E$51,$H41)","v":0},null,null,null,2.9955581847015673,3.3277133462312887,2.9560997719325952,3.1512004759172867,2.187205889632069,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP41/INDEX(Serv.active.FC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.34321403742128981},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ41/INDEX(Serv.active.FC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.33335849840785636},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR41/INDEX(Serv.active.FC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0.32427858984190261},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS41/INDEX(Serv.active.FC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0.30780850711832847},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT41/INDEX(Serv.active.FC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0.30722591488275625}]
[{"$f":"MAX($A$9:A41)+1","v":33},{"$f":"IF(ISNA(MATCH($A42,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A42,BasketDesign!$P$9:$P$407,0)))","v":"SD137"},{"$f":"IF(ISNA(MATCH($A42,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A42,BasketDesign!$P$9:$P$407,0)))","v":"SD137: EAD LA 100Mb Connection   External   Non WECLA"},"External","Non-WECLA","EAD LA","100Mbit/s","Connection",null,{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":1.844383674081308},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":2.6993953434605813},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":3.0937372127091565},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.3338138556065839},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":1.0086936301636309},null,null,null,{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.46923601363168793},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.71445038651742099},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.83423271166942115},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.34892082279235237},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0.24904078232611115},null,null,null,{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.2764190861778982E-8},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-9.5497327294138113E-8},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.5934676228924393E-7},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-7.4911984774173725E-8},null,null,null,{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":6.7166412741369738E-2},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0.15223246709316954},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0.18778888005250743},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":6.161003687366147E-2},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":5.7428532220474462E-2},null,null,null,2.3807861004543658,3.5660781743069809,4.1157587089337575,1.7443445559258355,1.3151628697982316,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F42,'Geo adjustment'!$D$44:$D$51,$G42,'Geo adjustment'!$E$44:$E$51,$H42)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F42,'Geo adjustment'!$D$44:$D$51,$G42,'Geo adjustment'!$E$44:$E$51,$H42)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F42,'Geo adjustment'!$D$44:$D$51,$G42,'Geo adjustment'!$E$44:$E$51,$H42)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F42,'Geo adjustment'!$D$44:$D$51,$G42,'Geo adjustment'!$E$44:$E$51,$H42)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F42,'Geo adjustment'!$D$44:$D$51,$G42,'Geo adjustment'!$E$44:$E$51,$H42)","v":0},null,null,null,2.3807861004543658,3.5660781743069809,4.1157587089337575,1.7443445559258355,1.3151628697982316,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP42/INDEX(Serv.active.FC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.30226155650787007},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ42/INDEX(Serv.active.FC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.28830141777034013},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR42/INDEX(Serv.active.FC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0.27590697485926913},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS42/INDEX(Serv.active.FC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0.28580377114391303},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT42/INDEX(Serv.active.FC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0.28533263545781828}]
[{"$f":"MAX($A$9:A42)+1","v":34},{"$f":"IF(ISNA(MATCH($A43,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A43,BasketDesign!$P$9:$P$407,0)))","v":"SD157"},{"$f":"IF(ISNA(MATCH($A43,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A43,BasketDesign!$P$9:$P$407,0)))","v":"SD157: EAD LA 1Gb Connection   Internal   Non WECLA"},"Internal","Non-WECLA","EAD LA","1000Mbit/s","Connection",null,{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.88705743395389725},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":1.3941878594277979},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.86912385816537385},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.1611860229821183},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0.34359519074973993},null,null,null,{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.25448984654347423},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.41654639157788848},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.25516373872612147},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.35938895507131097},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":9.0997251849569458E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.359342503128149E-8},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-5.9200774671477801E-8},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-4.7734397343139638E-8},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-7.9370483001374331E-8},null,null,null,{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":3.2869629940919097E-2},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":7.9826297193150902E-2},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":4.7035696282510461E-2},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":5.4392235039880228E-2},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":1.9819750393701773E-2},null,null,null,1.1744169104382904,1.8905605346054122,1.1713232339732311,1.5749671653589121,0.45441211362252815,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F43,'Geo adjustment'!$D$44:$D$51,$G43,'Geo adjustment'!$E$44:$E$51,$H43)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F43,'Geo adjustment'!$D$44:$D$51,$G43,'Geo adjustment'!$E$44:$E$51,$H43)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F43,'Geo adjustment'!$D$44:$D$51,$G43,'Geo adjustment'!$E$44:$E$51,$H43)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F43,'Geo adjustment'!$D$44:$D$51,$G43,'Geo adjustment'!$E$44:$E$51,$H43)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F43,'Geo adjustment'!$D$44:$D$51,$G43,'Geo adjustment'!$E$44:$E$51,$H43)","v":0},null,null,null,1.1744169104382904,1.8905605346054122,1.1713232339732311,1.5749671653589121,0.45441211362252815,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP43/INDEX(Serv.active.FC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.29881090989839532},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ43/INDEX(Serv.active.FC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.28350254425997107},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR43/INDEX(Serv.active.FC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0.28418238701482718},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS43/INDEX(Serv.active.FC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0.26469637852410877},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT43/INDEX(Serv.active.FC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0.30944842681168266}]
[{"$f":"MAX($A$9:A43)+1","v":35},{"$f":"IF(ISNA(MATCH($A44,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A44,BasketDesign!$P$9:$P$407,0)))","v":"SD138"},{"$f":"IF(ISNA(MATCH($A44,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A44,BasketDesign!$P$9:$P$407,0)))","v":"SD138: EAD LA 1Gb Connection   External   Non WECLA"},"External","Non-WECLA","EAD LA","1000Mbit/s","Connection",null,{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.20242912420278142},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.2932948195655532},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.52101654528378627},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.46243149402437755},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0.13746544294408775},null,null,null,{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":4.6524935797866339E-2},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":7.0066103303103006E-2},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.12903038941180425},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.11787924473539348},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":3.1819742247020014E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.7954499114264474E-9},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.182605177940554E-8},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-3.7466280425525923E-8},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-3.3438179070817208E-8},null,null,null,{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":8.334758988492029E-3},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":1.737360367563464E-2},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":3.7340322936449469E-2},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":2.6488760376252196E-2},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":9.4968463453364814E-3},null,null,null,0.2572888189891398,0.38073452374884087,0.6873872458059882,0.60679946166974275,0.17878199809826517,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F44,'Geo adjustment'!$D$44:$D$51,$G44,'Geo adjustment'!$E$44:$E$51,$H44)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F44,'Geo adjustment'!$D$44:$D$51,$G44,'Geo adjustment'!$E$44:$E$51,$H44)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F44,'Geo adjustment'!$D$44:$D$51,$G44,'Geo adjustment'!$E$44:$E$51,$H44)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F44,'Geo adjustment'!$D$44:$D$51,$G44,'Geo adjustment'!$E$44:$E$51,$H44)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F44,'Geo adjustment'!$D$44:$D$51,$G44,'Geo adjustment'!$E$44:$E$51,$H44)","v":0},null,null,null,0.2572888189891398,0.38073452374884087,0.6873872458059882,0.60679946166974275,0.17878199809826517,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP44/INDEX(Serv.active.FC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.34434888017160853},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ44/INDEX(Serv.active.FC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.32762463518819379},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR44/INDEX(Serv.active.FC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0.30799748975178626},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS44/INDEX(Serv.active.FC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0.29535201093365593},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT44/INDEX(Serv.active.FC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0.31635183652058124}]
[{"$f":"MAX($A$9:A44)+1","v":36},{"$f":"IF(ISNA(MATCH($A45,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A45,BasketDesign!$P$9:$P$407,0)))","v":"SD152"},{"$f":"IF(ISNA(MATCH($A45,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A45,BasketDesign!$P$9:$P$407,0)))","v":"SD152: EAD Other 10Mb Connection   Internal   Non WECLA"},"Internal","Non-WECLA","EAD","10Mbit/s","Connection",null,{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.11429268166154485},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":5.1697615474156605E-2},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":1.9089701660171831E-2},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.6971836293616833E-2},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":1.6252721645143974E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":2.9447504418535924E-2},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":1.2055426855257236E-2},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":2.8529611002072268E-3},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":2.2826284113806662E-3},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":2.110019984852717E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-2.2127334575615193E-9},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.6240231630907183E-9},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-5.9045939953893931E-10},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-7.6343383541612907E-10},null,null,null,{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":3.5229126525095603E-3},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":1.6469908465837702E-3},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":3.8678224323240737E-4},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":3.6249225905974161E-4},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":5.8118273088925306E-4},null,null,null,0.14726309873259033,6.5400030963264161E-2,2.2329443379588303E-2,1.9616956373597842E-2,1.8943923597452107E-2,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F45,'Geo adjustment'!$D$44:$D$51,$G45,'Geo adjustment'!$E$44:$E$51,$H45)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F45,'Geo adjustment'!$D$44:$D$51,$G45,'Geo adjustment'!$E$44:$E$51,$H45)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F45,'Geo adjustment'!$D$44:$D$51,$G45,'Geo adjustment'!$E$44:$E$51,$H45)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F45,'Geo adjustment'!$D$44:$D$51,$G45,'Geo adjustment'!$E$44:$E$51,$H45)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F45,'Geo adjustment'!$D$44:$D$51,$G45,'Geo adjustment'!$E$44:$E$51,$H45)","v":0},null,null,null,0.14726309873259033,6.5400030963264161E-2,2.2329443379588303E-2,1.9616956373597842E-2,1.8943923597452107E-2,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP45/INDEX(Serv.active.FC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.33145169857023643},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ45/INDEX(Serv.active.FC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.37729600652073225},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR45/INDEX(Serv.active.FC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0.81637567389681975},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS45/INDEX(Serv.active.FC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0.98460456705399579},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT45/INDEX(Serv.active.FC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0.94350245990816695}]
[{"$f":"MAX($A$9:A45)+1","v":37},{"$f":"IF(ISNA(MATCH($A46,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A46,BasketDesign!$P$9:$P$407,0)))","v":"SD133"},{"$f":"IF(ISNA(MATCH($A46,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A46,BasketDesign!$P$9:$P$407,0)))","v":"SD133: EAD Other 10Mb Connection   External   Non WECLA"},"External","Non-WECLA","EAD","10Mbit/s","Connection",null,{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.12603425602880372},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":3.7333291658440425E-2},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":1.8163078846011156E-2},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.715671176042001E-2},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":1.6734378271520873E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":2.7134448217098473E-2},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":6.8225866717974305E-3},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":2.1044945056421837E-3},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":1.442592560503254E-3},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":1.4270554327971215E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.3474265910164148E-9},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-6.4891429070764864E-10},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-2.0537665233002304E-10},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-4.4233710077415182E-10},null,null,null,{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":2.7705637416721748E-3},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":9.6056764213078762E-4},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":3.0032730068188469E-4},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":2.5550778365170584E-4},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":4.2852462240916973E-4},null,null,null,0.15593926798757438,4.5116444624942048E-2,2.0567900003420934E-2,1.8854811899198316E-2,1.8589957884390062E-2,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F46,'Geo adjustment'!$D$44:$D$51,$G46,'Geo adjustment'!$E$44:$E$51,$H46)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F46,'Geo adjustment'!$D$44:$D$51,$G46,'Geo adjustment'!$E$44:$E$51,$H46)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F46,'Geo adjustment'!$D$44:$D$51,$G46,'Geo adjustment'!$E$44:$E$51,$H46)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F46,'Geo adjustment'!$D$44:$D$51,$G46,'Geo adjustment'!$E$44:$E$51,$H46)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F46,'Geo adjustment'!$D$44:$D$51,$G46,'Geo adjustment'!$E$44:$E$51,$H46)","v":0},null,null,null,0.15593926798757438,4.5116444624942048E-2,2.0567900003420934E-2,1.8854811899198316E-2,1.8589957884390062E-2,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP46/INDEX(Serv.active.FC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.3646518093146493},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ46/INDEX(Serv.active.FC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.52448294046816968},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR46/INDEX(Serv.active.FC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":1.8541031730038406},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS46/INDEX(Serv.active.FC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":1.7561780790130836},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT46/INDEX(Serv.active.FC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":1.45244111547321}]
[{"$f":"MAX($A$9:A46)+1","v":38},{"$f":"IF(ISNA(MATCH($A47,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A47,BasketDesign!$P$9:$P$407,0)))","v":"SD153"},{"$f":"IF(ISNA(MATCH($A47,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A47,BasketDesign!$P$9:$P$407,0)))","v":"SD153: EAD Other 100Mb Connection   Internal   Non WECLA"},"Internal","Non-WECLA","EAD","100Mbit/s","Connection",null,{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":1.0605800707725281},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":1.125311180113008},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.90923242889343947},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.88965303078883307},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0.78152972153012878},null,null,null,{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.2248157955555796},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.24296370187767152},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.19367401054706807},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.19617199443603242},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0.16643147908454345},null,null,null,{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.4168744917822878E-8},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-3.1005250425386238E-8},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-3.0410039159499661E-8},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-3.2774937523720899E-8},null,null,null,{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":3.0159490108323174E-2},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":4.0761196176536507E-2},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":3.0502394482704177E-2},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":2.1169898366739485E-2},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":2.5959949821053093E-2},null,null,null,1.3155553564364308,1.4090360639984714,1.1334088029179612,1.1069948931815659,0.97392111766078782,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F47,'Geo adjustment'!$D$44:$D$51,$G47,'Geo adjustment'!$E$44:$E$51,$H47)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F47,'Geo adjustment'!$D$44:$D$51,$G47,'Geo adjustment'!$E$44:$E$51,$H47)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F47,'Geo adjustment'!$D$44:$D$51,$G47,'Geo adjustment'!$E$44:$E$51,$H47)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F47,'Geo adjustment'!$D$44:$D$51,$G47,'Geo adjustment'!$E$44:$E$51,$H47)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F47,'Geo adjustment'!$D$44:$D$51,$G47,'Geo adjustment'!$E$44:$E$51,$H47)","v":0},null,null,null,1.3155553564364308,1.4090360639984714,1.1334088029179612,1.1069948931815659,0.97392111766078782,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP47/INDEX(Serv.active.FC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.36066963733257196},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ47/INDEX(Serv.active.FC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.35122324952181821},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR47/INDEX(Serv.active.FC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0.34611475981213335},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS47/INDEX(Serv.active.FC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0.33080413210327458},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT47/INDEX(Serv.active.FC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0.32100857498347118}]
[{"$f":"MAX($A$9:A47)+1","v":39},{"$f":"IF(ISNA(MATCH($A48,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A48,BasketDesign!$P$9:$P$407,0)))","v":"SD134"},{"$f":"IF(ISNA(MATCH($A48,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A48,BasketDesign!$P$9:$P$407,0)))","v":"SD134: EAD Other 100Mb Connection   External   Non WECLA"},"External","Non-WECLA","EAD","100Mbit/s","Connection",null,{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.89405034702870334},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.84871666101089538},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.90013941630002436},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.71805518096191145},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0.54083397374901732},null,null,null,{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.23880054311823151},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.22818685882484524},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.24728440180994934},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.20202939032735778},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0.14582318362725191},null,null,null,{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.2068566250887259E-8},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.950516677171916E-8},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-3.3889286259094089E-8},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-2.4135567367248544E-8},null,null,null,{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":2.9774582191556202E-2},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":3.195128197517165E-2},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":3.8521661596301007E-2},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.8852743736717751E-2},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":1.9611915338841605E-2},null,null,null,1.162625472338491,1.1088547897423462,1.1859454602011079,0.93893728113670072,0.70626904857954353,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F48,'Geo adjustment'!$D$44:$D$51,$G48,'Geo adjustment'!$E$44:$E$51,$H48)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F48,'Geo adjustment'!$D$44:$D$51,$G48,'Geo adjustment'!$E$44:$E$51,$H48)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F48,'Geo adjustment'!$D$44:$D$51,$G48,'Geo adjustment'!$E$44:$E$51,$H48)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F48,'Geo adjustment'!$D$44:$D$51,$G48,'Geo adjustment'!$E$44:$E$51,$H48)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F48,'Geo adjustment'!$D$44:$D$51,$G48,'Geo adjustment'!$E$44:$E$51,$H48)","v":0},null,null,null,1.162625472338491,1.1088547897423462,1.1859454602011079,0.93893728113670072,0.70626904857954353,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP48/INDEX(Serv.active.FC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.31084528438690884},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ48/INDEX(Serv.active.FC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.30559973409007635},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR48/INDEX(Serv.active.FC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0.29329888880254107},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS48/INDEX(Serv.active.FC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0.28727971091117416},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT48/INDEX(Serv.active.FC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0.28617664727276448}]
[{"$f":"MAX($A$9:A48)+1","v":40},{"$f":"IF(ISNA(MATCH($A49,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A49,BasketDesign!$P$9:$P$407,0)))","v":"SD154"},{"$f":"IF(ISNA(MATCH($A49,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A49,BasketDesign!$P$9:$P$407,0)))","v":"SD154: EAD Other 1Gb Connection   Internal   Non WECLA"},"Internal","Non-WECLA","EAD","1000Mbit/s","Connection",null,{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.66567350438067596},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.98992636593544636},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.71055478707442354},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.8210322297485112},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0.29809831857108082},null,null,null,{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.18470275841562905},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.28566522418354268},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.20293145277557592},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.24520304724528638},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":7.7786129886715474E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.2947615672950317E-8},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-4.7157461668310989E-8},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-4.511317437927643E-8},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-5.9992570126964814E-8},null,null,null,{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":5.0799548596551468E-2},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":9.6012619813579433E-2},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":6.8091218676390078E-2},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":7.1616066457115435E-2},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":2.9278416629823049E-2},null,null,null,0.90117581139285641,1.3716041969849528,0.98157741136892784,1.1378512983377387,0.40516280509504921,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F49,'Geo adjustment'!$D$44:$D$51,$G49,'Geo adjustment'!$E$44:$E$51,$H49)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F49,'Geo adjustment'!$D$44:$D$51,$G49,'Geo adjustment'!$E$44:$E$51,$H49)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F49,'Geo adjustment'!$D$44:$D$51,$G49,'Geo adjustment'!$E$44:$E$51,$H49)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F49,'Geo adjustment'!$D$44:$D$51,$G49,'Geo adjustment'!$E$44:$E$51,$H49)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F49,'Geo adjustment'!$D$44:$D$51,$G49,'Geo adjustment'!$E$44:$E$51,$H49)","v":0},null,null,null,0.90117581139285641,1.3716041969849528,0.98157741136892784,1.1378512983377387,0.40516280509504921,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP49/INDEX(Serv.active.FC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.29902308626402863},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ49/INDEX(Serv.active.FC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.28503668175339819},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR49/INDEX(Serv.active.FC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0.28201434608311116},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS49/INDEX(Serv.active.FC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0.26629412685248438},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT49/INDEX(Serv.active.FC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0.29522564647612287}]
[{"$f":"MAX($A$9:A49)+1","v":41},{"$f":"IF(ISNA(MATCH($A50,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A50,BasketDesign!$P$9:$P$407,0)))","v":"SD135"},{"$f":"IF(ISNA(MATCH($A50,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A50,BasketDesign!$P$9:$P$407,0)))","v":"SD135: EAD Other 1Gb Connection   External   Non WECLA"},"External","Non-WECLA","EAD","1000Mbit/s","Connection",null,{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.53198901573391544},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.59439050007299343},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.95993683220473147},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.5271685730788962},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0.17685409948884304},null,null,null,{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0.13141866509345237},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0.14962941805413926},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0.25087778009548861},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0.13786349762192709},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":3.8723026695942922E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-7.8187845849642648E-9},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-1.8408846558488749E-8},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-5.322844105142299E-8},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-3.0593975833161179E-8},null,null,null,{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":4.032152419874193E-2},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":5.1712609679164301E-2},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":9.818753971475469E-2},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":4.6194852185777679E-2},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":1.5736145456502142E-2},null,null,null,0.70372920502610969,0.79573251998751249,1.3090021336061282,0.71122686965815984,0.2313132410473123,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F50,'Geo adjustment'!$D$44:$D$51,$G50,'Geo adjustment'!$E$44:$E$51,$H50)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F50,'Geo adjustment'!$D$44:$D$51,$G50,'Geo adjustment'!$E$44:$E$51,$H50)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F50,'Geo adjustment'!$D$44:$D$51,$G50,'Geo adjustment'!$E$44:$E$51,$H50)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F50,'Geo adjustment'!$D$44:$D$51,$G50,'Geo adjustment'!$E$44:$E$51,$H50)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F50,'Geo adjustment'!$D$44:$D$51,$G50,'Geo adjustment'!$E$44:$E$51,$H50)","v":0},null,null,null,0.70372920502610969,0.79573251998751249,1.3090021336061282,0.71122686965815984,0.2313132410473123,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP50/INDEX(Serv.active.FC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.34275435244290287},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ50/INDEX(Serv.active.FC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.33238450268692371},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR50/INDEX(Serv.active.FC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0.31122286825276035},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS50/INDEX(Serv.active.FC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0.31165777408381484},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT50/INDEX(Serv.active.FC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0.37741167320144065}]
[{"$f":"MAX($A$9:A50)+1","v":42},{"$f":"IF(ISNA(MATCH($A51,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A51,BasketDesign!$P$9:$P$407,0)))","v":"SD141"},{"$f":"IF(ISNA(MATCH($A51,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A51,BasketDesign!$P$9:$P$407,0)))","v":"SD141: EBD Connection AISBO   External   Non WECLA"},"External","Non-WECLA","EBD","1000Mbit/s","Connection",null,{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":8.5391507191443547E-2},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":8.6543376393947186E-2},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":3.5814695317580574E-2},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.004466008748075E-2},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":9.6172708993311866E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":2.2145699144573039E-2},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":2.2692588159059078E-2},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":8.3786070434104035E-3},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":8.862614213231122E-4},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":7.8314456173231121E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.3216631671368066E-9},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.394232107420175E-9},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.3936698869670589E-9},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-5.6680521346091861E-10},null,null,null,{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":6.1559251688086411E-3},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":6.8668924719759179E-3},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":2.5912240169139907E-3},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":3.7661992929420275E-4},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":5.5416590422649806E-4},null,null,null,0.11369313150482523,0.11610285570331902,4.678452398367286E-2,1.1307540044428178E-2,1.0954580798484782E-2,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F51,'Geo adjustment'!$D$44:$D$51,$G51,'Geo adjustment'!$E$44:$E$51,$H51)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F51,'Geo adjustment'!$D$44:$D$51,$G51,'Geo adjustment'!$E$44:$E$51,$H51)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F51,'Geo adjustment'!$D$44:$D$51,$G51,'Geo adjustment'!$E$44:$E$51,$H51)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F51,'Geo adjustment'!$D$44:$D$51,$G51,'Geo adjustment'!$E$44:$E$51,$H51)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F51,'Geo adjustment'!$D$44:$D$51,$G51,'Geo adjustment'!$E$44:$E$51,$H51)","v":0},null,null,null,0.11369313150482523,0.11610285570331902,4.678452398367286E-2,1.1307540044428178E-2,1.0954580798484782E-2,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP51/INDEX(Serv.active.FC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.33221263917489768},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ51/INDEX(Serv.active.FC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.3247817099406437},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR51/INDEX(Serv.active.FC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0.37485900818087969},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS51/INDEX(Serv.active.FC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT51/INDEX(Serv.active.FC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A51)+1","v":43},{"$f":"IF(ISNA(MATCH($A52,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A52,BasketDesign!$P$9:$P$407,0)))","v":"SD327"},{"$f":"IF(ISNA(MATCH($A52,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A52,BasketDesign!$P$9:$P$407,0)))","v":"SD327: EBD ONBS Connection AISBO   Internal   Non WECLA"},"Internal","Non-WECLA","EBD","1000Mbit/s","Connection",null,{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":5.7464538958762787E-2},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":4.6912083293217319E-2},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":2.8433698092173332E-2},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":6.7452342855943764E-3},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":6.4584900517840908E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":1.4276112303716136E-2},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":1.1509941233369641E-2},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":6.5131387209707049E-3},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":4.869471329724024E-4},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":4.4301289974890901E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-7.6162936080891691E-10},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-9.4111663103959815E-10},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-5.9352788331865077E-10},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-2.5152041500844297E-11},null,null,null,{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":4.0558441485765515E-3},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":3.4161686014706734E-3},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":1.8510994846605839E-3},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.2925809787712581E-5},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":7.8956276859731126E-5},null,null,null,7.5796495411055473E-2,6.183819236642827E-2,3.6797935356687989E-2,7.2451066348266082E-3,6.9804592032406887E-3,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F52,'Geo adjustment'!$D$44:$D$51,$G52,'Geo adjustment'!$E$44:$E$51,$H52)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F52,'Geo adjustment'!$D$44:$D$51,$G52,'Geo adjustment'!$E$44:$E$51,$H52)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F52,'Geo adjustment'!$D$44:$D$51,$G52,'Geo adjustment'!$E$44:$E$51,$H52)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F52,'Geo adjustment'!$D$44:$D$51,$G52,'Geo adjustment'!$E$44:$E$51,$H52)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F52,'Geo adjustment'!$D$44:$D$51,$G52,'Geo adjustment'!$E$44:$E$51,$H52)","v":0},null,null,null,7.5796495411055473E-2,6.183819236642827E-2,3.6797935356687989E-2,7.2451066348266082E-3,6.9804592032406887E-3,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP52/INDEX(Serv.active.FC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.32288286993546927},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ52/INDEX(Serv.active.FC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.32405033181834342},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR52/INDEX(Serv.active.FC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0.3436771278212587},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS52/INDEX(Serv.active.FC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT52/INDEX(Serv.active.FC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A52)+1","v":44},{"$f":"IF(ISNA(MATCH($A53,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A53,BasketDesign!$P$9:$P$407,0)))","v":"SD120"},{"$f":"IF(ISNA(MATCH($A53,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A53,BasketDesign!$P$9:$P$407,0)))","v":"SD120: WES 10Mb Connection   Internal   Non WECLA"},"Internal","Non-WECLA","WES","10Mbit/s","Connection",null,{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":9.0193233363083621E-4},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":1.8351190062537574E-4},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":1.6910195076141345E-4},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.0901415179852028E-4},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":1.0434190210017002E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":5.487616841683045E-5},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":1.6275537273430243E-5},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":1.5114337987526689E-5},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":1.0284519004088889E-5},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":9.4416614938046463E-6},null,null,null,{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":1.1582920152929417E-13},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":2.9954032041618377E-14},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":4.3320900060989526E-14},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-1.2154477967330459E-14},null,null,null,{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":3.5302898835615673E-5},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":4.1266616547672008E-6},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":4.139365430767416E-6},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":-7.1759491605112363E-7},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":3.5861710947582156E-7},null,null,null,9.9211140088328225E-4,2.0391409966940237E-4,1.8835565420966159E-4,1.1858107592987894E-4,1.1414218069129601E-4,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F53,'Geo adjustment'!$D$44:$D$51,$G53,'Geo adjustment'!$E$44:$E$51,$H53)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F53,'Geo adjustment'!$D$44:$D$51,$G53,'Geo adjustment'!$E$44:$E$51,$H53)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F53,'Geo adjustment'!$D$44:$D$51,$G53,'Geo adjustment'!$E$44:$E$51,$H53)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F53,'Geo adjustment'!$D$44:$D$51,$G53,'Geo adjustment'!$E$44:$E$51,$H53)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F53,'Geo adjustment'!$D$44:$D$51,$G53,'Geo adjustment'!$E$44:$E$51,$H53)","v":0},null,null,null,9.9211140088328225E-4,2.0391409966940237E-4,1.8835565420966159E-4,1.1858107592987894E-4,1.1414218069129601E-4,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP53/INDEX(Serv.active.FC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.12218120700533032},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ53/INDEX(Serv.active.FC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.28915542006670208},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR53/INDEX(Serv.active.FC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0.30514450888157629},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS53/INDEX(Serv.active.FC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT53/INDEX(Serv.active.FC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A53)+1","v":45},{"$f":"IF(ISNA(MATCH($A54,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A54,BasketDesign!$P$9:$P$407,0)))","v":"SD121"},{"$f":"IF(ISNA(MATCH($A54,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A54,BasketDesign!$P$9:$P$407,0)))","v":"SD121: WES 100Mb Connection   Internal   Non WECLA"},"Internal","Non-WECLA","WES","100Mbit/s","Connection",null,{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":9.182113611815024E-4},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":7.5318196605482501E-4},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":2.2512368512881827E-4},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":2.1141202812570282E-3},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":1.8164364008645165E-3},null,null,null,{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":3.9043063345311579E-5},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":3.332596863944411E-5},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":1.2572162556564856E-5},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":1.0105953427275642E-4},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":8.9028295097687364E-5},null,null,null,{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":1.4457223646174509E-13},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":1.9063302379202875E-13},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":7.5264494559940865E-14},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":2.0209734461902593E-12},null,null,null,{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":4.2998457195160546E-5},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":3.3914529574815424E-5},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":7.5420648088241584E-6},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.6796693419850832E-4},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":1.418231030327942E-4},null,null,null,1.0002528817219744E-3,8.2042246441365685E-4,2.4523791268484028E-4,2.3831467498035574E-3,2.0472878010159715E-3,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F54,'Geo adjustment'!$D$44:$D$51,$G54,'Geo adjustment'!$E$44:$E$51,$H54)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F54,'Geo adjustment'!$D$44:$D$51,$G54,'Geo adjustment'!$E$44:$E$51,$H54)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F54,'Geo adjustment'!$D$44:$D$51,$G54,'Geo adjustment'!$E$44:$E$51,$H54)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F54,'Geo adjustment'!$D$44:$D$51,$G54,'Geo adjustment'!$E$44:$E$51,$H54)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F54,'Geo adjustment'!$D$44:$D$51,$G54,'Geo adjustment'!$E$44:$E$51,$H54)","v":0},null,null,null,1.0002528817219744E-3,8.2042246441365685E-4,2.4523791268484028E-4,2.3831467498035574E-3,2.0472878010159715E-3,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP54/INDEX(Serv.active.FC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.14040307254126863},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ54/INDEX(Serv.active.FC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.14136726814730169},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR54/INDEX(Serv.active.FC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0.24155604868700958},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS54/INDEX(Serv.active.FC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0.1194418615520588},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT54/INDEX(Serv.active.FC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0.11505513411342611}]
[{"$f":"MAX($A$9:A54)+1","v":46},{"$f":"IF(ISNA(MATCH($A55,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A55,BasketDesign!$P$9:$P$407,0)))","v":"SD123"},{"$f":"IF(ISNA(MATCH($A55,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A55,BasketDesign!$P$9:$P$407,0)))","v":"SD123: WES Other Bandwidth Connection   Internal   Non WECLA"},"Internal","Non-WECLA","WES","Other Bdwidth","Connection",null,{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":1.6263679304047971E-4},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":1.588183359742121E-4},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":2.1558327260711602E-5},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":2.0683408663083582E-5},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":1.9810159627056905E-5},null,null,null,{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":6.1761561865032497E-6},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":6.1523301042107387E-6},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":1.1373112290368178E-6},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":1.0500423401337564E-6},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":9.8181662439792212E-7},null,null,null,{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":2.8294881044889316E-14},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":4.9361364600039965E-14},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":9.6746079943777252E-15},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":1.5119523701031363E-14},null,null,null,{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":-1.9495826425183253E-5},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":-1.9573140225563549E-5},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":3.8879714549317398E-7},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":5.5754935382809397E-7},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":7.4164469346699694E-7},null,null,null,1.493171228017997E-4,1.4539752588115418E-4,2.3084435684602956E-5,2.2291000366720042E-5,2.1533620960041347E-5,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F55,'Geo adjustment'!$D$44:$D$51,$G55,'Geo adjustment'!$E$44:$E$51,$H55)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F55,'Geo adjustment'!$D$44:$D$51,$G55,'Geo adjustment'!$E$44:$E$51,$H55)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F55,'Geo adjustment'!$D$44:$D$51,$G55,'Geo adjustment'!$E$44:$E$51,$H55)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F55,'Geo adjustment'!$D$44:$D$51,$G55,'Geo adjustment'!$E$44:$E$51,$H55)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F55,'Geo adjustment'!$D$44:$D$51,$G55,'Geo adjustment'!$E$44:$E$51,$H55)","v":0},null,null,null,1.493171228017997E-4,1.4539752588115418E-4,2.3084435684602956E-5,2.2291000366720042E-5,2.1533620960041347E-5,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP55/INDEX(Serv.active.FC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ55/INDEX(Serv.active.FC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":4.1423796547337376E-3},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR55/INDEX(Serv.active.FC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS55/INDEX(Serv.active.FC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":1.4097644930319465E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT55/INDEX(Serv.active.FC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":9.875457171826035E-3}]
[{"$f":"MAX($A$9:A55)+1","v":47},{"$f":"IF(ISNA(MATCH($A56,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A56,BasketDesign!$P$9:$P$407,0)))","v":"SD159"},{"$f":"IF(ISNA(MATCH($A56,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A56,BasketDesign!$P$9:$P$407,0)))","v":"SD159: Other Ethernet Connection   Internal   Non WECLA"},"Internal","Non-WECLA","Other Ethernet",0,"Connection",null,{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.99839060052225692},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.75561986418386429},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.33392506594372817},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.29016866270533798},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0.29182529345078806},null,null,null,{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":5.9683826508412564E-2},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":4.5531634727398289E-2},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":2.3429765511291393E-2},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":1.9804233642527085E-2},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":2.0164466623948493E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-1.644199395478653E-8},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-5.6671268697270816E-8},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.51145292658573E-8},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-3.7466508279141749E-8},null,null,null,{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":1.9350453619780144E-3},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":2.4225309468120094E-3},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":2.3404858124389306E-3},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":2.6406355417973554E-3},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":3.0062461553891427E-3},null,null,null,1.0600094723926474,0.80357401341608059,0.35969526059618984,0.31261351677513316,0.31499596876361741,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F56,'Geo adjustment'!$D$44:$D$51,$G56,'Geo adjustment'!$E$44:$E$51,$H56)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F56,'Geo adjustment'!$D$44:$D$51,$G56,'Geo adjustment'!$E$44:$E$51,$H56)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F56,'Geo adjustment'!$D$44:$D$51,$G56,'Geo adjustment'!$E$44:$E$51,$H56)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F56,'Geo adjustment'!$D$44:$D$51,$G56,'Geo adjustment'!$E$44:$E$51,$H56)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F56,'Geo adjustment'!$D$44:$D$51,$G56,'Geo adjustment'!$E$44:$E$51,$H56)","v":0},null,null,null,1.0600094723926474,0.80357401341608059,0.35969526059618984,0.31261351677513316,0.31499596876361741,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP56/INDEX(Serv.active.FC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":1.8125397086157238},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ56/INDEX(Serv.active.FC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":1.7770409459972571},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR56/INDEX(Serv.active.FC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":2.0765255185276343},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS56/INDEX(Serv.active.FC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":1.8882549704458758},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT56/INDEX(Serv.active.FC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":1.8763567552370906}]
[{"$f":"MAX($A$9:A56)+1","v":48},{"$f":"IF(ISNA(MATCH($A57,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A57,BasketDesign!$P$9:$P$407,0)))","v":"SD107"},{"$f":"IF(ISNA(MATCH($A57,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A57,BasketDesign!$P$9:$P$407,0)))","v":"SD107: WES 10Mb Connection   External   Non WECLA"},"External","Non-WECLA","WES","10Mbit/s","Connection",null,{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":2.6555799186966469E-3},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":5.1836984004435E-3},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":4.2993262485922293E-3},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":3.2800005193113854E-4},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":3.1412205597401927E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":1.1226093359809934E-4},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":2.1242371173952755E-4},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":1.8191941454935855E-4},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":2.615411687969132E-5},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":2.4348499145131143E-5},null,null,null,{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":3.9383704021600884E-13},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":2.2536827315597003E-12},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":2.3686218537939805E-12},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":3.0789386480976895E-13},null,null,null,{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":-9.3661948595497044E-5},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":-1.4775433521536219E-4},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":-1.3602639469206495E-4},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.5251860601787003E-5},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":1.4889362602059948E-5},null,null,null,2.6741789036992493E-3,5.2483677773615019E-3,4.3452192707032055E-3,3.6940603178123874E-4,3.5335991802910421E-4,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F57,'Geo adjustment'!$D$44:$D$51,$G57,'Geo adjustment'!$E$44:$E$51,$H57)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F57,'Geo adjustment'!$D$44:$D$51,$G57,'Geo adjustment'!$E$44:$E$51,$H57)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F57,'Geo adjustment'!$D$44:$D$51,$G57,'Geo adjustment'!$E$44:$E$51,$H57)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F57,'Geo adjustment'!$D$44:$D$51,$G57,'Geo adjustment'!$E$44:$E$51,$H57)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F57,'Geo adjustment'!$D$44:$D$51,$G57,'Geo adjustment'!$E$44:$E$51,$H57)","v":0},null,null,null,2.6741789036992493E-3,5.2483677773615019E-3,4.3452192707032055E-3,3.6940603178123874E-4,3.5335991802910421E-4,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP57/INDEX(Serv.active.FC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.20730069020924427},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ57/INDEX(Serv.active.FC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.18869196620414644},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR57/INDEX(Serv.active.FC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0.18395790571116524},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS57/INDEX(Serv.active.FC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT57/INDEX(Serv.active.FC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A57)+1","v":49},{"$f":"IF(ISNA(MATCH($A58,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A58,BasketDesign!$P$9:$P$407,0)))","v":"SD108"},{"$f":"IF(ISNA(MATCH($A58,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A58,BasketDesign!$P$9:$P$407,0)))","v":"SD108: WES 100Mb Connection   External   Non WECLA"},"External","Non-WECLA","WES","100Mbit/s","Connection",null,{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":3.1046164085424812E-3},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":2.6570830097734288E-3},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":7.7357448316394345E-3},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.4667029250080024E-2},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":1.5134303960819584E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":2.0425933568291819E-4},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":1.8099994680784455E-4},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":4.9983733249420138E-4},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":9.3811311347967788E-4},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":9.8573861279119919E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":6.7571382192060443E-13},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":8.8018795046624354E-13},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":7.963150576886309E-12},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":1.8139620156223084E-11},null,null,null,{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":3.3366436460854633E-5},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":1.9375356508880912E-5},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":2.5991503054372022E-4},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":5.5093131746223949E-4},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":5.1025398295635543E-4},null,null,null,3.3422421806862542E-3,2.8574583137658681E-3,8.4954971955575435E-3,1.6156073688985091E-2,1.6630296574706757E-2,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F58,'Geo adjustment'!$D$44:$D$51,$G58,'Geo adjustment'!$E$44:$E$51,$H58)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F58,'Geo adjustment'!$D$44:$D$51,$G58,'Geo adjustment'!$E$44:$E$51,$H58)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F58,'Geo adjustment'!$D$44:$D$51,$G58,'Geo adjustment'!$E$44:$E$51,$H58)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F58,'Geo adjustment'!$D$44:$D$51,$G58,'Geo adjustment'!$E$44:$E$51,$H58)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F58,'Geo adjustment'!$D$44:$D$51,$G58,'Geo adjustment'!$E$44:$E$51,$H58)","v":0},null,null,null,3.3422421806862542E-3,2.8574583137658681E-3,8.4954971955575435E-3,1.6156073688985091E-2,1.6630296574706757E-2,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP58/INDEX(Serv.active.FC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.11736544889113998},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ58/INDEX(Serv.active.FC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.11689312276821459},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR58/INDEX(Serv.active.FC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0.1028114349893223},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS58/INDEX(Serv.active.FC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":9.6259231016030927E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT58/INDEX(Serv.active.FC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":9.1653338637012013E-2}]
[{"$f":"MAX($A$9:A58)+1","v":50},{"$f":"IF(ISNA(MATCH($A59,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A59,BasketDesign!$P$9:$P$407,0)))","v":"SD109"},{"$f":"IF(ISNA(MATCH($A59,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A59,BasketDesign!$P$9:$P$407,0)))","v":"SD109: WES 1Gb Connection   External   Non WECLA"},"External","Non-WECLA","WES","1000Mbit/s","Connection",null,{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":2.1457415853119336E-4},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":2.5379659069598088E-4},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":4.297415806299539E-5},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":2.669763658300192E-5},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":2.5562148589262937E-5},null,null,null,{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":1.2733695750605938E-5},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":1.5129824683055613E-5},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":3.6252399332555371E-6},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":2.234374304829436E-6},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":2.0485982145531035E-6},null,null,null,{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":7.0040143812415765E-14},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":1.7754764698527583E-13},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":4.9251615321690483E-14},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":2.5655414735229389E-14},null,null,null,{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":6.7293145377215668E-6},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":9.6218783921921093E-6},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":1.9244517629964357E-6},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":9.0329215181756235E-7},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":1.1614870631407021E-6},null,null,null,2.3403716881952087E-4,2.785482938412688E-4,4.8523849936795006E-5,2.9835303088900533E-5,2.8772233892612158E-5,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F59,'Geo adjustment'!$D$44:$D$51,$G59,'Geo adjustment'!$E$44:$E$51,$H59)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F59,'Geo adjustment'!$D$44:$D$51,$G59,'Geo adjustment'!$E$44:$E$51,$H59)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F59,'Geo adjustment'!$D$44:$D$51,$G59,'Geo adjustment'!$E$44:$E$51,$H59)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F59,'Geo adjustment'!$D$44:$D$51,$G59,'Geo adjustment'!$E$44:$E$51,$H59)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F59,'Geo adjustment'!$D$44:$D$51,$G59,'Geo adjustment'!$E$44:$E$51,$H59)","v":0},null,null,null,2.3403716881952087E-4,2.785482938412688E-4,4.8523849936795006E-5,2.9835303088900533E-5,2.8772233892612158E-5,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP59/INDEX(Serv.active.FC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.11259247964696323},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ59/INDEX(Serv.active.FC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.1076184140983668},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR59/INDEX(Serv.active.FC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0.2677833449743604},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS59/INDEX(Serv.active.FC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT59/INDEX(Serv.active.FC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A59)+1","v":51},{"$f":"IF(ISNA(MATCH($A60,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A60,BasketDesign!$P$9:$P$407,0)))","v":"SD110"},{"$f":"IF(ISNA(MATCH($A60,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A60,BasketDesign!$P$9:$P$407,0)))","v":"SD110: WES Other Bandwidth Connection   External   Non WECLA"},"External","Non-WECLA","WES","Other Bdwidth","Connection",null,{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":5.5279314989218177E-4},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":5.3986066888620096E-4},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":1.5970569621156681E-4},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":1.649737008639577E-4},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":1.4824544971122499E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":7.449590451761652E-6},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":7.4209137240356184E-6},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":2.5087484250712401E-6},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":2.5632103866273177E-6},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":2.2651727135498929E-6},null,null,null,{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":3.2353503537875332E-14},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":5.6445376309651711E-14},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":2.1628096554600967E-14},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":3.1616260642461132E-14},null,null,null,{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":-1.6035091392934799E-4},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":-1.6078632824869431E-4},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":-3.0649498168061813E-5},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":-3.4851305145758883E-5},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":-3.0989128229289821E-5},null,null,null,3.9989182641459549E-4,3.8649525439389575E-4,1.3156494652502161E-4,1.3268560612645421E-4,1.1952149422710131E-4,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F60,'Geo adjustment'!$D$44:$D$51,$G60,'Geo adjustment'!$E$44:$E$51,$H60)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F60,'Geo adjustment'!$D$44:$D$51,$G60,'Geo adjustment'!$E$44:$E$51,$H60)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F60,'Geo adjustment'!$D$44:$D$51,$G60,'Geo adjustment'!$E$44:$E$51,$H60)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F60,'Geo adjustment'!$D$44:$D$51,$G60,'Geo adjustment'!$E$44:$E$51,$H60)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F60,'Geo adjustment'!$D$44:$D$51,$G60,'Geo adjustment'!$E$44:$E$51,$H60)","v":0},null,null,null,3.9989182641459549E-4,3.8649525439389575E-4,1.3156494652502161E-4,1.3268560612645421E-4,1.1952149422710131E-4,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP60/INDEX(Serv.active.FC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ60/INDEX(Serv.active.FC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":5.2392538666607237E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR60/INDEX(Serv.active.FC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":9.2646805120383174E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS60/INDEX(Serv.active.FC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":8.1741102589425296E-2},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT60/INDEX(Serv.active.FC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":8.2522133956744431E-2}]
[{"$f":"MAX($A$9:A60)+1","v":52},{"$f":"IF(ISNA(MATCH($A61,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A61,BasketDesign!$P$9:$P$407,0)))","v":"SD113"},{"$f":"IF(ISNA(MATCH($A61,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A61,BasketDesign!$P$9:$P$407,0)))","v":"SD113: BES Other Bandwidth Connection   External   Non WECLA"},"External","Non-WECLA","BES","Other Bdwidth","Connection",null,{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":1.6225980295265718E-3},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":2.2065998182262169E-4},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":2.131010512879882E-4},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":2.0448949536853192E-4},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":1.9589111431571815E-4},null,null,null,{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":1.248614103221568E-5},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":2.7035872279066812E-6},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":2.5893338169524506E-6},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":2.4236527232781109E-6},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":2.2235487545041383E-6},null,null,null,{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":4.8570491896537221E-14},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":1.4906717665449338E-14},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":2.6751320909635673E-14},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":3.5465389055353943E-14},null,null,null,{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":-3.4263685358429098E-4},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":1.0483243748639981E-6},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":1.4042620813625026E-6},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":1.7082962474443925E-6},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":1.9711067583536814E-6},null,null,null,1.2924473169744965E-3,2.2441189347396286E-4,2.1709464720120989E-4,2.0862144436600575E-4,2.0008576986404135E-4,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F61,'Geo adjustment'!$D$44:$D$51,$G61,'Geo adjustment'!$E$44:$E$51,$H61)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F61,'Geo adjustment'!$D$44:$D$51,$G61,'Geo adjustment'!$E$44:$E$51,$H61)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F61,'Geo adjustment'!$D$44:$D$51,$G61,'Geo adjustment'!$E$44:$E$51,$H61)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F61,'Geo adjustment'!$D$44:$D$51,$G61,'Geo adjustment'!$E$44:$E$51,$H61)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F61,'Geo adjustment'!$D$44:$D$51,$G61,'Geo adjustment'!$E$44:$E$51,$H61)","v":0},null,null,null,1.2924473169744965E-3,2.2441189347396286E-4,2.1709464720120989E-4,2.0862144436600575E-4,2.0008576986404135E-4,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP61/INDEX(Serv.active.FC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.56193361607586678},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ61/INDEX(Serv.active.FC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR61/INDEX(Serv.active.FC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS61/INDEX(Serv.active.FC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT61/INDEX(Serv.active.FC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A61)+1","v":53},{"$f":"IF(ISNA(MATCH($A62,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A62,BasketDesign!$P$9:$P$407,0)))","v":"SD140"},{"$f":"IF(ISNA(MATCH($A62,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A62,BasketDesign!$P$9:$P$407,0)))","v":"SD140: Other Ethernet Connection   External   Non WECLA"},"External","Non-WECLA","Other Ethernet",0,"Connection",null,{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0.30874084069097696},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0.13776705716103199},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0.22893195136813169},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0.19369346871041498},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0.16835278942537771},null,null,null,{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":7.6179668895715896E-2},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":3.0326616256369104E-2},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":5.6386793136558325E-2},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":4.8312348670844767E-2},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":4.0368984159481272E-2},null,null,null,{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":-3.1850457987131015E-9},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":-2.2381179073757332E-9},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":-1.1501731076840663E-8},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":-9.6003539968883089E-9},null,null,null,{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":1.1394254628556259E-2},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":4.8299527991962857E-3},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":1.3654554273285994E-2},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":8.6222771995175442E-3},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":9.2217828402231458E-3},null,null,null,0.39631476421524914,0.17292362303155157,0.2989732965398581,0.25062808307904622,0.21794354682472816,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F62,'Geo adjustment'!$D$44:$D$51,$G62,'Geo adjustment'!$E$44:$E$51,$H62)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F62,'Geo adjustment'!$D$44:$D$51,$G62,'Geo adjustment'!$E$44:$E$51,$H62)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F62,'Geo adjustment'!$D$44:$D$51,$G62,'Geo adjustment'!$E$44:$E$51,$H62)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F62,'Geo adjustment'!$D$44:$D$51,$G62,'Geo adjustment'!$E$44:$E$51,$H62)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F62,'Geo adjustment'!$D$44:$D$51,$G62,'Geo adjustment'!$E$44:$E$51,$H62)","v":0},null,null,null,0.39631476421524914,0.17292362303155157,0.2989732965398581,0.25062808307904622,0.21794354682472816,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP62/INDEX(Serv.active.FC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0.31611610769342674},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ62/INDEX(Serv.active.FC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0.36108932840683527},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR62/INDEX(Serv.active.FC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0.31269940504276267},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS62/INDEX(Serv.active.FC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0.3049786066770474},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT62/INDEX(Serv.active.FC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0.29754319666991202}]
[{"$f":"MAX($A$9:A62)+1","v":54},{"$f":"IF(ISNA(MATCH($A63,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A63,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A63,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A63,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F63,'Geo adjustment'!$D$44:$D$51,$G63,'Geo adjustment'!$E$44:$E$51,$H63)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F63,'Geo adjustment'!$D$44:$D$51,$G63,'Geo adjustment'!$E$44:$E$51,$H63)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F63,'Geo adjustment'!$D$44:$D$51,$G63,'Geo adjustment'!$E$44:$E$51,$H63)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F63,'Geo adjustment'!$D$44:$D$51,$G63,'Geo adjustment'!$E$44:$E$51,$H63)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F63,'Geo adjustment'!$D$44:$D$51,$G63,'Geo adjustment'!$E$44:$E$51,$H63)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP63/INDEX(Serv.active.FC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ63/INDEX(Serv.active.FC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR63/INDEX(Serv.active.FC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS63/INDEX(Serv.active.FC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT63/INDEX(Serv.active.FC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A63)+1","v":55},{"$f":"IF(ISNA(MATCH($A64,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A64,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A64,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A64,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F64,'Geo adjustment'!$D$44:$D$51,$G64,'Geo adjustment'!$E$44:$E$51,$H64)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F64,'Geo adjustment'!$D$44:$D$51,$G64,'Geo adjustment'!$E$44:$E$51,$H64)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F64,'Geo adjustment'!$D$44:$D$51,$G64,'Geo adjustment'!$E$44:$E$51,$H64)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F64,'Geo adjustment'!$D$44:$D$51,$G64,'Geo adjustment'!$E$44:$E$51,$H64)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F64,'Geo adjustment'!$D$44:$D$51,$G64,'Geo adjustment'!$E$44:$E$51,$H64)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP64/INDEX(Serv.active.FC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ64/INDEX(Serv.active.FC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR64/INDEX(Serv.active.FC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS64/INDEX(Serv.active.FC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT64/INDEX(Serv.active.FC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A64)+1","v":56},{"$f":"IF(ISNA(MATCH($A65,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A65,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A65,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A65,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F65,'Geo adjustment'!$D$44:$D$51,$G65,'Geo adjustment'!$E$44:$E$51,$H65)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F65,'Geo adjustment'!$D$44:$D$51,$G65,'Geo adjustment'!$E$44:$E$51,$H65)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F65,'Geo adjustment'!$D$44:$D$51,$G65,'Geo adjustment'!$E$44:$E$51,$H65)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F65,'Geo adjustment'!$D$44:$D$51,$G65,'Geo adjustment'!$E$44:$E$51,$H65)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F65,'Geo adjustment'!$D$44:$D$51,$G65,'Geo adjustment'!$E$44:$E$51,$H65)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP65/INDEX(Serv.active.FC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ65/INDEX(Serv.active.FC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR65/INDEX(Serv.active.FC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS65/INDEX(Serv.active.FC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT65/INDEX(Serv.active.FC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A65)+1","v":57},{"$f":"IF(ISNA(MATCH($A66,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A66,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A66,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A66,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F66,'Geo adjustment'!$D$44:$D$51,$G66,'Geo adjustment'!$E$44:$E$51,$H66)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F66,'Geo adjustment'!$D$44:$D$51,$G66,'Geo adjustment'!$E$44:$E$51,$H66)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F66,'Geo adjustment'!$D$44:$D$51,$G66,'Geo adjustment'!$E$44:$E$51,$H66)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F66,'Geo adjustment'!$D$44:$D$51,$G66,'Geo adjustment'!$E$44:$E$51,$H66)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F66,'Geo adjustment'!$D$44:$D$51,$G66,'Geo adjustment'!$E$44:$E$51,$H66)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP66/INDEX(Serv.active.FC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ66/INDEX(Serv.active.FC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR66/INDEX(Serv.active.FC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS66/INDEX(Serv.active.FC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT66/INDEX(Serv.active.FC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A66)+1","v":58},{"$f":"IF(ISNA(MATCH($A67,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A67,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A67,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A67,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F67,'Geo adjustment'!$D$44:$D$51,$G67,'Geo adjustment'!$E$44:$E$51,$H67)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F67,'Geo adjustment'!$D$44:$D$51,$G67,'Geo adjustment'!$E$44:$E$51,$H67)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F67,'Geo adjustment'!$D$44:$D$51,$G67,'Geo adjustment'!$E$44:$E$51,$H67)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F67,'Geo adjustment'!$D$44:$D$51,$G67,'Geo adjustment'!$E$44:$E$51,$H67)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F67,'Geo adjustment'!$D$44:$D$51,$G67,'Geo adjustment'!$E$44:$E$51,$H67)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP67/INDEX(Serv.active.FC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ67/INDEX(Serv.active.FC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR67/INDEX(Serv.active.FC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS67/INDEX(Serv.active.FC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT67/INDEX(Serv.active.FC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A67)+1","v":59},{"$f":"IF(ISNA(MATCH($A68,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A68,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A68,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A68,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F68,'Geo adjustment'!$D$44:$D$51,$G68,'Geo adjustment'!$E$44:$E$51,$H68)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F68,'Geo adjustment'!$D$44:$D$51,$G68,'Geo adjustment'!$E$44:$E$51,$H68)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F68,'Geo adjustment'!$D$44:$D$51,$G68,'Geo adjustment'!$E$44:$E$51,$H68)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F68,'Geo adjustment'!$D$44:$D$51,$G68,'Geo adjustment'!$E$44:$E$51,$H68)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F68,'Geo adjustment'!$D$44:$D$51,$G68,'Geo adjustment'!$E$44:$E$51,$H68)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP68/INDEX(Serv.active.FC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ68/INDEX(Serv.active.FC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR68/INDEX(Serv.active.FC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS68/INDEX(Serv.active.FC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT68/INDEX(Serv.active.FC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A68)+1","v":60},{"$f":"IF(ISNA(MATCH($A69,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A69,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A69,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A69,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F69,'Geo adjustment'!$D$44:$D$51,$G69,'Geo adjustment'!$E$44:$E$51,$H69)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F69,'Geo adjustment'!$D$44:$D$51,$G69,'Geo adjustment'!$E$44:$E$51,$H69)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F69,'Geo adjustment'!$D$44:$D$51,$G69,'Geo adjustment'!$E$44:$E$51,$H69)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F69,'Geo adjustment'!$D$44:$D$51,$G69,'Geo adjustment'!$E$44:$E$51,$H69)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F69,'Geo adjustment'!$D$44:$D$51,$G69,'Geo adjustment'!$E$44:$E$51,$H69)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP69/INDEX(Serv.active.FC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ69/INDEX(Serv.active.FC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR69/INDEX(Serv.active.FC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS69/INDEX(Serv.active.FC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT69/INDEX(Serv.active.FC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A69)+1","v":61},{"$f":"IF(ISNA(MATCH($A70,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A70,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A70,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A70,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F70,'Geo adjustment'!$D$44:$D$51,$G70,'Geo adjustment'!$E$44:$E$51,$H70)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F70,'Geo adjustment'!$D$44:$D$51,$G70,'Geo adjustment'!$E$44:$E$51,$H70)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F70,'Geo adjustment'!$D$44:$D$51,$G70,'Geo adjustment'!$E$44:$E$51,$H70)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F70,'Geo adjustment'!$D$44:$D$51,$G70,'Geo adjustment'!$E$44:$E$51,$H70)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F70,'Geo adjustment'!$D$44:$D$51,$G70,'Geo adjustment'!$E$44:$E$51,$H70)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP70/INDEX(Serv.active.FC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ70/INDEX(Serv.active.FC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR70/INDEX(Serv.active.FC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS70/INDEX(Serv.active.FC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT70/INDEX(Serv.active.FC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A70)+1","v":62},{"$f":"IF(ISNA(MATCH($A71,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A71,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A71,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A71,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F71,'Geo adjustment'!$D$44:$D$51,$G71,'Geo adjustment'!$E$44:$E$51,$H71)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F71,'Geo adjustment'!$D$44:$D$51,$G71,'Geo adjustment'!$E$44:$E$51,$H71)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F71,'Geo adjustment'!$D$44:$D$51,$G71,'Geo adjustment'!$E$44:$E$51,$H71)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F71,'Geo adjustment'!$D$44:$D$51,$G71,'Geo adjustment'!$E$44:$E$51,$H71)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F71,'Geo adjustment'!$D$44:$D$51,$G71,'Geo adjustment'!$E$44:$E$51,$H71)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP71/INDEX(Serv.active.FC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ71/INDEX(Serv.active.FC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR71/INDEX(Serv.active.FC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS71/INDEX(Serv.active.FC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT71/INDEX(Serv.active.FC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A71)+1","v":63},{"$f":"IF(ISNA(MATCH($A72,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A72,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A72,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A72,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F72,'Geo adjustment'!$D$44:$D$51,$G72,'Geo adjustment'!$E$44:$E$51,$H72)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F72,'Geo adjustment'!$D$44:$D$51,$G72,'Geo adjustment'!$E$44:$E$51,$H72)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F72,'Geo adjustment'!$D$44:$D$51,$G72,'Geo adjustment'!$E$44:$E$51,$H72)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F72,'Geo adjustment'!$D$44:$D$51,$G72,'Geo adjustment'!$E$44:$E$51,$H72)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F72,'Geo adjustment'!$D$44:$D$51,$G72,'Geo adjustment'!$E$44:$E$51,$H72)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP72/INDEX(Serv.active.FC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ72/INDEX(Serv.active.FC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR72/INDEX(Serv.active.FC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS72/INDEX(Serv.active.FC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT72/INDEX(Serv.active.FC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A72)+1","v":64},{"$f":"IF(ISNA(MATCH($A73,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A73,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A73,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A73,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F73,'Geo adjustment'!$D$44:$D$51,$G73,'Geo adjustment'!$E$44:$E$51,$H73)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F73,'Geo adjustment'!$D$44:$D$51,$G73,'Geo adjustment'!$E$44:$E$51,$H73)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F73,'Geo adjustment'!$D$44:$D$51,$G73,'Geo adjustment'!$E$44:$E$51,$H73)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F73,'Geo adjustment'!$D$44:$D$51,$G73,'Geo adjustment'!$E$44:$E$51,$H73)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F73,'Geo adjustment'!$D$44:$D$51,$G73,'Geo adjustment'!$E$44:$E$51,$H73)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP73/INDEX(Serv.active.FC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ73/INDEX(Serv.active.FC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR73/INDEX(Serv.active.FC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS73/INDEX(Serv.active.FC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT73/INDEX(Serv.active.FC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A73)+1","v":65},{"$f":"IF(ISNA(MATCH($A74,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A74,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A74,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A74,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B74,List_ServCode,0)),0,(INDEX(List_ServCustType,MATCH($B74,List_ServCode,0))))","v":0},{"$f":"IF(ISNA(MATCH($B74,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B74,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B74,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B74,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B74,List_ServCode,0)),0,INDEX(List_ServBandwidth,MATCH($B74,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B74,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B74,List_ServCode,0)))","v":0},null,{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F74,'Geo adjustment'!$D$44:$D$51,$G74,'Geo adjustment'!$E$44:$E$51,$H74)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F74,'Geo adjustment'!$D$44:$D$51,$G74,'Geo adjustment'!$E$44:$E$51,$H74)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F74,'Geo adjustment'!$D$44:$D$51,$G74,'Geo adjustment'!$E$44:$E$51,$H74)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F74,'Geo adjustment'!$D$44:$D$51,$G74,'Geo adjustment'!$E$44:$E$51,$H74)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F74,'Geo adjustment'!$D$44:$D$51,$G74,'Geo adjustment'!$E$44:$E$51,$H74)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP74/INDEX(Serv.active.FC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ74/INDEX(Serv.active.FC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR74/INDEX(Serv.active.FC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS74/INDEX(Serv.active.FC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT74/INDEX(Serv.active.FC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A74)+1","v":66},{"$f":"IF(ISNA(MATCH($A75,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A75,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A75,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A75,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,{"$f":"J75+R75+Z75+AH75","v":0},{"$f":"K75+S75+AA75+AI75","v":0},{"$f":"L75+T75+AB75+AJ75","v":0},{"$f":"M75+U75+AC75+AK75","v":0},{"$f":"N75+V75+AD75+AL75","v":0},null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F75,'Geo adjustment'!$D$44:$D$51,$G75,'Geo adjustment'!$E$44:$E$51,$H75)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F75,'Geo adjustment'!$D$44:$D$51,$G75,'Geo adjustment'!$E$44:$E$51,$H75)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F75,'Geo adjustment'!$D$44:$D$51,$G75,'Geo adjustment'!$E$44:$E$51,$H75)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F75,'Geo adjustment'!$D$44:$D$51,$G75,'Geo adjustment'!$E$44:$E$51,$H75)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F75,'Geo adjustment'!$D$44:$D$51,$G75,'Geo adjustment'!$E$44:$E$51,$H75)","v":0},null,null,null,{"$f":"AP75*(1+AX75)","v":0},{"$f":"AQ75*(1+AY75)","v":0},{"$f":"AR75*(1+AZ75)","v":0},{"$f":"AS75*(1+BA75)","v":0},{"$f":"AT75*(1+BB75)","v":0},null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP75/INDEX(Serv.active.FC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ75/INDEX(Serv.active.FC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR75/INDEX(Serv.active.FC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS75/INDEX(Serv.active.FC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT75/INDEX(Serv.active.FC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A75)+1","v":67},{"$f":"IF(ISNA(MATCH($A76,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A76,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A76,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A76,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F76,'Geo adjustment'!$D$44:$D$51,$G76,'Geo adjustment'!$E$44:$E$51,$H76)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F76,'Geo adjustment'!$D$44:$D$51,$G76,'Geo adjustment'!$E$44:$E$51,$H76)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F76,'Geo adjustment'!$D$44:$D$51,$G76,'Geo adjustment'!$E$44:$E$51,$H76)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F76,'Geo adjustment'!$D$44:$D$51,$G76,'Geo adjustment'!$E$44:$E$51,$H76)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F76,'Geo adjustment'!$D$44:$D$51,$G76,'Geo adjustment'!$E$44:$E$51,$H76)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP76/INDEX(Serv.active.FC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ76/INDEX(Serv.active.FC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR76/INDEX(Serv.active.FC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS76/INDEX(Serv.active.FC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT76/INDEX(Serv.active.FC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A76)+1","v":68},{"$f":"IF(ISNA(MATCH($A77,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A77,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A77,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A77,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F77,'Geo adjustment'!$D$44:$D$51,$G77,'Geo adjustment'!$E$44:$E$51,$H77)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F77,'Geo adjustment'!$D$44:$D$51,$G77,'Geo adjustment'!$E$44:$E$51,$H77)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F77,'Geo adjustment'!$D$44:$D$51,$G77,'Geo adjustment'!$E$44:$E$51,$H77)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F77,'Geo adjustment'!$D$44:$D$51,$G77,'Geo adjustment'!$E$44:$E$51,$H77)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F77,'Geo adjustment'!$D$44:$D$51,$G77,'Geo adjustment'!$E$44:$E$51,$H77)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP77/INDEX(Serv.active.FC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ77/INDEX(Serv.active.FC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR77/INDEX(Serv.active.FC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS77/INDEX(Serv.active.FC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT77/INDEX(Serv.active.FC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A77)+1","v":69},{"$f":"IF(ISNA(MATCH($A78,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A78,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A78,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A78,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F78,'Geo adjustment'!$D$44:$D$51,$G78,'Geo adjustment'!$E$44:$E$51,$H78)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F78,'Geo adjustment'!$D$44:$D$51,$G78,'Geo adjustment'!$E$44:$E$51,$H78)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F78,'Geo adjustment'!$D$44:$D$51,$G78,'Geo adjustment'!$E$44:$E$51,$H78)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F78,'Geo adjustment'!$D$44:$D$51,$G78,'Geo adjustment'!$E$44:$E$51,$H78)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F78,'Geo adjustment'!$D$44:$D$51,$G78,'Geo adjustment'!$E$44:$E$51,$H78)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP78/INDEX(Serv.active.FC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ78/INDEX(Serv.active.FC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR78/INDEX(Serv.active.FC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS78/INDEX(Serv.active.FC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT78/INDEX(Serv.active.FC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A78)+1","v":70},{"$f":"IF(ISNA(MATCH($A79,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A79,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A79,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A79,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F79,'Geo adjustment'!$D$44:$D$51,$G79,'Geo adjustment'!$E$44:$E$51,$H79)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F79,'Geo adjustment'!$D$44:$D$51,$G79,'Geo adjustment'!$E$44:$E$51,$H79)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F79,'Geo adjustment'!$D$44:$D$51,$G79,'Geo adjustment'!$E$44:$E$51,$H79)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F79,'Geo adjustment'!$D$44:$D$51,$G79,'Geo adjustment'!$E$44:$E$51,$H79)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F79,'Geo adjustment'!$D$44:$D$51,$G79,'Geo adjustment'!$E$44:$E$51,$H79)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP79/INDEX(Serv.active.FC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ79/INDEX(Serv.active.FC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR79/INDEX(Serv.active.FC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS79/INDEX(Serv.active.FC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT79/INDEX(Serv.active.FC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A79)+1","v":71},{"$f":"IF(ISNA(MATCH($A80,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A80,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A80,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A80,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F80,'Geo adjustment'!$D$44:$D$51,$G80,'Geo adjustment'!$E$44:$E$51,$H80)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F80,'Geo adjustment'!$D$44:$D$51,$G80,'Geo adjustment'!$E$44:$E$51,$H80)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F80,'Geo adjustment'!$D$44:$D$51,$G80,'Geo adjustment'!$E$44:$E$51,$H80)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F80,'Geo adjustment'!$D$44:$D$51,$G80,'Geo adjustment'!$E$44:$E$51,$H80)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F80,'Geo adjustment'!$D$44:$D$51,$G80,'Geo adjustment'!$E$44:$E$51,$H80)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP80/INDEX(Serv.active.FC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ80/INDEX(Serv.active.FC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR80/INDEX(Serv.active.FC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS80/INDEX(Serv.active.FC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT80/INDEX(Serv.active.FC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A80)+1","v":72},{"$f":"IF(ISNA(MATCH($A81,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A81,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A81,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A81,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F81,'Geo adjustment'!$D$44:$D$51,$G81,'Geo adjustment'!$E$44:$E$51,$H81)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F81,'Geo adjustment'!$D$44:$D$51,$G81,'Geo adjustment'!$E$44:$E$51,$H81)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F81,'Geo adjustment'!$D$44:$D$51,$G81,'Geo adjustment'!$E$44:$E$51,$H81)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F81,'Geo adjustment'!$D$44:$D$51,$G81,'Geo adjustment'!$E$44:$E$51,$H81)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F81,'Geo adjustment'!$D$44:$D$51,$G81,'Geo adjustment'!$E$44:$E$51,$H81)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP81/INDEX(Serv.active.FC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ81/INDEX(Serv.active.FC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR81/INDEX(Serv.active.FC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS81/INDEX(Serv.active.FC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT81/INDEX(Serv.active.FC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A81)+1","v":73},{"$f":"IF(ISNA(MATCH($A82,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A82,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A82,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A82,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F82,'Geo adjustment'!$D$44:$D$51,$G82,'Geo adjustment'!$E$44:$E$51,$H82)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F82,'Geo adjustment'!$D$44:$D$51,$G82,'Geo adjustment'!$E$44:$E$51,$H82)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F82,'Geo adjustment'!$D$44:$D$51,$G82,'Geo adjustment'!$E$44:$E$51,$H82)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F82,'Geo adjustment'!$D$44:$D$51,$G82,'Geo adjustment'!$E$44:$E$51,$H82)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F82,'Geo adjustment'!$D$44:$D$51,$G82,'Geo adjustment'!$E$44:$E$51,$H82)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP82/INDEX(Serv.active.FC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ82/INDEX(Serv.active.FC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR82/INDEX(Serv.active.FC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS82/INDEX(Serv.active.FC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT82/INDEX(Serv.active.FC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A82)+1","v":74},{"$f":"IF(ISNA(MATCH($A83,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A83,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A83,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A83,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F83,'Geo adjustment'!$D$44:$D$51,$G83,'Geo adjustment'!$E$44:$E$51,$H83)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F83,'Geo adjustment'!$D$44:$D$51,$G83,'Geo adjustment'!$E$44:$E$51,$H83)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F83,'Geo adjustment'!$D$44:$D$51,$G83,'Geo adjustment'!$E$44:$E$51,$H83)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F83,'Geo adjustment'!$D$44:$D$51,$G83,'Geo adjustment'!$E$44:$E$51,$H83)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F83,'Geo adjustment'!$D$44:$D$51,$G83,'Geo adjustment'!$E$44:$E$51,$H83)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP83/INDEX(Serv.active.FC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ83/INDEX(Serv.active.FC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR83/INDEX(Serv.active.FC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS83/INDEX(Serv.active.FC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT83/INDEX(Serv.active.FC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A83)+1","v":75},{"$f":"IF(ISNA(MATCH($A84,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A84,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A84,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A84,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F84,'Geo adjustment'!$D$44:$D$51,$G84,'Geo adjustment'!$E$44:$E$51,$H84)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F84,'Geo adjustment'!$D$44:$D$51,$G84,'Geo adjustment'!$E$44:$E$51,$H84)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F84,'Geo adjustment'!$D$44:$D$51,$G84,'Geo adjustment'!$E$44:$E$51,$H84)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F84,'Geo adjustment'!$D$44:$D$51,$G84,'Geo adjustment'!$E$44:$E$51,$H84)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F84,'Geo adjustment'!$D$44:$D$51,$G84,'Geo adjustment'!$E$44:$E$51,$H84)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP84/INDEX(Serv.active.FC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ84/INDEX(Serv.active.FC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR84/INDEX(Serv.active.FC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS84/INDEX(Serv.active.FC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT84/INDEX(Serv.active.FC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A84)+1","v":76},{"$f":"IF(ISNA(MATCH($A85,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A85,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A85,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A85,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F85,'Geo adjustment'!$D$44:$D$51,$G85,'Geo adjustment'!$E$44:$E$51,$H85)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F85,'Geo adjustment'!$D$44:$D$51,$G85,'Geo adjustment'!$E$44:$E$51,$H85)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F85,'Geo adjustment'!$D$44:$D$51,$G85,'Geo adjustment'!$E$44:$E$51,$H85)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F85,'Geo adjustment'!$D$44:$D$51,$G85,'Geo adjustment'!$E$44:$E$51,$H85)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F85,'Geo adjustment'!$D$44:$D$51,$G85,'Geo adjustment'!$E$44:$E$51,$H85)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP85/INDEX(Serv.active.FC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ85/INDEX(Serv.active.FC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR85/INDEX(Serv.active.FC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS85/INDEX(Serv.active.FC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT85/INDEX(Serv.active.FC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A85)+1","v":77},{"$f":"IF(ISNA(MATCH($A86,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A86,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A86,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A86,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F86,'Geo adjustment'!$D$44:$D$51,$G86,'Geo adjustment'!$E$44:$E$51,$H86)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F86,'Geo adjustment'!$D$44:$D$51,$G86,'Geo adjustment'!$E$44:$E$51,$H86)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F86,'Geo adjustment'!$D$44:$D$51,$G86,'Geo adjustment'!$E$44:$E$51,$H86)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F86,'Geo adjustment'!$D$44:$D$51,$G86,'Geo adjustment'!$E$44:$E$51,$H86)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F86,'Geo adjustment'!$D$44:$D$51,$G86,'Geo adjustment'!$E$44:$E$51,$H86)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP86/INDEX(Serv.active.FC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ86/INDEX(Serv.active.FC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR86/INDEX(Serv.active.FC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS86/INDEX(Serv.active.FC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT86/INDEX(Serv.active.FC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A86)+1","v":78},{"$f":"IF(ISNA(MATCH($A87,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A87,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A87,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A87,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F87,'Geo adjustment'!$D$44:$D$51,$G87,'Geo adjustment'!$E$44:$E$51,$H87)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F87,'Geo adjustment'!$D$44:$D$51,$G87,'Geo adjustment'!$E$44:$E$51,$H87)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F87,'Geo adjustment'!$D$44:$D$51,$G87,'Geo adjustment'!$E$44:$E$51,$H87)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F87,'Geo adjustment'!$D$44:$D$51,$G87,'Geo adjustment'!$E$44:$E$51,$H87)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F87,'Geo adjustment'!$D$44:$D$51,$G87,'Geo adjustment'!$E$44:$E$51,$H87)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP87/INDEX(Serv.active.FC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ87/INDEX(Serv.active.FC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR87/INDEX(Serv.active.FC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS87/INDEX(Serv.active.FC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT87/INDEX(Serv.active.FC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A87)+1","v":79},{"$f":"IF(ISNA(MATCH($A88,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A88,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A88,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A88,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F88,'Geo adjustment'!$D$44:$D$51,$G88,'Geo adjustment'!$E$44:$E$51,$H88)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F88,'Geo adjustment'!$D$44:$D$51,$G88,'Geo adjustment'!$E$44:$E$51,$H88)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F88,'Geo adjustment'!$D$44:$D$51,$G88,'Geo adjustment'!$E$44:$E$51,$H88)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F88,'Geo adjustment'!$D$44:$D$51,$G88,'Geo adjustment'!$E$44:$E$51,$H88)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F88,'Geo adjustment'!$D$44:$D$51,$G88,'Geo adjustment'!$E$44:$E$51,$H88)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP88/INDEX(Serv.active.FC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ88/INDEX(Serv.active.FC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR88/INDEX(Serv.active.FC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS88/INDEX(Serv.active.FC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT88/INDEX(Serv.active.FC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A88)+1","v":80},{"$f":"IF(ISNA(MATCH($A89,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A89,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A89,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A89,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F89,'Geo adjustment'!$D$44:$D$51,$G89,'Geo adjustment'!$E$44:$E$51,$H89)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F89,'Geo adjustment'!$D$44:$D$51,$G89,'Geo adjustment'!$E$44:$E$51,$H89)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F89,'Geo adjustment'!$D$44:$D$51,$G89,'Geo adjustment'!$E$44:$E$51,$H89)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F89,'Geo adjustment'!$D$44:$D$51,$G89,'Geo adjustment'!$E$44:$E$51,$H89)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F89,'Geo adjustment'!$D$44:$D$51,$G89,'Geo adjustment'!$E$44:$E$51,$H89)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP89/INDEX(Serv.active.FC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ89/INDEX(Serv.active.FC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR89/INDEX(Serv.active.FC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS89/INDEX(Serv.active.FC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT89/INDEX(Serv.active.FC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A89)+1","v":81},{"$f":"IF(ISNA(MATCH($A90,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A90,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A90,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A90,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F90,'Geo adjustment'!$D$44:$D$51,$G90,'Geo adjustment'!$E$44:$E$51,$H90)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F90,'Geo adjustment'!$D$44:$D$51,$G90,'Geo adjustment'!$E$44:$E$51,$H90)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F90,'Geo adjustment'!$D$44:$D$51,$G90,'Geo adjustment'!$E$44:$E$51,$H90)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F90,'Geo adjustment'!$D$44:$D$51,$G90,'Geo adjustment'!$E$44:$E$51,$H90)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F90,'Geo adjustment'!$D$44:$D$51,$G90,'Geo adjustment'!$E$44:$E$51,$H90)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP90/INDEX(Serv.active.FC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ90/INDEX(Serv.active.FC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR90/INDEX(Serv.active.FC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS90/INDEX(Serv.active.FC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT90/INDEX(Serv.active.FC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A90)+1","v":82},{"$f":"IF(ISNA(MATCH($A91,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A91,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A91,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A91,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F91,'Geo adjustment'!$D$44:$D$51,$G91,'Geo adjustment'!$E$44:$E$51,$H91)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F91,'Geo adjustment'!$D$44:$D$51,$G91,'Geo adjustment'!$E$44:$E$51,$H91)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F91,'Geo adjustment'!$D$44:$D$51,$G91,'Geo adjustment'!$E$44:$E$51,$H91)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F91,'Geo adjustment'!$D$44:$D$51,$G91,'Geo adjustment'!$E$44:$E$51,$H91)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F91,'Geo adjustment'!$D$44:$D$51,$G91,'Geo adjustment'!$E$44:$E$51,$H91)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP91/INDEX(Serv.active.FC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ91/INDEX(Serv.active.FC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR91/INDEX(Serv.active.FC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS91/INDEX(Serv.active.FC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT91/INDEX(Serv.active.FC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A91)+1","v":83},{"$f":"IF(ISNA(MATCH($A92,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A92,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A92,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A92,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F92,'Geo adjustment'!$D$44:$D$51,$G92,'Geo adjustment'!$E$44:$E$51,$H92)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F92,'Geo adjustment'!$D$44:$D$51,$G92,'Geo adjustment'!$E$44:$E$51,$H92)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F92,'Geo adjustment'!$D$44:$D$51,$G92,'Geo adjustment'!$E$44:$E$51,$H92)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F92,'Geo adjustment'!$D$44:$D$51,$G92,'Geo adjustment'!$E$44:$E$51,$H92)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F92,'Geo adjustment'!$D$44:$D$51,$G92,'Geo adjustment'!$E$44:$E$51,$H92)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP92/INDEX(Serv.active.FC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ92/INDEX(Serv.active.FC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR92/INDEX(Serv.active.FC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS92/INDEX(Serv.active.FC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT92/INDEX(Serv.active.FC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A92)+1","v":84},{"$f":"IF(ISNA(MATCH($A93,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A93,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A93,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A93,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F93,'Geo adjustment'!$D$44:$D$51,$G93,'Geo adjustment'!$E$44:$E$51,$H93)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F93,'Geo adjustment'!$D$44:$D$51,$G93,'Geo adjustment'!$E$44:$E$51,$H93)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F93,'Geo adjustment'!$D$44:$D$51,$G93,'Geo adjustment'!$E$44:$E$51,$H93)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F93,'Geo adjustment'!$D$44:$D$51,$G93,'Geo adjustment'!$E$44:$E$51,$H93)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F93,'Geo adjustment'!$D$44:$D$51,$G93,'Geo adjustment'!$E$44:$E$51,$H93)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP93/INDEX(Serv.active.FC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ93/INDEX(Serv.active.FC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR93/INDEX(Serv.active.FC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS93/INDEX(Serv.active.FC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT93/INDEX(Serv.active.FC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A93)+1","v":85},{"$f":"IF(ISNA(MATCH($A94,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A94,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A94,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A94,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F94,'Geo adjustment'!$D$44:$D$51,$G94,'Geo adjustment'!$E$44:$E$51,$H94)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F94,'Geo adjustment'!$D$44:$D$51,$G94,'Geo adjustment'!$E$44:$E$51,$H94)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F94,'Geo adjustment'!$D$44:$D$51,$G94,'Geo adjustment'!$E$44:$E$51,$H94)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F94,'Geo adjustment'!$D$44:$D$51,$G94,'Geo adjustment'!$E$44:$E$51,$H94)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F94,'Geo adjustment'!$D$44:$D$51,$G94,'Geo adjustment'!$E$44:$E$51,$H94)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP94/INDEX(Serv.active.FC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ94/INDEX(Serv.active.FC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR94/INDEX(Serv.active.FC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS94/INDEX(Serv.active.FC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT94/INDEX(Serv.active.FC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A94)+1","v":86},{"$f":"IF(ISNA(MATCH($A95,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A95,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A95,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A95,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F95,'Geo adjustment'!$D$44:$D$51,$G95,'Geo adjustment'!$E$44:$E$51,$H95)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F95,'Geo adjustment'!$D$44:$D$51,$G95,'Geo adjustment'!$E$44:$E$51,$H95)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F95,'Geo adjustment'!$D$44:$D$51,$G95,'Geo adjustment'!$E$44:$E$51,$H95)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F95,'Geo adjustment'!$D$44:$D$51,$G95,'Geo adjustment'!$E$44:$E$51,$H95)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F95,'Geo adjustment'!$D$44:$D$51,$G95,'Geo adjustment'!$E$44:$E$51,$H95)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP95/INDEX(Serv.active.FC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ95/INDEX(Serv.active.FC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR95/INDEX(Serv.active.FC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS95/INDEX(Serv.active.FC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT95/INDEX(Serv.active.FC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A95)+1","v":87},{"$f":"IF(ISNA(MATCH($A96,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A96,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A96,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A96,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F96,'Geo adjustment'!$D$44:$D$51,$G96,'Geo adjustment'!$E$44:$E$51,$H96)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F96,'Geo adjustment'!$D$44:$D$51,$G96,'Geo adjustment'!$E$44:$E$51,$H96)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F96,'Geo adjustment'!$D$44:$D$51,$G96,'Geo adjustment'!$E$44:$E$51,$H96)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F96,'Geo adjustment'!$D$44:$D$51,$G96,'Geo adjustment'!$E$44:$E$51,$H96)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F96,'Geo adjustment'!$D$44:$D$51,$G96,'Geo adjustment'!$E$44:$E$51,$H96)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP96/INDEX(Serv.active.FC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ96/INDEX(Serv.active.FC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR96/INDEX(Serv.active.FC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS96/INDEX(Serv.active.FC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT96/INDEX(Serv.active.FC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A96)+1","v":88},{"$f":"IF(ISNA(MATCH($A97,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A97,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A97,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A97,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F97,'Geo adjustment'!$D$44:$D$51,$G97,'Geo adjustment'!$E$44:$E$51,$H97)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F97,'Geo adjustment'!$D$44:$D$51,$G97,'Geo adjustment'!$E$44:$E$51,$H97)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F97,'Geo adjustment'!$D$44:$D$51,$G97,'Geo adjustment'!$E$44:$E$51,$H97)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F97,'Geo adjustment'!$D$44:$D$51,$G97,'Geo adjustment'!$E$44:$E$51,$H97)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F97,'Geo adjustment'!$D$44:$D$51,$G97,'Geo adjustment'!$E$44:$E$51,$H97)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP97/INDEX(Serv.active.FC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ97/INDEX(Serv.active.FC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR97/INDEX(Serv.active.FC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS97/INDEX(Serv.active.FC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT97/INDEX(Serv.active.FC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A97)+1","v":89},{"$f":"IF(ISNA(MATCH($A98,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A98,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A98,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A98,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F98,'Geo adjustment'!$D$44:$D$51,$G98,'Geo adjustment'!$E$44:$E$51,$H98)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F98,'Geo adjustment'!$D$44:$D$51,$G98,'Geo adjustment'!$E$44:$E$51,$H98)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F98,'Geo adjustment'!$D$44:$D$51,$G98,'Geo adjustment'!$E$44:$E$51,$H98)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F98,'Geo adjustment'!$D$44:$D$51,$G98,'Geo adjustment'!$E$44:$E$51,$H98)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F98,'Geo adjustment'!$D$44:$D$51,$G98,'Geo adjustment'!$E$44:$E$51,$H98)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP98/INDEX(Serv.active.FC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ98/INDEX(Serv.active.FC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR98/INDEX(Serv.active.FC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS98/INDEX(Serv.active.FC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT98/INDEX(Serv.active.FC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A98)+1","v":90},{"$f":"IF(ISNA(MATCH($A99,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A99,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A99,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A99,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F99,'Geo adjustment'!$D$44:$D$51,$G99,'Geo adjustment'!$E$44:$E$51,$H99)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F99,'Geo adjustment'!$D$44:$D$51,$G99,'Geo adjustment'!$E$44:$E$51,$H99)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F99,'Geo adjustment'!$D$44:$D$51,$G99,'Geo adjustment'!$E$44:$E$51,$H99)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F99,'Geo adjustment'!$D$44:$D$51,$G99,'Geo adjustment'!$E$44:$E$51,$H99)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F99,'Geo adjustment'!$D$44:$D$51,$G99,'Geo adjustment'!$E$44:$E$51,$H99)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP99/INDEX(Serv.active.FC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ99/INDEX(Serv.active.FC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR99/INDEX(Serv.active.FC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS99/INDEX(Serv.active.FC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT99/INDEX(Serv.active.FC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A99)+1","v":91},{"$f":"IF(ISNA(MATCH($A100,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A100,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A100,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A100,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F100,'Geo adjustment'!$D$44:$D$51,$G100,'Geo adjustment'!$E$44:$E$51,$H100)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F100,'Geo adjustment'!$D$44:$D$51,$G100,'Geo adjustment'!$E$44:$E$51,$H100)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F100,'Geo adjustment'!$D$44:$D$51,$G100,'Geo adjustment'!$E$44:$E$51,$H100)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F100,'Geo adjustment'!$D$44:$D$51,$G100,'Geo adjustment'!$E$44:$E$51,$H100)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F100,'Geo adjustment'!$D$44:$D$51,$G100,'Geo adjustment'!$E$44:$E$51,$H100)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP100/INDEX(Serv.active.FC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ100/INDEX(Serv.active.FC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR100/INDEX(Serv.active.FC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS100/INDEX(Serv.active.FC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT100/INDEX(Serv.active.FC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A100)+1","v":92},{"$f":"IF(ISNA(MATCH($A101,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A101,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A101,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A101,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F101,'Geo adjustment'!$D$44:$D$51,$G101,'Geo adjustment'!$E$44:$E$51,$H101)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F101,'Geo adjustment'!$D$44:$D$51,$G101,'Geo adjustment'!$E$44:$E$51,$H101)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F101,'Geo adjustment'!$D$44:$D$51,$G101,'Geo adjustment'!$E$44:$E$51,$H101)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F101,'Geo adjustment'!$D$44:$D$51,$G101,'Geo adjustment'!$E$44:$E$51,$H101)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F101,'Geo adjustment'!$D$44:$D$51,$G101,'Geo adjustment'!$E$44:$E$51,$H101)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP101/INDEX(Serv.active.FC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ101/INDEX(Serv.active.FC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR101/INDEX(Serv.active.FC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS101/INDEX(Serv.active.FC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT101/INDEX(Serv.active.FC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A101)+1","v":93},{"$f":"IF(ISNA(MATCH($A102,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A102,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A102,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A102,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F102,'Geo adjustment'!$D$44:$D$51,$G102,'Geo adjustment'!$E$44:$E$51,$H102)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F102,'Geo adjustment'!$D$44:$D$51,$G102,'Geo adjustment'!$E$44:$E$51,$H102)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F102,'Geo adjustment'!$D$44:$D$51,$G102,'Geo adjustment'!$E$44:$E$51,$H102)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F102,'Geo adjustment'!$D$44:$D$51,$G102,'Geo adjustment'!$E$44:$E$51,$H102)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F102,'Geo adjustment'!$D$44:$D$51,$G102,'Geo adjustment'!$E$44:$E$51,$H102)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP102/INDEX(Serv.active.FC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ102/INDEX(Serv.active.FC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR102/INDEX(Serv.active.FC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS102/INDEX(Serv.active.FC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT102/INDEX(Serv.active.FC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A102)+1","v":94},{"$f":"IF(ISNA(MATCH($A103,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A103,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A103,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A103,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F103,'Geo adjustment'!$D$44:$D$51,$G103,'Geo adjustment'!$E$44:$E$51,$H103)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F103,'Geo adjustment'!$D$44:$D$51,$G103,'Geo adjustment'!$E$44:$E$51,$H103)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F103,'Geo adjustment'!$D$44:$D$51,$G103,'Geo adjustment'!$E$44:$E$51,$H103)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F103,'Geo adjustment'!$D$44:$D$51,$G103,'Geo adjustment'!$E$44:$E$51,$H103)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F103,'Geo adjustment'!$D$44:$D$51,$G103,'Geo adjustment'!$E$44:$E$51,$H103)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP103/INDEX(Serv.active.FC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ103/INDEX(Serv.active.FC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR103/INDEX(Serv.active.FC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS103/INDEX(Serv.active.FC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT103/INDEX(Serv.active.FC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A103)+1","v":95},{"$f":"IF(ISNA(MATCH($A104,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A104,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A104,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A104,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F104,'Geo adjustment'!$D$44:$D$51,$G104,'Geo adjustment'!$E$44:$E$51,$H104)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F104,'Geo adjustment'!$D$44:$D$51,$G104,'Geo adjustment'!$E$44:$E$51,$H104)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F104,'Geo adjustment'!$D$44:$D$51,$G104,'Geo adjustment'!$E$44:$E$51,$H104)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F104,'Geo adjustment'!$D$44:$D$51,$G104,'Geo adjustment'!$E$44:$E$51,$H104)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F104,'Geo adjustment'!$D$44:$D$51,$G104,'Geo adjustment'!$E$44:$E$51,$H104)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP104/INDEX(Serv.active.FC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ104/INDEX(Serv.active.FC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR104/INDEX(Serv.active.FC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS104/INDEX(Serv.active.FC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT104/INDEX(Serv.active.FC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A104)+1","v":96},{"$f":"IF(ISNA(MATCH($A105,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A105,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A105,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A105,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F105,'Geo adjustment'!$D$44:$D$51,$G105,'Geo adjustment'!$E$44:$E$51,$H105)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F105,'Geo adjustment'!$D$44:$D$51,$G105,'Geo adjustment'!$E$44:$E$51,$H105)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F105,'Geo adjustment'!$D$44:$D$51,$G105,'Geo adjustment'!$E$44:$E$51,$H105)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F105,'Geo adjustment'!$D$44:$D$51,$G105,'Geo adjustment'!$E$44:$E$51,$H105)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F105,'Geo adjustment'!$D$44:$D$51,$G105,'Geo adjustment'!$E$44:$E$51,$H105)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP105/INDEX(Serv.active.FC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ105/INDEX(Serv.active.FC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR105/INDEX(Serv.active.FC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS105/INDEX(Serv.active.FC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT105/INDEX(Serv.active.FC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A105)+1","v":97},{"$f":"IF(ISNA(MATCH($A106,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A106,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A106,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A106,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F106,'Geo adjustment'!$D$44:$D$51,$G106,'Geo adjustment'!$E$44:$E$51,$H106)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F106,'Geo adjustment'!$D$44:$D$51,$G106,'Geo adjustment'!$E$44:$E$51,$H106)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F106,'Geo adjustment'!$D$44:$D$51,$G106,'Geo adjustment'!$E$44:$E$51,$H106)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F106,'Geo adjustment'!$D$44:$D$51,$G106,'Geo adjustment'!$E$44:$E$51,$H106)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F106,'Geo adjustment'!$D$44:$D$51,$G106,'Geo adjustment'!$E$44:$E$51,$H106)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP106/INDEX(Serv.active.FC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ106/INDEX(Serv.active.FC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR106/INDEX(Serv.active.FC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS106/INDEX(Serv.active.FC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT106/INDEX(Serv.active.FC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A106)+1","v":98},{"$f":"IF(ISNA(MATCH($A107,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A107,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A107,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A107,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F107,'Geo adjustment'!$D$44:$D$51,$G107,'Geo adjustment'!$E$44:$E$51,$H107)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F107,'Geo adjustment'!$D$44:$D$51,$G107,'Geo adjustment'!$E$44:$E$51,$H107)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F107,'Geo adjustment'!$D$44:$D$51,$G107,'Geo adjustment'!$E$44:$E$51,$H107)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F107,'Geo adjustment'!$D$44:$D$51,$G107,'Geo adjustment'!$E$44:$E$51,$H107)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F107,'Geo adjustment'!$D$44:$D$51,$G107,'Geo adjustment'!$E$44:$E$51,$H107)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP107/INDEX(Serv.active.FC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ107/INDEX(Serv.active.FC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR107/INDEX(Serv.active.FC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS107/INDEX(Serv.active.FC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT107/INDEX(Serv.active.FC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A107)+1","v":99},{"$f":"IF(ISNA(MATCH($A108,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A108,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A108,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A108,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F108,'Geo adjustment'!$D$44:$D$51,$G108,'Geo adjustment'!$E$44:$E$51,$H108)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F108,'Geo adjustment'!$D$44:$D$51,$G108,'Geo adjustment'!$E$44:$E$51,$H108)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F108,'Geo adjustment'!$D$44:$D$51,$G108,'Geo adjustment'!$E$44:$E$51,$H108)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F108,'Geo adjustment'!$D$44:$D$51,$G108,'Geo adjustment'!$E$44:$E$51,$H108)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F108,'Geo adjustment'!$D$44:$D$51,$G108,'Geo adjustment'!$E$44:$E$51,$H108)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP108/INDEX(Serv.active.FC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ108/INDEX(Serv.active.FC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR108/INDEX(Serv.active.FC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS108/INDEX(Serv.active.FC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT108/INDEX(Serv.active.FC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A108)+1","v":100},{"$f":"IF(ISNA(MATCH($A109,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A109,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A109,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A109,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F109,'Geo adjustment'!$D$44:$D$51,$G109,'Geo adjustment'!$E$44:$E$51,$H109)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F109,'Geo adjustment'!$D$44:$D$51,$G109,'Geo adjustment'!$E$44:$E$51,$H109)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F109,'Geo adjustment'!$D$44:$D$51,$G109,'Geo adjustment'!$E$44:$E$51,$H109)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F109,'Geo adjustment'!$D$44:$D$51,$G109,'Geo adjustment'!$E$44:$E$51,$H109)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F109,'Geo adjustment'!$D$44:$D$51,$G109,'Geo adjustment'!$E$44:$E$51,$H109)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP109/INDEX(Serv.active.FC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ109/INDEX(Serv.active.FC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR109/INDEX(Serv.active.FC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS109/INDEX(Serv.active.FC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT109/INDEX(Serv.active.FC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A109)+1","v":101},{"$f":"IF(ISNA(MATCH($A110,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A110,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A110,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A110,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F110,'Geo adjustment'!$D$44:$D$51,$G110,'Geo adjustment'!$E$44:$E$51,$H110)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F110,'Geo adjustment'!$D$44:$D$51,$G110,'Geo adjustment'!$E$44:$E$51,$H110)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F110,'Geo adjustment'!$D$44:$D$51,$G110,'Geo adjustment'!$E$44:$E$51,$H110)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F110,'Geo adjustment'!$D$44:$D$51,$G110,'Geo adjustment'!$E$44:$E$51,$H110)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F110,'Geo adjustment'!$D$44:$D$51,$G110,'Geo adjustment'!$E$44:$E$51,$H110)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP110/INDEX(Serv.active.FC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ110/INDEX(Serv.active.FC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR110/INDEX(Serv.active.FC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS110/INDEX(Serv.active.FC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT110/INDEX(Serv.active.FC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A110)+1","v":102},{"$f":"IF(ISNA(MATCH($A111,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A111,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A111,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A111,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F111,'Geo adjustment'!$D$44:$D$51,$G111,'Geo adjustment'!$E$44:$E$51,$H111)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F111,'Geo adjustment'!$D$44:$D$51,$G111,'Geo adjustment'!$E$44:$E$51,$H111)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F111,'Geo adjustment'!$D$44:$D$51,$G111,'Geo adjustment'!$E$44:$E$51,$H111)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F111,'Geo adjustment'!$D$44:$D$51,$G111,'Geo adjustment'!$E$44:$E$51,$H111)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F111,'Geo adjustment'!$D$44:$D$51,$G111,'Geo adjustment'!$E$44:$E$51,$H111)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP111/INDEX(Serv.active.FC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ111/INDEX(Serv.active.FC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR111/INDEX(Serv.active.FC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS111/INDEX(Serv.active.FC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT111/INDEX(Serv.active.FC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A111)+1","v":103},{"$f":"IF(ISNA(MATCH($A112,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A112,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A112,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A112,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F112,'Geo adjustment'!$D$44:$D$51,$G112,'Geo adjustment'!$E$44:$E$51,$H112)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F112,'Geo adjustment'!$D$44:$D$51,$G112,'Geo adjustment'!$E$44:$E$51,$H112)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F112,'Geo adjustment'!$D$44:$D$51,$G112,'Geo adjustment'!$E$44:$E$51,$H112)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F112,'Geo adjustment'!$D$44:$D$51,$G112,'Geo adjustment'!$E$44:$E$51,$H112)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F112,'Geo adjustment'!$D$44:$D$51,$G112,'Geo adjustment'!$E$44:$E$51,$H112)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP112/INDEX(Serv.active.FC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ112/INDEX(Serv.active.FC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR112/INDEX(Serv.active.FC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS112/INDEX(Serv.active.FC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT112/INDEX(Serv.active.FC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A112)+1","v":104},{"$f":"IF(ISNA(MATCH($A113,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A113,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A113,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A113,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F113,'Geo adjustment'!$D$44:$D$51,$G113,'Geo adjustment'!$E$44:$E$51,$H113)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F113,'Geo adjustment'!$D$44:$D$51,$G113,'Geo adjustment'!$E$44:$E$51,$H113)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F113,'Geo adjustment'!$D$44:$D$51,$G113,'Geo adjustment'!$E$44:$E$51,$H113)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F113,'Geo adjustment'!$D$44:$D$51,$G113,'Geo adjustment'!$E$44:$E$51,$H113)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F113,'Geo adjustment'!$D$44:$D$51,$G113,'Geo adjustment'!$E$44:$E$51,$H113)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP113/INDEX(Serv.active.FC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ113/INDEX(Serv.active.FC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR113/INDEX(Serv.active.FC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS113/INDEX(Serv.active.FC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT113/INDEX(Serv.active.FC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A113)+1","v":105},{"$f":"IF(ISNA(MATCH($A114,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A114,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A114,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A114,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F114,'Geo adjustment'!$D$44:$D$51,$G114,'Geo adjustment'!$E$44:$E$51,$H114)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F114,'Geo adjustment'!$D$44:$D$51,$G114,'Geo adjustment'!$E$44:$E$51,$H114)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F114,'Geo adjustment'!$D$44:$D$51,$G114,'Geo adjustment'!$E$44:$E$51,$H114)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F114,'Geo adjustment'!$D$44:$D$51,$G114,'Geo adjustment'!$E$44:$E$51,$H114)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F114,'Geo adjustment'!$D$44:$D$51,$G114,'Geo adjustment'!$E$44:$E$51,$H114)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP114/INDEX(Serv.active.FC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ114/INDEX(Serv.active.FC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR114/INDEX(Serv.active.FC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS114/INDEX(Serv.active.FC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT114/INDEX(Serv.active.FC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A114)+1","v":106},{"$f":"IF(ISNA(MATCH($A115,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A115,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A115,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A115,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F115,'Geo adjustment'!$D$44:$D$51,$G115,'Geo adjustment'!$E$44:$E$51,$H115)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F115,'Geo adjustment'!$D$44:$D$51,$G115,'Geo adjustment'!$E$44:$E$51,$H115)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F115,'Geo adjustment'!$D$44:$D$51,$G115,'Geo adjustment'!$E$44:$E$51,$H115)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F115,'Geo adjustment'!$D$44:$D$51,$G115,'Geo adjustment'!$E$44:$E$51,$H115)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F115,'Geo adjustment'!$D$44:$D$51,$G115,'Geo adjustment'!$E$44:$E$51,$H115)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP115/INDEX(Serv.active.FC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ115/INDEX(Serv.active.FC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR115/INDEX(Serv.active.FC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS115/INDEX(Serv.active.FC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT115/INDEX(Serv.active.FC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A115)+1","v":107},{"$f":"IF(ISNA(MATCH($A116,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A116,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A116,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A116,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F116,'Geo adjustment'!$D$44:$D$51,$G116,'Geo adjustment'!$E$44:$E$51,$H116)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F116,'Geo adjustment'!$D$44:$D$51,$G116,'Geo adjustment'!$E$44:$E$51,$H116)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F116,'Geo adjustment'!$D$44:$D$51,$G116,'Geo adjustment'!$E$44:$E$51,$H116)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F116,'Geo adjustment'!$D$44:$D$51,$G116,'Geo adjustment'!$E$44:$E$51,$H116)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F116,'Geo adjustment'!$D$44:$D$51,$G116,'Geo adjustment'!$E$44:$E$51,$H116)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP116/INDEX(Serv.active.FC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ116/INDEX(Serv.active.FC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR116/INDEX(Serv.active.FC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS116/INDEX(Serv.active.FC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT116/INDEX(Serv.active.FC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A116)+1","v":108},{"$f":"IF(ISNA(MATCH($A117,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A117,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A117,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A117,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F117,'Geo adjustment'!$D$44:$D$51,$G117,'Geo adjustment'!$E$44:$E$51,$H117)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F117,'Geo adjustment'!$D$44:$D$51,$G117,'Geo adjustment'!$E$44:$E$51,$H117)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F117,'Geo adjustment'!$D$44:$D$51,$G117,'Geo adjustment'!$E$44:$E$51,$H117)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F117,'Geo adjustment'!$D$44:$D$51,$G117,'Geo adjustment'!$E$44:$E$51,$H117)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F117,'Geo adjustment'!$D$44:$D$51,$G117,'Geo adjustment'!$E$44:$E$51,$H117)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP117/INDEX(Serv.active.FC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ117/INDEX(Serv.active.FC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR117/INDEX(Serv.active.FC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS117/INDEX(Serv.active.FC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT117/INDEX(Serv.active.FC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A117)+1","v":109},{"$f":"IF(ISNA(MATCH($A118,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A118,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A118,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A118,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F118,'Geo adjustment'!$D$44:$D$51,$G118,'Geo adjustment'!$E$44:$E$51,$H118)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F118,'Geo adjustment'!$D$44:$D$51,$G118,'Geo adjustment'!$E$44:$E$51,$H118)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F118,'Geo adjustment'!$D$44:$D$51,$G118,'Geo adjustment'!$E$44:$E$51,$H118)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F118,'Geo adjustment'!$D$44:$D$51,$G118,'Geo adjustment'!$E$44:$E$51,$H118)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F118,'Geo adjustment'!$D$44:$D$51,$G118,'Geo adjustment'!$E$44:$E$51,$H118)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP118/INDEX(Serv.active.FC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ118/INDEX(Serv.active.FC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR118/INDEX(Serv.active.FC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS118/INDEX(Serv.active.FC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT118/INDEX(Serv.active.FC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A118)+1","v":110},{"$f":"IF(ISNA(MATCH($A119,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A119,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A119,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A119,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F119,'Geo adjustment'!$D$44:$D$51,$G119,'Geo adjustment'!$E$44:$E$51,$H119)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F119,'Geo adjustment'!$D$44:$D$51,$G119,'Geo adjustment'!$E$44:$E$51,$H119)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F119,'Geo adjustment'!$D$44:$D$51,$G119,'Geo adjustment'!$E$44:$E$51,$H119)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F119,'Geo adjustment'!$D$44:$D$51,$G119,'Geo adjustment'!$E$44:$E$51,$H119)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F119,'Geo adjustment'!$D$44:$D$51,$G119,'Geo adjustment'!$E$44:$E$51,$H119)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP119/INDEX(Serv.active.FC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ119/INDEX(Serv.active.FC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR119/INDEX(Serv.active.FC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS119/INDEX(Serv.active.FC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT119/INDEX(Serv.active.FC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A119)+1","v":111},{"$f":"IF(ISNA(MATCH($A120,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A120,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A120,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A120,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F120,'Geo adjustment'!$D$44:$D$51,$G120,'Geo adjustment'!$E$44:$E$51,$H120)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F120,'Geo adjustment'!$D$44:$D$51,$G120,'Geo adjustment'!$E$44:$E$51,$H120)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F120,'Geo adjustment'!$D$44:$D$51,$G120,'Geo adjustment'!$E$44:$E$51,$H120)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F120,'Geo adjustment'!$D$44:$D$51,$G120,'Geo adjustment'!$E$44:$E$51,$H120)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F120,'Geo adjustment'!$D$44:$D$51,$G120,'Geo adjustment'!$E$44:$E$51,$H120)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP120/INDEX(Serv.active.FC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ120/INDEX(Serv.active.FC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR120/INDEX(Serv.active.FC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS120/INDEX(Serv.active.FC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT120/INDEX(Serv.active.FC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A120)+1","v":112},{"$f":"IF(ISNA(MATCH($A121,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A121,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A121,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A121,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F121,'Geo adjustment'!$D$44:$D$51,$G121,'Geo adjustment'!$E$44:$E$51,$H121)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F121,'Geo adjustment'!$D$44:$D$51,$G121,'Geo adjustment'!$E$44:$E$51,$H121)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F121,'Geo adjustment'!$D$44:$D$51,$G121,'Geo adjustment'!$E$44:$E$51,$H121)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F121,'Geo adjustment'!$D$44:$D$51,$G121,'Geo adjustment'!$E$44:$E$51,$H121)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F121,'Geo adjustment'!$D$44:$D$51,$G121,'Geo adjustment'!$E$44:$E$51,$H121)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP121/INDEX(Serv.active.FC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ121/INDEX(Serv.active.FC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR121/INDEX(Serv.active.FC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS121/INDEX(Serv.active.FC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT121/INDEX(Serv.active.FC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A121)+1","v":113},{"$f":"IF(ISNA(MATCH($A122,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A122,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A122,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A122,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F122,'Geo adjustment'!$D$44:$D$51,$G122,'Geo adjustment'!$E$44:$E$51,$H122)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F122,'Geo adjustment'!$D$44:$D$51,$G122,'Geo adjustment'!$E$44:$E$51,$H122)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F122,'Geo adjustment'!$D$44:$D$51,$G122,'Geo adjustment'!$E$44:$E$51,$H122)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F122,'Geo adjustment'!$D$44:$D$51,$G122,'Geo adjustment'!$E$44:$E$51,$H122)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F122,'Geo adjustment'!$D$44:$D$51,$G122,'Geo adjustment'!$E$44:$E$51,$H122)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP122/INDEX(Serv.active.FC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ122/INDEX(Serv.active.FC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR122/INDEX(Serv.active.FC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS122/INDEX(Serv.active.FC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT122/INDEX(Serv.active.FC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A122)+1","v":114},{"$f":"IF(ISNA(MATCH($A123,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A123,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A123,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A123,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F123,'Geo adjustment'!$D$44:$D$51,$G123,'Geo adjustment'!$E$44:$E$51,$H123)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F123,'Geo adjustment'!$D$44:$D$51,$G123,'Geo adjustment'!$E$44:$E$51,$H123)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F123,'Geo adjustment'!$D$44:$D$51,$G123,'Geo adjustment'!$E$44:$E$51,$H123)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F123,'Geo adjustment'!$D$44:$D$51,$G123,'Geo adjustment'!$E$44:$E$51,$H123)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F123,'Geo adjustment'!$D$44:$D$51,$G123,'Geo adjustment'!$E$44:$E$51,$H123)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP123/INDEX(Serv.active.FC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ123/INDEX(Serv.active.FC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR123/INDEX(Serv.active.FC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS123/INDEX(Serv.active.FC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT123/INDEX(Serv.active.FC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A123)+1","v":115},{"$f":"IF(ISNA(MATCH($A124,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A124,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A124,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A124,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F124,'Geo adjustment'!$D$44:$D$51,$G124,'Geo adjustment'!$E$44:$E$51,$H124)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F124,'Geo adjustment'!$D$44:$D$51,$G124,'Geo adjustment'!$E$44:$E$51,$H124)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F124,'Geo adjustment'!$D$44:$D$51,$G124,'Geo adjustment'!$E$44:$E$51,$H124)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F124,'Geo adjustment'!$D$44:$D$51,$G124,'Geo adjustment'!$E$44:$E$51,$H124)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F124,'Geo adjustment'!$D$44:$D$51,$G124,'Geo adjustment'!$E$44:$E$51,$H124)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP124/INDEX(Serv.active.FC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ124/INDEX(Serv.active.FC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR124/INDEX(Serv.active.FC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS124/INDEX(Serv.active.FC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT124/INDEX(Serv.active.FC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A124)+1","v":116},{"$f":"IF(ISNA(MATCH($A125,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A125,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A125,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A125,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F125,'Geo adjustment'!$D$44:$D$51,$G125,'Geo adjustment'!$E$44:$E$51,$H125)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F125,'Geo adjustment'!$D$44:$D$51,$G125,'Geo adjustment'!$E$44:$E$51,$H125)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F125,'Geo adjustment'!$D$44:$D$51,$G125,'Geo adjustment'!$E$44:$E$51,$H125)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F125,'Geo adjustment'!$D$44:$D$51,$G125,'Geo adjustment'!$E$44:$E$51,$H125)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F125,'Geo adjustment'!$D$44:$D$51,$G125,'Geo adjustment'!$E$44:$E$51,$H125)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP125/INDEX(Serv.active.FC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ125/INDEX(Serv.active.FC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR125/INDEX(Serv.active.FC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS125/INDEX(Serv.active.FC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT125/INDEX(Serv.active.FC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A125)+1","v":117},{"$f":"IF(ISNA(MATCH($A126,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A126,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A126,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A126,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F126,'Geo adjustment'!$D$44:$D$51,$G126,'Geo adjustment'!$E$44:$E$51,$H126)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F126,'Geo adjustment'!$D$44:$D$51,$G126,'Geo adjustment'!$E$44:$E$51,$H126)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F126,'Geo adjustment'!$D$44:$D$51,$G126,'Geo adjustment'!$E$44:$E$51,$H126)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F126,'Geo adjustment'!$D$44:$D$51,$G126,'Geo adjustment'!$E$44:$E$51,$H126)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F126,'Geo adjustment'!$D$44:$D$51,$G126,'Geo adjustment'!$E$44:$E$51,$H126)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP126/INDEX(Serv.active.FC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ126/INDEX(Serv.active.FC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR126/INDEX(Serv.active.FC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS126/INDEX(Serv.active.FC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT126/INDEX(Serv.active.FC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A126)+1","v":118},{"$f":"IF(ISNA(MATCH($A127,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A127,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A127,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A127,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F127,'Geo adjustment'!$D$44:$D$51,$G127,'Geo adjustment'!$E$44:$E$51,$H127)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F127,'Geo adjustment'!$D$44:$D$51,$G127,'Geo adjustment'!$E$44:$E$51,$H127)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F127,'Geo adjustment'!$D$44:$D$51,$G127,'Geo adjustment'!$E$44:$E$51,$H127)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F127,'Geo adjustment'!$D$44:$D$51,$G127,'Geo adjustment'!$E$44:$E$51,$H127)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F127,'Geo adjustment'!$D$44:$D$51,$G127,'Geo adjustment'!$E$44:$E$51,$H127)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP127/INDEX(Serv.active.FC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ127/INDEX(Serv.active.FC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR127/INDEX(Serv.active.FC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS127/INDEX(Serv.active.FC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT127/INDEX(Serv.active.FC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A128)+1","v":120},{"$f":"IF(ISNA(MATCH($A129,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A129,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A129,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A129,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F129,'Geo adjustment'!$D$44:$D$51,$G129,'Geo adjustment'!$E$44:$E$51,$H129)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F129,'Geo adjustment'!$D$44:$D$51,$G129,'Geo adjustment'!$E$44:$E$51,$H129)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F129,'Geo adjustment'!$D$44:$D$51,$G129,'Geo adjustment'!$E$44:$E$51,$H129)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F129,'Geo adjustment'!$D$44:$D$51,$G129,'Geo adjustment'!$E$44:$E$51,$H129)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F129,'Geo adjustment'!$D$44:$D$51,$G129,'Geo adjustment'!$E$44:$E$51,$H129)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP129/INDEX(Serv.active.FC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ129/INDEX(Serv.active.FC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR129/INDEX(Serv.active.FC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS129/INDEX(Serv.active.FC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT129/INDEX(Serv.active.FC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A129)+1","v":121},{"$f":"IF(ISNA(MATCH($A130,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A130,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A130,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A130,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F130,'Geo adjustment'!$D$44:$D$51,$G130,'Geo adjustment'!$E$44:$E$51,$H130)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F130,'Geo adjustment'!$D$44:$D$51,$G130,'Geo adjustment'!$E$44:$E$51,$H130)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F130,'Geo adjustment'!$D$44:$D$51,$G130,'Geo adjustment'!$E$44:$E$51,$H130)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F130,'Geo adjustment'!$D$44:$D$51,$G130,'Geo adjustment'!$E$44:$E$51,$H130)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F130,'Geo adjustment'!$D$44:$D$51,$G130,'Geo adjustment'!$E$44:$E$51,$H130)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP130/INDEX(Serv.active.FC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ130/INDEX(Serv.active.FC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR130/INDEX(Serv.active.FC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS130/INDEX(Serv.active.FC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT130/INDEX(Serv.active.FC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A131)+1","v":123},{"$f":"IF(ISNA(MATCH($A132,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A132,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A132,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A132,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F132,'Geo adjustment'!$D$44:$D$51,$G132,'Geo adjustment'!$E$44:$E$51,$H132)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F132,'Geo adjustment'!$D$44:$D$51,$G132,'Geo adjustment'!$E$44:$E$51,$H132)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F132,'Geo adjustment'!$D$44:$D$51,$G132,'Geo adjustment'!$E$44:$E$51,$H132)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F132,'Geo adjustment'!$D$44:$D$51,$G132,'Geo adjustment'!$E$44:$E$51,$H132)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F132,'Geo adjustment'!$D$44:$D$51,$G132,'Geo adjustment'!$E$44:$E$51,$H132)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP132/INDEX(Serv.active.FC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ132/INDEX(Serv.active.FC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR132/INDEX(Serv.active.FC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS132/INDEX(Serv.active.FC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT132/INDEX(Serv.active.FC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A132)+1","v":124},{"$f":"IF(ISNA(MATCH($A133,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A133,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A133,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A133,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F133,'Geo adjustment'!$D$44:$D$51,$G133,'Geo adjustment'!$E$44:$E$51,$H133)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F133,'Geo adjustment'!$D$44:$D$51,$G133,'Geo adjustment'!$E$44:$E$51,$H133)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F133,'Geo adjustment'!$D$44:$D$51,$G133,'Geo adjustment'!$E$44:$E$51,$H133)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F133,'Geo adjustment'!$D$44:$D$51,$G133,'Geo adjustment'!$E$44:$E$51,$H133)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F133,'Geo adjustment'!$D$44:$D$51,$G133,'Geo adjustment'!$E$44:$E$51,$H133)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP133/INDEX(Serv.active.FC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ133/INDEX(Serv.active.FC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR133/INDEX(Serv.active.FC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS133/INDEX(Serv.active.FC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT133/INDEX(Serv.active.FC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A134)+1","v":126},{"$f":"IF(ISNA(MATCH($A135,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A135,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A135,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A135,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F135,'Geo adjustment'!$D$44:$D$51,$G135,'Geo adjustment'!$E$44:$E$51,$H135)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F135,'Geo adjustment'!$D$44:$D$51,$G135,'Geo adjustment'!$E$44:$E$51,$H135)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F135,'Geo adjustment'!$D$44:$D$51,$G135,'Geo adjustment'!$E$44:$E$51,$H135)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F135,'Geo adjustment'!$D$44:$D$51,$G135,'Geo adjustment'!$E$44:$E$51,$H135)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F135,'Geo adjustment'!$D$44:$D$51,$G135,'Geo adjustment'!$E$44:$E$51,$H135)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP135/INDEX(Serv.active.FC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ135/INDEX(Serv.active.FC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR135/INDEX(Serv.active.FC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS135/INDEX(Serv.active.FC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT135/INDEX(Serv.active.FC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A135)+1","v":127},{"$f":"IF(ISNA(MATCH($A136,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A136,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A136,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A136,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F136,'Geo adjustment'!$D$44:$D$51,$G136,'Geo adjustment'!$E$44:$E$51,$H136)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F136,'Geo adjustment'!$D$44:$D$51,$G136,'Geo adjustment'!$E$44:$E$51,$H136)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F136,'Geo adjustment'!$D$44:$D$51,$G136,'Geo adjustment'!$E$44:$E$51,$H136)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F136,'Geo adjustment'!$D$44:$D$51,$G136,'Geo adjustment'!$E$44:$E$51,$H136)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F136,'Geo adjustment'!$D$44:$D$51,$G136,'Geo adjustment'!$E$44:$E$51,$H136)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP136/INDEX(Serv.active.FC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ136/INDEX(Serv.active.FC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR136/INDEX(Serv.active.FC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS136/INDEX(Serv.active.FC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT136/INDEX(Serv.active.FC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A137)+1","v":129},{"$f":"IF(ISNA(MATCH($A138,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A138,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A138,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A138,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B138,List_ServCode,0)),0,(INDEX(List_ServCustType,MATCH($B138,List_ServCode,0))))","v":0},{"$f":"IF(ISNA(MATCH($B138,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B138,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B138,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B138,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B138,List_ServCode,0)),0,INDEX(List_ServBandwidth,MATCH($B138,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B138,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B138,List_ServCode,0)))","v":0},null,{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F138,'Geo adjustment'!$D$44:$D$51,$G138,'Geo adjustment'!$E$44:$E$51,$H138)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F138,'Geo adjustment'!$D$44:$D$51,$G138,'Geo adjustment'!$E$44:$E$51,$H138)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F138,'Geo adjustment'!$D$44:$D$51,$G138,'Geo adjustment'!$E$44:$E$51,$H138)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F138,'Geo adjustment'!$D$44:$D$51,$G138,'Geo adjustment'!$E$44:$E$51,$H138)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F138,'Geo adjustment'!$D$44:$D$51,$G138,'Geo adjustment'!$E$44:$E$51,$H138)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP138/INDEX(Serv.active.FC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ138/INDEX(Serv.active.FC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR138/INDEX(Serv.active.FC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS138/INDEX(Serv.active.FC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT138/INDEX(Serv.active.FC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A138)+1","v":130},{"$f":"IF(ISNA(MATCH($A139,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A139,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A139,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A139,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,{"$f":"J139+R139+Z139+AH139","v":0},{"$f":"K139+S139+AA139+AI139","v":0},{"$f":"L139+T139+AB139+AJ139","v":0},{"$f":"M139+U139+AC139+AK139","v":0},{"$f":"N139+V139+AD139+AL139","v":0},null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F139,'Geo adjustment'!$D$44:$D$51,$G139,'Geo adjustment'!$E$44:$E$51,$H139)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F139,'Geo adjustment'!$D$44:$D$51,$G139,'Geo adjustment'!$E$44:$E$51,$H139)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F139,'Geo adjustment'!$D$44:$D$51,$G139,'Geo adjustment'!$E$44:$E$51,$H139)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F139,'Geo adjustment'!$D$44:$D$51,$G139,'Geo adjustment'!$E$44:$E$51,$H139)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F139,'Geo adjustment'!$D$44:$D$51,$G139,'Geo adjustment'!$E$44:$E$51,$H139)","v":0},null,null,null,{"$f":"AP139*(1+AX139)","v":0},{"$f":"AQ139*(1+AY139)","v":0},{"$f":"AR139*(1+AZ139)","v":0},{"$f":"AS139*(1+BA139)","v":0},{"$f":"AT139*(1+BB139)","v":0},null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP139/INDEX(Serv.active.FC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ139/INDEX(Serv.active.FC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR139/INDEX(Serv.active.FC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS139/INDEX(Serv.active.FC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT139/INDEX(Serv.active.FC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A140)+1","v":132},{"$f":"IF(ISNA(MATCH($A141,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A141,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A141,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A141,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F141,'Geo adjustment'!$D$44:$D$51,$G141,'Geo adjustment'!$E$44:$E$51,$H141)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F141,'Geo adjustment'!$D$44:$D$51,$G141,'Geo adjustment'!$E$44:$E$51,$H141)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F141,'Geo adjustment'!$D$44:$D$51,$G141,'Geo adjustment'!$E$44:$E$51,$H141)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F141,'Geo adjustment'!$D$44:$D$51,$G141,'Geo adjustment'!$E$44:$E$51,$H141)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F141,'Geo adjustment'!$D$44:$D$51,$G141,'Geo adjustment'!$E$44:$E$51,$H141)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP141/INDEX(Serv.active.FC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ141/INDEX(Serv.active.FC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR141/INDEX(Serv.active.FC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS141/INDEX(Serv.active.FC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT141/INDEX(Serv.active.FC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A141)+1","v":133},{"$f":"IF(ISNA(MATCH($A142,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A142,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A142,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A142,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F142,'Geo adjustment'!$D$44:$D$51,$G142,'Geo adjustment'!$E$44:$E$51,$H142)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F142,'Geo adjustment'!$D$44:$D$51,$G142,'Geo adjustment'!$E$44:$E$51,$H142)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F142,'Geo adjustment'!$D$44:$D$51,$G142,'Geo adjustment'!$E$44:$E$51,$H142)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F142,'Geo adjustment'!$D$44:$D$51,$G142,'Geo adjustment'!$E$44:$E$51,$H142)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F142,'Geo adjustment'!$D$44:$D$51,$G142,'Geo adjustment'!$E$44:$E$51,$H142)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP142/INDEX(Serv.active.FC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ142/INDEX(Serv.active.FC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR142/INDEX(Serv.active.FC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS142/INDEX(Serv.active.FC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT142/INDEX(Serv.active.FC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A143)+1","v":135},{"$f":"IF(ISNA(MATCH($A144,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A144,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A144,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A144,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F144,'Geo adjustment'!$D$44:$D$51,$G144,'Geo adjustment'!$E$44:$E$51,$H144)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F144,'Geo adjustment'!$D$44:$D$51,$G144,'Geo adjustment'!$E$44:$E$51,$H144)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F144,'Geo adjustment'!$D$44:$D$51,$G144,'Geo adjustment'!$E$44:$E$51,$H144)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F144,'Geo adjustment'!$D$44:$D$51,$G144,'Geo adjustment'!$E$44:$E$51,$H144)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F144,'Geo adjustment'!$D$44:$D$51,$G144,'Geo adjustment'!$E$44:$E$51,$H144)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP144/INDEX(Serv.active.FC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ144/INDEX(Serv.active.FC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR144/INDEX(Serv.active.FC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS144/INDEX(Serv.active.FC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT144/INDEX(Serv.active.FC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A144)+1","v":136},{"$f":"IF(ISNA(MATCH($A145,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A145,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A145,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A145,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F145,'Geo adjustment'!$D$44:$D$51,$G145,'Geo adjustment'!$E$44:$E$51,$H145)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F145,'Geo adjustment'!$D$44:$D$51,$G145,'Geo adjustment'!$E$44:$E$51,$H145)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F145,'Geo adjustment'!$D$44:$D$51,$G145,'Geo adjustment'!$E$44:$E$51,$H145)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F145,'Geo adjustment'!$D$44:$D$51,$G145,'Geo adjustment'!$E$44:$E$51,$H145)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F145,'Geo adjustment'!$D$44:$D$51,$G145,'Geo adjustment'!$E$44:$E$51,$H145)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP145/INDEX(Serv.active.FC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ145/INDEX(Serv.active.FC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR145/INDEX(Serv.active.FC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS145/INDEX(Serv.active.FC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT145/INDEX(Serv.active.FC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A146)+1","v":138},{"$f":"IF(ISNA(MATCH($A147,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A147,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A147,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A147,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F147,'Geo adjustment'!$D$44:$D$51,$G147,'Geo adjustment'!$E$44:$E$51,$H147)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F147,'Geo adjustment'!$D$44:$D$51,$G147,'Geo adjustment'!$E$44:$E$51,$H147)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F147,'Geo adjustment'!$D$44:$D$51,$G147,'Geo adjustment'!$E$44:$E$51,$H147)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F147,'Geo adjustment'!$D$44:$D$51,$G147,'Geo adjustment'!$E$44:$E$51,$H147)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F147,'Geo adjustment'!$D$44:$D$51,$G147,'Geo adjustment'!$E$44:$E$51,$H147)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP147/INDEX(Serv.active.FC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ147/INDEX(Serv.active.FC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR147/INDEX(Serv.active.FC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS147/INDEX(Serv.active.FC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT147/INDEX(Serv.active.FC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A147)+1","v":139},{"$f":"IF(ISNA(MATCH($A148,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A148,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A148,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A148,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F148,'Geo adjustment'!$D$44:$D$51,$G148,'Geo adjustment'!$E$44:$E$51,$H148)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F148,'Geo adjustment'!$D$44:$D$51,$G148,'Geo adjustment'!$E$44:$E$51,$H148)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F148,'Geo adjustment'!$D$44:$D$51,$G148,'Geo adjustment'!$E$44:$E$51,$H148)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F148,'Geo adjustment'!$D$44:$D$51,$G148,'Geo adjustment'!$E$44:$E$51,$H148)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F148,'Geo adjustment'!$D$44:$D$51,$G148,'Geo adjustment'!$E$44:$E$51,$H148)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP148/INDEX(Serv.active.FC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ148/INDEX(Serv.active.FC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR148/INDEX(Serv.active.FC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS148/INDEX(Serv.active.FC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT148/INDEX(Serv.active.FC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A149)+1","v":141},{"$f":"IF(ISNA(MATCH($A150,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A150,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A150,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A150,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F150,'Geo adjustment'!$D$44:$D$51,$G150,'Geo adjustment'!$E$44:$E$51,$H150)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F150,'Geo adjustment'!$D$44:$D$51,$G150,'Geo adjustment'!$E$44:$E$51,$H150)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F150,'Geo adjustment'!$D$44:$D$51,$G150,'Geo adjustment'!$E$44:$E$51,$H150)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F150,'Geo adjustment'!$D$44:$D$51,$G150,'Geo adjustment'!$E$44:$E$51,$H150)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F150,'Geo adjustment'!$D$44:$D$51,$G150,'Geo adjustment'!$E$44:$E$51,$H150)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP150/INDEX(Serv.active.FC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ150/INDEX(Serv.active.FC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR150/INDEX(Serv.active.FC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS150/INDEX(Serv.active.FC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT150/INDEX(Serv.active.FC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A150)+1","v":142},{"$f":"IF(ISNA(MATCH($A151,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A151,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A151,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A151,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F151,'Geo adjustment'!$D$44:$D$51,$G151,'Geo adjustment'!$E$44:$E$51,$H151)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F151,'Geo adjustment'!$D$44:$D$51,$G151,'Geo adjustment'!$E$44:$E$51,$H151)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F151,'Geo adjustment'!$D$44:$D$51,$G151,'Geo adjustment'!$E$44:$E$51,$H151)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F151,'Geo adjustment'!$D$44:$D$51,$G151,'Geo adjustment'!$E$44:$E$51,$H151)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F151,'Geo adjustment'!$D$44:$D$51,$G151,'Geo adjustment'!$E$44:$E$51,$H151)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP151/INDEX(Serv.active.FC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ151/INDEX(Serv.active.FC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR151/INDEX(Serv.active.FC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS151/INDEX(Serv.active.FC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT151/INDEX(Serv.active.FC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A152)+1","v":144},{"$f":"IF(ISNA(MATCH($A153,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A153,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A153,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A153,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F153,'Geo adjustment'!$D$44:$D$51,$G153,'Geo adjustment'!$E$44:$E$51,$H153)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F153,'Geo adjustment'!$D$44:$D$51,$G153,'Geo adjustment'!$E$44:$E$51,$H153)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F153,'Geo adjustment'!$D$44:$D$51,$G153,'Geo adjustment'!$E$44:$E$51,$H153)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F153,'Geo adjustment'!$D$44:$D$51,$G153,'Geo adjustment'!$E$44:$E$51,$H153)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F153,'Geo adjustment'!$D$44:$D$51,$G153,'Geo adjustment'!$E$44:$E$51,$H153)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP153/INDEX(Serv.active.FC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ153/INDEX(Serv.active.FC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR153/INDEX(Serv.active.FC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS153/INDEX(Serv.active.FC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT153/INDEX(Serv.active.FC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A153)+1","v":145},{"$f":"IF(ISNA(MATCH($A154,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A154,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A154,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A154,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F154,'Geo adjustment'!$D$44:$D$51,$G154,'Geo adjustment'!$E$44:$E$51,$H154)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F154,'Geo adjustment'!$D$44:$D$51,$G154,'Geo adjustment'!$E$44:$E$51,$H154)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F154,'Geo adjustment'!$D$44:$D$51,$G154,'Geo adjustment'!$E$44:$E$51,$H154)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F154,'Geo adjustment'!$D$44:$D$51,$G154,'Geo adjustment'!$E$44:$E$51,$H154)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F154,'Geo adjustment'!$D$44:$D$51,$G154,'Geo adjustment'!$E$44:$E$51,$H154)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP154/INDEX(Serv.active.FC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ154/INDEX(Serv.active.FC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR154/INDEX(Serv.active.FC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS154/INDEX(Serv.active.FC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT154/INDEX(Serv.active.FC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A155)+1","v":147},{"$f":"IF(ISNA(MATCH($A156,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A156,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A156,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A156,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F156,'Geo adjustment'!$D$44:$D$51,$G156,'Geo adjustment'!$E$44:$E$51,$H156)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F156,'Geo adjustment'!$D$44:$D$51,$G156,'Geo adjustment'!$E$44:$E$51,$H156)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F156,'Geo adjustment'!$D$44:$D$51,$G156,'Geo adjustment'!$E$44:$E$51,$H156)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F156,'Geo adjustment'!$D$44:$D$51,$G156,'Geo adjustment'!$E$44:$E$51,$H156)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F156,'Geo adjustment'!$D$44:$D$51,$G156,'Geo adjustment'!$E$44:$E$51,$H156)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP156/INDEX(Serv.active.FC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ156/INDEX(Serv.active.FC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR156/INDEX(Serv.active.FC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS156/INDEX(Serv.active.FC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT156/INDEX(Serv.active.FC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A156)+1","v":148},{"$f":"IF(ISNA(MATCH($A157,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A157,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A157,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A157,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F157,'Geo adjustment'!$D$44:$D$51,$G157,'Geo adjustment'!$E$44:$E$51,$H157)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F157,'Geo adjustment'!$D$44:$D$51,$G157,'Geo adjustment'!$E$44:$E$51,$H157)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F157,'Geo adjustment'!$D$44:$D$51,$G157,'Geo adjustment'!$E$44:$E$51,$H157)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F157,'Geo adjustment'!$D$44:$D$51,$G157,'Geo adjustment'!$E$44:$E$51,$H157)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F157,'Geo adjustment'!$D$44:$D$51,$G157,'Geo adjustment'!$E$44:$E$51,$H157)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP157/INDEX(Serv.active.FC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ157/INDEX(Serv.active.FC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR157/INDEX(Serv.active.FC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS157/INDEX(Serv.active.FC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT157/INDEX(Serv.active.FC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A158)+1","v":150},{"$f":"IF(ISNA(MATCH($A159,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A159,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A159,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A159,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F159,'Geo adjustment'!$D$44:$D$51,$G159,'Geo adjustment'!$E$44:$E$51,$H159)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F159,'Geo adjustment'!$D$44:$D$51,$G159,'Geo adjustment'!$E$44:$E$51,$H159)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F159,'Geo adjustment'!$D$44:$D$51,$G159,'Geo adjustment'!$E$44:$E$51,$H159)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F159,'Geo adjustment'!$D$44:$D$51,$G159,'Geo adjustment'!$E$44:$E$51,$H159)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F159,'Geo adjustment'!$D$44:$D$51,$G159,'Geo adjustment'!$E$44:$E$51,$H159)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP159/INDEX(Serv.active.FC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ159/INDEX(Serv.active.FC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR159/INDEX(Serv.active.FC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS159/INDEX(Serv.active.FC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT159/INDEX(Serv.active.FC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A159)+1","v":151},{"$f":"IF(ISNA(MATCH($A160,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A160,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A160,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A160,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F160,'Geo adjustment'!$D$44:$D$51,$G160,'Geo adjustment'!$E$44:$E$51,$H160)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F160,'Geo adjustment'!$D$44:$D$51,$G160,'Geo adjustment'!$E$44:$E$51,$H160)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F160,'Geo adjustment'!$D$44:$D$51,$G160,'Geo adjustment'!$E$44:$E$51,$H160)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F160,'Geo adjustment'!$D$44:$D$51,$G160,'Geo adjustment'!$E$44:$E$51,$H160)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F160,'Geo adjustment'!$D$44:$D$51,$G160,'Geo adjustment'!$E$44:$E$51,$H160)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP160/INDEX(Serv.active.FC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ160/INDEX(Serv.active.FC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR160/INDEX(Serv.active.FC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS160/INDEX(Serv.active.FC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT160/INDEX(Serv.active.FC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A161)+1","v":153},{"$f":"IF(ISNA(MATCH($A162,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A162,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A162,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A162,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F162,'Geo adjustment'!$D$44:$D$51,$G162,'Geo adjustment'!$E$44:$E$51,$H162)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F162,'Geo adjustment'!$D$44:$D$51,$G162,'Geo adjustment'!$E$44:$E$51,$H162)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F162,'Geo adjustment'!$D$44:$D$51,$G162,'Geo adjustment'!$E$44:$E$51,$H162)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F162,'Geo adjustment'!$D$44:$D$51,$G162,'Geo adjustment'!$E$44:$E$51,$H162)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F162,'Geo adjustment'!$D$44:$D$51,$G162,'Geo adjustment'!$E$44:$E$51,$H162)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP162/INDEX(Serv.active.FC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ162/INDEX(Serv.active.FC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR162/INDEX(Serv.active.FC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS162/INDEX(Serv.active.FC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT162/INDEX(Serv.active.FC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A162)+1","v":154},{"$f":"IF(ISNA(MATCH($A163,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A163,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A163,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A163,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F163,'Geo adjustment'!$D$44:$D$51,$G163,'Geo adjustment'!$E$44:$E$51,$H163)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F163,'Geo adjustment'!$D$44:$D$51,$G163,'Geo adjustment'!$E$44:$E$51,$H163)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F163,'Geo adjustment'!$D$44:$D$51,$G163,'Geo adjustment'!$E$44:$E$51,$H163)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F163,'Geo adjustment'!$D$44:$D$51,$G163,'Geo adjustment'!$E$44:$E$51,$H163)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F163,'Geo adjustment'!$D$44:$D$51,$G163,'Geo adjustment'!$E$44:$E$51,$H163)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP163/INDEX(Serv.active.FC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ163/INDEX(Serv.active.FC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR163/INDEX(Serv.active.FC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS163/INDEX(Serv.active.FC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT163/INDEX(Serv.active.FC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A164)+1","v":156},{"$f":"IF(ISNA(MATCH($A165,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A165,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A165,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A165,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F165,'Geo adjustment'!$D$44:$D$51,$G165,'Geo adjustment'!$E$44:$E$51,$H165)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F165,'Geo adjustment'!$D$44:$D$51,$G165,'Geo adjustment'!$E$44:$E$51,$H165)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F165,'Geo adjustment'!$D$44:$D$51,$G165,'Geo adjustment'!$E$44:$E$51,$H165)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F165,'Geo adjustment'!$D$44:$D$51,$G165,'Geo adjustment'!$E$44:$E$51,$H165)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F165,'Geo adjustment'!$D$44:$D$51,$G165,'Geo adjustment'!$E$44:$E$51,$H165)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP165/INDEX(Serv.active.FC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ165/INDEX(Serv.active.FC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR165/INDEX(Serv.active.FC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS165/INDEX(Serv.active.FC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT165/INDEX(Serv.active.FC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A165)+1","v":157},{"$f":"IF(ISNA(MATCH($A166,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A166,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A166,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A166,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F166,'Geo adjustment'!$D$44:$D$51,$G166,'Geo adjustment'!$E$44:$E$51,$H166)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F166,'Geo adjustment'!$D$44:$D$51,$G166,'Geo adjustment'!$E$44:$E$51,$H166)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F166,'Geo adjustment'!$D$44:$D$51,$G166,'Geo adjustment'!$E$44:$E$51,$H166)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F166,'Geo adjustment'!$D$44:$D$51,$G166,'Geo adjustment'!$E$44:$E$51,$H166)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F166,'Geo adjustment'!$D$44:$D$51,$G166,'Geo adjustment'!$E$44:$E$51,$H166)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP166/INDEX(Serv.active.FC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ166/INDEX(Serv.active.FC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR166/INDEX(Serv.active.FC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS166/INDEX(Serv.active.FC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT166/INDEX(Serv.active.FC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A167)+1","v":159},{"$f":"IF(ISNA(MATCH($A168,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A168,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A168,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A168,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F168,'Geo adjustment'!$D$44:$D$51,$G168,'Geo adjustment'!$E$44:$E$51,$H168)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F168,'Geo adjustment'!$D$44:$D$51,$G168,'Geo adjustment'!$E$44:$E$51,$H168)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F168,'Geo adjustment'!$D$44:$D$51,$G168,'Geo adjustment'!$E$44:$E$51,$H168)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F168,'Geo adjustment'!$D$44:$D$51,$G168,'Geo adjustment'!$E$44:$E$51,$H168)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F168,'Geo adjustment'!$D$44:$D$51,$G168,'Geo adjustment'!$E$44:$E$51,$H168)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP168/INDEX(Serv.active.FC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ168/INDEX(Serv.active.FC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR168/INDEX(Serv.active.FC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS168/INDEX(Serv.active.FC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT168/INDEX(Serv.active.FC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A168)+1","v":160},{"$f":"IF(ISNA(MATCH($A169,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A169,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A169,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A169,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F169,'Geo adjustment'!$D$44:$D$51,$G169,'Geo adjustment'!$E$44:$E$51,$H169)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F169,'Geo adjustment'!$D$44:$D$51,$G169,'Geo adjustment'!$E$44:$E$51,$H169)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F169,'Geo adjustment'!$D$44:$D$51,$G169,'Geo adjustment'!$E$44:$E$51,$H169)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F169,'Geo adjustment'!$D$44:$D$51,$G169,'Geo adjustment'!$E$44:$E$51,$H169)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F169,'Geo adjustment'!$D$44:$D$51,$G169,'Geo adjustment'!$E$44:$E$51,$H169)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP169/INDEX(Serv.active.FC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ169/INDEX(Serv.active.FC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR169/INDEX(Serv.active.FC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS169/INDEX(Serv.active.FC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT169/INDEX(Serv.active.FC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A170)+1","v":162},{"$f":"IF(ISNA(MATCH($A171,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A171,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A171,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A171,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F171,'Geo adjustment'!$D$44:$D$51,$G171,'Geo adjustment'!$E$44:$E$51,$H171)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F171,'Geo adjustment'!$D$44:$D$51,$G171,'Geo adjustment'!$E$44:$E$51,$H171)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F171,'Geo adjustment'!$D$44:$D$51,$G171,'Geo adjustment'!$E$44:$E$51,$H171)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F171,'Geo adjustment'!$D$44:$D$51,$G171,'Geo adjustment'!$E$44:$E$51,$H171)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F171,'Geo adjustment'!$D$44:$D$51,$G171,'Geo adjustment'!$E$44:$E$51,$H171)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP171/INDEX(Serv.active.FC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ171/INDEX(Serv.active.FC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR171/INDEX(Serv.active.FC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS171/INDEX(Serv.active.FC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT171/INDEX(Serv.active.FC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A171)+1","v":163},{"$f":"IF(ISNA(MATCH($A172,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A172,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A172,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A172,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F172,'Geo adjustment'!$D$44:$D$51,$G172,'Geo adjustment'!$E$44:$E$51,$H172)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F172,'Geo adjustment'!$D$44:$D$51,$G172,'Geo adjustment'!$E$44:$E$51,$H172)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F172,'Geo adjustment'!$D$44:$D$51,$G172,'Geo adjustment'!$E$44:$E$51,$H172)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F172,'Geo adjustment'!$D$44:$D$51,$G172,'Geo adjustment'!$E$44:$E$51,$H172)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F172,'Geo adjustment'!$D$44:$D$51,$G172,'Geo adjustment'!$E$44:$E$51,$H172)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP172/INDEX(Serv.active.FC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ172/INDEX(Serv.active.FC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR172/INDEX(Serv.active.FC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS172/INDEX(Serv.active.FC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT172/INDEX(Serv.active.FC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A173)+1","v":165},{"$f":"IF(ISNA(MATCH($A174,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A174,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A174,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A174,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F174,'Geo adjustment'!$D$44:$D$51,$G174,'Geo adjustment'!$E$44:$E$51,$H174)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F174,'Geo adjustment'!$D$44:$D$51,$G174,'Geo adjustment'!$E$44:$E$51,$H174)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F174,'Geo adjustment'!$D$44:$D$51,$G174,'Geo adjustment'!$E$44:$E$51,$H174)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F174,'Geo adjustment'!$D$44:$D$51,$G174,'Geo adjustment'!$E$44:$E$51,$H174)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F174,'Geo adjustment'!$D$44:$D$51,$G174,'Geo adjustment'!$E$44:$E$51,$H174)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP174/INDEX(Serv.active.FC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ174/INDEX(Serv.active.FC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR174/INDEX(Serv.active.FC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS174/INDEX(Serv.active.FC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT174/INDEX(Serv.active.FC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A174)+1","v":166},{"$f":"IF(ISNA(MATCH($A175,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A175,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A175,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A175,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F175,'Geo adjustment'!$D$44:$D$51,$G175,'Geo adjustment'!$E$44:$E$51,$H175)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F175,'Geo adjustment'!$D$44:$D$51,$G175,'Geo adjustment'!$E$44:$E$51,$H175)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F175,'Geo adjustment'!$D$44:$D$51,$G175,'Geo adjustment'!$E$44:$E$51,$H175)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F175,'Geo adjustment'!$D$44:$D$51,$G175,'Geo adjustment'!$E$44:$E$51,$H175)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F175,'Geo adjustment'!$D$44:$D$51,$G175,'Geo adjustment'!$E$44:$E$51,$H175)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP175/INDEX(Serv.active.FC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ175/INDEX(Serv.active.FC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR175/INDEX(Serv.active.FC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS175/INDEX(Serv.active.FC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT175/INDEX(Serv.active.FC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A176)+1","v":168},{"$f":"IF(ISNA(MATCH($A177,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A177,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A177,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A177,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F177,'Geo adjustment'!$D$44:$D$51,$G177,'Geo adjustment'!$E$44:$E$51,$H177)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F177,'Geo adjustment'!$D$44:$D$51,$G177,'Geo adjustment'!$E$44:$E$51,$H177)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F177,'Geo adjustment'!$D$44:$D$51,$G177,'Geo adjustment'!$E$44:$E$51,$H177)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F177,'Geo adjustment'!$D$44:$D$51,$G177,'Geo adjustment'!$E$44:$E$51,$H177)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F177,'Geo adjustment'!$D$44:$D$51,$G177,'Geo adjustment'!$E$44:$E$51,$H177)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP177/INDEX(Serv.active.FC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ177/INDEX(Serv.active.FC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR177/INDEX(Serv.active.FC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS177/INDEX(Serv.active.FC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT177/INDEX(Serv.active.FC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A177)+1","v":169},{"$f":"IF(ISNA(MATCH($A178,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A178,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A178,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A178,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F178,'Geo adjustment'!$D$44:$D$51,$G178,'Geo adjustment'!$E$44:$E$51,$H178)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F178,'Geo adjustment'!$D$44:$D$51,$G178,'Geo adjustment'!$E$44:$E$51,$H178)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F178,'Geo adjustment'!$D$44:$D$51,$G178,'Geo adjustment'!$E$44:$E$51,$H178)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F178,'Geo adjustment'!$D$44:$D$51,$G178,'Geo adjustment'!$E$44:$E$51,$H178)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F178,'Geo adjustment'!$D$44:$D$51,$G178,'Geo adjustment'!$E$44:$E$51,$H178)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP178/INDEX(Serv.active.FC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ178/INDEX(Serv.active.FC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR178/INDEX(Serv.active.FC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS178/INDEX(Serv.active.FC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT178/INDEX(Serv.active.FC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A179)+1","v":171},{"$f":"IF(ISNA(MATCH($A180,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A180,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A180,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A180,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F180,'Geo adjustment'!$D$44:$D$51,$G180,'Geo adjustment'!$E$44:$E$51,$H180)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F180,'Geo adjustment'!$D$44:$D$51,$G180,'Geo adjustment'!$E$44:$E$51,$H180)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F180,'Geo adjustment'!$D$44:$D$51,$G180,'Geo adjustment'!$E$44:$E$51,$H180)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F180,'Geo adjustment'!$D$44:$D$51,$G180,'Geo adjustment'!$E$44:$E$51,$H180)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F180,'Geo adjustment'!$D$44:$D$51,$G180,'Geo adjustment'!$E$44:$E$51,$H180)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP180/INDEX(Serv.active.FC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ180/INDEX(Serv.active.FC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR180/INDEX(Serv.active.FC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS180/INDEX(Serv.active.FC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT180/INDEX(Serv.active.FC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A180)+1","v":172},{"$f":"IF(ISNA(MATCH($A181,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A181,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A181,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A181,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F181,'Geo adjustment'!$D$44:$D$51,$G181,'Geo adjustment'!$E$44:$E$51,$H181)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F181,'Geo adjustment'!$D$44:$D$51,$G181,'Geo adjustment'!$E$44:$E$51,$H181)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F181,'Geo adjustment'!$D$44:$D$51,$G181,'Geo adjustment'!$E$44:$E$51,$H181)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F181,'Geo adjustment'!$D$44:$D$51,$G181,'Geo adjustment'!$E$44:$E$51,$H181)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F181,'Geo adjustment'!$D$44:$D$51,$G181,'Geo adjustment'!$E$44:$E$51,$H181)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP181/INDEX(Serv.active.FC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ181/INDEX(Serv.active.FC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR181/INDEX(Serv.active.FC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS181/INDEX(Serv.active.FC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT181/INDEX(Serv.active.FC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A182)+1","v":174},{"$f":"IF(ISNA(MATCH($A183,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A183,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A183,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A183,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F183,'Geo adjustment'!$D$44:$D$51,$G183,'Geo adjustment'!$E$44:$E$51,$H183)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F183,'Geo adjustment'!$D$44:$D$51,$G183,'Geo adjustment'!$E$44:$E$51,$H183)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F183,'Geo adjustment'!$D$44:$D$51,$G183,'Geo adjustment'!$E$44:$E$51,$H183)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F183,'Geo adjustment'!$D$44:$D$51,$G183,'Geo adjustment'!$E$44:$E$51,$H183)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F183,'Geo adjustment'!$D$44:$D$51,$G183,'Geo adjustment'!$E$44:$E$51,$H183)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP183/INDEX(Serv.active.FC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ183/INDEX(Serv.active.FC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR183/INDEX(Serv.active.FC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS183/INDEX(Serv.active.FC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT183/INDEX(Serv.active.FC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A183)+1","v":175},{"$f":"IF(ISNA(MATCH($A184,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A184,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A184,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A184,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F184,'Geo adjustment'!$D$44:$D$51,$G184,'Geo adjustment'!$E$44:$E$51,$H184)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F184,'Geo adjustment'!$D$44:$D$51,$G184,'Geo adjustment'!$E$44:$E$51,$H184)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F184,'Geo adjustment'!$D$44:$D$51,$G184,'Geo adjustment'!$E$44:$E$51,$H184)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F184,'Geo adjustment'!$D$44:$D$51,$G184,'Geo adjustment'!$E$44:$E$51,$H184)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F184,'Geo adjustment'!$D$44:$D$51,$G184,'Geo adjustment'!$E$44:$E$51,$H184)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP184/INDEX(Serv.active.FC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ184/INDEX(Serv.active.FC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR184/INDEX(Serv.active.FC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS184/INDEX(Serv.active.FC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT184/INDEX(Serv.active.FC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A185)+1","v":177},{"$f":"IF(ISNA(MATCH($A186,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A186,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A186,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A186,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F186,'Geo adjustment'!$D$44:$D$51,$G186,'Geo adjustment'!$E$44:$E$51,$H186)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F186,'Geo adjustment'!$D$44:$D$51,$G186,'Geo adjustment'!$E$44:$E$51,$H186)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F186,'Geo adjustment'!$D$44:$D$51,$G186,'Geo adjustment'!$E$44:$E$51,$H186)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F186,'Geo adjustment'!$D$44:$D$51,$G186,'Geo adjustment'!$E$44:$E$51,$H186)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F186,'Geo adjustment'!$D$44:$D$51,$G186,'Geo adjustment'!$E$44:$E$51,$H186)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP186/INDEX(Serv.active.FC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ186/INDEX(Serv.active.FC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR186/INDEX(Serv.active.FC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS186/INDEX(Serv.active.FC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT186/INDEX(Serv.active.FC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A186)+1","v":178},{"$f":"IF(ISNA(MATCH($A187,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A187,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A187,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A187,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F187,'Geo adjustment'!$D$44:$D$51,$G187,'Geo adjustment'!$E$44:$E$51,$H187)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F187,'Geo adjustment'!$D$44:$D$51,$G187,'Geo adjustment'!$E$44:$E$51,$H187)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F187,'Geo adjustment'!$D$44:$D$51,$G187,'Geo adjustment'!$E$44:$E$51,$H187)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F187,'Geo adjustment'!$D$44:$D$51,$G187,'Geo adjustment'!$E$44:$E$51,$H187)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F187,'Geo adjustment'!$D$44:$D$51,$G187,'Geo adjustment'!$E$44:$E$51,$H187)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP187/INDEX(Serv.active.FC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ187/INDEX(Serv.active.FC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR187/INDEX(Serv.active.FC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS187/INDEX(Serv.active.FC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT187/INDEX(Serv.active.FC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A189)+1","v":181},{"$f":"IF(ISNA(MATCH($A190,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A190,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A190,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A190,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F190,'Geo adjustment'!$D$44:$D$51,$G190,'Geo adjustment'!$E$44:$E$51,$H190)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F190,'Geo adjustment'!$D$44:$D$51,$G190,'Geo adjustment'!$E$44:$E$51,$H190)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F190,'Geo adjustment'!$D$44:$D$51,$G190,'Geo adjustment'!$E$44:$E$51,$H190)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F190,'Geo adjustment'!$D$44:$D$51,$G190,'Geo adjustment'!$E$44:$E$51,$H190)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F190,'Geo adjustment'!$D$44:$D$51,$G190,'Geo adjustment'!$E$44:$E$51,$H190)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP190/INDEX(Serv.active.FC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ190/INDEX(Serv.active.FC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR190/INDEX(Serv.active.FC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS190/INDEX(Serv.active.FC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT190/INDEX(Serv.active.FC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A190)+1","v":182},{"$f":"IF(ISNA(MATCH($A191,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A191,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A191,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A191,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F191,'Geo adjustment'!$D$44:$D$51,$G191,'Geo adjustment'!$E$44:$E$51,$H191)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F191,'Geo adjustment'!$D$44:$D$51,$G191,'Geo adjustment'!$E$44:$E$51,$H191)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F191,'Geo adjustment'!$D$44:$D$51,$G191,'Geo adjustment'!$E$44:$E$51,$H191)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F191,'Geo adjustment'!$D$44:$D$51,$G191,'Geo adjustment'!$E$44:$E$51,$H191)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F191,'Geo adjustment'!$D$44:$D$51,$G191,'Geo adjustment'!$E$44:$E$51,$H191)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP191/INDEX(Serv.active.FC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ191/INDEX(Serv.active.FC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR191/INDEX(Serv.active.FC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS191/INDEX(Serv.active.FC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT191/INDEX(Serv.active.FC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A192)+1","v":184},{"$f":"IF(ISNA(MATCH($A193,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A193,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A193,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A193,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F193,'Geo adjustment'!$D$44:$D$51,$G193,'Geo adjustment'!$E$44:$E$51,$H193)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F193,'Geo adjustment'!$D$44:$D$51,$G193,'Geo adjustment'!$E$44:$E$51,$H193)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F193,'Geo adjustment'!$D$44:$D$51,$G193,'Geo adjustment'!$E$44:$E$51,$H193)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F193,'Geo adjustment'!$D$44:$D$51,$G193,'Geo adjustment'!$E$44:$E$51,$H193)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F193,'Geo adjustment'!$D$44:$D$51,$G193,'Geo adjustment'!$E$44:$E$51,$H193)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP193/INDEX(Serv.active.FC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ193/INDEX(Serv.active.FC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR193/INDEX(Serv.active.FC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS193/INDEX(Serv.active.FC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT193/INDEX(Serv.active.FC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A193)+1","v":185},{"$f":"IF(ISNA(MATCH($A194,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A194,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A194,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A194,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F194,'Geo adjustment'!$D$44:$D$51,$G194,'Geo adjustment'!$E$44:$E$51,$H194)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F194,'Geo adjustment'!$D$44:$D$51,$G194,'Geo adjustment'!$E$44:$E$51,$H194)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F194,'Geo adjustment'!$D$44:$D$51,$G194,'Geo adjustment'!$E$44:$E$51,$H194)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F194,'Geo adjustment'!$D$44:$D$51,$G194,'Geo adjustment'!$E$44:$E$51,$H194)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F194,'Geo adjustment'!$D$44:$D$51,$G194,'Geo adjustment'!$E$44:$E$51,$H194)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP194/INDEX(Serv.active.FC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ194/INDEX(Serv.active.FC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR194/INDEX(Serv.active.FC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS194/INDEX(Serv.active.FC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT194/INDEX(Serv.active.FC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A195)+1","v":187},{"$f":"IF(ISNA(MATCH($A196,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A196,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A196,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A196,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F196,'Geo adjustment'!$D$44:$D$51,$G196,'Geo adjustment'!$E$44:$E$51,$H196)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F196,'Geo adjustment'!$D$44:$D$51,$G196,'Geo adjustment'!$E$44:$E$51,$H196)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F196,'Geo adjustment'!$D$44:$D$51,$G196,'Geo adjustment'!$E$44:$E$51,$H196)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F196,'Geo adjustment'!$D$44:$D$51,$G196,'Geo adjustment'!$E$44:$E$51,$H196)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F196,'Geo adjustment'!$D$44:$D$51,$G196,'Geo adjustment'!$E$44:$E$51,$H196)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP196/INDEX(Serv.active.FC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ196/INDEX(Serv.active.FC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR196/INDEX(Serv.active.FC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS196/INDEX(Serv.active.FC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT196/INDEX(Serv.active.FC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A196)+1","v":188},{"$f":"IF(ISNA(MATCH($A197,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A197,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A197,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A197,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F197,'Geo adjustment'!$D$44:$D$51,$G197,'Geo adjustment'!$E$44:$E$51,$H197)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F197,'Geo adjustment'!$D$44:$D$51,$G197,'Geo adjustment'!$E$44:$E$51,$H197)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F197,'Geo adjustment'!$D$44:$D$51,$G197,'Geo adjustment'!$E$44:$E$51,$H197)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F197,'Geo adjustment'!$D$44:$D$51,$G197,'Geo adjustment'!$E$44:$E$51,$H197)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F197,'Geo adjustment'!$D$44:$D$51,$G197,'Geo adjustment'!$E$44:$E$51,$H197)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP197/INDEX(Serv.active.FC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ197/INDEX(Serv.active.FC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR197/INDEX(Serv.active.FC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS197/INDEX(Serv.active.FC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT197/INDEX(Serv.active.FC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A198)+1","v":190},{"$f":"IF(ISNA(MATCH($A199,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A199,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A199,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A199,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F199,'Geo adjustment'!$D$44:$D$51,$G199,'Geo adjustment'!$E$44:$E$51,$H199)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F199,'Geo adjustment'!$D$44:$D$51,$G199,'Geo adjustment'!$E$44:$E$51,$H199)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F199,'Geo adjustment'!$D$44:$D$51,$G199,'Geo adjustment'!$E$44:$E$51,$H199)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F199,'Geo adjustment'!$D$44:$D$51,$G199,'Geo adjustment'!$E$44:$E$51,$H199)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F199,'Geo adjustment'!$D$44:$D$51,$G199,'Geo adjustment'!$E$44:$E$51,$H199)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP199/INDEX(Serv.active.FC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ199/INDEX(Serv.active.FC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR199/INDEX(Serv.active.FC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS199/INDEX(Serv.active.FC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT199/INDEX(Serv.active.FC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A199)+1","v":191},{"$f":"IF(ISNA(MATCH($A200,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A200,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A200,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A200,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F200,'Geo adjustment'!$D$44:$D$51,$G200,'Geo adjustment'!$E$44:$E$51,$H200)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F200,'Geo adjustment'!$D$44:$D$51,$G200,'Geo adjustment'!$E$44:$E$51,$H200)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F200,'Geo adjustment'!$D$44:$D$51,$G200,'Geo adjustment'!$E$44:$E$51,$H200)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F200,'Geo adjustment'!$D$44:$D$51,$G200,'Geo adjustment'!$E$44:$E$51,$H200)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F200,'Geo adjustment'!$D$44:$D$51,$G200,'Geo adjustment'!$E$44:$E$51,$H200)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP200/INDEX(Serv.active.FC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ200/INDEX(Serv.active.FC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR200/INDEX(Serv.active.FC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS200/INDEX(Serv.active.FC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT200/INDEX(Serv.active.FC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A201)+1","v":193},{"$f":"IF(ISNA(MATCH($A202,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A202,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A202,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A202,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B202,List_ServCode,0)),0,(INDEX(List_ServCustType,MATCH($B202,List_ServCode,0))))","v":0},{"$f":"IF(ISNA(MATCH($B202,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B202,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B202,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B202,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B202,List_ServCode,0)),0,INDEX(List_ServBandwidth,MATCH($B202,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B202,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B202,List_ServCode,0)))","v":0},null,{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F202,'Geo adjustment'!$D$44:$D$51,$G202,'Geo adjustment'!$E$44:$E$51,$H202)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F202,'Geo adjustment'!$D$44:$D$51,$G202,'Geo adjustment'!$E$44:$E$51,$H202)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F202,'Geo adjustment'!$D$44:$D$51,$G202,'Geo adjustment'!$E$44:$E$51,$H202)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F202,'Geo adjustment'!$D$44:$D$51,$G202,'Geo adjustment'!$E$44:$E$51,$H202)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F202,'Geo adjustment'!$D$44:$D$51,$G202,'Geo adjustment'!$E$44:$E$51,$H202)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP202/INDEX(Serv.active.FC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ202/INDEX(Serv.active.FC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR202/INDEX(Serv.active.FC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS202/INDEX(Serv.active.FC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT202/INDEX(Serv.active.FC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A202)+1","v":194},{"$f":"IF(ISNA(MATCH($A203,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A203,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A203,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A203,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,{"$f":"J203+R203+Z203+AH203","v":0},{"$f":"K203+S203+AA203+AI203","v":0},{"$f":"L203+T203+AB203+AJ203","v":0},{"$f":"M203+U203+AC203+AK203","v":0},{"$f":"N203+V203+AD203+AL203","v":0},null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F203,'Geo adjustment'!$D$44:$D$51,$G203,'Geo adjustment'!$E$44:$E$51,$H203)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F203,'Geo adjustment'!$D$44:$D$51,$G203,'Geo adjustment'!$E$44:$E$51,$H203)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F203,'Geo adjustment'!$D$44:$D$51,$G203,'Geo adjustment'!$E$44:$E$51,$H203)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F203,'Geo adjustment'!$D$44:$D$51,$G203,'Geo adjustment'!$E$44:$E$51,$H203)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F203,'Geo adjustment'!$D$44:$D$51,$G203,'Geo adjustment'!$E$44:$E$51,$H203)","v":0},null,null,null,{"$f":"AP203*(1+AX203)","v":0},{"$f":"AQ203*(1+AY203)","v":0},{"$f":"AR203*(1+AZ203)","v":0},{"$f":"AS203*(1+BA203)","v":0},{"$f":"AT203*(1+BB203)","v":0},null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP203/INDEX(Serv.active.FC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ203/INDEX(Serv.active.FC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR203/INDEX(Serv.active.FC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS203/INDEX(Serv.active.FC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT203/INDEX(Serv.active.FC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A204)+1","v":196},{"$f":"IF(ISNA(MATCH($A205,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A205,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A205,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A205,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F205,'Geo adjustment'!$D$44:$D$51,$G205,'Geo adjustment'!$E$44:$E$51,$H205)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F205,'Geo adjustment'!$D$44:$D$51,$G205,'Geo adjustment'!$E$44:$E$51,$H205)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F205,'Geo adjustment'!$D$44:$D$51,$G205,'Geo adjustment'!$E$44:$E$51,$H205)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F205,'Geo adjustment'!$D$44:$D$51,$G205,'Geo adjustment'!$E$44:$E$51,$H205)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F205,'Geo adjustment'!$D$44:$D$51,$G205,'Geo adjustment'!$E$44:$E$51,$H205)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP205/INDEX(Serv.active.FC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ205/INDEX(Serv.active.FC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR205/INDEX(Serv.active.FC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS205/INDEX(Serv.active.FC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT205/INDEX(Serv.active.FC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A205)+1","v":197},{"$f":"IF(ISNA(MATCH($A206,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A206,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A206,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A206,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F206,'Geo adjustment'!$D$44:$D$51,$G206,'Geo adjustment'!$E$44:$E$51,$H206)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F206,'Geo adjustment'!$D$44:$D$51,$G206,'Geo adjustment'!$E$44:$E$51,$H206)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F206,'Geo adjustment'!$D$44:$D$51,$G206,'Geo adjustment'!$E$44:$E$51,$H206)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F206,'Geo adjustment'!$D$44:$D$51,$G206,'Geo adjustment'!$E$44:$E$51,$H206)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F206,'Geo adjustment'!$D$44:$D$51,$G206,'Geo adjustment'!$E$44:$E$51,$H206)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP206/INDEX(Serv.active.FC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ206/INDEX(Serv.active.FC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR206/INDEX(Serv.active.FC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS206/INDEX(Serv.active.FC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT206/INDEX(Serv.active.FC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A207)+1","v":199},{"$f":"IF(ISNA(MATCH($A208,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A208,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A208,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A208,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F208,'Geo adjustment'!$D$44:$D$51,$G208,'Geo adjustment'!$E$44:$E$51,$H208)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F208,'Geo adjustment'!$D$44:$D$51,$G208,'Geo adjustment'!$E$44:$E$51,$H208)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F208,'Geo adjustment'!$D$44:$D$51,$G208,'Geo adjustment'!$E$44:$E$51,$H208)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F208,'Geo adjustment'!$D$44:$D$51,$G208,'Geo adjustment'!$E$44:$E$51,$H208)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F208,'Geo adjustment'!$D$44:$D$51,$G208,'Geo adjustment'!$E$44:$E$51,$H208)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP208/INDEX(Serv.active.FC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ208/INDEX(Serv.active.FC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR208/INDEX(Serv.active.FC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS208/INDEX(Serv.active.FC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT208/INDEX(Serv.active.FC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A208)+1","v":200},{"$f":"IF(ISNA(MATCH($A209,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A209,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A209,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A209,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F209,'Geo adjustment'!$D$44:$D$51,$G209,'Geo adjustment'!$E$44:$E$51,$H209)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F209,'Geo adjustment'!$D$44:$D$51,$G209,'Geo adjustment'!$E$44:$E$51,$H209)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F209,'Geo adjustment'!$D$44:$D$51,$G209,'Geo adjustment'!$E$44:$E$51,$H209)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F209,'Geo adjustment'!$D$44:$D$51,$G209,'Geo adjustment'!$E$44:$E$51,$H209)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F209,'Geo adjustment'!$D$44:$D$51,$G209,'Geo adjustment'!$E$44:$E$51,$H209)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP209/INDEX(Serv.active.FC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ209/INDEX(Serv.active.FC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR209/INDEX(Serv.active.FC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS209/INDEX(Serv.active.FC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT209/INDEX(Serv.active.FC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A210)+1","v":202},{"$f":"IF(ISNA(MATCH($A211,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A211,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A211,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A211,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F211,'Geo adjustment'!$D$44:$D$51,$G211,'Geo adjustment'!$E$44:$E$51,$H211)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F211,'Geo adjustment'!$D$44:$D$51,$G211,'Geo adjustment'!$E$44:$E$51,$H211)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F211,'Geo adjustment'!$D$44:$D$51,$G211,'Geo adjustment'!$E$44:$E$51,$H211)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F211,'Geo adjustment'!$D$44:$D$51,$G211,'Geo adjustment'!$E$44:$E$51,$H211)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F211,'Geo adjustment'!$D$44:$D$51,$G211,'Geo adjustment'!$E$44:$E$51,$H211)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP211/INDEX(Serv.active.FC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ211/INDEX(Serv.active.FC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR211/INDEX(Serv.active.FC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS211/INDEX(Serv.active.FC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT211/INDEX(Serv.active.FC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A211)+1","v":203},{"$f":"IF(ISNA(MATCH($A212,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A212,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A212,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A212,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F212,'Geo adjustment'!$D$44:$D$51,$G212,'Geo adjustment'!$E$44:$E$51,$H212)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F212,'Geo adjustment'!$D$44:$D$51,$G212,'Geo adjustment'!$E$44:$E$51,$H212)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F212,'Geo adjustment'!$D$44:$D$51,$G212,'Geo adjustment'!$E$44:$E$51,$H212)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F212,'Geo adjustment'!$D$44:$D$51,$G212,'Geo adjustment'!$E$44:$E$51,$H212)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F212,'Geo adjustment'!$D$44:$D$51,$G212,'Geo adjustment'!$E$44:$E$51,$H212)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP212/INDEX(Serv.active.FC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ212/INDEX(Serv.active.FC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR212/INDEX(Serv.active.FC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS212/INDEX(Serv.active.FC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT212/INDEX(Serv.active.FC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A213)+1","v":205},{"$f":"IF(ISNA(MATCH($A214,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A214,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A214,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A214,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F214,'Geo adjustment'!$D$44:$D$51,$G214,'Geo adjustment'!$E$44:$E$51,$H214)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F214,'Geo adjustment'!$D$44:$D$51,$G214,'Geo adjustment'!$E$44:$E$51,$H214)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F214,'Geo adjustment'!$D$44:$D$51,$G214,'Geo adjustment'!$E$44:$E$51,$H214)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F214,'Geo adjustment'!$D$44:$D$51,$G214,'Geo adjustment'!$E$44:$E$51,$H214)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F214,'Geo adjustment'!$D$44:$D$51,$G214,'Geo adjustment'!$E$44:$E$51,$H214)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP214/INDEX(Serv.active.FC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ214/INDEX(Serv.active.FC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR214/INDEX(Serv.active.FC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS214/INDEX(Serv.active.FC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT214/INDEX(Serv.active.FC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A214)+1","v":206},{"$f":"IF(ISNA(MATCH($A215,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A215,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A215,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A215,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F215,'Geo adjustment'!$D$44:$D$51,$G215,'Geo adjustment'!$E$44:$E$51,$H215)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F215,'Geo adjustment'!$D$44:$D$51,$G215,'Geo adjustment'!$E$44:$E$51,$H215)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F215,'Geo adjustment'!$D$44:$D$51,$G215,'Geo adjustment'!$E$44:$E$51,$H215)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F215,'Geo adjustment'!$D$44:$D$51,$G215,'Geo adjustment'!$E$44:$E$51,$H215)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F215,'Geo adjustment'!$D$44:$D$51,$G215,'Geo adjustment'!$E$44:$E$51,$H215)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP215/INDEX(Serv.active.FC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ215/INDEX(Serv.active.FC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR215/INDEX(Serv.active.FC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS215/INDEX(Serv.active.FC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT215/INDEX(Serv.active.FC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A216)+1","v":208},{"$f":"IF(ISNA(MATCH($A217,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A217,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A217,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A217,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F217,'Geo adjustment'!$D$44:$D$51,$G217,'Geo adjustment'!$E$44:$E$51,$H217)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F217,'Geo adjustment'!$D$44:$D$51,$G217,'Geo adjustment'!$E$44:$E$51,$H217)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F217,'Geo adjustment'!$D$44:$D$51,$G217,'Geo adjustment'!$E$44:$E$51,$H217)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F217,'Geo adjustment'!$D$44:$D$51,$G217,'Geo adjustment'!$E$44:$E$51,$H217)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F217,'Geo adjustment'!$D$44:$D$51,$G217,'Geo adjustment'!$E$44:$E$51,$H217)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP217/INDEX(Serv.active.FC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ217/INDEX(Serv.active.FC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR217/INDEX(Serv.active.FC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS217/INDEX(Serv.active.FC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT217/INDEX(Serv.active.FC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A217)+1","v":209},{"$f":"IF(ISNA(MATCH($A218,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A218,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A218,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A218,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F218,'Geo adjustment'!$D$44:$D$51,$G218,'Geo adjustment'!$E$44:$E$51,$H218)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F218,'Geo adjustment'!$D$44:$D$51,$G218,'Geo adjustment'!$E$44:$E$51,$H218)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F218,'Geo adjustment'!$D$44:$D$51,$G218,'Geo adjustment'!$E$44:$E$51,$H218)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F218,'Geo adjustment'!$D$44:$D$51,$G218,'Geo adjustment'!$E$44:$E$51,$H218)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F218,'Geo adjustment'!$D$44:$D$51,$G218,'Geo adjustment'!$E$44:$E$51,$H218)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP218/INDEX(Serv.active.FC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ218/INDEX(Serv.active.FC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR218/INDEX(Serv.active.FC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS218/INDEX(Serv.active.FC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT218/INDEX(Serv.active.FC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A219)+1","v":211},{"$f":"IF(ISNA(MATCH($A220,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A220,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A220,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A220,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F220,'Geo adjustment'!$D$44:$D$51,$G220,'Geo adjustment'!$E$44:$E$51,$H220)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F220,'Geo adjustment'!$D$44:$D$51,$G220,'Geo adjustment'!$E$44:$E$51,$H220)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F220,'Geo adjustment'!$D$44:$D$51,$G220,'Geo adjustment'!$E$44:$E$51,$H220)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F220,'Geo adjustment'!$D$44:$D$51,$G220,'Geo adjustment'!$E$44:$E$51,$H220)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F220,'Geo adjustment'!$D$44:$D$51,$G220,'Geo adjustment'!$E$44:$E$51,$H220)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP220/INDEX(Serv.active.FC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ220/INDEX(Serv.active.FC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR220/INDEX(Serv.active.FC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS220/INDEX(Serv.active.FC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT220/INDEX(Serv.active.FC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A220)+1","v":212},{"$f":"IF(ISNA(MATCH($A221,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A221,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A221,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A221,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F221,'Geo adjustment'!$D$44:$D$51,$G221,'Geo adjustment'!$E$44:$E$51,$H221)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F221,'Geo adjustment'!$D$44:$D$51,$G221,'Geo adjustment'!$E$44:$E$51,$H221)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F221,'Geo adjustment'!$D$44:$D$51,$G221,'Geo adjustment'!$E$44:$E$51,$H221)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F221,'Geo adjustment'!$D$44:$D$51,$G221,'Geo adjustment'!$E$44:$E$51,$H221)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F221,'Geo adjustment'!$D$44:$D$51,$G221,'Geo adjustment'!$E$44:$E$51,$H221)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP221/INDEX(Serv.active.FC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ221/INDEX(Serv.active.FC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR221/INDEX(Serv.active.FC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS221/INDEX(Serv.active.FC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT221/INDEX(Serv.active.FC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A222)+1","v":214},{"$f":"IF(ISNA(MATCH($A223,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A223,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A223,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A223,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F223,'Geo adjustment'!$D$44:$D$51,$G223,'Geo adjustment'!$E$44:$E$51,$H223)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F223,'Geo adjustment'!$D$44:$D$51,$G223,'Geo adjustment'!$E$44:$E$51,$H223)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F223,'Geo adjustment'!$D$44:$D$51,$G223,'Geo adjustment'!$E$44:$E$51,$H223)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F223,'Geo adjustment'!$D$44:$D$51,$G223,'Geo adjustment'!$E$44:$E$51,$H223)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F223,'Geo adjustment'!$D$44:$D$51,$G223,'Geo adjustment'!$E$44:$E$51,$H223)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP223/INDEX(Serv.active.FC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ223/INDEX(Serv.active.FC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR223/INDEX(Serv.active.FC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS223/INDEX(Serv.active.FC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT223/INDEX(Serv.active.FC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A223)+1","v":215},{"$f":"IF(ISNA(MATCH($A224,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A224,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A224,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A224,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F224,'Geo adjustment'!$D$44:$D$51,$G224,'Geo adjustment'!$E$44:$E$51,$H224)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F224,'Geo adjustment'!$D$44:$D$51,$G224,'Geo adjustment'!$E$44:$E$51,$H224)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F224,'Geo adjustment'!$D$44:$D$51,$G224,'Geo adjustment'!$E$44:$E$51,$H224)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F224,'Geo adjustment'!$D$44:$D$51,$G224,'Geo adjustment'!$E$44:$E$51,$H224)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F224,'Geo adjustment'!$D$44:$D$51,$G224,'Geo adjustment'!$E$44:$E$51,$H224)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP224/INDEX(Serv.active.FC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ224/INDEX(Serv.active.FC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR224/INDEX(Serv.active.FC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS224/INDEX(Serv.active.FC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT224/INDEX(Serv.active.FC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A225)+1","v":217},{"$f":"IF(ISNA(MATCH($A226,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A226,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A226,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A226,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F226,'Geo adjustment'!$D$44:$D$51,$G226,'Geo adjustment'!$E$44:$E$51,$H226)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F226,'Geo adjustment'!$D$44:$D$51,$G226,'Geo adjustment'!$E$44:$E$51,$H226)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F226,'Geo adjustment'!$D$44:$D$51,$G226,'Geo adjustment'!$E$44:$E$51,$H226)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F226,'Geo adjustment'!$D$44:$D$51,$G226,'Geo adjustment'!$E$44:$E$51,$H226)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F226,'Geo adjustment'!$D$44:$D$51,$G226,'Geo adjustment'!$E$44:$E$51,$H226)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP226/INDEX(Serv.active.FC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ226/INDEX(Serv.active.FC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR226/INDEX(Serv.active.FC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS226/INDEX(Serv.active.FC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT226/INDEX(Serv.active.FC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A226)+1","v":218},{"$f":"IF(ISNA(MATCH($A227,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A227,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A227,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A227,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F227,'Geo adjustment'!$D$44:$D$51,$G227,'Geo adjustment'!$E$44:$E$51,$H227)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F227,'Geo adjustment'!$D$44:$D$51,$G227,'Geo adjustment'!$E$44:$E$51,$H227)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F227,'Geo adjustment'!$D$44:$D$51,$G227,'Geo adjustment'!$E$44:$E$51,$H227)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F227,'Geo adjustment'!$D$44:$D$51,$G227,'Geo adjustment'!$E$44:$E$51,$H227)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F227,'Geo adjustment'!$D$44:$D$51,$G227,'Geo adjustment'!$E$44:$E$51,$H227)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP227/INDEX(Serv.active.FC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ227/INDEX(Serv.active.FC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR227/INDEX(Serv.active.FC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS227/INDEX(Serv.active.FC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT227/INDEX(Serv.active.FC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A228)+1","v":220},{"$f":"IF(ISNA(MATCH($A229,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A229,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A229,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A229,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F229,'Geo adjustment'!$D$44:$D$51,$G229,'Geo adjustment'!$E$44:$E$51,$H229)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F229,'Geo adjustment'!$D$44:$D$51,$G229,'Geo adjustment'!$E$44:$E$51,$H229)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F229,'Geo adjustment'!$D$44:$D$51,$G229,'Geo adjustment'!$E$44:$E$51,$H229)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F229,'Geo adjustment'!$D$44:$D$51,$G229,'Geo adjustment'!$E$44:$E$51,$H229)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F229,'Geo adjustment'!$D$44:$D$51,$G229,'Geo adjustment'!$E$44:$E$51,$H229)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP229/INDEX(Serv.active.FC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ229/INDEX(Serv.active.FC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR229/INDEX(Serv.active.FC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS229/INDEX(Serv.active.FC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT229/INDEX(Serv.active.FC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A229)+1","v":221},{"$f":"IF(ISNA(MATCH($A230,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A230,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A230,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A230,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F230,'Geo adjustment'!$D$44:$D$51,$G230,'Geo adjustment'!$E$44:$E$51,$H230)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F230,'Geo adjustment'!$D$44:$D$51,$G230,'Geo adjustment'!$E$44:$E$51,$H230)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F230,'Geo adjustment'!$D$44:$D$51,$G230,'Geo adjustment'!$E$44:$E$51,$H230)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F230,'Geo adjustment'!$D$44:$D$51,$G230,'Geo adjustment'!$E$44:$E$51,$H230)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F230,'Geo adjustment'!$D$44:$D$51,$G230,'Geo adjustment'!$E$44:$E$51,$H230)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP230/INDEX(Serv.active.FC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ230/INDEX(Serv.active.FC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR230/INDEX(Serv.active.FC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS230/INDEX(Serv.active.FC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT230/INDEX(Serv.active.FC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A231)+1","v":223},{"$f":"IF(ISNA(MATCH($A232,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A232,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A232,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A232,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F232,'Geo adjustment'!$D$44:$D$51,$G232,'Geo adjustment'!$E$44:$E$51,$H232)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F232,'Geo adjustment'!$D$44:$D$51,$G232,'Geo adjustment'!$E$44:$E$51,$H232)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F232,'Geo adjustment'!$D$44:$D$51,$G232,'Geo adjustment'!$E$44:$E$51,$H232)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F232,'Geo adjustment'!$D$44:$D$51,$G232,'Geo adjustment'!$E$44:$E$51,$H232)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F232,'Geo adjustment'!$D$44:$D$51,$G232,'Geo adjustment'!$E$44:$E$51,$H232)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP232/INDEX(Serv.active.FC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ232/INDEX(Serv.active.FC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR232/INDEX(Serv.active.FC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS232/INDEX(Serv.active.FC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT232/INDEX(Serv.active.FC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A232)+1","v":224},{"$f":"IF(ISNA(MATCH($A233,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A233,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A233,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A233,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F233,'Geo adjustment'!$D$44:$D$51,$G233,'Geo adjustment'!$E$44:$E$51,$H233)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F233,'Geo adjustment'!$D$44:$D$51,$G233,'Geo adjustment'!$E$44:$E$51,$H233)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F233,'Geo adjustment'!$D$44:$D$51,$G233,'Geo adjustment'!$E$44:$E$51,$H233)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F233,'Geo adjustment'!$D$44:$D$51,$G233,'Geo adjustment'!$E$44:$E$51,$H233)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F233,'Geo adjustment'!$D$44:$D$51,$G233,'Geo adjustment'!$E$44:$E$51,$H233)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP233/INDEX(Serv.active.FC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ233/INDEX(Serv.active.FC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR233/INDEX(Serv.active.FC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS233/INDEX(Serv.active.FC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT233/INDEX(Serv.active.FC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A234)+1","v":226},{"$f":"IF(ISNA(MATCH($A235,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A235,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A235,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A235,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F235,'Geo adjustment'!$D$44:$D$51,$G235,'Geo adjustment'!$E$44:$E$51,$H235)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F235,'Geo adjustment'!$D$44:$D$51,$G235,'Geo adjustment'!$E$44:$E$51,$H235)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F235,'Geo adjustment'!$D$44:$D$51,$G235,'Geo adjustment'!$E$44:$E$51,$H235)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F235,'Geo adjustment'!$D$44:$D$51,$G235,'Geo adjustment'!$E$44:$E$51,$H235)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F235,'Geo adjustment'!$D$44:$D$51,$G235,'Geo adjustment'!$E$44:$E$51,$H235)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP235/INDEX(Serv.active.FC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ235/INDEX(Serv.active.FC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR235/INDEX(Serv.active.FC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS235/INDEX(Serv.active.FC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT235/INDEX(Serv.active.FC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A235)+1","v":227},{"$f":"IF(ISNA(MATCH($A236,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A236,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A236,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A236,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F236,'Geo adjustment'!$D$44:$D$51,$G236,'Geo adjustment'!$E$44:$E$51,$H236)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F236,'Geo adjustment'!$D$44:$D$51,$G236,'Geo adjustment'!$E$44:$E$51,$H236)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F236,'Geo adjustment'!$D$44:$D$51,$G236,'Geo adjustment'!$E$44:$E$51,$H236)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F236,'Geo adjustment'!$D$44:$D$51,$G236,'Geo adjustment'!$E$44:$E$51,$H236)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F236,'Geo adjustment'!$D$44:$D$51,$G236,'Geo adjustment'!$E$44:$E$51,$H236)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP236/INDEX(Serv.active.FC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ236/INDEX(Serv.active.FC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR236/INDEX(Serv.active.FC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS236/INDEX(Serv.active.FC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT236/INDEX(Serv.active.FC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A237)+1","v":229},{"$f":"IF(ISNA(MATCH($A238,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A238,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A238,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A238,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F238,'Geo adjustment'!$D$44:$D$51,$G238,'Geo adjustment'!$E$44:$E$51,$H238)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F238,'Geo adjustment'!$D$44:$D$51,$G238,'Geo adjustment'!$E$44:$E$51,$H238)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F238,'Geo adjustment'!$D$44:$D$51,$G238,'Geo adjustment'!$E$44:$E$51,$H238)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F238,'Geo adjustment'!$D$44:$D$51,$G238,'Geo adjustment'!$E$44:$E$51,$H238)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F238,'Geo adjustment'!$D$44:$D$51,$G238,'Geo adjustment'!$E$44:$E$51,$H238)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP238/INDEX(Serv.active.FC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ238/INDEX(Serv.active.FC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR238/INDEX(Serv.active.FC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS238/INDEX(Serv.active.FC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT238/INDEX(Serv.active.FC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A238)+1","v":230},{"$f":"IF(ISNA(MATCH($A239,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A239,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A239,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A239,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F239,'Geo adjustment'!$D$44:$D$51,$G239,'Geo adjustment'!$E$44:$E$51,$H239)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F239,'Geo adjustment'!$D$44:$D$51,$G239,'Geo adjustment'!$E$44:$E$51,$H239)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F239,'Geo adjustment'!$D$44:$D$51,$G239,'Geo adjustment'!$E$44:$E$51,$H239)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F239,'Geo adjustment'!$D$44:$D$51,$G239,'Geo adjustment'!$E$44:$E$51,$H239)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F239,'Geo adjustment'!$D$44:$D$51,$G239,'Geo adjustment'!$E$44:$E$51,$H239)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP239/INDEX(Serv.active.FC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ239/INDEX(Serv.active.FC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR239/INDEX(Serv.active.FC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS239/INDEX(Serv.active.FC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT239/INDEX(Serv.active.FC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A240)+1","v":232},{"$f":"IF(ISNA(MATCH($A241,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A241,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A241,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A241,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F241,'Geo adjustment'!$D$44:$D$51,$G241,'Geo adjustment'!$E$44:$E$51,$H241)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F241,'Geo adjustment'!$D$44:$D$51,$G241,'Geo adjustment'!$E$44:$E$51,$H241)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F241,'Geo adjustment'!$D$44:$D$51,$G241,'Geo adjustment'!$E$44:$E$51,$H241)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F241,'Geo adjustment'!$D$44:$D$51,$G241,'Geo adjustment'!$E$44:$E$51,$H241)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F241,'Geo adjustment'!$D$44:$D$51,$G241,'Geo adjustment'!$E$44:$E$51,$H241)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP241/INDEX(Serv.active.FC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ241/INDEX(Serv.active.FC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR241/INDEX(Serv.active.FC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS241/INDEX(Serv.active.FC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT241/INDEX(Serv.active.FC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A241)+1","v":233},{"$f":"IF(ISNA(MATCH($A242,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A242,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A242,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A242,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F242,'Geo adjustment'!$D$44:$D$51,$G242,'Geo adjustment'!$E$44:$E$51,$H242)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F242,'Geo adjustment'!$D$44:$D$51,$G242,'Geo adjustment'!$E$44:$E$51,$H242)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F242,'Geo adjustment'!$D$44:$D$51,$G242,'Geo adjustment'!$E$44:$E$51,$H242)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F242,'Geo adjustment'!$D$44:$D$51,$G242,'Geo adjustment'!$E$44:$E$51,$H242)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F242,'Geo adjustment'!$D$44:$D$51,$G242,'Geo adjustment'!$E$44:$E$51,$H242)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP242/INDEX(Serv.active.FC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ242/INDEX(Serv.active.FC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR242/INDEX(Serv.active.FC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS242/INDEX(Serv.active.FC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT242/INDEX(Serv.active.FC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A243)+1","v":235},{"$f":"IF(ISNA(MATCH($A244,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A244,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A244,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A244,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F244,'Geo adjustment'!$D$44:$D$51,$G244,'Geo adjustment'!$E$44:$E$51,$H244)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F244,'Geo adjustment'!$D$44:$D$51,$G244,'Geo adjustment'!$E$44:$E$51,$H244)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F244,'Geo adjustment'!$D$44:$D$51,$G244,'Geo adjustment'!$E$44:$E$51,$H244)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F244,'Geo adjustment'!$D$44:$D$51,$G244,'Geo adjustment'!$E$44:$E$51,$H244)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F244,'Geo adjustment'!$D$44:$D$51,$G244,'Geo adjustment'!$E$44:$E$51,$H244)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP244/INDEX(Serv.active.FC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ244/INDEX(Serv.active.FC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR244/INDEX(Serv.active.FC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS244/INDEX(Serv.active.FC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT244/INDEX(Serv.active.FC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A244)+1","v":236},{"$f":"IF(ISNA(MATCH($A245,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A245,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A245,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A245,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F245,'Geo adjustment'!$D$44:$D$51,$G245,'Geo adjustment'!$E$44:$E$51,$H245)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F245,'Geo adjustment'!$D$44:$D$51,$G245,'Geo adjustment'!$E$44:$E$51,$H245)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F245,'Geo adjustment'!$D$44:$D$51,$G245,'Geo adjustment'!$E$44:$E$51,$H245)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F245,'Geo adjustment'!$D$44:$D$51,$G245,'Geo adjustment'!$E$44:$E$51,$H245)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F245,'Geo adjustment'!$D$44:$D$51,$G245,'Geo adjustment'!$E$44:$E$51,$H245)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP245/INDEX(Serv.active.FC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ245/INDEX(Serv.active.FC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR245/INDEX(Serv.active.FC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS245/INDEX(Serv.active.FC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT245/INDEX(Serv.active.FC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A246)+1","v":238},{"$f":"IF(ISNA(MATCH($A247,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A247,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A247,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A247,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F247,'Geo adjustment'!$D$44:$D$51,$G247,'Geo adjustment'!$E$44:$E$51,$H247)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F247,'Geo adjustment'!$D$44:$D$51,$G247,'Geo adjustment'!$E$44:$E$51,$H247)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F247,'Geo adjustment'!$D$44:$D$51,$G247,'Geo adjustment'!$E$44:$E$51,$H247)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F247,'Geo adjustment'!$D$44:$D$51,$G247,'Geo adjustment'!$E$44:$E$51,$H247)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F247,'Geo adjustment'!$D$44:$D$51,$G247,'Geo adjustment'!$E$44:$E$51,$H247)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP247/INDEX(Serv.active.FC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ247/INDEX(Serv.active.FC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR247/INDEX(Serv.active.FC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS247/INDEX(Serv.active.FC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT247/INDEX(Serv.active.FC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A247)+1","v":239},{"$f":"IF(ISNA(MATCH($A248,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A248,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A248,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A248,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F248,'Geo adjustment'!$D$44:$D$51,$G248,'Geo adjustment'!$E$44:$E$51,$H248)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F248,'Geo adjustment'!$D$44:$D$51,$G248,'Geo adjustment'!$E$44:$E$51,$H248)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F248,'Geo adjustment'!$D$44:$D$51,$G248,'Geo adjustment'!$E$44:$E$51,$H248)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F248,'Geo adjustment'!$D$44:$D$51,$G248,'Geo adjustment'!$E$44:$E$51,$H248)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F248,'Geo adjustment'!$D$44:$D$51,$G248,'Geo adjustment'!$E$44:$E$51,$H248)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP248/INDEX(Serv.active.FC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ248/INDEX(Serv.active.FC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR248/INDEX(Serv.active.FC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS248/INDEX(Serv.active.FC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT248/INDEX(Serv.active.FC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A249)+1","v":241},{"$f":"IF(ISNA(MATCH($A250,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A250,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A250,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A250,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F250,'Geo adjustment'!$D$44:$D$51,$G250,'Geo adjustment'!$E$44:$E$51,$H250)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F250,'Geo adjustment'!$D$44:$D$51,$G250,'Geo adjustment'!$E$44:$E$51,$H250)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F250,'Geo adjustment'!$D$44:$D$51,$G250,'Geo adjustment'!$E$44:$E$51,$H250)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F250,'Geo adjustment'!$D$44:$D$51,$G250,'Geo adjustment'!$E$44:$E$51,$H250)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F250,'Geo adjustment'!$D$44:$D$51,$G250,'Geo adjustment'!$E$44:$E$51,$H250)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP250/INDEX(Serv.active.FC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ250/INDEX(Serv.active.FC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR250/INDEX(Serv.active.FC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS250/INDEX(Serv.active.FC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT250/INDEX(Serv.active.FC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A250)+1","v":242},{"$f":"IF(ISNA(MATCH($A251,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A251,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A251,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A251,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F251,'Geo adjustment'!$D$44:$D$51,$G251,'Geo adjustment'!$E$44:$E$51,$H251)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F251,'Geo adjustment'!$D$44:$D$51,$G251,'Geo adjustment'!$E$44:$E$51,$H251)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F251,'Geo adjustment'!$D$44:$D$51,$G251,'Geo adjustment'!$E$44:$E$51,$H251)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F251,'Geo adjustment'!$D$44:$D$51,$G251,'Geo adjustment'!$E$44:$E$51,$H251)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F251,'Geo adjustment'!$D$44:$D$51,$G251,'Geo adjustment'!$E$44:$E$51,$H251)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP251/INDEX(Serv.active.FC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ251/INDEX(Serv.active.FC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR251/INDEX(Serv.active.FC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS251/INDEX(Serv.active.FC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT251/INDEX(Serv.active.FC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A252)+1","v":244},{"$f":"IF(ISNA(MATCH($A253,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A253,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A253,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A253,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F253,'Geo adjustment'!$D$44:$D$51,$G253,'Geo adjustment'!$E$44:$E$51,$H253)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F253,'Geo adjustment'!$D$44:$D$51,$G253,'Geo adjustment'!$E$44:$E$51,$H253)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F253,'Geo adjustment'!$D$44:$D$51,$G253,'Geo adjustment'!$E$44:$E$51,$H253)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F253,'Geo adjustment'!$D$44:$D$51,$G253,'Geo adjustment'!$E$44:$E$51,$H253)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F253,'Geo adjustment'!$D$44:$D$51,$G253,'Geo adjustment'!$E$44:$E$51,$H253)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP253/INDEX(Serv.active.FC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ253/INDEX(Serv.active.FC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR253/INDEX(Serv.active.FC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS253/INDEX(Serv.active.FC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT253/INDEX(Serv.active.FC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A253)+1","v":245},{"$f":"IF(ISNA(MATCH($A254,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A254,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A254,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A254,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F254,'Geo adjustment'!$D$44:$D$51,$G254,'Geo adjustment'!$E$44:$E$51,$H254)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F254,'Geo adjustment'!$D$44:$D$51,$G254,'Geo adjustment'!$E$44:$E$51,$H254)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F254,'Geo adjustment'!$D$44:$D$51,$G254,'Geo adjustment'!$E$44:$E$51,$H254)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F254,'Geo adjustment'!$D$44:$D$51,$G254,'Geo adjustment'!$E$44:$E$51,$H254)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F254,'Geo adjustment'!$D$44:$D$51,$G254,'Geo adjustment'!$E$44:$E$51,$H254)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP254/INDEX(Serv.active.FC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ254/INDEX(Serv.active.FC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR254/INDEX(Serv.active.FC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS254/INDEX(Serv.active.FC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT254/INDEX(Serv.active.FC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A255)+1","v":247},{"$f":"IF(ISNA(MATCH($A256,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A256,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A256,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A256,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F256,'Geo adjustment'!$D$44:$D$51,$G256,'Geo adjustment'!$E$44:$E$51,$H256)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F256,'Geo adjustment'!$D$44:$D$51,$G256,'Geo adjustment'!$E$44:$E$51,$H256)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F256,'Geo adjustment'!$D$44:$D$51,$G256,'Geo adjustment'!$E$44:$E$51,$H256)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F256,'Geo adjustment'!$D$44:$D$51,$G256,'Geo adjustment'!$E$44:$E$51,$H256)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F256,'Geo adjustment'!$D$44:$D$51,$G256,'Geo adjustment'!$E$44:$E$51,$H256)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP256/INDEX(Serv.active.FC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ256/INDEX(Serv.active.FC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR256/INDEX(Serv.active.FC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS256/INDEX(Serv.active.FC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT256/INDEX(Serv.active.FC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A256)+1","v":248},{"$f":"IF(ISNA(MATCH($A257,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A257,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A257,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A257,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F257,'Geo adjustment'!$D$44:$D$51,$G257,'Geo adjustment'!$E$44:$E$51,$H257)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F257,'Geo adjustment'!$D$44:$D$51,$G257,'Geo adjustment'!$E$44:$E$51,$H257)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F257,'Geo adjustment'!$D$44:$D$51,$G257,'Geo adjustment'!$E$44:$E$51,$H257)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F257,'Geo adjustment'!$D$44:$D$51,$G257,'Geo adjustment'!$E$44:$E$51,$H257)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F257,'Geo adjustment'!$D$44:$D$51,$G257,'Geo adjustment'!$E$44:$E$51,$H257)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP257/INDEX(Serv.active.FC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ257/INDEX(Serv.active.FC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR257/INDEX(Serv.active.FC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS257/INDEX(Serv.active.FC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT257/INDEX(Serv.active.FC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A258)+1","v":250},{"$f":"IF(ISNA(MATCH($A259,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A259,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A259,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A259,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F259,'Geo adjustment'!$D$44:$D$51,$G259,'Geo adjustment'!$E$44:$E$51,$H259)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F259,'Geo adjustment'!$D$44:$D$51,$G259,'Geo adjustment'!$E$44:$E$51,$H259)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F259,'Geo adjustment'!$D$44:$D$51,$G259,'Geo adjustment'!$E$44:$E$51,$H259)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F259,'Geo adjustment'!$D$44:$D$51,$G259,'Geo adjustment'!$E$44:$E$51,$H259)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F259,'Geo adjustment'!$D$44:$D$51,$G259,'Geo adjustment'!$E$44:$E$51,$H259)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP259/INDEX(Serv.active.FC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ259/INDEX(Serv.active.FC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR259/INDEX(Serv.active.FC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS259/INDEX(Serv.active.FC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT259/INDEX(Serv.active.FC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A259)+1","v":251},{"$f":"IF(ISNA(MATCH($A260,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A260,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A260,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A260,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F260,'Geo adjustment'!$D$44:$D$51,$G260,'Geo adjustment'!$E$44:$E$51,$H260)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F260,'Geo adjustment'!$D$44:$D$51,$G260,'Geo adjustment'!$E$44:$E$51,$H260)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F260,'Geo adjustment'!$D$44:$D$51,$G260,'Geo adjustment'!$E$44:$E$51,$H260)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F260,'Geo adjustment'!$D$44:$D$51,$G260,'Geo adjustment'!$E$44:$E$51,$H260)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F260,'Geo adjustment'!$D$44:$D$51,$G260,'Geo adjustment'!$E$44:$E$51,$H260)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP260/INDEX(Serv.active.FC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ260/INDEX(Serv.active.FC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR260/INDEX(Serv.active.FC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS260/INDEX(Serv.active.FC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT260/INDEX(Serv.active.FC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A261)+1","v":253},{"$f":"IF(ISNA(MATCH($A262,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A262,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A262,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A262,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F262,'Geo adjustment'!$D$44:$D$51,$G262,'Geo adjustment'!$E$44:$E$51,$H262)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F262,'Geo adjustment'!$D$44:$D$51,$G262,'Geo adjustment'!$E$44:$E$51,$H262)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F262,'Geo adjustment'!$D$44:$D$51,$G262,'Geo adjustment'!$E$44:$E$51,$H262)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F262,'Geo adjustment'!$D$44:$D$51,$G262,'Geo adjustment'!$E$44:$E$51,$H262)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F262,'Geo adjustment'!$D$44:$D$51,$G262,'Geo adjustment'!$E$44:$E$51,$H262)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP262/INDEX(Serv.active.FC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ262/INDEX(Serv.active.FC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR262/INDEX(Serv.active.FC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS262/INDEX(Serv.active.FC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT262/INDEX(Serv.active.FC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A262)+1","v":254},{"$f":"IF(ISNA(MATCH($A263,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A263,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A263,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A263,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F263,'Geo adjustment'!$D$44:$D$51,$G263,'Geo adjustment'!$E$44:$E$51,$H263)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F263,'Geo adjustment'!$D$44:$D$51,$G263,'Geo adjustment'!$E$44:$E$51,$H263)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F263,'Geo adjustment'!$D$44:$D$51,$G263,'Geo adjustment'!$E$44:$E$51,$H263)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F263,'Geo adjustment'!$D$44:$D$51,$G263,'Geo adjustment'!$E$44:$E$51,$H263)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F263,'Geo adjustment'!$D$44:$D$51,$G263,'Geo adjustment'!$E$44:$E$51,$H263)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP263/INDEX(Serv.active.FC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ263/INDEX(Serv.active.FC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR263/INDEX(Serv.active.FC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS263/INDEX(Serv.active.FC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT263/INDEX(Serv.active.FC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A264)+1","v":256},{"$f":"IF(ISNA(MATCH($A265,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A265,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A265,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A265,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F265,'Geo adjustment'!$D$44:$D$51,$G265,'Geo adjustment'!$E$44:$E$51,$H265)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F265,'Geo adjustment'!$D$44:$D$51,$G265,'Geo adjustment'!$E$44:$E$51,$H265)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F265,'Geo adjustment'!$D$44:$D$51,$G265,'Geo adjustment'!$E$44:$E$51,$H265)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F265,'Geo adjustment'!$D$44:$D$51,$G265,'Geo adjustment'!$E$44:$E$51,$H265)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F265,'Geo adjustment'!$D$44:$D$51,$G265,'Geo adjustment'!$E$44:$E$51,$H265)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP265/INDEX(Serv.active.FC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ265/INDEX(Serv.active.FC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR265/INDEX(Serv.active.FC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS265/INDEX(Serv.active.FC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT265/INDEX(Serv.active.FC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A265)+1","v":257},{"$f":"IF(ISNA(MATCH($A266,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A266,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A266,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A266,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B266,List_ServCode,0)),0,(INDEX(List_ServCustType,MATCH($B266,List_ServCode,0))))","v":0},{"$f":"IF(ISNA(MATCH($B266,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B266,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B266,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B266,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B266,List_ServCode,0)),0,INDEX(List_ServBandwidth,MATCH($B266,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B266,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B266,List_ServCode,0)))","v":0},null,{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F266,'Geo adjustment'!$D$44:$D$51,$G266,'Geo adjustment'!$E$44:$E$51,$H266)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F266,'Geo adjustment'!$D$44:$D$51,$G266,'Geo adjustment'!$E$44:$E$51,$H266)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F266,'Geo adjustment'!$D$44:$D$51,$G266,'Geo adjustment'!$E$44:$E$51,$H266)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F266,'Geo adjustment'!$D$44:$D$51,$G266,'Geo adjustment'!$E$44:$E$51,$H266)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F266,'Geo adjustment'!$D$44:$D$51,$G266,'Geo adjustment'!$E$44:$E$51,$H266)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP266/INDEX(Serv.active.FC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ266/INDEX(Serv.active.FC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR266/INDEX(Serv.active.FC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS266/INDEX(Serv.active.FC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT266/INDEX(Serv.active.FC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A267)+1","v":259},{"$f":"IF(ISNA(MATCH($A268,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A268,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A268,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A268,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F268,'Geo adjustment'!$D$44:$D$51,$G268,'Geo adjustment'!$E$44:$E$51,$H268)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F268,'Geo adjustment'!$D$44:$D$51,$G268,'Geo adjustment'!$E$44:$E$51,$H268)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F268,'Geo adjustment'!$D$44:$D$51,$G268,'Geo adjustment'!$E$44:$E$51,$H268)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F268,'Geo adjustment'!$D$44:$D$51,$G268,'Geo adjustment'!$E$44:$E$51,$H268)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F268,'Geo adjustment'!$D$44:$D$51,$G268,'Geo adjustment'!$E$44:$E$51,$H268)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP268/INDEX(Serv.active.FC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ268/INDEX(Serv.active.FC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR268/INDEX(Serv.active.FC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS268/INDEX(Serv.active.FC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT268/INDEX(Serv.active.FC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A268)+1","v":260},{"$f":"IF(ISNA(MATCH($A269,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A269,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A269,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A269,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F269,'Geo adjustment'!$D$44:$D$51,$G269,'Geo adjustment'!$E$44:$E$51,$H269)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F269,'Geo adjustment'!$D$44:$D$51,$G269,'Geo adjustment'!$E$44:$E$51,$H269)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F269,'Geo adjustment'!$D$44:$D$51,$G269,'Geo adjustment'!$E$44:$E$51,$H269)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F269,'Geo adjustment'!$D$44:$D$51,$G269,'Geo adjustment'!$E$44:$E$51,$H269)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F269,'Geo adjustment'!$D$44:$D$51,$G269,'Geo adjustment'!$E$44:$E$51,$H269)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP269/INDEX(Serv.active.FC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ269/INDEX(Serv.active.FC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR269/INDEX(Serv.active.FC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS269/INDEX(Serv.active.FC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT269/INDEX(Serv.active.FC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A270)+1","v":262},{"$f":"IF(ISNA(MATCH($A271,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A271,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A271,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A271,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F271,'Geo adjustment'!$D$44:$D$51,$G271,'Geo adjustment'!$E$44:$E$51,$H271)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F271,'Geo adjustment'!$D$44:$D$51,$G271,'Geo adjustment'!$E$44:$E$51,$H271)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F271,'Geo adjustment'!$D$44:$D$51,$G271,'Geo adjustment'!$E$44:$E$51,$H271)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F271,'Geo adjustment'!$D$44:$D$51,$G271,'Geo adjustment'!$E$44:$E$51,$H271)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F271,'Geo adjustment'!$D$44:$D$51,$G271,'Geo adjustment'!$E$44:$E$51,$H271)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP271/INDEX(Serv.active.FC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ271/INDEX(Serv.active.FC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR271/INDEX(Serv.active.FC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS271/INDEX(Serv.active.FC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT271/INDEX(Serv.active.FC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A271)+1","v":263},{"$f":"IF(ISNA(MATCH($A272,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A272,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A272,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A272,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F272,'Geo adjustment'!$D$44:$D$51,$G272,'Geo adjustment'!$E$44:$E$51,$H272)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F272,'Geo adjustment'!$D$44:$D$51,$G272,'Geo adjustment'!$E$44:$E$51,$H272)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F272,'Geo adjustment'!$D$44:$D$51,$G272,'Geo adjustment'!$E$44:$E$51,$H272)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F272,'Geo adjustment'!$D$44:$D$51,$G272,'Geo adjustment'!$E$44:$E$51,$H272)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F272,'Geo adjustment'!$D$44:$D$51,$G272,'Geo adjustment'!$E$44:$E$51,$H272)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP272/INDEX(Serv.active.FC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ272/INDEX(Serv.active.FC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR272/INDEX(Serv.active.FC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS272/INDEX(Serv.active.FC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT272/INDEX(Serv.active.FC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A273)+1","v":265},{"$f":"IF(ISNA(MATCH($A274,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A274,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A274,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A274,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F274,'Geo adjustment'!$D$44:$D$51,$G274,'Geo adjustment'!$E$44:$E$51,$H274)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F274,'Geo adjustment'!$D$44:$D$51,$G274,'Geo adjustment'!$E$44:$E$51,$H274)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F274,'Geo adjustment'!$D$44:$D$51,$G274,'Geo adjustment'!$E$44:$E$51,$H274)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F274,'Geo adjustment'!$D$44:$D$51,$G274,'Geo adjustment'!$E$44:$E$51,$H274)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F274,'Geo adjustment'!$D$44:$D$51,$G274,'Geo adjustment'!$E$44:$E$51,$H274)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP274/INDEX(Serv.active.FC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ274/INDEX(Serv.active.FC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR274/INDEX(Serv.active.FC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS274/INDEX(Serv.active.FC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT274/INDEX(Serv.active.FC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A274)+1","v":266},{"$f":"IF(ISNA(MATCH($A275,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A275,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A275,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A275,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F275,'Geo adjustment'!$D$44:$D$51,$G275,'Geo adjustment'!$E$44:$E$51,$H275)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F275,'Geo adjustment'!$D$44:$D$51,$G275,'Geo adjustment'!$E$44:$E$51,$H275)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F275,'Geo adjustment'!$D$44:$D$51,$G275,'Geo adjustment'!$E$44:$E$51,$H275)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F275,'Geo adjustment'!$D$44:$D$51,$G275,'Geo adjustment'!$E$44:$E$51,$H275)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F275,'Geo adjustment'!$D$44:$D$51,$G275,'Geo adjustment'!$E$44:$E$51,$H275)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP275/INDEX(Serv.active.FC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ275/INDEX(Serv.active.FC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR275/INDEX(Serv.active.FC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS275/INDEX(Serv.active.FC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT275/INDEX(Serv.active.FC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A276)+1","v":268},{"$f":"IF(ISNA(MATCH($A277,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A277,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A277,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A277,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F277,'Geo adjustment'!$D$44:$D$51,$G277,'Geo adjustment'!$E$44:$E$51,$H277)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F277,'Geo adjustment'!$D$44:$D$51,$G277,'Geo adjustment'!$E$44:$E$51,$H277)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F277,'Geo adjustment'!$D$44:$D$51,$G277,'Geo adjustment'!$E$44:$E$51,$H277)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F277,'Geo adjustment'!$D$44:$D$51,$G277,'Geo adjustment'!$E$44:$E$51,$H277)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F277,'Geo adjustment'!$D$44:$D$51,$G277,'Geo adjustment'!$E$44:$E$51,$H277)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP277/INDEX(Serv.active.FC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ277/INDEX(Serv.active.FC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR277/INDEX(Serv.active.FC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS277/INDEX(Serv.active.FC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT277/INDEX(Serv.active.FC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A277)+1","v":269},{"$f":"IF(ISNA(MATCH($A278,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A278,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A278,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A278,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F278,'Geo adjustment'!$D$44:$D$51,$G278,'Geo adjustment'!$E$44:$E$51,$H278)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F278,'Geo adjustment'!$D$44:$D$51,$G278,'Geo adjustment'!$E$44:$E$51,$H278)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F278,'Geo adjustment'!$D$44:$D$51,$G278,'Geo adjustment'!$E$44:$E$51,$H278)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F278,'Geo adjustment'!$D$44:$D$51,$G278,'Geo adjustment'!$E$44:$E$51,$H278)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F278,'Geo adjustment'!$D$44:$D$51,$G278,'Geo adjustment'!$E$44:$E$51,$H278)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP278/INDEX(Serv.active.FC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ278/INDEX(Serv.active.FC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR278/INDEX(Serv.active.FC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS278/INDEX(Serv.active.FC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT278/INDEX(Serv.active.FC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A279)+1","v":271},{"$f":"IF(ISNA(MATCH($A280,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A280,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A280,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A280,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F280,'Geo adjustment'!$D$44:$D$51,$G280,'Geo adjustment'!$E$44:$E$51,$H280)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F280,'Geo adjustment'!$D$44:$D$51,$G280,'Geo adjustment'!$E$44:$E$51,$H280)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F280,'Geo adjustment'!$D$44:$D$51,$G280,'Geo adjustment'!$E$44:$E$51,$H280)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F280,'Geo adjustment'!$D$44:$D$51,$G280,'Geo adjustment'!$E$44:$E$51,$H280)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F280,'Geo adjustment'!$D$44:$D$51,$G280,'Geo adjustment'!$E$44:$E$51,$H280)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP280/INDEX(Serv.active.FC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ280/INDEX(Serv.active.FC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR280/INDEX(Serv.active.FC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS280/INDEX(Serv.active.FC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT280/INDEX(Serv.active.FC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A280)+1","v":272},{"$f":"IF(ISNA(MATCH($A281,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A281,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A281,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A281,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F281,'Geo adjustment'!$D$44:$D$51,$G281,'Geo adjustment'!$E$44:$E$51,$H281)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F281,'Geo adjustment'!$D$44:$D$51,$G281,'Geo adjustment'!$E$44:$E$51,$H281)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F281,'Geo adjustment'!$D$44:$D$51,$G281,'Geo adjustment'!$E$44:$E$51,$H281)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F281,'Geo adjustment'!$D$44:$D$51,$G281,'Geo adjustment'!$E$44:$E$51,$H281)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F281,'Geo adjustment'!$D$44:$D$51,$G281,'Geo adjustment'!$E$44:$E$51,$H281)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP281/INDEX(Serv.active.FC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ281/INDEX(Serv.active.FC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR281/INDEX(Serv.active.FC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS281/INDEX(Serv.active.FC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT281/INDEX(Serv.active.FC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A282)+1","v":274},{"$f":"IF(ISNA(MATCH($A283,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A283,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A283,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A283,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F283,'Geo adjustment'!$D$44:$D$51,$G283,'Geo adjustment'!$E$44:$E$51,$H283)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F283,'Geo adjustment'!$D$44:$D$51,$G283,'Geo adjustment'!$E$44:$E$51,$H283)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F283,'Geo adjustment'!$D$44:$D$51,$G283,'Geo adjustment'!$E$44:$E$51,$H283)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F283,'Geo adjustment'!$D$44:$D$51,$G283,'Geo adjustment'!$E$44:$E$51,$H283)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F283,'Geo adjustment'!$D$44:$D$51,$G283,'Geo adjustment'!$E$44:$E$51,$H283)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP283/INDEX(Serv.active.FC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ283/INDEX(Serv.active.FC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR283/INDEX(Serv.active.FC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS283/INDEX(Serv.active.FC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT283/INDEX(Serv.active.FC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A283)+1","v":275},{"$f":"IF(ISNA(MATCH($A284,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A284,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A284,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A284,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F284,'Geo adjustment'!$D$44:$D$51,$G284,'Geo adjustment'!$E$44:$E$51,$H284)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F284,'Geo adjustment'!$D$44:$D$51,$G284,'Geo adjustment'!$E$44:$E$51,$H284)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F284,'Geo adjustment'!$D$44:$D$51,$G284,'Geo adjustment'!$E$44:$E$51,$H284)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F284,'Geo adjustment'!$D$44:$D$51,$G284,'Geo adjustment'!$E$44:$E$51,$H284)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F284,'Geo adjustment'!$D$44:$D$51,$G284,'Geo adjustment'!$E$44:$E$51,$H284)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP284/INDEX(Serv.active.FC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ284/INDEX(Serv.active.FC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR284/INDEX(Serv.active.FC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS284/INDEX(Serv.active.FC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT284/INDEX(Serv.active.FC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A285)+1","v":277},{"$f":"IF(ISNA(MATCH($A286,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A286,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A286,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A286,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F286,'Geo adjustment'!$D$44:$D$51,$G286,'Geo adjustment'!$E$44:$E$51,$H286)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F286,'Geo adjustment'!$D$44:$D$51,$G286,'Geo adjustment'!$E$44:$E$51,$H286)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F286,'Geo adjustment'!$D$44:$D$51,$G286,'Geo adjustment'!$E$44:$E$51,$H286)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F286,'Geo adjustment'!$D$44:$D$51,$G286,'Geo adjustment'!$E$44:$E$51,$H286)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F286,'Geo adjustment'!$D$44:$D$51,$G286,'Geo adjustment'!$E$44:$E$51,$H286)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP286/INDEX(Serv.active.FC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ286/INDEX(Serv.active.FC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR286/INDEX(Serv.active.FC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS286/INDEX(Serv.active.FC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT286/INDEX(Serv.active.FC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A286)+1","v":278},{"$f":"IF(ISNA(MATCH($A287,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A287,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A287,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A287,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F287,'Geo adjustment'!$D$44:$D$51,$G287,'Geo adjustment'!$E$44:$E$51,$H287)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F287,'Geo adjustment'!$D$44:$D$51,$G287,'Geo adjustment'!$E$44:$E$51,$H287)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F287,'Geo adjustment'!$D$44:$D$51,$G287,'Geo adjustment'!$E$44:$E$51,$H287)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F287,'Geo adjustment'!$D$44:$D$51,$G287,'Geo adjustment'!$E$44:$E$51,$H287)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F287,'Geo adjustment'!$D$44:$D$51,$G287,'Geo adjustment'!$E$44:$E$51,$H287)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP287/INDEX(Serv.active.FC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ287/INDEX(Serv.active.FC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR287/INDEX(Serv.active.FC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS287/INDEX(Serv.active.FC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT287/INDEX(Serv.active.FC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A288)+1","v":280},{"$f":"IF(ISNA(MATCH($A289,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A289,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A289,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A289,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F289,'Geo adjustment'!$D$44:$D$51,$G289,'Geo adjustment'!$E$44:$E$51,$H289)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F289,'Geo adjustment'!$D$44:$D$51,$G289,'Geo adjustment'!$E$44:$E$51,$H289)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F289,'Geo adjustment'!$D$44:$D$51,$G289,'Geo adjustment'!$E$44:$E$51,$H289)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F289,'Geo adjustment'!$D$44:$D$51,$G289,'Geo adjustment'!$E$44:$E$51,$H289)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F289,'Geo adjustment'!$D$44:$D$51,$G289,'Geo adjustment'!$E$44:$E$51,$H289)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP289/INDEX(Serv.active.FC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ289/INDEX(Serv.active.FC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR289/INDEX(Serv.active.FC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS289/INDEX(Serv.active.FC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT289/INDEX(Serv.active.FC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A289)+1","v":281},{"$f":"IF(ISNA(MATCH($A290,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A290,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A290,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A290,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F290,'Geo adjustment'!$D$44:$D$51,$G290,'Geo adjustment'!$E$44:$E$51,$H290)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F290,'Geo adjustment'!$D$44:$D$51,$G290,'Geo adjustment'!$E$44:$E$51,$H290)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F290,'Geo adjustment'!$D$44:$D$51,$G290,'Geo adjustment'!$E$44:$E$51,$H290)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F290,'Geo adjustment'!$D$44:$D$51,$G290,'Geo adjustment'!$E$44:$E$51,$H290)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F290,'Geo adjustment'!$D$44:$D$51,$G290,'Geo adjustment'!$E$44:$E$51,$H290)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP290/INDEX(Serv.active.FC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ290/INDEX(Serv.active.FC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR290/INDEX(Serv.active.FC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS290/INDEX(Serv.active.FC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT290/INDEX(Serv.active.FC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A291)+1","v":283},{"$f":"IF(ISNA(MATCH($A292,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A292,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A292,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A292,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F292,'Geo adjustment'!$D$44:$D$51,$G292,'Geo adjustment'!$E$44:$E$51,$H292)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F292,'Geo adjustment'!$D$44:$D$51,$G292,'Geo adjustment'!$E$44:$E$51,$H292)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F292,'Geo adjustment'!$D$44:$D$51,$G292,'Geo adjustment'!$E$44:$E$51,$H292)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F292,'Geo adjustment'!$D$44:$D$51,$G292,'Geo adjustment'!$E$44:$E$51,$H292)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F292,'Geo adjustment'!$D$44:$D$51,$G292,'Geo adjustment'!$E$44:$E$51,$H292)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP292/INDEX(Serv.active.FC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ292/INDEX(Serv.active.FC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR292/INDEX(Serv.active.FC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS292/INDEX(Serv.active.FC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT292/INDEX(Serv.active.FC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A292)+1","v":284},{"$f":"IF(ISNA(MATCH($A293,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A293,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A293,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A293,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F293,'Geo adjustment'!$D$44:$D$51,$G293,'Geo adjustment'!$E$44:$E$51,$H293)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F293,'Geo adjustment'!$D$44:$D$51,$G293,'Geo adjustment'!$E$44:$E$51,$H293)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F293,'Geo adjustment'!$D$44:$D$51,$G293,'Geo adjustment'!$E$44:$E$51,$H293)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F293,'Geo adjustment'!$D$44:$D$51,$G293,'Geo adjustment'!$E$44:$E$51,$H293)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F293,'Geo adjustment'!$D$44:$D$51,$G293,'Geo adjustment'!$E$44:$E$51,$H293)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP293/INDEX(Serv.active.FC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ293/INDEX(Serv.active.FC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR293/INDEX(Serv.active.FC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS293/INDEX(Serv.active.FC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT293/INDEX(Serv.active.FC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A294)+1","v":286},{"$f":"IF(ISNA(MATCH($A295,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A295,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A295,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A295,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F295,'Geo adjustment'!$D$44:$D$51,$G295,'Geo adjustment'!$E$44:$E$51,$H295)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F295,'Geo adjustment'!$D$44:$D$51,$G295,'Geo adjustment'!$E$44:$E$51,$H295)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F295,'Geo adjustment'!$D$44:$D$51,$G295,'Geo adjustment'!$E$44:$E$51,$H295)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F295,'Geo adjustment'!$D$44:$D$51,$G295,'Geo adjustment'!$E$44:$E$51,$H295)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F295,'Geo adjustment'!$D$44:$D$51,$G295,'Geo adjustment'!$E$44:$E$51,$H295)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP295/INDEX(Serv.active.FC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ295/INDEX(Serv.active.FC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR295/INDEX(Serv.active.FC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS295/INDEX(Serv.active.FC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT295/INDEX(Serv.active.FC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A295)+1","v":287},{"$f":"IF(ISNA(MATCH($A296,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A296,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A296,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A296,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F296,'Geo adjustment'!$D$44:$D$51,$G296,'Geo adjustment'!$E$44:$E$51,$H296)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F296,'Geo adjustment'!$D$44:$D$51,$G296,'Geo adjustment'!$E$44:$E$51,$H296)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F296,'Geo adjustment'!$D$44:$D$51,$G296,'Geo adjustment'!$E$44:$E$51,$H296)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F296,'Geo adjustment'!$D$44:$D$51,$G296,'Geo adjustment'!$E$44:$E$51,$H296)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F296,'Geo adjustment'!$D$44:$D$51,$G296,'Geo adjustment'!$E$44:$E$51,$H296)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP296/INDEX(Serv.active.FC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ296/INDEX(Serv.active.FC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR296/INDEX(Serv.active.FC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS296/INDEX(Serv.active.FC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT296/INDEX(Serv.active.FC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A297)+1","v":289},{"$f":"IF(ISNA(MATCH($A298,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A298,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A298,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A298,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F298,'Geo adjustment'!$D$44:$D$51,$G298,'Geo adjustment'!$E$44:$E$51,$H298)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F298,'Geo adjustment'!$D$44:$D$51,$G298,'Geo adjustment'!$E$44:$E$51,$H298)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F298,'Geo adjustment'!$D$44:$D$51,$G298,'Geo adjustment'!$E$44:$E$51,$H298)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F298,'Geo adjustment'!$D$44:$D$51,$G298,'Geo adjustment'!$E$44:$E$51,$H298)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F298,'Geo adjustment'!$D$44:$D$51,$G298,'Geo adjustment'!$E$44:$E$51,$H298)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP298/INDEX(Serv.active.FC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ298/INDEX(Serv.active.FC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR298/INDEX(Serv.active.FC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS298/INDEX(Serv.active.FC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT298/INDEX(Serv.active.FC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A298)+1","v":290},{"$f":"IF(ISNA(MATCH($A299,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A299,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A299,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A299,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F299,'Geo adjustment'!$D$44:$D$51,$G299,'Geo adjustment'!$E$44:$E$51,$H299)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F299,'Geo adjustment'!$D$44:$D$51,$G299,'Geo adjustment'!$E$44:$E$51,$H299)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F299,'Geo adjustment'!$D$44:$D$51,$G299,'Geo adjustment'!$E$44:$E$51,$H299)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F299,'Geo adjustment'!$D$44:$D$51,$G299,'Geo adjustment'!$E$44:$E$51,$H299)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F299,'Geo adjustment'!$D$44:$D$51,$G299,'Geo adjustment'!$E$44:$E$51,$H299)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP299/INDEX(Serv.active.FC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ299/INDEX(Serv.active.FC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR299/INDEX(Serv.active.FC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS299/INDEX(Serv.active.FC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT299/INDEX(Serv.active.FC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A300)+1","v":292},{"$f":"IF(ISNA(MATCH($A301,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A301,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A301,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A301,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F301,'Geo adjustment'!$D$44:$D$51,$G301,'Geo adjustment'!$E$44:$E$51,$H301)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F301,'Geo adjustment'!$D$44:$D$51,$G301,'Geo adjustment'!$E$44:$E$51,$H301)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F301,'Geo adjustment'!$D$44:$D$51,$G301,'Geo adjustment'!$E$44:$E$51,$H301)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F301,'Geo adjustment'!$D$44:$D$51,$G301,'Geo adjustment'!$E$44:$E$51,$H301)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F301,'Geo adjustment'!$D$44:$D$51,$G301,'Geo adjustment'!$E$44:$E$51,$H301)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP301/INDEX(Serv.active.FC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ301/INDEX(Serv.active.FC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR301/INDEX(Serv.active.FC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS301/INDEX(Serv.active.FC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT301/INDEX(Serv.active.FC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A301)+1","v":293},{"$f":"IF(ISNA(MATCH($A302,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A302,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A302,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A302,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F302,'Geo adjustment'!$D$44:$D$51,$G302,'Geo adjustment'!$E$44:$E$51,$H302)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F302,'Geo adjustment'!$D$44:$D$51,$G302,'Geo adjustment'!$E$44:$E$51,$H302)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F302,'Geo adjustment'!$D$44:$D$51,$G302,'Geo adjustment'!$E$44:$E$51,$H302)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F302,'Geo adjustment'!$D$44:$D$51,$G302,'Geo adjustment'!$E$44:$E$51,$H302)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F302,'Geo adjustment'!$D$44:$D$51,$G302,'Geo adjustment'!$E$44:$E$51,$H302)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP302/INDEX(Serv.active.FC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ302/INDEX(Serv.active.FC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR302/INDEX(Serv.active.FC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS302/INDEX(Serv.active.FC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT302/INDEX(Serv.active.FC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A303)+1","v":295},{"$f":"IF(ISNA(MATCH($A304,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A304,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A304,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A304,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F304,'Geo adjustment'!$D$44:$D$51,$G304,'Geo adjustment'!$E$44:$E$51,$H304)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F304,'Geo adjustment'!$D$44:$D$51,$G304,'Geo adjustment'!$E$44:$E$51,$H304)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F304,'Geo adjustment'!$D$44:$D$51,$G304,'Geo adjustment'!$E$44:$E$51,$H304)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F304,'Geo adjustment'!$D$44:$D$51,$G304,'Geo adjustment'!$E$44:$E$51,$H304)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F304,'Geo adjustment'!$D$44:$D$51,$G304,'Geo adjustment'!$E$44:$E$51,$H304)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP304/INDEX(Serv.active.FC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ304/INDEX(Serv.active.FC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR304/INDEX(Serv.active.FC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS304/INDEX(Serv.active.FC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT304/INDEX(Serv.active.FC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A304)+1","v":296},{"$f":"IF(ISNA(MATCH($A305,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A305,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A305,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A305,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F305,'Geo adjustment'!$D$44:$D$51,$G305,'Geo adjustment'!$E$44:$E$51,$H305)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F305,'Geo adjustment'!$D$44:$D$51,$G305,'Geo adjustment'!$E$44:$E$51,$H305)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F305,'Geo adjustment'!$D$44:$D$51,$G305,'Geo adjustment'!$E$44:$E$51,$H305)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F305,'Geo adjustment'!$D$44:$D$51,$G305,'Geo adjustment'!$E$44:$E$51,$H305)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F305,'Geo adjustment'!$D$44:$D$51,$G305,'Geo adjustment'!$E$44:$E$51,$H305)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP305/INDEX(Serv.active.FC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ305/INDEX(Serv.active.FC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR305/INDEX(Serv.active.FC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS305/INDEX(Serv.active.FC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT305/INDEX(Serv.active.FC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A306)+1","v":298},{"$f":"IF(ISNA(MATCH($A307,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A307,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A307,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A307,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F307,'Geo adjustment'!$D$44:$D$51,$G307,'Geo adjustment'!$E$44:$E$51,$H307)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F307,'Geo adjustment'!$D$44:$D$51,$G307,'Geo adjustment'!$E$44:$E$51,$H307)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F307,'Geo adjustment'!$D$44:$D$51,$G307,'Geo adjustment'!$E$44:$E$51,$H307)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F307,'Geo adjustment'!$D$44:$D$51,$G307,'Geo adjustment'!$E$44:$E$51,$H307)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F307,'Geo adjustment'!$D$44:$D$51,$G307,'Geo adjustment'!$E$44:$E$51,$H307)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP307/INDEX(Serv.active.FC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ307/INDEX(Serv.active.FC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR307/INDEX(Serv.active.FC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS307/INDEX(Serv.active.FC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT307/INDEX(Serv.active.FC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A307)+1","v":299},{"$f":"IF(ISNA(MATCH($A308,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A308,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A308,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A308,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F308,'Geo adjustment'!$D$44:$D$51,$G308,'Geo adjustment'!$E$44:$E$51,$H308)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F308,'Geo adjustment'!$D$44:$D$51,$G308,'Geo adjustment'!$E$44:$E$51,$H308)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F308,'Geo adjustment'!$D$44:$D$51,$G308,'Geo adjustment'!$E$44:$E$51,$H308)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F308,'Geo adjustment'!$D$44:$D$51,$G308,'Geo adjustment'!$E$44:$E$51,$H308)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F308,'Geo adjustment'!$D$44:$D$51,$G308,'Geo adjustment'!$E$44:$E$51,$H308)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP308/INDEX(Serv.active.FC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ308/INDEX(Serv.active.FC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR308/INDEX(Serv.active.FC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS308/INDEX(Serv.active.FC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT308/INDEX(Serv.active.FC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A309)+1","v":301},{"$f":"IF(ISNA(MATCH($A310,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A310,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A310,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A310,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F310,'Geo adjustment'!$D$44:$D$51,$G310,'Geo adjustment'!$E$44:$E$51,$H310)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F310,'Geo adjustment'!$D$44:$D$51,$G310,'Geo adjustment'!$E$44:$E$51,$H310)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F310,'Geo adjustment'!$D$44:$D$51,$G310,'Geo adjustment'!$E$44:$E$51,$H310)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F310,'Geo adjustment'!$D$44:$D$51,$G310,'Geo adjustment'!$E$44:$E$51,$H310)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F310,'Geo adjustment'!$D$44:$D$51,$G310,'Geo adjustment'!$E$44:$E$51,$H310)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP310/INDEX(Serv.active.FC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ310/INDEX(Serv.active.FC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR310/INDEX(Serv.active.FC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS310/INDEX(Serv.active.FC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT310/INDEX(Serv.active.FC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A310)+1","v":302},{"$f":"IF(ISNA(MATCH($A311,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A311,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A311,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A311,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F311,'Geo adjustment'!$D$44:$D$51,$G311,'Geo adjustment'!$E$44:$E$51,$H311)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F311,'Geo adjustment'!$D$44:$D$51,$G311,'Geo adjustment'!$E$44:$E$51,$H311)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F311,'Geo adjustment'!$D$44:$D$51,$G311,'Geo adjustment'!$E$44:$E$51,$H311)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F311,'Geo adjustment'!$D$44:$D$51,$G311,'Geo adjustment'!$E$44:$E$51,$H311)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F311,'Geo adjustment'!$D$44:$D$51,$G311,'Geo adjustment'!$E$44:$E$51,$H311)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP311/INDEX(Serv.active.FC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ311/INDEX(Serv.active.FC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR311/INDEX(Serv.active.FC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS311/INDEX(Serv.active.FC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT311/INDEX(Serv.active.FC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A313)+1","v":305},{"$f":"IF(ISNA(MATCH($A314,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A314,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A314,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A314,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F314,'Geo adjustment'!$D$44:$D$51,$G314,'Geo adjustment'!$E$44:$E$51,$H314)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F314,'Geo adjustment'!$D$44:$D$51,$G314,'Geo adjustment'!$E$44:$E$51,$H314)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F314,'Geo adjustment'!$D$44:$D$51,$G314,'Geo adjustment'!$E$44:$E$51,$H314)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F314,'Geo adjustment'!$D$44:$D$51,$G314,'Geo adjustment'!$E$44:$E$51,$H314)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F314,'Geo adjustment'!$D$44:$D$51,$G314,'Geo adjustment'!$E$44:$E$51,$H314)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP314/INDEX(Serv.active.FC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ314/INDEX(Serv.active.FC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR314/INDEX(Serv.active.FC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS314/INDEX(Serv.active.FC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT314/INDEX(Serv.active.FC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A314)+1","v":306},{"$f":"IF(ISNA(MATCH($A315,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A315,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A315,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A315,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F315,'Geo adjustment'!$D$44:$D$51,$G315,'Geo adjustment'!$E$44:$E$51,$H315)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F315,'Geo adjustment'!$D$44:$D$51,$G315,'Geo adjustment'!$E$44:$E$51,$H315)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F315,'Geo adjustment'!$D$44:$D$51,$G315,'Geo adjustment'!$E$44:$E$51,$H315)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F315,'Geo adjustment'!$D$44:$D$51,$G315,'Geo adjustment'!$E$44:$E$51,$H315)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F315,'Geo adjustment'!$D$44:$D$51,$G315,'Geo adjustment'!$E$44:$E$51,$H315)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP315/INDEX(Serv.active.FC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ315/INDEX(Serv.active.FC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR315/INDEX(Serv.active.FC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS315/INDEX(Serv.active.FC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT315/INDEX(Serv.active.FC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A315)+1","v":307},{"$f":"IF(ISNA(MATCH($A316,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A316,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A316,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A316,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F316,'Geo adjustment'!$D$44:$D$51,$G316,'Geo adjustment'!$E$44:$E$51,$H316)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F316,'Geo adjustment'!$D$44:$D$51,$G316,'Geo adjustment'!$E$44:$E$51,$H316)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F316,'Geo adjustment'!$D$44:$D$51,$G316,'Geo adjustment'!$E$44:$E$51,$H316)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F316,'Geo adjustment'!$D$44:$D$51,$G316,'Geo adjustment'!$E$44:$E$51,$H316)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F316,'Geo adjustment'!$D$44:$D$51,$G316,'Geo adjustment'!$E$44:$E$51,$H316)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP316/INDEX(Serv.active.FC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ316/INDEX(Serv.active.FC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR316/INDEX(Serv.active.FC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS316/INDEX(Serv.active.FC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT316/INDEX(Serv.active.FC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A316)+1","v":308},{"$f":"IF(ISNA(MATCH($A317,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A317,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A317,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A317,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F317,'Geo adjustment'!$D$44:$D$51,$G317,'Geo adjustment'!$E$44:$E$51,$H317)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F317,'Geo adjustment'!$D$44:$D$51,$G317,'Geo adjustment'!$E$44:$E$51,$H317)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F317,'Geo adjustment'!$D$44:$D$51,$G317,'Geo adjustment'!$E$44:$E$51,$H317)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F317,'Geo adjustment'!$D$44:$D$51,$G317,'Geo adjustment'!$E$44:$E$51,$H317)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F317,'Geo adjustment'!$D$44:$D$51,$G317,'Geo adjustment'!$E$44:$E$51,$H317)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP317/INDEX(Serv.active.FC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ317/INDEX(Serv.active.FC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR317/INDEX(Serv.active.FC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS317/INDEX(Serv.active.FC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT317/INDEX(Serv.active.FC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A317)+1","v":309},{"$f":"IF(ISNA(MATCH($A318,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A318,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A318,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A318,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F318,'Geo adjustment'!$D$44:$D$51,$G318,'Geo adjustment'!$E$44:$E$51,$H318)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F318,'Geo adjustment'!$D$44:$D$51,$G318,'Geo adjustment'!$E$44:$E$51,$H318)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F318,'Geo adjustment'!$D$44:$D$51,$G318,'Geo adjustment'!$E$44:$E$51,$H318)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F318,'Geo adjustment'!$D$44:$D$51,$G318,'Geo adjustment'!$E$44:$E$51,$H318)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F318,'Geo adjustment'!$D$44:$D$51,$G318,'Geo adjustment'!$E$44:$E$51,$H318)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP318/INDEX(Serv.active.FC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ318/INDEX(Serv.active.FC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR318/INDEX(Serv.active.FC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS318/INDEX(Serv.active.FC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT318/INDEX(Serv.active.FC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A318)+1","v":310},{"$f":"IF(ISNA(MATCH($A319,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A319,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A319,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A319,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F319,'Geo adjustment'!$D$44:$D$51,$G319,'Geo adjustment'!$E$44:$E$51,$H319)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F319,'Geo adjustment'!$D$44:$D$51,$G319,'Geo adjustment'!$E$44:$E$51,$H319)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F319,'Geo adjustment'!$D$44:$D$51,$G319,'Geo adjustment'!$E$44:$E$51,$H319)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F319,'Geo adjustment'!$D$44:$D$51,$G319,'Geo adjustment'!$E$44:$E$51,$H319)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F319,'Geo adjustment'!$D$44:$D$51,$G319,'Geo adjustment'!$E$44:$E$51,$H319)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP319/INDEX(Serv.active.FC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ319/INDEX(Serv.active.FC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR319/INDEX(Serv.active.FC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS319/INDEX(Serv.active.FC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT319/INDEX(Serv.active.FC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A319)+1","v":311},{"$f":"IF(ISNA(MATCH($A320,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A320,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A320,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A320,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F320,'Geo adjustment'!$D$44:$D$51,$G320,'Geo adjustment'!$E$44:$E$51,$H320)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F320,'Geo adjustment'!$D$44:$D$51,$G320,'Geo adjustment'!$E$44:$E$51,$H320)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F320,'Geo adjustment'!$D$44:$D$51,$G320,'Geo adjustment'!$E$44:$E$51,$H320)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F320,'Geo adjustment'!$D$44:$D$51,$G320,'Geo adjustment'!$E$44:$E$51,$H320)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F320,'Geo adjustment'!$D$44:$D$51,$G320,'Geo adjustment'!$E$44:$E$51,$H320)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP320/INDEX(Serv.active.FC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ320/INDEX(Serv.active.FC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR320/INDEX(Serv.active.FC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS320/INDEX(Serv.active.FC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT320/INDEX(Serv.active.FC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A320)+1","v":312},{"$f":"IF(ISNA(MATCH($A321,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A321,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A321,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A321,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F321,'Geo adjustment'!$D$44:$D$51,$G321,'Geo adjustment'!$E$44:$E$51,$H321)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F321,'Geo adjustment'!$D$44:$D$51,$G321,'Geo adjustment'!$E$44:$E$51,$H321)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F321,'Geo adjustment'!$D$44:$D$51,$G321,'Geo adjustment'!$E$44:$E$51,$H321)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F321,'Geo adjustment'!$D$44:$D$51,$G321,'Geo adjustment'!$E$44:$E$51,$H321)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F321,'Geo adjustment'!$D$44:$D$51,$G321,'Geo adjustment'!$E$44:$E$51,$H321)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP321/INDEX(Serv.active.FC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ321/INDEX(Serv.active.FC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR321/INDEX(Serv.active.FC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS321/INDEX(Serv.active.FC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT321/INDEX(Serv.active.FC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A321)+1","v":313},{"$f":"IF(ISNA(MATCH($A322,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A322,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A322,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A322,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F322,'Geo adjustment'!$D$44:$D$51,$G322,'Geo adjustment'!$E$44:$E$51,$H322)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F322,'Geo adjustment'!$D$44:$D$51,$G322,'Geo adjustment'!$E$44:$E$51,$H322)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F322,'Geo adjustment'!$D$44:$D$51,$G322,'Geo adjustment'!$E$44:$E$51,$H322)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F322,'Geo adjustment'!$D$44:$D$51,$G322,'Geo adjustment'!$E$44:$E$51,$H322)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F322,'Geo adjustment'!$D$44:$D$51,$G322,'Geo adjustment'!$E$44:$E$51,$H322)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP322/INDEX(Serv.active.FC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ322/INDEX(Serv.active.FC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR322/INDEX(Serv.active.FC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS322/INDEX(Serv.active.FC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT322/INDEX(Serv.active.FC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A322)+1","v":314},{"$f":"IF(ISNA(MATCH($A323,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A323,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A323,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A323,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F323,'Geo adjustment'!$D$44:$D$51,$G323,'Geo adjustment'!$E$44:$E$51,$H323)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F323,'Geo adjustment'!$D$44:$D$51,$G323,'Geo adjustment'!$E$44:$E$51,$H323)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F323,'Geo adjustment'!$D$44:$D$51,$G323,'Geo adjustment'!$E$44:$E$51,$H323)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F323,'Geo adjustment'!$D$44:$D$51,$G323,'Geo adjustment'!$E$44:$E$51,$H323)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F323,'Geo adjustment'!$D$44:$D$51,$G323,'Geo adjustment'!$E$44:$E$51,$H323)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP323/INDEX(Serv.active.FC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ323/INDEX(Serv.active.FC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR323/INDEX(Serv.active.FC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS323/INDEX(Serv.active.FC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT323/INDEX(Serv.active.FC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A323)+1","v":315},{"$f":"IF(ISNA(MATCH($A324,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A324,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A324,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A324,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F324,'Geo adjustment'!$D$44:$D$51,$G324,'Geo adjustment'!$E$44:$E$51,$H324)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F324,'Geo adjustment'!$D$44:$D$51,$G324,'Geo adjustment'!$E$44:$E$51,$H324)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F324,'Geo adjustment'!$D$44:$D$51,$G324,'Geo adjustment'!$E$44:$E$51,$H324)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F324,'Geo adjustment'!$D$44:$D$51,$G324,'Geo adjustment'!$E$44:$E$51,$H324)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F324,'Geo adjustment'!$D$44:$D$51,$G324,'Geo adjustment'!$E$44:$E$51,$H324)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP324/INDEX(Serv.active.FC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ324/INDEX(Serv.active.FC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR324/INDEX(Serv.active.FC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS324/INDEX(Serv.active.FC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT324/INDEX(Serv.active.FC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A324)+1","v":316},{"$f":"IF(ISNA(MATCH($A325,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A325,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A325,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A325,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F325,'Geo adjustment'!$D$44:$D$51,$G325,'Geo adjustment'!$E$44:$E$51,$H325)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F325,'Geo adjustment'!$D$44:$D$51,$G325,'Geo adjustment'!$E$44:$E$51,$H325)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F325,'Geo adjustment'!$D$44:$D$51,$G325,'Geo adjustment'!$E$44:$E$51,$H325)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F325,'Geo adjustment'!$D$44:$D$51,$G325,'Geo adjustment'!$E$44:$E$51,$H325)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F325,'Geo adjustment'!$D$44:$D$51,$G325,'Geo adjustment'!$E$44:$E$51,$H325)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP325/INDEX(Serv.active.FC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ325/INDEX(Serv.active.FC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR325/INDEX(Serv.active.FC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS325/INDEX(Serv.active.FC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT325/INDEX(Serv.active.FC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A325)+1","v":317},{"$f":"IF(ISNA(MATCH($A326,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A326,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A326,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A326,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F326,'Geo adjustment'!$D$44:$D$51,$G326,'Geo adjustment'!$E$44:$E$51,$H326)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F326,'Geo adjustment'!$D$44:$D$51,$G326,'Geo adjustment'!$E$44:$E$51,$H326)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F326,'Geo adjustment'!$D$44:$D$51,$G326,'Geo adjustment'!$E$44:$E$51,$H326)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F326,'Geo adjustment'!$D$44:$D$51,$G326,'Geo adjustment'!$E$44:$E$51,$H326)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F326,'Geo adjustment'!$D$44:$D$51,$G326,'Geo adjustment'!$E$44:$E$51,$H326)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP326/INDEX(Serv.active.FC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ326/INDEX(Serv.active.FC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR326/INDEX(Serv.active.FC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS326/INDEX(Serv.active.FC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT326/INDEX(Serv.active.FC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A326)+1","v":318},{"$f":"IF(ISNA(MATCH($A327,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A327,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A327,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A327,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F327,'Geo adjustment'!$D$44:$D$51,$G327,'Geo adjustment'!$E$44:$E$51,$H327)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F327,'Geo adjustment'!$D$44:$D$51,$G327,'Geo adjustment'!$E$44:$E$51,$H327)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F327,'Geo adjustment'!$D$44:$D$51,$G327,'Geo adjustment'!$E$44:$E$51,$H327)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F327,'Geo adjustment'!$D$44:$D$51,$G327,'Geo adjustment'!$E$44:$E$51,$H327)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F327,'Geo adjustment'!$D$44:$D$51,$G327,'Geo adjustment'!$E$44:$E$51,$H327)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP327/INDEX(Serv.active.FC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ327/INDEX(Serv.active.FC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR327/INDEX(Serv.active.FC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS327/INDEX(Serv.active.FC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT327/INDEX(Serv.active.FC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A327)+1","v":319},{"$f":"IF(ISNA(MATCH($A328,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A328,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A328,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A328,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F328,'Geo adjustment'!$D$44:$D$51,$G328,'Geo adjustment'!$E$44:$E$51,$H328)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F328,'Geo adjustment'!$D$44:$D$51,$G328,'Geo adjustment'!$E$44:$E$51,$H328)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F328,'Geo adjustment'!$D$44:$D$51,$G328,'Geo adjustment'!$E$44:$E$51,$H328)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F328,'Geo adjustment'!$D$44:$D$51,$G328,'Geo adjustment'!$E$44:$E$51,$H328)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F328,'Geo adjustment'!$D$44:$D$51,$G328,'Geo adjustment'!$E$44:$E$51,$H328)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP328/INDEX(Serv.active.FC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ328/INDEX(Serv.active.FC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR328/INDEX(Serv.active.FC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS328/INDEX(Serv.active.FC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT328/INDEX(Serv.active.FC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A328)+1","v":320},{"$f":"IF(ISNA(MATCH($A329,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A329,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A329,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A329,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F329,'Geo adjustment'!$D$44:$D$51,$G329,'Geo adjustment'!$E$44:$E$51,$H329)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F329,'Geo adjustment'!$D$44:$D$51,$G329,'Geo adjustment'!$E$44:$E$51,$H329)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F329,'Geo adjustment'!$D$44:$D$51,$G329,'Geo adjustment'!$E$44:$E$51,$H329)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F329,'Geo adjustment'!$D$44:$D$51,$G329,'Geo adjustment'!$E$44:$E$51,$H329)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F329,'Geo adjustment'!$D$44:$D$51,$G329,'Geo adjustment'!$E$44:$E$51,$H329)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP329/INDEX(Serv.active.FC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ329/INDEX(Serv.active.FC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR329/INDEX(Serv.active.FC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS329/INDEX(Serv.active.FC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT329/INDEX(Serv.active.FC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A329)+1","v":321},{"$f":"IF(ISNA(MATCH($A330,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A330,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A330,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A330,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B330,List_ServCode,0)),0,(INDEX(List_ServCustType,MATCH($B330,List_ServCode,0))))","v":0},{"$f":"IF(ISNA(MATCH($B330,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B330,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B330,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B330,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B330,List_ServCode,0)),0,INDEX(List_ServBandwidth,MATCH($B330,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B330,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B330,List_ServCode,0)))","v":0},null,{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F330,'Geo adjustment'!$D$44:$D$51,$G330,'Geo adjustment'!$E$44:$E$51,$H330)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F330,'Geo adjustment'!$D$44:$D$51,$G330,'Geo adjustment'!$E$44:$E$51,$H330)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F330,'Geo adjustment'!$D$44:$D$51,$G330,'Geo adjustment'!$E$44:$E$51,$H330)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F330,'Geo adjustment'!$D$44:$D$51,$G330,'Geo adjustment'!$E$44:$E$51,$H330)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F330,'Geo adjustment'!$D$44:$D$51,$G330,'Geo adjustment'!$E$44:$E$51,$H330)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP330/INDEX(Serv.active.FC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ330/INDEX(Serv.active.FC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR330/INDEX(Serv.active.FC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS330/INDEX(Serv.active.FC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT330/INDEX(Serv.active.FC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A330)+1","v":322},{"$f":"IF(ISNA(MATCH($A331,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A331,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A331,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A331,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,{"$f":"J331+R331+Z331+AH331","v":0},{"$f":"K331+S331+AA331+AI331","v":0},{"$f":"L331+T331+AB331+AJ331","v":0},{"$f":"M331+U331+AC331+AK331","v":0},{"$f":"N331+V331+AD331+AL331","v":0},null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F331,'Geo adjustment'!$D$44:$D$51,$G331,'Geo adjustment'!$E$44:$E$51,$H331)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F331,'Geo adjustment'!$D$44:$D$51,$G331,'Geo adjustment'!$E$44:$E$51,$H331)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F331,'Geo adjustment'!$D$44:$D$51,$G331,'Geo adjustment'!$E$44:$E$51,$H331)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F331,'Geo adjustment'!$D$44:$D$51,$G331,'Geo adjustment'!$E$44:$E$51,$H331)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F331,'Geo adjustment'!$D$44:$D$51,$G331,'Geo adjustment'!$E$44:$E$51,$H331)","v":0},null,null,null,{"$f":"AP331*(1+AX331)","v":0},{"$f":"AQ331*(1+AY331)","v":0},{"$f":"AR331*(1+AZ331)","v":0},{"$f":"AS331*(1+BA331)","v":0},{"$f":"AT331*(1+BB331)","v":0},null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP331/INDEX(Serv.active.FC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ331/INDEX(Serv.active.FC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR331/INDEX(Serv.active.FC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS331/INDEX(Serv.active.FC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT331/INDEX(Serv.active.FC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A331)+1","v":323},{"$f":"IF(ISNA(MATCH($A332,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A332,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A332,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A332,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F332,'Geo adjustment'!$D$44:$D$51,$G332,'Geo adjustment'!$E$44:$E$51,$H332)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F332,'Geo adjustment'!$D$44:$D$51,$G332,'Geo adjustment'!$E$44:$E$51,$H332)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F332,'Geo adjustment'!$D$44:$D$51,$G332,'Geo adjustment'!$E$44:$E$51,$H332)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F332,'Geo adjustment'!$D$44:$D$51,$G332,'Geo adjustment'!$E$44:$E$51,$H332)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F332,'Geo adjustment'!$D$44:$D$51,$G332,'Geo adjustment'!$E$44:$E$51,$H332)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP332/INDEX(Serv.active.FC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ332/INDEX(Serv.active.FC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR332/INDEX(Serv.active.FC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS332/INDEX(Serv.active.FC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT332/INDEX(Serv.active.FC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A332)+1","v":324},{"$f":"IF(ISNA(MATCH($A333,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A333,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A333,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A333,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F333,'Geo adjustment'!$D$44:$D$51,$G333,'Geo adjustment'!$E$44:$E$51,$H333)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F333,'Geo adjustment'!$D$44:$D$51,$G333,'Geo adjustment'!$E$44:$E$51,$H333)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F333,'Geo adjustment'!$D$44:$D$51,$G333,'Geo adjustment'!$E$44:$E$51,$H333)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F333,'Geo adjustment'!$D$44:$D$51,$G333,'Geo adjustment'!$E$44:$E$51,$H333)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F333,'Geo adjustment'!$D$44:$D$51,$G333,'Geo adjustment'!$E$44:$E$51,$H333)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP333/INDEX(Serv.active.FC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ333/INDEX(Serv.active.FC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR333/INDEX(Serv.active.FC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS333/INDEX(Serv.active.FC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT333/INDEX(Serv.active.FC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A333)+1","v":325},{"$f":"IF(ISNA(MATCH($A334,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A334,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A334,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A334,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F334,'Geo adjustment'!$D$44:$D$51,$G334,'Geo adjustment'!$E$44:$E$51,$H334)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F334,'Geo adjustment'!$D$44:$D$51,$G334,'Geo adjustment'!$E$44:$E$51,$H334)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F334,'Geo adjustment'!$D$44:$D$51,$G334,'Geo adjustment'!$E$44:$E$51,$H334)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F334,'Geo adjustment'!$D$44:$D$51,$G334,'Geo adjustment'!$E$44:$E$51,$H334)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F334,'Geo adjustment'!$D$44:$D$51,$G334,'Geo adjustment'!$E$44:$E$51,$H334)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP334/INDEX(Serv.active.FC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ334/INDEX(Serv.active.FC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR334/INDEX(Serv.active.FC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS334/INDEX(Serv.active.FC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT334/INDEX(Serv.active.FC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A334)+1","v":326},{"$f":"IF(ISNA(MATCH($A335,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A335,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A335,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A335,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F335,'Geo adjustment'!$D$44:$D$51,$G335,'Geo adjustment'!$E$44:$E$51,$H335)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F335,'Geo adjustment'!$D$44:$D$51,$G335,'Geo adjustment'!$E$44:$E$51,$H335)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F335,'Geo adjustment'!$D$44:$D$51,$G335,'Geo adjustment'!$E$44:$E$51,$H335)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F335,'Geo adjustment'!$D$44:$D$51,$G335,'Geo adjustment'!$E$44:$E$51,$H335)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F335,'Geo adjustment'!$D$44:$D$51,$G335,'Geo adjustment'!$E$44:$E$51,$H335)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP335/INDEX(Serv.active.FC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ335/INDEX(Serv.active.FC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR335/INDEX(Serv.active.FC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS335/INDEX(Serv.active.FC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT335/INDEX(Serv.active.FC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A335)+1","v":327},{"$f":"IF(ISNA(MATCH($A336,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A336,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A336,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A336,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F336,'Geo adjustment'!$D$44:$D$51,$G336,'Geo adjustment'!$E$44:$E$51,$H336)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F336,'Geo adjustment'!$D$44:$D$51,$G336,'Geo adjustment'!$E$44:$E$51,$H336)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F336,'Geo adjustment'!$D$44:$D$51,$G336,'Geo adjustment'!$E$44:$E$51,$H336)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F336,'Geo adjustment'!$D$44:$D$51,$G336,'Geo adjustment'!$E$44:$E$51,$H336)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F336,'Geo adjustment'!$D$44:$D$51,$G336,'Geo adjustment'!$E$44:$E$51,$H336)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP336/INDEX(Serv.active.FC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ336/INDEX(Serv.active.FC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR336/INDEX(Serv.active.FC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS336/INDEX(Serv.active.FC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT336/INDEX(Serv.active.FC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A336)+1","v":328},{"$f":"IF(ISNA(MATCH($A337,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A337,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A337,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A337,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F337,'Geo adjustment'!$D$44:$D$51,$G337,'Geo adjustment'!$E$44:$E$51,$H337)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F337,'Geo adjustment'!$D$44:$D$51,$G337,'Geo adjustment'!$E$44:$E$51,$H337)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F337,'Geo adjustment'!$D$44:$D$51,$G337,'Geo adjustment'!$E$44:$E$51,$H337)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F337,'Geo adjustment'!$D$44:$D$51,$G337,'Geo adjustment'!$E$44:$E$51,$H337)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F337,'Geo adjustment'!$D$44:$D$51,$G337,'Geo adjustment'!$E$44:$E$51,$H337)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP337/INDEX(Serv.active.FC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ337/INDEX(Serv.active.FC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR337/INDEX(Serv.active.FC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS337/INDEX(Serv.active.FC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT337/INDEX(Serv.active.FC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A337)+1","v":329},{"$f":"IF(ISNA(MATCH($A338,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A338,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A338,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A338,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F338,'Geo adjustment'!$D$44:$D$51,$G338,'Geo adjustment'!$E$44:$E$51,$H338)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F338,'Geo adjustment'!$D$44:$D$51,$G338,'Geo adjustment'!$E$44:$E$51,$H338)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F338,'Geo adjustment'!$D$44:$D$51,$G338,'Geo adjustment'!$E$44:$E$51,$H338)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F338,'Geo adjustment'!$D$44:$D$51,$G338,'Geo adjustment'!$E$44:$E$51,$H338)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F338,'Geo adjustment'!$D$44:$D$51,$G338,'Geo adjustment'!$E$44:$E$51,$H338)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP338/INDEX(Serv.active.FC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ338/INDEX(Serv.active.FC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR338/INDEX(Serv.active.FC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS338/INDEX(Serv.active.FC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT338/INDEX(Serv.active.FC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A338)+1","v":330},{"$f":"IF(ISNA(MATCH($A339,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A339,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A339,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A339,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F339,'Geo adjustment'!$D$44:$D$51,$G339,'Geo adjustment'!$E$44:$E$51,$H339)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F339,'Geo adjustment'!$D$44:$D$51,$G339,'Geo adjustment'!$E$44:$E$51,$H339)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F339,'Geo adjustment'!$D$44:$D$51,$G339,'Geo adjustment'!$E$44:$E$51,$H339)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F339,'Geo adjustment'!$D$44:$D$51,$G339,'Geo adjustment'!$E$44:$E$51,$H339)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F339,'Geo adjustment'!$D$44:$D$51,$G339,'Geo adjustment'!$E$44:$E$51,$H339)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP339/INDEX(Serv.active.FC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ339/INDEX(Serv.active.FC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR339/INDEX(Serv.active.FC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS339/INDEX(Serv.active.FC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT339/INDEX(Serv.active.FC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A339)+1","v":331},{"$f":"IF(ISNA(MATCH($A340,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A340,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A340,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A340,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F340,'Geo adjustment'!$D$44:$D$51,$G340,'Geo adjustment'!$E$44:$E$51,$H340)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F340,'Geo adjustment'!$D$44:$D$51,$G340,'Geo adjustment'!$E$44:$E$51,$H340)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F340,'Geo adjustment'!$D$44:$D$51,$G340,'Geo adjustment'!$E$44:$E$51,$H340)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F340,'Geo adjustment'!$D$44:$D$51,$G340,'Geo adjustment'!$E$44:$E$51,$H340)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F340,'Geo adjustment'!$D$44:$D$51,$G340,'Geo adjustment'!$E$44:$E$51,$H340)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP340/INDEX(Serv.active.FC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ340/INDEX(Serv.active.FC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR340/INDEX(Serv.active.FC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS340/INDEX(Serv.active.FC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT340/INDEX(Serv.active.FC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A340)+1","v":332},{"$f":"IF(ISNA(MATCH($A341,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A341,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A341,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A341,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F341,'Geo adjustment'!$D$44:$D$51,$G341,'Geo adjustment'!$E$44:$E$51,$H341)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F341,'Geo adjustment'!$D$44:$D$51,$G341,'Geo adjustment'!$E$44:$E$51,$H341)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F341,'Geo adjustment'!$D$44:$D$51,$G341,'Geo adjustment'!$E$44:$E$51,$H341)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F341,'Geo adjustment'!$D$44:$D$51,$G341,'Geo adjustment'!$E$44:$E$51,$H341)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F341,'Geo adjustment'!$D$44:$D$51,$G341,'Geo adjustment'!$E$44:$E$51,$H341)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP341/INDEX(Serv.active.FC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ341/INDEX(Serv.active.FC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR341/INDEX(Serv.active.FC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS341/INDEX(Serv.active.FC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT341/INDEX(Serv.active.FC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A341)+1","v":333},{"$f":"IF(ISNA(MATCH($A342,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A342,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A342,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A342,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F342,'Geo adjustment'!$D$44:$D$51,$G342,'Geo adjustment'!$E$44:$E$51,$H342)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F342,'Geo adjustment'!$D$44:$D$51,$G342,'Geo adjustment'!$E$44:$E$51,$H342)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F342,'Geo adjustment'!$D$44:$D$51,$G342,'Geo adjustment'!$E$44:$E$51,$H342)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F342,'Geo adjustment'!$D$44:$D$51,$G342,'Geo adjustment'!$E$44:$E$51,$H342)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F342,'Geo adjustment'!$D$44:$D$51,$G342,'Geo adjustment'!$E$44:$E$51,$H342)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP342/INDEX(Serv.active.FC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ342/INDEX(Serv.active.FC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR342/INDEX(Serv.active.FC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS342/INDEX(Serv.active.FC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT342/INDEX(Serv.active.FC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A342)+1","v":334},{"$f":"IF(ISNA(MATCH($A343,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A343,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A343,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A343,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F343,'Geo adjustment'!$D$44:$D$51,$G343,'Geo adjustment'!$E$44:$E$51,$H343)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F343,'Geo adjustment'!$D$44:$D$51,$G343,'Geo adjustment'!$E$44:$E$51,$H343)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F343,'Geo adjustment'!$D$44:$D$51,$G343,'Geo adjustment'!$E$44:$E$51,$H343)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F343,'Geo adjustment'!$D$44:$D$51,$G343,'Geo adjustment'!$E$44:$E$51,$H343)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F343,'Geo adjustment'!$D$44:$D$51,$G343,'Geo adjustment'!$E$44:$E$51,$H343)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP343/INDEX(Serv.active.FC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ343/INDEX(Serv.active.FC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR343/INDEX(Serv.active.FC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS343/INDEX(Serv.active.FC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT343/INDEX(Serv.active.FC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A343)+1","v":335},{"$f":"IF(ISNA(MATCH($A344,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A344,BasketDesign!$P$9:$P$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A344,BasketDesign!$P$9:$P$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A344,BasketDesign!$P$9:$P$407,0)))","v":0},0,0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),N$8)/N$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),V$8)/V$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AD$8)/AD$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AL$8)/AL$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F344,'Geo adjustment'!$D$44:$D$51,$G344,'Geo adjustment'!$E$44:$E$51,$H344)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F344,'Geo adjustment'!$D$44:$D$51,$G344,'Geo adjustment'!$E$44:$E$51,$H344)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F344,'Geo adjustment'!$D$44:$D$51,$G344,'Geo adjustment'!$E$44:$E$51,$H344)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F344,'Geo adjustment'!$D$44:$D$51,$G344,'Geo adjustment'!$E$44:$E$51,$H344)","v":0},{"$f":"SUMIFS('Geo adjustment'!$G$55:$G$62,'Geo adjustment'!$C$44:$C$51,$F344,'Geo adjustment'!$D$44:$D$51,$G344,'Geo adjustment'!$E$44:$E$51,$H344)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(Serv.active.FC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),BN$8)=0,0,AP344/INDEX(Serv.active.FC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),BN$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),BO$8)=0,0,AQ344/INDEX(Serv.active.FC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),BO$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),BP$8)=0,0,AR344/INDEX(Serv.active.FC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),BP$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),BQ$8)=0,0,AS344/INDEX(Serv.active.FC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),BQ$8)*thousand)","v":0},{"$f":"IF(INDEX(Serv.active.FC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),BR$8)=0,0,AT344/INDEX(Serv.active.FC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),BR$8)*thousand)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J10:J344)","v":148.05240406893702},{"$f":"SUM(K10:K344)","v":144.00944620604636},{"$f":"SUM(L10:L344)","v":143.92714563025626},{"$f":"SUM(M10:M344)","v":142.10054029079825},{"$f":"SUM(N10:N344)","v":115.62546685539461},null,null,null,{"$f":"SUM(R10:R344)","v":156.60067351016187},{"$f":"SUM(S10:S344)","v":155.47810138059327},{"$f":"SUM(T10:T344)","v":155.35485672236271},{"$f":"SUM(U10:U344)","v":154.72972076887007},{"$f":"SUM(V10:V344)","v":130.83516537583711},null,null,null,{"$f":"SUM(Z10:Z344)","v":6.9850796253879093},{"$f":"SUM(AA10:AA344)","v":-8.8535618286856668},{"$f":"SUM(AB10:AB344)","v":-12.736703299887179},{"$f":"SUM(AC10:AC344)","v":-16.880919509064544},{"$f":"SUM(AD10:AD344)","v":-20.003173392330591},null,null,null,{"$f":"SUM(AH10:AH344)","v":138.25644893795294},{"$f":"SUM(AI10:AI344)","v":139.97670336350441},{"$f":"SUM(AJ10:AJ344)","v":136.32184400843533},{"$f":"SUM(AK10:AK344)","v":137.53652869803602},{"$f":"SUM(AL10:AL344)","v":123.63257892899459},null,null,null,{"$f":"SUM(AP10:AP344)","v":449.89460614243978},{"$f":"SUM(AQ10:AQ344)","v":430.61068912145862},{"$f":"SUM(AR10:AR344)","v":422.86714306116704},{"$f":"SUM(AS10:AS344)","v":417.48587024863991},{"$f":"SUM(AT10:AT344)","v":350.09003776789586},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BF10:BF344)","v":452.64910924076935},{"$f":"SUM(BG10:BG344)","v":433.16311581818832},{"$f":"SUM(BH10:BH344)","v":425.45760717430153},{"$f":"SUM(BI10:BI344)","v":420.07483471254056},{"$f":"SUM(BJ10:BJ344)","v":352.2488498510919}]

{"sheet":"Basket 3>>","index":69,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Basket3Rev","index":70,"n_rows":344,"n_cols":46,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
[{"$f":"(BasketDesign!L7)&\" Basket revenues\"","v":"<Enter basket name> Basket revenues"}]
[]
["Units: £m",null,null,null,null,null,null,null,{"$f":"MAX($H$4:H4)+1","v":1},"Service volumes",null,null,null,null,null,null,{"$f":"MAX($H$4:P4)+1","v":2},"Service revenues (£m) - without X or SCA",null,null,null,null,null,null,{"$f":"MAX($H$4:X4)+1","v":3},"Service revenues (£m) - without X (but including SCA)",null,null,null,null,null,null,{"$f":"MAX($H$4:AF4)+1","v":4},"Service prices (£) - with X",null,null,null,null,null,null,{"$f":"MAX($H$4:AN4)+1","v":5},"Service revenues (£m) - with X"]
[]
[]
[null,null,null,null,null,"Service prices",null,null,null,{"$f":"I7+1","v":1},{"$f":"J7+1","v":2},{"$f":"K7+1","v":3},{"$f":"L7+1","v":4},{"$f":"M7+1","v":5},null,null,null,{"$f":"Q7+1","v":1},{"$f":"R7+1","v":2},{"$f":"S7+1","v":3},{"$f":"T7+1","v":4},{"$f":"U7+1","v":5},null,null,null,{"$f":"Y7+1","v":1},{"$f":"Z7+1","v":2},{"$f":"AA7+1","v":3},{"$f":"AB7+1","v":4},{"$f":"AC7+1","v":5},null,null,null,{"$f":"AG7+1","v":1},{"$f":"AH7+1","v":2},{"$f":"AI7+1","v":3},{"$f":"AJ7+1","v":4},{"$f":"AK7+1","v":5},null,null,null,{"$f":"AO7+1","v":1},{"$f":"AP7+1","v":2},{"$f":"AQ7+1","v":3},{"$f":"AR7+1","v":4},{"$f":"AS7+1","v":5}]
[null,"Service code","Service Name","Customer","Geography","2014/15","2015/16 - No SCA","2015/16 - with SCA",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"MAX($A$8:A8)+1","v":1},{"$f":"IF(ISNA(MATCH($A9,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A9,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A9,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A9,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B9,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B9,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B9,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B9,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B9,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B9,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B9,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B9,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B9,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B9,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B9,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,{"$f":"F9*J9/million","v":0},{"$f":"$G9*K9/million","v":0},{"$f":"$G9*L9/million","v":0},{"$f":"$G9*M9/million","v":0},{"$f":"$G9*N9/million","v":0},null,null,null,{"$f":"F9*J9/million","v":0},{"$f":"$H9*K9/million","v":0},{"$f":"$H9*L9/million","v":0},0,0,null,null,null,{"$f":"F9","v":0},{"$f":"H9","v":0},{"$f":"AI9*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ9*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK9*(1+Xcalculation!$Z$8)","v":0},null,null,null,{"$f":"AH9*J9/million","v":0},{"$f":"AI9*K9/million","v":0},{"$f":"AJ9*L9/million","v":0},{"$f":"AK9*M9/million","v":0},{"$f":"AL9*N9/million","v":0}]
[{"$f":"MAX($A$8:A9)+1","v":2},{"$f":"IF(ISNA(MATCH($A10,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A10,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A10,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A10,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B10,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B10,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B10,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B10,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B10,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B10,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"F10*J10/million","v":0},{"$f":"$H10*K10/million","v":0},0,0,0,null,null,null,0,0,{"$f":"AI10*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ10*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK10*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A10)+1","v":3},{"$f":"IF(ISNA(MATCH($A11,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A11,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A11,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A11,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B11,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B11,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B11,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B11,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B11,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B11,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI11*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ11*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK11*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A11)+1","v":4},{"$f":"IF(ISNA(MATCH($A12,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A12,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A12,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A12,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B12,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B12,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B12,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B12,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B12,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B12,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI12*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ12*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK12*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A12)+1","v":5},{"$f":"IF(ISNA(MATCH($A13,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A13,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A13,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A13,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B13,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B13,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B13,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B13,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B13,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B13,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI13*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ13*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK13*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A13)+1","v":6},{"$f":"IF(ISNA(MATCH($A14,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A14,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A14,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A14,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B14,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B14,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B14,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B14,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B14,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B14,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI14*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ14*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK14*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A14)+1","v":7},{"$f":"IF(ISNA(MATCH($A15,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A15,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A15,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A15,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B15,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B15,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B15,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B15,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B15,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B15,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI15*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ15*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK15*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A15)+1","v":8},{"$f":"IF(ISNA(MATCH($A16,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A16,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A16,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A16,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B16,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B16,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B16,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B16,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B16,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B16,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI16*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ16*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK16*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A16)+1","v":9},{"$f":"IF(ISNA(MATCH($A17,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A17,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A17,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A17,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B17,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B17,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B17,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B17,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B17,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B17,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI17*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ17*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK17*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A17)+1","v":10},{"$f":"IF(ISNA(MATCH($A18,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A18,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A18,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A18,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B18,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B18,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B18,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B18,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B18,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B18,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI18*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ18*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK18*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A18)+1","v":11},{"$f":"IF(ISNA(MATCH($A19,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A19,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A19,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A19,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B19,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B19,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B19,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B19,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B19,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B19,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B19,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI19*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ19*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK19*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A19)+1","v":12},{"$f":"IF(ISNA(MATCH($A20,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A20,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A20,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A20,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B20,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B20,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B20,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B20,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B20,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B20,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI20*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ20*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK20*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A20)+1","v":13},{"$f":"IF(ISNA(MATCH($A21,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A21,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A21,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A21,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B21,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B21,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B21,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B21,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B21,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B21,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI21*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ21*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK21*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A21)+1","v":14},{"$f":"IF(ISNA(MATCH($A22,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A22,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A22,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A22,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B22,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B22,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B22,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B22,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B22,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B22,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI22*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ22*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK22*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A22)+1","v":15},{"$f":"IF(ISNA(MATCH($A23,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A23,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A23,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A23,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B23,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B23,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B23,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B23,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B23,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B23,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI23*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ23*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK23*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A23)+1","v":16},{"$f":"IF(ISNA(MATCH($A24,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A24,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A24,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A24,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B24,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B24,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B24,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B24,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B24,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B24,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI24*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ24*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK24*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A24)+1","v":17},{"$f":"IF(ISNA(MATCH($A25,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A25,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A25,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A25,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B25,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B25,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B25,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B25,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B25,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B25,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"$H25*L25/million","v":0},{"$f":"$H25*M25/million","v":0},{"$f":"$H25*N25/million","v":0},null,null,null,0,0,{"$f":"AI25*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ25*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK25*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A25)+1","v":18},{"$f":"IF(ISNA(MATCH($A26,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A26,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A26,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A26,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B26,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B26,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B26,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B26,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B26,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B26,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI26*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ26*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK26*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A26)+1","v":19},{"$f":"IF(ISNA(MATCH($A27,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A27,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A27,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A27,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B27,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B27,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B27,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B27,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B27,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B27,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI27*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ27*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK27*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A27)+1","v":20},{"$f":"IF(ISNA(MATCH($A28,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A28,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A28,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A28,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B28,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B28,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B28,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B28,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B28,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B28,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI28*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ28*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK28*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A28)+1","v":21},{"$f":"IF(ISNA(MATCH($A29,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A29,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A29,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A29,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B29,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B29,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B29,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B29,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B29,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B29,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B29,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI29*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ29*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK29*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A29)+1","v":22},{"$f":"IF(ISNA(MATCH($A30,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A30,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A30,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A30,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B30,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B30,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B30,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B30,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B30,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B30,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI30*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ30*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK30*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A30)+1","v":23},{"$f":"IF(ISNA(MATCH($A31,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A31,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A31,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A31,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B31,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B31,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B31,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B31,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B31,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B31,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI31*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ31*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK31*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A31)+1","v":24},{"$f":"IF(ISNA(MATCH($A32,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A32,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A32,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A32,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B32,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B32,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B32,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B32,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B32,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B32,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI32*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ32*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK32*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A32)+1","v":25},{"$f":"IF(ISNA(MATCH($A33,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A33,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A33,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A33,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B33,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B33,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B33,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B33,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B33,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B33,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI33*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ33*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK33*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A33)+1","v":26},{"$f":"IF(ISNA(MATCH($A34,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A34,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A34,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A34,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B34,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B34,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B34,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B34,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B34,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B34,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI34*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ34*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK34*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A34)+1","v":27},{"$f":"IF(ISNA(MATCH($A35,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A35,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A35,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A35,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B35,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B35,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B35,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B35,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B35,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B35,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI35*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ35*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK35*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A35)+1","v":28},{"$f":"IF(ISNA(MATCH($A36,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A36,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A36,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A36,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B36,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B36,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B36,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B36,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B36,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B36,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI36*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ36*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK36*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A36)+1","v":29},{"$f":"IF(ISNA(MATCH($A37,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A37,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A37,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A37,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B37,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B37,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B37,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B37,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B37,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B37,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI37*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ37*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK37*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A37)+1","v":30},{"$f":"IF(ISNA(MATCH($A38,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A38,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A38,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A38,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B38,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B38,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B38,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B38,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B38,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B38,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI38*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ38*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK38*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A38)+1","v":31},{"$f":"IF(ISNA(MATCH($A39,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A39,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A39,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A39,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B39,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B39,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B39,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B39,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B39,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B39,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B39,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI39*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ39*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK39*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A39)+1","v":32},{"$f":"IF(ISNA(MATCH($A40,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A40,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A40,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A40,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B40,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B40,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B40,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B40,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B40,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B40,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI40*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ40*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK40*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A40)+1","v":33},{"$f":"IF(ISNA(MATCH($A41,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A41,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A41,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A41,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B41,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B41,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B41,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B41,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B41,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B41,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI41*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ41*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK41*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A41)+1","v":34},{"$f":"IF(ISNA(MATCH($A42,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A42,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A42,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A42,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B42,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B42,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B42,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B42,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B42,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B42,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI42*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ42*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK42*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A42)+1","v":35},{"$f":"IF(ISNA(MATCH($A43,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A43,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A43,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A43,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B43,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B43,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B43,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B43,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B43,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B43,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI43*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ43*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK43*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A43)+1","v":36},{"$f":"IF(ISNA(MATCH($A44,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A44,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A44,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A44,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B44,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B44,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B44,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B44,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B44,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B44,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI44*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ44*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK44*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A44)+1","v":37},{"$f":"IF(ISNA(MATCH($A45,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A45,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A45,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A45,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B45,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B45,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B45,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B45,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B45,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B45,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI45*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ45*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK45*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A45)+1","v":38},{"$f":"IF(ISNA(MATCH($A46,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A46,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A46,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A46,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B46,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B46,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B46,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B46,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B46,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B46,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI46*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ46*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK46*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A46)+1","v":39},{"$f":"IF(ISNA(MATCH($A47,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A47,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A47,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A47,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B47,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B47,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B47,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B47,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B47,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B47,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI47*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ47*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK47*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A47)+1","v":40},{"$f":"IF(ISNA(MATCH($A48,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A48,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A48,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A48,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B48,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B48,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B48,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B48,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B48,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B48,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI48*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ48*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK48*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A48)+1","v":41},{"$f":"IF(ISNA(MATCH($A49,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A49,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A49,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A49,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B49,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B49,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B49,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B49,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B49,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B49,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B49,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI49*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ49*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK49*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A49)+1","v":42},{"$f":"IF(ISNA(MATCH($A50,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A50,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A50,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A50,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B50,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B50,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B50,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B50,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B50,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B50,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI50*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ50*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK50*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A50)+1","v":43},{"$f":"IF(ISNA(MATCH($A51,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A51,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A51,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A51,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B51,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B51,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B51,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B51,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B51,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B51,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI51*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ51*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK51*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A51)+1","v":44},{"$f":"IF(ISNA(MATCH($A52,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A52,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A52,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A52,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B52,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B52,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B52,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B52,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B52,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B52,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI52*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ52*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK52*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A52)+1","v":45},{"$f":"IF(ISNA(MATCH($A53,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A53,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A53,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A53,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B53,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B53,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B53,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B53,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B53,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B53,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI53*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ53*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK53*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A53)+1","v":46},{"$f":"IF(ISNA(MATCH($A54,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A54,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A54,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A54,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B54,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B54,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B54,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B54,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B54,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B54,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI54*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ54*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK54*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A54)+1","v":47},{"$f":"IF(ISNA(MATCH($A55,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A55,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A55,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A55,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B55,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B55,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B55,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B55,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B55,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B55,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI55*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ55*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK55*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A55)+1","v":48},{"$f":"IF(ISNA(MATCH($A56,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A56,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A56,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A56,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B56,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B56,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B56,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B56,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B56,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B56,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI56*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ56*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK56*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A56)+1","v":49},{"$f":"IF(ISNA(MATCH($A57,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A57,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A57,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A57,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B57,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B57,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B57,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B57,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B57,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B57,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI57*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ57*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK57*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A57)+1","v":50},{"$f":"IF(ISNA(MATCH($A58,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A58,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A58,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A58,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B58,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B58,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B58,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B58,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B58,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B58,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI58*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ58*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK58*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A58)+1","v":51},{"$f":"IF(ISNA(MATCH($A59,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A59,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A59,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A59,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B59,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B59,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B59,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B59,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B59,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B59,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B59,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI59*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ59*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK59*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A59)+1","v":52},{"$f":"IF(ISNA(MATCH($A60,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A60,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A60,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A60,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B60,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B60,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B60,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B60,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B60,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B60,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI60*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ60*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK60*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A60)+1","v":53},{"$f":"IF(ISNA(MATCH($A61,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A61,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A61,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A61,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B61,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B61,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B61,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B61,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B61,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B61,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI61*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ61*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK61*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A61)+1","v":54},{"$f":"IF(ISNA(MATCH($A62,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A62,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A62,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A62,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B62,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B62,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B62,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B62,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B62,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B62,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI62*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ62*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK62*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A62)+1","v":55},{"$f":"IF(ISNA(MATCH($A63,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A63,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A63,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A63,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B63,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B63,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B63,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B63,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B63,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B63,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI63*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ63*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK63*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A63)+1","v":56},{"$f":"IF(ISNA(MATCH($A64,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A64,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A64,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A64,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B64,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B64,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B64,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B64,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B64,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B64,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI64*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ64*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK64*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A64)+1","v":57},{"$f":"IF(ISNA(MATCH($A65,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A65,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A65,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A65,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B65,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B65,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B65,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B65,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B65,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B65,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI65*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ65*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK65*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A65)+1","v":58},{"$f":"IF(ISNA(MATCH($A66,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A66,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A66,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A66,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B66,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B66,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B66,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B66,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B66,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B66,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI66*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ66*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK66*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A66)+1","v":59},{"$f":"IF(ISNA(MATCH($A67,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A67,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A67,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A67,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B67,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B67,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B67,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B67,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B67,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B67,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI67*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ67*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK67*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A67)+1","v":60},{"$f":"IF(ISNA(MATCH($A68,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A68,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A68,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A68,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B68,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B68,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B68,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B68,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B68,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B68,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI68*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ68*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK68*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A68)+1","v":61},{"$f":"IF(ISNA(MATCH($A69,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A69,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A69,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A69,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B69,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B69,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B69,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B69,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B69,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B69,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B69,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI69*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ69*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK69*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A69)+1","v":62},{"$f":"IF(ISNA(MATCH($A70,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A70,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A70,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A70,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B70,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B70,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B70,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B70,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B70,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B70,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI70*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ70*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK70*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A70)+1","v":63},{"$f":"IF(ISNA(MATCH($A71,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A71,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A71,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A71,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B71,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B71,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B71,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B71,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B71,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B71,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI71*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ71*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK71*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A71)+1","v":64},{"$f":"IF(ISNA(MATCH($A72,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A72,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A72,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A72,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B72,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B72,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B72,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B72,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B72,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B72,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI72*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ72*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK72*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A72)+1","v":65},{"$f":"IF(ISNA(MATCH($A73,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A73,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A73,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A73,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B73,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B73,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B73,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B73,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B73,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B73,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B73,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B73,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B73,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B73,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,{"$f":"F73*J73/million","v":0},{"$f":"$G73*K73/million","v":0},{"$f":"$G73*L73/million","v":0},{"$f":"$G73*M73/million","v":0},{"$f":"$G73*N73/million","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"F73","v":0},{"$f":"H73","v":0},{"$f":"AI73*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ73*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK73*(1+Xcalculation!$Z$8)","v":0},null,null,null,{"$f":"AH73*J73/million","v":0},{"$f":"AI73*K73/million","v":0},{"$f":"AJ73*L73/million","v":0},{"$f":"AK73*M73/million","v":0},{"$f":"AL73*N73/million","v":0}]
[{"$f":"MAX($A$8:A73)+1","v":66},{"$f":"IF(ISNA(MATCH($A74,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A74,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A74,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A74,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B74,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B74,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B74,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B74,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B74,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B74,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"F74*J74/million","v":0},{"$f":"$H74*K74/million","v":0},0,0,0,null,null,null,0,0,{"$f":"AI74*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ74*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK74*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A74)+1","v":67},{"$f":"IF(ISNA(MATCH($A75,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A75,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A75,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A75,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B75,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B75,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B75,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B75,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B75,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B75,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI75*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ75*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK75*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A75)+1","v":68},{"$f":"IF(ISNA(MATCH($A76,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A76,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A76,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A76,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B76,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B76,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B76,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B76,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B76,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B76,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI76*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ76*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK76*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A76)+1","v":69},{"$f":"IF(ISNA(MATCH($A77,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A77,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A77,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A77,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B77,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B77,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B77,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B77,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B77,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B77,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI77*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ77*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK77*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A77)+1","v":70},{"$f":"IF(ISNA(MATCH($A78,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A78,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A78,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A78,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B78,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B78,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B78,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B78,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B78,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B78,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI78*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ78*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK78*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A78)+1","v":71},{"$f":"IF(ISNA(MATCH($A79,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A79,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A79,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A79,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B79,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B79,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B79,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B79,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B79,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B79,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B79,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI79*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ79*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK79*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A79)+1","v":72},{"$f":"IF(ISNA(MATCH($A80,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A80,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A80,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A80,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B80,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B80,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B80,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B80,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B80,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B80,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI80*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ80*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK80*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A80)+1","v":73},{"$f":"IF(ISNA(MATCH($A81,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A81,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A81,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A81,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B81,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B81,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B81,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B81,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B81,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B81,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI81*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ81*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK81*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A81)+1","v":74},{"$f":"IF(ISNA(MATCH($A82,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A82,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A82,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A82,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B82,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B82,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B82,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B82,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B82,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B82,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI82*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ82*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK82*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A82)+1","v":75},{"$f":"IF(ISNA(MATCH($A83,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A83,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A83,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A83,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B83,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B83,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B83,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B83,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B83,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B83,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI83*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ83*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK83*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A83)+1","v":76},{"$f":"IF(ISNA(MATCH($A84,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A84,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A84,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A84,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B84,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B84,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B84,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B84,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B84,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B84,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI84*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ84*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK84*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A84)+1","v":77},{"$f":"IF(ISNA(MATCH($A85,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A85,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A85,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A85,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B85,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B85,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B85,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B85,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B85,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B85,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI85*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ85*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK85*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A85)+1","v":78},{"$f":"IF(ISNA(MATCH($A86,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A86,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A86,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A86,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B86,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B86,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B86,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B86,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B86,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B86,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI86*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ86*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK86*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A86)+1","v":79},{"$f":"IF(ISNA(MATCH($A87,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A87,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A87,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A87,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B87,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B87,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B87,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B87,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B87,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B87,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI87*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ87*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK87*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A87)+1","v":80},{"$f":"IF(ISNA(MATCH($A88,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A88,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A88,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A88,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B88,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B88,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B88,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B88,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B88,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B88,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI88*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ88*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK88*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A88)+1","v":81},{"$f":"IF(ISNA(MATCH($A89,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A89,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A89,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A89,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B89,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B89,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B89,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B89,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B89,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B89,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B89,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"$H89*L89/million","v":0},{"$f":"$H89*M89/million","v":0},{"$f":"$H89*N89/million","v":0},null,null,null,0,0,{"$f":"AI89*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ89*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK89*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A89)+1","v":82},{"$f":"IF(ISNA(MATCH($A90,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A90,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A90,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A90,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B90,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B90,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B90,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B90,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B90,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B90,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI90*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ90*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK90*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A90)+1","v":83},{"$f":"IF(ISNA(MATCH($A91,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A91,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A91,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A91,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B91,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B91,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B91,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B91,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B91,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B91,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI91*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ91*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK91*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A91)+1","v":84},{"$f":"IF(ISNA(MATCH($A92,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A92,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A92,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A92,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B92,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B92,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B92,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B92,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B92,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B92,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI92*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ92*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK92*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A92)+1","v":85},{"$f":"IF(ISNA(MATCH($A93,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A93,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A93,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A93,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B93,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B93,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B93,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B93,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B93,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B93,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI93*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ93*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK93*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A93)+1","v":86},{"$f":"IF(ISNA(MATCH($A94,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A94,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A94,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A94,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B94,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B94,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B94,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B94,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B94,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B94,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI94*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ94*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK94*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A94)+1","v":87},{"$f":"IF(ISNA(MATCH($A95,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A95,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A95,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A95,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B95,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B95,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B95,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B95,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B95,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B95,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI95*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ95*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK95*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A95)+1","v":88},{"$f":"IF(ISNA(MATCH($A96,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A96,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A96,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A96,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B96,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B96,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B96,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B96,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B96,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B96,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI96*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ96*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK96*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A96)+1","v":89},{"$f":"IF(ISNA(MATCH($A97,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A97,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A97,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A97,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B97,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B97,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B97,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B97,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B97,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B97,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI97*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ97*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK97*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A97)+1","v":90},{"$f":"IF(ISNA(MATCH($A98,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A98,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A98,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A98,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B98,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B98,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B98,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B98,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B98,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B98,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI98*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ98*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK98*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A98)+1","v":91},{"$f":"IF(ISNA(MATCH($A99,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A99,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A99,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A99,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B99,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B99,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B99,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B99,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B99,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B99,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B99,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI99*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ99*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK99*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A99)+1","v":92},{"$f":"IF(ISNA(MATCH($A100,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A100,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A100,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A100,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B100,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B100,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B100,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B100,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B100,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B100,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI100*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ100*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK100*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A100)+1","v":93},{"$f":"IF(ISNA(MATCH($A101,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A101,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A101,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A101,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B101,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B101,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B101,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B101,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B101,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B101,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI101*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ101*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK101*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A101)+1","v":94},{"$f":"IF(ISNA(MATCH($A102,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A102,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A102,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A102,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B102,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B102,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B102,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B102,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B102,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B102,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI102*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ102*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK102*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A102)+1","v":95},{"$f":"IF(ISNA(MATCH($A103,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A103,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A103,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A103,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B103,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B103,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B103,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B103,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B103,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B103,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI103*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ103*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK103*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A103)+1","v":96},{"$f":"IF(ISNA(MATCH($A104,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A104,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A104,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A104,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B104,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B104,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B104,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B104,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B104,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B104,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI104*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ104*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK104*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A104)+1","v":97},{"$f":"IF(ISNA(MATCH($A105,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A105,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A105,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A105,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B105,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B105,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B105,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B105,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B105,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B105,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI105*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ105*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK105*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A105)+1","v":98},{"$f":"IF(ISNA(MATCH($A106,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A106,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A106,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A106,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B106,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B106,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B106,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B106,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B106,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B106,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI106*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ106*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK106*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A106)+1","v":99},{"$f":"IF(ISNA(MATCH($A107,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A107,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A107,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A107,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B107,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B107,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B107,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B107,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B107,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B107,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI107*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ107*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK107*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A107)+1","v":100},{"$f":"IF(ISNA(MATCH($A108,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A108,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A108,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A108,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B108,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B108,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B108,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B108,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B108,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B108,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI108*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ108*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK108*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A108)+1","v":101},{"$f":"IF(ISNA(MATCH($A109,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A109,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A109,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A109,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B109,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B109,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B109,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B109,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B109,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B109,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B109,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI109*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ109*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK109*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A109)+1","v":102},{"$f":"IF(ISNA(MATCH($A110,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A110,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A110,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A110,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B110,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B110,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B110,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B110,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B110,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B110,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI110*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ110*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK110*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A110)+1","v":103},{"$f":"IF(ISNA(MATCH($A111,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A111,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A111,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A111,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B111,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B111,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B111,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B111,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B111,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B111,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI111*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ111*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK111*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A111)+1","v":104},{"$f":"IF(ISNA(MATCH($A112,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A112,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A112,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A112,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B112,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B112,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B112,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B112,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B112,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B112,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI112*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ112*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK112*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A112)+1","v":105},{"$f":"IF(ISNA(MATCH($A113,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A113,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A113,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A113,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B113,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B113,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B113,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B113,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B113,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B113,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI113*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ113*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK113*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A113)+1","v":106},{"$f":"IF(ISNA(MATCH($A114,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A114,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A114,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A114,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B114,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B114,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B114,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B114,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B114,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B114,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI114*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ114*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK114*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A114)+1","v":107},{"$f":"IF(ISNA(MATCH($A115,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A115,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A115,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A115,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B115,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B115,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B115,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B115,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B115,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B115,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI115*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ115*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK115*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A115)+1","v":108},{"$f":"IF(ISNA(MATCH($A116,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A116,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A116,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A116,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B116,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B116,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B116,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B116,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B116,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B116,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI116*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ116*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK116*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A116)+1","v":109},{"$f":"IF(ISNA(MATCH($A117,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A117,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A117,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A117,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B117,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B117,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B117,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B117,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B117,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B117,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI117*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ117*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK117*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A117)+1","v":110},{"$f":"IF(ISNA(MATCH($A118,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A118,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A118,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A118,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B118,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B118,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B118,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B118,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B118,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B118,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI118*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ118*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK118*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A118)+1","v":111},{"$f":"IF(ISNA(MATCH($A119,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A119,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A119,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A119,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B119,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B119,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B119,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B119,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B119,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B119,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B119,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI119*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ119*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK119*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A119)+1","v":112},{"$f":"IF(ISNA(MATCH($A120,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A120,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A120,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A120,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B120,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B120,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B120,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B120,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B120,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B120,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI120*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ120*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK120*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A120)+1","v":113},{"$f":"IF(ISNA(MATCH($A121,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A121,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A121,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A121,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B121,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B121,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B121,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B121,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B121,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B121,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI121*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ121*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK121*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A121)+1","v":114},{"$f":"IF(ISNA(MATCH($A122,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A122,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A122,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A122,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B122,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B122,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B122,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B122,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B122,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B122,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI122*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ122*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK122*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A122)+1","v":115},{"$f":"IF(ISNA(MATCH($A123,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A123,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A123,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A123,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B123,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B123,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B123,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B123,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B123,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B123,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI123*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ123*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK123*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A123)+1","v":116},{"$f":"IF(ISNA(MATCH($A124,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A124,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A124,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A124,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B124,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B124,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B124,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B124,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B124,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B124,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI124*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ124*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK124*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A124)+1","v":117},{"$f":"IF(ISNA(MATCH($A125,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A125,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A125,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A125,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B125,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B125,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B125,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B125,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B125,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B125,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI125*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ125*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK125*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A125)+1","v":118},{"$f":"IF(ISNA(MATCH($A126,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A126,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A126,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A126,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B126,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B126,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B126,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B126,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B126,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B126,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI126*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ126*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK126*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A126)+1","v":119},{"$f":"IF(ISNA(MATCH($A127,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A127,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A127,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A127,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B127,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B127,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B127,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B127,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B127,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B127,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI127*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ127*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK127*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A128)+1","v":121},{"$f":"IF(ISNA(MATCH($A129,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A129,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A129,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A129,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B129,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B129,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B129,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B129,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B129,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B129,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B129,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI129*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ129*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK129*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A129)+1","v":122},{"$f":"IF(ISNA(MATCH($A130,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A130,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A130,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A130,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B130,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B130,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B130,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B130,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B130,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B130,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI130*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ130*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK130*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A131)+1","v":124},{"$f":"IF(ISNA(MATCH($A132,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A132,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A132,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A132,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B132,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B132,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B132,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B132,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B132,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B132,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI132*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ132*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK132*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A132)+1","v":125},{"$f":"IF(ISNA(MATCH($A133,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A133,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A133,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A133,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B133,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B133,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B133,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B133,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B133,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B133,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI133*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ133*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK133*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A134)+1","v":127},{"$f":"IF(ISNA(MATCH($A135,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A135,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A135,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A135,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B135,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B135,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B135,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B135,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B135,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B135,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI135*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ135*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK135*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A135)+1","v":128},{"$f":"IF(ISNA(MATCH($A136,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A136,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A136,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A136,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B136,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B136,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B136,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B136,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B136,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B136,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI136*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ136*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK136*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A137)+1","v":130},{"$f":"IF(ISNA(MATCH($A138,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A138,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A138,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A138,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B138,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B138,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B138,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B138,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B138,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B138,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"F138*J138/million","v":0},{"$f":"$H138*K138/million","v":0},0,0,0,null,null,null,0,0,{"$f":"AI138*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ138*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK138*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A138)+1","v":131},{"$f":"IF(ISNA(MATCH($A139,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A139,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A139,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A139,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B139,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B139,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B139,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B139,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B139,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B139,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B139,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI139*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ139*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK139*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A140)+1","v":133},{"$f":"IF(ISNA(MATCH($A141,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A141,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A141,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A141,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B141,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B141,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B141,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B141,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B141,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B141,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI141*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ141*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK141*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A141)+1","v":134},{"$f":"IF(ISNA(MATCH($A142,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A142,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A142,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A142,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B142,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B142,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B142,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B142,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B142,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B142,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI142*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ142*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK142*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A143)+1","v":136},{"$f":"IF(ISNA(MATCH($A144,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A144,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A144,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A144,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B144,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B144,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B144,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B144,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B144,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B144,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI144*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ144*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK144*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A144)+1","v":137},{"$f":"IF(ISNA(MATCH($A145,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A145,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A145,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A145,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B145,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B145,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B145,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B145,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B145,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B145,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI145*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ145*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK145*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A146)+1","v":139},{"$f":"IF(ISNA(MATCH($A147,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A147,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A147,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A147,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B147,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B147,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B147,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B147,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B147,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B147,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI147*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ147*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK147*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A147)+1","v":140},{"$f":"IF(ISNA(MATCH($A148,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A148,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A148,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A148,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B148,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B148,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B148,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B148,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B148,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B148,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI148*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ148*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK148*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A149)+1","v":142},{"$f":"IF(ISNA(MATCH($A150,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A150,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A150,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A150,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B150,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B150,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B150,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B150,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B150,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B150,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI150*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ150*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK150*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A150)+1","v":143},{"$f":"IF(ISNA(MATCH($A151,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A151,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A151,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A151,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B151,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B151,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B151,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B151,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B151,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B151,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI151*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ151*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK151*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A152)+1","v":145},{"$f":"IF(ISNA(MATCH($A153,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A153,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A153,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A153,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B153,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B153,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B153,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B153,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B153,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B153,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"$H153*L153/million","v":0},{"$f":"$H153*M153/million","v":0},{"$f":"$H153*N153/million","v":0},null,null,null,0,0,{"$f":"AI153*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ153*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK153*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A153)+1","v":146},{"$f":"IF(ISNA(MATCH($A154,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A154,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A154,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A154,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B154,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B154,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B154,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B154,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B154,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B154,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI154*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ154*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK154*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A155)+1","v":148},{"$f":"IF(ISNA(MATCH($A156,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A156,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A156,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A156,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B156,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B156,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B156,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B156,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B156,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B156,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI156*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ156*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK156*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A156)+1","v":149},{"$f":"IF(ISNA(MATCH($A157,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A157,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A157,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A157,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B157,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B157,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B157,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B157,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B157,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B157,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI157*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ157*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK157*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A158)+1","v":151},{"$f":"IF(ISNA(MATCH($A159,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A159,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A159,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A159,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B159,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B159,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B159,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B159,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B159,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B159,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B159,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI159*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ159*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK159*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A159)+1","v":152},{"$f":"IF(ISNA(MATCH($A160,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A160,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A160,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A160,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B160,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B160,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B160,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B160,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B160,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B160,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI160*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ160*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK160*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A161)+1","v":154},{"$f":"IF(ISNA(MATCH($A162,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A162,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A162,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A162,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B162,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B162,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B162,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B162,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B162,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B162,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI162*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ162*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK162*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A162)+1","v":155},{"$f":"IF(ISNA(MATCH($A163,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A163,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A163,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A163,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B163,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B163,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B163,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B163,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B163,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B163,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI163*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ163*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK163*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A164)+1","v":157},{"$f":"IF(ISNA(MATCH($A165,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A165,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A165,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A165,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B165,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B165,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B165,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B165,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B165,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B165,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI165*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ165*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK165*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A165)+1","v":158},{"$f":"IF(ISNA(MATCH($A166,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A166,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A166,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A166,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B166,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B166,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B166,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B166,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B166,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B166,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI166*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ166*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK166*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A167)+1","v":160},{"$f":"IF(ISNA(MATCH($A168,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A168,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A168,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A168,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B168,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B168,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B168,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B168,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B168,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B168,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI168*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ168*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK168*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A168)+1","v":161},{"$f":"IF(ISNA(MATCH($A169,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A169,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A169,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A169,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B169,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B169,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B169,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B169,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B169,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B169,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B169,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI169*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ169*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK169*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A170)+1","v":163},{"$f":"IF(ISNA(MATCH($A171,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A171,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A171,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A171,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B171,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B171,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B171,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B171,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B171,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B171,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI171*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ171*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK171*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A171)+1","v":164},{"$f":"IF(ISNA(MATCH($A172,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A172,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A172,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A172,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B172,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B172,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B172,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B172,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B172,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B172,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI172*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ172*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK172*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A173)+1","v":166},{"$f":"IF(ISNA(MATCH($A174,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A174,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A174,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A174,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B174,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B174,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B174,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B174,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B174,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B174,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI174*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ174*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK174*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A174)+1","v":167},{"$f":"IF(ISNA(MATCH($A175,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A175,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A175,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A175,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B175,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B175,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B175,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B175,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B175,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B175,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI175*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ175*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK175*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A176)+1","v":169},{"$f":"IF(ISNA(MATCH($A177,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A177,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A177,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A177,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B177,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B177,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B177,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B177,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B177,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B177,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI177*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ177*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK177*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A177)+1","v":170},{"$f":"IF(ISNA(MATCH($A178,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A178,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A178,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A178,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B178,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B178,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B178,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B178,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B178,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B178,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI178*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ178*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK178*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A179)+1","v":172},{"$f":"IF(ISNA(MATCH($A180,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A180,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A180,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A180,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B180,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B180,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B180,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B180,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B180,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B180,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI180*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ180*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK180*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A180)+1","v":173},{"$f":"IF(ISNA(MATCH($A181,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A181,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A181,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A181,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B181,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B181,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B181,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B181,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B181,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B181,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI181*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ181*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK181*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A182)+1","v":175},{"$f":"IF(ISNA(MATCH($A183,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A183,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A183,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A183,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B183,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B183,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B183,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B183,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B183,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B183,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI183*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ183*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK183*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A183)+1","v":176},{"$f":"IF(ISNA(MATCH($A184,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A184,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A184,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A184,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B184,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B184,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B184,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B184,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B184,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B184,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI184*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ184*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK184*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A185)+1","v":178},{"$f":"IF(ISNA(MATCH($A186,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A186,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A186,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A186,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B186,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B186,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B186,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B186,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B186,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B186,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI186*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ186*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK186*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A186)+1","v":179},{"$f":"IF(ISNA(MATCH($A187,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A187,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A187,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A187,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B187,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B187,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B187,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B187,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B187,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B187,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI187*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ187*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK187*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A188)+1","v":181},{"$f":"IF(ISNA(MATCH($A189,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A189,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A189,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A189,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B189,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B189,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B189,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B189,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B189,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B189,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B189,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI189*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ189*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK189*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A189)+1","v":182},{"$f":"IF(ISNA(MATCH($A190,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A190,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A190,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A190,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B190,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B190,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B190,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B190,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B190,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B190,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI190*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ190*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK190*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A191)+1","v":184},{"$f":"IF(ISNA(MATCH($A192,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A192,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A192,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A192,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B192,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B192,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B192,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B192,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B192,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B192,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI192*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ192*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK192*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A192)+1","v":185},{"$f":"IF(ISNA(MATCH($A193,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A193,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A193,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A193,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B193,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B193,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B193,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B193,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B193,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B193,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI193*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ193*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK193*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A194)+1","v":187},{"$f":"IF(ISNA(MATCH($A195,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A195,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A195,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A195,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B195,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B195,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B195,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B195,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B195,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B195,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI195*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ195*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK195*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A195)+1","v":188},{"$f":"IF(ISNA(MATCH($A196,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A196,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A196,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A196,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B196,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B196,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B196,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B196,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B196,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B196,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI196*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ196*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK196*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A197)+1","v":190},{"$f":"IF(ISNA(MATCH($A198,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A198,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A198,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A198,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B198,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B198,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B198,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B198,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B198,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B198,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI198*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ198*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK198*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A198)+1","v":191},{"$f":"IF(ISNA(MATCH($A199,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A199,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A199,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A199,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B199,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B199,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B199,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B199,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B199,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B199,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B199,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI199*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ199*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK199*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A200)+1","v":193},{"$f":"IF(ISNA(MATCH($A201,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A201,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A201,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A201,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B201,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B201,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B201,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B201,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B201,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B201,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B201,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B201,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B201,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B201,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,{"$f":"F201*J201/million","v":0},{"$f":"$G201*K201/million","v":0},{"$f":"$G201*L201/million","v":0},{"$f":"$G201*M201/million","v":0},{"$f":"$G201*N201/million","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"F201","v":0},{"$f":"H201","v":0},{"$f":"AI201*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ201*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK201*(1+Xcalculation!$Z$8)","v":0},null,null,null,{"$f":"AH201*J201/million","v":0},{"$f":"AI201*K201/million","v":0},{"$f":"AJ201*L201/million","v":0},{"$f":"AK201*M201/million","v":0},{"$f":"AL201*N201/million","v":0}]
[{"$f":"MAX($A$8:A201)+1","v":194},{"$f":"IF(ISNA(MATCH($A202,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A202,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A202,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A202,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B202,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B202,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B202,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B202,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B202,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B202,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"F202*J202/million","v":0},{"$f":"$H202*K202/million","v":0},0,0,0,null,null,null,0,0,{"$f":"AI202*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ202*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK202*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A203)+1","v":196},{"$f":"IF(ISNA(MATCH($A204,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A204,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A204,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A204,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B204,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B204,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B204,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B204,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B204,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B204,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI204*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ204*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK204*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A204)+1","v":197},{"$f":"IF(ISNA(MATCH($A205,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A205,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A205,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A205,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B205,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B205,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B205,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B205,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B205,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B205,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI205*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ205*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK205*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A206)+1","v":199},{"$f":"IF(ISNA(MATCH($A207,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A207,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A207,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A207,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B207,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B207,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B207,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B207,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B207,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B207,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI207*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ207*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK207*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A207)+1","v":200},{"$f":"IF(ISNA(MATCH($A208,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A208,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A208,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A208,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B208,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B208,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B208,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B208,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B208,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B208,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI208*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ208*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK208*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A209)+1","v":202},{"$f":"IF(ISNA(MATCH($A210,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A210,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A210,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A210,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B210,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B210,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B210,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B210,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B210,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B210,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI210*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ210*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK210*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A210)+1","v":203},{"$f":"IF(ISNA(MATCH($A211,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A211,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A211,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A211,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B211,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B211,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B211,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B211,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B211,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B211,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI211*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ211*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK211*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A212)+1","v":205},{"$f":"IF(ISNA(MATCH($A213,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A213,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A213,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A213,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B213,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B213,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B213,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B213,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B213,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B213,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI213*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ213*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK213*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A213)+1","v":206},{"$f":"IF(ISNA(MATCH($A214,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A214,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A214,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A214,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B214,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B214,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B214,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B214,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B214,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B214,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI214*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ214*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK214*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A215)+1","v":208},{"$f":"IF(ISNA(MATCH($A216,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A216,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A216,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A216,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B216,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B216,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B216,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B216,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B216,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B216,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI216*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ216*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK216*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A216)+1","v":209},{"$f":"IF(ISNA(MATCH($A217,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A217,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A217,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A217,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B217,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B217,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B217,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B217,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B217,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B217,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"$H217*L217/million","v":0},{"$f":"$H217*M217/million","v":0},{"$f":"$H217*N217/million","v":0},null,null,null,0,0,{"$f":"AI217*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ217*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK217*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A218)+1","v":211},{"$f":"IF(ISNA(MATCH($A219,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A219,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A219,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A219,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B219,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B219,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B219,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B219,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B219,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B219,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B219,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI219*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ219*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK219*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A219)+1","v":212},{"$f":"IF(ISNA(MATCH($A220,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A220,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A220,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A220,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B220,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B220,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B220,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B220,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B220,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B220,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI220*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ220*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK220*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A221)+1","v":214},{"$f":"IF(ISNA(MATCH($A222,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A222,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A222,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A222,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B222,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B222,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B222,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B222,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B222,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B222,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI222*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ222*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK222*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A222)+1","v":215},{"$f":"IF(ISNA(MATCH($A223,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A223,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A223,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A223,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B223,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B223,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B223,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B223,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B223,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B223,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI223*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ223*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK223*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A224)+1","v":217},{"$f":"IF(ISNA(MATCH($A225,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A225,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A225,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A225,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B225,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B225,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B225,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B225,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B225,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B225,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI225*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ225*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK225*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A225)+1","v":218},{"$f":"IF(ISNA(MATCH($A226,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A226,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A226,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A226,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B226,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B226,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B226,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B226,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B226,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B226,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI226*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ226*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK226*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A227)+1","v":220},{"$f":"IF(ISNA(MATCH($A228,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A228,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A228,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A228,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B228,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B228,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B228,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B228,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B228,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B228,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI228*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ228*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK228*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A228)+1","v":221},{"$f":"IF(ISNA(MATCH($A229,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A229,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A229,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A229,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B229,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B229,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B229,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B229,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B229,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B229,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B229,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI229*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ229*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK229*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A230)+1","v":223},{"$f":"IF(ISNA(MATCH($A231,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A231,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A231,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A231,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B231,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B231,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B231,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B231,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B231,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B231,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI231*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ231*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK231*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A231)+1","v":224},{"$f":"IF(ISNA(MATCH($A232,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A232,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A232,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A232,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B232,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B232,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B232,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B232,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B232,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B232,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI232*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ232*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK232*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A233)+1","v":226},{"$f":"IF(ISNA(MATCH($A234,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A234,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A234,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A234,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B234,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B234,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B234,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B234,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B234,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B234,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI234*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ234*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK234*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A234)+1","v":227},{"$f":"IF(ISNA(MATCH($A235,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A235,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A235,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A235,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B235,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B235,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B235,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B235,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B235,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B235,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI235*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ235*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK235*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A236)+1","v":229},{"$f":"IF(ISNA(MATCH($A237,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A237,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A237,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A237,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B237,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B237,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B237,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B237,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B237,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B237,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI237*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ237*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK237*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A237)+1","v":230},{"$f":"IF(ISNA(MATCH($A238,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A238,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A238,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A238,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B238,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B238,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B238,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B238,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B238,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B238,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI238*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ238*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK238*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A239)+1","v":232},{"$f":"IF(ISNA(MATCH($A240,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A240,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A240,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A240,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B240,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B240,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B240,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B240,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B240,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B240,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI240*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ240*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK240*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A240)+1","v":233},{"$f":"IF(ISNA(MATCH($A241,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A241,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A241,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A241,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B241,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B241,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B241,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B241,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B241,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B241,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI241*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ241*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK241*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A242)+1","v":235},{"$f":"IF(ISNA(MATCH($A243,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A243,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A243,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A243,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B243,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B243,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B243,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B243,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B243,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B243,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI243*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ243*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK243*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A243)+1","v":236},{"$f":"IF(ISNA(MATCH($A244,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A244,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A244,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A244,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B244,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B244,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B244,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B244,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B244,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B244,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI244*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ244*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK244*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A245)+1","v":238},{"$f":"IF(ISNA(MATCH($A246,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A246,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A246,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A246,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B246,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B246,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B246,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B246,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B246,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B246,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI246*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ246*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK246*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A246)+1","v":239},{"$f":"IF(ISNA(MATCH($A247,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A247,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A247,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A247,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B247,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B247,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B247,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B247,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B247,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B247,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI247*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ247*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK247*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A248)+1","v":241},{"$f":"IF(ISNA(MATCH($A249,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A249,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A249,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A249,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B249,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B249,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B249,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B249,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B249,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B249,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B249,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI249*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ249*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK249*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A249)+1","v":242},{"$f":"IF(ISNA(MATCH($A250,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A250,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A250,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A250,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B250,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B250,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B250,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B250,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B250,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B250,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI250*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ250*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK250*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A251)+1","v":244},{"$f":"IF(ISNA(MATCH($A252,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A252,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A252,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A252,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B252,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B252,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B252,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B252,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B252,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B252,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI252*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ252*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK252*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A252)+1","v":245},{"$f":"IF(ISNA(MATCH($A253,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A253,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A253,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A253,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B253,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B253,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B253,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B253,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B253,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B253,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI253*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ253*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK253*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A254)+1","v":247},{"$f":"IF(ISNA(MATCH($A255,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A255,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A255,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A255,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B255,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B255,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B255,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B255,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B255,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B255,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI255*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ255*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK255*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A255)+1","v":248},{"$f":"IF(ISNA(MATCH($A256,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A256,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A256,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A256,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B256,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B256,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B256,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B256,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B256,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B256,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI256*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ256*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK256*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A257)+1","v":250},{"$f":"IF(ISNA(MATCH($A258,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A258,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A258,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A258,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B258,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B258,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B258,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B258,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B258,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B258,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI258*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ258*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK258*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A258)+1","v":251},{"$f":"IF(ISNA(MATCH($A259,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A259,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A259,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A259,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B259,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B259,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B259,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B259,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B259,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B259,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B259,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI259*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ259*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK259*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A260)+1","v":253},{"$f":"IF(ISNA(MATCH($A261,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A261,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A261,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A261,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B261,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B261,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B261,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B261,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B261,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B261,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI261*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ261*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK261*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A261)+1","v":254},{"$f":"IF(ISNA(MATCH($A262,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A262,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A262,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A262,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B262,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B262,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B262,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B262,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B262,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B262,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI262*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ262*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK262*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A263)+1","v":256},{"$f":"IF(ISNA(MATCH($A264,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A264,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A264,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A264,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B264,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B264,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B264,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B264,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B264,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B264,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI264*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ264*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK264*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A264)+1","v":257},{"$f":"IF(ISNA(MATCH($A265,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A265,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A265,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A265,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B265,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B265,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B265,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B265,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B265,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B265,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B265,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B265,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B265,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B265,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,{"$f":"F265*J265/million","v":0},{"$f":"$G265*K265/million","v":0},{"$f":"$G265*L265/million","v":0},{"$f":"$G265*M265/million","v":0},{"$f":"$G265*N265/million","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"F265","v":0},{"$f":"H265","v":0},{"$f":"AI265*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ265*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK265*(1+Xcalculation!$Z$8)","v":0},null,null,null,{"$f":"AH265*J265/million","v":0},{"$f":"AI265*K265/million","v":0},{"$f":"AJ265*L265/million","v":0},{"$f":"AK265*M265/million","v":0},{"$f":"AL265*N265/million","v":0}]
[{"$f":"MAX($A$8:A266)+1","v":259},{"$f":"IF(ISNA(MATCH($A267,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A267,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A267,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A267,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B267,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B267,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B267,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B267,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B267,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B267,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI267*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ267*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK267*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A267)+1","v":260},{"$f":"IF(ISNA(MATCH($A268,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A268,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A268,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A268,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B268,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B268,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B268,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B268,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B268,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B268,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI268*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ268*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK268*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A269)+1","v":262},{"$f":"IF(ISNA(MATCH($A270,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A270,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A270,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A270,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B270,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B270,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B270,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B270,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B270,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B270,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI270*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ270*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK270*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A270)+1","v":263},{"$f":"IF(ISNA(MATCH($A271,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A271,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A271,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A271,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B271,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B271,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B271,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B271,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B271,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B271,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI271*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ271*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK271*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A272)+1","v":265},{"$f":"IF(ISNA(MATCH($A273,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A273,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A273,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A273,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B273,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B273,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B273,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B273,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B273,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B273,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI273*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ273*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK273*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A273)+1","v":266},{"$f":"IF(ISNA(MATCH($A274,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A274,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A274,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A274,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B274,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B274,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B274,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B274,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B274,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B274,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI274*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ274*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK274*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A275)+1","v":268},{"$f":"IF(ISNA(MATCH($A276,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A276,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A276,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A276,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B276,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B276,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B276,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B276,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B276,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B276,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI276*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ276*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK276*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A276)+1","v":269},{"$f":"IF(ISNA(MATCH($A277,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A277,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A277,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A277,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B277,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B277,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B277,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B277,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B277,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B277,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI277*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ277*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK277*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A278)+1","v":271},{"$f":"IF(ISNA(MATCH($A279,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A279,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A279,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A279,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B279,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B279,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B279,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B279,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B279,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B279,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B279,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI279*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ279*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK279*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A279)+1","v":272},{"$f":"IF(ISNA(MATCH($A280,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A280,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A280,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A280,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B280,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B280,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B280,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B280,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B280,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B280,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI280*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ280*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK280*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A281)+1","v":274},{"$f":"IF(ISNA(MATCH($A282,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A282,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A282,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A282,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B282,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B282,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B282,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B282,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B282,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B282,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI282*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ282*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK282*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A282)+1","v":275},{"$f":"IF(ISNA(MATCH($A283,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A283,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A283,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A283,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B283,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B283,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B283,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B283,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B283,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B283,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI283*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ283*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK283*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A284)+1","v":277},{"$f":"IF(ISNA(MATCH($A285,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A285,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A285,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A285,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B285,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B285,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B285,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B285,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B285,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B285,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI285*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ285*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK285*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A285)+1","v":278},{"$f":"IF(ISNA(MATCH($A286,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A286,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A286,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A286,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B286,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B286,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B286,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B286,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B286,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B286,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI286*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ286*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK286*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A287)+1","v":280},{"$f":"IF(ISNA(MATCH($A288,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A288,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A288,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A288,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B288,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B288,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B288,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B288,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B288,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B288,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI288*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ288*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK288*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A288)+1","v":281},{"$f":"IF(ISNA(MATCH($A289,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A289,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A289,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A289,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B289,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B289,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B289,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B289,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B289,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B289,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B289,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI289*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ289*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK289*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A290)+1","v":283},{"$f":"IF(ISNA(MATCH($A291,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A291,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A291,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A291,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B291,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B291,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B291,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B291,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B291,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B291,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI291*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ291*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK291*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A291)+1","v":284},{"$f":"IF(ISNA(MATCH($A292,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A292,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A292,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A292,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B292,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B292,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B292,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B292,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B292,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B292,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI292*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ292*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK292*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A293)+1","v":286},{"$f":"IF(ISNA(MATCH($A294,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A294,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A294,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A294,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B294,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B294,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B294,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B294,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B294,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B294,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI294*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ294*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK294*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A294)+1","v":287},{"$f":"IF(ISNA(MATCH($A295,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A295,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A295,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A295,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B295,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B295,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B295,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B295,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B295,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B295,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI295*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ295*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK295*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A296)+1","v":289},{"$f":"IF(ISNA(MATCH($A297,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A297,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A297,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A297,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B297,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B297,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B297,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B297,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B297,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B297,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI297*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ297*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK297*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A297)+1","v":290},{"$f":"IF(ISNA(MATCH($A298,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A298,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A298,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A298,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B298,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B298,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B298,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B298,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B298,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B298,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI298*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ298*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK298*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A299)+1","v":292},{"$f":"IF(ISNA(MATCH($A300,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A300,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A300,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A300,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B300,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B300,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B300,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B300,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B300,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B300,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI300*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ300*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK300*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A300)+1","v":293},{"$f":"IF(ISNA(MATCH($A301,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A301,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A301,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A301,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B301,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B301,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B301,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B301,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B301,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B301,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI301*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ301*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK301*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A302)+1","v":295},{"$f":"IF(ISNA(MATCH($A303,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A303,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A303,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A303,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B303,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B303,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B303,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B303,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B303,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B303,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI303*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ303*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK303*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A303)+1","v":296},{"$f":"IF(ISNA(MATCH($A304,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A304,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A304,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A304,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B304,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B304,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B304,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B304,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B304,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B304,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI304*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ304*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK304*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A305)+1","v":298},{"$f":"IF(ISNA(MATCH($A306,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A306,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A306,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A306,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B306,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B306,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B306,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B306,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B306,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B306,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI306*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ306*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK306*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A306)+1","v":299},{"$f":"IF(ISNA(MATCH($A307,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A307,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A307,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A307,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B307,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B307,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B307,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B307,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B307,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B307,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI307*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ307*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK307*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A308)+1","v":301},{"$f":"IF(ISNA(MATCH($A309,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A309,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A309,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A309,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B309,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B309,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B309,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B309,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B309,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B309,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B309,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI309*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ309*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK309*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A309)+1","v":302},{"$f":"IF(ISNA(MATCH($A310,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A310,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A310,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A310,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B310,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B310,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B310,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B310,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B310,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B310,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI310*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ310*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK310*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A312)+1","v":305},{"$f":"IF(ISNA(MATCH($A313,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A313,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A313,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A313,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B313,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B313,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B313,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B313,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B313,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B313,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI313*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ313*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK313*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A313)+1","v":306},{"$f":"IF(ISNA(MATCH($A314,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A314,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A314,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A314,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B314,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B314,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B314,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B314,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B314,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B314,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI314*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ314*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK314*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A314)+1","v":307},{"$f":"IF(ISNA(MATCH($A315,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A315,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A315,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A315,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B315,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B315,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B315,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B315,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B315,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B315,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI315*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ315*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK315*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A315)+1","v":308},{"$f":"IF(ISNA(MATCH($A316,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A316,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A316,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A316,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B316,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B316,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B316,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B316,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B316,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B316,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI316*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ316*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK316*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A316)+1","v":309},{"$f":"IF(ISNA(MATCH($A317,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A317,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A317,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A317,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B317,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B317,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B317,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B317,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B317,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B317,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI317*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ317*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK317*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A317)+1","v":310},{"$f":"IF(ISNA(MATCH($A318,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A318,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A318,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A318,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B318,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B318,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B318,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B318,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B318,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B318,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI318*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ318*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK318*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A318)+1","v":311},{"$f":"IF(ISNA(MATCH($A319,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A319,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A319,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A319,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B319,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B319,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B319,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B319,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B319,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B319,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B319,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI319*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ319*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK319*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A319)+1","v":312},{"$f":"IF(ISNA(MATCH($A320,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A320,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A320,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A320,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B320,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B320,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B320,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B320,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B320,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B320,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI320*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ320*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK320*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A320)+1","v":313},{"$f":"IF(ISNA(MATCH($A321,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A321,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A321,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A321,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B321,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B321,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B321,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B321,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B321,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B321,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI321*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ321*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK321*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A321)+1","v":314},{"$f":"IF(ISNA(MATCH($A322,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A322,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A322,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A322,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B322,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B322,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B322,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B322,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B322,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B322,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI322*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ322*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK322*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A322)+1","v":315},{"$f":"IF(ISNA(MATCH($A323,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A323,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A323,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A323,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B323,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B323,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B323,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B323,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B323,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B323,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI323*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ323*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK323*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A323)+1","v":316},{"$f":"IF(ISNA(MATCH($A324,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A324,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A324,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A324,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B324,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B324,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B324,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B324,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B324,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B324,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI324*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ324*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK324*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A324)+1","v":317},{"$f":"IF(ISNA(MATCH($A325,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A325,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A325,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A325,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B325,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B325,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B325,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B325,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B325,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B325,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI325*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ325*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK325*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A325)+1","v":318},{"$f":"IF(ISNA(MATCH($A326,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A326,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A326,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A326,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B326,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B326,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B326,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B326,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B326,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B326,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI326*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ326*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK326*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A326)+1","v":319},{"$f":"IF(ISNA(MATCH($A327,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A327,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A327,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A327,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B327,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B327,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B327,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B327,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B327,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B327,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI327*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ327*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK327*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A327)+1","v":320},{"$f":"IF(ISNA(MATCH($A328,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A328,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A328,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A328,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B328,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B328,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B328,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B328,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B328,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B328,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI328*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ328*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK328*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A328)+1","v":321},{"$f":"IF(ISNA(MATCH($A329,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A329,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A329,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A329,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B329,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B329,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B329,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B329,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B329,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B329,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B329,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B329,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B329,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B329,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B329,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,{"$f":"F329*J329/million","v":0},{"$f":"$G329*K329/million","v":0},{"$f":"$G329*L329/million","v":0},{"$f":"$G329*M329/million","v":0},{"$f":"$G329*N329/million","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"F329","v":0},{"$f":"H329","v":0},{"$f":"AI329*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ329*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK329*(1+Xcalculation!$Z$8)","v":0},null,null,null,{"$f":"AH329*J329/million","v":0},{"$f":"AI329*K329/million","v":0},{"$f":"AJ329*L329/million","v":0},{"$f":"AK329*M329/million","v":0},{"$f":"AL329*N329/million","v":0}]
[{"$f":"MAX($A$8:A329)+1","v":322},{"$f":"IF(ISNA(MATCH($A330,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A330,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A330,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A330,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B330,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B330,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B330,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B330,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B330,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B330,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"F330*J330/million","v":0},{"$f":"$H330*K330/million","v":0},0,0,0,null,null,null,0,0,{"$f":"AI330*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ330*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK330*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A330)+1","v":323},{"$f":"IF(ISNA(MATCH($A331,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A331,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A331,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A331,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B331,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B331,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B331,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B331,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B331,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B331,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI331*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ331*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK331*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A331)+1","v":324},{"$f":"IF(ISNA(MATCH($A332,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A332,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A332,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A332,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B332,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B332,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B332,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B332,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B332,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B332,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI332*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ332*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK332*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A332)+1","v":325},{"$f":"IF(ISNA(MATCH($A333,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A333,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A333,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A333,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B333,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B333,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B333,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B333,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B333,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B333,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI333*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ333*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK333*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A333)+1","v":326},{"$f":"IF(ISNA(MATCH($A334,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A334,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A334,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A334,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B334,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B334,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B334,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B334,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B334,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B334,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI334*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ334*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK334*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A334)+1","v":327},{"$f":"IF(ISNA(MATCH($A335,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A335,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A335,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A335,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B335,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B335,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B335,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B335,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B335,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B335,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI335*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ335*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK335*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A335)+1","v":328},{"$f":"IF(ISNA(MATCH($A336,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A336,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A336,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A336,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B336,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B336,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B336,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B336,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B336,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B336,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI336*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ336*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK336*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A336)+1","v":329},{"$f":"IF(ISNA(MATCH($A337,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A337,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A337,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A337,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B337,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B337,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B337,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B337,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B337,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B337,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI337*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ337*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK337*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A337)+1","v":330},{"$f":"IF(ISNA(MATCH($A338,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A338,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A338,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A338,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B338,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B338,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B338,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B338,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B338,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B338,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI338*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ338*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK338*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A338)+1","v":331},{"$f":"IF(ISNA(MATCH($A339,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A339,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A339,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A339,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B339,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B339,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B339,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B339,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B339,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B339,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI339*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ339*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK339*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A339)+1","v":332},{"$f":"IF(ISNA(MATCH($A340,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A340,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A340,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A340,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B340,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B340,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B340,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B340,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B340,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B340,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI340*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ340*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK340*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A340)+1","v":333},{"$f":"IF(ISNA(MATCH($A341,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A341,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A341,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A341,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B341,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B341,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B341,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B341,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B341,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B341,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI341*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ341*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK341*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A341)+1","v":334},{"$f":"IF(ISNA(MATCH($A342,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A342,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A342,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A342,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B342,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B342,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B342,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B342,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B342,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B342,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI342*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ342*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK342*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A342)+1","v":335},{"$f":"IF(ISNA(MATCH($A343,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A343,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A343,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A343,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B343,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B343,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B343,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B343,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B343,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B343,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI343*(1+Xcalculation!$Z$8)","v":0},{"$f":"AJ343*(1+Xcalculation!$Z$8)","v":0},{"$f":"AK343*(1+Xcalculation!$Z$8)","v":0},null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J9:J343)","v":0},{"$f":"SUM(K9:K343)","v":0},{"$f":"SUM(L9:L343)","v":0},{"$f":"SUM(M9:M343)","v":0},{"$f":"SUM(N9:N343)","v":0},null,null,null,{"$f":"SUM(R9:R343)","v":0},{"$f":"SUM(S9:S343)","v":0},{"$f":"SUM(T9:T343)","v":0},{"$f":"SUM(U9:U343)","v":0},{"$f":"SUM(V9:V343)","v":0},null,null,null,{"$f":"SUM(Z9:Z343)","v":0},{"$f":"SUM(AA9:AA343)","v":0},{"$f":"SUM(AB9:AB343)","v":0},{"$f":"SUM(AC9:AC343)","v":0},{"$f":"SUM(AD9:AD343)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP9:AP343)","v":0},{"$f":"SUM(AQ9:AQ343)","v":0},{"$f":"SUM(AR9:AR343)","v":0},{"$f":"SUM(AS9:AS343)","v":0},{"$f":"SUM(AT9:AT343)","v":0}]

{"sheet":"Basket3Cost","index":71,"n_rows":345,"n_cols":53,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
[{"$f":"(BasketDesign!L7)&\" Basket costs\"","v":"<Enter basket name> Basket costs"}]
[]
["Units: £m",null,null,null,null,null,null,1,"Total operating costs, including admin related costs - Real",null,null,null,null,null,null,2,"Total OCM depreciation, including admin related costs - Real",null,null,null,null,null,null,3,"Total HGL, including admin related costs - Real",null,null,null,null,null,null,4,"Total return on capital, including admin related costs - Real",null,null,null,null,null,null,5,"Total costs, including admin related costs - Real",null,null,null,null,null,null,6,"Unit costs, including admin related costs (£000)"]
[null,null,null,null,null,null,null,null,"Total operating costs = Total Pay + Total Non-Pay ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total costs = Operating costs + OCM dep + HGL + Return on capital"]
[]
[null,null,null,null,null,null,"Indexed CPI",null,{"$f":"CPI.Index_forecast","v":1},1,1.012,1.0307219999999999,1.0515941205000001,null,null,null,{"$f":"CPI.Index_forecast","v":1},1,1.012,1.0307219999999999,1.0515941205000001,null,null,null,{"$f":"CPI.Index_forecast","v":1},1,1.012,1.0307219999999999,1.0515941205000001,null,null,null,{"$f":"CPI.Index_forecast","v":1},1,1.012,1.0307219999999999,1.0515941205000001]
[null,null,null,null,null,null,null,null,{"$f":"H8+1","v":1},{"$f":"I8+1","v":2},{"$f":"J8+1","v":3},{"$f":"K8+1","v":4},{"$f":"L8+1","v":5},null,null,null,{"$f":"P8+1","v":1},{"$f":"Q8+1","v":2},{"$f":"R8+1","v":3},{"$f":"S8+1","v":4},{"$f":"T8+1","v":5},null,null,null,{"$f":"X8+1","v":1},{"$f":"Y8+1","v":2},{"$f":"Z8+1","v":3},{"$f":"AA8+1","v":4},{"$f":"AB8+1","v":5},null,null,null,{"$f":"AF8+1","v":1},{"$f":"AG8+1","v":2},{"$f":"AH8+1","v":3},{"$f":"AI8+1","v":4},{"$f":"AJ8+1","v":5},null,null,null,{"$f":"AN8+1","v":1},{"$f":"AO8+1","v":2},{"$f":"AP8+1","v":3},{"$f":"AQ8+1","v":4},{"$f":"AR8+1","v":5},null,null,null,{"$f":"AV8+1","v":1},{"$f":"AW8+1","v":2},{"$f":"AX8+1","v":3},{"$f":"AY8+1","v":4},{"$f":"AZ8+1","v":5}]
[null,"Service code","Service Name","Customer","Geography","Service tech","Service type",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"MAX($A$9:A9)+1","v":1},{"$f":"IF(ISNA(MATCH($A10,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A10,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A10,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A10,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B10,List_ServCode,0)),0,(INDEX(List_ServCustType,MATCH($B10,List_ServCode,0))))","v":0},{"$f":"IF(ISNA(MATCH($B10,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B10,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B10,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B10,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B10,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B10,List_ServCode,0)))","v":0},null,{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,{"$f":"I10+Q10+Y10+AG10","v":0},{"$f":"J10+R10+Z10+AH10","v":0},{"$f":"K10+S10+AA10+AI10","v":0},{"$f":"L10+T10+AB10+AJ10","v":0},{"$f":"M10+U10+AC10+AK10","v":0},null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO10/INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP10/INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ10/INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR10/INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS10/INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A10)+1","v":2},{"$f":"IF(ISNA(MATCH($A11,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A11,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A11,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A11,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,{"$f":"I11+Q11+Y11+AG11","v":0},{"$f":"J11+R11+Z11+AH11","v":0},{"$f":"K11+S11+AA11+AI11","v":0},{"$f":"L11+T11+AB11+AJ11","v":0},{"$f":"M11+U11+AC11+AK11","v":0},null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO11/INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP11/INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ11/INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR11/INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS11/INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A11)+1","v":3},{"$f":"IF(ISNA(MATCH($A12,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A12,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A12,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A12,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO12/INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP12/INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ12/INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR12/INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS12/INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A12)+1","v":4},{"$f":"IF(ISNA(MATCH($A13,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A13,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A13,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A13,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO13/INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP13/INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ13/INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR13/INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS13/INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A13)+1","v":5},{"$f":"IF(ISNA(MATCH($A14,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A14,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A14,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A14,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO14/INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP14/INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ14/INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR14/INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS14/INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A14)+1","v":6},{"$f":"IF(ISNA(MATCH($A15,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A15,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A15,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A15,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO15/INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP15/INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ15/INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR15/INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS15/INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A15)+1","v":7},{"$f":"IF(ISNA(MATCH($A16,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A16,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A16,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A16,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO16/INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP16/INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ16/INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR16/INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS16/INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A16)+1","v":8},{"$f":"IF(ISNA(MATCH($A17,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A17,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A17,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A17,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO17/INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP17/INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ17/INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR17/INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS17/INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A17)+1","v":9},{"$f":"IF(ISNA(MATCH($A18,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A18,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A18,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A18,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO18/INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP18/INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ18/INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR18/INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS18/INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A18)+1","v":10},{"$f":"IF(ISNA(MATCH($A19,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A19,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A19,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A19,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO19/INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP19/INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ19/INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR19/INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS19/INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A19)+1","v":11},{"$f":"IF(ISNA(MATCH($A20,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A20,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A20,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A20,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO20/INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP20/INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ20/INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR20/INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS20/INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A20)+1","v":12},{"$f":"IF(ISNA(MATCH($A21,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A21,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A21,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A21,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO21/INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP21/INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ21/INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR21/INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS21/INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A21)+1","v":13},{"$f":"IF(ISNA(MATCH($A22,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A22,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A22,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A22,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO22/INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP22/INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ22/INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR22/INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS22/INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A22)+1","v":14},{"$f":"IF(ISNA(MATCH($A23,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A23,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A23,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A23,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO23/INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP23/INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ23/INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR23/INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS23/INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A23)+1","v":15},{"$f":"IF(ISNA(MATCH($A24,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A24,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A24,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A24,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO24/INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP24/INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ24/INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR24/INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS24/INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A24)+1","v":16},{"$f":"IF(ISNA(MATCH($A25,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A25,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A25,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A25,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO25/INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP25/INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ25/INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR25/INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS25/INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A25)+1","v":17},{"$f":"IF(ISNA(MATCH($A26,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A26,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A26,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A26,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO26/INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP26/INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ26/INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR26/INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS26/INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A26)+1","v":18},{"$f":"IF(ISNA(MATCH($A27,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A27,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A27,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A27,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO27/INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP27/INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ27/INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR27/INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS27/INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A27)+1","v":19},{"$f":"IF(ISNA(MATCH($A28,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A28,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A28,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A28,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO28/INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP28/INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ28/INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR28/INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS28/INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A28)+1","v":20},{"$f":"IF(ISNA(MATCH($A29,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A29,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A29,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A29,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO29/INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP29/INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ29/INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR29/INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS29/INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A29)+1","v":21},{"$f":"IF(ISNA(MATCH($A30,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A30,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A30,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A30,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO30/INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP30/INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ30/INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR30/INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS30/INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A30)+1","v":22},{"$f":"IF(ISNA(MATCH($A31,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A31,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A31,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A31,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO31/INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP31/INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ31/INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR31/INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS31/INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A31)+1","v":23},{"$f":"IF(ISNA(MATCH($A32,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A32,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A32,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A32,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO32/INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP32/INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ32/INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR32/INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS32/INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A32)+1","v":24},{"$f":"IF(ISNA(MATCH($A33,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A33,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A33,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A33,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO33/INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP33/INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ33/INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR33/INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS33/INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A33)+1","v":25},{"$f":"IF(ISNA(MATCH($A34,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A34,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A34,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A34,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO34/INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP34/INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ34/INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR34/INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS34/INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A34)+1","v":26},{"$f":"IF(ISNA(MATCH($A35,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A35,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A35,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A35,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO35/INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP35/INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ35/INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR35/INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS35/INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A35)+1","v":27},{"$f":"IF(ISNA(MATCH($A36,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A36,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A36,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A36,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO36/INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP36/INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ36/INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR36/INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS36/INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A36)+1","v":28},{"$f":"IF(ISNA(MATCH($A37,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A37,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A37,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A37,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO37/INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP37/INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ37/INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR37/INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS37/INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A37)+1","v":29},{"$f":"IF(ISNA(MATCH($A38,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A38,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A38,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A38,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO38/INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP38/INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ38/INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR38/INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS38/INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A38)+1","v":30},{"$f":"IF(ISNA(MATCH($A39,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A39,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A39,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A39,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO39/INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP39/INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ39/INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR39/INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS39/INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A39)+1","v":31},{"$f":"IF(ISNA(MATCH($A40,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A40,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A40,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A40,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO40/INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP40/INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ40/INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR40/INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS40/INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A40)+1","v":32},{"$f":"IF(ISNA(MATCH($A41,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A41,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A41,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A41,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO41/INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP41/INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ41/INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR41/INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS41/INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A41)+1","v":33},{"$f":"IF(ISNA(MATCH($A42,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A42,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A42,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A42,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO42/INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP42/INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ42/INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR42/INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS42/INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A42)+1","v":34},{"$f":"IF(ISNA(MATCH($A43,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A43,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A43,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A43,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO43/INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP43/INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ43/INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR43/INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS43/INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A43)+1","v":35},{"$f":"IF(ISNA(MATCH($A44,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A44,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A44,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A44,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO44/INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP44/INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ44/INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR44/INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS44/INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A44)+1","v":36},{"$f":"IF(ISNA(MATCH($A45,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A45,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A45,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A45,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO45/INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP45/INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ45/INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR45/INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS45/INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A45)+1","v":37},{"$f":"IF(ISNA(MATCH($A46,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A46,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A46,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A46,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO46/INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP46/INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ46/INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR46/INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS46/INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A46)+1","v":38},{"$f":"IF(ISNA(MATCH($A47,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A47,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A47,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A47,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO47/INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP47/INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ47/INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR47/INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS47/INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A47)+1","v":39},{"$f":"IF(ISNA(MATCH($A48,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A48,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A48,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A48,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO48/INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP48/INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ48/INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR48/INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS48/INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A48)+1","v":40},{"$f":"IF(ISNA(MATCH($A49,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A49,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A49,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A49,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO49/INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP49/INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ49/INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR49/INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS49/INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A49)+1","v":41},{"$f":"IF(ISNA(MATCH($A50,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A50,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A50,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A50,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO50/INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP50/INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ50/INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR50/INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS50/INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A50)+1","v":42},{"$f":"IF(ISNA(MATCH($A51,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A51,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A51,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A51,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO51/INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP51/INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ51/INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR51/INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS51/INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A51)+1","v":43},{"$f":"IF(ISNA(MATCH($A52,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A52,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A52,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A52,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO52/INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP52/INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ52/INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR52/INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS52/INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A52)+1","v":44},{"$f":"IF(ISNA(MATCH($A53,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A53,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A53,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A53,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO53/INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP53/INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ53/INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR53/INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS53/INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A53)+1","v":45},{"$f":"IF(ISNA(MATCH($A54,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A54,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A54,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A54,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO54/INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP54/INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ54/INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR54/INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS54/INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A54)+1","v":46},{"$f":"IF(ISNA(MATCH($A55,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A55,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A55,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A55,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO55/INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP55/INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ55/INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR55/INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS55/INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A55)+1","v":47},{"$f":"IF(ISNA(MATCH($A56,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A56,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A56,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A56,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO56/INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP56/INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ56/INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR56/INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS56/INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A56)+1","v":48},{"$f":"IF(ISNA(MATCH($A57,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A57,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A57,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A57,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO57/INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP57/INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ57/INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR57/INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS57/INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A57)+1","v":49},{"$f":"IF(ISNA(MATCH($A58,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A58,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A58,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A58,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO58/INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP58/INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ58/INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR58/INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS58/INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A58)+1","v":50},{"$f":"IF(ISNA(MATCH($A59,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A59,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A59,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A59,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO59/INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP59/INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ59/INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR59/INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS59/INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A59)+1","v":51},{"$f":"IF(ISNA(MATCH($A60,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A60,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A60,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A60,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO60/INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP60/INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ60/INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR60/INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS60/INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A60)+1","v":52},{"$f":"IF(ISNA(MATCH($A61,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A61,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A61,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A61,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO61/INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP61/INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ61/INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR61/INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS61/INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A61)+1","v":53},{"$f":"IF(ISNA(MATCH($A62,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A62,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A62,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A62,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO62/INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP62/INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ62/INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR62/INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS62/INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A62)+1","v":54},{"$f":"IF(ISNA(MATCH($A63,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A63,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A63,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A63,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO63/INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP63/INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ63/INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR63/INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS63/INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A63)+1","v":55},{"$f":"IF(ISNA(MATCH($A64,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A64,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A64,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A64,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO64/INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP64/INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ64/INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR64/INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS64/INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A64)+1","v":56},{"$f":"IF(ISNA(MATCH($A65,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A65,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A65,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A65,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO65/INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP65/INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ65/INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR65/INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS65/INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A65)+1","v":57},{"$f":"IF(ISNA(MATCH($A66,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A66,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A66,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A66,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO66/INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP66/INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ66/INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR66/INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS66/INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A66)+1","v":58},{"$f":"IF(ISNA(MATCH($A67,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A67,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A67,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A67,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO67/INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP67/INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ67/INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR67/INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS67/INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A67)+1","v":59},{"$f":"IF(ISNA(MATCH($A68,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A68,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A68,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A68,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO68/INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP68/INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ68/INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR68/INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS68/INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A68)+1","v":60},{"$f":"IF(ISNA(MATCH($A69,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A69,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A69,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A69,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO69/INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP69/INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ69/INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR69/INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS69/INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A69)+1","v":61},{"$f":"IF(ISNA(MATCH($A70,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A70,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A70,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A70,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO70/INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP70/INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ70/INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR70/INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS70/INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A70)+1","v":62},{"$f":"IF(ISNA(MATCH($A71,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A71,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A71,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A71,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO71/INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP71/INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ71/INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR71/INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS71/INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A71)+1","v":63},{"$f":"IF(ISNA(MATCH($A72,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A72,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A72,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A72,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO72/INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP72/INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ72/INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR72/INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS72/INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A72)+1","v":64},{"$f":"IF(ISNA(MATCH($A73,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A73,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A73,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A73,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO73/INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP73/INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ73/INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR73/INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS73/INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A73)+1","v":65},{"$f":"IF(ISNA(MATCH($A74,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A74,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A74,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A74,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B74,List_ServCode,0)),0,(INDEX(List_ServCustType,MATCH($B74,List_ServCode,0))))","v":0},{"$f":"IF(ISNA(MATCH($B74,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B74,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B74,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B74,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B74,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B74,List_ServCode,0)))","v":0},null,{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO74/INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP74/INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ74/INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR74/INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS74/INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A74)+1","v":66},{"$f":"IF(ISNA(MATCH($A75,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A75,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A75,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A75,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,{"$f":"I75+Q75+Y75+AG75","v":0},{"$f":"J75+R75+Z75+AH75","v":0},{"$f":"K75+S75+AA75+AI75","v":0},{"$f":"L75+T75+AB75+AJ75","v":0},{"$f":"M75+U75+AC75+AK75","v":0},null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO75/INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP75/INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ75/INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR75/INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS75/INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A75)+1","v":67},{"$f":"IF(ISNA(MATCH($A76,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A76,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A76,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A76,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO76/INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP76/INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ76/INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR76/INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS76/INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A76)+1","v":68},{"$f":"IF(ISNA(MATCH($A77,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A77,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A77,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A77,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO77/INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP77/INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ77/INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR77/INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS77/INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A77)+1","v":69},{"$f":"IF(ISNA(MATCH($A78,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A78,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A78,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A78,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO78/INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP78/INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ78/INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR78/INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS78/INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A78)+1","v":70},{"$f":"IF(ISNA(MATCH($A79,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A79,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A79,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A79,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO79/INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP79/INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ79/INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR79/INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS79/INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A79)+1","v":71},{"$f":"IF(ISNA(MATCH($A80,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A80,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A80,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A80,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO80/INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP80/INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ80/INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR80/INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS80/INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A80)+1","v":72},{"$f":"IF(ISNA(MATCH($A81,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A81,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A81,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A81,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO81/INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP81/INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ81/INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR81/INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS81/INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A81)+1","v":73},{"$f":"IF(ISNA(MATCH($A82,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A82,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A82,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A82,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO82/INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP82/INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ82/INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR82/INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS82/INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A82)+1","v":74},{"$f":"IF(ISNA(MATCH($A83,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A83,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A83,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A83,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO83/INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP83/INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ83/INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR83/INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS83/INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A83)+1","v":75},{"$f":"IF(ISNA(MATCH($A84,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A84,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A84,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A84,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO84/INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP84/INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ84/INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR84/INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS84/INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A84)+1","v":76},{"$f":"IF(ISNA(MATCH($A85,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A85,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A85,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A85,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO85/INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP85/INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ85/INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR85/INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS85/INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A85)+1","v":77},{"$f":"IF(ISNA(MATCH($A86,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A86,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A86,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A86,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO86/INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP86/INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ86/INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR86/INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS86/INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A86)+1","v":78},{"$f":"IF(ISNA(MATCH($A87,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A87,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A87,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A87,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO87/INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP87/INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ87/INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR87/INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS87/INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A87)+1","v":79},{"$f":"IF(ISNA(MATCH($A88,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A88,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A88,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A88,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO88/INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP88/INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ88/INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR88/INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS88/INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A88)+1","v":80},{"$f":"IF(ISNA(MATCH($A89,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A89,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A89,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A89,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO89/INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP89/INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ89/INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR89/INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS89/INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A89)+1","v":81},{"$f":"IF(ISNA(MATCH($A90,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A90,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A90,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A90,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO90/INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP90/INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ90/INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR90/INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS90/INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A90)+1","v":82},{"$f":"IF(ISNA(MATCH($A91,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A91,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A91,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A91,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO91/INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP91/INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ91/INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR91/INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS91/INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A91)+1","v":83},{"$f":"IF(ISNA(MATCH($A92,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A92,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A92,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A92,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO92/INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP92/INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ92/INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR92/INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS92/INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A92)+1","v":84},{"$f":"IF(ISNA(MATCH($A93,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A93,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A93,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A93,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO93/INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP93/INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ93/INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR93/INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS93/INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A93)+1","v":85},{"$f":"IF(ISNA(MATCH($A94,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A94,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A94,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A94,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO94/INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP94/INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ94/INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR94/INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS94/INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A94)+1","v":86},{"$f":"IF(ISNA(MATCH($A95,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A95,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A95,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A95,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO95/INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP95/INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ95/INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR95/INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS95/INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A95)+1","v":87},{"$f":"IF(ISNA(MATCH($A96,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A96,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A96,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A96,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO96/INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP96/INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ96/INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR96/INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS96/INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A96)+1","v":88},{"$f":"IF(ISNA(MATCH($A97,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A97,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A97,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A97,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO97/INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP97/INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ97/INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR97/INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS97/INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A97)+1","v":89},{"$f":"IF(ISNA(MATCH($A98,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A98,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A98,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A98,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO98/INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP98/INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ98/INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR98/INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS98/INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A98)+1","v":90},{"$f":"IF(ISNA(MATCH($A99,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A99,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A99,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A99,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO99/INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP99/INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ99/INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR99/INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS99/INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A99)+1","v":91},{"$f":"IF(ISNA(MATCH($A100,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A100,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A100,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A100,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO100/INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP100/INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ100/INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR100/INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS100/INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A100)+1","v":92},{"$f":"IF(ISNA(MATCH($A101,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A101,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A101,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A101,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO101/INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP101/INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ101/INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR101/INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS101/INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A101)+1","v":93},{"$f":"IF(ISNA(MATCH($A102,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A102,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A102,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A102,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO102/INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP102/INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ102/INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR102/INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS102/INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A102)+1","v":94},{"$f":"IF(ISNA(MATCH($A103,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A103,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A103,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A103,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO103/INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP103/INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ103/INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR103/INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS103/INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A103)+1","v":95},{"$f":"IF(ISNA(MATCH($A104,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A104,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A104,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A104,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO104/INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP104/INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ104/INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR104/INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS104/INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A104)+1","v":96},{"$f":"IF(ISNA(MATCH($A105,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A105,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A105,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A105,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO105/INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP105/INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ105/INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR105/INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS105/INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A105)+1","v":97},{"$f":"IF(ISNA(MATCH($A106,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A106,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A106,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A106,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO106/INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP106/INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ106/INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR106/INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS106/INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A106)+1","v":98},{"$f":"IF(ISNA(MATCH($A107,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A107,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A107,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A107,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO107/INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP107/INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ107/INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR107/INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS107/INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A107)+1","v":99},{"$f":"IF(ISNA(MATCH($A108,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A108,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A108,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A108,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO108/INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP108/INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ108/INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR108/INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS108/INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A108)+1","v":100},{"$f":"IF(ISNA(MATCH($A109,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A109,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A109,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A109,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO109/INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP109/INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ109/INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR109/INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS109/INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A109)+1","v":101},{"$f":"IF(ISNA(MATCH($A110,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A110,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A110,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A110,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO110/INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP110/INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ110/INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR110/INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS110/INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A110)+1","v":102},{"$f":"IF(ISNA(MATCH($A111,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A111,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A111,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A111,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO111/INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP111/INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ111/INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR111/INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS111/INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A111)+1","v":103},{"$f":"IF(ISNA(MATCH($A112,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A112,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A112,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A112,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO112/INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP112/INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ112/INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR112/INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS112/INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A112)+1","v":104},{"$f":"IF(ISNA(MATCH($A113,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A113,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A113,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A113,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO113/INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP113/INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ113/INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR113/INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS113/INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A113)+1","v":105},{"$f":"IF(ISNA(MATCH($A114,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A114,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A114,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A114,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO114/INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP114/INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ114/INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR114/INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS114/INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A114)+1","v":106},{"$f":"IF(ISNA(MATCH($A115,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A115,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A115,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A115,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO115/INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP115/INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ115/INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR115/INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS115/INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A115)+1","v":107},{"$f":"IF(ISNA(MATCH($A116,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A116,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A116,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A116,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO116/INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP116/INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ116/INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR116/INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS116/INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A116)+1","v":108},{"$f":"IF(ISNA(MATCH($A117,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A117,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A117,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A117,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO117/INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP117/INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ117/INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR117/INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS117/INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A117)+1","v":109},{"$f":"IF(ISNA(MATCH($A118,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A118,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A118,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A118,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO118/INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP118/INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ118/INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR118/INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS118/INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A118)+1","v":110},{"$f":"IF(ISNA(MATCH($A119,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A119,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A119,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A119,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO119/INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP119/INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ119/INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR119/INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS119/INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A119)+1","v":111},{"$f":"IF(ISNA(MATCH($A120,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A120,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A120,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A120,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO120/INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP120/INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ120/INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR120/INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS120/INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A120)+1","v":112},{"$f":"IF(ISNA(MATCH($A121,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A121,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A121,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A121,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO121/INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP121/INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ121/INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR121/INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS121/INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A121)+1","v":113},{"$f":"IF(ISNA(MATCH($A122,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A122,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A122,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A122,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO122/INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP122/INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ122/INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR122/INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS122/INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A122)+1","v":114},{"$f":"IF(ISNA(MATCH($A123,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A123,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A123,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A123,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO123/INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP123/INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ123/INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR123/INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS123/INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A123)+1","v":115},{"$f":"IF(ISNA(MATCH($A124,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A124,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A124,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A124,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO124/INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP124/INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ124/INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR124/INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS124/INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A124)+1","v":116},{"$f":"IF(ISNA(MATCH($A125,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A125,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A125,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A125,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO125/INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP125/INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ125/INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR125/INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS125/INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A125)+1","v":117},{"$f":"IF(ISNA(MATCH($A126,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A126,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A126,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A126,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO126/INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP126/INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ126/INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR126/INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS126/INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A126)+1","v":118},{"$f":"IF(ISNA(MATCH($A127,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A127,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A127,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A127,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO127/INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP127/INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ127/INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR127/INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS127/INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A128)+1","v":120},{"$f":"IF(ISNA(MATCH($A129,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A129,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A129,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A129,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO129/INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP129/INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ129/INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR129/INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS129/INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A129)+1","v":121},{"$f":"IF(ISNA(MATCH($A130,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A130,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A130,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A130,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO130/INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP130/INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ130/INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR130/INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS130/INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A131)+1","v":123},{"$f":"IF(ISNA(MATCH($A132,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A132,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A132,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A132,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO132/INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP132/INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ132/INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR132/INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS132/INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A132)+1","v":124},{"$f":"IF(ISNA(MATCH($A133,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A133,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A133,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A133,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO133/INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP133/INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ133/INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR133/INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS133/INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A134)+1","v":126},{"$f":"IF(ISNA(MATCH($A135,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A135,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A135,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A135,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO135/INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP135/INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ135/INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR135/INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS135/INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A135)+1","v":127},{"$f":"IF(ISNA(MATCH($A136,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A136,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A136,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A136,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO136/INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP136/INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ136/INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR136/INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS136/INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A137)+1","v":129},{"$f":"IF(ISNA(MATCH($A138,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A138,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A138,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A138,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B138,List_ServCode,0)),0,(INDEX(List_ServCustType,MATCH($B138,List_ServCode,0))))","v":0},{"$f":"IF(ISNA(MATCH($B138,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B138,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B138,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B138,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B138,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B138,List_ServCode,0)))","v":0},null,{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO138/INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP138/INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ138/INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR138/INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS138/INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A138)+1","v":130},{"$f":"IF(ISNA(MATCH($A139,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A139,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A139,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A139,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,{"$f":"I139+Q139+Y139+AG139","v":0},{"$f":"J139+R139+Z139+AH139","v":0},{"$f":"K139+S139+AA139+AI139","v":0},{"$f":"L139+T139+AB139+AJ139","v":0},{"$f":"M139+U139+AC139+AK139","v":0},null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO139/INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP139/INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ139/INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR139/INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS139/INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A140)+1","v":132},{"$f":"IF(ISNA(MATCH($A141,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A141,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A141,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A141,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO141/INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP141/INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ141/INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR141/INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS141/INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A141)+1","v":133},{"$f":"IF(ISNA(MATCH($A142,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A142,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A142,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A142,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO142/INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP142/INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ142/INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR142/INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS142/INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A143)+1","v":135},{"$f":"IF(ISNA(MATCH($A144,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A144,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A144,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A144,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO144/INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP144/INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ144/INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR144/INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS144/INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A144)+1","v":136},{"$f":"IF(ISNA(MATCH($A145,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A145,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A145,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A145,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO145/INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP145/INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ145/INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR145/INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS145/INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A146)+1","v":138},{"$f":"IF(ISNA(MATCH($A147,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A147,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A147,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A147,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO147/INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP147/INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ147/INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR147/INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS147/INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A147)+1","v":139},{"$f":"IF(ISNA(MATCH($A148,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A148,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A148,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A148,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO148/INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP148/INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ148/INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR148/INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS148/INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A149)+1","v":141},{"$f":"IF(ISNA(MATCH($A150,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A150,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A150,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A150,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO150/INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP150/INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ150/INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR150/INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS150/INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A150)+1","v":142},{"$f":"IF(ISNA(MATCH($A151,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A151,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A151,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A151,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO151/INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP151/INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ151/INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR151/INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS151/INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A152)+1","v":144},{"$f":"IF(ISNA(MATCH($A153,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A153,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A153,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A153,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO153/INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP153/INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ153/INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR153/INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS153/INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A153)+1","v":145},{"$f":"IF(ISNA(MATCH($A154,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A154,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A154,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A154,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO154/INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP154/INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ154/INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR154/INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS154/INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A155)+1","v":147},{"$f":"IF(ISNA(MATCH($A156,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A156,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A156,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A156,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO156/INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP156/INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ156/INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR156/INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS156/INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A156)+1","v":148},{"$f":"IF(ISNA(MATCH($A157,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A157,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A157,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A157,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO157/INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP157/INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ157/INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR157/INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS157/INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A158)+1","v":150},{"$f":"IF(ISNA(MATCH($A159,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A159,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A159,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A159,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO159/INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP159/INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ159/INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR159/INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS159/INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A159)+1","v":151},{"$f":"IF(ISNA(MATCH($A160,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A160,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A160,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A160,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO160/INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP160/INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ160/INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR160/INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS160/INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A161)+1","v":153},{"$f":"IF(ISNA(MATCH($A162,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A162,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A162,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A162,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO162/INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP162/INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ162/INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR162/INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS162/INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A162)+1","v":154},{"$f":"IF(ISNA(MATCH($A163,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A163,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A163,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A163,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO163/INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP163/INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ163/INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR163/INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS163/INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A164)+1","v":156},{"$f":"IF(ISNA(MATCH($A165,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A165,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A165,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A165,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO165/INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP165/INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ165/INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR165/INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS165/INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A165)+1","v":157},{"$f":"IF(ISNA(MATCH($A166,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A166,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A166,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A166,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO166/INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP166/INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ166/INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR166/INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS166/INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A167)+1","v":159},{"$f":"IF(ISNA(MATCH($A168,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A168,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A168,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A168,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO168/INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP168/INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ168/INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR168/INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS168/INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A168)+1","v":160},{"$f":"IF(ISNA(MATCH($A169,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A169,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A169,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A169,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO169/INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP169/INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ169/INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR169/INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS169/INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A170)+1","v":162},{"$f":"IF(ISNA(MATCH($A171,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A171,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A171,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A171,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO171/INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP171/INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ171/INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR171/INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS171/INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A171)+1","v":163},{"$f":"IF(ISNA(MATCH($A172,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A172,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A172,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A172,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO172/INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP172/INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ172/INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR172/INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS172/INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A173)+1","v":165},{"$f":"IF(ISNA(MATCH($A174,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A174,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A174,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A174,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO174/INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP174/INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ174/INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR174/INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS174/INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A174)+1","v":166},{"$f":"IF(ISNA(MATCH($A175,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A175,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A175,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A175,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO175/INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP175/INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ175/INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR175/INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS175/INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A176)+1","v":168},{"$f":"IF(ISNA(MATCH($A177,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A177,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A177,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A177,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO177/INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP177/INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ177/INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR177/INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS177/INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A177)+1","v":169},{"$f":"IF(ISNA(MATCH($A178,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A178,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A178,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A178,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO178/INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP178/INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ178/INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR178/INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS178/INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A179)+1","v":171},{"$f":"IF(ISNA(MATCH($A180,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A180,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A180,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A180,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO180/INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP180/INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ180/INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR180/INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS180/INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A180)+1","v":172},{"$f":"IF(ISNA(MATCH($A181,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A181,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A181,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A181,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO181/INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP181/INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ181/INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR181/INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS181/INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A182)+1","v":174},{"$f":"IF(ISNA(MATCH($A183,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A183,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A183,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A183,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO183/INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP183/INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ183/INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR183/INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS183/INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A183)+1","v":175},{"$f":"IF(ISNA(MATCH($A184,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A184,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A184,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A184,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO184/INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP184/INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ184/INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR184/INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS184/INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A185)+1","v":177},{"$f":"IF(ISNA(MATCH($A186,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A186,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A186,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A186,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO186/INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP186/INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ186/INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR186/INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS186/INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A186)+1","v":178},{"$f":"IF(ISNA(MATCH($A187,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A187,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A187,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A187,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO187/INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP187/INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ187/INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR187/INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS187/INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A189)+1","v":181},{"$f":"IF(ISNA(MATCH($A190,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A190,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A190,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A190,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO190/INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP190/INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ190/INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR190/INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS190/INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A190)+1","v":182},{"$f":"IF(ISNA(MATCH($A191,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A191,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A191,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A191,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO191/INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP191/INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ191/INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR191/INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS191/INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A192)+1","v":184},{"$f":"IF(ISNA(MATCH($A193,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A193,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A193,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A193,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO193/INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP193/INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ193/INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR193/INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS193/INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A193)+1","v":185},{"$f":"IF(ISNA(MATCH($A194,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A194,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A194,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A194,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO194/INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP194/INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ194/INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR194/INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS194/INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A195)+1","v":187},{"$f":"IF(ISNA(MATCH($A196,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A196,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A196,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A196,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO196/INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP196/INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ196/INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR196/INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS196/INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A196)+1","v":188},{"$f":"IF(ISNA(MATCH($A197,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A197,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A197,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A197,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO197/INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP197/INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ197/INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR197/INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS197/INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A198)+1","v":190},{"$f":"IF(ISNA(MATCH($A199,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A199,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A199,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A199,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO199/INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP199/INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ199/INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR199/INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS199/INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A199)+1","v":191},{"$f":"IF(ISNA(MATCH($A200,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A200,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A200,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A200,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO200/INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP200/INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ200/INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR200/INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS200/INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A201)+1","v":193},{"$f":"IF(ISNA(MATCH($A202,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A202,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A202,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A202,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B202,List_ServCode,0)),0,(INDEX(List_ServCustType,MATCH($B202,List_ServCode,0))))","v":0},{"$f":"IF(ISNA(MATCH($B202,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B202,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B202,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B202,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B202,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B202,List_ServCode,0)))","v":0},null,{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO202/INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP202/INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ202/INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR202/INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS202/INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A202)+1","v":194},{"$f":"IF(ISNA(MATCH($A203,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A203,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A203,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A203,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,{"$f":"I203+Q203+Y203+AG203","v":0},{"$f":"J203+R203+Z203+AH203","v":0},{"$f":"K203+S203+AA203+AI203","v":0},{"$f":"L203+T203+AB203+AJ203","v":0},{"$f":"M203+U203+AC203+AK203","v":0},null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO203/INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP203/INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ203/INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR203/INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS203/INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A204)+1","v":196},{"$f":"IF(ISNA(MATCH($A205,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A205,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A205,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A205,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO205/INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP205/INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ205/INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR205/INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS205/INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A205)+1","v":197},{"$f":"IF(ISNA(MATCH($A206,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A206,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A206,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A206,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO206/INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP206/INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ206/INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR206/INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS206/INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A207)+1","v":199},{"$f":"IF(ISNA(MATCH($A208,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A208,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A208,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A208,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO208/INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP208/INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ208/INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR208/INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS208/INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A208)+1","v":200},{"$f":"IF(ISNA(MATCH($A209,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A209,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A209,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A209,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO209/INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP209/INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ209/INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR209/INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS209/INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A210)+1","v":202},{"$f":"IF(ISNA(MATCH($A211,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A211,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A211,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A211,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO211/INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP211/INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ211/INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR211/INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS211/INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A211)+1","v":203},{"$f":"IF(ISNA(MATCH($A212,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A212,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A212,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A212,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO212/INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP212/INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ212/INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR212/INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS212/INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A213)+1","v":205},{"$f":"IF(ISNA(MATCH($A214,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A214,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A214,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A214,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO214/INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP214/INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ214/INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR214/INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS214/INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A214)+1","v":206},{"$f":"IF(ISNA(MATCH($A215,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A215,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A215,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A215,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO215/INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP215/INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ215/INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR215/INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS215/INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A216)+1","v":208},{"$f":"IF(ISNA(MATCH($A217,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A217,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A217,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A217,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO217/INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP217/INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ217/INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR217/INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS217/INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A217)+1","v":209},{"$f":"IF(ISNA(MATCH($A218,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A218,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A218,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A218,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO218/INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP218/INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ218/INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR218/INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS218/INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A219)+1","v":211},{"$f":"IF(ISNA(MATCH($A220,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A220,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A220,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A220,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO220/INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP220/INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ220/INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR220/INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS220/INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A220)+1","v":212},{"$f":"IF(ISNA(MATCH($A221,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A221,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A221,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A221,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO221/INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP221/INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ221/INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR221/INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS221/INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A222)+1","v":214},{"$f":"IF(ISNA(MATCH($A223,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A223,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A223,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A223,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO223/INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP223/INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ223/INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR223/INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS223/INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A223)+1","v":215},{"$f":"IF(ISNA(MATCH($A224,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A224,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A224,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A224,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO224/INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP224/INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ224/INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR224/INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS224/INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A225)+1","v":217},{"$f":"IF(ISNA(MATCH($A226,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A226,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A226,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A226,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO226/INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP226/INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ226/INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR226/INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS226/INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A226)+1","v":218},{"$f":"IF(ISNA(MATCH($A227,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A227,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A227,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A227,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO227/INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP227/INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ227/INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR227/INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS227/INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A228)+1","v":220},{"$f":"IF(ISNA(MATCH($A229,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A229,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A229,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A229,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO229/INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP229/INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ229/INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR229/INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS229/INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A229)+1","v":221},{"$f":"IF(ISNA(MATCH($A230,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A230,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A230,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A230,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO230/INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP230/INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ230/INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR230/INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS230/INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A231)+1","v":223},{"$f":"IF(ISNA(MATCH($A232,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A232,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A232,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A232,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO232/INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP232/INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ232/INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR232/INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS232/INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A232)+1","v":224},{"$f":"IF(ISNA(MATCH($A233,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A233,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A233,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A233,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO233/INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP233/INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ233/INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR233/INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS233/INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A234)+1","v":226},{"$f":"IF(ISNA(MATCH($A235,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A235,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A235,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A235,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO235/INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP235/INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ235/INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR235/INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS235/INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A235)+1","v":227},{"$f":"IF(ISNA(MATCH($A236,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A236,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A236,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A236,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO236/INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP236/INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ236/INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR236/INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS236/INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A237)+1","v":229},{"$f":"IF(ISNA(MATCH($A238,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A238,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A238,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A238,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO238/INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP238/INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ238/INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR238/INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS238/INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A238)+1","v":230},{"$f":"IF(ISNA(MATCH($A239,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A239,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A239,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A239,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO239/INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP239/INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ239/INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR239/INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS239/INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A240)+1","v":232},{"$f":"IF(ISNA(MATCH($A241,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A241,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A241,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A241,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO241/INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP241/INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ241/INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR241/INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS241/INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A241)+1","v":233},{"$f":"IF(ISNA(MATCH($A242,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A242,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A242,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A242,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO242/INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP242/INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ242/INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR242/INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS242/INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A243)+1","v":235},{"$f":"IF(ISNA(MATCH($A244,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A244,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A244,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A244,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO244/INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP244/INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ244/INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR244/INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS244/INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A244)+1","v":236},{"$f":"IF(ISNA(MATCH($A245,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A245,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A245,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A245,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO245/INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP245/INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ245/INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR245/INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS245/INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A246)+1","v":238},{"$f":"IF(ISNA(MATCH($A247,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A247,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A247,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A247,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO247/INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP247/INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ247/INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR247/INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS247/INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A247)+1","v":239},{"$f":"IF(ISNA(MATCH($A248,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A248,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A248,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A248,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO248/INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP248/INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ248/INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR248/INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS248/INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A249)+1","v":241},{"$f":"IF(ISNA(MATCH($A250,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A250,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A250,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A250,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO250/INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP250/INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ250/INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR250/INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS250/INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A250)+1","v":242},{"$f":"IF(ISNA(MATCH($A251,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A251,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A251,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A251,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO251/INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP251/INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ251/INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR251/INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS251/INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A252)+1","v":244},{"$f":"IF(ISNA(MATCH($A253,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A253,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A253,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A253,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO253/INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP253/INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ253/INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR253/INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS253/INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A253)+1","v":245},{"$f":"IF(ISNA(MATCH($A254,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A254,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A254,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A254,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO254/INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP254/INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ254/INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR254/INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS254/INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A255)+1","v":247},{"$f":"IF(ISNA(MATCH($A256,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A256,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A256,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A256,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO256/INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP256/INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ256/INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR256/INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS256/INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A256)+1","v":248},{"$f":"IF(ISNA(MATCH($A257,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A257,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A257,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A257,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO257/INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP257/INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ257/INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR257/INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS257/INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A258)+1","v":250},{"$f":"IF(ISNA(MATCH($A259,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A259,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A259,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A259,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO259/INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP259/INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ259/INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR259/INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS259/INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A259)+1","v":251},{"$f":"IF(ISNA(MATCH($A260,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A260,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A260,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A260,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO260/INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP260/INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ260/INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR260/INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS260/INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A261)+1","v":253},{"$f":"IF(ISNA(MATCH($A262,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A262,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A262,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A262,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO262/INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP262/INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ262/INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR262/INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS262/INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A262)+1","v":254},{"$f":"IF(ISNA(MATCH($A263,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A263,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A263,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A263,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO263/INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP263/INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ263/INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR263/INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS263/INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A264)+1","v":256},{"$f":"IF(ISNA(MATCH($A265,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A265,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A265,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A265,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO265/INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP265/INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ265/INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR265/INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS265/INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A265)+1","v":257},{"$f":"IF(ISNA(MATCH($A266,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A266,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A266,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A266,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B266,List_ServCode,0)),0,(INDEX(List_ServCustType,MATCH($B266,List_ServCode,0))))","v":0},{"$f":"IF(ISNA(MATCH($B266,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B266,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B266,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B266,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B266,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B266,List_ServCode,0)))","v":0},null,{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO266/INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP266/INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ266/INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR266/INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS266/INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A267)+1","v":259},{"$f":"IF(ISNA(MATCH($A268,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A268,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A268,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A268,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO268/INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP268/INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ268/INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR268/INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS268/INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A268)+1","v":260},{"$f":"IF(ISNA(MATCH($A269,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A269,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A269,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A269,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO269/INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP269/INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ269/INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR269/INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS269/INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A270)+1","v":262},{"$f":"IF(ISNA(MATCH($A271,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A271,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A271,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A271,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO271/INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP271/INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ271/INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR271/INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS271/INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A271)+1","v":263},{"$f":"IF(ISNA(MATCH($A272,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A272,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A272,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A272,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO272/INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP272/INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ272/INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR272/INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS272/INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A273)+1","v":265},{"$f":"IF(ISNA(MATCH($A274,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A274,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A274,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A274,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO274/INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP274/INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ274/INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR274/INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS274/INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A274)+1","v":266},{"$f":"IF(ISNA(MATCH($A275,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A275,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A275,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A275,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO275/INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP275/INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ275/INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR275/INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS275/INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A276)+1","v":268},{"$f":"IF(ISNA(MATCH($A277,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A277,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A277,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A277,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO277/INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP277/INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ277/INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR277/INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS277/INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A277)+1","v":269},{"$f":"IF(ISNA(MATCH($A278,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A278,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A278,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A278,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO278/INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP278/INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ278/INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR278/INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS278/INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A279)+1","v":271},{"$f":"IF(ISNA(MATCH($A280,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A280,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A280,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A280,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO280/INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP280/INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ280/INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR280/INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS280/INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A280)+1","v":272},{"$f":"IF(ISNA(MATCH($A281,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A281,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A281,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A281,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO281/INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP281/INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ281/INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR281/INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS281/INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A282)+1","v":274},{"$f":"IF(ISNA(MATCH($A283,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A283,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A283,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A283,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO283/INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP283/INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ283/INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR283/INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS283/INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A283)+1","v":275},{"$f":"IF(ISNA(MATCH($A284,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A284,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A284,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A284,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO284/INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP284/INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ284/INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR284/INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS284/INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A285)+1","v":277},{"$f":"IF(ISNA(MATCH($A286,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A286,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A286,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A286,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO286/INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP286/INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ286/INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR286/INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS286/INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A286)+1","v":278},{"$f":"IF(ISNA(MATCH($A287,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A287,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A287,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A287,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO287/INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP287/INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ287/INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR287/INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS287/INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A288)+1","v":280},{"$f":"IF(ISNA(MATCH($A289,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A289,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A289,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A289,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO289/INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP289/INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ289/INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR289/INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS289/INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A289)+1","v":281},{"$f":"IF(ISNA(MATCH($A290,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A290,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A290,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A290,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO290/INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP290/INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ290/INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR290/INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS290/INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A291)+1","v":283},{"$f":"IF(ISNA(MATCH($A292,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A292,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A292,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A292,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO292/INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP292/INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ292/INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR292/INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS292/INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A292)+1","v":284},{"$f":"IF(ISNA(MATCH($A293,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A293,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A293,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A293,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO293/INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP293/INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ293/INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR293/INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS293/INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A294)+1","v":286},{"$f":"IF(ISNA(MATCH($A295,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A295,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A295,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A295,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO295/INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP295/INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ295/INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR295/INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS295/INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A295)+1","v":287},{"$f":"IF(ISNA(MATCH($A296,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A296,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A296,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A296,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO296/INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP296/INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ296/INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR296/INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS296/INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A297)+1","v":289},{"$f":"IF(ISNA(MATCH($A298,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A298,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A298,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A298,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO298/INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP298/INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ298/INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR298/INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS298/INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A298)+1","v":290},{"$f":"IF(ISNA(MATCH($A299,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A299,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A299,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A299,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO299/INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP299/INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ299/INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR299/INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS299/INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A300)+1","v":292},{"$f":"IF(ISNA(MATCH($A301,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A301,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A301,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A301,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO301/INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP301/INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ301/INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR301/INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS301/INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A301)+1","v":293},{"$f":"IF(ISNA(MATCH($A302,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A302,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A302,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A302,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO302/INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP302/INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ302/INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR302/INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS302/INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A303)+1","v":295},{"$f":"IF(ISNA(MATCH($A304,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A304,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A304,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A304,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO304/INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP304/INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ304/INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR304/INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS304/INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A304)+1","v":296},{"$f":"IF(ISNA(MATCH($A305,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A305,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A305,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A305,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO305/INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP305/INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ305/INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR305/INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS305/INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A306)+1","v":298},{"$f":"IF(ISNA(MATCH($A307,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A307,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A307,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A307,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO307/INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP307/INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ307/INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR307/INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS307/INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A307)+1","v":299},{"$f":"IF(ISNA(MATCH($A308,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A308,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A308,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A308,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO308/INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP308/INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ308/INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR308/INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS308/INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A309)+1","v":301},{"$f":"IF(ISNA(MATCH($A310,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A310,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A310,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A310,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO310/INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP310/INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ310/INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR310/INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS310/INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A310)+1","v":302},{"$f":"IF(ISNA(MATCH($A311,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A311,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A311,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A311,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO311/INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP311/INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ311/INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR311/INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS311/INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A313)+1","v":305},{"$f":"IF(ISNA(MATCH($A314,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A314,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A314,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A314,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO314/INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP314/INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ314/INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR314/INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS314/INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A314)+1","v":306},{"$f":"IF(ISNA(MATCH($A315,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A315,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A315,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A315,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO315/INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP315/INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ315/INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR315/INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS315/INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A315)+1","v":307},{"$f":"IF(ISNA(MATCH($A316,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A316,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A316,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A316,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO316/INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP316/INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ316/INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR316/INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS316/INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A316)+1","v":308},{"$f":"IF(ISNA(MATCH($A317,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A317,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A317,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A317,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO317/INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP317/INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ317/INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR317/INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS317/INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A317)+1","v":309},{"$f":"IF(ISNA(MATCH($A318,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A318,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A318,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A318,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO318/INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP318/INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ318/INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR318/INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS318/INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A318)+1","v":310},{"$f":"IF(ISNA(MATCH($A319,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A319,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A319,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A319,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO319/INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP319/INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ319/INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR319/INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS319/INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A319)+1","v":311},{"$f":"IF(ISNA(MATCH($A320,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A320,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A320,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A320,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO320/INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP320/INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ320/INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR320/INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS320/INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A320)+1","v":312},{"$f":"IF(ISNA(MATCH($A321,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A321,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A321,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A321,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO321/INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP321/INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ321/INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR321/INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS321/INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A321)+1","v":313},{"$f":"IF(ISNA(MATCH($A322,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A322,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A322,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A322,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO322/INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP322/INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ322/INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR322/INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS322/INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A322)+1","v":314},{"$f":"IF(ISNA(MATCH($A323,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A323,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A323,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A323,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO323/INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP323/INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ323/INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR323/INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS323/INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A323)+1","v":315},{"$f":"IF(ISNA(MATCH($A324,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A324,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A324,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A324,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO324/INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP324/INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ324/INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR324/INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS324/INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A324)+1","v":316},{"$f":"IF(ISNA(MATCH($A325,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A325,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A325,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A325,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO325/INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP325/INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ325/INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR325/INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS325/INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A325)+1","v":317},{"$f":"IF(ISNA(MATCH($A326,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A326,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A326,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A326,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO326/INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP326/INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ326/INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR326/INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS326/INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A326)+1","v":318},{"$f":"IF(ISNA(MATCH($A327,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A327,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A327,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A327,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO327/INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP327/INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ327/INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR327/INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS327/INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A327)+1","v":319},{"$f":"IF(ISNA(MATCH($A328,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A328,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A328,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A328,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO328/INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP328/INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ328/INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR328/INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS328/INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A328)+1","v":320},{"$f":"IF(ISNA(MATCH($A329,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A329,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A329,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A329,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO329/INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP329/INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ329/INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR329/INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS329/INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A329)+1","v":321},{"$f":"IF(ISNA(MATCH($A330,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A330,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A330,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A330,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B330,List_ServCode,0)),0,(INDEX(List_ServCustType,MATCH($B330,List_ServCode,0))))","v":0},{"$f":"IF(ISNA(MATCH($B330,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B330,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B330,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B330,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B330,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B330,List_ServCode,0)))","v":0},null,{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO330/INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP330/INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ330/INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR330/INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS330/INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A330)+1","v":322},{"$f":"IF(ISNA(MATCH($A331,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A331,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A331,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A331,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,{"$f":"I331+Q331+Y331+AG331","v":0},{"$f":"J331+R331+Z331+AH331","v":0},{"$f":"K331+S331+AA331+AI331","v":0},{"$f":"L331+T331+AB331+AJ331","v":0},{"$f":"M331+U331+AC331+AK331","v":0},null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO331/INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP331/INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ331/INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR331/INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS331/INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A331)+1","v":323},{"$f":"IF(ISNA(MATCH($A332,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A332,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A332,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A332,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO332/INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP332/INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ332/INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR332/INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS332/INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A332)+1","v":324},{"$f":"IF(ISNA(MATCH($A333,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A333,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A333,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A333,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO333/INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP333/INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ333/INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR333/INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS333/INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A333)+1","v":325},{"$f":"IF(ISNA(MATCH($A334,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A334,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A334,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A334,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO334/INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP334/INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ334/INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR334/INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS334/INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A334)+1","v":326},{"$f":"IF(ISNA(MATCH($A335,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A335,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A335,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A335,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO335/INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP335/INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ335/INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR335/INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS335/INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A335)+1","v":327},{"$f":"IF(ISNA(MATCH($A336,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A336,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A336,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A336,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO336/INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP336/INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ336/INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR336/INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS336/INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A336)+1","v":328},{"$f":"IF(ISNA(MATCH($A337,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A337,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A337,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A337,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO337/INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP337/INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ337/INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR337/INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS337/INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A337)+1","v":329},{"$f":"IF(ISNA(MATCH($A338,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A338,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A338,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A338,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO338/INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP338/INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ338/INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR338/INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS338/INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A338)+1","v":330},{"$f":"IF(ISNA(MATCH($A339,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A339,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A339,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A339,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO339/INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP339/INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ339/INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR339/INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS339/INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A339)+1","v":331},{"$f":"IF(ISNA(MATCH($A340,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A340,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A340,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A340,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO340/INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP340/INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ340/INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR340/INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS340/INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A340)+1","v":332},{"$f":"IF(ISNA(MATCH($A341,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A341,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A341,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A341,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO341/INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP341/INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ341/INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR341/INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS341/INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A341)+1","v":333},{"$f":"IF(ISNA(MATCH($A342,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A342,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A342,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A342,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO342/INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP342/INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ342/INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR342/INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS342/INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A342)+1","v":334},{"$f":"IF(ISNA(MATCH($A343,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A343,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A343,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A343,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO343/INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP343/INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ343/INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR343/INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS343/INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A343)+1","v":335},{"$f":"IF(ISNA(MATCH($A344,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A344,BasketDesign!$Q$9:$Q$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A344,BasketDesign!$Q$9:$Q$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A344,BasketDesign!$Q$9:$Q$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO344/INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP344/INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ344/INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR344/INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS344/INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I10:I344)","v":0},{"$f":"SUM(J10:J344)","v":0},{"$f":"SUM(K10:K344)","v":0},{"$f":"SUM(L10:L344)","v":0},{"$f":"SUM(M10:M344)","v":0},null,null,null,{"$f":"SUM(Q10:Q344)","v":0},{"$f":"SUM(R10:R344)","v":0},{"$f":"SUM(S10:S344)","v":0},{"$f":"SUM(T10:T344)","v":0},{"$f":"SUM(U10:U344)","v":0},null,null,null,{"$f":"SUM(Y10:Y344)","v":0},{"$f":"SUM(Z10:Z344)","v":0},{"$f":"SUM(AA10:AA344)","v":0},{"$f":"SUM(AB10:AB344)","v":0},{"$f":"SUM(AC10:AC344)","v":0},null,null,null,{"$f":"SUM(AG10:AG344)","v":0},{"$f":"SUM(AH10:AH344)","v":0},{"$f":"SUM(AI10:AI344)","v":0},{"$f":"SUM(AJ10:AJ344)","v":0},{"$f":"SUM(AK10:AK344)","v":0},null,null,null,{"$f":"SUM(AO10:AO344)","v":0},{"$f":"SUM(AP10:AP344)","v":0},{"$f":"SUM(AQ10:AQ344)","v":0},{"$f":"SUM(AR10:AR344)","v":0},{"$f":"SUM(AS10:AS344)","v":0}]

{"sheet":"Basket 4>>","index":72,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Basket4Rev","index":73,"n_rows":344,"n_cols":46,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
[{"$f":"(BasketDesign!M7)&\" Basket revenues\"","v":"<Enter basket name> Basket revenues"}]
[]
["Units: £m",null,null,null,null,null,null,null,{"$f":"MAX($H$4:H4)+1","v":1},"Service volumes",null,null,null,null,null,null,{"$f":"MAX($H$4:P4)+1","v":2},"Service revenues (£m) - without X or SCA",null,null,null,null,null,null,{"$f":"MAX($H$4:X4)+1","v":3},"Service revenues (£m) - without X (but including SCA)",null,null,null,null,null,null,{"$f":"MAX($H$4:AF4)+1","v":4},"Service prices (£) - with X",null,null,null,null,null,null,{"$f":"MAX($H$4:AN4)+1","v":5},"Service revenues (£m) - with X"]
[]
[]
[null,null,null,null,null,"Service prices",null,null,null,{"$f":"I7+1","v":1},{"$f":"J7+1","v":2},{"$f":"K7+1","v":3},{"$f":"L7+1","v":4},{"$f":"M7+1","v":5},null,null,null,{"$f":"Q7+1","v":1},{"$f":"R7+1","v":2},{"$f":"S7+1","v":3},{"$f":"T7+1","v":4},{"$f":"U7+1","v":5},null,null,null,{"$f":"Y7+1","v":1},{"$f":"Z7+1","v":2},{"$f":"AA7+1","v":3},{"$f":"AB7+1","v":4},{"$f":"AC7+1","v":5},null,null,null,{"$f":"AG7+1","v":1},{"$f":"AH7+1","v":2},{"$f":"AI7+1","v":3},{"$f":"AJ7+1","v":4},{"$f":"AK7+1","v":5},null,null,null,{"$f":"AO7+1","v":1},{"$f":"AP7+1","v":2},{"$f":"AQ7+1","v":3},{"$f":"AR7+1","v":4},{"$f":"AS7+1","v":5}]
[null,"Service code","Service Name","Customer","Geography","2014/15","2015/16 - No SCA","2015/16 - with SCA",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"MAX($A$8:A8)+1","v":1},{"$f":"IF(ISNA(MATCH($A9,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A9,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A9,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A9,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B9,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B9,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B9,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B9,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B9,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B9,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B9,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B9,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B9,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B9,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B9,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,{"$f":"F9*J9/million","v":0},{"$f":"$G9*K9/million","v":0},{"$f":"$G9*L9/million","v":0},{"$f":"$G9*M9/million","v":0},{"$f":"$G9*N9/million","v":0},null,null,null,{"$f":"F9*J9/million","v":0},{"$f":"$H9*K9/million","v":0},{"$f":"$H9*L9/million","v":0},0,0,null,null,null,{"$f":"F9","v":0},{"$f":"H9","v":0},{"$f":"AI9*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ9*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK9*(1+Xcalculation!$AH$8)","v":0},null,null,null,{"$f":"AH9*J9/million","v":0},{"$f":"AI9*K9/million","v":0},{"$f":"AJ9*L9/million","v":0},{"$f":"AK9*M9/million","v":0},{"$f":"AL9*N9/million","v":0}]
[{"$f":"MAX($A$8:A9)+1","v":2},{"$f":"IF(ISNA(MATCH($A10,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A10,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A10,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A10,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B10,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B10,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B10,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B10,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B10,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B10,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"F10*J10/million","v":0},{"$f":"$H10*K10/million","v":0},0,0,0,null,null,null,0,0,{"$f":"AI10*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ10*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK10*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A10)+1","v":3},{"$f":"IF(ISNA(MATCH($A11,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A11,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A11,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A11,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B11,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B11,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B11,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B11,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B11,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B11,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI11*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ11*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK11*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A11)+1","v":4},{"$f":"IF(ISNA(MATCH($A12,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A12,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A12,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A12,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B12,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B12,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B12,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B12,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B12,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B12,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI12*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ12*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK12*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A12)+1","v":5},{"$f":"IF(ISNA(MATCH($A13,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A13,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A13,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A13,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B13,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B13,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B13,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B13,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B13,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B13,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI13*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ13*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK13*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A13)+1","v":6},{"$f":"IF(ISNA(MATCH($A14,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A14,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A14,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A14,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B14,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B14,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B14,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B14,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B14,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B14,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI14*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ14*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK14*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A14)+1","v":7},{"$f":"IF(ISNA(MATCH($A15,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A15,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A15,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A15,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B15,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B15,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B15,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B15,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B15,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B15,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI15*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ15*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK15*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A15)+1","v":8},{"$f":"IF(ISNA(MATCH($A16,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A16,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A16,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A16,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B16,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B16,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B16,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B16,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B16,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B16,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI16*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ16*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK16*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A16)+1","v":9},{"$f":"IF(ISNA(MATCH($A17,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A17,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A17,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A17,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B17,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B17,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B17,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B17,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B17,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B17,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI17*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ17*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK17*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A17)+1","v":10},{"$f":"IF(ISNA(MATCH($A18,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A18,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A18,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A18,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B18,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B18,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B18,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B18,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B18,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B18,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI18*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ18*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK18*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A18)+1","v":11},{"$f":"IF(ISNA(MATCH($A19,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A19,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A19,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A19,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B19,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B19,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B19,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B19,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B19,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B19,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B19,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI19*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ19*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK19*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A19)+1","v":12},{"$f":"IF(ISNA(MATCH($A20,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A20,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A20,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A20,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B20,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B20,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B20,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B20,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B20,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B20,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI20*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ20*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK20*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A20)+1","v":13},{"$f":"IF(ISNA(MATCH($A21,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A21,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A21,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A21,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B21,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B21,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B21,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B21,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B21,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B21,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI21*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ21*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK21*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A21)+1","v":14},{"$f":"IF(ISNA(MATCH($A22,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A22,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A22,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A22,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B22,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B22,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B22,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B22,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B22,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B22,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI22*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ22*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK22*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A22)+1","v":15},{"$f":"IF(ISNA(MATCH($A23,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A23,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A23,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A23,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B23,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B23,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B23,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B23,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B23,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B23,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI23*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ23*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK23*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A23)+1","v":16},{"$f":"IF(ISNA(MATCH($A24,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A24,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A24,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A24,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B24,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B24,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B24,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B24,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B24,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B24,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI24*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ24*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK24*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A24)+1","v":17},{"$f":"IF(ISNA(MATCH($A25,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A25,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A25,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A25,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B25,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B25,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B25,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B25,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B25,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B25,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"$H25*L25/million","v":0},{"$f":"$H25*M25/million","v":0},{"$f":"$H25*N25/million","v":0},null,null,null,0,0,{"$f":"AI25*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ25*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK25*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A25)+1","v":18},{"$f":"IF(ISNA(MATCH($A26,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A26,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A26,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A26,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B26,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B26,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B26,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B26,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B26,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B26,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI26*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ26*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK26*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A26)+1","v":19},{"$f":"IF(ISNA(MATCH($A27,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A27,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A27,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A27,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B27,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B27,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B27,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B27,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B27,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B27,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI27*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ27*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK27*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A27)+1","v":20},{"$f":"IF(ISNA(MATCH($A28,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A28,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A28,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A28,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B28,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B28,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B28,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B28,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B28,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B28,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI28*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ28*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK28*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A28)+1","v":21},{"$f":"IF(ISNA(MATCH($A29,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A29,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A29,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A29,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B29,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B29,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B29,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B29,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B29,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B29,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B29,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI29*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ29*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK29*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A29)+1","v":22},{"$f":"IF(ISNA(MATCH($A30,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A30,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A30,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A30,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B30,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B30,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B30,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B30,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B30,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B30,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI30*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ30*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK30*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A30)+1","v":23},{"$f":"IF(ISNA(MATCH($A31,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A31,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A31,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A31,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B31,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B31,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B31,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B31,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B31,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B31,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI31*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ31*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK31*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A31)+1","v":24},{"$f":"IF(ISNA(MATCH($A32,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A32,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A32,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A32,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B32,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B32,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B32,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B32,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B32,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B32,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI32*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ32*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK32*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A32)+1","v":25},{"$f":"IF(ISNA(MATCH($A33,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A33,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A33,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A33,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B33,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B33,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B33,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B33,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B33,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B33,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI33*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ33*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK33*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A33)+1","v":26},{"$f":"IF(ISNA(MATCH($A34,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A34,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A34,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A34,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B34,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B34,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B34,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B34,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B34,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B34,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI34*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ34*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK34*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A34)+1","v":27},{"$f":"IF(ISNA(MATCH($A35,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A35,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A35,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A35,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B35,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B35,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B35,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B35,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B35,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B35,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI35*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ35*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK35*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A35)+1","v":28},{"$f":"IF(ISNA(MATCH($A36,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A36,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A36,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A36,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B36,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B36,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B36,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B36,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B36,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B36,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI36*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ36*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK36*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A36)+1","v":29},{"$f":"IF(ISNA(MATCH($A37,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A37,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A37,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A37,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B37,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B37,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B37,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B37,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B37,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B37,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI37*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ37*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK37*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A37)+1","v":30},{"$f":"IF(ISNA(MATCH($A38,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A38,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A38,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A38,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B38,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B38,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B38,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B38,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B38,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B38,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI38*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ38*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK38*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A38)+1","v":31},{"$f":"IF(ISNA(MATCH($A39,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A39,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A39,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A39,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B39,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B39,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B39,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B39,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B39,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B39,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B39,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI39*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ39*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK39*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A39)+1","v":32},{"$f":"IF(ISNA(MATCH($A40,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A40,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A40,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A40,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B40,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B40,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B40,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B40,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B40,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B40,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI40*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ40*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK40*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A40)+1","v":33},{"$f":"IF(ISNA(MATCH($A41,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A41,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A41,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A41,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B41,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B41,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B41,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B41,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B41,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B41,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI41*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ41*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK41*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A41)+1","v":34},{"$f":"IF(ISNA(MATCH($A42,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A42,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A42,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A42,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B42,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B42,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B42,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B42,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B42,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B42,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI42*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ42*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK42*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A42)+1","v":35},{"$f":"IF(ISNA(MATCH($A43,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A43,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A43,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A43,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B43,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B43,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B43,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B43,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B43,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B43,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI43*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ43*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK43*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A43)+1","v":36},{"$f":"IF(ISNA(MATCH($A44,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A44,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A44,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A44,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B44,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B44,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B44,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B44,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B44,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B44,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI44*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ44*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK44*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A44)+1","v":37},{"$f":"IF(ISNA(MATCH($A45,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A45,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A45,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A45,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B45,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B45,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B45,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B45,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B45,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B45,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI45*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ45*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK45*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A45)+1","v":38},{"$f":"IF(ISNA(MATCH($A46,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A46,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A46,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A46,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B46,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B46,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B46,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B46,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B46,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B46,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI46*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ46*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK46*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A46)+1","v":39},{"$f":"IF(ISNA(MATCH($A47,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A47,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A47,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A47,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B47,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B47,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B47,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B47,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B47,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B47,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI47*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ47*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK47*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A47)+1","v":40},{"$f":"IF(ISNA(MATCH($A48,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A48,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A48,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A48,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B48,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B48,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B48,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B48,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B48,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B48,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI48*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ48*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK48*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A48)+1","v":41},{"$f":"IF(ISNA(MATCH($A49,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A49,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A49,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A49,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B49,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B49,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B49,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B49,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B49,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B49,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B49,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI49*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ49*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK49*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A49)+1","v":42},{"$f":"IF(ISNA(MATCH($A50,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A50,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A50,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A50,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B50,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B50,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B50,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B50,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B50,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B50,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI50*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ50*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK50*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A50)+1","v":43},{"$f":"IF(ISNA(MATCH($A51,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A51,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A51,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A51,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B51,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B51,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B51,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B51,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B51,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B51,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI51*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ51*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK51*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A51)+1","v":44},{"$f":"IF(ISNA(MATCH($A52,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A52,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A52,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A52,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B52,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B52,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B52,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B52,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B52,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B52,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI52*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ52*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK52*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A52)+1","v":45},{"$f":"IF(ISNA(MATCH($A53,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A53,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A53,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A53,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B53,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B53,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B53,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B53,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B53,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B53,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI53*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ53*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK53*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A53)+1","v":46},{"$f":"IF(ISNA(MATCH($A54,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A54,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A54,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A54,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B54,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B54,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B54,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B54,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B54,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B54,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI54*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ54*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK54*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A54)+1","v":47},{"$f":"IF(ISNA(MATCH($A55,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A55,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A55,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A55,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B55,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B55,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B55,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B55,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B55,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B55,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI55*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ55*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK55*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A55)+1","v":48},{"$f":"IF(ISNA(MATCH($A56,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A56,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A56,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A56,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B56,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B56,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B56,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B56,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B56,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B56,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI56*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ56*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK56*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A56)+1","v":49},{"$f":"IF(ISNA(MATCH($A57,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A57,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A57,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A57,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B57,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B57,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B57,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B57,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B57,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B57,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI57*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ57*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK57*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A57)+1","v":50},{"$f":"IF(ISNA(MATCH($A58,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A58,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A58,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A58,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B58,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B58,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B58,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B58,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B58,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B58,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI58*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ58*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK58*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A58)+1","v":51},{"$f":"IF(ISNA(MATCH($A59,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A59,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A59,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A59,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B59,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B59,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B59,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B59,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B59,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B59,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B59,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI59*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ59*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK59*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A59)+1","v":52},{"$f":"IF(ISNA(MATCH($A60,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A60,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A60,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A60,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B60,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B60,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B60,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B60,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B60,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B60,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI60*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ60*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK60*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A60)+1","v":53},{"$f":"IF(ISNA(MATCH($A61,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A61,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A61,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A61,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B61,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B61,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B61,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B61,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B61,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B61,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI61*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ61*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK61*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A61)+1","v":54},{"$f":"IF(ISNA(MATCH($A62,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A62,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A62,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A62,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B62,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B62,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B62,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B62,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B62,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B62,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI62*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ62*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK62*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A62)+1","v":55},{"$f":"IF(ISNA(MATCH($A63,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A63,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A63,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A63,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B63,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B63,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B63,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B63,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B63,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B63,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI63*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ63*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK63*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A63)+1","v":56},{"$f":"IF(ISNA(MATCH($A64,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A64,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A64,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A64,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B64,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B64,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B64,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B64,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B64,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B64,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI64*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ64*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK64*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A64)+1","v":57},{"$f":"IF(ISNA(MATCH($A65,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A65,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A65,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A65,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B65,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B65,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B65,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B65,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B65,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B65,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI65*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ65*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK65*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A65)+1","v":58},{"$f":"IF(ISNA(MATCH($A66,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A66,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A66,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A66,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B66,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B66,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B66,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B66,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B66,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B66,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI66*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ66*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK66*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A66)+1","v":59},{"$f":"IF(ISNA(MATCH($A67,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A67,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A67,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A67,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B67,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B67,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B67,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B67,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B67,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B67,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI67*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ67*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK67*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A67)+1","v":60},{"$f":"IF(ISNA(MATCH($A68,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A68,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A68,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A68,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B68,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B68,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B68,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B68,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B68,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B68,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI68*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ68*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK68*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A68)+1","v":61},{"$f":"IF(ISNA(MATCH($A69,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A69,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A69,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A69,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B69,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B69,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B69,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B69,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B69,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B69,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B69,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI69*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ69*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK69*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A69)+1","v":62},{"$f":"IF(ISNA(MATCH($A70,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A70,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A70,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A70,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B70,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B70,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B70,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B70,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B70,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B70,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI70*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ70*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK70*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A70)+1","v":63},{"$f":"IF(ISNA(MATCH($A71,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A71,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A71,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A71,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B71,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B71,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B71,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B71,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B71,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B71,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI71*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ71*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK71*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A71)+1","v":64},{"$f":"IF(ISNA(MATCH($A72,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A72,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A72,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A72,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B72,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B72,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B72,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B72,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B72,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B72,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI72*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ72*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK72*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A72)+1","v":65},{"$f":"IF(ISNA(MATCH($A73,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A73,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A73,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A73,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B73,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B73,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B73,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B73,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B73,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B73,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B73,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B73,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B73,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B73,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,{"$f":"F73*J73/million","v":0},{"$f":"$G73*K73/million","v":0},{"$f":"$G73*L73/million","v":0},{"$f":"$G73*M73/million","v":0},{"$f":"$G73*N73/million","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"F73","v":0},{"$f":"H73","v":0},{"$f":"AI73*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ73*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK73*(1+Xcalculation!$AH$8)","v":0},null,null,null,{"$f":"AH73*J73/million","v":0},{"$f":"AI73*K73/million","v":0},{"$f":"AJ73*L73/million","v":0},{"$f":"AK73*M73/million","v":0},{"$f":"AL73*N73/million","v":0}]
[{"$f":"MAX($A$8:A73)+1","v":66},{"$f":"IF(ISNA(MATCH($A74,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A74,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A74,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A74,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B74,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B74,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B74,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B74,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B74,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B74,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"F74*J74/million","v":0},{"$f":"$H74*K74/million","v":0},0,0,0,null,null,null,0,0,{"$f":"AI74*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ74*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK74*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A74)+1","v":67},{"$f":"IF(ISNA(MATCH($A75,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A75,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A75,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A75,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B75,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B75,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B75,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B75,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B75,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B75,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI75*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ75*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK75*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A75)+1","v":68},{"$f":"IF(ISNA(MATCH($A76,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A76,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A76,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A76,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B76,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B76,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B76,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B76,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B76,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B76,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI76*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ76*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK76*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A76)+1","v":69},{"$f":"IF(ISNA(MATCH($A77,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A77,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A77,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A77,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B77,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B77,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B77,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B77,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B77,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B77,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI77*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ77*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK77*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A77)+1","v":70},{"$f":"IF(ISNA(MATCH($A78,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A78,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A78,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A78,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B78,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B78,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B78,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B78,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B78,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B78,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI78*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ78*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK78*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A78)+1","v":71},{"$f":"IF(ISNA(MATCH($A79,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A79,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A79,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A79,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B79,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B79,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B79,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B79,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B79,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B79,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B79,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI79*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ79*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK79*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A79)+1","v":72},{"$f":"IF(ISNA(MATCH($A80,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A80,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A80,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A80,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B80,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B80,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B80,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B80,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B80,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B80,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI80*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ80*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK80*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A80)+1","v":73},{"$f":"IF(ISNA(MATCH($A81,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A81,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A81,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A81,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B81,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B81,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B81,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B81,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B81,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B81,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI81*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ81*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK81*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A81)+1","v":74},{"$f":"IF(ISNA(MATCH($A82,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A82,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A82,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A82,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B82,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B82,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B82,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B82,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B82,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B82,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI82*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ82*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK82*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A82)+1","v":75},{"$f":"IF(ISNA(MATCH($A83,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A83,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A83,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A83,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B83,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B83,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B83,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B83,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B83,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B83,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI83*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ83*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK83*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A83)+1","v":76},{"$f":"IF(ISNA(MATCH($A84,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A84,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A84,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A84,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B84,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B84,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B84,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B84,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B84,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B84,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI84*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ84*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK84*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A84)+1","v":77},{"$f":"IF(ISNA(MATCH($A85,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A85,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A85,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A85,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B85,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B85,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B85,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B85,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B85,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B85,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI85*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ85*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK85*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A85)+1","v":78},{"$f":"IF(ISNA(MATCH($A86,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A86,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A86,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A86,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B86,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B86,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B86,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B86,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B86,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B86,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI86*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ86*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK86*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A86)+1","v":79},{"$f":"IF(ISNA(MATCH($A87,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A87,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A87,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A87,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B87,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B87,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B87,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B87,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B87,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B87,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI87*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ87*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK87*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A87)+1","v":80},{"$f":"IF(ISNA(MATCH($A88,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A88,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A88,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A88,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B88,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B88,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B88,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B88,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B88,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B88,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI88*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ88*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK88*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A88)+1","v":81},{"$f":"IF(ISNA(MATCH($A89,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A89,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A89,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A89,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B89,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B89,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B89,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B89,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B89,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B89,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B89,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"$H89*L89/million","v":0},{"$f":"$H89*M89/million","v":0},{"$f":"$H89*N89/million","v":0},null,null,null,0,0,{"$f":"AI89*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ89*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK89*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A89)+1","v":82},{"$f":"IF(ISNA(MATCH($A90,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A90,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A90,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A90,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B90,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B90,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B90,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B90,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B90,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B90,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI90*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ90*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK90*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A90)+1","v":83},{"$f":"IF(ISNA(MATCH($A91,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A91,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A91,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A91,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B91,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B91,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B91,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B91,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B91,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B91,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI91*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ91*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK91*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A91)+1","v":84},{"$f":"IF(ISNA(MATCH($A92,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A92,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A92,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A92,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B92,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B92,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B92,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B92,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B92,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B92,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI92*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ92*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK92*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A92)+1","v":85},{"$f":"IF(ISNA(MATCH($A93,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A93,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A93,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A93,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B93,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B93,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B93,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B93,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B93,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B93,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI93*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ93*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK93*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A93)+1","v":86},{"$f":"IF(ISNA(MATCH($A94,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A94,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A94,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A94,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B94,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B94,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B94,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B94,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B94,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B94,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI94*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ94*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK94*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A94)+1","v":87},{"$f":"IF(ISNA(MATCH($A95,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A95,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A95,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A95,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B95,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B95,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B95,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B95,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B95,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B95,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI95*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ95*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK95*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A95)+1","v":88},{"$f":"IF(ISNA(MATCH($A96,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A96,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A96,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A96,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B96,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B96,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B96,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B96,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B96,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B96,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI96*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ96*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK96*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A96)+1","v":89},{"$f":"IF(ISNA(MATCH($A97,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A97,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A97,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A97,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B97,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B97,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B97,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B97,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B97,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B97,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI97*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ97*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK97*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A97)+1","v":90},{"$f":"IF(ISNA(MATCH($A98,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A98,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A98,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A98,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B98,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B98,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B98,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B98,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B98,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B98,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI98*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ98*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK98*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A98)+1","v":91},{"$f":"IF(ISNA(MATCH($A99,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A99,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A99,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A99,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B99,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B99,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B99,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B99,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B99,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B99,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B99,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI99*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ99*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK99*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A99)+1","v":92},{"$f":"IF(ISNA(MATCH($A100,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A100,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A100,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A100,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B100,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B100,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B100,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B100,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B100,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B100,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI100*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ100*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK100*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A100)+1","v":93},{"$f":"IF(ISNA(MATCH($A101,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A101,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A101,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A101,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B101,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B101,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B101,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B101,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B101,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B101,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI101*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ101*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK101*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A101)+1","v":94},{"$f":"IF(ISNA(MATCH($A102,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A102,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A102,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A102,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B102,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B102,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B102,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B102,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B102,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B102,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI102*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ102*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK102*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A102)+1","v":95},{"$f":"IF(ISNA(MATCH($A103,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A103,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A103,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A103,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B103,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B103,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B103,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B103,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B103,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B103,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI103*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ103*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK103*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A103)+1","v":96},{"$f":"IF(ISNA(MATCH($A104,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A104,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A104,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A104,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B104,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B104,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B104,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B104,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B104,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B104,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI104*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ104*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK104*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A104)+1","v":97},{"$f":"IF(ISNA(MATCH($A105,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A105,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A105,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A105,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B105,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B105,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B105,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B105,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B105,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B105,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI105*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ105*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK105*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A105)+1","v":98},{"$f":"IF(ISNA(MATCH($A106,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A106,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A106,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A106,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B106,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B106,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B106,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B106,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B106,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B106,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI106*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ106*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK106*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A106)+1","v":99},{"$f":"IF(ISNA(MATCH($A107,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A107,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A107,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A107,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B107,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B107,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B107,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B107,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B107,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B107,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI107*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ107*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK107*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A107)+1","v":100},{"$f":"IF(ISNA(MATCH($A108,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A108,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A108,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A108,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B108,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B108,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B108,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B108,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B108,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B108,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI108*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ108*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK108*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A108)+1","v":101},{"$f":"IF(ISNA(MATCH($A109,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A109,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A109,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A109,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B109,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B109,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B109,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B109,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B109,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B109,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B109,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI109*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ109*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK109*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A109)+1","v":102},{"$f":"IF(ISNA(MATCH($A110,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A110,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A110,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A110,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B110,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B110,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B110,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B110,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B110,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B110,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI110*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ110*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK110*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A110)+1","v":103},{"$f":"IF(ISNA(MATCH($A111,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A111,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A111,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A111,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B111,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B111,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B111,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B111,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B111,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B111,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI111*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ111*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK111*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A111)+1","v":104},{"$f":"IF(ISNA(MATCH($A112,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A112,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A112,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A112,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B112,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B112,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B112,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B112,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B112,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B112,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI112*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ112*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK112*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A112)+1","v":105},{"$f":"IF(ISNA(MATCH($A113,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A113,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A113,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A113,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B113,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B113,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B113,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B113,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B113,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B113,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI113*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ113*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK113*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A113)+1","v":106},{"$f":"IF(ISNA(MATCH($A114,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A114,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A114,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A114,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B114,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B114,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B114,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B114,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B114,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B114,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI114*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ114*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK114*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A114)+1","v":107},{"$f":"IF(ISNA(MATCH($A115,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A115,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A115,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A115,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B115,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B115,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B115,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B115,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B115,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B115,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI115*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ115*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK115*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A115)+1","v":108},{"$f":"IF(ISNA(MATCH($A116,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A116,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A116,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A116,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B116,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B116,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B116,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B116,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B116,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B116,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI116*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ116*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK116*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A116)+1","v":109},{"$f":"IF(ISNA(MATCH($A117,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A117,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A117,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A117,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B117,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B117,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B117,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B117,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B117,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B117,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI117*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ117*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK117*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A117)+1","v":110},{"$f":"IF(ISNA(MATCH($A118,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A118,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A118,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A118,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B118,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B118,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B118,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B118,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B118,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B118,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI118*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ118*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK118*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A118)+1","v":111},{"$f":"IF(ISNA(MATCH($A119,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A119,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A119,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A119,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B119,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B119,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B119,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B119,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B119,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B119,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B119,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI119*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ119*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK119*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A119)+1","v":112},{"$f":"IF(ISNA(MATCH($A120,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A120,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A120,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A120,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B120,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B120,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B120,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B120,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B120,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B120,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI120*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ120*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK120*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A120)+1","v":113},{"$f":"IF(ISNA(MATCH($A121,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A121,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A121,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A121,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B121,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B121,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B121,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B121,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B121,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B121,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI121*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ121*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK121*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A121)+1","v":114},{"$f":"IF(ISNA(MATCH($A122,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A122,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A122,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A122,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B122,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B122,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B122,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B122,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B122,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B122,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI122*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ122*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK122*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A122)+1","v":115},{"$f":"IF(ISNA(MATCH($A123,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A123,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A123,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A123,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B123,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B123,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B123,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B123,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B123,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B123,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI123*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ123*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK123*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A123)+1","v":116},{"$f":"IF(ISNA(MATCH($A124,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A124,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A124,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A124,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B124,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B124,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B124,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B124,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B124,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B124,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI124*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ124*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK124*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A124)+1","v":117},{"$f":"IF(ISNA(MATCH($A125,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A125,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A125,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A125,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B125,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B125,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B125,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B125,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B125,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B125,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI125*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ125*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK125*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A125)+1","v":118},{"$f":"IF(ISNA(MATCH($A126,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A126,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A126,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A126,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B126,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B126,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B126,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B126,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B126,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B126,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI126*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ126*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK126*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A126)+1","v":119},{"$f":"IF(ISNA(MATCH($A127,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A127,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A127,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A127,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B127,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B127,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B127,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B127,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B127,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B127,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI127*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ127*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK127*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A128)+1","v":121},{"$f":"IF(ISNA(MATCH($A129,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A129,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A129,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A129,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B129,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B129,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B129,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B129,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B129,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B129,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B129,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI129*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ129*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK129*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A129)+1","v":122},{"$f":"IF(ISNA(MATCH($A130,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A130,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A130,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A130,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B130,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B130,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B130,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B130,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B130,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B130,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI130*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ130*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK130*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A131)+1","v":124},{"$f":"IF(ISNA(MATCH($A132,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A132,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A132,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A132,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B132,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B132,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B132,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B132,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B132,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B132,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI132*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ132*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK132*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A132)+1","v":125},{"$f":"IF(ISNA(MATCH($A133,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A133,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A133,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A133,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B133,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B133,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B133,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B133,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B133,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B133,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI133*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ133*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK133*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A134)+1","v":127},{"$f":"IF(ISNA(MATCH($A135,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A135,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A135,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A135,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B135,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B135,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B135,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B135,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B135,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B135,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI135*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ135*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK135*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A135)+1","v":128},{"$f":"IF(ISNA(MATCH($A136,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A136,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A136,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A136,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B136,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B136,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B136,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B136,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B136,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B136,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI136*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ136*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK136*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A137)+1","v":130},{"$f":"IF(ISNA(MATCH($A138,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A138,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A138,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A138,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B138,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B138,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B138,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B138,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B138,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B138,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"F138*J138/million","v":0},{"$f":"$H138*K138/million","v":0},0,0,0,null,null,null,0,0,{"$f":"AI138*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ138*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK138*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A138)+1","v":131},{"$f":"IF(ISNA(MATCH($A139,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A139,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A139,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A139,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B139,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B139,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B139,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B139,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B139,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B139,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B139,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI139*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ139*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK139*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A140)+1","v":133},{"$f":"IF(ISNA(MATCH($A141,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A141,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A141,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A141,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B141,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B141,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B141,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B141,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B141,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B141,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI141*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ141*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK141*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A141)+1","v":134},{"$f":"IF(ISNA(MATCH($A142,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A142,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A142,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A142,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B142,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B142,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B142,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B142,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B142,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B142,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI142*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ142*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK142*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A143)+1","v":136},{"$f":"IF(ISNA(MATCH($A144,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A144,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A144,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A144,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B144,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B144,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B144,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B144,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B144,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B144,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI144*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ144*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK144*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A144)+1","v":137},{"$f":"IF(ISNA(MATCH($A145,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A145,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A145,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A145,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B145,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B145,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B145,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B145,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B145,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B145,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI145*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ145*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK145*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A146)+1","v":139},{"$f":"IF(ISNA(MATCH($A147,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A147,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A147,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A147,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B147,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B147,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B147,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B147,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B147,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B147,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI147*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ147*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK147*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A147)+1","v":140},{"$f":"IF(ISNA(MATCH($A148,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A148,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A148,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A148,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B148,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B148,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B148,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B148,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B148,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B148,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI148*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ148*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK148*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A149)+1","v":142},{"$f":"IF(ISNA(MATCH($A150,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A150,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A150,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A150,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B150,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B150,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B150,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B150,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B150,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B150,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI150*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ150*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK150*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A150)+1","v":143},{"$f":"IF(ISNA(MATCH($A151,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A151,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A151,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A151,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B151,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B151,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B151,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B151,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B151,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B151,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI151*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ151*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK151*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A152)+1","v":145},{"$f":"IF(ISNA(MATCH($A153,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A153,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A153,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A153,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B153,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B153,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B153,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B153,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B153,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B153,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"$H153*L153/million","v":0},{"$f":"$H153*M153/million","v":0},{"$f":"$H153*N153/million","v":0},null,null,null,0,0,{"$f":"AI153*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ153*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK153*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A153)+1","v":146},{"$f":"IF(ISNA(MATCH($A154,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A154,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A154,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A154,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B154,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B154,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B154,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B154,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B154,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B154,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI154*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ154*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK154*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A155)+1","v":148},{"$f":"IF(ISNA(MATCH($A156,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A156,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A156,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A156,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B156,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B156,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B156,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B156,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B156,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B156,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI156*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ156*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK156*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A156)+1","v":149},{"$f":"IF(ISNA(MATCH($A157,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A157,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A157,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A157,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B157,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B157,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B157,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B157,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B157,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B157,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI157*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ157*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK157*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A158)+1","v":151},{"$f":"IF(ISNA(MATCH($A159,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A159,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A159,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A159,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B159,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B159,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B159,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B159,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B159,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B159,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B159,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI159*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ159*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK159*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A159)+1","v":152},{"$f":"IF(ISNA(MATCH($A160,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A160,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A160,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A160,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B160,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B160,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B160,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B160,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B160,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B160,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI160*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ160*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK160*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A161)+1","v":154},{"$f":"IF(ISNA(MATCH($A162,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A162,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A162,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A162,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B162,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B162,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B162,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B162,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B162,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B162,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI162*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ162*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK162*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A162)+1","v":155},{"$f":"IF(ISNA(MATCH($A163,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A163,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A163,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A163,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B163,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B163,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B163,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B163,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B163,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B163,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI163*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ163*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK163*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A164)+1","v":157},{"$f":"IF(ISNA(MATCH($A165,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A165,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A165,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A165,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B165,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B165,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B165,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B165,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B165,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B165,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI165*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ165*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK165*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A165)+1","v":158},{"$f":"IF(ISNA(MATCH($A166,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A166,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A166,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A166,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B166,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B166,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B166,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B166,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B166,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B166,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI166*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ166*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK166*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A167)+1","v":160},{"$f":"IF(ISNA(MATCH($A168,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A168,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A168,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A168,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B168,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B168,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B168,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B168,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B168,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B168,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI168*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ168*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK168*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A168)+1","v":161},{"$f":"IF(ISNA(MATCH($A169,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A169,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A169,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A169,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B169,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B169,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B169,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B169,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B169,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B169,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B169,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI169*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ169*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK169*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A170)+1","v":163},{"$f":"IF(ISNA(MATCH($A171,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A171,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A171,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A171,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B171,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B171,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B171,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B171,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B171,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B171,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI171*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ171*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK171*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A171)+1","v":164},{"$f":"IF(ISNA(MATCH($A172,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A172,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A172,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A172,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B172,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B172,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B172,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B172,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B172,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B172,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI172*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ172*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK172*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A173)+1","v":166},{"$f":"IF(ISNA(MATCH($A174,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A174,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A174,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A174,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B174,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B174,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B174,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B174,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B174,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B174,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI174*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ174*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK174*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A174)+1","v":167},{"$f":"IF(ISNA(MATCH($A175,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A175,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A175,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A175,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B175,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B175,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B175,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B175,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B175,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B175,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI175*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ175*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK175*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A176)+1","v":169},{"$f":"IF(ISNA(MATCH($A177,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A177,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A177,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A177,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B177,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B177,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B177,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B177,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B177,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B177,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI177*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ177*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK177*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A177)+1","v":170},{"$f":"IF(ISNA(MATCH($A178,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A178,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A178,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A178,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B178,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B178,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B178,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B178,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B178,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B178,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI178*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ178*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK178*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A179)+1","v":172},{"$f":"IF(ISNA(MATCH($A180,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A180,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A180,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A180,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B180,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B180,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B180,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B180,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B180,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B180,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI180*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ180*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK180*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A180)+1","v":173},{"$f":"IF(ISNA(MATCH($A181,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A181,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A181,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A181,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B181,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B181,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B181,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B181,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B181,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B181,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI181*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ181*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK181*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A182)+1","v":175},{"$f":"IF(ISNA(MATCH($A183,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A183,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A183,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A183,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B183,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B183,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B183,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B183,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B183,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B183,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI183*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ183*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK183*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A183)+1","v":176},{"$f":"IF(ISNA(MATCH($A184,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A184,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A184,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A184,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B184,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B184,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B184,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B184,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B184,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B184,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI184*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ184*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK184*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A185)+1","v":178},{"$f":"IF(ISNA(MATCH($A186,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A186,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A186,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A186,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B186,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B186,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B186,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B186,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B186,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B186,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI186*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ186*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK186*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A186)+1","v":179},{"$f":"IF(ISNA(MATCH($A187,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A187,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A187,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A187,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B187,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B187,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B187,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B187,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B187,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B187,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI187*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ187*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK187*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A188)+1","v":181},{"$f":"IF(ISNA(MATCH($A189,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A189,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A189,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A189,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B189,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B189,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B189,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B189,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B189,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B189,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B189,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI189*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ189*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK189*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A189)+1","v":182},{"$f":"IF(ISNA(MATCH($A190,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A190,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A190,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A190,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B190,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B190,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B190,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B190,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B190,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B190,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI190*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ190*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK190*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A191)+1","v":184},{"$f":"IF(ISNA(MATCH($A192,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A192,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A192,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A192,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B192,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B192,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B192,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B192,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B192,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B192,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI192*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ192*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK192*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A192)+1","v":185},{"$f":"IF(ISNA(MATCH($A193,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A193,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A193,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A193,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B193,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B193,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B193,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B193,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B193,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B193,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI193*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ193*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK193*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A194)+1","v":187},{"$f":"IF(ISNA(MATCH($A195,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A195,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A195,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A195,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B195,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B195,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B195,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B195,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B195,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B195,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI195*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ195*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK195*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A195)+1","v":188},{"$f":"IF(ISNA(MATCH($A196,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A196,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A196,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A196,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B196,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B196,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B196,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B196,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B196,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B196,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI196*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ196*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK196*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A197)+1","v":190},{"$f":"IF(ISNA(MATCH($A198,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A198,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A198,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A198,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B198,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B198,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B198,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B198,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B198,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B198,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI198*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ198*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK198*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A198)+1","v":191},{"$f":"IF(ISNA(MATCH($A199,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A199,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A199,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A199,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B199,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B199,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B199,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B199,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B199,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B199,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B199,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI199*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ199*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK199*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A200)+1","v":193},{"$f":"IF(ISNA(MATCH($A201,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A201,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A201,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A201,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B201,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B201,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B201,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B201,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B201,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B201,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B201,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B201,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B201,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B201,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,{"$f":"F201*J201/million","v":0},{"$f":"$G201*K201/million","v":0},{"$f":"$G201*L201/million","v":0},{"$f":"$G201*M201/million","v":0},{"$f":"$G201*N201/million","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"F201","v":0},{"$f":"H201","v":0},{"$f":"AI201*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ201*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK201*(1+Xcalculation!$AH$8)","v":0},null,null,null,{"$f":"AH201*J201/million","v":0},{"$f":"AI201*K201/million","v":0},{"$f":"AJ201*L201/million","v":0},{"$f":"AK201*M201/million","v":0},{"$f":"AL201*N201/million","v":0}]
[{"$f":"MAX($A$8:A201)+1","v":194},{"$f":"IF(ISNA(MATCH($A202,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A202,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A202,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A202,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B202,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B202,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B202,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B202,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B202,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B202,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"F202*J202/million","v":0},{"$f":"$H202*K202/million","v":0},0,0,0,null,null,null,0,0,{"$f":"AI202*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ202*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK202*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A203)+1","v":196},{"$f":"IF(ISNA(MATCH($A204,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A204,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A204,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A204,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B204,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B204,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B204,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B204,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B204,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B204,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI204*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ204*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK204*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A204)+1","v":197},{"$f":"IF(ISNA(MATCH($A205,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A205,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A205,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A205,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B205,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B205,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B205,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B205,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B205,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B205,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI205*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ205*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK205*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A206)+1","v":199},{"$f":"IF(ISNA(MATCH($A207,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A207,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A207,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A207,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B207,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B207,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B207,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B207,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B207,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B207,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI207*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ207*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK207*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A207)+1","v":200},{"$f":"IF(ISNA(MATCH($A208,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A208,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A208,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A208,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B208,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B208,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B208,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B208,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B208,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B208,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI208*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ208*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK208*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A209)+1","v":202},{"$f":"IF(ISNA(MATCH($A210,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A210,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A210,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A210,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B210,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B210,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B210,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B210,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B210,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B210,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI210*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ210*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK210*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A210)+1","v":203},{"$f":"IF(ISNA(MATCH($A211,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A211,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A211,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A211,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B211,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B211,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B211,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B211,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B211,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B211,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI211*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ211*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK211*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A212)+1","v":205},{"$f":"IF(ISNA(MATCH($A213,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A213,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A213,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A213,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B213,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B213,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B213,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B213,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B213,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B213,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI213*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ213*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK213*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A213)+1","v":206},{"$f":"IF(ISNA(MATCH($A214,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A214,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A214,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A214,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B214,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B214,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B214,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B214,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B214,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B214,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI214*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ214*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK214*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A215)+1","v":208},{"$f":"IF(ISNA(MATCH($A216,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A216,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A216,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A216,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B216,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B216,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B216,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B216,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B216,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B216,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI216*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ216*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK216*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A216)+1","v":209},{"$f":"IF(ISNA(MATCH($A217,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A217,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A217,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A217,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B217,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B217,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B217,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B217,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B217,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B217,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"$H217*L217/million","v":0},{"$f":"$H217*M217/million","v":0},{"$f":"$H217*N217/million","v":0},null,null,null,0,0,{"$f":"AI217*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ217*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK217*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A218)+1","v":211},{"$f":"IF(ISNA(MATCH($A219,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A219,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A219,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A219,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B219,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B219,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B219,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B219,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B219,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B219,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B219,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI219*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ219*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK219*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A219)+1","v":212},{"$f":"IF(ISNA(MATCH($A220,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A220,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A220,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A220,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B220,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B220,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B220,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B220,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B220,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B220,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI220*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ220*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK220*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A221)+1","v":214},{"$f":"IF(ISNA(MATCH($A222,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A222,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A222,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A222,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B222,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B222,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B222,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B222,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B222,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B222,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI222*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ222*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK222*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A222)+1","v":215},{"$f":"IF(ISNA(MATCH($A223,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A223,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A223,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A223,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B223,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B223,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B223,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B223,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B223,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B223,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI223*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ223*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK223*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A224)+1","v":217},{"$f":"IF(ISNA(MATCH($A225,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A225,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A225,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A225,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B225,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B225,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B225,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B225,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B225,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B225,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI225*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ225*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK225*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A225)+1","v":218},{"$f":"IF(ISNA(MATCH($A226,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A226,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A226,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A226,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B226,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B226,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B226,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B226,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B226,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B226,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI226*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ226*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK226*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A227)+1","v":220},{"$f":"IF(ISNA(MATCH($A228,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A228,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A228,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A228,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B228,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B228,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B228,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B228,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B228,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B228,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI228*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ228*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK228*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A228)+1","v":221},{"$f":"IF(ISNA(MATCH($A229,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A229,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A229,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A229,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B229,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B229,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B229,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B229,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B229,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B229,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B229,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI229*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ229*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK229*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A230)+1","v":223},{"$f":"IF(ISNA(MATCH($A231,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A231,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A231,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A231,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B231,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B231,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B231,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B231,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B231,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B231,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI231*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ231*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK231*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A231)+1","v":224},{"$f":"IF(ISNA(MATCH($A232,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A232,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A232,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A232,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B232,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B232,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B232,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B232,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B232,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B232,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI232*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ232*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK232*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A233)+1","v":226},{"$f":"IF(ISNA(MATCH($A234,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A234,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A234,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A234,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B234,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B234,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B234,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B234,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B234,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B234,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI234*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ234*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK234*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A234)+1","v":227},{"$f":"IF(ISNA(MATCH($A235,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A235,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A235,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A235,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B235,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B235,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B235,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B235,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B235,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B235,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI235*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ235*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK235*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A236)+1","v":229},{"$f":"IF(ISNA(MATCH($A237,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A237,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A237,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A237,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B237,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B237,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B237,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B237,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B237,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B237,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI237*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ237*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK237*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A237)+1","v":230},{"$f":"IF(ISNA(MATCH($A238,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A238,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A238,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A238,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B238,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B238,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B238,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B238,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B238,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B238,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI238*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ238*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK238*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A239)+1","v":232},{"$f":"IF(ISNA(MATCH($A240,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A240,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A240,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A240,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B240,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B240,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B240,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B240,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B240,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B240,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI240*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ240*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK240*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A240)+1","v":233},{"$f":"IF(ISNA(MATCH($A241,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A241,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A241,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A241,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B241,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B241,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B241,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B241,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B241,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B241,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI241*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ241*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK241*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A242)+1","v":235},{"$f":"IF(ISNA(MATCH($A243,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A243,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A243,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A243,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B243,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B243,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B243,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B243,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B243,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B243,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI243*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ243*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK243*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A243)+1","v":236},{"$f":"IF(ISNA(MATCH($A244,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A244,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A244,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A244,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B244,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B244,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B244,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B244,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B244,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B244,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI244*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ244*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK244*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A245)+1","v":238},{"$f":"IF(ISNA(MATCH($A246,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A246,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A246,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A246,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B246,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B246,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B246,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B246,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B246,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B246,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI246*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ246*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK246*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A246)+1","v":239},{"$f":"IF(ISNA(MATCH($A247,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A247,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A247,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A247,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B247,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B247,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B247,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B247,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B247,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B247,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI247*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ247*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK247*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A248)+1","v":241},{"$f":"IF(ISNA(MATCH($A249,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A249,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A249,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A249,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B249,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B249,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B249,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B249,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B249,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B249,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B249,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI249*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ249*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK249*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A249)+1","v":242},{"$f":"IF(ISNA(MATCH($A250,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A250,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A250,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A250,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B250,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B250,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B250,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B250,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B250,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B250,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI250*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ250*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK250*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A251)+1","v":244},{"$f":"IF(ISNA(MATCH($A252,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A252,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A252,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A252,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B252,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B252,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B252,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B252,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B252,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B252,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI252*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ252*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK252*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A252)+1","v":245},{"$f":"IF(ISNA(MATCH($A253,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A253,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A253,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A253,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B253,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B253,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B253,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B253,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B253,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B253,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI253*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ253*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK253*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A254)+1","v":247},{"$f":"IF(ISNA(MATCH($A255,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A255,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A255,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A255,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B255,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B255,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B255,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B255,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B255,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B255,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI255*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ255*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK255*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A255)+1","v":248},{"$f":"IF(ISNA(MATCH($A256,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A256,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A256,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A256,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B256,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B256,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B256,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B256,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B256,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B256,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI256*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ256*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK256*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A257)+1","v":250},{"$f":"IF(ISNA(MATCH($A258,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A258,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A258,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A258,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B258,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B258,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B258,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B258,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B258,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B258,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI258*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ258*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK258*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A258)+1","v":251},{"$f":"IF(ISNA(MATCH($A259,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A259,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A259,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A259,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B259,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B259,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B259,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B259,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B259,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B259,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B259,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI259*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ259*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK259*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A260)+1","v":253},{"$f":"IF(ISNA(MATCH($A261,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A261,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A261,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A261,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B261,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B261,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B261,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B261,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B261,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B261,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI261*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ261*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK261*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A261)+1","v":254},{"$f":"IF(ISNA(MATCH($A262,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A262,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A262,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A262,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B262,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B262,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B262,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B262,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B262,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B262,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI262*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ262*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK262*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A263)+1","v":256},{"$f":"IF(ISNA(MATCH($A264,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A264,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A264,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A264,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B264,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B264,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B264,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B264,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B264,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B264,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI264*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ264*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK264*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A264)+1","v":257},{"$f":"IF(ISNA(MATCH($A265,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A265,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A265,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A265,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B265,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B265,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B265,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B265,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B265,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B265,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B265,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B265,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B265,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B265,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,{"$f":"F265*J265/million","v":0},{"$f":"$G265*K265/million","v":0},{"$f":"$G265*L265/million","v":0},{"$f":"$G265*M265/million","v":0},{"$f":"$G265*N265/million","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"F265","v":0},{"$f":"H265","v":0},{"$f":"AI265*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ265*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK265*(1+Xcalculation!$AH$8)","v":0},null,null,null,{"$f":"AH265*J265/million","v":0},{"$f":"AI265*K265/million","v":0},{"$f":"AJ265*L265/million","v":0},{"$f":"AK265*M265/million","v":0},{"$f":"AL265*N265/million","v":0}]
[{"$f":"MAX($A$8:A266)+1","v":259},{"$f":"IF(ISNA(MATCH($A267,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A267,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A267,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A267,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B267,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B267,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B267,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B267,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B267,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B267,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI267*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ267*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK267*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A267)+1","v":260},{"$f":"IF(ISNA(MATCH($A268,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A268,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A268,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A268,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B268,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B268,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B268,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B268,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B268,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B268,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI268*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ268*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK268*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A269)+1","v":262},{"$f":"IF(ISNA(MATCH($A270,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A270,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A270,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A270,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B270,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B270,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B270,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B270,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B270,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B270,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI270*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ270*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK270*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A270)+1","v":263},{"$f":"IF(ISNA(MATCH($A271,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A271,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A271,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A271,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B271,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B271,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B271,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B271,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B271,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B271,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI271*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ271*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK271*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A272)+1","v":265},{"$f":"IF(ISNA(MATCH($A273,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A273,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A273,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A273,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B273,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B273,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B273,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B273,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B273,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B273,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI273*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ273*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK273*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A273)+1","v":266},{"$f":"IF(ISNA(MATCH($A274,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A274,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A274,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A274,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B274,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B274,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B274,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B274,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B274,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B274,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI274*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ274*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK274*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A275)+1","v":268},{"$f":"IF(ISNA(MATCH($A276,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A276,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A276,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A276,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B276,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B276,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B276,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B276,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B276,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B276,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI276*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ276*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK276*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A276)+1","v":269},{"$f":"IF(ISNA(MATCH($A277,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A277,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A277,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A277,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B277,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B277,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B277,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B277,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B277,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B277,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI277*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ277*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK277*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A278)+1","v":271},{"$f":"IF(ISNA(MATCH($A279,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A279,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A279,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A279,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B279,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B279,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B279,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B279,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B279,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B279,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B279,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI279*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ279*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK279*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A279)+1","v":272},{"$f":"IF(ISNA(MATCH($A280,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A280,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A280,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A280,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B280,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B280,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B280,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B280,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B280,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B280,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI280*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ280*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK280*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A281)+1","v":274},{"$f":"IF(ISNA(MATCH($A282,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A282,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A282,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A282,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B282,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B282,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B282,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B282,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B282,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B282,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI282*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ282*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK282*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A282)+1","v":275},{"$f":"IF(ISNA(MATCH($A283,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A283,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A283,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A283,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B283,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B283,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B283,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B283,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B283,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B283,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI283*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ283*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK283*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A284)+1","v":277},{"$f":"IF(ISNA(MATCH($A285,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A285,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A285,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A285,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B285,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B285,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B285,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B285,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B285,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B285,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI285*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ285*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK285*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A285)+1","v":278},{"$f":"IF(ISNA(MATCH($A286,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A286,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A286,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A286,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B286,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B286,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B286,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B286,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B286,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B286,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI286*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ286*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK286*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A287)+1","v":280},{"$f":"IF(ISNA(MATCH($A288,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A288,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A288,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A288,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B288,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B288,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B288,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B288,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B288,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B288,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI288*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ288*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK288*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A288)+1","v":281},{"$f":"IF(ISNA(MATCH($A289,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A289,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A289,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A289,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B289,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B289,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B289,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B289,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B289,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B289,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B289,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI289*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ289*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK289*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A290)+1","v":283},{"$f":"IF(ISNA(MATCH($A291,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A291,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A291,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A291,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B291,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B291,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B291,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B291,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B291,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B291,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI291*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ291*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK291*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A291)+1","v":284},{"$f":"IF(ISNA(MATCH($A292,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A292,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A292,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A292,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B292,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B292,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B292,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B292,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B292,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B292,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI292*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ292*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK292*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A293)+1","v":286},{"$f":"IF(ISNA(MATCH($A294,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A294,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A294,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A294,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B294,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B294,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B294,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B294,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B294,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B294,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI294*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ294*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK294*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A294)+1","v":287},{"$f":"IF(ISNA(MATCH($A295,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A295,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A295,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A295,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B295,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B295,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B295,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B295,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B295,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B295,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI295*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ295*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK295*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A296)+1","v":289},{"$f":"IF(ISNA(MATCH($A297,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A297,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A297,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A297,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B297,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B297,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B297,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B297,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B297,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B297,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI297*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ297*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK297*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A297)+1","v":290},{"$f":"IF(ISNA(MATCH($A298,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A298,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A298,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A298,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B298,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B298,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B298,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B298,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B298,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B298,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI298*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ298*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK298*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A299)+1","v":292},{"$f":"IF(ISNA(MATCH($A300,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A300,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A300,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A300,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B300,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B300,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B300,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B300,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B300,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B300,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI300*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ300*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK300*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A300)+1","v":293},{"$f":"IF(ISNA(MATCH($A301,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A301,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A301,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A301,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B301,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B301,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B301,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B301,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B301,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B301,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI301*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ301*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK301*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A302)+1","v":295},{"$f":"IF(ISNA(MATCH($A303,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A303,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A303,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A303,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B303,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B303,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B303,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B303,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B303,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B303,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI303*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ303*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK303*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A303)+1","v":296},{"$f":"IF(ISNA(MATCH($A304,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A304,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A304,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A304,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B304,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B304,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B304,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B304,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B304,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B304,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI304*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ304*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK304*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A305)+1","v":298},{"$f":"IF(ISNA(MATCH($A306,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A306,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A306,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A306,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B306,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B306,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B306,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B306,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B306,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B306,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI306*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ306*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK306*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A306)+1","v":299},{"$f":"IF(ISNA(MATCH($A307,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A307,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A307,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A307,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B307,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B307,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B307,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B307,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B307,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B307,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI307*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ307*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK307*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A308)+1","v":301},{"$f":"IF(ISNA(MATCH($A309,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A309,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A309,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A309,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B309,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B309,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B309,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B309,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B309,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B309,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B309,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI309*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ309*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK309*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A309)+1","v":302},{"$f":"IF(ISNA(MATCH($A310,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A310,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A310,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A310,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B310,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B310,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B310,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B310,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B310,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B310,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI310*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ310*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK310*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A312)+1","v":305},{"$f":"IF(ISNA(MATCH($A313,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A313,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A313,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A313,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B313,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B313,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B313,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B313,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B313,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B313,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI313*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ313*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK313*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A313)+1","v":306},{"$f":"IF(ISNA(MATCH($A314,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A314,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A314,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A314,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B314,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B314,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B314,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B314,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B314,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B314,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI314*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ314*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK314*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A314)+1","v":307},{"$f":"IF(ISNA(MATCH($A315,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A315,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A315,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A315,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B315,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B315,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B315,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B315,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B315,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B315,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI315*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ315*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK315*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A315)+1","v":308},{"$f":"IF(ISNA(MATCH($A316,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A316,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A316,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A316,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B316,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B316,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B316,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B316,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B316,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B316,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI316*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ316*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK316*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A316)+1","v":309},{"$f":"IF(ISNA(MATCH($A317,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A317,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A317,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A317,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B317,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B317,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B317,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B317,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B317,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B317,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI317*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ317*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK317*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A317)+1","v":310},{"$f":"IF(ISNA(MATCH($A318,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A318,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A318,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A318,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B318,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B318,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B318,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B318,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B318,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B318,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI318*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ318*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK318*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A318)+1","v":311},{"$f":"IF(ISNA(MATCH($A319,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A319,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A319,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A319,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B319,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B319,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B319,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B319,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B319,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B319,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B319,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI319*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ319*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK319*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A319)+1","v":312},{"$f":"IF(ISNA(MATCH($A320,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A320,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A320,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A320,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B320,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B320,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B320,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B320,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B320,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B320,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI320*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ320*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK320*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A320)+1","v":313},{"$f":"IF(ISNA(MATCH($A321,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A321,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A321,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A321,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B321,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B321,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B321,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B321,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B321,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B321,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI321*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ321*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK321*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A321)+1","v":314},{"$f":"IF(ISNA(MATCH($A322,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A322,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A322,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A322,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B322,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B322,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B322,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B322,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B322,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B322,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI322*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ322*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK322*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A322)+1","v":315},{"$f":"IF(ISNA(MATCH($A323,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A323,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A323,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A323,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B323,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B323,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B323,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B323,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B323,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B323,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI323*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ323*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK323*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A323)+1","v":316},{"$f":"IF(ISNA(MATCH($A324,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A324,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A324,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A324,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B324,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B324,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B324,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B324,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B324,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B324,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI324*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ324*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK324*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A324)+1","v":317},{"$f":"IF(ISNA(MATCH($A325,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A325,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A325,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A325,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B325,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B325,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B325,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B325,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B325,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B325,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI325*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ325*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK325*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A325)+1","v":318},{"$f":"IF(ISNA(MATCH($A326,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A326,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A326,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A326,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B326,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B326,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B326,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B326,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B326,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B326,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI326*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ326*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK326*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A326)+1","v":319},{"$f":"IF(ISNA(MATCH($A327,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A327,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A327,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A327,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B327,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B327,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B327,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B327,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B327,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B327,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI327*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ327*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK327*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A327)+1","v":320},{"$f":"IF(ISNA(MATCH($A328,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A328,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A328,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A328,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B328,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B328,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B328,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B328,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B328,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B328,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI328*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ328*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK328*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A328)+1","v":321},{"$f":"IF(ISNA(MATCH($A329,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A329,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A329,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A329,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B329,List_ServCode,0)),0,INDEX(List_ServCustType,MATCH($B329,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B329,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B329,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B329,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B329,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B329,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B329,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B329,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B329,StartPrices!$B$10:$B$408,0)))","v":0},null,{"$f":"INDEX(ActiveServVolumeFC,MATCH($B329,List_ServCode,0),J$7)","v":0},0,0,0,0,null,null,null,{"$f":"F329*J329/million","v":0},{"$f":"$G329*K329/million","v":0},{"$f":"$G329*L329/million","v":0},{"$f":"$G329*M329/million","v":0},{"$f":"$G329*N329/million","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"F329","v":0},{"$f":"H329","v":0},{"$f":"AI329*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ329*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK329*(1+Xcalculation!$AH$8)","v":0},null,null,null,{"$f":"AH329*J329/million","v":0},{"$f":"AI329*K329/million","v":0},{"$f":"AJ329*L329/million","v":0},{"$f":"AK329*M329/million","v":0},{"$f":"AL329*N329/million","v":0}]
[{"$f":"MAX($A$8:A329)+1","v":322},{"$f":"IF(ISNA(MATCH($A330,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A330,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A330,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A330,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B330,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B330,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B330,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B330,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B330,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B330,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,{"$f":"F330*J330/million","v":0},{"$f":"$H330*K330/million","v":0},0,0,0,null,null,null,0,0,{"$f":"AI330*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ330*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK330*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A330)+1","v":323},{"$f":"IF(ISNA(MATCH($A331,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A331,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A331,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A331,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B331,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B331,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B331,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B331,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B331,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B331,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI331*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ331*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK331*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A331)+1","v":324},{"$f":"IF(ISNA(MATCH($A332,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A332,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A332,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A332,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B332,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B332,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B332,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B332,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B332,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B332,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI332*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ332*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK332*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A332)+1","v":325},{"$f":"IF(ISNA(MATCH($A333,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A333,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A333,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A333,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B333,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B333,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B333,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B333,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B333,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B333,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI333*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ333*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK333*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A333)+1","v":326},{"$f":"IF(ISNA(MATCH($A334,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A334,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A334,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A334,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B334,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B334,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B334,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B334,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B334,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B334,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI334*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ334*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK334*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A334)+1","v":327},{"$f":"IF(ISNA(MATCH($A335,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A335,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A335,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A335,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B335,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B335,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B335,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B335,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B335,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B335,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI335*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ335*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK335*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A335)+1","v":328},{"$f":"IF(ISNA(MATCH($A336,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A336,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A336,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A336,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B336,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B336,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B336,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B336,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B336,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B336,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI336*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ336*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK336*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A336)+1","v":329},{"$f":"IF(ISNA(MATCH($A337,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A337,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A337,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A337,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B337,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B337,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B337,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B337,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B337,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B337,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI337*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ337*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK337*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A337)+1","v":330},{"$f":"IF(ISNA(MATCH($A338,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A338,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A338,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A338,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B338,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B338,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B338,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B338,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B338,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B338,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI338*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ338*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK338*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A338)+1","v":331},{"$f":"IF(ISNA(MATCH($A339,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A339,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A339,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A339,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B339,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B339,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B339,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B339,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B339,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B339,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI339*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ339*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK339*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A339)+1","v":332},{"$f":"IF(ISNA(MATCH($A340,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A340,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A340,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A340,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B340,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B340,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B340,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B340,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B340,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B340,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI340*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ340*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK340*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A340)+1","v":333},{"$f":"IF(ISNA(MATCH($A341,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A341,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A341,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A341,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B341,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B341,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B341,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B341,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B341,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B341,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI341*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ341*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK341*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A341)+1","v":334},{"$f":"IF(ISNA(MATCH($A342,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A342,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A342,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A342,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B342,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B342,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B342,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B342,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B342,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B342,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI342*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ342*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK342*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[{"$f":"MAX($A$8:A342)+1","v":335},{"$f":"IF(ISNA(MATCH($A343,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A343,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A343,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A343,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,{"$f":"IF(ISNA(MATCH($B343,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!F$10:F$408,MATCH($B343,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B343,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!J$10:J$408,MATCH($B343,StartPrices!$B$10:$B$408,0)))","v":0},{"$f":"IF(ISNA(MATCH($B343,StartPrices!$B$10:$B$408,0)),0,INDEX(StartPrices!K$10:K$408,MATCH($B343,StartPrices!$B$10:$B$408,0)))","v":0},null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,0,0,{"$f":"AI343*(1+Xcalculation!$AH$8)","v":0},{"$f":"AJ343*(1+Xcalculation!$AH$8)","v":0},{"$f":"AK343*(1+Xcalculation!$AH$8)","v":0},null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J9:J343)","v":0},{"$f":"SUM(K9:K343)","v":0},{"$f":"SUM(L9:L343)","v":0},{"$f":"SUM(M9:M343)","v":0},{"$f":"SUM(N9:N343)","v":0},null,null,null,{"$f":"SUM(R9:R343)","v":0},{"$f":"SUM(S9:S343)","v":0},{"$f":"SUM(T9:T343)","v":0},{"$f":"SUM(U9:U343)","v":0},{"$f":"SUM(V9:V343)","v":0},null,null,null,{"$f":"SUM(Z9:Z343)","v":0},{"$f":"SUM(AA9:AA343)","v":0},{"$f":"SUM(AB9:AB343)","v":0},{"$f":"SUM(AC9:AC343)","v":0},{"$f":"SUM(AD9:AD343)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP9:AP343)","v":0},{"$f":"SUM(AQ9:AQ343)","v":0},{"$f":"SUM(AR9:AR343)","v":0},{"$f":"SUM(AS9:AS343)","v":0},{"$f":"SUM(AT9:AT343)","v":0}]

{"sheet":"Basket4Cost","index":74,"n_rows":345,"n_cols":53,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
[{"$f":"(BasketDesign!M7)&\" Basket costs\"","v":"<Enter basket name> Basket costs"}]
[]
["Units: £m",null,null,null,null,null,null,1,"Total operating costs, including admin related costs - Real",null,null,null,null,null,null,2,"Total OCM depreciation, including admin related costs - Real",null,null,null,null,null,null,3,"Total HGL, including admin related costs - Real",null,null,null,null,null,null,4,"Total return on capital, including admin related costs - Real",null,null,null,null,null,null,5,"Total costs, including admin related costs - Real",null,null,null,null,null,null,6,"Unit costs, including admin related costs (£000)"]
[null,null,null,null,null,null,null,null,"Total operating costs = Total Pay + Total Non-Pay ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total costs = Operating costs + OCM dep + HGL + Return on capital"]
[]
[null,null,null,null,null,null,"Indexed CPI",null,{"$f":"CPI.Index_forecast","v":1},1,1.012,1.0307219999999999,1.0515941205000001,null,null,null,{"$f":"CPI.Index_forecast","v":1},1,1.012,1.0307219999999999,1.0515941205000001,null,null,null,{"$f":"CPI.Index_forecast","v":1},1,1.012,1.0307219999999999,1.0515941205000001,null,null,null,{"$f":"CPI.Index_forecast","v":1},1,1.012,1.0307219999999999,1.0515941205000001]
[null,null,null,null,null,null,null,null,{"$f":"H8+1","v":1},{"$f":"I8+1","v":2},{"$f":"J8+1","v":3},{"$f":"K8+1","v":4},{"$f":"L8+1","v":5},null,null,null,{"$f":"P8+1","v":1},{"$f":"Q8+1","v":2},{"$f":"R8+1","v":3},{"$f":"S8+1","v":4},{"$f":"T8+1","v":5},null,null,null,{"$f":"X8+1","v":1},{"$f":"Y8+1","v":2},{"$f":"Z8+1","v":3},{"$f":"AA8+1","v":4},{"$f":"AB8+1","v":5},null,null,null,{"$f":"AF8+1","v":1},{"$f":"AG8+1","v":2},{"$f":"AH8+1","v":3},{"$f":"AI8+1","v":4},{"$f":"AJ8+1","v":5},null,null,null,{"$f":"AN8+1","v":1},{"$f":"AO8+1","v":2},{"$f":"AP8+1","v":3},{"$f":"AQ8+1","v":4},{"$f":"AR8+1","v":5},null,null,null,{"$f":"AV8+1","v":1},{"$f":"AW8+1","v":2},{"$f":"AX8+1","v":3},{"$f":"AY8+1","v":4},{"$f":"AZ8+1","v":5}]
[null,"Service code","Service Name","Customer","Geography","Service tech","Service type",null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
[{"$f":"MAX($A$9:A9)+1","v":1},{"$f":"IF(ISNA(MATCH($A10,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A10,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A10,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A10,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B10,List_ServCode,0)),0,(INDEX(List_ServCustType,MATCH($B10,List_ServCode,0))))","v":0},{"$f":"IF(ISNA(MATCH($B10,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B10,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B10,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B10,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B10,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B10,List_ServCode,0)))","v":0},null,{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B10,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B10,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,{"$f":"I10+Q10+Y10+AG10","v":0},{"$f":"J10+R10+Z10+AH10","v":0},{"$f":"K10+S10+AA10+AI10","v":0},{"$f":"L10+T10+AB10+AJ10","v":0},{"$f":"M10+U10+AC10+AK10","v":0},null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO10/INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP10/INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ10/INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR10/INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS10/INDEX(StandServVolFC,MATCH($B10,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A10)+1","v":2},{"$f":"IF(ISNA(MATCH($A11,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A11,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A11,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A11,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B11,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B11,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,{"$f":"I11+Q11+Y11+AG11","v":0},{"$f":"J11+R11+Z11+AH11","v":0},{"$f":"K11+S11+AA11+AI11","v":0},{"$f":"L11+T11+AB11+AJ11","v":0},{"$f":"M11+U11+AC11+AK11","v":0},null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO11/INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP11/INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ11/INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR11/INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS11/INDEX(StandServVolFC,MATCH($B11,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A11)+1","v":3},{"$f":"IF(ISNA(MATCH($A12,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A12,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A12,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A12,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B12,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B12,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO12/INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP12/INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ12/INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR12/INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS12/INDEX(StandServVolFC,MATCH($B12,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A12)+1","v":4},{"$f":"IF(ISNA(MATCH($A13,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A13,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A13,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A13,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B13,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B13,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO13/INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP13/INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ13/INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR13/INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS13/INDEX(StandServVolFC,MATCH($B13,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A13)+1","v":5},{"$f":"IF(ISNA(MATCH($A14,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A14,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A14,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A14,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B14,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B14,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO14/INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP14/INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ14/INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR14/INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS14/INDEX(StandServVolFC,MATCH($B14,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A14)+1","v":6},{"$f":"IF(ISNA(MATCH($A15,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A15,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A15,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A15,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B15,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B15,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO15/INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP15/INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ15/INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR15/INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS15/INDEX(StandServVolFC,MATCH($B15,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A15)+1","v":7},{"$f":"IF(ISNA(MATCH($A16,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A16,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A16,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A16,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B16,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B16,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO16/INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP16/INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ16/INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR16/INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS16/INDEX(StandServVolFC,MATCH($B16,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A16)+1","v":8},{"$f":"IF(ISNA(MATCH($A17,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A17,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A17,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A17,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B17,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B17,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO17/INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP17/INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ17/INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR17/INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS17/INDEX(StandServVolFC,MATCH($B17,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A17)+1","v":9},{"$f":"IF(ISNA(MATCH($A18,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A18,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A18,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A18,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B18,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B18,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO18/INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP18/INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ18/INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR18/INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS18/INDEX(StandServVolFC,MATCH($B18,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A18)+1","v":10},{"$f":"IF(ISNA(MATCH($A19,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A19,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A19,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A19,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B19,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B19,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO19/INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP19/INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ19/INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR19/INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS19/INDEX(StandServVolFC,MATCH($B19,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A19)+1","v":11},{"$f":"IF(ISNA(MATCH($A20,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A20,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A20,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A20,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B20,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B20,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO20/INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP20/INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ20/INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR20/INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS20/INDEX(StandServVolFC,MATCH($B20,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A20)+1","v":12},{"$f":"IF(ISNA(MATCH($A21,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A21,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A21,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A21,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B21,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B21,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO21/INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP21/INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ21/INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR21/INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS21/INDEX(StandServVolFC,MATCH($B21,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A21)+1","v":13},{"$f":"IF(ISNA(MATCH($A22,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A22,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A22,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A22,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B22,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B22,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO22/INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP22/INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ22/INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR22/INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS22/INDEX(StandServVolFC,MATCH($B22,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A22)+1","v":14},{"$f":"IF(ISNA(MATCH($A23,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A23,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A23,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A23,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B23,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B23,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO23/INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP23/INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ23/INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR23/INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS23/INDEX(StandServVolFC,MATCH($B23,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A23)+1","v":15},{"$f":"IF(ISNA(MATCH($A24,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A24,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A24,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A24,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B24,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B24,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO24/INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP24/INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ24/INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR24/INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS24/INDEX(StandServVolFC,MATCH($B24,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A24)+1","v":16},{"$f":"IF(ISNA(MATCH($A25,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A25,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A25,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A25,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B25,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B25,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO25/INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP25/INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ25/INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR25/INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS25/INDEX(StandServVolFC,MATCH($B25,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A25)+1","v":17},{"$f":"IF(ISNA(MATCH($A26,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A26,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A26,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A26,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B26,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B26,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO26/INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP26/INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ26/INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR26/INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS26/INDEX(StandServVolFC,MATCH($B26,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A26)+1","v":18},{"$f":"IF(ISNA(MATCH($A27,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A27,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A27,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A27,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B27,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B27,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO27/INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP27/INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ27/INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR27/INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS27/INDEX(StandServVolFC,MATCH($B27,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A27)+1","v":19},{"$f":"IF(ISNA(MATCH($A28,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A28,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A28,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A28,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B28,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B28,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO28/INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP28/INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ28/INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR28/INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS28/INDEX(StandServVolFC,MATCH($B28,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A28)+1","v":20},{"$f":"IF(ISNA(MATCH($A29,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A29,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A29,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A29,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B29,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B29,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO29/INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP29/INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ29/INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR29/INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS29/INDEX(StandServVolFC,MATCH($B29,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A29)+1","v":21},{"$f":"IF(ISNA(MATCH($A30,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A30,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A30,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A30,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B30,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B30,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO30/INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP30/INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ30/INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR30/INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS30/INDEX(StandServVolFC,MATCH($B30,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A30)+1","v":22},{"$f":"IF(ISNA(MATCH($A31,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A31,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A31,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A31,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B31,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B31,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO31/INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP31/INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ31/INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR31/INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS31/INDEX(StandServVolFC,MATCH($B31,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A31)+1","v":23},{"$f":"IF(ISNA(MATCH($A32,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A32,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A32,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A32,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B32,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B32,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO32/INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP32/INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ32/INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR32/INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS32/INDEX(StandServVolFC,MATCH($B32,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A32)+1","v":24},{"$f":"IF(ISNA(MATCH($A33,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A33,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A33,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A33,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B33,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B33,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO33/INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP33/INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ33/INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR33/INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS33/INDEX(StandServVolFC,MATCH($B33,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A33)+1","v":25},{"$f":"IF(ISNA(MATCH($A34,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A34,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A34,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A34,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B34,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B34,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO34/INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP34/INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ34/INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR34/INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS34/INDEX(StandServVolFC,MATCH($B34,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A34)+1","v":26},{"$f":"IF(ISNA(MATCH($A35,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A35,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A35,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A35,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B35,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B35,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO35/INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP35/INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ35/INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR35/INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS35/INDEX(StandServVolFC,MATCH($B35,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A35)+1","v":27},{"$f":"IF(ISNA(MATCH($A36,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A36,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A36,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A36,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B36,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B36,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO36/INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP36/INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ36/INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR36/INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS36/INDEX(StandServVolFC,MATCH($B36,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A36)+1","v":28},{"$f":"IF(ISNA(MATCH($A37,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A37,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A37,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A37,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B37,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B37,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO37/INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP37/INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ37/INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR37/INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS37/INDEX(StandServVolFC,MATCH($B37,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A37)+1","v":29},{"$f":"IF(ISNA(MATCH($A38,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A38,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A38,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A38,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B38,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B38,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO38/INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP38/INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ38/INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR38/INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS38/INDEX(StandServVolFC,MATCH($B38,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A38)+1","v":30},{"$f":"IF(ISNA(MATCH($A39,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A39,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A39,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A39,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B39,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B39,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO39/INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP39/INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ39/INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR39/INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS39/INDEX(StandServVolFC,MATCH($B39,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A39)+1","v":31},{"$f":"IF(ISNA(MATCH($A40,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A40,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A40,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A40,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B40,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B40,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO40/INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP40/INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ40/INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR40/INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS40/INDEX(StandServVolFC,MATCH($B40,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A40)+1","v":32},{"$f":"IF(ISNA(MATCH($A41,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A41,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A41,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A41,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B41,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B41,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO41/INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP41/INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ41/INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR41/INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS41/INDEX(StandServVolFC,MATCH($B41,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A41)+1","v":33},{"$f":"IF(ISNA(MATCH($A42,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A42,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A42,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A42,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B42,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B42,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO42/INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP42/INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ42/INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR42/INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS42/INDEX(StandServVolFC,MATCH($B42,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A42)+1","v":34},{"$f":"IF(ISNA(MATCH($A43,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A43,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A43,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A43,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B43,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B43,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO43/INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP43/INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ43/INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR43/INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS43/INDEX(StandServVolFC,MATCH($B43,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A43)+1","v":35},{"$f":"IF(ISNA(MATCH($A44,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A44,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A44,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A44,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B44,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B44,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO44/INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP44/INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ44/INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR44/INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS44/INDEX(StandServVolFC,MATCH($B44,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A44)+1","v":36},{"$f":"IF(ISNA(MATCH($A45,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A45,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A45,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A45,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B45,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B45,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO45/INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP45/INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ45/INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR45/INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS45/INDEX(StandServVolFC,MATCH($B45,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A45)+1","v":37},{"$f":"IF(ISNA(MATCH($A46,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A46,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A46,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A46,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B46,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B46,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO46/INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP46/INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ46/INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR46/INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS46/INDEX(StandServVolFC,MATCH($B46,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A46)+1","v":38},{"$f":"IF(ISNA(MATCH($A47,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A47,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A47,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A47,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B47,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B47,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO47/INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP47/INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ47/INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR47/INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS47/INDEX(StandServVolFC,MATCH($B47,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A47)+1","v":39},{"$f":"IF(ISNA(MATCH($A48,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A48,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A48,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A48,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B48,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B48,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO48/INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP48/INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ48/INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR48/INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS48/INDEX(StandServVolFC,MATCH($B48,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A48)+1","v":40},{"$f":"IF(ISNA(MATCH($A49,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A49,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A49,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A49,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B49,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B49,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO49/INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP49/INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ49/INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR49/INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS49/INDEX(StandServVolFC,MATCH($B49,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A49)+1","v":41},{"$f":"IF(ISNA(MATCH($A50,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A50,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A50,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A50,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B50,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B50,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO50/INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP50/INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ50/INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR50/INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS50/INDEX(StandServVolFC,MATCH($B50,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A50)+1","v":42},{"$f":"IF(ISNA(MATCH($A51,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A51,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A51,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A51,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B51,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B51,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO51/INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP51/INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ51/INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR51/INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS51/INDEX(StandServVolFC,MATCH($B51,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A51)+1","v":43},{"$f":"IF(ISNA(MATCH($A52,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A52,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A52,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A52,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B52,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B52,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO52/INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP52/INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ52/INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR52/INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS52/INDEX(StandServVolFC,MATCH($B52,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A52)+1","v":44},{"$f":"IF(ISNA(MATCH($A53,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A53,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A53,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A53,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B53,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B53,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO53/INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP53/INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ53/INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR53/INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS53/INDEX(StandServVolFC,MATCH($B53,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A53)+1","v":45},{"$f":"IF(ISNA(MATCH($A54,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A54,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A54,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A54,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B54,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B54,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO54/INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP54/INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ54/INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR54/INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS54/INDEX(StandServVolFC,MATCH($B54,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A54)+1","v":46},{"$f":"IF(ISNA(MATCH($A55,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A55,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A55,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A55,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B55,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B55,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO55/INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP55/INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ55/INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR55/INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS55/INDEX(StandServVolFC,MATCH($B55,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A55)+1","v":47},{"$f":"IF(ISNA(MATCH($A56,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A56,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A56,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A56,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B56,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B56,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO56/INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP56/INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ56/INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR56/INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS56/INDEX(StandServVolFC,MATCH($B56,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A56)+1","v":48},{"$f":"IF(ISNA(MATCH($A57,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A57,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A57,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A57,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B57,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B57,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO57/INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP57/INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ57/INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR57/INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS57/INDEX(StandServVolFC,MATCH($B57,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A57)+1","v":49},{"$f":"IF(ISNA(MATCH($A58,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A58,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A58,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A58,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B58,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B58,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO58/INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP58/INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ58/INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR58/INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS58/INDEX(StandServVolFC,MATCH($B58,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A58)+1","v":50},{"$f":"IF(ISNA(MATCH($A59,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A59,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A59,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A59,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B59,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B59,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO59/INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP59/INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ59/INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR59/INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS59/INDEX(StandServVolFC,MATCH($B59,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A59)+1","v":51},{"$f":"IF(ISNA(MATCH($A60,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A60,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A60,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A60,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B60,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B60,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO60/INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP60/INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ60/INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR60/INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS60/INDEX(StandServVolFC,MATCH($B60,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A60)+1","v":52},{"$f":"IF(ISNA(MATCH($A61,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A61,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A61,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A61,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B61,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B61,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO61/INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP61/INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ61/INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR61/INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS61/INDEX(StandServVolFC,MATCH($B61,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A61)+1","v":53},{"$f":"IF(ISNA(MATCH($A62,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A62,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A62,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A62,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B62,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B62,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO62/INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP62/INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ62/INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR62/INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS62/INDEX(StandServVolFC,MATCH($B62,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A62)+1","v":54},{"$f":"IF(ISNA(MATCH($A63,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A63,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A63,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A63,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B63,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B63,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO63/INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP63/INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ63/INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR63/INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS63/INDEX(StandServVolFC,MATCH($B63,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A63)+1","v":55},{"$f":"IF(ISNA(MATCH($A64,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A64,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A64,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A64,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B64,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B64,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO64/INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP64/INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ64/INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR64/INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS64/INDEX(StandServVolFC,MATCH($B64,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A64)+1","v":56},{"$f":"IF(ISNA(MATCH($A65,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A65,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A65,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A65,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B65,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B65,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO65/INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP65/INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ65/INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR65/INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS65/INDEX(StandServVolFC,MATCH($B65,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A65)+1","v":57},{"$f":"IF(ISNA(MATCH($A66,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A66,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A66,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A66,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B66,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B66,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO66/INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP66/INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ66/INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR66/INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS66/INDEX(StandServVolFC,MATCH($B66,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A66)+1","v":58},{"$f":"IF(ISNA(MATCH($A67,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A67,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A67,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A67,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B67,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B67,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO67/INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP67/INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ67/INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR67/INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS67/INDEX(StandServVolFC,MATCH($B67,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A67)+1","v":59},{"$f":"IF(ISNA(MATCH($A68,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A68,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A68,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A68,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B68,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B68,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO68/INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP68/INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ68/INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR68/INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS68/INDEX(StandServVolFC,MATCH($B68,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A68)+1","v":60},{"$f":"IF(ISNA(MATCH($A69,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A69,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A69,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A69,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B69,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B69,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO69/INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP69/INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ69/INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR69/INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS69/INDEX(StandServVolFC,MATCH($B69,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A69)+1","v":61},{"$f":"IF(ISNA(MATCH($A70,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A70,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A70,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A70,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B70,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B70,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO70/INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP70/INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ70/INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR70/INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS70/INDEX(StandServVolFC,MATCH($B70,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A70)+1","v":62},{"$f":"IF(ISNA(MATCH($A71,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A71,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A71,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A71,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B71,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B71,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO71/INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP71/INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ71/INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR71/INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS71/INDEX(StandServVolFC,MATCH($B71,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A71)+1","v":63},{"$f":"IF(ISNA(MATCH($A72,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A72,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A72,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A72,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B72,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B72,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO72/INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP72/INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ72/INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR72/INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS72/INDEX(StandServVolFC,MATCH($B72,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A72)+1","v":64},{"$f":"IF(ISNA(MATCH($A73,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A73,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A73,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A73,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B73,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B73,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO73/INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP73/INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ73/INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR73/INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS73/INDEX(StandServVolFC,MATCH($B73,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A73)+1","v":65},{"$f":"IF(ISNA(MATCH($A74,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A74,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A74,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A74,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B74,List_ServCode,0)),0,(INDEX(List_ServCustType,MATCH($B74,List_ServCode,0))))","v":0},{"$f":"IF(ISNA(MATCH($B74,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B74,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B74,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B74,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B74,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B74,List_ServCode,0)))","v":0},null,{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B74,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B74,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO74/INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP74/INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ74/INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR74/INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS74/INDEX(StandServVolFC,MATCH($B74,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A74)+1","v":66},{"$f":"IF(ISNA(MATCH($A75,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A75,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A75,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A75,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B75,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B75,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,{"$f":"I75+Q75+Y75+AG75","v":0},{"$f":"J75+R75+Z75+AH75","v":0},{"$f":"K75+S75+AA75+AI75","v":0},{"$f":"L75+T75+AB75+AJ75","v":0},{"$f":"M75+U75+AC75+AK75","v":0},null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO75/INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP75/INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ75/INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR75/INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS75/INDEX(StandServVolFC,MATCH($B75,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A75)+1","v":67},{"$f":"IF(ISNA(MATCH($A76,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A76,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A76,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A76,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B76,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B76,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO76/INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP76/INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ76/INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR76/INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS76/INDEX(StandServVolFC,MATCH($B76,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A76)+1","v":68},{"$f":"IF(ISNA(MATCH($A77,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A77,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A77,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A77,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B77,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B77,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO77/INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP77/INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ77/INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR77/INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS77/INDEX(StandServVolFC,MATCH($B77,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A77)+1","v":69},{"$f":"IF(ISNA(MATCH($A78,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A78,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A78,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A78,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B78,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B78,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO78/INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP78/INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ78/INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR78/INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS78/INDEX(StandServVolFC,MATCH($B78,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A78)+1","v":70},{"$f":"IF(ISNA(MATCH($A79,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A79,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A79,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A79,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B79,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B79,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO79/INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP79/INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ79/INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR79/INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS79/INDEX(StandServVolFC,MATCH($B79,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A79)+1","v":71},{"$f":"IF(ISNA(MATCH($A80,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A80,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A80,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A80,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B80,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B80,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO80/INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP80/INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ80/INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR80/INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS80/INDEX(StandServVolFC,MATCH($B80,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A80)+1","v":72},{"$f":"IF(ISNA(MATCH($A81,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A81,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A81,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A81,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B81,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B81,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO81/INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP81/INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ81/INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR81/INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS81/INDEX(StandServVolFC,MATCH($B81,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A81)+1","v":73},{"$f":"IF(ISNA(MATCH($A82,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A82,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A82,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A82,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B82,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B82,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO82/INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP82/INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ82/INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR82/INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS82/INDEX(StandServVolFC,MATCH($B82,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A82)+1","v":74},{"$f":"IF(ISNA(MATCH($A83,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A83,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A83,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A83,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B83,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B83,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO83/INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP83/INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ83/INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR83/INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS83/INDEX(StandServVolFC,MATCH($B83,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A83)+1","v":75},{"$f":"IF(ISNA(MATCH($A84,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A84,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A84,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A84,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B84,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B84,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO84/INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP84/INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ84/INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR84/INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS84/INDEX(StandServVolFC,MATCH($B84,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A84)+1","v":76},{"$f":"IF(ISNA(MATCH($A85,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A85,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A85,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A85,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B85,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B85,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO85/INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP85/INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ85/INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR85/INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS85/INDEX(StandServVolFC,MATCH($B85,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A85)+1","v":77},{"$f":"IF(ISNA(MATCH($A86,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A86,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A86,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A86,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B86,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B86,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO86/INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP86/INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ86/INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR86/INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS86/INDEX(StandServVolFC,MATCH($B86,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A86)+1","v":78},{"$f":"IF(ISNA(MATCH($A87,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A87,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A87,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A87,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B87,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B87,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO87/INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP87/INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ87/INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR87/INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS87/INDEX(StandServVolFC,MATCH($B87,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A87)+1","v":79},{"$f":"IF(ISNA(MATCH($A88,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A88,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A88,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A88,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B88,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B88,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO88/INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP88/INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ88/INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR88/INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS88/INDEX(StandServVolFC,MATCH($B88,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A88)+1","v":80},{"$f":"IF(ISNA(MATCH($A89,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A89,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A89,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A89,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B89,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B89,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO89/INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP89/INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ89/INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR89/INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS89/INDEX(StandServVolFC,MATCH($B89,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A89)+1","v":81},{"$f":"IF(ISNA(MATCH($A90,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A90,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A90,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A90,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B90,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B90,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO90/INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP90/INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ90/INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR90/INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS90/INDEX(StandServVolFC,MATCH($B90,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A90)+1","v":82},{"$f":"IF(ISNA(MATCH($A91,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A91,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A91,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A91,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B91,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B91,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO91/INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP91/INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ91/INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR91/INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS91/INDEX(StandServVolFC,MATCH($B91,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A91)+1","v":83},{"$f":"IF(ISNA(MATCH($A92,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A92,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A92,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A92,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B92,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B92,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO92/INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP92/INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ92/INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR92/INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS92/INDEX(StandServVolFC,MATCH($B92,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A92)+1","v":84},{"$f":"IF(ISNA(MATCH($A93,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A93,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A93,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A93,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B93,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B93,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO93/INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP93/INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ93/INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR93/INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS93/INDEX(StandServVolFC,MATCH($B93,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A93)+1","v":85},{"$f":"IF(ISNA(MATCH($A94,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A94,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A94,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A94,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B94,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B94,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO94/INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP94/INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ94/INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR94/INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS94/INDEX(StandServVolFC,MATCH($B94,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A94)+1","v":86},{"$f":"IF(ISNA(MATCH($A95,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A95,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A95,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A95,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B95,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B95,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO95/INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP95/INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ95/INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR95/INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS95/INDEX(StandServVolFC,MATCH($B95,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A95)+1","v":87},{"$f":"IF(ISNA(MATCH($A96,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A96,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A96,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A96,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B96,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B96,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO96/INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP96/INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ96/INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR96/INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS96/INDEX(StandServVolFC,MATCH($B96,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A96)+1","v":88},{"$f":"IF(ISNA(MATCH($A97,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A97,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A97,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A97,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B97,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B97,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO97/INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP97/INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ97/INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR97/INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS97/INDEX(StandServVolFC,MATCH($B97,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A97)+1","v":89},{"$f":"IF(ISNA(MATCH($A98,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A98,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A98,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A98,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B98,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B98,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO98/INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP98/INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ98/INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR98/INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS98/INDEX(StandServVolFC,MATCH($B98,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A98)+1","v":90},{"$f":"IF(ISNA(MATCH($A99,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A99,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A99,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A99,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B99,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B99,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO99/INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP99/INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ99/INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR99/INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS99/INDEX(StandServVolFC,MATCH($B99,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A99)+1","v":91},{"$f":"IF(ISNA(MATCH($A100,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A100,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A100,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A100,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B100,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B100,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO100/INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP100/INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ100/INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR100/INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS100/INDEX(StandServVolFC,MATCH($B100,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A100)+1","v":92},{"$f":"IF(ISNA(MATCH($A101,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A101,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A101,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A101,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B101,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B101,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO101/INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP101/INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ101/INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR101/INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS101/INDEX(StandServVolFC,MATCH($B101,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A101)+1","v":93},{"$f":"IF(ISNA(MATCH($A102,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A102,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A102,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A102,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B102,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B102,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO102/INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP102/INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ102/INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR102/INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS102/INDEX(StandServVolFC,MATCH($B102,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A102)+1","v":94},{"$f":"IF(ISNA(MATCH($A103,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A103,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A103,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A103,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B103,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B103,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO103/INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP103/INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ103/INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR103/INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS103/INDEX(StandServVolFC,MATCH($B103,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A103)+1","v":95},{"$f":"IF(ISNA(MATCH($A104,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A104,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A104,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A104,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B104,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B104,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO104/INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP104/INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ104/INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR104/INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS104/INDEX(StandServVolFC,MATCH($B104,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A104)+1","v":96},{"$f":"IF(ISNA(MATCH($A105,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A105,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A105,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A105,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B105,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B105,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO105/INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP105/INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ105/INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR105/INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS105/INDEX(StandServVolFC,MATCH($B105,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A105)+1","v":97},{"$f":"IF(ISNA(MATCH($A106,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A106,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A106,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A106,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B106,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B106,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO106/INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP106/INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ106/INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR106/INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS106/INDEX(StandServVolFC,MATCH($B106,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A106)+1","v":98},{"$f":"IF(ISNA(MATCH($A107,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A107,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A107,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A107,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B107,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B107,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO107/INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP107/INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ107/INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR107/INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS107/INDEX(StandServVolFC,MATCH($B107,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A107)+1","v":99},{"$f":"IF(ISNA(MATCH($A108,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A108,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A108,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A108,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B108,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B108,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO108/INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP108/INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ108/INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR108/INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS108/INDEX(StandServVolFC,MATCH($B108,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A108)+1","v":100},{"$f":"IF(ISNA(MATCH($A109,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A109,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A109,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A109,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B109,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B109,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO109/INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP109/INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ109/INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR109/INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS109/INDEX(StandServVolFC,MATCH($B109,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A109)+1","v":101},{"$f":"IF(ISNA(MATCH($A110,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A110,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A110,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A110,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B110,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B110,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO110/INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP110/INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ110/INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR110/INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS110/INDEX(StandServVolFC,MATCH($B110,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A110)+1","v":102},{"$f":"IF(ISNA(MATCH($A111,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A111,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A111,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A111,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B111,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B111,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO111/INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP111/INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ111/INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR111/INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS111/INDEX(StandServVolFC,MATCH($B111,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A111)+1","v":103},{"$f":"IF(ISNA(MATCH($A112,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A112,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A112,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A112,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B112,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B112,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO112/INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP112/INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ112/INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR112/INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS112/INDEX(StandServVolFC,MATCH($B112,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A112)+1","v":104},{"$f":"IF(ISNA(MATCH($A113,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A113,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A113,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A113,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B113,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B113,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO113/INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP113/INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ113/INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR113/INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS113/INDEX(StandServVolFC,MATCH($B113,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A113)+1","v":105},{"$f":"IF(ISNA(MATCH($A114,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A114,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A114,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A114,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B114,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B114,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO114/INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP114/INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ114/INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR114/INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS114/INDEX(StandServVolFC,MATCH($B114,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A114)+1","v":106},{"$f":"IF(ISNA(MATCH($A115,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A115,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A115,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A115,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B115,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B115,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO115/INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP115/INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ115/INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR115/INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS115/INDEX(StandServVolFC,MATCH($B115,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A115)+1","v":107},{"$f":"IF(ISNA(MATCH($A116,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A116,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A116,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A116,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B116,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B116,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO116/INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP116/INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ116/INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR116/INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS116/INDEX(StandServVolFC,MATCH($B116,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A116)+1","v":108},{"$f":"IF(ISNA(MATCH($A117,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A117,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A117,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A117,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B117,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B117,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO117/INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP117/INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ117/INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR117/INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS117/INDEX(StandServVolFC,MATCH($B117,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A117)+1","v":109},{"$f":"IF(ISNA(MATCH($A118,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A118,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A118,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A118,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B118,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B118,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO118/INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP118/INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ118/INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR118/INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS118/INDEX(StandServVolFC,MATCH($B118,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A118)+1","v":110},{"$f":"IF(ISNA(MATCH($A119,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A119,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A119,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A119,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B119,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B119,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO119/INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP119/INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ119/INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR119/INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS119/INDEX(StandServVolFC,MATCH($B119,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A119)+1","v":111},{"$f":"IF(ISNA(MATCH($A120,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A120,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A120,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A120,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B120,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B120,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO120/INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP120/INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ120/INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR120/INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS120/INDEX(StandServVolFC,MATCH($B120,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A120)+1","v":112},{"$f":"IF(ISNA(MATCH($A121,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A121,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A121,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A121,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B121,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B121,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO121/INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP121/INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ121/INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR121/INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS121/INDEX(StandServVolFC,MATCH($B121,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A121)+1","v":113},{"$f":"IF(ISNA(MATCH($A122,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A122,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A122,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A122,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B122,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B122,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO122/INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP122/INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ122/INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR122/INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS122/INDEX(StandServVolFC,MATCH($B122,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A122)+1","v":114},{"$f":"IF(ISNA(MATCH($A123,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A123,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A123,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A123,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B123,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B123,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO123/INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP123/INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ123/INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR123/INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS123/INDEX(StandServVolFC,MATCH($B123,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A123)+1","v":115},{"$f":"IF(ISNA(MATCH($A124,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A124,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A124,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A124,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B124,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B124,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO124/INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP124/INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ124/INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR124/INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS124/INDEX(StandServVolFC,MATCH($B124,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A124)+1","v":116},{"$f":"IF(ISNA(MATCH($A125,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A125,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A125,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A125,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B125,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B125,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO125/INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP125/INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ125/INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR125/INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS125/INDEX(StandServVolFC,MATCH($B125,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A125)+1","v":117},{"$f":"IF(ISNA(MATCH($A126,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A126,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A126,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A126,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B126,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B126,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO126/INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP126/INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ126/INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR126/INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS126/INDEX(StandServVolFC,MATCH($B126,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A126)+1","v":118},{"$f":"IF(ISNA(MATCH($A127,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A127,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A127,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A127,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B127,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B127,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO127/INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP127/INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ127/INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR127/INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS127/INDEX(StandServVolFC,MATCH($B127,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A128)+1","v":120},{"$f":"IF(ISNA(MATCH($A129,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A129,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A129,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A129,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B129,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B129,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO129/INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP129/INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ129/INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR129/INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS129/INDEX(StandServVolFC,MATCH($B129,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A129)+1","v":121},{"$f":"IF(ISNA(MATCH($A130,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A130,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A130,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A130,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B130,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B130,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO130/INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP130/INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ130/INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR130/INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS130/INDEX(StandServVolFC,MATCH($B130,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A131)+1","v":123},{"$f":"IF(ISNA(MATCH($A132,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A132,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A132,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A132,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B132,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B132,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO132/INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP132/INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ132/INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR132/INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS132/INDEX(StandServVolFC,MATCH($B132,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A132)+1","v":124},{"$f":"IF(ISNA(MATCH($A133,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A133,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A133,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A133,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B133,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B133,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO133/INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP133/INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ133/INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR133/INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS133/INDEX(StandServVolFC,MATCH($B133,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A134)+1","v":126},{"$f":"IF(ISNA(MATCH($A135,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A135,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A135,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A135,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B135,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B135,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO135/INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP135/INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ135/INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR135/INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS135/INDEX(StandServVolFC,MATCH($B135,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A135)+1","v":127},{"$f":"IF(ISNA(MATCH($A136,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A136,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A136,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A136,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B136,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B136,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO136/INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP136/INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ136/INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR136/INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS136/INDEX(StandServVolFC,MATCH($B136,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A137)+1","v":129},{"$f":"IF(ISNA(MATCH($A138,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A138,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A138,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A138,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B138,List_ServCode,0)),0,(INDEX(List_ServCustType,MATCH($B138,List_ServCode,0))))","v":0},{"$f":"IF(ISNA(MATCH($B138,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B138,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B138,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B138,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B138,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B138,List_ServCode,0)))","v":0},null,{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B138,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B138,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO138/INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP138/INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ138/INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR138/INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS138/INDEX(StandServVolFC,MATCH($B138,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A138)+1","v":130},{"$f":"IF(ISNA(MATCH($A139,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A139,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A139,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A139,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B139,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B139,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,{"$f":"I139+Q139+Y139+AG139","v":0},{"$f":"J139+R139+Z139+AH139","v":0},{"$f":"K139+S139+AA139+AI139","v":0},{"$f":"L139+T139+AB139+AJ139","v":0},{"$f":"M139+U139+AC139+AK139","v":0},null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO139/INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP139/INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ139/INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR139/INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS139/INDEX(StandServVolFC,MATCH($B139,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A140)+1","v":132},{"$f":"IF(ISNA(MATCH($A141,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A141,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A141,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A141,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B141,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B141,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO141/INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP141/INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ141/INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR141/INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS141/INDEX(StandServVolFC,MATCH($B141,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A141)+1","v":133},{"$f":"IF(ISNA(MATCH($A142,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A142,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A142,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A142,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B142,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B142,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO142/INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP142/INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ142/INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR142/INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS142/INDEX(StandServVolFC,MATCH($B142,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A143)+1","v":135},{"$f":"IF(ISNA(MATCH($A144,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A144,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A144,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A144,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B144,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B144,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO144/INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP144/INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ144/INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR144/INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS144/INDEX(StandServVolFC,MATCH($B144,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A144)+1","v":136},{"$f":"IF(ISNA(MATCH($A145,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A145,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A145,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A145,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B145,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B145,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO145/INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP145/INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ145/INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR145/INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS145/INDEX(StandServVolFC,MATCH($B145,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A146)+1","v":138},{"$f":"IF(ISNA(MATCH($A147,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A147,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A147,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A147,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B147,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B147,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO147/INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP147/INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ147/INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR147/INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS147/INDEX(StandServVolFC,MATCH($B147,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A147)+1","v":139},{"$f":"IF(ISNA(MATCH($A148,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A148,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A148,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A148,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B148,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B148,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO148/INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP148/INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ148/INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR148/INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS148/INDEX(StandServVolFC,MATCH($B148,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A149)+1","v":141},{"$f":"IF(ISNA(MATCH($A150,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A150,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A150,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A150,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B150,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B150,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO150/INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP150/INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ150/INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR150/INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS150/INDEX(StandServVolFC,MATCH($B150,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A150)+1","v":142},{"$f":"IF(ISNA(MATCH($A151,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A151,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A151,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A151,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B151,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B151,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO151/INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP151/INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ151/INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR151/INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS151/INDEX(StandServVolFC,MATCH($B151,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A152)+1","v":144},{"$f":"IF(ISNA(MATCH($A153,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A153,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A153,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A153,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B153,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B153,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO153/INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP153/INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ153/INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR153/INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS153/INDEX(StandServVolFC,MATCH($B153,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A153)+1","v":145},{"$f":"IF(ISNA(MATCH($A154,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A154,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A154,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A154,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B154,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B154,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO154/INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP154/INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ154/INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR154/INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS154/INDEX(StandServVolFC,MATCH($B154,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A155)+1","v":147},{"$f":"IF(ISNA(MATCH($A156,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A156,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A156,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A156,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B156,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B156,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO156/INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP156/INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ156/INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR156/INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS156/INDEX(StandServVolFC,MATCH($B156,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A156)+1","v":148},{"$f":"IF(ISNA(MATCH($A157,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A157,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A157,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A157,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B157,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B157,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO157/INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP157/INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ157/INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR157/INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS157/INDEX(StandServVolFC,MATCH($B157,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A158)+1","v":150},{"$f":"IF(ISNA(MATCH($A159,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A159,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A159,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A159,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B159,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B159,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO159/INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP159/INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ159/INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR159/INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS159/INDEX(StandServVolFC,MATCH($B159,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A159)+1","v":151},{"$f":"IF(ISNA(MATCH($A160,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A160,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A160,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A160,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B160,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B160,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO160/INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP160/INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ160/INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR160/INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS160/INDEX(StandServVolFC,MATCH($B160,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A161)+1","v":153},{"$f":"IF(ISNA(MATCH($A162,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A162,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A162,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A162,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B162,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B162,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO162/INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP162/INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ162/INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR162/INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS162/INDEX(StandServVolFC,MATCH($B162,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A162)+1","v":154},{"$f":"IF(ISNA(MATCH($A163,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A163,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A163,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A163,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B163,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B163,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO163/INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP163/INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ163/INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR163/INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS163/INDEX(StandServVolFC,MATCH($B163,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A164)+1","v":156},{"$f":"IF(ISNA(MATCH($A165,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A165,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A165,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A165,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B165,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B165,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO165/INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP165/INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ165/INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR165/INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS165/INDEX(StandServVolFC,MATCH($B165,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A165)+1","v":157},{"$f":"IF(ISNA(MATCH($A166,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A166,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A166,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A166,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B166,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B166,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO166/INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP166/INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ166/INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR166/INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS166/INDEX(StandServVolFC,MATCH($B166,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A167)+1","v":159},{"$f":"IF(ISNA(MATCH($A168,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A168,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A168,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A168,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B168,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B168,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO168/INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP168/INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ168/INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR168/INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS168/INDEX(StandServVolFC,MATCH($B168,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A168)+1","v":160},{"$f":"IF(ISNA(MATCH($A169,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A169,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A169,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A169,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B169,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B169,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO169/INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP169/INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ169/INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR169/INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS169/INDEX(StandServVolFC,MATCH($B169,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A170)+1","v":162},{"$f":"IF(ISNA(MATCH($A171,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A171,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A171,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A171,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B171,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B171,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO171/INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP171/INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ171/INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR171/INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS171/INDEX(StandServVolFC,MATCH($B171,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A171)+1","v":163},{"$f":"IF(ISNA(MATCH($A172,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A172,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A172,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A172,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B172,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B172,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO172/INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP172/INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ172/INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR172/INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS172/INDEX(StandServVolFC,MATCH($B172,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A173)+1","v":165},{"$f":"IF(ISNA(MATCH($A174,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A174,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A174,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A174,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B174,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B174,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO174/INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP174/INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ174/INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR174/INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS174/INDEX(StandServVolFC,MATCH($B174,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A174)+1","v":166},{"$f":"IF(ISNA(MATCH($A175,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A175,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A175,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A175,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B175,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B175,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO175/INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP175/INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ175/INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR175/INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS175/INDEX(StandServVolFC,MATCH($B175,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A176)+1","v":168},{"$f":"IF(ISNA(MATCH($A177,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A177,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A177,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A177,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B177,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B177,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO177/INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP177/INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ177/INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR177/INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS177/INDEX(StandServVolFC,MATCH($B177,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A177)+1","v":169},{"$f":"IF(ISNA(MATCH($A178,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A178,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A178,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A178,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B178,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B178,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO178/INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP178/INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ178/INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR178/INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS178/INDEX(StandServVolFC,MATCH($B178,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A179)+1","v":171},{"$f":"IF(ISNA(MATCH($A180,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A180,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A180,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A180,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B180,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B180,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO180/INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP180/INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ180/INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR180/INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS180/INDEX(StandServVolFC,MATCH($B180,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A180)+1","v":172},{"$f":"IF(ISNA(MATCH($A181,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A181,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A181,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A181,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B181,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B181,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO181/INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP181/INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ181/INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR181/INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS181/INDEX(StandServVolFC,MATCH($B181,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A182)+1","v":174},{"$f":"IF(ISNA(MATCH($A183,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A183,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A183,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A183,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B183,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B183,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO183/INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP183/INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ183/INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR183/INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS183/INDEX(StandServVolFC,MATCH($B183,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A183)+1","v":175},{"$f":"IF(ISNA(MATCH($A184,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A184,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A184,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A184,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B184,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B184,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO184/INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP184/INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ184/INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR184/INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS184/INDEX(StandServVolFC,MATCH($B184,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A185)+1","v":177},{"$f":"IF(ISNA(MATCH($A186,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A186,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A186,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A186,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B186,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B186,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO186/INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP186/INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ186/INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR186/INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS186/INDEX(StandServVolFC,MATCH($B186,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A186)+1","v":178},{"$f":"IF(ISNA(MATCH($A187,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A187,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A187,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A187,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B187,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B187,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO187/INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP187/INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ187/INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR187/INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS187/INDEX(StandServVolFC,MATCH($B187,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A189)+1","v":181},{"$f":"IF(ISNA(MATCH($A190,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A190,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A190,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A190,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B190,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B190,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO190/INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP190/INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ190/INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR190/INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS190/INDEX(StandServVolFC,MATCH($B190,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A190)+1","v":182},{"$f":"IF(ISNA(MATCH($A191,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A191,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A191,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A191,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B191,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B191,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO191/INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP191/INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ191/INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR191/INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS191/INDEX(StandServVolFC,MATCH($B191,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A192)+1","v":184},{"$f":"IF(ISNA(MATCH($A193,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A193,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A193,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A193,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B193,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B193,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO193/INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP193/INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ193/INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR193/INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS193/INDEX(StandServVolFC,MATCH($B193,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A193)+1","v":185},{"$f":"IF(ISNA(MATCH($A194,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A194,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A194,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A194,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B194,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B194,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO194/INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP194/INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ194/INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR194/INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS194/INDEX(StandServVolFC,MATCH($B194,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A195)+1","v":187},{"$f":"IF(ISNA(MATCH($A196,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A196,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A196,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A196,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B196,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B196,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO196/INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP196/INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ196/INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR196/INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS196/INDEX(StandServVolFC,MATCH($B196,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A196)+1","v":188},{"$f":"IF(ISNA(MATCH($A197,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A197,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A197,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A197,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B197,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B197,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO197/INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP197/INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ197/INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR197/INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS197/INDEX(StandServVolFC,MATCH($B197,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A198)+1","v":190},{"$f":"IF(ISNA(MATCH($A199,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A199,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A199,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A199,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B199,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B199,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO199/INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP199/INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ199/INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR199/INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS199/INDEX(StandServVolFC,MATCH($B199,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A199)+1","v":191},{"$f":"IF(ISNA(MATCH($A200,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A200,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A200,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A200,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B200,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B200,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO200/INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP200/INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ200/INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR200/INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS200/INDEX(StandServVolFC,MATCH($B200,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A201)+1","v":193},{"$f":"IF(ISNA(MATCH($A202,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A202,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A202,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A202,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B202,List_ServCode,0)),0,(INDEX(List_ServCustType,MATCH($B202,List_ServCode,0))))","v":0},{"$f":"IF(ISNA(MATCH($B202,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B202,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B202,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B202,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B202,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B202,List_ServCode,0)))","v":0},null,{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B202,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B202,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO202/INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP202/INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ202/INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR202/INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS202/INDEX(StandServVolFC,MATCH($B202,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A202)+1","v":194},{"$f":"IF(ISNA(MATCH($A203,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A203,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A203,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A203,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B203,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B203,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,{"$f":"I203+Q203+Y203+AG203","v":0},{"$f":"J203+R203+Z203+AH203","v":0},{"$f":"K203+S203+AA203+AI203","v":0},{"$f":"L203+T203+AB203+AJ203","v":0},{"$f":"M203+U203+AC203+AK203","v":0},null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO203/INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP203/INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ203/INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR203/INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS203/INDEX(StandServVolFC,MATCH($B203,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A204)+1","v":196},{"$f":"IF(ISNA(MATCH($A205,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A205,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A205,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A205,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B205,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B205,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO205/INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP205/INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ205/INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR205/INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS205/INDEX(StandServVolFC,MATCH($B205,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A205)+1","v":197},{"$f":"IF(ISNA(MATCH($A206,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A206,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A206,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A206,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B206,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B206,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO206/INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP206/INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ206/INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR206/INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS206/INDEX(StandServVolFC,MATCH($B206,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A207)+1","v":199},{"$f":"IF(ISNA(MATCH($A208,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A208,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A208,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A208,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B208,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B208,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO208/INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP208/INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ208/INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR208/INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS208/INDEX(StandServVolFC,MATCH($B208,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A208)+1","v":200},{"$f":"IF(ISNA(MATCH($A209,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A209,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A209,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A209,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B209,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B209,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO209/INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP209/INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ209/INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR209/INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS209/INDEX(StandServVolFC,MATCH($B209,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A210)+1","v":202},{"$f":"IF(ISNA(MATCH($A211,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A211,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A211,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A211,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B211,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B211,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO211/INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP211/INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ211/INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR211/INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS211/INDEX(StandServVolFC,MATCH($B211,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A211)+1","v":203},{"$f":"IF(ISNA(MATCH($A212,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A212,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A212,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A212,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B212,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B212,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO212/INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP212/INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ212/INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR212/INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS212/INDEX(StandServVolFC,MATCH($B212,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A213)+1","v":205},{"$f":"IF(ISNA(MATCH($A214,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A214,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A214,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A214,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B214,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B214,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO214/INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP214/INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ214/INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR214/INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS214/INDEX(StandServVolFC,MATCH($B214,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A214)+1","v":206},{"$f":"IF(ISNA(MATCH($A215,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A215,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A215,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A215,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B215,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B215,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO215/INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP215/INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ215/INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR215/INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS215/INDEX(StandServVolFC,MATCH($B215,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A216)+1","v":208},{"$f":"IF(ISNA(MATCH($A217,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A217,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A217,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A217,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B217,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B217,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO217/INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP217/INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ217/INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR217/INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS217/INDEX(StandServVolFC,MATCH($B217,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A217)+1","v":209},{"$f":"IF(ISNA(MATCH($A218,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A218,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A218,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A218,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B218,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B218,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO218/INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP218/INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ218/INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR218/INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS218/INDEX(StandServVolFC,MATCH($B218,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A219)+1","v":211},{"$f":"IF(ISNA(MATCH($A220,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A220,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A220,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A220,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B220,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B220,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO220/INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP220/INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ220/INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR220/INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS220/INDEX(StandServVolFC,MATCH($B220,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A220)+1","v":212},{"$f":"IF(ISNA(MATCH($A221,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A221,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A221,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A221,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B221,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B221,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO221/INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP221/INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ221/INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR221/INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS221/INDEX(StandServVolFC,MATCH($B221,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A222)+1","v":214},{"$f":"IF(ISNA(MATCH($A223,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A223,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A223,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A223,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B223,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B223,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO223/INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP223/INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ223/INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR223/INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS223/INDEX(StandServVolFC,MATCH($B223,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A223)+1","v":215},{"$f":"IF(ISNA(MATCH($A224,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A224,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A224,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A224,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B224,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B224,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO224/INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP224/INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ224/INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR224/INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS224/INDEX(StandServVolFC,MATCH($B224,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A225)+1","v":217},{"$f":"IF(ISNA(MATCH($A226,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A226,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A226,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A226,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B226,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B226,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO226/INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP226/INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ226/INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR226/INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS226/INDEX(StandServVolFC,MATCH($B226,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A226)+1","v":218},{"$f":"IF(ISNA(MATCH($A227,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A227,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A227,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A227,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B227,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B227,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO227/INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP227/INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ227/INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR227/INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS227/INDEX(StandServVolFC,MATCH($B227,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A228)+1","v":220},{"$f":"IF(ISNA(MATCH($A229,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A229,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A229,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A229,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B229,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B229,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO229/INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP229/INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ229/INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR229/INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS229/INDEX(StandServVolFC,MATCH($B229,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A229)+1","v":221},{"$f":"IF(ISNA(MATCH($A230,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A230,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A230,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A230,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B230,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B230,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO230/INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP230/INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ230/INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR230/INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS230/INDEX(StandServVolFC,MATCH($B230,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A231)+1","v":223},{"$f":"IF(ISNA(MATCH($A232,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A232,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A232,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A232,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B232,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B232,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO232/INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP232/INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ232/INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR232/INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS232/INDEX(StandServVolFC,MATCH($B232,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A232)+1","v":224},{"$f":"IF(ISNA(MATCH($A233,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A233,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A233,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A233,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B233,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B233,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO233/INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP233/INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ233/INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR233/INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS233/INDEX(StandServVolFC,MATCH($B233,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A234)+1","v":226},{"$f":"IF(ISNA(MATCH($A235,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A235,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A235,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A235,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B235,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B235,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO235/INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP235/INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ235/INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR235/INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS235/INDEX(StandServVolFC,MATCH($B235,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A235)+1","v":227},{"$f":"IF(ISNA(MATCH($A236,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A236,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A236,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A236,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B236,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B236,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO236/INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP236/INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ236/INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR236/INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS236/INDEX(StandServVolFC,MATCH($B236,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A237)+1","v":229},{"$f":"IF(ISNA(MATCH($A238,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A238,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A238,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A238,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B238,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B238,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO238/INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP238/INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ238/INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR238/INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS238/INDEX(StandServVolFC,MATCH($B238,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A238)+1","v":230},{"$f":"IF(ISNA(MATCH($A239,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A239,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A239,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A239,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B239,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B239,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO239/INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP239/INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ239/INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR239/INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS239/INDEX(StandServVolFC,MATCH($B239,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A240)+1","v":232},{"$f":"IF(ISNA(MATCH($A241,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A241,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A241,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A241,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B241,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B241,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO241/INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP241/INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ241/INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR241/INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS241/INDEX(StandServVolFC,MATCH($B241,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A241)+1","v":233},{"$f":"IF(ISNA(MATCH($A242,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A242,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A242,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A242,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B242,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B242,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO242/INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP242/INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ242/INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR242/INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS242/INDEX(StandServVolFC,MATCH($B242,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A243)+1","v":235},{"$f":"IF(ISNA(MATCH($A244,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A244,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A244,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A244,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B244,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B244,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO244/INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP244/INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ244/INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR244/INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS244/INDEX(StandServVolFC,MATCH($B244,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A244)+1","v":236},{"$f":"IF(ISNA(MATCH($A245,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A245,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A245,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A245,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B245,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B245,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO245/INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP245/INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ245/INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR245/INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS245/INDEX(StandServVolFC,MATCH($B245,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A246)+1","v":238},{"$f":"IF(ISNA(MATCH($A247,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A247,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A247,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A247,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B247,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B247,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO247/INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP247/INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ247/INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR247/INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS247/INDEX(StandServVolFC,MATCH($B247,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A247)+1","v":239},{"$f":"IF(ISNA(MATCH($A248,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A248,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A248,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A248,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B248,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B248,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO248/INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP248/INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ248/INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR248/INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS248/INDEX(StandServVolFC,MATCH($B248,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A249)+1","v":241},{"$f":"IF(ISNA(MATCH($A250,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A250,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A250,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A250,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B250,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B250,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO250/INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP250/INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ250/INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR250/INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS250/INDEX(StandServVolFC,MATCH($B250,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A250)+1","v":242},{"$f":"IF(ISNA(MATCH($A251,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A251,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A251,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A251,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B251,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B251,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO251/INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP251/INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ251/INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR251/INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS251/INDEX(StandServVolFC,MATCH($B251,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A252)+1","v":244},{"$f":"IF(ISNA(MATCH($A253,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A253,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A253,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A253,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B253,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B253,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO253/INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP253/INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ253/INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR253/INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS253/INDEX(StandServVolFC,MATCH($B253,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A253)+1","v":245},{"$f":"IF(ISNA(MATCH($A254,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A254,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A254,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A254,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B254,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B254,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO254/INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP254/INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ254/INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR254/INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS254/INDEX(StandServVolFC,MATCH($B254,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A255)+1","v":247},{"$f":"IF(ISNA(MATCH($A256,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A256,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A256,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A256,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B256,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B256,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO256/INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP256/INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ256/INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR256/INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS256/INDEX(StandServVolFC,MATCH($B256,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A256)+1","v":248},{"$f":"IF(ISNA(MATCH($A257,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A257,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A257,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A257,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B257,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B257,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO257/INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP257/INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ257/INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR257/INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS257/INDEX(StandServVolFC,MATCH($B257,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A258)+1","v":250},{"$f":"IF(ISNA(MATCH($A259,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A259,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A259,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A259,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B259,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B259,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO259/INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP259/INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ259/INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR259/INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS259/INDEX(StandServVolFC,MATCH($B259,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A259)+1","v":251},{"$f":"IF(ISNA(MATCH($A260,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A260,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A260,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A260,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B260,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B260,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO260/INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP260/INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ260/INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR260/INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS260/INDEX(StandServVolFC,MATCH($B260,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A261)+1","v":253},{"$f":"IF(ISNA(MATCH($A262,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A262,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A262,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A262,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B262,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B262,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO262/INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP262/INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ262/INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR262/INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS262/INDEX(StandServVolFC,MATCH($B262,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A262)+1","v":254},{"$f":"IF(ISNA(MATCH($A263,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A263,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A263,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A263,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B263,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B263,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO263/INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP263/INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ263/INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR263/INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS263/INDEX(StandServVolFC,MATCH($B263,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A264)+1","v":256},{"$f":"IF(ISNA(MATCH($A265,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A265,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A265,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A265,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B265,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B265,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO265/INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP265/INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ265/INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR265/INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS265/INDEX(StandServVolFC,MATCH($B265,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A265)+1","v":257},{"$f":"IF(ISNA(MATCH($A266,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A266,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A266,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A266,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B266,List_ServCode,0)),0,(INDEX(List_ServCustType,MATCH($B266,List_ServCode,0))))","v":0},{"$f":"IF(ISNA(MATCH($B266,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B266,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B266,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B266,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B266,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B266,List_ServCode,0)))","v":0},null,{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B266,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B266,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO266/INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP266/INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ266/INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR266/INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS266/INDEX(StandServVolFC,MATCH($B266,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A267)+1","v":259},{"$f":"IF(ISNA(MATCH($A268,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A268,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A268,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A268,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B268,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B268,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO268/INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP268/INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ268/INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR268/INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS268/INDEX(StandServVolFC,MATCH($B268,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A268)+1","v":260},{"$f":"IF(ISNA(MATCH($A269,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A269,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A269,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A269,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B269,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B269,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO269/INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP269/INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ269/INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR269/INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS269/INDEX(StandServVolFC,MATCH($B269,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A270)+1","v":262},{"$f":"IF(ISNA(MATCH($A271,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A271,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A271,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A271,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B271,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B271,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO271/INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP271/INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ271/INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR271/INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS271/INDEX(StandServVolFC,MATCH($B271,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A271)+1","v":263},{"$f":"IF(ISNA(MATCH($A272,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A272,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A272,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A272,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B272,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B272,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO272/INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP272/INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ272/INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR272/INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS272/INDEX(StandServVolFC,MATCH($B272,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A273)+1","v":265},{"$f":"IF(ISNA(MATCH($A274,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A274,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A274,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A274,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B274,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B274,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO274/INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP274/INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ274/INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR274/INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS274/INDEX(StandServVolFC,MATCH($B274,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A274)+1","v":266},{"$f":"IF(ISNA(MATCH($A275,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A275,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A275,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A275,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B275,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B275,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO275/INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP275/INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ275/INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR275/INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS275/INDEX(StandServVolFC,MATCH($B275,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A276)+1","v":268},{"$f":"IF(ISNA(MATCH($A277,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A277,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A277,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A277,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B277,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B277,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO277/INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP277/INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ277/INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR277/INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS277/INDEX(StandServVolFC,MATCH($B277,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A277)+1","v":269},{"$f":"IF(ISNA(MATCH($A278,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A278,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A278,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A278,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B278,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B278,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO278/INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP278/INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ278/INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR278/INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS278/INDEX(StandServVolFC,MATCH($B278,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A279)+1","v":271},{"$f":"IF(ISNA(MATCH($A280,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A280,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A280,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A280,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B280,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B280,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO280/INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP280/INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ280/INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR280/INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS280/INDEX(StandServVolFC,MATCH($B280,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A280)+1","v":272},{"$f":"IF(ISNA(MATCH($A281,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A281,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A281,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A281,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B281,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B281,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO281/INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP281/INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ281/INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR281/INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS281/INDEX(StandServVolFC,MATCH($B281,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A282)+1","v":274},{"$f":"IF(ISNA(MATCH($A283,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A283,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A283,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A283,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B283,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B283,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO283/INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP283/INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ283/INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR283/INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS283/INDEX(StandServVolFC,MATCH($B283,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A283)+1","v":275},{"$f":"IF(ISNA(MATCH($A284,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A284,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A284,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A284,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B284,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B284,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO284/INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP284/INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ284/INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR284/INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS284/INDEX(StandServVolFC,MATCH($B284,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A285)+1","v":277},{"$f":"IF(ISNA(MATCH($A286,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A286,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A286,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A286,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B286,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B286,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO286/INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP286/INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ286/INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR286/INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS286/INDEX(StandServVolFC,MATCH($B286,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A286)+1","v":278},{"$f":"IF(ISNA(MATCH($A287,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A287,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A287,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A287,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B287,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B287,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO287/INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP287/INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ287/INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR287/INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS287/INDEX(StandServVolFC,MATCH($B287,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A288)+1","v":280},{"$f":"IF(ISNA(MATCH($A289,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A289,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A289,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A289,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B289,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B289,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO289/INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP289/INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ289/INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR289/INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS289/INDEX(StandServVolFC,MATCH($B289,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A289)+1","v":281},{"$f":"IF(ISNA(MATCH($A290,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A290,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A290,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A290,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B290,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B290,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO290/INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP290/INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ290/INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR290/INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS290/INDEX(StandServVolFC,MATCH($B290,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A291)+1","v":283},{"$f":"IF(ISNA(MATCH($A292,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A292,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A292,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A292,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B292,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B292,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO292/INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP292/INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ292/INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR292/INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS292/INDEX(StandServVolFC,MATCH($B292,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A292)+1","v":284},{"$f":"IF(ISNA(MATCH($A293,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A293,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A293,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A293,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B293,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B293,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO293/INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP293/INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ293/INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR293/INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS293/INDEX(StandServVolFC,MATCH($B293,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A294)+1","v":286},{"$f":"IF(ISNA(MATCH($A295,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A295,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A295,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A295,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B295,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B295,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO295/INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP295/INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ295/INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR295/INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS295/INDEX(StandServVolFC,MATCH($B295,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A295)+1","v":287},{"$f":"IF(ISNA(MATCH($A296,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A296,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A296,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A296,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B296,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B296,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO296/INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP296/INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ296/INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR296/INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS296/INDEX(StandServVolFC,MATCH($B296,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A297)+1","v":289},{"$f":"IF(ISNA(MATCH($A298,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A298,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A298,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A298,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B298,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B298,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO298/INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP298/INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ298/INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR298/INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS298/INDEX(StandServVolFC,MATCH($B298,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A298)+1","v":290},{"$f":"IF(ISNA(MATCH($A299,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A299,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A299,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A299,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B299,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B299,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO299/INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP299/INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ299/INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR299/INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS299/INDEX(StandServVolFC,MATCH($B299,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A300)+1","v":292},{"$f":"IF(ISNA(MATCH($A301,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A301,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A301,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A301,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B301,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B301,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO301/INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP301/INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ301/INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR301/INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS301/INDEX(StandServVolFC,MATCH($B301,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A301)+1","v":293},{"$f":"IF(ISNA(MATCH($A302,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A302,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A302,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A302,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B302,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B302,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO302/INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP302/INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ302/INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR302/INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS302/INDEX(StandServVolFC,MATCH($B302,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A303)+1","v":295},{"$f":"IF(ISNA(MATCH($A304,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A304,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A304,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A304,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B304,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B304,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO304/INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP304/INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ304/INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR304/INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS304/INDEX(StandServVolFC,MATCH($B304,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A304)+1","v":296},{"$f":"IF(ISNA(MATCH($A305,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A305,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A305,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A305,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B305,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B305,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO305/INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP305/INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ305/INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR305/INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS305/INDEX(StandServVolFC,MATCH($B305,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A306)+1","v":298},{"$f":"IF(ISNA(MATCH($A307,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A307,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A307,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A307,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B307,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B307,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO307/INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP307/INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ307/INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR307/INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS307/INDEX(StandServVolFC,MATCH($B307,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A307)+1","v":299},{"$f":"IF(ISNA(MATCH($A308,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A308,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A308,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A308,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B308,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B308,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO308/INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP308/INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ308/INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR308/INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS308/INDEX(StandServVolFC,MATCH($B308,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A309)+1","v":301},{"$f":"IF(ISNA(MATCH($A310,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A310,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A310,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A310,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B310,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B310,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO310/INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP310/INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ310/INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR310/INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS310/INDEX(StandServVolFC,MATCH($B310,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A310)+1","v":302},{"$f":"IF(ISNA(MATCH($A311,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A311,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A311,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A311,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B311,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B311,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO311/INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP311/INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ311/INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR311/INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS311/INDEX(StandServVolFC,MATCH($B311,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A313)+1","v":305},{"$f":"IF(ISNA(MATCH($A314,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A314,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A314,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A314,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B314,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B314,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO314/INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP314/INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ314/INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR314/INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS314/INDEX(StandServVolFC,MATCH($B314,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A314)+1","v":306},{"$f":"IF(ISNA(MATCH($A315,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A315,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A315,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A315,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B315,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B315,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO315/INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP315/INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ315/INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR315/INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS315/INDEX(StandServVolFC,MATCH($B315,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A315)+1","v":307},{"$f":"IF(ISNA(MATCH($A316,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A316,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A316,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A316,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B316,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B316,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO316/INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP316/INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ316/INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR316/INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS316/INDEX(StandServVolFC,MATCH($B316,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A316)+1","v":308},{"$f":"IF(ISNA(MATCH($A317,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A317,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A317,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A317,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B317,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B317,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO317/INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP317/INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ317/INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR317/INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS317/INDEX(StandServVolFC,MATCH($B317,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A317)+1","v":309},{"$f":"IF(ISNA(MATCH($A318,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A318,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A318,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A318,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B318,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B318,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO318/INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP318/INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ318/INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR318/INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS318/INDEX(StandServVolFC,MATCH($B318,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A318)+1","v":310},{"$f":"IF(ISNA(MATCH($A319,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A319,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A319,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A319,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B319,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B319,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO319/INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP319/INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ319/INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR319/INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS319/INDEX(StandServVolFC,MATCH($B319,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A319)+1","v":311},{"$f":"IF(ISNA(MATCH($A320,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A320,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A320,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A320,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B320,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B320,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO320/INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP320/INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ320/INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR320/INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS320/INDEX(StandServVolFC,MATCH($B320,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A320)+1","v":312},{"$f":"IF(ISNA(MATCH($A321,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A321,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A321,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A321,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B321,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B321,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO321/INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP321/INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ321/INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR321/INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS321/INDEX(StandServVolFC,MATCH($B321,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A321)+1","v":313},{"$f":"IF(ISNA(MATCH($A322,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A322,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A322,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A322,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B322,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B322,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO322/INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP322/INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ322/INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR322/INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS322/INDEX(StandServVolFC,MATCH($B322,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A322)+1","v":314},{"$f":"IF(ISNA(MATCH($A323,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A323,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A323,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A323,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B323,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B323,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO323/INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP323/INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ323/INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR323/INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS323/INDEX(StandServVolFC,MATCH($B323,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A323)+1","v":315},{"$f":"IF(ISNA(MATCH($A324,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A324,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A324,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A324,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B324,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B324,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO324/INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP324/INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ324/INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR324/INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS324/INDEX(StandServVolFC,MATCH($B324,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A324)+1","v":316},{"$f":"IF(ISNA(MATCH($A325,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A325,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A325,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A325,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B325,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B325,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO325/INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP325/INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ325/INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR325/INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS325/INDEX(StandServVolFC,MATCH($B325,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A325)+1","v":317},{"$f":"IF(ISNA(MATCH($A326,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A326,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A326,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A326,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B326,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B326,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO326/INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP326/INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ326/INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR326/INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS326/INDEX(StandServVolFC,MATCH($B326,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A326)+1","v":318},{"$f":"IF(ISNA(MATCH($A327,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A327,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A327,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A327,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B327,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B327,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO327/INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP327/INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ327/INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR327/INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS327/INDEX(StandServVolFC,MATCH($B327,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A327)+1","v":319},{"$f":"IF(ISNA(MATCH($A328,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A328,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A328,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A328,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B328,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B328,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO328/INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP328/INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ328/INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR328/INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS328/INDEX(StandServVolFC,MATCH($B328,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A328)+1","v":320},{"$f":"IF(ISNA(MATCH($A329,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A329,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A329,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A329,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B329,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B329,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO329/INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP329/INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ329/INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR329/INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS329/INDEX(StandServVolFC,MATCH($B329,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A329)+1","v":321},{"$f":"IF(ISNA(MATCH($A330,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A330,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A330,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A330,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($B330,List_ServCode,0)),0,(INDEX(List_ServCustType,MATCH($B330,List_ServCode,0))))","v":0},{"$f":"IF(ISNA(MATCH($B330,List_ServCode,0)),0,INDEX(List_ServGeography,MATCH($B330,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B330,List_ServCode,0)),0,INDEX(List_ServTechnology,MATCH($B330,List_ServCode,0)))","v":0},{"$f":"IF(ISNA(MATCH($B330,List_ServCode,0)),0,INDEX(List_ServChargElement,MATCH($B330,List_ServCode,0)))","v":0},null,{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B330,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B330,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO330/INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP330/INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ330/INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR330/INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS330/INDEX(StandServVolFC,MATCH($B330,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A330)+1","v":322},{"$f":"IF(ISNA(MATCH($A331,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A331,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A331,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A331,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B331,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B331,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,{"$f":"I331+Q331+Y331+AG331","v":0},{"$f":"J331+R331+Z331+AH331","v":0},{"$f":"K331+S331+AA331+AI331","v":0},{"$f":"L331+T331+AB331+AJ331","v":0},{"$f":"M331+U331+AC331+AK331","v":0},null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO331/INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP331/INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ331/INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR331/INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS331/INDEX(StandServVolFC,MATCH($B331,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A331)+1","v":323},{"$f":"IF(ISNA(MATCH($A332,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A332,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A332,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A332,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B332,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B332,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO332/INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP332/INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ332/INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR332/INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS332/INDEX(StandServVolFC,MATCH($B332,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A332)+1","v":324},{"$f":"IF(ISNA(MATCH($A333,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A333,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A333,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A333,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B333,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B333,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO333/INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP333/INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ333/INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR333/INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS333/INDEX(StandServVolFC,MATCH($B333,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A333)+1","v":325},{"$f":"IF(ISNA(MATCH($A334,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A334,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A334,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A334,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B334,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B334,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO334/INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP334/INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ334/INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR334/INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS334/INDEX(StandServVolFC,MATCH($B334,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A334)+1","v":326},{"$f":"IF(ISNA(MATCH($A335,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A335,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A335,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A335,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B335,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B335,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO335/INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP335/INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ335/INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR335/INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS335/INDEX(StandServVolFC,MATCH($B335,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A335)+1","v":327},{"$f":"IF(ISNA(MATCH($A336,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A336,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A336,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A336,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B336,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B336,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO336/INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP336/INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ336/INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR336/INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS336/INDEX(StandServVolFC,MATCH($B336,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A336)+1","v":328},{"$f":"IF(ISNA(MATCH($A337,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A337,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A337,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A337,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B337,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B337,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO337/INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP337/INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ337/INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR337/INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS337/INDEX(StandServVolFC,MATCH($B337,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A337)+1","v":329},{"$f":"IF(ISNA(MATCH($A338,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A338,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A338,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A338,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B338,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B338,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO338/INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP338/INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ338/INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR338/INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS338/INDEX(StandServVolFC,MATCH($B338,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A338)+1","v":330},{"$f":"IF(ISNA(MATCH($A339,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A339,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A339,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A339,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B339,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B339,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO339/INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP339/INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ339/INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR339/INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS339/INDEX(StandServVolFC,MATCH($B339,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A339)+1","v":331},{"$f":"IF(ISNA(MATCH($A340,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A340,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A340,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A340,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B340,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B340,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO340/INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP340/INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ340/INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR340/INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS340/INDEX(StandServVolFC,MATCH($B340,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A340)+1","v":332},{"$f":"IF(ISNA(MATCH($A341,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A341,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A341,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A341,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B341,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B341,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO341/INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP341/INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ341/INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR341/INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS341/INDEX(StandServVolFC,MATCH($B341,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A341)+1","v":333},{"$f":"IF(ISNA(MATCH($A342,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A342,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A342,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A342,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B342,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B342,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO342/INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP342/INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ342/INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR342/INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS342/INDEX(StandServVolFC,MATCH($B342,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A342)+1","v":334},{"$f":"IF(ISNA(MATCH($A343,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A343,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A343,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A343,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B343,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B343,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO343/INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP343/INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ343/INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR343/INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS343/INDEX(StandServVolFC,MATCH($B343,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[{"$f":"MAX($A$9:A343)+1","v":335},{"$f":"IF(ISNA(MATCH($A344,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!B$9:B$407,MATCH($A344,BasketDesign!$R$9:$R$407,0)))","v":0},{"$f":"IF(ISNA(MATCH($A344,BasketDesign!$R$9:$R$407,0)),0,INDEX(BasketDesign!C$9:C$407,MATCH($A344,BasketDesign!$R$9:$R$407,0)))","v":0},0,0,0,0,null,{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),I$8)/I$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),J$8)/J$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),K$8)/K$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),L$8)/L$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$H$9:$L$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),M$8)/M$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),Q$8)/Q$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),R$8)/R$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),S$8)/S$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),T$8)/T$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$P$9:$T$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),U$8)/U$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),Y$8)/Y$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),Z$8)/Z$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AA$8)/AA$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AB$8)/AB$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$X$9:$AB$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AC$8)/AC$7)","v":0},null,null,null,{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AG$8)/AG$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AH$8)/AH$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AI$8)/AI$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AJ$8)/AJ$7)","v":0},{"$f":"IF(ISNA(MATCH($B344,TotalCosts_Service!$B$9:$B$408,0)),0,INDEX(TotalCosts_Service!$AF$9:$AJ$408,MATCH($B344,TotalCosts_Service!$B$9:$B$408,0),AK$8)/AK$7)","v":0},null,null,null,0,0,0,0,0,null,null,null,{"$f":"IF(INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AW$8)=0,0,AO344/INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AW$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AX$8)=0,0,AP344/INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AX$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AY$8)=0,0,AQ344/INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AY$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AZ$8)=0,0,AR344/INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),AZ$8)*thousand)","v":0},{"$f":"IF(INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),BA$8)=0,0,AS344/INDEX(StandServVolFC,MATCH($B344,FC.ServVolumes!$B$9:$B$408,0),BA$8)*thousand)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I10:I344)","v":0},{"$f":"SUM(J10:J344)","v":0},{"$f":"SUM(K10:K344)","v":0},{"$f":"SUM(L10:L344)","v":0},{"$f":"SUM(M10:M344)","v":0},null,null,null,{"$f":"SUM(Q10:Q344)","v":0},{"$f":"SUM(R10:R344)","v":0},{"$f":"SUM(S10:S344)","v":0},{"$f":"SUM(T10:T344)","v":0},{"$f":"SUM(U10:U344)","v":0},null,null,null,{"$f":"SUM(Y10:Y344)","v":0},{"$f":"SUM(Z10:Z344)","v":0},{"$f":"SUM(AA10:AA344)","v":0},{"$f":"SUM(AB10:AB344)","v":0},{"$f":"SUM(AC10:AC344)","v":0},null,null,null,{"$f":"SUM(AG10:AG344)","v":0},{"$f":"SUM(AH10:AH344)","v":0},{"$f":"SUM(AI10:AI344)","v":0},{"$f":"SUM(AJ10:AJ344)","v":0},{"$f":"SUM(AK10:AK344)","v":0},null,null,null,{"$f":"SUM(AO10:AO344)","v":0},{"$f":"SUM(AP10:AP344)","v":0},{"$f":"SUM(AQ10:AQ344)","v":0},{"$f":"SUM(AR10:AR344)","v":0},{"$f":"SUM(AS10:AS344)","v":0}]

{"sheet":"Xcalculation","index":75,"n_rows":495,"n_cols":34,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Calculation of X",null,null,null,null,null,null,null,null,null,null,"NB. Calculated results different to Temporary Conditions statement because non-confidential model uses data that has been randomised by +/- 20%  "]
["Forecasts of costs and revenues - 2014/15 expressed in nominal terms, 2015/16 onwards expressed in real terms using 2015/16 as the base year"]
["Units: £m",null,"Selected scenario ",null,1,{"$f":"IF(INDEX(BasketDesign!$J$7:$M$7,,E4)=\"<Enter basket name>\",\"Basket not used\",INDEX(BasketDesign!$J$7:$M$7,,E4)&\" \"&\"Basket\")","v":"TI Basket"},null,null,null,null,null,null,2,{"$f":"IF(INDEX(BasketDesign!$J$7:$M$7,,M4)=\"<Enter basket name>\",\"Basket not used\",INDEX(BasketDesign!$J$7:$M$7,,M4)&\" \"&\"Basket\")","v":"Ethernet Basket"},null,null,null,null,null,null,3,{"$f":"IF(INDEX(BasketDesign!$J$7:$M$7,,U4)=\"<Enter basket name>\",\"Basket not used\",INDEX(BasketDesign!$J$7:$M$7,,U4)&\" \"&\"Basket\")","v":"Basket not used"},null,null,null,null,null,null,4,{"$f":"IF(INDEX(BasketDesign!$J$7:$M$7,,AC4)=\"<Enter basket name>\",\"Basket not used\",INDEX(BasketDesign!$J$7:$M$7,,AC4)&\" \"&\"Basket\")","v":"Basket not used"}]
[]
[null,"Charge control years",2,null,null,"Revenues in absence of X (£m)",null,null,null,{"$f":"J25","v":134.41476765634138},null,null,null,"Revenues in absence of X (£m)",null,null,null,{"$f":"R25","v":488.38645489963096},null,null,null,"Revenues in absence of X (£m)",null,null,null,{"$f":"Z25","v":0},null,null,null,"Revenues in absence of X (£m)",null,null,null,{"$f":"AH25","v":0}]
[null,"End of charge control","2018/19",null,null,"Costs (including allowed return on capital) (£m)",null,null,null,{"$f":"J45","v":125.2630545888362},null,null,null,"Costs (including allowed return on capital) (£m)",null,null,null,{"$f":"R50","v":352.34016320497022},null,null,null,"Costs (including allowed return on capital) (£m)",null,null,null,{"$f":"Z45","v":0},null,null,null,"Costs (including allowed return on capital) (£m)",null,null,null,{"$f":"AH45","v":0}]
[null,"NDR adjustment",null,null,null,"X",null,null,null,{"$f":"IF(J6=0,0,POWER(J7/J6,1/3)-1)","v":-2.3230693537875546E-2},null,null,null,"X",null,null,null,{"$f":"IF(R6=0,0,POWER(R7/R6,1/$C6)-1)","v":-0.15062539851638335},null,null,null,"X",null,null,null,{"$f":"IF(Z6=0,0,POWER(Z7/Z6,1/$C6)-1)","v":0},null,null,null,"X",null,null,null,{"$f":"IF(AH6=0,0,POWER(AH7/AH6,1/$C6)-1)","v":0}]
[null,"Use (6) Supplementary cost forecasting model for TI?",{"$f":"'Control panel'!H99","v":true},null,null,"Geometric average of inflation",null,null,null,{"$f":"GeoAvgCPI","v":2.0250000000000101E-2},null,null,null,"Geometric average of inflation",null,null,null,{"$f":"GeoAvgCPI","v":2.0250000000000101E-2},null,null,null,"Geometric average of inflation",null,null,null,{"$f":"GeoAvgCPI","v":2.0250000000000101E-2},null,null,null,"Geometric average of inflation",null,null,null,{"$f":"GeoAvgCPI","v":2.0250000000000101E-2}]
[null,null,null,null,null,"Adjusted year 1 X",null,null,null,{"$f":"J8*(1+J9)","v":-2.370111508201753E-2},null,null,null,"Adjusted year 1 X",null,null,null,{"$f":"R8*(1+R9)","v":-0.15367556283634012},null,null,null,"Adjusted year 1 X",null,null,null,{"$f":"Z8*(1+Z9)","v":0},null,null,null,"Adjusted year 1 X",null,null,null,{"$f":"AH8*(1+AH9)","v":0}]
[null,"Passive migration uplift (£m)",{"$f":"INDEX('1819 cost uplifts'!$D9:$E9,,DF_scenario)","v":0},null,null,"Rounded X",null,null,null,{"$f":"ROUND(J10*100*4,0)/400","v":-2.2499999999999999E-2},null,null,null,"Rounded X",null,null,null,{"$f":"ROUND(R10*100*4,0)/400","v":-0.1525},null,null,null,"Rounded X",null,null,null,{"$f":"ROUND(Z10*100*4,0)/400","v":0},null,null,null,"Rounded X",null,null,null,{"$f":"ROUND(AH10*100*4,0)/400","v":0}]
[null,"Passives development costs (£m)"]
[null,"Stranded assets due to passives (£m)",{"$f":"INDEX('1819 cost uplifts'!$D11:$E11,,DF_scenario)","v":9.1313353878310702E-2},null,null,{"$f":"E13+1","v":1},{"$f":"F13+1","v":2},{"$f":"G13+1","v":3},{"$f":"H13+1","v":4},{"$f":"I13+1","v":5},null,null,null,{"$f":"M13+1","v":1},{"$f":"N13+1","v":2},{"$f":"O13+1","v":3},{"$f":"P13+1","v":4},{"$f":"Q13+1","v":5},null,null,null,{"$f":"U13+1","v":1},{"$f":"V13+1","v":2},{"$f":"W13+1","v":3},{"$f":"X13+1","v":4},{"$f":"Y13+1","v":5},null,null,null,{"$f":"AC13+1","v":1},{"$f":"AD13+1","v":2},{"$f":"AE13+1","v":3},{"$f":"AF13+1","v":4},{"$f":"AG13+1","v":5}]
[null,null,null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19",null,null,null,{"$f":"List_Years","v":"2014/15"},"2015/16","2016/17","2017/18","2018/19"]
["Revenues without SCA or X"]
[]
[null,"Internal",null,null,null,{"$f":"SUMIFS(Basket1Rev!R$9:R$343,Basket1Rev!$D$9:$D$343,$B17)","v":132.75259037806333},{"$f":"SUMIFS(Basket1Rev!S$9:S$343,Basket1Rev!$D$9:$D$343,$B17)","v":103.98793968881118},{"$f":"SUMIFS(Basket1Rev!T$9:T$343,Basket1Rev!$D$9:$D$343,$B17)","v":95.644822938637361},{"$f":"SUMIFS(Basket1Rev!U$9:U$343,Basket1Rev!$D$9:$D$343,$B17)","v":71.503161447899899},{"$f":"SUMIFS(Basket1Rev!V$9:V$343,Basket1Rev!$D$9:$D$343,$B17)","v":64.56016810253702},null,null,null,{"$f":"SUMIFS(Basket2Rev!R$9:R$343,Basket2Rev!$D$9:$D$343,$B17)","v":398.88706666711744},{"$f":"SUMIFS(Basket2Rev!S$9:S$343,Basket2Rev!$D$9:$D$343,$B17)","v":422.12803607274623},{"$f":"SUMIFS(Basket2Rev!T$9:T$343,Basket2Rev!$D$9:$D$343,$B17)","v":398.56902839790843},{"$f":"SUMIFS(Basket2Rev!U$9:U$343,Basket2Rev!$D$9:$D$343,$B17)","v":430.95394867173877},{"$f":"SUMIFS(Basket2Rev!V$9:V$343,Basket2Rev!$D$9:$D$343,$B17)","v":375.63799389763847},null,null,null,{"$f":"SUMIFS(Basket3Rev!R$9:R$343,Basket3Rev!$D$9:$D$343,$B17)","v":0},{"$f":"SUMIFS(Basket3Rev!S$9:S$343,Basket3Rev!$D$9:$D$343,$B17)","v":0},{"$f":"SUMIFS(Basket3Rev!T$9:T$343,Basket3Rev!$D$9:$D$343,$B17)","v":0},{"$f":"SUMIFS(Basket3Rev!U$9:U$343,Basket3Rev!$D$9:$D$343,$B17)","v":0},{"$f":"SUMIFS(Basket3Rev!V$9:V$343,Basket3Rev!$D$9:$D$343,$B17)","v":0},null,null,null,{"$f":"SUMIFS(Basket4Rev!R$9:R$343,Basket4Rev!$D$9:$D$343,$B17)","v":0},{"$f":"SUMIFS(Basket4Rev!S$9:S$343,Basket4Rev!$D$9:$D$343,$B17)","v":0},{"$f":"SUMIFS(Basket4Rev!T$9:T$343,Basket4Rev!$D$9:$D$343,$B17)","v":0},{"$f":"SUMIFS(Basket4Rev!U$9:U$343,Basket4Rev!$D$9:$D$343,$B17)","v":0},{"$f":"SUMIFS(Basket4Rev!V$9:V$343,Basket4Rev!$D$9:$D$343,$B17)","v":0}]
[null,"External",null,null,null,{"$f":"SUMIFS(Basket1Rev!R$9:R$343,Basket1Rev!$D$9:$D$343,$B18)","v":207.24829220386212},{"$f":"SUMIFS(Basket1Rev!S$9:S$343,Basket1Rev!$D$9:$D$343,$B18)","v":167.22472306223725},{"$f":"SUMIFS(Basket1Rev!T$9:T$343,Basket1Rev!$D$9:$D$343,$B18)","v":131.40803174983401},{"$f":"SUMIFS(Basket1Rev!U$9:U$343,Basket1Rev!$D$9:$D$343,$B18)","v":104.29019838208505},{"$f":"SUMIFS(Basket1Rev!V$9:V$343,Basket1Rev!$D$9:$D$343,$B18)","v":80.753094228642823},null,null,null,{"$f":"SUMIFS(Basket2Rev!R$9:R$343,Basket2Rev!$D$9:$D$343,$B18)","v":298.06311446189869},{"$f":"SUMIFS(Basket2Rev!S$9:S$343,Basket2Rev!$D$9:$D$343,$B18)","v":264.58103034039812},{"$f":"SUMIFS(Basket2Rev!T$9:T$343,Basket2Rev!$D$9:$D$343,$B18)","v":302.02045726473591},{"$f":"SUMIFS(Basket2Rev!U$9:U$343,Basket2Rev!$D$9:$D$343,$B18)","v":307.95408587036457},{"$f":"SUMIFS(Basket2Rev!V$9:V$343,Basket2Rev!$D$9:$D$343,$B18)","v":265.96270880813006},null,null,null,{"$f":"SUMIFS(Basket3Rev!R$9:R$343,Basket3Rev!$D$9:$D$343,$B18)","v":0},{"$f":"SUMIFS(Basket3Rev!S$9:S$343,Basket3Rev!$D$9:$D$343,$B18)","v":0},{"$f":"SUMIFS(Basket3Rev!T$9:T$343,Basket3Rev!$D$9:$D$343,$B18)","v":0},{"$f":"SUMIFS(Basket3Rev!U$9:U$343,Basket3Rev!$D$9:$D$343,$B18)","v":0},{"$f":"SUMIFS(Basket3Rev!V$9:V$343,Basket3Rev!$D$9:$D$343,$B18)","v":0},null,null,null,{"$f":"SUMIFS(Basket4Rev!R$9:R$343,Basket4Rev!$D$9:$D$343,$B18)","v":0},{"$f":"SUMIFS(Basket4Rev!S$9:S$343,Basket4Rev!$D$9:$D$343,$B18)","v":0},{"$f":"SUMIFS(Basket4Rev!T$9:T$343,Basket4Rev!$D$9:$D$343,$B18)","v":0},{"$f":"SUMIFS(Basket4Rev!U$9:U$343,Basket4Rev!$D$9:$D$343,$B18)","v":0},{"$f":"SUMIFS(Basket4Rev!V$9:V$343,Basket4Rev!$D$9:$D$343,$B18)","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F17:F18)","v":340.00088258192545},{"$f":"SUM(G17:G18)","v":271.21266275104841},{"$f":"SUM(H17:H18)","v":227.05285468847137},{"$f":"SUM(I17:I18)","v":175.79335982998495},{"$f":"SUM(J17:J18)","v":145.31326233117983},null,null,null,{"$f":"SUM(N17:N18)","v":696.95018112901607},{"$f":"SUM(O17:O18)","v":686.70906641314434},{"$f":"SUM(P17:P18)","v":700.58948566264439},{"$f":"SUM(Q17:Q18)","v":738.90803454210334},{"$f":"SUM(R17:R18)","v":641.60070270576853},null,null,null,{"$f":"SUM(V17:V18)","v":0},{"$f":"SUM(W17:W18)","v":0},{"$f":"SUM(X17:X18)","v":0},{"$f":"SUM(Y17:Y18)","v":0},{"$f":"SUM(Z17:Z18)","v":0},null,null,null,{"$f":"SUM(AD17:AD18)","v":0},{"$f":"SUM(AE17:AE18)","v":0},{"$f":"SUM(AF17:AF18)","v":0},{"$f":"SUM(AG17:AG18)","v":0},{"$f":"SUM(AH17:AH18)","v":0}]
[]
["Revenues without X (but including SCA and Y1 X)"]
[]
[null,"Internal",null,null,null,{"$f":"SUMIFS(Basket1Rev!Z$9:Z$343,Basket1Rev!$D$9:$D$343,$B23)","v":132.75259037806333},{"$f":"SUMIFS(Basket1Rev!AA$9:AA$343,Basket1Rev!$D$9:$D$343,$B23)","v":96.188844212150343},{"$f":"SUMIFS(Basket1Rev!AB$9:AB$343,Basket1Rev!$D$9:$D$343,$B23)","v":88.471461218239583},{"$f":"SUMIFS(Basket1Rev!AC$9:AC$343,Basket1Rev!$D$9:$D$343,$B23)","v":66.140424339307401},{"$f":"SUMIFS(Basket1Rev!AD$9:AD$343,Basket1Rev!$D$9:$D$343,$B23)","v":59.718155494846769},null,null,null,{"$f":"SUMIFS(Basket2Rev!Z$9:Z$343,Basket2Rev!$D$9:$D$343,$B23)","v":398.88706666711744},{"$f":"SUMIFS(Basket2Rev!AA$9:AA$343,Basket2Rev!$D$9:$D$343,$B23)","v":371.47267174401685},{"$f":"SUMIFS(Basket2Rev!AB$9:AB$343,Basket2Rev!$D$9:$D$343,$B23)","v":303.39074441648796},{"$f":"SUMIFS(Basket2Rev!AC$9:AC$343,Basket2Rev!$D$9:$D$343,$B23)","v":328.04214572892761},{"$f":"SUMIFS(Basket2Rev!AD$9:AD$343,Basket2Rev!$D$9:$D$343,$B23)","v":285.93564095488244},null,null,null,{"$f":"SUMIFS(Basket3Rev!Z$9:Z$343,Basket3Rev!$D$9:$D$343,$B23)","v":0},{"$f":"SUMIFS(Basket3Rev!AA$9:AA$343,Basket3Rev!$D$9:$D$343,$B23)","v":0},{"$f":"SUMIFS(Basket3Rev!AB$9:AB$343,Basket3Rev!$D$9:$D$343,$B23)","v":0},{"$f":"SUMIFS(Basket3Rev!AC$9:AC$343,Basket3Rev!$D$9:$D$343,$B23)","v":0},{"$f":"SUMIFS(Basket3Rev!AD$9:AD$343,Basket3Rev!$D$9:$D$343,$B23)","v":0},null,null,null,{"$f":"SUMIFS(Basket4Rev!Z$9:Z$343,Basket4Rev!$D$9:$D$343,$B23)","v":0},{"$f":"SUMIFS(Basket4Rev!AA$9:AA$343,Basket4Rev!$D$9:$D$343,$B23)","v":0},{"$f":"SUMIFS(Basket4Rev!AB$9:AB$343,Basket4Rev!$D$9:$D$343,$B23)","v":0},{"$f":"SUMIFS(Basket4Rev!AC$9:AC$343,Basket4Rev!$D$9:$D$343,$B23)","v":0},{"$f":"SUMIFS(Basket4Rev!AD$9:AD$343,Basket4Rev!$D$9:$D$343,$B23)","v":0}]
[null,"External",null,null,null,{"$f":"SUMIFS(Basket1Rev!Z$9:Z$343,Basket1Rev!$D$9:$D$343,$B24)","v":207.24829220386212},{"$f":"SUMIFS(Basket1Rev!AA$9:AA$343,Basket1Rev!$D$9:$D$343,$B24)","v":154.68286883256948},{"$f":"SUMIFS(Basket1Rev!AB$9:AB$343,Basket1Rev!$D$9:$D$343,$B24)","v":121.55242936859646},{"$f":"SUMIFS(Basket1Rev!AC$9:AC$343,Basket1Rev!$D$9:$D$343,$B24)","v":96.468433503428642},{"$f":"SUMIFS(Basket1Rev!AD$9:AD$343,Basket1Rev!$D$9:$D$343,$B24)","v":74.696612161494613},null,null,null,{"$f":"SUMIFS(Basket2Rev!Z$9:Z$343,Basket2Rev!$D$9:$D$343,$B24)","v":298.06311446189869},{"$f":"SUMIFS(Basket2Rev!AA$9:AA$343,Basket2Rev!$D$9:$D$343,$B24)","v":232.83130669955037},{"$f":"SUMIFS(Basket2Rev!AB$9:AB$343,Basket2Rev!$D$9:$D$343,$B24)","v":229.89797206991688},{"$f":"SUMIFS(Basket2Rev!AC$9:AC$343,Basket2Rev!$D$9:$D$343,$B24)","v":234.41465016452153},{"$f":"SUMIFS(Basket2Rev!AD$9:AD$343,Basket2Rev!$D$9:$D$343,$B24)","v":202.45081394474849},null,null,null,{"$f":"SUMIFS(Basket3Rev!Z$9:Z$343,Basket3Rev!$D$9:$D$343,$B24)","v":0},{"$f":"SUMIFS(Basket3Rev!AA$9:AA$343,Basket3Rev!$D$9:$D$343,$B24)","v":0},{"$f":"SUMIFS(Basket3Rev!AB$9:AB$343,Basket3Rev!$D$9:$D$343,$B24)","v":0},{"$f":"SUMIFS(Basket3Rev!AC$9:AC$343,Basket3Rev!$D$9:$D$343,$B24)","v":0},{"$f":"SUMIFS(Basket3Rev!AD$9:AD$343,Basket3Rev!$D$9:$D$343,$B24)","v":0},null,null,null,{"$f":"SUMIFS(Basket4Rev!Z$9:Z$343,Basket4Rev!$D$9:$D$343,$B24)","v":0},{"$f":"SUMIFS(Basket4Rev!AA$9:AA$343,Basket4Rev!$D$9:$D$343,$B24)","v":0},{"$f":"SUMIFS(Basket4Rev!AB$9:AB$343,Basket4Rev!$D$9:$D$343,$B24)","v":0},{"$f":"SUMIFS(Basket4Rev!AC$9:AC$343,Basket4Rev!$D$9:$D$343,$B24)","v":0},{"$f":"SUMIFS(Basket4Rev!AD$9:AD$343,Basket4Rev!$D$9:$D$343,$B24)","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F23:F24)","v":340.00088258192545},{"$f":"SUM(G23:G24)","v":250.87171304471983},{"$f":"SUM(H23:H24)","v":210.02389058683605},{"$f":"SUM(I23:I24)","v":162.60885784273603},{"$f":"SUM(J23:J24)","v":134.41476765634138},null,null,null,{"$f":"SUM(N23:N24)","v":696.95018112901607},{"$f":"SUM(O23:O24)","v":604.30397844356719},{"$f":"SUM(P23:P24)","v":533.28871648640484},{"$f":"SUM(Q23:Q24)","v":562.45679589344911},{"$f":"SUM(R23:R24)","v":488.38645489963096},null,null,null,{"$f":"SUM(V23:V24)","v":0},{"$f":"SUM(W23:W24)","v":0},{"$f":"SUM(X23:X24)","v":0},{"$f":"SUM(Y23:Y24)","v":0},{"$f":"SUM(Z23:Z24)","v":0},null,null,null,{"$f":"SUM(AD23:AD24)","v":0},{"$f":"SUM(AE23:AE24)","v":0},{"$f":"SUM(AF23:AF24)","v":0},{"$f":"SUM(AG23:AG24)","v":0},{"$f":"SUM(AH23:AH24)","v":0}]
[]
["Costs"]
["Internal"]
[null,"Operating costs (pay and non-pay)",null,null,null,{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!I$10:I$344,Basket1Cost!$D$10:$D$344,$A$28))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!J$10:J$344,Basket1Cost!$D$10:$D$344,$A$28))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!K$10:K$344,Basket1Cost!$D$10:$D$344,$A$28))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!L$10:L$344,Basket1Cost!$D$10:$D$344,$A$28))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!M$10:M$344,Basket1Cost!$D$10:$D$344,$A$28))","v":0},null,null,null,{"$f":"SUMIFS(Basket2Cost!J$10:J$344,Basket2Cost!$D$10:$D$344,$A$28)","v":90.897535487096874},{"$f":"SUMIFS(Basket2Cost!K$10:K$344,Basket2Cost!$D$10:$D$344,$A$28)","v":90.867381045537215},{"$f":"SUMIFS(Basket2Cost!L$10:L$344,Basket2Cost!$D$10:$D$344,$A$28)","v":84.387191423041813},{"$f":"SUMIFS(Basket2Cost!M$10:M$344,Basket2Cost!$D$10:$D$344,$A$28)","v":84.914516381789269},{"$f":"SUMIFS(Basket2Cost!N$10:N$344,Basket2Cost!$D$10:$D$344,$A$28)","v":69.271175894443488},null,null,null,{"$f":"SUMIFS(Basket3Cost!I$10:I$344,Basket3Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket3Cost!J$10:J$344,Basket3Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket3Cost!K$10:K$344,Basket3Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket3Cost!L$10:L$344,Basket3Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket3Cost!M$10:M$344,Basket3Cost!$D$10:$D$344,$A$28)","v":0},null,null,null,{"$f":"SUMIFS(Basket4Cost!I$10:I$344,Basket4Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket4Cost!J$10:J$344,Basket4Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket4Cost!K$10:K$344,Basket4Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket4Cost!L$10:L$344,Basket4Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket4Cost!M$10:M$344,Basket4Cost!$D$10:$D$344,$A$28)","v":0}]
[null,"OCM depreciation",null,null,null,{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!Q$10:Q$344,Basket1Cost!$D$10:$D$344,$A$28))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!R$10:R$344,Basket1Cost!$D$10:$D$344,$A$28))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!S$10:S$344,Basket1Cost!$D$10:$D$344,$A$28))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!T$10:T$344,Basket1Cost!$D$10:$D$344,$A$28))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!U$10:U$344,Basket1Cost!$D$10:$D$344,$A$28))","v":0},null,null,null,{"$f":"SUMIFS(Basket2Cost!R$10:R$344,Basket2Cost!$D$10:$D$344,$A$28)","v":94.25728312895572},{"$f":"SUMIFS(Basket2Cost!S$10:S$344,Basket2Cost!$D$10:$D$344,$A$28)","v":95.636414253724311},{"$f":"SUMIFS(Basket2Cost!T$10:T$344,Basket2Cost!$D$10:$D$344,$A$28)","v":88.802992310940013},{"$f":"SUMIFS(Basket2Cost!U$10:U$344,Basket2Cost!$D$10:$D$344,$A$28)","v":88.784999178991029},{"$f":"SUMIFS(Basket2Cost!V$10:V$344,Basket2Cost!$D$10:$D$344,$A$28)","v":75.917967099235966},null,null,null,{"$f":"SUMIFS(Basket3Cost!Q$10:Q$344,Basket3Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket3Cost!R$10:R$344,Basket3Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket3Cost!S$10:S$344,Basket3Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket3Cost!T$10:T$344,Basket3Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket3Cost!U$10:U$344,Basket3Cost!$D$10:$D$344,$A$28)","v":0},null,null,null,{"$f":"SUMIFS(Basket4Cost!Q$10:Q$344,Basket4Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket4Cost!R$10:R$344,Basket4Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket4Cost!S$10:S$344,Basket4Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket4Cost!T$10:T$344,Basket4Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket4Cost!U$10:U$344,Basket4Cost!$D$10:$D$344,$A$28)","v":0}]
[null,"Holding losses (gains)",null,null,null,{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!Y$10:Y$344,Basket1Cost!$D$10:$D$344,$A$28))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!Z$10:Z$344,Basket1Cost!$D$10:$D$344,$A$28))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!AA$10:AA$344,Basket1Cost!$D$10:$D$344,$A$28))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!AB$10:AB$344,Basket1Cost!$D$10:$D$344,$A$28))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!AC$10:AC$344,Basket1Cost!$D$10:$D$344,$A$28))","v":0},null,null,null,{"$f":"SUMIFS(Basket2Cost!Z$10:Z$344,Basket2Cost!$D$10:$D$344,$A$28)","v":4.0100065308901591},{"$f":"SUMIFS(Basket2Cost!AA$10:AA$344,Basket2Cost!$D$10:$D$344,$A$28)","v":-5.1155857418493254},{"$f":"SUMIFS(Basket2Cost!AB$10:AB$344,Basket2Cost!$D$10:$D$344,$A$28)","v":-6.8111173623374075},{"$f":"SUMIFS(Basket2Cost!AC$10:AC$344,Basket2Cost!$D$10:$D$344,$A$28)","v":-8.8793883827036844},{"$f":"SUMIFS(Basket2Cost!AD$10:AD$344,Basket2Cost!$D$10:$D$344,$A$28)","v":-11.154756366669218},null,null,null,{"$f":"SUMIFS(Basket3Cost!Y$10:Y$344,Basket3Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket3Cost!Z$10:Z$344,Basket3Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket3Cost!AA$10:AA$344,Basket3Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket3Cost!AB$10:AB$344,Basket3Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket3Cost!AC$10:AC$344,Basket3Cost!$D$10:$D$344,$A$28)","v":0},null,null,null,{"$f":"SUMIFS(Basket4Cost!Y$10:Y$344,Basket4Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket4Cost!Z$10:Z$344,Basket4Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket4Cost!AA$10:AA$344,Basket4Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket4Cost!AB$10:AB$344,Basket4Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket4Cost!AC$10:AC$344,Basket4Cost!$D$10:$D$344,$A$28)","v":0}]
[null,"Return on capital (MCE x WACC)",null,null,null,{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!AG$10:AG$344,Basket1Cost!$D$10:$D$344,$A$28))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!AH$10:AH$344,Basket1Cost!$D$10:$D$344,$A$28))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!AI$10:AI$344,Basket1Cost!$D$10:$D$344,$A$28))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!AJ$10:AJ$344,Basket1Cost!$D$10:$D$344,$A$28))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!AK$10:AK$344,Basket1Cost!$D$10:$D$344,$A$28))","v":0},null,null,null,{"$f":"SUMIFS(Basket2Cost!AH$10:AH$344,Basket2Cost!$D$10:$D$344,$A$28)","v":80.895989214154284},{"$f":"SUMIFS(Basket2Cost!AI$10:AI$344,Basket2Cost!$D$10:$D$344,$A$28)","v":84.00313709552114},{"$f":"SUMIFS(Basket2Cost!AJ$10:AJ$344,Basket2Cost!$D$10:$D$344,$A$28)","v":76.176150474301011},{"$f":"SUMIFS(Basket2Cost!AK$10:AK$344,Basket2Cost!$D$10:$D$344,$A$28)","v":76.350395628633919},{"$f":"SUMIFS(Basket2Cost!AL$10:AL$344,Basket2Cost!$D$10:$D$344,$A$28)","v":70.895721939246656},null,null,null,{"$f":"SUMIFS(Basket3Cost!AG$10:AG$344,Basket3Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket3Cost!AH$10:AH$344,Basket3Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket3Cost!AI$10:AI$344,Basket3Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket3Cost!AJ$10:AJ$344,Basket3Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket3Cost!AK$10:AK$344,Basket3Cost!$D$10:$D$344,$A$28)","v":0},null,null,null,{"$f":"SUMIFS(Basket4Cost!AG$10:AG$344,Basket4Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket4Cost!AH$10:AH$344,Basket4Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket4Cost!AI$10:AI$344,Basket4Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket4Cost!AJ$10:AJ$344,Basket4Cost!$D$10:$D$344,$A$28)","v":0},{"$f":"SUMIFS(Basket4Cost!AK$10:AK$344,Basket4Cost!$D$10:$D$344,$A$28)","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F29:F32)","v":0},{"$f":"SUM(G29:G32)","v":0},{"$f":"SUM(H29:H32)","v":0},{"$f":"SUM(I29:I32)","v":0},{"$f":"SUM(J29:J32)","v":0},null,null,null,{"$f":"SUM(N29:N32)","v":270.06081436109702},{"$f":"SUM(O29:O32)","v":265.39134665293335},{"$f":"SUM(P29:P32)","v":242.55521684594544},{"$f":"SUM(Q29:Q32)","v":241.17052280671052},{"$f":"SUM(R29:R32)","v":204.93010856625688},null,null,null,{"$f":"SUM(V29:V32)","v":0},{"$f":"SUM(W29:W32)","v":0},{"$f":"SUM(X29:X32)","v":0},{"$f":"SUM(Y29:Y32)","v":0},{"$f":"SUM(Z29:Z32)","v":0},null,null,null,{"$f":"SUM(AD29:AD32)","v":0},{"$f":"SUM(AE29:AE32)","v":0},{"$f":"SUM(AF29:AF32)","v":0},{"$f":"SUM(AG29:AG32)","v":0},{"$f":"SUM(AH29:AH32)","v":0}]
["External"]
[null,"Operating costs (pay and non-pay)",null,null,null,{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!I$10:I$344,Basket1Cost!$D$10:$D$344,$A$34))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!J$10:J$344,Basket1Cost!$D$10:$D$344,$A$34))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!K$10:K$344,Basket1Cost!$D$10:$D$344,$A$34))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!L$10:L$344,Basket1Cost!$D$10:$D$344,$A$34))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!M$10:M$344,Basket1Cost!$D$10:$D$344,$A$34))","v":0},null,null,null,{"$f":"SUMIFS(Basket2Cost!J$10:J$344,Basket2Cost!$D$10:$D$344,$A$34)","v":57.154868581840205},{"$f":"SUMIFS(Basket2Cost!K$10:K$344,Basket2Cost!$D$10:$D$344,$A$34)","v":53.142065160509212},{"$f":"SUMIFS(Basket2Cost!L$10:L$344,Basket2Cost!$D$10:$D$344,$A$34)","v":59.539954207214393},{"$f":"SUMIFS(Basket2Cost!M$10:M$344,Basket2Cost!$D$10:$D$344,$A$34)","v":57.186023909009073},{"$f":"SUMIFS(Basket2Cost!N$10:N$344,Basket2Cost!$D$10:$D$344,$A$34)","v":46.354290960951111},null,null,null,{"$f":"SUMIFS(Basket3Cost!I$10:I$344,Basket3Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket3Cost!J$10:J$344,Basket3Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket3Cost!K$10:K$344,Basket3Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket3Cost!L$10:L$344,Basket3Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket3Cost!M$10:M$344,Basket3Cost!$D$10:$D$344,$A$34)","v":0},null,null,null,{"$f":"SUMIFS(Basket4Cost!I$10:I$344,Basket4Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket4Cost!J$10:J$344,Basket4Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket4Cost!K$10:K$344,Basket4Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket4Cost!L$10:L$344,Basket4Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket4Cost!M$10:M$344,Basket4Cost!$D$10:$D$344,$A$34)","v":0}]
[null,"OCM depreciation",null,null,null,{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!Q$10:Q$344,Basket1Cost!$D$10:$D$344,$A$34))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!R$10:R$344,Basket1Cost!$D$10:$D$344,$A$34))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!S$10:S$344,Basket1Cost!$D$10:$D$344,$A$34))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!T$10:T$344,Basket1Cost!$D$10:$D$344,$A$34))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!U$10:U$344,Basket1Cost!$D$10:$D$344,$A$34))","v":0},null,null,null,{"$f":"SUMIFS(Basket2Cost!R$10:R$344,Basket2Cost!$D$10:$D$344,$A$34)","v":62.343390381206206},{"$f":"SUMIFS(Basket2Cost!S$10:S$344,Basket2Cost!$D$10:$D$344,$A$34)","v":59.841687126868891},{"$f":"SUMIFS(Basket2Cost!T$10:T$344,Basket2Cost!$D$10:$D$344,$A$34)","v":66.551864411422756},{"$f":"SUMIFS(Basket2Cost!U$10:U$344,Basket2Cost!$D$10:$D$344,$A$34)","v":65.944721589878966},{"$f":"SUMIFS(Basket2Cost!V$10:V$344,Basket2Cost!$D$10:$D$344,$A$34)","v":54.917198276601184},null,null,null,{"$f":"SUMIFS(Basket3Cost!Q$10:Q$344,Basket3Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket3Cost!R$10:R$344,Basket3Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket3Cost!S$10:S$344,Basket3Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket3Cost!T$10:T$344,Basket3Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket3Cost!U$10:U$344,Basket3Cost!$D$10:$D$344,$A$34)","v":0},null,null,null,{"$f":"SUMIFS(Basket4Cost!Q$10:Q$344,Basket4Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket4Cost!R$10:R$344,Basket4Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket4Cost!S$10:S$344,Basket4Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket4Cost!T$10:T$344,Basket4Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket4Cost!U$10:U$344,Basket4Cost!$D$10:$D$344,$A$34)","v":0}]
[null,"Holding losses (gains)",null,null,null,{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!Y$10:Y$344,Basket1Cost!$D$10:$D$344,$A$34))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!Z$10:Z$344,Basket1Cost!$D$10:$D$344,$A$34))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!AA$10:AA$344,Basket1Cost!$D$10:$D$344,$A$34))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!AB$10:AB$344,Basket1Cost!$D$10:$D$344,$A$34))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!AC$10:AC$344,Basket1Cost!$D$10:$D$344,$A$34))","v":0},null,null,null,{"$f":"SUMIFS(Basket2Cost!Z$10:Z$344,Basket2Cost!$D$10:$D$344,$A$34)","v":2.9750730944977493},{"$f":"SUMIFS(Basket2Cost!AA$10:AA$344,Basket2Cost!$D$10:$D$344,$A$34)","v":-3.7379760868363392},{"$f":"SUMIFS(Basket2Cost!AB$10:AB$344,Basket2Cost!$D$10:$D$344,$A$34)","v":-5.9255859375497772},{"$f":"SUMIFS(Basket2Cost!AC$10:AC$344,Basket2Cost!$D$10:$D$344,$A$34)","v":-8.0015311263608719},{"$f":"SUMIFS(Basket2Cost!AD$10:AD$344,Basket2Cost!$D$10:$D$344,$A$34)","v":-8.8484170256613801},null,null,null,{"$f":"SUMIFS(Basket3Cost!Y$10:Y$344,Basket3Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket3Cost!Z$10:Z$344,Basket3Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket3Cost!AA$10:AA$344,Basket3Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket3Cost!AB$10:AB$344,Basket3Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket3Cost!AC$10:AC$344,Basket3Cost!$D$10:$D$344,$A$34)","v":0},null,null,null,{"$f":"SUMIFS(Basket4Cost!Y$10:Y$344,Basket4Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket4Cost!Z$10:Z$344,Basket4Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket4Cost!AA$10:AA$344,Basket4Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket4Cost!AB$10:AB$344,Basket4Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket4Cost!AC$10:AC$344,Basket4Cost!$D$10:$D$344,$A$34)","v":0}]
[null,"Return on capital (MCE x WACC)",null,null,null,{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!AG$10:AG$344,Basket1Cost!$D$10:$D$344,$A$34))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!AH$10:AH$344,Basket1Cost!$D$10:$D$344,$A$34))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!AI$10:AI$344,Basket1Cost!$D$10:$D$344,$A$34))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!AJ$10:AJ$344,Basket1Cost!$D$10:$D$344,$A$34))","v":0},{"$f":"IF($C$9,0,SUMIFS(Basket1Cost!AK$10:AK$344,Basket1Cost!$D$10:$D$344,$A$34))","v":0},null,null,null,{"$f":"SUMIFS(Basket2Cost!AH$10:AH$344,Basket2Cost!$D$10:$D$344,$A$34)","v":57.360459723798598},{"$f":"SUMIFS(Basket2Cost!AI$10:AI$344,Basket2Cost!$D$10:$D$344,$A$34)","v":55.973566267983301},{"$f":"SUMIFS(Basket2Cost!AJ$10:AJ$344,Basket2Cost!$D$10:$D$344,$A$34)","v":60.145693534134274},{"$f":"SUMIFS(Basket2Cost!AK$10:AK$344,Basket2Cost!$D$10:$D$344,$A$34)","v":61.186133069402125},{"$f":"SUMIFS(Basket2Cost!AL$10:AL$344,Basket2Cost!$D$10:$D$344,$A$34)","v":52.736856989747949},null,null,null,{"$f":"SUMIFS(Basket3Cost!AG$10:AG$344,Basket3Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket3Cost!AH$10:AH$344,Basket3Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket3Cost!AI$10:AI$344,Basket3Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket3Cost!AJ$10:AJ$344,Basket3Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket3Cost!AK$10:AK$344,Basket3Cost!$D$10:$D$344,$A$34)","v":0},null,null,null,{"$f":"SUMIFS(Basket4Cost!AG$10:AG$344,Basket4Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket4Cost!AH$10:AH$344,Basket4Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket4Cost!AI$10:AI$344,Basket4Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket4Cost!AJ$10:AJ$344,Basket4Cost!$D$10:$D$344,$A$34)","v":0},{"$f":"SUMIFS(Basket4Cost!AK$10:AK$344,Basket4Cost!$D$10:$D$344,$A$34)","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F35:F38)","v":0},{"$f":"SUM(G35:G38)","v":0},{"$f":"SUM(H35:H38)","v":0},{"$f":"SUM(I35:I38)","v":0},{"$f":"SUM(J35:J38)","v":0},null,null,null,{"$f":"SUM(N35:N38)","v":179.83379178134277},{"$f":"SUM(O35:O38)","v":165.21934246852507},{"$f":"SUM(P35:P38)","v":180.31192621522163},{"$f":"SUM(Q35:Q38)","v":176.3153474419293},{"$f":"SUM(R35:R38)","v":145.15992920163887},null,null,null,{"$f":"SUM(V35:V38)","v":0},{"$f":"SUM(W35:W38)","v":0},{"$f":"SUM(X35:X38)","v":0},{"$f":"SUM(Y35:Y38)","v":0},{"$f":"SUM(Z35:Z38)","v":0},null,null,null,{"$f":"SUM(AD35:AD38)","v":0},{"$f":"SUM(AE35:AE38)","v":0},{"$f":"SUM(AF35:AF38)","v":0},{"$f":"SUM(AG35:AG38)","v":0},{"$f":"SUM(AH35:AH38)","v":0}]
["Total - pre-geographic uplift"]
[null,"Operating costs (pay and non-pay)",null,null,null,113.57038782129518,100.29525523891581,84.618475374448096,72.838648499467254,65.744790535089138,null,null,null,{"$f":"N29+N35","v":148.05240406893708},144.00944620604642,143.92714563025621,142.10054029079834,115.62546685539459,null,null,null,{"$f":"V29+V35","v":0},0,0,0,0,null,null,null,{"$f":"AD29+AD35","v":0},0,0,0,0]
[null,"OCM depreciation",null,null,null,60.741763796133547,56.30332676484543,49.683109340930585,44.709401136006441,41.465651494647311,null,null,null,156.60067351016193,155.47810138059322,155.35485672236277,154.72972076886998,130.83516537583716,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[null,"Holding losses (gains)",null,null,null,1.0899735396658239,-1.5159871215679563,-2.6749733556062454,-3.5887813568473184,-3.9404012915625271,null,null,null,6.9850796253879084,-8.853561828685665,-12.736703299887186,-16.880919509064555,-20.003173392330599,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[null,"Return on capital (MCE x WACC)",null,null,null,38.125737979135899,31.862701346594445,26.717693259728847,23.782101583618633,21.993013850662276,null,null,null,138.25644893795288,139.97670336350444,136.32184400843528,137.53652869803605,123.6325789289946,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0]
[null,"Total",null,null,null,{"$f":"SUM(F41:F44)","v":213.52786313623045},{"$f":"SUM(G41:G44)","v":186.94529622878773},{"$f":"SUM(H41:H44)","v":158.34430461950126},{"$f":"SUM(I41:I44)","v":137.74136986224499},{"$f":"SUM(J41:J44)","v":125.2630545888362},null,null,null,{"$f":"SUM(N41:N44)","v":449.89460614243978},{"$f":"SUM(O41:O44)","v":430.61068912145839},{"$f":"SUM(P41:P44)","v":422.86714306116704},{"$f":"SUM(Q41:Q44)","v":417.4858702486398},{"$f":"SUM(R41:R44)","v":350.09003776789575},null,null,null,{"$f":"SUM(V41:V44)","v":0},{"$f":"SUM(W41:W44)","v":0},{"$f":"SUM(X41:X44)","v":0},{"$f":"SUM(Y41:Y44)","v":0},{"$f":"SUM(Z41:Z44)","v":0},null,null,null,{"$f":"SUM(AD41:AD44)","v":0},{"$f":"SUM(AE41:AE44)","v":0},{"$f":"SUM(AF41:AF44)","v":0},{"$f":"SUM(AG41:AG44)","v":0},{"$f":"SUM(AH41:AH44)","v":0}]
[]
[null,"Total with 18/19 cost uplifts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R45+C8+SUM(C11:C13)","v":350.18135112177407}]
[]
["Total - post-geographic uplift",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Costs_B2.Total","v":452.64910924076935},433.16311581818832,425.45760717430153,420.07483471254056,352.2488498510919]
[null,"Total - post geographic uplift with 18/19 cost uplifts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R49+C8+SUM(C11:C13)","v":352.34016320497022}]
[]
["Revenues with X "]
[]
[1,"Internal",null,null,null,{"$f":"SUMIFS(Basket1Rev!AP$9:AP$344,Basket1Rev!$D$9:$D$344,$B54)","v":132.75259037806333},{"$f":"SUMIFS(Basket1Rev!AQ$9:AQ$344,Basket1Rev!$D$9:$D$344,$B54)","v":96.188844212150343},{"$f":"SUMIFS(Basket1Rev!AR$9:AR$344,Basket1Rev!$D$9:$D$344,$B54)","v":86.416207815830589},{"$f":"SUMIFS(Basket1Rev!AS$9:AS$344,Basket1Rev!$D$9:$D$344,$B54)","v":63.103142162911219},{"$f":"SUMIFS(Basket1Rev!AT$9:AT$344,Basket1Rev!$D$9:$D$344,$B54)","v":55.652207730782671},null,null,null,{"$f":"SUMIFS(Basket2Rev!AP$9:AP$344,Basket2Rev!$D$9:$D$344,$B54)","v":398.88706666711744},{"$f":"SUMIFS(Basket2Rev!AQ$9:AQ$344,Basket2Rev!$D$9:$D$344,$B54)","v":371.47267174401685},{"$f":"SUMIFS(Basket2Rev!AR$9:AR$344,Basket2Rev!$D$9:$D$344,$B54)","v":303.39074441648796},{"$f":"SUMIFS(Basket2Rev!AS$9:AS$344,Basket2Rev!$D$9:$D$344,$B54)","v":278.63066679833832},{"$f":"SUMIFS(Basket2Rev!AT$9:AT$344,Basket2Rev!$D$9:$D$344,$B54)","v":206.28461209241692},null,null,null,{"$f":"SUMIFS(Basket3Rev!AP$9:AP$344,Basket3Rev!$D$9:$D$344,$B54)","v":0},{"$f":"SUMIFS(Basket3Rev!AQ$9:AQ$344,Basket3Rev!$D$9:$D$344,$B54)","v":0},{"$f":"SUMIFS(Basket3Rev!AR$9:AR$344,Basket3Rev!$D$9:$D$344,$B54)","v":0},{"$f":"SUMIFS(Basket3Rev!AS$9:AS$344,Basket3Rev!$D$9:$D$344,$B54)","v":0},{"$f":"SUMIFS(Basket3Rev!AT$9:AT$344,Basket3Rev!$D$9:$D$344,$B54)","v":0},null,null,null,{"$f":"SUMIFS(Basket4Rev!AP$9:AP$344,Basket4Rev!$D$9:$D$344,$B54)","v":0},{"$f":"SUMIFS(Basket4Rev!AQ$9:AQ$344,Basket4Rev!$D$9:$D$344,$B54)","v":0},{"$f":"SUMIFS(Basket4Rev!AR$9:AR$344,Basket4Rev!$D$9:$D$344,$B54)","v":0},{"$f":"SUMIFS(Basket4Rev!AS$9:AS$344,Basket4Rev!$D$9:$D$344,$B54)","v":0},{"$f":"SUMIFS(Basket4Rev!AT$9:AT$344,Basket4Rev!$D$9:$D$344,$B54)","v":0}]
[2,"External",null,null,null,{"$f":"SUMIFS(Basket1Rev!AP$9:AP$344,Basket1Rev!$D$9:$D$344,$B55)","v":207.24829220386212},{"$f":"SUMIFS(Basket1Rev!AQ$9:AQ$344,Basket1Rev!$D$9:$D$344,$B55)","v":154.68286883256948},{"$f":"SUMIFS(Basket1Rev!AR$9:AR$344,Basket1Rev!$D$9:$D$344,$B55)","v":118.72868213315034},{"$f":"SUMIFS(Basket1Rev!AS$9:AS$344,Basket1Rev!$D$9:$D$344,$B55)","v":92.038436922794475},{"$f":"SUMIFS(Basket1Rev!AT$9:AT$344,Basket1Rev!$D$9:$D$344,$B55)","v":69.61084685805352},null,null,null,{"$f":"SUMIFS(Basket2Rev!AP$9:AP$344,Basket2Rev!$D$9:$D$344,$B55)","v":298.06311446189869},{"$f":"SUMIFS(Basket2Rev!AQ$9:AQ$344,Basket2Rev!$D$9:$D$344,$B55)","v":232.83130669955037},{"$f":"SUMIFS(Basket2Rev!AR$9:AR$344,Basket2Rev!$D$9:$D$344,$B55)","v":229.89797206991688},{"$f":"SUMIFS(Basket2Rev!AS$9:AS$344,Basket2Rev!$D$9:$D$344,$B55)","v":199.10585006541186},{"$f":"SUMIFS(Basket2Rev!AT$9:AT$344,Basket2Rev!$D$9:$D$344,$B55)","v":146.05555111255333},null,null,null,{"$f":"SUMIFS(Basket3Rev!AP$9:AP$344,Basket3Rev!$D$9:$D$344,$B55)","v":0},{"$f":"SUMIFS(Basket3Rev!AQ$9:AQ$344,Basket3Rev!$D$9:$D$344,$B55)","v":0},{"$f":"SUMIFS(Basket3Rev!AR$9:AR$344,Basket3Rev!$D$9:$D$344,$B55)","v":0},{"$f":"SUMIFS(Basket3Rev!AS$9:AS$344,Basket3Rev!$D$9:$D$344,$B55)","v":0},{"$f":"SUMIFS(Basket3Rev!AT$9:AT$344,Basket3Rev!$D$9:$D$344,$B55)","v":0},null,null,null,{"$f":"SUMIFS(Basket4Rev!AP$9:AP$344,Basket4Rev!$D$9:$D$344,$B55)","v":0},{"$f":"SUMIFS(Basket4Rev!AQ$9:AQ$344,Basket4Rev!$D$9:$D$344,$B55)","v":0},{"$f":"SUMIFS(Basket4Rev!AR$9:AR$344,Basket4Rev!$D$9:$D$344,$B55)","v":0},{"$f":"SUMIFS(Basket4Rev!AS$9:AS$344,Basket4Rev!$D$9:$D$344,$B55)","v":0},{"$f":"SUMIFS(Basket4Rev!AT$9:AT$344,Basket4Rev!$D$9:$D$344,$B55)","v":0}]
[3,"Total",null,null,null,{"$f":"SUM(F54:F55)","v":340.00088258192545},{"$f":"SUM(G54:G55)","v":250.87171304471983},{"$f":"SUM(H54:H55)","v":205.14488994898093},{"$f":"SUM(I54:I55)","v":155.1415790857057},{"$f":"SUM(J54:J55)","v":125.26305458883618},null,null,null,{"$f":"SUM(N54:N55)","v":696.95018112901607},{"$f":"SUM(O54:O55)","v":604.30397844356719},{"$f":"SUM(P54:P55)","v":533.28871648640484},{"$f":"SUM(Q54:Q55)","v":477.73651686375018},{"$f":"SUM(R54:R55)","v":352.34016320497028},null,null,null,{"$f":"SUM(V54:V55)","v":0},{"$f":"SUM(W54:W55)","v":0},{"$f":"SUM(X54:X55)","v":0},{"$f":"SUM(Y54:Y55)","v":0},{"$f":"SUM(Z54:Z55)","v":0},null,null,null,{"$f":"SUM(AD54:AD55)","v":0},{"$f":"SUM(AE54:AE55)","v":0},{"$f":"SUM(AF54:AF55)","v":0},{"$f":"SUM(AG54:AG55)","v":0},{"$f":"SUM(AH54:AH55)","v":0}]
[null,null,null,null,null,null,null,{"$f":"H56-H45","v":46.800585329479674},{"$f":"I56-I45","v":17.400209223460706},{"$f":"J56-J45","v":0}]
["Return on Capital Employed (ROCE) without X"]
["Internal"]
[null,"Revenues without X",null,null,null,{"$f":"F17","v":132.75259037806333},{"$f":"G17","v":103.98793968881118},{"$f":"H17","v":95.644822938637361},{"$f":"I17","v":71.503161447899899},{"$f":"J17","v":64.56016810253702},null,null,null,{"$f":"N17","v":398.88706666711744},{"$f":"O17","v":422.12803607274623},{"$f":"P17","v":398.56902839790843},{"$f":"Q17","v":430.95394867173877},{"$f":"R17","v":375.63799389763847},null,null,null,{"$f":"V17","v":0},{"$f":"W17","v":0},{"$f":"X17","v":0},{"$f":"Y17","v":0},{"$f":"Z17","v":0},null,null,null,{"$f":"AD17","v":0},{"$f":"AE17","v":0},{"$f":"AF17","v":0},{"$f":"AG17","v":0},{"$f":"AH17","v":0}]
[null,"Costs (excluding allowed return)",null,null,null,{"$f":"SUM(F29:F31)","v":0},{"$f":"SUM(G29:G31)","v":0},{"$f":"SUM(H29:H31)","v":0},{"$f":"SUM(I29:I31)","v":0},{"$f":"SUM(J29:J31)","v":0},null,null,null,{"$f":"SUM(N29:N31)","v":189.16482514694275},{"$f":"SUM(O29:O31)","v":181.38820955741221},{"$f":"SUM(P29:P31)","v":166.37906637164443},{"$f":"SUM(Q29:Q31)","v":164.8201271780766},{"$f":"SUM(R29:R31)","v":134.03438662701024},null,null,null,{"$f":"SUM(V29:V31)","v":0},{"$f":"SUM(W29:W31)","v":0},{"$f":"SUM(X29:X31)","v":0},{"$f":"SUM(Y29:Y31)","v":0},{"$f":"SUM(Z29:Z31)","v":0},null,null,null,{"$f":"SUM(AD29:AD31)","v":0},{"$f":"SUM(AE29:AE31)","v":0},{"$f":"SUM(AF29:AF31)","v":0},{"$f":"SUM(AG29:AG31)","v":0},{"$f":"SUM(AH29:AH31)","v":0}]
[null,"MCE = NCA + NRC",null,null,null,{"$f":"F32/WACC","v":0},{"$f":"G32/WACC","v":0},{"$f":"H32/WACC","v":0},{"$f":"I32/WACC","v":0},{"$f":"J32/WACC","v":0},null,null,null,{"$f":"N32/WACC","v":825.46927769545186},{"$f":"O32/WACC","v":857.17486832164423},{"$f":"P32/WACC","v":777.30765790103067},{"$f":"Q32/WACC","v":779.08566967993795},{"$f":"R32/WACC","v":723.42573407394548},null,null,null,{"$f":"V32/WACC","v":0},{"$f":"W32/WACC","v":0},{"$f":"X32/WACC","v":0},{"$f":"Y32/WACC","v":0},{"$f":"Z32/WACC","v":0},null,null,null,{"$f":"AD32/WACC","v":0},{"$f":"AE32/WACC","v":0},{"$f":"AF32/WACC","v":0},{"$f":"AG32/WACC","v":0},{"$f":"AH32/WACC","v":0}]
[null,"ROCE",null,null,null,{"$f":"IF(F62=0,0,(F60-F61)/F62)","v":0},{"$f":"IF(G62=0,0,(G60-G61)/G62)","v":0},{"$f":"IF(H62=0,0,(H60-H61)/H62)","v":0},{"$f":"IF(I62=0,0,(I60-I61)/I62)","v":0},{"$f":"IF(J62=0,0,(J60-J61)/J62)","v":0},null,null,null,{"$f":"IF(N62=0,0,(N60-N61)/N62)","v":0.25406426039946395},{"$f":"IF(O62=0,0,(O60-O61)/O62)","v":0.28085264210639382},{"$f":"IF(P62=0,0,(P60-P61)/P62)","v":0.29871050370614921},{"$f":"IF(Q62=0,0,(Q60-Q61)/Q62)","v":0.34159763406121252},{"$f":"IF(R62=0,0,(R60-R61)/R62)","v":0.33397154108694249},null,null,null,{"$f":"IF(V62=0,0,(V60-V61)/V62)","v":0},{"$f":"IF(W62=0,0,(W60-W61)/W62)","v":0},{"$f":"IF(X62=0,0,(X60-X61)/X62)","v":0},{"$f":"IF(Y62=0,0,(Y60-Y61)/Y62)","v":0},{"$f":"IF(Z62=0,0,(Z60-Z61)/Z62)","v":0},null,null,null,{"$f":"IF(AD62=0,0,(AD60-AD61)/AD62)","v":0},{"$f":"IF(AE62=0,0,(AE60-AE61)/AE62)","v":0},{"$f":"IF(AF62=0,0,(AF60-AF61)/AF62)","v":0},{"$f":"IF(AG62=0,0,(AG60-AG61)/AG62)","v":0},{"$f":"IF(AH62=0,0,(AH60-AH61)/AH62)","v":0}]
["External"]
[null,"Revenues without X",null,null,null,{"$f":"F18","v":207.24829220386212},{"$f":"G18","v":167.22472306223725},{"$f":"H18","v":131.40803174983401},{"$f":"I18","v":104.29019838208505},{"$f":"J18","v":80.753094228642823},null,null,null,{"$f":"N18","v":298.06311446189869},{"$f":"O18","v":264.58103034039812},{"$f":"P18","v":302.02045726473591},{"$f":"Q18","v":307.95408587036457},{"$f":"R18","v":265.96270880813006},null,null,null,{"$f":"V18","v":0},{"$f":"W18","v":0},{"$f":"X18","v":0},{"$f":"Y18","v":0},{"$f":"Z18","v":0},null,null,null,{"$f":"AD18","v":0},{"$f":"AE18","v":0},{"$f":"AF18","v":0},{"$f":"AG18","v":0},{"$f":"AH18","v":0}]
[null,"Costs (excluding allowed return)",null,null,null,{"$f":"SUM(F35:F37)","v":0},{"$f":"SUM(G35:G37)","v":0},{"$f":"SUM(H35:H37)","v":0},{"$f":"SUM(I35:I37)","v":0},{"$f":"SUM(J35:J37)","v":0},null,null,null,{"$f":"SUM(N35:N37)","v":122.47333205754416},{"$f":"SUM(O35:O37)","v":109.24577620054177},{"$f":"SUM(P35:P37)","v":120.16623268108737},{"$f":"SUM(Q35:Q37)","v":115.12921437252717},{"$f":"SUM(R35:R37)","v":92.423072211890911},null,null,null,{"$f":"SUM(V35:V37)","v":0},{"$f":"SUM(W35:W37)","v":0},{"$f":"SUM(X35:X37)","v":0},{"$f":"SUM(Y35:Y37)","v":0},{"$f":"SUM(Z35:Z37)","v":0},null,null,null,{"$f":"SUM(AD35:AD37)","v":0},{"$f":"SUM(AE35:AE37)","v":0},{"$f":"SUM(AF35:AF37)","v":0},{"$f":"SUM(AG35:AG37)","v":0},{"$f":"SUM(AH35:AH37)","v":0}]
[null,"MCE = NCA + NRC",null,null,null,{"$f":"F38/WACC","v":0},{"$f":"G38/WACC","v":0},{"$f":"H38/WACC","v":0},{"$f":"I38/WACC","v":0},{"$f":"J38/WACC","v":0},null,null,null,{"$f":"N38/WACC","v":585.31081350814895},{"$f":"O38/WACC","v":571.15883946921736},{"$f":"P38/WACC","v":613.73156667483954},{"$f":"Q38/WACC","v":624.34829662655227},{"$f":"R38/WACC","v":538.13119377293822},null,null,null,{"$f":"V38/WACC","v":0},{"$f":"W38/WACC","v":0},{"$f":"X38/WACC","v":0},{"$f":"Y38/WACC","v":0},{"$f":"Z38/WACC","v":0},null,null,null,{"$f":"AD38/WACC","v":0},{"$f":"AE38/WACC","v":0},{"$f":"AF38/WACC","v":0},{"$f":"AG38/WACC","v":0},{"$f":"AH38/WACC","v":0}]
[null,"ROCE",null,null,null,{"$f":"IF(F67=0,0,(F65-F66)/F67)","v":0},{"$f":"IF(G67=0,0,(G65-G66)/G67)","v":0},{"$f":"IF(H67=0,0,(H65-H66)/H67)","v":0},{"$f":"IF(I67=0,0,(I65-I66)/I67)","v":0},{"$f":"IF(J67=0,0,(J65-J66)/J67)","v":0},null,null,null,{"$f":"IF(N67=0,0,(N65-N66)/N67)","v":0.29999408579508485},{"$f":"IF(O67=0,0,(O65-O66)/O67)","v":0.2719650706696769},{"$f":"IF(P67=0,0,(P65-P66)/P67)","v":0.29630906158033182},{"$f":"IF(Q67=0,0,(Q65-Q66)/Q67)","v":0.30884183161818357},{"$f":"IF(R67=0,0,(R65-R66)/R67)","v":0.32248574066022889},null,null,null,{"$f":"IF(V67=0,0,(V65-V66)/V67)","v":0},{"$f":"IF(W67=0,0,(W65-W66)/W67)","v":0},{"$f":"IF(X67=0,0,(X65-X66)/X67)","v":0},{"$f":"IF(Y67=0,0,(Y65-Y66)/Y67)","v":0},{"$f":"IF(Z67=0,0,(Z65-Z66)/Z67)","v":0},null,null,null,{"$f":"IF(AD67=0,0,(AD65-AD66)/AD67)","v":0},{"$f":"IF(AE67=0,0,(AE65-AE66)/AE67)","v":0},{"$f":"IF(AF67=0,0,(AF65-AF66)/AF67)","v":0},{"$f":"IF(AG67=0,0,(AG65-AG66)/AG67)","v":0},{"$f":"IF(AH67=0,0,(AH65-AH66)/AH67)","v":0}]
["Total"]
[null,"Revenues without X",null,null,null,{"$f":"SUM(F60,F65)","v":340.00088258192545},{"$f":"SUM(G60,G65)","v":271.21266275104841},{"$f":"SUM(H60,H65)","v":227.05285468847137},{"$f":"SUM(I60,I65)","v":175.79335982998495},{"$f":"SUM(J60,J65)","v":145.31326233117983},null,null,null,{"$f":"SUM(N60,N65)","v":696.95018112901607},{"$f":"SUM(O60,O65)","v":686.70906641314434},{"$f":"SUM(P60,P65)","v":700.58948566264439},{"$f":"SUM(Q60,Q65)","v":738.90803454210334},{"$f":"SUM(R60,R65)","v":641.60070270576853},null,null,null,{"$f":"SUM(V60,V65)","v":0},{"$f":"SUM(W60,W65)","v":0},{"$f":"SUM(X60,X65)","v":0},{"$f":"SUM(Y60,Y65)","v":0},{"$f":"SUM(Z60,Z65)","v":0},null,null,null,{"$f":"SUM(AD60,AD65)","v":0},{"$f":"SUM(AE60,AE65)","v":0},{"$f":"SUM(AF60,AF65)","v":0},{"$f":"SUM(AG60,AG65)","v":0},{"$f":"SUM(AH60,AH65)","v":0}]
[null,"Costs (excluding allowed return)",null,null,null,{"$f":"SUM(F41:F43)","v":175.40212515709456},{"$f":"SUM(G41:G43)","v":155.08259488219329},{"$f":"SUM(H41:H43)","v":131.62661135977243},{"$f":"SUM(I41:I43)","v":113.95926827862637},{"$f":"SUM(J41:J43)","v":103.27004073817392},null,null,null,{"$f":"SUM(N41:N43)","v":311.6381572044869},{"$f":"SUM(O41:O43)","v":290.63398575795395},{"$f":"SUM(P41:P43)","v":286.54529905273176},{"$f":"SUM(Q41:Q43)","v":279.94934155060378},{"$f":"R50-R44","v":228.70758427597562},null,null,null,{"$f":"SUM(V41:V43)","v":0},{"$f":"SUM(W41:W43)","v":0},{"$f":"SUM(X41:X43)","v":0},{"$f":"SUM(Y41:Y43)","v":0},{"$f":"SUM(Z41:Z43)","v":0},null,null,null,{"$f":"SUM(AD41:AD43)","v":0},{"$f":"SUM(AE41:AE43)","v":0},{"$f":"SUM(AF41:AF43)","v":0},{"$f":"SUM(AG41:AG43)","v":0},{"$f":"SUM(AH41:AH43)","v":0}]
[null,"MCE = NCA + NRC",null,null,null,{"$f":"F44/WACC","v":389.03814264424386},{"$f":"G44/WACC","v":325.12960557749432},{"$f":"H44/WACC","v":272.62952305845761},{"$f":"I44/WACC","v":242.67450595529218},{"$f":"J44/WACC","v":224.41850868022729},null,null,null,{"$f":"N44/WACC","v":1410.7800912036007},{"$f":"O44/WACC","v":1428.3337077908616},{"$f":"P44/WACC","v":1391.0392245758701},{"$f":"Q44/WACC","v":1403.4339663064902},{"$f":"R44/WACC","v":1261.5569278468836},null,null,null,{"$f":"V44/WACC","v":0},{"$f":"W44/WACC","v":0},{"$f":"X44/WACC","v":0},{"$f":"Y44/WACC","v":0},{"$f":"Z44/WACC","v":0},null,null,null,{"$f":"AD44/WACC","v":0},{"$f":"AE44/WACC","v":0},{"$f":"AF44/WACC","v":0},{"$f":"AG44/WACC","v":0},{"$f":"AH44/WACC","v":0}]
[null,"ROCE",null,null,null,{"$f":"IF(F72=0,0,(F70-F71)/F72)","v":0.42309156707893375},{"$f":"IF(G72=0,0,(G70-G71)/G72)","v":0.35718084688899743},{"$f":"IF(H72=0,0,(H70-H71)/H72)","v":0.35002167871686263},{"$f":"IF(I72=0,0,(I70-I71)/I72)","v":0.25480258549594104},{"$f":"IF(J72=0,0,(J70-J71)/J72)","v":0.18734293281002534},null,null,null,{"$f":"IF(N72=0,0,(N70-N71)/N72)","v":0.27311983371965642},{"$f":"IF(O72=0,0,(O70-O71)/O72)","v":0.27729870022306036},{"$f":"IF(P72=0,0,(P70-P71)/P72)","v":0.29765097870346202},{"$f":"IF(Q72=0,0,(Q70-Q71)/Q72)","v":0.32702549889067561},{"$f":"IF(R72=0,0,(R70-R71)/R72)","v":0.32728853475877878},null,null,null,{"$f":"IF(V72=0,0,(V70-V71)/V72)","v":0},{"$f":"IF(W72=0,0,(W70-W71)/W72)","v":0},{"$f":"IF(X72=0,0,(X70-X71)/X72)","v":0},{"$f":"IF(Y72=0,0,(Y70-Y71)/Y72)","v":0},{"$f":"IF(Z72=0,0,(Z70-Z71)/Z72)","v":0},null,null,null,{"$f":"IF(AD72=0,0,(AD70-AD71)/AD72)","v":0},{"$f":"IF(AE72=0,0,(AE70-AE71)/AE72)","v":0},{"$f":"IF(AF72=0,0,(AF70-AF71)/AF72)","v":0},{"$f":"IF(AG72=0,0,(AG70-AG71)/AG72)","v":0},{"$f":"IF(AH72=0,0,(AH70-AH71)/AH72)","v":0}]
[]
["Return on Capital Employed (ROCE) with X"]
["Internal"]
[null,"Revenues with X",null,null,null,{"$f":"F54","v":132.75259037806333},{"$f":"G54","v":96.188844212150343},{"$f":"H54","v":86.416207815830589},{"$f":"I54","v":63.103142162911219},{"$f":"J54","v":55.652207730782671},null,null,null,{"$f":"N54","v":398.88706666711744},{"$f":"O54","v":371.47267174401685},{"$f":"P54","v":303.39074441648796},{"$f":"Q54","v":278.63066679833832},{"$f":"R54","v":206.28461209241692},null,null,null,{"$f":"V54","v":0},{"$f":"W54","v":0},{"$f":"X54","v":0},{"$f":"Y54","v":0},{"$f":"Z54","v":0},null,null,null,{"$f":"AD54","v":0},{"$f":"AE54","v":0},{"$f":"AF54","v":0},{"$f":"AG54","v":0},{"$f":"AH54","v":0}]
[null,"Costs (excluding allowed return)",null,null,null,{"$f":"SUM(F29:F31)","v":0},{"$f":"SUM(G29:G31)","v":0},{"$f":"SUM(H29:H31)","v":0},{"$f":"SUM(I29:I31)","v":0},{"$f":"SUM(J29:J31)","v":0},null,null,null,{"$f":"SUM(N29:N31)","v":189.16482514694275},{"$f":"SUM(O29:O31)","v":181.38820955741221},{"$f":"SUM(P29:P31)","v":166.37906637164443},{"$f":"SUM(Q29:Q31)","v":164.8201271780766},{"$f":"SUM(R29:R31)","v":134.03438662701024},null,null,null,{"$f":"SUM(V29:V31)","v":0},{"$f":"SUM(W29:W31)","v":0},{"$f":"SUM(X29:X31)","v":0},{"$f":"SUM(Y29:Y31)","v":0},{"$f":"SUM(Z29:Z31)","v":0},null,null,null,{"$f":"SUM(AD29:AD31)","v":0},{"$f":"SUM(AE29:AE31)","v":0},{"$f":"SUM(AF29:AF31)","v":0},{"$f":"SUM(AG29:AG31)","v":0},{"$f":"SUM(AH29:AH31)","v":0}]
[null,"MCE = NCA + NRC",null,null,null,{"$f":"F32/WACC","v":0},{"$f":"G32/WACC","v":0},{"$f":"H32/WACC","v":0},{"$f":"I32/WACC","v":0},{"$f":"J32/WACC","v":0},null,null,null,{"$f":"N32/WACC","v":825.46927769545186},{"$f":"O32/WACC","v":857.17486832164423},{"$f":"P32/WACC","v":777.30765790103067},{"$f":"Q32/WACC","v":779.08566967993795},{"$f":"R32/WACC","v":723.42573407394548},null,null,null,{"$f":"V32/WACC","v":0},{"$f":"W32/WACC","v":0},{"$f":"X32/WACC","v":0},{"$f":"Y32/WACC","v":0},{"$f":"Z32/WACC","v":0},null,null,null,{"$f":"AD32/WACC","v":0},{"$f":"AE32/WACC","v":0},{"$f":"AF32/WACC","v":0},{"$f":"AG32/WACC","v":0},{"$f":"AH32/WACC","v":0}]
[null,"ROCE",null,null,null,{"$f":"IF(F79=0,0,(F77-F78)/F79)","v":0},{"$f":"IF(G79=0,0,(G77-G78)/G79)","v":0},{"$f":"IF(H79=0,0,(H77-H78)/H79)","v":0},{"$f":"IF(I79=0,0,(I77-I78)/I79)","v":0},{"$f":"IF(J79=0,0,(J77-J78)/J79)","v":0},null,null,null,{"$f":"IF(N79=0,0,(N77-N78)/N79)","v":0.25406426039946395},{"$f":"IF(O79=0,0,(O77-O78)/O79)","v":0.22175692406707123},{"$f":"IF(P79=0,0,(P77-P78)/P79)","v":0.17626441300580664},{"$f":"IF(Q79=0,0,(Q77-Q78)/Q79)","v":0.14608218845434173},{"$f":"IF(R79=0,0,(R77-R78)/R79)","v":9.9872346340974347E-2},null,null,null,{"$f":"IF(V79=0,0,(V77-V78)/V79)","v":0},{"$f":"IF(W79=0,0,(W77-W78)/W79)","v":0},{"$f":"IF(X79=0,0,(X77-X78)/X79)","v":0},{"$f":"IF(Y79=0,0,(Y77-Y78)/Y79)","v":0},{"$f":"IF(Z79=0,0,(Z77-Z78)/Z79)","v":0},null,null,null,{"$f":"IF(AD79=0,0,(AD77-AD78)/AD79)","v":0},{"$f":"IF(AE79=0,0,(AE77-AE78)/AE79)","v":0},{"$f":"IF(AF79=0,0,(AF77-AF78)/AF79)","v":0},{"$f":"IF(AG79=0,0,(AG77-AG78)/AG79)","v":0},{"$f":"IF(AH79=0,0,(AH77-AH78)/AH79)","v":0}]
["External"]
[null,"Revenues with X",null,null,null,{"$f":"F55","v":207.24829220386212},{"$f":"G55","v":154.68286883256948},{"$f":"H55","v":118.72868213315034},{"$f":"I55","v":92.038436922794475},{"$f":"J55","v":69.61084685805352},null,null,null,{"$f":"N55","v":298.06311446189869},{"$f":"O55","v":232.83130669955037},{"$f":"P55","v":229.89797206991688},{"$f":"Q55","v":199.10585006541186},{"$f":"R55","v":146.05555111255333},null,null,null,{"$f":"V55","v":0},{"$f":"W55","v":0},{"$f":"X55","v":0},{"$f":"Y55","v":0},{"$f":"Z55","v":0},null,null,null,{"$f":"AD55","v":0},{"$f":"AE55","v":0},{"$f":"AF55","v":0},{"$f":"AG55","v":0},{"$f":"AH55","v":0}]
[null,"Costs (excluding allowed return)",null,null,null,{"$f":"SUM(F35:F37)","v":0},{"$f":"SUM(G35:G37)","v":0},{"$f":"SUM(H35:H37)","v":0},{"$f":"SUM(I35:I37)","v":0},{"$f":"SUM(J35:J37)","v":0},null,null,null,{"$f":"SUM(N35:N37)","v":122.47333205754416},{"$f":"SUM(O35:O37)","v":109.24577620054177},{"$f":"SUM(P35:P37)","v":120.16623268108737},{"$f":"SUM(Q35:Q37)","v":115.12921437252717},{"$f":"SUM(R35:R37)","v":92.423072211890911},null,null,null,{"$f":"SUM(V35:V37)","v":0},{"$f":"SUM(W35:W37)","v":0},{"$f":"SUM(X35:X37)","v":0},{"$f":"SUM(Y35:Y37)","v":0},{"$f":"SUM(Z35:Z37)","v":0},null,null,null,{"$f":"SUM(AD35:AD37)","v":0},{"$f":"SUM(AE35:AE37)","v":0},{"$f":"SUM(AF35:AF37)","v":0},{"$f":"SUM(AG35:AG37)","v":0},{"$f":"SUM(AH35:AH37)","v":0}]
[null,"MCE = NCA + NRC",null,null,null,{"$f":"F38/WACC","v":0},{"$f":"G38/WACC","v":0},{"$f":"H38/WACC","v":0},{"$f":"I38/WACC","v":0},{"$f":"J38/WACC","v":0},null,null,null,{"$f":"N38/WACC","v":585.31081350814895},{"$f":"O38/WACC","v":571.15883946921736},{"$f":"P38/WACC","v":613.73156667483954},{"$f":"Q38/WACC","v":624.34829662655227},{"$f":"R38/WACC","v":538.13119377293822},null,null,null,{"$f":"V38/WACC","v":0},{"$f":"W38/WACC","v":0},{"$f":"X38/WACC","v":0},{"$f":"Y38/WACC","v":0},{"$f":"Z38/WACC","v":0},null,null,null,{"$f":"AD38/WACC","v":0},{"$f":"AE38/WACC","v":0},{"$f":"AF38/WACC","v":0},{"$f":"AG38/WACC","v":0},{"$f":"AH38/WACC","v":0}]
[null,"ROCE",null,null,null,{"$f":"IF(F84=0,0,(F82-F83)/F84)","v":0},{"$f":"IF(G84=0,0,(G82-G83)/G84)","v":0},{"$f":"IF(H84=0,0,(H82-H83)/H84)","v":0},{"$f":"IF(I84=0,0,(I82-I83)/I84)","v":0},{"$f":"IF(J84=0,0,(J82-J83)/J84)","v":0},null,null,null,{"$f":"IF(N84=0,0,(N82-N83)/N84)","v":0.29999408579508485},{"$f":"IF(O84=0,0,(O82-O83)/O84)","v":0.21637681492219862},{"$f":"IF(P84=0,0,(P82-P83)/P84)","v":0.17879435464489701},{"$f":"IF(Q84=0,0,(Q82-Q83)/Q84)","v":0.13450286666372452},{"$f":"IF(R84=0,0,(R82-R83)/R84)","v":9.9664318889665371E-2},null,null,null,{"$f":"IF(V84=0,0,(V82-V83)/V84)","v":0},{"$f":"IF(W84=0,0,(W82-W83)/W84)","v":0},{"$f":"IF(X84=0,0,(X82-X83)/X84)","v":0},{"$f":"IF(Y84=0,0,(Y82-Y83)/Y84)","v":0},{"$f":"IF(Z84=0,0,(Z82-Z83)/Z84)","v":0},null,null,null,{"$f":"IF(AD84=0,0,(AD82-AD83)/AD84)","v":0},{"$f":"IF(AE84=0,0,(AE82-AE83)/AE84)","v":0},{"$f":"IF(AF84=0,0,(AF82-AF83)/AF84)","v":0},{"$f":"IF(AG84=0,0,(AG82-AG83)/AG84)","v":0},{"$f":"IF(AH84=0,0,(AH82-AH83)/AH84)","v":0}]
["Total"]
[null,"Revenues with X",null,null,null,{"$f":"SUM(F77,F82)","v":340.00088258192545},{"$f":"SUM(G77,G82)","v":250.87171304471983},{"$f":"SUM(H77,H82)","v":205.14488994898093},{"$f":"SUM(I77,I82)","v":155.1415790857057},{"$f":"SUM(J77,J82)","v":125.26305458883618},null,null,null,{"$f":"SUM(N77,N82)","v":696.95018112901607},{"$f":"SUM(O77,O82)","v":604.30397844356719},{"$f":"SUM(P77,P82)","v":533.28871648640484},{"$f":"SUM(Q77,Q82)","v":477.73651686375018},{"$f":"SUM(R77,R82)","v":352.34016320497028},null,null,null,{"$f":"SUM(V77,V82)","v":0},{"$f":"SUM(W77,W82)","v":0},{"$f":"SUM(X77,X82)","v":0},{"$f":"SUM(Y77,Y82)","v":0},{"$f":"SUM(Z77,Z82)","v":0},null,null,null,{"$f":"SUM(AD77,AD82)","v":0},{"$f":"SUM(AE77,AE82)","v":0},{"$f":"SUM(AF77,AF82)","v":0},{"$f":"SUM(AG77,AG82)","v":0},{"$f":"SUM(AH77,AH82)","v":0}]
[null,"Costs (excluding allowed return)",null,null,null,{"$f":"SUM(F41:F43)","v":175.40212515709456},{"$f":"SUM(G41:G43)","v":155.08259488219329},{"$f":"SUM(H41:H43)","v":131.62661135977243},{"$f":"SUM(I41:I43)","v":113.95926827862637},{"$f":"SUM(J41:J43)","v":103.27004073817392},null,null,null,{"$f":"SUM(N41:N43)","v":311.6381572044869},{"$f":"SUM(O41:O43)","v":290.63398575795395},{"$f":"SUM(P41:P43)","v":286.54529905273176},{"$f":"SUM(Q41:Q43)","v":279.94934155060378},{"$f":"R50-R44","v":228.70758427597562},null,null,null,{"$f":"SUM(V41:V43)","v":0},{"$f":"SUM(W41:W43)","v":0},{"$f":"SUM(X41:X43)","v":0},{"$f":"SUM(Y41:Y43)","v":0},{"$f":"SUM(Z41:Z43)","v":0},null,null,null,{"$f":"SUM(AD41:AD43)","v":0},{"$f":"SUM(AE41:AE43)","v":0},{"$f":"SUM(AF41:AF43)","v":0},{"$f":"SUM(AG41:AG43)","v":0},{"$f":"SUM(AH41:AH43)","v":0}]
[null,"MCE = NCA + NRC",null,null,null,{"$f":"F44/WACC","v":389.03814264424386},{"$f":"G44/WACC","v":325.12960557749432},{"$f":"H44/WACC","v":272.62952305845761},{"$f":"I44/WACC","v":242.67450595529218},{"$f":"J44/WACC","v":224.41850868022729},null,null,null,{"$f":"N44/WACC","v":1410.7800912036007},{"$f":"O44/WACC","v":1428.3337077908616},{"$f":"P44/WACC","v":1391.0392245758701},{"$f":"Q44/WACC","v":1403.4339663064902},{"$f":"R44/WACC","v":1261.5569278468836},null,null,null,{"$f":"V44/WACC","v":0},{"$f":"W44/WACC","v":0},{"$f":"X44/WACC","v":0},{"$f":"Y44/WACC","v":0},{"$f":"Z44/WACC","v":0},null,null,null,{"$f":"AD44/WACC","v":0},{"$f":"AE44/WACC","v":0},{"$f":"AF44/WACC","v":0},{"$f":"AG44/WACC","v":0},{"$f":"AH44/WACC","v":0}]
[null,"ROCE",null,null,null,{"$f":"IF(F89=0,0,(F87-F88)/F89)","v":0.42309156707893375},{"$f":"IF(G89=0,0,(G87-G88)/G89)","v":0.29461825844000322},{"$f":"IF(H89=0,0,(H87-H88)/H89)","v":0.26966367312114109},{"$f":"IF(I89=0,0,(I87-I88)/I89)","v":0.16970184257701273},{"$f":"IF(J89=0,0,(J87-J88)/J89)","v":9.7999999999999962E-2},null,null,null,{"$f":"IF(N89=0,0,(N87-N88)/N89)","v":0.27311983371965642},{"$f":"IF(O89=0,0,(O87-O88)/O89)","v":0.21960553823990633},{"$f":"IF(P89=0,0,(P87-P88)/P89)","v":0.17738063246124888},{"$f":"IF(Q89=0,0,(Q87-Q88)/Q89)","v":0.14093087388619785},{"$f":"IF(R89=0,0,(R87-R88)/R89)","v":9.8000000000000059E-2},null,null,null,{"$f":"IF(V89=0,0,(V87-V88)/V89)","v":0},{"$f":"IF(W89=0,0,(W87-W88)/W89)","v":0},{"$f":"IF(X89=0,0,(X87-X88)/X89)","v":0},{"$f":"IF(Y89=0,0,(Y87-Y88)/Y89)","v":0},{"$f":"IF(Z89=0,0,(Z87-Z88)/Z89)","v":0},null,null,null,{"$f":"IF(AD89=0,0,(AD87-AD88)/AD89)","v":0},{"$f":"IF(AE89=0,0,(AE87-AE88)/AE89)","v":0},{"$f":"IF(AF89=0,0,(AF87-AF88)/AF89)","v":0},{"$f":"IF(AG89=0,0,(AG87-AG88)/AG89)","v":0},{"$f":"IF(AH89=0,0,(AH87-AH88)/AH89)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,4,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425.13496956679842,428.22216466198807,400.10242925572288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,724.30973094769593,717.25489290066321,658.80870528448668]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.4913765601826139,-8.3622228015035756,-9.0842492394088161]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77.402368930747656,74.98985830349703,69.939549184123052]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61.797957576865606,57.118468812802959,48.971913278630531]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180.97819812589728,170.63808646913509,147.74402179898232]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152.59508415269636,142.84720535861882,125.22740286300626]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133.69380649226193,129.45413004264054,117.59407204077719]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227.68419064948546,190.23052041032474,147.2534195955885]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173.08049587057371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,789.82009113007814,765.20263574996966,713.66886922574542]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30922572330346215,0.33694859437408486,0.34593163458603043]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299.17476138089756,289.03272823867519,258.7062760287638]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124.68676056438301,116.17381472999159,100.08949894232816]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,574.40242409708435,555.75787488921947,486.27064139442996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30377309268984376,0.31103277401717427,0.32619032198116277]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,724.30973094769593,717.25489290066321,658.80870528448668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305.5890411718766,286.56202686468259,254.73324262058821]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1364.2225152271624,1320.9605106391891,1199.9395106201753]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30692990703653383,0.32604522434026134,0.33674652687705614]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,323.54504442763675,281.83979624486551,227.73491157924866]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180.90228060749362,170.38821213469097,153.22179077129678]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,789.82009113007814,765.20263574996966,713.66886922574542]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18060158942785215,0.14564976504679919,0.10440853457541263]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227.68419064948546,190.23052041032474,147.2534195955885]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124.68676056438301,116.17381472999159,100.08949894232816]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,574.40242409708435,555.75787488921947,486.27064139442996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17931231792241537,0.13325354264227934,9.6991092281477342E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,551.22923507712221,472.07031665519025,374.98833117483719]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305.5890411718766,286.56202686468259,254.73324262058821]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1364.2225152271624,1320.9605106391891,1199.9395106201753]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18005874493600704,0.1404343947426131,0.10021762554688818]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42795,43160,43525]

{"sheet":"1819 cost uplifts","index":76,"n_rows":13,"n_cols":5,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["2018/19 Ethernet basket cost uplifts"]
["Summary of cost uplifts due to NDR decision and dark fibre assumptions"]
[null,null,null,1,2]
[null,null,null,"2016 LLCC","Temporary conditions"]
[null,"NDR adjustment",null,0]
[]
[null,"Dark fibre uplifts"]
[null,null,"Passive migration uplift (£m)",1.421952906963259,0]
[null,null,"Passives development costs (£m)"]
[null,null,"Stranded assets due to passives (£m)",0.74819334195351861,9.1313353878310702E-2]
[]
[null,"Total",null,{"$f":"SUM(D6,D9:D11)","v":2.1701462489167778},{"$f":"SUM(E6,E9:E11)","v":9.1313353878310702E-2}]

{"sheet":"Geo adjustment","index":77,"n_rows":62,"n_cols":12,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
["The disclosure of this sheet is only permitted to those nominated individuals and individuals occupying the roles and functional areas (and their relevant external advisers, sub-contractors and agents) listed in Annex 2 of the Undertakings given by BT to Ofcom pursuant to the Enterprise Act 2002."]
["Geographic dissagregation uplift"]
["Calculation of uplift to Rest of UK costs due to removal of non-SMP CBDs (Glasgow, Leeds, Birmingham)"]
[]
[]
["1) 2016 RFS unit costs: WECLA vs Non-WECLA"]
[null,"Unit: £ per annum",null,"Source:","http://www.btplc.com/Thegroup/RegulatoryandPublicaffairs/Financialstatements/2016/CurrentCostFinancialStatements2016.pdf"]
[null,null,null,null,null,"2015/16","2015/16",null,null,null,"Sensitivity",0.1]
[null,null,"Service technology","Bandwidth","Charging element","Non-WECLA","WECLA","Base case difference",null,null,"High case","Low case"]
[null,null,"EAD","10Mbit/s","Rental",2528.8919102651262,1546.3917525773197,{"$f":"IF(G10=0,0,G10/F10-1)","v":-0.38851014299966746},null,null,{"$f":"H10*(1+$L$8)","v":-0.42736115729963425},{"$f":"H10*(1-$L$8)","v":-0.34965912869970073}]
[null,null,"EAD","100Mbit/s","Rental",2775.2081406105458,1722.3561832586979,{"$f":"IF(G11=0,0,G11/F11-1)","v":-0.37937765529911582},null,null,-0.41731542082902745,-0.34143988976920425]
[null,null,"EAD","1000Mbit/s","Rental",2660.0086426273588,1691.0935738444193,-0.36425260176069096,null,null,-0.40067786193676008,-0.3278273415846219]
[null,null,"EAD LA","10Mbit/s","Rental",1634.5062429057889,1084.2368640533778,-0.33665786303400991,null,null,-0.37032364933741091,-0.30299207673060891]
[null,null,"EAD LA","100Mbit/s","Rental",1673.2353994983878,1146.5849560146289,-0.31474976183365544,null,null,-0.34622473801702103,-0.28327478565028991]
[null,null,"EAD LA","1000Mbit/s","Rental",1811.7610931982188,1244.813278008299,-0.31292636612982605,null,null,-0.3442190027428087,-0.28163372951684346]
[null,null,"EBD","1000Mbit/s","Rental",7006.0483870967746,6584.3621399176964,-6.01888859282943E-2,null,null,-6.6207774521123738E-2,-5.4169997335464869E-2]
[null,null,"Ethernet main link","unspecified","Rental",216.30207771578731,88.754770568918076,{"$f":"IF(G17=0,0,G17/F17-1)","v":-0.58967213118711481},null,null,-0.64863934430582637,-0.53070491806840336]
[]
[]
["2) Volumes (2014/15)"]
[" i) Non-SMP CBDs vs LLCC 2016 charge controlled areas"]
[null,"Units: circuits",null,"Source:","2016 BCMR network reach analysis"]
[]
[null,null,null,null,null,"LLCC 2016 areas","Non-SMP CBDs"]
[null,null,null,"10Mbit/s","Rental",null,null,2.1098034430950784E-2]
[null,null,null,"100Mbit/s","Rental",null,null,2.9485920412782834E-2]
[null,null,null,"1000Mbit/s","Rental",null,null,1.3259969454197738E-2]
[null,null,null,"Main Link","Rental",null,null,8.0556645606762369E-3]
[]
[]
[null,null,null,null,null,null,"CBD % of LLCC 2016 charge controlled areas"]
[null,null,"EAD","10Mbit/s","Rental",null,2.422366916146201E-2]
[null,null,"EAD","100Mbit/s","Rental",null,2.6264769443319166E-2]
[null,null,"EAD","1000Mbit/s","Rental",null,1.2951598071541977E-2]
[null,null,"EAD LA","10Mbit/s","Rental",null,2.2660851796206395E-2]
[null,null,"EAD LA","100Mbit/s","Rental",null,2.7255892818538758E-2]
[null,null,"EAD LA","1000Mbit/s","Rental",null,1.6343683280755354E-2]
[null,null,"EBD","1000Mbit/s","Rental",null,1.6652054663411114E-2]
[null,null,"Ethernet main link","unspecified","Rental",null,7.4359980560088339E-3]
[]
["3) Uplift to LLCC 2016 costs due to removing non-SMP CBDs"]
[null,null,null,null,null,1,2]
[null,null,null,null,null,"2016 LLCC","Temporary conditions",null,null,null,"High case uplift","Low case uplift"]
[null,null,"EAD","10Mbit/s","Rental",0,{"$f":"-H10*G32","v":9.4111411698962408E-3},null,null,null,{"$f":"-K10*$G32","v":1.0352255286885865E-2},8.4700270529066164E-3]
[null,null,"EAD","100Mbit/s","Rental",0,9.9642666483782897E-3,null,null,null,1.0960693313216118E-2,8.9678399835404609E-3]
[null,null,"EAD","1000Mbit/s","Rental",0,4.7176532945179131E-3,null,null,null,5.1894186239697044E-3,4.2458879650661219E-3]
[null,null,"EAD LA","10Mbit/s","Rental",0,7.6289539402412503E-3,null,null,null,8.3918493342653756E-3,6.8660585462171249E-3]
[null,null,"EAD LA","100Mbit/s","Rental",0,8.5787857731987136E-3,null,null,null,9.4366643505185855E-3,7.7209071958788426E-3]
[null,null,"EAD LA","1000Mbit/s","Rental",0,5.1143694182235666E-3,null,null,null,5.6258063600459242E-3,4.6029324764012098E-3]
[null,null,"EBD","1000Mbit/s","Rental",0,1.0022686186077726E-3,null,null,null,1.1024954804685501E-3,9.0204175674699538E-4]
[null,null,"Ethernet main link","unspecified","Rental",0,4.3848008211899723E-3,null,null,null,4.8232809033089694E-3,3.9463207390709751E-3]
[]
[null,null,null,null,null,null,"Selected uplift"]
[null,null,null,null,null,null,{"$f":"Geo_scenario","v":2}]
[null,null,"EAD","10Mbit/s","Rental",null,{"$f":"INDEX(F44:G44,,$G$54)","v":9.4111411698962408E-3}]
[null,null,"EAD","100Mbit/s","Rental",null,{"$f":"INDEX(F45:G45,,$G$54)","v":9.9642666483782897E-3}]
[null,null,"EAD","1000Mbit/s","Rental",null,4.7176532945179131E-3]
[null,null,"EAD LA","10Mbit/s","Rental",null,7.6289539402412503E-3]
[null,null,"EAD LA","100Mbit/s","Rental",null,8.5787857731987136E-3]
[null,null,"EAD LA","1000Mbit/s","Rental",null,5.1143694182235666E-3]
[null,null,"EBD","1000Mbit/s","Rental",null,1.0022686186077726E-3]
[null,null,"Ethernet main link","unspecified","Rental",null,4.3848008211899723E-3]